FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-193376-21 | ||
COMM 2015-CCRE24 | ||
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (File No. 333-193376) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the Securities and Exchange Commission for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the Securities and Exchange Commission website at www.sec.gov. Alternatively, the depositor or Deutsche Bank Securities Inc., any other underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-503-4611 or by emailing prospectus.cpdg@db.com. The offered certificates referred to in these materials, and the asset pool backing them, are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis. You understand that, when you are considering the purchase of these certificates, a contract of sale will come into being no sooner than the date on which the relevant class has been priced and we have verified the allocation of certificates to be made to you; any “indications of interest” expressed by you, and any “soft circles” generated by us, will not create binding contractual obligations for you or us. | ||
This free writing prospectus does not contain all information that is required to be included in the prospectus and the prospectus supplement. | ||
STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION | ||
This material is for your information, and none of Deutsche Bank Securities Inc., Cantor Fitzgerald & Co., CastleOak Securities, L.P. , Citigroup Global Markets Inc. or any other underwriter (the “Underwriters”) are soliciting any action based upon it. This material is not to be construed as an offer to sell or the solicitation of any offer to buy any security in any jurisdiction where such an offer or solicitation would be illegal. | ||
Neither this document nor anything contained herein shall form the basis for any contract or commitment whatsoever. The information contained herein is preliminary as of the date hereof. These materials are subject to change, completion or amendment from time to time. The information contained herein will be superseded by similar information delivered to you as part of the offering document relating to the COMM 2015-CCRE24 Mortgage Trust Commercial Mortgage Pass-Through Certificates (the “Offering Document”). The information contained herein supersedes any such information previously delivered and should be reviewed only in conjunction with the entire Offering Document. All of the information contained herein is subject to the same limitations and qualifications contained in the Offering Document. The information contained herein does not contain all relevant information relating to the underlying mortgage loans or mortgaged properties. Such information is described elsewhere in the Offering Document. The information contained herein will be more fully described elsewhere in the Offering Document. The information contained herein should not be viewed as projections, forecasts, predictions or opinions with respect to value. Prior to making any investment decision, prospective investors are strongly urged to read the Offering Document its entirety. Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this free writing prospectus is truthful or complete. Any representation to the contrary is a criminal offense. | ||
The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Underwriters or any of their respective affiliates makes any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. | ||
This document contains forward-looking statements. Those statements are subject to certain risks and uncertainties that could cause the success of collections and the actual cash flow generated to differ materially from the information set forth herein. While such information reflects projections prepared in good faith based upon methods and data that are believed to be reasonable and accurate as of the dates thereof, the issuer undertakes no obligation to revise these forward-looking statements to reflect subsequent events or circumstances. Individuals should not place undue reliance on forward-looking statements and are advised to make their own independent analysis and determination with respect to the forecasted periods, which reflect the issuer’s view only as of the date hereof. | ||
IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS | ||
Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation being made that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system. | ||
COMM 2015-CCRE24 | |||||||||||||||||||||
�� | |||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||
% of | Mortgage | Cut-off | General | Detailed | |||||||||||||||||
Property | Initial Pool | # of | Loan | Original | Date | Maturity | Property | Property | Interest | ||||||||||||
Flag | ID | Property Name | Balance | Properties | Seller(1) | Balance($)(2)(3) | Balance($)(2)(3)(7) | or ARD Balance($)(7) | Type(4) | Type(4) | Rate(5) | ||||||||||
Loan | 1 | Lakewood Center(36)(37) | 8.6% | 1 | GACC | 120,000,000 | 119,365,623 | 69,421,919 | Retail | Super Regional Mall | 3.4320% | ||||||||||
Loan | 2 | Eden Roc(36) | 6.8% | 1 | CCRE | 95,000,000 | 95,000,000 | 95,000,000 | Hospitality | Full Service | 4.3400% | ||||||||||
Loan | 3 | Heartland Industrial Portfolio(36) | 6.8% | 22 | GACC | 95,000,000 | 95,000,000 | 88,479,350 | Industrial | Warehouse/Distribution | 4.3060% | ||||||||||
Property | 3.01 | 1080 Jenkins Brothers Road | 0.8% | 1 | GACC | 11,664,248 | 11,664,248 | Industrial | Warehouse/Distribution | ||||||||||||
Property | 3.02 | 4080 Perry Boulevard | 0.5% | 1 | GACC | 7,059,142 | 7,059,142 | Industrial | Warehouse/Distribution | ||||||||||||
Property | 3.03 | 5045 West 79th Street | 0.5% | 1 | GACC | 6,816,768 | 6,816,768 | Industrial | Warehouse/Distribution | ||||||||||||
Property | 3.04 | 117-119 Industrial Drive | 0.5% | 1 | GACC | 6,483,504 | 6,483,504 | Industrial | Warehouse/Distribution | ||||||||||||
Property | 3.05 | 150 Omicron Court | 0.4% | 1 | GACC | 5,816,976 | 5,816,976 | Industrial | Warehouse/Distribution | ||||||||||||
Property | 3.06 | 431 Smith Lane | 0.4% | 1 | GACC | 5,670,037 | 5,670,037 | Industrial | Warehouse/Distribution | ||||||||||||
Property | 3.07 | 4800 Corporation Drive | 0.4% | 1 | GACC | 5,514,008 | 5,514,008 | Industrial | Warehouse/Distribution | ||||||||||||
Property | 3.08 | 6500 Adelaide Court | 0.4% | 1 | GACC | 5,029,260 | 5,029,260 | Industrial | Warehouse/Distribution | ||||||||||||
Property | 3.09 | 271 Omega Parkway | 0.3% | 1 | GACC | 4,362,732 | 4,362,732 | Industrial | Warehouse/Distribution | ||||||||||||
Property | 3.10 | 1380 Perry Road | 0.3% | 1 | GACC | 4,029,468 | 4,029,468 | Industrial | Warehouse/Distribution | ||||||||||||
Property | 3.11 | 2000 Stanley Gault Parkway | 0.3% | 1 | GACC | 3,756,797 | 3,756,797 | Industrial | Warehouse/Distribution | ||||||||||||
Property | 3.12 | 300 Oak Bluff Lane | 0.3% | 1 | GACC | 3,665,907 | 3,665,907 | Industrial | Warehouse/Distribution | ||||||||||||
Property | 3.13 | 120 Trans Air Drive | 0.3% | 1 | GACC | 3,665,907 | 3,665,907 | Industrial | Warehouse/Distribution | ||||||||||||
Property | 3.14 | 5201 Interchange Way | 0.2% | 1 | GACC | 3,272,049 | 3,272,049 | Industrial | Warehouse/Distribution | ||||||||||||
Property | 3.15 | 5250-5350 Lakeview Parkway | 0.2% | 1 | GACC | 3,272,049 | 3,272,049 | Industrial | Warehouse/Distribution | ||||||||||||
Property | 3.16 | 2850 Earhart Court | 0.2% | 1 | GACC | 3,181,159 | 3,181,159 | Industrial | Warehouse/Distribution | ||||||||||||
Property | 3.17 | 7555 Woodland Drive | 0.2% | 1 | GACC | 2,999,378 | 2,999,378 | Industrial | Warehouse/Distribution | ||||||||||||
Property | 3.18 | 801 Swan Drive | 0.2% | 1 | GACC | 2,620,669 | 2,620,669 | Industrial | Warehouse/Distribution | ||||||||||||
Property | 3.19 | 7601-7687 Winton Drive | 0.2% | 1 | GACC | 2,484,333 | 2,484,333 | Industrial | Warehouse/Distribution | ||||||||||||
Property | 3.20 | 7645 Woodland Drive | 0.1% | 1 | GACC | 1,636,024 | 1,636,024 | Industrial | Warehouse/Distribution | ||||||||||||
Property | 3.21 | 200 Northfork Lane | 0.1% | 1 | GACC | 1,166,425 | 1,166,425 | Industrial | Warehouse/Distribution | ||||||||||||
Property | 3.22 | 100 Northfork Lane | 0.1% | 1 | GACC | 833,161 | 833,161 | Industrial | Warehouse/Distribution | ||||||||||||
Loan | 4 | Palazzo Verdi | 5.3% | 1 | LCF | 73,500,000 | 73,500,000 | 67,659,226 | Office | Suburban | 4.8770% | ||||||||||
Loan | 5 | Equinox West LA(34) | 4.8% | 1 | CCRE | 66,400,000 | 66,400,000 | 66,400,000 | Retail | Single Tenant | 4.6510% | ||||||||||
Loan | 6 | Two Chatham Center & Garage | 4.5% | 1 | GACC | 62,400,000 | 62,321,740 | 50,056,908 | Mixed Use | Office/Parking | 4.2700% | ||||||||||
Loan | 7 | 40 Wall Street(36) | 4.3% | 1 | LCF | 60,000,000 | 59,883,649 | 42,627,691 | Office | CBD | 3.6650% | ||||||||||
Loan | 8 | Westin Portland | 4.2% | 1 | GACC | 58,500,000 | 58,500,000 | 47,754,484 | Hospitality | Full Service | 4.7800% | ||||||||||
Loan | 9 | Carefree Natomas Apartments | 2.7% | 1 | CCRE | 37,800,000 | 37,800,000 | 32,293,942 | Multifamily | Senior Housing | 4.5115% | ||||||||||
Loan | 10 | Bunker Hill Village and Valley Forge Village MHC(39) | 2.7% | 1 | LCF | 37,650,000 | 37,650,000 | 34,389,857 | Manufactured Housing Community | Manufactured Housing Community | 4.3860% | ||||||||||
Loan | 11 | McMullen Portfolio(38) | 2.3% | 8 | Pillar | 32,100,000 | 32,100,000 | 28,154,435 | Office | Suburban | 4.5820% | ||||||||||
Property | 11.01 | Atrium I | 0.6% | 1 | Pillar | 8,700,000 | 8,700,000 | Office | Suburban | ||||||||||||
Property | 11.02 | Atrium II | 0.5% | 1 | Pillar | 6,975,000 | 6,975,000 | Office | Suburban | ||||||||||||
Property | 11.03 | Eisenhower Commerce Center | 0.3% | 1 | Pillar | 4,350,000 | 4,350,000 | Office | Suburban | ||||||||||||
Property | 11.04 | Valley Ranch Business Park #3 | 0.3% | 1 | Pillar | 3,525,000 | 3,525,000 | Office | Suburban | ||||||||||||
Property | 11.05 | Valley Ranch Business Park #4 & 5 | 0.3% | 1 | Pillar | 3,525,000 | 3,525,000 | Office | Suburban | ||||||||||||
Property | 11.06 | Valley Ranch Business Park #19 | 0.2% | 1 | Pillar | 2,100,000 | 2,100,000 | Office | Suburban | ||||||||||||
Property | 11.07 | Valley Ranch Business Park #23 | 0.1% | 1 | Pillar | 1,575,000 | 1,575,000 | Office | Suburban | ||||||||||||
Property | 11.08 | Valley Ranch Business Park #27 | 0.1% | 1 | Pillar | 1,350,000 | 1,350,000 | Office | Suburban | ||||||||||||
Loan | 12 | Embassy Suites Denver Tech Center | 2.2% | 1 | LCF | 30,600,000 | 30,600,000 | 26,241,659 | Hospitality | Full Service | 4.6520% | ||||||||||
Loan | 13 | AVCO Center | 2.2% | 1 | CCRE | 30,000,000 | 30,000,000 | 30,000,000 | Mixed Use | Office/Retail | 3.8980% | ||||||||||
Loan | 14 | Arbors at Las Colinas | 2.1% | 1 | GACC | 29,000,000 | 29,000,000 | 25,393,358 | Multifamily | Garden | 4.5100% | ||||||||||
Loan | 15 | Boudin at the Wharf | 1.9% | 1 | CCRE | 27,000,000 | 27,000,000 | 24,608,025 | Retail | Single Tenant | 4.2525% | ||||||||||
Loan | 16 | La Gran Plaza(36)(39) | 1.9% | 1 | LCF | 26,000,000 | 25,898,101 | 20,835,221 | Mixed Use | Office/Retail | 4.2400% | ||||||||||
Loan | 17 | Westway Industrial | 1.9% | 1 | CCRE | 25,750,000 | 25,750,000 | 22,601,227 | Industrial | Flex | 4.6135% | ||||||||||
Loan | 18 | Osborne Chattanooga Office Portfolio | 1.7% | 13 | LCF | 24,000,000 | 23,973,311 | 19,609,396 | Office | Suburban | 4.8050% | ||||||||||
Property | 18.01 | Osborne Building | 0.4% | 1 | LCF | 5,105,389 | 5,099,712 | Office | Suburban | ||||||||||||
Property | 18.02 | Uptain Building | 0.3% | 1 | LCF | 4,376,048 | 4,371,182 | Office | Suburban | ||||||||||||
Property | 18.03 | Franklin Building | 0.2% | 1 | LCF | 3,305,389 | 3,301,714 | Office | Suburban | ||||||||||||
Property | 18.04 | 6200 Building | 0.2% | 1 | LCF | 2,766,467 | 2,763,391 | Office | Suburban | ||||||||||||
Property | 18.05 | 6000 Building | 0.1% | 1 | LCF | 1,365,269 | 1,363,751 | Office | Suburban | ||||||||||||
Property | 18.06 | 6300 Building | 0.1% | 1 | LCF | 1,332,934 | 1,331,452 | Office | Suburban | ||||||||||||
Property | 18.07 | 6100 Building | 0.1% | 1 | LCF | 1,020,359 | 1,019,225 | Office | Suburban |
A-1-1 |
COMM 2015-CCRE24 | |||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||
% of | Mortgage | Cut-off | General | Detailed | |||||||||||||||||
Property | Initial Pool | # of | Loan | Original | Date | Maturity | Property | Property | Interest | ||||||||||||
Flag | ID | Property Name | Balance | Properties | Seller(1) | Balance($)(2)(3) | Balance($)(2)(3)(7) | or ARD Balance($)(7) | Type(4) | Type(4) | Rate(5) | ||||||||||
Property | 18.08 | 5800 Building | 0.1% | 1 | LCF | 905,389 | 904,382 | Office | Suburban | ||||||||||||
Property | 18.09 | 5900 Building | 0.1% | 1 | LCF | 855,090 | 854,139 | Office | Suburban | ||||||||||||
Property | 18.10 | 5700 Building | 0.1% | 1 | LCF | 819,162 | 818,251 | Office | Suburban | ||||||||||||
Property | 18.11 | 6500 Building | 0.1% | 1 | LCF | 819,162 | 818,251 | Office | Suburban | ||||||||||||
Property | 18.12 | 6600 Building | 0.0% | 1 | LCF | 682,635 | 681,876 | Office | Suburban | ||||||||||||
Property | 18.13 | 6400 Building | 0.0% | 1 | LCF | 646,707 | 645,987 | Office | Suburban | ||||||||||||
Loan | 19 | Midway Shopping Center | 1.7% | 1 | LCF | 24,000,000 | 23,970,150 | 19,278,413 | Retail | Anchored | 4.3080% | ||||||||||
Loan | 20 | ART Multi-State Portfolio I | 1.6% | 6 | CCRE | 22,318,000 | 22,318,000 | 19,259,051 | Multifamily | Garden | 4.8920% | ||||||||||
Property | 20.01 | Slate Run | 0.4% | 1 | CCRE | 6,100,010 | 6,100,010 | Multifamily | Garden | ||||||||||||
Property | 20.02 | Rosewood | 0.3% | 1 | CCRE | 3,944,917 | 3,944,917 | Multifamily | Garden | ||||||||||||
Property | 20.03 | Redwood Hollow | 0.3% | 1 | CCRE | 3,579,646 | 3,579,646 | Multifamily | Garden | ||||||||||||
Property | 20.04 | Ranchside | 0.2% | 1 | CCRE | 3,433,538 | 3,433,538 | Multifamily | Garden | ||||||||||||
Property | 20.05 | Sutton Place | 0.2% | 1 | CCRE | 2,702,998 | 2,702,998 | Multifamily | Garden | ||||||||||||
Property | 20.06 | Capital Ridge | 0.2% | 1 | CCRE | 2,556,890 | 2,556,890 | Multifamily | Garden | ||||||||||||
Loan | 21 | East Hampton Village(39) | 1.5% | 1 | LCF | 21,360,000 | 21,360,000 | 19,507,558 | Manufactured Housing Community | Manufactured Housing Community | 4.3770% | ||||||||||
Loan | 22 | Vero Beach Outlets | 1.5% | 1 | CCRE | 21,000,000 | 21,000,000 | 17,958,973 | Retail | Outlet Center | 4.5505% | ||||||||||
Loan | 23 | LG&E Center | 1.5% | 1 | CCRE | 20,862,000 | 20,862,000 | 20,862,000 | Office | CBD | 4.2425% | ||||||||||
Loan | 24 | Siemens Buffalo Grove | 1.3% | 1 | GACC | 18,500,000 | 18,479,828 | 15,158,362 | Industrial | Flex | 4.8900% | ||||||||||
Loan | 25 | Sheraton Suites Akron | 1.3% | 1 | GACC | 18,000,000 | 17,932,493 | 12,990,332 | Hospitality | Full Service | 4.0600% | ||||||||||
Loan | 26 | Las Palmas Village(38) | 1.3% | 1 | CCRE | 17,500,000 | 17,480,122 | 14,254,207 | Retail | Anchored | 4.7125% | ||||||||||
Loan | 27 | FogCatcher Inn Pacifica(39) | 1.2% | 1 | GACC | 16,325,000 | 16,325,000 | 16,325,000 | Hospitality | Limited Service | 4.5750% | ||||||||||
Loan | 28 | Cottage Inn by the Sea Pacifica(39) | 1.1% | 1 | GACC | 15,250,000 | 15,250,000 | 15,250,000 | Hospitality | Limited Service | 4.5750% | ||||||||||
Loan | 29 | Fireside Inn on Moonstone Beach Pacifica(39) | 0.9% | 1 | GACC | 12,250,000 | 12,250,000 | 12,250,000 | Hospitality | Limited Service | 4.5750% | ||||||||||
Loan | 30 | Anaheim Hills Business Center(39) | 0.8% | 1 | GACC | 10,800,000 | 10,800,000 | 10,800,000 | Industrial | Flex | 4.1500% | ||||||||||
Loan | 31 | Motor Lofts & Locust Street Lofts | 0.8% | 2 | Pillar | 10,650,000 | 10,650,000 | 9,102,553 | Multifamily | Mid-Rise | 4.5270% | ||||||||||
Property | 31.01 | Locust Street Lofts | 0.4% | 1 | Pillar | 5,407,500 | 5,407,500 | Multifamily | Mid-Rise | ||||||||||||
Property | 31.02 | Motor Lofts | 0.4% | 1 | Pillar | 5,242,500 | 5,242,500 | Multifamily | Mid-Rise | ||||||||||||
Loan | 32 | Hilton Garden Inn Blacksburg | 0.8% | 1 | GACC | 10,500,000 | 10,500,000 | 10,500,000 | Hospitality | Select Service | 4.3100% | ||||||||||
Loan | 33 | 940 Howard | 0.7% | 1 | GACC | 10,000,000 | 10,000,000 | 8,684,403 | Office | CBD | 4.1600% | ||||||||||
Loan | 34 | 2217 Caton Avenue | 0.7% | 1 | GACC | 9,700,000 | 9,700,000 | 8,879,284 | Mixed Use | Multifamily/Retail | 4.5200% | ||||||||||
Loan | 35 | Corpus Christi Portfolio | 0.7% | 2 | LCF | 9,500,000 | 9,433,196 | 5,994,127 | Hospitality | Various | 5.0210% | ||||||||||
Property | 35.01 | LaQuinta Inn & Suites Corpus Christi | 0.4% | 1 | LCF | 5,200,000 | 5,163,433 | Hospitality | Limited Service | ||||||||||||
Property | 35.02 | Candlewood Suites Corpus Christi | 0.3% | 1 | LCF | 4,300,000 | 4,269,762 | Hospitality | Extended Stay | ||||||||||||
Loan | 36 | Cypress Point Shopping Center | 0.7% | 1 | CCRE | 9,100,000 | 9,100,000 | 8,364,331 | Retail | Anchored | 4.7795% | ||||||||||
Loan | 37 | Bemidji Multifamily | 0.6% | 1 | CCRE | 8,175,000 | 8,166,196 | 6,710,090 | Multifamily | Garden | 4.9430% | ||||||||||
Loan | 38 | Home 2 Suites | 0.6% | 1 | Pillar | 8,050,000 | 8,019,344 | 6,482,693 | Hospitality | Extended Stay | 4.3800% | ||||||||||
Loan | 39 | Trowbridge Village Retail Center | 0.6% | 1 | Pillar | 7,725,000 | 7,725,000 | 7,061,338 | Retail | Anchored | 4.4330% | ||||||||||
Loan | 40 | Grand Rapids - 4147 Eastern Ave(39) | 0.5% | 1 | LCF | 7,125,000 | 7,125,000 | 6,443,543 | Office | Suburban | 5.0000% | ||||||||||
Loan | 41 | The Addison | 0.5% | 1 | Pillar | 7,000,000 | 7,000,000 | 5,966,279 | Office | Medical | 4.4220% | ||||||||||
Loan | 42 | Cedar Brook Business Park(39) | 0.5% | 1 | GACC | 6,910,000 | 6,910,000 | 6,910,000 | Mixed Use | Office/Retail/Warehouse | 4.1100% | ||||||||||
Loan | 43 | AT&T Office | 0.5% | 1 | LCF | 6,750,000 | 6,733,567 | 4,177,636 | Office | CBD | 4.5530% | ||||||||||
Loan | 44 | Haier America HQ(39) | 0.5% | 1 | LCF | 6,565,000 | 6,565,000 | 6,565,000 | Office | Suburban | 5.4730% | ||||||||||
Loan | 45 | Grandview Center(34) | 0.5% | 1 | GACC | 6,420,000 | 6,420,000 | 5,604,409 | Retail | Anchored | 4.3800% | ||||||||||
Loan | 46 | Office Court on Inverness | 0.4% | 1 | LCF | 5,600,000 | 5,593,891 | 4,588,173 | Office | Suburban | 4.8880% | ||||||||||
Loan | 47 | Sherman Oaks | 0.4% | 1 | Pillar | 5,350,000 | 5,350,000 | 4,574,648 | Multifamily | Garden | 4.5420% | ||||||||||
Loan | 48 | 34 Marketplace | 0.4% | 1 | GACC | 5,300,000 | 5,291,000 | 3,883,260 | Retail | Unanchored | 4.4500% | ||||||||||
Loan | 49 | Weyhill Building | 0.4% | 1 | LCF | 5,100,000 | 5,094,329 | 4,166,997 | Office | Suburban | 4.8050% | ||||||||||
Loan | 50 | Rancho Crossroads Plaza | 0.4% | 1 | Pillar | 5,000,000 | 5,000,000 | 4,164,679 | Retail | Unanchored | 4.5460% | ||||||||||
Loan | 51 | Addison House | 0.4% | 1 | CCRE | 4,900,000 | 4,887,893 | 3,973,800 | Retail | Single Tenant | 4.5855% | ||||||||||
Loan | 52 | CVS & BBT Margate | 0.3% | 1 | CCRE | 4,850,000 | 4,850,000 | 4,439,809 | Retail | Unanchored | 4.5240% | ||||||||||
Loan | 53 | Grand Rapids - 5010 52nd St SE(39) | 0.3% | 1 | LCF | 4,850,000 | 4,850,000 | 4,292,917 | Industrial | Warehouse/Distribution | 4.9900% | ||||||||||
Loan | 54 | Three Seasons MHP | 0.3% | 1 | Pillar | 3,650,000 | 3,650,000 | 3,122,602 | Manufactured Housing Community | Manufactured Housing Community | 4.5610% | ||||||||||
Loan | 55 | Brooksville Mini-Storage Warehouse | 0.1% | 1 | Pillar | 975,000 | 975,000 | 816,194 | Self Storage | Self Storage | 4.7110% | ||||||||||
Loan | 56 | Tarponaire Mobile Resort | 0.3% | 1 | CCRE | 4,620,000 | 4,620,000 | 4,340,363 | Manufactured Housing Community | Manufactured Housing Community | 5.0025% | ||||||||||
Loan | 57 | Oddfellows Building | 0.3% | 1 | Pillar | 4,500,000 | 4,488,273 | 3,616,047 | Office | CBD | 4.3200% |
A-1-2 |
COMM 2015-CCRE24 | |||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||
% of | Mortgage | Cut-off | General | Detailed | |||||||||||||||||
Property | Initial Pool | # of | Loan | Original | Date | Maturity | Property | Property | Interest | ||||||||||||
Flag | ID | Property Name | Balance | Properties | Seller(1) | Balance($)(2)(3) | Balance($)(2)(3)(7) | or ARD Balance($)(7) | Type(4) | Type(4) | Rate(5) | ||||||||||
Loan | 58 | Black Bear Center | 0.3% | 1 | GACC | 4,300,000 | 4,300,000 | 3,942,998 | Retail | Unanchored | 4.6300% | ||||||||||
Loan | 59 | Garden of the Gods RV Park | 0.3% | 1 | LCF | 4,250,000 | 4,235,339 | 3,130,060 | Manufactured Housing Community | Recreational Vehicle Park | 4.5880% | ||||||||||
Loan | 60 | Grande Haven Villas | 0.3% | 1 | LCF | 3,840,000 | 3,831,307 | 3,158,842 | Multifamily | Garden | 5.0120% | ||||||||||
Loan | 61 | Extra Space Storage | 0.3% | 1 | CCRE | 3,750,000 | 3,745,880 | 3,069,332 | Self Storage | Self Storage | 4.8575% | ||||||||||
Loan | 62 | StoreSmart Spring Hill | 0.3% | 1 | CCRE | 3,700,000 | 3,700,000 | 3,191,478 | Self Storage | Self Storage | 4.8750% | ||||||||||
Loan | 63 | Atrium Villa Apartments | 0.3% | 1 | CCRE | 3,500,000 | 3,500,000 | 2,989,971 | Multifamily | Garden | 4.5085% | ||||||||||
Loan | 64 | Edinburg Shopping Center | 0.3% | 1 | Pillar | 3,500,000 | 3,496,294 | 2,879,616 | Retail | Shadow Anchored | 5.0150% | ||||||||||
Loan | 65 | Merced Estates MHC | 0.3% | 1 | GACC | 3,500,000 | 3,490,987 | 2,818,384 | Manufactured Housing Community | Manufactured Housing Community | 4.3800% | ||||||||||
Loan | 66 | Spanish Palms Plaza | 0.3% | 1 | Pillar | 3,500,000 | 3,486,671 | 2,818,562 | Retail | Unanchored | 4.3800% | ||||||||||
Loan | 67 | Easy Street Apartments | 0.2% | 1 | CCRE | 3,300,000 | 3,296,468 | 2,711,066 | Multifamily | Student Housing | 4.9700% | ||||||||||
Loan | 68 | Great American Office Plaza | 0.2% | 1 | CCRE | 3,300,000 | 3,291,553 | 2,660,109 | Office | Suburban | 4.4100% | ||||||||||
Loan | 69 | Carriage House Apartments | 0.2% | 1 | GACC | 2,800,000 | 2,796,759 | 2,274,311 | Multifamily | Garden | 4.6300% | ||||||||||
Loan | 70 | Valley View I & II | 0.2% | 1 | Pillar | 2,750,000 | 2,743,156 | 2,227,489 | Multifamily | Garden | 4.5500% | ||||||||||
Loan | 71 | New Hyde Park Commons | 0.2% | 1 | LCF | 2,450,000 | 2,439,698 | 1,658,162 | Retail | Unanchored | 4.7160% | ||||||||||
Loan | 72 | Gypsum Riverview MHP | 0.2% | 1 | LCF | 2,400,000 | 2,397,437 | 1,972,267 | Manufactured Housing Community | Manufactured Housing Community | 4.9790% | ||||||||||
Loan | 73 | Sprint Oviedo | 0.2% | 1 | CCRE | 2,200,000 | 2,194,971 | 1,806,969 | Retail | Shadow Anchored | 4.9650% | ||||||||||
Loan | 74 | Wickshire Apartments | 0.1% | 1 | GACC | 2,050,000 | 2,047,491 | 1,650,852 | Multifamily | Garden | 4.3800% | ||||||||||
Loan | 75 | Georgetown Self Storage | 0.1% | 1 | CCRE | 1,800,000 | 1,795,186 | 1,439,774 | Self Storage | Self Storage | 4.1895% | ||||||||||
Loan | 76 | Dollar General - Canyon Lake(39) | 0.1% | 1 | LCF | 897,000 | 897,000 | 897,000 | Retail | Single Tenant | 5.2000% | ||||||||||
Loan | 77 | Dollar General - Pleasanton(39) | 0.1% | 1 | LCF | 855,400 | 855,400 | 855,400 | Retail | Single Tenant | 5.0260% | ||||||||||
Loan | 78 | Dollar General - Peoria (West)(39) | 0.1% | 1 | LCF | 845,000 | 845,000 | 845,000 | Retail | Single Tenant | 5.0250% | ||||||||||
Loan | 79 | Dollar General - Bridgeport(39) | 0.1% | 1 | LCF | 812,500 | 812,500 | 812,500 | Retail | Single Tenant | 5.0240% | ||||||||||
Loan | 80 | Dollar General - Tremont(39) | 0.1% | 1 | LCF | 780,000 | 780,000 | 780,000 | Retail | Single Tenant | 5.0230% | ||||||||||
Loan | 81 | Dollar General - Wheeler(39) | 0.1% | 1 | LCF | 708,500 | 708,500 | 708,500 | Retail | Single Tenant | 5.2000% |
A-1-3 |
COMM 2015-CCRE24 | ||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||
% of | Interest | Original | Remaining | Original | Remaining | First | ||||||||||||||||||||||
Property | Initial Pool | Administrative | Accrual | Term to | Term to | Amortization | Amortization | Origination | Payment | Maturity | ARD Loan | Final | ||||||||||||||||
Flag | ID | Property Name | Balance | Fee Rate(6) | Basis | Maturity or ARD | Maturity or ARD | Term(7) | Term(7) | Date | Date | or ARD Date(5) | (Yes/No) | Maturity Date | ||||||||||||||
Loan | 1 | Lakewood Center(36)(37) | 8.6% | 0.0087% | Actual/360 | 132 | 130 | 256 | 254 | 5/12/2015 | 7/1/2015 | 6/1/2026 | No | 6/1/2026 | ||||||||||||||
Loan | 2 | Eden Roc(36) | 6.8% | 0.0362% | Actual/360 | 120 | 119 | 0 | 0 | 6/25/2015 | 8/6/2015 | 7/6/2025 | No | 7/6/2025 | ||||||||||||||
Loan | 3 | Heartland Industrial Portfolio(36) | 6.8% | 0.0087% | Actual/360 | 120 | 119 | 360 | 360 | 6/19/2015 | 8/1/2015 | 7/1/2025 | No | 7/1/2025 | ||||||||||||||
Property | 3.01 | 1080 Jenkins Brothers Road | 0.8% | |||||||||||||||||||||||||
Property | 3.02 | 4080 Perry Boulevard | 0.5% | |||||||||||||||||||||||||
Property | 3.03 | 5045 West 79th Street | 0.5% | |||||||||||||||||||||||||
Property | 3.04 | 117-119 Industrial Drive | 0.5% | |||||||||||||||||||||||||
Property | 3.05 | 150 Omicron Court | 0.4% | |||||||||||||||||||||||||
Property | 3.06 | 431 Smith Lane | 0.4% | |||||||||||||||||||||||||
Property | 3.07 | 4800 Corporation Drive | 0.4% | |||||||||||||||||||||||||
Property | 3.08 | 6500 Adelaide Court | 0.4% | |||||||||||||||||||||||||
Property | 3.09 | 271 Omega Parkway | 0.3% | |||||||||||||||||||||||||
Property | 3.10 | 1380 Perry Road | 0.3% | |||||||||||||||||||||||||
Property | 3.11 | 2000 Stanley Gault Parkway | 0.3% | |||||||||||||||||||||||||
Property | 3.12 | 300 Oak Bluff Lane | 0.3% | |||||||||||||||||||||||||
Property | 3.13 | 120 Trans Air Drive | 0.3% | |||||||||||||||||||||||||
Property | 3.14 | 5201 Interchange Way | 0.2% | |||||||||||||||||||||||||
Property | 3.15 | 5250-5350 Lakeview Parkway | 0.2% | |||||||||||||||||||||||||
Property | 3.16 | 2850 Earhart Court | 0.2% | |||||||||||||||||||||||||
Property | 3.17 | 7555 Woodland Drive | 0.2% | |||||||||||||||||||||||||
Property | 3.18 | 801 Swan Drive | 0.2% | |||||||||||||||||||||||||
Property | 3.19 | 7601-7687 Winton Drive | 0.2% | |||||||||||||||||||||||||
Property | 3.20 | 7645 Woodland Drive | 0.1% | |||||||||||||||||||||||||
Property | 3.21 | 200 Northfork Lane | 0.1% | |||||||||||||||||||||||||
Property | 3.22 | 100 Northfork Lane | 0.1% | |||||||||||||||||||||||||
Loan | 4 | Palazzo Verdi | 5.3% | 0.0106% | Actual/360 | 120 | 119 | 360 | 360 | 6/25/2015 | 8/6/2015 | 7/6/2025 | No | 7/6/2025 | ||||||||||||||
Loan | 5 | Equinox West LA(34) | 4.8% | 0.0306% | Actual/360 | 120 | 120 | 0 | 0 | 7/14/2015 | 9/6/2015 | 8/6/2025 | No | 8/6/2025 | ||||||||||||||
Loan | 6 | Two Chatham Center & Garage | 4.5% | 0.0106% | Actual/360 | 120 | 119 | 360 | 359 | 6/17/2015 | 8/6/2015 | 7/6/2025 | No | 7/6/2025 | ||||||||||||||
Loan | 7 | 40 Wall Street(36) | 4.3% | 0.0087% | Actual/360 | 120 | 119 | 300 | 299 | 7/2/2015 | 8/6/2015 | 7/6/2025 | No | 7/6/2025 | ||||||||||||||
Loan | 8 | Westin Portland | 4.2% | 0.0106% | Actual/360 | 120 | 120 | 360 | 360 | 7/10/2015 | 9/6/2015 | 8/6/2025 | No | 8/6/2025 | ||||||||||||||
Loan | 9 | Carefree Natomas Apartments | 2.7% | 0.0306% | Actual/360 | 120 | 120 | 360 | 360 | 7/9/2015 | 9/6/2015 | 8/6/2025 | No | 8/6/2025 | ||||||||||||||
Loan | 10 | Bunker Hill Village and Valley Forge Village MHC(39) | 2.7% | 0.0106% | Actual/360 | 120 | 119 | 360 | 360 | 6/11/2015 | 8/6/2015 | 7/6/2025 | No | 7/6/2025 | ||||||||||||||
Loan | 11 | McMullen Portfolio(38) | 2.3% | 0.0581% | Actual/360 | 120 | 119 | 360 | 360 | 6/22/2015 | 8/6/2015 | 7/6/2025 | No | 7/6/2025 | ||||||||||||||
Property | 11.01 | Atrium I | 0.6% | |||||||||||||||||||||||||
Property | 11.02 | Atrium II | 0.5% | |||||||||||||||||||||||||
Property | 11.03 | Eisenhower Commerce Center | 0.3% | |||||||||||||||||||||||||
Property | 11.04 | Valley Ranch Business Park #3 | 0.3% | |||||||||||||||||||||||||
Property | 11.05 | Valley Ranch Business Park #4 & 5 | 0.3% | |||||||||||||||||||||||||
Property | 11.06 | Valley Ranch Business Park #19 | 0.2% | |||||||||||||||||||||||||
Property | 11.07 | Valley Ranch Business Park #23 | 0.1% | |||||||||||||||||||||||||
Property | 11.08 | Valley Ranch Business Park #27 | 0.1% | |||||||||||||||||||||||||
Loan | 12 | Embassy Suites Denver Tech Center | 2.2% | 0.0106% | Actual/360 | 120 | 119 | 360 | 360 | 6/25/2015 | 8/6/2015 | 7/6/2025 | No | 7/6/2025 | ||||||||||||||
Loan | 13 | AVCO Center | 2.2% | 0.0206% | Actual/360 | 120 | 119 | 0 | 0 | 6/11/2015 | 8/6/2015 | 7/6/2025 | No | 7/6/2025 | ||||||||||||||
Loan | 14 | Arbors at Las Colinas | 2.1% | 0.0106% | Actual/360 | 120 | 119 | 360 | 360 | 6/17/2015 | 8/6/2015 | 7/6/2025 | No | 7/6/2025 | ||||||||||||||
Loan | 15 | Boudin at the Wharf | 1.9% | 0.0306% | Actual/360 | 120 | 119 | 360 | 360 | 6/29/2015 | 8/6/2015 | 7/6/2025 | No | 7/6/2025 | ||||||||||||||
Loan | 16 | La Gran Plaza(36)(39) | 1.9% | 0.0183% | Actual/360 | 120 | 117 | 360 | 357 | 4/13/2015 | 6/6/2015 | 5/6/2025 | No | 5/6/2025 | ||||||||||||||
Loan | 17 | Westway Industrial | 1.9% | 0.0306% | Actual/360 | 120 | 119 | 360 | 360 | 6/22/2015 | 8/6/2015 | 7/6/2025 | No | 7/6/2025 | ||||||||||||||
Loan | 18 | Osborne Chattanooga Office Portfolio | 1.7% | 0.0106% | Actual/360 | 120 | 119 | 360 | 359 | 6/19/2015 | 8/6/2015 | 7/6/2025 | No | 7/6/2025 | ||||||||||||||
Property | 18.01 | Osborne Building | 0.4% | |||||||||||||||||||||||||
Property | 18.02 | Uptain Building | 0.3% | |||||||||||||||||||||||||
Property | 18.03 | Franklin Building | 0.2% | |||||||||||||||||||||||||
Property | 18.04 | 6200 Building | 0.2% | |||||||||||||||||||||||||
Property | 18.05 | 6000 Building | 0.1% | |||||||||||||||||||||||||
Property | 18.06 | 6300 Building | 0.1% | |||||||||||||||||||||||||
Property | 18.07 | 6100 Building | 0.1% |
A-1-4 |
COMM 2015-CCRE24 | ||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||
% of | Interest | Original | Remaining | Original | Remaining | First | ||||||||||||||||||||||
Property | Initial Pool | Administrative | Accrual | Term to | Term to | Amortization | Amortization | Origination | Payment | Maturity | ARD Loan | Final | ||||||||||||||||
Flag | ID | Property Name | Balance | Fee Rate(6) | Basis | Maturity or ARD | Maturity or ARD | Term(7) | Term(7) | Date | Date | or ARD Date(5) | (Yes/No) | Maturity Date | ||||||||||||||
Property | 18.08 | 5800 Building | 0.1% | |||||||||||||||||||||||||
Property | 18.09 | 5900 Building | 0.1% | |||||||||||||||||||||||||
Property | 18.10 | 5700 Building | 0.1% | |||||||||||||||||||||||||
Property | 18.11 | 6500 Building | 0.1% | |||||||||||||||||||||||||
Property | 18.12 | 6600 Building | 0.0% | |||||||||||||||||||||||||
Property | 18.13 | 6400 Building | 0.0% | |||||||||||||||||||||||||
Loan | 19 | Midway Shopping Center | 1.7% | 0.0106% | Actual/360 | 120 | 119 | 360 | 359 | 6/11/2015 | 8/1/2015 | 7/1/2025 | No | 7/1/2025 | ||||||||||||||
Loan | 20 | ART Multi-State Portfolio I | 1.6% | 0.0306% | Actual/360 | 120 | 119 | 360 | 360 | 6/23/2015 | 8/6/2015 | 7/6/2025 | No | 7/6/2025 | ||||||||||||||
Property | 20.01 | Slate Run | 0.4% | |||||||||||||||||||||||||
Property | 20.02 | Rosewood | 0.3% | |||||||||||||||||||||||||
Property | 20.03 | Redwood Hollow | 0.3% | |||||||||||||||||||||||||
Property | 20.04 | Ranchside | 0.2% | |||||||||||||||||||||||||
Property | 20.05 | Sutton Place | 0.2% | |||||||||||||||||||||||||
Property | 20.06 | Capital Ridge | 0.2% | |||||||||||||||||||||||||
Loan | 21 | East Hampton Village(39) | 1.5% | 0.0106% | Actual/360 | 120 | 119 | 360 | 360 | 6/11/2015 | 8/6/2015 | 7/6/2025 | No | 7/6/2025 | ||||||||||||||
Loan | 22 | Vero Beach Outlets | 1.5% | 0.0306% | Actual/360 | 120 | 112 | 360 | 360 | 11/13/2014 | 1/6/2015 | 12/6/2024 | No | 12/6/2024 | ||||||||||||||
Loan | 23 | LG&E Center | 1.5% | 0.0306% | Actual/360 | 120 | 118 | 0 | 0 | 6/4/2015 | 7/6/2015 | 6/6/2025 | No | 6/6/2025 | ||||||||||||||
Loan | 24 | Siemens Buffalo Grove | 1.3% | 0.0106% | Actual/360 | 120 | 119 | 360 | 359 | 6/18/2015 | 8/6/2015 | 7/6/2025 | No | 7/6/2025 | ||||||||||||||
Loan | 25 | Sheraton Suites Akron | 1.3% | 0.0106% | Actual/360 | 120 | 118 | 300 | 298 | 6/1/2015 | 7/6/2015 | 6/6/2025 | No | 6/6/2025 | ||||||||||||||
Loan | 26 | Las Palmas Village(38) | 1.3% | 0.0306% | Actual/360 | 120 | 119 | 360 | 359 | 7/2/2015 | 8/6/2015 | 7/6/2025 | No | 7/6/2025 | ||||||||||||||
Loan | 27 | FogCatcher Inn Pacifica(39) | 1.2% | 0.0106% | Actual/360 | 120 | 118 | 0 | 0 | 6/5/2015 | 7/6/2015 | 6/6/2025 | No | 6/6/2025 | ||||||||||||||
Loan | 28 | Cottage Inn by the Sea Pacifica(39) | 1.1% | 0.0106% | Actual/360 | 120 | 118 | 0 | 0 | 6/5/2015 | 7/6/2015 | 6/6/2025 | No | 6/6/2025 | ||||||||||||||
Loan | 29 | Fireside Inn on Moonstone Beach Pacifica(39) | 0.9% | 0.0106% | Actual/360 | 120 | 118 | 0 | 0 | 6/5/2015 | 7/6/2015 | 6/6/2025 | No | 6/6/2025 | ||||||||||||||
Loan | 30 | Anaheim Hills Business Center(39) | 0.8% | 0.0106% | Actual/360 | 120 | 117 | 0 | 0 | 4/30/2015 | 6/6/2015 | 5/6/2025 | No | 5/6/2025 | ||||||||||||||
Loan | 31 | Motor Lofts & Locust Street Lofts | 0.8% | 0.0106% | Actual/360 | 120 | 118 | 360 | 360 | 5/19/2015 | 7/6/2015 | 6/6/2025 | No | 6/6/2025 | ||||||||||||||
Property | 31.01 | Locust Street Lofts | 0.4% | |||||||||||||||||||||||||
Property | 31.02 | Motor Lofts | 0.4% | |||||||||||||||||||||||||
Loan | 32 | Hilton Garden Inn Blacksburg | 0.8% | 0.0106% | Actual/360 | 60 | 58 | 0 | 0 | 5/20/2015 | 7/6/2015 | 6/6/2020 | No | 6/6/2020 | ||||||||||||||
Loan | 33 | 940 Howard | 0.7% | 0.0106% | Actual/360 | 120 | 119 | 360 | 360 | 6/17/2015 | 8/6/2015 | 7/6/2025 | No | 7/6/2025 | ||||||||||||||
Loan | 34 | 2217 Caton Avenue | 0.7% | 0.0106% | Actual/360 | 120 | 119 | 360 | 360 | 6/9/2015 | 8/6/2015 | 7/6/2025 | No | 7/6/2025 | ||||||||||||||
Loan | 35 | Corpus Christi Portfolio | 0.7% | 0.0106% | Actual/360 | 120 | 117 | 240 | 237 | 5/1/2015 | 6/6/2015 | 5/6/2025 | No | 5/6/2025 | ||||||||||||||
Property | 35.01 | LaQuinta Inn & Suites Corpus Christi | 0.4% | |||||||||||||||||||||||||
Property | 35.02 | Candlewood Suites Corpus Christi | 0.3% | |||||||||||||||||||||||||
Loan | 36 | Cypress Point Shopping Center | 0.7% | 0.0306% | Actual/360 | 84 | 83 | 360 | 360 | 6/26/2015 | 8/6/2015 | 7/6/2022 | No | 7/6/2022 | ||||||||||||||
Loan | 37 | Bemidji Multifamily | 0.6% | 0.0306% | Actual/360 | 120 | 119 | 360 | 359 | 6/8/2015 | 8/6/2015 | 7/6/2025 | No | 7/6/2025 | ||||||||||||||
Loan | 38 | Home 2 Suites | 0.6% | 0.0106% | Actual/360 | 120 | 117 | 360 | 357 | 5/1/2015 | 6/6/2015 | 5/6/2025 | No | 5/6/2025 | ||||||||||||||
Loan | 39 | Trowbridge Village Retail Center | 0.6% | 0.0106% | Actual/360 | 120 | 118 | 360 | 360 | 5/12/2015 | 7/6/2015 | 6/6/2025 | No | 6/6/2025 | ||||||||||||||
Loan | 40 | Grand Rapids - 4147 Eastern Ave(39) | 0.5% | 0.0106% | Actual/360 | 120 | 119 | 360 | 360 | 6/18/2015 | 8/6/2015 | 7/6/2025 | Yes | 7/6/2030 | ||||||||||||||
Loan | 41 | The Addison | 0.5% | 0.0106% | Actual/360 | 120 | 119 | 360 | 360 | 6/8/2015 | 8/6/2015 | 7/6/2025 | No | 7/6/2025 | ||||||||||||||
Loan | 42 | Cedar Brook Business Park(39) | 0.5% | 0.0106% | Actual/360 | 120 | 117 | 0 | 0 | 4/30/2015 | 6/6/2015 | 5/6/2025 | No | 5/6/2025 | ||||||||||||||
Loan | 43 | AT&T Office | 0.5% | 0.0106% | Actual/360 | 120 | 119 | 240 | 239 | 6/19/2015 | 8/6/2015 | 7/6/2025 | No | 7/6/2025 | ||||||||||||||
Loan | 44 | Haier America HQ(39) | 0.5% | 0.0106% | Actual/360 | 120 | 119 | 0 | 0 | 6/24/2015 | 8/6/2015 | 7/6/2025 | Yes | 7/6/2030 | ||||||||||||||
Loan | 45 | Grandview Center(34) | 0.5% | 0.0406% | Actual/360 | 120 | 118 | 360 | 360 | 6/5/2015 | 7/6/2015 | 6/6/2025 | No | 6/6/2025 | ||||||||||||||
Loan | 46 | Office Court on Inverness | 0.4% | 0.0106% | Actual/360 | 120 | 119 | 360 | 359 | 6/23/2015 | 8/6/2015 | 7/6/2025 | No | 7/6/2025 | ||||||||||||||
Loan | 47 | Sherman Oaks | 0.4% | 0.0106% | Actual/360 | 120 | 119 | 360 | 360 | 6/30/2015 | 8/6/2015 | 7/6/2025 | No | 7/6/2025 | ||||||||||||||
Loan | 48 | 34 Marketplace | 0.4% | �� | 0.0781% | Actual/360 | 120 | 119 | 300 | 299 | 6/11/2015 | 8/6/2015 | 7/6/2025 | No | 7/6/2025 | |||||||||||||
Loan | 49 | Weyhill Building | 0.4% | 0.0106% | Actual/360 | 120 | 119 | 360 | 359 | 6/19/2015 | 8/6/2015 | 7/6/2025 | No | 7/6/2025 | ||||||||||||||
Loan | 50 | Rancho Crossroads Plaza | 0.4% | 0.0106% | Actual/360 | 120 | 118 | 360 | 360 | 6/3/2015 | 7/6/2015 | 6/6/2025 | No | 6/6/2025 | ||||||||||||||
Loan | 51 | Addison House | 0.4% | 0.0306% | Actual/360 | 120 | 118 | 360 | 358 | 5/21/2015 | 7/6/2015 | 6/6/2025 | No | 6/6/2025 | ||||||||||||||
Loan | 52 | CVS & BBT Margate | 0.3% | 0.0306% | Actual/360 | 120 | 120 | 360 | 360 | 7/9/2015 | 9/6/2015 | 8/6/2025 | No | 8/6/2025 | ||||||||||||||
Loan | 53 | Grand Rapids - 5010 52nd St SE(39) | 0.3% | 0.0106% | Actual/360 | 120 | 119 | 360 | 360 | 6/18/2015 | 8/6/2015 | 7/6/2025 | Yes | 7/6/2030 | ||||||||||||||
Loan | 54 | Three Seasons MHP | 0.3% | 0.0106% | Actual/360 | 120 | 119 | 360 | 360 | 7/1/2015 | 8/6/2015 | 7/6/2025 | No | 7/6/2025 | ||||||||||||||
Loan | 55 | Brooksville Mini-Storage Warehouse | 0.1% | 0.0106% | Actual/360 | 120 | 119 | 360 | 360 | 7/1/2015 | 8/6/2015 | 7/6/2025 | No | 7/6/2025 | ||||||||||||||
Loan | 56 | Tarponaire Mobile Resort | 0.3% | 0.0306% | Actual/360 | 60 | 59 | 360 | 360 | 7/1/2015 | 8/6/2015 | 7/6/2020 | No | 7/6/2020 | ||||||||||||||
Loan | 57 | Oddfellows Building | 0.3% | 0.0106% | Actual/360 | 120 | 118 | 360 | 358 | 5/28/2015 | 7/6/2015 | 6/6/2025 | No | 6/6/2025 |
A-1-5 |
COMM 2015-CCRE24 | ||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||
% of | Interest | Original | Remaining | Original | Remaining | First | ||||||||||||||||||||||
Property | Initial Pool | Administrative | Accrual | Term to | Term to | Amortization | Amortization | Origination | Payment | Maturity | ARD Loan | Final | ||||||||||||||||
Flag | ID | Property Name | Balance | Fee Rate(6) | Basis | Maturity or ARD | Maturity or ARD | Term(7) | Term(7) | Date | Date | or ARD Date(5) | (Yes/No) | Maturity Date | ||||||||||||||
Loan | 58 | Black Bear Center | 0.3% | 0.0106% | Actual/360 | 120 | 118 | 360 | 360 | 6/5/2015 | 7/6/2015 | 6/6/2025 | No | 6/6/2025 | ||||||||||||||
Loan | 59 | Garden of the Gods RV Park | 0.3% | 0.0106% | Actual/360 | 120 | 118 | 300 | 298 | 5/29/2015 | 7/6/2015 | 6/6/2025 | No | 6/6/2025 | ||||||||||||||
Loan | 60 | Grande Haven Villas | 0.3% | 0.0106% | Actual/360 | 120 | 118 | 360 | 358 | 5/21/2015 | 7/6/2015 | 6/6/2025 | No | 6/6/2025 | ||||||||||||||
Loan | 61 | Extra Space Storage | 0.3% | 0.0306% | Actual/360 | 120 | 119 | 360 | 359 | 7/2/2015 | 8/6/2015 | 7/6/2025 | No | 7/6/2025 | ||||||||||||||
Loan | 62 | StoreSmart Spring Hill | 0.3% | 0.0306% | Actual/360 | 120 | 119 | 360 | 360 | 7/1/2015 | 8/6/2015 | 7/6/2025 | No | 7/6/2025 | ||||||||||||||
Loan | 63 | Atrium Villa Apartments | 0.3% | 0.0306% | Actual/360 | 120 | 118 | 360 | 360 | 5/19/2015 | 7/6/2015 | 6/6/2025 | No | 6/6/2025 | ||||||||||||||
Loan | 64 | Edinburg Shopping Center | 0.3% | 0.0106% | Actual/360 | 120 | 119 | 360 | 359 | 6/24/2015 | 8/6/2015 | 7/6/2025 | No | 7/6/2025 | ||||||||||||||
Loan | 65 | Merced Estates MHC | 0.3% | 0.0506% | Actual/360 | 120 | 118 | 360 | 358 | 6/1/2015 | 7/6/2015 | 6/6/2025 | No | 6/6/2025 | ||||||||||||||
Loan | 66 | Spanish Palms Plaza | 0.3% | 0.0106% | Actual/360 | 120 | 117 | 360 | 357 | 5/4/2015 | 6/6/2015 | 5/6/2025 | No | 5/6/2025 | ||||||||||||||
Loan | 67 | Easy Street Apartments | 0.2% | 0.0306% | Actual/360 | 120 | 119 | 360 | 359 | 7/1/2015 | 8/6/2015 | 7/6/2025 | No | 7/6/2025 | ||||||||||||||
Loan | 68 | Great American Office Plaza | 0.2% | 0.0306% | Actual/360 | 120 | 118 | 360 | 358 | 6/2/2015 | 7/6/2015 | 6/6/2025 | No | 6/6/2025 | ||||||||||||||
Loan | 69 | Carriage House Apartments | 0.2% | 0.0581% | Actual/360 | 120 | 119 | 360 | 359 | 6/16/2015 | 8/6/2015 | 7/6/2025 | No | 7/6/2025 | ||||||||||||||
Loan | 70 | Valley View I & II | 0.2% | 0.0106% | Actual/360 | 120 | 118 | 360 | 358 | 5/14/2015 | 7/6/2015 | 6/6/2025 | No | 6/6/2025 | ||||||||||||||
Loan | 71 | New Hyde Park Commons | 0.2% | 0.0106% | Actual/360 | 120 | 118 | 264 | 262 | 6/5/2015 | 7/6/2015 | 6/6/2025 | No | 6/6/2025 | ||||||||||||||
Loan | 72 | Gypsum Riverview MHP | 0.2% | 0.0106% | Actual/360 | 120 | 119 | 360 | 359 | 6/11/2015 | 8/6/2015 | 7/6/2025 | No | 7/6/2025 | ||||||||||||||
Loan | 73 | Sprint Oviedo | 0.2% | 0.0306% | Actual/360 | 120 | 118 | 360 | 358 | 6/3/2015 | 7/6/2015 | 6/6/2025 | No | 6/6/2025 | ||||||||||||||
Loan | 74 | Wickshire Apartments | 0.1% | 0.0581% | Actual/360 | 120 | 119 | 360 | 359 | 6/16/2015 | 8/6/2015 | 7/6/2025 | No | 7/6/2025 | ||||||||||||||
Loan | 75 | Georgetown Self Storage | 0.1% | 0.0306% | Actual/360 | 120 | 118 | 360 | 358 | 5/15/2015 | 7/6/2015 | 6/6/2025 | No | 6/6/2025 | ||||||||||||||
Loan | 76 | Dollar General - Canyon Lake(39) | 0.1% | 0.0106% | Actual/360 | 120 | 119 | 0 | 0 | 6/18/2015 | 8/6/2015 | 7/6/2025 | Yes | 7/6/2030 | ||||||||||||||
Loan | 77 | Dollar General - Pleasanton(39) | 0.1% | 0.0106% | Actual/360 | 120 | 119 | 0 | 0 | 6/24/2015 | 8/6/2015 | 7/6/2025 | Yes | 7/6/2030 | ||||||||||||||
Loan | 78 | Dollar General - Peoria (West)(39) | 0.1% | 0.0106% | Actual/360 | 120 | 119 | 0 | 0 | 6/24/2015 | 8/6/2015 | 7/6/2025 | Yes | 7/6/2030 | ||||||||||||||
Loan | 79 | Dollar General - Bridgeport(39) | 0.1% | 0.0106% | Actual/360 | 120 | 119 | 0 | 0 | 6/24/2015 | 8/6/2015 | 7/6/2025 | Yes | 7/6/2030 | ||||||||||||||
Loan | 80 | Dollar General - Tremont(39) | 0.1% | 0.0106% | Actual/360 | 120 | 119 | 0 | 0 | 6/25/2015 | 8/6/2015 | 7/6/2025 | Yes | 7/6/2030 | ||||||||||||||
Loan | 81 | Dollar General - Wheeler(39) | 0.1% | 0.0106% | Actual/360 | 120 | 119 | 0 | 0 | 6/18/2015 | 8/6/2015 | 7/6/2025 | Yes | 7/6/2030 |
A-1-6 |
COMM 2015-CCRE24 | |||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||
Pari Passu | Pari Passu | ||||||||||||||||||||||
% of | Monthly | Annual | Companion Loan | Companion Loan | Remaining | Crossed | |||||||||||||||||
Property | Initial Pool | Debt | Debt | Monthly Debt | Annual Debt | Interest Only | Cash | With | Related | ||||||||||||||
Flag | ID | Property Name | Balance | Service($)(7)(8) | Service($)(7)(8) | Service($) | Service($) | Period | Lockbox(9) | Management(10) | Other Loans | Borrower | |||||||||||
Loan | 1 | Lakewood Center(36)(37) | 8.6% | 664,759 | 7,977,112 | 664,759 | 7,977,112 | Hard | Springing | No | |||||||||||||
Loan | 2 | Eden Roc(36) | 6.8% | 348,355 | 4,180,264 | 348,355 | 4,180,264 | 119 | Hard | Springing | No | ||||||||||||
Loan | 3 | Heartland Industrial Portfolio(36) | 6.8% | 470,463 | 5,645,552 | 767,597 | 9,211,163 | 71 | Hard | Springing | No | ||||||||||||
Property | 3.01 | 1080 Jenkins Brothers Road | 0.8% | ||||||||||||||||||||
Property | 3.02 | 4080 Perry Boulevard | 0.5% | ||||||||||||||||||||
Property | 3.03 | 5045 West 79th Street | 0.5% | ||||||||||||||||||||
Property | 3.04 | 117-119 Industrial Drive | 0.5% | ||||||||||||||||||||
Property | 3.05 | 150 Omicron Court | 0.4% | ||||||||||||||||||||
Property | 3.06 | 431 Smith Lane | 0.4% | ||||||||||||||||||||
Property | 3.07 | 4800 Corporation Drive | 0.4% | ||||||||||||||||||||
Property | 3.08 | 6500 Adelaide Court | 0.4% | ||||||||||||||||||||
Property | 3.09 | 271 Omega Parkway | 0.3% | ||||||||||||||||||||
Property | 3.10 | 1380 Perry Road | 0.3% | ||||||||||||||||||||
Property | 3.11 | 2000 Stanley Gault Parkway | 0.3% | ||||||||||||||||||||
Property | 3.12 | 300 Oak Bluff Lane | 0.3% | ||||||||||||||||||||
Property | 3.13 | 120 Trans Air Drive | 0.3% | ||||||||||||||||||||
Property | 3.14 | 5201 Interchange Way | 0.2% | ||||||||||||||||||||
Property | 3.15 | 5250-5350 Lakeview Parkway | 0.2% | ||||||||||||||||||||
Property | 3.16 | 2850 Earhart Court | 0.2% | ||||||||||||||||||||
Property | 3.17 | 7555 Woodland Drive | 0.2% | ||||||||||||||||||||
Property | 3.18 | 801 Swan Drive | 0.2% | ||||||||||||||||||||
Property | 3.19 | 7601-7687 Winton Drive | 0.2% | ||||||||||||||||||||
Property | 3.20 | 7645 Woodland Drive | 0.1% | ||||||||||||||||||||
Property | 3.21 | 200 Northfork Lane | 0.1% | ||||||||||||||||||||
Property | 3.22 | 100 Northfork Lane | 0.1% | ||||||||||||||||||||
Loan | 4 | Palazzo Verdi | 5.3% | 389,057 | 4,668,687 | 59 | Hard | In Place | No | ||||||||||||||
Loan | 5 | Equinox West LA(34) | 4.8% | 260,930 | 3,131,157 | 120 | Hard | In Place | No | ||||||||||||||
Loan | 6 | Two Chatham Center & Garage | 4.5% | 307,702 | 3,692,419 | Hard | Springing | No | |||||||||||||||
Loan | 7 | 40 Wall Street(36) | 4.3% | 305,710 | 3,668,517 | 509,516 | 6,114,195 | Hard | In Place | No | |||||||||||||
Loan | 8 | Westin Portland | 4.2% | 306,222 | 3,674,669 | Springing Hard | Springing | No | |||||||||||||||
Loan | 9 | Carefree Natomas Apartments | 2.7% | 191,785 | 2,301,425 | 24 | Springing Soft | Springing | No | ||||||||||||||
Loan | 10 | Bunker Hill Village and Valley Forge Village MHC(39) | 2.7% | 188,225 | 2,258,703 | 59 | Springing Soft | Springing | No | Yes - A | |||||||||||||
Loan | 11 | McMullen Portfolio(38) | 2.3% | 164,214 | 1,970,565 | 35 | Hard | In Place | No | ||||||||||||||
Property | 11.01 | Atrium I | 0.6% | ||||||||||||||||||||
Property | 11.02 | Atrium II | 0.5% | ||||||||||||||||||||
Property | 11.03 | Eisenhower Commerce Center | 0.3% | ||||||||||||||||||||
Property | 11.04 | Valley Ranch Business Park #3 | 0.3% | ||||||||||||||||||||
Property | 11.05 | Valley Ranch Business Park #4 & 5 | 0.3% | ||||||||||||||||||||
Property | 11.06 | Valley Ranch Business Park #19 | 0.2% | ||||||||||||||||||||
Property | 11.07 | Valley Ranch Business Park #23 | 0.1% | ||||||||||||||||||||
Property | 11.08 | Valley Ranch Business Park #27 | 0.1% | ||||||||||||||||||||
Loan | 12 | Embassy Suites Denver Tech Center | 2.2% | 157,822 | 1,893,859 | 23 | Hard | Springing | No | ||||||||||||||
Loan | 13 | AVCO Center | 2.2% | 98,803 | 1,185,642 | 119 | Springing Hard | Springing | No | ||||||||||||||
Loan | 14 | Arbors at Las Colinas | 2.1% | 147,111 | 1,765,333 | 35 | Soft | Springing | No | ||||||||||||||
Loan | 15 | Boudin at the Wharf | 1.9% | 132,863 | 1,594,359 | 59 | Springing Hard | Springing | No | ||||||||||||||
Loan | 16 | La Gran Plaza(36)(39) | 1.9% | 127,752 | 1,533,027 | 245,677 | 2,948,128 | Hard | Springing | No | |||||||||||||
Loan | 17 | Westway Industrial | 1.9% | 132,214 | 1,586,565 | 35 | Hard | Springing | No | ||||||||||||||
Loan | 18 | Osborne Chattanooga Office Portfolio | 1.7% | 125,992 | 1,511,907 | Soft, Springing Hard | Springing | No | |||||||||||||||
Property | 18.01 | Osborne Building | 0.4% | ||||||||||||||||||||
Property | 18.02 | Uptain Building | 0.3% | ||||||||||||||||||||
Property | 18.03 | Franklin Building | 0.2% | ||||||||||||||||||||
Property | 18.04 | 6200 Building | 0.2% | ||||||||||||||||||||
Property | 18.05 | 6000 Building | 0.1% | ||||||||||||||||||||
Property | 18.06 | 6300 Building | 0.1% | ||||||||||||||||||||
Property | 18.07 | 6100 Building | 0.1% |
A-1-7 |
COMM 2015-CCRE24 | |||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||
Pari Passu | Pari Passu | ||||||||||||||||||||||
% of | Monthly | Annual | Companion Loan | Companion Loan | Remaining | Crossed | |||||||||||||||||
Property | Initial Pool | Debt | Debt | Monthly Debt | Annual Debt | Interest Only | Cash | With | Related | ||||||||||||||
Flag | ID | Property Name | Balance | Service($)(7)(8) | Service($)(7)(8) | Service($) | Service($) | Period | Lockbox(9) | Management(10) | Other Loans | Borrower | |||||||||||
Property | 18.08 | 5800 Building | 0.1% | ||||||||||||||||||||
Property | 18.09 | 5900 Building | 0.1% | ||||||||||||||||||||
Property | 18.10 | 5700 Building | 0.1% | ||||||||||||||||||||
Property | 18.11 | 6500 Building | 0.1% | ||||||||||||||||||||
Property | 18.12 | 6600 Building | 0.0% | ||||||||||||||||||||
Property | 18.13 | 6400 Building | 0.0% | ||||||||||||||||||||
Loan | 19 | Midway Shopping Center | 1.7% | 118,882 | 1,426,583 | Hard | Springing | No | |||||||||||||||
Loan | 20 | ART Multi-State Portfolio I | 1.6% | 118,339 | 1,420,069 | 23 | Soft | Springing | No | ||||||||||||||
Property | 20.01 | Slate Run | 0.4% | ||||||||||||||||||||
Property | 20.02 | Rosewood | 0.3% | ||||||||||||||||||||
Property | 20.03 | Redwood Hollow | 0.3% | ||||||||||||||||||||
Property | 20.04 | Ranchside | 0.2% | ||||||||||||||||||||
Property | 20.05 | Sutton Place | 0.2% | ||||||||||||||||||||
Property | 20.06 | Capital Ridge | 0.2% | ||||||||||||||||||||
Loan | 21 | East Hampton Village(39) | 1.5% | 106,673 | 1,280,070 | 59 | Springing Soft | Springing | No | Yes - A | |||||||||||||
Loan | 22 | Vero Beach Outlets | 1.5% | 107,035 | 1,284,420 | 16 | Springing Hard | Springing | No | ||||||||||||||
Loan | 23 | LG&E Center | 1.5% | 74,780 | 897,363 | 118 | Hard | Springing | No | ||||||||||||||
Loan | 24 | Siemens Buffalo Grove | 1.3% | 98,072 | 1,176,864 | Hard | In Place | No | |||||||||||||||
Loan | 25 | Sheraton Suites Akron | 1.3% | 95,608 | 1,147,296 | Springing Hard | Springing | No | |||||||||||||||
Loan | 26 | Las Palmas Village(38) | 1.3% | 90,893 | 1,090,718 | Springing Hard | Springing | No | |||||||||||||||
Loan | 27 | FogCatcher Inn Pacifica(39) | 1.2% | 63,103 | 757,242 | 118 | Springing Hard | Springing | No | Yes - B | |||||||||||||
Loan | 28 | Cottage Inn by the Sea Pacifica(39) | 1.1% | 58,948 | 707,378 | 118 | Springing Hard | Springing | No | Yes - B | |||||||||||||
Loan | 29 | Fireside Inn on Moonstone Beach Pacifica(39) | 0.9% | 47,352 | 568,221 | 118 | Springing Hard | Springing | No | Yes - B | |||||||||||||
Loan | 30 | Anaheim Hills Business Center(39) | 0.8% | 37,869 | 454,425 | 117 | Hard | Springing | No | Yes - C | |||||||||||||
Loan | 31 | Motor Lofts & Locust Street Lofts | 0.8% | 54,133 | 649,596 | 22 | Soft | Springing | No | ||||||||||||||
Property | 31.01 | Locust Street Lofts | 0.4% | ||||||||||||||||||||
Property | 31.02 | Motor Lofts | 0.4% | ||||||||||||||||||||
Loan | 32 | Hilton Garden Inn Blacksburg | 0.8% | 38,236 | 458,835 | 58 | Hard | Springing | No | ||||||||||||||
Loan | 33 | 940 Howard | 0.7% | 48,669 | 584,022 | 35 | Hard | Springing | No | ||||||||||||||
Loan | 34 | 2217 Caton Avenue | 0.7% | 49,264 | 591,166 | 59 | Springing Hard | Springing | No | ||||||||||||||
Loan | 35 | Corpus Christi Portfolio | 0.7% | 62,806 | 753,673 | Hard | Springing | No | |||||||||||||||
Property | 35.01 | LaQuinta Inn & Suites Corpus Christi | 0.4% | ||||||||||||||||||||
Property | 35.02 | Candlewood Suites Corpus Christi | 0.3% | ||||||||||||||||||||
Loan | 36 | Cypress Point Shopping Center | 0.7% | 47,632 | 571,582 | 23 | Springing Hard | Springing | No | ||||||||||||||
Loan | 37 | Bemidji Multifamily | 0.6% | 43,601 | 523,210 | Soft | Springing | No | |||||||||||||||
Loan | 38 | Home 2 Suites | 0.6% | 40,216 | 482,595 | Hard | Springing | No | |||||||||||||||
Loan | 39 | Trowbridge Village Retail Center | 0.6% | 38,835 | 466,014 | 58 | Springing Hard | Springing | No | ||||||||||||||
Loan | 40 | Grand Rapids - 4147 Eastern Ave(39) | 0.5% | 38,249 | 458,982 | 47 | Hard | In Place | No | Yes - D | |||||||||||||
Loan | 41 | The Addison | 0.5% | 35,144 | 421,731 | 23 | Springing Hard | Springing | No | ||||||||||||||
Loan | 42 | Cedar Brook Business Park(39) | 0.5% | 23,995 | 287,945 | 117 | Hard | Springing | No | Yes - C | |||||||||||||
Loan | 43 | AT&T Office | 0.5% | 42,897 | 514,766 | Hard | In Place | No | |||||||||||||||
Loan | 44 | Haier America HQ(39) | 0.5% | 30,358 | 364,293 | 119 | Hard | In Place | No | Yes - D | |||||||||||||
Loan | 45 | Grandview Center(34) | 0.5% | 32,073 | 384,877 | 34 | Hard | Springing | No | Yes - E | |||||||||||||
Loan | 46 | Office Court on Inverness | 0.4% | 29,680 | 356,158 | Hard | In Place | No | |||||||||||||||
Loan | 47 | Sherman Oaks | 0.4% | 27,241 | 326,896 | 23 | None | NAP | No | ||||||||||||||
Loan | 48 | 34 Marketplace | 0.4% | 29,309 | 351,707 | Springing Hard | Springing | No | |||||||||||||||
Loan | 49 | Weyhill Building | 0.4% | 26,773 | 321,280 | Springing Hard | Springing | No | |||||||||||||||
Loan | 50 | Rancho Crossroads Plaza | 0.4% | 25,471 | 305,653 | 10 | Hard | Springing | No | ||||||||||||||
Loan | 51 | Addison House | 0.4% | 25,077 | 300,926 | Hard | Springing | No | |||||||||||||||
Loan | 52 | CVS & BBT Margate | 0.3% | 24,643 | 295,721 | 60 | Hard | Springing | No | ||||||||||||||
Loan | 53 | Grand Rapids - 5010 52nd St SE(39) | 0.3% | 26,006 | 312,075 | 35 | Hard | In Place | No | Yes - D | |||||||||||||
Loan | 54 | Three Seasons MHP | 0.3% | 18,627 | 223,518 | 23 | None | NAP | Yes | Yes - F | |||||||||||||
Loan | 55 | Brooksville Mini-Storage Warehouse | 0.1% | 5,063 | 60,758 | 11 | None | NAP | Yes | Yes - F | |||||||||||||
Loan | 56 | Tarponaire Mobile Resort | 0.3% | 24,808 | 297,699 | 11 | Springing Soft | Springing | No | ||||||||||||||
Loan | 57 | Oddfellows Building | 0.3% | 22,322 | 267,865 | Springing Hard | Springing | No |
A-1-8 |
COMM 2015-CCRE24 | |||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||
Pari Passu | Pari Passu | ||||||||||||||||||||||
% of | Monthly | Annual | Companion Loan | Companion Loan | Remaining | Crossed | |||||||||||||||||
Property | Initial Pool | Debt | Debt | Monthly Debt | Annual Debt | Interest Only | Cash | With | Related | ||||||||||||||
Flag | ID | Property Name | Balance | Service($)(7)(8) | Service($)(7)(8) | Service($) | Service($) | Period | Lockbox(9) | Management(10) | Other Loans | Borrower | |||||||||||
Loan | 58 | Black Bear Center | 0.3% | 22,121 | 265,450 | 58 | Hard | Springing | No | Yes - E | |||||||||||||
Loan | 59 | Garden of the Gods RV Park | 0.3% | 23,836 | 286,028 | Hard | Springing | No | |||||||||||||||
Loan | 60 | Grande Haven Villas | 0.3% | 20,642 | 247,705 | Soft | Springing | No | |||||||||||||||
Loan | 61 | Extra Space Storage | 0.3% | 19,805 | 237,666 | Soft | Springing | No | |||||||||||||||
Loan | 62 | StoreSmart Spring Hill | 0.3% | 19,581 | 234,968 | 23 | Soft | Springing | No | ||||||||||||||
Loan | 63 | Atrium Villa Apartments | 0.3% | 17,752 | 213,020 | 22 | Springing Soft | Springing | No | ||||||||||||||
Loan | 64 | Edinburg Shopping Center | 0.3% | 18,821 | 225,850 | Springing Hard | Springing | No | |||||||||||||||
Loan | 65 | Merced Estates MHC | 0.3% | 17,485 | 209,824 | Springing Soft | Springing | No | |||||||||||||||
Loan | 66 | Spanish Palms Plaza | 0.3% | 17,485 | 209,824 | Hard | Springing | No | |||||||||||||||
Loan | 67 | Easy Street Apartments | 0.2% | 17,655 | 211,856 | Springing Soft | Springing | No | |||||||||||||||
Loan | 68 | Great American Office Plaza | 0.2% | 16,545 | 198,535 | Springing Hard | Springing | No | |||||||||||||||
Loan | 69 | Carriage House Apartments | 0.2% | 14,404 | 172,851 | Springing Soft | Springing | No | Yes - G | ||||||||||||||
Loan | 70 | Valley View I & II | 0.2% | 14,016 | 168,188 | None | NAP | No | |||||||||||||||
Loan | 71 | New Hyde Park Commons | 0.2% | 14,929 | 179,150 | Springing Hard | Springing | No | |||||||||||||||
Loan | 72 | Gypsum Riverview MHP | 0.2% | 12,853 | 154,235 | None | NAP | No | |||||||||||||||
Loan | 73 | Sprint Oviedo | 0.2% | 11,763 | 141,157 | Hard | Springing | No | |||||||||||||||
Loan | 74 | Wickshire Apartments | 0.1% | 10,241 | 122,897 | Springing Soft | Springing | No | Yes - G | ||||||||||||||
Loan | 75 | Georgetown Self Storage | 0.1% | 8,791 | 105,495 | Springing Hard | Springing | No | |||||||||||||||
Loan | 76 | Dollar General - Canyon Lake(39) | 0.1% | 3,941 | 47,292 | 119 | Hard | In Place | No | Yes - D | |||||||||||||
Loan | 77 | Dollar General - Pleasanton(39) | 0.1% | 3,632 | 43,590 | 119 | Hard | In Place | No | Yes - D | |||||||||||||
Loan | 78 | Dollar General - Peoria (West)(39) | 0.1% | 3,588 | 43,051 | 119 | Hard | In Place | No | Yes - D | |||||||||||||
Loan | 79 | Dollar General - Bridgeport(39) | 0.1% | 3,449 | 41,387 | 119 | Hard | In Place | No | Yes - D | |||||||||||||
Loan | 80 | Dollar General - Tremont(39) | 0.1% | 3,310 | 39,724 | 119 | Hard | In Place | No | Yes - D | |||||||||||||
Loan | 81 | Dollar General - Wheeler(39) | 0.1% | 3,113 | 37,354 | 119 | Hard | In Place | No | Yes - D |
A-1-9 |
COMM 2015-CCRE24 | |||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||
% of | FIRREA | Cut-Off | |||||||||||||||||||
Property | Initial Pool | Underwritten | Underwritten | Grace | Payment | Appraised | Appraisal | Compliant | Date LTV | ||||||||||||
Flag | ID | Property Name | Balance | NOI DSCR(7)(8)(11)(12)(13) | NCF DSCR(7)(8)(11)(12)(13) | Period(14) | Date | Value ($)(15) | As-of Date | (Yes/No) | Ratio(11)(12)(13)(15)(16) | ||||||||||
Loan | 1 | Lakewood Center(36)(37) | 8.6% | 2.22x | 2.14x | 0 | 1 | 630,000,000 | 5/1/2015 | Yes | 37.9% | ||||||||||
Loan | 2 | Eden Roc(36) | 6.8% | 2.73x | 2.34x | 0 | 6 | 430,000,000 | 5/12/2015 | Yes | 44.2% | ||||||||||
Loan | 3 | Heartland Industrial Portfolio(36) | 6.8% | 1.45x | 1.36x | 5 | 1 | 336,000,000 | 5/1/2015 | Yes | 74.4% | ||||||||||
Property | 3.01 | 1080 Jenkins Brothers Road | 0.8% | 38,500,000 | 4/23/2015 | Yes | |||||||||||||||
Property | 3.02 | 4080 Perry Boulevard | 0.5% | 23,300,000 | 4/22/2015 | Yes | |||||||||||||||
Property | 3.03 | 5045 West 79th Street | 0.5% | 22,500,000 | 4/22/2015 | Yes | |||||||||||||||
Property | 3.04 | 117-119 Industrial Drive | 0.5% | 21,400,000 | 4/23/2015 | Yes | |||||||||||||||
Property | 3.05 | 150 Omicron Court | 0.4% | 19,200,000 | 4/23/2015 | Yes | |||||||||||||||
Property | 3.06 | 431 Smith Lane | 0.4% | 18,715,000 | 4/22/2015 | Yes | |||||||||||||||
Property | 3.07 | 4800 Corporation Drive | 0.4% | 18,200,000 | 4/24/2015 | Yes | |||||||||||||||
Property | 3.08 | 6500 Adelaide Court | 0.4% | 16,600,000 | 4/24/2015 | Yes | |||||||||||||||
Property | 3.09 | 271 Omega Parkway | 0.3% | 14,400,000 | 4/23/2015 | Yes | |||||||||||||||
Property | 3.10 | 1380 Perry Road | 0.3% | 13,300,000 | 4/22/2015 | Yes | |||||||||||||||
Property | 3.11 | 2000 Stanley Gault Parkway | 0.3% | 12,400,000 | 4/23/2015 | Yes | |||||||||||||||
Property | 3.12 | 300 Oak Bluff Lane | 0.3% | 12,100,000 | 4/23/2015 | Yes | |||||||||||||||
Property | 3.13 | 120 Trans Air Drive | 0.3% | 12,100,000 | 4/24/2015 | Yes | |||||||||||||||
Property | 3.14 | 5201 Interchange Way | 0.2% | 10,800,000 | 4/23/2015 | Yes | |||||||||||||||
Property | 3.15 | 5250-5350 Lakeview Parkway | 0.2% | 10,800,000 | 4/22/2015 | Yes | |||||||||||||||
Property | 3.16 | 2850 Earhart Court | 0.2% | 10,500,000 | 4/22/2015 | Yes | |||||||||||||||
Property | 3.17 | 7555 Woodland Drive | 0.2% | 9,900,000 | 4/22/2015 | Yes | |||||||||||||||
Property | 3.18 | 801 Swan Drive | 0.2% | 8,650,000 | 4/23/2015 | Yes | |||||||||||||||
Property | 3.19 | 7601-7687 Winton Drive | 0.2% | 8,200,000 | 4/22/2015 | Yes | |||||||||||||||
Property | 3.20 | 7645 Woodland Drive | 0.1% | 5,400,000 | 4/22/2015 | Yes | |||||||||||||||
Property | 3.21 | 200 Northfork Lane | 0.1% | 3,850,000 | 4/23/2015 | Yes | |||||||||||||||
Property | 3.22 | 100 Northfork Lane | 0.1% | 2,750,000 | 4/23/2015 | Yes | |||||||||||||||
Loan | 4 | Palazzo Verdi | 5.3% | 1.37x | 1.31x | 0 | 6 | 113,600,000 | 4/27/2015 | Yes | 64.7% | ||||||||||
Loan | 5 | Equinox West LA(34) | 4.8% | 1.62x | 1.60x | 0 | 6 | 96,000,000 | 5/11/2015 | Yes | 69.2% | ||||||||||
Loan | 6 | Two Chatham Center & Garage | 4.5% | 1.60x | 1.53x | 0 | 6 | 83,200,000 | 4/27/2015 | Yes | 74.9% | ||||||||||
Loan | 7 | 40 Wall Street(36) | 4.3% | 2.28x | 2.10x | 0 | 6 | 540,000,000 | 6/1/2015 | Yes | 29.6% | ||||||||||
Loan | 8 | Westin Portland | 4.2% | 1.88x | 1.69x | 0 | 6 | 83,600,000 | 4/9/2015 | Yes | 70.0% | ||||||||||
Loan | 9 | Carefree Natomas Apartments | 2.7% | 1.30x | 1.24x | 0 | 6 | 70,600,000 | 5/20/2015 | Yes | 53.5% | ||||||||||
Loan | 10 | Bunker Hill Village and Valley Forge Village MHC(39) | 2.7% | 1.26x | 1.25x | 0 | 6 | 52,700,000 | 3/31/2015 | Yes | 71.4% | ||||||||||
Loan | 11 | McMullen Portfolio(38) | 2.3% | 1.66x | 1.42x | 0 | 6 | 42,800,000 | 4/16/2015 | Yes | 75.0% | ||||||||||
Property | 11.01 | Atrium I | 0.6% | 11,600,000 | 4/16/2015 | Yes | |||||||||||||||
Property | 11.02 | Atrium II | 0.5% | 9,300,000 | 4/16/2015 | Yes | |||||||||||||||
Property | 11.03 | Eisenhower Commerce Center | 0.3% | 5,800,000 | 4/16/2015 | Yes | |||||||||||||||
Property | 11.04 | Valley Ranch Business Park #3 | 0.3% | 4,700,000 | 3/1/2016 | Yes | |||||||||||||||
Property | 11.05 | Valley Ranch Business Park #4 & 5 | 0.3% | 4,700,000 | 1/1/2016 | Yes | |||||||||||||||
Property | 11.06 | Valley Ranch Business Park #19 | 0.2% | 2,800,000 | 4/16/2015 | Yes | |||||||||||||||
Property | 11.07 | Valley Ranch Business Park #23 | 0.1% | 2,100,000 | 4/16/2015 | Yes | |||||||||||||||
Property | 11.08 | Valley Ranch Business Park #27 | 0.1% | 1,800,000 | 4/16/2015 | Yes | |||||||||||||||
Loan | 12 | Embassy Suites Denver Tech Center | 2.2% | 2.00x | 1.77x | 0 | 6 | 47,400,000 | 5/6/2015 | Yes | 64.6% | ||||||||||
Loan | 13 | AVCO Center | 2.2% | 3.57x | 3.39x | 0 | 6 | 75,000,000 | 3/27/2015 | Yes | 40.0% | ||||||||||
Loan | 14 | Arbors at Las Colinas | 2.1% | 1.36x | 1.29x | 0 | 6 | 39,700,000 | 4/24/2015 | Yes | 73.0% | ||||||||||
Loan | 15 | Boudin at the Wharf | 1.9% | 1.61x | 1.58x | 0 | 6 | 50,000,000 | 4/17/2015 | Yes | 54.0% | ||||||||||
Loan | 16 | La Gran Plaza(36)(39) | 1.9% | 1.90x | 1.73x | 0 | 6 | 116,600,000 | 2/27/2015 | Yes | 64.9% | ||||||||||
Loan | 17 | Westway Industrial | 1.9% | 1.40x | 1.30x | 0 | 6 | 35,000,000 | 4/28/2015 | Yes | 73.6% | ||||||||||
Loan | 18 | Osborne Chattanooga Office Portfolio | 1.7% | 1.83x | 1.50x | 0 | 6 | 33,400,000 | 4/24/2015 | Yes | 71.8% | ||||||||||
Property | 18.01 | Osborne Building | 0.4% | 7,105,000 | 4/24/2015 | Yes | |||||||||||||||
Property | 18.02 | Uptain Building | 0.3% | 6,090,000 | 4/24/2015 | Yes | |||||||||||||||
Property | 18.03 | Franklin Building | 0.2% | 4,600,000 | 4/24/2015 | Yes | |||||||||||||||
Property | 18.04 | 6200 Building | 0.2% | 3,850,000 | 4/24/2015 | Yes | |||||||||||||||
Property | 18.05 | 6000 Building | 0.1% | 1,900,000 | 4/24/2015 | Yes | |||||||||||||||
Property | 18.06 | 6300 Building | 0.1% | 1,855,000 | 4/24/2015 | Yes | |||||||||||||||
Property | 18.07 | 6100 Building | 0.1% | 1,420,000 | 4/24/2015 | Yes |
A-1-10 |
COMM 2015-CCRE24 | |||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||
% of | FIRREA | Cut-Off | |||||||||||||||||||
Property | Initial Pool | Underwritten | Underwritten | Grace | Payment | Appraised | Appraisal | Compliant | Date LTV | ||||||||||||
Flag | ID | Property Name | Balance | NOI DSCR(7)(8)(11)(12)(13) | NCF DSCR(7)(8)(11)(12)(13) | Period(14) | Date | Value ($)(15) | As-of Date | (Yes/No) | Ratio(11)(12)(13)(15)(16) | ||||||||||
Property | 18.08 | 5800 Building | 0.1% | 1,260,000 | 4/24/2015 | Yes | |||||||||||||||
Property | 18.09 | 5900 Building | 0.1% | 1,190,000 | 4/24/2015 | Yes | |||||||||||||||
Property | 18.10 | 5700 Building | 0.1% | 1,140,000 | 4/24/2015 | Yes | |||||||||||||||
Property | 18.11 | 6500 Building | 0.1% | 1,140,000 | 4/24/2015 | Yes | |||||||||||||||
Property | 18.12 | 6600 Building | 0.0% | 950,000 | 4/24/2015 | Yes | |||||||||||||||
Property | 18.13 | 6400 Building | 0.0% | 900,000 | 4/24/2015 | Yes | |||||||||||||||
Loan | 19 | Midway Shopping Center | 1.7% | 1.67x | 1.55x | 5 | 1 | 33,900,000 | 5/19/2015 | Yes | 70.7% | ||||||||||
Loan | 20 | ART Multi-State Portfolio I | 1.6% | 1.58x | 1.48x | 0 | 6 | 30,550,000 | Various | Yes | 73.1% | ||||||||||
Property | 20.01 | Slate Run | 0.4% | 8,350,000 | 4/23/2015 | Yes | |||||||||||||||
Property | 20.02 | Rosewood | 0.3% | 5,400,000 | 4/23/2015 | Yes | |||||||||||||||
Property | 20.03 | Redwood Hollow | 0.3% | 4,900,000 | 4/30/2015 | Yes | |||||||||||||||
Property | 20.04 | Ranchside | 0.2% | 4,700,000 | 4/23/2015 | Yes | |||||||||||||||
Property | 20.05 | Sutton Place | 0.2% | 3,700,000 | 4/23/2015 | Yes | |||||||||||||||
Property | 20.06 | Capital Ridge | 0.2% | 3,500,000 | 4/22/2015 | Yes | |||||||||||||||
Loan | 21 | East Hampton Village(39) | 1.5% | 1.25x | 1.24x | 0 | 6 | 28,600,000 | 3/31/2015 | Yes | 74.7% | ||||||||||
Loan | 22 | Vero Beach Outlets | 1.5% | 1.86x | 1.56x | 0 | 6 | 30,600,000 | 8/26/2014 | Yes | 68.6% | ||||||||||
Loan | 23 | LG&E Center | 1.5% | 3.35x | 2.97x | 0 | 6 | 39,200,000 | 4/1/2015 | Yes | 53.2% | ||||||||||
Loan | 24 | Siemens Buffalo Grove | 1.3% | 1.38x | 1.30x | 0 | 6 | 24,700,000 | 2/19/2015 | Yes | 74.8% | ||||||||||
Loan | 25 | Sheraton Suites Akron | 1.3% | 2.57x | 2.17x | 0 | 6 | 32,600,000 | 4/20/2015 | Yes | 55.0% | ||||||||||
Loan | 26 | Las Palmas Village(38) | 1.3% | 1.52x | 1.41x | 0 | 6 | 23,400,000 | 5/4/2015 | Yes | 74.7% | ||||||||||
Loan | 27 | FogCatcher Inn Pacifica(39) | 1.2% | 2.50x | 2.27x | 0 | 6 | 26,100,000 | 4/6/2015 | Yes | 62.5% | ||||||||||
Loan | 28 | Cottage Inn by the Sea Pacifica(39) | 1.1% | 2.90x | 2.63x | 0 | 6 | 25,000,000 | 4/8/2015 | Yes | 61.0% | ||||||||||
Loan | 29 | Fireside Inn on Moonstone Beach Pacifica(39) | 0.9% | 2.81x | 2.56x | 0 | 6 | 19,600,000 | 4/6/2015 | Yes | 62.5% | ||||||||||
Loan | 30 | Anaheim Hills Business Center(39) | 0.8% | 2.14x | 1.93x | 0 | 6 | 19,300,000 | 3/10/2015 | Yes | 56.0% | ||||||||||
Loan | 31 | Motor Lofts & Locust Street Lofts | 0.8% | 1.35x | 1.29x | 0 | 6 | 14,230,000 | 3/3/2015 | Yes | 71.3% | ||||||||||
Property | 31.01 | Locust Street Lofts | 0.4% | 7,240,000 | 3/3/2015 | Yes | |||||||||||||||
Property | 31.02 | Motor Lofts | 0.4% | 6,990,000 | 3/3/2015 | Yes | |||||||||||||||
Loan | 32 | Hilton Garden Inn Blacksburg | 0.8% | 3.56x | 3.14x | 0 | 6 | 16,600,000 | 4/1/2015 | Yes | 63.3% | ||||||||||
Loan | 33 | 940 Howard | 0.7% | 1.83x | 1.73x | 0 | 6 | 15,700,000 | 2/4/2015 | Yes | 63.7% | ||||||||||
Loan | 34 | 2217 Caton Avenue | 0.7% | 1.26x | 1.24x | 0 | 6 | 14,200,000 | 5/20/2015 | Yes | 68.3% | ||||||||||
Loan | 35 | Corpus Christi Portfolio | 0.7% | 1.65x | 1.47x | 0 | 6 | 14,600,000 | Various | Yes | 64.6% | ||||||||||
Property | 35.01 | LaQuinta Inn & Suites Corpus Christi | 0.4% | 8,000,000 | 3/4/2015 | Yes | |||||||||||||||
Property | 35.02 | Candlewood Suites Corpus Christi | 0.3% | 6,600,000 | 3/3/2015 | Yes | |||||||||||||||
Loan | 36 | Cypress Point Shopping Center | 0.7% | 1.52x | 1.33x | 0 | 6 | 12,450,000 | 4/25/2015 | Yes | 73.1% | ||||||||||
Loan | 37 | Bemidji Multifamily | 0.6% | 1.46x | 1.38x | 0 | 6 | 10,900,000 | 1/18/2015 | Yes | 74.9% | ||||||||||
Loan | 38 | Home 2 Suites | 0.6% | 2.30x | 2.08x | 0 | 6 | 11,500,000 | 2/23/2015 | Yes | 69.7% | ||||||||||
Loan | 39 | Trowbridge Village Retail Center | 0.6% | 1.44x | 1.38x | 0 | 6 | 10,560,000 | 3/27/2015 | Yes | 73.2% | ||||||||||
Loan | 40 | Grand Rapids - 4147 Eastern Ave(39) | 0.5% | 1.63x | 1.47x | 0 | 6 | 9,500,000 | 12/11/2014 | Yes | 75.0% | ||||||||||
Loan | 41 | The Addison | 0.5% | 1.89x | 1.65x | 0 | 6 | 11,300,000 | 4/7/2015 | Yes | 61.9% | ||||||||||
Loan | 42 | Cedar Brook Business Park(39) | 0.5% | 2.21x | 1.92x | 0 | 6 | 13,900,000 | 3/5/2015 | Yes | 49.7% | ||||||||||
Loan | 43 | AT&T Office | 0.5% | 1.77x | 1.49x | 0 | 6 | 11,200,000 | 4/1/2015 | Yes | 60.1% | ||||||||||
Loan | 44 | Haier America HQ(39) | 0.5% | 1.70x | 1.49x | 0 | 6 | 10,100,000 | 5/6/2015 | Yes | 65.0% | ||||||||||
Loan | 45 | Grandview Center(34) | 0.5% | 2.06x | 1.85x | 0 | 6 | 9,100,000 | 5/23/2015 | Yes | 70.5% | ||||||||||
Loan | 46 | Office Court on Inverness | 0.4% | 1.57x | 1.41x | 0 | 6 | 8,800,000 | 4/17/2015 | Yes | 63.6% | ||||||||||
Loan | 47 | Sherman Oaks | 0.4% | 1.49x | 1.38x | 0 | 6 | 7,300,000 | 4/10/2015 | Yes | 73.3% | ||||||||||
Loan | 48 | 34 Marketplace | 0.4% | 1.70x | 1.50x | 0 | 6 | 9,000,000 | 5/13/2015 | Yes | 58.8% | ||||||||||
Loan | 49 | Weyhill Building | 0.4% | 1.89x | 1.65x | 0 | 6 | 7,200,000 | 5/20/2015 | Yes | 70.8% | ||||||||||
Loan | 50 | Rancho Crossroads Plaza | 0.4% | 1.82x | 1.70x | 0 | 6 | 10,100,000 | 4/16/2015 | Yes | 49.5% | ||||||||||
Loan | 51 | Addison House | 0.4% | 1.37x | 1.32x | 0 | 6 | 7,700,000 | 4/7/2015 | Yes | 63.5% | ||||||||||
Loan | 52 | CVS & BBT Margate | 0.3% | 1.44x | 1.39x | 0 | 6 | 7,700,000 | 4/10/2015 | Yes | 63.0% | ||||||||||
Loan | 53 | Grand Rapids - 5010 52nd St SE(39) | 0.3% | 1.60x | 1.47x | 0 | 6 | 6,610,000 | 12/11/2014 | Yes | 73.4% | ||||||||||
Loan | 54 | Three Seasons MHP | 0.3% | 1.41x | 1.38x | 0 | 6 | 5,300,000 | 4/2/2015 | Yes | 70.1% | ||||||||||
Loan | 55 | Brooksville Mini-Storage Warehouse | 0.1% | 1.41x | 1.38x | 0 | 6 | 1,300,000 | 4/3/2015 | Yes | 70.1% | ||||||||||
Loan | 56 | Tarponaire Mobile Resort | 0.3% | 1.26x | 1.23x | 0 | 6 | 6,400,000 | 5/20/2015 | Yes | 72.2% | ||||||||||
Loan | 57 | Oddfellows Building | 0.3% | 1.83x | 1.65x | 0 | 6 | 6,850,000 | 2/9/2015 | Yes | 65.5% |
A-1-11 |
COMM 2015-CCRE24 | |||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||
% of | FIRREA | Cut-Off | |||||||||||||||||||
Property | Initial Pool | Underwritten | Underwritten | Grace | Payment | Appraised | Appraisal | Compliant | Date LTV | ||||||||||||
Flag | ID | Property Name | Balance | NOI DSCR(7)(8)(11)(12)(13) | NCF DSCR(7)(8)(11)(12)(13) | Period(14) | Date | Value ($)(15) | As-of Date | (Yes/No) | Ratio(11)(12)(13)(15)(16) | ||||||||||
Loan | 58 | Black Bear Center | 0.3% | 2.10x | 1.96x | 0 | 6 | 6,700,000 | 5/15/2015 | Yes | 64.2% | ||||||||||
Loan | 59 | Garden of the Gods RV Park | 0.3% | 2.37x | 2.33x | 0 | 6 | 7,200,000 | 5/5/2015 | Yes | 58.8% | ||||||||||
Loan | 60 | Grande Haven Villas | 0.3% | 1.34x | 1.29x | 0 | 6 | 5,250,000 | 4/27/2015 | Yes | 73.0% | ||||||||||
Loan | 61 | Extra Space Storage | 0.3% | 1.32x | 1.29x | 0 | 6 | 7,200,000 | 5/6/2015 | Yes | 52.0% | ||||||||||
Loan | 62 | StoreSmart Spring Hill | 0.3% | 1.42x | 1.40x | 0 | 6 | 5,290,000 | 6/2/2015 | Yes | 69.9% | ||||||||||
Loan | 63 | Atrium Villa Apartments | 0.3% | 1.53x | 1.46x | 0 | 6 | 4,700,000 | 4/1/2015 | Yes | 74.5% | ||||||||||
Loan | 64 | Edinburg Shopping Center | 0.3% | 1.59x | 1.43x | 0 | 6 | 4,850,000 | 2/6/2015 | Yes | 72.1% | ||||||||||
Loan | 65 | Merced Estates MHC | 0.3% | 1.49x | 1.46x | 0 | 6 | 4,670,000 | 2/25/2015 | Yes | 74.8% | ||||||||||
Loan | 66 | Spanish Palms Plaza | 0.3% | 1.69x | 1.48x | 0 | 6 | 4,900,000 | 3/18/2015 | Yes | 71.2% | ||||||||||
Loan | 67 | Easy Street Apartments | 0.2% | 1.53x | 1.47x | 0 | 6 | 4,800,000 | 4/24/2015 | Yes | 68.7% | ||||||||||
Loan | 68 | Great American Office Plaza | 0.2% | 1.55x | 1.39x | 0 | 6 | 4,400,000 | 3/12/2015 | Yes | 74.8% | ||||||||||
Loan | 69 | Carriage House Apartments | 0.2% | 1.56x | 1.31x | 0 | 6 | 3,960,000 | 5/7/2015 | Yes | 70.6% | ||||||||||
Loan | 70 | Valley View I & II | 0.2% | 1.78x | 1.54x | 0 | 6 | 3,800,000 | 1/26/2015 | Yes | 72.2% | ||||||||||
Loan | 71 | New Hyde Park Commons | 0.2% | 2.29x | 2.19x | 0 | 6 | 5,000,000 | 5/13/2015 | Yes | 48.8% | ||||||||||
Loan | 72 | Gypsum Riverview MHP | 0.2% | 1.44x | 1.42x | 0 | 6 | 3,210,000 | 4/2/2015 | Yes | 74.7% | ||||||||||
Loan | 73 | Sprint Oviedo | 0.2% | 1.55x | 1.50x | 0 | 6 | 3,400,000 | 4/15/2015 | Yes | 64.6% | ||||||||||
Loan | 74 | Wickshire Apartments | 0.1% | 2.17x | 1.83x | 0 | 6 | 4,700,000 | 5/6/2015 | Yes | 43.6% | ||||||||||
Loan | 75 | Georgetown Self Storage | 0.1% | 1.88x | 1.80x | 0 | 6 | 2,850,000 | 4/28/2015 | Yes | 63.0% | ||||||||||
Loan | 76 | Dollar General - Canyon Lake(39) | 0.1% | 1.93x | 1.90x | 0 | 6 | 1,380,000 | 3/28/2015 | Yes | 65.0% | ||||||||||
Loan | 77 | Dollar General - Pleasanton(39) | 0.1% | 2.00x | 1.97x | 0 | 6 | 1,316,000 | 5/26/2015 | Yes | 65.0% | ||||||||||
Loan | 78 | Dollar General - Peoria (West)(39) | 0.1% | 1.89x | 1.86x | 0 | 6 | 1,300,000 | 5/7/2015 | Yes | 65.0% | ||||||||||
Loan | 79 | Dollar General - Bridgeport(39) | 0.1% | 1.91x | 1.87x | 0 | 6 | 1,250,000 | 5/26/2015 | Yes | 65.0% | ||||||||||
Loan | 80 | Dollar General - Tremont(39) | 0.1% | 1.93x | 1.89x | 0 | 6 | 1,200,000 | 5/7/2015 | Yes | 65.0% | ||||||||||
Loan | 81 | Dollar General - Wheeler(39) | 0.1% | 1.92x | 1.88x | 0 | 6 | 1,090,000 | 4/28/2015 | Yes | 65.0% |
A-1-12 |
COMM 2015-CCRE24 | |||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||
% of | |||||||||||||||||
Property | Initial Pool | LTV Ratio at | |||||||||||||||
Flag | ID | Property Name | Balance | Maturity or ARD(11)(12)(13)(15) | Address(35) | City | County | State | Zip Code | ||||||||
Loan | 1 | Lakewood Center(36)(37) | 8.6% | 22.0% | 500 Lakewood Center | Lakewood | Los Angeles | CA | 90712 | ||||||||
Loan | 2 | Eden Roc(36) | 6.8% | 44.2% | 4525 Collins Avenue | Miami Beach | Miami-Dade | FL | 33140 | ||||||||
Loan | 3 | Heartland Industrial Portfolio(36) | 6.8% | 69.3% | Various | Various | Various | Various | Various | ||||||||
Property | 3.01 | 1080 Jenkins Brothers Road | 0.8% | 1080 Jenkins Brothers Road | Blythewood | Richland | SC | 29016 | |||||||||
Property | 3.02 | 4080 Perry Boulevard | 0.5% | 4080 Perry Boulevard | Whitestown | Boone | IN | 46075 | |||||||||
Property | 3.03 | 5045 West 79th Street | 0.5% | 5045 West 79th Street | Indianapolis | Marion | IN | 46268 | |||||||||
Property | 3.04 | 117-119 Industrial Drive | 0.5% | 117-119 Industrial Drive | Granite City | Madison | IL | 62040 | |||||||||
Property | 3.05 | 150 Omicron Court | 0.4% | 150 Omicron Court | Shepherdsville | Bullitt | KY | 40165 | |||||||||
Property | 3.06 | 431 Smith Lane | 0.4% | 431 Smith Lane | Jackson | Madison | TN | 38301 | |||||||||
Property | 3.07 | 4800 Corporation Drive | 0.4% | 4800 Corporation Drive | Fayetteville | Cumberland | NC | 28306 | |||||||||
Property | 3.08 | 6500 Adelaide Court | 0.4% | 6500 Adelaide Court | Groveport | Franklin | OH | 43125 | |||||||||
Property | 3.09 | 271 Omega Parkway | 0.3% | 271 Omega Parkway | Shepherdsville | Bullitt | KY | 40165 | |||||||||
Property | 3.10 | 1380 Perry Road | 0.3% | 1380 Perry Road | Plainfield | Hendricks | IN | 46231 | |||||||||
Property | 3.11 | 2000 Stanley Gault Parkway | 0.3% | 2000 Stanley Gault Parkway | Louisville | Jefferson | KY | 40223 | |||||||||
Property | 3.12 | 300 Oak Bluff Lane | 0.3% | 300 Oak Bluff Lane | Goodlettsville | Davidson | TN | 37072 | |||||||||
Property | 3.13 | 120 Trans Air Drive | 0.3% | 120 Trans Air Drive | Morrisville | Wake | NC | 27560 | |||||||||
Property | 3.14 | 5201 Interchange Way | 0.2% | 5201 Interchange Way | Louisville | Jefferson | KY | 40229 | |||||||||
Property | 3.15 | 5250-5350 Lakeview Parkway | 0.2% | 5250-5350 Lakeview Parkway | Indianapolis | Marion | IN | 46268 | |||||||||
Property | 3.16 | 2850 Earhart Court | 0.2% | 2850 Earhart Court | Hebron | Boone | KY | 41048 | |||||||||
Property | 3.17 | 7555 Woodland Drive | 0.2% | 7555 Woodland Drive | Indianapolis | Marion | IN | 46278 | |||||||||
Property | 3.18 | 801 Swan Drive | 0.2% | 801 Swan Drive | Smyrna | Davidson | TN | 37167 | |||||||||
Property | 3.19 | 7601-7687 Winton Drive | 0.2% | 7601-7687 Winton Drive | Indianapolis | Marion | IN | 46268 | |||||||||
Property | 3.20 | 7645 Woodland Drive | 0.1% | 7645 Woodland Drive | Indianapolis | Marion | IN | 46278 | |||||||||
Property | 3.21 | 200 Northfork Lane | 0.1% | 200 Northfork Lane | Goodlettsville | Davidson | TN | 37072 | |||||||||
Property | 3.22 | 100 Northfork Lane | 0.1% | 100 Northfork Lane | Goodlettsville | Davidson | TN | 37072 | |||||||||
Loan | 4 | Palazzo Verdi | 5.3% | 59.6% | 6363 South Fiddler’s Green Circle | Greenwood Village | Arapahoe | CO | 80111 | ||||||||
Loan | 5 | Equinox West LA(34) | 4.8% | 69.2% | 1835 Sepulveda Boulevard | Los Angeles | Los Angeles | CA | 90025 | ||||||||
Loan | 6 | Two Chatham Center & Garage | 4.5% | 60.2% | 112 Washington Place | Pittsburgh | Allegheny | PA | 15219 | ||||||||
Loan | 7 | 40 Wall Street(36) | 4.3% | 21.1% | 40 Wall Street | New York | New York | NY | 10006 | ||||||||
Loan | 8 | Westin Portland | 4.2% | 57.1% | 750 Southwest Alder Street | Portland | Multnomah | OR | 97205 | ||||||||
Loan | 9 | Carefree Natomas Apartments | 2.7% | 45.7% | 5601 Natomas Boulevard | Sacramento | Sacramento | CA | 95835 | ||||||||
Loan | 10 | Bunker Hill Village and Valley Forge Village MHC(39) | 2.7% | 65.3% | 1 Sunflower Drive | Bohemia | Suffolk | NY | 11716 | ||||||||
Loan | 11 | McMullen Portfolio(38) | 2.3% | 65.8% | Various | Various | Washtenaw | MI | 48108 | ||||||||
Property | 11.01 | Atrium I | 0.6% | 900 Victors Way | Ann Arbor | Washtenaw | MI | 48108 | |||||||||
Property | 11.02 | Atrium II | 0.5% | 1000 Victors Way | Ann Arbor | Washtenaw | MI | 48108 | |||||||||
Property | 11.03 | Eisenhower Commerce Center | 0.3% | 1400 Eisenhower Place | Ann Arbor | Washtenaw | MI | 48108 | |||||||||
Property | 11.04 | Valley Ranch Business Park #3 | 0.3% | 1136 Oak Valley Drive | Pittsfield Township | Washtenaw | MI | 48108 | |||||||||
Property | 11.05 | Valley Ranch Business Park #4 & 5 | 0.3% | 1168 Oak Valley Drive | Pittsfield Township | Washtenaw | MI | 48108 | |||||||||
Property | 11.06 | Valley Ranch Business Park #19 | 0.2% | 3923 Ranchero Drive | Pittsfield Township | Washtenaw | MI | 48108 | |||||||||
Property | 11.07 | Valley Ranch Business Park #23 | 0.1% | 3980 Ranchero Drive | Pittsfield Township | Washtenaw | MI | 48108 | |||||||||
Property | 11.08 | Valley Ranch Business Park #27 | 0.1% | 3754 Ranchero Drive | Pittsfield Township | Washtenaw | MI | 48108 | |||||||||
Loan | 12 | Embassy Suites Denver Tech Center | 2.2% | 55.4% | 10250 East Costilla Avenue | Centennial | Arapahoe | CO | 80112 | ||||||||
Loan | 13 | AVCO Center | 2.2% | 40.0% | 10840 & 10850 Wilshire Boulevard | Los Angeles | Los Angeles | CA | 90024 | ||||||||
Loan | 14 | Arbors at Las Colinas | 2.1% | 64.0% | 1000 San Jacinto Drive | Irving | Dallas | TX | 75063 | ||||||||
Loan | 15 | Boudin at the Wharf | 1.9% | 49.2% | 160 Jefferson Street | San Francisco | San Francisco | CA | 94133 | ||||||||
Loan | 16 | La Gran Plaza(36)(39) | 1.9% | 52.2% | 4200 South Freeway | Fort Worth | Tarrant | TX | 76115 | ||||||||
Loan | 17 | Westway Industrial | 1.9% | 64.6% | 220-330 Westway Place; 4300-4360 Beltway Place; 301 East Stephens Street | Arlington | Tarrant | TX | 76018 | ||||||||
Loan | 18 | Osborne Chattanooga Office Portfolio | 1.7% | 58.7% | Various | Chattanooga | Hamilton | TN | 37411 | ||||||||
Property | 18.01 | Osborne Building | 0.4% | 5746 Marlin Road | Chattanooga | Hamilton | TN | 37411 | |||||||||
Property | 18.02 | Uptain Building | 0.3% | 5751 Uptain Road | Chattanooga | Hamilton | TN | 37411 | |||||||||
Property | 18.03 | Franklin Building | 0.2% | 5726 Marlin Road | Chattanooga | Hamilton | TN | 37411 | |||||||||
Property | 18.04 | 6200 Building | 0.2% | 5715 Uptain Road | Chattanooga | Hamilton | TN | 37411 | |||||||||
Property | 18.05 | 6000 Building | 0.1% | 5704 Marlin Road | Chattanooga | Hamilton | TN | 37411 | |||||||||
Property | 18.06 | 6300 Building | 0.1% | 5740 Uptain Road | Chattanooga | Hamilton | TN | 37411 | |||||||||
Property | 18.07 | 6100 Building | 0.1% | 5720 Uptain Road | Chattanooga | Hamilton | TN | 37411 |
A-1-13 |
COMM 2015-CCRE24 | |||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||
% of | |||||||||||||||||
Property | Initial Pool | LTV Ratio at | |||||||||||||||
Flag | ID | Property Name | Balance | Maturity or ARD(11)(12)(13)(15) | Address(35) | City | County | State | Zip Code | ||||||||
Property | 18.08 | 5800 Building | 0.1% | 5708 Uptain Road | Chattanooga | Hamilton | TN | 37411 | |||||||||
Property | 18.09 | 5900 Building | 0.1% | 5705 Marlin Road | Chattanooga | Hamilton | TN | 37411 | |||||||||
Property | 18.10 | 5700 Building | 0.1% | 951 Eastgate Loop | Chattanooga | Hamilton | TN | 37411 | |||||||||
Property | 18.11 | 6500 Building | 0.1% | 5720 Skurlock Road | Chattanooga | Hamilton | TN | 37411 | |||||||||
Property | 18.12 | 6600 Building | 0.0% | 5715 Cornelison Road | Chattanooga | Hamilton | TN | 37411 | |||||||||
Property | 18.13 | 6400 Building | 0.0% | 5751 Cornelison Road | Chattanooga | Hamilton | TN | 37411 | |||||||||
Loan | 19 | Midway Shopping Center | 1.7% | 56.9% | 1449-1566, 1532, 1544, and 1570 University Avenue West | St. Paul | Ramsey | MN | 55104 | ||||||||
Loan | 20 | ART Multi-State Portfolio I | 1.6% | 63.0% | Various | Various | Various | Various | Various | ||||||||
Property | 20.01 | Slate Run | 0.4% | 806 Granite Drive | Louisville | Jefferson | KY | 40223 | |||||||||
Property | 20.02 | Rosewood | 0.3% | 13905 Sassafras Tree Drive | Louisville | Jefferson | KY | 40245 | |||||||||
Property | 20.03 | Redwood Hollow | 0.3% | 600 Weakley Lane | Smyrna | Rutherford | TN | 37167 | |||||||||
Property | 20.04 | Ranchside | 0.2% | 2508 Ranchside Terrace | New Port Richey | Pasco | FL | 34655 | |||||||||
Property | 20.05 | Sutton Place | 0.2% | 3150 Pyramid Parkway | Lakeland | Polk | FL | 33805 | |||||||||
Property | 20.06 | Capital Ridge | 0.2% | 3255 Capitol Circle Northeast | Tallahassee | Leon | FL | 32308 | |||||||||
Loan | 21 | East Hampton Village(39) | 1.5% | 68.2% | 105 Oak View Highway | East Hampton | Suffolk | NY | 11937 | ||||||||
Loan | 22 | Vero Beach Outlets | 1.5% | 58.7% | 1824 94th Drive | Vero Beach | Indian River | FL | 32966 | ||||||||
Loan | 23 | LG&E Center | 1.5% | 53.2% | 220 West Main Street | Louisville | Jefferson | KY | 40202 | ||||||||
Loan | 24 | Siemens Buffalo Grove | 1.3% | 61.4% | 1000 Deerfield Parkway | Buffalo Grove | Lake | IL | 60089 | ||||||||
Loan | 25 | Sheraton Suites Akron | 1.3% | 39.8% | 1989 Front Street | Cuyahoga Falls | Summit | OH | 44221 | ||||||||
Loan | 26 | Las Palmas Village(38) | 1.3% | 60.9% | 415-535 East Windmill Lane | Las Vegas | Clark | NV | 89123 | ||||||||
Loan | 27 | FogCatcher Inn Pacifica(39) | 1.2% | 62.5% | 6400 Moonstone Beach Drive | Cambria | San Luis Obispo | CA | 93428 | ||||||||
Loan | 28 | Cottage Inn by the Sea Pacifica(39) | 1.1% | 61.0% | 2351 Price Street | Pismo Beach | San Luis Obispo | CA | 93449 | ||||||||
Loan | 29 | Fireside Inn on Moonstone Beach Pacifica(39) | 0.9% | 62.5% | 6700 Moonstone Beach Drive | Cambria | San Luis Obispo | CA | 93428 | ||||||||
Loan | 30 | Anaheim Hills Business Center(39) | 0.8% | 56.0% | 5100-5150 East La Palma Avenue | Anaheim | Orange | CA | 92807 | ||||||||
Loan | 31 | Motor Lofts & Locust Street Lofts | 0.8% | 64.0% | Various | St. Louis | St. Louis | MO | 63103 | ||||||||
Property | 31.01 | Locust Street Lofts | 0.4% | 416 North 23rd Street | St. Louis | St. Louis | MO | 63103 | |||||||||
Property | 31.02 | Motor Lofts | 0.4% | 2207 Washington Avenue | St. Louis | St. Louis | MO | 63103 | |||||||||
Loan | 32 | Hilton Garden Inn Blacksburg | 0.8% | 63.3% | 900 Plantation Road | Blacksburg | Montgomery | VA | 24060 | ||||||||
Loan | 33 | 940 Howard | 0.7% | 55.3% | 940 Howard Street | San Francisco | San Francisco | CA | 94103 | ||||||||
Loan | 34 | 2217 Caton Avenue | 0.7% | 62.5% | 2217 Caton Avenue | Brooklyn | Kings County | NY | 11226 | ||||||||
Loan | 35 | Corpus Christi Portfolio | 0.7% | 41.1% | Various | Corpus Christi | Nueces | TX | Various | ||||||||
Property | 35.01 | LaQuinta Inn & Suites Corpus Christi | 0.4% | 10446 Interstate 37 Access Road | Corpus Christi | Nueces | TX | 78410 | |||||||||
Property | 35.02 | Candlewood Suites Corpus Christi | 0.3% | 5014 Crosstown Expressway | Corpus Christi | Nueces | TX | 78416 | |||||||||
Loan | 36 | Cypress Point Shopping Center | 0.7% | 67.2% | 928 Diamond Springs Road | Virginia Beach | Virginia Beach City | VA | 23455 | ||||||||
Loan | 37 | Bemidji Multifamily | 0.6% | 61.6% | Various | Bemidji | Beltrami | MN | 56601 | ||||||||
Loan | 38 | Home 2 Suites | 0.6% | 56.4% | 3810 Promenade Parkway | D’lberville | Harrison | MS | 39540 | ||||||||
Loan | 39 | Trowbridge Village Retail Center | 0.6% | 66.9% | 920 Trowbridge Road | East Lansing | Ingham | MI | 48823 | ||||||||
Loan | 40 | Grand Rapids - 4147 Eastern Ave(39) | 0.5% | 67.8% | 4147 Eastern Avenue | Wyoming | Kent | MI | 49508 | ||||||||
Loan | 41 | The Addison | 0.5% | 52.8% | 6274 Linton Boulevard | Delray Beach | Palm Beach | FL | 33484 | ||||||||
Loan | 42 | Cedar Brook Business Park(39) | 0.5% | 49.7% | 12800-12900 Garden Grove Boulevard | Garden Grove | Orange | CA | 92843 | ||||||||
Loan | 43 | AT&T Office | 0.5% | 37.3% | 1460 Round Table Drive | Dallas | Dallas | TX | 75201 | ||||||||
Loan | 44 | Haier America HQ(39) | 0.5% | 65.0% | 1800 Valley Road | Wayne | Passaic | NJ | 07470 | ||||||||
Loan | 45 | Grandview Center(34) | 0.5% | 61.6% | 5802-5858 West Camelback Road | Glendale | Maricopa | AZ | 85301 | ||||||||
Loan | 46 | Office Court on Inverness | 0.4% | 52.1% | 88 Inverness Circle East | Englewood | Arapahoe | CO | 80112 | ||||||||
Loan | 47 | Sherman Oaks | 0.4% | 62.7% | 5201-5651 Sherman Street | Wausau | Marathon | WI | 54401 | ||||||||
Loan | 48 | 34 Marketplace | 0.4% | 43.1% | 1415-1453 North Denver Avenue | Loveland | Larimer | CO | 80537 | ||||||||
Loan | 49 | Weyhill Building | 0.4% | 57.9% | 2025 East Beltline Avenue Southeast | Grand Rapids | Kent | MI | 49546 | ||||||||
Loan | 50 | Rancho Crossroads Plaza | 0.4% | 41.2% | 41115 - 41125 Winchester Road | Temecula | Riverside | CA | 92591 | ||||||||
Loan | 51 | Addison House | 0.4% | 51.6% | 5, 9, 17, 19 and 21 Northwest 36th Street | Miami | Miami-Dade | FL | 33127 | ||||||||
Loan | 52 | CVS & BBT Margate | 0.3% | 57.7% | 1200 North State Road 7 | Margate | Broward | FL | 33063 | ||||||||
Loan | 53 | Grand Rapids - 5010 52nd St SE(39) | 0.3% | 64.9% | 5010 52nd Street Southeast | Cascade Township | Kent | MI | 49512 | ||||||||
Loan | 54 | Three Seasons MHP | 0.3% | 59.7% | 21253 Yontz Road | Brooksville | Hernando | FL | 34601 | ||||||||
Loan | 55 | Brooksville Mini-Storage Warehouse | 0.1% | 59.7% | 21355 Yontz Road | Brooksville | Hernando | FL | 34601 | ||||||||
Loan | 56 | Tarponaire Mobile Resort | 0.3% | 67.8% | 38791 U.S. Highway 19 | Tarpon Springs | Pinellas | FL | 34689 | ||||||||
Loan | 57 | Oddfellows Building | 0.3% | 52.8% | 19 West Hargett Street | Raleigh | Wake | NC | 27601 |
A-1-14 |
COMM 2015-CCRE24 | |||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||
% of | |||||||||||||||||
Property | Initial Pool | LTV Ratio at | |||||||||||||||
Flag | ID | Property Name | Balance | Maturity or ARD(11)(12)(13)(15) | Address(35) | City | County | State | Zip Code | ||||||||
Loan | 58 | Black Bear Center | 0.3% | 58.9% | 6021-6039 West Bell Road | Glendale | Maricopa | AZ | 85308 | ||||||||
Loan | 59 | Garden of the Gods RV Park | 0.3% | 43.5% | 3704 West Garden of the Gods Road | Colorado Springs & Manitou Springs | El Paso | CO | 80904 & 80829 | ||||||||
Loan | 60 | Grande Haven Villas | 0.3% | 60.2% | 2780 Fitzgerald Industrial Drive | Bowling Green | Warren | KY | 42101 | ||||||||
Loan | 61 | Extra Space Storage | 0.3% | 42.6% | 3011 San Jacinto Street | Houston | Harris | TX | 77004 | ||||||||
Loan | 62 | StoreSmart Spring Hill | 0.3% | 60.3% | 2465 Anderson Snow Road | Spring Hill | Hernando | FL | 34609 | ||||||||
Loan | 63 | Atrium Villa Apartments | 0.3% | 63.6% | 500 East Camellia Avenue | McAllen | Hidalgo | TX | 78501 | ||||||||
Loan | 64 | Edinburg Shopping Center | 0.3% | 59.4% | 2801 West University Road | Edinburg | Hidalgo | TX | 78539 | ||||||||
Loan | 65 | Merced Estates MHC | 0.3% | 60.4% | 2020 Ashby Road | Merced | Merced | CA | 95348 | ||||||||
Loan | 66 | Spanish Palms Plaza | 0.3% | 57.5% | 5693 South Jones Boulevard | Las Vegas | Clark | NV | 89118 | ||||||||
Loan | 67 | Easy Street Apartments | 0.2% | 56.5% | 100 Easy Street | Troy | Pike | AL | 36081 | ||||||||
Loan | 68 | Great American Office Plaza | 0.2% | 60.5% | 8350 West Sahara Avenue | Las Vegas | Clark | NV | 89117 | ||||||||
Loan | 69 | Carriage House Apartments | 0.2% | 57.4% | 601 West Wenger Road | Englewood | Montgomery | OH | 45322 | ||||||||
Loan | 70 | Valley View I & II | 0.2% | 58.6% | 741 Valley View Drive | Ionia | Ionia | MI | 48846 | ||||||||
Loan | 71 | New Hyde Park Commons | 0.2% | 33.2% | 1596 Union Turnpike | New Hyde Park | Nassau | NY | 11040 | ||||||||
Loan | 72 | Gypsum Riverview MHP | 0.2% | 61.4% | 667 Trail Gulch Road | Gypsum | Eagle | CO | 81637 | ||||||||
Loan | 73 | Sprint Oviedo | 0.2% | 53.1% | 7915 Red Bug Lake Road | Oviedo | Seminole | FL | 32765 | ||||||||
Loan | 74 | Wickshire Apartments | 0.1% | 35.1% | 1570 Lane Avenue South | Jacksonville | Duval | FL | 32210 | ||||||||
Loan | 75 | Georgetown Self Storage | 0.1% | 50.5% | 135 Connector Road | Georgetown | Scott | KY | 40324 | ||||||||
Loan | 76 | Dollar General - Canyon Lake(39) | 0.1% | 65.0% | 10297 FM 2673 | Canyon Lake | Comal | TX | 78133 | ||||||||
Loan | 77 | Dollar General - Pleasanton(39) | 0.1% | 65.0% | 612 Second Street | Pleasanton | Atascosa | TX | 78064 | ||||||||
Loan | 78 | Dollar General - Peoria (West)(39) | 0.1% | 65.0% | 5019 West Farmington Road | Peoria | Peoria | IL | 61604 | ||||||||
Loan | 79 | Dollar General - Bridgeport(39) | 0.1% | 65.0% | 1265 Judy Avenue | Bridgeport | Lawrence | IL | 62417 | ||||||||
Loan | 80 | Dollar General - Tremont(39) | 0.1% | 65.0% | 601 West Pearl Street | Tremont | Tazewell | IL | 61568 | ||||||||
Loan | 81 | Dollar General - Wheeler(39) | 0.1% | 65.0% | 402 East Oklahoma Avenue | Wheeler | Wheeler | TX | 79096 |
A-1-15 |
COMM 2015-CCRE24 | |||||||||||||||||||||
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 | Year | Year | (SF/Units | of | (SF/Units/ | Prepayment Provisions | Most Recent Operating | Most Recent | ||||||||||||
Flag | ID | Property Name | Balance | Built | Renovated | Rooms/Pads) (4) | Measure | Rooms/Pads) ($)(11)(12) | (# of payments)(17)(18)(19) | Statements Date | EGI ($) | ||||||||||
Loan | 1 | Lakewood Center(36)(37) | 8.6% | 1951 | 1978, 1996, 2012 | 2,074,270 | Sq. Ft. | 115 | L(26), DorYM1(101), O(5) | T-12 3/31/2015 | 47,320,976 | ||||||||||
Loan | 2 | Eden Roc(36) | 6.8% | 1956 | 2010, 2015 | 631 | Rooms | 301,109 | L(25), DorYM1(91), O(4) | T-12 4/30/2015 | 78,601,379 | ||||||||||
Loan | 3 | Heartland Industrial Portfolio(36) | 6.8% | Various | Various | 6,697,304 | Sq. Ft. | 37 | L(25), YM1(91), O(4) | T-12 4/30/2015 | 29,323,247 | ||||||||||
Property | 3.01 | 1080 Jenkins Brothers Road | 0.8% | 1999, 2003 | 2015 | 660,200 | Sq. Ft. | 46 | |||||||||||||
Property | 3.02 | 4080 Perry Boulevard | 0.5% | 2004 | NAP | 497,860 | Sq. Ft. | 37 | |||||||||||||
Property | 3.03 | 5045 West 79th Street | 0.5% | 2001 | 2003 | 504,164 | Sq. Ft. | 36 | |||||||||||||
Property | 3.04 | 117-119 Industrial Drive | 0.5% | 1992 | 1999 | 450,668 | Sq. Ft. | 38 | |||||||||||||
Property | 3.05 | 150 Omicron Court | 0.4% | 2001 | NAP | 399,600 | Sq. Ft. | 38 | |||||||||||||
Property | 3.06 | 431 Smith Lane | 0.4% | 2003 | 2003 | 771,000 | Sq. Ft. | 19 | |||||||||||||
Property | 3.07 | 4800 Corporation Drive | 0.4% | 1997 | 2009 | 506,115 | Sq. Ft. | 29 | |||||||||||||
Property | 3.08 | 6500 Adelaide Court | 0.4% | 2002 | NAP | 354,676 | Sq. Ft. | 37 | |||||||||||||
Property | 3.09 | 271 Omega Parkway | 0.3% | 2001 | 2004 | 283,900 | Sq. Ft. | 40 | |||||||||||||
Property | 3.10 | 1380 Perry Road | 0.3% | 1998 | NAP | 260,400 | Sq. Ft. | 41 | |||||||||||||
Property | 3.11 | 2000 Stanley Gault Parkway | 0.3% | 2000 | 2011 | 214,000 | Sq. Ft. | 46 | |||||||||||||
Property | 3.12 | 300 Oak Bluff Lane | 0.3% | 1998 | 2004 | 207,080 | Sq. Ft. | 47 | |||||||||||||
Property | 3.13 | 120 Trans Air Drive | 0.3% | 1997 | NAP | 164,005 | Sq. Ft. | 59 | |||||||||||||
Property | 3.14 | 5201 Interchange Way | 0.2% | 2000 | NAP | 248,400 | Sq. Ft. | 35 | |||||||||||||
Property | 3.15 | 5250-5350 Lakeview Parkway | 0.2% | 1999 | NAP | 152,864 | Sq. Ft. | 56 | |||||||||||||
Property | 3.16 | 2850 Earhart Court | 0.2% | 1997 | 1998 | 218,064 | Sq. Ft. | 38 | |||||||||||||
Property | 3.17 | 7555 Woodland Drive | 0.2% | 1993 | 1996 | 195,080 | Sq. Ft. | 40 | |||||||||||||
Property | 3.18 | 801 Swan Drive | 0.2% | 1993 | NAP | 229,504 | Sq. Ft. | 30 | |||||||||||||
Property | 3.19 | 7601-7687 Winton Drive | 0.2% | 1996 | NAP | 152,000 | Sq. Ft. | 43 | |||||||||||||
Property | 3.20 | 7645 Woodland Drive | 0.1% | 2000 | NAP | 60,224 | Sq. Ft. | 71 | |||||||||||||
Property | 3.21 | 200 Northfork Lane | 0.1% | 1998 | NAP | 100,500 | Sq. Ft. | 31 | |||||||||||||
Property | 3.22 | 100 Northfork Lane | 0.1% | 1998 | NAP | 67,000 | Sq. Ft. | 33 | |||||||||||||
Loan | 4 | Palazzo Verdi | 5.3% | 2008 | NAP | 302,245 | Sq. Ft. | 243 | L(25), D(92), O(3) | T-12 3/31/2015 | 11,479,821 | ||||||||||
Loan | 5 | Equinox West LA(34) | 4.8% | 1987 | 2012-2013 | 108,550 | Sq. Ft. | 612 | L(24), D(90), O(6) | 12/31/2014 | 4,852,500 | ||||||||||
Loan | 6 | Two Chatham Center & Garage | 4.5% | 1981 | 2015 | 290,501 | Sq. Ft. | 215 | L(25), D(91), O(4) | 12/31/2014 | 9,705,980 | ||||||||||
Loan | 7 | 40 Wall Street(36) | 4.3% | 1929 | 1995 | 1,165,207 | Sq. Ft. | 137 | L(25), D(91), O(4) | T-12 3/31/2015 | 29,157,396 | ||||||||||
Loan | 8 | Westin Portland | 4.2% | 1999 | 2011 | 205 | Rooms | 285,366 | L(24), D(91), O(5) | T-12 5/31/2015 | 14,661,763 | ||||||||||
Loan | 9 | Carefree Natomas Apartments | 2.7% | 2005 | NAP | 500 | Units | 75,600 | L(24), DorYM1(90), O(6) | T-12 4/30/2015 | 5,737,210 | ||||||||||
Loan | 10 | Bunker Hill Village and Valley Forge Village MHC(39) | 2.7% | 1972 | NAP | 389 | Pads | 96,787 | L(25), D(91), O(4) | T-12 4/30/2015 | 3,986,050 | ||||||||||
Loan | 11 | McMullen Portfolio(38) | 2.3% | Various | Various | 274,919 | Sq. Ft. | 117 | L(25), D(91), O(4) | T-12 3/31/2015 | 4,955,084 | ||||||||||
Property | 11.01 | Atrium I | 0.6% | 1987 | NAP | 65,338 | Sq. Ft. | 133 | |||||||||||||
Property | 11.02 | Atrium II | 0.5% | 1991 | 2014 | 52,682 | Sq. Ft. | 132 | |||||||||||||
Property | 11.03 | Eisenhower Commerce Center | 0.3% | 1986 | 2014 | 42,843 | Sq. Ft. | 102 | |||||||||||||
Property | 11.04 | Valley Ranch Business Park #3 | 0.3% | 2008 | NAP | 32,400 | Sq. Ft. | 109 | |||||||||||||
Property | 11.05 | Valley Ranch Business Park #4 & 5 | 0.3% | 2000 | NAP | 33,600 | Sq. Ft. | 105 | |||||||||||||
Property | 11.06 | Valley Ranch Business Park #19 | 0.2% | 1997 | NAP | 19,931 | Sq. Ft. | 105 | |||||||||||||
Property | 11.07 | Valley Ranch Business Park #23 | 0.1% | 1995 | NAP | 14,925 | Sq. Ft. | 106 | |||||||||||||
Property | 11.08 | Valley Ranch Business Park #27 | 0.1% | 2004 | NAP | 13,200 | Sq. Ft. | 102 | |||||||||||||
Loan | 12 | Embassy Suites Denver Tech Center | 2.2% | 1986 | 2015 | 236 | Rooms | 129,661 | L(25), D(91), O(4) | T-12 4/30/2015 | 9,708,707 | ||||||||||
Loan | 13 | AVCO Center | 2.2% | 1972 | 1994, 2014 | 179,158 | Sq. Ft. | 167 | L(25), D(91), O(4) | T-12 2/28/2015 | 5,925,255 | ||||||||||
Loan | 14 | Arbors at Las Colinas | 2.1% | 1984 | 2012-2014 | 408 | Units | 71,078 | L(25), D(91), O(4) | T-12 4/30/2015 | 4,415,505 | ||||||||||
Loan | 15 | Boudin at the Wharf | 1.9% | 2005 | NAP | 28,177 | Sq. Ft. | 958 | L(25), D(91), O(4) | 12/31/2014 | 4,276,529 | ||||||||||
Loan | 16 | La Gran Plaza(36)(39) | 1.9% | 1961 | 2004 | 1,030,613 | Sq. Ft. | 73 | L(27), D(89), O(4) | T-12 1/31/2015 | 14,619,363 | ||||||||||
Loan | 17 | Westway Industrial | 1.9% | 1984, 1987, 1989, 2001 | NAP | 359,193 | Sq. Ft. | 72 | L(25), D(91), O(4) | T-12 2/28/2015 | 2,722,447 | ||||||||||
Loan | 18 | Osborne Chattanooga Office Portfolio | 1.7% | Various | NAP | 479,545 | Sq. Ft. | 50 | L(25), D(91), O(4) | T-12 3/31/2015 | 5,543,325 | ||||||||||
Property | 18.01 | Osborne Building | 0.4% | 1981 | NAP | 92,787 | Sq. Ft. | 55 | T-12 3/31/2015 | 1,337,814 | |||||||||||
Property | 18.02 | Uptain Building | 0.3% | 1977 | NAP | 73,670 | Sq. Ft. | 59 | T-12 3/31/2015 | 911,899 | |||||||||||
Property | 18.03 | Franklin Building | 0.2% | 1973 | NAP | 57,551 | Sq. Ft. | 57 | T-12 3/31/2015 | 418,811 | |||||||||||
Property | 18.04 | 6200 Building | 0.2% | 1965 | NAP | 58,873 | Sq. Ft. | 47 | T-12 3/31/2015 | 881,557 | |||||||||||
Property | 18.05 | 6000 Building | 0.1% | 1968 | NAP | 19,149 | Sq. Ft. | 71 | T-12 3/31/2015 | 293,006 | |||||||||||
Property | 18.06 | 6300 Building | 0.1% | 1965 | NAP | 25,679 | Sq. Ft. | 52 | T-12 3/31/2015 | 409,017 | |||||||||||
Property | 18.07 | 6100 Building | 0.1% | 1972 | NAP | 26,718 | Sq. Ft. | 38 | T-12 3/31/2015 | 168,817 |
A-1-16 |
COMM 2015-CCRE24 | |||||||||||||||||||||
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 | Year | Year | (SF/Units | of | (SF/Units/ | Prepayment Provisions | Most Recent Operating | Most Recent | ||||||||||||
Flag | ID | Property Name | Balance | Built | Renovated | Rooms/Pads) (4) | Measure | Rooms/Pads) ($)(11)(12) | (# of payments)(17)(18)(19) | Statements Date | EGI ($) | ||||||||||
Property | 18.08 | 5800 Building | 0.1% | 1960 | NAP | 26,552 | Sq. Ft. | 34 | T-12 3/31/2015 | 169,501 | |||||||||||
Property | 18.09 | 5900 Building | 0.1% | 1960 | NAP | 21,637 | Sq. Ft. | 39 | T-12 3/31/2015 | 182,735 | |||||||||||
Property | 18.10 | 5700 Building | 0.1% | 1965 | NAP | 25,806 | Sq. Ft. | 32 | T-12 3/31/2015 | 239,165 | |||||||||||
Property | 18.11 | 6500 Building | 0.1% | 1971 | NAP | 23,960 | Sq. Ft. | 34 | T-12 3/31/2015 | 215,207 | |||||||||||
Property | 18.12 | 6600 Building | 0.0% | 1973 | NAP | 10,026 | Sq. Ft. | 68 | T-12 3/31/2015 | 157,098 | |||||||||||
Property | 18.13 | 6400 Building | 0.0% | 1978 | NAP | 17,137 | Sq. Ft. | 38 | T-12 3/31/2015 | 158,698 | |||||||||||
Loan | 19 | Midway Shopping Center | 1.7% | 1959 | 2000, 2013 | 265,083 | Sq. Ft. | 90 | L(25), YM1(91), O(4) | T-12 3/31/2015 | 4,664,717 | ||||||||||
Loan | 20 | ART Multi-State Portfolio I | 1.6% | Various | NAP | 478 | Units | 46,690 | L(25), D(91), O(4) | T-12 5/31/2015 | 3,620,173 | ||||||||||
Property | 20.01 | Slate Run | 0.4% | 1984 | NAP | 128 | Units | 47,656 | T-12 5/31/2015 | 969,182 | |||||||||||
Property | 20.02 | Rosewood | 0.3% | 1984 | NAP | 77 | Units | 51,233 | T-12 5/31/2015 | 624,966 | |||||||||||
Property | 20.03 | Redwood Hollow | 0.3% | 1986 | NAP | 72 | Units | 49,717 | T-12 5/31/2015 | 543,945 | |||||||||||
Property | 20.04 | Ranchside | 0.2% | 1985 | NAP | 76 | Units | 45,178 | T-12 5/31/2015 | 530,829 | |||||||||||
Property | 20.05 | Sutton Place | 0.2% | 1984 | NAP | 55 | Units | 49,145 | T-12 5/31/2015 | 439,357 | |||||||||||
Property | 20.06 | Capital Ridge | 0.2% | 1983 | NAP | 70 | Units | 36,527 | T-12 5/31/2015 | 511,894 | |||||||||||
Loan | 21 | East Hampton Village(39) | 1.5% | 1965 | NAP | 194 | Pads | 110,103 | L(25), D(91), O(4) | T-12 4/30/2015 | 1,990,582 | ||||||||||
Loan | 22 | Vero Beach Outlets | 1.5% | 1994 | 2012-2014 | 325,454 | Sq. Ft. | 65 | L(32), D(85), O(3) | T-12 8/31/2014 | 4,702,077 | ||||||||||
Loan | 23 | LG&E Center | 1.5% | 1989 | 2007-2014 | 285,667 | Sq. Ft. | 73 | L(26), D(89), O(5) | T-12 2/28/2015 | 6,942,010 | ||||||||||
Loan | 24 | Siemens Buffalo Grove | 1.3% | 1987 | 2015 | 226,000 | Sq. Ft. | 82 | L(24), YM1(92), O(4) | 12/31/2014 | 1,774,688 | ||||||||||
Loan | 25 | Sheraton Suites Akron | 1.3% | 1989 | 2007-2009, 2015 | 209 | Rooms | 85,801 | L(26), D(90), O(4) | T-12 2/28/2015 | 11,637,673 | ||||||||||
Loan | 26 | Las Palmas Village(38) | 1.3% | 1997-1998 | NAP | 106,838 | Sq. Ft. | 164 | L(25), D(91), O(4) | 12/31/2014 | 2,078,222 | ||||||||||
Loan | 27 | FogCatcher Inn Pacifica(39) | 1.2% | 1992 | 2014-2015 | 60 | Rooms | 272,083 | L(24), YM1(91), O(5) | T-12 3/31/2015 | 3,355,140 | ||||||||||
Loan | 28 | Cottage Inn by the Sea Pacifica(39) | 1.1% | 1998 | 2014-2015 | 80 | Rooms | 190,625 | L(24), YM1(91), O(5) | T-12 3/31/2015 | 3,676,277 | ||||||||||
Loan | 29 | Fireside Inn on Moonstone Beach Pacifica(39) | 0.9% | 1973 | 2004 | 46 | Rooms | 266,304 | L(24), YM1(91), O(5) | T-12 3/31/2015 | 2,864,993 | ||||||||||
Loan | 30 | Anaheim Hills Business Center(39) | 0.8% | 1988 | 2014 | 143,650 | Sq. Ft. | 75 | L(27), D(88), O(5) | 12/31/2014 | 1,450,787 | ||||||||||
Loan | 31 | Motor Lofts & Locust Street Lofts | 0.8% | Various | 2005-2006 | 151 | Units | 70,530 | L(26), D(90), O(4) | T-9 3/31/2015 Ann. | 1,416,405 | ||||||||||
Property | 31.01 | Locust Street Lofts | 0.4% | 1914 | 2005-2006 | 95 | Units | 56,921 | T-9 3/31/2015 Ann. | 708,566 | |||||||||||
Property | 31.02 | Motor Lofts | 0.4% | 1909 | 2005-2006 | 56 | Units | 93,616 | T-9 3/31/2015 Ann. | 707,839 | |||||||||||
Loan | 32 | Hilton Garden Inn Blacksburg | 0.8% | 2009 | 2015 | 137 | Rooms | 76,642 | L(26), D(30), O(4) | T-12 2/28/2015 | 4,799,735 | ||||||||||
Loan | 33 | 940 Howard | 0.7% | 1924 | 2013-2015 | 25,644 | Sq. Ft. | 390 | L(25), D(90), O(5) | ||||||||||||
Loan | 34 | 2217 Caton Avenue | 0.7% | 2009 | NAP | 29 | Units | 334,483 | L(25), D(91), O(4) | T-12 4/30/2015 | 746,668 | ||||||||||
Loan | 35 | Corpus Christi Portfolio | 0.7% | Various | 2014 | 140 | Rooms | 67,380 | L(27), D(90), O(3) | T-12 2/28/2015 | 3,497,271 | ||||||||||
Property | 35.01 | LaQuinta Inn & Suites Corpus Christi | 0.4% | 2006 | 2014 | 66 | Rooms | 78,234 | T-12 2/28/2015 | 1,776,802 | |||||||||||
Property | 35.02 | Candlewood Suites Corpus Christi | 0.3% | 2007 | 2014 | 74 | Rooms | 57,699 | T-12 2/28/2015 | 1,720,469 | |||||||||||
Loan | 36 | Cypress Point Shopping Center | 0.7% | 1990 | 2012 | 117,907 | Sq. Ft. | 77 | L(25), D(56), O(3) | T-12 3/31/2015 | 1,108,284 | ||||||||||
Loan | 37 | Bemidji Multifamily | 0.6% | 1968, 1997, 2000-2012 | NAP | 138 | Units | 59,175 | L(25), D(91), O(4) | T-12 3/31/2015 | 1,278,500 | ||||||||||
Loan | 38 | Home 2 Suites | 0.6% | 2012 | NAP | 100 | Rooms | 80,193 | L(27), D(89), O(4) | T-12 1/31/2015 | 2,632,849 | ||||||||||
Loan | 39 | Trowbridge Village Retail Center | 0.6% | 1963 | 2014 | 48,477 | Sq. Ft. | 159 | L(26), D(90), O(4) | T-12 2/28/2015 | 361,988 | ||||||||||
Loan | 40 | Grand Rapids - 4147 Eastern Ave(39) | 0.5% | 1963 | 2014 | 97,167 | Sq. Ft. | 73 | YM(25), DorYM(91), O(4) | T-12 3/31/2015 | 1,350,879 | ||||||||||
Loan | 41 | The Addison | 0.5% | 2000 | NAP | 47,431 | Sq. Ft. | 148 | L(25), D(88), O(7) | T-12 3/31/2015 | 1,267,301 | ||||||||||
Loan | 42 | Cedar Brook Business Park(39) | 0.5% | 1978 | 2013 | 130,467 | Sq. Ft. | 53 | L(27), D(88), O(5) | 12/31/2014 | 1,260,924 | ||||||||||
Loan | 43 | AT&T Office | 0.5% | 1968 | 2010 | 104,427 | Sq. Ft. | 64 | L(23), YM1(93), O(4) | ||||||||||||
Loan | 44 | Haier America HQ(39) | 0.5% | 1980 | 2014 | 56,387 | Sq. Ft. | 116 | YM(25), DorYM(91), O(4) | ||||||||||||
Loan | 45 | Grandview Center(34) | 0.5% | 1959 | 2013 | 85,553 | Sq. Ft. | 75 | L(26), D(89), O(5) | T-12 5/31/2015 | 1,042,489 | ||||||||||
Loan | 46 | Office Court on Inverness | 0.4% | 2002, 2006 | NAP | 51,273 | Sq. Ft. | 109 | L(25), D(92), O(3) | T-12 2/28/2015 | 794,156 | ||||||||||
Loan | 47 | Sherman Oaks | 0.4% | 1997 | NAP | 136 | Units | 39,338 | L(25), D(91), O(4) | T-12 3/31/2015 | 984,859 | ||||||||||
Loan | 48 | 34 Marketplace | 0.4% | 2003 | NAP | 34,339 | Sq. Ft. | 154 | L(25), D(91), O(4) | T-12 4/30/2015 | 858,733 | ||||||||||
Loan | 49 | Weyhill Building | 0.4% | 1988 | 2015 | 70,434 | Sq. Ft. | 72 | L(25), D(91), O(4) | T-12 4/30/2015 | 1,075,631 | ||||||||||
Loan | 50 | Rancho Crossroads Plaza | 0.4% | 1989 | 2010 | 27,830 | Sq. Ft. | 180 | L(26), D(90), O(4) | T-12 4/30/2015 | 785,756 | ||||||||||
Loan | 51 | Addison House | 0.4% | 1938 | 2015 | 11,500 | Sq. Ft. | 425 | L(26), D(90), O(4) | ||||||||||||
Loan | 52 | CVS & BBT Margate | 0.3% | 2004-2005 | NAP | 13,187 | Sq. Ft. | 368 | L(24), D(92), O(4) | 12/31/2014 | 454,510 | ||||||||||
Loan | 53 | Grand Rapids - 5010 52nd St SE(39) | 0.3% | 1992 | 2014 | 160,000 | Sq. Ft. | 30 | YM(25), DorYM(91), O(4) | T-12 3/31/2015 | |||||||||||
Loan | 54 | Three Seasons MHP | 0.3% | 1972 | NAP | 125 | Pads | 29,200 | L(25), D(91), O(4) | T-12 3/31/2015 | 537,582 | ||||||||||
Loan | 55 | Brooksville Mini-Storage Warehouse | 0.1% | 2003, 2005 | NAP | 35,800 | Sq. Ft. | 27 | L(25), D(91), O(4) | T-12 3/31/2015 | 174,009 | ||||||||||
Loan | 56 | Tarponaire Mobile Resort | 0.3% | 1971 | NAP | 137 | Pads | 33,723 | L(25), D(31), O(4) | T-12 3/31/2015 | 642,243 | ||||||||||
Loan | 57 | Oddfellows Building | 0.3% | 1924 | 2007 | 43,193 | Sq. Ft. | 104 | L(26), D(90), O(4) | T-12 2/28/2015 | 617,143 |
A-1-17 |
COMM 2015-CCRE24 | |||||||||||||||||||||
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 | Year | Year | (SF/Units | of | (SF/Units/ | Prepayment Provisions | Most Recent Operating | Most Recent | ||||||||||||
Flag | ID | Property Name | Balance | Built | Renovated | Rooms/Pads) (4) | Measure | Rooms/Pads) ($)(11)(12) | (# of payments)(17)(18)(19) | Statements Date | EGI ($) | ||||||||||
Loan | 58 | Black Bear Center | 0.3% | 1987 | NAP | 44,894 | Sq. Ft. | 96 | L(26), D(89), O(5) | T-12 4/30/2015 | 724,530 | ||||||||||
Loan | 59 | Garden of the Gods RV Park | 0.3% | 1935-1995 | NAP | 202 | Pads | 20,967 | L(26), D(90), O(4) | T-12 4/30/2015 | 1,343,648 | ||||||||||
Loan | 60 | Grande Haven Villas | 0.3% | 2013-2014 | NAP | 56 | Units | 68,416 | L(26), D(91), O(3) | T-12 4/30/2015 | 336,742 | ||||||||||
Loan | 61 | Extra Space Storage | 0.3% | 2002 | NAP | 50,976 | Sq. Ft. | 73 | L(47), D(69), O(4) | T-12 4/30/2015 | 772,577 | ||||||||||
Loan | 62 | StoreSmart Spring Hill | 0.3% | 2007 | NAP | 62,941 | Sq. Ft. | 59 | L(25), D(92), O(3) | T-12 5/31/2015 | 591,799 | ||||||||||
Loan | 63 | Atrium Villa Apartments | 0.3% | 2001 | NAP | 61 | Units | 57,377 | L(26), D(90), O(4) | T-12 4/30/2015 | 630,234 | ||||||||||
Loan | 64 | Edinburg Shopping Center | 0.3% | 2014 | NAP | 16,326 | Sq. Ft. | 214 | L(25), D(91), O(4) | ||||||||||||
Loan | 65 | Merced Estates MHC | 0.3% | 1970 | NAP | 120 | Pads | 29,092 | L(26), D(90), O(4) | T-12 4/30/2015 | 636,863 | ||||||||||
Loan | 66 | Spanish Palms Plaza | 0.3% | 2004 | NAP | 33,700 | Sq. Ft. | 103 | L(27), D(89), O(4) | T-12 3/31/2015 | 333,515 | ||||||||||
Loan | 67 | Easy Street Apartments | 0.2% | 2009 | NAP | 30 | Units | 109,882 | L(25), D(91), O(4) | T-12 3/31/2015 | 330,342 | ||||||||||
Loan | 68 | Great American Office Plaza | 0.2% | 2004 | NAP | 26,671 | Sq. Ft. | 123 | L(26), D(90), O(4) | T-12 3/31/2015 | 422,512 | ||||||||||
Loan | 69 | Carriage House Apartments | 0.2% | 1970-1971 | 2001 | 145 | Units | 19,288 | L(25), D(91), O(4) | T-12 5/31/2015 | 872,490 | ||||||||||
Loan | 70 | Valley View I & II | 0.2% | 1990 | 2014 | 108 | Units | 25,400 | L(26), D(90), O(4) | T-12 2/28/2015 | 762,845 | ||||||||||
Loan | 71 | New Hyde Park Commons | 0.2% | 1999 | NAP | 14,651 | Sq. Ft. | 167 | L(26), D(90), O(4) | T-12 3/31/2015 | 975,888 | ||||||||||
Loan | 72 | Gypsum Riverview MHP | 0.2% | 1988 | NAP | 42 | Pads | 57,082 | L(25), D(88), O(7) | T-12 2/28/2015 | 321,991 | ||||||||||
Loan | 73 | Sprint Oviedo | 0.2% | 2015 | NAP | 6,059 | Sq. Ft. | 362 | L(26), D(90), O(4) | ||||||||||||
Loan | 74 | Wickshire Apartments | 0.1% | 1974 | NAP | 123 | Units | 16,646 | L(25), D(91), O(4) | T-12 4/30/2015 | 849,530 | ||||||||||
Loan | 75 | Georgetown Self Storage | 0.1% | 1999 | NAP | 60,100 | Sq. Ft. | 30 | L(26), D(90), O(4) | T-12 3/30/2015 | 402,135 | ||||||||||
Loan | 76 | Dollar General - Canyon Lake(39) | 0.1% | 2015 | NAP | 9,100 | Sq. Ft. | 99 | YM(25), DorYM(88), O(7) | ||||||||||||
Loan | 77 | Dollar General - Pleasanton(39) | 0.1% | 2015 | NAP | 9,026 | Sq. Ft. | 95 | YM(25), DorYM(88), O(7) | ||||||||||||
Loan | 78 | Dollar General - Peoria (West)(39) | 0.1% | 2015 | NAP | 9,002 | Sq. Ft. | 94 | YM(25), DorYM(88), O(7) | ||||||||||||
Loan | 79 | Dollar General - Bridgeport(39) | 0.1% | 2015 | NAP | 9,100 | Sq. Ft. | 89 | YM(25), DorYM(88), O(7) | ||||||||||||
Loan | 80 | Dollar General - Tremont(39) | 0.1% | 2015 | NAP | 9,026 | Sq. Ft. | 86 | YM(25), DorYM(88), O(7) | ||||||||||||
Loan | 81 | Dollar General - Wheeler(39) | 0.1% | 2015 | NAP | 9,002 | Sq. Ft. | 79 | YM(25), DorYM(88), O(7) |
A-1-18 |
COMM 2015-CCRE24 | |||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||
% of | Second Most | Second | Second | Second | Third Most | Third | Third | Third | |||||||||||||||||
Property | Initial Pool | Most Recent | Most Recent | Recent Operating | Most Recent | Most Recent | Most Recent | Recent Operating | Most Recent | Most Recent | Most Recent | ||||||||||||||
Flag | ID | Property Name | Balance | Expenses($) | NOI($) | Statements Date | EGI($) | Expenses($) | NOI($) | Statements Date | EGI($) | Expenses($) | NOI($) | ||||||||||||
Loan | 1 | Lakewood Center(36)(37) | 8.6% | 13,338,102 | 33,982,874 | 12/31/2014 | 46,340,504 | 13,517,046 | 32,823,457 | 12/31/2013 | 43,966,788 | 12,858,908 | 31,107,880 | ||||||||||||
Loan | 2 | Eden Roc(36) | 6.8% | 54,855,048 | 23,746,331 | 12/31/2014 | 77,730,333 | 55,718,577 | 22,011,756 | 12/31/2013 | 76,610,621 | 58,000,398 | 18,610,223 | ||||||||||||
Loan | 3 | Heartland Industrial Portfolio(36) | 6.8% | 7,144,125 | 22,179,122 | 12/31/2014 | 29,061,949 | 7,260,551 | 21,801,398 | 12/31/2013 | 28,104,597 | 6,821,844 | 21,282,753 | ||||||||||||
Property | 3.01 | 1080 Jenkins Brothers Road | 0.8% | ||||||||||||||||||||||
Property | 3.02 | 4080 Perry Boulevard | 0.5% | ||||||||||||||||||||||
Property | 3.03 | 5045 West 79th Street | 0.5% | ||||||||||||||||||||||
Property | 3.04 | 117-119 Industrial Drive | 0.5% | ||||||||||||||||||||||
Property | 3.05 | 150 Omicron Court | 0.4% | ||||||||||||||||||||||
Property | 3.06 | 431 Smith Lane | 0.4% | ||||||||||||||||||||||
Property | 3.07 | 4800 Corporation Drive | 0.4% | ||||||||||||||||||||||
Property | 3.08 | 6500 Adelaide Court | 0.4% | ||||||||||||||||||||||
Property | 3.09 | 271 Omega Parkway | 0.3% | ||||||||||||||||||||||
Property | 3.10 | 1380 Perry Road | 0.3% | ||||||||||||||||||||||
Property | 3.11 | 2000 Stanley Gault Parkway | 0.3% | ||||||||||||||||||||||
Property | 3.12 | 300 Oak Bluff Lane | 0.3% | ||||||||||||||||||||||
Property | 3.13 | 120 Trans Air Drive | 0.3% | ||||||||||||||||||||||
Property | 3.14 | 5201 Interchange Way | 0.2% | ||||||||||||||||||||||
Property | 3.15 | 5250-5350 Lakeview Parkway | 0.2% | ||||||||||||||||||||||
Property | 3.16 | 2850 Earhart Court | 0.2% | ||||||||||||||||||||||
Property | 3.17 | 7555 Woodland Drive | 0.2% | ||||||||||||||||||||||
Property | 3.18 | 801 Swan Drive | 0.2% | ||||||||||||||||||||||
Property | 3.19 | 7601-7687 Winton Drive | 0.2% | ||||||||||||||||||||||
Property | 3.20 | 7645 Woodland Drive | 0.1% | ||||||||||||||||||||||
Property | 3.21 | 200 Northfork Lane | 0.1% | ||||||||||||||||||||||
Property | 3.22 | 100 Northfork Lane | 0.1% | ||||||||||||||||||||||
Loan | 4 | Palazzo Verdi | 5.3% | 4,706,018 | 6,773,803 | 12/31/2014 | 11,436,221 | 4,696,528 | 6,739,693 | 12/31/2013 | 11,135,893 | 4,602,720 | 6,533,174 | ||||||||||||
Loan | 5 | Equinox West LA(34) | 4.8% | 4,852,500 | 12/31/2013 | 4,852,500 | 4,852,500 | 12/31/2012 | 4,852,500 | 4,852,500 | |||||||||||||||
Loan | 6 | Two Chatham Center & Garage | 4.5% | 3,675,266 | 6,030,714 | 12/31/2013 | 10,225,818 | 3,567,387 | 6,658,431 | 12/31/2012 | 9,799,091 | 3,549,584 | 6,249,507 | ||||||||||||
Loan | 7 | 40 Wall Street(36) | 4.3% | 18,863,645 | 10,293,751 | 12/31/2014 | 29,603,829 | 18,918,523 | 10,685,306 | 12/31/2013 | 32,979,857 | 18,225,522 | 14,754,335 | ||||||||||||
Loan | 8 | Westin Portland | 4.2% | 7,787,101 | 6,874,662 | 12/31/2014 | 13,995,925 | 7,733,742 | 6,262,183 | 12/31/2013 | 12,469,953 | 6,988,338 | 5,481,615 | ||||||||||||
Loan | 9 | Carefree Natomas Apartments | 2.7% | 2,750,763 | 2,986,448 | 12/31/2014 | 5,677,281 | 2,714,158 | 2,963,123 | 12/31/2013 | 5,491,413 | 2,628,100 | 2,863,313 | ||||||||||||
Loan | 10 | Bunker Hill Village and Valley Forge Village MHC(39) | 2.7% | 1,191,708 | 2,794,342 | 12/31/2014 | 3,942,609 | 1,237,449 | 2,705,160 | 12/31/2013 | 3,815,253 | 1,231,761 | 2,583,492 | ||||||||||||
Loan | 11 | McMullen Portfolio(38) | 2.3% | 1,554,581 | 3,400,503 | 12/31/2014 | 4,958,789 | 1,521,044 | 3,437,745 | 12/31/2013 | 4,028,463 | 1,469,191 | 2,559,272 | ||||||||||||
Property | 11.01 | Atrium I | 0.6% | ||||||||||||||||||||||
Property | 11.02 | Atrium II | 0.5% | ||||||||||||||||||||||
Property | 11.03 | Eisenhower Commerce Center | 0.3% | ||||||||||||||||||||||
Property | 11.04 | Valley Ranch Business Park #3 | 0.3% | ||||||||||||||||||||||
Property | 11.05 | Valley Ranch Business Park #4 & 5 | 0.3% | ||||||||||||||||||||||
Property | 11.06 | Valley Ranch Business Park #19 | 0.2% | ||||||||||||||||||||||
Property | 11.07 | Valley Ranch Business Park #23 | 0.1% | ||||||||||||||||||||||
Property | 11.08 | Valley Ranch Business Park #27 | 0.1% | ||||||||||||||||||||||
Loan | 12 | Embassy Suites Denver Tech Center | 2.2% | 6,685,562 | 3,023,145 | 12/31/2014 | 10,420,563 | 6,975,342 | 3,445,221 | 12/31/2013 | 10,200,595 | 6,630,151 | 3,570,444 | ||||||||||||
Loan | 13 | AVCO Center | 2.2% | 1,873,568 | 4,051,687 | 12/31/2014 | 5,774,617 | 1,881,522 | 3,893,095 | 12/31/2013 | 5,150,228 | 2,043,289 | 3,106,938 | ||||||||||||
Loan | 14 | Arbors at Las Colinas | 2.1% | 2,121,306 | 2,294,199 | 12/31/2014 | 4,326,164 | 2,105,679 | 2,220,485 | 12/31/2013 | 4,210,803 | 2,061,655 | 2,149,148 | ||||||||||||
Loan | 15 | Boudin at the Wharf | 1.9% | 1,733,669 | 2,542,860 | 12/31/2013 | 3,877,162 | 1,385,930 | 2,491,232 | 12/31/2012 | 3,341,299 | 861,977 | 2,479,322 | ||||||||||||
Loan | 16 | La Gran Plaza(36)(39) | 1.9% | 6,426,107 | 8,193,256 | 12/31/2014 | 14,538,893 | 6,414,853 | 8,124,040 | 12/31/2013 | 13,955,517 | 5,990,455 | 7,965,063 | ||||||||||||
Loan | 17 | Westway Industrial | 1.9% | 940,404 | 1,782,043 | 12/31/2014 | 2,885,114 | 945,741 | 1,939,374 | 12/31/2013 | 3,301,082 | 991,160 | 2,309,922 | ||||||||||||
Loan | 18 | Osborne Chattanooga Office Portfolio | 1.7% | 3,058,963 | 2,484,362 | 12/31/2014 | 5,503,768 | 3,039,825 | 2,463,943 | 12/31/2013 | 5,592,785 | 2,849,637 | 2,743,148 | ||||||||||||
Property | 18.01 | Osborne Building | 0.4% | 723,896 | 613,918 | 12/31/2014 | 1,327,737 | 712,395 | 615,342 | 12/31/2013 | 1,283,717 | 672,134 | 611,583 | ||||||||||||
Property | 18.02 | Uptain Building | 0.3% | 503,842 | 408,057 | 12/31/2014 | 877,493 | 505,966 | 371,527 | 12/31/2013 | 847,800 | 470,877 | 376,923 | ||||||||||||
Property | 18.03 | Franklin Building | 0.2% | 297,247 | 121,564 | 12/31/2014 | 394,206 | 294,299 | 99,907 | 12/31/2013 | 475,458 | 312,687 | 162,771 | ||||||||||||
Property | 18.04 | 6200 Building | 0.2% | 468,324 | 413,233 | 12/31/2014 | 872,549 | 472,794 | 399,755 | 12/31/2013 | 886,086 | 383,926 | 502,160 | ||||||||||||
Property | 18.05 | 6000 Building | 0.1% | 76,618 | 216,388 | 12/31/2014 | 292,611 | 77,058 | 215,553 | 12/31/2013 | 290,978 | 71,273 | 219,705 | ||||||||||||
Property | 18.06 | 6300 Building | 0.1% | 176,133 | 232,884 | 12/31/2014 | 408,792 | 176,523 | 232,269 | 12/31/2013 | 499,799 | 169,558 | 330,241 | ||||||||||||
Property | 18.07 | 6100 Building | 0.1% | 135,497 | 33,320 | 12/31/2014 | 178,151 | 139,102 | 39,049 | 12/31/2013 | 193,525 | 135,292 | 58,233 |
A-1-19 |
COMM 2015-CCRE24 | |||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||
% of | Second Most | Second | Second | Second | Third Most | Third | Third | Third | |||||||||||||||||
Property | Initial Pool | Most Recent | Most Recent | Recent Operating | Most Recent | Most Recent | Most Recent | Recent Operating | Most Recent | Most Recent | Most Recent | ||||||||||||||
Flag | ID | Property Name | Balance | Expenses($) | NOI($) | Statements Date | EGI($) | Expenses($) | NOI($) | Statements Date | EGI($) | Expenses($) | NOI($) | ||||||||||||
Property | 18.08 | 5800 Building | 0.1% | 131,964 | 37,537 | 12/31/2014 | 184,127 | 135,544 | 48,583 | 12/31/2013 | 181,423 | 127,419 | 54,004 | ||||||||||||
Property | 18.09 | 5900 Building | 0.1% | 108,569 | 74,166 | 12/31/2014 | 190,406 | 102,147 | 88,259 | 12/31/2013 | 197,300 | 99,819 | 97,481 | ||||||||||||
Property | 18.10 | 5700 Building | 0.1% | 120,968 | 118,197 | 12/31/2014 | 250,428 | 123,576 | 126,852 | 12/31/2013 | 261,303 | 123,372 | 137,931 | ||||||||||||
Property | 18.11 | 6500 Building | 0.1% | 145,018 | 70,189 | 12/31/2014 | 203,727 | 142,691 | 61,036 | 12/31/2013 | 177,017 | 136,724 | 40,293 | ||||||||||||
Property | 18.12 | 6600 Building | 0.0% | 63,704 | 93,394 | 12/31/2014 | 167,751 | 51,470 | 116,281 | 12/31/2013 | 154,880 | 53,071 | 101,809 | ||||||||||||
Property | 18.13 | 6400 Building | 0.0% | 107,183 | 51,515 | 12/31/2014 | 155,790 | 106,260 | 49,530 | 12/31/2013 | 143,499 | 93,485 | 50,014 | ||||||||||||
Loan | 19 | Midway Shopping Center | 1.7% | 2,157,803 | 2,506,914 | 12/31/2014 | 4,475,180 | 2,217,728 | 2,257,452 | 12/31/2013 | 4,571,696 | 2,346,156 | 2,225,540 | ||||||||||||
Loan | 20 | ART Multi-State Portfolio I | 1.6% | 1,475,211 | 2,144,962 | 12/31/2014 | 3,480,727 | 1,459,434 | 2,021,293 | 12/31/2013 | 3,243,640 | 1,402,248 | 1,841,392 | ||||||||||||
Property | 20.01 | Slate Run | 0.4% | 339,437 | 629,745 | 12/31/2014 | 948,746 | 330,282 | 618,464 | 12/31/2013 | 903,091 | 321,697 | 581,394 | ||||||||||||
Property | 20.02 | Rosewood | 0.3% | 228,063 | 396,903 | 12/31/2014 | 611,479 | 226,029 | 385,450 | 12/31/2013 | 607,638 | 210,918 | 396,720 | ||||||||||||
Property | 20.03 | Redwood Hollow | 0.3% | 235,518 | 308,427 | 12/31/2014 | 536,323 | 228,884 | 307,439 | 12/31/2013 | 523,269 | 214,443 | 308,826 | ||||||||||||
Property | 20.04 | Ranchside | 0.2% | 236,911 | 293,918 | 12/31/2014 | 511,113 | 238,430 | 272,683 | 12/31/2013 | 379,060 | 252,865 | 126,195 | ||||||||||||
Property | 20.05 | Sutton Place | 0.2% | 189,872 | 249,485 | 12/31/2014 | 385,325 | 185,204 | 200,121 | 12/31/2013 | 359,939 | 164,376 | 195,563 | ||||||||||||
Property | 20.06 | Capital Ridge | 0.2% | 245,410 | 266,484 | 12/31/2014 | 487,741 | 250,605 | 237,136 | 12/31/2013 | 470,643 | 237,949 | 232,694 | ||||||||||||
Loan | 21 | East Hampton Village(39) | 1.5% | 434,421 | 1,556,161 | 12/31/2014 | 1,971,912 | 439,772 | 1,532,140 | 12/31/2013 | 1,921,682 | 423,866 | 1,497,816 | ||||||||||||
Loan | 22 | Vero Beach Outlets | 1.5% | 3,531,719 | 1,170,358 | 12/31/2013 | 4,389,900 | 3,490,560 | 899,340 | 12/31/2012 | 3,819,250 | 3,335,274 | 483,976 | ||||||||||||
Loan | 23 | LG&E Center | 1.5% | 2,782,626 | 4,159,384 | 12/31/2014 | 6,883,546 | 2,777,630 | 4,105,916 | 12/31/2013 | 5,463,621 | 2,694,406 | 2,769,215 | ||||||||||||
Loan | 24 | Siemens Buffalo Grove | 1.3% | 454,878 | 1,319,810 | 12/31/2013 | 1,743,394 | 431,335 | 1,312,059 | 12/31/2012 | 1,718,757 | 405,638 | 1,313,118 | ||||||||||||
Loan | 25 | Sheraton Suites Akron | 1.3% | 8,660,292 | 2,977,381 | 12/31/2014 | 11,694,988 | 8,627,905 | 3,067,083 | 12/31/2013 | 11,972,463 | 8,679,091 | 3,293,372 | ||||||||||||
Loan | 26 | Las Palmas Village(38) | 1.3% | 368,353 | 1,709,869 | 12/31/2013 | 2,024,779 | 335,284 | 1,689,495 | 12/31/2012 | 1,972,763 | 332,742 | 1,640,021 | ||||||||||||
Loan | 27 | FogCatcher Inn Pacifica(39) | 1.2% | 1,540,689 | 1,814,451 | 12/31/2014 | 3,510,203 | 1,616,101 | 1,894,102 | 12/31/2013 | 3,639,458 | 1,581,209 | 2,058,249 | ||||||||||||
Loan | 28 | Cottage Inn by the Sea Pacifica(39) | 1.1% | 1,768,718 | 1,907,559 | 12/31/2014 | 3,824,828 | 1,771,638 | 2,053,190 | 12/31/2013 | 3,518,093 | 1,586,946 | 1,931,147 | ||||||||||||
Loan | 29 | Fireside Inn on Moonstone Beach Pacifica(39) | 0.9% | 1,271,382 | 1,593,611 | 12/31/2014 | 2,737,518 | 1,222,020 | 1,515,498 | 12/31/2013 | 2,549,293 | 1,194,677 | 1,354,616 | ||||||||||||
Loan | 30 | Anaheim Hills Business Center(39) | 0.8% | 571,436 | 879,351 | 12/31/2013 | 1,457,600 | 548,151 | 909,449 | 12/31/2012 | 1,441,688 | 520,234 | 921,454 | ||||||||||||
Loan | 31 | Motor Lofts & Locust Street Lofts | 0.8% | 618,166 | 798,239 | ||||||||||||||||||||
Property | 31.01 | Locust Street Lofts | 0.4% | 406,709 | 301,857 | ||||||||||||||||||||
Property | 31.02 | Motor Lofts | 0.4% | 211,457 | 496,382 | ||||||||||||||||||||
Loan | 32 | Hilton Garden Inn Blacksburg | 0.8% | 3,097,038 | 1,702,697 | 12/31/2014 | 4,668,169 | 3,045,216 | 1,622,953 | 12/31/2013 | 4,440,482 | 2,940,533 | 1,499,949 | ||||||||||||
Loan | 33 | 940 Howard | 0.7% | ||||||||||||||||||||||
Loan | 34 | 2217 Caton Avenue | 0.7% | 162,858 | 583,810 | 12/31/2014 | 764,394 | 163,472 | 600,922 | ||||||||||||||||
Loan | 35 | Corpus Christi Portfolio | 0.7% | 2,146,503 | 1,350,768 | 12/31/2014 | 3,419,633 | 2,159,733 | 1,259,900 | 12/31/2013 | 3,509,777 | 2,010,038 | 1,499,739 | ||||||||||||
Property | 35.01 | LaQuinta Inn & Suites Corpus Christi | 0.4% | 980,581 | 796,221 | 12/31/2014 | 1,725,191 | 957,435 | 767,756 | 12/31/2013 | 1,686,469 | 964,512 | 721,957 | ||||||||||||
Property | 35.02 | Candlewood Suites Corpus Christi | 0.3% | 1,165,922 | 554,547 | 12/31/2014 | 1,694,442 | 1,202,298 | 492,144 | 12/31/2013 | 1,823,308 | 1,045,526 | 777,782 | ||||||||||||
Loan | 36 | Cypress Point Shopping Center | 0.7% | 295,650 | 812,634 | 12/31/2014 | 1,094,535 | 281,962 | 812,573 | 12/31/2013 | 1,100,486 | 294,537 | 805,949 | ||||||||||||
Loan | 37 | Bemidji Multifamily | 0.6% | 463,362 | 815,138 | 12/31/2014 | 1,276,332 | 492,201 | 784,131 | 12/31/2013 | 1,264,486 | 481,665 | 782,821 | ||||||||||||
Loan | 38 | Home 2 Suites | 0.6% | 1,503,879 | 1,128,971 | 12/31/2014 | 2,679,257 | 1,497,547 | 1,181,710 | 12/31/2013 | 2,356,984 | 1,300,645 | 1,056,339 | ||||||||||||
Loan | 39 | Trowbridge Village Retail Center | 0.6% | 217,965 | 144,022 | 12/31/2014 | 401,955 | 224,627 | 177,328 | 12/31/2013 | 580,942 | 243,679 | 337,262 | ||||||||||||
Loan | 40 | Grand Rapids - 4147 Eastern Ave(39) | 0.5% | 654,606 | 696,273 | 12/31/2014 | 1,036,532 | 596,994 | 439,538 | 12/31/2013 | 968,723 | 527,558 | 441,165 | ||||||||||||
Loan | 41 | The Addison | 0.5% | 568,751 | 698,549 | 12/31/2014 | 1,066,109 | 554,173 | 511,936 | 12/31/2013 | 1,170,242 | 558,523 | 611,719 | ||||||||||||
Loan | 42 | Cedar Brook Business Park(39) | 0.5% | 679,182 | 581,742 | 12/31/2013 | 1,234,769 | 649,139 | 585,630 | 12/31/2012 | 1,107,540 | 594,236 | 513,304 | ||||||||||||
Loan | 43 | AT&T Office | 0.5% | ||||||||||||||||||||||
Loan | 44 | Haier America HQ(39) | 0.5% | ||||||||||||||||||||||
Loan | 45 | Grandview Center(34) | 0.5% | 281,179 | 761,310 | 12/31/2014 | 1,009,712 | 258,092 | 751,620 | 12/31/2013 | 824,021 | 272,958 | 551,063 | ||||||||||||
Loan | 46 | Office Court on Inverness | 0.4% | 363,061 | 431,095 | 12/31/2014 | 785,625 | 364,488 | 421,137 | 12/31/2013 | 864,477 | 390,172 | 474,305 | ||||||||||||
Loan | 47 | Sherman Oaks | 0.4% | 490,107 | 494,752 | 12/31/2014 | 978,648 | 505,673 | 472,974 | 12/31/2013 | 904,614 | 485,401 | 419,213 | ||||||||||||
Loan | 48 | 34 Marketplace | 0.4% | 262,032 | 596,701 | 12/31/2014 | 856,450 | 258,277 | 598,173 | 12/31/2013 | 917,626 | 275,488 | 642,138 | ||||||||||||
Loan | 49 | Weyhill Building | 0.4% | 459,865 | 615,766 | 12/31/2014 | 1,046,250 | 464,383 | 581,867 | 12/31/2013 | 940,069 | 389,099 | 550,970 | ||||||||||||
Loan | 50 | Rancho Crossroads Plaza | 0.4% | 206,796 | 578,960 | 12/31/2014 | 773,154 | 208,746 | 564,408 | 12/31/2013 | 780,515 | 210,200 | 570,315 | ||||||||||||
Loan | 51 | Addison House | 0.4% | ||||||||||||||||||||||
Loan | 52 | CVS & BBT Margate | 0.3% | 9,090 | 445,420 | 12/31/2013 | 448,024 | 8,960 | 439,064 | 12/31/2012 | 446,220 | 8,924 | 437,296 | ||||||||||||
Loan | 53 | Grand Rapids - 5010 52nd St SE(39) | 0.3% | 129,642 | -129,642 | 12/31/2014 | 2,606 | 154,731 | -152,125 | 12/31/2013 | 10,422 | 89,212 | -78,790 | ||||||||||||
Loan | 54 | Three Seasons MHP | 0.3% | 209,364 | 328,218 | 12/31/2014 | 516,246 | 198,087 | 318,159 | 12/31/2013 | 495,555 | 190,998 | 304,557 | ||||||||||||
Loan | 55 | Brooksville Mini-Storage Warehouse | 0.1% | 76,144 | 97,865 | 12/31/2014 | 179,604 | 75,373 | 104,231 | 12/31/2013 | 167,996 | 70,147 | 97,849 | ||||||||||||
Loan | 56 | Tarponaire Mobile Resort | 0.3% | 316,462 | 325,782 | 12/31/2014 | 641,963 | 298,997 | 342,966 | 12/31/2013 | 666,314 | 264,901 | 401,414 | ||||||||||||
Loan | 57 | Oddfellows Building | 0.3% | 188,939 | 428,204 | 12/31/2014 | 605,488 | 188,848 | 416,640 | 12/31/2013 | 593,822 | 203,035 | 390,787 |
A-1-20 |
COMM 2015-CCRE24 | |||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||
% of | Second Most | Second | Second | Second | Third Most | Third | Third | Third | |||||||||||||||||
Property | Initial Pool | Most Recent | Most Recent | Recent Operating | Most Recent | Most Recent | Most Recent | Recent Operating | Most Recent | Most Recent | Most Recent | ||||||||||||||
Flag | ID | Property Name | Balance | Expenses($) | NOI($) | Statements Date | EGI($) | Expenses($) | NOI($) | Statements Date | EGI($) | Expenses($) | NOI($) | ||||||||||||
Loan | 58 | Black Bear Center | 0.3% | 178,449 | 546,080 | 12/31/2014 | 724,906 | 196,813 | 528,093 | 12/31/2013 | 808,605 | 189,374 | 619,230 | ||||||||||||
Loan | 59 | Garden of the Gods RV Park | 0.3% | 639,697 | 703,951 | 12/31/2014 | 1,220,684 | 648,469 | 572,215 | 12/31/2013 | 946,578 | 637,209 | 309,368 | ||||||||||||
Loan | 60 | Grande Haven Villas | 0.3% | 107,468 | 229,274 | 12/31/2014 | 258,469 | 83,240 | 175,230 | ||||||||||||||||
Loan | 61 | Extra Space Storage | 0.3% | 440,065 | 332,512 | 12/31/2014 | 769,784 | 413,221 | 356,563 | 12/31/2013 | 689,547 | 374,723 | 314,824 | ||||||||||||
Loan | 62 | StoreSmart Spring Hill | 0.3% | 278,949 | 312,850 | 12/31/2014 | 568,352 | 303,033 | 265,319 | 12/31/2013 | 503,468 | 313,632 | 189,836 | ||||||||||||
Loan | 63 | Atrium Villa Apartments | 0.3% | 273,167 | 357,067 | 12/31/2014 | 636,634 | 287,491 | 349,143 | 12/31/2013 | 635,664 | 270,009 | 365,655 | ||||||||||||
Loan | 64 | Edinburg Shopping Center | 0.3% | ||||||||||||||||||||||
Loan | 65 | Merced Estates MHC | 0.3% | 305,764 | 331,099 | 12/31/2014 | 621,755 | 296,495 | 325,260 | 12/31/2013 | 603,410 | 333,547 | 269,863 | ||||||||||||
Loan | 66 | Spanish Palms Plaza | 0.3% | 122,059 | 211,456 | 12/31/2014 | 294,367 | 119,676 | 174,690 | 12/31/2013 | 103,884 | 62,836 | 41,047 | ||||||||||||
Loan | 67 | Easy Street Apartments | 0.2% | 80,936 | 249,406 | 12/31/2014 | 282,651 | 76,342 | 206,309 | 12/31/2013 | 275,566 | 86,116 | 189,450 | ||||||||||||
Loan | 68 | Great American Office Plaza | 0.2% | 146,948 | 275,564 | 12/31/2014 | 397,763 | 147,102 | 250,661 | 12/31/2013 | 337,233 | 134,696 | 202,537 | ||||||||||||
Loan | 69 | Carriage House Apartments | 0.2% | 660,010 | 212,480 | 12/31/2014 | 873,141 | 676,794 | 196,347 | 12/31/2013 | 909,885 | 621,346 | 288,539 | ||||||||||||
Loan | 70 | Valley View I & II | 0.2% | 450,126 | 312,719 | 12/31/2014 | 765,363 | 446,733 | 318,630 | 12/31/2013 | 659,279 | 436,298 | 222,981 | ||||||||||||
Loan | 71 | New Hyde Park Commons | 0.2% | 560,933 | 414,955 | 12/31/2014 | 971,333 | 550,659 | 420,673 | 12/31/2013 | 795,567 | 519,402 | 276,165 | ||||||||||||
Loan | 72 | Gypsum Riverview MHP | 0.2% | 90,016 | 231,975 | 12/31/2014 | 323,016 | 90,123 | 232,893 | 12/31/2013 | 311,899 | 89,772 | 222,128 | ||||||||||||
Loan | 73 | Sprint Oviedo | 0.2% | ||||||||||||||||||||||
Loan | 74 | Wickshire Apartments | 0.1% | 618,456 | 231,074 | 12/31/2014 | 838,079 | 635,008 | 203,071 | 12/31/2013 | 773,465 | 431,349 | 342,116 | ||||||||||||
Loan | 75 | Georgetown Self Storage | 0.1% | 213,745 | 188,390 | 12/31/2014 | 396,823 | 225,399 | 171,424 | 12/31/2013 | 358,531 | 182,869 | 175,663 | ||||||||||||
Loan | 76 | Dollar General - Canyon Lake(39) | 0.1% | ||||||||||||||||||||||
Loan | 77 | Dollar General - Pleasanton(39) | 0.1% | ||||||||||||||||||||||
Loan | 78 | Dollar General - Peoria (West)(39) | 0.1% | ||||||||||||||||||||||
Loan | 79 | Dollar General - Bridgeport(39) | 0.1% | ||||||||||||||||||||||
Loan | 80 | Dollar General - Tremont(39) | 0.1% | ||||||||||||||||||||||
Loan | 81 | Dollar General - Wheeler(39) | 0.1% |
A-1-21 |
COMM 2015-CCRE24 | |||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||
% of | |||||||||||||||||||||||||
Property | Initial Pool | Underwritten NOI | Underwritten NCF | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Ownership | ||||||||||||||
Flag | ID | Property Name | Balance | Debt Yield(10)(12)(13)(16) | Debt Yield(10)(12)(13)(16) | Revenue($) | EGI($) | Expenses($) | NOI ($) | Reserves($) | TI/LC($) | NCF ($) | Interest(20) | ||||||||||||
Loan | 1 | Lakewood Center(36)(37) | 8.6% | 14.8% | 14.3% | 31,386,823 | 48,041,737 | 12,638,666 | 35,403,071 | 207,812 | 1,084,153 | 34,111,105 | Fee Simple | ||||||||||||
Loan | 2 | Eden Roc(36) | 6.8% | 12.0% | 10.3% | 45,040,478 | 80,826,345 | 57,994,524 | 22,831,821 | 3,233,054 | 19,598,767 | Fee Simple | |||||||||||||
Loan | 3 | Heartland Industrial Portfolio(36) | 6.8% | 8.6% | 8.1% | 21,790,206 | 28,921,598 | 7,348,721 | 21,572,877 | 1,272,488 | 137,006 | 20,163,383 | Fee Simple | ||||||||||||
Property | 3.01 | 1080 Jenkins Brothers Road | 0.8% | Fee Simple | |||||||||||||||||||||
Property | 3.02 | 4080 Perry Boulevard | 0.5% | Fee Simple | |||||||||||||||||||||
Property | 3.03 | 5045 West 79th Street | 0.5% | Fee Simple | |||||||||||||||||||||
Property | 3.04 | 117-119 Industrial Drive | 0.5% | Fee Simple | |||||||||||||||||||||
Property | 3.05 | 150 Omicron Court | 0.4% | Fee Simple | |||||||||||||||||||||
Property | 3.06 | 431 Smith Lane | 0.4% | Fee Simple | |||||||||||||||||||||
Property | 3.07 | 4800 Corporation Drive | 0.4% | Fee Simple | |||||||||||||||||||||
Property | 3.08 | 6500 Adelaide Court | 0.4% | Fee Simple | |||||||||||||||||||||
Property | 3.09 | 271 Omega Parkway | 0.3% | Fee Simple | |||||||||||||||||||||
Property | 3.10 | 1380 Perry Road | 0.3% | Fee Simple | |||||||||||||||||||||
Property | 3.11 | 2000 Stanley Gault Parkway | 0.3% | Fee Simple | |||||||||||||||||||||
Property | 3.12 | 300 Oak Bluff Lane | 0.3% | Fee Simple | |||||||||||||||||||||
Property | 3.13 | 120 Trans Air Drive | 0.3% | Fee Simple | |||||||||||||||||||||
Property | 3.14 | 5201 Interchange Way | 0.2% | Fee Simple | |||||||||||||||||||||
Property | 3.15 | 5250-5350 Lakeview Parkway | 0.2% | Fee Simple | |||||||||||||||||||||
Property | 3.16 | 2850 Earhart Court | 0.2% | Fee Simple | |||||||||||||||||||||
Property | 3.17 | 7555 Woodland Drive | 0.2% | Fee Simple | |||||||||||||||||||||
Property | 3.18 | 801 Swan Drive | 0.2% | Fee Simple | |||||||||||||||||||||
Property | 3.19 | 7601-7687 Winton Drive | 0.2% | Fee Simple | |||||||||||||||||||||
Property | 3.20 | 7645 Woodland Drive | 0.1% | Fee Simple | |||||||||||||||||||||
Property | 3.21 | 200 Northfork Lane | 0.1% | Fee Simple | |||||||||||||||||||||
Property | 3.22 | 100 Northfork Lane | 0.1% | Fee Simple | |||||||||||||||||||||
Loan | 4 | Palazzo Verdi | 5.3% | 8.7% | 8.3% | 8,036,420 | 10,802,620 | 4,422,234 | 6,380,386 | 60,449 | 216,949 | 6,102,989 | Fee Simple | ||||||||||||
Loan | 5 | Equinox West LA(34) | 4.8% | 7.6% | 7.5% | 5,337,200 | 5,177,084 | 103,542 | 5,073,542 | 21,710 | 54,275 | 4,997,557 | Fee Simple | ||||||||||||
Loan | 6 | Two Chatham Center & Garage | 4.5% | 9.5% | 9.0% | 5,652,122 | 9,820,228 | 3,925,395 | 5,894,833 | 49,385 | 206,073 | 5,639,375 | Fee Simple | ||||||||||||
Loan | 7 | 40 Wall Street(36) | 4.3% | 14.0% | 12.9% | 42,043,428 | 42,884,535 | 20,600,765 | 22,283,771 | 291,302 | 1,464,794 | 20,527,675 | Leasehold | ||||||||||||
Loan | 8 | Westin Portland | 4.2% | 11.8% | 10.6% | 13,195,418 | 14,661,763 | 7,736,069 | 6,925,694 | 733,088 | 6,192,606 | Fee Simple | |||||||||||||
Loan | 9 | Carefree Natomas Apartments | 2.7% | 7.9% | 7.6% | 7,186,608 | 5,802,717 | 2,816,589 | 2,986,128 | 128,000 | 2,858,128 | Fee Simple | |||||||||||||
Loan | 10 | Bunker Hill Village and Valley Forge Village MHC(39) | 2.7% | 7.5% | 7.5% | 4,027,968 | 3,972,677 | 1,137,954 | 2,834,723 | 19,450 | 2,815,273 | Fee Simple | |||||||||||||
Loan | 11 | McMullen Portfolio(38) | 2.3% | 10.2% | 8.7% | 5,213,091 | 4,796,044 | 1,532,476 | 3,263,568 | 43,987 | 417,877 | 2,801,704 | Fee Simple | ||||||||||||
Property | 11.01 | Atrium I | 0.6% | Fee Simple | |||||||||||||||||||||
Property | 11.02 | Atrium II | 0.5% | Fee Simple | |||||||||||||||||||||
Property | 11.03 | Eisenhower Commerce Center | 0.3% | Fee Simple | |||||||||||||||||||||
Property | 11.04 | Valley Ranch Business Park #3 | 0.3% | Fee Simple | |||||||||||||||||||||
Property | 11.05 | Valley Ranch Business Park #4 & 5 | 0.3% | Fee Simple | |||||||||||||||||||||
Property | 11.06 | Valley Ranch Business Park #19 | 0.2% | Fee Simple | |||||||||||||||||||||
Property | 11.07 | Valley Ranch Business Park #23 | 0.1% | Fee Simple | |||||||||||||||||||||
Property | 11.08 | Valley Ranch Business Park #27 | 0.1% | Fee Simple | |||||||||||||||||||||
Loan | 12 | Embassy Suites Denver Tech Center | 2.2% | 12.4% | 11.0% | 9,313,009 | 10,786,664 | 6,993,614 | 3,793,050 | 431,467 | 3,361,584 | Fee Simple | |||||||||||||
Loan | 13 | AVCO Center | 2.2% | 14.1% | 13.4% | 5,815,885 | 6,356,095 | 2,125,192 | 4,230,903 | 26,874 | 179,158 | 4,024,871 | Fee Simple | ||||||||||||
Loan | 14 | Arbors at Las Colinas | 2.1% | 8.3% | 7.9% | 4,330,440 | 4,557,669 | 2,162,808 | 2,394,861 | 117,504 | 2,277,357 | Fee Simple | |||||||||||||
Loan | 15 | Boudin at the Wharf | 1.9% | 9.5% | 9.4% | 2,817,700 | 4,914,937 | 2,355,918 | 2,559,019 | 5,635 | 28,177 | 2,525,207 | Leasehold | ||||||||||||
Loan | 16 | La Gran Plaza(36)(39) | 1.9% | 11.2% | 10.2% | 12,944,458 | 14,959,722 | 6,453,393 | 8,506,329 | 206,123 | 566,940 | 7,733,266 | Fee Simple | ||||||||||||
Loan | 17 | Westway Industrial | 1.9% | 8.6% | 8.0% | 3,046,831 | 3,236,928 | 1,017,160 | 2,219,769 | 82,614 | 79,597 | 2,057,558 | Fee Simple | ||||||||||||
Loan | 18 | Osborne Chattanooga Office Portfolio | 1.7% | 11.6% | 9.4% | 6,382,626 | 5,624,017 | 2,850,220 | 2,773,798 | 95,909 | 416,796 | 2,261,093 | Fee Simple | ||||||||||||
Property | 18.01 | Osborne Building | 0.4% | 1,304,944 | 1,282,599 | 668,291 | 614,308 | 18,557 | 100,559 | 495,191 | Fee Simple | ||||||||||||||
Property | 18.02 | Uptain Building | 0.3% | 966,632 | 889,760 | 472,697 | 417,064 | 14,734 | 62,471 | 339,858 | Fee Simple | ||||||||||||||
Property | 18.03 | Franklin Building | 0.2% | 768,138 | 549,026 | 286,164 | 262,862 | 11,510 | 37,371 | 213,981 | Fee Simple | ||||||||||||||
Property | 18.04 | 6200 Building | 0.2% | 933,163 | 887,893 | 435,084 | 452,809 | 11,775 | 64,482 | 376,552 | Fee Simple | ||||||||||||||
Property | 18.05 | 6000 Building | 0.1% | 231,676 | 293,680 | 70,923 | 222,757 | 3,830 | 15,251 | 203,676 | Fee Simple | ||||||||||||||
Property | 18.06 | 6300 Building | 0.1% | 408,202 | 411,036 | 161,359 | 249,677 | 5,136 | 21,490 | 223,052 | Fee Simple | ||||||||||||||
Property | 18.07 | 6100 Building | 0.1% | 312,061 | 151,455 | 128,455 | 23,000 | 5,344 | 11,379 | 6,277 | Fee Simple |
A-1-22 |
COMM 2015-CCRE24 | |||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||
% of | |||||||||||||||||||||||||
Property | Initial Pool | Underwritten NOI | Underwritten NCF | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Ownership | ||||||||||||||
Flag | ID | Property Name | Balance | Debt Yield(10)(12)(13)(16) | Debt Yield(10)(12)(13)(16) | Revenue($) | EGI($) | Expenses($) | NOI ($) | Reserves($) | TI/LC($) | NCF ($) | Interest(20) | ||||||||||||
Property | 18.08 | 5800 Building | 0.1% | 296,408 | 153,963 | 122,670 | 31,293 | 5,310 | 15,694 | 10,288 | Fee Simple | ||||||||||||||
Property | 18.09 | 5900 Building | 0.1% | 209,872 | 183,539 | 99,879 | 83,660 | 4,327 | 22,206 | 57,126 | Fee Simple | ||||||||||||||
Property | 18.10 | 5700 Building | 0.1% | 304,392 | 215,054 | 108,856 | 106,197 | 5,161 | 17,966 | 83,070 | Fee Simple | ||||||||||||||
Property | 18.11 | 6500 Building | 0.1% | 262,618 | 219,235 | 136,562 | 82,673 | 4,792 | 14,982 | 62,899 | Fee Simple | ||||||||||||||
Property | 18.12 | 6600 Building | 0.0% | 155,403 | 157,101 | 57,725 | 99,376 | 2,005 | 12,790 | 84,581 | Fee Simple | ||||||||||||||
Property | 18.13 | 6400 Building | 0.0% | 229,118 | 229,677 | 101,555 | 128,122 | 3,427 | 20,153 | 104,541 | Fee Simple | ||||||||||||||
Loan | 19 | Midway Shopping Center | 1.7% | 10.0% | 9.2% | 3,076,106 | 4,576,168 | 2,186,736 | 2,389,431 | 42,413 | 140,322 | 2,206,697 | Fee Simple | ||||||||||||
Loan | 20 | ART Multi-State Portfolio I | 1.6% | 10.1% | 9.4% | 3,528,036 | 3,723,197 | 1,479,298 | 2,243,899 | 148,133 | 2,095,767 | Fee Simple | |||||||||||||
Property | 20.01 | Slate Run | 0.4% | 933,228 | 975,870 | 340,403 | 635,467 | 35,370 | 600,097 | Fee Simple | |||||||||||||||
Property | 20.02 | Rosewood | 0.3% | 598,356 | 641,961 | 226,973 | 414,987 | 21,237 | 393,751 | Fee Simple | |||||||||||||||
Property | 20.03 | Redwood Hollow | 0.3% | 538,644 | 577,081 | 239,145 | 337,936 | 25,176 | 312,760 | Fee Simple | |||||||||||||||
Property | 20.04 | Ranchside | 0.2% | 527,844 | 541,087 | 236,132 | 304,955 | 24,882 | 280,074 | Fee Simple | |||||||||||||||
Property | 20.05 | Sutton Place | 0.2% | 412,164 | 450,109 | 190,477 | 259,632 | 19,007 | 240,625 | Fee Simple | |||||||||||||||
Property | 20.06 | Capital Ridge | 0.2% | 517,800 | 537,089 | 246,168 | 290,921 | 22,462 | 268,460 | Fee Simple | |||||||||||||||
Loan | 21 | East Hampton Village(39) | 1.5% | 7.5% | 7.4% | 2,060,280 | 2,008,521 | 411,094 | 1,597,426 | 9,700 | 1,587,726 | Fee Simple | |||||||||||||
Loan | 22 | Vero Beach Outlets | 1.5% | 11.4% | 9.5% | 4,954,784 | 5,354,510 | 2,968,660 | 2,385,849 | 50,497 | 336,645 | 1,998,708 | Fee Simple | ||||||||||||
Loan | 23 | LG&E Center | 1.5% | 14.4% | 12.8% | 6,311,074 | 7,214,765 | 4,209,194 | 3,005,571 | 56,058 | 285,667 | 2,663,846 | Leasehold | ||||||||||||
Loan | 24 | Siemens Buffalo Grove | 1.3% | 8.8% | 8.3% | 1,799,753 | 2,116,321 | 491,543 | 1,624,778 | 33,900 | 59,424 | 1,531,454 | Fee Simple | ||||||||||||
Loan | 25 | Sheraton Suites Akron | 1.3% | 16.5% | 13.9% | 7,165,038 | 11,592,820 | 8,638,680 | 2,954,140 | 463,713 | 2,490,427 | Fee Simple | |||||||||||||
Loan | 26 | Las Palmas Village(38) | 1.3% | 9.5% | 8.8% | 1,762,497 | 2,046,805 | 388,865 | 1,657,940 | 16,026 | 106,838 | 1,535,076 | Fee Simple | ||||||||||||
Loan | 27 | FogCatcher Inn Pacifica(39) | 1.2% | 11.6% | 10.5% | 3,475,082 | 3,510,203 | 1,616,263 | 1,893,940 | 175,510 | 1,718,430 | Fee Simple | |||||||||||||
Loan | 28 | Cottage Inn by the Sea Pacifica(39) | 1.1% | 13.4% | 12.2% | 3,795,422 | 3,822,359 | 1,772,118 | 2,050,242 | 191,118 | 1,859,124 | Fee Simple | |||||||||||||
Loan | 29 | Fireside Inn on Moonstone Beach Pacifica(39) | 0.9% | 13.0% | 11.9% | 2,849,840 | 2,864,993 | 1,269,562 | 1,595,431 | 143,250 | 1,452,182 | Fee Simple | |||||||||||||
Loan | 30 | Anaheim Hills Business Center(39) | 0.8% | 9.0% | 8.1% | 1,672,579 | 1,536,882 | 566,604 | 970,278 | 28,730 | 64,402 | 877,146 | Fee Simple | ||||||||||||
Loan | 31 | Motor Lofts & Locust Street Lofts | 0.8% | 8.7% | 8.3% | 1,660,248 | 1,562,997 | 684,538 | 878,459 | 37,750 | 840,709 | Fee Simple | |||||||||||||
Property | 31.01 | Locust Street Lofts | 0.4% | 895,162 | 867,889 | 471,474 | 396,415 | 23,750 | 372,665 | Fee Simple | |||||||||||||||
Property | 31.02 | Motor Lofts | 0.4% | 765,085 | 695,108 | 213,064 | 482,044 | 14,000 | 468,044 | Fee Simple | |||||||||||||||
Loan | 32 | Hilton Garden Inn Blacksburg | 0.8% | 15.5% | 13.7% | 4,331,435 | 4,746,341 | 3,114,610 | 1,631,731 | 189,854 | 1,441,877 | Leasehold | |||||||||||||
Loan | 33 | 940 Howard | 0.7% | 10.7% | 10.1% | 1,267,839 | 1,268,420 | 199,783 | 1,068,637 | 5,129 | 54,229 | 1,009,280 | Fee Simple | ||||||||||||
Loan | 34 | 2217 Caton Avenue | 0.7% | 7.7% | 7.6% | 847,467 | 893,371 | 150,080 | 743,291 | 7,410 | 735,881 | Fee Simple | |||||||||||||
Loan | 35 | Corpus Christi Portfolio | 0.7% | 13.2% | 11.7% | 3,455,279 | 3,497,271 | 2,250,547 | 1,246,724 | 139,891 | 1,106,833 | Fee Simple | |||||||||||||
Property | 35.01 | LaQuinta Inn & Suites Corpus Christi | 0.4% | 1,774,039 | 1,776,802 | 1,050,880 | 725,922 | 71,072 | 654,850 | Fee Simple | |||||||||||||||
Property | 35.02 | Candlewood Suites Corpus Christi | 0.3% | 1,681,240 | 1,720,469 | 1,199,667 | 520,802 | 68,819 | 451,983 | Fee Simple | |||||||||||||||
Loan | 36 | Cypress Point Shopping Center | 0.7% | 9.5% | 8.4% | 1,251,668 | 1,160,842 | 292,688 | 868,154 | 17,685 | 88,427 | 762,041 | Fee Simple | ||||||||||||
Loan | 37 | Bemidji Multifamily | 0.6% | 9.4% | 8.8% | 1,227,861 | 1,273,531 | 507,046 | 766,485 | 44,400 | 722,085 | Fee Simple | |||||||||||||
Loan | 38 | Home 2 Suites | 0.6% | 13.8% | 12.5% | 2,569,683 | 2,632,909 | 1,524,915 | 1,107,994 | 105,316 | 1,002,677 | Fee Simple | |||||||||||||
Loan | 39 | Trowbridge Village Retail Center | 0.6% | 8.7% | 8.3% | 976,908 | 898,828 | 228,580 | 670,249 | 7,272 | 18,421 | 644,556 | Fee Simple | ||||||||||||
Loan | 40 | Grand Rapids - 4147 Eastern Ave(39) | 0.5% | 10.5% | 9.4% | 824,442 | 1,385,635 | 635,777 | 749,858 | 24,292 | 52,801 | 672,766 | Fee Simple | ||||||||||||
Loan | 41 | The Addison | 0.5% | 11.4% | 9.9% | 1,543,815 | 1,384,390 | 589,306 | 795,084 | 9,494 | 89,633 | 695,957 | Fee Simple | ||||||||||||
Loan | 42 | Cedar Brook Business Park(39) | 0.5% | 9.2% | 8.0% | 1,479,348 | 1,324,986 | 688,651 | 636,334 | 26,093 | 57,202 | 553,039 | Fee Simple | ||||||||||||
Loan | 43 | AT&T Office | 0.5% | 13.5% | 11.4% | 992,057 | 1,524,187 | 612,351 | 911,836 | 39,682 | 104,745 | 767,409 | Fee Simple | ||||||||||||
Loan | 44 | Haier America HQ(39) | 0.5% | 9.4% | 8.3% | 1,099,547 | 1,157,385 | 538,581 | 618,804 | 11,277 | 65,174 | 542,353 | Fee Simple | ||||||||||||
Loan | 45 | Grandview Center(34) | 0.5% | 12.4% | 11.1% | 1,006,536 | 1,082,423 | 288,383 | 794,040 | 17,111 | 63,714 | 713,215 | Fee Simple | ||||||||||||
Loan | 46 | Office Court on Inverness | 0.4% | 10.0% | 9.0% | 950,908 | 913,072 | 355,435 | 557,637 | 7,691 | 47,974 | 501,972 | Fee Simple | ||||||||||||
Loan | 47 | Sherman Oaks | 0.4% | 9.1% | 8.5% | 974,868 | 981,522 | 495,289 | 486,232 | 34,000 | 452,232 | Fee Simple | |||||||||||||
Loan | 48 | 34 Marketplace | 0.4% | 11.3% | 10.0% | 788,134 | 911,521 | 312,087 | 599,435 | 16,949 | 56,012 | 526,474 | Fee Simple | ||||||||||||
Loan | 49 | Weyhill Building | 0.4% | 11.9% | 10.4% | 1,078,272 | 1,045,800 | 438,301 | 607,498 | 17,609 | 61,251 | 528,639 | Fee Simple | ||||||||||||
Loan | 50 | Rancho Crossroads Plaza | 0.4% | 11.1% | 10.4% | 826,900 | 764,883 | 209,218 | 555,665 | 4,173 | 33,307 | 518,185 | Fee Simple | ||||||||||||
Loan | 51 | Addison House | 0.4% | 8.4% | 8.1% | 690,060 | 730,229 | 318,934 | 411,295 | 2,875 | 11,500 | 396,920 | Leasehold | ||||||||||||
Loan | 52 | CVS & BBT Margate | 0.3% | 8.8% | 8.5% | 448,174 | 434,729 | 8,695 | 426,034 | 2,637 | 13,187 | 410,210 | Fee Simple | ||||||||||||
Loan | 53 | Grand Rapids - 5010 52nd St SE(39) | 0.3% | 10.3% | 9.5% | 528,000 | 720,529 | 220,813 | 499,716 | 24,000 | 16,797 | 458,919 | Fee Simple | ||||||||||||
Loan | 54 | Three Seasons MHP | 0.3% | 8.7% | 8.5% | 532,980 | 525,317 | 219,830 | 305,487 | 6,250 | 299,237 | Fee Simple | |||||||||||||
Loan | 55 | Brooksville Mini-Storage Warehouse | 0.1% | 8.7% | 8.5% | 204,264 | 173,976 | 77,389 | 96,587 | 4,861 | 91,726 | Fee Simple | |||||||||||||
Loan | 56 | Tarponaire Mobile Resort | 0.3% | 8.1% | 7.9% | 728,115 | 677,443 | 301,895 | 375,548 | 10,275 | 365,273 | Fee Simple | |||||||||||||
Loan | 57 | Oddfellows Building | 0.3% | 10.9% | 9.8% | 807,455 | 681,695 | 192,414 | 489,281 | 7,797 | 39,419 | 442,064 | Fee Simple |
A-1-23 |
COMM 2015-CCRE24 | |||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||
% of | |||||||||||||||||||||||||
Property | Initial Pool | Underwritten NOI | Underwritten NCF | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Ownership | ||||||||||||||
Flag | ID | Property Name | Balance | Debt Yield(10)(12)(13)(16) | Debt Yield(10)(12)(13)(16) | Revenue($) | EGI($) | Expenses($) | NOI ($) | Reserves($) | TI/LC($) | NCF ($) | Interest(20) | ||||||||||||
Loan | 58 | Black Bear Center | 0.3% | 13.0% | 12.1% | 648,496 | 740,470 | 181,982 | 558,488 | 8,979 | 28,191 | 521,319 | Fee Simple | ||||||||||||
Loan | 59 | Garden of the Gods RV Park | 0.3% | 16.0% | 15.7% | 2,409,720 | 1,343,648 | 666,544 | 677,103 | 10,150 | 666,953 | Fee Simple | |||||||||||||
Loan | 60 | Grande Haven Villas | 0.3% | 8.7% | 8.3% | 446,616 | 424,285 | 91,776 | 332,509 | 14,000 | 318,509 | Fee Simple | |||||||||||||
Loan | 61 | Extra Space Storage | 0.3% | 8.4% | 8.2% | 916,260 | 772,123 | 457,232 | 314,891 | 7,646 | 307,245 | Fee Simple | |||||||||||||
Loan | 62 | StoreSmart Spring Hill | 0.3% | 9.0% | 8.9% | 745,310 | 612,859 | 278,078 | 334,781 | 6,160 | 328,621 | Fee Simple | |||||||||||||
Loan | 63 | Atrium Villa Apartments | 0.3% | 9.3% | 8.9% | 636,599 | 607,386 | 280,627 | 326,759 | 15,250 | 311,509 | Fee Simple | |||||||||||||
Loan | 64 | Edinburg Shopping Center | 0.3% | 10.3% | 9.2% | 480,189 | 456,180 | 97,078 | 359,102 | 2,449 | 34,285 | 322,369 | Fee Simple | ||||||||||||
Loan | 65 | Merced Estates MHC | 0.3% | 9.0% | 8.8% | 679,080 | 650,890 | 337,371 | 313,519 | 6,862 | 306,658 | Fee Simple | |||||||||||||
Loan | 66 | Spanish Palms Plaza | 0.3% | 10.2% | 8.9% | 539,007 | 480,046 | 124,813 | 355,233 | 6,740 | 37,180 | 311,312 | Fee Simple | ||||||||||||
Loan | 67 | Easy Street Apartments | 0.2% | 9.9% | 9.4% | 446,400 | 419,616 | 94,816 | 324,800 | 14,206 | 310,593 | Fee Simple | |||||||||||||
Loan | 68 | Great American Office Plaza | 0.2% | 9.3% | 8.4% | 381,590 | 458,790 | 151,617 | 307,174 | 5,334 | 26,671 | 275,169 | Fee Simple | ||||||||||||
Loan | 69 | Carriage House Apartments | 0.2% | 9.6% | 8.1% | 1,018,440 | 928,656 | 659,482 | 269,174 | 43,500 | 225,674 | Fee Simple | |||||||||||||
Loan | 70 | Valley View I & II | 0.2% | 10.9% | 9.4% | 748,690 | 775,620 | 476,859 | 298,761 | 39,960 | 258,801 | Fee Simple | |||||||||||||
Loan | 71 | New Hyde Park Commons | 0.2% | 16.8% | 16.1% | 773,584 | 987,287 | 576,829 | 410,458 | 2,930 | 15,169 | 392,359 | Leasehold | ||||||||||||
Loan | 72 | Gypsum Riverview MHP | 0.2% | 9.3% | 9.2% | 299,880 | 326,491 | 104,616 | 221,875 | 2,100 | 219,775 | Fee Simple | |||||||||||||
Loan | 73 | Sprint Oviedo | 0.2% | 9.9% | 9.6% | 239,773 | 268,899 | 50,709 | 218,190 | 916 | 6,105 | 211,170 | Fee Simple | ||||||||||||
Loan | 74 | Wickshire Apartments | 0.1% | 13.1% | 11.0% | 913,974 | 907,181 | 639,955 | 267,227 | 42,804 | 224,423 | Fee Simple | |||||||||||||
Loan | 75 | Georgetown Self Storage | 0.1% | 11.0% | 10.6% | 432,305 | 402,135 | 203,791 | 198,344 | 8,773 | 189,571 | Fee Simple | |||||||||||||
Loan | 76 | Dollar General - Canyon Lake(39) | 0.1% | 10.2% | 10.0% | 97,796 | 94,203 | 2,826 | 91,377 | 1,365 | 90,012 | Fee Simple | |||||||||||||
Loan | 77 | Dollar General - Pleasanton(39) | 0.1% | 10.2% | 10.1% | 93,407 | 90,023 | 2,701 | 87,322 | 1,354 | 85,968 | Fee Simple | |||||||||||||
Loan | 78 | Dollar General - Peoria (West)(39) | 0.1% | 9.6% | 9.5% | 87,020 | 83,952 | 2,519 | 81,433 | 1,350 | 80,083 | Fee Simple | |||||||||||||
Loan | 79 | Dollar General - Bridgeport(39) | 0.1% | 9.7% | 9.5% | 84,233 | 81,318 | 2,440 | 78,879 | 1,365 | 77,514 | Fee Simple | |||||||||||||
Loan | 80 | Dollar General - Tremont(39) | 0.1% | 9.8% | 9.6% | 81,652 | 78,856 | 2,366 | 76,490 | 1,354 | 75,136 | Fee Simple | |||||||||||||
Loan | 81 | Dollar General - Wheeler(39) | 0.1% | 10.1% | 9.9% | 76,330 | 73,796 | 2,214 | 71,582 | 1,350 | 70,232 | Fee Simple |
A-1-24 |
COMM 2015-CCRE24 | |||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||
% of | |||||||||||||||
Property | Initial Pool | Ground Lease | Ground Lease | Lease | |||||||||||
Flag | ID | Property Name | Balance | Expiration(21) | Extension Terms(21) | Largest Tenant(22)(23)(24)(25)(26) | SF | Expiration | |||||||
Loan | 1 | Lakewood Center(36)(37) | 8.6% | Macy’s | 362,852 | 6/30/2020 | |||||||||
Loan | 2 | Eden Roc(36) | 6.8% | NAP | NAP | NAP | |||||||||
Loan | 3 | Heartland Industrial Portfolio(36) | 6.8% | ||||||||||||
Property | 3.01 | 1080 Jenkins Brothers Road | 0.8% | Amcor PET Packaging | 660,200 | 7/31/2023 | |||||||||
Property | 3.02 | 4080 Perry Boulevard | 0.5% | Home Depot USA, Inc. | 497,860 | 11/30/2017 | |||||||||
Property | 3.03 | 5045 West 79th Street | 0.5% | Baker and Taylor, Inc. | 504,164 | 8/31/2018 | |||||||||
Property | 3.04 | 117-119 Industrial Drive | 0.5% | Ozburn-Hessey Logistics | 310,496 | 6/30/2022 | |||||||||
Property | 3.05 | 150 Omicron Court | 0.4% | Rue La La, Inc. | 399,600 | 6/30/2016 | |||||||||
Property | 3.06 | 431 Smith Lane | 0.4% | Kirkland’s | 771,000 | 5/31/2019 | |||||||||
Property | 3.07 | 4800 Corporation Drive | 0.4% | Purolator Filters NA, LLC | 311,767 | 10/31/2017 | |||||||||
Property | 3.08 | 6500 Adelaide Court | 0.4% | ANDA Pharmaceuticals | 354,676 | 12/31/2015 | |||||||||
Property | 3.09 | 271 Omega Parkway | 0.3% | Zappos.com, Inc. | 283,900 | 7/31/2019 | |||||||||
Property | 3.10 | 1380 Perry Road | 0.3% | Jacobsen Warehouse Company | 260,400 | 6/30/2018 | |||||||||
Property | 3.11 | 2000 Stanley Gault Parkway | 0.3% | Faurecia Interiors Louisville | 214,000 | 2/28/2021 | |||||||||
Property | 3.12 | 300 Oak Bluff Lane | 0.3% | Schurman Fine Paper | 207,080 | 6/30/2027 | |||||||||
Property | 3.13 | 120 Trans Air Drive | 0.3% | AmerisourceBergen Drug Corp | 164,005 | 3/25/2018 | |||||||||
Property | 3.14 | 5201 Interchange Way | 0.2% | National Tobacco Company | 248,400 | 1/31/2021 | |||||||||
Property | 3.15 | 5250-5350 Lakeview Parkway | 0.2% | Beckman Coulter, Inc | 128,516 | 5/17/2020 | |||||||||
Property | 3.16 | 2850 Earhart Court | 0.2% | Eagle Global Logistics, LP | 218,064 | 2/28/2017 | |||||||||
Property | 3.17 | 7555 Woodland Drive | 0.2% | Hat World, Inc. | 195,080 | 1/31/2016 | |||||||||
Property | 3.18 | 801 Swan Drive | 0.2% | Menlo Logistics, Inc. | 70,900 | 12/31/2015 | |||||||||
Property | 3.19 | 7601-7687 Winton Drive | 0.2% | Golden Ventures, LLC | 72,000 | 7/31/2018 | |||||||||
Property | 3.20 | 7645 Woodland Drive | 0.1% | Specialty Coating Systems | 60,224 | 5/31/2016 | |||||||||
Property | 3.21 | 200 Northfork Lane | 0.1% | Hanes Companies, Inc. | 34,500 | 2/28/2019 | |||||||||
Property | 3.22 | 100 Northfork Lane | 0.1% | Hogebuilt Corp. | 43,000 | 3/31/2019 | |||||||||
Loan | 4 | Palazzo Verdi | 5.3% | Newmont Mining | 218,414 | 10/31/2020 | |||||||||
Loan | 5 | Equinox West LA(34) | 4.8% | Equinox - West LA | 108,550 | 10/31/2041 | |||||||||
Loan | 6 | Two Chatham Center & Garage | 4.5% | Travelers Indemnity Company | 50,298 | 9/30/2017 | |||||||||
Loan | 7 | 40 Wall Street(36) | 4.3% | 4/30/2059 | 1, 67.5-year extension option and 1, 80.2-year extension option | Green Ivy | 86,350 | 11/30/2061 | |||||||
Loan | 8 | Westin Portland | 4.2% | NAP | NAP | NAP | |||||||||
Loan | 9 | Carefree Natomas Apartments | 2.7% | NAP | NAP | NAP | |||||||||
Loan | 10 | Bunker Hill Village and Valley Forge Village MHC(39) | 2.7% | NAP | NAP | NAP | |||||||||
Loan | 11 | McMullen Portfolio(38) | 2.3% | ||||||||||||
Property | 11.01 | Atrium I | 0.6% | Integrity Applications Inc. | 16,519 | 7/31/2019 | |||||||||
Property | 11.02 | Atrium II | 0.5% | University of Michigan | 52,682 | 11/30/2020 | |||||||||
Property | 11.03 | Eisenhower Commerce Center | 0.3% | Sakti 3, Inc. | 32,905 | 2/28/2018 | |||||||||
Property | 11.04 | Valley Ranch Business Park #3 | 0.3% | Tecumseh Products Company | 32,400 | 12/31/2015 | |||||||||
Property | 11.05 | Valley Ranch Business Park #4 & 5 | 0.3% | Nexient | 33,600 | 7/31/2020 | |||||||||
Property | 11.06 | Valley Ranch Business Park #19 | 0.2% | GfK Holding Inc. | 19,931 | 3/31/2018 | |||||||||
Property | 11.07 | Valley Ranch Business Park #23 | 0.1% | Coherix, Inc. | 14,925 | 6/30/2019 | |||||||||
Property | 11.08 | Valley Ranch Business Park #27 | 0.1% | Stantec Consulting Michigan | 13,200 | 8/31/2017 | |||||||||
Loan | 12 | Embassy Suites Denver Tech Center | 2.2% | NAP | NAP | NAP | |||||||||
Loan | 13 | AVCO Center | 2.2% | iPic Theaters | 40,819 | 6/30/2033 | |||||||||
Loan | 14 | Arbors at Las Colinas | 2.1% | NAP | NAP | NAP | |||||||||
Loan | 15 | Boudin at the Wharf | 1.9% | 6/30/2045 | None | Boudin Bakery Operated by Boudin Properties Operating | 28,177 | 5/31/2045 | |||||||
Loan | 16 | La Gran Plaza(36)(39) | 1.9% | Mercado (Zocalo Property, LP) | 124,271 | 4/6/2027 | |||||||||
Loan | 17 | Westway Industrial | 1.9% | GE Healthcare | 49,271 | 7/31/2017 | |||||||||
Loan | 18 | Osborne Chattanooga Office Portfolio | 1.7% | ||||||||||||
Property | 18.01 | Osborne Building | 0.4% | GSA - NRC | 51,420 | 10/16/2016 | |||||||||
Property | 18.02 | Uptain Building | 0.3% | Maximus, Inc. | 12,153 | 12/31/2015 | |||||||||
Property | 18.03 | Franklin Building | 0.2% | GSA - ATF | 7,664 | 4/30/2017 | |||||||||
Property | 18.04 | 6200 Building | 0.2% | GSA - Department of Veterans Affairs | 42,278 | 9/30/2016 | |||||||||
Property | 18.05 | 6000 Building | 0.1% | Virginia College, LLC | 19,149 | 7/4/2018 | |||||||||
Property | 18.06 | 6300 Building | 0.1% | GSA - IRS | 16,861 | 4/30/2021 | |||||||||
Property | 18.07 | 6100 Building | 0.1% | State of Tennessee | 5,662 | 12/31/2021 |
A-1-25 |
COMM 2015-CCRE24 | |||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||
% of | |||||||||||||||
Property | Initial Pool | Ground Lease | Ground Lease | Lease | |||||||||||
Flag | ID | Property Name | Balance | Expiration(21) | Extension Terms(21) | Largest Tenant(22)(23)(24)(25)(26) | SF | Expiration | |||||||
Property | 18.08 | 5800 Building | 0.1% | Smile Brands of Tennessee | 5,186 | 9/30/2019 | |||||||||
Property | 18.09 | 5900 Building | 0.1% | City of Chattanooga | 9,084 | 3/31/2017 | |||||||||
Property | 18.10 | 5700 Building | 0.1% | GSA - Department of Veterans Affairs | 3,602 | 7/7/2018 | |||||||||
Property | 18.11 | 6500 Building | 0.1% | G. R. Rush & Compancy, P.C | 9,201 | 8/31/2019 | |||||||||
Property | 18.12 | 6600 Building | 0.0% | Chattanooga Eye Institute | 10,026 | 5/31/2017 | |||||||||
Property | 18.13 | 6400 Building | 0.0% | City of Chattanooga | 7,350 | 2/28/2016 | |||||||||
Loan | 19 | Midway Shopping Center | 1.7% | Supervalu Gold LLC d/b/a Rainbow | 66,376 | 10/31/2026 | |||||||||
Loan | 20 | ART Multi-State Portfolio I | 1.6% | ||||||||||||
Property | 20.01 | Slate Run | 0.4% | NAP | NAP | NAP | |||||||||
Property | 20.02 | Rosewood | 0.3% | NAP | NAP | NAP | |||||||||
Property | 20.03 | Redwood Hollow | 0.3% | NAP | NAP | NAP | |||||||||
Property | 20.04 | Ranchside | 0.2% | NAP | NAP | NAP | |||||||||
Property | 20.05 | Sutton Place | 0.2% | NAP | NAP | NAP | |||||||||
Property | 20.06 | Capital Ridge | 0.2% | NAP | NAP | NAP | |||||||||
Loan | 21 | East Hampton Village(39) | 1.5% | NAP | NAP | NAP | |||||||||
Loan | 22 | Vero Beach Outlets | 1.5% | VF Factory Outlet, Inc. | 25,500 | 6/19/2016 | |||||||||
Loan | 23 | LG&E Center | 1.5% | 5/13/2114 | None | LGE KU Energy | 214,891 | 12/31/2025 | |||||||
Loan | 24 | Siemens Buffalo Grove | 1.3% | Siemens Corporation | 226,000 | 10/31/2021 | |||||||||
Loan | 25 | Sheraton Suites Akron | 1.3% | NAP | NAP | NAP | |||||||||
Loan | 26 | Las Palmas Village(38) | 1.3% | Vons | 57,566 | 12/31/2017 | |||||||||
Loan | 27 | FogCatcher Inn Pacifica(39) | 1.2% | NAP | NAP | NAP | |||||||||
Loan | 28 | Cottage Inn by the Sea Pacifica(39) | 1.1% | NAP | NAP | NAP | |||||||||
Loan | 29 | Fireside Inn on Moonstone Beach Pacifica(39) | 0.9% | NAP | NAP | NAP | |||||||||
Loan | 30 | Anaheim Hills Business Center(39) | 0.8% | David Johnson | 5,700 | 6/30/2017 | |||||||||
Loan | 31 | Motor Lofts & Locust Street Lofts | 0.8% | ||||||||||||
Property | 31.01 | Locust Street Lofts | 0.4% | NAP | NAP | NAP | |||||||||
Property | 31.02 | Motor Lofts | 0.4% | NAP | NAP | NAP | |||||||||
Loan | 32 | Hilton Garden Inn Blacksburg | 0.8% | 12/31/2048 | 5, 5 year options | NAP | NAP | NAP | |||||||
Loan | 33 | 940 Howard | 0.7% | Teach for America | 25,644 | 11/30/2022 | |||||||||
Loan | 34 | 2217 Caton Avenue | 0.7% | NAP | NAP | NAP | |||||||||
Loan | 35 | Corpus Christi Portfolio | 0.7% | ||||||||||||
Property | 35.01 | LaQuinta Inn & Suites Corpus Christi | 0.4% | NAP | NAP | NAP | |||||||||
Property | 35.02 | Candlewood Suites Corpus Christi | 0.3% | NAP | NAP | NAP | |||||||||
Loan | 36 | Cypress Point Shopping Center | 0.7% | Farm Fresh | 53,231 | 4/30/2020 | |||||||||
Loan | 37 | Bemidji Multifamily | 0.6% | NAP | NAP | NAP | |||||||||
Loan | 38 | Home 2 Suites | 0.6% | NAP | NAP | NAP | |||||||||
Loan | 39 | Trowbridge Village Retail Center | 0.6% | Fresh Thyme | 31,075 | 5/31/2030 | |||||||||
Loan | 40 | Grand Rapids - 4147 Eastern Ave(39) | 0.5% | Booking.com | 77,713 | 6/30/2024 | |||||||||
Loan | 41 | The Addison | 0.5% | The Center for Hematology/Oncology | 8,000 | 5/31/2023 | |||||||||
Loan | 42 | Cedar Brook Business Park(39) | 0.5% | Cedearbrook Dance Center | 7,914 | 10/31/2015 | |||||||||
Loan | 43 | AT&T Office | 0.5% | AT&T Services, Inc. (SBC Telecom, Inc.) | 104,427 | 12/31/2019 | |||||||||
Loan | 44 | Haier America HQ(39) | 0.5% | Haier America HQ | 56,387 | 7/31/2027 | |||||||||
Loan | 45 | Grandview Center(34) | 0.5% | Goodwill Industries Store | 36,352 | 6/30/2025 | |||||||||
Loan | 46 | Office Court on Inverness | 0.4% | South Denver GI | 3,872 | 11/30/2016 | |||||||||
Loan | 47 | Sherman Oaks | 0.4% | NAP | NAP | NAP | |||||||||
Loan | 48 | 34 Marketplace | 0.4% | O’Reilly Auto | 6,142 | 11/30/2022 | |||||||||
Loan | 49 | Weyhill Building | 0.4% | Wells Fargo Corporate | 13,751 | 12/31/2022 | |||||||||
Loan | 50 | Rancho Crossroads Plaza | 0.4% | Western Dental Services Inc | 3,351 | 5/31/2022 | |||||||||
Loan | 51 | Addison House | 0.4% | 5/31/2111 | None | Addison House | 11,500 | 6/18/2025 | |||||||
Loan | 52 | CVS & BBT Margate | 0.3% | CVS | 12,739 | 10/23/2024 | |||||||||
Loan | 53 | Grand Rapids - 5010 52nd St SE(39) | 0.3% | Lacks Exterior Trim Systems | 160,000 | 9/30/2021 | |||||||||
Loan | 54 | Three Seasons MHP | 0.3% | NAP | NAP | NAP | |||||||||
Loan | 55 | Brooksville Mini-Storage Warehouse | 0.1% | NAP | NAP | NAP | |||||||||
Loan | 56 | Tarponaire Mobile Resort | 0.3% | NAP | NAP | NAP | |||||||||
Loan | 57 | Oddfellows Building | 0.3% | Schwartz & Shaw | 4,689 | 10/31/2019 |
A-1-26 |
COMM 2015-CCRE24 | |||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||
% of | |||||||||||||||
Property | Initial Pool | Ground Lease | Ground Lease | Lease | |||||||||||
Flag | ID | Property Name | Balance | Expiration(21) | Extension Terms(21) | Largest Tenant(22)(23)(24)(25)(26) | SF | Expiration | |||||||
Loan | 58 | Black Bear Center | 0.3% | Carl’s Car Care | 6,427 | 10/31/2017 | |||||||||
Loan | 59 | Garden of the Gods RV Park | 0.3% | NAP | NAP | NAP | |||||||||
Loan | 60 | Grande Haven Villas | 0.3% | NAP | NAP | NAP | |||||||||
Loan | 61 | Extra Space Storage | 0.3% | NAP | NAP | NAP | |||||||||
Loan | 62 | StoreSmart Spring Hill | 0.3% | NAP | NAP | NAP | |||||||||
Loan | 63 | Atrium Villa Apartments | 0.3% | NAP | NAP | NAP | |||||||||
Loan | 64 | Edinburg Shopping Center | 0.3% | Compra Fazil Rent to Own | 2,363 | 4/30/2020 | |||||||||
Loan | 65 | Merced Estates MHC | 0.3% | NAP | NAP | NAP | |||||||||
Loan | 66 | Spanish Palms Plaza | 0.3% | Adventure Indoor Playground, LLC | 5,200 | 11/30/2019 | |||||||||
Loan | 67 | Easy Street Apartments | 0.2% | NAP | NAP | NAP | |||||||||
Loan | 68 | Great American Office Plaza | 0.2% | Great American Capital | 7,280 | 4/30/2027 | |||||||||
Loan | 69 | Carriage House Apartments | 0.2% | NAP | NAP | NAP | |||||||||
Loan | 70 | Valley View I & II | 0.2% | NAP | NAP | NAP | |||||||||
Loan | 71 | New Hyde Park Commons | 0.2% | 8/31/2048 | None | Duane Reade | 9,000 | 8/31/2020 | |||||||
Loan | 72 | Gypsum Riverview MHP | 0.2% | NAP | NAP | NAP | |||||||||
Loan | 73 | Sprint Oviedo | 0.2% | Sprintcom, Inc | 3,059 | 4/30/2025 | |||||||||
Loan | 74 | Wickshire Apartments | 0.1% | NAP | NAP | NAP | |||||||||
Loan | 75 | Georgetown Self Storage | 0.1% | NAP | NAP | NAP | |||||||||
Loan | 76 | Dollar General - Canyon Lake(39) | 0.1% | Dollar General | 9,100 | 3/31/2030 | |||||||||
Loan | 77 | Dollar General - Pleasanton(39) | 0.1% | Dollar General | 9,026 | 5/31/2030 | |||||||||
Loan | 78 | Dollar General - Peoria (West)(39) | 0.1% | Dollar General | 9,002 | 5/31/2030 | |||||||||
Loan | 79 | Dollar General - Bridgeport(39) | 0.1% | Dollar General | 9,100 | 5/31/2030 | |||||||||
Loan | 80 | Dollar General - Tremont(39) | 0.1% | Dollar General | 9,026 | 5/31/2030 | |||||||||
Loan | 81 | Dollar General - Wheeler(39) | 0.1% | Dollar General | 9,002 | 3/31/2030 |
A-1-27 |
COMM 2015-CCRE24 | |||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||
% of | |||||||||||||||||
Property | Initial Pool | Lease | Lease | ||||||||||||||
Flag | ID | Property Name | Balance | 2nd Largest Tenant(23)(24)(25)(26) | SF | Expiration | 3rd Largest Tenant(23)(24)(25)(26) | SF | Expiration | ||||||||
Loan | 1 | Lakewood Center(36)(37) | 8.6% | Costco | 166,718 | 2/25/2029 | JCPenney | 162,690 | 1/31/2017 | ||||||||
Loan | 2 | Eden Roc(36) | 6.8% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 3 | Heartland Industrial Portfolio(36) | 6.8% | ||||||||||||||
Property | 3.01 | 1080 Jenkins Brothers Road | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Property | 3.02 | 4080 Perry Boulevard | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Property | 3.03 | 5045 West 79th Street | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Property | 3.04 | 117-119 Industrial Drive | 0.5% | World Wide Technology Holding | 140,172 | 5/31/2017 | NAP | NAP | NAP | ||||||||
Property | 3.05 | 150 Omicron Court | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Property | 3.06 | 431 Smith Lane | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Property | 3.07 | 4800 Corporation Drive | 0.4% | Dayco Products, LLC | 194,348 | 10/31/2019 | NAP | NAP | NAP | ||||||||
Property | 3.08 | 6500 Adelaide Court | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Property | 3.09 | 271 Omega Parkway | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Property | 3.10 | 1380 Perry Road | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Property | 3.11 | 2000 Stanley Gault Parkway | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Property | 3.12 | 300 Oak Bluff Lane | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Property | 3.13 | 120 Trans Air Drive | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Property | 3.14 | 5201 Interchange Way | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Property | 3.15 | 5250-5350 Lakeview Parkway | 0.2% | Direct Tech Sales | 24,348 | 9/30/2016 | NAP | NAP | NAP | ||||||||
Property | 3.16 | 2850 Earhart Court | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Property | 3.17 | 7555 Woodland Drive | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Property | 3.18 | 801 Swan Drive | 0.2% | VI-Jon, Inc. | 70,000 | MTM | NAP | NAP | NAP | ||||||||
Property | 3.19 | 7601-7687 Winton Drive | 0.2% | Alfa Laval, Inc. | 54,400 | 8/31/2016 | Grinon Industries, LLC | 25,600 | 1/31/2020 | ||||||||
Property | 3.20 | 7645 Woodland Drive | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Property | 3.21 | 200 Northfork Lane | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Property | 3.22 | 100 Northfork Lane | 0.1% | Ewing Moving Service, Inc. | 24,000 | 8/31/2018 | NAP | NAP | NAP | ||||||||
Loan | 4 | Palazzo Verdi | 5.3% | Envision Healthcare | 77,027 | 9/30/2026 | John Madden Co. | 6,804 | 8/23/2023 | ||||||||
Loan | 5 | Equinox West LA(34) | 4.8% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 6 | Two Chatham Center & Garage | 4.5% | Southwestern Pennsylvania Commission | 28,392 | 1/31/2023 | Access Data Corp., Inc. | 17,696 | 12/31/2017 | ||||||||
Loan | 7 | 40 Wall Street(36) | 4.3% | Countrywide Insurance Company | 82,302 | 8/31/2021 | Duane Reade | 77,810 | 3/31/2028 | ||||||||
Loan | 8 | Westin Portland | 4.2% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 9 | Carefree Natomas Apartments | 2.7% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 10 | Bunker Hill Village and Valley Forge Village MHC(39) | 2.7% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 11 | McMullen Portfolio(38) | 2.3% | ||||||||||||||
Property | 11.01 | Atrium I | 0.6% | ANSYS, Inc. | 10,244 | 3/31/2016 | Stifel Nicolaus | 3,800 | 9/30/2015 | ||||||||
Property | 11.02 | Atrium II | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Property | 11.03 | Eisenhower Commerce Center | 0.3% | Yeo & Yeo, P.C. | 9,938 | 9/30/2025 | NAP | NAP | NAP | ||||||||
Property | 11.04 | Valley Ranch Business Park #3 | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Property | 11.05 | Valley Ranch Business Park #4 & 5 | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Property | 11.06 | Valley Ranch Business Park #19 | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Property | 11.07 | Valley Ranch Business Park #23 | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Property | 11.08 | Valley Ranch Business Park #27 | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 12 | Embassy Suites Denver Tech Center | 2.2% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 13 | AVCO Center | 2.2% | Primary Wave | 11,988 | 6/30/2020 | Independent Film & Television Alliance | 11,484 | 12/31/2024 | ||||||||
Loan | 14 | Arbors at Las Colinas | 2.1% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 15 | Boudin at the Wharf | 1.9% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 16 | La Gran Plaza(36)(39) | 1.9% | Burlington Coat Factory of Texas, L.P | 80,000 | 4/30/2018 | Fiesta Mart Inc | 58,500 | 7/31/2028 | ||||||||
Loan | 17 | Westway Industrial | 1.9% | The Wycliffe Seed Company, Inc | 32,051 | 5/31/2026 | FUJIFILM Holdings America Corp | 26,571 | 9/30/2016 | ||||||||
Loan | 18 | Osborne Chattanooga Office Portfolio | 1.7% | ||||||||||||||
Property | 18.01 | Osborne Building | 0.4% | Chitood & Chitwood | 14,813 | 1/31/2018 | Healthcare Strategies | 8,090 | 10/31/2019 | ||||||||
Property | 18.02 | Uptain Building | 0.3% | Barto, Hoss & Company | 8,835 | MTM | Southeastrans, Inc. | 8,124 | 8/30/2017 | ||||||||
Property | 18.03 | Franklin Building | 0.2% | Maximus | 5,798 | 12/31/2017 | Blake Financial Group | 5,404 | 2/14/2018 | ||||||||
Property | 18.04 | 6200 Building | 0.2% | Stubbs Prosthetics & Orthopedics | 7,278 | 12/31/2016 | GSA - Department of Veterans Affairs - Maintenance Shop | 3,804 | MTM | ||||||||
Property | 18.05 | 6000 Building | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Property | 18.06 | 6300 Building | 0.1% | Home Health Care of East TN | 8,818 | 7/31/2018 | NAP | NAP | NAP | ||||||||
Property | 18.07 | 6100 Building | 0.1% | Omni Source | 2,002 | 10/31/2017 | Junior Achievement of Chattanooga | 1,736 | 8/14/2018 |
A-1-28 |
COMM 2015-CCRE24 | |||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||
% of | |||||||||||||||||
Property | Initial Pool | Lease | Lease | ||||||||||||||
Flag | ID | Property Name | Balance | 2nd Largest Tenant(23)(24)(25)(26) | SF | Expiration | 3rd Largest Tenant(23)(24)(25)(26) | SF | Expiration | ||||||||
Property | 18.08 | 5800 Building | 0.1% | Total Resource | 2,140 | 6/30/2017 | Bill Harmer/PAS Bookeeping | 1,260 | 11/30/2017 | ||||||||
Property | 18.09 | 5900 Building | 0.1% | Volunteers in Medicine | 4,620 | 12/31/2017 | Tennessee Real Estate Education | 3,754 | 10/31/2016 | ||||||||
Property | 18.10 | 5700 Building | 0.1% | Tennessee Community Counsel | 2,525 | 5/31/2022 | YP Texas Region Yellow Page | 1,687 | 1/31/2017 | ||||||||
Property | 18.11 | 6500 Building | 0.1% | Inova Payroll | 8,459 | 8/31/2018 | NAP | NAP | NAP | ||||||||
Property | 18.12 | 6600 Building | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Property | 18.13 | 6400 Building | 0.0% | M & T Real Estate, LLC | 5,907 | 6/30/2019 | Gentiva Health Services | 3,880 | 8/31/2015 | ||||||||
Loan | 19 | Midway Shopping Center | 1.7% | Bowl Rite Inc. | 36,000 | 12/31/2020 | OfficeMax | 25,800 | 6/30/2017 | ||||||||
Loan | 20 | ART Multi-State Portfolio I | 1.6% | ||||||||||||||
Property | 20.01 | Slate Run | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Property | 20.02 | Rosewood | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Property | 20.03 | Redwood Hollow | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Property | 20.04 | Ranchside | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Property | 20.05 | Sutton Place | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Property | 20.06 | Capital Ridge | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 21 | East Hampton Village(39) | 1.5% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 22 | Vero Beach Outlets | 1.5% | Restoration Hardware #63 | 15,905 | 1/31/2026 | Polo Ralph Lauren Store #0 | 12,568 | 9/30/2019 | ||||||||
Loan | 23 | LG&E Center | 1.5% | Fisher and Philips | 10,720 | 8/31/2016 | Deloitte and Touche | 10,720 | 4/30/2016 | ||||||||
Loan | 24 | Siemens Buffalo Grove | 1.3% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 25 | Sheraton Suites Akron | 1.3% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 26 | Las Palmas Village(38) | 1.3% | Walgreens | 19,650 | 2/28/2023 | Bounty Hunter | 4,500 | 3/31/2018 | ||||||||
Loan | 27 | FogCatcher Inn Pacifica(39) | 1.2% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 28 | Cottage Inn by the Sea Pacifica(39) | 1.1% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 29 | Fireside Inn on Moonstone Beach Pacifica(39) | 0.9% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 30 | Anaheim Hills Business Center(39) | 0.8% | Rock City Climbing Gym | 5,500 | 5/31/2020 | South Coast Worship Center | 4,600 | 1/31/2017 | ||||||||
Loan | 31 | Motor Lofts & Locust Street Lofts | 0.8% | ||||||||||||||
Property | 31.01 | Locust Street Lofts | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Property | 31.02 | Motor Lofts | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 32 | Hilton Garden Inn Blacksburg | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 33 | 940 Howard | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 34 | 2217 Caton Avenue | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 35 | Corpus Christi Portfolio | 0.7% | ||||||||||||||
Property | 35.01 | LaQuinta Inn & Suites Corpus Christi | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Property | 35.02 | Candlewood Suites Corpus Christi | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 36 | Cypress Point Shopping Center | 0.7% | Dollar Tree | 11,106 | 11/30/2019 | Surf Rider Restaurant | 5,182 | 12/31/2018 | ||||||||
Loan | 37 | Bemidji Multifamily | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 38 | Home 2 Suites | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 39 | Trowbridge Village Retail Center | 0.6% | Korea House | 3,150 | 12/31/2020 | Wendy’s | 2,500 | 10/31/2016 | ||||||||
Loan | 40 | Grand Rapids - 4147 Eastern Ave(39) | 0.5% | AMI Entertainment Network, Inc. | 19,454 | 8/31/2016 | NAP | NAP | NAP | ||||||||
Loan | 41 | The Addison | 0.5% | Eli Cohen, MD, PA | 3,534 | 12/31/2016 | Glaucoma Specialists of South | 3,081 | 9/10/2024 | ||||||||
Loan | 42 | Cedar Brook Business Park(39) | 0.5% | Orange County Asian & Pacific | 7,527 | 9/30/2015 | Thao Tran | 6,909 | 1/31/2017 | ||||||||
Loan | 43 | AT&T Office | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 44 | Haier America HQ(39) | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 45 | Grandview Center(34) | 0.5% | Cash America (Super Pawn) | 12,725 | 7/31/2016 | O’Reilly Auto Parts | 10,328 | 1/31/2023 | ||||||||
Loan | 46 | Office Court on Inverness | 0.4% | Trigpoint | 3,678 | 5/31/2019 | Integro | 2,957 | 11/30/2016 | ||||||||
Loan | 47 | Sherman Oaks | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 48 | 34 Marketplace | 0.4% | Earle’s Flowers | 2,936 | 3/31/2016 | Mattress Firm | 2,541 | 9/30/2016 | ||||||||
Loan | 49 | Weyhill Building | 0.4% | Secrest Wardle | 8,196 | 3/31/2023 | TRC Environmental Corp. | 7,381 | 7/31/2016 | ||||||||
Loan | 50 | Rancho Crossroads Plaza | 0.4% | Temecula Pawn & Coin Shop, I | 3,174 | 5/31/2019 | Jamshed J. Yaqubi DBA Seven-Eleven | 3,016 | 10/31/2019 | ||||||||
Loan | 51 | Addison House | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 52 | CVS & BBT Margate | 0.3% | BB&T | 448 | 3/10/2019 | NAP | NAP | NAP | ||||||||
Loan | 53 | Grand Rapids - 5010 52nd St SE(39) | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 54 | Three Seasons MHP | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 55 | Brooksville Mini-Storage Warehouse | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 56 | Tarponaire Mobile Resort | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 57 | Oddfellows Building | 0.3% | Blackbook Solutions (/Whitler) | 3,316 | 12/31/2016 | K4 Connect | 1,985 | 12/31/2016 |
A-1-29 |
COMM 2015-CCRE24 | |||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||
% of | |||||||||||||||||
Property | Initial Pool | Lease | Lease | ||||||||||||||
Flag | ID | Property Name | Balance | 2nd Largest Tenant(23)(24)(25)(26) | SF | Expiration | 3rd Largest Tenant(23)(24)(25)(26) | SF | Expiration | ||||||||
Loan | 58 | Black Bear Center | 0.3% | Black Bear Diner | 5,120 | 3/31/2025 | Bell Tire and Auto | 5,120 | 4/30/2028 | ||||||||
Loan | 59 | Garden of the Gods RV Park | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 60 | Grande Haven Villas | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 61 | Extra Space Storage | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 62 | StoreSmart Spring Hill | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 63 | Atrium Villa Apartments | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 64 | Edinburg Shopping Center | 0.3% | Siempre Natural | 2,200 | 7/31/2019 | 107 Nails and Spa | 1,913 | 7/31/2019 | ||||||||
Loan | 65 | Merced Estates MHC | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 66 | Spanish Palms Plaza | 0.3% | REM Nevada Inc. | 4,500 | 4/30/2017 | Neeko Inc. dba Mr. Mamas | 3,000 | 11/30/2019 | ||||||||
Loan | 67 | Easy Street Apartments | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 68 | Great American Office Plaza | 0.2% | North American Title | 3,634 | 9/30/2015 | United AMS, LLC | 3,506 | 12/31/2016 | ||||||||
Loan | 69 | Carriage House Apartments | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 70 | Valley View I & II | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 71 | New Hyde Park Commons | 0.2% | PetValu, Inc. | 3,050 | 8/31/2023 | Starbucks | 1,401 | 2/28/2026 | ||||||||
Loan | 72 | Gypsum Riverview MHP | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 73 | Sprint Oviedo | 0.2% | SOS Furniture Co., Inc dba Mattress One | 3,000 | 8/31/2025 | NAP | NAP | NAP | ||||||||
Loan | 74 | Wickshire Apartments | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 75 | Georgetown Self Storage | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 76 | Dollar General - Canyon Lake(39) | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 77 | Dollar General - Pleasanton(39) | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 78 | Dollar General - Peoria (West)(39) | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 79 | Dollar General - Bridgeport(39) | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 80 | Dollar General - Tremont(39) | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||
Loan | 81 | Dollar General - Wheeler(39) | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-30 |
COMM 2015-CCRE24 | |||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||
% of | |||||||||||||||||||||
Property | Initial Pool | Lease | Lease | Occupancy | |||||||||||||||||
Flag | ID | Property Name | Balance | 4th Largest Tenant(23)(25)(26) | SF | Expiration | 5th Largest Tenant(23)(24)(25)(26) | SF | Expiration | Occupancy | As-of Date | ||||||||||
Loan | 1 | Lakewood Center(36)(37) | 8.6% | Target | 160,058 | 1/31/2025 | The Home Depot | 133,029 | 1/31/2021 | 97.8% | 5/8/2015 | ||||||||||
Loan | 2 | Eden Roc(36) | 6.8% | NAP | NAP | NAP | NAP | NAP | NAP | 75.1% | 4/30/2015 | ||||||||||
Loan | 3 | Heartland Industrial Portfolio(36) | 6.8% | 97.3% | 6/1/2015 | ||||||||||||||||
Property | 3.01 | 1080 Jenkins Brothers Road | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 6/1/2015 | ||||||||||
Property | 3.02 | 4080 Perry Boulevard | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 6/1/2015 | ||||||||||
Property | 3.03 | 5045 West 79th Street | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 6/1/2015 | ||||||||||
Property | 3.04 | 117-119 Industrial Drive | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 6/1/2015 | ||||||||||
Property | 3.05 | 150 Omicron Court | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 6/1/2015 | ||||||||||
Property | 3.06 | 431 Smith Lane | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 6/1/2015 | ||||||||||
Property | 3.07 | 4800 Corporation Drive | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 6/1/2015 | ||||||||||
Property | 3.08 | 6500 Adelaide Court | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 6/1/2015 | ||||||||||
Property | 3.09 | 271 Omega Parkway | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 6/1/2015 | ||||||||||
Property | 3.10 | 1380 Perry Road | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 6/1/2015 | ||||||||||
Property | 3.11 | 2000 Stanley Gault Parkway | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 6/1/2015 | ||||||||||
Property | 3.12 | 300 Oak Bluff Lane | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 6/1/2015 | ||||||||||
Property | 3.13 | 120 Trans Air Drive | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 6/1/2015 | ||||||||||
Property | 3.14 | 5201 Interchange Way | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 6/1/2015 | ||||||||||
Property | 3.15 | 5250-5350 Lakeview Parkway | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 6/1/2015 | ||||||||||
Property | 3.16 | 2850 Earhart Court | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 6/1/2015 | ||||||||||
Property | 3.17 | 7555 Woodland Drive | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 6/1/2015 | ||||||||||
Property | 3.18 | 801 Swan Drive | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 61.4% | 6/1/2015 | ||||||||||
Property | 3.19 | 7601-7687 Winton Drive | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 6/1/2015 | ||||||||||
Property | 3.20 | 7645 Woodland Drive | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 6/1/2015 | ||||||||||
Property | 3.21 | 200 Northfork Lane | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 34.3% | 6/1/2015 | ||||||||||
Property | 3.22 | 100 Northfork Lane | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 64.2% | 6/1/2015 | ||||||||||
Loan | 4 | Palazzo Verdi | 5.3% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 4/1/2015 | ||||||||||
Loan | 5 | Equinox West LA(34) | 4.8% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 8/6/2015 | ||||||||||
Loan | 6 | Two Chatham Center & Garage | 4.5% | Dell, Moser, Lane & Loughney, LLC | 13,395 | 7/31/2020 | Thomson, Rhodes & Cowie | 13,214 | 6/30/2018 | 60.3% | 6/4/2015 | ||||||||||
Loan | 7 | 40 Wall Street(36) | 4.3% | Haks Engineering & Land Surveyors | 69,916 | 3/31/2029 | Weidlinger Associates Inc | 61,082 | 1/31/2033 | 94.5% | 5/19/2015 | ||||||||||
Loan | 8 | Westin Portland | 4.2% | NAP | NAP | NAP | NAP | NAP | NAP | 83.5% | 5/31/2015 | ||||||||||
Loan | 9 | Carefree Natomas Apartments | 2.7% | NAP | NAP | NAP | NAP | NAP | NAP | 94.2% | 5/11/2015 | ||||||||||
Loan | 10 | Bunker Hill Village and Valley Forge Village MHC(39) | 2.7% | NAP | NAP | NAP | NAP | NAP | NAP | 99.2% | 6/30/2015 | ||||||||||
Loan | 11 | McMullen Portfolio(38) | 2.3% | 98.3% | Various | ||||||||||||||||
Property | 11.01 | Atrium I | 0.6% | Assc. For Advancing Automation | 3,458 | 8/31/2018 | Morman, Kaplan, Brilliant | 2,766 | 2/28/2018 | 92.8% | 4/15/2015 | ||||||||||
Property | 11.02 | Atrium II | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 8/6/2015 | ||||||||||
Property | 11.03 | Eisenhower Commerce Center | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 4/15/2015 | ||||||||||
Property | 11.04 | Valley Ranch Business Park #3 | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 8/6/2015 | ||||||||||
Property | 11.05 | Valley Ranch Business Park #4 & 5 | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 8/6/2015 | ||||||||||
Property | 11.06 | Valley Ranch Business Park #19 | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 8/6/2015 | ||||||||||
Property | 11.07 | Valley Ranch Business Park #23 | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 8/6/2015 | ||||||||||
Property | 11.08 | Valley Ranch Business Park #27 | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 8/6/2015 | ||||||||||
Loan | 12 | Embassy Suites Denver Tech Center | 2.2% | NAP | NAP | NAP | NAP | NAP | NAP | 77.9% | 4/30/2015 | ||||||||||
Loan | 13 | AVCO Center | 2.2% | First Foundation Bank (Expanded) | 8,326 | 9/30/2020 | English Language Center | 6,343 | 9/30/2019 | 91.6% | 6/10/2015 | ||||||||||
Loan | 14 | Arbors at Las Colinas | 2.1% | NAP | NAP | NAP | NAP | NAP | NAP | 94.9% | 6/16/2015 | ||||||||||
Loan | 15 | Boudin at the Wharf | 1.9% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 8/6/2015 | ||||||||||
Loan | 16 | La Gran Plaza(36)(39) | 1.9% | Everest College | 40,916 | 10/31/2020 | Cinemagic-Bilingual Realty, Inc. | 35,695 | 12/31/2024 | 85.8% | 4/6/2015 | ||||||||||
Loan | 17 | Westway Industrial | 1.9% | North American Title Company | 23,097 | 12/31/2020 | Best Ever Brands, LLC | 22,719 | 4/30/2018 | 81.6% | 6/17/2015 | ||||||||||
Loan | 18 | Osborne Chattanooga Office Portfolio | 1.7% | 81.7% | Various | ||||||||||||||||
Property | 18.01 | Osborne Building | 0.4% | CBMC, Inc. | 7,701 | 9/30/2015 | GSA - NRC | 4,055 | 7/16/2016 | 92.8% | 6/1/2015 | ||||||||||
Property | 18.02 | Uptain Building | 0.3% | GSA - Drug Enforcement Agency | 7,970 | 11/4/2023 | GSI Commerce Solutions, In | 4,144 | 7/30/2017 | 83.4% | 6/1/2015 | ||||||||||
Property | 18.03 | Franklin Building | 0.2% | International Brotherhood | 2,829 | 3/31/2018 | Reserve National Insurance | 2,827 | 9/14/2016 | 65.5% | 6/1/2015 | ||||||||||
Property | 18.04 | 6200 Building | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 90.6% | 6/1/2015 | ||||||||||
Property | 18.05 | 6000 Building | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 8/6/2015 | ||||||||||
Property | 18.06 | 6300 Building | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 4/19/2015 | ||||||||||
Property | 18.07 | 6100 Building | 0.1% | Camelot Care Centers | 1,512 | 8/31/2016 | Herbert Goodner | 1,196 | 6/30/2016 | 47.8% | 6/1/2015 |
A-1-31 |
COMM 2015-CCRE24 | |||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||
% of | |||||||||||||||||||||
Property | Initial Pool | Lease | Lease | Occupancy | |||||||||||||||||
Flag | ID | Property Name | Balance | 4th Largest Tenant(23)(25)(26) | SF | Expiration | 5th Largest Tenant(23)(24)(25)(26) | SF | Expiration | Occupancy | As-of Date | ||||||||||
Property | 18.08 | 5800 Building | 0.1% | Nursetrainers | 1,160 | 6/30/2017 | Nursetrainers | 1,078 | 8/31/2016 | 54.8% | 6/1/2015 | ||||||||||
Property | 18.09 | 5900 Building | 0.1% | Auto Insurance Network | 847 | 3/31/2018 | Barto & Hoss | 672 | MTM | 88.7% | 6/1/2015 | ||||||||||
Property | 18.10 | 5700 Building | 0.1% | American National Insurance | 1,636 | 6/30/2017 | CHP International, Inc. | 1,529 | 9/30/2016 | 66.5% | 6/1/2015 | ||||||||||
Property | 18.11 | 6500 Building | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 73.7% | 6/1/2015 | ||||||||||
Property | 18.12 | 6600 Building | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 6/1/2015 | ||||||||||
Property | 18.13 | 6400 Building | 0.0% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 6/1/2015 | ||||||||||
Loan | 19 | Midway Shopping Center | 1.7% | Foot Locker Specialty Inc. | 15,278 | 1/31/2021 | Walgreens | 12,500 | 11/30/2029 | 93.2% | 6/8/2015 | ||||||||||
Loan | 20 | ART Multi-State Portfolio I | 1.6% | 93.7% | Various | ||||||||||||||||
Property | 20.01 | Slate Run | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | 96.1% | 4/22/2015 | ||||||||||
Property | 20.02 | Rosewood | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | 96.1% | 4/22/2015 | ||||||||||
Property | 20.03 | Redwood Hollow | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | 93.1% | 4/22/2015 | ||||||||||
Property | 20.04 | Ranchside | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 90.8% | 5/18/2015 | ||||||||||
Property | 20.05 | Sutton Place | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 96.4% | 4/22/2015 | ||||||||||
Property | 20.06 | Capital Ridge | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 88.6% | 4/22/2015 | ||||||||||
Loan | 21 | East Hampton Village(39) | 1.5% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 6/30/2015 | ||||||||||
Loan | 22 | Vero Beach Outlets | 1.5% | The Gap, Inc. Outlet #1633 | 12,100 | 1/31/2018 | Beall’s Outlet Stores #394 | 9,300 | 9/30/2020 | 90.0% | 3/25/2015 | ||||||||||
Loan | 23 | LG&E Center | 1.5% | Landrum and Shouse | 7,723 | 4/30/2022 | Sewell O’Brien | 5,801 | 9/30/2016 | 93.6% | 4/30/2015 | ||||||||||
Loan | 24 | Siemens Buffalo Grove | 1.3% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 8/6/2015 | ||||||||||
Loan | 25 | Sheraton Suites Akron | 1.3% | NAP | NAP | NAP | NAP | NAP | NAP | 69.4% | 2/28/2015 | ||||||||||
Loan | 26 | Las Palmas Village(38) | 1.3% | Taco Bell | 3,000 | 1/31/2018 | Wells Fargo | 2,822 | 1/31/2017 | 80.8% | 6/30/2015 | ||||||||||
Loan | 27 | FogCatcher Inn Pacifica(39) | 1.2% | NAP | NAP | NAP | NAP | NAP | NAP | 72.8% | 3/31/2015 | ||||||||||
Loan | 28 | Cottage Inn by the Sea Pacifica(39) | 1.1% | NAP | NAP | NAP | NAP | NAP | NAP | 68.7% | 3/31/2015 | ||||||||||
Loan | 29 | Fireside Inn on Moonstone Beach Pacifica(39) | 0.9% | NAP | NAP | NAP | NAP | NAP | NAP | 82.6% | 3/31/2015 | ||||||||||
Loan | 30 | Anaheim Hills Business Center(39) | 0.8% | Hands on Wellness Center | 3,200 | 2/28/2020 | Division One Brazilian Jui Jitsu & MMA (David Falcon) | 2,350 | 11/1/2015 | 83.7% | 4/20/2015 | ||||||||||
Loan | 31 | Motor Lofts & Locust Street Lofts | 0.8% | 92.7% | Various | ||||||||||||||||
Property | 31.01 | Locust Street Lofts | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | 94.7% | 3/31/2015 | ||||||||||
Property | 31.02 | Motor Lofts | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | 89.3% | 3/30/2015 | ||||||||||
Loan | 32 | Hilton Garden Inn Blacksburg | 0.8% | NAP | NAP | NAP | NAP | NAP | NAP | 71.7% | 2/28/2015 | ||||||||||
Loan | 33 | 940 Howard | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 8/6/2015 | ||||||||||
Loan | 34 | 2217 Caton Avenue | 0.7% | NAP | NAP | NAP | NAP | NAP | NAP | 96.7% | 6/4/2015 | ||||||||||
Loan | 35 | Corpus Christi Portfolio | 0.7% | 75.9% | 2/28/2015 | ||||||||||||||||
Property | 35.01 | LaQuinta Inn & Suites Corpus Christi | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | 72.5% | 2/28/2015 | ||||||||||
Property | 35.02 | Candlewood Suites Corpus Christi | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | 78.9% | 2/28/2015 | ||||||||||
Loan | 36 | Cypress Point Shopping Center | 0.7% | Gecko Designs | 5,176 | 10/31/2015 | Secrets | 4,442 | 5/31/2016 | 86.6% | 6/26/2015 | ||||||||||
Loan | 37 | Bemidji Multifamily | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | 96.4% | 4/1/2015 | ||||||||||
Loan | 38 | Home 2 Suites | 0.6% | NAP | NAP | NAP | NAP | NAP | NAP | 75.8% | 1/31/2015 | ||||||||||
Loan | 39 | Trowbridge Village Retail Center | 0.6% | Hobies | 2,177 | 10/31/2017 | New Style Salon | 1,875 | 12/20/2019 | 93.7% | 4/10/2015 | ||||||||||
Loan | 40 | Grand Rapids - 4147 Eastern Ave(39) | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 1/5/2015 | ||||||||||
Loan | 41 | The Addison | 0.5% | Henry A. Seiden, PA dba | 3,022 | 12/7/2019 | Gregory D Albert, MD, PA | 2,863 | 12/31/2016 | 89.1% | 3/23/2015 | ||||||||||
Loan | 42 | Cedar Brook Business Park(39) | 0.5% | College Community Service | 6,800 | 6/30/2016 | LNX Research LLC | 6,051 | 11/30/2015 | 82.6% | 4/20/2015 | ||||||||||
Loan | 43 | AT&T Office | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 8/6/2015 | ||||||||||
Loan | 44 | Haier America HQ(39) | 0.5% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 8/6/2015 | ||||||||||
Loan | 45 | Grandview Center(34) | 0.5% | Lady Bug Child Care LLC | 5,400 | 3/31/2023 | AJ’s Mini Mart | 2,475 | 4/30/2021 | 89.1% | 6/1/2015 | ||||||||||
Loan | 46 | Office Court on Inverness | 0.4% | Reinforced Earth Company | 2,505 | 2/28/2017 | Aarcher | 2,336 | 4/30/2017 | 95.9% | 5/21/2015 | ||||||||||
Loan | 47 | Sherman Oaks | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | 96.1% | 5/31/2015 | ||||||||||
Loan | 48 | 34 Marketplace | 0.4% | CosmoProf | 2,394 | 7/31/2020 | Smashburger | 2,232 | 6/30/2018 | 90.5% | 6/8/2015 | ||||||||||
Loan | 49 | Weyhill Building | 0.4% | GMB Architecture & Engineering | 3,680 | 8/31/2016 | Dr. Scott Bolkema | 3,190 | 6/30/2019 | 89.4% | 6/10/2015 | ||||||||||
Loan | 50 | Rancho Crossroads Plaza | 0.4% | SalonCentric Inc. | 2,652 | 12/31/2017 | Goodwill Industries | 2,508 | 5/31/2018 | 93.6% | 5/1/2015 | ||||||||||
Loan | 51 | Addison House | 0.4% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 8/6/2015 | ||||||||||
Loan | 52 | CVS & BBT Margate | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 8/6/2015 | ||||||||||
Loan | 53 | Grand Rapids - 5010 52nd St SE(39) | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 1/4/2015 | ||||||||||
Loan | 54 | Three Seasons MHP | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | 97.6% | 5/5/2015 | ||||||||||
Loan | 55 | Brooksville Mini-Storage Warehouse | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 88.5% | 4/8/2015 | ||||||||||
Loan | 56 | Tarponaire Mobile Resort | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | 86.1% | 6/1/2015 | ||||||||||
Loan | 57 | Oddfellows Building | 0.3% | Sierra Club | 1,962 | 9/30/2017 | Southern Strategy Group | 1,795 | MTM | 85.8% | 5/31/2015 |
A-1-32 |
COMM 2015-CCRE24 | |||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||
% of | |||||||||||||||||||||
Property | Initial Pool | Lease | Lease | Occupancy | |||||||||||||||||
Flag | ID | Property Name | Balance | 4th Largest Tenant(23)(25)(26) | SF | Expiration | 5th Largest Tenant(23)(24)(25)(26) | SF | Expiration | Occupancy | As-of Date | ||||||||||
Loan | 58 | Black Bear Center | 0.3% | Midas Muffler Shop | 5,031 | 7/31/2022 | Amco Transmissions | 4,960 | 5/31/2025 | 97.3% | 6/1/2015 | ||||||||||
Loan | 59 | Garden of the Gods RV Park | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | 44.2% | 4/30/2015 | ||||||||||
Loan | 60 | Grande Haven Villas | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | 98.2% | 5/8/2015 | ||||||||||
Loan | 61 | Extra Space Storage | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | 90.1% | 4/30/2015 | ||||||||||
Loan | 62 | StoreSmart Spring Hill | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | 84.5% | 4/15/2015 | ||||||||||
Loan | 63 | Atrium Villa Apartments | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | 98.4% | 5/12/2015 | ||||||||||
Loan | 64 | Edinburg Shopping Center | 0.3% | Verizon Wireless | 1,750 | 11/30/2019 | Sun Loans | 1,500 | 2/28/2020 | 100.0% | 5/13/2015 | ||||||||||
Loan | 65 | Merced Estates MHC | 0.3% | NAP | NAP | NAP | NAP | NAP | NAP | 97.5% | 5/19/2015 | ||||||||||
Loan | 66 | Spanish Palms Plaza | 0.3% | XK Inc dba Dry Clean Express | 2,196 | 3/31/2018 | Alan Poreuba dba Desert Springs Dental Care | 1,960 | 5/30/2020 | 95.6% | 4/7/2015 | ||||||||||
Loan | 67 | Easy Street Apartments | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 96.7% | 6/16/2015 | ||||||||||
Loan | 68 | Great American Office Plaza | 0.2% | Stirling Group | 2,616 | 4/1/2020 | Dr. Edward Hoffman | 1,754 | 9/8/2018 | 93.4% | 5/11/2015 | ||||||||||
Loan | 69 | Carriage House Apartments | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 90.3% | 5/28/2015 | ||||||||||
Loan | 70 | Valley View I & II | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 97.2% | 4/5/2015 | ||||||||||
Loan | 71 | New Hyde Park Commons | 0.2% | T-Mobile | 1,200 | 5/31/2022 | NAP | NAP | NAP | 100.0% | 5/26/2015 | ||||||||||
Loan | 72 | Gypsum Riverview MHP | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 97.6% | 5/25/2015 | ||||||||||
Loan | 73 | Sprint Oviedo | 0.2% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 5/4/2015 | ||||||||||
Loan | 74 | Wickshire Apartments | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 91.9% | 6/3/2015 | ||||||||||
Loan | 75 | Georgetown Self Storage | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 85.0% | 3/23/2015 | ||||||||||
Loan | 76 | Dollar General - Canyon Lake(39) | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 8/6/2015 | ||||||||||
Loan | 77 | Dollar General - Pleasanton(39) | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 8/6/2015 | ||||||||||
Loan | 78 | Dollar General - Peoria (West)(39) | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 8/6/2015 | ||||||||||
Loan | 79 | Dollar General - Bridgeport(39) | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 8/6/2015 | ||||||||||
Loan | 80 | Dollar General - Tremont(39) | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 8/6/2015 | ||||||||||
Loan | 81 | Dollar General - Wheeler(39) | 0.1% | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 8/6/2015 |
A-1-33 |
COMM 2015-CCRE24 | ||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||
% of | Upfront | Monthly | Upfront | Monthly | ||||||||
Property | Initial Pool | Replacement | Replacement | TI/LC | TI/LC | |||||||
Flag | ID | Property Name | Balance | Reserves($)(28) | Reserves ($)(29)(30)(32) | Reserves ($)(28) | Reserves ($)(29)(30)(31)(32) | |||||
Loan | 1 | Lakewood Center(36)(37) | 8.6% | Springing | Springing | |||||||
Loan | 2 | Eden Roc(36) | 6.8% | 1/12 of 3% of Gross Income | ||||||||
Loan | 3 | Heartland Industrial Portfolio(36) | 6.8% | 5,564,124 | 50,230 | 6,339,107 | 27,905 | |||||
Property | 3.01 | 1080 Jenkins Brothers Road | 0.8% | |||||||||
Property | 3.02 | 4080 Perry Boulevard | 0.5% | |||||||||
Property | 3.03 | 5045 West 79th Street | 0.5% | |||||||||
Property | 3.04 | 117-119 Industrial Drive | 0.5% | |||||||||
Property | 3.05 | 150 Omicron Court | 0.4% | |||||||||
Property | 3.06 | 431 Smith Lane | 0.4% | |||||||||
Property | 3.07 | 4800 Corporation Drive | 0.4% | |||||||||
Property | 3.08 | 6500 Adelaide Court | 0.4% | |||||||||
Property | 3.09 | 271 Omega Parkway | 0.3% | |||||||||
Property | 3.10 | 1380 Perry Road | 0.3% | |||||||||
Property | 3.11 | 2000 Stanley Gault Parkway | 0.3% | |||||||||
Property | 3.12 | 300 Oak Bluff Lane | 0.3% | |||||||||
Property | 3.13 | 120 Trans Air Drive | 0.3% | |||||||||
Property | 3.14 | 5201 Interchange Way | 0.2% | |||||||||
Property | 3.15 | 5250-5350 Lakeview Parkway | 0.2% | |||||||||
Property | 3.16 | 2850 Earhart Court | 0.2% | |||||||||
Property | 3.17 | 7555 Woodland Drive | 0.2% | |||||||||
Property | 3.18 | 801 Swan Drive | 0.2% | |||||||||
Property | 3.19 | 7601-7687 Winton Drive | 0.2% | |||||||||
Property | 3.20 | 7645 Woodland Drive | 0.1% | |||||||||
Property | 3.21 | 200 Northfork Lane | 0.1% | |||||||||
Property | 3.22 | 100 Northfork Lane | 0.1% | |||||||||
Loan | 4 | Palazzo Verdi | 5.3% | 5,037 | 1,500,000 | 83,333 | ||||||
Loan | 5 | Equinox West LA(34) | 4.8% | Springing | Springing | |||||||
Loan | 6 | Two Chatham Center & Garage | 4.5% | 7,263 | 834,945 | 22,917 | ||||||
Loan | 7 | 40 Wall Street(36) | 4.3% | Springing | Springing | |||||||
Loan | 8 | Westin Portland | 4.2% | 5% of prior month’s gross revenues, reduced to 4.0% of prior month’s gross revenue upon replacement of existing management agreement | ||||||||
Loan | 9 | Carefree Natomas Apartments | 2.7% | 10,667 | ||||||||
Loan | 10 | Bunker Hill Village and Valley Forge Village MHC(39) | 2.7% | 1,621 | ||||||||
Loan | 11 | McMullen Portfolio(38) | 2.3% | 1,220,000 | 4,582 | 22,910 | ||||||
Property | 11.01 | Atrium I | 0.6% | |||||||||
Property | 11.02 | Atrium II | 0.5% | |||||||||
Property | 11.03 | Eisenhower Commerce Center | 0.3% | |||||||||
Property | 11.04 | Valley Ranch Business Park #3 | 0.3% | |||||||||
Property | 11.05 | Valley Ranch Business Park #4 & 5 | 0.3% | |||||||||
Property | 11.06 | Valley Ranch Business Park #19 | 0.2% | |||||||||
Property | 11.07 | Valley Ranch Business Park #23 | 0.1% | |||||||||
Property | 11.08 | Valley Ranch Business Park #27 | 0.1% | |||||||||
Loan | 12 | Embassy Suites Denver Tech Center | 2.2% | 1/12 of 4.0% of the greater of the gross revenue and the amount reserved under the Franchise Agreement | ||||||||
Loan | 13 | AVCO Center | 2.2% | Springing | Springing | |||||||
Loan | 14 | Arbors at Las Colinas | 2.1% | 9,792 | ||||||||
Loan | 15 | Boudin at the Wharf | 1.9% | 470 | 2,348 | |||||||
Loan | 16 | La Gran Plaza(36)(39) | 1.9% | 17,177 | 47,038 | |||||||
Loan | 17 | Westway Industrial | 1.9% | 6,885 | 1,000,000 | Springing | ||||||
Loan | 18 | Osborne Chattanooga Office Portfolio | 1.7% | 7,992 | 600,000 | 34,733 | ||||||
Property | 18.01 | Osborne Building | 0.4% | |||||||||
Property | 18.02 | Uptain Building | 0.3% | |||||||||
Property | 18.03 | Franklin Building | 0.2% | |||||||||
Property | 18.04 | 6200 Building | 0.2% | |||||||||
Property | 18.05 | 6000 Building | 0.1% | |||||||||
Property | 18.06 | 6300 Building | 0.1% | |||||||||
Property | 18.07 | 6100 Building | 0.1% |
A-1-34 |
COMM 2015-CCRE24 | ||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||
% of | Upfront | Monthly | Upfront | Monthly | ||||||||
Property | Initial Pool | Replacement | Replacement | TI/LC | TI/LC | |||||||
Flag | ID | Property Name | Balance | Reserves($)(28) | Reserves ($)(29)(30)(32) | Reserves ($)(28) | Reserves ($)(29)(30)(31)(32) | |||||
Property | 18.08 | 5800 Building | 0.1% | |||||||||
Property | 18.09 | 5900 Building | 0.1% | |||||||||
Property | 18.10 | 5700 Building | 0.1% | |||||||||
Property | 18.11 | 6500 Building | 0.1% | |||||||||
Property | 18.12 | 6600 Building | 0.0% | |||||||||
Property | 18.13 | 6400 Building | 0.0% | |||||||||
Loan | 19 | Midway Shopping Center | 1.7% | 3,531 | 11,045 | |||||||
Loan | 20 | ART Multi-State Portfolio I | 1.6% | 12,344 | ||||||||
Property | 20.01 | Slate Run | 0.4% | |||||||||
Property | 20.02 | Rosewood | 0.3% | |||||||||
Property | 20.03 | Redwood Hollow | 0.3% | |||||||||
Property | 20.04 | Ranchside | 0.2% | |||||||||
Property | 20.05 | Sutton Place | 0.2% | |||||||||
Property | 20.06 | Capital Ridge | 0.2% | |||||||||
Loan | 21 | East Hampton Village(39) | 1.5% | 808 | ||||||||
Loan | 22 | Vero Beach Outlets | 1.5% | 4,103 | 2,000,000 | Springing | ||||||
Loan | 23 | LG&E Center | 1.5% | 4,672 | Springing | |||||||
Loan | 24 | Siemens Buffalo Grove | 1.3% | 2,825 | 4,952 | |||||||
Loan | 25 | Sheraton Suites Akron | 1.3% | > of 4.0% of prior month’s gross revenues and any amount required under Management Agreement or Franchise Agreement for FF&E Work | ||||||||
Loan | 26 | Las Palmas Village(38) | 1.3% | 1,335 | 8,903 | |||||||
Loan | 27 | FogCatcher Inn Pacifica(39) | 1.2% | 4.0% of prior month’s rents up to and including July 2020; 5% of prior month’s rent from and after August 2020. | ||||||||
Loan | 28 | Cottage Inn by the Sea Pacifica(39) | 1.1% | 4.0% of prior month’s rents up to and including July 2020; 5% of prior month’s rent from and after August 2020. | ||||||||
Loan | 29 | Fireside Inn on Moonstone Beach Pacifica(39) | 0.9% | 4.0% of prior month’s rents up to and including July 2020; 5% of prior month’s rent from and after August 2020. | ||||||||
Loan | 30 | Anaheim Hills Business Center(39) | 0.8% | 2,394 | 130,000 | 7,901 | ||||||
Loan | 31 | Motor Lofts & Locust Street Lofts | 0.8% | 3,146 | ||||||||
Property | 31.01 | Locust Street Lofts | 0.4% | |||||||||
Property | 31.02 | Motor Lofts | 0.4% | |||||||||
Loan | 32 | Hilton Garden Inn Blacksburg | 0.8% | > of 4.0% of rent for prior month and any amount required under Management Agreement or Franchise Agreement for FF&E Work | ||||||||
Loan | 33 | 940 Howard | 0.7% | 428 | 2,137 | |||||||
Loan | 34 | 2217 Caton Avenue | 0.7% | 618 | ||||||||
Loan | 35 | Corpus Christi Portfolio | 0.7% | 1/12 of 4.0% of gross revenue | ||||||||
Property | 35.01 | LaQuinta Inn & Suites Corpus Christi | 0.4% | |||||||||
Property | 35.02 | Candlewood Suites Corpus Christi | 0.3% | |||||||||
Loan | 36 | Cypress Point Shopping Center | 0.7% | 1,474 | 200,000 | 7,369 | ||||||
Loan | 37 | Bemidji Multifamily | 0.6% | 3,700 | ||||||||
Loan | 38 | Home 2 Suites | 0.6% | 4% of prior month’s rent | ||||||||
Loan | 39 | Trowbridge Village Retail Center | 0.6% | 606 | 65,726 | Springing | ||||||
Loan | 40 | Grand Rapids - 4147 Eastern Ave(39) | 0.5% | 10,750 | 2,024 | 100,000 | 4,400 | |||||
Loan | 41 | The Addison | 0.5% | 672 | 5,934 | |||||||
Loan | 42 | Cedar Brook Business Park(39) | 0.5% | 2,174 | 220,000 | 7,067 | ||||||
Loan | 43 | AT&T Office | 0.5% | 3,481 | 100,000 | 8,702 | ||||||
Loan | 44 | Haier America HQ(39) | 0.5% | |||||||||
Loan | 45 | Grandview Center(34) | 0.5% | 1,426 | 14,962 | |||||||
Loan | 46 | Office Court on Inverness | 0.4% | 641 | 4,039 | |||||||
Loan | 47 | Sherman Oaks | 0.4% | 2,833 | ||||||||
Loan | 48 | 34 Marketplace | 0.4% | 1,412 | 110,000 | Springing | ||||||
Loan | 49 | Weyhill Building | 0.4% | 1,467 | 125,000 | 7,070 | ||||||
Loan | 50 | Rancho Crossroads Plaza | 0.4% | 464 | 2,203 | |||||||
Loan | 51 | Addison House | 0.4% | 240 | 447,535 | 958 | ||||||
Loan | 52 | CVS & BBT Margate | 0.3% | 220 | 1,099 | |||||||
Loan | 53 | Grand Rapids - 5010 52nd St SE(39) | 0.3% | 24,064 | 2,000 | 1,400 | ||||||
Loan | 54 | Three Seasons MHP | 0.3% | 521 | ||||||||
Loan | 55 | Brooksville Mini-Storage Warehouse | 0.1% | 448 | ||||||||
Loan | 56 | Tarponaire Mobile Resort | 0.3% | 856 | ||||||||
Loan | 57 | Oddfellows Building | 0.3% | 641 | 200,000 | Springing |
A-1-35 |
COMM 2015-CCRE24 | ||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||
% of | Upfront | Monthly | Upfront | Monthly | ||||||||
Property | Initial Pool | Replacement | Replacement | TI/LC | TI/LC | |||||||
Flag | ID | Property Name | Balance | Reserves($)(28) | Reserves ($)(29)(30)(32) | Reserves ($)(28) | Reserves ($)(29)(30)(31)(32) | |||||
Loan | 58 | Black Bear Center | 0.3% | 748 | 100,000 | 2,973 | ||||||
Loan | 59 | Garden of the Gods RV Park | 0.3% | 846 | ||||||||
Loan | 60 | Grande Haven Villas | 0.3% | 1,167 | ||||||||
Loan | 61 | Extra Space Storage | 0.3% | 637 | ||||||||
Loan | 62 | StoreSmart Spring Hill | 0.3% | 513 | ||||||||
Loan | 63 | Atrium Villa Apartments | 0.3% | 1,271 | ||||||||
Loan | 64 | Edinburg Shopping Center | 0.3% | 204 | 35,000 | 2,721 | ||||||
Loan | 65 | Merced Estates MHC | 0.3% | 577 | ||||||||
Loan | 66 | Spanish Palms Plaza | 0.3% | 506 | 3,089 | |||||||
Loan | 67 | Easy Street Apartments | 0.2% | 1,184 | ||||||||
Loan | 68 | Great American Office Plaza | 0.2% | 445 | 40,000 | 2,223 | ||||||
Loan | 69 | Carriage House Apartments | 0.2% | 3,625 | ||||||||
Loan | 70 | Valley View I & II | 0.2% | 4,500 | ||||||||
Loan | 71 | New Hyde Park Commons | 0.2% | 244 | 976.67; Springing (7,916.67) | |||||||
Loan | 72 | Gypsum Riverview MHP | 0.2% | 175 | ||||||||
Loan | 73 | Sprint Oviedo | 0.2% | 76 | 45,000 | 505 | ||||||
Loan | 74 | Wickshire Apartments | 0.1% | 3,567 | ||||||||
Loan | 75 | Georgetown Self Storage | 0.1% | 731 | ||||||||
Loan | 76 | Dollar General - Canyon Lake(39) | 0.1% | |||||||||
Loan | 77 | Dollar General - Pleasanton(39) | 0.1% | |||||||||
Loan | 78 | Dollar General - Peoria (West)(39) | 0.1% | |||||||||
Loan | 79 | Dollar General - Bridgeport(39) | 0.1% | |||||||||
Loan | 80 | Dollar General - Tremont(39) | 0.1% | |||||||||
Loan | 81 | Dollar General - Wheeler(39) | 0.1% |
A-1-36 |
COMM 2015-CCRE24 | |||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||
% of | Upfront | Monthly | Upfront | Monthly | Upfront | Upfront | Monthly | ||||||||||||
Property | Initial Pool | Tax | Tax | Insurance | Insurance | Engineering | Other | Other | |||||||||||
Flag | ID | Property Name | Balance | Reserves ($)(28)(30) | Reserves ($)(29) | Reserves($)(28) | Reserves ($)(29)(32) | Reserve($)(28) | Reserves ($)(28)(30) | Reserves ($)(29)(32) | |||||||||
Loan | 1 | Lakewood Center(36)(37) | 8.6% | Springing | Springing | ||||||||||||||
Loan | 2 | Eden Roc(36) | 6.8% | 1,575,000 | 175,000 | 331,772 | 156,143 | ||||||||||||
Loan | 3 | Heartland Industrial Portfolio(36) | 6.8% | 643,812 | 279,525 | Springing | 284,526 | ||||||||||||
Property | 3.01 | 1080 Jenkins Brothers Road | 0.8% | ||||||||||||||||
Property | 3.02 | 4080 Perry Boulevard | 0.5% | ||||||||||||||||
Property | 3.03 | 5045 West 79th Street | 0.5% | ||||||||||||||||
Property | 3.04 | 117-119 Industrial Drive | 0.5% | ||||||||||||||||
Property | 3.05 | 150 Omicron Court | 0.4% | ||||||||||||||||
Property | 3.06 | 431 Smith Lane | 0.4% | ||||||||||||||||
Property | 3.07 | 4800 Corporation Drive | 0.4% | ||||||||||||||||
Property | 3.08 | 6500 Adelaide Court | 0.4% | ||||||||||||||||
Property | 3.09 | 271 Omega Parkway | 0.3% | ||||||||||||||||
Property | 3.10 | 1380 Perry Road | 0.3% | ||||||||||||||||
Property | 3.11 | 2000 Stanley Gault Parkway | 0.3% | ||||||||||||||||
Property | 3.12 | 300 Oak Bluff Lane | 0.3% | ||||||||||||||||
Property | 3.13 | 120 Trans Air Drive | 0.3% | ||||||||||||||||
Property | 3.14 | 5201 Interchange Way | 0.2% | ||||||||||||||||
Property | 3.15 | 5250-5350 Lakeview Parkway | 0.2% | ||||||||||||||||
Property | 3.16 | 2850 Earhart Court | 0.2% | ||||||||||||||||
Property | 3.17 | 7555 Woodland Drive | 0.2% | ||||||||||||||||
Property | 3.18 | 801 Swan Drive | 0.2% | ||||||||||||||||
Property | 3.19 | 7601-7687 Winton Drive | 0.2% | ||||||||||||||||
Property | 3.20 | 7645 Woodland Drive | 0.1% | ||||||||||||||||
Property | 3.21 | 200 Northfork Lane | 0.1% | ||||||||||||||||
Property | 3.22 | 100 Northfork Lane | 0.1% | ||||||||||||||||
Loan | 4 | Palazzo Verdi | 5.3% | 395,842 | 197,921 | 100,942 | 11,216 | 4,775,577 | |||||||||||
Loan | 5 | Equinox West LA(34) | 4.8% | Springing | Springing | ||||||||||||||
Loan | 6 | Two Chatham Center & Garage | 4.5% | 48,142 | 65,387 | 7,265 | 103,418 | ||||||||||||
Loan | 7 | 40 Wall Street(36) | 4.3% | 1,515,525 | 505,175 | Springing | 815,226 | Springing | |||||||||||
Loan | 8 | Westin Portland | 4.2% | 402,506 | 40,251 | Springing | Springing | ||||||||||||
Loan | 9 | Carefree Natomas Apartments | 2.7% | 449,750 | 64,250 | 74,375 | 11,281 | 400,000 | |||||||||||
Loan | 10 | Bunker Hill Village and Valley Forge Village MHC(39) | 2.7% | 62,389 | 20,796 | Springing | 6,250 | ||||||||||||
Loan | 11 | McMullen Portfolio(38) | 2.3% | 102,660 | 51,330 | 3,646 | 896,300 | Springing | |||||||||||
Property | 11.01 | Atrium I | 0.6% | ||||||||||||||||
Property | 11.02 | Atrium II | 0.5% | ||||||||||||||||
Property | 11.03 | Eisenhower Commerce Center | 0.3% | ||||||||||||||||
Property | 11.04 | Valley Ranch Business Park #3 | 0.3% | ||||||||||||||||
Property | 11.05 | Valley Ranch Business Park #4 & 5 | 0.3% | ||||||||||||||||
Property | 11.06 | Valley Ranch Business Park #19 | 0.2% | ||||||||||||||||
Property | 11.07 | Valley Ranch Business Park #23 | 0.1% | ||||||||||||||||
Property | 11.08 | Valley Ranch Business Park #27 | 0.1% | ||||||||||||||||
Loan | 12 | Embassy Suites Denver Tech Center | 2.2% | 79,116 | 39,558 | Springing | 2,090,000 | ||||||||||||
Loan | 13 | AVCO Center | 2.2% | 131,500 | 21,917 | 11,653 | 5,827 | 4,400 | 268,838 | ||||||||||
Loan | 14 | Arbors at Las Colinas | 2.1% | 239,020 | 39,837 | Springing | |||||||||||||
Loan | 15 | Boudin at the Wharf | 1.9% | Springing | Springing | Springing | |||||||||||||
Loan | 16 | La Gran Plaza(36)(39) | 1.9% | 546,391 | 91,065 | 77,827 | 8,647 | 7,858,737 | Springing | ||||||||||
Loan | 17 | Westway Industrial | 1.9% | 259,583 | 37,083 | 6,075 | 6,075 | 86,189 | 2,129,672 | ||||||||||
Loan | 18 | Osborne Chattanooga Office Portfolio | 1.7% | 298,858 | 49,810 | 26,557 | 8,852 | 223,500 | 45,000 | ||||||||||
Property | 18.01 | Osborne Building | 0.4% | ||||||||||||||||
Property | 18.02 | Uptain Building | 0.3% | ||||||||||||||||
Property | 18.03 | Franklin Building | 0.2% | ||||||||||||||||
Property | 18.04 | 6200 Building | 0.2% | ||||||||||||||||
Property | 18.05 | 6000 Building | 0.1% | ||||||||||||||||
Property | 18.06 | 6300 Building | 0.1% | ||||||||||||||||
Property | 18.07 | 6100 Building | 0.1% |
A-1-37 |
COMM 2015-CCRE24 | |||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||
% of | Upfront | Monthly | Upfront | Monthly | Upfront | Upfront | Monthly | ||||||||||||
Property | Initial Pool | Tax | Tax | Insurance | Insurance | Engineering | Other | Other | |||||||||||
Flag | ID | Property Name | Balance | Reserves ($)(28)(30) | Reserves ($)(29) | Reserves($)(28) | Reserves ($)(29)(32) | Reserve($)(28) | Reserves ($)(28)(30) | Reserves ($)(29)(32) | |||||||||
Property | 18.08 | 5800 Building | 0.1% | ||||||||||||||||
Property | 18.09 | 5900 Building | 0.1% | ||||||||||||||||
Property | 18.10 | 5700 Building | 0.1% | ||||||||||||||||
Property | 18.11 | 6500 Building | 0.1% | ||||||||||||||||
Property | 18.12 | 6600 Building | 0.0% | ||||||||||||||||
Property | 18.13 | 6400 Building | 0.0% | ||||||||||||||||
Loan | 19 | Midway Shopping Center | 1.7% | Springing | Springing | 131,875 | 42,339 | ||||||||||||
Loan | 20 | ART Multi-State Portfolio I | 1.6% | 125,491 | 15,686 | 31,386 | 3,923 | 262,869 | |||||||||||
Property | 20.01 | Slate Run | 0.4% | ||||||||||||||||
Property | 20.02 | Rosewood | 0.3% | ||||||||||||||||
Property | 20.03 | Redwood Hollow | 0.3% | ||||||||||||||||
Property | 20.04 | Ranchside | 0.2% | ||||||||||||||||
Property | 20.05 | Sutton Place | 0.2% | ||||||||||||||||
Property | 20.06 | Capital Ridge | 0.2% | ||||||||||||||||
Loan | 21 | East Hampton Village(39) | 1.5% | 73,313 | 8,146 | Springing | |||||||||||||
Loan | 22 | Vero Beach Outlets | 1.5% | 60,017 | 30,008 | 40,040 | 18,083 | 7,500 | |||||||||||
Loan | 23 | LG&E Center | 1.5% | 294,281 | 42,040 | 10,608 | 5,304 | 526,059 | 4,272,531 | Springing | |||||||||
Loan | 24 | Siemens Buffalo Grove | 1.3% | 32,491 | 32,491 | Springing | 698,752 | Springing | |||||||||||
Loan | 25 | Sheraton Suites Akron | 1.3% | 32,031 | Springing | Springing | |||||||||||||
Loan | 26 | Las Palmas Village(38) | 1.3% | 40,833 | 8,167 | 4,108 | 2,054 | Springing | |||||||||||
Loan | 27 | FogCatcher Inn Pacifica(39) | 1.2% | 27,492 | 9,164 | Springing | 14,375 | ||||||||||||
Loan | 28 | Cottage Inn by the Sea Pacifica(39) | 1.1% | 24,265 | 8,088 | Springing | 26,250 | ||||||||||||
Loan | 29 | Fireside Inn on Moonstone Beach Pacifica(39) | 0.9% | 12,267 | 4,089 | Springing | 150,000 | ||||||||||||
Loan | 30 | Anaheim Hills Business Center(39) | 0.8% | 59,403 | 14,851 | Springing | 247,775 | ||||||||||||
Loan | 31 | Motor Lofts & Locust Street Lofts | 0.8% | 78,304 | 11,186 | 21,633 | 8,432 | 19,875 | 530,000 | ||||||||||
Property | 31.01 | Locust Street Lofts | 0.4% | ||||||||||||||||
Property | 31.02 | Motor Lofts | 0.4% | ||||||||||||||||
Loan | 32 | Hilton Garden Inn Blacksburg | 0.8% | 13,272 | 13,271 | 7,400 | Springing | 7,075 | |||||||||||
Loan | 33 | 940 Howard | 0.7% | 5,473 | 9,786 | 3,980 | 663 | Springing | |||||||||||
Loan | 34 | 2217 Caton Avenue | 0.7% | 2,812 | 403 | 3,305 | Springing | 66,531 | Springing | ||||||||||
Loan | 35 | Corpus Christi Portfolio | 0.7% | 51,181 | 17,060 | 24,828 | 8,276 | 600,000 | Springing | ||||||||||
Property | 35.01 | LaQuinta Inn & Suites Corpus Christi | 0.4% | ||||||||||||||||
Property | 35.02 | Candlewood Suites Corpus Christi | 0.3% | ||||||||||||||||
Loan | 36 | Cypress Point Shopping Center | 0.7% | 23,250 | 7,750 | 5,673 | 2,836 | 15,625 | 149,456 | Springing | |||||||||
Loan | 37 | Bemidji Multifamily | 0.6% | 43,690 | 9,709 | 11,456 | 5,728 | 12,244 | Springing | ||||||||||
Loan | 38 | Home 2 Suites | 0.6% | 33,750 | 6,750 | 15,098 | 7,549 | Springing | |||||||||||
Loan | 39 | Trowbridge Village Retail Center | 0.6% | 62,482 | 7,810 | 2,364 | 788 | 688,984 | Springing | ||||||||||
Loan | 40 | Grand Rapids - 4147 Eastern Ave(39) | 0.5% | 48,676 | 5,408 | 11,046 | 1,004 | ||||||||||||
Loan | 41 | The Addison | 0.5% | 109,543 | 12,171 | 81,136 | 6,761 | ||||||||||||
Loan | 42 | Cedar Brook Business Park(39) | 0.5% | 49,678 | 12,419 | Springing | 279,813 | ||||||||||||
Loan | 43 | AT&T Office | 0.5% | Springing | Springing | ||||||||||||||
Loan | 44 | Haier America HQ(39) | 0.5% | 68,347 | 17,087 | 27,468 | 3,924 | ||||||||||||
Loan | 45 | Grandview Center(34) | 0.5% | 18,950 | 9,475 | Springing | 37,725 | 37,294 | Springing | ||||||||||
Loan | 46 | Office Court on Inverness | 0.4% | 57,049 | 14,262 | 5,486 | 784 | 40,307 | 11,600 | ||||||||||
Loan | 47 | Sherman Oaks | 0.4% | 84,137 | 12,020 | 24,927 | 3,062 | ||||||||||||
Loan | 48 | 34 Marketplace | 0.4% | 33,801 | 11,267 | 1,912 | 637 | 4,190 | |||||||||||
Loan | 49 | Weyhill Building | 0.4% | 169,423 | 14,119 | 2,288 | 763 | 166,627 | |||||||||||
Loan | 50 | Rancho Crossroads Plaza | 0.4% | 19,454 | 6,485 | 2,799 | 560 | ||||||||||||
Loan | 51 | Addison House | 0.4% | 29,678 | 3,710 | 4,600 | 2,300 | 1,027,585 | Springing | ||||||||||
Loan | 52 | CVS & BBT Margate | 0.3% | Springing | Springing | Springing | |||||||||||||
Loan | 53 | Grand Rapids - 5010 52nd St SE(39) | 0.3% | 147,689 | 16,410 | 18,189 | 1,654 | ||||||||||||
Loan | 54 | Three Seasons MHP | 0.3% | 18,052 | 3,009 | 4,167 | 1,042 | ||||||||||||
Loan | 55 | Brooksville Mini-Storage Warehouse | 0.1% | 9,428 | 1,571 | 3,244 | 811 | ||||||||||||
Loan | 56 | Tarponaire Mobile Resort | 0.3% | 61,333 | 7,667 | 2,929 | 1,464 | 250,000 | |||||||||||
Loan | 57 | Oddfellows Building | 0.3% | 22,686 | 2,062 | 4,266 | 1,066 |
A-1-38 |
COMM 2015-CCRE24 | |||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||
% of | Upfront | Monthly | Upfront | Monthly | Upfront | Upfront | Monthly | ||||||||||||
Property | Initial Pool | Tax | Tax | Insurance | Insurance | Engineering | Other | Other | |||||||||||
Flag | ID | Property Name | Balance | Reserves ($)(28)(30) | Reserves ($)(29) | Reserves($)(28) | Reserves ($)(29)(32) | Reserve($)(28) | Reserves ($)(28)(30) | Reserves ($)(29)(32) | |||||||||
Loan | 58 | Black Bear Center | 0.3% | 18,503 | 4,626 | Springing | 17,900 | 95,942 | |||||||||||
Loan | 59 | Garden of the Gods RV Park | 0.3% | 6,864 | 2,288 | 17,031 | 2,129 | 138,836 | Springing | ||||||||||
Loan | 60 | Grande Haven Villas | 0.3% | 23,534 | 2,615 | 3,517 | 1,172 | ||||||||||||
Loan | 61 | Extra Space Storage | 0.3% | 102,702 | 14,672 | 10,528 | 2,106 | ||||||||||||
Loan | 62 | StoreSmart Spring Hill | 0.3% | 27,500 | 5,500 | 1,343 | 1,343 | ||||||||||||
Loan | 63 | Atrium Villa Apartments | 0.3% | 30,898 | 5,150 | 15,658 | 3,914 | 8,094 | |||||||||||
Loan | 64 | Edinburg Shopping Center | 0.3% | 20,400 | 3,400 | 7,738 | 860 | 105,000 | |||||||||||
Loan | 65 | Merced Estates MHC | 0.3% | 16,368 | 3,274 | 5,766 | 1,442 | 35,375 | |||||||||||
Loan | 66 | Spanish Palms Plaza | 0.3% | 5,268 | 2,634 | 6,314 | 526 | 6,250 | |||||||||||
Loan | 67 | Easy Street Apartments | 0.2% | 18,878 | 1,888 | 6,667 | 1,333 | 71,240 | 115,000 | Springing | |||||||||
Loan | 68 | Great American Office Plaza | 0.2% | 11,333 | 2,833 | 1,812 | 362 | 13,702 | Springing | ||||||||||
Loan | 69 | Carriage House Apartments | 0.2% | 9,568 | Springing | 58,063 | |||||||||||||
Loan | 70 | Valley View I & II | 0.2% | 21,914 | 4,383 | 14,316 | 2,045 | ||||||||||||
Loan | 71 | New Hyde Park Commons | 0.2% | 33,988 | 11,329 | 8,469 | 847 | 24,402 | Monthly payment of following month’s Ground Rent | ||||||||||
Loan | 72 | Gypsum Riverview MHP | 0.2% | 2,408 | 602 | 1,835 | 262 | ||||||||||||
Loan | 73 | Sprint Oviedo | 0.2% | 13,200 | 1,650 | 2,290 | 286 | 32,707 | |||||||||||
Loan | 74 | Wickshire Apartments | 0.1% | 17,036 | 4,259 | Springing | |||||||||||||
Loan | 75 | Georgetown Self Storage | 0.1% | 13,745 | 1,964 | 2,096 | 524 | 75,751 | |||||||||||
Loan | 76 | Dollar General - Canyon Lake(39) | 0.1% | 570 | Springing | Springing | |||||||||||||
Loan | 77 | Dollar General - Pleasanton(39) | 0.1% | 249 | Springing | Springing | |||||||||||||
Loan | 78 | Dollar General - Peoria (West)(39) | 0.1% | 167 | Springing | Springing | |||||||||||||
Loan | 79 | Dollar General - Bridgeport(39) | 0.1% | 493 | Springing | Springing | |||||||||||||
Loan | 80 | Dollar General - Tremont(39) | 0.1% | 1,830 | Springing | Springing | |||||||||||||
Loan | 81 | Dollar General - Wheeler(39) | 0.1% | 261 | Springing | Springing |
A-1-39 |
COMM 2015-CCRE24 | |||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||
% of | Other | ||||||
Property | Initial Pool | Reserves | |||||
Flag | ID | Property Name | Balance | Description(16) | |||
Loan | 1 | Lakewood Center(36)(37) | 8.6% | ||||
Loan | 2 | Eden Roc(36) | 6.8% | ||||
Loan | 3 | Heartland Industrial Portfolio(36) | 6.8% | ||||
Property | 3.01 | 1080 Jenkins Brothers Road | 0.8% | ||||
Property | 3.02 | 4080 Perry Boulevard | 0.5% | ||||
Property | 3.03 | 5045 West 79th Street | 0.5% | ||||
Property | 3.04 | 117-119 Industrial Drive | 0.5% | ||||
Property | 3.05 | 150 Omicron Court | 0.4% | ||||
Property | 3.06 | 431 Smith Lane | 0.4% | ||||
Property | 3.07 | 4800 Corporation Drive | 0.4% | ||||
Property | 3.08 | 6500 Adelaide Court | 0.4% | ||||
Property | 3.09 | 271 Omega Parkway | 0.3% | ||||
Property | 3.10 | 1380 Perry Road | 0.3% | ||||
Property | 3.11 | 2000 Stanley Gault Parkway | 0.3% | ||||
Property | 3.12 | 300 Oak Bluff Lane | 0.3% | ||||
Property | 3.13 | 120 Trans Air Drive | 0.3% | ||||
Property | 3.14 | 5201 Interchange Way | 0.2% | ||||
Property | 3.15 | 5250-5350 Lakeview Parkway | 0.2% | ||||
Property | 3.16 | 2850 Earhart Court | 0.2% | ||||
Property | 3.17 | 7555 Woodland Drive | 0.2% | ||||
Property | 3.18 | 801 Swan Drive | 0.2% | ||||
Property | 3.19 | 7601-7687 Winton Drive | 0.2% | ||||
Property | 3.20 | 7645 Woodland Drive | 0.1% | ||||
Property | 3.21 | 200 Northfork Lane | 0.1% | ||||
Property | 3.22 | 100 Northfork Lane | 0.1% | ||||
Loan | 4 | Palazzo Verdi | 5.3% | Envision Health Free Rent (Upfront: $2,715,235.75), Envision Health TI/LC (Upfront: $2,060,341.57) | |||
Loan | 5 | Equinox West LA(34) | 4.8% | ||||
Loan | 6 | Two Chatham Center & Garage | 4.5% | Prepaid Rent Reserve (Upfront: 103,418) | |||
Loan | 7 | 40 Wall Street(36) | 4.3% | Payment Reserve (Upfront: 815,226); Ground Rent Funds (Monthly: Springing) | |||
Loan | 8 | Westin Portland | 4.2% | Management Agreement Expiration Reserve (Springing: 1,500,000); Early Management Termination Reserve (Springing: 1,500,000); PIP Reserve (Monthly: Springing) | |||
Loan | 9 | Carefree Natomas Apartments | 2.7% | ||||
Loan | 10 | Bunker Hill Village and Valley Forge Village MHC(39) | 2.7% | Environmental Reserve (Upfront: 6,250) | |||
Loan | 11 | McMullen Portfolio(38) | 2.3% | Nexient TI Reserve (Upfront: $747,000); Rent Abatement Reserve (Upfront: $149,300); Lease Sweep Reserve (Springing Monthly: Excess Cash Flow) | |||
Property | 11.01 | Atrium I | 0.6% | ||||
Property | 11.02 | Atrium II | 0.5% | ||||
Property | 11.03 | Eisenhower Commerce Center | 0.3% | ||||
Property | 11.04 | Valley Ranch Business Park #3 | 0.3% | ||||
Property | 11.05 | Valley Ranch Business Park #4 & 5 | 0.3% | ||||
Property | 11.06 | Valley Ranch Business Park #19 | 0.2% | ||||
Property | 11.07 | Valley Ranch Business Park #23 | 0.1% | ||||
Property | 11.08 | Valley Ranch Business Park #27 | 0.1% | ||||
Loan | 12 | Embassy Suites Denver Tech Center | 2.2% | PIP Reserve (Upfront: 2,090,000) | |||
Loan | 13 | AVCO Center | 2.2% | Independent Film & Television Alliance Reserve (Upfront: 137,808); Primary Wave Reserve (Upfront: 80,000); First Foundation Bank Reserve (Upfront: 51,030) | |||
Loan | 14 | Arbors at Las Colinas | 2.1% | ||||
Loan | 15 | Boudin at the Wharf | 1.9% | Ground Lease Reserve (Monthly: Springing); Occupancy Reserve (Monthly Springing: Excess Cash Flow) | |||
Loan | 16 | La Gran Plaza(36)(39) | 1.9% | Development Agreement Reserve (Upfront: 5,000,000); Unfunded Obligations Reserve (Upfront: 1,436,051); Mercado Reserve (Upfront: 1,318,168, Springing Monthly: Excess Cash Flow); Free Rent Reserve (Upfront: 104,518) | |||
Loan | 17 | Westway Industrial | 1.9% | Earnout Reserve (Upfront: 1,000,000); Immediate Leasing Reserve (Upfront: 803,418); Free Rent Reserve (Upfront: 326,254) | |||
Loan | 18 | Osborne Chattanooga Office Portfolio | 1.7% | Barto’s TI Reserve (Upfront: 45,000) | |||
Property | 18.01 | Osborne Building | 0.4% | ||||
Property | 18.02 | Uptain Building | 0.3% | ||||
Property | 18.03 | Franklin Building | 0.2% | ||||
Property | 18.04 | 6200 Building | 0.2% | ||||
Property | 18.05 | 6000 Building | 0.1% | ||||
Property | 18.06 | 6300 Building | 0.1% | ||||
Property | 18.07 | 6100 Building | 0.1% |
A-1-40 |
COMM 2015-CCRE24 | |||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||
% of | Other | ||||||
Property | Initial Pool | Reserves | |||||
Flag | ID | Property Name | Balance | Description(16) | |||
Property | 18.08 | 5800 Building | 0.1% | ||||
Property | 18.09 | 5900 Building | 0.1% | ||||
Property | 18.10 | 5700 Building | 0.1% | ||||
Property | 18.11 | 6500 Building | 0.1% | ||||
Property | 18.12 | 6600 Building | 0.0% | ||||
Property | 18.13 | 6400 Building | 0.0% | ||||
Loan | 19 | Midway Shopping Center | 1.7% | Bank of America Occupancy Funds (Upfront: 42,339) | |||
Loan | 20 | ART Multi-State Portfolio I | 1.6% | ||||
Property | 20.01 | Slate Run | 0.4% | ||||
Property | 20.02 | Rosewood | 0.3% | ||||
Property | 20.03 | Redwood Hollow | 0.3% | ||||
Property | 20.04 | Ranchside | 0.2% | ||||
Property | 20.05 | Sutton Place | 0.2% | ||||
Property | 20.06 | Capital Ridge | 0.2% | ||||
Loan | 21 | East Hampton Village(39) | 1.5% | ||||
Loan | 22 | Vero Beach Outlets | 1.5% | ||||
Loan | 23 | LG&E Center | 1.5% | LG&E TA/LC Reserve (Upfront: 4,081,416); Ground Lease Reserve (Upfront: 191,115, Monthly: Springing); Occupancy Reserve (Springing Monthly: Excess Cash Flow); Credit Rating Reserve (Monthly: Springing) | |||
Loan | 24 | Siemens Buffalo Grove | 1.3% | Lease Sweep Reserve (Springing Monthly: Excess Cash Flow) | |||
Loan | 25 | Sheraton Suites Akron | 1.3% | PIP Reserve (Springing Monthly: Excess Cash Flow) | |||
Loan | 26 | Las Palmas Village(38) | 1.3% | Walgreens Rollover Reserve (Springing Monthly: 8,903.17); Occupancy Reserve (Springing Monthly: Excess Cash Flow) | |||
Loan | 27 | FogCatcher Inn Pacifica(39) | 1.2% | ||||
Loan | 28 | Cottage Inn by the Sea Pacifica(39) | 1.1% | ||||
Loan | 29 | Fireside Inn on Moonstone Beach Pacifica(39) | 0.9% | Budgeted CapEx Reserve (Upfront: 150,000) | |||
Loan | 30 | Anaheim Hills Business Center(39) | 0.8% | ||||
Loan | 31 | Motor Lofts & Locust Street Lofts | 0.8% | Buildout Fund (Upfront: $30,000); Earnout Fund (Upfront: $500,000) | |||
Property | 31.01 | Locust Street Lofts | 0.4% | ||||
Property | 31.02 | Motor Lofts | 0.4% | ||||
Loan | 32 | Hilton Garden Inn Blacksburg | 0.8% | Ground Rent Reserve (Monthly: 7,075) | |||
Loan | 33 | 940 Howard | 0.7% | Lease Sweep Reserve (Springing Monthly: Excess Cash Flow) | |||
Loan | 34 | 2217 Caton Avenue | 0.7% | Common Charges (Monthly: Springing) | |||
Loan | 35 | Corpus Christi Portfolio | 0.7% | Seasonality Reserve (Upfront: 45,000, Monthly: Springing); PIP Reserve (Upfront: 555,000, Monthly: Springing) | |||
Property | 35.01 | LaQuinta Inn & Suites Corpus Christi | 0.4% | ||||
Property | 35.02 | Candlewood Suites Corpus Christi | 0.3% | ||||
Loan | 36 | Cypress Point Shopping Center | 0.7% | Bring Da Noiz/Wingstop Free Rent Reserve (Upfront: 63,380); Wingstop TI Reserve (Upfront: 50,168); Nails #5/Hong Kong House Reserve (Upfront: 35,908); Occupancy Reserve (Springing Monthly: Excess Cash Flow) | |||
Loan | 37 | Bemidji Multifamily | 0.6% | Evergreen Cash Trap Reserve (Springing Monthly: Excess Cash Flow) | |||
Loan | 38 | Home 2 Suites | 0.6% | Seasonal Working Capital (Monthly: Springing) | |||
Loan | 39 | Trowbridge Village Retail Center | 0.6% | Fresh Thyme TI Reserve (Upfront:$605,148.26); Fresh Thyme Rent Reserve: (Upfront: $83,835.68); Major Tenant Sweep Reserve (Springing Monthly: Excess Cash Flow) | |||
Loan | 40 | Grand Rapids - 4147 Eastern Ave(39) | 0.5% | ||||
Loan | 41 | The Addison | 0.5% | ||||
Loan | 42 | Cedar Brook Business Park(39) | 0.5% | ||||
Loan | 43 | AT&T Office | 0.5% | ||||
Loan | 44 | Haier America HQ(39) | 0.5% | ||||
Loan | 45 | Grandview Center(34) | 0.5% | Free Rent Reserve (Upfront: 37,293.72); Lease Sweep Reserve (Springing Monthly: Excess Cash Flow) | |||
Loan | 46 | Office Court on Inverness | 0.4% | Condo Reserve (Upfront: $23,200, Monthly: $11,600); Free Rent Reserve (Upfront: $17,107.35) | |||
Loan | 47 | Sherman Oaks | 0.4% | ||||
Loan | 48 | 34 Marketplace | 0.4% | Rent Holdback Fund (Upfront: 4,189.50) | |||
Loan | 49 | Weyhill Building | 0.4% | Wells Fargo Reserve (Upfront: 166,627) | |||
Loan | 50 | Rancho Crossroads Plaza | 0.4% | ||||
Loan | 51 | Addison House | 0.4% | Free Rent Reserve (Upfront: 977,585); Ground Rent Reserve (Upfront: 50,000, Monthly: Springing) | |||
Loan | 52 | CVS & BBT Margate | 0.3% | Lease Sweep Reserve (Monthly Springing: Excess Cash Flow) | |||
Loan | 53 | Grand Rapids - 5010 52nd St SE(39) | 0.3% | ||||
Loan | 54 | Three Seasons MHP | 0.3% | ||||
Loan | 55 | Brooksville Mini-Storage Warehouse | 0.1% | ||||
Loan | 56 | Tarponaire Mobile Resort | 0.3% | Capital Expenditure Reserve (Upfront: 250,000) | |||
Loan | 57 | Oddfellows Building | 0.3% |
A-1-41 |
COMM 2015-CCRE24 | |||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||
% of | Other | ||||||
Property | Initial Pool | Reserves | |||||
Flag | ID | Property Name | Balance | Description(16) | |||
Loan | 58 | Black Bear Center | 0.3% | Free Rent Reserve (Upfront: 95,942) | |||
Loan | 59 | Garden of the Gods RV Park | 0.3% | Seasonality Reserve (Upfront: $115,000, Monthly: Springing); Payment Reserve (Upfront: $23,836) | |||
Loan | 60 | Grande Haven Villas | 0.3% | ||||
Loan | 61 | Extra Space Storage | 0.3% | ||||
Loan | 62 | StoreSmart Spring Hill | 0.3% | ||||
Loan | 63 | Atrium Villa Apartments | 0.3% | ||||
Loan | 64 | Edinburg Shopping Center | 0.3% | Western Wear Reserve (Upfront: $105,000) | |||
Loan | 65 | Merced Estates MHC | 0.3% | ||||
Loan | 66 | Spanish Palms Plaza | 0.3% | ||||
Loan | 67 | Easy Street Apartments | 0.2% | Guarantor Holdback Reserve (Upfront: 115,000); Lease Guaranty Reserve (Monthly Springing: Excess Cash Flow) | |||
Loan | 68 | Great American Office Plaza | 0.2% | Free Rent Reserve (Upfront: 8,702); REA Reserve (Upfront: 5,000, Monthly: Springing) | |||
Loan | 69 | Carriage House Apartments | 0.2% | ||||
Loan | 70 | Valley View I & II | 0.2% | ||||
Loan | 71 | New Hyde Park Commons | 0.2% | Ground Rent Reserve (Upfront: 24,402; Monthly: Monthly payment of following month’s Ground Rent) | |||
Loan | 72 | Gypsum Riverview MHP | 0.2% | ||||
Loan | 73 | Sprint Oviedo | 0.2% | Mattress One Free Rent Reserve (Upfront: 32,707) | |||
Loan | 74 | Wickshire Apartments | 0.1% | ||||
Loan | 75 | Georgetown Self Storage | 0.1% | ||||
Loan | 76 | Dollar General - Canyon Lake(39) | 0.1% | ||||
Loan | 77 | Dollar General - Pleasanton(39) | 0.1% | ||||
Loan | 78 | Dollar General - Peoria (West)(39) | 0.1% | ||||
Loan | 79 | Dollar General - Bridgeport(39) | 0.1% | ||||
Loan | 80 | Dollar General - Tremont(39) | 0.1% | ||||
Loan | 81 | Dollar General - Wheeler(39) | 0.1% |
A-1-42 |
COMM 2015-CCRE24 | |||||||||||||
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(33)(34) | Report Date | Purpose | Sponsor(27) | ||||||
Loan | 1 | Lakewood Center(36)(37) | 8.6% | 5/8/2015 | 5/4/2015 | Refinance | The Macerich Partnership, L.P. | ||||||
Loan | 2 | Eden Roc(36) | 6.8% | 5/13/2015 | 5/13/2015 | Refinance | Diego Ardid; Jose Ardid; Inigo Ardid; Roberto Chapur Zahoul; Key International Holdings, Inc.; Key International II, LLC | ||||||
Loan | 3 | Heartland Industrial Portfolio(36) | 6.8% | Various | 5/8/2015 | Acquisition | NorthStar Real Estate Income Operating Partnership II, LP | ||||||
Property | 3.01 | 1080 Jenkins Brothers Road | 0.8% | 5/4/2015 | 5/8/2015 | ||||||||
Property | 3.02 | 4080 Perry Boulevard | 0.5% | 5/4/2015 | 5/8/2015 | ||||||||
Property | 3.03 | 5045 West 79th Street | 0.5% | 5/4/2015 | 5/8/2015 | ||||||||
Property | 3.04 | 117-119 Industrial Drive | 0.5% | 4/30/2015 | 5/8/2015 | ||||||||
Property | 3.05 | 150 Omicron Court | 0.4% | 5/4/2015 | 5/8/2015 | ||||||||
Property | 3.06 | 431 Smith Lane | 0.4% | 5/4/2015 | 5/8/2015 | ||||||||
Property | 3.07 | 4800 Corporation Drive | 0.4% | 5/4/2015 | 5/8/2015 | ||||||||
Property | 3.08 | 6500 Adelaide Court | 0.4% | 5/4/2015 | 5/8/2015 | ||||||||
Property | 3.09 | 271 Omega Parkway | 0.3% | 5/4/2015 | 5/8/2015 | ||||||||
Property | 3.10 | 1380 Perry Road | 0.3% | 5/4/2015 | 5/8/2015 | ||||||||
Property | 3.11 | 2000 Stanley Gault Parkway | 0.3% | 5/4/2015 | 5/8/2015 | ||||||||
Property | 3.12 | 300 Oak Bluff Lane | 0.3% | 5/4/2015 | 5/8/2015 | ||||||||
Property | 3.13 | 120 Trans Air Drive | 0.3% | 5/4/2015 | 5/8/2015 | ||||||||
Property | 3.14 | 5201 Interchange Way | 0.2% | 5/4/2015 | 5/8/2015 | ||||||||
Property | 3.15 | 5250-5350 Lakeview Parkway | 0.2% | 5/4/2015 | 5/8/2015 | ||||||||
Property | 3.16 | 2850 Earhart Court | 0.2% | 5/4/2015 | 5/8/2015 | ||||||||
Property | 3.17 | 7555 Woodland Drive | 0.2% | 5/4/2015 | 5/8/2015 | ||||||||
Property | 3.18 | 801 Swan Drive | 0.2% | 5/4/2015 | 5/8/2015 | ||||||||
Property | 3.19 | 7601-7687 Winton Drive | 0.2% | 5/4/2015 | 5/8/2015 | ||||||||
Property | 3.20 | 7645 Woodland Drive | 0.1% | 5/4/2015 | 5/8/2015 | ||||||||
Property | 3.21 | 200 Northfork Lane | 0.1% | 5/4/2015 | 5/8/2015 | ||||||||
Property | 3.22 | 100 Northfork Lane | 0.1% | 5/4/2015 | 5/8/2015 | ||||||||
Loan | 4 | Palazzo Verdi | 5.3% | 4/16/2015 | 4/16/2015 | Refinance | John W. Madden, Jr. | ||||||
Loan | 5 | Equinox West LA(34) | 4.8% | 6/30/2015 | 5/14/2015 | Refinance | Related Special Assets LLC | ||||||
Loan | 6 | Two Chatham Center & Garage | 4.5% | 5/6/2015 | 5/6/2015 | Refinance | Francis Greenburger; Lukas P. Georgiadis | ||||||
Loan | 7 | 40 Wall Street(36) | 4.3% | 6/3/2015 | 5/28/2015 | Refinance | Donald J. Trump | ||||||
Loan | 8 | Westin Portland | 4.2% | 4/14/2015 | 4/14/2015 | Refinance | Gordon D. Sondland | ||||||
Loan | 9 | Carefree Natomas Apartments | 2.7% | 7/7/2015 | 6/8/2015 | Refinance | Carefree Holdings Limited Partnership | ||||||
Loan | 10 | Bunker Hill Village and Valley Forge Village MHC(39) | 2.7% | 4/28/2015 | 4/25/2015 | Refinance | Ross H. Partrich | ||||||
Loan | 11 | McMullen Portfolio(38) | 2.3% | Acquisition | Jeffrey Hauptman | ||||||||
Property | 11.01 | Atrium I | 0.6% | 4/23/2015 | 4/22/2015 | ||||||||
Property | 11.02 | Atrium II | 0.5% | 4/23/2015 | 4/22/2015 | ||||||||
Property | 11.03 | Eisenhower Commerce Center | 0.3% | 4/23/2015 | 4/22/2015 | ||||||||
Property | 11.04 | Valley Ranch Business Park #3 | 0.3% | 4/23/2015 | 4/22/2015 | ||||||||
Property | 11.05 | Valley Ranch Business Park #4 & 5 | 0.3% | 4/23/2015 | 4/22/2015 | ||||||||
Property | 11.06 | Valley Ranch Business Park #19 | 0.2% | 4/23/2015 | 4/22/2015 | ||||||||
Property | 11.07 | Valley Ranch Business Park #23 | 0.1% | 4/23/2015 | 4/22/2015 | ||||||||
Property | 11.08 | Valley Ranch Business Park #27 | 0.1% | 4/23/2015 | 4/22/2015 | ||||||||
Loan | 12 | Embassy Suites Denver Tech Center | 2.2% | 6/2/2015 | 6/17/2015 | Refinance | Allan V. Rose | ||||||
Loan | 13 | AVCO Center | 2.2% | 4/10/2015 | 4/10/2015 | Refinance | Parviz Yari | ||||||
Loan | 14 | Arbors at Las Colinas | 2.1% | 4/30/2015 | 4/30/2015 | Refinance | J.I. Kislak, Inc. | ||||||
Loan | 15 | Boudin at the Wharf | 1.9% | 6/29/2015 | 5/28/2015 | Refinance | Boudin Holdings, Inc. | ||||||
Loan | 16 | La Gran Plaza(36)(39) | 1.9% | 3/9/2015 | 3/9/2015 | Refinance | Andrew J. Segal | ||||||
Loan | 17 | Westway Industrial | 1.9% | 5/1/2015 | 6/5/2015 | Refinance | Paul Garrett; The Paul Garrett 1994 Revocable Trust | ||||||
Loan | 18 | Osborne Chattanooga Office Portfolio | 1.7% | Refinance | James K. White, III; Hiren S. Desai; Amy Enderle | ||||||||
Property | 18.01 | Osborne Building | 0.4% | 4/30/2015 | 4/30/2015 | ||||||||
Property | 18.02 | Uptain Building | 0.3% | 4/30/2015 | 4/30/2015 | ||||||||
Property | 18.03 | Franklin Building | 0.2% | 4/30/2015 | 4/30/2015 | ||||||||
Property | 18.04 | 6200 Building | 0.2% | 4/30/2015 | 4/30/2015 | ||||||||
Property | 18.05 | 6000 Building | 0.1% | 4/30/2015 | 4/30/2015 | ||||||||
Property | 18.06 | 6300 Building | 0.1% | 4/30/2015 | 4/30/2015 | ||||||||
Property | 18.07 | 6100 Building | 0.1% | 4/30/2015 | 4/30/2015 |
A-1-43 |
COMM 2015-CCRE24 | |||||||||||||
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(33)(34) | Report Date | Purpose | Sponsor(27) | ||||||
Property | 18.08 | 5800 Building | 0.1% | 4/30/2015 | 4/30/2015 | ||||||||
Property | 18.09 | 5900 Building | 0.1% | 4/30/2015 | 4/30/2015 | ||||||||
Property | 18.10 | 5700 Building | 0.1% | 4/30/2015 | 4/30/2015 | ||||||||
Property | 18.11 | 6500 Building | 0.1% | 4/30/2015 | 4/30/2015 | ||||||||
Property | 18.12 | 6600 Building | 0.0% | 4/30/2015 | 4/30/2015 | ||||||||
Property | 18.13 | 6400 Building | 0.0% | 4/30/2015 | 4/30/2015 | ||||||||
Loan | 19 | Midway Shopping Center | 1.7% | 6/1/2015 | 5/26/2015 | Refinance | Richard Birdoff | ||||||
Loan | 20 | ART Multi-State Portfolio I | 1.6% | Refinance | Arbor Realty SR, Inc. | ||||||||
Property | 20.01 | Slate Run | 0.4% | 5/15/2015 | 5/1/2015 | ||||||||
Property | 20.02 | Rosewood | 0.3% | 5/20/2015 | 5/1/2015 | ||||||||
Property | 20.03 | Redwood Hollow | 0.3% | 5/7/2015 | 5/1/2015 | ||||||||
Property | 20.04 | Ranchside | 0.2% | 5/12/2015 | 5/1/2015 | ||||||||
Property | 20.05 | Sutton Place | 0.2% | 4/30/2015 | 5/1/2015 | ||||||||
Property | 20.06 | Capital Ridge | 0.2% | 4/30/2015 | 5/1/2015 | ||||||||
Loan | 21 | East Hampton Village(39) | 1.5% | 4/28/2015 | 4/26/2015 | Refinance | Ross H. Partrich | ||||||
Loan | 22 | Vero Beach Outlets | 1.5% | 9/4/2014 | 9/4/2014 | Acquisition | Isaac D. Massry; Mark Massry; Joseph Nakash | ||||||
Loan | 23 | LG&E Center | 1.5% | 2/26/2015 | 2/26/2015 | Acquisition | Heritage Office Properties, LLC | ||||||
Loan | 24 | Siemens Buffalo Grove | 1.3% | 5/19/2015 | 5/19/2015 | Refinance | John E. Shaffer; Dennis J. Hiffman; E. Thomas Collins, Jr. | ||||||
Loan | 25 | Sheraton Suites Akron | 1.3% | 4/24/2015 | 4/24/2015 | Refinance | Rennick A. Andreoli | ||||||
Loan | 26 | Las Palmas Village(38) | 1.3% | 5/15/2015 | 5/15/2015 | Acquisition | Stephen Copulos | ||||||
Loan | 27 | FogCatcher Inn Pacifica(39) | 1.2% | 4/20/2015 | 4/20/2015 | Refinance | Invest West Financial Corporation | ||||||
Loan | 28 | Cottage Inn by the Sea Pacifica(39) | 1.1% | 4/20/2015 | 4/20/2015 | Refinance | Invest West Financial Corporation | ||||||
Loan | 29 | Fireside Inn on Moonstone Beach Pacifica(39) | 0.9% | 4/20/2015 | 4/20/2015 | Refinance | Invest West Financial Corporation | ||||||
Loan | 30 | Anaheim Hills Business Center(39) | 0.8% | 3/13/2015 | 3/13/2015 | Refinance | Seligman & Associates, Inc. | ||||||
Loan | 31 | Motor Lofts & Locust Street Lofts | 0.8% | Acquisition / Refinance | Mark J. Cusumano; John Cusumano | ||||||||
Property | 31.01 | Locust Street Lofts | 0.4% | 3/10/2015 | 3/10/2015 | ||||||||
Property | 31.02 | Motor Lofts | 0.4% | 3/10/2015 | 3/10/2015 | ||||||||
Loan | 32 | Hilton Garden Inn Blacksburg | 0.8% | 5/5/2015 | 5/5/2015 | Refinance | American Realty Capital Hospitality Trust, Inc. | ||||||
Loan | 33 | 940 Howard | 0.7% | 2/9/2015 | 2/9/2015 | Refinance | Ronaldo J. Cianciarulo | ||||||
Loan | 34 | 2217 Caton Avenue | 0.7% | 5/19/2015 | 5/22/2015 | Acquisition | Jonathan Joels; Richard Kreisel-Kilstock | ||||||
Loan | 35 | Corpus Christi Portfolio | 0.7% | Refinance | Aman Ullah | ||||||||
Property | 35.01 | LaQuinta Inn & Suites Corpus Christi | 0.4% | 3/12/2015 | 3/13/2015 | ||||||||
Property | 35.02 | Candlewood Suites Corpus Christi | 0.3% | 3/12/2015 | 3/13/2015 | ||||||||
Loan | 36 | Cypress Point Shopping Center | 0.7% | 5/7/2015 | 4/29/2015 | Acquisition | Thomas M. Yockey; Michael Z. Jacoby | ||||||
Loan | 37 | Bemidji Multifamily | 0.6% | 1/21/2015 | 1/21/2015 | Acquisition | Anthony Gabriel | ||||||
Loan | 38 | Home 2 Suites | 0.6% | 3/6/2015 | 3/6/2015 | Acquisition | Patrick L. Daly Jr.; Nathan J. Daly; Jay E. Barker; Lauren D. Hill; Paul M. Daly; Meredith D. Fulton; Joseph R. Daly | ||||||
Loan | 39 | Trowbridge Village Retail Center | 0.6% | 4/15/2015 | 4/6/2015 | Refinance | William Demmer | ||||||
Loan | 40 | Grand Rapids - 4147 Eastern Ave(39) | 0.5% | 12/17/2014 | 1/5/2015 | Acquisition | Ladder Capital Finance LLC | ||||||
Loan | 41 | The Addison | 0.5% | 4/8/2015 | 4/8/2015 | Refinance | Fred Fechheimer; Gordon Properties, LLC | ||||||
Loan | 42 | Cedar Brook Business Park(39) | 0.5% | 3/16/2015 | 3/13/2015 | Refinance | Seligman & Associates, Inc. | ||||||
Loan | 43 | AT&T Office | 0.5% | 4/7/2015 | 4/7/2015 | Acquisition | Brian Fettner; Thomas Miko | ||||||
Loan | 44 | Haier America HQ(39) | 0.5% | 5/11/2015 | 4/8/2015 | Acquisition | Ladder Capital Finance LLC | ||||||
Loan | 45 | Grandview Center(34) | 0.5% | 6/4/2015 | 2/19/2015 | Refinance | Mark Hamermesh; Gary Grabel; Aric Browne | ||||||
Loan | 46 | Office Court on Inverness | 0.4% | 5/1/2015 | 4/30/2015 | Refinance | Arthur P. Bellis; Thomas A. Simons, IV; Kenneth D. Joseph; Andrew S. Joseph | ||||||
Loan | 47 | Sherman Oaks | 0.4% | 4/22/2015 | 4/16/2015 | Refinance | Donald R. Eliason; Lynn Reid 2 Irrevocable Trust | ||||||
Loan | 48 | 34 Marketplace | 0.4% | 5/13/2015 | 5/13/2015 | Refinance | Bruce Bocina | ||||||
Loan | 49 | Weyhill Building | 0.4% | 5/28/2015 | 5/29/2015 | Refinance | Joseph B. Davies | ||||||
Loan | 50 | Rancho Crossroads Plaza | 0.4% | 4/9/2015 | 4/9/2015 | Refinance | Fred D. Grimes | ||||||
Loan | 51 | Addison House | 0.4% | 4/13/2015 | 4/14/2015 | Recapitalization | Tony Cho; Scott A. Silver | ||||||
Loan | 52 | CVS & BBT Margate | 0.3% | 4/22/2015 | 4/9/2015 | Refinance | Lawrence Freedman | ||||||
Loan | 53 | Grand Rapids - 5010 52nd St SE(39) | 0.3% | 12/15/2014 | 12/15/2014 | Acquisition | Ladder Capital Finance LLC | ||||||
Loan | 54 | Three Seasons MHP | 0.3% | 4/10/2015 | 4/8/2015 | Refinance | Alexander G. Stewart; Hugh Stewart | ||||||
Loan | 55 | Brooksville Mini-Storage Warehouse | 0.1% | 4/10/2015 | 4/8/2015 | Refinance | Alexander G. Stewart; Hugh Stewart | ||||||
Loan | 56 | Tarponaire Mobile Resort | 0.3% | 6/2/2015 | 6/2/2015 | Acquisition | Patrick F. O’Malley | ||||||
Loan | 57 | Oddfellows Building | 0.3% | 2/3/2015 | 2/2/2015 | Refinance | Empire Properties |
A-1-44 |
COMM 2015-CCRE24 | |||||||||||||
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(33)(34) | Report Date | Purpose | Sponsor(27) | ||||||
Loan | 58 | Black Bear Center | 0.3% | 4/20/2015 | 4/20/2015 | Refinance | Gary Grabel | ||||||
Loan | 59 | Garden of the Gods RV Park | 0.3% | 5/7/2015 | 5/11/2015 | Refinance | Andrew F. Cates | ||||||
Loan | 60 | Grande Haven Villas | 0.3% | 5/8/2015 | 5/8/2015 | Refinance | Rodney Rogers | ||||||
Loan | 61 | Extra Space Storage | 0.3% | 5/30/2015 | 5/11/2015 | Refinance | Edward I. Getz Trust (U/A Getz Management Trust 9-14-09); Edward I. Getz | ||||||
Loan | 62 | StoreSmart Spring Hill | 0.3% | 6/30/2015 | 6/4/2015 | Acquisition | W. Bradford Sherman | ||||||
Loan | 63 | Atrium Villa Apartments | 0.3% | 5/4/2015 | 5/4/2015 | Refinance | Juan Carlos Suarez | ||||||
Loan | 64 | Edinburg Shopping Center | 0.3% | 2/17/2015 | 2/13/2015 | Refinance | Jose A. Chapa; Rodolfo D. Chapa | ||||||
Loan | 65 | Merced Estates MHC | 0.3% | 2/24/2015 | 4/29/2015 | Refinance | Kay Song; Charles Song | ||||||
Loan | 66 | Spanish Palms Plaza | 0.3% | 3/27/2015 | 3/25/2015 | Refinance | Daniel Vittorio | ||||||
Loan | 67 | Easy Street Apartments | 0.2% | 7/1/2015 | 4/30/2015 | Refinance | H. Brian Sconyers; Richard N. Schott | ||||||
Loan | 68 | Great American Office Plaza | 0.2% | 3/16/2015 | 3/16/2015 | Refinance | Dreamwork, LLC | ||||||
Loan | 69 | Carriage House Apartments | 0.2% | 5/11/2015 | 5/11/2015 | Refinance | Matthew B. Lester | ||||||
Loan | 70 | Valley View I & II | 0.2% | 1/8/2015 | 1/6/2015 | Refinance | Joseph H. Hollander | ||||||
Loan | 71 | New Hyde Park Commons | 0.2% | 5/27/2015 | 5/15/2015 | Refinance | David Schore; Marsha Soffer | ||||||
Loan | 72 | Gypsum Riverview MHP | 0.2% | 4/13/2015 | 4/10/2015 | Refinance | Joseph Corda | ||||||
Loan | 73 | Sprint Oviedo | 0.2% | 4/16/2015 | 4/15/2015 | Acquisition | Stephen J. Garchik | ||||||
Loan | 74 | Wickshire Apartments | 0.1% | 5/11/2015 | 5/11/2015 | Refinance | Matthew B. Lester | ||||||
Loan | 75 | Georgetown Self Storage | 0.1% | 5/14/2015 | 5/4/2015 | Acquisition | Benjamin S. Macfarland III | ||||||
Loan | 76 | Dollar General - Canyon Lake(39) | 0.1% | 5/5/2015 | 5/5/2015 | Acquisition | Ladder Capital Finance LLC | ||||||
Loan | 77 | Dollar General - Pleasanton(39) | 0.1% | 6/4/2015 | 6/1/2015 | Acquisition | Ladder Capital Finance LLC | ||||||
Loan | 78 | Dollar General - Peoria (West)(39) | 0.1% | 5/20/2015 | 5/19/2015 | Acquisition | Ladder Capital Finance LLC | ||||||
Loan | 79 | Dollar General - Bridgeport(39) | 0.1% | 6/3/2015 | 6/2/2015 | Acquisition | Ladder Capital Finance LLC | ||||||
Loan | 80 | Dollar General - Tremont(39) | 0.1% | 5/20/2015 | 5/19/2015 | Acquisition | Ladder Capital Finance LLC | ||||||
Loan | 81 | Dollar General - Wheeler(39) | 0.1% | 5/5/2015 | 5/5/2015 | Acquisition | Ladder Capital Finance LLC |
A-1-45 |
COMM 2015-CCRE24 | |||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||
% of | |||||||||
Property | Initial Pool | ||||||||
Flag | ID | Property Name | Balance | Guarantor(27) | Previous Securitization | ||||
Loan | 1 | Lakewood Center(36)(37) | 8.6% | The Macerich Partnership, L.P. | COMM 2005-C6 | ||||
Loan | 2 | Eden Roc(36) | 6.8% | Diego Ardid; Jose Ardid; Inigo Ardid; Roberto Chapur Zahoul; Key International Holdings, Inc.; Key International II, LLC | |||||
Loan | 3 | Heartland Industrial Portfolio(36) | 6.8% | NorthStar Real Estate Income Operating Partnership II, LP | |||||
Property | 3.01 | 1080 Jenkins Brothers Road | 0.8% | ||||||
Property | 3.02 | 4080 Perry Boulevard | 0.5% | ||||||
Property | 3.03 | 5045 West 79th Street | 0.5% | ||||||
Property | 3.04 | 117-119 Industrial Drive | 0.5% | ||||||
Property | 3.05 | 150 Omicron Court | 0.4% | ||||||
Property | 3.06 | 431 Smith Lane | 0.4% | ||||||
Property | 3.07 | 4800 Corporation Drive | 0.4% | ||||||
Property | 3.08 | 6500 Adelaide Court | 0.4% | ||||||
Property | 3.09 | 271 Omega Parkway | 0.3% | ||||||
Property | 3.10 | 1380 Perry Road | 0.3% | ||||||
Property | 3.11 | 2000 Stanley Gault Parkway | 0.3% | ||||||
Property | 3.12 | 300 Oak Bluff Lane | 0.3% | ||||||
Property | 3.13 | 120 Trans Air Drive | 0.3% | ||||||
Property | 3.14 | 5201 Interchange Way | 0.2% | ||||||
Property | 3.15 | 5250-5350 Lakeview Parkway | 0.2% | ||||||
Property | 3.16 | 2850 Earhart Court | 0.2% | ||||||
Property | 3.17 | 7555 Woodland Drive | 0.2% | ||||||
Property | 3.18 | 801 Swan Drive | 0.2% | ||||||
Property | 3.19 | 7601-7687 Winton Drive | 0.2% | ||||||
Property | 3.20 | 7645 Woodland Drive | 0.1% | ||||||
Property | 3.21 | 200 Northfork Lane | 0.1% | ||||||
Property | 3.22 | 100 Northfork Lane | 0.1% | ||||||
Loan | 4 | Palazzo Verdi | 5.3% | John W. Madden, Jr. | |||||
Loan | 5 | Equinox West LA(34) | 4.8% | Related Special Assets LLC | |||||
Loan | 6 | Two Chatham Center & Garage | 4.5% | Francis Greenburger; Lukas P. Georgiadis | |||||
Loan | 7 | 40 Wall Street(36) | 4.3% | Donald J. Trump | |||||
Loan | 8 | Westin Portland | 4.2% | Gordon D. Sondland | COMM 2006-C8 | ||||
Loan | 9 | Carefree Natomas Apartments | 2.7% | Carefree Holdings Limited Partnership | |||||
Loan | 10 | Bunker Hill Village and Valley Forge Village MHC(39) | 2.7% | Ross H. Partrich | LBUBS 2005-C7 | ||||
Loan | 11 | McMullen Portfolio(38) | 2.3% | Jeffrey Hauptman | |||||
Property | 11.01 | Atrium I | 0.6% | ||||||
Property | 11.02 | Atrium II | 0.5% | ||||||
Property | 11.03 | Eisenhower Commerce Center | 0.3% | ||||||
Property | 11.04 | Valley Ranch Business Park #3 | 0.3% | ||||||
Property | 11.05 | Valley Ranch Business Park #4 & 5 | 0.3% | ||||||
Property | 11.06 | Valley Ranch Business Park #19 | 0.2% | ||||||
Property | 11.07 | Valley Ranch Business Park #23 | 0.1% | ||||||
Property | 11.08 | Valley Ranch Business Park #27 | 0.1% | ||||||
Loan | 12 | Embassy Suites Denver Tech Center | 2.2% | Allan V. Rose | |||||
Loan | 13 | AVCO Center | 2.2% | Parviz Yari | JPMCC 2015-LDP3 | ||||
Loan | 14 | Arbors at Las Colinas | 2.1% | J.I. Kislak, Inc. | |||||
Loan | 15 | Boudin at the Wharf | 1.9% | Boudin Holdings, Inc. | MSC 2006-T23 | ||||
Loan | 16 | La Gran Plaza(36)(39) | 1.9% | Andrew J. Segal | |||||
Loan | 17 | Westway Industrial | 1.9% | Paul Garrett; The Paul Garrett 1994 Revocable Trust | MSC 2005-HQ7 | ||||
Loan | 18 | Osborne Chattanooga Office Portfolio | 1.7% | James K. White, III; Hiren S. Desai; Amy Enderle | |||||
Property | 18.01 | Osborne Building | 0.4% | ||||||
Property | 18.02 | Uptain Building | 0.3% | ||||||
Property | 18.03 | Franklin Building | 0.2% | ||||||
Property | 18.04 | 6200 Building | 0.2% | ||||||
Property | 18.05 | 6000 Building | 0.1% | ||||||
Property | 18.06 | 6300 Building | 0.1% | ||||||
Property | 18.07 | 6100 Building | 0.1% |
A-1-46 |
COMM 2015-CCRE24 | |||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||
% of | |||||||||
Property | Initial Pool | ||||||||
Flag | ID | Property Name | Balance | Guarantor(27) | Previous Securitization | ||||
Property | 18.08 | 5800 Building | 0.1% | ||||||
Property | 18.09 | 5900 Building | 0.1% | ||||||
Property | 18.10 | 5700 Building | 0.1% | ||||||
Property | 18.11 | 6500 Building | 0.1% | ||||||
Property | 18.12 | 6600 Building | 0.0% | ||||||
Property | 18.13 | 6400 Building | 0.0% | ||||||
Loan | 19 | Midway Shopping Center | 1.7% | Richard Birdoff | CSFB 2005-C4 | ||||
Loan | 20 | ART Multi-State Portfolio I | 1.6% | Arbor Realty SR, Inc. | MLMT 2007-C1 | ||||
Property | 20.01 | Slate Run | 0.4% | MLMT 2007-C1 | |||||
Property | 20.02 | Rosewood | 0.3% | MLMT 2007-C1 | |||||
Property | 20.03 | Redwood Hollow | 0.3% | MLMT 2007-C1 | |||||
Property | 20.04 | Ranchside | 0.2% | MLMT 2007-C1 | |||||
Property | 20.05 | Sutton Place | 0.2% | MLMT 2007-C1 | |||||
Property | 20.06 | Capital Ridge | 0.2% | MLMT 2007-C1 | |||||
Loan | 21 | East Hampton Village(39) | 1.5% | Ross H. Partrich | LBUBS 2005-C7 | ||||
Loan | 22 | Vero Beach Outlets | 1.5% | Isaac D. Massry; Mark Massry; Joseph Nakash | |||||
Loan | 23 | LG&E Center | 1.5% | Heritage Office Properties, LLC | CSMC 2006-C4 | ||||
Loan | 24 | Siemens Buffalo Grove | 1.3% | John E. Shaffer; Dennis J. Hiffman; E. Thomas Collins, Jr. | LBUBS 2003-C5 | ||||
Loan | 25 | Sheraton Suites Akron | 1.3% | Rennick A. Andreoli | MLMT 2005-CIP1 | ||||
Loan | 26 | Las Palmas Village(38) | 1.3% | Stephen Copulos | |||||
Loan | 27 | FogCatcher Inn Pacifica(39) | 1.2% | Invest West Financial Corporation | JPMCC 2006-LDP9 | ||||
Loan | 28 | Cottage Inn by the Sea Pacifica(39) | 1.1% | Invest West Financial Corporation | JPMCC 2006-LDP9 | ||||
Loan | 29 | Fireside Inn on Moonstone Beach Pacifica(39) | 0.9% | Invest West Financial Corporation | JPMCC 2006-LDP9 | ||||
Loan | 30 | Anaheim Hills Business Center(39) | 0.8% | Seligman & Associates, Inc. | BACM 2005-4 | ||||
Loan | 31 | Motor Lofts & Locust Street Lofts | 0.8% | Mark J. Cusumano; John Cusumano | |||||
Property | 31.01 | Locust Street Lofts | 0.4% | ||||||
Property | 31.02 | Motor Lofts | 0.4% | ||||||
Loan | 32 | Hilton Garden Inn Blacksburg | 0.8% | American Realty Capital Hospitality Trust, Inc. | |||||
Loan | 33 | 940 Howard | 0.7% | Ronaldo J. Cianciarulo | |||||
Loan | 34 | 2217 Caton Avenue | 0.7% | Jonathan Joels; Richard Kreisel-Kilstock | |||||
Loan | 35 | Corpus Christi Portfolio | 0.7% | Aman Ullah | |||||
Property | 35.01 | LaQuinta Inn & Suites Corpus Christi | 0.4% | ||||||
Property | 35.02 | Candlewood Suites Corpus Christi | 0.3% | ||||||
Loan | 36 | Cypress Point Shopping Center | 0.7% | Thomas M. Yockey; Michael Z. Jacoby | |||||
Loan | 37 | Bemidji Multifamily | 0.6% | Anthony Gabriel | |||||
Loan | 38 | Home 2 Suites | 0.6% | Patrick L. Daly Jr.; Nathan J. Daly; Jay E. Barker; Lauren D. Hill; Paul M. Daly; Meredith D. Fulton; Joseph R. Daly | |||||
Loan | 39 | Trowbridge Village Retail Center | 0.6% | William Demmer | |||||
Loan | 40 | Grand Rapids - 4147 Eastern Ave(39) | 0.5% | Richard A. Bennett III | |||||
Loan | 41 | The Addison | 0.5% | Fred Fechheimer; Gordon Properties, LLC | |||||
Loan | 42 | Cedar Brook Business Park(39) | 0.5% | Seligman & Associates, Inc. | BACM 2005-3 | ||||
Loan | 43 | AT&T Office | 0.5% | Brian Fettner; Thomas Miko | |||||
Loan | 44 | Haier America HQ(39) | 0.5% | Ladder Capital CRE Equity LLC | |||||
Loan | 45 | Grandview Center(34) | 0.5% | Mark Hamermesh; Gary Grabel; Aric Browne | MLCFC 2007-8 | ||||
Loan | 46 | Office Court on Inverness | 0.4% | Arthur P. Bellis; Thomas A. Simons, IV; Kenneth D. Joseph; Andrew S. Joseph | |||||
Loan | 47 | Sherman Oaks | 0.4% | Donald R. Eliason; Lynn Reid 2 Irrevocable Trust | CGCMT 2006-C4 | ||||
Loan | 48 | 34 Marketplace | 0.4% | Bruce Bocina | CSFB 2005-C4 | ||||
Loan | 49 | Weyhill Building | 0.4% | Joseph B. Davies | |||||
Loan | 50 | Rancho Crossroads Plaza | 0.4% | Fred D. Grimes | JPMCC 2005-CB12 | ||||
Loan | 51 | Addison House | 0.4% | Tony Cho; Scott A. Silver | |||||
Loan | 52 | CVS & BBT Margate | 0.3% | Lawrence Freedman | LBUBS 2005-C7 | ||||
Loan | 53 | Grand Rapids - 5010 52nd St SE(39) | 0.3% | Richard A. Bennett III | |||||
Loan | 54 | Three Seasons MHP | 0.3% | Alexander G. Stewart; Hugh Stewart | |||||
Loan | 55 | Brooksville Mini-Storage Warehouse | 0.1% | Alexander G. Stewart; Hugh Stewart | |||||
Loan | 56 | Tarponaire Mobile Resort | 0.3% | Patrick F. O’Malley | |||||
Loan | 57 | Oddfellows Building | 0.3% | Gregory P. Hatem; William G. Randsell, III |
A-1-47 |
COMM 2015-CCRE24 | |||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||
% of | |||||||||
Property | Initial Pool | ||||||||
Flag | ID | Property Name | Balance | Guarantor(27) | Previous Securitization | ||||
Loan | 58 | Black Bear Center | 0.3% | Gary Grabel | MLMT 2005-CIP1 | ||||
Loan | 59 | Garden of the Gods RV Park | 0.3% | Andrew F. Cates | |||||
Loan | 60 | Grande Haven Villas | 0.3% | Rodney Rogers | |||||
Loan | 61 | Extra Space Storage | 0.3% | Edward I. Getz Trust (U/A Getz Management Trust 9-14-09); Edward I. Getz | |||||
Loan | 62 | StoreSmart Spring Hill | 0.3% | W. Bradford Sherman | |||||
Loan | 63 | Atrium Villa Apartments | 0.3% | Juan Carlos Suarez | JPMCC 2005-LDP2 | ||||
Loan | 64 | Edinburg Shopping Center | 0.3% | Jose A. Chapa; Rodolfo D. Chapa | |||||
Loan | 65 | Merced Estates MHC | 0.3% | Kay Song; Charles Song | |||||
Loan | 66 | Spanish Palms Plaza | 0.3% | Daniel Vittorio | |||||
Loan | 67 | Easy Street Apartments | 0.2% | H. Brian Sconyers; Richard N. Schott | |||||
Loan | 68 | Great American Office Plaza | 0.2% | Dreamwork, LLC | WBCMT 2004-C12 | ||||
Loan | 69 | Carriage House Apartments | 0.2% | Matthew B. Lester | JPMCC 2005-LDP3 | ||||
Loan | 70 | Valley View I & II | 0.2% | Joseph H. Hollander | |||||
Loan | 71 | New Hyde Park Commons | 0.2% | David Schore; Marsha Soffer | |||||
Loan | 72 | Gypsum Riverview MHP | 0.2% | Joseph Corda | CSFB 2005-C6 | ||||
Loan | 73 | Sprint Oviedo | 0.2% | Stephen J. Garchik | |||||
Loan | 74 | Wickshire Apartments | 0.1% | Matthew B. Lester | LASL 2007-MF5 | ||||
Loan | 75 | Georgetown Self Storage | 0.1% | Benjamin S. Macfarland III | |||||
Loan | 76 | Dollar General - Canyon Lake(39) | 0.1% | Ladder Capital CRE Equity LLC | |||||
Loan | 77 | Dollar General - Pleasanton(39) | 0.1% | Ladder Capital CRE Equity LLC | |||||
Loan | 78 | Dollar General - Peoria (West)(39) | 0.1% | Ladder Capital CRE Equity LLC | |||||
Loan | 79 | Dollar General - Bridgeport(39) | 0.1% | Ladder Capital CRE Equity LLC | |||||
Loan | 80 | Dollar General - Tremont(39) | 0.1% | Ladder Capital CRE Equity LLC | |||||
Loan | 81 | Dollar General - Wheeler(39) | 0.1% | Ladder Capital CRE Equity LLC |
A-1-48 |
COMM 2015-CCRE24 | |||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||
% of | Existing | Future Debt | |||||||||
Property | Initial Pool | Additional Debt | Permitted | ||||||||
Flag | ID | Property Name | Balance | Amount | Existing Additional Debt Description | Type | |||||
Loan | 1 | Lakewood Center(36)(37) | 8.6% | 289,365,623 | $119,365,623 Pari Passu Debt; $170,000,000 Subordinate Secured Debt | ||||||
Loan | 2 | Eden Roc(36) | 6.8% | 95,000,000 | Pari Passu Debt | ||||||
Loan | 3 | Heartland Industrial Portfolio(36) | 6.8% | 155,000,000 | Pari Passu Debt | ||||||
Property | 3.01 | 1080 Jenkins Brothers Road | 0.8% | ||||||||
Property | 3.02 | 4080 Perry Boulevard | 0.5% | ||||||||
Property | 3.03 | 5045 West 79th Street | 0.5% | ||||||||
Property | 3.04 | 117-119 Industrial Drive | 0.5% | ||||||||
Property | 3.05 | 150 Omicron Court | 0.4% | ||||||||
Property | 3.06 | 431 Smith Lane | 0.4% | ||||||||
Property | 3.07 | 4800 Corporation Drive | 0.4% | ||||||||
Property | 3.08 | 6500 Adelaide Court | 0.4% | ||||||||
Property | 3.09 | 271 Omega Parkway | 0.3% | ||||||||
Property | 3.10 | 1380 Perry Road | 0.3% | ||||||||
Property | 3.11 | 2000 Stanley Gault Parkway | 0.3% | ||||||||
Property | 3.12 | 300 Oak Bluff Lane | 0.3% | ||||||||
Property | 3.13 | 120 Trans Air Drive | 0.3% | ||||||||
Property | 3.14 | 5201 Interchange Way | 0.2% | ||||||||
Property | 3.15 | 5250-5350 Lakeview Parkway | 0.2% | ||||||||
Property | 3.16 | 2850 Earhart Court | 0.2% | ||||||||
Property | 3.17 | 7555 Woodland Drive | 0.2% | ||||||||
Property | 3.18 | 801 Swan Drive | 0.2% | ||||||||
Property | 3.19 | 7601-7687 Winton Drive | 0.2% | ||||||||
Property | 3.20 | 7645 Woodland Drive | 0.1% | ||||||||
Property | 3.21 | 200 Northfork Lane | 0.1% | ||||||||
Property | 3.22 | 100 Northfork Lane | 0.1% | ||||||||
Loan | 4 | Palazzo Verdi | 5.3% | ||||||||
Loan | 5 | Equinox West LA(34) | 4.8% | ||||||||
Loan | 6 | Two Chatham Center & Garage | 4.5% | ||||||||
Loan | 7 | 40 Wall Street(36) | 4.3% | 99,806,081 | Pari Passu Debt | ||||||
Loan | 8 | Westin Portland | 4.2% | ||||||||
Loan | 9 | Carefree Natomas Apartments | 2.7% | ||||||||
Loan | 10 | Bunker Hill Village and Valley Forge Village MHC(39) | 2.7% | Mezzanine | |||||||
Loan | 11 | McMullen Portfolio(38) | 2.3% | 4,280,000 | Mezzanine Debt | ||||||
Property | 11.01 | Atrium I | 0.6% | ||||||||
Property | 11.02 | Atrium II | 0.5% | ||||||||
Property | 11.03 | Eisenhower Commerce Center | 0.3% | ||||||||
Property | 11.04 | Valley Ranch Business Park #3 | 0.3% | ||||||||
Property | 11.05 | Valley Ranch Business Park #4 & 5 | 0.3% | ||||||||
Property | 11.06 | Valley Ranch Business Park #19 | 0.2% | ||||||||
Property | 11.07 | Valley Ranch Business Park #23 | 0.1% | ||||||||
Property | 11.08 | Valley Ranch Business Park #27 | 0.1% | ||||||||
Loan | 12 | Embassy Suites Denver Tech Center | 2.2% | ||||||||
Loan | 13 | AVCO Center | 2.2% | ||||||||
Loan | 14 | Arbors at Las Colinas | 2.1% | ||||||||
Loan | 15 | Boudin at the Wharf | 1.9% | ||||||||
Loan | 16 | La Gran Plaza(36)(39) | 1.9% | 49,804,040 | Pari Passu Debt | Mezzanine | |||||
Loan | 17 | Westway Industrial | 1.9% | ||||||||
Loan | 18 | Osborne Chattanooga Office Portfolio | 1.7% | ||||||||
Property | 18.01 | Osborne Building | 0.4% | ||||||||
Property | 18.02 | Uptain Building | 0.3% | ||||||||
Property | 18.03 | Franklin Building | 0.2% | ||||||||
Property | 18.04 | 6200 Building | 0.2% | ||||||||
Property | 18.05 | 6000 Building | 0.1% | ||||||||
Property | 18.06 | 6300 Building | 0.1% | ||||||||
Property | 18.07 | 6100 Building | 0.1% |
A-1-49 |
COMM 2015-CCRE24 | |||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||
% of | Existing | Future Debt | |||||||||
Property | Initial Pool | Additional Debt | Permitted | ||||||||
Flag | ID | Property Name | Balance | Amount | Existing Additional Debt Description | Type | |||||
Property | 18.08 | 5800 Building | 0.1% | ||||||||
Property | 18.09 | 5900 Building | 0.1% | ||||||||
Property | 18.10 | 5700 Building | 0.1% | ||||||||
Property | 18.11 | 6500 Building | 0.1% | ||||||||
Property | 18.12 | 6600 Building | 0.0% | ||||||||
Property | 18.13 | 6400 Building | 0.0% | ||||||||
Loan | 19 | Midway Shopping Center | 1.7% | ||||||||
Loan | 20 | ART Multi-State Portfolio I | 1.6% | ||||||||
Property | 20.01 | Slate Run | 0.4% | ||||||||
Property | 20.02 | Rosewood | 0.3% | ||||||||
Property | 20.03 | Redwood Hollow | 0.3% | ||||||||
Property | 20.04 | Ranchside | 0.2% | ||||||||
Property | 20.05 | Sutton Place | 0.2% | ||||||||
Property | 20.06 | Capital Ridge | 0.2% | ||||||||
Loan | 21 | East Hampton Village(39) | 1.5% | Mezzanine | |||||||
Loan | 22 | Vero Beach Outlets | 1.5% | ||||||||
Loan | 23 | LG&E Center | 1.5% | ||||||||
Loan | 24 | Siemens Buffalo Grove | 1.3% | ||||||||
Loan | 25 | Sheraton Suites Akron | 1.3% | ||||||||
Loan | 26 | Las Palmas Village(38) | 1.3% | ||||||||
Loan | 27 | FogCatcher Inn Pacifica(39) | 1.2% | Mezzanine | |||||||
Loan | 28 | Cottage Inn by the Sea Pacifica(39) | 1.1% | Mezzanine | |||||||
Loan | 29 | Fireside Inn on Moonstone Beach Pacifica(39) | 0.9% | Mezzanine | |||||||
Loan | 30 | Anaheim Hills Business Center(39) | 0.8% | Mezzanine | |||||||
Loan | 31 | Motor Lofts & Locust Street Lofts | 0.8% | ||||||||
Property | 31.01 | Locust Street Lofts | 0.4% | ||||||||
Property | 31.02 | Motor Lofts | 0.4% | ||||||||
Loan | 32 | Hilton Garden Inn Blacksburg | 0.8% | ||||||||
Loan | 33 | 940 Howard | 0.7% | ||||||||
Loan | 34 | 2217 Caton Avenue | 0.7% | ||||||||
Loan | 35 | Corpus Christi Portfolio | 0.7% | ||||||||
Property | 35.01 | LaQuinta Inn & Suites Corpus Christi | 0.4% | ||||||||
Property | 35.02 | Candlewood Suites Corpus Christi | 0.3% | ||||||||
Loan | 36 | Cypress Point Shopping Center | 0.7% | ||||||||
Loan | 37 | Bemidji Multifamily | 0.6% | ||||||||
Loan | 38 | Home 2 Suites | 0.6% | ||||||||
Loan | 39 | Trowbridge Village Retail Center | 0.6% | ||||||||
Loan | 40 | Grand Rapids - 4147 Eastern Ave(39) | 0.5% | Mezzanine | |||||||
Loan | 41 | The Addison | 0.5% | ||||||||
Loan | 42 | Cedar Brook Business Park(39) | 0.5% | Mezzanine | |||||||
Loan | 43 | AT&T Office | 0.5% | ||||||||
Loan | 44 | Haier America HQ(39) | 0.5% | Mezzanine | |||||||
Loan | 45 | Grandview Center(34) | 0.5% | ||||||||
Loan | 46 | Office Court on Inverness | 0.4% | ||||||||
Loan | 47 | Sherman Oaks | 0.4% | ||||||||
Loan | 48 | 34 Marketplace | 0.4% | ||||||||
Loan | 49 | Weyhill Building | 0.4% | ||||||||
Loan | 50 | Rancho Crossroads Plaza | 0.4% | ||||||||
Loan | 51 | Addison House | 0.4% | ||||||||
Loan | 52 | CVS & BBT Margate | 0.3% | ||||||||
Loan | 53 | Grand Rapids - 5010 52nd St SE(39) | 0.3% | Mezzanine | |||||||
Loan | 54 | Three Seasons MHP | 0.3% | ||||||||
Loan | 55 | Brooksville Mini-Storage Warehouse | 0.1% | ||||||||
Loan | 56 | Tarponaire Mobile Resort | 0.3% | ||||||||
Loan | 57 | Oddfellows Building | 0.3% |
A-1-50 |
COMM 2015-CCRE24 | |||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||
% of | Existing | Future Debt | |||||||||
Property | Initial Pool | Additional Debt | Permitted | ||||||||
Flag | ID | Property Name | Balance | Amount | Existing Additional Debt Description | Type | |||||
Loan | 58 | Black Bear Center | 0.3% | ||||||||
Loan | 59 | Garden of the Gods RV Park | 0.3% | ||||||||
Loan | 60 | Grande Haven Villas | 0.3% | ||||||||
Loan | 61 | Extra Space Storage | 0.3% | ||||||||
Loan | 62 | StoreSmart Spring Hill | 0.3% | ||||||||
Loan | 63 | Atrium Villa Apartments | 0.3% | ||||||||
Loan | 64 | Edinburg Shopping Center | 0.3% | ||||||||
Loan | 65 | Merced Estates MHC | 0.3% | ||||||||
Loan | 66 | Spanish Palms Plaza | 0.3% | ||||||||
Loan | 67 | Easy Street Apartments | 0.2% | ||||||||
Loan | 68 | Great American Office Plaza | 0.2% | ||||||||
Loan | 69 | Carriage House Apartments | 0.2% | ||||||||
Loan | 70 | Valley View I & II | 0.2% | ||||||||
Loan | 71 | New Hyde Park Commons | 0.2% | ||||||||
Loan | 72 | Gypsum Riverview MHP | 0.2% | ||||||||
Loan | 73 | Sprint Oviedo | 0.2% | ||||||||
Loan | 74 | Wickshire Apartments | 0.1% | ||||||||
Loan | 75 | Georgetown Self Storage | 0.1% | ||||||||
Loan | 76 | Dollar General - Canyon Lake(39) | 0.1% | Mezzanine | |||||||
Loan | 77 | Dollar General - Pleasanton(39) | 0.1% | Mezzanine | |||||||
Loan | 78 | Dollar General - Peoria (West)(39) | 0.1% | Mezzanine | |||||||
Loan | 79 | Dollar General - Bridgeport(39) | 0.1% | Mezzanine | |||||||
Loan | 80 | Dollar General - Tremont(39) | 0.1% | Mezzanine | |||||||
Loan | 81 | Dollar General - Wheeler(39) | 0.1% | Mezzanine |
A-1-51 |
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; LCF—Ladder Capital Finance LLC or one of its affiliates; Pillar—Pillar Funding LLC or one of its affiliates. |
(2) | Loan No. 1 – Lakewood Center – The Original Balance $120.0 million and Cut-off Date Balance of approximately $119.4 million represent the non-controlling Note A-1 of a $410.0 million whole loan evidenced by two senior and two juniorpari passu notes. The seniorpari passucompanion loan is the non-controlling Note A-2 in the original principal amount of $120.0 million and the controlling two junior notes, Note B-1 and Note B-2 with an aggregate initial principal balance of $170.0 million, were all included in the DBWF 2015-LCM transaction. |
Loan No. 2 – Eden Roc – The Original Balance and Cut-off Date Balance of $95.0 million represents the controlling Note A-1 and Note A-2 of a $190.0 million whole loan evidenced by fourpari passu notes. Thepari passu companion loans are the non-controlling Note A-3 and Note A-4 in the aggregate original principal amount of $95.0 million are currently held by Citigroup Global Markets Realty Corp. or an affiliate.
Loan No. 3 – Heartland Industrial Portfolio – The Original Balance and Cut-off Date Balance of $95.0 million represents the non-controlling Note A-2 of a $250.0 million whole loan evidenced by threepari passu notes. Thepari passu companion loans are the controlling Note A-1 in the original principal amount of $120.0 million and the non-controlling Note A-3 in the original principal amount of $35.0 million that are currently held by GACC or an affiliate.
Loan No. 7 – 40 Wall Street – The Original Balance of $60.0 million and Cut-off Date Balance of approximately $59.9 million represent the non-controlling Note A-3 of a $160.0 million whole loan evidenced by threepari passu notes. Thepari passu companion loans are the controlling Note A-1 in the original principal amount of $80.0 million and the non-controlling Note A-2 in the original principal amount of $20.0 million, which are currently held by LCF or an affiliate.
Loan No. 16 – La Gran Plaza – The Original Balance of $26.0 million and Cut-off Date Balance of approximately $25.9 million represents the controlling Note A-1 of a $76.0 million whole loan evidenced by threepari passu notes. Thepari passu companion loans are the non-controlling Note A-2 in the original principal amount of $24.0 million which was contributed to COMM 2015-LC21 transaction and the non-controlling Note A-3 in the original principal amount of $26.0 million which was contributed to COMM 2015-CCRE23 transaction.
(3) | With respect to any Mortgaged Property securing a multi-property Mortgage Loan, the amounts listed under the headings “Original Balance” and “Cut-off Date Balance” reflect the Allocated Loan Amount related to such Mortgaged Property. |
(4) | Loan No. 6 – Two Chatham Center & Garage – The Two Chatham Center & Garage Mortgaged Property’s Net Rentable Area (Sq. Ft./Units/Rooms/Pads) of 290,501 sq. ft. excludes the area of the garage component that contains 2,284 parking spaces. |
Loan No. 16 – La Gran Plaza – The La Gran Plaza Mortgaged Property’s Net Rentable Area (Sq. Ft./Units/Rooms/Pads) of 1,030,613 sq. ft. reflects 898,606 sq. ft. of retail space and 132,007 sq. ft. of office space.
Loan No. 24 – Siemens Buffalo Grove – The Siemens Buffalo Grove Mortgaged Property’s Net Rentable Area (Sq. Ft./Units/Rooms/Pads) of 226,000 sq. ft. reflects 60.2% of warehouse space (approximately 136,000 sq. ft.) and 39.8% of office space (approximately 90,000 sq. ft.).
Loan No. 30 – Anaheim Hills Business Center – The Anaheim Hills Business Center Mortgaged Property’s Net Rentable Area (Sq. Ft./Units/Rooms/Pads) of 143,650 sq. ft. reflects 81,200 sq. ft. of industrial space (56.5%) and 62,450 sq. ft. of office space (43.5%).
Loan No. 31 – Motor Lofts & Locust Street Lofts – The Locust Street Lofts Mortgaged Property includes approximately 4,000 sq. ft. of ground floor commercial space which is leased and currently being built out. The space is rented out to a borrower affiliated tenant, Lazarus Realty Corporation (doing business as Fresh Warehouse), at $9.00 PSF gross through June 2027. Rent payments commenced on May 1, 2015. Lender
A-1-52 |
escrowed $30,000 at origination for the remaining cost to build out the space. The escrow will be released upon proof of completion, tenant in occupancy, open for business and paying rent. Underwriting income attributable to this space represents 2.3% of UW EGI, 4.1% of UW NOI and 4.3% of UW NCF.
Loan No. 34 – 2217 Caton Avenue – The 2217 Caton Avenue Mortgaged Property’s Net Rentable Area (Sq. Ft./Units/Rooms/Pads) of 29 units does not reflects one retail unit containing 2,698 sq. ft. and leased by a day care center through March 2027.
Loan No. 42 – Cedar Brook Business Park – The Cedar Brook Business Park Mortgaged Property’s Net Rentable Area (Sq. Ft./Units/Rooms/Pads) of 130,467 sq. ft. reflects 65,349 sq. ft. of industrial flex space (49.9%) and 65,118 sq. ft. of office space (50.1%).
Loan No. 47 – Sherman Oaks – The Sherman Oaks Mortgaged Property includes an adjacent 43-unit self-storage building. Underwritten income attributable to the 43 storage units represents 3.1% of UW EGI, 5.6% of UW NOI and 6.1% of UW NCF.
(5) | Loan No. 40 – Grand Rapids - 4147 Eastern Ave – The Grand Rapids - 4147 Eastern Ave Mortgage Loan has an ARD feature with an anticipated repayment date of July 6, 2025, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of July 6, 2030 that is equal to the greater of (a) the sum of (1) 5.0000% plus (2) 4.0000% and (b) the sum of (1) the 10-year offered side swap rate as of the ARD plus (2) 4.0000%. |
Loan No. 44 – Haier America HQ – The Haier America HQ Mortgage Loan has an ARD feature with an anticipated repayment date of July 6, 2025, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of July 6, 2030 that is equal to the greater of (i) 5.4730% plus 4.0000% and (ii) the then current 10 year treasury plus 4.0000%.
Loan No. 53 – Grand Rapids - 5010 52nd St SE – The Grand Rapids - 5010 52nd St SE Mortgage Loan has an ARD feature with an anticipated repayment date of July 6, 2025, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of July 6, 2030 that is equal to the greater of (a) the sum of (1) 4.9900% plus (2) 4.0000% and (b) the sum of (1) the 10-year offered side swap rate as of the ARD plus (2) 4.0000%.
Loan No. 76 – Dollar General - Canyon Lake – The Dollar General - Canyon Lake Mortgage Loan has an ARD feature with an anticipated repayment date of July 6, 2025, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of July 6, 2030 that is equal to the greater of (i) 5.2000% plus 4.0000% and (ii) the then current 10 year treasury plus 4.0000%
Loan No. 77 – Dollar General - Pleasanton – The Dollar General - Pleasanton Mortgage Loan has an ARD feature with an anticipated repayment date of July 6, 2025, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of July 6, 2030 that is equal to the greater of (i) 5.0260% plus 4.0000% and (ii) the then current 10 year treasury plus 4.0000%
Loan No. 78 – Dollar General - Peoria (West) – The Dollar General - Peoria (West) Mortgage Loan has an ARD feature with an anticipated repayment date of July 6, 2025, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of July 6, 2030 that is equal to the greater of (i) 5.0250% plus 4.0000% and (ii) the then current 10 year treasury plus 4.0000%.
Loan No. 79 – Dollar General - Bridgeport – The Dollar General - Bridgeport Mortgage Loan has an ARD feature with an anticipated repayment date of July 6, 2025, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of July 6, 2030 that is equal to the greater of (i) 5.0240% plus 4.0000% and (ii) the then current 10 year treasury plus 4.0000%.
Loan No. 80 – Dollar General - Tremont – The Dollar General - Tremont Mortgage Loan has an ARD feature with an anticipated repayment date of July 6, 2025, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of July 6, 2030 that is equal to the greater of (i) 5.0230% plus 4.0000% and (ii) the then current 10 year treasury plus 4.0000%.
Loan No. 81 – Dollar General - Wheeler – The Dollar General - Wheeler Mortgage Loan has an ARD feature with an anticipated repayment date of July 6, 2025, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of July 6, 2030 that is equal to the greater of (i) 5.2000% plus 4.0000% and (ii) the then current 10 year treasury plus 4.0000%.
A-1-53 |
(6) | The Administrative Fee Rate includes the respective per annum rates applicable to the calculation of the servicing fee, any sub-servicing fee, trustee/certificate administrator fee, operating advisor fee and CREFC® license fee with respect to each Mortgage Loan. For purposes of this Annex A-1, the definition of Administrative Fee Rate as it relates to any Non-Serviced Mortgage Loan includes the relatedPari Passu Loan Primary Servicing Fee Rate which includes the “primary servicing fee rate” (as defined or set forth in the applicable pooling and servicing agreement) and any other related servicing fee rate (other than those payable to the applicable special servicer) applicable to such Non-Serviced Mortgage Loan that constitutes a portion of the “servicing fee rate” applicable to the other master servicer under the applicable other pooling and servicing agreement. ThePari Passu Loan Primary Servicing Fee Rate for the Lakewood Center Mortgage Loan will be 0.0025%. ThePari Passu Loan Primary Servicing Fee Rate for the Heartland Industrial Portfolio Mortgage Loan after the securitization of the related Note A-1 will be 0.0025%. ThePari Passu Loan Primary Servicing Fee Rate for the 40 Wall Street Mortgage Loan after the securitization of the related Note A-1 will be 0.0025%. |
(7) | Loan No. 1 – Lakewood Center – The Lakewood Center Loan Combination amortizes on a 360-month amortization schedule. However, payments of principal are directed first to the Note A-1 and Note A-2, on a pro rata basis, until the outstanding principal balance on Note A-1 and Note A-2 are reduced to zero, yielding an effective 256-month amortization schedule for Note A-1 and Note A-2. For a schedule of principal and interest payments see Annex H to this Free Writing Prospectus. |
(8) | Annual Debt Service, Monthly Debt Service, Underwritten NOI DSCR and Underwritten NCF DSCR for Mortgage Loans (i) with partial interest only periods are shown based on the monthly debt service payment immediately following the expiration of the interest only period and (ii) that are interest only until the related maturity date are shown based on the interest only payments during the 12-month period following the Cut-off Date (or, in the case of Monthly Debt Service, the average of such interest only payments). |
(9) | “Hard” generally means each tenant is required to transfer its rent directly to the lender-controlled lockbox account. However, with respect to hospitality properties, “Hard” means all credit card receipts are deposited directly into the lockbox by the card processing company and all over-the-counter cash and equivalents are deposited by the property manager or borrower into the lockbox. “Soft” means the borrower has established a lockbox account that will be under lender control and the borrower or property manager must collect rents from the tenants and then deposit those rents into such lockbox account. “Springing Soft” means that upon the occurrence of a trigger event (as specified in the related Mortgage Loan Documents), the borrower is required to establish a lockbox account that will be under lender control and the borrower or property manager is required to collect rents from the tenants and then deposit those rents into such lockbox account. “Springing Hard” means that upon a trigger event (as specified in the related Mortgage Loan Documents), each tenant will be required to transfer its rent directly to a lender-controlled lockbox. “Soft Springing Hard” means that the borrower has established a lockbox account that will be under lender control and the borrower or property manager must collect rents from the tenants and then deposit those rents into such lockbox account. Upon a trigger event (as specified in the related Mortgage Loan documents), each tenant will be required to transfer its rent directly into a lender-controlled lockbox. |
(10) | “In Place” means that related property cash flows go through a waterfall of required reserve or other payment amounts due before the lender either (i) disburses excess cash to the related borrower or (ii) retains excess cash as additional collateral for the Mortgage Loan. “Springing” means that upon the occurrence of a trigger event, as defined in the related Mortgage Loan Documents, In Place cash management (as described above) will take effect, and will generally continue until all trigger events are cured (to the extent a cure is permitted under the related Mortgage Loan Documents). |
(11) | Loan No. 1 – Lakewood 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 relatedpari passu companion loans in the aggregate. |
Loan No. 2 – Eden Roc – 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 relatedpari passu companion loans in the aggregate.
A-1-54 |
Loan No. 3 – Heartland Industrial Portfolio– The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area are calculated based on the mortgage loan included in the issuing entity and the relatedpari passu companion loans in the aggregate.
Loan No. 7 – 40 Wall 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 relatedpari passu companion loans in the aggregate.
Loan No. 16 – La Gran Plaza – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area are calculated based on the mortgage loan included in the issuing entity and the relatedpari passu companion loans in the aggregate.
(12) | Loan No. 1 – Lakewood 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 calculations exclude the Lakewood Center Mortgage Loan B-Note. |
(13) | Loan No. 54 – Three Seasons MHP and Loan No. 55 – Brooksville Mini-Storage Warehouse – The Mortgage Loans are cross-collateralized and cross-defaulted. As such, Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-Off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield and Underwritten NCF Debt Yield are calculated on an aggregate basis. |
(14) | The grace periods noted under “Grace Period” reflect the number of days of grace before a payment default is an event of default. Certain jurisdictions impose a statutorily longer grace period. Certain of the Mortgage Loans may additionally be subject to grace periods with respect to the occurrence of an event of default (other than a payment default) and/or commencement of late charges which are not addressed in Annex A-1 to this prospectus supplement. |
(15) | Loan No. 3 – Heartland Industrial Portfolio – The Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value ($) are based on the Portfolio “As Is” value of $336,000,000, which reflects a premium attributed to the aggregate value of the Heartland Industrial Portfolio Mortgage Loan as a whole. The sum of the value of each of the properties on an individual basis is $313.6 million, which represents a Cut-off Date LTV of 79.7%. |
Loan No. 11 – McMullen Portfolio – The LTV at Cut-off and LTV at Maturity are based on the appraised “As Is” values for each of the properties other than Valley Ranch Business Park #3 and Valley Ranch Business Park #4 & 5. The appraised values for Valley Ranch Business Park #3 and Valley Ranch Business Park #4 & 5 are the “As Complete” values of $4,700,000 and $4,700,000, respectively, which assumes that certain tenant improvements are completed and the free rent period for certain tenants is concluded. At origination, the lender escrowed $896,300, the amount associated with outstanding free rent and tenant improvement obligations. The total “As Is” value for the McMullen Portfolio Properties is $41,700,000, which results in a Cut-off Date LTV of 77.0% and total debt at cut-off of $32,434,435.
(16) | Loan No. 17 – Westway Industrial – The Westway Industrial Loan was structured with a $1.0 million earnout reserve. The borrower may obtain the release of the funds so long as the projected net operating income, as determined by lender, is at least $2,322,211 and no event of default is continuing. |
Loan No. 31 – Motor Lofts & Locust Street Lofts – The LTV at Cut-off, U/W NOI Debt Yield, and U/W NCF Debt Yield are calculated using the Cut-off Date Balance net of the earnout reserve of $500,000. Funds from the earnout reserve will be disbursed if (a) the net rental income as calculated under the loan documents equals or exceeds $1,580,556 for the trailing six month period and, among other conditions, the borrower has delivered satisfactory evidence that the assignment and transfer of the Tax Incentive Financing (“TIF”) Note and other TIF documents have been approved by the City of St. Louis and the Borrower is the registered holder of the TIF note.
(17) | Prepayment Provisions are shown from the respective Mortgage Loan First Payment Date. |
“L(x)” means lock-out for x payments.
A-1-55 |
“D(x)” means may be defeased for x payments.
“YM1(x)” means may be prepaid for x payments with payment of the greater of a yield maintenance charge and 1% of the amount prepaid.
“DorYM(x)” means may be prepaid for x payments with either defeasance or a yield maintenance charge.
“DorYM1(x)” means may be prepaid for x payments with either defeasance or 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) under various circumstances, as described in this prospectus supplement. See “Description of the Mortgage Pool—Certain Terms and Conditions of the Mortgage Loans—Property Releases” in this prospectus supplement.
(18) | Loan No. 1 – Lakewood Center – The lockout period will be at least 26 payment dates beginning with and including the first payment date of July 1, 2015. Prepayment of the full $410.0 million Lakewood Center Loan Combination is permitted on or after the date that is earlier to occur of (i) two years after the closing date of the securitization that includes the lastpari passunote to be securitized and (ii) June 19, 2018. For the purposes of this free writing prospectus, the assumed lockout period of 26 months is based on the expected COMM 2015-CCRE24 securitization closing date in August 2015. The actual lockout period may be longer. |
Loan No. 2 – Eden Roc – The lockout period will be at least 25 payment dates beginning with and including the first payment date of August 6, 2015. Prepayment of the full $95.0 million Eden Roc Loan Combination is permitted on the date that is the earlier to occur of (i) two years after the closing date of the securitization that includes the lastpari passu note to be securitized and (ii) August 6, 2019.
Loan No. 7 – 40 Wall Street – The lockout period will be at least 25 payment dates beginning with and including the first payment date of August 6, 2015. Prepayment of the full $160.0 million 40 Wall Street Loan Combination is permitted on the date that is the earlier to occur of (i) two years after the closing date of the securitization that includes the lastpari passu note to be securitized and (ii) July 2, 2018.
(19) | Loan No. 1 – Lakewood Center – The Lakewood Center Mortgage Loan allows for any out parcel, upon at least thirty (30) days’ prior written notice to lender, provided that any such release shall only be granted if the following conditions, among others, have been satisfied: (i) there is no event of default, (ii) the borrower reimburses lender for any costs and expenses incurred with the release, (iii) the out parcel is legally subdivided from the remainder of the property and constitutes a separate tax lot, (iv) borrower certifies to lender that the release of the out parcel will not materially and adversely affect the use, operations, economic value of, or the revenue produced by the remaining improvements, (v) all requirements under all laws, statues, and regulations shall have been fulfilled and (vi) such release satisfies REMIC LTV requirements. |
Loan No. 3 – Heartland Industrial Portfolio – The Heartland Industrial Portfolio Mortgage Loan allows, on any payment date after August 1, 2017, the prepayment of a portion of the outstanding principal balance, provided, among other things, (i) no event of default has occurred and is continuing, (ii) the DSCR for the remaining properties is not less than the greater of the DSCR immediately preceding the partial release and 1.39x, (iii) each remaining borrower remains a special purpose bankruptcy remote entity and the borrower delivers a new or updated non-consolidation opinion, (iv) borrower pays to lender 120% of the allocated loan amount for the released property and (v) borrower pays to lender any yield maintenance premium on the principal being prepaid pursuant to the loan documents. Additionally in the event that Kirkland’s exercises its expansion option at the Smith Lane Property, lender is required to release the Smith Lane expansion area upon, among other things, (i) a fixed charge coverage ratio of less than 1.80x, (ii) the conveyance of the Smith Lane Expansion Area to Kirkland’s or a third party designated by Kirkland’s, (iii) the ratio of unpaid principal balance of the LTV of the properties (including the remaining Smith Lane Property) is greater than 125%, (iv) prepayment of principal in an amount equal to any net sales proceeds and (v) borrower pays to lender any yield maintenance premium.
Loan No. 11 – McMullen Portfolio – The McMullen Portfolio Mortgage Loan allows for the borrower to obtain the release an individual property or properties from the lien of the mortgages after the expiration of the lock
A-1-56 |
out period by partially defeasing the greater of (i) 120% of the allocated mortgage loan amount of the related property or properties and (ii) 100% of the net sales proceeds of the property or properties, and subject to the terms and conditions set forth in the mortgage loan documents, including but not limited to (i) the DSCR for the remaining mortgaged properties is not less than the greater of the debt service coverage ratio of the mortgage loan and mezzanine loan immediately preceding the partial release and 1.20x, (ii) the loan-to-value ratio for the remaining mortgaged properties does not exceed the lesser of the loan-to-value ratio of the mortgage loan and mezzanine loan immediately preceding such release and 85%, (iii) no event of default under the mortgage loan has occurred and is continuing and (iv) the release complies with REMIC requirements.
Loan No 19 – Midway Shopping Center – The Midway Shopping Center Mortgage Loan allows, on or after the expiration of the prepayment Lockout Period, for an Outparcel to be released if: (i) no event of default exists, (ii) the lender receives an amount equal to the sum of (a) the greater of net sale proceeds and 115% of the minimum release price, which will be applied as a prepayment plus (b) the yield maintenance premium on the portion of the loan being repaid plus (c) all interest that would have accrued on the principal being repaid through the next monthly payment date plus (d) all other sums due under the loan agreement, and (iii) the DSCR following the release is not less than the greater of (x) 1.25x and (y) the DSCR in effect immediately preceding the release and (iv) the LTV for the remaining property cannot be greater than the LTV immediately prior to release.
Loan No. 20 – ART Multi-State Portfolio I – The ART Multi-State Portfolio I Loan allows for the release of a Mortgaged Property provided among other things, after the expiration of the lockout period and prior to the open prepayment date, the borrower partially defeases in an amount equal to the greater of (i) 115% of the allocated loan amount with respect to such individual property and (ii) an amount that, after giving effect to such release results in (a) the debt service coverage ratio of the remaining properties is not less than 1.40x and (b) the loan to value ratio of the remaining properties does not exceed 73.1%. No property may be released prior to the release of the Ranchside Property, unless such property is released simultaneously with the release of the Ranchside property pursuant to a single defeasance.
Loan No. 39 – Trowbridge Village Retail Center – The Trowbridge Village Retail Center Mortgage Loan allows for the Borrower to obtain the release of the release parcel, after the lockout expiration date by partially defeasing the greater of 100% of the net sales proceeds or $1,000,000 and subject to terms and conditions set forth in the mortgage loan documents, including, but not limited to (i) the DSCR for the remaining Mortgaged Property is not less than the greater of the DSCR immediately preceding such release and 1.38x, (ii) the LTV for the remaining Mortgaged Property does not exceed the lesser of the LTV immediately preceding such release and 74.1%, (iii) the debt yield for the remaining Mortgaged Property is not less than the greater of the debt yield immediately preceding such release and 8.25%, (iv) no event of default under the Mortgage Loan has occurred and is continuing and (v) such release complies with REMIC requirements.
(20) | Loan No. 57 – Oddfellows Building – The Oddfellows Mortgaged Property is subject to a master lease agreement in connection with a historic tax credit structure between the borrower, as landlord, and Odd Fellows Tenant, LLC, a borrower affiliate, as tenant. The master lease agreement has been assigned to the lender pursuant to an assignment of leases and rents by both the borrower and the affiliated tenant. The master lease agreement may not be canceled, terminated, surrendered or amended without prior written consent of the lender. |
(21) | 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. 3 – Heartland Industrial Mortgaged Portfolio – One of the 22 properties within the Heartland Industrial Portfolio, namely 431 Smith Lane Property that represents 6.0% of the allocated loan amount, is subject to Industrial Development Bond (IDA) financing and the borrower has ground lease interest in the property. In addition to the ground lease mortgage from the related borrower, the IDA issuing entity provided a fee simple mortgage in favor of lender on the 431 Smith Lane Property.
Loan No. 7 – 40 Wall Street — The collateral for The 40 Wall Street Mortgage Loan consists of the leasehold interest in The 40 Wall Street Mortgaged Property.
Loan No. 15 – Boudin at the Wharf – The Boudin at the Wharf Mortgaged Property is subject to a ground lease with an expiration date of June 30, 2045. The current annual ground rent is $500,000 plus percentage rent as determined in the ground lease.
A-1-57 |
Loan No. 23 – LG&E Center – The LG&E Center Mortgaged Property is subject to a ground lease with an expiration date of May 13, 2114. The annual ground rent is currently $1,146,690. Every ten years, the ground lease rent will subject to a CPI adjustment, with annual increases capped at 3.0%. The next scheduled ground lease rent adjustment will be May 2025.
Loan No. 32 – Hilton Garden Inn Blacksburg – The Hilton Garden Inn Blacksburg Mortgaged Property is subject to a ground lease with an expiration date of December 31, 2048 and five successive five-year extension options. The ground rent as of July 2015 is $90,093 and increases 2.0% annually.
Loan No. 51 – Addison House – The Addison House Mortgaged Property is subject to a ground lease with an expiration date of May 31, 2111. The annual ground rent is currently $200,000. Starting in June 2017, the ground rent will increase by 2.5% every year. Additionally, the ground lease is structured with a purchase option whereby the borrower can acquire the land for $4.0 million. Beginning in June 2017, the purchase price will increase by 2.5% each year. If the borrower exercises the purchase option, collateral for the Addison House Mortgaged Loan will include the fee simple interest.
Loan No. 71 – New Hyde Park Commons—The collateral for The New Hyde Park Commons Mortgage Loan consists of the leasehold interest in The New Hyde Park Commons Mortgaged Property.
(22) | The following tenants that occupy 5% or greater of the net rentable area at the property are borrower affiliates: |
Loan No. 5 – Equinox West LA – The Equinox West LA Mortgaged Property is 100.0% owner occupied, with the individual fitness tenant leasing the space pursuant to a lease that extends 16 years beyond the loan maturity and have an expiration date of June 1, 2041.
Loan No. 13 – AVCO Center – The AVCO Center Mortgaged Property is in aggregate 8.4% occupied by five sponsor affiliated tenants.
Loan No. 15 – Boudin at the Wharf – The Boudin at the Wharf Mortgaged Property is 100.0% owner occupied.
Loan No. 16 – La Gran Plaza – The Largest Tenant, Mercado (Zocalo Property, LP), an affiliate of the borrower, leases 12.1% of the net rentable area at the La Gran Plaza Mortgaged Property. The La Gran Plaza Mortgage Property owner, Town Center Mall, L.P. entered into a master lease with Zocalo Property, LP, master tenant, whereby the master tenant leases 124,271 sq. ft. of the Mortgaged Property.
Loan No. 68 – Great American Office – The Largest Tenant, Great American Capital, leases approximately 27.3% of the net rentable area.
(23) | The lease expiration dates shown are based on full lease terms. However, in certain cases, a tenant may have the option to terminate its lease or abate rent prior to the stated lease expiration date for no reason after a specified period of time and/or upon notice to the landlord or upon the occurrence of certain contingencies including, without limitation, if landlord violates the lease or fails to provide utilities or certain essential services for a specified period or allows certain restricted uses, upon interference with tenant’s use of access or parking, upon casualty or condemnation, for zoning violations, if certain anchor or key tenants (including at an adjacent property) or a certain number of tenants go dark or cease operations, if a certain percentage of the net rentable area at the property is not occupied, if the tenant fails to meet sales targets or business objectives, or, in the case of a government tenant, for lack of appropriations or other reasons. In addition, in some instances, a tenant may have the right to assign its lease and be released from its obligations under the subject lease. Furthermore, some tenants may have the option to downsize their rented space without terminating the lease completely. In addition to the foregoing, the following are early non-contingent termination options for those tenants listed in Annex A-1: |
Loan No. 2 – Eden Roc – Nobu Associates (South Beach) L.P. (“Nobu”) has the right to terminate its restaurant lease (1) in the event the applicable borrower fails to substantially complete the landlord’s work and deliver possession of the applicable space by June 30, 2016 (subject to force majeure); (2) in the event Nobu is unable to receive a liquor license within twelve months following the filing of an application therefor for reasons beyond Nobu’s control; (3) in the event borrower exercises an early termination right under a related hotel agreement between the borrower and an affiliate of Nobu; and (4) in the event of
A-1-58 |
an event of default beyond applicable notice and cure periods by the borrower under certain related hotel and management agreements between the borrower and affiliates of Nobu.
Loan No. 3 – Heartland Industrial Portfolio – The largest tenant at the 2000 Stanley Gault Parkway property, Faurecia Interiors Louisville, has the ongoing right to terminate its lease on or after March 1, 2017 upon 270 days’ written notice and payment of a $1,000,000 termination fee. The largest tenant at the 300 Oak Bluff Lane property, Schurman Fine Paper, has the ongoing right to terminate its lease upon 365 days’ written notice and the payment of two years annual rent. The largest tenant at the 120 Trans Air Drive property, AmerisourceBergen Drug Corp, has the ongoing right to terminate its lease upon 270 days’ written notice and the payment of all unamortized transaction costs which are estimated at $1,693,214. The largest tenant at the 801 Swan Drive property, Menlo Logistics, Inc., has the ongoing right to terminate its lease upon 30 days’ written notice and the payment of a $99,000 termination fee.
Loan No. 7 – 40 Wall Street– The 3rd Largest Tenant, Duane Reade, has the right to terminate the lease for its 54,500 sq. ft. of office space effective March 31, 2018 with a payment of $2,932,476 and on March 31, 2023 with a payment of $535,917. The 4th Largest Tenant, Haks Engineering & Land Surveyors, may terminate its lease effective March 1, 2024 with 12 months’ notice and payment of a termination fee of $2,110,746.
Loan No. 11 – McMullen Portfolio – The 2nd Largest Tenant at the Eisenhower Commerce Center Mortgaged Property, Yeo & Yeo, P.C., has the right to terminate its lease effective as of July 31, 2020 and July 31, 2022, with 6 months’ written notice and the payment of a termination fee, which decreases in 2022.
Loan No. 11 – McMullen Portfolio – The Largest Tenant at the Valley Ranch Business Park #19 Mortgaged Property, GfK Holding Inc., has a one-time right to terminate its lease on March 31, 2016 with 6 months’ written notice and the payment of a termination fee.
Loan No. 13 – AVCO Center – The 3rd Largest Tenant, Independent Film & Television Alliance may terminate its lease effective as of December 31, 2020 with written notice required by March 31, 2020, subject to a termination fee equal to unamortized tenant improvements and leasing commissions.
Loan No. 16 – La Gran Plaza – The 4th Largest Tenant, Everest College, may terminate its lease prior to September 30, 2016 with six months written notice. If the tenant elects to terminate its lease the tenant will pay a termination fee equal to $261,244.
Loan No. 17 – Westway Industrial – The 2nd largest tenant at the Westway Industrial Mortgaged Property, The Wycliffe Seed Company, Inc, is not yet in occupancy. The expected commencement date of the lease is August 1, 2015. At origination, the borrower deposited $326,254 into a free rent reserve account.
Loan No. 18 – Osborne Chattanooga Office Portfolio – The Largest and 5th Largest Tenant in the Osborne Building, GSA – NRC, may terminate in whole or in part by at least 90 days’ written notice. The Sole Tenant in the 6000 Building, Virginia College, LLC, may terminate if a lease with the sponsor on a non-collateral property is also terminated. The Largest Tenant in the Uptain Building, MAXIMUS, Inc., has a continuous termination option with 90 days’ notice if the tenant’s contract with its client is terminated, expired or not renewed. The Largest Tenant in the 6300 Building, GSA – IRS, may terminate in whole or in part on or after May 1, 2016 with 60 days’ notice. The Largest and 3rd Largest Tenant in the 6200 Building, GSA - Department of Veterans Affairs and GSA - Department of Veterans Affairs - Maintenance Shop, may terminate in whole or in part by at least 180 days’ written notice. The Largest Tenant in the 5700 Building, GSA - Department of Veterans Affairs, may terminate in whole or in part by at least 90 days’ written notice.
Loan No. 19 – Midway Shopping Center – The 4th Largest Tenant, Foot Locker Specialty Inc. may terminate its lease if its sales between February 1, 2015 and January 31, 2016 do not equal or exceed $2,500,000 by providing 90 days notification.
Loan No. 22 – Vero Beach Outlets – The 2nd Largest Tenant, Restoration Hardware, may terminate its lease if gross sales do not exceed $7.0 million during the 5th year of its lease extension. According to the borrower, the lease extension is anticipated to commence upon October 2015. The 3rd Largest Tenant, Polo Ralph Lauren, may terminate its lease with 120 days’ written notice if gross sales do not exceed $6,912,400 so long as notice is given with 60 days of such year.
A-1-59 |
Loan No. 23 – LG&E Center – The Largest Tenant, LGE KU Energy, may terminate up to 20% of its leasable area effective July 31, 2021 with 12 months’ notice, subject to a termination fee as determined in the lease.
Loan No. 39 – Trowbridge Village Retail Center – The 4th Largest Tenant, Hobies, has the right to terminate its lease for any reason at any time during the lease period with 6 months’ notice.
Loan No. 41 – The Addison – The Largest Tenant, The Center for Hematology/Oncology, has the right to terminate its lease effective May 31, 2020 upon written notice delivered on or before September 1, 2019 and the payment of a termination fee.
Loan No. 41 – The Addison – The 4th Largest Tenant, Henry A. Seiden, P.A. doing business as The Seiden Law Firm, has the one-time right to terminate its lease effective as of November 30, 2017 with six months’ notice and payment of a termination fee.
Loan No. 41 – The Addison – The 5th Largest Tenant, Gregory D Albert, MD, PA, has the right to terminate its lease at any time after January 1, 2016 with 90 days’ written notice and the payment of a termination fee.
Loan No. 42 – Cedar Brook Business Park – The 4th largest tenant at the property, College Community Service, has an ongoing termination option that can be exercised should the tenant lose its funding from the county. Tenant has the right to terminate the lease at any time after December 31, 2014, with 30 days written notice, subject to a termination penalty equal to two months of rent.
Loan No. 49 – Weyhill Building– The Largest Tenant, Wells Fargo Corporate, may terminate its lease on September 30, 2020 provided the tenant has given landlord notice one year in advance, and pays two months’ rent and the unamortized portion of the tenant allowance.
Loan No. 57 – Oddfellows Building – The 2nd Largest Tenant, Whitler, Inc. doing business as Blackbook Solutions, has the right to terminate its lease on December 31, 2015 and on June 30, 2016 with 3 months’ written notice.
Loan No. 57 – Oddfellows Building – The 3rd Largest Tenant, K4 Connect, has the right to terminate its lease on December 31, 2015 with 100 days’ written notice.
Loan No. 68 – Great American Office Plaza – Except in the case of a foreclosure, if the Mortgaged Property is sold and the purchaser assumes the Mortgage Loan, then the lease term for the Largest Tenant, Great American Capital, a sponsor affiliate, may be modified to expire 5 years from the assumption date.
Loan No. 64 – Edinburg Shopping Center – The Largest Tenant, Compra Fazil Rent to Own, has the right to terminate at any time, for any reason with 90 days’ notice and the payment of a termination fee.
Loan No. 64 – Edinburg Shopping Center – The 5th Largest Tenant, Sun Loans, has the right to terminate its lease, without a penalty upon 30 days’ notice, if the tenant is unable to operate because of governmental regulations in place now or in the future.
Loan No. 71 – New Hyde Park – The 2nd Largest Tenant, PetValu, Inc., may terminate its lease effective July 31, 2018, with notice provided by July 31, 2017. The 4th Largest Tenant, T-Mobile, may terminate its lease effective February 28, 2017, with notice provided 270 days in advance.
(24) | The following major tenants (listed on Annex A-1) are currently subleasing all or a significant portion of its leased space: |
Loan No. 4 – Palazzo Verdi - The Largest Tenant, Newmont Mining, subleased the entire sixth floor, measuring 31,202 sq. ft. to Charter Communications Inc., which currently occupies 129,123 sq. ft. between two adjacent sponsor-owned buildings under a lease that is scheduled to expire on December 31, 2017. The sublease is coterminous with Charter Communication Inc.’s lease at the adjacent buildings and features an initial rate of $25.00 PSF on a gross basis. The 3rd Largest Tenant, John Madden Co., licenses the entire 6,804 sq. ft. to Epicurean Catering which pays John Madden Co. a commission equivalent to: 3% on restaurant sales, 7% of banquet sales; 15% of liquor sales; and 50% of space rental.
Loan No. 7 – 40 Wall Street - The 5th Largest Tenant, Weidlinger Associates Inc, subleases a portion of its space on the 19th floor totaling 10,324 to RF Lafferty for a five (5) year term expiring in January 2019 at a
A-1-60 |
current rental rate of $317,463 ($30.75 PSF), a premium to Weidlinger Associates Inc’s, current in-place rent. The lease was signed in December 2013.
Loan No. 11 – McMullen Portfolio - The Largest Tenant at the Valley Ranch Business Park #3 Mortgaged Property, Tecumseh Products Company, is currently subleasing 100% of the space, 32,400 sq. ft., to Nexient. Nexient has signed a direct lease for 100% of the space (32,400 sq. ft.) beginning January 1, 2016 through July 31, 2020, starting at an annual rent of $13.00 PSF.
Loan No. 68 – Great American Office Plaza – The 2nd Largest Tenant, North American Title, is currently subleasing 3,634 sq. ft. to Paradigm Innovations LLC through September 30, 2015, which is co-terminous with North American Title’s lease.
(25) | The following major tenants shown on Annex A-1 have abated, free or prepaid rent: |
Loan No. 2 – Eden Roc – The restaurant tenant Nobu has twenty days of free rent following the delivery of the applicable space. This space is expected to be delivered on or prior to June 30, 2016.
Loan No. 4 – Palazzo Verdi - The space leased to the 2nd Largest Tenant, Envision Healthcare, has free rent reserved from Ciber’s lease termination on December 31, 2015 through Envision Healthcare paying full unabated rent on April 1, 2017. The full amount of free rent was $2,715,236 and it was reserved at origination.
Loan No. 6 – Two Chatham Center & Garage – At origination, the borrower deposited $103,418 into a prepaid rent reserve for existing rent obligations due its 5th largest tenant - Thomas, Rhodes, & Cowie (4.5% of NRA and 8.0% of Gross Base Rent), for July 2015 through October 2015 prepaid rents.
Loan No. 7 – 40 Wall Street - The Largest Tenant, Green Ivy, has free rent from July 2, 2015 to November 18, 2016 which amounts to $3,568,885. The 4th Largest Tenant, Haks Engineering & Land Surveyors, has free rent from January 1, 2016 to March 1, 2016 which amounts to $194,613. The 5th Largest Tenant, Weidlinger Associates Inc, has free rent for one month in February 2016, February 2017 and February 2018 which amounts to $371,232. In lieu of collecting free rent reserves, the sponsor has provided a personal guaranty which is capped at $26,000,000 (except with respect to lease termination payments, ground lease payments and insurance premiums, none of which are subject to the cap).
Loan No. 11 – McMullen Portfolio – The Largest Tenant at the Valley Ranch Business Park #3 Mortgaged Property, Tecumseh Products Company, currently subleases its space to Nexient. Nexient is scheduled to take possession of the space on January 1, 2016. The newly executed lease provides for two months of free rent. Reserves in the amount of $70,200 were established on the origination date of the mortgage loan, which covers the base rent due during the free rent period.
Loan No. 11 – McMullen Portfolio – The Largest Tenant at the Valley Ranch Business Park #4 & 5 Mortgaged Property, Nexient, has a free rent period remaining until July 31, 2015. Reserves in the amount of $39,348.63 were established on the origination date of the mortgage loan, which covers the base rent due during the free rent period.
Loan No. 11 – McMullen Portfolio – The 2nd Largest Tenant at the Eisenhower Commerce Center Mortgaged Property, Yeo & Yeo, P.C., has a free rent period remaining until September 30, 2015. Reserves in the amount of $39,752 were established on the origination date of the mortgage loan, which covers the base rent due during the free rent period.
Loan No. 13 – AVCO Center – The 3rd Largest Tenant, Independent Film & Television Alliance, has free rent in January from 2015 to 2021.
Loan No. 17 – Westway Industrial – The 2nd Largest Tenant, The Wycliffe Seed Company, Inc., has free rent from August 1, 2015 to November 30, 2015, December 1, 2016 to January 31, 2017, February 1, 2018 to March 31, 2018, April 1, 2019 to April 30, 2019 and May 1, 2020 to May 31, 2020. At origination, the borrower deposited $326,254 into a free rent reserve.
Loan No. 39 – Trowbridge Village Retail Center – The 4th Largest Tenant, Hobies, is receiving free rent through the end of their lease term in October 2017 in return for removing the coffee and cappuccino and restaurant exclusives in their lease.
A-1-61 |
Loan No. 58 – Black Bear Center – At origination, the borrower deposited $95,942 into a free rent reserve for existing rent obligations due three tenants, including: Carl’s Car Care free rent amount of $10,664 through February 2016; Ah So Sushi & Steak free rent amount of $63,051 for two monthly payments each year through November 2024, and Black Bear Diner free rent amount of $22,833 for five months through November 2015.
Loan No. 73 – Sprint Oviedo – The 2nd Largest Tenant, SOS Furniture Co., Inc doing business as Mattress One., has three months of free rent commencing June 3, 2015. At origination, the borrower deposited $32,707 into a free rent reserve.
(26) | The tenants shown in the Annex A-1 have signed leases but may or may not be open for business as of the cutoff date of the securitization. |
Loan No. 2 – Eden Roc – The restaurant tenant, Nobu, has signed a lease but is not yet in occupancy. The related borrower is responsible for construction of the applicable space and is required to deliver possession on or prior to June 30, 2016 subject to force majeure.
Loan No. 4 – Palazzo Verdi - The 2nd Largest Tenant, Envision Healthcare, is currently occupied by Ciber, Inc. which has executed its termination option and will vacate no later than December 31, 2015. Ciber, Inc. has paid a termination fee of $1,461,587 which was collected. Envision Healthcare is expected to take possession of the space by April 1, 2016.
Loan No. 7 – 40 Wall Street - The 3rd Largest Tenant, Duane Reade, occupies 54,500 sq. ft. of office space on the 21st and 22nd floors under a lease that commenced on October 1, 2012 and expires March 31, 2028 with a current underwritten rent of $29.78 PSF. Duane Reade also occupies 23,310 sq. ft. of retail space under a lease that commenced on July 6, 2011 and expires January 31, 2032 with a current underwritten rent of $67.00 PSF. The increase in occupancy from 2014 Occupancy to Most Recent Occupancy is due to 145,740 sq. ft. in new leases, which commence in 2015, including Dean and DeLuca which has signed an LOI for 18,500 sq. ft. and is expected to enter into a lease for such space in the near term. The 18,500 sq. ft. space is currently leased by The Trump Corporation at the same rent until the landlord’s work is completed and Dean and Deluca or another tenant reasonable acceptable to lender on similar economic terms as were agreed with Dean and Deluca commences payments of full, unabated rents.
Loan No. 16 – La Gran Plaza - The 5th Largest Tenant, Cinemagic-Bilingual Realty, Inc., is currently building out its space and is expected to open in August 2015.
Loan No. 26 – Las Palmas Village – The Las Palmas Mortgaged Property is 80.8% occupied as of June 30, 2015. Walgreens does not currently occupy its leased space as it subsequently consolidated to a nearby location. Walgreens continues to pay rent on the space and is contractually liable for rent through 2023 lease maturity. Walgreens is not included as a major tenant and as a result is not included in occupancy.
Loan No. 48 – 34 Marketplace – The 4th largest tenant, CosmoProf, executed a lease on a 2,394 sq. ft. space (7.0% of NRA) and is expected to take occupancy in August 2015.
Loan No. 51 – Addison House – The Single Tenant at the Addison House Mortgaged Property, Addison House, is in not yet in occupancy of its space and was scheduled to open end of March 2015. At origination, the borrower deposited $977,585 into a free rent reserve, which represents 11 months of rents.
(27) | Loan No. 14 – Arbors at Las Colinas – The borrowers, “JIK Arbors 2 LLC; JIK Cayman Bay Exchange 2 LLC; JKT Exchange 2 LLC”, are structured as tenants-in-common and are each a Delaware limited liability company structured to be bankruptcy-remote, with one independent director in its organizational structure. The sponsor of the borrowers and the non-recourse carveout guarantor is J.I. Kislak, Inc., who is the controlling entity of two of the TICs which have an overall interest of 96.6%. The third TIC entity has a 3.4% interest and is controlled by Jay Kislak’s brother. |
Loan No. 24 – Siemens Buffalo Grove – The borrowers, “Covington 1000 DP LLC; JES Covington 1000 DP LLC; ETC Covington 1000 DP LLC; DJH Covington 1000 DP LLC”, are structured as tenants-in-common and are each a Delaware limited liability company structured to be bankruptcy-remote without an independent director in its organizational structure.The sponsor of the borrowers and the non-recourse carveout guarantors are John E. Shaffer, Dennis J. Hiffman and E. Thomas Collins, Jr. on a joint and several basis.
A-1-62 |
(28) | All upfront reserve balances reflect the upfront reserve amount at loan origination. The current balance may be less than the amount shown. |
(29) | 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. 6 – Two Chatham Center & Garage – Monthly reserves of $22,917 required to be deposited into a TI/LC reserve account are subject to a cap of $1.1 million exclusive of the upfront TI/LC of $750,000 and outstanding TI deposits are to be replenished if drawn. However, if after September 2017 and given that (i) Travelers, the largest tenant, has renewed its lease for a five-year term or longer, or a suitable replacement tenant has entered into a lease with a five-year term or longer and taken occupancy of the space at terms acceptable to lender and (ii) the DSCR is 1.40x or greater, then the cap will be $600,000.
(30) | Loan No. 4 – Palazzo Verdi –The borrower will make monthly deposits of $83,333 ($3.31 PSF annually) into a TI/LC reserve account for the first five years of the loan at which point monthly reserves will reduce to $18,079 ($0.79 PSF annually). |
Loan No. 8 – Westin Portland – the borrower shall make monthly deposits in an amount equal to 5.0% of prior month’s gross revenues into the replacement reserve account; however, in the case of replacement of an existing management agreement, the monthly deposit to the FF&E reserve will be reduced to 4.0% of the preceding month’s gross revenues. Additionally, as a condition to the borrower exercising its early termination right of the Westin Hotel Management LP Agreement, (i) the borrower will be required to make a $1.5 million deposit into the early management termination reserve account and (ii) a $225,500 deposit into the PIP reserve account on account of anticipated rebranding expenses. Furthermore, upon the expiration of the Westin Hotel Management LP Agreement, the borrower will be required to deposit: (i) $1.5 million into the management agreement expiration reserve account and (ii) the amount by which the estimated costs to perform any PIP plan required exceeds the amounts then on deposit in the PIP reserve account.
Loan No. 16 – La Gran Plaza – The borrower will make monthly deposits of $17,177 ($0.20 PSF annually) into the replacement reserve. At the end of years four and eight of the loan term, the borrower covenants to provide evidence of completing capital expenditures at the property in a total amount of no less than $0.80 PSF for the immediately preceding four year period. To the extent the borrower has spent less than $0.80 PSF, then a springing reserve will be required equal to one-twenty-fourth of the difference between $0.80 PSF and the actual capital expenditures spent for the preceding four year period, which will be collected over the succeeding two years of the loan.
Loan No. 19 – Midway Shopping Center – On and after the October 2015 payment date the borrower shall deposit $112,525 into a tax reserve account.
Loan No. 27 – FogCatcher Inn Pacifica – the borrower shall make monthly deposits in an amount equal to 4.0% of prior month’s rents from and after the date hereof up to and including the monthly payment date occurring in July 2020; and 5.0% of prior month’s rent from and after August 2020.
Loan No. 28 – Cottage Inn by the Sea Pacifica – the borrower shall make monthly deposits in an amount equal to 4.0% of prior month’s rents from and after the date hereof up to and including the monthly payment date occurring in July 2020; and 5.0% of prior month’s rent from and after August 2020.
Loan No. 29 – Fireside Inn on Moonstone Beach Pacifica – the borrower shall make monthly deposits in an amount equal to 4.0% of prior month’s rents from and after the date hereof up to and including the monthly payment date occurring in July 2020; and 5.0% of prior month’s rent from and after August 2020.
Loan No. 35 – Corpus Christi Portfolio – At origination, a seasonality reserve of $45,000 was collected. If funds are disbursed from the seasonality reserve, then borrower will be required to deposit the lesser of (i) $15,000 and (ii) available cash flow after debt service and reserve and all other payments due under the loan until the seasonality reserve cap is reached (initially $45,000).
Loan No. 49 – Weyhill Building–The borrower will make monthly deposits of $84,840 ($1.20 PSF annually) into a TI/LC reserve account for the first year of the loan at which point monthly reserves will reduce to $59,868 ($0.85 PSF annually).
A-1-63 |
Loan No. 51 – Addison House – A cash sweep into the TI/LC reserve account will commence upon the Addison House Tenant (i) failing to exercise an option to extend the its lease agreement prior to the earlier of (1) the date which is twenty-four months prior to the maturity date, and (2) the expiration of the period in which it maintains the right to extend the Addison House lease as set forth therein, under terms and conditions consistent with the Addison House lease or as otherwise approved by the lender, in its discretion, (ii) becoming subject to any bankruptcy action, ceasing operations, vacating its leased premises, giving notice or otherwise indicating any intention that it is terminating or canceling the Addison House lease agreement, or (iii) going dark.
Loan No. 59 – Garden of the Gods RV Park – At origination a seasonality reserve of $115,000 was collected. If funds are disbursed from the seasonality reserve, then borrower will be required to deposit $115,000 until the seasonality reserve cap is reached (initially $115,000).
Loan No. 73 – Sprint Oviedo – A cash sweep into the TI/LC reserve account will commence upon either major tenant SprintCom, Inc. or SOS Furniture Company, Inc. (doing business as Mattress One) (1) ceasing operations within its space; (2) giving notice of its intention to terminate, vacate, or otherwise cease operations in its space, (3) becoming subject to any bankruptcy action; (4) going dark; (5) failing to pay its rent and other charges due and payable under the applicable lease within thirty days of its due date; (6) failing to exercise an option to extend its respective lease agreement prior to the earlier of (i) the date which is twelve months prior to the expiration of its lease and (ii) the expiration of the period in which it maintains the right to extend the respective lease agreement as set forth therein, under terms and conditions consistent with the respective lease agreement or as otherwise approved by the lender, in its discretion.
(31) | Loan No. 3 – Heartland Industrial Portfolio – the borrower shall make monthly deposits in a rollover reserve subaccount reserve in an amount equal to $27,905. Upon the rollover reserve subaccount balance falling below $1.5 million, the monthly deposit will increase to $139,527. |
Loan No. 24 – Siemens Buffalo Grove – the borrower shall make monthly deposits in a rollover reserve subaccount reserve in an amount equal to $4,952. At any time that the credit rating of Siemens AG is equal to or less than “BBB” or the equivalent, the monthly deposit will increase to $9,904.
Loan No. 45 – Grandview Center – the borrower shall make monthly deposits in a rollover reserve subaccount reserve in an amount equal to $14,962 on each monthly payment date until July 6, 2016. After July 6, 2016, the monthly deposit will decrease to $4,962.
(32) | Loan No. 7 – 40 Wall Street – In lieu of monthly deposits into the insurance, replacement, TI/LC and ground rent reserve accounts, the sponsor has provided a personal guaranty which is capped at $26,000,000 (except with respect to lease termination payments, ground lease payments and insurance premiums, none of which are subject to the cap). |
Loan No. 25 – Sheraton Suites Akron – the borrower has an option to deliver cash or a letter of credit for 130% of the amount necessary to complete the outstanding PIP work as of October 1, 2016.
(33) | Loan No. 65 – Merced Estates MHC – Phase I engineer recommended that a Phase II report be completed for the Merced Estates MHC Mortgage Property, because of its historical use of the as a former fruit and nut orchard from at least 1918 to 1968. The engineer concluded that no further work was required. |
(34) | With respect to the Mortgage Loans identified below, the lender is insured under an environmental insurance policy obtained (i) in lieu of obtaining a Phase II Environmental Site Assessment, (ii) in lieu of providing an indemnity or guaranty from a sponsor or (iii) to address environmental conditions or concerns. For additional information, see “Risk Factors—Risks Related to the Mortgage Loans—Potential Issuing Entity Liability Related to a Materially Adverse Environmental Condition” in this free writing prospectus. |
Loan No. | Mortgage Loan | Mortgage Loan | % of Initial | Maximum Policy | Premium Paid in | Expiration Date | ||||||
5 | Equinox West LA | $66,400,000 | 4.8% | $2,000,000 | Yes | 7/14/2028 | ||||||
45 | Grandview Center | $6,420,000 | 0.5% | $3,000,000 | Yes | 6/5/2028 |
A-1-64 |
(35) | Loan No. 37 – Bemidji Multifamily – The addresses for the Bemidji Multifamily Mortgage Property are 322 26th Street Northwest, 414 26th Street Northwest, 724 26thStreet Northwest, 2427 Irvine Avenue Northwest, 2429 IrvineAvenue Northwest, 5306 Irvine Avenue Northwest, 5308 Irvine Avenue Northwest, 2424 Park Avenue Northwest, 2426 Park Avenue Northwest, 2522 Park Avenue Northwest, 2524 Park Avenue Northwest, 610 Patriot Drive Northwest, 616 Patriot Drive Northwest, 633 Patriot Drive Northwest, 638 Patriot Drive Northwest, 672 Patriot Drive Northwest, 675 Patriot Drive Northwest, 704 Patriot Drive Northwest, and 707 Patriot Drive Northwest. |
(36) | Summary of ExistingPari Passu Debt |
Loan No. | Mortgage Loan | Mortgage Loan Cut-off Date Balance | Companion Loan Cut-off Date Balance | Loan Combination Cut-off Date Balance | Loan Combination U/W NCF DSCR | Loan Combination Cut-off Date LTV Ratio | Loan Combination Cut-off Date U/W NOI Debt Yield | |||||||
1 | Lakewood Center | $119,365,623 | $119,365,623 | $238,731,246 | 2.14x | 37.9% | 14.8% | |||||||
2 | Eden Roc | $95,000,000 | $95,000,000 | $190,000,000 | 2.34x | 44.2% | 12.0% | |||||||
3 | Heartland Industrial Portfolio | $95,000,000 | $155,000,000 | $250,000,000 | 1.36X | 74.4% | 8.6% | |||||||
7 | 40 Wall Street | $59,883,649 | $99,806,081 | $159,689,730 | 2.10x | 29.6% | 14.0% | |||||||
16 | La Gran Plaza | $25,898,101 | $49,804,040 | $75,702,141 | 1.73x | 64.9% | 11.2% |
(37) | Split Loan Summary |
Loan No. | Mortgage Loan | A-Note Cut-off Date Balance | B-Note Cut-off Date Balance | Total Mortgage Debt Cut-off Date Balance(1) | Pooled Trust U/W NCF DSCR | Total Mortgage Debt U/W NCF DSCR | Pooled Trust Cut-off Date LTV | Total Mortgage Debt Cut- off Date LTV Ratio | Pooled Trust U/W NOI Debt Yield | Total Mortgage Debt U/W NOI Debt Yield | ||||||||||
1 | Lakewood Center | $119,365,623 | $170,000,000 | $408,731,246 | 2.14x | 1.56x | 37.9% | 64.9% | 14.8% | 8.7% |
(1) | Total mortgage debt includes additionalpari passu debt |
(38) | Summary of Existing Mezzanine Debt |
Loan No. 26 – Las Palmas Village – The parent of the related borrower provided a $6,600,000 unsecured loan to the borrower in order to finance the acquisition of the Mortgaged Property. The unsecured loan is subject to a subordination and standstill agreement with the lender. The parent of the borrower is not permitted to enforce any remedies until 366 days after the date the related Mortgage Loan is paid in full.
Loan No. | Mortgage Loan | Mortgage Loan Cut-off Date Balance | % of Initial Outstanding Pool | Mezzanine Debt Cut-off Date Balance | Annual Interest Rate on Mezzanine Loan | Mezzanine | Intercreditor Agreement | Total Debt | Total | Total | ||||||||||
11 | McMullen Portfolio | $32,100,000 | 2.3% | $4,280,000 | 12.000% | 7/6/2025 | Yes | 85.0% | 1.12x | 9.0% |
(39) | Summary of Future Mezzanine Debt |
Loan | Mortgage Loan | Mortgage | % of Initial | Intercreditor | Combined | Combined | Combined Debt | |||||||
10 | Bunker Hill Village and Valley Forge Village MHC | $37,650,000 | 2.7% | Yes | 1.40x | 75.0% | NAP | |||||||
16 | La Gran Plaza | $25,898,101 | 1.9% | Yes | 1.45x | 70.0% | NAP | |||||||
21 | East Hampton Village | $21,360,000 | 1.5% | Yes | 1.40x | 75.0% | NAP | |||||||
27 | FogCatcher Inn Pacifica | $16,325,000 | 1.2% | Yes | 1.75x | 62.5% | 12.0% | |||||||
28 | Cottage Inn by the Sea Pacifica | $15,250,000 | 1.1% | Yes | 1.75x | 62.5% | 12.0% | |||||||
29 | Fireside Inn on Moonstone Beach Pacifica | $12,250,000 | 0.9% | Yes | 1.75x | 62.5% | 12.0% | |||||||
30 | Anaheim Hills Business Center | $10,800,000 | 0.8% | Yes | 1.39x | 56.0% | 8.1% | |||||||
40 | Grand Rapids - 4147 Eastern Ave | $7,125,000 | 0.5% | Yes | 1.30x | 85.0% | NAP | |||||||
42 | Cedar Brook Business Park | $6,910,000 | 0.5% | Yes | 1.38x | 49.7% | 8.0% |
A-1-65 |
44 | Haier America HQ | $6,565,000 | 0.5% | Yes | 1.20x | 85.0% | NAP | |||||||
53 | Grand Rapids - 5010 52nd St SE | $4,850,000 | 0.3% | Yes | 1.30x | 85.0% | NAP | |||||||
76 | Dollar General - Canyon Lake | $897,000 | 0.1% | Yes | 1.20x | 85.0% | NAP | |||||||
77 | Dollar General – Pleasanton | $855,400 | 0.1% | Yes | 1.20x | 85.0% | NAP | |||||||
78 | Dollar General - Peoria (West) | $845,000 | 0.1% | Yes | 1.20x | 85.0% | NAP | |||||||
79 | Dollar General – Bridgeport | $812,500 | 0.1% | Yes | 1.20x | 85.0% | NAP | |||||||
80 | Dollar General – Tremont | $780,000 | 0.1% | Yes | 1.20x | 85.0% | NAP | |||||||
81 | Dollar General – Wheeler | $708,500 | 0.1% | Yes | 1.20x | 85.0% | NAP |
A-1-66 |