FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-184376-10 | ||
COMM 2013-CCRE13 The depositor has filed a registration statement (including the prospectus) with the SEC (SEC File No. 333-184376) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing trust and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Deutsche Bank Securities Inc., any other underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-503-4611 or by email to the following address: prospectus.cpdg@db.com. The offered certificates referred to in these materials, and the asset pool backing them, are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis. You understand that, when you are considering the purchase of these certificates, a contract of sale will come into being no sooner than the date on which the relevant class has been priced and we have verified the allocation of certificates to be made to you; any “indications of interest” expressed by you, and any “soft circles” generated by us, will not create binding contractual obligations for you or us. This free writing prospectus does not contain all information that is required to be included in the prospectus and the prospectus supplement. STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION This material is for your information, and none of Deutsche Bank Securities Inc., Cantor Fitzgerald & Co., CastleOak Securities, L.P., KeyBanc Capital Markets Inc. and Nomura Securities International, Inc., or any other underwriter (the “Underwriters”) are soliciting any action based upon it. This material is not to be construed as an offer to sell or the solicitation of any offer to buy any security in any jurisdiction where such an offer or solicitation would be illegal. Neither this document nor anything contained herein shall form the basis for any contract or commitment whatsoever. The information contained herein is preliminary as of the date hereof. These materials are subject to change, completion or amendment from time to time. The information contained herein will be superseded by similar information delivered to you as part of the offering document relating to the Commercial Mortgage Pass-Through Certificates, Series COMM 2013-CCRE13 (the “Offering Document”). The information contained herein supersedes any such information previously delivered and should be reviewed only in conjunction with the entire Offering Document. All of the information contained herein is subject to the same limitations and qualifications contained in the Offering Document. The information contained herein does not contain all relevant information relating to the underlying mortgage loans or mortgaged properties. Such information is described elsewhere in the Offering Document. The information contained herein will be more fully described elsewhere in the Offering Document. The information contained herein should not be viewed as projections, forecasts, predictions or opinions with respect to value. Prior to making any investment decision, prospective investors are strongly urged to read the Offering Document its entirety. Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this free writing prospectus is truthful or complete. Any representation to the contrary is a criminal offense. The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Underwriters or any of their respective affiliates makes any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. This document contains forward-looking statements. Those statements are subject to certain risks and uncertainties that could cause the success of collections and the actual cash flow generated to differ materially from the information set forth herein. While such information reflects projections prepared in good faith based upon methods and data that are believed to be reasonable and accurate as of the dates thereof, the issuer undertakes no obligation to revise these forward-looking statements to reflect subsequent events or circumstances. Individuals should not place undue reliance on forward-looking statements and are advised to make their own independent analysis and determination with respect to the forecasted periods, which reflect the issuer’s view only as of the date hereof. IRS CIRCULAR 230 NOTICE: THIS FREE WRITING PROSPECTUS IS NOT INTENDED OR WRITTEN TO BE USED, AND CANNOT BE USED, FOR THE PURPOSE OF AVOIDING U.S. FEDERAL, STATE OR LOCAL TAX PENALTIES. THIS FREE WRITING PROSPECTUS IS WRITTEN AND PROVIDED IN CONNECTION WITH THE PROMOTION OR MARKETING BY THE DEPOSITOR AND THE UNDERWRITERS OF THE TRANSACTION OR MATTERS ADDRESSED HEREIN. INVESTORS SHOULD SEEK ADVICE BASED ON THEIR PARTICULAR CIRCUMSTANCES FROM AN INDEPENDENT TAX ADVISOR. IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation being made that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system. | ||
COMM 2013-CCRE13 | ||||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||
% of | Mortgage | Mortgage | Cut-off | General | Detailed | Interest | ||||||||||||||||||||||||||
Property | Initial Pool | # of | Loan | Loan | Original | Date | Maturity or | Property | Property | Interest | Total | Additional | Administrative | Accrual | ||||||||||||||||||
Flag | ID | Property Name | Balance | Properties | Originator(1) | Seller(2) | Balance($)(3)(4) | Balance($)(3)(4) | ARD Balance($) | Type | Type(5) | Rate | Strip | Strip | Fee Rate(6) | Basis | ||||||||||||||||
Loan | 1 | 60 Hudson Street(28) | 11.3% | 1 | GACC | GACC | 125,000,000 | 125,000,000 | 125,000,000 | Office | Data Center | 4.00000% | 0.1025% | 0.0000% | 0.1025% | Actual/360 | ||||||||||||||||
Loan | 2 | Saint Louis Galleria(28) | 9.0% | 1 | GACC | GACC | 100,000,000 | 100,000,000 | 100,000,000 | Retail | Super Regional Mall | 3.37938% | 0.0140% | 0.0000% | 0.0140% | Actual/360 | ||||||||||||||||
Loan | 3 | Kalahari Resort and Convention Center(28) | 9.0% | 1 | GACC/LIG | GACC/LIG | 100,000,000 | 99,846,826 | 76,394,773 | Hospitality | Full Service | 5.61000% | 0.0590% | 0.0000% | 0.0590% | Actual/360 | ||||||||||||||||
Loan | 4 | 175 West Jackson(28) | 8.1% | 1 | GACC | GACC | 90,000,000 | 90,000,000 | 79,805,543 | Office | CBD | 5.08600% | 0.1025% | 0.0000% | 0.1025% | Actual/360 | ||||||||||||||||
Loan | 5 | Hilton Universal Studios | 7.7% | 1 | GACC | GACC | 85,000,000 | 84,899,929 | 70,121,570 | Hospitality | Full Service | 5.11000% | 0.0140% | 0.0000% | 0.0140% | Actual/360 | ||||||||||||||||
Loan | 6 | iStorage Portfolio 3 | 4.7% | 10 | CCRE | CCRE | 51,750,000 | 51,750,000 | 44,810,594 | Self Storage | Self Storage | 5.02800% | 0.1240% | 0.0200% | 0.1040% | Actual/360 | ||||||||||||||||
Property | 6.01 | iStorage Burlington | 0.7% | 1 | CCRE | CCRE | 8,000,000 | 8,000,000 | Self Storage | Self Storage | ||||||||||||||||||||||
Property | 6.02 | iStorage Washington Township | 0.5% | 1 | CCRE | CCRE | 6,000,000 | 6,000,000 | Self Storage | Self Storage | ||||||||||||||||||||||
Property | 6.03 | iStorage Blackwood | 0.5% | 1 | CCRE | CCRE | 5,600,000 | 5,600,000 | Self Storage | Self Storage | ||||||||||||||||||||||
Property | 6.04 | iStorage Cape May | 0.5% | 1 | CCRE | CCRE | 5,600,000 | 5,600,000 | Self Storage | Self Storage | ||||||||||||||||||||||
Property | 6.05 | iStorage Smithville | 0.5% | 1 | CCRE | CCRE | 5,400,000 | 5,400,000 | Self Storage | Self Storage | ||||||||||||||||||||||
Property | 6.06 | iStorage West Deptford | 0.4% | 1 | CCRE | CCRE | 4,600,000 | 4,600,000 | Self Storage | Self Storage | ||||||||||||||||||||||
Property | 6.07 | iStorage Howell | 0.4% | 1 | CCRE | CCRE | 4,500,000 | 4,500,000 | Self Storage | Self Storage | ||||||||||||||||||||||
Property | 6.08 | iStorage Mullica Hill | 0.4% | 1 | CCRE | CCRE | 4,500,000 | 4,500,000 | Self Storage | Self Storage | ||||||||||||||||||||||
Property | 6.09 | iStorage Aston | 0.4% | 1 | CCRE | CCRE | 4,500,000 | 4,500,000 | Self Storage | Self Storage | ||||||||||||||||||||||
Property | 6.10 | iStorage Akron | 0.3% | 1 | CCRE | CCRE | 3,050,000 | 3,050,000 | Self Storage | Self Storage | ||||||||||||||||||||||
Loan | 7 | Esplanade at City Park | 3.9% | 1 | GACC | GACC | 43,500,000 | 43,500,000 | 40,019,508 | Multifamily | Mid-Rise | 4.84000% | 0.0140% | 0.0000% | 0.0140% | Actual/360 | ||||||||||||||||
Loan | 8 | Lloyd Crossing | 2.7% | 1 | CCRE | CCRE | 30,000,000 | 30,000,000 | 27,182,130 | Retail | Anchored | 5.11650% | 0.1240% | 0.0000% | 0.1240% | Actual/360 | ||||||||||||||||
Loan | 9 | Morgan Houston Portfolio | 2.7% | 3 | GACC | GACC | 30,000,000 | 30,000,000 | 25,662,105 | Multifamily | Garden | 5.01000% | 0.0140% | 0.0000% | 0.0140% | Actual/360 | ||||||||||||||||
Property | 9.01 | The Veranda | 1.2% | 1 | GACC | GACC | 13,500,000 | 13,500,000 | Multifamily | Garden | ||||||||||||||||||||||
Property | 9.02 | Stone Ridge | 0.9% | 1 | GACC | GACC | 9,525,000 | 9,525,000 | Multifamily | Garden | ||||||||||||||||||||||
Property | 9.03 | University Green | 0.6% | 1 | GACC | GACC | 6,975,000 | 6,975,000 | Multifamily | Garden | ||||||||||||||||||||||
Loan | 10 | STG Portfolio | 2.3% | 5 | CCRE | CCRE | 25,000,000 | 25,000,000 | 20,942,978 | Various | Various | 5.59550% | 0.1240% | 0.0200% | 0.1040% | Actual/360 | ||||||||||||||||
Property | 10.01 | Jacuzzi Street | 0.9% | 1 | CCRE | CCRE | 10,487,000 | 10,487,000 | Industrial | Flex | ||||||||||||||||||||||
Property | 10.02 | Telegraph Avenue | 0.8% | 1 | CCRE | CCRE | 8,351,000 | 8,351,000 | Office | Suburban | ||||||||||||||||||||||
Property | 10.03 | Beaverton | 0.2% | 1 | CCRE | CCRE | 2,346,000 | 2,346,000 | Office | Suburban | ||||||||||||||||||||||
Property | 10.04 | Blume Drive | 0.2% | 1 | CCRE | CCRE | 1,950,000 | 1,950,000 | Office | Suburban | ||||||||||||||||||||||
Property | 10.05 | Lakeside Drive | 0.2% | 1 | CCRE | CCRE | 1,866,000 | 1,866,000 | Industrial | Flex | ||||||||||||||||||||||
Loan | 11 | Abbotts Square | 2.2% | 1 | CCRE | CCRE | 24,000,000 | 24,000,000 | 20,912,858 | Mixed Use | Retail/Office/Multifamily | 5.28050% | 0.1240% | 0.0200% | 0.1040% | Actual/360 | ||||||||||||||||
Loan | 12 | Lancaster Commerce Center | 2.2% | 1 | KeyBank | KeyBank | 24,000,000 | 23,967,349 | 21,897,137 | Retail | Shadow Anchored | 4.32000% | 0.0190% | 0.0000% | 0.0190% | Actual/360 | ||||||||||||||||
Loan | 13 | Garden Ridge HQ | 2.1% | 1 | CCRE | CCRE | 23,237,500 | 23,237,500 | 21,776,966 | Industrial | Warehouse/Distribution | 4.79900% | 0.1340% | 0.0000% | 0.1340% | Actual/360 | ||||||||||||||||
Loan | 14 | Baton Rouge Office Portfolio Pool 1 | 1.8% | 4 | GACC | GACC | 20,250,000 | 20,223,237 | 18,523,816 | Office | Suburban | 4.48000% | 0.0140% | 0.0000% | 0.0140% | Actual/360 | ||||||||||||||||
Property | 14.01 | Acadian Centre | 0.6% | 1 | GACC | GACC | 7,187,838 | 7,178,338 | Office | Suburban | ||||||||||||||||||||||
Property | 14.02 | Corporate Atrium | 0.6% | 1 | GACC | GACC | 6,677,027 | 6,668,202 | Office | Suburban | ||||||||||||||||||||||
Property | 14.03 | Citiplace II | 0.3% | 1 | GACC | GACC | 3,320,270 | 3,315,882 | Office | Suburban | ||||||||||||||||||||||
Property | 14.04 | Corporate II | 0.3% | 1 | GACC | GACC | 3,064,865 | 3,060,814 | Office | Suburban | ||||||||||||||||||||||
Loan | 15 | Yedla Hospitality Portfolio | 1.6% | 3 | CCRE | CCRE | 18,240,000 | 18,240,000 | 13,963,202 | Hospitality | Limited Service | 5.66700% | 0.1240% | 0.0200% | 0.1040% | Actual/360 | ||||||||||||||||
Property | 15.01 | Marriott Courtyard Decatur | 0.8% | 1 | CCRE | CCRE | 9,240,000 | 9,240,000 | Hospitality | Limited Service | ||||||||||||||||||||||
Property | 15.02 | Hampton Inn Huntsville | 0.4% | 1 | CCRE | CCRE | 4,550,000 | 4,550,000 | Hospitality | Limited Service | ||||||||||||||||||||||
Property | 15.03 | Hampton Inn Decatur | 0.4% | 1 | CCRE | CCRE | 4,450,000 | 4,450,000 | Hospitality | Limited Service | ||||||||||||||||||||||
Loan | 16 | Park Plaza | 1.6% | 1 | CCRE | CCRE | 18,000,000 | 18,000,000 | 16,198,303 | Office | Suburban | 4.75000% | 0.1340% | 0.0000% | 0.1340% | Actual/360 | ||||||||||||||||
Loan | 17 | El Gran Sol | 1.6% | 1 | GACC | GACC | 17,835,000 | 17,835,000 | 15,337,030 | Multifamily | Garden | 4.76000% | 0.0140% | 0.0000% | 0.0140% | Actual/360 | ||||||||||||||||
Loan | 18 | 1020-1084 N Delaware Ave | 1.6% | 1 | CCRE | CCRE | 17,300,000 | 17,300,000 | 14,281,912 | Office | CBD | 5.13000% | 0.1240% | 0.0200% | 0.1040% | Actual/360 | ||||||||||||||||
Loan | 19 | Otter Creek Shopping Center | 1.5% | 1 | GACC | GACC | 17,000,000 | 16,962,821 | 14,054,847 | Retail | Anchored | 5.17500% | 0.0140% | 0.0000% | 0.0140% | Actual/360 | ||||||||||||||||
Loan | 20 | Carmel Mission Inn | 1.3% | 1 | GACC | GACC | 14,500,000 | 14,483,492 | 13,429,669 | Hospitality | Full Service | 5.29000% | 0.0140% | 0.0000% | 0.0140% | Actual/360 | ||||||||||||||||
Loan | 21 | 525 West 22nd Street | 1.3% | 1 | CCRE | CCRE | 14,200,000 | 14,200,000 | 14,200,000 | Retail | Unanchored | 5.19150% | 0.1240% | 0.0200% | 0.1040% | Actual/360 | ||||||||||||||||
Loan | 22 | Albertson’s San Diego | 1.2% | 1 | GACC | GACC | 12,750,000 | 12,734,680 | 10,480,764 | Retail | Single Tenant | 5.00000% | 0.0140% | 0.0000% | 0.0140% | Actual/360 | ||||||||||||||||
Loan | 23 | Earthbound Farm Yuma | 1.1% | 1 | CCRE | CCRE | 12,600,000 | 12,600,000 | 10,408,553 | Industrial | Warehouse/Distribution | 5.15000% | 0.1240% | 0.0200% | 0.1040% | Actual/360 | ||||||||||||||||
Loan | 24 | El Sol del Prado | 1.1% | 1 | GACC | GACC | 12,386,000 | 12,386,000 | 10,651,216 | Multifamily | Garden | 4.76000% | 0.0140% | 0.0000% | 0.0140% | Actual/360 | ||||||||||||||||
Loan | 25 | Plaza Riviera | 1.1% | 1 | CCRE | CCRE | 12,000,000 | 11,985,651 | 9,872,610 | Office | Suburban | 5.02600% | 0.1240% | 0.0200% | 0.1040% | Actual/360 | ||||||||||||||||
Loan | 26 | Harker Heights Medical Pavilion | 1.0% | 1 | KeyBank | KeyBank | 10,650,000 | 10,637,109 | 8,743,079 | Office | Medical | 4.96000% | 0.0190% | 0.0000% | 0.0190% | Actual/360 | ||||||||||||||||
Loan | 27 | Hampton Inn Pittsburgh Airport | 1.0% | 1 | GACC | GACC | 10,528,197 | 10,528,197 | 9,322,659 | Hospitality | Limited Service | 5.02000% | 0.0140% | 0.0000% | 0.0140% | Actual/360 | ||||||||||||||||
Loan | 28 | Windsor Landing Apartments | 0.9% | 1 | GACC | GACC | 10,500,000 | 10,500,000 | 8,917,323 | Multifamily | Garden | 5.21000% | 0.0140% | 0.0000% | 0.0140% | Actual/360 | ||||||||||||||||
Loan | 29 | Akron Centre Plaza | 0.9% | 1 | KeyBank | KeyBank | 9,870,000 | 9,870,000 | 8,155,987 | Office | CBD | 5.16000% | 0.0190% | 0.0000% | 0.0190% | Actual/360 | ||||||||||||||||
Loan | 30 | Washington Valley Apartments | 0.9% | 1 | CCRE | CCRE | 9,450,000 | 9,450,000 | 7,139,620 | Multifamily | Garden | 5.40750% | 0.1240% | 0.0200% | 0.1040% | Actual/360 | ||||||||||||||||
Loan | 31 | Commons at Little Falls | 0.8% | 1 | GACC | GACC | 9,300,000 | 9,288,299 | 8,543,688 | Office | Suburban | 4.75000% | 0.0140% | 0.0000% | 0.0140% | Actual/360 | ||||||||||||||||
Loan | 32 | Stonegate Village Apartments | 0.8% | 1 | GACC | GACC | 9,050,000 | 9,050,000 | 7,988,894 | Multifamily | Garden | 4.88000% | 0.0540% | 0.0000% | 0.0540% | Actual/360 | ||||||||||||||||
Loan | 33 | Residence Inn Pittsburgh Cranberry | 0.7% | 1 | GACC | GACC | 7,897,466 | 7,897,466 | 6,993,162 | Hospitality | Extended Stay | 5.02000% | 0.0140% | 0.0000% | 0.0140% | Actual/360 | ||||||||||||||||
Loan | 34 | 6th and Rio Retail | 0.7% | 1 | CCRE | CCRE | 7,500,000 | 7,500,000 | 6,196,761 | Retail | Unanchored | 5.15600% | 0.1240% | 0.0200% | 0.1040% | Actual/360 | ||||||||||||||||
Loan | 35 | Parkwood Plaza | 0.6% | 1 | CCRE | CCRE | 6,900,000 | 6,892,159 | 5,726,876 | Retail | Shadow Anchored | 5.30000% | 0.1240% | 0.0200% | 0.1040% | Actual/360 | ||||||||||||||||
Loan | 36 | Woodlands Centre | 0.6% | 1 | CCRE | CCRE | 6,500,000 | 6,500,000 | 6,118,704 | Office | Suburban | 5.17200% | 0.1240% | 0.0200% | 0.1040% | Actual/360 | ||||||||||||||||
Loan | 37 | Courtyards at San Jose | 0.6% | 1 | CCRE | CCRE | 6,200,000 | 6,200,000 | 5,715,176 | Multifamily | Garden | 4.96950% | 0.0840% | 0.0000% | 0.0840% | Actual/360 | ||||||||||||||||
Loan | 38 | Brooks Edge Plaza | 0.5% | 1 | CCRE | CCRE | 5,500,000 | 5,500,000 | 4,804,426 | Retail | Anchored | 5.38200% | 0.1240% | 0.0200% | 0.1040% | Actual/360 | ||||||||||||||||
Loan | 39 | Metro Village Apartments | 0.5% | 1 | KeyBank | KeyBank | 5,150,000 | 5,150,000 | 4,717,133 | Multifamily | Garden | 4.56000% | 0.0190% | 0.0000% | 0.0190% | Actual/360 | ||||||||||||||||
Loan | 40 | Sedona Ridge | 0.5% | 1 | GACC | GACC | 5,040,000 | 5,033,717 | 4,115,759 | Multifamily | Garden | 4.80000% | 0.0140% | 0.0000% | 0.0140% | Actual/360 | ||||||||||||||||
Loan | 41 | Eden of Easton Apartments | 0.4% | 1 | KeyBank | KeyBank | 4,850,000 | 4,811,583 | 3,892,503 | Multifamily | Garden | 4.29000% | 0.0190% | 0.0000% | 0.0190% | Actual/360 | ||||||||||||||||
Loan | 42 | Scott and White Healthcare Clinics | 0.4% | 1 | CCRE | CCRE | 4,777,000 | 4,777,000 | 4,415,644 | Office | Medical | 5.15300% | 0.0940% | 0.0000% | 0.0940% | Actual/360 | ||||||||||||||||
Loan | 43 | Metro Mini Storage The Woodlands | 0.4% | 1 | CCRE | CCRE | 4,750,000 | 4,744,449 | 3,923,607 | Self Storage | Self Storage | 5.15000% | 0.1240% | 0.0200% | 0.1040% | Actual/360 | ||||||||||||||||
Loan | 44 | Madison Heights Self Storage | 0.4% | 1 | CCRE | CCRE | 4,425,000 | 4,419,938 | 3,668,483 | Self Storage | Self Storage | 5.26400% | 0.1240% | 0.0200% | 0.1040% | Actual/360 | ||||||||||||||||
Loan | 45 | Walgreens - Silsbee, TX | 0.4% | 1 | KeyBank | KeyBank | 4,250,000 | 4,250,000 | 3,678,422 | Retail | Single Tenant | 5.01000% | 0.0190% | 0.0000% | 0.0190% | Actual/360 | ||||||||||||||||
Loan | 46 | Mini Stor San Rafael | 0.4% | 1 | CCRE | CCRE | 4,000,000 | 3,995,264 | 3,296,642 | Self Storage | Self Storage | 5.08000% | 0.1240% | 0.0200% | 0.1040% | Actual/360 | ||||||||||||||||
Loan | 47 | Keep It Self Storage - Santa Clarita | 0.4% | 1 | KeyBank | KeyBank | 3,936,000 | 3,936,000 | 3,255,608 | Self Storage | Self Storage | 5.19000% | 0.0190% | 0.0000% | 0.0190% | Actual/360 | ||||||||||||||||
Loan | 48 | Flats at Cotton Council | 0.3% | 1 | CCRE | CCRE | 3,800,000 | 3,795,762 | 3,163,872 | Multifamily | Student Housing | 5.40000% | 0.1240% | 0.0200% | 0.1040% | Actual/360 | ||||||||||||||||
Loan | 49 | Keep It Self Storage - Van Nuys | 0.3% | 1 | KeyBank | KeyBank | 3,714,000 | 3,714,000 | 3,071,985 | Self Storage | Self Storage | 5.19000% | 0.0190% | 0.0000% | 0.0190% | Actual/360 | ||||||||||||||||
Loan | 50 | Metro Mini Storage College Station | 0.3% | 1 | CCRE | CCRE | 3,350,000 | 3,346,085 | 2,767,176 | Self Storage | Self Storage | 5.15000% | 0.1240% | 0.0200% | 0.1040% | Actual/360 | ||||||||||||||||
Loan | 51 | Burns Corners Shopping Center | 0.2% | 1 | CCRE | CCRE | 2,735,000 | 2,735,000 | 2,077,337 | Retail | Shadow Anchored | 5.44200% | 0.1240% | 0.0200% | 0.1040% | Actual/360 | ||||||||||||||||
Loan | 52 | Dickinson 16 | 0.1% | 1 | CCRE | CCRE | 1,625,000 | 1,618,983 | 696,306 | Multifamily | Garden | 5.12400% | 0.1240% | 0.0200% | 0.1040% | Actual/360 | ||||||||||||||||
Loan | 53 | Big 5 El Cerrito | 0.1% | 1 | GACC | GACC | 1,175,000 | 1,173,702 | 979,831 | Retail | Single Tenant | 5.45000% | 0.0140% | 0.0000% | 0.0140% | Actual/360 |
A-1-1
COMM 2013-CCRE13 | ||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||
% of | Original | Remaining | Original | Remaining | First | Annual | Monthly | Remaining | ||||||||||||||||||||
Property | Initial Pool | Term to | Term to | Amortization | Amortization | Payment | Maturity | ARD Loan | Final | Debt | Debt | Interest Only | ||||||||||||||||
Flag | ID | Property Name | Balance | Maturity or ARD | Maturity or ARD | Term | Term | Date | or ARD Date(7) | (Yes/No)(7) | Maturity Date(7) | Service($)(8) | Service($)(8) | Period | ||||||||||||||
Loan | 1 | 60 Hudson Street(28) | 11.3% | 120 | 119 | 0 | 0 | 12/06/2013 | 11/06/2023 | Yes | 11/06/2043 | 5,069,444 | 422,454 | 119 | ||||||||||||||
Loan | 2 | Saint Louis Galleria(28) | 9.0% | 60 | 59 | 0 | 0 | 12/01/2013 | 11/01/2018 | No | 11/01/2018 | 3,426,313 | 285,526 | 59 | ||||||||||||||
Loan | 3 | Kalahari Resort and Convention Center(28) | 9.0% | 120 | 119 | 300 | 299 | 12/06/2013 | 11/06/2023 | No | 11/06/2023 | 7,448,087 | 620,674 | |||||||||||||||
Loan | 4 | 175 West Jackson(28) | 8.1% | 120 | 119 | 360 | 360 | 12/06/2013 | 11/06/2023 | No | 11/06/2023 | 5,854,570 | 487,881 | 35 | ||||||||||||||
Loan | 5 | Hilton Universal Studios | 7.7% | 120 | 119 | 360 | 359 | 12/06/2013 | 11/06/2023 | No | 11/06/2023 | 5,544,357 | 462,030 | |||||||||||||||
Loan | 6 | iStorage Portfolio 3 | 4.7% | 120 | 120 | 360 | 360 | 01/06/2014 | 12/06/2023 | No | 12/06/2023 | 3,344,297 | 278,691 | 24 | ||||||||||||||
Property | 6.01 | iStorage Burlington | 0.7% | |||||||||||||||||||||||||
Property | 6.02 | iStorage Washington Township | 0.5% | |||||||||||||||||||||||||
Property | 6.03 | iStorage Blackwood | 0.5% | |||||||||||||||||||||||||
Property | 6.04 | iStorage Cape May | 0.5% | |||||||||||||||||||||||||
Property | 6.05 | iStorage Smithville | 0.5% | |||||||||||||||||||||||||
Property | 6.06 | iStorage West Deptford | 0.4% | |||||||||||||||||||||||||
Property | 6.07 | iStorage Howell | 0.4% | |||||||||||||||||||||||||
Property | 6.08 | iStorage Mullica Hill | 0.4% | |||||||||||||||||||||||||
Property | 6.09 | iStorage Aston | 0.4% | |||||||||||||||||||||||||
Property | 6.10 | iStorage Akron | 0.3% | |||||||||||||||||||||||||
Loan | 7 | Esplanade at City Park | 3.9% | 120 | 120 | 360 | 360 | 01/06/2014 | 12/06/2023 | No | 12/06/2023 | 2,751,388 | 229,282 | 60 | ||||||||||||||
Loan | 8 | Lloyd Crossing | 2.7% | 120 | 120 | 360 | 360 | 01/06/2014 | 12/06/2023 | No | 12/06/2023 | 1,958,271 | 163,189 | 48 | ||||||||||||||
Loan | 9 | Morgan Houston Portfolio | 2.7% | 120 | 119 | 360 | 360 | 12/06/2013 | 11/06/2023 | No | 11/06/2023 | 1,934,759 | 161,230 | 17 | ||||||||||||||
Property | 9.01 | The Veranda | 1.2% | |||||||||||||||||||||||||
Property | 9.02 | Stone Ridge | 0.9% | |||||||||||||||||||||||||
Property | 9.03 | University Green | 0.6% | |||||||||||||||||||||||||
Loan | 10 | STG Portfolio | 2.3% | 120 | 120 | 360 | 360 | 01/06/2014 | 12/06/2023 | No | 12/06/2023 | 1,721,386 | 143,449 | |||||||||||||||
Property | 10.01 | Jacuzzi Street | 0.9% | |||||||||||||||||||||||||
Property | 10.02 | Telegraph Avenue | 0.8% | |||||||||||||||||||||||||
Property | 10.03 | Beaverton | 0.2% | |||||||||||||||||||||||||
Property | 10.04 | Blume Drive | 0.2% | |||||||||||||||||||||||||
Property | 10.05 | Lakeside Drive | 0.2% | |||||||||||||||||||||||||
Loan | 11 | Abbotts Square | 2.2% | 120 | 120 | 360 | 360 | 01/06/2014 | 12/06/2023 | No | 12/06/2023 | 1,595,792 | 132,983 | 24 | ||||||||||||||
Loan | 12 | Lancaster Commerce Center | 2.2% | 60 | 59 | 360 | 359 | 12/01/2013 | 11/01/2018 | No | 11/01/2018 | 1,428,614 | 119,051 | |||||||||||||||
Loan | 13 | Garden Ridge HQ | 2.1% | 120 | 119 | 360 | 360 | 12/06/2013 | 11/06/2023 | No | 11/06/2023 | 1,462,861 | 121,905 | 71 | ||||||||||||||
Loan | 14 | Baton Rouge Office Portfolio Pool 1 | 1.8% | 60 | 59 | 360 | 359 | 12/06/2013 | 11/06/2018 | No | 11/06/2018 | 1,228,359 | 102,363 | |||||||||||||||
Property | 14.01 | Acadian Centre | 0.6% | |||||||||||||||||||||||||
Property | 14.02 | Corporate Atrium | 0.6% | |||||||||||||||||||||||||
Property | 14.03 | Citiplace II | 0.3% | |||||||||||||||||||||||||
Property | 14.04 | Corporate II | 0.3% | |||||||||||||||||||||||||
Loan | 15 | Yedla Hospitality Portfolio | 1.6% | 120 | 120 | 300 | 300 | 01/06/2014 | 12/06/2023 | No | 12/06/2023 | 1,366,031 | 113,836 | |||||||||||||||
Property | 15.01 | Marriott Courtyard Decatur | 0.8% | |||||||||||||||||||||||||
Property | 15.02 | Hampton Inn Huntsville | 0.4% | |||||||||||||||||||||||||
Property | 15.03 | Hampton Inn Decatur | 0.4% | |||||||||||||||||||||||||
Loan | 16 | Park Plaza | 1.6% | 120 | 119 | 360 | 360 | 12/06/2013 | 11/06/2023 | No | 11/06/2023 | 1,126,758 | 93,897 | 47 | ||||||||||||||
Loan | 17 | El Gran Sol | 1.6% | 120 | 119 | 360 | 360 | 12/06/2013 | 11/06/2023 | No | 11/06/2023 | 1,117,720 | 93,143 | 23 | ||||||||||||||
Loan | 18 | 1020-1084 N Delaware Ave | 1.6% | 120 | 120 | 360 | 360 | 01/06/2014 | 12/06/2023 | No | 12/06/2023 | 1,130,994 | 94,249 | |||||||||||||||
Loan | 19 | Otter Creek Shopping Center | 1.5% | 120 | 118 | 360 | 358 | 11/06/2013 | 10/06/2023 | No | 10/06/2023 | 1,117,038 | 93,086 | |||||||||||||||
Loan | 20 | Carmel Mission Inn | 1.3% | 60 | 59 | 360 | 359 | 12/06/2013 | 11/06/2018 | No | 11/06/2018 | 965,150 | 80,429 | |||||||||||||||
Loan | 21 | 525 West 22nd Street | 1.3% | 120 | 120 | 0 | 0 | 01/06/2014 | 12/06/2023 | No | 12/06/2023 | 747,432 | 62,286 | 120 | ||||||||||||||
Loan | 22 | Albertson’s San Diego | 1.2% | 120 | 119 | 360 | 359 | 12/06/2013 | 11/06/2023 | No | 11/06/2023 | 821,337 | 68,445 | |||||||||||||||
Loan | 23 | Earthbound Farm Yuma | 1.1% | 120 | 120 | 360 | 360 | 01/06/2014 | 12/06/2023 | No | 12/06/2023 | 825,592 | 68,799 | |||||||||||||||
Loan | 24 | El Sol del Prado | 1.1% | 120 | 119 | 360 | 360 | 12/06/2013 | 11/06/2023 | No | 11/06/2023 | 776,231 | 64,686 | 23 | ||||||||||||||
Loan | 25 | Plaza Riviera | 1.1% | 120 | 119 | 360 | 359 | 12/06/2013 | 11/06/2023 | No | 11/06/2023 | 775,313 | 64,609 | |||||||||||||||
Loan | 26 | Harker Heights Medical Pavilion | 1.0% | 120 | 119 | 360 | 359 | 12/01/2013 | 11/01/2023 | No | 11/01/2023 | 682,937 | 56,911 | |||||||||||||||
Loan | 27 | Hampton Inn Pittsburgh Airport | 1.0% | 120 | 120 | 360 | 360 | 01/06/2014 | 12/06/2023 | No | 12/06/2023 | 679,757 | 56,646 | 36 | ||||||||||||||
Loan | 28 | Windsor Landing Apartments | 0.9% | 120 | 119 | 360 | 360 | 12/06/2013 | 11/06/2023 | No | 11/06/2023 | 692,658 | 57,722 | 11 | ||||||||||||||
Loan | 29 | Akron Centre Plaza | 0.9% | 120 | 120 | 360 | 360 | 01/01/2014 | 12/01/2023 | No | 12/01/2023 | 647,443 | 53,954 | |||||||||||||||
Loan | 30 | Washington Valley Apartments | 0.9% | 60 | 60 | 180 | 180 | 01/06/2014 | 12/06/2018 | No | 12/06/2018 | 921,016 | 76,751 | |||||||||||||||
Loan | 31 | Commons at Little Falls | 0.8% | 60 | 59 | 360 | 359 | 12/06/2013 | 11/06/2018 | No | 11/06/2018 | 582,158 | 48,513 | |||||||||||||||
Loan | 32 | Stonegate Village Apartments | 0.8% | 120 | 119 | 360 | 360 | 12/06/2013 | 11/06/2023 | No | 11/06/2023 | 575,050 | 47,921 | 35 | ||||||||||||||
Loan | 33 | Residence Inn Pittsburgh Cranberry | 0.7% | 120 | 120 | 360 | 360 | 01/06/2014 | 12/06/2023 | No | 12/06/2023 | 509,903 | 42,492 | 36 | ||||||||||||||
Loan | 34 | 6th and Rio Retail | 0.7% | 120 | 120 | 360 | 360 | 01/06/2014 | 12/06/2023 | No | 12/06/2023 | 491,756 | 40,980 | |||||||||||||||
Loan | 35 | Parkwood Plaza | 0.6% | 120 | 119 | 360 | 359 | 12/06/2013 | 11/06/2023 | No | 11/06/2023 | 459,792 | 38,316 | |||||||||||||||
Loan | 36 | Woodlands Centre | 0.6% | 60 | 60 | 360 | 360 | 01/06/2014 | 12/06/2018 | No | 12/06/2018 | 426,958 | 35,580 | 12 | ||||||||||||||
Loan | 37 | Courtyards at San Jose | 0.6% | 60 | 60 | 360 | 360 | 01/06/2014 | 12/06/2018 | No | 12/06/2018 | 398,010 | 33,167 | |||||||||||||||
Loan | 38 | Brooks Edge Plaza | 0.5% | 120 | 120 | 360 | 360 | 01/06/2014 | 12/06/2023 | No | 12/06/2023 | 369,869 | 30,822 | 24 | ||||||||||||||
Loan | 39 | Metro Village Apartments | 0.5% | 60 | 60 | 360 | 360 | 01/01/2014 | 12/01/2018 | No | 12/01/2018 | 315,339 | 26,278 | |||||||||||||||
Loan | 40 | Sedona Ridge | 0.5% | 120 | 119 | 360 | 359 | 12/06/2013 | 11/06/2023 | No | 11/06/2023 | 317,318 | 26,443 | |||||||||||||||
Loan | 41 | Eden of Easton Apartments | 0.4% | 120 | 114 | 360 | 354 | 07/01/2013 | 06/01/2023 | No | 06/01/2023 | 287,673 | 23,973 | |||||||||||||||
Loan | 42 | Scott and White Healthcare Clinics | 0.4% | 120 | 120 | 360 | 360 | 01/06/2014 | 12/06/2023 | No | 12/06/2023 | 313,110 | 26,093 | 60 | ||||||||||||||
Loan | 43 | Metro Mini Storage The Woodlands | 0.4% | 120 | 119 | 360 | 359 | 12/06/2013 | 11/06/2023 | No | 11/06/2023 | 311,235 | 25,936 | |||||||||||||||
Loan | 44 | Madison Heights Self Storage | 0.4% | 120 | 119 | 360 | 359 | 12/06/2013 | 11/06/2023 | No | 11/06/2023 | 293,681 | 24,473 | |||||||||||||||
Loan | 45 | Walgreens - Silsbee, TX | 0.4% | 120 | 120 | 360 | 360 | 01/01/2014 | 12/01/2023 | Yes | 01/01/2035 | 274,091 | 22,841 | 24 | ||||||||||||||
Loan | 46 | Mini Stor San Rafael | 0.4% | 120 | 119 | 360 | 359 | 12/06/2013 | 11/06/2023 | No | 11/06/2023 | 260,026 | 21,669 | |||||||||||||||
Loan | 47 | Keep It Self Storage - Santa Clarita | 0.4% | 120 | 120 | 360 | 360 | 01/01/2014 | 12/01/2023 | No | 12/01/2023 | 259,064 | 21,589 | |||||||||||||||
Loan | 48 | Flats at Cotton Council | 0.3% | 120 | 119 | 360 | 359 | 12/06/2013 | 11/06/2023 | No | 11/06/2023 | 256,058 | 21,338 | |||||||||||||||
Loan | 49 | Keep It Self Storage - Van Nuys | 0.3% | 120 | 120 | 360 | 360 | 01/01/2014 | 12/01/2023 | No | 12/01/2023 | 244,452 | 20,371 | |||||||||||||||
Loan | 50 | Metro Mini Storage College Station | 0.3% | 120 | 119 | 360 | 359 | 12/06/2013 | 11/06/2023 | No | 11/06/2023 | 219,503 | 18,292 | |||||||||||||||
Loan | 51 | Burns Corners Shopping Center | 0.2% | 120 | 120 | 300 | 300 | 01/06/2014 | 12/06/2023 | No | 12/06/2023 | 200,408 | 16,701 | |||||||||||||||
Loan | 52 | Dickinson 16 | 0.1% | 120 | 119 | 180 | 179 | 12/06/2013 | 11/06/2023 | No | 11/06/2023 | 155,467 | 12,956 | |||||||||||||||
Loan | 53 | Big 5 El Cerrito | 0.1% | 120 | 119 | 360 | 359 | 12/06/2013 | 11/06/2023 | No | 11/06/2023 | 79,617 | 6,635 |
A-1-2
COMM 2013-CCRE13 | ||||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||
% of | Crossed | FIRREA | Cut-off | |||||||||||||||||||||||||||||
Property | Initial Pool | Cash | With | Related | Underwritten | Underwritten | Grace | Payment | Appraised | Appraisal | Compliant | Date LTV | LTV Ratio at | |||||||||||||||||||
Flag | ID | Property Name | Balance | Lockbox(9) | Management(10) | Other Loans | Borrower | NOI DSCR(8)(11) | NCF DSCR(8)(11) | Period(12) | Date | Value ($)(13) | As-of Date(13) | (Yes/No) | Ratio(11)(13) | Maturity or ARD(11)(13) | ||||||||||||||||
Loan | 1 | 60 Hudson Street(28) | 11.3% | Hard | In Place | No | 4.76x | 4.53x | 0 | 6 | 977,000,000 | 09/11/2013 | Yes | 28.7% | 28.7% | |||||||||||||||||
Loan | 2 | Saint Louis Galleria(28) | 9.0% | Hard | Springing | No | 3.70x | 3.58x | 0 | 1 | 449,000,000 | 09/16/2013 | Yes | 43.4% | 43.4% | |||||||||||||||||
Loan | 3 | Kalahari Resort and Convention Center(28) | 9.0% | Hard | Springing | No | 2.39x | 2.06x | 0 | 6 | 233,700,000 | 07/29/2013 | Yes | 55.5% | 42.5% | |||||||||||||||||
Loan | 4 | 175 West Jackson(28) | 8.1% | Hard | In Place | No | 1.62x | 1.44x | 0 | 6 | 410,000,000 | 06/24/2013 | Yes | 68.3% | 60.6% | |||||||||||||||||
Loan | 5 | Hilton Universal Studios | 7.7% | Hard | Springing | No | 2.02x | 1.71x | 0 | 6 | 127,800,000 | 08/21/2013 | Yes | 66.4% | 54.9% | |||||||||||||||||
Loan | 6 | iStorage Portfolio 3 | 4.7% | Soft | Springing | No | 1.38x | 1.34x | 0 | 6 | 77,250,000 | Various | Yes | 67.0% | 58.0% | |||||||||||||||||
Property | 6.01 | iStorage Burlington | 0.7% | 12,000,000 | 10/10/2013 | Yes | ||||||||||||||||||||||||||
Property | 6.02 | iStorage Washington Township | 0.5% | 8,640,000 | 10/11/2013 | Yes | ||||||||||||||||||||||||||
Property | 6.03 | iStorage Blackwood | 0.5% | 6,600,000 | 10/11/2013 | Yes | ||||||||||||||||||||||||||
Property | 6.04 | iStorage Cape May | 0.5% | 6,590,000 | 10/10/2013 | Yes | ||||||||||||||||||||||||||
Property | 6.05 | iStorage Smithville | 0.5% | 7,010,000 | 10/10/2013 | Yes | ||||||||||||||||||||||||||
Property | 6.06 | iStorage West Deptford | 0.4% | 6,950,000 | 10/11/2013 | Yes | ||||||||||||||||||||||||||
Property | 6.07 | iStorage Howell | 0.4% | 11,200,000 | 10/10/2013 | Yes | ||||||||||||||||||||||||||
Property | 6.08 | iStorage Mullica Hill | 0.4% | 7,190,000 | 10/11/2013 | Yes | ||||||||||||||||||||||||||
Property | 6.09 | iStorage Aston | 0.4% | 7,170,000 | 10/12/2013 | Yes | ||||||||||||||||||||||||||
Property | 6.10 | iStorage Akron | 0.3% | 3,900,000 | 10/12/2013 | Yes | ||||||||||||||||||||||||||
Loan | 7 | Esplanade at City Park | 3.9% | Soft | Springing | No | 1.38x | 1.36x | 0 | 6 | 58,300,000 | 10/25/2014 | Yes | 74.6% | 68.6% | |||||||||||||||||
Loan | 8 | Lloyd Crossing | 2.7% | Hard | Springing | No | 1.50x | 1.37x | 0 | 6 | 43,400,000 | 10/16/2013 | Yes | 69.1% | 62.6% | |||||||||||||||||
Loan | 9 | Morgan Houston Portfolio | 2.7% | Soft | In Place | No | 1.54x | 1.45x | 0 | 6 | 40,000,000 | 08/28/2013 | Yes | 75.0% | 64.2% | |||||||||||||||||
Property | 9.01 | The Veranda | 1.2% | 18,000,000 | 08/28/2013 | Yes | ||||||||||||||||||||||||||
Property | 9.02 | Stone Ridge | 0.9% | 12,700,000 | 08/28/2013 | Yes | ||||||||||||||||||||||||||
Property | 9.03 | University Green | 0.6% | 9,300,000 | 08/28/2013 | Yes | ||||||||||||||||||||||||||
Loan | 10 | STG Portfolio | 2.3% | Soft Springing Hard | Springing | No | 1.61x | 1.37x | 0 | 6 | 36,910,000 | Various | Yes | 67.7% | 56.7% | |||||||||||||||||
Property | 10.01 | Jacuzzi Street | 0.9% | 14,830,000 | 10/07/2013 | Yes | ||||||||||||||||||||||||||
Property | 10.02 | Telegraph Avenue | 0.8% | 11,810,000 | 10/07/2013 | Yes | ||||||||||||||||||||||||||
Property | 10.03 | Beaverton | 0.2% | 3,910,000 | 10/07/2013 | Yes | ||||||||||||||||||||||||||
Property | 10.04 | Blume Drive | 0.2% | 3,250,000 | 10/02/2013 | Yes | ||||||||||||||||||||||||||
Property | 10.05 | Lakeside Drive | 0.2% | 3,110,000 | 10/07/2013 | Yes | ||||||||||||||||||||||||||
Loan | 11 | Abbotts Square | 2.2% | Hard | Springing | No | 1.25x | 1.20x | 0 | 6 | 31,750,000 | 11/01/2014 | Yes | 75.6% | 65.9% | |||||||||||||||||
Loan | 12 | Lancaster Commerce Center | 2.2% | Hard | Springing | No | 1.77x | 1.53x | 5 | 1 | 37,700,000 | 08/15/2013 | Yes | 63.6% | 58.1% | |||||||||||||||||
Loan | 13 | Garden Ridge HQ | 2.1% | Hard | Springing | No | 1.55x | 1.38x | 0 | 6 | 35,750,000 | 10/01/2013 | Yes | 65.0% | 60.9% | |||||||||||||||||
Loan | 14 | Baton Rouge Office Portfolio Pool 1 | 1.8% | Hard | Springing | No | 1.90x | 1.68x | 0 | 6 | 28,150,000 | 09/06/2013 | Yes | 71.8% | 65.8% | |||||||||||||||||
Property | 14.01 | Acadian Centre | 0.6% | 10,750,000 | 09/06/2013 | Yes | ||||||||||||||||||||||||||
Property | 14.02 | Corporate Atrium | 0.6% | 9,250,000 | 09/06/2013 | Yes | ||||||||||||||||||||||||||
Property | 14.03 | Citiplace II | 0.3% | 4,450,000 | 09/06/2013 | Yes | ||||||||||||||||||||||||||
Property | 14.04 | Corporate II | 0.3% | 3,700,000 | 09/06/2013 | Yes | ||||||||||||||||||||||||||
Loan | 15 | Yedla Hospitality Portfolio | 1.6% | Hard | Springing | No | 1.52x | 1.34x | 0 | 6 | 27,100,000 | 08/06/2013 | Yes | 67.3% | 51.5% | |||||||||||||||||
Property | 15.01 | Marriott Courtyard Decatur | 0.8% | 11,000,000 | 08/06/2013 | Yes | ||||||||||||||||||||||||||
Property | 15.02 | Hampton Inn Huntsville | 0.4% | 7,200,000 | 08/06/2013 | Yes | ||||||||||||||||||||||||||
Property | 15.03 | Hampton Inn Decatur | 0.4% | 8,900,000 | 08/06/2013 | Yes | ||||||||||||||||||||||||||
Loan | 16 | Park Plaza | 1.6% | Hard | Springing | No | 1.93x | 1.76x | 0 | 6 | 24,000,000 | 10/14/2013 | Yes | 75.0% | 67.5% | |||||||||||||||||
Loan | 17 | El Gran Sol | 1.6% | Soft | Springing | No | Yes - A | 1.74x | 1.62x | 0 | 6 | 24,050,000 | 10/08/2013 | Yes | 74.2% | 63.8% | ||||||||||||||||
Loan | 18 | 1020-1084 N Delaware Ave | 1.6% | Hard | Springing | No | 1.52x | 1.37x | 0 | 6 | 24,300,000 | 09/26/2013 | Yes | 71.2% | 58.8% | |||||||||||||||||
Loan | 19 | Otter Creek Shopping Center | 1.5% | Hard | In Place | No | 1.56x | 1.41x | 0 | 6 | 23,000,000 | 08/28/2013 | Yes | 73.8% | 61.1% | |||||||||||||||||
Loan | 20 | Carmel Mission Inn | 1.3% | Hard | Springing | No | 1.97x | 1.68x | 0 | 6 | 24,800,000 | 09/26/2013 | Yes | 58.4% | 54.2% | |||||||||||||||||
Loan | 21 | 525 West 22nd Street | 1.3% | Hard | Springing | No | 1.57x | 1.55x | 0 | 6 | 25,000,000 | 11/01/2013 | Yes | 56.8% | 56.8% | |||||||||||||||||
Loan | 22 | Albertson’s San Diego | 1.2% | Hard | Springing | No | 1.31x | 1.31x | 0 | 6 | 17,500,000 | 09/10/2013 | Yes | 72.8% | 59.9% | |||||||||||||||||
Loan | 23 | Earthbound Farm Yuma | 1.1% | Hard | In Place | No | 1.53x | 1.40x | 0 | 6 | 17,850,000 | 10/10/2013 | Yes | 70.6% | 58.3% | |||||||||||||||||
Loan | 24 | El Sol del Prado | 1.1% | Soft | Springing | No | Yes - A | 2.01x | 1.86x | 0 | 6 | 17,180,000 | 10/08/2013 | Yes | 72.1% | 62.0% | ||||||||||||||||
Loan | 25 | Plaza Riviera | 1.1% | Hard | Springing | No | 1.51x | 1.43x | 0 | 6 | 16,500,000 | 07/18/2013 | Yes | 72.6% | 59.8% | |||||||||||||||||
Loan | 26 | Harker Heights Medical Pavilion | 1.0% | Soft | Springing | No | 1.53x | 1.38x | 5 | 1 | 15,500,000 | 05/20/2013 | Yes | 68.6% | 56.4% | |||||||||||||||||
Loan | 27 | Hampton Inn Pittsburgh Airport | 1.0% | Hard | Springing | No | Yes - B | 2.73x | 2.47x | 0 | 6 | 16,000,000 | 10/01/2013 | Yes | 65.8% | 58.3% | ||||||||||||||||
Loan | 28 | Windsor Landing Apartments | 0.9% | Springing Soft | Springing | No | 1.32x | 1.25x | 0 | 6 | 14,000,000 | 09/19/2013 | Yes | 75.0% | 63.7% | |||||||||||||||||
Loan | 29 | Akron Centre Plaza | 0.9% | Hard | Springing | No | 1.81x | 1.33x | 5 | 1 | 14,100,000 | 10/18/2013 | Yes | 70.0% | 57.8% | |||||||||||||||||
Loan | 30 | Washington Valley Apartments | 0.9% | Soft | Springing | No | 1.77x | 1.75x | 0 | 6 | 13,900,000 | 09/16/2013 | Yes | 68.0% | 51.4% | |||||||||||||||||
Loan | 31 | Commons at Little Falls | 0.8% | Hard | Springing | No | 1.77x | 1.69x | 0 | 6 | 13,400,000 | 09/11/2013 | Yes | 69.3% | 63.8% | |||||||||||||||||
Loan | 32 | Stonegate Village Apartments | 0.8% | Springing Soft | Springing | No | 1.77x | 1.64x | 0 | 6 | 12,900,000 | 02/26/2014 | Yes | 70.2% | 61.9% | |||||||||||||||||
Loan | 33 | Residence Inn Pittsburgh Cranberry | 0.7% | Hard | Springing | No | Yes - B | 3.32x | 3.04x | 0 | 6 | 12,500,000 | 10/01/2013 | Yes | 63.2% | 55.9% | ||||||||||||||||
Loan | 34 | 6th and Rio Retail | 0.7% | Hard | In Place | No | 1.58x | 1.53x | 0 | 6 | 9,900,000 | 10/01/2013 | Yes | 75.8% | 62.6% | |||||||||||||||||
Loan | 35 | Parkwood Plaza | 0.6% | Hard | Springing | No | 1.43x | 1.37x | 0 | 6 | 9,400,000 | 09/10/2013 | Yes | 73.3% | 60.9% | |||||||||||||||||
Loan | 36 | Woodlands Centre | 0.6% | Hard | Springing | No | 1.56x | 1.40x | 0 | 6 | 8,690,000 | 10/02/2013 | Yes | 74.8% | 70.4% | |||||||||||||||||
Loan | 37 | Courtyards at San Jose | 0.6% | Springing Soft | Springing | No | 2.22x | 2.15x | 0 | 6 | 10,200,000 | 10/01/2013 | Yes | 60.8% | 56.0% | |||||||||||||||||
Loan | 38 | Brooks Edge Plaza | 0.5% | Soft Springing Hard | Springing | No | 2.37x | 2.14x | 0 | 6 | 13,200,000 | 10/10/2013 | Yes | 41.7% | 36.4% | |||||||||||||||||
Loan | 39 | Metro Village Apartments | 0.5% | Springing Soft | Springing | No | 1.53x | 1.44x | 0 | 1 | 7,000,000 | 10/25/2013 | Yes | 73.6% | 67.4% | |||||||||||||||||
Loan | 40 | Sedona Ridge | 0.5% | Soft | Springing | No | 2.15x | 1.79x | 0 | 6 | 8,400,000 | 09/05/2013 | Yes | 59.9% | 49.0% | |||||||||||||||||
Loan | 41 | Eden of Easton Apartments | 0.4% | Soft | Springing | No | 2.24x | 1.74x | 5 | 1 | 7,900,000 | 04/22/2013 | Yes | 60.9% | 49.3% | |||||||||||||||||
Loan | 42 | Scott and White Healthcare Clinics | 0.4% | Springing Hard | Springing | No | 1.60x | 1.59x | 0 | 6 | 8,380,000 | 09/17/2013 | Yes | 57.0% | 52.7% | |||||||||||||||||
Loan | 43 | Metro Mini Storage The Woodlands | 0.4% | Soft | Springing | No | Yes - C | 1.42x | 1.38x | 0 | 6 | 6,500,000 | 09/20/2013 | Yes | 73.0% | 60.4% | ||||||||||||||||
Loan | 44 | Madison Heights Self Storage | 0.4% | Springing Soft | Springing | No | 1.51x | 1.47x | 0 | 6 | 5,900,000 | 04/23/2013 | Yes | 74.9% | 62.2% | |||||||||||||||||
Loan | 45 | Walgreens - Silsbee, TX | 0.4% | Hard | In Place | No | 1.32x | 1.31x | 5 | 1 | 5,900,000 | 10/16/2013 | Yes | 72.0% | 62.3% | |||||||||||||||||
Loan | 46 | Mini Stor San Rafael | 0.4% | Springing Hard | Springing | No | 2.31x | 2.27x | 0 | 6 | 7,320,000 | 10/02/2013 | Yes | 54.6% | 45.0% | |||||||||||||||||
Loan | 47 | Keep It Self Storage - Santa Clarita | 0.4% | NAP | NAP | No | Yes - D | 1.39x | 1.36x | 0 | 1 | 5,320,000 | 10/24/2013 | Yes | 74.0% | 61.2% | ||||||||||||||||
Loan | 48 | Flats at Cotton Council | 0.3% | Hard | In Place | No | 1.41x | 1.34x | 0 | 6 | 5,700,000 | 09/18/2013 | Yes | 66.6% | 55.5% | |||||||||||||||||
Loan | 49 | Keep It Self Storage - Van Nuys | 0.3% | NAP | NAP | No | Yes - D | 1.37x | 1.35x | 0 | 1 | 5,420,000 | 10/24/2013 | Yes | 68.5% | 56.7% | ||||||||||||||||
Loan | 50 | Metro Mini Storage College Station | 0.3% | Soft | Springing | No | Yes - C | 1.51x | 1.46x | 0 | 6 | 5,000,000 | 09/20/2013 | Yes | 66.9% | 55.3% | ||||||||||||||||
Loan | 51 | Burns Corners Shopping Center | 0.2% | Hard | Springing | No | 1.62x | 1.51x | 0 | 6 | 3,900,000 | 08/27/2013 | Yes | 70.1% | 53.3% | |||||||||||||||||
Loan | 52 | Dickinson 16 | 0.1% | Soft | Springing | No | 1.98x | 1.95x | 0 | 6 | 2,500,000 | 10/24/2013 | Yes | 64.8% | 27.9% | |||||||||||||||||
Loan | 53 | Big 5 El Cerrito | 0.1% | Hard | In Place | No | 1.97x | 1.77x | 0 | 6 | 3,100,000 | 09/30/2013 | Yes | 37.9% | 31.6% |
A-1-3
COMM 2013-CCRE13 | ||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||
% of | ||||||||||||||||||||
Property | Initial Pool | Year | Year | |||||||||||||||||
Flag | ID | Property Name | Balance | Address | City | County | State | Zip Code | Built | Renovated | ||||||||||
Loan | 1 | 60 Hudson Street(28) | 11.3% | 60 Hudson Street | New York | New York | NY | 10013 | 1928-1930 | 2013 | ||||||||||
Loan | 2 | Saint Louis Galleria(28) | 9.0% | 1155 Saint Louis Galleria | St. Louis | St. Louis | MO | 63117 | 1986 | 2006, 2011 | ||||||||||
Loan | 3 | Kalahari Resort and Convention Center(28) | 9.0% | 7000 Kalahari Drive | Sandusky | Erie | OH | 44870 | 2005 | 2011 | ||||||||||
Loan | 4 | 175 West Jackson(28) | 8.1% | 175 West Jackson Boulevard | Chicago | Cook | IL | 60604 | 1912, 1928 | 2001 | ||||||||||
Loan | 5 | Hilton Universal Studios | 7.7% | 555 Universal Hollywood Drive | Los Angeles | Los Angeles | CA | 91608 | 1983 | NAP | ||||||||||
Loan | 6 | iStorage Portfolio 3 | 4.7% | Various | Various | Various | Various | Various | Various | Various | ||||||||||
Property | 6.01 | iStorage Burlington | 0.7% | 902 Sunset Road | Burlington | Burlington | NJ | 08016 | 1998 | 2013 | ||||||||||
Property | 6.02 | iStorage Washington Township | 0.5% | 469 Hurffville-Crosskeys Road | Sewell | Gloucester | NJ | 08080 | 2002 | 2012 | ||||||||||
Property | 6.03 | iStorage Blackwood | 0.5% | 801 North Black Horse Pike | Blackwood | Camden | NJ | 08012 | 2004 | 2012 | ||||||||||
Property | 6.04 | iStorage Cape May | 0.5% | 340 Fulling Mill Road | Rio Grande | Cape May | NJ | 08251 | 2005 | 2012 | ||||||||||
Property | 6.05 | iStorage Smithville | 0.5% | 36 South New York Road | Absecon | Atlantic | NJ | 08205 | 1988-2006 | 2012 | ||||||||||
Property | 6.06 | iStorage West Deptford | 0.4% | 1701 Crown Point | Thorofare | Gloucester | NJ | 08086 | 1992 | 2013 | ||||||||||
Property | 6.07 | iStorage Howell | 0.4% | 2464 Route 9 | Howell | Monmouth | NJ | 07731 | 2000 | 2013 | ||||||||||
Property | 6.08 | iStorage Mullica Hill | 0.4% | 295 Bridgeton Pike | Mullica Hill | Gloucester | NJ | 08062 | 2000 | 2012 | ||||||||||
Property | 6.09 | iStorage Aston | 0.4% | 2520 Market Street | Aston | Delaware | PA | 19014 | 2002 | 2012 | ||||||||||
Property | 6.10 | iStorage Akron | 0.3% | 4353 Oregon Pike | Ephrata | Lancaster | PA | 17522 | 1981-1985, 2001 | 2012 | ||||||||||
Loan | 7 | Esplanade at City Park | 3.9% | 3443 Esplanade Avenue | New Orleans | Orleans | LA | 70119 | 1973 | 2008 | ||||||||||
Loan | 8 | Lloyd Crossing | 2.7% | 6636-6650 East Lloyd Expressway | Evansville | Vanderburgh | IN | 47715 | 1996 | NAP | ||||||||||
Loan | 9 | Morgan Houston Portfolio | 2.7% | Various | Various | Various | TX | Various | Various | 2010-2012 | ||||||||||
Property | 9.01 | The Veranda | 1.2% | 3700 9th Avenue North | Texas City | Galveston | TX | 77590 | 2002 | 2010-2012 | ||||||||||
Property | 9.02 | Stone Ridge | 0.9% | 1115 Highway 146 North | Texas City | Galveston | TX | 77590 | 1982 | 2010-2012 | ||||||||||
Property | 9.03 | University Green | 0.6% | 1620 Bay Area Boulevard | Houston | Harris | TX | 77058 | 1977 | 2010-2012 | ||||||||||
Loan | 10 | STG Portfolio | 2.3% | Various | Various | Various | Various | Various | Various | NAV | ||||||||||
Property | 10.01 | Jacuzzi Street | 0.9% | 5327 Jacuzzi Street | Richmond | Contra Costa | CA | 94804 | 1946 | NAV | ||||||||||
Property | 10.02 | Telegraph Avenue | 0.8% | 2855 Telegraph Avenue | Berkeley | Alameda | CA | 94705 | 1962 | NAV | ||||||||||
Property | 10.03 | Beaverton | 0.2% | 6600 Southwest 92nd Avenue | Beaverton | Washington | OR | 97223 | 1980 | NAV | ||||||||||
Property | 10.04 | Blume Drive | 0.2% | 3220 Blume Drive | Richmond | Contra Costa | CA | 94806 | 1981 | NAV | ||||||||||
Property | 10.05 | Lakeside Drive | 0.2% | 4175 Lakeside Drive | Richmond | Contra Costa | CA | 94806 | 1987 | NAV | ||||||||||
Loan | 11 | Abbotts Square | 2.2% | 200-10 Lombard Street | Philadelphia | Philadelphia | PA | 19147 | 1985 | 2004 | ||||||||||
Loan | 12 | Lancaster Commerce Center | 2.2% | SWC 10th Street West and West Avenue K | Lancaster | Los Angeles | CA | 93534 | 1986-1992 | NAP | ||||||||||
Loan | 13 | Garden Ridge HQ | 2.1% | 1600 East Plano Parkway | Plano | Collin | TX | 75074 | 1983, 1986 | 2011 | ||||||||||
Loan | 14 | Baton Rouge Office Portfolio Pool 1 | 1.8% | Various | Baton Rouge | East Baton Rouge Parish | LA | Various | Various | NAP | ||||||||||
Property | 14.01 | Acadian Centre | 0.6% | 2431 South Acadian Thruway | Baton Rouge | East Baton Rouge Parish | LA | 70808 | 1982-1983 | NAP | ||||||||||
Property | 14.02 | Corporate Atrium | 0.6% | 5555 Hilton Avenue | Baton Rouge | East Baton Rouge Parish | LA | 70808 | 1983 | NAP | ||||||||||
Property | 14.03 | Citiplace II | 0.3% | 6300 Corporate Boulevard | Baton Rouge | East Baton Rouge Parish | LA | 70809 | 2000 | NAP | ||||||||||
Property | 14.04 | Corporate II | 0.3% | 5615 Corporate Boulevard | Baton Rouge | East Baton Rouge Parish | LA | 70808 | 1972 | NAP | ||||||||||
Loan | 15 | Yedla Hospitality Portfolio | 1.6% | Various | Various | Various | AL | Various | Various | 2013 | ||||||||||
Property | 15.01 | Marriott Courtyard Decatur | 0.8% | 1209 Courtyard Circle Southwest | Decatur | Morgan | AL | 35603 | 2001 | 2013 | ||||||||||
Property | 15.02 | Hampton Inn Huntsville | 0.4% | 501 Boulevard South | Huntsville | Madison | AL | 35802 | 1998 | 2013 | ||||||||||
Property | 15.03 | Hampton Inn Decatur | 0.4% | 2401 Beltline Road Southwest | Decatur | Morgan | AL | 35601 | 1998 | 2013 | ||||||||||
Loan | 16 | Park Plaza | 1.6% | 215 Shuman Boulevard | Naperville | DuPage | IL | 60563 | 1982 | 2001, 2008 | ||||||||||
Loan | 17 | El Gran Sol | 1.6% | 10881 Richmond Drive | Houston | Harris | TX | 77042 | 1979 | 2011-2013 | ||||||||||
Loan | 18 | 1020-1084 N Delaware Ave | 1.6% | 1020-1084 North Delaware Avenue | Philadelphia | Philadelphia | PA | 19125 | 1920 | 2010 | ||||||||||
Loan | 19 | Otter Creek Shopping Center | 1.5% | 200-268 South Randall Road | Elgin | Kane | IL | 60123 | 1988 | 1992 | ||||||||||
Loan | 20 | Carmel Mission Inn | 1.3% | 3665 Rio Road | Carmel | Monterey | CA | 93923 | 1968 | 2008 | ||||||||||
Loan | 21 | 525 West 22nd Street | 1.3% | 525 West 22nd Street | New York | New York | NY | 10011 | 1930 | 2012-2013 | ||||||||||
Loan | 22 | Albertson’s San Diego | 1.2% | 655 14th Street | San Diego | San Diego | CA | 92101 | 2006 | NAP | ||||||||||
Loan | 23 | Earthbound Farm Yuma | 1.1% | 3701 South Avenue 3 1/2 East | Yuma | Yuma | AZ | 85365 | 2001, 2004, 2006 | NAP | ||||||||||
Loan | 24 | El Sol del Prado | 1.1% | 10615 Meadowglen Lane | Houston | Harris | TX | 77042 | 1979 | 2011-2013 | ||||||||||
Loan | 25 | Plaza Riviera | 1.1% | 1611 South Catalina Avenue | Redondo Beach | Los Angeles | CA | 90277 | 1987 | 2008 | ||||||||||
Loan | 26 | Harker Heights Medical Pavilion | 1.0% | 800 West Central Texas Expressway | Killeen | Bell | TX | 76543 | 2012 | NAP | ||||||||||
Loan | 27 | Hampton Inn Pittsburgh Airport | 1.0% | 8514 University Boulevard | Moon Township | Allegheny | PA | 15108 | 1986 | 2013 | ||||||||||
Loan | 28 | Windsor Landing Apartments | 0.9% | 7124 Southlake Parkway | Morrow | Clayton | GA | 30260 | 1990 | NAP | ||||||||||
Loan | 29 | Akron Centre Plaza | 0.9% | 50 South Main Street | Akron | Summit | OH | 44308 | 1982 | NAP | ||||||||||
Loan | 30 | Washington Valley Apartments | 0.9% | 3315 & 3209 2nd Avenue East | Wiliston | Williams | ND | 58801 | 2012-2013 | NAP | ||||||||||
Loan | 31 | Commons at Little Falls | 0.8% | 100, 201 and 301 Little Falls Drive | Wilmington | New Castle | DE | 19808 | 2008 | NAP | ||||||||||
Loan | 32 | Stonegate Village Apartments | 0.8% | 7218 South 89th East Avenue | Tulsa | Tulsa | OK | 74133 | 1997 | NAP | ||||||||||
Loan | 33 | Residence Inn Pittsburgh Cranberry | 0.7% | 1308 Freedom Road | Cranberry Township | Butler | PA | 16066 | 1996 | 2006 | ||||||||||
Loan | 34 | 6th and Rio Retail | 0.7% | 618 West 6th Street | Austin | Travis | TX | 78701 | 1959 | 2013 | ||||||||||
Loan | 35 | Parkwood Plaza | 0.6% | 8456 Parkwood Hill Boulevard and 5800 and 5860 North Tarrant Parkway | Fort Worth | Tarrant | TX | 76137 | 2009-2013 | NAP | ||||||||||
Loan | 36 | Woodlands Centre | 0.6% | 900 East Eighth Avenue | King of Prussia | Montgomery | PA | 19406 | 1982 | NAP | ||||||||||
Loan | 37 | Courtyards at San Jose | 0.6% | 6701 St. Augustine Road | Jacksonville | Duval | FL | 32217 | 1967 | 2008 | ||||||||||
Loan | 38 | Brooks Edge Plaza | 0.5% | 79 South Main Street | Marlboro | Monmouth | NJ | 07746 | 2003 | NAP | ||||||||||
Loan | 39 | Metro Village Apartments | 0.5% | 222 North Hiawassee Road | Orlando | Orange | FL | 32835 | 1983 | 2010-2012 | ||||||||||
Loan | 40 | Sedona Ridge | 0.5% | 11100 Walnut Hill Lane | Dallas | Dallas | TX | 75238 | 1983 | NAP | ||||||||||
Loan | 41 | Eden of Easton Apartments | 0.4% | 4333 Chesford Road | Columbus | Franklin | OH | 43224 | 1972 | 2010-2011 | ||||||||||
Loan | 42 | Scott and White Healthcare Clinics | 0.4% | 1001 & 1009 Arbor Park Drive | Belton | Bell | TX | 76513 | 2013 | NAP | ||||||||||
Loan | 43 | Metro Mini Storage The Woodlands | 0.4% | 3750 FM 1488 | The Woodlands | Montgomery | TX | 77384 | 2008 | NAP | ||||||||||
Loan | 44 | Madison Heights Self Storage | 0.4% | 1020 West 13 Mile Road | Madison Heights | Oakland | MI | 48071 | 1964 | 2002 | ||||||||||
Loan | 45 | Walgreens - Silsbee, TX | 0.4% | 496 Highway 96 South | Silsbee | Hardin | TX | 77656 | 2009 | NAP | ||||||||||
Loan | 46 | Mini Stor San Rafael | 0.4% | 990 Andersen Drive | San Rafael | Marin | CA | 94901 | 1976, 1979 | 2010 | ||||||||||
Loan | 47 | Keep It Self Storage - Santa Clarita | 0.4% | 25333 Railroad Avenue | Santa Clarita | Los Angeles | CA | 91350 | 1990 | NAP | ||||||||||
Loan | 48 | Flats at Cotton Council | 0.3% | 1918 North Parkway | Memphis | Shelby | TN | 38112 | 1958 | 2002, 2012 | ||||||||||
Loan | 49 | Keep It Self Storage - Van Nuys | 0.3% | 6827 Woodley Avenue | Van Nuys | Los Angeles | CA | 91406 | 1987 | NAP | ||||||||||
Loan | 50 | Metro Mini Storage College Station | 0.3% | 3101 Texas Avenue South | College Station | Brazos | TX | 77845 | 2004 | NAP | ||||||||||
Loan | 51 | Burns Corners Shopping Center | 0.2% | 4294-4316 Lawrenceville Highway | Tucker | DeKalb | GA | 30084 | 2007 | NAP | ||||||||||
Loan | 52 | Dickinson 16 | 0.1% | 931 2nd Street East | Dickinson | Stark | ND | 58601 | 2012 | NAP | ||||||||||
Loan | 53 | Big 5 El Cerrito | 0.1% | 11060 San Pablo Avenue | El Cerrito | Contra Costa | CA | 94530 | 1981 | NAP |
A-1-4
COMM 2013-CCRE13 | ||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||
Net | Loan per Net | |||||||||||||||||||||||||||||
% of | Rentable Area | Units | Rentable Area | |||||||||||||||||||||||||||
Property | Initial Pool | (SF/Units | of | (SF/Units/ | Prepayment Provisions | Trailing 12 Operating | Trailing 12 | Trailing 12 | Trailing 12 | 2012 Operating | 2012 | 2012 | 2012 | |||||||||||||||||
Flag | ID | Property Name | Balance | Rooms/Beds) | Measure | Rooms/Beds) ($)(11) | (# of payments)(14) | Statements Date | EGI ($) | Expenses($) | NOI($) | Statements Date | EGI($) | Expenses($) | NOI($) | |||||||||||||||
Loan | 1 | 60 Hudson Street(28) | 11.3% | 1,098,735 | Sq. Ft. | 255 | L(25), D(91), O(4) | T-12 8/31/2013 | 81,390,260 | 33,212,519 | 48,177,741 | 12/31/2012 | 72,306,152 | 34,106,447 | 38,199,705 | |||||||||||||||
Loan | 2 | Saint Louis Galleria(28) | 9.0% | 467,440 | Sq. Ft. | 417 | L(25), D(31), O(4) | T-12 8/31/2013 | 33,908,652 | 11,195,746 | 22,712,905 | 12/31/2012 | 32,857,091 | 11,220,015 | 21,637,075 | |||||||||||||||
Loan | 3 | Kalahari Resort and Convention Center(28) | 9.0% | 491 | Rooms | 264,360 | L(25), DorYM1(91), O(4) | T-12 8/31/2013 | 81,082,252 | 53,891,403 | 27,190,849 | 12/31/2012 | 80,579,613 | 53,362,054 | 27,217,560 | |||||||||||||||
Loan | 4 | 175 West Jackson(28) | 8.1% | 1,452,390 | Sq. Ft. | 193 | L(25), D(91), O(4) | T-12 8/31/2013 | 48,657,641 | 21,648,977 | 27,008,664 | 12/31/2012 | 50,724,129 | 20,631,591 | 30,092,538 | |||||||||||||||
Loan | 5 | Hilton Universal Studios | 7.7% | 482 | Rooms | 176,141 | L(25), D(91), O(4) | T-12 8/31/2013 | 43,213,185 | 32,858,012 | 10,355,173 | 12/31/2012 | 42,506,232 | 32,905,226 | 9,601,006 | |||||||||||||||
Loan | 6 | iStorage Portfolio 3 | 4.7% | 889,645 | Sq. Ft. | 58 | L(24), D(93), O(3) | T-12 9/30/2013 | 7,803,644 | 3,583,082 | 4,220,562 | 12/31/2012 | 6,788,876 | 3,451,668 | 3,337,208 | |||||||||||||||
Property | 6.01 | iStorage Burlington | 0.7% | 109,130 | Sq. Ft. | 73 | T-12 9/30/2013 | 1,237,709 | 533,407 | 704,302 | 12/31/2012 | 1,038,761 | 435,854 | 602,907 | ||||||||||||||||
Property | 6.02 | iStorage Washington Township | 0.5% | 100,809 | Sq. Ft. | 60 | T-12 9/30/2013 | 887,265 | 391,218 | 496,047 | 12/31/2012 | 815,416 | 389,896 | 425,520 | ||||||||||||||||
Property | 6.03 | iStorage Blackwood | 0.5% | 99,259 | Sq. Ft. | 56 | T-12 9/30/2013 | 744,920 | 369,703 | 375,217 | 12/31/2012 | 675,825 | 384,744 | 291,081 | ||||||||||||||||
Property | 6.04 | iStorage Cape May | 0.5% | 61,355 | Sq. Ft. | 91 | T-12 9/30/2013 | 634,230 | 253,388 | 380,842 | 12/31/2012 | 522,125 | 247,172 | 274,953 | ||||||||||||||||
Property | 6.05 | iStorage Smithville | 0.5% | 104,334 | Sq. Ft. | 52 | T-12 9/30/2013 | 681,766 | 312,445 | 369,321 | 12/31/2012 | 587,254 | 313,862 | 273,392 | ||||||||||||||||
Property | 6.06 | iStorage West Deptford | 0.4% | 96,636 | Sq. Ft. | 48 | T-12 9/30/2013 | 676,159 | 345,743 | 330,416 | 12/31/2012 | 609,311 | 365,287 | 244,024 | ||||||||||||||||
Property | 6.07 | iStorage Howell | 0.4% | 94,872 | Sq. Ft. | 47 | T-12 9/30/2013 | 972,429 | 419,553 | 552,875 | 12/31/2012 | 786,246 | 404,714 | 381,532 | ||||||||||||||||
Property | 6.08 | iStorage Mullica Hill | 0.4% | 113,505 | Sq. Ft. | 40 | T-12 9/30/2013 | 641,796 | 339,825 | 301,971 | 12/31/2012 | 515,039 | 342,890 | 172,149 | ||||||||||||||||
Property | 6.09 | iStorage Aston | 0.4% | 68,800 | Sq. Ft. | 65 | T-12 9/30/2013 | 916,941 | 418,403 | 498,538 | 12/31/2012 | 862,218 | 374,164 | 488,054 | ||||||||||||||||
Property | 6.10 | iStorage Akron | 0.3% | 40,945 | Sq. Ft. | 74 | T-12 9/30/2013 | 410,430 | 199,397 | 211,033 | 12/31/2012 | 376,681 | 193,086 | 183,595 | ||||||||||||||||
Loan | 7 | Esplanade at City Park | 3.9% | 440 | Units | 98,864 | L(24), D(92), O(4) | T-12 9/30/2013 | 6,650,874 | 3,065,101 | 3,585,773 | 12/31/2012 | 6,477,498 | 2,866,034 | 3,611,464 | |||||||||||||||
Loan | 8 | Lloyd Crossing | 2.7% | 365,190 | Sq. Ft. | 82 | L(24), D(92), O(4) | T-12 8/1/2013 | 4,446,882 | 1,334,851 | 3,112,031 | 12/31/2012 | 4,485,989 | 1,343,953 | 3,142,036 | |||||||||||||||
Loan | 9 | Morgan Houston Portfolio | 2.7% | 642 | Units | 46,729 | L(25), D(91), O(4) | T-12 8/31/2013 | 5,323,781 | 2,318,543 | 3,005,238 | 12/31/2012 | 5,374,529 | 2,455,369 | 2,919,160 | |||||||||||||||
Property | 9.01 | The Veranda | 1.2% | 200 | Units | 67,500 | T-12 8/31/2013 | 1,806,339 | 778,780 | 1,027,559 | 12/31/2012 | 1,829,350 | 873,334 | 956,016 | ||||||||||||||||
Property | 9.02 | Stone Ridge | 0.9% | 248 | Units | 38,407 | T-12 8/31/2013 | 1,992,404 | 871,440 | 1,120,963 | 12/31/2012 | 1,979,847 | 891,456 | 1,088,390 | ||||||||||||||||
Property | 9.03 | University Green | 0.6% | 194 | Units | 35,954 | T-12 8/31/2013 | 1,525,038 | 668,323 | 856,716 | 12/31/2012 | 1,565,333 | 690,579 | 874,753 | ||||||||||||||||
Loan | 10 | STG Portfolio | 2.3% | 351,307 | Sq. Ft. | 71 | L(24), D(93), O(3) | T-12 8/31/2013 | 4,756,894 | 2,139,858 | 2,617,035 | 12/31/2012 | 4,507,737 | 2,206,492 | 2,301,244 | |||||||||||||||
Property | 10.01 | Jacuzzi Street | 0.9% | 149,137 | Sq. Ft. | 70 | T-12 8/31/2013 | 1,514,645 | 441,592 | 1,073,053 | 12/31/2012 | 1,394,471 | 458,724 | 935,747 | ||||||||||||||||
Property | 10.02 | Telegraph Avenue | 0.8% | 83,557 | Sq. Ft. | 100 | T-12 8/31/2013 | 1,756,355 | 974,720 | 781,635 | 12/31/2012 | 1,637,787 | 1,008,763 | 629,024 | ||||||||||||||||
Property | 10.03 | Beaverton | 0.2% | 36,398 | Sq. Ft. | 64 | T-12 8/31/2013 | 380,254 | 165,850 | 214,404 | 12/31/2012 | 482,874 | 184,420 | 298,453 | ||||||||||||||||
Property | 10.04 | Blume Drive | 0.2% | 45,010 | Sq. Ft. | 43 | T-12 8/31/2013 | 636,446 | 417,874 | 218,572 | 12/31/2012 | 597,688 | 386,790 | 210,898 | ||||||||||||||||
Property | 10.05 | Lakeside Drive | 0.2% | 37,205 | Sq. Ft. | 50 | T-12 8/31/2013 | 469,194 | 139,823 | 329,371 | 12/31/2012 | 394,917 | 167,794 | 227,122 | ||||||||||||||||
Loan | 11 | Abbotts Square | 2.2% | 80,740 | Sq. Ft. | 297 | L(24), D(93), O(3) | T-12 9/30/2013 | 2,821,921 | 1,056,944 | 1,764,977 | 12/31/2012 | 2,800,598 | 1,015,600 | 1,784,998 | |||||||||||||||
Loan | 12 | Lancaster Commerce Center | 2.2% | 272,408 | Sq. Ft. | 88 | L(25), D(32), O(3) | T-12 7/31/2013 | 4,184,022 | 1,664,604 | 2,519,418 | 12/31/2012 | 4,165,976 | 1,556,366 | 2,609,610 | |||||||||||||||
Loan | 13 | Garden Ridge HQ | 2.1% | 541,000 | Sq. Ft. | 43 | L(25), D(91), O(4) | |||||||||||||||||||||||
Loan | 14 | Baton Rouge Office Portfolio Pool 1 | 1.8% | 239,419 | Sq. Ft. | 84 | L(25), D(31), O(4) | T-4 4/30/2013 Ann. | 3,900,735 | 1,790,178 | 2,110,557 | 12/31/2012 | 3,570,653 | 1,474,009 | 2,096,644 | |||||||||||||||
Property | 14.01 | Acadian Centre | 0.6% | 74,589 | Sq. Ft. | 96 | T-4 4/30/2013 Ann. | 1,514,586 | 497,277 | 1,017,309 | 12/31/2012 | 1,394,549 | 502,841 | 891,708 | ||||||||||||||||
Property | 14.02 | Corporate Atrium | 0.6% | 76,447 | Sq. Ft. | 87 | T-4 4/30/2013 Ann. | 1,094,412 | 554,757 | 539,655 | 12/31/2012 | 1,160,388 | 474,475 | 685,913 | ||||||||||||||||
Property | 14.03 | Citiplace II | 0.3% | 31,516 | Sq. Ft. | 105 | T-4 4/30/2013 Ann. | 639,816 | 336,708 | 303,108 | 12/31/2012 | 520,547 | 247,256 | 273,291 | ||||||||||||||||
Property | 14.04 | Corporate II | 0.3% | 56,867 | Sq. Ft. | 54 | T-4 4/30/2013 Ann. | 651,921 | 401,436 | 250,485 | 12/31/2012 | 495,169 | 249,437 | 245,732 | ||||||||||||||||
Loan | 15 | Yedla Hospitality Portfolio | 1.6% | 293 | Rooms | 62,253 | L(24), D(93), O(3) | T-12 9/30/2013 | 6,071,899 | 3,976,975 | 2,094,924 | 12/31/2012 | 6,328,737 | 3,921,971 | 2,406,767 | |||||||||||||||
Property | 15.01 | Marriott Courtyard Decatur | 0.8% | 113 | Rooms | 81,770 | T-12 9/30/2013 | 2,823,668 | 1,642,606 | 1,181,062 | 12/31/2012 | 2,752,714 | 1,584,035 | 1,168,679 | ||||||||||||||||
Property | 15.02 | Hampton Inn Huntsville | 0.4% | 90 | Rooms | 50,556 | T-12 9/30/2013 | 1,405,372 | 1,031,210 | 374,162 | 12/31/2012 | 1,930,204 | 1,197,579 | 732,626 | ||||||||||||||||
Property | 15.03 | Hampton Inn Decatur | 0.4% | 90 | Rooms | 49,444 | T-12 9/30/2013 | 1,842,858 | 1,303,159 | 539,700 | 12/31/2012 | 1,645,819 | 1,140,357 | 505,463 | ||||||||||||||||
Loan | 16 | Park Plaza | 1.6% | 210,774 | Sq. Ft. | 85 | L(25), D(91), O(4) | T-8 8/31/2013 Ann. | 4,399,185 | 2,061,393 | 2,337,791 | 12/31/2012 | 4,263,552 | 1,913,368 | 2,350,184 | |||||||||||||||
Loan | 17 | El Gran Sol | 1.6% | 556 | Units | 32,077 | L(25), D(91), O(4) | T-12 10/31/2013 | 3,718,311 | 2,078,390 | 1,639,921 | 12/31/2012 | 3,362,750 | 2,548,328 | 814,422 | |||||||||||||||
Loan | 18 | 1020-1084 N Delaware Ave | 1.6% | 132,559 | Sq. Ft. | 131 | L(24), D(93), O(3) | T-12 9/30/2013 | 1,884,271 | 612,845 | 1,271,426 | 12/31/2012 | 1,135,622 | 631,855 | 503,767 | |||||||||||||||
Loan | 19 | Otter Creek Shopping Center | 1.5% | 238,835 | Sq. Ft. | 71 | L(26), D(90), O(4) | T-12 8/31/2013 | 2,327,065 | 896,346 | 1,430,719 | 12/31/2012 | 2,201,843 | 812,229 | 1,389,614 | |||||||||||||||
Loan | 20 | Carmel Mission Inn | 1.3% | 165 | Rooms | 87,779 | L(25), D(31), O(4) | T-12 8/31/2013 | 6,942,421 | 4,836,398 | 2,106,023 | 12/31/2012 | 6,465,907 | 4,609,900 | 1,856,007 | |||||||||||||||
Loan | 21 | 525 West 22nd Street | 1.3% | 16,225 | Sq. Ft. | 875 | L(24), D(92), O(4) | 12/31/2012 | 1,278,788 | 408,934 | 869,853 | |||||||||||||||||||
Loan | 22 | Albertson’s San Diego | 1.2% | 42,973 | Sq. Ft. | 296 | L(25), D(91), O(4) | T-8 8/31/2013 Ann. | 1,085,068 | 11,059 | 1,074,009 | 12/31/2012 | 1,085,068 | 13,269 | 1,071,799 | |||||||||||||||
Loan | 23 | Earthbound Farm Yuma | 1.1% | 216,727 | Sq. Ft. | 58 | L(24), D(92), O(4) | |||||||||||||||||||||||
Loan | 24 | El Sol del Prado | 1.1% | 468 | Units | 26,466 | L(25), D(91), O(4) | T-12 10/31/2013 | 3,057,925 | 1,657,319 | 1,400,607 | 12/31/2012 | 2,674,061 | 1,725,243 | 948,818 | |||||||||||||||
Loan | 25 | Plaza Riviera | 1.1% | 51,407 | Sq. Ft. | 233 | L(25), D(90), O(5) | T-12 4/30/2013 | 1,475,632 | 363,187 | 1,112,445 | 12/31/2012 | 1,447,239 | 356,903 | 1,090,336 | |||||||||||||||
Loan | 26 | Harker Heights Medical Pavilion | 1.0% | 57,250 | Sq. Ft. | 186 | L(25), D(92), O(3) | T-12 8/31/2013 | 1,432,748 | 372,451 | 1,060,297 | |||||||||||||||||||
Loan | 27 | Hampton Inn Pittsburgh Airport | 1.0% | 127 | Rooms | 82,899 | L(24), D(92), O(4) | T-12 8/31/2013 | 4,557,104 | 2,652,563 | 1,904,541 | 12/31/2012 | 4,223,802 | 2,469,495 | 1,754,307 | |||||||||||||||
Loan | 28 | Windsor Landing Apartments | 0.9% | 200 | Units | 52,500 | L(25), D(88), O(7) | T-9 9/30/2013 Ann. | 1,553,388 | 656,912 | 896,476 | 12/31/2012 | 1,484,860 | 623,290 | 861,571 | |||||||||||||||
Loan | 29 | Akron Centre Plaza | 0.9% | 195,658 | Sq. Ft. | 50 | L(24), D(93), O(3) | T-12 9/30/2013 | 3,174,338 | 1,621,375 | 1,552,963 | 12/31/2012 | 3,095,108 | 1,522,667 | 1,572,441 | |||||||||||||||
Loan | 30 | Washington Valley Apartments | 0.9% | 72 | Units | 131,250 | L(24), D(32), O(4) | |||||||||||||||||||||||
Loan | 31 | Commons at Little Falls | 0.8% | 41,815 | Sq. Ft. | 222 | L(25), D(31), O(4) | T-12 6/30/2013 | 1,283,304 | 277,162 | 1,006,142 | 12/31/2012 | 1,204,413 | 294,643 | 909,770 | |||||||||||||||
Loan | 32 | Stonegate Village Apartments | 0.8% | 240 | Units | 37,708 | L(25), D(90), O(5) | T-12 6/30/2013 | 1,787,119 | 750,444 | 1,036,674 | 12/31/2012 | 1,757,282 | 765,255 | 992,027 | |||||||||||||||
Loan | 33 | Residence Inn Pittsburgh Cranberry | 0.7% | 96 | Rooms | 82,265 | L(24), D(92), O(4) | T-12 8/31/2013 | 3,532,532 | 1,841,289 | 1,691,243 | 12/31/2012 | 3,768,961 | 1,974,158 | 1,794,803 | |||||||||||||||
Loan | 34 | 6th and Rio Retail | 0.7% | 19,259 | Sq. Ft. | 389 | L(24), D(92), O(4) | |||||||||||||||||||||||
Loan | 35 | Parkwood Plaza | 0.6% | 28,450 | Sq. Ft. | 242 | L(25), D(91), O(4) | |||||||||||||||||||||||
Loan | 36 | Woodlands Centre | 0.6% | 55,542 | Sq. Ft. | 117 | L(24), D(33), O(3) | 12/31/2012 | 1,059,246 | 371,825 | 687,421 | |||||||||||||||||||
Loan | 37 | Courtyards at San Jose | 0.6% | 90 | Units | 68,889 | L(24), D(33), O(3) | T-12 9/30/2013 | 1,361,769 | 399,935 | 961,834 | 12/31/2012 | 1,319,889 | 376,843 | 943,046 | |||||||||||||||
Loan | 38 | Brooks Edge Plaza | 0.5% | 69,589 | Sq. Ft. | 79 | L(24), D(93), O(3) | T-12 9/30/2013 | 750,200 | 457,054 | 293,146 | 12/31/2012 | 516,851 | 426,838 | 90,013 | |||||||||||||||
Loan | 39 | Metro Village Apartments | 0.5% | 100 | Units | 51,500 | L(24), D(33), O(3) | T-12 10/31/2013 | 906,986 | 390,025 | 516,961 | 12/31/2012 | 883,594 | 375,020 | 508,574 | |||||||||||||||
Loan | 40 | Sedona Ridge | 0.5% | 317 | Units | 15,879 | L(25), D(91), O(4) | T-9 9/30/2013 Ann. | 1,706,491 | 995,748 | 710,744 | 12/31/2012 | 1,540,425 | 1,000,624 | 539,801 | |||||||||||||||
Loan | 41 | Eden of Easton Apartments | 0.4% | 270 | Units | 17,821 | L(30), D(87), O(3) | T-12 10/30/2013 | 1,739,871 | 1,055,215 | 684,657 | 12/31/2012 | 1,690,644 | 1,026,063 | 664,580 | |||||||||||||||
Loan | 42 | Scott and White Healthcare Clinics | 0.4% | 22,050 | Sq. Ft. | 217 | L(24), D(91), O(5) | |||||||||||||||||||||||
Loan | 43 | Metro Mini Storage The Woodlands | 0.4% | 85,613 | Sq. Ft. | 55 | L(49), D(67), O(4) | T-12 9/30/2013 | 748,002 | 344,802 | 403,200 | 12/31/2012 | 682,364 | 415,887 | 266,477 | |||||||||||||||
Loan | 44 | Madison Heights Self Storage | 0.4% | 86,730 | Sq. Ft. | 51 | L(25), D(90), O(5) | T-12 8/31/2013 | 787,680 | 326,184 | 461,496 | 12/31/2012 | 745,225 | 321,688 | 423,537 | |||||||||||||||
Loan | 45 | Walgreens - Silsbee, TX | 0.4% | 14,550 | Sq. Ft. | 292 | L(24), D(93), O(3) | |||||||||||||||||||||||
Loan | 46 | Mini Stor San Rafael | 0.4% | 943 | Units | 4,237 | L(25), D(88), O(7) | T-12 9/30/2013 | 961,830 | 320,564 | 641,266 | 12/31/2012 | 947,012 | 379,342 | 567,670 | |||||||||||||||
Loan | 47 | Keep It Self Storage - Santa Clarita | 0.4% | 48,220 | Sq. Ft. | 82 | L(24), D(93), O(3) | T-12 9/30/2013 | 651,470 | 266,310 | 385,160 | 12/31/2012 | 654,872 | 254,390 | 400,481 | |||||||||||||||
Loan | 48 | Flats at Cotton Council | 0.3% | 130 | Beds | 29,198 | L(25), D(92), O(3) | T-12 7/31/2013 | 654,232 | 254,603 | 399,629 | 12/31/2012 | 656,508 | 281,556 | 374,952 | |||||||||||||||
Loan | 49 | Keep It Self Storage - Van Nuys | 0.3% | 39,757 | Sq. Ft. | 93 | L(24), D(93), O(3) | T-12 9/30/2013 | 665,481 | 295,815 | 369,666 | 12/31/2012 | 639,456 | 279,990 | 359,466 | |||||||||||||||
Loan | 50 | Metro Mini Storage College Station | 0.3% | 72,070 | Sq. Ft. | 46 | L(49), D(67), O(4) | T-12 9/30/2013 | 590,525 | 295,573 | 294,952 | 12/31/2012 | 567,281 | 300,578 | 266,703 | |||||||||||||||
Loan | 51 | Burns Corners Shopping Center | 0.2% | 18,735 | Sq. Ft. | 146 | L(24), D(92), O(4) | T-12 8/31/2013 | 624,736 | 270,849 | 353,887 | 12/31/2012 | 573,248 | 259,063 | 314,185 | |||||||||||||||
Loan | 52 | Dickinson 16 | 0.1% | 16 | Units | 101,186 | L(25), D(91), O(4) | T-12 8/1/2013 | 400,246 | 70,177 | 330,069 | |||||||||||||||||||
Loan | 53 | Big 5 El Cerrito | 0.1% | 16,665 | Sq. Ft. | 70 | L(12), YM1(72), YM(32), O(4) | T-12 7/31/2013 | 193,261 | 26,209 | 167,052 | 12/31/2012 | 193,261 | 26,209 | 167,052 |
A-1-5
COMM 2013-CCRE13 | ||||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||
% of | ||||||||||||||||||||||||||||||||
Property | Initial Pool | 2011 Operating | 2011 | 2011 | 2011 | Underwritten NOI | Underwritten NCF | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | ||||||||||||||||||
Flag | ID | Property Name | Balance | Statements Date | EGI($) | Expenses($) | NOI($) | Debt Yield(11) | Debt Yield(11) | Revenue($) | EGI($) | Expenses($) | NOI ($) | Reserves($) | TI/LC($) | NCF ($) | ||||||||||||||||
Loan | 1 | 60 Hudson Street(28) | 11.3% | 12/31/2011 | 73,773,030 | 35,532,414 | 38,240,617 | 19.3% | 18.4% | 82,437,370 | 87,761,118 | 33,732,823 | 54,028,294 | 274,684 | 2,300,260 | 51,453,350 | ||||||||||||||||
Loan | 2 | Saint Louis Galleria(28) | 9.0% | 12/31/2011 | 29,749,343 | 11,298,171 | 18,451,171 | 12.7% | 12.3% | 23,468,123 | 36,327,725 | 11,594,416 | 24,733,308 | 93,314 | 726,294 | 23,913,700 | ||||||||||||||||
Loan | 3 | Kalahari Resort and Convention Center(28) | 9.0% | 12/31/2011 | 75,886,371 | 50,875,916 | 25,010,456 | 17.8% | 15.4% | 45,765,487 | 81,082,252 | 57,935,045 | 23,147,207 | 3,207,677 | 19,939,530 | |||||||||||||||||
Loan | 4 | 175 West Jackson(28) | 8.1% | 12/31/2011 | 53,454,392 | 20,914,111 | 32,540,281 | 10.6% | 9.4% | 50,211,569 | 51,741,773 | 22,199,010 | 29,542,763 | 435,717 | 2,850,830 | 26,256,216 | ||||||||||||||||
Loan | 5 | Hilton Universal Studios | 7.7% | 12/31/2011 | 40,119,512 | 31,881,604 | 8,237,909 | 13.2% | 11.2% | 25,978,929 | 43,213,185 | 32,015,099 | 11,198,086 | 1,728,527 | 9,469,559 | |||||||||||||||||
Loan | 6 | iStorage Portfolio 3 | 4.7% | 12/31/2011 | 6,353,850 | 3,927,143 | 2,426,707 | 8.9% | 8.7% | 7,472,737 | 8,176,885 | 3,564,053 | 4,612,832 | 114,856 | 4,497,976 | |||||||||||||||||
Property | 6.01 | iStorage Burlington | 0.7% | 12/31/2011 | 1,035,342 | 672,373 | 362,969 | 1,135,690 | 1,265,020 | 529,420 | 735,600 | 6,662 | 728,938 | |||||||||||||||||||
Property | 6.02 | iStorage Washington Township | 0.5% | 12/31/2011 | 800,315 | 443,780 | 356,535 | 868,320 | 930,334 | 382,301 | 548,033 | 15,090 | 532,943 | |||||||||||||||||||
Property | 6.03 | iStorage Blackwood | 0.5% | 12/31/2011 | 586,221 | 413,102 | 173,119 | 699,894 | 766,341 | 363,354 | 402,987 | 20,145 | 382,842 | |||||||||||||||||||
Property | 6.04 | iStorage Cape May | 0.5% | 12/31/2011 | 470,351 | 307,596 | 162,755 | 601,470 | 659,306 | 246,684 | 412,622 | 4,209 | 408,413 | |||||||||||||||||||
Property | 6.05 | iStorage Smithville | 0.5% | 12/31/2011 | 568,973 | 383,445 | 185,528 | 656,126 | 702,208 | 305,705 | 396,503 | 8,223 | 388,280 | |||||||||||||||||||
Property | 6.06 | iStorage West Deptford | 0.4% | 12/31/2011 | 598,090 | 370,778 | 227,312 | 663,854 | 731,282 | 358,788 | 372,494 | 5,881 | 366,613 | |||||||||||||||||||
Property | 6.07 | iStorage Howell | 0.4% | 12/31/2011 | 699,279 | 378,533 | 320,746 | 998,748 | 1,097,611 | 442,003 | 655,607 | 5,572 | 650,035 | |||||||||||||||||||
Property | 6.08 | iStorage Mullica Hill | 0.4% | 12/31/2011 | 487,954 | 349,905 | 138,049 | 626,822 | 688,050 | 336,513 | 351,537 | 41,679 | 309,858 | |||||||||||||||||||
Property | 6.09 | iStorage Aston | 0.4% | 12/31/2011 | 760,895 | 389,303 | 371,592 | 835,109 | 917,771 | 406,442 | 511,329 | 4,014 | 507,315 | |||||||||||||||||||
Property | 6.10 | iStorage Akron | 0.3% | 12/31/2011 | 346,430 | 218,328 | 128,102 | 386,704 | 418,962 | 192,843 | 226,119 | 3,381 | 222,738 | |||||||||||||||||||
Loan | 7 | Esplanade at City Park | 3.9% | 12/31/2011 | 6,183,442 | 2,972,591 | 3,210,851 | 8.7% | 8.6% | 6,601,080 | 6,818,643 | 3,023,722 | 3,794,921 | 44,000 | 3,750,921 | |||||||||||||||||
Loan | 8 | Lloyd Crossing | 2.7% | 12/31/2011 | 4,224,429 | 1,436,680 | 2,787,749 | 9.8% | 8.9% | 3,329,543 | 4,472,522 | 1,525,873 | 2,946,650 | 88,190 | 174,805 | 2,683,654 | ||||||||||||||||
Loan | 9 | Morgan Houston Portfolio | 2.7% | 12/31/2011 | 5,193,591 | 2,912,933 | 2,280,658 | 10.0% | 9.3% | 5,291,016 | 5,435,805 | 2,448,653 | 2,987,152 | 183,470 | 2,803,682 | |||||||||||||||||
Property | 9.01 | The Veranda | 1.2% | 12/31/2011 | 1,919,088 | 904,233 | 1,014,855 | 1,968,756 | 1,917,394 | 781,861 | 1,135,534 | 50,000 | 1,085,534 | |||||||||||||||||||
Property | 9.02 | Stone Ridge | 0.9% | 12/31/2011 | 1,853,179 | 1,101,639 | 751,540 | 1,892,892 | 1,994,160 | 866,228 | 1,127,932 | 67,704 | 1,060,228 | |||||||||||||||||||
Property | 9.03 | University Green | 0.6% | 12/31/2011 | 1,421,324 | 907,062 | 514,263 | 1,429,368 | 1,524,250 | 800,564 | 723,686 | 65,766 | 657,920 | |||||||||||||||||||
Loan | 10 | STG Portfolio | 2.3% | 12/31/2011 | 4,900,760 | 2,291,065 | 2,609,695 | 11.1% | 9.4% | 5,093,649 | 4,983,396 | 2,207,285 | 2,776,111 | 70,261 | 351,307 | 2,354,543 | ||||||||||||||||
Property | 10.01 | Jacuzzi Street | 0.9% | 12/31/2011 | 1,482,083 | 462,718 | 1,019,364 | 1,321,033 | 1,567,924 | 436,331 | 1,131,593 | 29,827 | 149,137 | 952,628 | ||||||||||||||||||
Property | 10.02 | Telegraph Avenue | 0.8% | 12/31/2011 | 1,960,031 | 1,075,416 | 884,616 | 2,082,986 | 1,763,967 | 969,969 | 793,998 | 16,711 | 83,557 | 693,729 | ||||||||||||||||||
Property | 10.03 | Beaverton | 0.2% | 12/31/2011 | 600,492 | 267,411 | 333,081 | 617,554 | 542,478 | 248,261 | 294,217 | 7,280 | 36,398 | 250,539 | ||||||||||||||||||
Property | 10.04 | Blume Drive | 0.2% | 12/31/2011 | 449,929 | 342,702 | 107,227 | 748,121 | 698,516 | 416,807 | 281,709 | 9,002 | 45,010 | 227,697 | ||||||||||||||||||
Property | 10.05 | Lakeside Drive | 0.2% | 12/31/2011 | 408,225 | 142,818 | 265,407 | 323,956 | 410,511 | 135,916 | 274,595 | 7,441 | 37,205 | 229,949 | ||||||||||||||||||
Loan | 11 | Abbotts Square | 2.2% | 12/31/2011 | 2,696,573 | 1,012,452 | 1,684,121 | 8.3% | 8.0% | 2,932,542 | 2,962,002 | 973,311 | 1,988,692 | 14,085 | 65,902 | 1,908,705 | ||||||||||||||||
Loan | 12 | Lancaster Commerce Center | 2.2% | 12/31/2011 | 3,741,860 | 1,591,819 | 2,150,041 | 10.6% | 9.1% | 4,118,699 | 4,200,625 | 1,667,900 | 2,532,725 | 93,596 | 252,670 | 2,186,458 | ||||||||||||||||
Loan | 13 | Garden Ridge HQ | 2.1% | 9.7% | 8.7% | 2,500,000 | 2,715,116 | 451,213 | 2,263,903 | 81,150 | 162,300 | 2,020,453 | ||||||||||||||||||||
Loan | 14 | Baton Rouge Office Portfolio Pool 1 | 1.8% | 12/31/2011 | 3,333,493 | 1,503,124 | 1,830,368 | 11.6% | 10.2% | 4,502,731 | 3,893,123 | 1,554,688 | 2,338,435 | 47,884 | 221,111 | 2,069,441 | ||||||||||||||||
Property | 14.01 | Acadian Centre | 0.6% | 12/31/2011 | 1,322,570 | 522,712 | 799,858 | 1,541,701 | 1,572,347 | 524,838 | 1,047,509 | |||||||||||||||||||||
Property | 14.02 | Corporate Atrium | 0.6% | 12/31/2011 | 1,098,188 | 480,374 | 617,814 | 1,474,331 | 1,111,634 | 474,663 | 636,971 | |||||||||||||||||||||
Property | 14.03 | Citiplace II | 0.3% | 12/31/2011 | 454,380 | 238,271 | 216,109 | 636,650 | 593,255 | 252,017 | 341,238 | |||||||||||||||||||||
Property | 14.04 | Corporate II | 0.3% | 12/31/2011 | 458,355 | 261,767 | 196,588 | 850,048 | 615,888 | 303,170 | 312,717 | |||||||||||||||||||||
Loan | 15 | Yedla Hospitality Portfolio | 1.6% | 12/31/2011 | 6,701,427 | 4,126,696 | 2,574,731 | 11.4% | 10.1% | 5,827,965 | 6,071,899 | 3,994,127 | 2,077,773 | 242,876 | 1,834,897 | |||||||||||||||||
Property | 15.01 | Marriott Courtyard Decatur | 0.8% | 12/31/2011 | 2,693,617 | 1,656,600 | 1,037,017 | 2,674,724 | 2,823,668 | 1,655,724 | 1,167,945 | 112,947 | 1,054,998 | |||||||||||||||||||
Property | 15.02 | Hampton Inn Huntsville | 0.4% | 12/31/2011 | 2,002,871 | 1,262,207 | 740,664 | 1,399,035 | 1,405,372 | 1,026,275 | 379,097 | 56,215 | 322,882 | |||||||||||||||||||
Property | 15.03 | Hampton Inn Decatur | 0.4% | 12/31/2011 | 2,004,938 | 1,207,889 | 797,050 | 1,754,207 | 1,842,858 | 1,312,127 | 530,731 | 73,714 | 457,017 | |||||||||||||||||||
Loan | 16 | Park Plaza | 1.6% | 12/31/2011 | 4,142,797 | 1,941,150 | 2,201,647 | 12.1% | 11.0% | 2,991,277 | 4,141,645 | 1,968,716 | 2,172,929 | 42,155 | 152,225 | 1,978,550 | ||||||||||||||||
Loan | 17 | El Gran Sol | 1.6% | T-5 12/31/2011 Ann. | 2,908,097 | 1,902,720 | 1,005,377 | 10.9% | 10.1% | 4,237,632 | 3,986,089 | 2,040,843 | 1,945,246 | 139,000 | 1,806,246 | |||||||||||||||||
Loan | 18 | 1020-1084 N Delaware Ave | 1.6% | 12/31/2011 | 812,580 | 488,916 | 323,664 | 9.9% | 9.0% | 2,598,925 | 2,731,348 | 1,015,740 | 1,715,608 | 34,558 | 132,561 | 1,548,488 | ||||||||||||||||
Loan | 19 | Otter Creek Shopping Center | 1.5% | 12/31/2011 | 2,153,187 | 784,804 | 1,368,383 | 10.3% | 9.3% | 2,826,588 | 2,512,391 | 769,708 | 1,742,683 | 47,767 | 116,289 | 1,578,626 | ||||||||||||||||
Loan | 20 | Carmel Mission Inn | 1.3% | 12/31/2011 | 5,865,083 | 4,356,545 | 1,508,538 | 13.1% | 11.2% | 5,974,956 | 6,942,421 | 5,038,889 | 1,903,532 | 277,697 | 1,625,835 | |||||||||||||||||
Loan | 21 | 525 West 22nd Street | 1.3% | 12/31/2011 | 1,211,914 | 392,718 | 819,195 | 8.3% | 8.1% | 1,565,170 | 1,519,256 | 344,695 | 1,174,561 | 3,245 | 16,225 | 1,155,091 | ||||||||||||||||
Loan | 22 | Albertson’s San Diego | 1.2% | 12/31/2011 | 1,085,068 | 9,629 | 1,075,439 | 8.5% | 8.4% | 1,152,966 | 1,396,826 | 320,071 | 1,076,756 | 4,297 | 1,072,458 | |||||||||||||||||
Loan | 23 | Earthbound Farm Yuma | 1.1% | 10.0% | 9.2% | 1,449,420 | 1,304,478 | 39,134 | 1,265,344 | 21,673 | 86,691 | 1,156,980 | ||||||||||||||||||||
Loan | 24 | El Sol del Prado | 1.1% | T-5 12/31/2011 Ann. | 2,366,722 | 1,789,332 | 577,390 | 12.6% | 11.7% | 3,649,548 | 3,290,671 | 1,727,331 | 1,563,340 | 117,000 | 1,446,340 | |||||||||||||||||
Loan | 25 | Plaza Riviera | 1.1% | 12/31/2011 | 1,260,859 | 357,853 | 903,006 | 9.8% | 9.3% | 1,521,527 | 1,535,166 | 365,315 | 1,169,851 | 14,393 | 44,910 | 1,110,548 | ||||||||||||||||
Loan | 26 | Harker Heights Medical Pavilion | 1.0% | 9.8% | 8.8% | 1,138,130 | 1,592,001 | 549,242 | 1,042,759 | 8,588 | 94,491 | 939,681 | ||||||||||||||||||||
Loan | 27 | Hampton Inn Pittsburgh Airport | 1.0% | 12/31/2011 | 4,588,300 | 2,624,704 | 1,963,596 | 17.7% | 15.9% | 4,544,028 | 4,557,104 | 2,698,134 | 1,858,970 | 182,284 | 1,676,686 | |||||||||||||||||
Loan | 28 | Windsor Landing Apartments | 0.9% | 12/31/2011 | 1,455,565 | 665,633 | 789,932 | 8.7% | 8.2% | 1,548,455 | 1,563,625 | 651,157 | 912,468 | 50,000 | 862,468 | |||||||||||||||||
Loan | 29 | Akron Centre Plaza | 0.9% | 12/31/2011 | 2,786,087 | 1,633,040 | 1,153,047 | 11.8% | 8.7% | 2,964,863 | 2,872,151 | 1,703,477 | 1,168,674 | 42,938 | 266,558 | 859,178 | ||||||||||||||||
Loan | 30 | Washington Valley Apartments | 0.9% | 17.2% | 17.0% | 2,148,000 | 2,039,305 | 410,063 | 1,629,242 | 21,600 | 1,607,642 | |||||||||||||||||||||
Loan | 31 | Commons at Little Falls | 0.8% | 12/31/2011 | 1,279,575 | 337,521 | 942,054 | 11.1% | 10.6% | 1,068,524 | 1,328,476 | 299,854 | 1,028,621 | 7,945 | 39,106 | 981,571 | ||||||||||||||||
Loan | 32 | Stonegate Village Apartments | 0.8% | 12/31/2011 | 1,728,576 | 700,204 | 1,028,372 | 11.2% | 10.4% | 1,853,232 | 1,790,071 | 773,472 | 1,016,599 | 72,000 | 944,599 | |||||||||||||||||
Loan | 33 | Residence Inn Pittsburgh Cranberry | 0.7% | 12/31/2011 | 3,755,643 | 2,008,287 | 1,747,356 | 21.4% | 19.6% | 3,471,358 | 3,532,532 | 1,841,289 | 1,691,243 | 141,301 | 1,549,942 | |||||||||||||||||
Loan | 34 | 6th and Rio Retail | 0.7% | 10.4% | 10.1% | 822,385 | 955,435 | 178,072 | 777,362 | 3,852 | 19,259 | 754,251 | ||||||||||||||||||||
Loan | 35 | Parkwood Plaza | 0.6% | 9.5% | 9.1% | 738,100 | 928,233 | 270,142 | 658,091 | 5,690 | 24,224 | 628,177 | ||||||||||||||||||||
Loan | 36 | Woodlands Centre | 0.6% | 12/31/2011 | 1,056,405 | 370,882 | 685,523 | 10.3% | 9.2% | 1,027,769 | 1,061,489 | 393,729 | 667,760 | 11,108 | 60,541 | 596,110 | ||||||||||||||||
Loan | 37 | Courtyards at San Jose | 0.6% | 12/31/2011 | 1,203,847 | 370,740 | 833,107 | 14.2% | 13.8% | 1,347,262 | 1,287,670 | 404,782 | 882,888 | 27,000 | 855,888 | |||||||||||||||||
Loan | 38 | Brooks Edge Plaza | 0.5% | 12/31/2011 | 1,153,918 | 486,311 | 667,607 | 15.9% | 14.4% | 985,144 | 1,357,075 | 480,233 | 876,842 | 13,918 | 69,589 | 793,335 | ||||||||||||||||
Loan | 39 | Metro Village Apartments | 0.5% | 12/31/2011 | 798,643 | 347,894 | 450,749 | 9.4% | 8.8% | 950,242 | 906,015 | 422,321 | 483,695 | 30,400 | 453,295 | |||||||||||||||||
Loan | 40 | Sedona Ridge | 0.5% | 12/31/2011 | 1,668,273 | 1,280,272 | 388,001 | 13.6% | 11.3% | 1,890,072 | 1,703,560 | 1,020,973 | 682,587 | 114,325 | 568,262 | |||||||||||||||||
Loan | 41 | Eden of Easton Apartments | 0.4% | 12/31/2011 | 1,457,302 | 871,420 | 585,882 | 13.4% | 10.4% | 1,546,702 | 1,723,447 | 1,078,480 | 644,967 | 145,530 | 499,437 | |||||||||||||||||
Loan | 42 | Scott and White Healthcare Clinics | 0.4% | 10.5% | 10.4% | 527,411 | 511,589 | 10,232 | 501,357 | 4,410 | 496,947 | |||||||||||||||||||||
Loan | 43 | Metro Mini Storage The Woodlands | 0.4% | 12/31/2011 | 519,644 | 297,028 | 222,616 | 9.3% | 9.1% | 1,104,136 | 764,361 | 321,889 | 442,472 | 12,843 | 429,629 | |||||||||||||||||
Loan | 44 | Madison Heights Self Storage | 0.4% | 12/31/2011 | 711,880 | 303,900 | 407,980 | 10.1% | 9.8% | 914,892 | 787,680 | 343,363 | 444,317 | 13,010 | 431,308 | |||||||||||||||||
Loan | 45 | Walgreens - Silsbee, TX | 0.4% | 8.5% | 8.5% | 373,395 | 373,049 | 11,191 | 361,857 | 2,183 | 359,675 | |||||||||||||||||||||
Loan | 46 | Mini Stor San Rafael | 0.4% | 12/31/2011 | 882,356 | 377,552 | 504,804 | 15.0% | 14.8% | 1,033,680 | 961,322 | 361,343 | 599,979 | 10,512 | 589,467 | |||||||||||||||||
Loan | 47 | Keep It Self Storage - Santa Clarita | 0.4% | 12/31/2011 | 650,760 | 255,683 | 395,078 | 9.1% | 9.0% | 708,679 | 644,175 | 285,155 | 359,020 | 5,880 | 353,140 | |||||||||||||||||
Loan | 48 | Flats at Cotton Council | 0.3% | 9.5% | 9.0% | 637,182 | 614,555 | 253,793 | 360,762 | 18,000 | 342,762 | |||||||||||||||||||||
Loan | 49 | Keep It Self Storage - Van Nuys | 0.3% | 12/31/2011 | 649,810 | 291,632 | 358,178 | 9.0% | 8.9% | 771,691 | 655,024 | 321,195 | 333,829 | 4,968 | 328,861 | |||||||||||||||||
Loan | 50 | Metro Mini Storage College Station | 0.3% | 12/31/2011 | 548,849 | 284,987 | 263,862 | 9.9% | 9.6% | 804,996 | 604,305 | 273,658 | 330,647 | 10,811 | 319,836 | |||||||||||||||||
Loan | 51 | Burns Corners Shopping Center | 0.2% | 12/31/2011 | 557,729 | 267,085 | 290,644 | 11.9% | 11.1% | 571,742 | 618,491 | 293,571 | 324,920 | 3,747 | 18,735 | 302,438 | ||||||||||||||||
Loan | 52 | Dickinson 16 | 0.1% | 19.0% | 18.7% | 412,512 | 391,886 | 83,722 | 308,164 | 4,800 | 303,364 | |||||||||||||||||||||
Loan | 53 | Big 5 El Cerrito | 0.1% | 12/31/2011 | 192,640 | 25,588 | 167,052 | 13.4% | 12.0% | 167,052 | 189,717 | 32,692 | 157,025 | 3,310 | 12,413 | 141,302 |
A-1-6
COMM 2013-CCRE13 | ||||||||||||||||||||||||
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) | Expiration(16) | Extension Terms(16) | Largest Tenant(17)(20)(21)(22) | SF | Expiration(19) | 2nd Largest Tenant(21) | SF | Expiration(19) | ||||||||||||
Loan | 1 | 60 Hudson Street(28) | 11.3% | Fee Simple | DataGryd | 165,985 | 09/30/2032 | Verizon/MCI Communications Services | 125,456 | 12/31/2014 | ||||||||||||||
Loan | 2 | Saint Louis Galleria(28) | 9.0% | Fee Simple | Blackfinn American Grille | 20,207 | 01/31/2022 | Galleria 6 Cinemas | 19,624 | 08/31/2023 | ||||||||||||||
Loan | 3 | Kalahari Resort and Convention Center(28) | 9.0% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 4 | 175 West Jackson(28) | 8.1% | Fee Simple | Classified Ventures, LLC | 140,378 | 06/30/2017 | Grant Thornton | 133,724 | 10/31/2015 | ||||||||||||||
Loan | 5 | Hilton Universal Studios | 7.7% | Fee Simple/Leasehold | 3/31/2057 | None | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 6 | iStorage Portfolio 3 | 4.7% | Various | 4/30/2052 | 1 option, 10 years | ||||||||||||||||||
Property | 6.01 | iStorage Burlington | 0.7% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 6.02 | iStorage Washington Township | 0.5% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 6.03 | iStorage Blackwood | 0.5% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 6.04 | iStorage Cape May | 0.5% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 6.05 | iStorage Smithville | 0.5% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 6.06 | iStorage West Deptford | 0.4% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 6.07 | iStorage Howell | 0.4% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 6.08 | iStorage Mullica Hill | 0.4% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 6.09 | iStorage Aston | 0.4% | Leasehold | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 6.10 | iStorage Akron | 0.3% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 7 | Esplanade at City Park | 3.9% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 8 | Lloyd Crossing | 2.7% | Fee Simple | Home Depot | 113,170 | 01/31/2018 | Kohl’s | 86,584 | 03/31/2017 | ||||||||||||||
Loan | 9 | Morgan Houston Portfolio | 2.7% | Fee Simple | ||||||||||||||||||||
Property | 9.01 | The Veranda | 1.2% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 9.02 | Stone Ridge | 0.9% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 9.03 | University Green | 0.6% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 10 | STG Portfolio | 2.3% | Fee Simple | ||||||||||||||||||||
Property | 10.01 | Jacuzzi Street | 0.9% | Fee Simple | The Clothing Broker, Inc. | 21,408 | 02/28/2015 | The Floor Store, Inc. | 20,160 | 01/31/2017 | ||||||||||||||
Property | 10.02 | Telegraph Avenue | 0.8% | Fee Simple | Newfield Wireless, Inc. | 14,459 | 09/30/2016 | Stillwater Ecosystem | 10,728 | 12/31/2018 | ||||||||||||||
Property | 10.03 | Beaverton | 0.2% | Fee Simple | National Psoriasis Foundation | 13,627 | 12/31/2020 | Empire Marketing Solutions | 3,488 | 10/31/2015 | ||||||||||||||
Property | 10.04 | Blume Drive | 0.2% | Fee Simple | University HealthCare Alliance | 11,537 | 09/30/2014 | County of Contra Costa, Health Services Dept. | 3,804 | 11/30/2016 | ||||||||||||||
Property | 10.05 | Lakeside Drive | 0.2% | Fee Simple | Abundant Grace Fellowship Ministries | 5,915 | 10/31/2015 | Riviera Brokerage, Inc. | 4,616 | 02/28/2014 | ||||||||||||||
Loan | 11 | Abbotts Square | 2.2% | Fee Simple | Garden of Eden | 19,417 | 08/31/2039 | Chefs Table | 7,364 | 12/31/2013 | ||||||||||||||
Loan | 12 | Lancaster Commerce Center | 2.2% | Fee Simple | Ross | 24,968 | 01/31/2019 | AV Athletic Club | 24,247 | 12/31/2014 | ||||||||||||||
Loan | 13 | Garden Ridge HQ | 2.1% | Fee Simple | Garden Ridge | 541,000 | 10/31/2033 | NAP | NAP | NAP | ||||||||||||||
Loan | 14 | Baton Rouge Office Portfolio Pool 1 | 1.8% | Fee Simple | ||||||||||||||||||||
Property | 14.01 | Acadian Centre | 0.6% | Fee Simple | University of Phoenix | 28,411 | 06/30/2020 | New York Life | 16,567 | 04/30/2019 | ||||||||||||||
Property | 14.02 | Corporate Atrium | 0.6% | Fee Simple | Clear Channel Communications | 10,484 | 02/28/2021 | FDIC | 8,386 | 11/30/2014 | ||||||||||||||
Property | 14.03 | Citiplace II | 0.3% | Fee Simple | Trace Security | 12,737 | 03/31/2016 | Southern Farm Bureau | 7,862 | 05/14/2015 | ||||||||||||||
Property | 14.04 | Corporate II | 0.3% | Fee Simple | Stonetrust Commercial Ins. | 7,662 | 12/16/2014 | CVS | 5,338 | 11/30/2023 | ||||||||||||||
Loan | 15 | Yedla Hospitality Portfolio | 1.6% | Fee Simple | ||||||||||||||||||||
Property | 15.01 | Marriott Courtyard Decatur | 0.8% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 15.02 | Hampton Inn Huntsville | 0.4% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Property | 15.03 | Hampton Inn Decatur | 0.4% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 16 | Park Plaza | 1.6% | Fee Simple | Travelers Indemnity Company | 121,876 | 12/31/2018 | Transguard Insurance Co. of America, Inc. | 26,225 | 04/30/2018 | ||||||||||||||
Loan | 17 | El Gran Sol | 1.6% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 18 | 1020-1084 N Delaware Ave | 1.6% | Fee Simple | CCTC | 43,674 | 12/31/2027 | Sugarhouse Casino | 17,471 | 05/31/2014 | ||||||||||||||
Loan | 19 | Otter Creek Shopping Center | 1.5% | Fee Simple | Burlington Coat Factory | 70,000 | 03/31/2019 | Hobby Lobby | 57,900 | 03/31/2018 | ||||||||||||||
Loan | 20 | Carmel Mission Inn | 1.3% | Leasehold | 10/31/2073 | None | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 21 | 525 West 22nd Street | 1.3% | Fee Simple | Soho Fine Art Center, LLC d/b/a Eli Klein | 5,192 | 01/31/2024 | Danese Gallery LLC d/b/a Danese Corey | 4,300 | 09/30/2023 | ||||||||||||||
Loan | 22 | Albertson’s San Diego | 1.2% | Fee Simple | Albertson’s | 42,973 | 10/19/2031 | NAP | NAP | NAP | ||||||||||||||
Loan | 23 | Earthbound Farm Yuma | 1.1% | Fee Simple | Earthbound Farm Organic | 216,727 | 09/30/2033 | NAP | NAP | NAP | ||||||||||||||
Loan | 24 | El Sol del Prado | 1.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 25 | Plaza Riviera | 1.1% | Fee Simple | National Health Quest | 6,980 | 12/31/2015 | Chez Melange LLC | 5,683 | 05/31/2017 | ||||||||||||||
Loan | 26 | Harker Heights Medical Pavilion | 1.0% | Leasehold | 7/8/2061 | 2, 25-year extensions | HH/Killeen Health System, LLC | 28,427 | 05/21/2022 | Austin Heart, PLLC | 8,166 | 09/14/2019 | ||||||||||||
Loan | 27 | Hampton Inn Pittsburgh Airport | 1.0% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 28 | Windsor Landing Apartments | 0.9% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 29 | Akron Centre Plaza | 0.9% | Fee Simple | JP Morgan Chase Bank | 52,147 | 03/31/2018 | YMCA | 19,057 | 12/31/2022 | ||||||||||||||
Loan | 30 | Washington Valley Apartments | 0.9% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 31 | Commons at Little Falls | 0.8% | Fee Simple | American Honda Finance Corporation | 25,815 | 11/30/2018 | Children of America | 10,000 | 08/31/2024 | ||||||||||||||
Loan | 32 | Stonegate Village Apartments | 0.8% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 33 | Residence Inn Pittsburgh Cranberry | 0.7% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 34 | 6th and Rio Retail | 0.7% | Fee Simple | Rio | 13,292 | 07/31/2023 | Powder Room | 5,649 | 01/31/2024 | ||||||||||||||
Loan | 35 | Parkwood Plaza | 0.6% | Fee Simple | Sears Authorization Hometown Store, LLC | 5,250 | 05/31/2014 | Massage Envy Spa | 3,375 | 10/31/2018 | ||||||||||||||
Loan | 36 | Woodlands Centre | 0.6% | Fee Simple | CFM Direct/Merkle | 16,726 | 12/31/2018 | K.W. Tunnell Company | 14,994 | 09/30/2018 | ||||||||||||||
Loan | 37 | Courtyards at San Jose | 0.6% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 38 | Brooks Edge Plaza | 0.5% | Fee Simple | Asian Food Market | 25,881 | 03/31/2021 | Workout World | 23,796 | 07/31/2027 | ||||||||||||||
Loan | 39 | Metro Village Apartments | 0.5% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 40 | Sedona Ridge | 0.5% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 41 | Eden of Easton Apartments | 0.4% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 42 | Scott and White Healthcare Clinics | 0.4% | Fee Simple | Scott & White Healthcare (Family Practice Facility) | 14,406 | 07/31/2028 | Scott & White Healthcare (Pediatric Practice Facility) | 7,644 | 06/30/2028 | ||||||||||||||
Loan | 43 | Metro Mini Storage The Woodlands | 0.4% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 44 | Madison Heights Self Storage | 0.4% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 45 | Walgreens - Silsbee, TX | 0.4% | Fee Simple | Walgreens | 14,550 | 01/31/2035 | NAP | NAP | NAP | ||||||||||||||
Loan | 46 | Mini Stor San Rafael | 0.4% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 47 | Keep It Self Storage - Santa Clarita | 0.4% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 48 | Flats at Cotton Council | 0.3% | Fee Simple | �� | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||
Loan | 49 | Keep It Self Storage - Van Nuys | 0.3% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 50 | Metro Mini Storage College Station | 0.3% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 51 | Burns Corners Shopping Center | 0.2% | Leasehold | 1/31/2018 | 8 options, 5 years each | Five Guys | 2,400 | 05/31/2018 | Koi Sushi & Hibachi Bar | 2,000 | 08/31/2015 | ||||||||||||
Loan | 52 | Dickinson 16 | 0.1% | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
Loan | 53 | Big 5 El Cerrito | 0.1% | Fee Simple | Big 5 Sporting Goods | 16,665 | 01/31/2015 | NAP | NAP | NAP |
A-1-7
COMM 2013-CCRE13 | ||||||||||||||||||||||||
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(21)(22) | SF | Expiration(19) | 4th Largest Tenant(21) | SF | Expiration(19) | 5th Largest Tenant(21) | SF | Expiration(19) | ||||||||||||
Loan | 1 | 60 Hudson Street(28) | 11.3% | Sprint Communications | 96,826 | 12/31/2022 | Telx | 91,929 | 10/31/2027 | Zayo Colocation | 43,156 | 07/31/2022 | ||||||||||||
Loan | 2 | Saint Louis Galleria(28) | 9.0% | H&M | 12,913 | 01/31/2016 | Urban Outfitters | 12,623 | 01/31/2016 | Love Culture | 12,553 | 11/30/2020 | ||||||||||||
Loan | 3 | Kalahari Resort and Convention Center(28) | 9.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 4 | 175 West Jackson(28) | 8.1% | TWG Holdings, Inc. | 132,621 | 04/30/2022 | Securities and Exchange Commission | 102,613 | 01/31/2017 | Sedgwick | 88,075 | 05/31/2020 | ||||||||||||
Loan | 5 | Hilton Universal Studios | 7.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 6 | iStorage Portfolio 3 | 4.7% | |||||||||||||||||||||
Property | 6.01 | iStorage Burlington | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Property | 6.02 | iStorage Washington Township | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Property | 6.03 | iStorage Blackwood | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Property | 6.04 | iStorage Cape May | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Property | 6.05 | iStorage Smithville | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Property | 6.06 | iStorage West Deptford | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Property | 6.07 | iStorage Howell | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Property | 6.08 | iStorage Mullica Hill | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Property | 6.09 | iStorage Aston | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Property | 6.10 | iStorage Akron | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 7 | Esplanade at City Park | 3.9% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 8 | Lloyd Crossing | 2.7% | h.h. gregg | 39,007 | 09/30/2019 | PetSmart | 26,279 | 01/31/2018 | Staples | 25,210 | 02/28/2017 | ||||||||||||
Loan | 9 | Morgan Houston Portfolio | 2.7% | |||||||||||||||||||||
Property | 9.01 | The Veranda | 1.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Property | 9.02 | Stone Ridge | 0.9% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Property | 9.03 | University Green | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 10 | STG Portfolio | 2.3% | |||||||||||||||||||||
Property | 10.01 | Jacuzzi Street | 0.9% | Sengso Enterprise, Inc dba 101 Auto Body | 12,850 | 12/31/2016 | Mark Stern dba MG Recovery, LLC | 6,867 | 01/31/2016 | Flips N Flops | 6,594 | 12/31/2014 | ||||||||||||
Property | 10.02 | Telegraph Avenue | 0.8% | Alta Bates Summit Medical Center | 7,056 | 05/31/2014 | Ansys, Inc. | 5,829 | 12/31/2017 | Imagize, LLC | 3,579 | 07/31/2015 | ||||||||||||
Property | 10.03 | Beaverton | 0.2% | Alliance Capital Partners Corporation | 3,018 | 09/30/2018 | Marinepolis USA, Inc. | 1,983 | 02/28/2017 | Pitney Bowes, inc. | 1,532 | 06/30/2014 | ||||||||||||
Property | 10.04 | Blume Drive | 0.2% | Petsas & Hill, CPAs, Inc. | 3,798 | 10/31/2017 | Larson, Vandersloot & Rivers | 3,601 | 08/31/2014 | Excellent Packaging, Inc. | 3,423 | 05/31/2018 | ||||||||||||
Property | 10.05 | Lakeside Drive | 0.2% | Public Employees Union, Local One | 4,538 | 08/31/2016 | Brazilian Baptist Church of East Bay | 3,109 | 01/14/2014 | Mesa Electronics | 2,644 | 12/31/2016 | ||||||||||||
Loan | 11 | Abbotts Square | 2.2% | TD Bank | 6,600 | 07/31/2022 | Citibank | 4,830 | 12/31/2017 | Rite Aide Drug | 4,680 | 08/31/2015 | ||||||||||||
Loan | 12 | Lancaster Commerce Center | 2.2% | Factory 2 U | 17,404 | 01/31/2020 | The Salvation Army | 14,400 | 04/30/2015 | Big 5 Corp | 13,128 | 01/31/2016 | ||||||||||||
Loan | 13 | Garden Ridge HQ | 2.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 14 | Baton Rouge Office Portfolio Pool 1 | 1.8% | |||||||||||||||||||||
Property | 14.01 | Acadian Centre | 0.6% | Hammond, Sills, Adkins & Guice, LLP | 10,899 | 09/30/2020 | DP Engineering | 3,899 | 08/31/2016 | Allstate Insurance | 3,687 | 04/14/2014 | ||||||||||||
Property | 14.02 | Corporate Atrium | 0.6% | U.S. Airforce, Navy & Marines | 7,668 | 09/30/2017 | Pelican Finance of LA | 5,918 | 04/30/2014 | Keegan De Nicola, LLC | 5,080 | 01/31/2015 | ||||||||||||
Property | 14.03 | Citiplace II | 0.3% | Brown & Brown of Louisiana, Inc | 3,783 | 08/31/2017 | Goss Financial | 3,363 | 11/30/2015 | NAP | NAP | NAP | ||||||||||||
Property | 14.04 | Corporate II | 0.3% | Georgia Gulf Corp. | 5,333 | 10/31/2017 | Medical Resources & Guidance, Inc | 4,296 | 12/31/2015 | PTS Solutions | 3,182 | 08/31/2014 | ||||||||||||
Loan | 15 | Yedla Hospitality Portfolio | 1.6% | |||||||||||||||||||||
Property | 15.01 | Marriott Courtyard Decatur | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Property | 15.02 | Hampton Inn Huntsville | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Property | 15.03 | Hampton Inn Decatur | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 16 | Park Plaza | 1.6% | Berkley Underwriting Partners, LLC | 18,516 | 02/28/2019 | Connect Hearing, Inc. | 11,764 | 02/14/2017 | Medical Staffing Network Healthcare, LLC | 9,020 | 12/31/2018 | ||||||||||||
Loan | 17 | El Gran Sol | 1.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 18 | 1020-1084 N Delaware Ave | 1.6% | EBE Entertainment | 14,806 | 10/31/2020 | Visiting Nurses (PHMC) | 6,854 | 09/30/2021 | Shalom | 5,973 | 02/14/2015 | ||||||||||||
Loan | 19 | Otter Creek Shopping Center | 1.5% | Big Lots | 27,750 | 01/31/2018 | Office Max | 23,500 | 11/30/2018 | The Salon Professional Academy | 6,700 | 07/31/2017 | ||||||||||||
Loan | 20 | Carmel Mission Inn | 1.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 21 | 525 West 22nd Street | 1.3% | Ameringer Yohe | 3,137 | 07/31/2019 | Yancey Richardson Fine Arts, Inc. | 3,096 | 09/14/2023 | New Art, LLC d/b/a Hansel and Gretel Picture Garden | 500 | 09/30/2018 | ||||||||||||
Loan | 22 | Albertson’s San Diego | 1.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 23 | Earthbound Farm Yuma | 1.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 24 | El Sol del Prado | 1.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 25 | Plaza Riviera | 1.1% | SYN Chiropractic Inc. | 4,314 | 04/30/2016 | Campbell, Cari; DBA: Dance Forever Studio | 2,548 | 01/01/2017 | T2 Technology Group, LLC | 2,000 | 04/30/2016 | ||||||||||||
Loan | 26 | Harker Heights Medical Pavilion | 1.0% | Eyecare Institute, P.A. | 4,504 | 05/21/2022 | MLMD, P.A. | 3,831 | 05/21/2022 | HH/Killeen Health System, LLC | 3,513 | 06/30/2022 | ||||||||||||
Loan | 27 | Hampton Inn Pittsburgh Airport | 1.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 28 | Windsor Landing Apartments | 0.9% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 29 | Akron Centre Plaza | 0.9% | Roderick Linton Belfance, LLP | 14,303 | 12/31/2023 | Community Legal Aid Services | 14,303 | 10/31/2017 | Summit Data Communications | 14,303 | 06/30/2018 | ||||||||||||
Loan | 30 | Washington Valley Apartments | 0.9% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 31 | Commons at Little Falls | 0.8% | Capers & Lemons | 6,000 | 02/29/2024 | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 32 | Stonegate Village Apartments | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 33 | Residence Inn Pittsburgh Cranberry | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 34 | 6th and Rio Retail | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 35 | Parkwood Plaza | 0.6% | Freebirds World Burrito | 2,500 | 12/31/2023 | T-Mobile West LLC | 2,500 | 09/30/2019 | Milestone Dental of Keller | 2,200 | 01/31/2018 | ||||||||||||
Loan | 36 | Woodlands Centre | 0.6% | Imagefirst Uniform Rental Service | 8,293 | 09/30/2020 | Farmers Insurance Exchange | 5,406 | 01/31/2016 | Integrity Applications Inc | 3,447 | 04/30/2018 | ||||||||||||
Loan | 37 | Courtyards at San Jose | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 38 | Brooks Edge Plaza | 0.5% | Koo Restaurant | 3,950 | 02/28/2023 | Osteria | 2,520 | 06/30/2024 | Panda House | 1,350 | 09/30/2016 | ||||||||||||
Loan | 39 | Metro Village Apartments | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 40 | Sedona Ridge | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 41 | Eden of Easton Apartments | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 42 | Scott and White Healthcare Clinics | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 43 | Metro Mini Storage The Woodlands | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 44 | Madison Heights Self Storage | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 45 | Walgreens - Silsbee, TX | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 46 | Mini Stor San Rafael | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 47 | Keep It Self Storage - Santa Clarita | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 48 | Flats at Cotton Council | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 49 | Keep It Self Storage - Van Nuys | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 50 | Metro Mini Storage College Station | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 51 | Burns Corners Shopping Center | 0.2% | Starbucks | 1,935 | 03/31/2018 | Firehouse Subs | 1,800 | 09/30/2018 | Tucker Pizza | 1,600 | 12/31/2014 | ||||||||||||
Loan | 52 | Dickinson 16 | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||
Loan | 53 | Big 5 El Cerrito | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-8
COMM 2013-CCRE13 | ||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||
% of | Upfront | Monthly | Upfront | Monthly | ||||||||||||||
Property | Initial Pool | Occupancy | Replacement | Replacement | TI/LC | TI/LC | ||||||||||||
Flag | ID | Property Name | Balance | Occupancy(18) | As-of Date | Reserves($)(23) | Reserves ($)(24) | Reserves($)(23)(25) | Reserves ($)(24)(25) | |||||||||
Loan | 1 | 60 Hudson Street(28) | 11.3% | 74.8% | 08/29/2013 | Springing | Springing | |||||||||||
Loan | 2 | Saint Louis Galleria(28) | 9.0% | 95.9% | 08/31/2013 | Springing | Springing | |||||||||||
Loan | 3 | Kalahari Resort and Convention Center(28) | 9.0% | 69.7% | 08/31/2013 | 267,300 | 5.0% of the prior month’s gross revenues (excluding gross revenues derived from the non-collateral condominiums) | |||||||||||
Loan | 4 | 175 West Jackson(28) | 8.1% | 91.8% | 10/10/2013 | 8,184 | 480,000 | 281,232 | ||||||||||
Loan | 5 | Hilton Universal Studios | 7.7% | 85.2% | 08/31/2013 | 1% of prior month’s operating income | ||||||||||||
Loan | 6 | iStorage Portfolio 3 | 4.7% | 79.0% | 10/31/2013 | 830,000 | 9,583 | |||||||||||
Property | 6.01 | iStorage Burlington | 0.7% | 87.2% | 10/31/2013 | |||||||||||||
Property | 6.02 | iStorage Washington Township | 0.5% | 84.4% | 10/31/2013 | |||||||||||||
Property | 6.03 | iStorage Blackwood | 0.5% | 69.3% | 10/31/2013 | |||||||||||||
Property | 6.04 | iStorage Cape May | 0.5% | 93.9% | 10/31/2013 | |||||||||||||
Property | 6.05 | iStorage Smithville | 0.5% | 60.9% | 10/31/2013 | |||||||||||||
Property | 6.06 | iStorage West Deptford | 0.4% | 68.2% | 10/31/2013 | |||||||||||||
Property | 6.07 | iStorage Howell | 0.4% | 92.5% | 10/31/2013 | �� | ||||||||||||
Property | 6.08 | iStorage Mullica Hill | 0.4% | 67.9% | 10/31/2013 | |||||||||||||
Property | 6.09 | iStorage Aston | 0.4% | 91.8% | 10/31/2013 | |||||||||||||
Property | 6.10 | iStorage Akron | 0.3% | 94.0% | 10/31/2013 | |||||||||||||
Loan | 7 | Esplanade at City Park | 3.9% | 97.0% | 11/13/2013 | 10,303 | ||||||||||||
Loan | 8 | Lloyd Crossing | 2.7% | 97.6% | 10/21/2013 | 7,349 | 14,133 | |||||||||||
Loan | 9 | Morgan Houston Portfolio | 2.7% | 94.9% | 09/17/2013 | 15,301 | ||||||||||||
Property | 9.01 | The Veranda | 1.2% | 92.5% | 09/17/2013 | |||||||||||||
Property | 9.02 | Stone Ridge | 0.9% | 94.4% | 09/17/2013 | |||||||||||||
Property | 9.03 | University Green | 0.6% | 97.9% | 09/17/2013 | |||||||||||||
Loan | 10 | STG Portfolio | 2.3% | 87.1% | 10/01/2013 | 5,855 | 1,300,000 | 29,276 | ||||||||||
Property | 10.01 | Jacuzzi Street | 0.9% | 93.9% | 10/01/2013 | |||||||||||||
Property | 10.02 | Telegraph Avenue | 0.8% | 78.0% | 10/01/2013 | |||||||||||||
Property | 10.03 | Beaverton | 0.2% | 86.9% | 10/01/2013 | |||||||||||||
Property | 10.04 | Blume Drive | 0.2% | 88.2% | 10/01/2013 | |||||||||||||
Property | 10.05 | Lakeside Drive | 0.2% | 78.8% | 10/01/2013 | |||||||||||||
Loan | 11 | Abbotts Square | 2.2% | 89.5% | 11/22/2013 | 1,175 | 700,000 | 5,500 | ||||||||||
Loan | 12 | Lancaster Commerce Center | 2.2% | 82.5% | 10/18/2013 | 7,800 | 7,800 | 20,400 | ||||||||||
Loan | 13 | Garden Ridge HQ | 2.1% | 100.0% | 12/06/2013 | Springing | Springing | |||||||||||
Loan | 14 | Baton Rouge Office Portfolio Pool 1 | 1.8% | 82.1% | 10/01/2013 | 4,987 | 11,698 | 22,942 | ||||||||||
Property | 14.01 | Acadian Centre | 0.6% | 98.4% | 10/01/2013 | |||||||||||||
Property | 14.02 | Corporate Atrium | 0.6% | 73.5% | 10/01/2013 | |||||||||||||
Property | 14.03 | Citiplace II | 0.3% | 88.0% | 10/01/2013 | |||||||||||||
Property | 14.04 | Corporate II | 0.3% | 68.9% | 10/01/2013 | |||||||||||||
Loan | 15 | Yedla Hospitality Portfolio | 1.6% | 58.9% | 09/30/2013 | 1/12 of 4.0% of prior year’s Gross Income | ||||||||||||
Property | 15.01 | Marriott Courtyard Decatur | 0.8% | 66.8% | 09/30/2013 | |||||||||||||
Property | 15.02 | Hampton Inn Huntsville | 0.4% | 52.6% | 09/30/2013 | |||||||||||||
Property | 15.03 | Hampton Inn Decatur | 0.4% | 57.3% | 09/30/2013 | |||||||||||||
Loan | 16 | Park Plaza | 1.6% | 93.8% | 10/02/2013 | 3,513 | Springing | |||||||||||
Loan | 17 | El Gran Sol | 1.6% | 92.8% | 10/24/2013 | 11,583 | ||||||||||||
Loan | 18 | 1020-1084 N Delaware Ave | 1.6% | 94.8% | 10/15/2013 | 2,872 | 150,000 | 11,047 | ||||||||||
Loan | 19 | Otter Creek Shopping Center | 1.5% | 89.3% | 09/26/2013 | 3,981 | 10,947 | |||||||||||
Loan | 20 | Carmel Mission Inn | 1.3% | 67.3% | 08/31/2013 | 4% of the prior month’s gross revenues | ||||||||||||
Loan | 21 | 525 West 22nd Street | 1.3% | 100.0% | 10/22/2013 | 270 | 1,352 | |||||||||||
Loan | 22 | Albertson’s San Diego | 1.2% | 100.0% | 12/06/2013 | 358 | ||||||||||||
Loan | 23 | Earthbound Farm Yuma | 1.1% | 100.0% | 12/06/2013 | Springing | 7,333 | |||||||||||
Loan | 24 | El Sol del Prado | 1.1% | 91.9% | 10/20/2013 | 9,750 | ||||||||||||
Loan | 25 | Plaza Riviera | 1.1% | 92.9% | 10/17/2013 | 1,198 | 250,000 | 3,743 | ||||||||||
Loan | 26 | Harker Heights Medical Pavilion | 1.0% | 100.0% | 09/30/2013 | 716 | 716 | 2,385 | 2,385 | |||||||||
Loan | 27 | Hampton Inn Pittsburgh Airport | 1.0% | 79.7% | 08/31/2013 | 4% of the prior month’s gross revenues | ||||||||||||
Loan | 28 | Windsor Landing Apartments | 0.9% | 93.0% | 09/19/2013 | 35,000 | 4,167 | |||||||||||
Loan | 29 | Akron Centre Plaza | 0.9% | 97.9% | 10/31/2013 | 3,578 | 3,578 | 500,000 | 12,702 | |||||||||
Loan | 30 | Washington Valley Apartments | 0.9% | 94.4% | 11/04/2013 | 1,800 | ||||||||||||
Loan | 31 | Commons at Little Falls | 0.8% | 100.0% | 10/03/2013 | 662 | 3,233 | |||||||||||
Loan | 32 | Stonegate Village Apartments | 0.8% | 94.2% | 08/20/2013 | 6,000 | ||||||||||||
Loan | 33 | Residence Inn Pittsburgh Cranberry | 0.7% | 80.2% | 08/31/2013 | 4% of the prior month’s gross revenues | ||||||||||||
Loan | 34 | 6th and Rio Retail | 0.7% | 98.3% | 09/18/2013 | 321 | 1,605 | |||||||||||
Loan | 35 | Parkwood Plaza | 0.6% | 100.0% | 10/01/2013 | 474 | 2,134 | |||||||||||
Loan | 36 | Woodlands Centre | 0.6% | 100.0% | 09/24/2013 | 926 | 8,500 | |||||||||||
Loan | 37 | Courtyards at San Jose | 0.6% | 100.0% | 09/30/2013 | 2,250 | ||||||||||||
Loan | 38 | Brooks Edge Plaza | 0.5% | 96.1% | 10/28/2013 | 870 | 55,000 | 5,799 | ||||||||||
Loan | 39 | Metro Village Apartments | 0.5% | 96.0% | 10/21/2013 | 2,533 | 2,533 | |||||||||||
Loan | 40 | Sedona Ridge | 0.5% | 89.6% | 10/08/2013 | 175,000 | 9,527 | |||||||||||
Loan | 41 | Eden of Easton Apartments | 0.4% | 97.4% | 10/29/2013 | 12,128 | 12,128 | |||||||||||
Loan | 42 | Scott and White Healthcare Clinics | 0.4% | 100.0% | 10/01/2013 | Springing | ||||||||||||
Loan | 43 | Metro Mini Storage The Woodlands | 0.4% | 81.1% | 09/30/2013 | 1,070 | ||||||||||||
Loan | 44 | Madison Heights Self Storage | 0.4% | 93.3% | 09/11/2013 | 1,084 | ||||||||||||
Loan | 45 | Walgreens - Silsbee, TX | 0.4% | 100.0% | 12/06/2013 | |||||||||||||
Loan | 46 | Mini Stor San Rafael | 0.4% | 98.2% | 09/30/2013 | Springing | ||||||||||||
Loan | 47 | Keep It Self Storage - Santa Clarita | 0.4% | 78.0% | 10/24/2013 | 490 | 490 | |||||||||||
Loan | 48 | Flats at Cotton Council | 0.3% | 98.5% | 09/12/2013 | 18,000 | Springing | |||||||||||
Loan | 49 | Keep It Self Storage - Van Nuys | 0.3% | 83.5% | 10/24/2013 | 414 | 414 | |||||||||||
Loan | 50 | Metro Mini Storage College Station | 0.3% | 73.5% | 09/30/2013 | 901 | ||||||||||||
Loan | 51 | Burns Corners Shopping Center | 0.2% | 87.2% | 09/27/2013 | 312 | 1,561 | |||||||||||
Loan | 52 | Dickinson 16 | 0.1% | 100.0% | 10/02/2013 | 400 | ||||||||||||
Loan | 53 | Big 5 El Cerrito | 0.1% | 100.0% | 12/06/2013 | Springing | 175,000 | Springing |
A-1-9
COMM 2013-CCRE13 | ||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||
% of | Upfront | Monthly | Upfront | Monthly | Upfront | |||||||||||
Property | Initial Pool | Tax | Tax | Insurance | Insurance | Engineering | ||||||||||
Flag | ID | Property Name | Balance | Reserves($)(23) | Reserves ($)(24) | Reserves($)(23) | Reserves ($)(24) | Reserve($)(23) | ||||||||
Loan | 1 | 60 Hudson Street(28) | 11.3% | 4,569,336 | 942,594 | Springing | ||||||||||
Loan | 2 | Saint Louis Galleria(28) | 9.0% | Springing | Springing | |||||||||||
Loan | 3 | Kalahari Resort and Convention Center(28) | 9.0% | 874,987 | 145,831 | 684,999 | 76,111 | 1,612,111 | ||||||||
Loan | 4 | 175 West Jackson(28) | 8.1% | 3,270,096 | 1,090,032 | 252,815 | 19,660 | |||||||||
Loan | 5 | Hilton Universal Studios | 7.7% | 539,148 | 134,787 | 297,457 | Springing | |||||||||
Loan | 6 | iStorage Portfolio 3 | 4.7% | 176,667 | 88,334 | 45,476 | 4,134 | |||||||||
Property | 6.01 | iStorage Burlington | 0.7% | |||||||||||||
Property | 6.02 | iStorage Washington Township | 0.5% | |||||||||||||
Property | 6.03 | iStorage Blackwood | 0.5% | |||||||||||||
Property | 6.04 | iStorage Cape May | 0.5% | |||||||||||||
Property | 6.05 | iStorage Smithville | 0.5% | |||||||||||||
Property | 6.06 | iStorage West Deptford | 0.4% | |||||||||||||
Property | 6.07 | iStorage Howell | 0.4% | |||||||||||||
Property | 6.08 | iStorage Mullica Hill | 0.4% | |||||||||||||
Property | 6.09 | iStorage Aston | 0.4% | |||||||||||||
Property | 6.10 | iStorage Akron | 0.3% | |||||||||||||
Loan | 7 | Esplanade at City Park | 3.9% | 580,329 | 54,300 | 24,479 | ||||||||||
Loan | 8 | Lloyd Crossing | 2.7% | 175,000 | 87,500 | 14,082 | 3,969 | 7,700 | ||||||||
Loan | 9 | Morgan Houston Portfolio | 2.7% | 76,925 | 41,956 | Springing | 292,250 | |||||||||
Property | 9.01 | The Veranda | 1.2% | |||||||||||||
Property | 9.02 | Stone Ridge | 0.9% | |||||||||||||
Property | 9.03 | University Green | 0.6% | |||||||||||||
Loan | 10 | STG Portfolio | 2.3% | 118,500 | 21,250 | 45,343 | 9,925 | 360,000 | ||||||||
Property | 10.01 | Jacuzzi Street | 0.9% | |||||||||||||
Property | 10.02 | Telegraph Avenue | 0.8% | |||||||||||||
Property | 10.03 | Beaverton | 0.2% | |||||||||||||
Property | 10.04 | Blume Drive | 0.2% | |||||||||||||
Property | 10.05 | Lakeside Drive | 0.2% | |||||||||||||
Loan | 11 | Abbotts Square | 2.2% | 389,593 | 35,418 | 22,955 | 3,279 | |||||||||
Loan | 12 | Lancaster Commerce Center | 2.2% | 117,330 | 58,665 | 45,937 | 7,656 | 293,006 | ||||||||
Loan | 13 | Garden Ridge HQ | 2.1% | Springing | Springing | |||||||||||
Loan | 14 | Baton Rouge Office Portfolio Pool 1 | 1.8% | 174,535 | 15,867 | Springing | 4,375 | |||||||||
Property | 14.01 | Acadian Centre | 0.6% | |||||||||||||
Property | 14.02 | Corporate Atrium | 0.6% | |||||||||||||
Property | 14.03 | Citiplace II | 0.3% | |||||||||||||
Property | 14.04 | Corporate II | 0.3% | |||||||||||||
Loan | 15 | Yedla Hospitality Portfolio | 1.6% | 35,000 | 11,667 | 35,156 | 5,022 | |||||||||
Property | 15.01 | Marriott Courtyard Decatur | 0.8% | |||||||||||||
Property | 15.02 | Hampton Inn Huntsville | 0.4% | |||||||||||||
Property | 15.03 | Hampton Inn Decatur | 0.4% | |||||||||||||
Loan | 16 | Park Plaza | 1.6% | 98,125 | 32,708 | Springing | ||||||||||
Loan | 17 | El Gran Sol | 1.6% | 156,174 | 27,571 | Springing | 42,240 | |||||||||
Loan | 18 | 1020-1084 N Delaware Ave | 1.6% | 145,292 | 14,529 | 10,384 | 3,461 | 114,094 | ||||||||
Loan | 19 | Otter Creek Shopping Center | 1.5% | 54,099 | 27,050 | 28,759 | 2,876 | 10,640 | ||||||||
Loan | 20 | Carmel Mission Inn | 1.3% | 47,500 | 23,750 | 11,785 | 11,785 | |||||||||
Loan | 21 | 525 West 22nd Street | 1.3% | 15,917 | 8,728 | 1,455 | ||||||||||
Loan | 22 | Albertson’s San Diego | 1.2% | Springing | Springing | |||||||||||
Loan | 23 | Earthbound Farm Yuma | 1.1% | Springing | Springing | |||||||||||
Loan | 24 | El Sol del Prado | 1.1% | 110,505 | 20,340 | Springing | 50,880 | |||||||||
Loan | 25 | Plaza Riviera | 1.1% | 34,800 | 8,700 | 2,500 | 417 | 6,250 | ||||||||
Loan | 26 | Harker Heights Medical Pavilion | 1.0% | 19,075 | 29,120 | 3,640 | ||||||||||
Loan | 27 | Hampton Inn Pittsburgh Airport | 1.0% | 16,702 | Springing | |||||||||||
Loan | 28 | Windsor Landing Apartments | 0.9% | 9,239 | 9,239 | Springing | 84,375 | |||||||||
Loan | 29 | Akron Centre Plaza | 0.9% | 190,420 | 31,737 | Springing | ||||||||||
Loan | 30 | Washington Valley Apartments | 0.9% | 102,669 | 9,334 | 18,940 | 2,368 | |||||||||
Loan | 31 | Commons at Little Falls | 0.8% | 14,457 | 7,228 | Springing | ||||||||||
Loan | 32 | Stonegate Village Apartments | 0.8% | 115,351 | 10,486 | Springing | ||||||||||
Loan | 33 | Residence Inn Pittsburgh Cranberry | 0.7% | 9,895 | Springing | |||||||||||
Loan | 34 | 6th and Rio Retail | 0.7% | 14,000 | 3,500 | 4,100 | 513 | |||||||||
Loan | 35 | Parkwood Plaza | 0.6% | 14,333 | 4,950 | 413 | ||||||||||
Loan | 36 | Woodlands Centre | 0.6% | 34,000 | 8,000 | 8,512 | 1,419 | |||||||||
Loan | 37 | Courtyards at San Jose | 0.6% | 50,293 | 5,029 | 31,244 | 4,463 | 18,750 | ||||||||
Loan | 38 | Brooks Edge Plaza | 0.5% | 46,667 | 23,334 | 12,531 | 1,790 | |||||||||
Loan | 39 | Metro Village Apartments | 0.5% | 10,215 | 5,108 | 13,299 | 3,022 | |||||||||
Loan | 40 | Sedona Ridge | 0.5% | 103,963 | 9,451 | 8,796 | 8,796 | 53,619 | ||||||||
Loan | 41 | Eden of Easton Apartments | 0.4% | 5,737 | 33,356 | 3,336 | 56,575 | |||||||||
Loan | 42 | Scott and White Healthcare Clinics | 0.4% | Springing | Springing | |||||||||||
Loan | 43 | Metro Mini Storage The Woodlands | 0.4% | 6,167 | 6,167 | Springing | ||||||||||
Loan | 44 | Madison Heights Self Storage | 0.4% | 8,625 | 8,625 | 625 | 625 | |||||||||
Loan | 45 | Walgreens - Silsbee, TX | 0.4% | Springing | Springing | |||||||||||
Loan | 46 | Mini Stor San Rafael | 0.4% | Springing | Springing | |||||||||||
Loan | 47 | Keep It Self Storage - Santa Clarita | 0.4% | 9,721 | 3,240 | 3,674 | 612 | |||||||||
Loan | 48 | Flats at Cotton Council | 0.3% | 23,767 | Springing | 14,181 | Springing | |||||||||
Loan | 49 | Keep It Self Storage - Van Nuys | 0.3% | 9,170 | 3,057 | 2,556 | 365 | |||||||||
Loan | 50 | Metro Mini Storage College Station | 0.3% | 4,334 | 4,334 | Springing | ||||||||||
Loan | 51 | Burns Corners Shopping Center | 0.2% | 11,000 | 2,750 | 6,708 | 671 | 2,000 | ||||||||
Loan | 52 | Dickinson 16 | 0.1% | 22,667 | 2,267 | 4,813 | 637 | |||||||||
Loan | 53 | Big 5 El Cerrito | 0.1% | Springing | Springing |
A-1-10
COMM 2013-CCRE13 | ||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||
% of | Other | |||||||||
Property | Initial Pool | Other | Reserves | |||||||
Flag | ID | Property Name | Balance | Reserves ($)(23)(24)(25) | Description(23)(24)(25) | |||||
Loan | 1 | 60 Hudson Street(28) | 11.3% | Springing | Income Tax Reserve (Springing Monthly: 20% of Excess Cash Flow) | |||||
Loan | 2 | Saint Louis Galleria(28) | 9.0% | |||||||
Loan | 3 | Kalahari Resort and Convention Center(28) | 9.0% | 806,876 | Debt Service (Upfront: 806,876); Seasonal (Springing Monthly June-August: 403,438); Condo Reserve (Springing Monthly: 1/12 of Condo Expenses) | |||||
Loan | 4 | 175 West Jackson(28) | 8.1% | Excess Cash | Free Rent Reserve (Monthly: Excess Cash) | |||||
Loan | 5 | Hilton Universal Studios | 7.7% | 12,699,937 | PIP Reserve (Upfront: 12,699,937) | |||||
Loan | 6 | iStorage Portfolio 3 | 4.7% | 6,650,000 | Ground Lease Holdback (Upfront: 6,650,000) Ground Lease Reserve (Springing Monthly: Excess Cash Flow) | |||||
Property | 6.01 | iStorage Burlington | 0.7% | |||||||
Property | 6.02 | iStorage Washington Township | 0.5% | |||||||
Property | 6.03 | iStorage Blackwood | 0.5% | |||||||
Property | 6.04 | iStorage Cape May | 0.5% | |||||||
Property | 6.05 | iStorage Smithville | 0.5% | |||||||
Property | 6.06 | iStorage West Deptford | 0.4% | |||||||
Property | 6.07 | iStorage Howell | 0.4% | |||||||
Property | 6.08 | iStorage Mullica Hill | 0.4% | |||||||
Property | 6.09 | iStorage Aston | 0.4% | |||||||
Property | 6.10 | iStorage Akron | 0.3% | |||||||
Loan | 7 | Esplanade at City Park | 3.9% | 2,200,000 | Renovation Reserve (Upfront: 2,200,000) | |||||
Loan | 8 | Lloyd Crossing | 2.7% | Springing | Kohl’s Lease Reserve (Springing Monthly: Excess Cash Flow) | |||||
Loan | 9 | Morgan Houston Portfolio | 2.7% | |||||||
Property | 9.01 | The Veranda | 1.2% | |||||||
Property | 9.02 | Stone Ridge | 0.9% | |||||||
Property | 9.03 | University Green | 0.6% | |||||||
Loan | 10 | STG Portfolio | 2.3% | 46,720 | Free Rent Reserve (Upfront: 46,720) | |||||
Property | 10.01 | Jacuzzi Street | 0.9% | |||||||
Property | 10.02 | Telegraph Avenue | 0.8% | |||||||
Property | 10.03 | Beaverton | 0.2% | |||||||
Property | 10.04 | Blume Drive | 0.2% | |||||||
Property | 10.05 | Lakeside Drive | 0.2% | |||||||
Loan | 11 | Abbotts Square | 2.2% | 2,712,000 | Holdbacks (Upfront: 1,526,000); Garden of Eden (Upfront: 975,000); Occupancy (Upfront: 111,000; Springing Monthly: Excess Cash Flow); Citibank (Upfront: 100,000) | |||||
Loan | 12 | Lancaster Commerce Center | 2.2% | 316,133 | Upfront Tenant Reserves (Upfront: 232,133); Styles for Less Holdback (Upfront: 24,000); Styles for Less TI/LC Reserve (Upfront: 60,000) | |||||
Loan | 13 | Garden Ridge HQ | 2.1% | |||||||
Loan | 14 | Baton Rouge Office Portfolio Pool 1 | 1.8% | 222,079 | Free Rent Reserve (Upfront: 222,079) | |||||
Property | 14.01 | Acadian Centre | 0.6% | |||||||
Property | 14.02 | Corporate Atrium | 0.6% | |||||||
Property | 14.03 | Citiplace II | 0.3% | |||||||
Property | 14.04 | Corporate II | 0.3% | |||||||
Loan | 15 | Yedla Hospitality Portfolio | 1.6% | 3,185,000 | PIP Reserve (Upfront: 1,945,000); Earnout Reserve (Upfront: 1,240,000) | |||||
Property | 15.01 | Marriott Courtyard Decatur | 0.8% | |||||||
Property | 15.02 | Hampton Inn Huntsville | 0.4% | |||||||
Property | 15.03 | Hampton Inn Decatur | 0.4% | |||||||
Loan | 16 | Park Plaza | 1.6% | 29,157 | Medical Staffing Holdback (Upfront: 29,157); Traveler’s Reserve (Springing Monthly: Excess Cash Flow) | |||||
Loan | 17 | El Gran Sol | 1.6% | |||||||
Loan | 18 | 1020-1084 N Delaware Ave | 1.6% | 1,753,052 | Occupancy Reserve (Upfront: 1,250,000); Rent Abatement Reserve (Upfront: 162,212); Outstanding Tenant Obligations (Upfront: 340,840) | |||||
Loan | 19 | Otter Creek Shopping Center | 1.5% | Springing | Lease Sweep Reserve (Springing Monthly: Excess Cash Flow) | |||||
Loan | 20 | Carmel Mission Inn | 1.3% | 1,650,000 | Property Renovation (Upfront: 1,200,000); Seasonality (Upfront: 400,000; Monthly: 75,000); Ground Rent (Upfront: 50,000; Monthly: Springing) | |||||
Loan | 21 | 525 West 22nd Street | 1.3% | 100,000 | Free Rent Reserve (Upfront: 80,000); Condo Common Charge Reserve (Upfront: 20,000, Monthly: 6,556) | |||||
Loan | 22 | Albertson’s San Diego | 1.2% | Springing | Lease Sweep Reserve (Springing Monthly: Excess Cash Flow); Common Charges Account (Springing Monthly: 1/12 of budgeted Common Charges) | |||||
Loan | 23 | Earthbound Farm Yuma | 1.1% | Springing | Lease Sweep Reserve (Springing Monthly: Excess Cash Flow) | |||||
Loan | 24 | El Sol del Prado | 1.1% | |||||||
Loan | 25 | Plaza Riviera | 1.1% | |||||||
Loan | 26 | Harker Heights Medical Pavilion | 1.0% | 11,750 | Ground Rent Reserve (Upfront: 11,750); Killeen Reserve Fund (Springing: Excess Cash) | |||||
Loan | 27 | Hampton Inn Pittsburgh Airport | 1.0% | 900,000 | PIP Reserve (Upfront: 900,000) | |||||
Loan | 28 | Windsor Landing Apartments | 0.9% | |||||||
Loan | 29 | Akron Centre Plaza | 0.9% | 718,217 | Rent Free (Upfront: 570,519); Krugliak (Upfront: 3,730); Summit Data (Upfront: 25,788); Roderick (Upfront: 104,612); Blue Frog (Upfront: 13,568) | |||||
Loan | 30 | Washington Valley Apartments | 0.9% | |||||||
Loan | 31 | Commons at Little Falls | 0.8% | Springing | Lease Sweep Reserve (Springing Monthly: Excess Cash Flow) | |||||
Loan | 32 | Stonegate Village Apartments | 0.8% | 750,000 | Property Renovation Reserve (Upfront: 750,000) | |||||
Loan | 33 | Residence Inn Pittsburgh Cranberry | 0.7% | 3,300,000 | PIP Reserve (Upfront: 3,300,000) | |||||
Loan | 34 | 6th and Rio Retail | 0.7% | 359,019 | Powder Room TILC (Upfront: 257,404, Springing Monthly: Excess Cash Flow); Free Rent Reserve (Upfront: 71,615); Landlord Work Reserve (Upfront: 30,000) | |||||
Loan | 35 | Parkwood Plaza | 0.6% | 110,882 | Massage Envy TI (Upfront: 84,375); Sears Rent Credit (Upfront: 11,575); Freebirds Rent (Upfront: 10,907); Vapor Galleria Rent (Upfront: 4,025) | |||||
Loan | 36 | Woodlands Centre | 0.6% | 20,200 | Free Rent Reserve (Upfront: 20,200, Monthly: 3,500); Merkle/Tunnell Reserve (Monthly: Springing) | |||||
Loan | 37 | Courtyards at San Jose | 0.6% | 200,000 | Liquidity Holdback Reserve (Upfront: $200,000) | |||||
Loan | 38 | Brooks Edge Plaza | 0.5% | 441,146 | Debt Service Reserve (Upfront: 369,869); Workout World Prepaid Rent Reserve (71,277) | |||||
Loan | 39 | Metro Village Apartments | 0.5% | |||||||
Loan | 40 | Sedona Ridge | 0.5% | |||||||
Loan | 41 | Eden of Easton Apartments | 0.4% | 3,800 | Credit Check Reserve (Upfront: 2,500); O&M Program Reserve (Upfront: 1,300) | |||||
Loan | 42 | Scott and White Healthcare Clinics | 0.4% | |||||||
Loan | 43 | Metro Mini Storage The Woodlands | 0.4% | |||||||
Loan | 44 | Madison Heights Self Storage | 0.4% | |||||||
Loan | 45 | Walgreens - Silsbee, TX | 0.4% | |||||||
Loan | 46 | Mini Stor San Rafael | 0.4% | |||||||
Loan | 47 | Keep It Self Storage - Santa Clarita | 0.4% | |||||||
Loan | 48 | Flats at Cotton Council | 0.3% | 42,676 | Debt Service Reserve (Upfront: 42,676) | |||||
Loan | 49 | Keep It Self Storage - Van Nuys | 0.3% | |||||||
Loan | 50 | Metro Mini Storage College Station | 0.3% | 20,000 | DSCR Reserve (Upfront: 20,000) | |||||
Loan | 51 | Burns Corners Shopping Center | 0.2% | 47,560 | Walgreens Tax Reserve (Upfront: 35,000); Ground Rent Reserve (Upfront: 12,560, Monthly: 12,560) | |||||
Loan | 52 | Dickinson 16 | 0.1% | |||||||
Loan | 53 | Big 5 El Cerrito | 0.1% | Springing | Lease Sweep Reserve (Springing Monthly: Excess Cash Flow) |
A-1-11
COMM 2013-CCRE13 | ||||||||||||||
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 | 60 Hudson Street(28) | 11.3% | 09/04/2013 | 09/04/2013 | Refinance | 60 Hudson Owner LLC | |||||||
Loan | 2 | Saint Louis Galleria(28) | 9.0% | 09/30/2013 | 09/27/2013 | Refinance | GGPLP L.L.C. | |||||||
Loan | 3 | Kalahari Resort and Convention Center(28) | 9.0% | 08/01/2013 | 08/01/2013 | Refinance | Todd R. Nelson; Shari L. Nelson | |||||||
Loan | 4 | 175 West Jackson(28) | 8.1% | 07/05/2013 | 07/02/2013 | Refinance | Strategic Investment Property Fund, Inc. | |||||||
Loan | 5 | Hilton Universal Studios | 7.7% | 10/17/2013 | 10/11/2013 | Refinance | Universal Paragon Corporation; Sun Hill Properties, Inc. (Los Angeles) | |||||||
Loan | 6 | iStorage Portfolio 3 | 4.7% | Refinance/Acquisition | Christopher P. Miller; Storage Quest Investments Limited Partnership | |||||||||
Property | 6.01 | iStorage Burlington | 0.7% | 11/04/2013 | 10/18/2013 | |||||||||
Property | 6.02 | iStorage Washington Township | 0.5% | 10/30/2013 | 10/18/2013 | |||||||||
Property | 6.03 | iStorage Blackwood | 0.5% | 10/30/2013 | 10/18/2013 | |||||||||
Property | 6.04 | iStorage Cape May | 0.5% | 10/30/2013 | 10/18/2013 | |||||||||
Property | 6.05 | iStorage Smithville | 0.5% | 11/05/2013 | 10/18/2013 | |||||||||
Property | 6.06 | iStorage West Deptford | 0.4% | 10/30/2013 | 10/18/2013 | |||||||||
Property | 6.07 | iStorage Howell | 0.4% | 11/05/2013 | 10/18/2013 | |||||||||
Property | 6.08 | iStorage Mullica Hill | 0.4% | 10/30/2013 | 10/18/2013 | |||||||||
Property | 6.09 | iStorage Aston | 0.4% | 10/29/2013 | 10/18/2013 | |||||||||
Property | 6.10 | iStorage Akron | 0.3% | 11/04/2013 | 10/18/2013 | |||||||||
Loan | 7 | Esplanade at City Park | 3.9% | 10/25/2013 | 10/23/2013 | Acquisition | George W. Banks; David N. Khoury | |||||||
Loan | 8 | Lloyd Crossing | 2.7% | 10/29/2013 | 10/29/2013 | Refinance | Adrian Brown; Jerome Gershman | |||||||
Loan | 9 | Morgan Houston Portfolio | 2.7% | Refinance | Robert C. Morgan | |||||||||
Property | 9.01 | The Veranda | 1.2% | 09/06/2013 | 09/09/2013 | |||||||||
Property | 9.02 | Stone Ridge | 0.9% | 09/06/2013 | 09/05/2013 | |||||||||
Property | 9.03 | University Green | 0.6% | 09/06/2013 | 09/05/2013 | |||||||||
Loan | 10 | STG Portfolio | 2.3% | Refinance | John Ziegler | |||||||||
Property | 10.01 | Jacuzzi Street | 0.9% | 11/22/2013 | 10/11/2013 | |||||||||
Property | 10.02 | Telegraph Avenue | 0.8% | 11/22/2013 | 10/11/2013 | |||||||||
Property | 10.03 | Beaverton | 0.2% | 11/22/2013 | 10/11/2013 | |||||||||
Property | 10.04 | Blume Drive | 0.2% | 11/22/2013 | 10/11/2013 | |||||||||
Property | 10.05 | Lakeside Drive | 0.2% | 11/22/2013 | 10/11/2013 | |||||||||
Loan | 11 | Abbotts Square | 2.2% | 10/25/2013 | 10/28/2013 | Refinance | Eric Blumenfeld; Ronald L. Cantor | |||||||
Loan | 12 | Lancaster Commerce Center | 2.2% | 09/09/2013 | 09/05/2013 | Acquisition | William R. Rothacker | |||||||
Loan | 13 | Garden Ridge HQ | 2.1% | 10/25/2013 | 10/04/2013 | Acquisition | AG Net Lease II Corp. | |||||||
Loan | 14 | Baton Rouge Office Portfolio Pool 1 | 1.8% | Acquisition | Perry M. Waughtal | |||||||||
Property | 14.01 | Acadian Centre | 0.6% | 11/02/2012 | 11/01/2012 | |||||||||
Property | 14.02 | Corporate Atrium | 0.6% | 10/31/2012 | 10/31/2012 | |||||||||
Property | 14.03 | Citiplace II | 0.3% | 10/31/2012 | 10/31/2012 | |||||||||
Property | 14.04 | Corporate II | 0.3% | 10/31/2012 | 10/30/2012 | |||||||||
Loan | 15 | Yedla Hospitality Portfolio | 1.6% | Refinance | Babu Kakani; Mohana Velagapudi; Koteswara Rao Yedla; Venkata Kantamneni | |||||||||
Property | 15.01 | Marriott Courtyard Decatur | 0.8% | 10/23/2013 | 08/09/2013 | |||||||||
Property | 15.02 | Hampton Inn Huntsville | 0.4% | 10/23/2013 | 08/09/2013 | |||||||||
Property | 15.03 | Hampton Inn Decatur | 0.4% | 10/23/2013 | 08/09/2013 | |||||||||
Loan | 16 | Park Plaza | 1.6% | 10/31/2013 | 10/21/2013 | Acquisition | Gimmel Investment Properties, LLLP | |||||||
Loan | 17 | El Gran Sol | 1.6% | 10/14/2013 | 10/14/2013 | Refinance | Michael E. Novelli; Ken Lawrence; Moriah Houston, LLC | |||||||
Loan | 18 | 1020-1084 N Delaware Ave | 1.6% | 10/14/2013 | 08/12/2013 | Refinance | Michael Samschick | |||||||
Loan | 19 | Otter Creek Shopping Center | 1.5% | 09/10/2013 | 09/11/2013 | Refinance | Stelios Aktipis; Samuel J. Girgis | |||||||
Loan | 20 | Carmel Mission Inn | 1.3% | 10/23/2013 | 10/08/2013 | Acquisition | Craig Stevenson; Jimmy Kwong; Paul P. Lee | |||||||
Loan | 21 | 525 West 22nd Street | 1.3% | 11/21/2013 | 11/13/2013 | Refinance | Philippe Weissberg; Jonathan Leitersdorf; Christopher Schlank | |||||||
Loan | 22 | Albertson’s San Diego | 1.2% | 10/09/2013 | 10/09/2013 | Refinance | Leonardo Simpser; Luis Maizel | |||||||
Loan | 23 | Earthbound Farm Yuma | 1.1% | 11/19/2013 | 11/18/2013 | Acquisition | Gramercy Property Trust Inc. | |||||||
Loan | 24 | El Sol del Prado | 1.1% | 10/14/2013 | 10/14/2013 | Refinance | Michael E. Novelli; Ken Lawrence; Moriah Houston, LLC | |||||||
Loan | 25 | Plaza Riviera | 1.1% | 10/18/2013 | 05/20/2013 | Refinance | Jeffrey J. Ginsburg; Gregory T. Ginsburg | |||||||
Loan | 26 | Harker Heights Medical Pavilion | 1.0% | 05/20/2013 | 05/23/2013 | Refinance | Ren Investors, LTD | |||||||
Loan | 27 | Hampton Inn Pittsburgh Airport | 1.0% | 09/25/2013 | 09/25/2013 | Acquisition | American Hotel Income Properties REIT Inc. | |||||||
Loan | 28 | Windsor Landing Apartments | 0.9% | 09/25/2013 | 09/25/2013 | Refinance | Brian Martin | |||||||
Loan | 29 | Akron Centre Plaza | 0.9% | 11/01/2013 | 11/01/2013 | Refinance | Ronald N. Weiser, individually and as Trustee of the Ronald N. Weiser Trust u/a/d June 7, 1983 | |||||||
Loan | 30 | Washington Valley Apartments | 0.9% | 09/18/2013 | 09/18/2013 | Acquisition | David H. Feinberg | |||||||
Loan | 31 | Commons at Little Falls | 0.8% | 09/16/2013 | 09/13/2013 | Refinance | Spectrum Alliance, LP; Robert T. Wrigley | |||||||
Loan | 32 | Stonegate Village Apartments | 0.8% | 09/16/2013 | 09/16/2013 | Acquisition | Jason Post | |||||||
Loan | 33 | Residence Inn Pittsburgh Cranberry | 0.7% | 09/25/2013 | 09/25/2013 | Acquisition | American Hotel Income Properties REIT Inc. | |||||||
Loan | 34 | 6th and Rio Retail | 0.7% | 10/04/2013 | 10/03/2013 | Refinance | Natin Paul | |||||||
Loan | 35 | Parkwood Plaza | 0.6% | 09/19/2013 | 09/17/2013 | Refinance | Rodney K. Jones | |||||||
Loan | 36 | Woodlands Centre | 0.6% | 10/08/2013 | 10/08/2013 | Refinance | Kevin J. Silverang | |||||||
Loan | 37 | Courtyards at San Jose | 0.6% | 10/15/2013 | 10/11/2013 | Refinance | Robert W. Sacks | |||||||
Loan | 38 | Brooks Edge Plaza | 0.5% | 10/14/2013 | 10/11/2013 | Recapitalization | Michael C. Haydinger | |||||||
Loan | 39 | Metro Village Apartments | 0.5% | 10/30/2013 | 11/01/2013 | Refinance | Gary S. Richman | |||||||
Loan | 40 | Sedona Ridge | 0.5% | 09/13/2013 | 09/13/2013 | Acquisition | Nova Eagle Multifamily Fund II, LLC | |||||||
Loan | 41 | Eden of Easton Apartments | 0.4% | 05/08/2013 | 05/07/2013 | Refinance | George Van Vliet | |||||||
Loan | 42 | Scott and White Healthcare Clinics | 0.4% | 09/26/2013 | 09/25/2013 | Acquisition | Robert F. Caldwell | |||||||
Loan | 43 | Metro Mini Storage The Woodlands | 0.4% | 10/02/2013 | 10/01/2013 | Refinance | C. Ray Drake | |||||||
Loan | 44 | Madison Heights Self Storage | 0.4% | 10/01/2013 | 07/19/2013 | Refinance | Kim E. Zeune | |||||||
Loan | 45 | Walgreens - Silsbee, TX | 0.4% | 10/24/2013 | 10/23/2013 | Acquisition | Timothy F. Haldeman; The Haldeman Family Revocable Trust | |||||||
Loan | 46 | Mini Stor San Rafael | 0.4% | 10/15/2013 | 10/15/2013 | Refinance | Michael J. Sandbach; Michael P. Egan | |||||||
Loan | 47 | Keep It Self Storage - Santa Clarita | 0.4% | 10/29/2013 | 10/31/2013 | Refinance | Ben A. Dalby | |||||||
Loan | 48 | Flats at Cotton Council | 0.3% | 09/24/2013 | 09/25/2013 | Refinance | William M. Yandell, III; John A. Glassell | |||||||
Loan | 49 | Keep It Self Storage - Van Nuys | 0.3% | 10/29/2013 | 11/01/2013 | Refinance | Ben A. Dalby | |||||||
Loan | 50 | Metro Mini Storage College Station | 0.3% | 10/02/2013 | 10/01/2013 | Refinance | C. Ray Drake | |||||||
Loan | 51 | Burns Corners Shopping Center | 0.2% | 08/28/2013 | 08/20/2013 | Refinance | William D. McGee; W. Michael Caldwell | |||||||
Loan | 52 | Dickinson 16 | 0.1% | 09/23/2013 | 09/20/2013 | Acquisition | N. Richard Kalikow | |||||||
Loan | 53 | Big 5 El Cerrito | 0.1% | 10/14/2013 | 10/15/2013 | Recapitalization | Bavak Land Company, LLC |
A-1-12
COMM 2013-CCRE13 | ||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||
% of | ||||||||
Property | Initial Pool | |||||||
Flag | ID | Property Name | Balance | Guarantor(26) | ||||
Loan | 1 | 60 Hudson Street(28) | 11.3% | 60 Hudson Owner LLC | ||||
Loan | 2 | Saint Louis Galleria(28) | 9.0% | GGPLP L.L.C. | ||||
Loan | 3 | Kalahari Resort and Convention Center(28) | 9.0% | Todd R. Nelson; Shari L. Nelson | ||||
Loan | 4 | 175 West Jackson(28) | 8.1% | Strategic Investment Property Fund, Inc. | ||||
Loan | 5 | Hilton Universal Studios | 7.7% | Universal Paragon Corporation; Sun Hill Properties, Inc. (Los Angeles) | ||||
Loan | 6 | iStorage Portfolio 3 | 4.7% | Christopher P. Miller; Storage Quest Investments Limited Partnership | ||||
Property | 6.01 | iStorage Burlington | 0.7% | |||||
Property | 6.02 | iStorage Washington Township | 0.5% | |||||
Property | 6.03 | iStorage Blackwood | 0.5% | |||||
Property | 6.04 | iStorage Cape May | 0.5% | |||||
Property | 6.05 | iStorage Smithville | 0.5% | |||||
Property | 6.06 | iStorage West Deptford | 0.4% | |||||
Property | 6.07 | iStorage Howell | 0.4% | |||||
Property | 6.08 | iStorage Mullica Hill | 0.4% | |||||
Property | 6.09 | iStorage Aston | 0.4% | |||||
Property | 6.10 | iStorage Akron | 0.3% | |||||
Loan | 7 | Esplanade at City Park | 3.9% | George W. Banks; David N. Khoury | ||||
Loan | 8 | Lloyd Crossing | 2.7% | Adrian Brown; Jerome Gershman | ||||
Loan | 9 | Morgan Houston Portfolio | 2.7% | Robert C. Morgan | ||||
Property | 9.01 | The Veranda | 1.2% | |||||
Property | 9.02 | Stone Ridge | 0.9% | |||||
Property | 9.03 | University Green | 0.6% | |||||
Loan | 10 | STG Portfolio | 2.3% | John Ziegler | ||||
Property | 10.01 | Jacuzzi Street | 0.9% | |||||
Property | 10.02 | Telegraph Avenue | 0.8% | |||||
Property | 10.03 | Beaverton | 0.2% | |||||
Property | 10.04 | Blume Drive | 0.2% | |||||
Property | 10.05 | Lakeside Drive | 0.2% | |||||
Loan | 11 | Abbotts Square | 2.2% | Eric Blumenfeld; Ronald L. Cantor | ||||
Loan | 12 | Lancaster Commerce Center | 2.2% | William R. Rothacker | ||||
Loan | 13 | Garden Ridge HQ | 2.1% | AG Net Lease II Corp. | ||||
Loan | 14 | Baton Rouge Office Portfolio Pool 1 | 1.8% | Perry M. Waughtal | ||||
Property | 14.01 | Acadian Centre | 0.6% | |||||
Property | 14.02 | Corporate Atrium | 0.6% | |||||
Property | 14.03 | Citiplace II | 0.3% | |||||
Property | 14.04 | Corporate II | 0.3% | |||||
Loan | 15 | Yedla Hospitality Portfolio | 1.6% | Babu Kakani; Mohana Velagapudi; Koteswara Rao Yedla; Venkata Kantamneni | ||||
Property | 15.01 | Marriott Courtyard Decatur | 0.8% | |||||
Property | 15.02 | Hampton Inn Huntsville | 0.4% | |||||
Property | 15.03 | Hampton Inn Decatur | 0.4% | |||||
Loan | 16 | Park Plaza | 1.6% | Gimmel Investment Properties, LLLP | ||||
Loan | 17 | El Gran Sol | 1.6% | Michael E. Novelli; Ken Lawrence; Moriah Houston, LLC | ||||
Loan | 18 | 1020-1084 N Delaware Ave | 1.6% | Michael Samschick | ||||
Loan | 19 | Otter Creek Shopping Center | 1.5% | Stelios Aktipis; Samuel J. Girgis | ||||
Loan | 20 | Carmel Mission Inn | 1.3% | Craig Stevenson; Jimmy Kwong; Paul P. Lee | ||||
Loan | 21 | 525 West 22nd Street | 1.3% | Philippe Weissberg; Jonathan Leitersdorf; Christopher Schlank | ||||
Loan | 22 | Albertson’s San Diego | 1.2% | Leonardo Simpser; Luis Maizel | ||||
Loan | 23 | Earthbound Farm Yuma | 1.1% | Gramercy Property Trust Inc. | ||||
Loan | 24 | El Sol del Prado | 1.1% | Michael E. Novelli; Ken Lawrence; Moriah Houston, LLC | ||||
Loan | 25 | Plaza Riviera | 1.1% | Jeffrey J. Ginsburg; Gregory T. Ginsburg | ||||
Loan | 26 | Harker Heights Medical Pavilion | 1.0% | Ren Investors, LTD | ||||
Loan | 27 | Hampton Inn Pittsburgh Airport | 1.0% | American Hotel Income Properties REIT Inc. | ||||
Loan | 28 | Windsor Landing Apartments | 0.9% | Brian Martin | ||||
Loan | 29 | Akron Centre Plaza | 0.9% | Ronald N. Weiser, individually and as Trustee of the Ronald N. Weiser Trust u/a/d June 7, 1983 | ||||
Loan | 30 | Washington Valley Apartments | 0.9% | David H. Feinberg | ||||
Loan | 31 | Commons at Little Falls | 0.8% | Spectrum Alliance, LP; Robert T. Wrigley | ||||
Loan | 32 | Stonegate Village Apartments | 0.8% | Jason Post | ||||
Loan | 33 | Residence Inn Pittsburgh Cranberry | 0.7% | American Hotel Income Properties REIT Inc. | ||||
Loan | 34 | 6th and Rio Retail | 0.7% | Natin Paul | ||||
Loan | 35 | Parkwood Plaza | 0.6% | Rodney K. Jones | ||||
Loan | 36 | Woodlands Centre | 0.6% | Kevin J. Silverang | ||||
Loan | 37 | Courtyards at San Jose | 0.6% | Robert W. Sacks | ||||
Loan | 38 | Brooks Edge Plaza | 0.5% | Michael C. Haydinger | ||||
Loan | 39 | Metro Village Apartments | 0.5% | Gary S. Richman | ||||
Loan | 40 | Sedona Ridge | 0.5% | Nova Eagle Multifamily Fund II, LLC | ||||
Loan | 41 | Eden of Easton Apartments | 0.4% | George Van Vliet | ||||
Loan | 42 | Scott and White Healthcare Clinics | 0.4% | Robert F. Caldwell | ||||
Loan | 43 | Metro Mini Storage The Woodlands | 0.4% | C. Ray Drake | ||||
Loan | 44 | Madison Heights Self Storage | 0.4% | Kim E. Zeune | ||||
Loan | 45 | Walgreens - Silsbee, TX | 0.4% | Timothy F. Haldeman; The Haldeman Family Revocable Trust | ||||
Loan | 46 | Mini Stor San Rafael | 0.4% | Michael J. Sandbach; Michael P. Egan | ||||
Loan | 47 | Keep It Self Storage - Santa Clarita | 0.4% | Ben A. Dalby | ||||
Loan | 48 | Flats at Cotton Council | 0.3% | William M. Yandell, III; John A. Glassell | ||||
Loan | 49 | Keep It Self Storage - Van Nuys | 0.3% | Ben A. Dalby | ||||
Loan | 50 | Metro Mini Storage College Station | 0.3% | C. Ray Drake | ||||
Loan | 51 | Burns Corners Shopping Center | 0.2% | William D. McGee; W. Michael Caldwell | ||||
Loan | 52 | Dickinson 16 | 0.1% | N. Richard Kalikow | ||||
Loan | 53 | Big 5 El Cerrito | 0.1% | Bavak Land Company, LLC |
A-1-13
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; KeyBank—KeyBank National Association or one of its affiliates; LIG—Liberty Island Group I LLC 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; KeyBank—KeyBank National Association or one of its affiliates; LIG—Liberty Island Group I LLC or one of its affiliates. |
(3) | Loan No. 1 – 60 Hudson Street – The Original Balance and Cut-off Date Balance of $125.0 million represent the Note A-1 of a $280.0 million whole loan evidenced by two pari passu notes. The pari passu companion loan is the Note A-2 (which may be further divided) in the original principal amount of $155.0 million, which is expected to be held by GACC on the closing date. |
Loan No. 2 – Saint Louis Galleria – The Original Balance and Cut-off Date Balance of $100.0 million represents the senior pooled component of the Note A-1 of a $215.0 million whole loan evidenced by two notes. The remaining junior non-pooled component of the Note A-1, with an Original Balance and Cut-off Date Balance of $20.0 million, is included in the Issuing Entity but is not pooled with the other Mortgage Loans included in the Mortgage Pool. The companion loan not included in the Issuing Entity is the Note A-2 (which may be further divided) in the original principal amount of $95.0 million, which is expected to be held by GACC on the closing date and is generally pari passu in right of payment to the $100.0 million senior pooled component. Each of the senior pooled component of Note A-1 and the companion Note A-2 are generally senior in right of payment to the junior non-pooled component of Note A-1 as described in this Free Writing Prospectus. |
Loan No. 3 – Kalahari Resort and Convention Center – The Original Balance of $100.0 million and Cut-off Date Balance of $99.8 million represent the Note A-1, Note A-2, Note A-5 and Note A-6 of a $130.0 million whole loan evidenced by six pari passu notes. The pari passu companion loans are the Note A-3 in the original principal amount of $15.0 million, which is expected to be held by GACC or an affiliate on the closing date and the Note A-4 in the original principal amount of $15.0 million, which is expected to be held by LIG or an affiliate on the closing date. |
Loan No. 4 – 175 West Jackson – The Original Balance and Cut-off Date Balance of $90.0 million represent the Note A-2-A of a $280.0 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 $150.0 million, which was securitized in the COMM 2013-CCRE12 mortgage trust, and the Note A-2-B in the original principal amount of $40.0 million, which is expected to be held by GACC on the closing date.
(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. 26 – Harker Heights Medical Pavilion – The Harker Heights Medical Pavilion Mortgaged Property is subject to a ground lease that contains medical office use restrictions. |
(6) | The Administrative Fee Rate includes the respective per annum rates applicable to the calculation of the master servicing fee, sub-servicing fee, primary fee, trustee/certificate administrator fee, operating advisor fee and CREFC® license fee with respect to each Mortgage Loan, and with respect to any Non-Serviced Mortgage Loan, any related Pari Passu Loan Primary Servicing Fee Rate. |
(7) | Loan No. 1 – 60 Hudson Street – The 60 Hudson Street Mortgage Loan has an ARD feature with an anticipated repayment date of November 6, 2023, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of November 6, 2043 of the greater of (i) 7.5000% and (ii) the sum of (a) the10-year mid-market swap yield as of the anticipated repayment date and (b) 4.8300%. |
Loan No. 45 – Walgreens – Silsbee, TX – The Walgreens – Silsbee, TX Mortgage Loan has an ARD feature with an anticipated repayment date of December 1, 2023, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of January 1, 2035, of the greater of (i) 7.51% or (ii) 2.50% plus the Treasury Rate for the week ending prior to the ARD date.
A-1-14
(8) | Annual Debt Service, Monthly Debt Service, Underwritten NOI DSCR and Underwritten NCF DSCR for Mortgage Loans with partial interest only periods are shown based on the monthly debt service payment immediately following the expiration of the interest only period. |
(9) | “Hard” generally means, with respect to the Lockbox, that each tenant is required to transfer its rent directly to the lender-controlled lockbox account. However, with respect to hospitality properties, “Hard” means all credit card receipts are deposited directly into the lockbox by the card processing company and all over-the-counter cash and equivalents are deposited by the property manager or borrower into the lockbox. “Soft” means the borrower has established a lockbox account that will be under lender control and the borrower or property manager must collect rents from the tenants and then deposit those rents into such lockbox account. “Springing Soft” means that upon the occurrence of a trigger event (as specified in the related Mortgage Loan documents), the borrower is required to establish a lockbox account that will be under lender control and the borrower or property manager is required to collect rents from the tenants and then deposit those rents into such lockbox account. “Springing Hard” means that upon a trigger event (as specified in the related Mortgage Loan documents), each tenant will be required to transfer its rent directly to a lender-controlled lockbox. “Soft Springing Hard” means that the borrower has established a lockbox account that will be under lender control and the borrower or property manager must collect rents from the tenants and then deposit those rents into such lockbox account. Upon a trigger event (as specified in the related Mortgage Loan documents), each tenant will be required to transfer its rent directly into a lender-controlled lockbox. |
(10) | “In Place” means, with respect to Cash Management, 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 – 60 Hudson Street – 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. 2 – Saint Louis Galleria – 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 senior pooled component of the mortgage loan included in the Issuing Entity and the related pari passu companion loan in the aggregate but does not include the related junior non-pooled component of the mortgage loan included in the Issuing Entity.
Loan No. 3 – Kalahari Resort and Convention 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 loans in the aggregate.
Loan No. 4 – 175 West Jackson – 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) | The grace periods noted under “Grace Period” reflect the number of days of grace before a payment default is an event of default. Certain jurisdictions impose a statutorily longer grace period. Certain of the Mortgage Loans may additionally be subject to grace periods with respect to the occurrence of an event of default (other than a payment default) and/or commencement of late charges which are not addressed in Annex A-1 to this Free Writing Prospectus. |
A-1-15
(13) | Loan No. 7 – Esplanade at City Park – Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Appraised Value and Appraisal As-of Date are based on the “As Complete” appraised value as of October 25, 2014 of $58,300,000 which reflects the completion of renovations which are expected to occur. At closing, the borrower reserved $2,200,000 ($5,000 per unit) for such planned capital improvements. |
Loan No. 11 – Abbotts Square – The current “As-Is” value dated October 18, 2013 is $28,000,000. At the time of the appraisal, the Abbotts Square Mortgaged Property was undergoing various tenant improvements and renovations. Cut-Off Date LTV Ratio, LTV Ratio at Maturity or ARD, Appraised Value and Appraisal As-of Date are based on the “As Stabilized” value of $31,750,000, which consists of an “As Stabilized” value for the commercial component of the Mortgaged Property as of November 1, 2014, which is $29,150,000 (and assumes that the tenant improvements and renovations, all of which have been reserved for, have been completed) and the “As-Is” value for the residential component as of October 18, 2013, which is $2,600,000.
Loan No. 32 – Stonegate Village Apartments – Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Appraised Value and Appraisal As-of Date are based on the “As Complete” appraised value as of February 26, 2014 of $12,900,000 which reflects the completion of renovations which are expected to occur. At closing, the borrower reserved $750,000 ($3,125 per unit) for such planned capital improvements.
(14) | Prepayment Provisions (# of payments) are shown from the respective Mortgage Loan First Payment Date. |
“L(x)” means lock-out for x payments.
“D(x)” means may be defeased for x payments.
“DorYM1(x)” means at the borrower’s option may be defeased for x payments or prepaid for x payments with the payment of the greater of a yield maintenance charge and 1% of the amount prepaid.
“YM(x)” means may be prepaid for x payments with payment of a yield maintenance charge.
“YM1(x)” means may be prepaid for x payments with payment of the greater of a yield maintenance charge and 1% of the amount prepaid.
“O(x)” means freely prepayable for x payments, including the maturity date or anticipated repayment date.
Certain of the Mortgage Loans permit the release of a portion of a Mortgaged Property (or an individual Mortgaged Property, in connection with a portfolio mortgage loan) and certain of the Mortgage Loans permit the substitution of another property or addition of new collateral, in each case under various circumstances, as described in this Free Writing Prospectus. For additional information, see “Description of the Mortgage Pool—Certain Terms and Conditions of the Mortgage Loans—Property Releases” in this Free Writing Prospectus.
Loan No. 1 – 60 Hudson Street – The lockout period will be at least 25 payment dates beginning with and including the first payment date of December 6, 2013. Defeasance of the full $280.0 million 60 Hudson Street Loan Combination is permitted after the date that is earlier to occur of (i) two years after the closing date of the securitization that includes the last pari passu note to be securitized, and (ii) October 31, 2016. For the purposes of this free writing prospectus, the assumed lockout period of 25 months is based on the expected COMM 2013-CCRE13 securitization closing date in December 2013. The actual lockout period may be longer.
Loan No. 2 – Saint Louis Galleria – The lockout period will be at least 25 payment dates beginning with and including the first payment date of December 1, 2013. Defeasance of the full $215.0 million Saint Louis Galleria Loan Combination is permitted after the date that is earlier to occur of (i) two years after the closing date of the securitization that includes the last pari passu note to be securitized and (ii) October 7, 2016. For the purposes of this free writing prospectus, the assumed lockout period of 25 months is based on the expected COMM 2013-CCRE13 securitization closing date in December 2013. The actual lockout period may be longer.
A-1-16
Loan No. 2 – Saint Louis Galleria – The borrower has the right, at its own expense, to acquire one or more parcels to become additional collateral for the loan whereupon, after amending the mortgage, such parcel will constitute a portion of the Saint Louis Galleria Mortgaged Property. Such expansion is permitted if, among other requirements and conditions, such expansion does not adversely affect the DSCR with respect to the loan (except in a de minimis manner, as determined by lender).
Loan No. 3 – Kalahari Resort and Convention Center – The lockout period will be at least 25 payment dates beginning with and including the first payment date of December 6, 2013. Defeasance or yield maintenance of the full $130.0 million Kalahari Resort 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) December 6, 2017. For the purposes of this free writing prospectus, the assumed lockout period of 25 months is based on the expected COMM 2013-CCRE13 securitization closing date in December 2013. The actual lockout period may be longer.
Loan No. 4 – 175 West Jackson – The lockout period will be at least 25 payment dates beginning with and including the first payment date of December 6, 2013. Defeasance of the full $280.0 million 175 West Jackson Loan Combination is permitted after the date that is earlier to occur of (i) two years after the closing date of the securitization that includes the last pari passu note to be securitized, and (ii) October 11, 2016. For the purposes of this free writing prospectus, the assumed lockout period of 25 months is based on the expected COMM 2013-CCRE13 securitization closing date in December 2013. The actual lockout period may be longer.
Loan No. 8 – Lloyd Crossing – The release of the Home Depot anchor pad is permitted at any time provided the borrower satisfies certain conditions for release as set forth in the related mortgage loan documents.
Loan No. 10 – STG Portfolio – After the expiration of the lockout period, the partial release of individual Mortgaged Properties with partial defeasance is permitted provided the borrower satisfies certain conditions for release as set forth in the related mortgage loan documents.
Loan No. 11 – Abbotts Square – The release of residential condominium units is permitted at any time in connection with the sale of such units to a third party, provided the borrower satisfies certain conditions for release as set forth in the related mortgage loan documents, including the payment of the applicable yield maintenance premium and release amount. The free release of the second floor parking area (which space was not included in the appraised value or loan underwriting) is permitted at any time provided the borrower satisfies certain conditions for release as set forth in the related mortgage loan documents.
Loan No. 14 – Baton Rouge Office Portfolio Pool 1 – After the expiration of the lockout period (or with respect to the Corporate II Mortgaged Property, at any time), the release of individual Mortgaged Properties is permitted provided the borrower satisfies certain conditions for release as set forth in the related mortgage loan documents, including partial defeasance of the related release amount, or with respect to the Corporate II Mortgaged Property only, the payment of a 3% prepayment fee.
Loan No. 15 – Yedla Hospitality Portfolio – After the expiration of the lockout period, the release of individual Mortgaged Properties is permitted with partial defeasance provided the borrower satisfies certain conditions for release as set forth in the related mortgage loan documents. In the event borrower does not satisfy conditions for release of the earnout reserve (as described in footnote 21), the borrower is required to use the earnout reserve to prepay $1,240,000 of the principal balance of the Mortgage Loan plus the applicable yield maintenance premium.
Loan No. 48 – Flats at Cotton Council – The free release of a vacant, non-income producing parcel (that was not included in the loan underwriting) is permitted at any time provided the borrower satisfies certain conditions for release as set forth in the related mortgage loan documents.
(15) | Loan No. 5 – Hilton Universal Studios – The collateral for the Hilton Universal Studios Mortgage Loan consists of both the fee and leasehold interests in the Hilton Universal Studios Mortgaged Property. The fee owner, one of the co-borrowers, is obligated to lender under a fee mortgage. |
(16) | The following Mortgaged Properties consist, in whole or in part, of the respective borrower’s interest in one or more ground leases, space leases, air rights leases or other similar leasehold interests: |
Loan No. 5 – Hilton Universal Studios – The Hilton Universal Studios Mortgaged Property is subject to a ground lease with an expiration date of March 31, 2057 and no extension options.
A-1-17
Loan No. 6 – iStorage Portfolio 3 – The iStorage Aston Mortgaged Property is subject to a ground lease with an expiration date of April 30, 2052 and one, ten-year extension option. The annual ground rent under the lease is currently $51,750. Annual rent is subject to CPI increases every 5 years throughout the initial term and extension terms, if applicable, provided that it will not increase by more than 15.0% over the previous 5 year period.
Loan No. 20 – Carmel Mission Inn – The Carmel Mission Inn Mortgaged Property is subject to a ground lease with an expiration date of October 31, 2073 and no extension options. The annual ground rent under the ground lease is currently equal to the greater of $330,000 or 6.5% of gross revenues, increasing to 6.75% of gross revenues in 2014.
Loan No. 26 – Harker Heights Medical Pavilion – The Harker Heights Medical Pavilion Mortgaged Property is subject to a ground lease with an expiration date of July 8, 2061 and two, 25-year extension options. The annual ground rent under the lease is currently $10,500. On the fifth anniversary of the rent commencement and on every fifth anniversary thereafter until expiration, or the extended term as applicable, the base rent shall be adjusted upward to an amount equal to 110% of the base rental in effect for the lease year immediately preceding such adjustment date.
Loan No. 51 – Burns Corners Shopping Center – The Burns Corners Shopping Center Mortgaged Property is subject to a ground lease with an expiration date of January 31, 2018 and eight, five-year automatic extension options. The annual ground rent under the lease is currently $150,721. Annual rent will increase at the beginning of each extension term by a rate of 105.0% of the rent which was in effect immediately prior to such extension term.
(17) | The following tenants that occupy 5% or greater of the net rentable area at the property are borrower affiliates: |
Loan No. 34 – 6th & Rio Retail – The Largest Tenant, Rio, which is an affiliate of the borrower, leases approximately 69.0% of the net rentable area at the Mortgaged Property, for use as a restaurant and bar.
(18) | Loan No. 48 – Flats at Cotton Council – The multifamily property is used as student housing and is leased in its entirety to Victory University under a lease (the “University Lease”) that requires rent payments in February, March, April, August, September and October of each year. The University Lease expires July 31, 2015. |
(19) | 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 borrower or upon the occurrence of certain contingencies including, without limitation, if the borrower violates the lease or fails to provide utilities or certain essential services for a specified period or allows certain restricted uses, upon interference with tenant’s use of access or parking, upon casualty or condemnation, for zoning violations, if certain anchor or key tenants (including at an adjacent property) or a certain number of tenants go dark or cease operations, if a certain percentage of the net rentable area at the property is not occupied, if the tenant fails to meet sales targets or business objectives, or, in the case of a government tenant, for lack of appropriations or other reasons. In addition, in some instances, a tenant may have the right to assign its lease and be released from its obligations under the subject lease. Furthermore, some tenants may have the option to downsize their rented space without terminating the lease completely. In addition to the foregoing, the following are early non-contingent termination options for those tenants listed in Annex A-1: |
Loan No. 2 – Saint Louis Galleria – The 3rd Largest Tenant at the Saint Louis Galleria Mortgaged Property, H&M, has the right to terminate its lease during the 120 day period following December 31, 2013, with 90 days prior written notice, provided its sales for the calendar year 2013 fail to exceed $5,165,200. The 5th Largest Tenant at the Saint Louis Galleria Mortgaged Property, Love Culture, has the right to terminate its lease during the 120 day period following November 30, 2015, with 90 days prior written notice, provided its sales for the trailing 12 months ended November 30, 2015 fail to equal or exceed $2,500,000.
A-1-18
Loan No. 4 – 175 West Jackson – The Largest Tenant at the 175 West Jackson Mortgaged Property, Classified Ventures, LLC, has the option to terminate its lease (i) with respect to 40,814 sq. ft. of 18th floor space, on June 30, 2015 with 12 months prior notice and payment of a termination fee of (a) $348,382.50 on or before December 31, 2014 and (b) $348,382.50 on or before December 31, 2015, (ii) with respect to 31,877 sq. ft. of sixth floor space and 67,687 sq. ft. of eighth floor space, on June 30, 2015 with notice given on or before April 1, 2014 and payment of a termination fee of (a) $1,026,120 on or before April 1, 2014 and (b) $1,026,120 on or before June 30, 2015 and (iii) with respect to 28,581 of 18th floor space, on December 31, 2015 with 12 months prior notice and payment of a termination fee equal to unamortized costs under the lease at 8% interest per annum. The 2nd Largest Tenant, Grant Thornton, has the option to terminate its lease on October 31, 2015 with 12 months prior notice and payment of a termination fee equal to $25.00 PSF, 50% of which will be payable upon giving notice and the balance due on or before October 31, 2015. The 3rd Largest Tenant, TWG Holdings, Inc., has the option to terminate its lease on April 30, 2019 with 12 months prior notice and payment of a termination fee of $4,464,022, 50% of which will be payable upon giving notice and the balance due within six months thereafter. The 4th Largest Tenant, Securities and Exchange Commission, has the option to terminate its lease at any time after January 31, 2015 with no less than six months prior notice without a termination fee; however, for every $1.00 PSF of tenant allowance used by the tenant, the Securities and Exchange Commission’s right to exercise the termination option is delayed by six months.
Loan No. 10 – STG Portfolio – The Largest Tenant at the Beaverton Mortgaged Property, National Psoriasis Foundation, has an option to terminate its lease effective December 31, 2018 with 180 days prior notice and the payment of any remaining tenant improvements and leasing commissions.
Loan No. 14 – Baton Rouge Office Portfolio Pool 1 – The Largest Tenant at the Acadian Centre Mortgaged Property, University of Phoenix, has the option to terminate its lease as of June 30, 2018 with at least nine months prior notice and payment of a termination fee equal to the sum of the unamortized portion of leasing commissions, tenant allowances and free rent. The 2nd Largest Tenant at the Corporate Atrium Mortgaged Property, the FDIC, has the right to terminate its lease with at least six months prior notice and payment of a termination fee equal to the unamortized tenant improvement costs. The 3rd Largest Tenant at the Corporate Atrium Mortgaged Property, U.S. Airforce, Navy & Marines, has the right to terminate its lease at any time with at least 30 days notice. The 4th Largest Tenant at the Corporate II Mortgaged Property, Medical Resources & Guidance, Inc, has the right to terminate its lease with at least 60 days notice in the event that its government funding is no longer available.
Loan No. 16 – Park Plaza – The Largest Tenant, Traveler’s Indemnity Company, has the one-time right to terminate its lease effective December 31, 2016, with ten months written notice and subject to a termination fee equal to unamortized tenant improvement and leasing commissions, rent abatement and surrender fees, among other things. The tenant also has the right to surrender up to 15% of its leased space at any time after December 31, 2015 with no less than ten months written notice and subject to a termination fee related to the portion of the premises being surrendered, among other things.
Loan No. 18 – 1020-1084 N Delaware Ave – The 4th Largest Tenant, Visiting Nurses (PHMC), has the right to terminate its lease effective 120 days after providing written notice if the tenant has definitively lost a majority of its funding for the Philadelphia Nurse Family Partnership Program. At least ten days prior to the termination date, the tenant is required to pay a termination fee equal to one month of annual base rent at the rate which otherwise would have been payable as of the early termination date plus the unamortized transaction costs.
Loan No. 29 – Akron Centre Plaza – The Largest Tenant, JP Morgan Chase Bank, has the one-time right to downsize the premises by one office floor effective March 31, 2015, with 9 months prior notice and payment of a fee. The 3rd Largest Tenant, Roderick Linton Belfance, LLP, has the one-time right to terminate its lease effective July 1, 2021, with 6 months prior notice and payment of a termination fee equal to unamortized tenant improvements and leasing commissions. In addition, the tenant has the one-time right to reduce the space to 11,000 rentable square feet effective 12/31/2015, with 6 months prior notice and payment of a fee equal to unamortized tenant improvements and leasing commissions. The 4th Largest Tenant, Community Legal Aid Services, has the right to reduce or terminate its lease, with 30 days prior notice and payment of unamortized tenant improvements, if the Legal Services Corporation or Ohio Legal Assistance Foundation funding is reduced by a cumulative amount of 30% or more and is not replaced by other funding sources.
A-1-19
Loan No. 35 – Parkwood Plaza – The 3rd Largest Tenant, Freebirds World Burrito, has the right to terminate its lease effective December 18, 2018 with 45 days prior written notice provided that tenant gross sales for the tenant are less than $1.3 million for any trailing 12 month period and the tenant pays a termination fee equal to unamortized transaction costs. The 4th Largest Tenant, T-Mobile West LLC, has the one-time right to terminate its lease effective October 31, 2014 with at least 120 days written notice and subject to a termination fee of unamortized tenant improvement and leasing commissions.
Loan No. 36 – Woodlands Centre – The 5th Largest Tenant, Integrity Applications Inc, has the one-time right to terminate its lease with respect to 2,182 sq. ft. effective April 30, 2015 after providing nine months written notice and provided that the tenant has 10 or fewer employees working on US Government contracts in the building. Additionally, the tenant is required to pay a termination fee equal to unamortized transaction costs.
Loan No. 45 – Walgreens – Silsbee, TX – The Single Tenant, Walgreens, has the right to terminate its lease effective January 31, 2035, with 12 months prior notice.
(20) | The following major tenants (listed on Annex A-1) are currently subleasing all or a significant portion of its leased space: |
Loan No. 23 – Earthbound Farm Yuma – The Single Tenant, Earthbound Farm Organic, is currently subleasing 68,000 sq. ft. to Field Fresh Farms, LLC through April 1, 2014.
(21) | The following major tenants shown on Annex A-1 are currently in a rent abatement or free rent period (or have a scheduled rent abatement or free rent period in the future): |
Loan No. 4 – 175 West Jackson – The Largest Tenant, Classified Ventures, LLC, is in a free rent period with respect to 14,581 sq. ft. of 18th floor space through December 31, 2013. The 5th Largest Tenant, Sedgwick, is in a free rent period with respect to 7,901 sq. ft. through March 31, 2014 and with respect to 80,174 sq. ft., June 1, 2016 through September 30, 2016.
Loan No. 10 – STG Portfolio – The 3rd Largest Tenant at the Beaverton Mortgaged Property, Alliance Capital Partners Corporation, is in a free rent period with respect to 3,018 sq. ft. through December 2013. The 4th Largest Tenant at the Blume Drive Property, Larson, Vandersloot & Rivers, has free rent with respect to 3,601 sq. ft. for August 2014. The 3rd Largest Tenant at the Lakeside Drive Mortgaged Property, Public Employees Union, Local One, has free rent with respect to 4,538 sq. ft. for February 2014. The 2nd Largest Tenant at the Telegraph Avenue Mortgaged Property, Stillwater Ecosystem, is in a free rent period with respect to 10,728 sq. ft. through December 2013.
Loan No. 14 – Baton Rouge Office Portfolio Pool 1 – The Largest Tenant at the Acadian Centre Mortgaged Property, University of Phoenix, is in a free rent period through March 1, 2014. At closing, the borrower reserved $222,079 related to this free rent.
Loan No. 16 – Park Plaza – The 5th Largest Tenant, Medical Staffing Network Healthcare, LLC, has free rent with respect to 9,020 sq. ft. for December 2013. The Park Plaza Loan is structured with a $29,157 rent abatement reserve.
Loan No. 18 – 1020-1084 N Delaware Ave – The 4th Largest Tenant, Visiting Nurses (PHMC), has free rent with respect to 6,854 sq. ft. for October 2013, October 2014, October 2015, October 2016 and October 2017. The 1020-1084 N Delaware Ave Loan is structured with a $162,212 rent abatement reserve.
Loan No. 29 – Akron Centre Plaza – The 3rd Largest Tenant, Roderick Linton Belfance, LLP, has free rent for 30 months with rent commencing in July 2016. At closing, the borrower reserved $545,302 related to this free rent.
Loan No. 35 – Parkwood Plaza – The Largest Tenant, Sears Authorization Hometown Store, LLC, has a rent credit for 5,250 sq. ft. The Parkwood Plaza Loan is structured with an $11,575 rent credit reserve.
A-1-20
Loan No. 36 – Woodlands Centre – The Largest Tenant, CFM Direct/Merkle, has free rent with respect to 16,726 sq. ft. for months 13, 25, 26, 37, 38, 49, 50, 61, 62, and 63 of its lease. The 2nd Largest Tenant, K.W. Tunnell Company, has reduced rent with respect to 14,994 sq. ft. for months 19, 20, 28, 32, 33, 43, 44, 51, 56, 57 and 67 of its lease. The 3rd Largest Tenant, Imagefirst Uniform Rental Service, has free rent with respect to 8,293 sq. ft. for months 1, 2, 12, 13, 25, 26, 37, 49, 61, 73 and 85 of its lease. The Woodlands Centre Loan is structured with a $20,200 free rent reserve. Additionally, monthly rent reserves of $3,500 through December 6, 2014 and $2,100 from January 6, 2015 through June 6, 2016 will be collected.
(22) | The following major tenants shown on Annex A-1 have signed leases but may or may not be open for business as of the Cut-off Date of the securitization. |
Loan No. 11 – Abbotts Square – The Largest Tenant, Garden of Eden, has signed a lease for 19,417 sq. ft. with an estimated rent commencement date of December 2014. The Abbotts Square Loan is structured with a $526,000 rent reserve related to this tenant.
Loan No. 21 – 525 West 22nd Street – The Largest Tenant, Soho Fine Art Center, LLC d/b/a Eli Klein, has signed a lease for 5,192 sq. ft. with an anticipated rent commencement date of February 1, 2014. The 525 West 22nd Street Loan is structured with an $80,000 rent reserve related to this tenant.
Loan No. 35 – Parkwood Plaza – The 3rd Largest Tenant, Freebirds World Burrito, has signed a lease for 2,500 sq. ft. with a rent commencement date of December 18, 2013. The Parkwood Plaza Loan is structured with a $10,907 rent reserve related to this tenant.
(23) | All upfront reserve balances reflect the upfront reserve amount at loan origination. The current balance may be less than the amount shown. |
Loan No. 15 – Yedla Hospitality Portfolio – The Yedla Hospitality Portfolio Loan was structured with a $1.24 million earnout reserve. Funds from the earnout reserve may be disbursed to the borrower on or before January 6, 2017 and subject to, among other things, (i) the NOI DSCR is at least 1.50x, (ii) the NCF debt yield is at least 11.5% and (iii) all PIP work is completed. In the event the conditions above are not satisfied, the borrower is required to use the earnout reserve amount to prepay $1,240,000 of the principal balance of the mortgage loan, together with the applicable yield maintenance premium.
Loan No. 37 – Courtyards at San Jose – The Courtyards at San Jose Loan was structured with a $200,000 liquidity holdback reserve. Funds from the liquidity holdback reserve may be disbursed to the borrower at any time after January 6, 2014 and subject to, among other things, (i) average occupancy is at least 90.0% for the trailing twelve month period, (ii) the NOI DSCR is at least 1.50x and (iii) the NCF debt yield is at least 9.50%.
(24) | All ongoing reserve balances reflect the ongoing reserve amount at loan origination. The current balance may be greater than or less than the amount shown. Monthly reserves required to be deposited in such accounts may be capped pursuant to the related Mortgage Loan documents. |
Loan No. 3 – Kalahari Resort and Convention Center – If at the end of the first calendar quarter of each year the DSCR is less than or equal to 1.95x, the borrower will be required to deposit $403,438 into the Seasonal Working Capital Reserve in June,
July and August of the same calendar year.
Loan No. 4 – 175 West Jackson – If the amount on deposit in the account for tenant improvements and leasing commissions is less than $2.8 million, the borrower will be required to deposit all available excess cash monthly into the tenant improvements and leasing commissions account. Additionally, if the amount on deposit in the free rent reserve is less than $1.0 million, the borrower is required to deposit all available excess cash monthly into the free rent reserve account.
Loan No. 5 – Hilton Universal Studios – On each monthly payment date, the borrower is required to deposit 1% of the prior month’s gross revenue into the replacement reserve during the first year of the loan term, 2% of the prior month’s gross revenue into the replacement reserve during the second year of the loan term, 3% of the prior month’s gross revenues into the replacement reserve during the third year of the loan term, and 4% of the prior month’s gross revenues into the replacement reserve on each monthly payment date thereafter.
A-1-21
Loan No. 8 – Lloyd Crossing – In the event that the replacement reserve balance falls below the replacement reserve cap of $185,000, the borrower will be required to make monthly deposits of 125.0% of the replacement reserve monthly deposit.
Loan No. 21 – 525 West 22nd Street – Commencing 12 months prior to the expiration of certain significant tenants’ leases (as specified in the mortgage loan documents), a “cash trap” into the TI/LC reserve will commence and continue until the “cash trap” trigger is cured. The monthly condominium common charge reserve represents 1/12th of the anticipated condominium common charges as determined by lender.
Loan No. 34 – 6th and Rio Retail – Upon the commencement of certain conditions specified in the mortgage loan documents, a “cash trap” into the TI/LC reserve will commence and continue until the “cash trap” trigger is cured.
Loan No. 36 – Woodlands Centre – The borrower is required to deposit monthly TI/LC reserves of $8,500 through December 6, 2014 and $6,146 from January 6, 2014 through the maturity date of the Woodlands Centre Mortgage Loan. The borrower is required to deposit monthly rent reserves of $3,500 through December 6, 2014 and $2,100 from January 6, 2015 through June 6, 2016.
Loan No. 40 – Sedona Ridge – If the amount on deposit in replacement reserve exceeds $315,000, the monthly replacement reserve deposit will be reduced to $7,925 until such time that the balance in the replacement reserve is equal to or less than $250,000, when it will be increased to $9,527.
Loan No. 48 – Flats at Cotton Council –Escrows for taxes, insurance and replacement reserves are collected on each payment date occurring in February, March, April, August, September and October of each calendar year. If the lease with the university is no longer in effect or upon an event of default, the monthly tax, insurance and replacement reserves will be collected every month. Based on a monthly collection, the monthly tax and insurance reserves are currently estimated to be $3,000 and $2,055, respectively, and the monthly replacement reserve is $1,500.
Loan No. 51 – Burns Corners Shopping Center – Commencing 12 months prior to the expiration of certain significant tenants’ leases (as specified in the mortgage loan documents), a “cash trap” into the TI/LC reserve will commence and continue until the “cash trap” trigger is cured. The monthly ground rent reserve represents the amount payable under the ground lease for the month immediately following the month in which the payment date occurs. At the beginning of each ground lease extension term, the ground rent will be 105.0% of the rent which was in effect immediately prior to the extension term.
(25) | Certain of the mortgage loans provide the borrower an option to provide a guaranty or post a letter of credit in lieu of reserve requirements. |
Loan No. 4 – 175 West Jackson – At closing, the guarantor provided a guaranty for unpaid tenant improvements and leasing commissions and free rent amounts.
Loan No. 23 – Earthbound Farm Yuma – In lieu of the monthly rollover reserve, borrower may deposit a letter of credit in an amount of $88,000 per year. In order to continue to suspend the borrower’s obligation to fund the monthly rollover reserve, borrower is obligated to deliver a new letter of credit or increase the face of any existing letter of credit such that the total amount of the letter of credit equals $88,000 per year during the term. To avoid commencement of a cash trap related to certain specified significant tenants and in lieu of the monthly rollover reserve, borrower may deposit a letter of credit in the amount of $1,500,000.
Loan No. 26 – Harker Heights Medical Pavilion – To avoid commencement of a cash flow sweep 12 months prior to HH/Killeen Health System, LLC’s lease expiration and failure to renew lease, the mortgage loan documents permit the borrower to post a letter of credit in an amount equal to $383,280 in lieu of a cash flow sweep.
(26) | Loan No. 11 – Abbotts Square – One of the non-recourse carveout guarantors, Ronald L. Cantor, may be released as a guarantor upon the satisfaction of certain conditions. For additional information, see “Risk Factors—Risks Related to the Mortgage Loans—Risks Related to Litigation and Condemnation” in this Free Writing Prospectus. |
A-1-22
(27) | With respect to the Mortgaged Properties identified below, the lender is insured under an environmental insurance policy obtained (i) in lieu of obtaining a Phase II Environmental Site Assessment, (ii) in lieu of providing an indemnity or guaranty from a sponsor or (iii) to address environmental conditions or concerns. For additional information, see “Risk Factors—Risks Related to the Mortgage Loans—Potential Issuing Entity Liability Related to a Materially Adverse Environmental Condition” in this Free Writing Prospectus. |
Loan No. | Mortgaged Properties | Mortgaged Property Cut- off Date Balance | % of Initial Outstanding Pool Balance | Maximum Policy Amount | Premium Paid in Full | Policy Expiration Date | ||||||
10 | STG Portfolio – Lakeside Drive and Jacuzzi Street Properties | $12,353,000 | 1.1%(1) | $4,000,000 | Yes | 11/21/2026 | ||||||
(1) Represents the allocated loan amount of the Lakeside Drive and Jacuzzi Street Mortgaged Properties. |
(28) | Summary of Existing Pari Passu Debt |
Loan No. | Mortgage Loan | Mortgage Loan Cut-off Date Balance(1) | Companion Loan Cut-off Date Balance(1) | Loan Combination Cut-off Date Balance | Loan Combination U/W NCF DSCR(1) | Loan Combination Cut- off Date LTV Ratio(1) | Loan Combination U/W NOI Debt Yield(1) | |||||||
1 | 60 Hudson Street | $125,000,000 | $155,000,000 | $280,000,000 | 4.53x | 28.7% | 19.3% | |||||||
2 | Saint Louis Galleria | $100,000,000 | $95,000,000 | $215,000,000 | 3.58x | 43.4% | 12.7% | |||||||
3 | Kalahari Resort and Convention Center | $99,846,826 | $29,954,048 | $129,800,874 | 2.06x | 55.5% | 17.8% | |||||||
4 | 175 West Jackson | $90,000,000 | $190,000,000 | $280,000,000 | 1.44x | 68.3% | 10.6% | |||||||
(1) With respect to the Saint Louis Galleria Mortgage Loan, the $20,000,000 Saint Louis Galleria Junior Non-Pooled Component is excluded. With respect to the Saint Louis Galleria Mortgage Loan, the Loan Combination U/W NCF DSCR, Loan Combination Cut-off Date LTV Ratio and Loan Combination U/W NOI Debt Yield including the $20,000,000 Saint Louis Galleria Junior Non-Pooled Component are 3.19x, 47.9% and 11.5% respectively. |
A-1-23