FREE WRITING PROSPECTUS
|
||
FILED PURSUANT TO RULE 433
|
||
REGISTRATION FILE NO.: 333-193376-16
|
||
COMM 2015-DC1
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., UBS Securities LLC, Natixis Securities Americas LLC, Jefferies LLC, UBS Securities LLC, 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-DC1 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-DC1
|
||||||||||||||||||||
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
|
||||||||||||
Flag
|
ID
|
Property Name
|
Balance
|
Properties
|
Seller (1)
|
Balance($)(2)(3)
|
Balance($)(2)(3)(7)
|
or ARD Balance($)(5)(7)
|
Type(4)
|
Type
|
||||||||||
Loan
|
1
|
Pinnacle Hills Promenade
|
8.7%
|
1
|
GACC
|
122,000,000
|
121,642,010
|
97,365,858
|
Retail
|
Anchored
|
||||||||||
Loan
|
2
|
26 Broadway (30)(32)
|
8.6%
|
1
|
GACC
|
120,000,000
|
120,000,000
|
120,000,000
|
Office
|
CBD
|
||||||||||
Loan
|
3
|
Hampton Inn UN & HIX Herald Square (29)(31)
|
6.1%
|
2
|
GACC
|
85,000,000
|
85,000,000
|
85,000,000
|
Hospitality
|
Limited Service
|
||||||||||
Property
|
3.01
|
Hampton Inn United Nations
|
3.4%
|
1
|
GACC
|
47,160,574
|
47,160,574
|
Hospitality
|
Limited Service
|
|||||||||||
Property
|
3.02
|
Holiday Inn Express Herald Square
|
2.7%
|
1
|
GACC
|
37,839,426
|
37,839,426
|
Hospitality
|
Limited Service
|
|||||||||||
Loan
|
4
|
Keystone Summit Corporate Park
|
5.5%
|
1
|
GACC
|
77,700,000
|
77,700,000
|
67,564,718
|
Office
|
Suburban
|
||||||||||
Loan
|
5
|
SoHo Portfolio (32)
|
5.5%
|
2
|
JLC
|
76,500,000
|
76,500,000
|
76,500,000
|
Mixed Use
|
Office/Retail
|
||||||||||
Property
|
5.01
|
459 Broadway
|
2.9%
|
1
|
JLC
|
40,700,000
|
40,700,000
|
Mixed Use
|
Office/Retail
|
|||||||||||
Property
|
5.02
|
427 Broadway
|
2.6%
|
1
|
JLC
|
35,800,000
|
35,800,000
|
Mixed Use
|
Office/Retail
|
|||||||||||
Loan
|
6
|
Sylvan Corporate Center
|
4.2%
|
2
|
UBSRES
|
59,600,000
|
59,600,000
|
54,171,586
|
Office
|
Suburban
|
||||||||||
Property
|
6.01
|
Sylvan Corporate Center (II)
|
2.4%
|
1
|
UBSRES
|
33,507,834
|
33,507,834
|
Office
|
Suburban
|
|||||||||||
Property
|
6.02
|
Sylvan Corporate Center (I)
|
1.9%
|
1
|
UBSRES
|
26,092,166
|
26,092,166
|
Office
|
Suburban
|
|||||||||||
Loan
|
7
|
100 West 57th Street (30)
|
2.9%
|
1
|
Natixis
|
40,000,000
|
40,000,000
|
40,000,000
|
Other
|
Leased Fee
|
||||||||||
Loan
|
8
|
115 Mercer
|
2.6%
|
1
|
GACC
|
37,000,000
|
37,000,000
|
37,000,000
|
Retail
|
Unanchored
|
||||||||||
Loan
|
9
|
Residences of South Hills
|
2.5%
|
1
|
Natixis
|
34,500,000
|
34,500,000
|
31,812,434
|
Multifamily
|
Garden
|
||||||||||
Loan
|
10
|
Stanford Medical Office Building
|
2.3%
|
1
|
GACC
|
32,500,000
|
32,500,000
|
29,602,565
|
Office
|
Medical
|
||||||||||
Loan
|
11
|
Axcelis Corporate Center
|
2.3%
|
1
|
JLC
|
32,400,000
|
32,349,536
|
26,239,138
|
Mixed Use
|
Warehouse/Office/Flex
|
||||||||||
Loan
|
12
|
760 & 800 Westchester Avenue (30)(32)
|
2.3%
|
1
|
Natixis
|
32,000,000
|
32,000,000
|
29,441,314
|
Office
|
Suburban
|
||||||||||
Loan
|
13
|
Home Depot Somerville
|
2.2%
|
1
|
GACC
|
30,500,000
|
30,500,000
|
25,205,368
|
Retail
|
Anchored
|
||||||||||
Loan
|
14
|
ATK Plymouth
|
2.0%
|
1
|
UBSRES
|
27,650,000
|
27,650,000
|
25,175,711
|
Office
|
Suburban
|
||||||||||
Loan
|
15
|
Legacy at Lake Park
|
1.9%
|
1
|
Natixis
|
26,700,000
|
26,700,000
|
26,700,000
|
Office
|
Suburban
|
||||||||||
Loan
|
16
|
AHIP Gateway Portfolio
|
1.9%
|
4
|
GACC
|
26,110,000
|
26,110,000
|
24,787,209
|
Hospitality
|
Limited Service
|
||||||||||
Property
|
16.01
|
Courtyard Statesville Moorseville/Lake Norman
|
0.6%
|
1
|
GACC
|
8,179,037
|
8,179,037
|
Hospitality
|
Limited Service
|
|||||||||||
Property
|
16.02
|
Hampton Inn Statesville
|
0.5%
|
1
|
GACC
|
7,549,880
|
7,549,880
|
Hospitality
|
Limited Service
|
|||||||||||
Property
|
16.03
|
Fairfield Inn & Suites Titusville Kennedy Space Center
|
0.4%
|
1
|
GACC
|
5,662,409
|
5,662,409
|
Hospitality
|
Limited Service
|
|||||||||||
Property
|
16.04
|
Fairfield Inn & Suites Palm Bay/Viera
|
0.3%
|
1
|
GACC
|
4,718,674
|
4,718,674
|
Hospitality
|
Limited Service
|
|||||||||||
Loan
|
17
|
200 West Second Street (32)
|
1.9%
|
1
|
Natixis
|
26,000,000
|
26,000,000
|
26,000,000
|
Other
|
Leased Fee
|
||||||||||
Loan
|
18
|
Maritime Hotel
|
1.8%
|
1
|
GACC
|
25,000,000
|
25,000,000
|
25,000,000
|
Hospitality
|
Full Service
|
||||||||||
Loan
|
19
|
Tintri Mountain View (33)
|
1.6%
|
1
|
Natixis
|
22,400,000
|
22,400,000
|
20,464,311
|
Office
|
Suburban
|
||||||||||
Loan
|
20
|
Campus at Greenhill
|
1.5%
|
1
|
Natixis
|
21,660,000
|
21,660,000
|
21,660,000
|
Other
|
Leased Fee
|
||||||||||
Loan
|
21
|
TPI Hospitality Pool C
|
1.5%
|
2
|
GACC
|
21,700,000
|
21,613,991
|
17,545,402
|
Hospitality
|
Various
|
||||||||||
Property
|
21.01
|
Staybridge Suites Bloomington
|
0.8%
|
1
|
GACC
|
11,550,000
|
11,504,221
|
Hospitality
|
Extended Stay
|
|||||||||||
Property
|
21.02
|
Hilton Garden Inn Bloomington
|
0.7%
|
1
|
GACC
|
10,150,000
|
10,109,770
|
Hospitality
|
Limited Service
|
|||||||||||
Loan
|
22
|
Aloft Hotel Chicago O Hare (33)
|
1.5%
|
1
|
Natixis
|
20,500,000
|
20,500,000
|
17,973,300
|
Hospitality
|
Limited Service
|
||||||||||
Loan
|
23
|
Shook Retail Portfolio (32)
|
1.3%
|
3
|
JLC
|
18,500,000
|
18,460,679
|
17,328,539
|
Retail
|
Anchored
|
||||||||||
Property
|
23.01
|
Champaign Marketview
|
0.6%
|
1
|
JLC
|
8,020,000
|
8,002,954
|
Retail
|
Anchored
|
|||||||||||
Property
|
23.02
|
Castleton Pavilion
|
0.4%
|
1
|
JLC
|
5,990,000
|
5,977,268
|
Retail
|
Anchored
|
|||||||||||
Property
|
23.03
|
Castleton Marketplace
|
0.3%
|
1
|
JLC
|
4,490,000
|
4,480,457
|
Retail
|
Anchored
|
|||||||||||
Loan
|
24
|
515 Tower
|
1.3%
|
1
|
GACC
|
18,000,000
|
18,000,000
|
15,175,069
|
Office
|
CBD
|
||||||||||
Loan
|
25
|
Animas Valley
|
1.3%
|
1
|
UBSRES
|
18,000,000
|
18,000,000
|
15,878,702
|
Manufactured Housing Community
|
Manufactured Housing Community
|
||||||||||
Loan
|
26
|
Autumn Chase Apartments
|
1.2%
|
1
|
UBSRES
|
17,500,000
|
17,500,000
|
15,959,402
|
Multifamily
|
Garden
|
||||||||||
Loan
|
27
|
Trails of Ashford (33)
|
1.1%
|
1
|
JLC
|
15,000,000
|
15,000,000
|
12,437,804
|
Multifamily
|
Garden
|
||||||||||
Loan
|
28
|
1045 Bryant Street
|
1.1%
|
1
|
JLC
|
15,000,000
|
14,956,482
|
12,001,042
|
Mixed Use
|
Office/Retail
|
||||||||||
Loan
|
29
|
Sail Cloth Factory Apartments
|
1.0%
|
1
|
GACC
|
14,250,000
|
14,250,000
|
12,955,668
|
Multifamily
|
Garden
|
||||||||||
Loan
|
30
|
Plaza at Riverlakes
|
1.0%
|
1
|
Natixis
|
13,650,000
|
13,650,000
|
12,482,496
|
Retail
|
Anchored
|
||||||||||
Loan
|
31
|
Shadrall Auburndale Portfolio
|
1.0%
|
4
|
UBSRES
|
13,400,000
|
13,362,977
|
10,833,768
|
Various
|
Various
|
||||||||||
Property
|
31.01
|
Stockton
|
0.4%
|
1
|
UBSRES
|
5,200,000
|
5,185,633
|
Retail
|
Shadow Anchored
|
|||||||||||
Property
|
31.02
|
San Leandro
|
0.2%
|
1
|
UBSRES
|
3,300,000
|
3,290,883
|
Office
|
Medical
|
|||||||||||
Property
|
31.03
|
New Brunswick
|
0.2%
|
1
|
UBSRES
|
2,600,000
|
2,592,817
|
Retail
|
Anchored
|
|||||||||||
Property
|
31.04
|
Santa Ana
|
0.2%
|
1
|
UBSRES
|
2,300,000
|
2,293,645
|
Retail
|
Single Tenant
|
|||||||||||
Loan
|
32
|
TPI Staybridge Suites Naples
|
0.9%
|
1
|
GACC
|
12,950,000
|
12,901,469
|
9,504,146
|
Hospitality
|
Limited Service
|
||||||||||
Loan
|
33
|
Candle Lite
|
0.9%
|
1
|
Natixis
|
13,100,000
|
12,865,944
|
10,996,038
|
Industrial
|
Warehouse
|
||||||||||
Loan
|
34
|
Kyrene Village
|
0.9%
|
1
|
JLC
|
12,100,000
|
12,100,000
|
10,591,892
|
Retail
|
Anchored
|
||||||||||
Loan
|
35
|
601 Glenoaks
|
0.8%
|
1
|
GACC
|
11,000,000
|
11,000,000
|
9,561,003
|
Office
|
Suburban
|
||||||||||
Loan
|
36
|
Staybridge - Austin
|
0.8%
|
1
|
UBSRES
|
11,000,000
|
10,969,039
|
6,804,173
|
Hospitality
|
Extended Stay
|
||||||||||
Loan
|
37
|
Park at Willowbrook
|
0.7%
|
1
|
GACC
|
10,033,000
|
10,033,000
|
8,565,857
|
Multifamily
|
Garden
|
||||||||||
Loan
|
38
|
West Point Village Apartments
|
0.7%
|
1
|
UBSRES
|
9,800,000
|
9,746,656
|
7,192,905
|
Multifamily
|
Garden
|
||||||||||
Loan
|
39
|
New Orleans Self Storage
|
0.6%
|
1
|
UBSRES
|
9,000,000
|
9,000,000
|
7,850,479
|
Self Storage
|
Self Storage
|
||||||||||
Loan
|
40
|
Holiday Inn Express Baytown
|
0.6%
|
1
|
JLC
|
8,900,000
|
8,866,471
|
7,264,456
|
Hospitality
|
Limited Service
|
||||||||||
Loan
|
41
|
Walgreens Severna
|
0.6%
|
1
|
GACC
|
8,750,000
|
8,750,000
|
7,602,951
|
Retail
|
Single Tenant
|
COMM 2015-DC1
|
||||||||||||||||||||
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
|
||||||||||||
Flag
|
ID
|
Property Name
|
Balance
|
Properties
|
Seller (1)
|
Balance($)(2)(3)
|
Balance($)(2)(3)(7)
|
or ARD Balance($)(5)(7)
|
Type(4)
|
Type
|
||||||||||
Loan
|
42
|
Caremark
|
0.6%
|
1
|
UBSRES
|
8,580,000
|
8,580,000
|
8,580,000
|
Industrial
|
Flex
|
||||||||||
Loan
|
43
|
Valley York Apartments
|
0.6%
|
1
|
GACC
|
8,500,000
|
8,475,058
|
6,783,687
|
Multifamily
|
Garden
|
||||||||||
Loan
|
44
|
StorQuest Thousand Oaks
|
0.6%
|
1
|
UBSRES
|
8,400,000
|
8,400,000
|
7,687,544
|
Self Storage
|
Self Storage
|
||||||||||
Loan
|
45
|
440 Coburg Road
|
0.6%
|
1
|
Natixis
|
8,200,000
|
8,200,000
|
7,483,975
|
Retail
|
Unanchored
|
||||||||||
Loan
|
46
|
Hellmann Worldwide Miami
|
0.6%
|
1
|
JLC
|
8,000,000
|
7,976,979
|
6,411,876
|
Industrial
|
Warehouse/Distribution
|
||||||||||
Loan
|
47
|
Storage Pros Portfolio
|
0.6%
|
2
|
JLC
|
7,960,000
|
7,960,000
|
7,557,972
|
Self Storage
|
Self Storage
|
||||||||||
Property
|
47.01
|
AAA Storage
|
0.3%
|
1
|
JLC
|
4,240,000
|
4,240,000
|
Self Storage
|
Self Storage
|
|||||||||||
Property
|
47.02
|
Storage Plex
|
0.3%
|
1
|
JLC
|
3,720,000
|
3,720,000
|
Self Storage
|
Self Storage
|
|||||||||||
Loan
|
48
|
Valley Oaks Shopping Center
|
0.6%
|
1
|
UBSRES
|
7,750,000
|
7,750,000
|
6,767,792
|
Retail
|
Anchored
|
||||||||||
Loan
|
49
|
Evergreen Estates MHC
|
0.5%
|
1
|
JLC
|
7,100,000
|
7,081,434
|
5,806,023
|
Manufactured Housing Community
|
Manufactured Housing Community
|
||||||||||
Loan
|
50
|
Alum Rock Self Storage
|
0.5%
|
1
|
UBSRES
|
7,000,000
|
7,000,000
|
7,000,000
|
Self Storage
|
Self Storage
|
||||||||||
Loan
|
51
|
5555 East Van Buren
|
0.5%
|
1
|
UBSRES
|
6,750,000
|
6,750,000
|
6,134,692
|
Office
|
Suburban
|
||||||||||
Loan
|
52
|
Roble Vista Apartments
|
0.5%
|
1
|
JLC
|
6,500,000
|
6,500,000
|
5,347,359
|
Multifamily
|
Garden
|
||||||||||
Loan
|
53
|
3275 Veterans Memorial Highway
|
0.5%
|
1
|
Natixis
|
6,350,000
|
6,350,000
|
5,392,173
|
Office
|
Suburban
|
||||||||||
Loan
|
54
|
Real Plaza & Santa Rosa Warehouse
|
0.4%
|
2
|
Natixis
|
6,000,000
|
5,981,836
|
5,081,399
|
Various
|
Various
|
||||||||||
Property
|
54.01
|
Plaza Real Shopping Court & Office
|
0.3%
|
1
|
Natixis
|
4,550,000
|
4,536,226
|
Mixed Use
|
Office/Retail
|
|||||||||||
Property
|
54.02
|
Santa Rosa Warehouse
|
0.1%
|
1
|
Natixis
|
1,450,000
|
1,445,610
|
Industrial
|
Warehouse
|
|||||||||||
Loan
|
55
|
Mainstay Suites
|
0.4%
|
1
|
JLC
|
5,550,000
|
5,530,472
|
4,585,561
|
Hospitality
|
Extended Stay
|
||||||||||
Loan
|
56
|
Jupiter Park Self Storage
|
0.4%
|
1
|
UBSRES
|
5,500,000
|
5,485,050
|
4,461,929
|
Self Storage
|
Self Storage
|
||||||||||
Loan
|
57
|
Southfield Shopping Center
|
0.4%
|
1
|
UBSRES
|
5,250,000
|
5,250,000
|
4,592,815
|
Retail
|
Anchored
|
||||||||||
Loan
|
58
|
Palms at Belleaire Apartments
|
0.4%
|
1
|
JLC
|
5,100,000
|
5,092,339
|
4,174,081
|
Multifamily
|
Garden
|
||||||||||
Loan
|
59
|
Brookhollow Apartments
|
0.3%
|
1
|
GACC
|
4,750,000
|
4,736,876
|
3,840,328
|
Multifamily
|
Garden
|
||||||||||
Loan
|
60
|
The Annex of Vincennes
|
0.3%
|
1
|
JLC
|
4,750,000
|
4,736,721
|
3,830,801
|
Multifamily
|
Student Housing
|
||||||||||
Loan
|
61
|
Comfort Inn - St. Clairsville
|
0.3%
|
1
|
UBSRES
|
4,500,000
|
4,467,295
|
2,844,184
|
Hospitality
|
Limited Service
|
||||||||||
Loan
|
62
|
Eastland Plaza (29)
|
0.3%
|
1
|
UBSRES
|
4,300,000
|
4,262,718
|
3,183,820
|
Retail
|
Shadow Anchored
|
||||||||||
Loan
|
63
|
Storage Pros - Bordeaux
|
0.3%
|
1
|
JLC
|
4,250,000
|
4,250,000
|
3,700,829
|
Self Storage
|
Self Storage
|
||||||||||
Loan
|
64
|
Walgreens Broomfield
|
0.3%
|
1
|
GACC
|
4,000,000
|
4,000,000
|
3,471,370
|
Retail
|
Single Tenant
|
||||||||||
Loan
|
65
|
Sleep Inn - Sarasota
|
0.3%
|
1
|
UBSRES
|
4,000,000
|
3,980,515
|
3,018,121
|
Hospitality
|
Limited Service
|
||||||||||
Loan
|
66
|
Columbia Marketplace
|
0.3%
|
1
|
Natixis
|
3,975,000
|
3,954,216
|
3,221,510
|
Retail
|
Anchored
|
||||||||||
Loan
|
67
|
6425 North Washington
|
0.3%
|
1
|
JLC
|
3,615,000
|
3,615,000
|
3,244,875
|
Industrial
|
Warehouse/Flex
|
||||||||||
COMM 2015-DC1
|
||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||||
% of
|
Interest
|
Original
|
Remaining
|
Original
|
Remaining
|
First
|
||||||||||||||||||||
Property
|
Initial Pool
|
Interest
|
Administrative
|
Accrual
|
Term to
|
Term to
|
Amortization
|
Amortization
|
Origination
|
Payment
|
Maturity
|
|||||||||||||||
Flag
|
ID
|
Property Name
|
Balance
|
Rate(5)
|
Fee Rate (6)
|
Basis
|
Maturity or ARD
|
Maturity or ARD
|
Term(7)
|
Term
|
Date
|
Date
|
or ARD Date(5)
|
|||||||||||||
Loan
|
1
|
Pinnacle Hills Promenade
|
8.7%
|
4.1300%
|
0.0102%
|
Actual/360
|
120
|
118
|
360
|
358
|
12/08/2014
|
02/01/2015
|
01/01/2025
|
|||||||||||||
Loan
|
2
|
26 Broadway (30)(32)
|
8.6%
|
4.3841%
|
0.0123%
|
Actual/360
|
84
|
82
|
0
|
0
|
12/09/2014
|
02/06/2015
|
01/06/2022
|
|||||||||||||
Loan
|
3
|
Hampton Inn UN & HIX Herald Square (29)(31)
|
6.1%
|
4.50991%
|
0.0102%
|
Actual/360
|
60
|
55
|
0
|
0
|
09/30/2014
|
11/06/2014
|
10/06/2019
|
|||||||||||||
Property
|
3.01
|
Hampton Inn United Nations
|
3.4%
|
|||||||||||||||||||||||
Property
|
3.02
|
Holiday Inn Express Herald Square
|
2.7%
|
|||||||||||||||||||||||
Loan
|
4
|
Keystone Summit Corporate Park
|
5.5%
|
4.3000%
|
0.0102%
|
Actual/360
|
120
|
118
|
360
|
360
|
12/17/2014
|
02/01/2015
|
01/01/2025
|
|||||||||||||
Loan
|
5
|
SoHo Portfolio (32)
|
5.5%
|
4.9510%
|
0.0102%
|
Actual/360
|
120
|
118
|
0
|
0
|
12/23/2014
|
02/06/2015
|
01/06/2025
|
|||||||||||||
Property
|
5.01
|
459 Broadway
|
2.9%
|
|||||||||||||||||||||||
Property
|
5.02
|
427 Broadway
|
2.6%
|
|||||||||||||||||||||||
Loan
|
6
|
Sylvan Corporate Center
|
4.2%
|
4.0850%
|
0.0102%
|
Actual/360
|
120
|
119
|
360
|
360
|
01/12/2015
|
03/06/2015
|
02/06/2025
|
|||||||||||||
Property
|
6.01
|
Sylvan Corporate Center (II)
|
2.4%
|
|||||||||||||||||||||||
Property
|
6.02
|
Sylvan Corporate Center (I)
|
1.9%
|
|||||||||||||||||||||||
Loan
|
7
|
100 West 57th Street (30)
|
2.9%
|
2.3069%
|
0.0087%
|
Actual/360
|
60
|
56
|
0
|
0
|
11/05/2014
|
12/05/2014
|
11/05/2019
|
|||||||||||||
Loan
|
8
|
115 Mercer
|
2.6%
|
4.4000%
|
0.0102%
|
Actual/360
|
120
|
118
|
0
|
0
|
12/18/2014
|
02/06/2015
|
01/06/2025
|
|||||||||||||
Loan
|
9
|
Residences of South Hills
|
2.5%
|
4.9900%
|
0.0102%
|
Actual/360
|
120
|
105
|
360
|
360
|
11/19/2013
|
01/05/2014
|
12/05/2023
|
|||||||||||||
Loan
|
10
|
Stanford Medical Office Building
|
2.3%
|
4.2100%
|
0.0102%
|
Actual/360
|
120
|
118
|
360
|
360
|
12/23/2014
|
02/06/2015
|
01/06/2025
|
|||||||||||||
Loan
|
11
|
Axcelis Corporate Center
|
2.3%
|
4.5510%
|
0.0102%
|
Actual/360
|
120
|
119
|
360
|
359
|
01/30/2015
|
03/06/2015
|
02/06/2025
|
|||||||||||||
Loan
|
12
|
760 & 800 Westchester Avenue (30)(32)
|
2.3%
|
4.6948%
|
0.0087%
|
Actual/360
|
120
|
116
|
360
|
360
|
10/08/2014
|
12/05/2014
|
11/05/2024
|
|||||||||||||
Loan
|
13
|
Home Depot Somerville
|
2.2%
|
4.2870%
|
0.0102%
|
Actual/360
|
120
|
118
|
360
|
360
|
12/24/2014
|
02/06/2015
|
01/06/2025
|
|||||||||||||
Loan
|
14
|
ATK Plymouth
|
2.0%
|
4.1880%
|
0.0102%
|
Actual/360
|
120
|
118
|
360
|
360
|
12/18/2014
|
02/06/2015
|
01/06/2025
|
|||||||||||||
Loan
|
15
|
Legacy at Lake Park
|
1.9%
|
4.2400%
|
0.0102%
|
Actual/360
|
120
|
116
|
0
|
0
|
10/24/2014
|
12/05/2014
|
11/05/2024
|
|||||||||||||
Loan
|
16
|
AHIP Gateway Portfolio
|
1.9%
|
4.2700%
|
0.0102%
|
Actual/360
|
120
|
117
|
360
|
360
|
11/25/2014
|
01/06/2015
|
12/06/2024
|
|||||||||||||
Property
|
16.01
|
Courtyard Statesville Moorseville/Lake Norman
|
0.6%
|
|||||||||||||||||||||||
Property
|
16.02
|
Hampton Inn Statesville
|
0.5%
|
|||||||||||||||||||||||
Property
|
16.03
|
Fairfield Inn & Suites Titusville Kennedy Space Center
|
0.4%
|
|||||||||||||||||||||||
Property
|
16.04
|
Fairfield Inn & Suites Palm Bay/Viera
|
0.3%
|
|||||||||||||||||||||||
Loan
|
17
|
200 West Second Street (32)
|
1.9%
|
4.6000%
|
0.0102%
|
Actual/360
|
120
|
118
|
0
|
0
|
12/19/2014
|
02/05/2015
|
01/05/2025
|
|||||||||||||
Loan
|
18
|
Maritime Hotel
|
1.8%
|
3.3500%
|
0.0102%
|
Actual/360
|
120
|
117
|
0
|
0
|
12/01/2014
|
01/06/2015
|
12/06/2024
|
|||||||||||||
Loan
|
19
|
Tintri Mountain View (33)
|
1.6%
|
4.3900%
|
0.0102%
|
Actual/360
|
120
|
113
|
360
|
360
|
07/10/2014
|
09/05/2014
|
08/05/2024
|
|||||||||||||
Loan
|
20
|
Campus at Greenhill
|
1.5%
|
4.5520%
|
0.0102%
|
Actual/360
|
120
|
114
|
0
|
0
|
08/19/2014
|
10/05/2014
|
09/05/2024
|
|||||||||||||
Loan
|
21
|
TPI Hospitality Pool C
|
1.5%
|
4.5000%
|
0.0102%
|
Actual/360
|
120
|
117
|
360
|
357
|
12/04/2014
|
01/06/2015
|
12/06/2024
|
|||||||||||||
Property
|
21.01
|
Staybridge Suites Bloomington
|
0.8%
|
|||||||||||||||||||||||
Property
|
21.02
|
Hilton Garden Inn Bloomington
|
0.7%
|
|||||||||||||||||||||||
Loan
|
22
|
Aloft Hotel Chicago O Hare (33)
|
1.5%
|
4.5700%
|
0.0102%
|
Actual/360
|
120
|
116
|
360
|
360
|
10/30/2014
|
12/05/2014
|
11/05/2024
|
|||||||||||||
Loan
|
23
|
Shook Retail Portfolio (32)
|
1.3%
|
5.4400%
|
0.0102%
|
Actual/360
|
60
|
58
|
360
|
358
|
12/10/2014
|
02/06/2015
|
01/06/2020
|
|||||||||||||
Property
|
23.01
|
Champaign Marketview
|
0.6%
|
|||||||||||||||||||||||
Property
|
23.02
|
Castleton Pavilion
|
0.4%
|
|||||||||||||||||||||||
Property
|
23.03
|
Castleton Marketplace
|
0.3%
|
|||||||||||||||||||||||
Loan
|
24
|
515 Tower
|
1.3%
|
4.0300%
|
0.0402%
|
Actual/360
|
120
|
118
|
360
|
360
|
12/17/2014
|
02/06/2015
|
01/06/2025
|
|||||||||||||
Loan
|
25
|
Animas Valley
|
1.3%
|
4.5000%
|
0.0102%
|
Actual/360
|
120
|
117
|
300
|
300
|
12/05/2014
|
01/06/2015
|
12/06/2024
|
|||||||||||||
Loan
|
26
|
Autumn Chase Apartments
|
1.2%
|
4.2825%
|
0.0102%
|
Actual/360
|
120
|
117
|
360
|
360
|
11/25/2014
|
01/06/2015
|
12/06/2024
|
|||||||||||||
Loan
|
27
|
Trails of Ashford (33)
|
1.1%
|
4.3970%
|
0.0102%
|
Actual/360
|
120
|
119
|
360
|
360
|
01/16/2015
|
03/06/2015
|
02/06/2025
|
|||||||||||||
Loan
|
28
|
1045 Bryant Street
|
1.1%
|
4.2000%
|
0.0102%
|
Actual/360
|
120
|
118
|
360
|
358
|
12/31/2014
|
02/06/2015
|
01/06/2025
|
|||||||||||||
Loan
|
29
|
Sail Cloth Factory Apartments
|
1.0%
|
4.1000%
|
0.0602%
|
Actual/360
|
120
|
118
|
360
|
360
|
12/17/2014
|
02/06/2015
|
01/06/2025
|
|||||||||||||
Loan
|
30
|
Plaza at Riverlakes
|
1.0%
|
4.4500%
|
0.0102%
|
Actual/360
|
120
|
117
|
360
|
360
|
12/04/2014
|
01/05/2015
|
12/05/2024
|
|||||||||||||
Loan
|
31
|
Shadrall Auburndale Portfolio
|
1.0%
|
4.5000%
|
0.0102%
|
Actual/360
|
120
|
118
|
360
|
358
|
12/16/2014
|
02/06/2015
|
01/06/2025
|
|||||||||||||
Property
|
31.01
|
Stockton
|
0.4%
|
|||||||||||||||||||||||
Property
|
31.02
|
San Leandro
|
0.2%
|
|||||||||||||||||||||||
Property
|
31.03
|
New Brunswick
|
0.2%
|
|||||||||||||||||||||||
Property
|
31.04
|
Santa Ana
|
0.2%
|
|||||||||||||||||||||||
Loan
|
32
|
TPI Staybridge Suites Naples
|
0.9%
|
4.5000%
|
0.0102%
|
Actual/360
|
120
|
118
|
300
|
298
|
12/10/2014
|
02/06/2015
|
01/06/2025
|
|||||||||||||
Loan
|
33
|
Candle Lite
|
0.9%
|
4.9900%
|
0.0102%
|
Actual/360
|
60
|
52
|
240
|
232
|
07/02/2014
|
08/05/2014
|
07/05/2019
|
|||||||||||||
Loan
|
34
|
Kyrene Village
|
0.9%
|
4.5000%
|
0.0102%
|
Actual/360
|
120
|
117
|
360
|
360
|
11/26/2014
|
01/06/2015
|
12/06/2024
|
|||||||||||||
Loan
|
35
|
601 Glenoaks
|
0.8%
|
4.2000%
|
0.0102%
|
Actual/360
|
120
|
118
|
360
|
360
|
12/17/2014
|
02/06/2015
|
01/06/2025
|
|||||||||||||
Loan
|
36
|
Staybridge - Austin
|
0.8%
|
4.5500%
|
0.0102%
|
Actual/360
|
120
|
119
|
240
|
239
|
01/23/2015
|
03/06/2015
|
02/06/2025
|
|||||||||||||
Loan
|
37
|
Park at Willowbrook
|
0.7%
|
4.4900%
|
0.0102%
|
Actual/360
|
120
|
118
|
360
|
360
|
12/22/2014
|
02/06/2015
|
01/06/2025
|
|||||||||||||
Loan
|
38
|
West Point Village Apartments
|
0.7%
|
4.5000%
|
0.0102%
|
Actual/360
|
120
|
117
|
300
|
297
|
11/26/2014
|
01/06/2015
|
12/06/2024
|
|||||||||||||
Loan
|
39
|
New Orleans Self Storage
|
0.6%
|
4.3500%
|
0.0102%
|
Actual/360
|
120
|
118
|
360
|
360
|
12/17/2014
|
02/06/2015
|
01/06/2025
|
|||||||||||||
Loan
|
40
|
Holiday Inn Express Baytown
|
0.6%
|
4.7790%
|
0.0102%
|
Actual/360
|
120
|
117
|
360
|
357
|
11/24/2014
|
01/06/2015
|
12/06/2024
|
|||||||||||||
Loan
|
41
|
Walgreens Severna
|
0.6%
|
4.6800%
|
0.0102%
|
Actual/360
|
120
|
118
|
360
|
360
|
12/19/2014
|
02/06/2015
|
01/06/2025
|
COMM 2015-DC1
|
||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||||
% of
|
Interest
|
Original
|
Remaining
|
Original
|
Remaining
|
First
|
||||||||||||||||||||
Property
|
Initial Pool
|
Interest
|
Administrative
|
Accrual
|
Term to
|
Term to
|
Amortization
|
Amortization
|
Origination
|
Payment
|
Maturity
|
|||||||||||||||
Flag
|
ID
|
Property Name
|
Balance
|
Rate(5)
|
Fee Rate (6)
|
Basis
|
Maturity or ARD
|
Maturity or ARD
|
Term(7)
|
Term
|
Date
|
Date
|
or ARD Date(5)
|
|||||||||||||
Loan
|
42
|
Caremark
|
0.6%
|
4.1500%
|
0.0102%
|
Actual/360
|
120
|
118
|
0
|
0
|
12/31/2014
|
02/06/2015
|
01/06/2025
|
|||||||||||||
Loan
|
43
|
Valley York Apartments
|
0.6%
|
4.1300%
|
0.0577%
|
Actual/360
|
120
|
118
|
360
|
358
|
12/30/2014
|
02/06/2015
|
01/06/2025
|
|||||||||||||
Loan
|
44
|
StorQuest Thousand Oaks
|
0.6%
|
4.5000%
|
0.0102%
|
Actual/360
|
120
|
118
|
360
|
360
|
12/18/2014
|
02/06/2015
|
01/06/2025
|
|||||||||||||
Loan
|
45
|
440 Coburg Road
|
0.6%
|
4.3300%
|
0.0102%
|
Actual/360
|
120
|
117
|
360
|
360
|
11/17/2014
|
01/05/2015
|
12/05/2024
|
|||||||||||||
Loan
|
46
|
Hellmann Worldwide Miami
|
0.6%
|
4.2500%
|
0.0102%
|
Actual/360
|
120
|
118
|
360
|
358
|
12/18/2014
|
02/06/2015
|
01/06/2025
|
|||||||||||||
Loan
|
47
|
Storage Pros Portfolio
|
0.6%
|
4.3000%
|
0.0102%
|
Actual/360
|
60
|
57
|
360
|
360
|
11/14/2014
|
01/06/2015
|
12/06/2019
|
|||||||||||||
Property
|
47.01
|
AAA Storage
|
0.3%
|
|||||||||||||||||||||||
Property
|
47.02
|
Storage Plex
|
0.3%
|
|||||||||||||||||||||||
Loan
|
48
|
Valley Oaks Shopping Center
|
0.6%
|
4.4000%
|
0.0102%
|
Actual/360
|
120
|
119
|
360
|
360
|
02/02/2015
|
03/06/2015
|
02/06/2025
|
|||||||||||||
Loan
|
49
|
Evergreen Estates MHC
|
0.5%
|
4.8370%
|
0.0102%
|
Actual/360
|
120
|
118
|
360
|
358
|
12/23/2014
|
02/06/2015
|
01/06/2025
|
|||||||||||||
Loan
|
50
|
Alum Rock Self Storage
|
0.5%
|
4.2100%
|
0.0102%
|
Actual/360
|
120
|
118
|
0
|
0
|
12/16/2014
|
02/06/2015
|
01/06/2025
|
|||||||||||||
Loan
|
51
|
5555 East Van Buren
|
0.5%
|
4.5800%
|
0.0102%
|
Actual/360
|
60
|
58
|
300
|
300
|
12/30/2014
|
02/06/2015
|
01/06/2020
|
|||||||||||||
Loan
|
52
|
Roble Vista Apartments
|
0.5%
|
4.1430%
|
0.0102%
|
Actual/360
|
120
|
118
|
360
|
360
|
12/16/2014
|
02/06/2015
|
01/06/2025
|
|||||||||||||
Loan
|
53
|
3275 Veterans Memorial Highway
|
0.5%
|
4.2900%
|
0.0102%
|
Actual/360
|
120
|
118
|
360
|
360
|
12/23/2014
|
02/05/2015
|
01/05/2025
|
|||||||||||||
Loan
|
54
|
Real Plaza & Santa Rosa Warehouse
|
0.4%
|
5.9500%
|
0.0102%
|
Actual/360
|
120
|
117
|
360
|
357
|
11/18/2014
|
01/05/2015
|
12/05/2024
|
|||||||||||||
Property
|
54.01
|
Plaza Real Shopping Court & Office
|
0.3%
|
|||||||||||||||||||||||
Property
|
54.02
|
Santa Rosa Warehouse
|
0.1%
|
|||||||||||||||||||||||
Loan
|
55
|
Mainstay Suites
|
0.4%
|
5.1500%
|
0.0102%
|
Actual/360
|
120
|
117
|
360
|
357
|
11/21/2014
|
01/06/2015
|
12/06/2024
|
|||||||||||||
Loan
|
56
|
Jupiter Park Self Storage
|
0.4%
|
4.6000%
|
0.0102%
|
Actual/360
|
120
|
118
|
360
|
358
|
12/30/2014
|
02/06/2015
|
01/06/2025
|
|||||||||||||
Loan
|
57
|
Southfield Shopping Center
|
0.4%
|
4.4750%
|
0.0102%
|
Actual/360
|
120
|
118
|
360
|
360
|
01/05/2015
|
02/06/2015
|
01/06/2025
|
|||||||||||||
Loan
|
58
|
Palms at Belleaire Apartments
|
0.4%
|
4.8650%
|
0.0102%
|
Actual/360
|
120
|
119
|
360
|
359
|
01/26/2015
|
03/06/2015
|
02/06/2025
|
|||||||||||||
Loan
|
59
|
Brookhollow Apartments
|
0.3%
|
4.5000%
|
0.0502%
|
Actual/360
|
120
|
118
|
360
|
358
|
12/17/2014
|
02/06/2015
|
01/06/2025
|
|||||||||||||
Loan
|
60
|
The Annex of Vincennes
|
0.3%
|
4.4280%
|
0.0102%
|
Actual/360
|
120
|
118
|
360
|
358
|
12/15/2014
|
02/06/2015
|
01/06/2025
|
|||||||||||||
Loan
|
61
|
Comfort Inn - St. Clairsville
|
0.3%
|
5.0700%
|
0.0102%
|
Actual/360
|
120
|
117
|
240
|
237
|
11/21/2014
|
01/06/2015
|
12/06/2024
|
|||||||||||||
Loan
|
62
|
Eastland Plaza (29)
|
0.3%
|
4.7325%
|
0.0602%
|
Actual/360
|
120
|
115
|
300
|
295
|
10/08/2014
|
11/06/2014
|
10/06/2024
|
|||||||||||||
Loan
|
63
|
Storage Pros - Bordeaux
|
0.3%
|
4.3600%
|
0.0102%
|
Actual/360
|
120
|
119
|
324
|
324
|
01/21/2015
|
03/06/2015
|
02/06/2025
|
|||||||||||||
Loan
|
64
|
Walgreens Broomfield
|
0.3%
|
4.6300%
|
0.0102%
|
Actual/360
|
120
|
118
|
360
|
360
|
12/19/2014
|
02/06/2015
|
01/06/2025
|
|||||||||||||
Loan
|
65
|
Sleep Inn - Sarasota
|
0.3%
|
5.2500%
|
0.0102%
|
Actual/360
|
120
|
117
|
300
|
297
|
11/19/2014
|
01/06/2015
|
12/06/2024
|
|||||||||||||
Loan
|
66
|
Columbia Marketplace
|
0.3%
|
4.5700%
|
0.0102%
|
Actual/360
|
120
|
116
|
360
|
356
|
10/27/2014
|
12/05/2014
|
11/05/2024
|
|||||||||||||
Loan
|
67
|
6425 North Washington
|
0.3%
|
4.6090%
|
0.0102%
|
Actual/360
|
120
|
116
|
360
|
360
|
10/24/2014
|
12/06/2014
|
11/06/2024
|
|||||||||||||
COMM 2015-DC1
|
||||||||||||||||||||||||||
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
|
ARD Loan
|
Final
|
Debt
|
Debt
|
Monthly Debt
|
Annual Debt
|
Interest Only
|
Cash
|
With
|
||||||||||||||||
Flag
|
ID
|
Property Name
|
Balance
|
(Yes/No)(5)
|
Maturity Date
|
Service($)(7)
|
Service($)(7)
|
Service($)
|
Service($)
|
Period
|
Lockbox (8)
|
Management (9)
|
Other Loans
|
|||||||||||||
Loan
|
1
|
Pinnacle Hills Promenade
|
8.7%
|
No
|
01/01/2025
|
591,627
|
7,099,526
|
Hard
|
Springing
|
No
|
||||||||||||||||
Loan
|
2
|
26 Broadway (30)(32)
|
8.6%
|
No
|
01/06/2022
|
444,498
|
5,333,977
|
370,415
|
4,444,981
|
82
|
Hard
|
In Place
|
No
|
|||||||||||||
Loan
|
3
|
Hampton Inn UN & HIX Herald Square (29)(31)
|
6.1%
|
No
|
10/06/2019
|
323,889
|
3,886,666
|
55
|
Hard
|
In Place
|
No
|
|||||||||||||||
Property
|
3.01
|
Hampton Inn United Nations
|
3.4%
|
|||||||||||||||||||||||
Property
|
3.02
|
Holiday Inn Express Herald Square
|
2.7%
|
|||||||||||||||||||||||
Loan
|
4
|
Keystone Summit Corporate Park
|
5.5%
|
No
|
01/01/2025
|
384,515
|
4,614,181
|
33
|
Hard
|
Springing
|
No
|
|||||||||||||||
Loan
|
5
|
SoHo Portfolio (32)
|
5.5%
|
No
|
01/06/2025
|
320,010
|
3,840,119
|
118
|
Hard
|
In Place
|
No
|
|||||||||||||||
Property
|
5.01
|
459 Broadway
|
2.9%
|
|||||||||||||||||||||||
Property
|
5.02
|
427 Broadway
|
2.6%
|
|||||||||||||||||||||||
Loan
|
6
|
Sylvan Corporate Center
|
4.2%
|
No
|
02/06/2025
|
287,468
|
3,449,614
|
59
|
Hard
|
Springing
|
No
|
|||||||||||||||
Property
|
6.01
|
Sylvan Corporate Center (II)
|
2.4%
|
|||||||||||||||||||||||
Property
|
6.02
|
Sylvan Corporate Center (I)
|
1.9%
|
|||||||||||||||||||||||
Loan
|
7
|
100 West 57th Street (30)
|
2.9%
|
Yes
|
04/05/2035
|
77,965
|
935,576
|
272,876
|
3,274,516
|
56
|
Hard
|
In Place
|
No
|
|||||||||||||
Loan
|
8
|
115 Mercer
|
2.6%
|
No
|
01/06/2025
|
137,551
|
1,650,611
|
118
|
Hard
|
In Place
|
No
|
|||||||||||||||
Loan
|
9
|
Residences of South Hills
|
2.5%
|
Yes
|
12/05/2043
|
184,993
|
2,219,912
|
45
|
Soft
|
Springing
|
No
|
|||||||||||||||
Loan
|
10
|
Stanford Medical Office Building
|
2.3%
|
No
|
01/06/2025
|
159,120
|
1,909,444
|
58
|
Hard
|
Springing
|
No
|
|||||||||||||||
Loan
|
11
|
Axcelis Corporate Center
|
2.3%
|
No
|
02/06/2025
|
165,149
|
1,981,792
|
Hard
|
Springing
|
No
|
||||||||||||||||
Loan
|
12
|
760 & 800 Westchester Avenue (30)(32)
|
2.3%
|
No
|
11/05/2024
|
165,488
|
1,985,860
|
351,663
|
4,219,952
|
56
|
Hard
|
In Place
|
No
|
|||||||||||||
Loan
|
13
|
Home Depot Somerville
|
2.2%
|
No
|
01/06/2025
|
150,703
|
1,808,437
|
10
|
Hard
|
In Place
|
No
|
|||||||||||||||
Loan
|
14
|
ATK Plymouth
|
2.0%
|
No
|
01/06/2025
|
135,020
|
1,620,236
|
58
|
Springing Hard
|
Springing
|
No
|
|||||||||||||||
Loan
|
15
|
Legacy at Lake Park
|
1.9%
|
No
|
11/05/2024
|
95,650
|
1,147,803
|
116
|
Hard
|
Springing
|
No
|
|||||||||||||||
Loan
|
16
|
AHIP Gateway Portfolio
|
1.9%
|
No
|
12/06/2024
|
128,751
|
1,545,017
|
81
|
Hard
|
Springing
|
No
|
|||||||||||||||
Property
|
16.01
|
Courtyard Statesville Moorseville/Lake Norman
|
0.6%
|
|||||||||||||||||||||||
Property
|
16.02
|
Hampton Inn Statesville
|
0.5%
|
|||||||||||||||||||||||
Property
|
16.03
|
Fairfield Inn & Suites Titusville Kennedy Space Center
|
0.4%
|
|||||||||||||||||||||||
Property
|
16.04
|
Fairfield Inn & Suites Palm Bay/Viera
|
0.3%
|
|||||||||||||||||||||||
Loan
|
17
|
200 West Second Street (32)
|
1.9%
|
Yes
|
01/05/2045
|
101,051
|
1,212,611
|
118
|
Hard
|
Springing
|
No
|
|||||||||||||||
Loan
|
18
|
Maritime Hotel
|
1.8%
|
No
|
12/06/2024
|
70,761
|
849,132
|
117
|
Springing Hard
|
Springing
|
No
|
|||||||||||||||
Loan
|
19
|
Tintri Mountain View (33)
|
1.6%
|
No
|
08/05/2024
|
112,038
|
1,344,458
|
53
|
Hard
|
Springing
|
No
|
|||||||||||||||
Loan
|
20
|
Campus at Greenhill
|
1.5%
|
Yes
|
09/05/2044
|
83,305
|
999,657
|
114
|
Hard
|
Springing
|
No
|
|||||||||||||||
Loan
|
21
|
TPI Hospitality Pool C
|
1.5%
|
No
|
12/06/2024
|
109,951
|
1,319,409
|
Hard
|
Springing
|
No
|
||||||||||||||||
Property
|
21.01
|
Staybridge Suites Bloomington
|
0.8%
|
|||||||||||||||||||||||
Property
|
21.02
|
Hilton Garden Inn Bloomington
|
0.7%
|
|||||||||||||||||||||||
Loan
|
22
|
Aloft Hotel Chicago O Hare (33)
|
1.5%
|
No
|
11/05/2024
|
104,725
|
1,256,698
|
32
|
Hard
|
Springing
|
No
|
|||||||||||||||
Loan
|
23
|
Shook Retail Portfolio (32)
|
1.3%
|
No
|
01/06/2020
|
101,827
|
1,221,920
|
Hard
|
In Place
|
No
|
||||||||||||||||
Property
|
23.01
|
Champaign Marketview
|
0.6%
|
|||||||||||||||||||||||
Property
|
23.02
|
Castleton Pavilion
|
0.4%
|
|||||||||||||||||||||||
Property
|
23.03
|
Castleton Marketplace
|
0.3%
|
|||||||||||||||||||||||
Loan
|
24
|
515 Tower
|
1.3%
|
No
|
01/06/2025
|
86,246
|
1,034,956
|
22
|
Hard
|
Springing
|
No
|
|||||||||||||||
Loan
|
25
|
Animas Valley
|
1.3%
|
No
|
12/06/2024
|
100,050
|
1,200,598
|
57
|
Hard
|
Springing
|
No
|
|||||||||||||||
Loan
|
26
|
Autumn Chase Apartments
|
1.2%
|
No
|
12/06/2024
|
86,423
|
1,037,073
|
57
|
Springing Hard
|
Springing
|
No
|
|||||||||||||||
Loan
|
27
|
Trails of Ashford (33)
|
1.1%
|
No
|
02/06/2025
|
75,088
|
901,051
|
11
|
Soft
|
Springing
|
No
|
|||||||||||||||
Loan
|
28
|
1045 Bryant Street
|
1.1%
|
No
|
01/06/2025
|
73,353
|
880,231
|
Hard
|
Springing
|
No
|
||||||||||||||||
Loan
|
29
|
Sail Cloth Factory Apartments
|
1.0%
|
No
|
01/06/2025
|
68,856
|
826,269
|
58
|
Springing Soft
|
Springing
|
No
|
|||||||||||||||
Loan
|
30
|
Plaza at Riverlakes
|
1.0%
|
No
|
12/05/2024
|
68,758
|
825,091
|
57
|
Hard
|
Springing
|
No
|
|||||||||||||||
Loan
|
31
|
Shadrall Auburndale Portfolio
|
1.0%
|
No
|
01/06/2025
|
67,896
|
814,750
|
Hard
|
Springing
|
No
|
||||||||||||||||
Property
|
31.01
|
Stockton
|
0.4%
|
|||||||||||||||||||||||
Property
|
31.02
|
San Leandro
|
0.2%
|
|||||||||||||||||||||||
Property
|
31.03
|
New Brunswick
|
0.2%
|
|||||||||||||||||||||||
Property
|
31.04
|
Santa Ana
|
0.2%
|
|||||||||||||||||||||||
Loan
|
32
|
TPI Staybridge Suites Naples
|
0.9%
|
No
|
01/06/2025
|
71,980
|
863,764
|
Hard
|
Springing
|
No
|
||||||||||||||||
Loan
|
33
|
Candle Lite
|
0.9%
|
No
|
07/05/2019
|
86,537
|
1,038,445
|
Hard
|
Springing
|
No
|
||||||||||||||||
Loan
|
34
|
Kyrene Village
|
0.9%
|
No
|
12/06/2024
|
61,309
|
735,707
|
33
|
Soft
|
Springing
|
No
|
|||||||||||||||
Loan
|
35
|
601 Glenoaks
|
0.8%
|
No
|
01/06/2025
|
53,792
|
645,503
|
34
|
Hard
|
Springing
|
No
|
|||||||||||||||
Loan
|
36
|
Staybridge - Austin
|
0.8%
|
No
|
02/06/2025
|
69,889
|
838,664
|
Hard
|
In Place
|
No
|
||||||||||||||||
Loan
|
37
|
Park at Willowbrook
|
0.7%
|
No
|
01/06/2025
|
50,776
|
609,314
|
22
|
Soft
|
Springing
|
No
|
|||||||||||||||
Loan
|
38
|
West Point Village Apartments
|
0.7%
|
No
|
12/06/2024
|
54,472
|
653,659
|
Soft, Springing Hard
|
Springing
|
No
|
||||||||||||||||
Loan
|
39
|
New Orleans Self Storage
|
0.6%
|
No
|
01/06/2025
|
44,803
|
537,637
|
34
|
Springing Hard
|
Springing
|
No
|
|||||||||||||||
Loan
|
40
|
Holiday Inn Express Baytown
|
0.6%
|
No
|
12/06/2024
|
46,582
|
558,988
|
Hard
|
Springing
|
No
|
||||||||||||||||
Loan
|
41
|
Walgreens Severna
|
0.6%
|
No
|
01/06/2025
|
45,276
|
543,308
|
28
|
Hard
|
Springing
|
No
|
COMM 2015-DC1
|
||||||||||||||||||||||||||
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
|
ARD Loan
|
Final
|
Debt
|
Debt
|
Monthly Debt
|
Annual Debt
|
Interest Only
|
Cash
|
With
|
||||||||||||||||
Flag
|
ID
|
Property Name
|
Balance
|
(Yes/No)(5)
|
Maturity Date
|
Service($)(7)
|
Service($)(7)
|
Service($)
|
Service($)
|
Period
|
Lockbox (8)
|
Management (9)
|
Other Loans
|
|||||||||||||
Loan
|
42
|
Caremark
|
0.6%
|
No
|
01/06/2025
|
30,085
|
361,015
|
118
|
Hard
|
In Place
|
No
|
|||||||||||||||
Loan
|
43
|
Valley York Apartments
|
0.6%
|
No
|
01/06/2025
|
41,220
|
494,639
|
Soft
|
Springing
|
No
|
||||||||||||||||
Loan
|
44
|
StorQuest Thousand Oaks
|
0.6%
|
No
|
01/06/2025
|
42,562
|
510,739
|
58
|
Springing Hard
|
Springing
|
No
|
|||||||||||||||
Loan
|
45
|
440 Coburg Road
|
0.6%
|
No
|
12/05/2024
|
40,724
|
488,688
|
57
|
Hard
|
Springing
|
No
|
|||||||||||||||
Loan
|
46
|
Hellmann Worldwide Miami
|
0.6%
|
No
|
01/06/2025
|
39,355
|
472,262
|
None
|
None
|
No
|
||||||||||||||||
Loan
|
47
|
Storage Pros Portfolio
|
0.6%
|
No
|
12/06/2019
|
39,392
|
472,701
|
21
|
Springing Hard
|
Springing
|
No
|
|||||||||||||||
Property
|
47.01
|
AAA Storage
|
0.3%
|
|||||||||||||||||||||||
Property
|
47.02
|
Storage Plex
|
0.3%
|
|||||||||||||||||||||||
Loan
|
48
|
Valley Oaks Shopping Center
|
0.6%
|
No
|
02/06/2025
|
38,809
|
465,708
|
35
|
Hard
|
In Place
|
No
|
|||||||||||||||
Loan
|
49
|
Evergreen Estates MHC
|
0.5%
|
No
|
01/06/2025
|
37,410
|
448,922
|
Soft
|
Springing
|
No
|
||||||||||||||||
Loan
|
50
|
Alum Rock Self Storage
|
0.5%
|
No
|
01/06/2025
|
24,899
|
298,793
|
118
|
Springing Hard
|
Springing
|
No
|
|||||||||||||||
Loan
|
51
|
5555 East Van Buren
|
0.5%
|
No
|
01/06/2020
|
37,826
|
453,910
|
10
|
Springing Hard
|
Springing
|
No
|
|||||||||||||||
Loan
|
52
|
Roble Vista Apartments
|
0.5%
|
No
|
01/06/2025
|
31,570
|
378,843
|
10
|
Soft
|
Springing
|
No
|
|||||||||||||||
Loan
|
53
|
3275 Veterans Memorial Highway
|
0.5%
|
No
|
01/05/2025
|
31,387
|
376,645
|
22
|
Hard
|
Springing
|
No
|
|||||||||||||||
Loan
|
54
|
Real Plaza & Santa Rosa Warehouse
|
0.4%
|
No
|
12/05/2024
|
35,780
|
429,365
|
Hard
|
Springing
|
No
|
||||||||||||||||
Property
|
54.01
|
Plaza Real Shopping Court & Office
|
0.3%
|
|||||||||||||||||||||||
Property
|
54.02
|
Santa Rosa Warehouse
|
0.1%
|
|||||||||||||||||||||||
Loan
|
55
|
Mainstay Suites
|
0.4%
|
No
|
12/06/2024
|
30,304
|
363,654
|
Hard
|
Springing
|
No
|
||||||||||||||||
Loan
|
56
|
Jupiter Park Self Storage
|
0.4%
|
No
|
01/06/2025
|
28,195
|
338,345
|
Springing Hard
|
Springing
|
No
|
||||||||||||||||
Loan
|
57
|
Southfield Shopping Center
|
0.4%
|
No
|
01/06/2025
|
26,523
|
318,277
|
34
|
Hard
|
Springing
|
No
|
|||||||||||||||
Loan
|
58
|
Palms at Belleaire Apartments
|
0.4%
|
No
|
02/06/2025
|
26,959
|
323,504
|
Soft
|
Springing
|
No
|
||||||||||||||||
Loan
|
59
|
Brookhollow Apartments
|
0.3%
|
No
|
01/06/2025
|
24,068
|
288,811
|
Soft
|
Springing
|
No
|
||||||||||||||||
Loan
|
60
|
The Annex of Vincennes
|
0.3%
|
No
|
01/06/2025
|
23,865
|
286,377
|
Soft
|
Springing
|
No
|
||||||||||||||||
Loan
|
61
|
Comfort Inn - St. Clairsville
|
0.3%
|
No
|
12/06/2024
|
29,872
|
358,468
|
Springing Hard
|
Springing
|
No
|
||||||||||||||||
Loan
|
62
|
Eastland Plaza (29)
|
0.3%
|
No
|
10/06/2024
|
24,472
|
293,661
|
Hard
|
Springing
|
No
|
||||||||||||||||
Loan
|
63
|
Storage Pros - Bordeaux
|
0.3%
|
No
|
02/06/2025
|
22,340
|
268,084
|
47
|
Springing Hard
|
Springing
|
No
|
|||||||||||||||
Loan
|
64
|
Walgreens Broomfield
|
0.3%
|
No
|
01/06/2025
|
20,578
|
246,931
|
28
|
Hard
|
Springing
|
No
|
|||||||||||||||
Loan
|
65
|
Sleep Inn - Sarasota
|
0.3%
|
No
|
12/06/2024
|
23,970
|
287,639
|
Springing Hard
|
Springing
|
No
|
||||||||||||||||
Loan
|
66
|
Columbia Marketplace
|
0.3%
|
No
|
11/05/2024
|
20,306
|
243,677
|
Hard
|
Springing
|
No
|
||||||||||||||||
Loan
|
67
|
6425 North Washington
|
0.3%
|
No
|
11/06/2024
|
18,552
|
222,618
|
44
|
Hard
|
Springing
|
No
|
|||||||||||||||
COMM 2015-DC1
|
||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||
% of
|
FIRREA
|
|||||||||||||||||||||
Property
|
Initial Pool
|
Related
|
Underwritten
|
Underwritten
|
Grace
|
Payment
|
Appraised
|
Appraisal
|
Compliant
|
|||||||||||||
Flag
|
ID
|
Property Name
|
Balance
|
Borrower
|
NOI DSCR (7)(10)
|
NCF DSCR (7)(10)
|
Period (11)
|
Date
|
Value ($)(12)
|
As-of Date
|
(Yes/No)
|
|||||||||||
Loan
|
1
|
Pinnacle Hills Promenade
|
8.7%
|
1.79x
|
1.65x
|
0
|
1
|
190,800,000
|
10/09/2014
|
Yes
|
||||||||||||
Loan
|
2
|
26 Broadway (30)(32)
|
8.6%
|
Yes - A
|
1.66x
|
1.59x
|
0
|
6
|
370,000,000
|
09/01/2014
|
Yes
|
|||||||||||
Loan
|
3
|
Hampton Inn UN & HIX Herald Square (29)(31)
|
6.1%
|
2.38x
|
2.15x
|
0
|
6
|
153,200,000
|
Various
|
Yes
|
||||||||||||
Property
|
3.01
|
Hampton Inn United Nations
|
3.4%
|
85,000,000
|
07/31/2014
|
Yes
|
||||||||||||||||
Property
|
3.02
|
Holiday Inn Express Herald Square
|
2.7%
|
68,200,000
|
06/13/2014
|
Yes
|
||||||||||||||||
Loan
|
4
|
Keystone Summit Corporate Park
|
5.5%
|
1.44x
|
1.31x
|
5
|
1
|
103,300,000
|
12/01/2014
|
Yes
|
||||||||||||
Loan
|
5
|
SoHo Portfolio (32)
|
5.5%
|
Yes - A
|
1.39x
|
1.36x
|
0
|
6
|
117,500,000
|
09/29/2014
|
Yes
|
|||||||||||
Property
|
5.01
|
459 Broadway
|
2.9%
|
62,500,000
|
09/29/2014
|
Yes
|
||||||||||||||||
Property
|
5.02
|
427 Broadway
|
2.6%
|
55,000,000
|
09/29/2014
|
Yes
|
||||||||||||||||
Loan
|
6
|
Sylvan Corporate Center
|
4.2%
|
1.73x
|
1.63x
|
0
|
6
|
79,800,000
|
12/24/2014
|
Yes
|
||||||||||||
Property
|
6.01
|
Sylvan Corporate Center (II)
|
2.4%
|
42,500,000
|
12/24/2014
|
Yes
|
||||||||||||||||
Property
|
6.02
|
Sylvan Corporate Center (I)
|
1.9%
|
37,300,000
|
12/24/2014
|
Yes
|
||||||||||||||||
Loan
|
7
|
100 West 57th Street (30)
|
2.9%
|
1.00x
|
1.00x
|
0
|
5
|
300,000,000
|
08/01/2014
|
Yes
|
||||||||||||
Loan
|
8
|
115 Mercer
|
2.6%
|
1.63x
|
1.59x
|
0
|
6
|
58,000,000
|
12/01/2014
|
Yes
|
||||||||||||
Loan
|
9
|
Residences of South Hills
|
2.5%
|
1.50x
|
1.38x
|
0
|
5
|
68,400,000
|
12/01/2014
|
Yes
|
||||||||||||
Loan
|
10
|
Stanford Medical Office Building
|
2.3%
|
1.46x
|
1.39x
|
0
|
6
|
51,500,000
|
11/20/2014
|
Yes
|
||||||||||||
Loan
|
11
|
Axcelis Corporate Center
|
2.3%
|
1.92x
|
1.90x
|
0
|
6
|
52,200,000
|
11/19/2014
|
Yes
|
||||||||||||
Loan
|
12
|
760 & 800 Westchester Avenue (30)(32)
|
2.3%
|
1.40x
|
1.31x
|
0
|
5
|
151,000,000
|
04/07/2014
|
Yes
|
||||||||||||
Loan
|
13
|
Home Depot Somerville
|
2.2%
|
1.31x
|
1.25x
|
0
|
6
|
47,100,000
|
11/25/2014
|
Yes
|
||||||||||||
Loan
|
14
|
ATK Plymouth
|
2.0%
|
1.83x
|
1.73x
|
0
|
6
|
43,400,000
|
10/21/2014
|
Yes
|
||||||||||||
Loan
|
15
|
Legacy at Lake Park
|
1.9%
|
2.53x
|
2.36x
|
0
|
5
|
38,000,000
|
09/18/2014
|
Yes
|
||||||||||||
Loan
|
16
|
AHIP Gateway Portfolio
|
1.9%
|
2.65x
|
2.38x
|
0
|
6
|
41,500,000
|
10/01/2014
|
Yes
|
||||||||||||
Property
|
16.01
|
Courtyard Statesville Moorseville/Lake Norman
|
0.6%
|
13,000,000
|
10/01/2014
|
Yes
|
||||||||||||||||
Property
|
16.02
|
Hampton Inn Statesville
|
0.5%
|
12,000,000
|
10/01/2014
|
Yes
|
||||||||||||||||
Property
|
16.03
|
Fairfield Inn & Suites Titusville Kennedy Space Center
|
0.4%
|
9,000,000
|
10/01/2014
|
Yes
|
||||||||||||||||
Property
|
16.04
|
Fairfield Inn & Suites Palm Bay/Viera
|
0.3%
|
7,500,000
|
10/01/2014
|
Yes
|
||||||||||||||||
Loan
|
17
|
200 West Second Street (32)
|
1.9%
|
2.21x
|
2.21x
|
5
|
5
|
42,200,000
|
12/01/2014
|
Yes
|
||||||||||||
Loan
|
18
|
Maritime Hotel
|
1.8%
|
6.67x
|
6.16x
|
0
|
6
|
103,500,000
|
10/01/2014
|
Yes
|
||||||||||||
Loan
|
19
|
Tintri Mountain View (33)
|
1.6%
|
1.76x
|
1.70x
|
0
|
5
|
32,700,000
|
05/14/2014
|
Yes
|
||||||||||||
Loan
|
20
|
Campus at Greenhill
|
1.5%
|
1.40x
|
1.40x
|
0
|
5
|
22,800,000
|
07/23/2014
|
Yes
|
||||||||||||
Loan
|
21
|
TPI Hospitality Pool C
|
1.5%
|
Yes - B
|
2.22x
|
1.97x
|
0
|
6
|
31,000,000
|
10/01/2014
|
Yes
|
|||||||||||
Property
|
21.01
|
Staybridge Suites Bloomington
|
0.8%
|
16,500,000
|
10/01/2014
|
Yes
|
||||||||||||||||
Property
|
21.02
|
Hilton Garden Inn Bloomington
|
0.7%
|
14,500,000
|
10/01/2014
|
Yes
|
||||||||||||||||
Loan
|
22
|
Aloft Hotel Chicago O Hare (33)
|
1.5%
|
2.27x
|
1.96x
|
0
|
5
|
30,600,000
|
12/01/2014
|
Yes
|
||||||||||||
Loan
|
23
|
Shook Retail Portfolio (32)
|
1.3%
|
1.52x
|
1.43x
|
0
|
6
|
25,700,000
|
Various
|
Yes
|
||||||||||||
Property
|
23.01
|
Champaign Marketview
|
0.6%
|
11,100,000
|
11/22/2014
|
Yes
|
||||||||||||||||
Property
|
23.02
|
Castleton Pavilion
|
0.4%
|
8,200,000
|
11/21/2014
|
Yes
|
||||||||||||||||
Property
|
23.03
|
Castleton Marketplace
|
0.3%
|
6,400,000
|
11/21/2014
|
Yes
|
||||||||||||||||
Loan
|
24
|
515 Tower
|
1.3%
|
1.78x
|
1.60x
|
0
|
6
|
24,500,000
|
10/28/2014
|
Yes
|
||||||||||||
Loan
|
25
|
Animas Valley
|
1.3%
|
1.63x
|
1.59x
|
0
|
6
|
24,000,000
|
10/07/2014
|
Yes
|
||||||||||||
Loan
|
26
|
Autumn Chase Apartments
|
1.2%
|
1.48x
|
1.43x
|
0
|
6
|
23,400,000
|
10/23/2014
|
Yes
|
||||||||||||
Loan
|
27
|
Trails of Ashford (33)
|
1.1%
|
1.73x
|
1.55x
|
0
|
6
|
20,050,000
|
09/11/2014
|
Yes
|
||||||||||||
Loan
|
28
|
1045 Bryant Street
|
1.1%
|
1.66x
|
1.62x
|
0
|
6
|
21,410,000
|
11/14/2014
|
Yes
|
||||||||||||
Loan
|
29
|
Sail Cloth Factory Apartments
|
1.0%
|
1.41x
|
1.38x
|
0
|
6
|
20,800,000
|
11/14/2014
|
Yes
|
||||||||||||
Loan
|
30
|
Plaza at Riverlakes
|
1.0%
|
1.46x
|
1.35x
|
0
|
5
|
18,200,000
|
10/12/2014
|
Yes
|
||||||||||||
Loan
|
31
|
Shadrall Auburndale Portfolio
|
1.0%
|
1.98x
|
1.79x
|
0
|
6
|
25,080,000
|
Various
|
Yes
|
||||||||||||
Property
|
31.01
|
Stockton
|
0.4%
|
9,710,000
|
07/24/2014
|
Yes
|
||||||||||||||||
Property
|
31.02
|
San Leandro
|
0.2%
|
6,200,000
|
07/22/2014
|
Yes
|
||||||||||||||||
Property
|
31.03
|
New Brunswick
|
0.2%
|
4,800,000
|
07/29/2014
|
Yes
|
||||||||||||||||
Property
|
31.04
|
Santa Ana
|
0.2%
|
4,370,000
|
07/25/2014
|
Yes
|
||||||||||||||||
Loan
|
32
|
TPI Staybridge Suites Naples
|
0.9%
|
Yes - B
|
1.95x
|
1.76x
|
0
|
6
|
18,500,000
|
10/01/2014
|
Yes
|
|||||||||||
Loan
|
33
|
Candle Lite
|
0.9%
|
1.56x
|
1.30x
|
0
|
5
|
20,650,000
|
06/19/2014
|
Yes
|
||||||||||||
Loan
|
34
|
Kyrene Village
|
0.9%
|
1.61x
|
1.46x
|
0
|
6
|
18,550,000
|
10/02/2014
|
Yes
|
||||||||||||
Loan
|
35
|
601 Glenoaks
|
0.8%
|
1.58x
|
1.41x
|
0
|
6
|
16,500,000
|
11/14/2014
|
Yes
|
||||||||||||
Loan
|
36
|
Staybridge - Austin
|
0.8%
|
1.90x
|
1.68x
|
0
|
6
|
16,300,000
|
08/27/2014
|
Yes
|
||||||||||||
Loan
|
37
|
Park at Willowbrook
|
0.7%
|
1.37x
|
1.28x
|
0
|
6
|
13,390,000
|
11/04/2015
|
Yes
|
||||||||||||
Loan
|
38
|
West Point Village Apartments
|
0.7%
|
1.59x
|
1.43x
|
0
|
6
|
14,800,000
|
11/11/2014
|
Yes
|
||||||||||||
Loan
|
39
|
New Orleans Self Storage
|
0.6%
|
1.64x
|
1.61x
|
0
|
6
|
12,300,000
|
11/18/2014
|
Yes
|
||||||||||||
Loan
|
40
|
Holiday Inn Express Baytown
|
0.6%
|
1.93x
|
1.73x
|
0
|
6
|
13,400,000
|
10/21/2014
|
Yes
|
||||||||||||
Loan
|
41
|
Walgreens Severna
|
0.6%
|
Yes - C
|
1.40x
|
1.40x
|
0
|
6
|
13,360,000
|
09/16/2014
|
Yes
|
COMM 2015-DC1
|
||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||
% of
|
FIRREA
|
|||||||||||||||||||||
Property
|
Initial Pool
|
Related
|
Underwritten
|
Underwritten
|
Grace
|
Payment
|
Appraised
|
Appraisal
|
Compliant
|
|||||||||||||
Flag
|
ID
|
Property Name
|
Balance
|
Borrower
|
NOI DSCR (7)(10)
|
NCF DSCR (7)(10)
|
Period (11)
|
Date
|
Value ($)(12)
|
As-of Date
|
(Yes/No)
|
|||||||||||
Loan
|
42
|
Caremark
|
0.6%
|
2.68x
|
2.40x
|
0
|
6
|
15,630,000
|
11/25/2014
|
Yes
|
||||||||||||
Loan
|
43
|
Valley York Apartments
|
0.6%
|
1.71x
|
1.54x
|
0
|
6
|
11,790,000
|
11/13/2014
|
Yes
|
||||||||||||
Loan
|
44
|
StorQuest Thousand Oaks
|
0.6%
|
1.50x
|
1.48x
|
0
|
6
|
13,700,000
|
09/25/2014
|
Yes
|
||||||||||||
Loan
|
45
|
440 Coburg Road
|
0.6%
|
1.57x
|
1.50x
|
0
|
5
|
11,900,000
|
10/09/2014
|
Yes
|
||||||||||||
Loan
|
46
|
Hellmann Worldwide Miami
|
0.6%
|
2.66x
|
2.61x
|
0
|
6
|
31,300,000
|
10/15/2014
|
Yes
|
||||||||||||
Loan
|
47
|
Storage Pros Portfolio
|
0.6%
|
Yes - D
|
1.71x
|
1.67x
|
0
|
6
|
10,610,000
|
10/27/2014
|
Yes
|
|||||||||||
Property
|
47.01
|
AAA Storage
|
0.3%
|
5,650,000
|
10/27/2014
|
Yes
|
||||||||||||||||
Property
|
47.02
|
Storage Plex
|
0.3%
|
4,960,000
|
10/27/2014
|
Yes
|
||||||||||||||||
Loan
|
48
|
Valley Oaks Shopping Center
|
0.6%
|
1.66x
|
1.51x
|
0
|
6
|
10,440,000
|
11/11/2014
|
Yes
|
||||||||||||
Loan
|
49
|
Evergreen Estates MHC
|
0.5%
|
2.20x
|
2.06x
|
0
|
6
|
11,000,000
|
11/14/2014
|
Yes
|
||||||||||||
Loan
|
50
|
Alum Rock Self Storage
|
0.5%
|
2.46x
|
2.42x
|
0
|
6
|
11,000,000
|
10/16/2014
|
Yes
|
||||||||||||
Loan
|
51
|
5555 East Van Buren
|
0.5%
|
1.66x
|
1.41x
|
0
|
6
|
9,900,000
|
11/12/2014
|
Yes
|
||||||||||||
Loan
|
52
|
Roble Vista Apartments
|
0.5%
|
1.48x
|
1.46x
|
0
|
6
|
9,850,000
|
10/29/2014
|
Yes
|
||||||||||||
Loan
|
53
|
3275 Veterans Memorial Highway
|
0.5%
|
1.69x
|
1.56x
|
0
|
5
|
8,500,000
|
11/05/2014
|
Yes
|
||||||||||||
Loan
|
54
|
Real Plaza & Santa Rosa Warehouse
|
0.4%
|
1.63x
|
1.38x
|
0
|
5
|
10,900,000
|
04/17/2014
|
Yes
|
||||||||||||
Property
|
54.01
|
Plaza Real Shopping Court & Office
|
0.3%
|
6,500,000
|
04/17/2014
|
Yes
|
||||||||||||||||
Property
|
54.02
|
Santa Rosa Warehouse
|
0.1%
|
4,400,000
|
04/17/2014
|
Yes
|
||||||||||||||||
Loan
|
55
|
Mainstay Suites
|
0.4%
|
1.89x
|
1.70x
|
0
|
6
|
7,400,000
|
10/01/2014
|
Yes
|
||||||||||||
Loan
|
56
|
Jupiter Park Self Storage
|
0.4%
|
1.77x
|
1.73x
|
0
|
6
|
8,200,000
|
10/17/2014
|
Yes
|
||||||||||||
Loan
|
57
|
Southfield Shopping Center
|
0.4%
|
1.58x
|
1.38x
|
0
|
6
|
7,200,000
|
11/06/2014
|
Yes
|
||||||||||||
Loan
|
58
|
Palms at Belleaire Apartments
|
0.4%
|
1.33x
|
1.25x
|
0
|
6
|
6,810,000
|
12/05/2014
|
Yes
|
||||||||||||
Loan
|
59
|
Brookhollow Apartments
|
0.3%
|
1.91x
|
1.77x
|
0
|
6
|
7,810,000
|
10/17/2014
|
Yes
|
||||||||||||
Loan
|
60
|
The Annex of Vincennes
|
0.3%
|
1.60x
|
1.54x
|
0
|
6
|
6,575,000
|
11/06/2014
|
Yes
|
||||||||||||
Loan
|
61
|
Comfort Inn - St. Clairsville
|
0.3%
|
2.31x
|
2.12x
|
0
|
6
|
7,100,000
|
09/16/2014
|
Yes
|
||||||||||||
Loan
|
62
|
Eastland Plaza (29)
|
0.3%
|
1.81x
|
1.67x
|
0
|
6
|
6,480,000
|
09/04/2014
|
Yes
|
||||||||||||
Loan
|
63
|
Storage Pros - Bordeaux
|
0.3%
|
Yes - D
|
1.58x
|
1.55x
|
0
|
6
|
5,830,000
|
11/26/2014
|
Yes
|
|||||||||||
Loan
|
64
|
Walgreens Broomfield
|
0.3%
|
Yes - C
|
1.33x
|
1.33x
|
0
|
6
|
6,050,000
|
12/15/2014
|
Yes
|
|||||||||||
Loan
|
65
|
Sleep Inn - Sarasota
|
0.3%
|
2.09x
|
1.85x
|
0
|
6
|
6,000,000
|
10/03/2014
|
Yes
|
||||||||||||
Loan
|
66
|
Columbia Marketplace
|
0.3%
|
2.02x
|
1.64x
|
0
|
5
|
5,300,000
|
08/04/2014
|
Yes
|
||||||||||||
Loan
|
67
|
6425 North Washington
|
0.3%
|
1.70x
|
1.50x
|
0
|
6
|
4,850,000
|
09/24/2014
|
Yes
|
||||||||||||
COMM 2015-DC1
|
||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||
% of
|
Cut-Off
|
|||||||||||||||||||
Property
|
Initial Pool
|
Date LTV
|
LTV Ratio at
|
|||||||||||||||||
Flag
|
ID
|
Property Name
|
Balance
|
Ratio (10)(12)(13)
|
Maturity or ARD (10)(12)
|
Address
|
City
|
County
|
State
|
Zip Code
|
||||||||||
Loan
|
1
|
Pinnacle Hills Promenade
|
8.7%
|
63.8%
|
51.0%
|
2203, 2206, 2220 and 2404 South Promenade Boulevard; 2200 and 2202 South Bellview Road
|
Rogers
|
Benton
|
AR
|
72758
|
||||||||||
Loan
|
2
|
26 Broadway (30)(32)
|
8.6%
|
59.5%
|
59.5%
|
26 Broadway
|
New York
|
New York
|
NY
|
10004
|
||||||||||
Loan
|
3
|
Hampton Inn UN & HIX Herald Square (29)(31)
|
6.1%
|
55.5%
|
55.5%
|
Various
|
New York
|
New York
|
NY
|
Various
|
||||||||||
Property
|
3.01
|
Hampton Inn United Nations
|
3.4%
|
231 East 43rd Street
|
New York
|
New York
|
NY
|
10017
|
||||||||||||
Property
|
3.02
|
Holiday Inn Express Herald Square
|
2.7%
|
60 West 36th Street
|
New York
|
New York
|
NY
|
10018
|
||||||||||||
Loan
|
4
|
Keystone Summit Corporate Park
|
5.5%
|
75.2%
|
65.4%
|
1000, 2000, 3000, 4000 and 5000 Ericsson Drive
|
Marshall Township
|
Allegheny
|
PA
|
15086
|
||||||||||
Loan
|
5
|
SoHo Portfolio (32)
|
5.5%
|
65.1%
|
65.1%
|
Various
|
New York
|
New York
|
NY
|
10013
|
||||||||||
Property
|
5.01
|
459 Broadway
|
2.9%
|
459 Broadway
|
New York
|
New York
|
NY
|
10013
|
||||||||||||
Property
|
5.02
|
427 Broadway
|
2.6%
|
427 Broadway
|
New York
|
New York
|
NY
|
10013
|
||||||||||||
Loan
|
6
|
Sylvan Corporate Center
|
4.2%
|
74.7%
|
67.9%
|
Various
|
Englewood Cliffs
|
Bergen
|
NJ
|
07632
|
||||||||||
Property
|
6.01
|
Sylvan Corporate Center (II)
|
2.4%
|
930-940 Sylvan Avenue
|
Englewood Cliffs
|
Bergen
|
NJ
|
07632
|
||||||||||||
Property
|
6.02
|
Sylvan Corporate Center (I)
|
1.9%
|
910-920 Sylvan Avenue
|
Englewood Cliffs
|
Bergen
|
NJ
|
07632
|
||||||||||||
Loan
|
7
|
100 West 57th Street (30)
|
2.9%
|
60.0%
|
60.0%
|
100 West 57th Street
|
New York
|
New York
|
NY
|
10019
|
||||||||||
Loan
|
8
|
115 Mercer
|
2.6%
|
63.8%
|
63.8%
|
115 Mercer Street
|
New York
|
New York
|
NY
|
10012
|
||||||||||
Loan
|
9
|
Residences of South Hills
|
2.5%
|
50.4%
|
46.5%
|
5492 Young Ridge Drive
|
Pittsburgh
|
Allegheny
|
PA
|
15236
|
||||||||||
Loan
|
10
|
Stanford Medical Office Building
|
2.3%
|
63.1%
|
57.5%
|
321 Middlefield Road
|
Menlo Park
|
San Mateo
|
CA
|
94025
|
||||||||||
Loan
|
11
|
Axcelis Corporate Center
|
2.3%
|
62.0%
|
50.3%
|
108 Cherry Hill Drive
|
Beverly
|
Essex
|
MA
|
01905
|
||||||||||
Loan
|
12
|
760 & 800 Westchester Avenue (30)(32)
|
2.3%
|
66.2%
|
60.9%
|
760 and 800 Westchester Avenue
|
Rye Brook
|
Westchester
|
NY
|
10573
|
||||||||||
Loan
|
13
|
Home Depot Somerville
|
2.2%
|
64.8%
|
53.5%
|
65-75 Mystic Avenue
|
Somerville
|
Middlesex
|
MA
|
02143
|
||||||||||
Loan
|
14
|
ATK Plymouth
|
2.0%
|
63.7%
|
58.0%
|
4700 Nathan Lane North
|
Plymouth
|
Hennepin
|
MN
|
55442
|
||||||||||
Loan
|
15
|
Legacy at Lake Park
|
1.9%
|
70.3%
|
70.3%
|
4225 & 4255 West Lake Park Boulevard
|
West Valley City
|
Salt Lake
|
UT
|
84120
|
||||||||||
Loan
|
16
|
AHIP Gateway Portfolio
|
1.9%
|
62.9%
|
59.7%
|
Various
|
Various
|
Various
|
Various
|
Various
|
||||||||||
Property
|
16.01
|
Courtyard Statesville Moorseville/Lake Norman
|
0.6%
|
1530 Cinema Drive
|
Statesville
|
Iredell
|
NC
|
28625
|
||||||||||||
Property
|
16.02
|
Hampton Inn Statesville
|
0.5%
|
1508 Cinema Drive
|
Statesville
|
Iredell
|
NC
|
28625
|
||||||||||||
Property
|
16.03
|
Fairfield Inn & Suites Titusville Kennedy Space Center
|
0.4%
|
4735 Helen Hauser Boulevard
|
Titusville
|
Brevard
|
FL
|
32780
|
||||||||||||
Property
|
16.04
|
Fairfield Inn & Suites Palm Bay/Viera
|
0.3%
|
4355 West New Haven Avenue
|
Melbourne
|
Brevard
|
FL
|
32904
|
||||||||||||
Loan
|
17
|
200 West Second Street (32)
|
1.9%
|
61.6%
|
61.6%
|
200 West 2nd Street
|
Winston-Salem
|
Forsyth
|
NC
|
27101
|
||||||||||
Loan
|
18
|
Maritime Hotel
|
1.8%
|
24.2%
|
24.2%
|
363 West 16th Street
|
New York
|
New York
|
NY
|
10011
|
||||||||||
Loan
|
19
|
Tintri Mountain View (33)
|
1.6%
|
68.5%
|
62.6%
|
303 Ravendale Drive
|
Mountain View
|
Santa Clara
|
CA
|
94043
|
||||||||||
Loan
|
20
|
Campus at Greenhill
|
1.5%
|
95.0%
|
95.0%
|
108-110 Leigus Road & 1127 Barnes Road
|
Wallingford
|
New Haven
|
CT
|
06492
|
||||||||||
Loan
|
21
|
TPI Hospitality Pool C
|
1.5%
|
69.7%
|
56.6%
|
Various
|
Bloomington
|
Hennepin
|
MN
|
55437
|
||||||||||
Property
|
21.01
|
Staybridge Suites Bloomington
|
0.8%
|
5150 American Boulevard West
|
Bloomington
|
Hennepin
|
MN
|
55437
|
||||||||||||
Property
|
21.02
|
Hilton Garden Inn Bloomington
|
0.7%
|
5140 American Boulevard West
|
Bloomington
|
Hennepin
|
MN
|
55437
|
||||||||||||
Loan
|
22
|
Aloft Hotel Chicago O Hare (33)
|
1.5%
|
67.0%
|
58.7%
|
9700 Balmoral Avenue
|
Rosemont
|
Cook
|
IL
|
60018
|
||||||||||
Loan
|
23
|
Shook Retail Portfolio (32)
|
1.3%
|
71.8%
|
67.4%
|
Various
|
Various
|
Various
|
Various
|
Various
|
||||||||||
Property
|
23.01
|
Champaign Marketview
|
0.6%
|
11-61 Marketview Drive
|
Champaign
|
Champaign
|
IL
|
61820
|
||||||||||||
Property
|
23.02
|
Castleton Pavilion
|
0.4%
|
5701-5729 East 86th Street
|
Indianapolis
|
Marion
|
IN
|
46250
|
||||||||||||
Property
|
23.03
|
Castleton Marketplace
|
0.3%
|
8369-8475 Castleton Corner Drive
|
Indianapolis
|
Marion
|
IN
|
46250
|
||||||||||||
Loan
|
24
|
515 Tower
|
1.3%
|
73.5%
|
61.9%
|
515 East 100 South
|
Salt Lake City
|
Salt Lake
|
UT
|
84102
|
||||||||||
Loan
|
25
|
Animas Valley
|
1.3%
|
75.0%
|
66.2%
|
Various
|
Various
|
San Juan
|
NM
|
87401
|
||||||||||
Loan
|
26
|
Autumn Chase Apartments
|
1.2%
|
74.8%
|
68.2%
|
1606 IH 35 Frontage Road
|
San Marcos
|
Hays
|
TX
|
78666
|
||||||||||
Loan
|
27
|
Trails of Ashford (33)
|
1.1%
|
74.8%
|
62.0%
|
12710 Brant Rock Drive
|
Houston
|
Harris
|
TX
|
77082
|
||||||||||
Loan
|
28
|
1045 Bryant Street
|
1.1%
|
69.9%
|
56.1%
|
1045 Bryant Street
|
San Francisco
|
San Francisco
|
CA
|
94103
|
||||||||||
Loan
|
29
|
Sail Cloth Factory Apartments
|
1.0%
|
68.5%
|
62.3%
|
120 South Fremont Avenue
|
Baltimore
|
Baltimore City
|
MD
|
21201
|
||||||||||
Loan
|
30
|
Plaza at Riverlakes
|
1.0%
|
75.0%
|
68.6%
|
9440-9680 Hageman Road
|
Bakersfield
|
Kern
|
CA
|
93312
|
||||||||||
Loan
|
31
|
Shadrall Auburndale Portfolio
|
1.0%
|
53.3%
|
43.2%
|
Various
|
Various
|
Various
|
Various
|
Various
|
||||||||||
Property
|
31.01
|
Stockton
|
0.4%
|
902-1212 East Hammer Lane
|
Stockton
|
Sam Joaquin
|
CA
|
95210
|
||||||||||||
Property
|
31.02
|
San Leandro
|
0.2%
|
15035 East 14th Street
|
San Leandro
|
Alameda
|
CA
|
94578
|
||||||||||||
Property
|
31.03
|
New Brunswick
|
0.2%
|
360-366 George Street
|
New Brunswick
|
Middlesex
|
NJ
|
08901
|
||||||||||||
Property
|
31.04
|
Santa Ana
|
0.2%
|
1445 South Main Street
|
Santa Ana
|
Orange
|
CA
|
92707
|
||||||||||||
Loan
|
32
|
TPI Staybridge Suites Naples
|
0.9%
|
69.7%
|
51.4%
|
4805 Tamiami Trail North
|
Naples
|
Collier
|
FL
|
34103
|
||||||||||
Loan
|
33
|
Candle Lite
|
0.9%
|
62.3%
|
53.2%
|
250 Eastern Avenue
|
Leesburg
|
Highland
|
OH
|
45135
|
||||||||||
Loan
|
34
|
Kyrene Village
|
0.9%
|
65.2%
|
57.1%
|
6045-6245 West Chandler Boulevard
|
Chandler
|
Maricopa
|
AZ
|
85226
|
||||||||||
Loan
|
35
|
601 Glenoaks
|
0.8%
|
66.7%
|
57.9%
|
601-607 South Glenoaks Boulevard
|
Burbank
|
Los Angeles
|
CA
|
91502
|
||||||||||
Loan
|
36
|
Staybridge - Austin
|
0.8%
|
67.3%
|
41.7%
|
1611 Airport Commerce Drive
|
Austin
|
Travis
|
TX
|
78741
|
||||||||||
Loan
|
37
|
Park at Willowbrook
|
0.7%
|
74.9%
|
64.0%
|
7100 Smiling Wood Lane
|
Houston
|
Harris
|
TX
|
77086
|
||||||||||
Loan
|
38
|
West Point Village Apartments
|
0.7%
|
57.1%
|
48.6%
|
3635 South Shaver Street
|
Pasadena
|
Harris
|
TX
|
77504
|
||||||||||
Loan
|
39
|
New Orleans Self Storage
|
0.6%
|
73.2%
|
63.8%
|
5330 Jefferson Highway
|
Harahan
|
Jefferson
|
LA
|
70123
|
||||||||||
Loan
|
40
|
Holiday Inn Express Baytown
|
0.6%
|
66.2%
|
54.2%
|
7515 Garth Road
|
Baytown
|
Harris
|
TX
|
77521
|
||||||||||
Loan
|
41
|
Walgreens Severna
|
0.6%
|
65.5%
|
56.9%
|
496 Ritchie Highway
|
Severna Park
|
Anne Arundel
|
MD
|
21146
|
COMM 2015-DC1
|
||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||
% of
|
Cut-Off
|
|||||||||||||||||||
Property
|
Initial Pool
|
Date LTV
|
LTV Ratio at
|
|||||||||||||||||
Flag
|
ID
|
Property Name
|
Balance
|
Ratio (10)(12)(13)
|
Maturity or ARD (10)(12)
|
Address
|
City
|
County
|
State
|
Zip Code
|
||||||||||
Loan
|
42
|
Caremark
|
0.6%
|
54.9%
|
54.9%
|
800 Biermann Court
|
Mount Prospect
|
Cook
|
IL
|
60056
|
||||||||||
Loan
|
43
|
Valley York Apartments
|
0.6%
|
71.9%
|
57.5%
|
6935 York Road
|
Parma Heights
|
Cuyahoga
|
OH
|
44130
|
||||||||||
Loan
|
44
|
StorQuest Thousand Oaks
|
0.6%
|
61.3%
|
56.1%
|
100 North Skyline Drive
|
Thousand Oaks
|
Ventura
|
CA
|
91362
|
||||||||||
Loan
|
45
|
440 Coburg Road
|
0.6%
|
68.9%
|
62.9%
|
440 Coburg Road
|
Eugene
|
Lane
|
OR
|
97401
|
||||||||||
Loan
|
46
|
Hellmann Worldwide Miami
|
0.6%
|
25.5%
|
20.5%
|
10450 Doral Boulevard
|
Doral
|
Miami-Dade
|
FL
|
33178
|
||||||||||
Loan
|
47
|
Storage Pros Portfolio
|
0.6%
|
75.0%
|
71.2%
|
Various
|
Various
|
Various
|
TN
|
Various
|
||||||||||
Property
|
47.01
|
AAA Storage
|
0.3%
|
2426 Brick Church Pike
|
Nashville
|
Davidson
|
TN
|
37207
|
||||||||||||
Property
|
47.02
|
Storage Plex
|
0.3%
|
2365 South Church Street
|
Murfreesboro
|
Rutherford
|
TN
|
37130
|
||||||||||||
Loan
|
48
|
Valley Oaks Shopping Center
|
0.6%
|
74.2%
|
64.8%
|
55 State Route 26; 200 State Route 12
|
Valley Springs
|
Calaveras
|
CA
|
95252
|
||||||||||
Loan
|
49
|
Evergreen Estates MHC
|
0.5%
|
64.4%
|
52.8%
|
4590 Troy Highway
|
Montgomery
|
Montgomery
|
AL
|
36116
|
||||||||||
Loan
|
50
|
Alum Rock Self Storage
|
0.5%
|
63.6%
|
63.6%
|
2487 Alum Rock Avenue
|
San Jose
|
Santa Clara
|
CA
|
95116
|
||||||||||
Loan
|
51
|
5555 East Van Buren
|
0.5%
|
68.2%
|
62.0%
|
5555 East Van Buren Street
|
Phoenix
|
Maricopa
|
AZ
|
85008
|
||||||||||
Loan
|
52
|
Roble Vista Apartments
|
0.5%
|
66.0%
|
54.3%
|
220 Palo Alto Avenue
|
Palo Alto
|
Santa Clara
|
CA
|
94301
|
||||||||||
Loan
|
53
|
3275 Veterans Memorial Highway
|
0.5%
|
74.7%
|
63.4%
|
3275 Veterans Memorial Highway
|
Ronkonkoma
|
Suffolk
|
NY
|
11779
|
||||||||||
Loan
|
54
|
Real Plaza & Santa Rosa Warehouse
|
0.4%
|
54.9%
|
46.6%
|
Various
|
Various
|
Guaynabo
|
PR
|
00969
|
||||||||||
Property
|
54.01
|
Plaza Real Shopping Court & Office
|
0.3%
|
PR-169 Corner Parque de Los Ninos Street
|
Los Frailes Ward
|
Guaynabo
|
PR
|
00969
|
||||||||||||
Property
|
54.02
|
Santa Rosa Warehouse
|
0.1%
|
Barrio Santa Rosa, Canta Gallo
|
Santa Rosa Ward
|
Guaynabo
|
PR
|
00969
|
||||||||||||
Loan
|
55
|
Mainstay Suites
|
0.4%
|
74.7%
|
62.0%
|
2201 North Marine Boulevard
|
Jacksonville
|
Onslow
|
NC
|
28546
|
||||||||||
Loan
|
56
|
Jupiter Park Self Storage
|
0.4%
|
66.9%
|
54.4%
|
1125 Jupiter Park Drive
|
Jupiter
|
Palm Beach
|
FL
|
33458
|
||||||||||
Loan
|
57
|
Southfield Shopping Center
|
0.4%
|
72.9%
|
63.8%
|
5711-5751 Youree Drive
|
Shreveport
|
Caddo
|
LA
|
71105
|
||||||||||
Loan
|
58
|
Palms at Belleaire Apartments
|
0.4%
|
74.8%
|
61.3%
|
231, 255 and 675 Indian Rocks Road North
|
Belleair Bluffs
|
Pinellas
|
FL
|
33770
|
||||||||||
Loan
|
59
|
Brookhollow Apartments
|
0.3%
|
60.7%
|
49.2%
|
1431 David Avenue
|
DeSoto
|
Dallas
|
TX
|
75115
|
||||||||||
Loan
|
60
|
The Annex of Vincennes
|
0.3%
|
72.0%
|
58.3%
|
201 West Saint Clair Street
|
Vincennes
|
Knox
|
IN
|
47591
|
||||||||||
Loan
|
61
|
Comfort Inn - St. Clairsville
|
0.3%
|
62.9%
|
40.1%
|
52509 National Road East
|
Saint Clairsville
|
Belmont
|
OH
|
43950
|
||||||||||
Loan
|
62
|
Eastland Plaza (29)
|
0.3%
|
65.8%
|
49.1%
|
2561 - 2599 South Hamilton Road; 2519 - 2551 Franksway Street; 4245 - 4255 Macsway Avenue
|
Columbus
|
Franklin
|
OH
|
43232
|
||||||||||
Loan
|
63
|
Storage Pros - Bordeaux
|
0.3%
|
72.9%
|
63.5%
|
3308 John Mallette Drive
|
Nashville
|
Davidson
|
TN
|
37218
|
||||||||||
Loan
|
64
|
Walgreens Broomfield
|
0.3%
|
66.1%
|
57.4%
|
2400 East Midway Boulevard
|
Broomfield
|
Broomfield
|
CO
|
80020
|
||||||||||
Loan
|
65
|
Sleep Inn - Sarasota
|
0.3%
|
66.3%
|
50.3%
|
900 University Parkway
|
Sarasota
|
Sarasota
|
FL
|
34234
|
||||||||||
Loan
|
66
|
Columbia Marketplace
|
0.3%
|
74.6%
|
60.8%
|
766-807 US Highway 98
|
Columbia
|
Marion
|
MS
|
39429
|
||||||||||
Loan
|
67
|
6425 North Washington
|
0.3%
|
74.5%
|
66.9%
|
6425 North Washington Street
|
Denver
|
Adams
|
CO
|
80229
|
||||||||||
COMM 2015-DC1
|
||||||||||||||||
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/
|
||||||||||
Flag
|
ID
|
Property Name
|
Balance
|
Built
|
Renovated
|
Rooms/Pads)
|
Measure
|
Rooms/Pads) ($)(10)(14)
|
||||||||
Loan
|
1
|
Pinnacle Hills Promenade
|
8.7%
|
2006, 2007
|
NAP
|
841,047
|
Sq. Ft.
|
145
|
||||||||
Loan
|
2
|
26 Broadway (30)(32)
|
8.6%
|
1923, 1925
|
1999
|
839,316
|
Sq. Ft.
|
262
|
||||||||
Loan
|
3
|
Hampton Inn UN & HIX Herald Square (29)(31)
|
6.1%
|
2013
|
NAP
|
283
|
Keys
|
300,353
|
||||||||
Property
|
3.01
|
Hampton Inn United Nations
|
3.4%
|
2013
|
NAP
|
148
|
Keys
|
318,653
|
||||||||
Property
|
3.02
|
Holiday Inn Express Herald Square
|
2.7%
|
2013
|
NAP
|
135
|
Keys
|
280,292
|
||||||||
Loan
|
4
|
Keystone Summit Corporate Park
|
5.5%
|
1996
|
2002
|
552,979
|
Sq. Ft.
|
141
|
||||||||
Loan
|
5
|
SoHo Portfolio (32)
|
5.5%
|
Various
|
Various
|
70,498
|
Sq. Ft.
|
1,085
|
||||||||
Property
|
5.01
|
459 Broadway
|
2.9%
|
1861
|
2010
|
36,000
|
Sq. Ft.
|
1,131
|
||||||||
Property
|
5.02
|
427 Broadway
|
2.6%
|
1879
|
2008
|
34,498
|
Sq. Ft.
|
1,038
|
||||||||
Loan
|
6
|
Sylvan Corporate Center
|
4.2%
|
Various
|
NAP
|
276,042
|
Sq. Ft.
|
216
|
||||||||
Property
|
6.01
|
Sylvan Corporate Center (II)
|
2.4%
|
2008
|
NAP
|
132,533
|
Sq. Ft.
|
253
|
||||||||
Property
|
6.02
|
Sylvan Corporate Center (I)
|
1.9%
|
1988
|
NAP
|
143,509
|
Sq. Ft.
|
182
|
||||||||
Loan
|
7
|
100 West 57th Street (30)
|
2.9%
|
NAP
|
NAP
|
25,125
|
Sq. Ft.
|
NAP
|
||||||||
Loan
|
8
|
115 Mercer
|
2.6%
|
1900
|
2008
|
7,500
|
Sq. Ft.
|
4,933
|
||||||||
Loan
|
9
|
Residences of South Hills
|
2.5%
|
1953
|
2014
|
1,050
|
Units
|
32,857
|
||||||||
Loan
|
10
|
Stanford Medical Office Building
|
2.3%
|
1962
|
2009
|
44,719
|
Sq. Ft.
|
727
|
||||||||
Loan
|
11
|
Axcelis Corporate Center
|
2.3%
|
1984
|
2006, 2014
|
417,313
|
Sq. Ft.
|
78
|
||||||||
Loan
|
12
|
760 & 800 Westchester Avenue (30)(32)
|
2.3%
|
1982
|
2006
|
561,513
|
Sq. Ft.
|
178
|
||||||||
Loan
|
13
|
Home Depot Somerville
|
2.2%
|
1993
|
NAP
|
157,912
|
Sq. Ft.
|
193
|
||||||||
Loan
|
14
|
ATK Plymouth
|
2.0%
|
1982
|
1996; 2009
|
191,336
|
Sq. Ft.
|
145
|
||||||||
Loan
|
15
|
Legacy at Lake Park
|
1.9%
|
2000
|
NAP
|
198,465
|
Sq. Ft.
|
135
|
||||||||
Loan
|
16
|
AHIP Gateway Portfolio
|
1.9%
|
Various
|
Various
|
353
|
Rooms
|
73,966
|
||||||||
Property
|
16.01
|
Courtyard Statesville Moorseville/Lake Norman
|
0.6%
|
2009
|
NAP
|
94
|
Rooms
|
87,011
|
||||||||
Property
|
16.02
|
Hampton Inn Statesville
|
0.5%
|
2007
|
2012
|
80
|
Rooms
|
94,374
|
||||||||
Property
|
16.03
|
Fairfield Inn & Suites Titusville Kennedy Space Center
|
0.4%
|
2008
|
NAP
|
96
|
Rooms
|
58,983
|
||||||||
Property
|
16.04
|
Fairfield Inn & Suites Palm Bay/Viera
|
0.3%
|
2008
|
NAP
|
83
|
Rooms
|
56,851
|
||||||||
Loan
|
17
|
200 West Second Street (32)
|
1.9%
|
NAP
|
NAP
|
53,143
|
Sq. Ft.
|
NAP
|
||||||||
Loan
|
18
|
Maritime Hotel
|
1.8%
|
1969
|
2003
|
126
|
Keys
|
198,413
|
||||||||
Loan
|
19
|
Tintri Mountain View (33)
|
1.6%
|
1976
|
2008
|
67,000
|
Sq. Ft.
|
334
|
||||||||
Loan
|
20
|
Campus at Greenhill
|
1.5%
|
NAP
|
NAP
|
4,649,517
|
Sq. Ft.
|
NAP
|
||||||||
Loan
|
21
|
TPI Hospitality Pool C
|
1.5%
|
Various
|
Various
|
235
|
Rooms
|
91,974
|
||||||||
Property
|
21.01
|
Staybridge Suites Bloomington
|
0.8%
|
2000
|
2012
|
127
|
Rooms
|
90,584
|
||||||||
Property
|
21.02
|
Hilton Garden Inn Bloomington
|
0.7%
|
2002
|
2012, 2013
|
108
|
Rooms
|
93,609
|
||||||||
Loan
|
22
|
Aloft Hotel Chicago O Hare (33)
|
1.5%
|
2008
|
NAP
|
251
|
Rooms
|
81,673
|
||||||||
Loan
|
23
|
Shook Retail Portfolio (32)
|
1.3%
|
1985
|
Various
|
199,824
|
Sq. Ft.
|
92
|
||||||||
Property
|
23.01
|
Champaign Marketview
|
0.6%
|
1985
|
NAP
|
86,257
|
Sq. Ft.
|
93
|
||||||||
Property
|
23.02
|
Castleton Pavilion
|
0.4%
|
1986
|
2004
|
63,176
|
Sq. Ft.
|
95
|
||||||||
Property
|
23.03
|
Castleton Marketplace
|
0.3%
|
1984
|
2004, 2006
|
50,391
|
Sq. Ft.
|
89
|
||||||||
Loan
|
24
|
515 Tower
|
1.3%
|
1982
|
2014
|
170,114
|
Sq. Ft.
|
106
|
||||||||
Loan
|
25
|
Animas Valley
|
1.3%
|
1974-2002
|
NAP
|
982
|
Pads
|
18,330
|
||||||||
Loan
|
26
|
Autumn Chase Apartments
|
1.2%
|
1986
|
2012-2014
|
258
|
Units
|
67,829
|
||||||||
Loan
|
27
|
Trails of Ashford (33)
|
1.1%
|
1983
|
2009
|
514
|
Units
|
29,183
|
||||||||
Loan
|
28
|
1045 Bryant Street
|
1.1%
|
1916
|
2014
|
30,348
|
Sq. Ft.
|
493
|
||||||||
Loan
|
29
|
Sail Cloth Factory Apartments
|
1.0%
|
1888
|
1985, 2010
|
107
|
Units
|
133,178
|
||||||||
Loan
|
30
|
Plaza at Riverlakes
|
1.0%
|
2001
|
NAP
|
102,836
|
Sq. Ft.
|
133
|
||||||||
Loan
|
31
|
Shadrall Auburndale Portfolio
|
1.0%
|
Various
|
Various
|
180,389
|
Sq. Ft.
|
74
|
||||||||
Property
|
31.01
|
Stockton
|
0.4%
|
1980
|
NAP
|
80,022
|
Sq. Ft.
|
65
|
||||||||
Property
|
31.02
|
San Leandro
|
0.2%
|
1973
|
1994
|
33,890
|
Sq. Ft.
|
97
|
||||||||
Property
|
31.03
|
New Brunswick
|
0.2%
|
1951
|
NAP
|
45,213
|
Sq. Ft.
|
57
|
||||||||
Property
|
31.04
|
Santa Ana
|
0.2%
|
1969
|
2014
|
21,264
|
Sq. Ft.
|
108
|
||||||||
Loan
|
32
|
TPI Staybridge Suites Naples
|
0.9%
|
1999
|
2012
|
122
|
Rooms
|
105,750
|
||||||||
Loan
|
33
|
Candle Lite
|
0.9%
|
1956-1998
|
NAP
|
877,504
|
Sq. Ft.
|
15
|
||||||||
Loan
|
34
|
Kyrene Village
|
0.9%
|
1986
|
NAP
|
161,174
|
Sq. Ft.
|
75
|
||||||||
Loan
|
35
|
601 Glenoaks
|
0.8%
|
1986
|
NAP
|
74,008
|
Sq. Ft.
|
149
|
||||||||
Loan
|
36
|
Staybridge - Austin
|
0.8%
|
2009
|
NAP
|
161
|
Rooms
|
68,131
|
||||||||
Loan
|
37
|
Park at Willowbrook
|
0.7%
|
1984
|
2013
|
228
|
Units
|
44,004
|
||||||||
Loan
|
38
|
West Point Village Apartments
|
0.7%
|
1955
|
NAP
|
330
|
Units
|
29,535
|
||||||||
Loan
|
39
|
New Orleans Self Storage
|
0.6%
|
1964
|
1994
|
106,660
|
Sq. Ft.
|
84
|
||||||||
Loan
|
40
|
Holiday Inn Express Baytown
|
0.6%
|
2014
|
NAP
|
91
|
Rooms
|
97,434
|
||||||||
Loan
|
41
|
Walgreens Severna
|
0.6%
|
2009
|
NAP
|
14,448
|
Sq. Ft.
|
606
|
COMM 2015-DC1
|
||||||||||||||||
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/
|
||||||||||
Flag
|
ID
|
Property Name
|
Balance
|
Built
|
Renovated
|
Rooms/Pads)
|
Measure
|
Rooms/Pads) ($)(10)(14)
|
||||||||
Loan
|
42
|
Caremark
|
0.6%
|
1981
|
2014
|
123,118
|
Sq. Ft.
|
70
|
||||||||
Loan
|
43
|
Valley York Apartments
|
0.6%
|
1963
|
2004
|
278
|
Units
|
30,486
|
||||||||
Loan
|
44
|
StorQuest Thousand Oaks
|
0.6%
|
2010
|
NAP
|
56,784
|
Sq. Ft.
|
148
|
||||||||
Loan
|
45
|
440 Coburg Road
|
0.6%
|
2009
|
NAP
|
29,530
|
Sq. Ft.
|
278
|
||||||||
Loan
|
46
|
Hellmann Worldwide Miami
|
0.6%
|
1996, 2001
|
2014
|
246,936
|
Sq. Ft.
|
32
|
||||||||
Loan
|
47
|
Storage Pros Portfolio
|
0.6%
|
Various
|
NAP
|
1,379
|
Units
|
5,772
|
||||||||
Property
|
47.01
|
AAA Storage
|
0.3%
|
2003-2007
|
NAP
|
616
|
Units
|
6,883
|
||||||||
Property
|
47.02
|
Storage Plex
|
0.3%
|
1997, 2007
|
NAP
|
763
|
Units
|
4,875
|
||||||||
Loan
|
48
|
Valley Oaks Shopping Center
|
0.6%
|
1991
|
NAP
|
87,057
|
Sq. Ft.
|
89
|
||||||||
Loan
|
49
|
Evergreen Estates MHC
|
0.5%
|
1972
|
NAP
|
627
|
Pads
|
11,294
|
||||||||
Loan
|
50
|
Alum Rock Self Storage
|
0.5%
|
2000
|
NAP
|
61,120
|
Sq. Ft.
|
115
|
||||||||
Loan
|
51
|
5555 East Van Buren
|
0.5%
|
2003
|
NAP
|
59,459
|
Sq. Ft.
|
114
|
||||||||
Loan
|
52
|
Roble Vista Apartments
|
0.5%
|
1962
|
2011
|
20
|
Units
|
325,000
|
||||||||
Loan
|
53
|
3275 Veterans Memorial Highway
|
0.5%
|
1990
|
NAP
|
71,716
|
Sq. Ft.
|
89
|
||||||||
Loan
|
54
|
Real Plaza & Santa Rosa Warehouse
|
0.4%
|
Various
|
Various
|
124,245
|
Sq. Ft.
|
48
|
||||||||
Property
|
54.01
|
Plaza Real Shopping Court & Office
|
0.3%
|
2006
|
NAP
|
34,098
|
Sq. Ft.
|
133
|
||||||||
Property
|
54.02
|
Santa Rosa Warehouse
|
0.1%
|
1968
|
2003
|
90,147
|
Sq. Ft.
|
16
|
||||||||
Loan
|
55
|
Mainstay Suites
|
0.4%
|
2012
|
NAP
|
96
|
Rooms
|
57,609
|
||||||||
Loan
|
56
|
Jupiter Park Self Storage
|
0.4%
|
1998
|
NAP
|
55,479
|
Sq. Ft.
|
99
|
||||||||
Loan
|
57
|
Southfield Shopping Center
|
0.4%
|
1955
|
2008
|
59,077
|
Sq. Ft.
|
89
|
||||||||
Loan
|
58
|
Palms at Belleaire Apartments
|
0.4%
|
1968 & 1971
|
2007
|
89
|
Units
|
57,217
|
||||||||
Loan
|
59
|
Brookhollow Apartments
|
0.3%
|
1970
|
2014
|
160
|
Units
|
29,605
|
||||||||
Loan
|
60
|
The Annex of Vincennes
|
0.3%
|
1990
|
2014
|
128
|
Beds
|
37,006
|
||||||||
Loan
|
61
|
Comfort Inn - St. Clairsville
|
0.3%
|
2013
|
NAP
|
54
|
Rooms
|
82,728
|
||||||||
Loan
|
62
|
Eastland Plaza (29)
|
0.3%
|
1978
|
NAP
|
84,537
|
Sq. Ft.
|
50
|
||||||||
Loan
|
63
|
Storage Pros - Bordeaux
|
0.3%
|
1976, 2002, 2004, 2007
|
NAP
|
568
|
Units
|
7,482
|
||||||||
Loan
|
64
|
Walgreens Broomfield
|
0.3%
|
2002
|
NAP
|
14,490
|
Sq. Ft.
|
276
|
||||||||
Loan
|
65
|
Sleep Inn - Sarasota
|
0.3%
|
1993
|
2013
|
81
|
Rooms
|
49,142
|
||||||||
Loan
|
66
|
Columbia Marketplace
|
0.3%
|
1987
|
2010-2013
|
119,223
|
Sq. Ft.
|
33
|
||||||||
Loan
|
67
|
6425 North Washington
|
0.3%
|
1980
|
NAP
|
81,240
|
Sq. Ft.
|
44
|
||||||||
COMM 2015-DC1
|
||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||||
% of
|
Second Most
|
Second
|
Second
|
Second
|
Third Most
|
|||||||||||||||||||||
Property
|
Initial Pool
|
Prepayment Provisions
|
Most Recent Operating
|
Most Recent
|
Most Recent
|
Most Recent
|
Recent Operating
|
Most Recent
|
Most Recent
|
Most Recent
|
Recent Operating
|
|||||||||||||||
Flag
|
ID
|
Property Name
|
Balance
|
(# of payments)(15)
|
Statements Date
|
EGI ($)
|
Expenses($)
|
NOI($)
|
Statements Date
|
EGI($)
|
Expenses($)
|
NOI($)
|
Statements Date
|
|||||||||||||
Loan
|
1
|
Pinnacle Hills Promenade
|
8.7%
|
L(26), D(90), O(4)
|
T-12 11/30/2014
|
16,751,861
|
4,936,486
|
11,815,375
|
12/31/2013
|
15,830,886
|
5,031,653
|
10,799,233
|
12/31/2012
|
|||||||||||||
Loan
|
2
|
26 Broadway (30)(32)
|
8.6%
|
L(26), D(54), O(4)
|
T-12 6/30/2014
|
20,300,837
|
10,008,703
|
10,292,134
|
12/31/2013
|
20,169,751
|
9,620,414
|
10,549,338
|
12/31/2012
|
|||||||||||||
Loan
|
3
|
Hampton Inn UN & HIX Herald Square (29)(31)
|
6.1%
|
L(29), D(27), O(4)
|
T-12 11/30/2014
|
21,846,198
|
12,599,761
|
9,246,437
|
12/31/2013
|
18,508,922
|
9,825,527
|
8,683,395
|
||||||||||||||
Property
|
3.01
|
Hampton Inn United Nations
|
3.4%
|
T-12 11/30/2014
|
11,444,188
|
6,302,711
|
5,141,477
|
12/31/2013
|
9,601,733
|
4,917,713
|
4,684,020
|
|||||||||||||||
Property
|
3.02
|
Holiday Inn Express Herald Square
|
2.7%
|
T-12 11/30/2014
|
10,402,010
|
6,297,050
|
4,104,960
|
12/31/2013
|
8,907,189
|
4,907,814
|
3,999,375
|
|||||||||||||||
Loan
|
4
|
Keystone Summit Corporate Park
|
5.5%
|
L(26), D(90), O(4)
|
12/31/2014
|
12,250,003
|
5,313,742
|
6,936,261
|
12/31/2013
|
11,348,566
|
5,002,050
|
6,346,516
|
12/31/2012
|
|||||||||||||
Loan
|
5
|
SoHo Portfolio (32)
|
5.5%
|
L(26), D(90), O(4)
|
T-12 11/30/2014
|
5,298,556
|
1,073,885
|
4,224,670
|
12/31/2013
|
4,965,994
|
1,000,384
|
3,965,609
|
12/31/2012
|
|||||||||||||
Property
|
5.01
|
459 Broadway
|
2.9%
|
T-12 11/30/2014
|
3,404,956
|
552,119
|
2,852,837
|
12/31/2013
|
3,216,686
|
498,210
|
2,718,476
|
12/31/2012
|
||||||||||||||
Property
|
5.02
|
427 Broadway
|
2.6%
|
T-12 11/30/2014
|
1,893,600
|
521,766
|
1,371,833
|
12/31/2013
|
1,749,307
|
502,174
|
1,247,133
|
12/31/2012
|
||||||||||||||
Loan
|
6
|
Sylvan Corporate Center
|
4.2%
|
L(25), D(91), O(4)
|
T-12 9/30/2014
|
9,632,201
|
3,281,520
|
6,350,681
|
12/31/2013
|
9,681,440
|
3,421,765
|
6,259,674
|
12/31/2012
|
|||||||||||||
Property
|
6.01
|
Sylvan Corporate Center (II)
|
2.4%
|
T-12 9/30/2014
|
5,162,855
|
1,538,549
|
3,624,306
|
12/31/2013
|
5,066,516
|
1,629,838
|
3,436,678
|
12/31/2012
|
||||||||||||||
Property
|
6.02
|
Sylvan Corporate Center (I)
|
1.9%
|
T-12 9/30/2014
|
4,469,346
|
1,742,971
|
2,726,375
|
12/31/2013
|
4,614,924
|
1,791,927
|
2,822,997
|
12/31/2012
|
||||||||||||||
Loan
|
7
|
100 West 57th Street (30)
|
2.9%
|
L(28), D(28), O(4)
|
||||||||||||||||||||||
Loan
|
8
|
115 Mercer
|
2.6%
|
L(26), D(90), O(4)
|
||||||||||||||||||||||
Loan
|
9
|
Residences of South Hills
|
2.5%
|
L(39), D(78), O(3)
|
T-12 11/30/2014
|
7,456,536
|
4,519,794
|
2,936,742
|
12/31/2013
|
7,031,137
|
5,408,144
|
1,622,993
|
||||||||||||||
Loan
|
10
|
Stanford Medical Office Building
|
2.3%
|
L(26), D(90), O(4)
|
T-12 6/30/2014
|
3,600,790
|
679,439
|
2,921,352
|
12/31/2013
|
3,340,732
|
672,430
|
2,668,302
|
12/31/2012
|
|||||||||||||
Loan
|
11
|
Axcelis Corporate Center
|
2.3%
|
L(25), D(92), O(3)
|
12/31/2013
|
8,635,985
|
3,935,985
|
4,700,000
|
12/31/2012
|
8,551,644
|
3,851,644
|
4,700,000
|
12/31/2011
|
|||||||||||||
Loan
|
12
|
760 & 800 Westchester Avenue (30)(32)
|
2.3%
|
L(28), D(89), O(3)
|
T-12 6/30/2014
|
14,363,392
|
7,305,002
|
7,058,390
|
12/31/2013
|
14,778,851
|
7,415,970
|
7,362,881
|
12/31/2012
|
|||||||||||||
Loan
|
13
|
Home Depot Somerville
|
2.2%
|
L(26), D(90), O(4)
|
T-10 10/31/2014 Ann.
|
3,648,951
|
1,289,017
|
2,359,933
|
12/31/2013
|
3,548,684
|
1,147,089
|
2,401,595
|
12/31/2012
|
|||||||||||||
Loan
|
14
|
ATK Plymouth
|
2.0%
|
L(26), D(87), O(7)
|
||||||||||||||||||||||
Loan
|
15
|
Legacy at Lake Park
|
1.9%
|
L(28), D(89), O(3)
|
T-12 7/31/2014
|
2,326,849
|
1,313,469
|
1,013,380
|
12/31/2013
|
3,790,505
|
1,428,257
|
2,362,248
|
12/31/2012
|
|||||||||||||
Loan
|
16
|
AHIP Gateway Portfolio
|
1.9%
|
L(27), D(89), O(4)
|
T-12 8/31/2014
|
10,147,717
|
6,119,279
|
4,028,438
|
12/31/2013
|
9,514,676
|
5,747,596
|
3,767,080
|
12/31/2012
|
|||||||||||||
Property
|
16.01
|
Courtyard Statesville Moorseville/Lake Norman
|
0.6%
|
T-12 8/31/2014
|
2,929,000
|
1,653,870
|
1,275,130
|
12/31/2013
|
2,828,957
|
1,665,038
|
1,163,919
|
12/31/2012
|
||||||||||||||
Property
|
16.02
|
Hampton Inn Statesville
|
0.5%
|
T-12 8/31/2014
|
2,746,750
|
1,600,289
|
1,146,461
|
12/31/2013
|
2,645,738
|
1,397,919
|
1,247,819
|
12/31/2012
|
||||||||||||||
Property
|
16.03
|
Fairfield Inn & Suites Titusville Kennedy Space Center
|
0.4%
|
T-12 8/31/2014
|
2,469,785
|
1,557,569
|
912,216
|
12/31/2013
|
2,215,557
|
1,453,061
|
762,496
|
12/31/2012
|
||||||||||||||
Property
|
16.04
|
Fairfield Inn & Suites Palm Bay/Viera
|
0.3%
|
T-12 8/31/2014
|
2,002,182
|
1,307,551
|
694,631
|
12/31/2013
|
1,824,424
|
1,231,578
|
592,846
|
12/31/2012
|
||||||||||||||
Loan
|
17
|
200 West Second Street (32)
|
1.9%
|
L(26), D(91), O(3)
|
||||||||||||||||||||||
Loan
|
18
|
Maritime Hotel
|
1.8%
|
L(27), D(89), O(4)
|
T-12 11/30/2014
|
12,480,172
|
6,696,239
|
5,783,933
|
12/31/2013
|
11,983,693
|
6,346,831
|
5,636,862
|
12/31/2012
|
|||||||||||||
Loan
|
19
|
Tintri Mountain View (33)
|
1.6%
|
L(31), D(85), O(4)
|
12/31/2013
|
2,495,895
|
101,676
|
2,394,219
|
12/31/2012
|
2,332,848
|
98,099
|
2,234,749
|
||||||||||||||
Loan
|
20
|
Campus at Greenhill
|
1.5%
|
L(30), D(87), O(3)
|
||||||||||||||||||||||
Loan
|
21
|
TPI Hospitality Pool C
|
1.5%
|
L(27), D(89), O(4)
|
T-12 9/30/2014
|
8,202,790
|
5,273,140
|
2,929,650
|
12/31/2013
|
7,435,013
|
4,946,331
|
2,488,682
|
12/31/2012
|
|||||||||||||
Property
|
21.01
|
Staybridge Suites Bloomington
|
0.8%
|
T-12 9/30/2014
|
4,074,602
|
2,462,268
|
1,612,334
|
12/31/2013
|
3,686,161
|
2,292,075
|
1,394,086
|
12/31/2012
|
||||||||||||||
Property
|
21.02
|
Hilton Garden Inn Bloomington
|
0.7%
|
T-12 9/30/2014
|
4,128,188
|
2,810,873
|
1,317,315
|
12/31/2013
|
3,748,852
|
2,654,257
|
1,094,595
|
12/31/2012
|
||||||||||||||
Loan
|
22
|
Aloft Hotel Chicago O Hare (33)
|
1.5%
|
L(28), D(88), O(4)
|
T-12 11/30/2014
|
9,671,390
|
6,824,741
|
2,846,649
|
12/31/2013
|
8,380,766
|
6,365,424
|
2,015,342
|
12/31/2012
|
|||||||||||||
Loan
|
23
|
Shook Retail Portfolio (32)
|
1.3%
|
L(26), D(30), O(4)
|
T-12 9/30/2014
|
2,662,727
|
758,116
|
1,904,611
|
12/31/2013
|
2,484,455
|
687,605
|
1,796,850
|
12/31/2012
|
|||||||||||||
Property
|
23.01
|
Champaign Marketview
|
0.6%
|
T-12 9/30/2014
|
1,201,252
|
348,036
|
853,216
|
12/31/2013
|
1,066,478
|
298,821
|
767,657
|
12/31/2012
|
||||||||||||||
Property
|
23.02
|
Castleton Pavilion
|
0.4%
|
T-12 9/30/2014
|
826,130
|
216,623
|
609,507
|
12/31/2013
|
819,614
|
215,201
|
604,413
|
12/31/2012
|
||||||||||||||
Property
|
23.03
|
Castleton Marketplace
|
0.3%
|
T-12 9/30/2014
|
635,346
|
193,457
|
441,889
|
12/31/2013
|
598,364
|
173,583
|
424,781
|
12/31/2012
|
||||||||||||||
Loan
|
24
|
515 Tower
|
1.3%
|
L(26), YM1(89), O(5)
|
T-12 8/31/2014
|
2,884,055
|
1,358,013
|
1,526,042
|
12/31/2013
|
2,808,362
|
1,383,813
|
1,424,549
|
12/31/2012
|
|||||||||||||
Loan
|
25
|
Animas Valley
|
1.3%
|
L(27), D(68), O(25)
|
T-12 9/30/2014
|
2,924,965
|
1,322,924
|
1,602,041
|
12/31/2013
|
2,850,121
|
1,247,855
|
1,602,266
|
12/31/2012
|
|||||||||||||
Loan
|
26
|
Autumn Chase Apartments
|
1.2%
|
L(27), D(89), O(4)
|
T-12 9/30/2014
|
1,805,948
|
915,804
|
890,144
|
12/31/2013
|
1,609,339
|
1,013,406
|
595,933
|
12/31/2012
|
|||||||||||||
Loan
|
27
|
Trails of Ashford (33)
|
1.1%
|
L(25), D(91), O(4)
|
T-12 10/31/2014
|
3,595,720
|
2,079,526
|
1,516,194
|
12/31/2013
|
3,085,921
|
2,121,279
|
964,642
|
12/31/2012
|
|||||||||||||
Loan
|
28
|
1045 Bryant Street
|
1.1%
|
L(26), D(91), O(3)
|
||||||||||||||||||||||
Loan
|
29
|
Sail Cloth Factory Apartments
|
1.0%
|
L(26), D(90), O(4)
|
12/31/2013
|
1,748,880
|
764,571
|
984,309
|
12/31/2012
|
1,722,198
|
746,943
|
975,255
|
12/31/2011
|
|||||||||||||
Loan
|
30
|
Plaza at Riverlakes
|
1.0%
|
L(27), D(89), O(4)
|
Annualize 10/17/2014
|
1,787,402
|
423,522
|
1,363,880
|
12/31/2013
|
1,667,770
|
460,732
|
1,207,038
|
12/31/2012
|
|||||||||||||
Loan
|
31
|
Shadrall Auburndale Portfolio
|
1.0%
|
L(26), D(90), O(4)
|
T-12 9/30/2014
|
2,004,906
|
650,034
|
1,354,872
|
12/31/2013
|
1,899,188
|
526,007
|
1,373,181
|
12/31/2012
|
|||||||||||||
Property
|
31.01
|
Stockton
|
0.4%
|
T-12 9/30/2014
|
1,202,332
|
453,043
|
749,289
|
12/31/2013
|
1,321,456
|
425,391
|
896,065
|
12/31/2012
|
||||||||||||||
Property
|
31.02
|
San Leandro
|
0.2%
|
T-12 9/30/2014
|
282,637
|
95,806
|
186,831
|
12/31/2013
|
315,144
|
93,827
|
221,317
|
12/31/2012
|
||||||||||||||
Property
|
31.03
|
New Brunswick
|
0.2%
|
T-12 9/30/2014
|
395,009
|
14,995
|
380,014
|
12/31/2013
|
262,588
|
6,789
|
255,799
|
12/31/2012
|
||||||||||||||
Property
|
31.04
|
Santa Ana
|
0.2%
|
T-12 9/30/2014
|
124,928
|
86,190
|
38,738
|
|||||||||||||||||||
Loan
|
32
|
TPI Staybridge Suites Naples
|
0.9%
|
L(26), D(90), O(4)
|
T-12 9/30/2014
|
4,081,635
|
2,376,177
|
1,705,458
|
12/31/2013
|
3,720,567
|
2,258,283
|
1,462,284
|
12/31/2012
|
|||||||||||||
Loan
|
33
|
Candle Lite
|
0.9%
|
L(32), D(24), O(4)
|
||||||||||||||||||||||
Loan
|
34
|
Kyrene Village
|
0.9%
|
L(27), D(89), O(4)
|
T-12 8/31/2014
|
1,485,603
|
405,846
|
1,079,757
|
12/31/2013
|
1,095,147
|
444,019
|
651,128
|
12/31/2012
|
|||||||||||||
Loan
|
35
|
601 Glenoaks
|
0.8%
|
L(26), D(89), O(5)
|
T-12 10/31/2014
|
1,417,814
|
575,187
|
842,627
|
12/31/2013
|
1,513,040
|
580,783
|
932,257
|
12/31/2012
|
|||||||||||||
Loan
|
36
|
Staybridge - Austin
|
0.8%
|
L(25), D(91), O(4)
|
T-12 10/31/2014
|
4,643,376
|
2,983,596
|
1,659,781
|
12/31/2013
|
4,097,047
|
2,688,097
|
1,408,949
|
12/31/2012
|
|||||||||||||
Loan
|
37
|
Park at Willowbrook
|
0.7%
|
L(26), D(90), O(4)
|
T-12 10/31/2014
|
1,734,158
|
862,348
|
871,810
|
12/31/2013
|
1,621,736
|
849,525
|
772,211
|
12/31/2012
|
|||||||||||||
Loan
|
38
|
West Point Village Apartments
|
0.7%
|
L(24), YM1(92), O(4)
|
T-12 10/31/2014
|
2,128,403
|
1,195,124
|
933,279
|
||||||||||||||||||
Loan
|
39
|
New Orleans Self Storage
|
0.6%
|
L(26), D(90), O(4)
|
T-12 10/31/2014
|
1,312,738
|
482,744
|
829,993
|
12/31/2013
|
1,241,488
|
505,150
|
736,338
|
12/31/2012
|
|||||||||||||
Loan
|
40
|
Holiday Inn Express Baytown
|
0.6%
|
L(27), D(90), O(3)
|
T-6 10/31/2014 Ann.
|
2,856,266
|
1,973,780
|
882,486
|
||||||||||||||||||
Loan
|
41
|
Walgreens Severna
|
0.6%
|
L(26), D(90), O(4)
|
T-6 6/30/2014 Ann.
|
919,220
|
114,180
|
805,040
|
12/31/2013
|
919,194
|
115,733
|
803,461
|
12/31/2012
|
COMM 2015-DC1
|
||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||||
% of
|
Second Most
|
Second
|
Second
|
Second
|
Third Most
|
|||||||||||||||||||||
Property
|
Initial Pool
|
Prepayment Provisions
|
Most Recent Operating
|
Most Recent
|
Most Recent
|
Most Recent
|
Recent Operating
|
Most Recent
|
Most Recent
|
Most Recent
|
Recent Operating
|
|||||||||||||||
Flag
|
ID
|
Property Name
|
Balance
|
(# of payments)(15)
|
Statements Date
|
EGI ($)
|
Expenses($)
|
NOI($)
|
Statements Date
|
EGI($)
|
Expenses($)
|
NOI($)
|
Statements Date
|
|||||||||||||
Loan
|
42
|
Caremark
|
0.6%
|
L(26), D(90), O(4)
|
||||||||||||||||||||||
Loan
|
43
|
Valley York Apartments
|
0.6%
|
L(26), D(90), O(4)
|
T-12 10/31/2014
|
2,026,654
|
1,175,501
|
851,153
|
12/31/2013
|
1,978,658
|
1,083,486
|
895,172
|
12/31/2012
|
|||||||||||||
Loan
|
44
|
StorQuest Thousand Oaks
|
0.6%
|
L(24), YM1(92), O(4)
|
T-12 10/31/2014
|
1,100,129
|
418,862
|
681,266
|
12/31/2013
|
928,044
|
395,000
|
533,044
|
12/31/2012
|
|||||||||||||
Loan
|
45
|
440 Coburg Road
|
0.6%
|
L(27), D(90), O(3)
|
T-12 4/30/2014
|
1,072,761
|
199,281
|
873,480
|
12/31/2013
|
1,143,367
|
203,886
|
939,481
|
12/31/2012
|
|||||||||||||
Loan
|
46
|
Hellmann Worldwide Miami
|
0.6%
|
L(26), D(91), O(3)
|
||||||||||||||||||||||
Loan
|
47
|
Storage Pros Portfolio
|
0.6%
|
L(27), D(30), O(3)
|
T-12 8/31/2014
|
1,085,952
|
358,262
|
727,690
|
12/31/2013
|
993,413
|
342,046
|
651,367
|
12/31/2012
|
|||||||||||||
Property
|
47.01
|
AAA Storage
|
0.3%
|
T-12 8/31/2014
|
547,642
|
200,104
|
347,538
|
12/31/2013
|
522,590
|
184,420
|
338,170
|
12/31/2012
|
||||||||||||||
Property
|
47.02
|
Storage Plex
|
0.3%
|
T-12 7/31/2014
|
538,310
|
158,158
|
380,152
|
12/31/2013
|
470,823
|
157,626
|
313,197
|
12/31/2012
|
||||||||||||||
Loan
|
48
|
Valley Oaks Shopping Center
|
0.6%
|
L(24), YM1(92), O(4)
|
12/31/2014
|
1,180,279
|
328,041
|
852,238
|
12/31/2013
|
1,000,988
|
317,216
|
683,772
|
12/31/2012
|
|||||||||||||
Loan
|
49
|
Evergreen Estates MHC
|
0.5%
|
L(26), D(91), O(3)
|
T-12 11/30/2014
|
1,905,947
|
847,618
|
1,058,329
|
12/31/2013
|
1,612,510
|
997,628
|
614,882
|
12/31/2012
|
|||||||||||||
Loan
|
50
|
Alum Rock Self Storage
|
0.5%
|
L(26), D(90), O(4)
|
T-12 9/30/2014
|
1,245,114
|
515,176
|
729,938
|
12/31/2013
|
1,243,915
|
461,659
|
782,256
|
12/31/2012
|
|||||||||||||
Loan
|
51
|
5555 East Van Buren
|
0.5%
|
L(26), D(27), O(7)
|
T-12 9/30/2014
|
754,592
|
384,636
|
369,956
|
12/31/2013
|
750,014
|
374,695
|
375,319
|
12/31/2012
|
|||||||||||||
Loan
|
52
|
Roble Vista Apartments
|
0.5%
|
L(26), D(90), O(4)
|
T-12 9/1/2014
|
676,764
|
177,539
|
499,225
|
12/31/2013
|
614,752
|
154,090
|
460,661
|
12/31/2012
|
|||||||||||||
Loan
|
53
|
3275 Veterans Memorial Highway
|
0.5%
|
L(26), D(90), O(4)
|
T-12 10/31/2014
|
810,392
|
406,020
|
404,372
|
||||||||||||||||||
Loan
|
54
|
Real Plaza & Santa Rosa Warehouse
|
0.4%
|
L(27), D(90), O(3)
|
T-12 7/31/2014
|
1,156,579
|
667,966
|
488,613
|
12/31/2013
|
1,103,062
|
603,638
|
499,424
|
12/31/2012
|
|||||||||||||
Property
|
54.01
|
Plaza Real Shopping Court & Office
|
0.3%
|
T-12 7/31/2014
|
764,937
|
397,467
|
367,470
|
12/31/2013
|
717,970
|
368,087
|
349,883
|
12/31/2012
|
||||||||||||||
Property
|
54.02
|
Santa Rosa Warehouse
|
0.1%
|
T-12 7/31/2014
|
391,642
|
270,499
|
121,143
|
12/31/2013
|
385,092
|
235,551
|
149,541
|
12/31/2012
|
||||||||||||||
Loan
|
55
|
Mainstay Suites
|
0.4%
|
L(27), D(90), O(3)
|
T-12 9/30/2014
|
1,792,779
|
1,040,094
|
752,685
|
12/31/2013
|
1,323,449
|
903,641
|
419,808
|
||||||||||||||
Loan
|
56
|
Jupiter Park Self Storage
|
0.4%
|
L(26), D(90), O(4)
|
T-12 11/30/2014
|
909,723
|
372,892
|
536,832
|
12/31/2013
|
768,133
|
329,493
|
438,640
|
12/31/2012
|
|||||||||||||
Loan
|
57
|
Southfield Shopping Center
|
0.4%
|
L(25), YM1(88), O(7)
|
T-12 10/31/2014
|
904,206
|
321,254
|
582,952
|
12/31/2013
|
866,415
|
322,198
|
544,217
|
12/31/2012
|
|||||||||||||
Loan
|
58
|
Palms at Belleaire Apartments
|
0.4%
|
L(25), D(92), O(3)
|
12/31/2014
|
718,994
|
307,963
|
411,031
|
12/31/2013
|
679,184
|
293,847
|
385,337
|
12/31/2012
|
|||||||||||||
Loan
|
59
|
Brookhollow Apartments
|
0.3%
|
L(26), D(89), O(5)
|
T-12 11/30/2014
|
1,145,178
|
651,151
|
494,027
|
12/31/2013
|
1,164,562
|
702,110
|
462,452
|
12/31/2012
|
|||||||||||||
Loan
|
60
|
The Annex of Vincennes
|
0.3%
|
L(26), D(91), O(3)
|
T-12 10/31/2014
|
388,691
|
313,288
|
75,403
|
||||||||||||||||||
Loan
|
61
|
Comfort Inn - St. Clairsville
|
0.3%
|
L(27), D(89), O(4)
|
T-12 10/31/2014
|
2,003,000
|
854,195
|
1,148,805
|
12/31/2013
|
1,438,938
|
632,589
|
806,349
|
||||||||||||||
Loan
|
62
|
Eastland Plaza (29)
|
0.3%
|
L(29), D(87), O(4)
|
T-12 7/31/2014
|
918,538
|
405,821
|
512,717
|
12/31/2013
|
963,503
|
344,366
|
619,137
|
12/31/2012
|
|||||||||||||
Loan
|
63
|
Storage Pros - Bordeaux
|
0.3%
|
L(25), D(92), O(3)
|
T-12 9/30/2014
|
587,784
|
190,503
|
397,281
|
12/31/2013
|
539,683
|
173,072
|
366,611
|
12/31/2012
|
|||||||||||||
Loan
|
64
|
Walgreens Broomfield
|
0.3%
|
L(26), D(90), O(4)
|
T-8 8/31/2014 Ann.
|
428,912
|
78,008
|
350,904
|
12/31/2013
|
430,366
|
79,462
|
350,904
|
12/31/2012
|
|||||||||||||
Loan
|
65
|
Sleep Inn - Sarasota
|
0.3%
|
L(27), D(89), O(4)
|
T-12 10/31/2014
|
1,758,782
|
1,086,396
|
672,386
|
12/31/2013
|
1,115,188
|
848,539
|
266,649
|
||||||||||||||
Loan
|
66
|
Columbia Marketplace
|
0.3%
|
L(28), D(89), O(3)
|
T-8 6/30/2014 Ann.
|
671,943
|
246,069
|
425,874
|
12/31/2013
|
588,008
|
235,099
|
352,909
|
12/31/2012
|
|||||||||||||
Loan
|
67
|
6425 North Washington
|
0.3%
|
L(28), D(88), O(4)
|
T-12 8/31/2014
|
539,123
|
180,703
|
358,420
|
12/31/2013
|
474,259
|
176,444
|
297,815
|
12/31/2012
|
|||||||||||||
COMM 2015-DC1
|
||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||||||
% of
|
Third
|
Third
|
Third
|
|||||||||||||||||||||||||
Property
|
Initial Pool
|
Most Recent
|
Most Recent
|
Most Recent
|
Underwritten NOI
|
Underwritten NCF
|
Underwritten
|
Underwritten
|
Underwritten
|
Underwritten
|
Underwritten
|
Underwritten
|
||||||||||||||||
Flag
|
ID
|
Property Name
|
Balance
|
EGI($)
|
Expenses($)
|
NOI($)
|
Debt Yield (10)(13)
|
Debt Yield (10)(13)
|
Revenue($)
|
EGI($)
|
Expenses($)
|
NOI ($)
|
Reserves($)
|
TI/LC($)
|
||||||||||||||
Loan
|
1
|
Pinnacle Hills Promenade
|
8.7%
|
15,360,666
|
5,012,420
|
10,348,246
|
10.4%
|
9.6%
|
13,043,545
|
17,806,016
|
5,098,629
|
12,707,387
|
117,747
|
880,236
|
||||||||||||||
Loan
|
2
|
26 Broadway (30)(32)
|
8.6%
|
22,051,134
|
9,124,921
|
12,926,213
|
7.4%
|
7.1%
|
32,528,109
|
27,968,594
|
11,782,738
|
16,185,856
|
209,829
|
419,658
|
||||||||||||||
Loan
|
3
|
Hampton Inn UN & HIX Herald Square (29)(31)
|
6.1%
|
10.9%
|
9.8%
|
21,687,980
|
21,846,198
|
12,610,828
|
9,235,369
|
873,848
|
||||||||||||||||||
Property
|
3.01
|
Hampton Inn United Nations
|
3.4%
|
11,344,513
|
11,444,188
|
6,504,151
|
4,940,037
|
457,768
|
||||||||||||||||||||
Property
|
3.02
|
Holiday Inn Express Herald Square
|
2.7%
|
10,343,467
|
10,402,010
|
6,106,677
|
4,295,332
|
416,080
|
||||||||||||||||||||
Loan
|
4
|
Keystone Summit Corporate Park
|
5.5%
|
11,407,328
|
5,025,334
|
6,381,994
|
8.6%
|
7.8%
|
8,686,230
|
11,722,670
|
5,057,862
|
6,664,808
|
123,990
|
512,949
|
||||||||||||||
Loan
|
5
|
SoHo Portfolio (32)
|
5.5%
|
4,530,513
|
715,068
|
3,815,445
|
7.0%
|
6.8%
|
6,454,395
|
6,903,054
|
1,570,061
|
5,332,993
|
17,625
|
95,864
|
||||||||||||||
Property
|
5.01
|
459 Broadway
|
2.9%
|
2,886,935
|
333,842
|
2,553,093
|
3,385,708
|
3,720,044
|
797,763
|
2,922,281
|
9,000
|
44,859
|
||||||||||||||||
Property
|
5.02
|
427 Broadway
|
2.6%
|
1,643,578
|
381,226
|
1,262,352
|
3,068,688
|
3,183,010
|
772,298
|
2,410,712
|
8,625
|
51,005
|
||||||||||||||||
Loan
|
6
|
Sylvan Corporate Center
|
4.2%
|
9,308,080
|
3,287,436
|
6,020,645
|
10.0%
|
9.4%
|
8,775,713
|
9,419,034
|
3,449,319
|
5,969,715
|
69,011
|
270,161
|
||||||||||||||
Property
|
6.01
|
Sylvan Corporate Center (II)
|
2.4%
|
4,769,768
|
1,542,708
|
3,227,060
|
4,816,811
|
4,923,768
|
1,645,227
|
3,278,541
|
33,133
|
129,710
|
||||||||||||||||
Property
|
6.02
|
Sylvan Corporate Center (I)
|
1.9%
|
4,538,313
|
1,744,727
|
2,793,585
|
3,958,902
|
4,495,266
|
1,804,092
|
2,691,173
|
35,877
|
140,452
|
||||||||||||||||
Loan
|
7
|
100 West 57th Street (30)
|
2.9%
|
2.3%
|
2.3%
|
4,213,128
|
4,213,128
|
4,213,128
|
||||||||||||||||||||
Loan
|
8
|
115 Mercer
|
2.6%
|
7.3%
|
7.1%
|
2,884,000
|
2,932,602
|
247,599
|
2,685,004
|
440
|
52,500
|
|||||||||||||||||
Loan
|
9
|
Residences of South Hills
|
2.5%
|
9.6%
|
8.9%
|
8,987,660
|
8,090,692
|
4,762,107
|
3,328,585
|
262,500
|
||||||||||||||||||
Loan
|
10
|
Stanford Medical Office Building
|
2.3%
|
3,315,725
|
594,990
|
2,720,735
|
8.6%
|
8.2%
|
3,017,718
|
3,755,759
|
961,053
|
2,794,706
|
10,285
|
125,213
|
||||||||||||||
Loan
|
11
|
Axcelis Corporate Center
|
2.3%
|
8,849,883
|
4,149,883
|
4,700,000
|
11.8%
|
11.6%
|
4,700,000
|
8,088,900
|
4,287,667
|
3,801,233
|
41,731
|
|||||||||||||||
Loan
|
12
|
760 & 800 Westchester Avenue (30)(32)
|
2.3%
|
15,093,419
|
7,420,131
|
7,673,288
|
8.7%
|
8.1%
|
15,373,428
|
15,373,428
|
6,680,691
|
8,692,737
|
100,000
|
477,286
|
||||||||||||||
Loan
|
13
|
Home Depot Somerville
|
2.2%
|
3,095,532
|
1,098,198
|
1,997,334
|
7.8%
|
7.4%
|
3,207,776
|
3,596,206
|
1,219,538
|
2,376,669
|
26,845
|
92,066
|
||||||||||||||
Loan
|
14
|
ATK Plymouth
|
2.0%
|
10.7%
|
10.2%
|
3,198,978
|
4,454,547
|
1,490,068
|
2,964,480
|
47,834
|
106,335
|
|||||||||||||||||
Loan
|
15
|
Legacy at Lake Park
|
1.9%
|
4,327,223
|
1,454,666
|
2,872,557
|
10.9%
|
10.2%
|
4,665,992
|
4,432,693
|
1,532,908
|
2,899,785
|
39,693
|
148,850
|
||||||||||||||
Loan
|
16
|
AHIP Gateway Portfolio
|
1.9%
|
9,196,410
|
5,649,398
|
3,547,012
|
15.7%
|
14.1%
|
9,661,360
|
10,185,395
|
6,093,317
|
4,092,079
|
407,415
|
|||||||||||||||
Property
|
16.01
|
Courtyard Statesville Moorseville/Lake Norman
|
0.6%
|
2,644,749
|
1,563,582
|
1,081,167
|
2,575,982
|
2,956,734
|
1,689,714
|
1,267,021
|
118,269
|
|||||||||||||||||
Property
|
16.02
|
Hampton Inn Statesville
|
0.5%
|
2,592,774
|
1,449,568
|
1,143,206
|
2,746,412
|
2,755,059
|
1,511,957
|
1,243,102
|
110,202
|
|||||||||||||||||
Property
|
16.03
|
Fairfield Inn & Suites Titusville Kennedy Space Center
|
0.4%
|
2,161,461
|
1,464,667
|
696,794
|
2,368,708
|
2,464,465
|
1,582,382
|
882,083
|
98,579
|
|||||||||||||||||
Property
|
16.04
|
Fairfield Inn & Suites Palm Bay/Viera
|
0.3%
|
1,797,426
|
1,171,581
|
625,845
|
1,970,258
|
2,009,137
|
1,309,265
|
699,873
|
80,366
|
|||||||||||||||||
Loan
|
17
|
200 West Second Street (32)
|
1.9%
|
10.3%
|
10.3%
|
2,674,000
|
2,674,000
|
2,674,000
|
||||||||||||||||||||
Loan
|
18
|
Maritime Hotel
|
1.8%
|
11,652,658
|
6,686,306
|
4,966,352
|
22.7%
|
20.9%
|
10,897,705
|
12,738,632
|
7,074,747
|
5,663,885
|
435,908
|
|||||||||||||||
Loan
|
19
|
Tintri Mountain View (33)
|
1.6%
|
10.5%
|
10.2%
|
3,149,452
|
2,991,979
|
630,782
|
2,361,197
|
10,050
|
67,000
|
|||||||||||||||||
Loan
|
20
|
Campus at Greenhill
|
1.5%
|
6.5%
|
6.5%
|
1,437,570
|
1,445,671
|
43,370
|
1,402,301
|
|||||||||||||||||||
Loan
|
21
|
TPI Hospitality Pool C
|
1.5%
|
6,933,889
|
4,493,154
|
2,440,735
|
13.5%
|
12.0%
|
7,614,460
|
8,202,790
|
5,276,932
|
2,925,858
|
328,112
|
|||||||||||||||
Property
|
21.01
|
Staybridge Suites Bloomington
|
0.8%
|
3,578,475
|
2,114,459
|
1,464,016
|
4,033,234
|
4,074,602
|
2,468,739
|
1,605,863
|
162,984
|
|||||||||||||||||
Property
|
21.02
|
Hilton Garden Inn Bloomington
|
0.7%
|
3,355,414
|
2,378,694
|
976,720
|
3,581,226
|
4,128,188
|
2,808,193
|
1,319,995
|
165,128
|
|||||||||||||||||
Loan
|
22
|
Aloft Hotel Chicago O Hare (33)
|
1.5%
|
7,551,181
|
5,704,838
|
1,846,343
|
13.9%
|
12.0%
|
8,319,903
|
9,671,390
|
6,824,845
|
2,846,545
|
386,856
|
|||||||||||||||
Loan
|
23
|
Shook Retail Portfolio (32)
|
1.3%
|
2,290,194
|
715,853
|
1,574,341
|
10.0%
|
9.5%
|
2,312,409
|
2,616,586
|
764,313
|
1,852,273
|
49,956
|
49,996
|
||||||||||||||
Property
|
23.01
|
Champaign Marketview
|
0.6%
|
1,036,016
|
303,065
|
732,951
|
1,014,228
|
1,108,459
|
333,139
|
775,320
|
21,564
|
21,563
|
||||||||||||||||
Property
|
23.02
|
Castleton Pavilion
|
0.4%
|
792,892
|
217,673
|
575,219
|
707,673
|
817,231
|
230,415
|
586,816
|
15,794
|
15,793
|
||||||||||||||||
Property
|
23.03
|
Castleton Marketplace
|
0.3%
|
461,286
|
195,114
|
266,171
|
590,508
|
690,896
|
200,759
|
490,136
|
12,598
|
12,640
|
||||||||||||||||
Loan
|
24
|
515 Tower
|
1.3%
|
3,043,081
|
1,310,850
|
1,732,231
|
10.2%
|
9.2%
|
3,291,027
|
3,223,276
|
1,383,252
|
1,840,023
|
25,517
|
155,327
|
||||||||||||||
Loan
|
25
|
Animas Valley
|
1.3%
|
2,793,683
|
1,283,587
|
1,510,097
|
10.9%
|
10.6%
|
2,693,304
|
2,797,110
|
840,880
|
1,956,229
|
49,100
|
|||||||||||||||
Loan
|
26
|
Autumn Chase Apartments
|
1.2%
|
351,371
|
48,355
|
303,016
|
8.8%
|
8.5%
|
2,611,932
|
2,548,250
|
1,009,422
|
1,538,828
|
51,600
|
|||||||||||||||
Loan
|
27
|
Trails of Ashford (33)
|
1.1%
|
2,937,546
|
1,931,224
|
1,006,322
|
10.4%
|
9.3%
|
3,601,464
|
3,838,843
|
2,283,553
|
1,555,291
|
154,200
|
|||||||||||||||
Loan
|
28
|
1045 Bryant Street
|
1.1%
|
9.8%
|
9.5%
|
1,604,319
|
1,747,578
|
287,967
|
1,459,610
|
4,856
|
30,348
|
|||||||||||||||||
Loan
|
29
|
Sail Cloth Factory Apartments
|
1.0%
|
1,628,174
|
803,467
|
824,707
|
8.2%
|
8.0%
|
1,607,028
|
1,830,254
|
666,183
|
1,164,071
|
21,400
|
|||||||||||||||
Loan
|
30
|
Plaza at Riverlakes
|
1.0%
|
1,683,791
|
433,074
|
1,250,717
|
8.8%
|
8.1%
|
1,839,024
|
1,686,999
|
482,589
|
1,204,410
|
15,426
|
77,128
|
||||||||||||||
Loan
|
31
|
Shadrall Auburndale Portfolio
|
1.0%
|
1,867,950
|
552,135
|
1,315,815
|
12.1%
|
10.9%
|
1,827,540
|
2,548,246
|
932,836
|
1,615,410
|
28,311
|
126,162
|
||||||||||||||
Property
|
31.01
|
Stockton
|
0.4%
|
1,342,253
|
458,920
|
883,333
|
771,972
|
1,161,487
|
496,760
|
664,727
|
10,792
|
56,483
|
||||||||||||||||
Property
|
31.02
|
San Leandro
|
0.2%
|
313,393
|
93,215
|
220,178
|
391,908
|
586,800
|
249,952
|
336,849
|
9,828
|
25,848
|
||||||||||||||||
Property
|
31.03
|
New Brunswick
|
0.2%
|
212,304
|
212,304
|
390,660
|
441,411
|
89,365
|
352,046
|
4,521
|
25,154
|
|||||||||||||||||
Property
|
31.04
|
Santa Ana
|
0.2%
|
273,000
|
358,548
|
96,759
|
261,788
|
3,170
|
18,677
|
|||||||||||||||||||
Loan
|
32
|
TPI Staybridge Suites Naples
|
0.9%
|
3,173,399
|
2,038,727
|
1,134,672
|
13.0%
|
11.8%
|
3,911,499
|
4,081,635
|
2,398,117
|
1,683,518
|
163,265
|
|||||||||||||||
Loan
|
33
|
Candle Lite
|
0.9%
|
12.6%
|
10.5%
|
1,755,008
|
1,667,258
|
50,018
|
1,617,240
|
87,750
|
175,501
|
|||||||||||||||||
Loan
|
34
|
Kyrene Village
|
0.9%
|
1,149,644
|
448,325
|
701,318
|
9.8%
|
8.9%
|
1,304,680
|
1,670,148
|
486,404
|
1,183,745
|
48,352
|
63,349
|
||||||||||||||
Loan
|
35
|
601 Glenoaks
|
0.8%
|
1,335,682
|
602,603
|
733,079
|
9.3%
|
8.3%
|
1,816,270
|
1,643,020
|
625,032
|
1,017,988
|
18,502
|
91,982
|
||||||||||||||
Loan
|
36
|
Staybridge - Austin
|
0.8%
|
3,305,036
|
2,551,391
|
753,645
|
14.5%
|
12.8%
|
4,531,824
|
4,644,536
|
3,052,231
|
1,592,304
|
185,781
|
|||||||||||||||
Loan
|
37
|
Park at Willowbrook
|
0.7%
|
1,535,915
|
832,179
|
703,737
|
8.3%
|
7.8%
|
1,814,412
|
1,773,119
|
938,488
|
834,631
|
57,000
|
|||||||||||||||
Loan
|
38
|
West Point Village Apartments
|
0.7%
|
12.3%
|
11.1%
|
2,325,015
|
2,326,991
|
1,287,224
|
1,039,766
|
103,620
|
||||||||||||||||||
Loan
|
39
|
New Orleans Self Storage
|
0.6%
|
1,050,575
|
466,037
|
584,538
|
9.8%
|
9.6%
|
1,378,752
|
1,364,093
|
482,732
|
881,362
|
15,999
|
|||||||||||||||
Loan
|
40
|
Holiday Inn Express Baytown
|
0.6%
|
12.2%
|
10.9%
|
2,791,960
|
2,826,657
|
1,745,121
|
1,081,536
|
113,066
|
||||||||||||||||||
Loan
|
41
|
Walgreens Severna
|
0.6%
|
916,102
|
112,416
|
803,686
|
8.7%
|
8.7%
|
90,764
|
909,818
|
150,153
|
759,665
|
1,445
|
COMM 2015-DC1
|
||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||||||
% of
|
Third
|
Third
|
Third
|
|||||||||||||||||||||||||
Property
|
Initial Pool
|
Most Recent
|
Most Recent
|
Most Recent
|
Underwritten NOI
|
Underwritten NCF
|
Underwritten
|
Underwritten
|
Underwritten
|
Underwritten
|
Underwritten
|
Underwritten
|
||||||||||||||||
Flag
|
ID
|
Property Name
|
Balance
|
EGI($)
|
Expenses($)
|
NOI($)
|
Debt Yield (10)(13)
|
Debt Yield (10)(13)
|
Revenue($)
|
EGI($)
|
Expenses($)
|
NOI ($)
|
Reserves($)
|
TI/LC($)
|
||||||||||||||
Loan
|
42
|
Caremark
|
0.6%
|
11.3%
|
10.1%
|
1,015,724
|
1,492,654
|
524,712
|
967,942
|
45,554
|
54,643
|
|||||||||||||||||
Loan
|
43
|
Valley York Apartments
|
0.6%
|
1,891,035
|
1,061,687
|
829,348
|
10.0%
|
9.0%
|
2,035,056
|
1,966,032
|
1,118,344
|
847,688
|
87,570
|
|||||||||||||||
Loan
|
44
|
StorQuest Thousand Oaks
|
0.6%
|
664,911
|
327,870
|
337,041
|
9.1%
|
9.0%
|
1,141,248
|
1,177,541
|
412,357
|
765,185
|
8,518
|
|||||||||||||||
Loan
|
45
|
440 Coburg Road
|
0.6%
|
1,067,507
|
190,792
|
876,715
|
9.4%
|
8.9%
|
1,149,076
|
966,260
|
198,766
|
767,494
|
4,430
|
29,530
|
||||||||||||||
Loan
|
46
|
Hellmann Worldwide Miami
|
0.6%
|
15.7%
|
15.4%
|
1,358,148
|
1,936,391
|
680,158
|
1,256,233
|
24,694
|
||||||||||||||||||
Loan
|
47
|
Storage Pros Portfolio
|
0.6%
|
912,053
|
331,317
|
580,736
|
10.2%
|
9.9%
|
1,471,630
|
1,174,917
|
366,348
|
808,569
|
17,520
|
|||||||||||||||
Property
|
47.01
|
AAA Storage
|
0.3%
|
465,985
|
169,477
|
296,508
|
808,474
|
599,218
|
189,270
|
409,948
|
7,029
|
|||||||||||||||||
Property
|
47.02
|
Storage Plex
|
0.3%
|
446,068
|
161,840
|
284,228
|
663,156
|
575,699
|
177,078
|
398,621
|
10,491
|
|||||||||||||||||
Loan
|
48
|
Valley Oaks Shopping Center
|
0.6%
|
1,100,613
|
305,855
|
794,757
|
10.0%
|
9.1%
|
811,205
|
1,102,045
|
328,052
|
773,993
|
25,247
|
46,910
|
||||||||||||||
Loan
|
49
|
Evergreen Estates MHC
|
0.5%
|
1,682,310
|
971,182
|
711,128
|
13.9%
|
13.0%
|
1,832,832
|
1,877,010
|
889,400
|
987,610
|
64,750
|
|||||||||||||||
Loan
|
50
|
Alum Rock Self Storage
|
0.5%
|
1,179,099
|
505,455
|
673,644
|
10.5%
|
10.3%
|
1,191,888
|
1,245,114
|
511,343
|
733,772
|
10,066
|
|||||||||||||||
Loan
|
51
|
5555 East Van Buren
|
0.5%
|
691,296
|
363,787
|
327,509
|
11.2%
|
9.5%
|
1,115,130
|
1,164,362
|
411,422
|
752,940
|
11,725
|
100,130
|
||||||||||||||
Loan
|
52
|
Roble Vista Apartments
|
0.5%
|
636,069
|
155,652
|
480,417
|
8.6%
|
8.5%
|
735,000
|
718,963
|
159,241
|
559,723
|
5,000
|
|||||||||||||||
Loan
|
53
|
3275 Veterans Memorial Highway
|
0.5%
|
10.0%
|
9.2%
|
1,310,487
|
1,040,051
|
402,802
|
637,249
|
14,348
|
35,871
|
|||||||||||||||||
Loan
|
54
|
Real Plaza & Santa Rosa Warehouse
|
0.4%
|
1,219,359
|
569,836
|
649,523
|
11.7%
|
9.9%
|
1,371,812
|
1,303,221
|
603,970
|
699,252
|
14,129
|
93,184
|
||||||||||||||
Property
|
54.01
|
Plaza Real Shopping Court & Office
|
0.3%
|
831,119
|
343,559
|
487,560
|
885,812
|
841,521
|
347,561
|
493,960
|
5,115
|
25,574
|
||||||||||||||||
Property
|
54.02
|
Santa Rosa Warehouse
|
0.1%
|
388,240
|
226,277
|
161,963
|
486,000
|
461,700
|
256,409
|
205,291
|
9,015
|
67,610
|
||||||||||||||||
Loan
|
55
|
Mainstay Suites
|
0.4%
|
12.5%
|
11.2%
|
1,735,347
|
1,769,315
|
1,080,519
|
688,796
|
70,773
|
||||||||||||||||||
Loan
|
56
|
Jupiter Park Self Storage
|
0.4%
|
599,887
|
485,417
|
114,470
|
10.9%
|
10.6%
|
1,036,384
|
984,060
|
383,730
|
600,330
|
16,458
|
|||||||||||||||
Loan
|
57
|
Southfield Shopping Center
|
0.4%
|
811,696
|
304,184
|
507,512
|
9.6%
|
8.4%
|
548,501
|
855,288
|
353,176
|
502,112
|
11,815
|
50,915
|
||||||||||||||
Loan
|
58
|
Palms at Belleaire Apartments
|
0.4%
|
679,111
|
294,021
|
385,090
|
8.4%
|
7.9%
|
811,440
|
745,216
|
315,804
|
429,412
|
24,930
|
|||||||||||||||
Loan
|
59
|
Brookhollow Apartments
|
0.3%
|
1,128,887
|
699,384
|
429,503
|
11.7%
|
10.8%
|
1,286,220
|
1,218,933
|
666,123
|
552,809
|
41,600
|
|||||||||||||||
Loan
|
60
|
The Annex of Vincennes
|
0.3%
|
9.7%
|
9.3%
|
751,916
|
757,200
|
299,312
|
457,888
|
17,280
|
||||||||||||||||||
Loan
|
61
|
Comfort Inn - St. Clairsville
|
0.3%
|
18.6%
|
17.0%
|
1,690,527
|
1,694,528
|
865,823
|
828,704
|
67,781
|
||||||||||||||||||
Loan
|
62
|
Eastland Plaza (29)
|
0.3%
|
1,059,025
|
357,836
|
701,189
|
12.5%
|
11.5%
|
776,507
|
942,723
|
410,507
|
532,215
|
20,289
|
22,211
|
||||||||||||||
Loan
|
63
|
Storage Pros - Bordeaux
|
0.3%
|
454,186
|
204,792
|
249,394
|
10.0%
|
9.8%
|
786,394
|
613,275
|
189,357
|
423,918
|
7,808
|
|||||||||||||||
Loan
|
64
|
Walgreens Broomfield
|
0.3%
|
429,860
|
78,956
|
350,904
|
8.2%
|
8.2%
|
350,904
|
418,270
|
88,667
|
329,603
|
1,449
|
|||||||||||||||
Loan
|
65
|
Sleep Inn - Sarasota
|
0.3%
|
15.1%
|
13.3%
|
1,746,316
|
1,758,782
|
1,157,478
|
601,304
|
70,351
|
||||||||||||||||||
Loan
|
66
|
Columbia Marketplace
|
0.3%
|
660,295
|
232,429
|
427,866
|
12.5%
|
10.1%
|
811,946
|
755,446
|
262,469
|
492,977
|
32,773
|
59,612
|
||||||||||||||
Loan
|
67
|
6425 North Washington
|
0.3%
|
380,237
|
165,858
|
214,379
|
10.4%
|
9.2%
|
435,804
|
564,790
|
187,160
|
377,630
|
12,186
|
32,496
|
||||||||||||||
COMM 2015-DC1
|
||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||
% of
|
||||||||||||||||||||
Property
|
Initial Pool
|
Underwritten
|
Ownership
|
Ground Lease
|
Ground Lease
|
Lease
|
||||||||||||||
Flag
|
ID
|
Property Name
|
Balance
|
NCF ($)
|
Interest (14)(16)(17)
|
Expiration(17)
|
Extension Terms(17)
|
Largest Tenant(18)(20)(21)(22)
|
SF
|
Expiration (19)
|
||||||||||
Loan
|
1
|
Pinnacle Hills Promenade
|
8.7%
|
11,709,404
|
Fee Simple
|
JCPenney
|
98,540
|
09/30/2026
|
||||||||||||
Loan
|
2
|
26 Broadway (30)(32)
|
8.6%
|
15,556,369
|
Fee Simple/Leasehold
|
12/31/2036
|
None
|
NYC Department of Education
|
288,090
|
03/14/2041
|
||||||||||
Loan
|
3
|
Hampton Inn UN & HIX Herald Square (29)(31)
|
6.1%
|
8,361,521
|
Fee Simple
|
|||||||||||||||
Property
|
3.01
|
Hampton Inn United Nations
|
3.4%
|
4,482,269
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
3.02
|
Holiday Inn Express Herald Square
|
2.7%
|
3,879,252
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
4
|
Keystone Summit Corporate Park
|
5.5%
|
6,027,869
|
Fee Simple
|
Westinghouse Electric Company
|
176,058
|
06/30/2025
|
||||||||||||
Loan
|
5
|
SoHo Portfolio (32)
|
5.5%
|
5,219,504
|
Fee Simple
|
|||||||||||||||
Property
|
5.01
|
459 Broadway
|
2.9%
|
2,868,422
|
Fee Simple
|
Squarespace, Inc.
|
13,000
|
6/30/2020
|
||||||||||||
Property
|
5.02
|
427 Broadway
|
2.6%
|
2,351,082
|
Fee Simple
|
Psyop Media Company, LLC
|
19,500
|
4/30/2025
|
||||||||||||
Loan
|
6
|
Sylvan Corporate Center
|
4.2%
|
5,630,543
|
Fee Simple
|
|||||||||||||||
Property
|
6.01
|
Sylvan Corporate Center (II)
|
2.4%
|
3,115,698
|
Fee Simple
|
Unilever (Conopco, Inc.)
|
61,525
|
05/31/2018
|
||||||||||||
Property
|
6.02
|
Sylvan Corporate Center (I)
|
1.9%
|
2,514,844
|
Fee Simple
|
LG Electronics U.S.A., Inc
|
66,503
|
07/20/2019
|
||||||||||||
Loan
|
7
|
100 West 57th Street (30)
|
2.9%
|
4,213,128
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
8
|
115 Mercer
|
2.6%
|
2,632,064
|
Fee Simple
|
Derek Lam
|
4,100
|
11/30/2024
|
||||||||||||
Loan
|
9
|
Residences of South Hills
|
2.5%
|
3,066,085
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
10
|
Stanford Medical Office Building
|
2.3%
|
2,659,207
|
Fee Simple
|
Stanford Hospital & Clinics
|
18,645
|
07/31/2018
|
||||||||||||
Loan
|
11
|
Axcelis Corporate Center
|
2.3%
|
3,759,502
|
Fee Simple
|
Axcelis Technologies, Inc.
|
417,313
|
01/30/2037
|
||||||||||||
Loan
|
12
|
760 & 800 Westchester Avenue (30)(32)
|
2.3%
|
8,115,451
|
Fee Simple
|
CBL Path
|
64,584
|
11/30/2016
|
||||||||||||
Loan
|
13
|
Home Depot Somerville
|
2.2%
|
2,257,757
|
Fee Simple
|
Home Depot U.S.A., Inc.
|
123,840
|
01/31/2018
|
||||||||||||
Loan
|
14
|
ATK Plymouth
|
2.0%
|
2,810,311
|
Fee Simple
|
Alliant Techsystems, Inc.
|
191,336
|
11/30/2024
|
||||||||||||
Loan
|
15
|
Legacy at Lake Park
|
1.9%
|
2,711,242
|
Fee Simple
|
Sutter Connect, LLC
|
99,159
|
01/31/2025
|
||||||||||||
Loan
|
16
|
AHIP Gateway Portfolio
|
1.9%
|
3,684,663
|
Fee Simple
|
|||||||||||||||
Property
|
16.01
|
Courtyard Statesville Moorseville/Lake Norman
|
0.6%
|
1,148,751
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
16.02
|
Hampton Inn Statesville
|
0.5%
|
1,132,900
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
16.03
|
Fairfield Inn & Suites Titusville Kennedy Space Center
|
0.4%
|
783,505
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
16.04
|
Fairfield Inn & Suites Palm Bay/Viera
|
0.3%
|
619,507
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
17
|
200 West Second Street (32)
|
1.9%
|
2,674,000
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
18
|
Maritime Hotel
|
1.8%
|
5,227,977
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
19
|
Tintri Mountain View (33)
|
1.6%
|
2,284,147
|
Fee Simple
|
Tintri, Inc.
|
67,000
|
08/14/2022
|
||||||||||||
Loan
|
20
|
Campus at Greenhill
|
1.5%
|
1,402,301
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
21
|
TPI Hospitality Pool C
|
1.5%
|
2,597,747
|
Fee Simple
|
|||||||||||||||
Property
|
21.01
|
Staybridge Suites Bloomington
|
0.8%
|
1,442,879
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
21.02
|
Hilton Garden Inn Bloomington
|
0.7%
|
1,154,867
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
22
|
Aloft Hotel Chicago O Hare (33)
|
1.5%
|
2,459,690
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
23
|
Shook Retail Portfolio (32)
|
1.3%
|
1,752,320
|
Fee Simple
|
|||||||||||||||
Property
|
23.01
|
Champaign Marketview
|
0.6%
|
732,193
|
Fee Simple
|
TJ Maxx
|
30,900
|
1/31/2021
|
||||||||||||
Property
|
23.02
|
Castleton Pavilion
|
0.4%
|
555,229
|
Fee Simple
|
Furniture for Less
|
23,036
|
1/4/2017
|
||||||||||||
Property
|
23.03
|
Castleton Marketplace
|
0.3%
|
464,899
|
Fee Simple
|
Guitar Center
|
15,625
|
3/22/2016
|
||||||||||||
Loan
|
24
|
515 Tower
|
1.3%
|
1,659,179
|
Fee Simple
|
State of Utah - ORS
|
71,628
|
06/30/2018
|
||||||||||||
Loan
|
25
|
Animas Valley
|
1.3%
|
1,907,129
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
26
|
Autumn Chase Apartments
|
1.2%
|
1,487,228
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
27
|
Trails of Ashford (33)
|
1.1%
|
1,401,091
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
28
|
1045 Bryant Street
|
1.1%
|
1,424,407
|
Fee Simple
|
Airware
|
25,987
|
04/30/2019
|
||||||||||||
Loan
|
29
|
Sail Cloth Factory Apartments
|
1.0%
|
1,142,671
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
30
|
Plaza at Riverlakes
|
1.0%
|
1,111,856
|
Fee Simple
|
Save Mart
|
58,000
|
11/30/2026
|
||||||||||||
Loan
|
31
|
Shadrall Auburndale Portfolio
|
1.0%
|
1,460,937
|
Fee Simple
|
|||||||||||||||
Property
|
31.01
|
Stockton
|
0.4%
|
597,452
|
Fee Simple
|
FP Stores, Inc.
|
14,248
|
03/31/2022
|
||||||||||||
Property
|
31.02
|
San Leandro
|
0.2%
|
301,173
|
Fee Simple
|
Estudillo Hospital Corp.
|
33,890
|
06/30/2024
|
||||||||||||
Property
|
31.03
|
New Brunswick
|
0.2%
|
322,371
|
Fee Simple
|
Rite Aid of New Jersey, Inc.
|
30,142
|
05/31/2027
|
||||||||||||
Property
|
31.04
|
Santa Ana
|
0.2%
|
239,941
|
Fee Simple
|
Dolgen California, LLC
|
21,264
|
05/31/2024
|
||||||||||||
Loan
|
32
|
TPI Staybridge Suites Naples
|
0.9%
|
1,520,253
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
33
|
Candle Lite
|
0.9%
|
1,353,989
|
Fee Simple
|
CL Products International, LLC
|
877,504
|
06/30/2029
|
||||||||||||
Loan
|
34
|
Kyrene Village
|
0.9%
|
1,072,043
|
Fee Simple
|
Wal-Mart Stores, Inc
|
44,468
|
8/27/2023
|
||||||||||||
Loan
|
35
|
601 Glenoaks
|
0.8%
|
907,504
|
Fee Simple
|
Infinity Insurance
|
8,870
|
12/31/2016
|
||||||||||||
Loan
|
36
|
Staybridge - Austin
|
0.8%
|
1,406,523
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
37
|
Park at Willowbrook
|
0.7%
|
777,631
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
38
|
West Point Village Apartments
|
0.7%
|
936,146
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
39
|
New Orleans Self Storage
|
0.6%
|
865,363
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
40
|
Holiday Inn Express Baytown
|
0.6%
|
968,469
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
41
|
Walgreens Severna
|
0.6%
|
758,220
|
Fee Simple/Leasehold
|
07/08/2029
|
8, 5-year options
|
Walgreen Co.
|
14,448
|
07/08/2029
|
COMM 2015-DC1
|
||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||
% of
|
||||||||||||||||||||
Property
|
Initial Pool
|
Underwritten
|
Ownership
|
Ground Lease
|
Ground Lease
|
Lease
|
||||||||||||||
Flag
|
ID
|
Property Name
|
Balance
|
NCF ($)
|
Interest (14)(16)(17)
|
Expiration(17)
|
Extension Terms(17)
|
Largest Tenant(18)(20)(21)(22)
|
SF
|
Expiration (19)
|
||||||||||
Loan
|
42
|
Caremark
|
0.6%
|
867,745
|
Fee Simple
|
Caremark, LLC
|
123,118
|
12/31/2024
|
||||||||||||
Loan
|
43
|
Valley York Apartments
|
0.6%
|
760,118
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
44
|
StorQuest Thousand Oaks
|
0.6%
|
756,667
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
45
|
440 Coburg Road
|
0.6%
|
733,535
|
Fee Simple
|
Sleep Country
|
5,026
|
03/01/2019
|
||||||||||||
Loan
|
46
|
Hellmann Worldwide Miami
|
0.6%
|
1,231,539
|
Fee Simple
|
Hellmann Worldwide Logistics Inc., USA
|
246,936
|
11/30/2029
|
||||||||||||
Loan
|
47
|
Storage Pros Portfolio
|
0.6%
|
791,049
|
Fee Simple
|
NAP
|
||||||||||||||
Property
|
47.01
|
AAA Storage
|
0.3%
|
402,919
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
47.02
|
Storage Plex
|
0.3%
|
388,130
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
48
|
Valley Oaks Shopping Center
|
0.6%
|
701,836
|
Fee Simple
|
MarVal
|
31,200
|
12/31/2018
|
||||||||||||
Loan
|
49
|
Evergreen Estates MHC
|
0.5%
|
922,860
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
50
|
Alum Rock Self Storage
|
0.5%
|
723,706
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
51
|
5555 East Van Buren
|
0.5%
|
641,085
|
Fee Simple
|
Cemex Construction Material
|
18,149
|
02/28/2022
|
||||||||||||
Loan
|
52
|
Roble Vista Apartments
|
0.5%
|
554,723
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
53
|
3275 Veterans Memorial Highway
|
0.5%
|
587,030
|
Fee Simple
|
St. Charles Hospital
|
6,500
|
03/31/2017
|
||||||||||||
Loan
|
54
|
Real Plaza & Santa Rosa Warehouse
|
0.4%
|
591,938
|
Fee Simple
|
|||||||||||||||
Property
|
54.01
|
Plaza Real Shopping Court & Office
|
0.3%
|
463,271
|
Fee Simple
|
Tinto y Blanco / Berimbau
|
4,147
|
04/01/2019
|
||||||||||||
Property
|
54.02
|
Santa Rosa Warehouse
|
0.1%
|
128,666
|
Fee Simple
|
Guaynabo Industrial
|
14,300
|
06/01/2019
|
||||||||||||
Loan
|
55
|
Mainstay Suites
|
0.4%
|
618,024
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
56
|
Jupiter Park Self Storage
|
0.4%
|
583,873
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
57
|
Southfield Shopping Center
|
0.4%
|
439,382
|
Fee Simple
|
Rite Aid
|
16,812
|
06/30/2017
|
||||||||||||
Loan
|
58
|
Palms at Belleaire Apartments
|
0.4%
|
404,482
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
59
|
Brookhollow Apartments
|
0.3%
|
511,209
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
60
|
The Annex of Vincennes
|
0.3%
|
440,608
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
61
|
Comfort Inn - St. Clairsville
|
0.3%
|
760,923
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
62
|
Eastland Plaza (29)
|
0.3%
|
489,716
|
Fee Simple
|
Dollar General
|
9,757
|
08/31/2016
|
||||||||||||
Loan
|
63
|
Storage Pros - Bordeaux
|
0.3%
|
416,110
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
64
|
Walgreens Broomfield
|
0.3%
|
328,153
|
Fee Simple
|
Walgreen Co.
|
14,490
|
08/30/2027
|
||||||||||||
Loan
|
65
|
Sleep Inn - Sarasota
|
0.3%
|
530,953
|
Fee Simple
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
66
|
Columbia Marketplace
|
0.3%
|
400,593
|
Fee Simple
|
Winn Dixie
|
41,895
|
09/23/2017
|
||||||||||||
Loan
|
67
|
6425 North Washington
|
0.3%
|
332,948
|
Fee Simple
|
Garcia and Garcia
|
17,150
|
01/31/2018
|
||||||||||||
COMM 2015-DC1
|
||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||
% of
|
||||||||||||||||||||||||
Property
|
Initial Pool
|
Lease
|
Lease
|
Lease
|
||||||||||||||||||||
Flag
|
ID
|
Property Name
|
Balance
|
2nd Largest Tenant (20)(21)(22)
|
SF
|
Expiration (19)
|
3rd Largest Tenant(21)
|
SF
|
Expiration (19)
|
4th Largest Tenant(20)(21)(22)
|
SF
|
Expiration (19)
|
||||||||||||
Loan
|
1
|
Pinnacle Hills Promenade
|
8.7%
|
Gordmans
|
53,908
|
03/31/2018
|
Malco Theatre
|
42,860
|
01/31/2022
|
Haverty’s Furniture
|
33,039
|
09/30/2024
|
||||||||||||
Loan
|
2
|
26 Broadway (30)(32)
|
8.6%
|
Juvenile Diabetes Research Foundation
|
84,582
|
12/31/2019
|
State of New York Court of Claims
|
48,687
|
9/30/2021
|
New York Film Academy
|
43,865
|
1/14/2030
|
||||||||||||
Loan
|
3
|
Hampton Inn UN & HIX Herald Square (29)(31)
|
6.1%
|
|||||||||||||||||||||
Property
|
3.01
|
Hampton Inn United Nations
|
3.4%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
3.02
|
Holiday Inn Express Herald Square
|
2.7%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
4
|
Keystone Summit Corporate Park
|
5.5%
|
Heinz North America
|
156,032
|
02/28/2020
|
Accredo Health Group
|
99,018
|
03/28/2024
|
Federated Investors
|
93,874
|
02/28/2026
|
||||||||||||
Loan
|
5
|
SoHo Portfolio (32)
|
5.5%
|
|||||||||||||||||||||
Property
|
5.01
|
459 Broadway
|
2.9%
|
Yoga Works, Inc.
|
13,000
|
9/10/2023
|
Duane Reade
|
10,000
|
1/31/2028
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
5.02
|
427 Broadway
|
2.6%
|
American Apparel
|
8,498
|
1/31/2019
|
Night Agency, LLC
|
6,500
|
1/31/2017
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
6
|
Sylvan Corporate Center
|
4.2%
|
|||||||||||||||||||||
Property
|
6.01
|
Sylvan Corporate Center (II)
|
2.4%
|
Whole Foods Market Group
|
38,300
|
08/31/2019
|
International Business Machines
|
27,315
|
04/30/2016
|
Kennedy Funding, Inc.
|
5,393
|
08/19/2022
|
||||||||||||
Property
|
6.02
|
Sylvan Corporate Center (I)
|
1.9%
|
Unilever (Conopco, Inc.)
|
27,080
|
02/28/2019
|
LG Chem America, Inc.
|
11,882
|
08/31/2019
|
Kolmer, LLC
|
10,652
|
06/14/2021
|
||||||||||||
Loan
|
7
|
100 West 57th Street (30)
|
2.9%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
8
|
115 Mercer
|
2.6%
|
The Kooples Bloom
|
3,400
|
10/31/2024
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
9
|
Residences of South Hills
|
2.5%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
10
|
Stanford Medical Office Building
|
2.3%
|
Lucile Packard Childrens Hospital
|
15,211
|
07/31/2018
|
Dr. Jon Starr
|
2,876
|
07/31/2018
|
Dr. Scott Fross
|
2,492
|
07/31/2018
|
||||||||||||
Loan
|
11
|
Axcelis Corporate Center
|
2.3%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
12
|
760 & 800 Westchester Avenue (30)(32)
|
2.3%
|
Guardian Life Insurance
|
40,973
|
03/31/2022
|
Broadview Networks, Inc
|
27,080
|
04/30/2019
|
WRNN-TV Associates
|
24,391
|
11/30/2015
|
||||||||||||
Loan
|
13
|
Home Depot Somerville
|
2.2%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
14
|
ATK Plymouth
|
2.0%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
15
|
Legacy at Lake Park
|
1.9%
|
Evault, Inc.
|
35,231
|
10/31/2017
|
Stoneriver Pharmacy Solutions, Inc.
|
26,594
|
09/30/2019
|
Inthinc Technology Solutions, Inc.
|
16,451
|
01/31/2016
|
||||||||||||
Loan
|
16
|
AHIP Gateway Portfolio
|
1.9%
|
|||||||||||||||||||||
Property
|
16.01
|
Courtyard Statesville Moorseville/Lake Norman
|
0.6%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
16.02
|
Hampton Inn Statesville
|
0.5%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
16.03
|
Fairfield Inn & Suites Titusville Kennedy Space Center
|
0.4%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
16.04
|
Fairfield Inn & Suites Palm Bay/Viera
|
0.3%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
17
|
200 West Second Street (32)
|
1.9%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
18
|
Maritime Hotel
|
1.8%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
19
|
Tintri Mountain View (33)
|
1.6%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
20
|
Campus at Greenhill
|
1.5%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
21
|
TPI Hospitality Pool C
|
1.5%
|
|||||||||||||||||||||
Property
|
21.01
|
Staybridge Suites Bloomington
|
0.8%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
21.02
|
Hilton Garden Inn Bloomington
|
0.7%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
22
|
Aloft Hotel Chicago O Hare (33)
|
1.5%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
23
|
Shook Retail Portfolio (32)
|
1.3%
|
|||||||||||||||||||||
Property
|
23.01
|
Champaign Marketview
|
0.6%
|
Sears Hometown Store
|
6,500
|
9/30/2024
|
The Music Shoppe
|
5,800
|
7/31/2018
|
Family Christian Bookstores
|
4,000
|
1/31/2018
|
||||||||||||
Property
|
23.02
|
Castleton Pavilion
|
0.4%
|
Harbor Freight Tools
|
15,000
|
4/30/2016
|
Outback Steakhouse
|
7,200
|
10/31/2015
|
Dinetteland
|
7,120
|
10/31/2015
|
||||||||||||
Property
|
23.03
|
Castleton Marketplace
|
0.3%
|
Furniture Discounters dba Urban Styles
|
15,400
|
11/20/2019
|
River of Life Church
|
4,000
|
8/31/2015
|
Inspirations Furniture
|
3,552
|
11/26/2015
|
||||||||||||
Loan
|
24
|
515 Tower
|
1.3%
|
State of Utah -DOH
|
25,618
|
12/31/2017
|
Cicero Research
|
17,698
|
03/31/2016
|
University of Utah
|
16,372
|
01/31/2025
|
||||||||||||
Loan
|
25
|
Animas Valley
|
1.3%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
26
|
Autumn Chase Apartments
|
1.2%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
27
|
Trails of Ashford (33)
|
1.1%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
28
|
1045 Bryant Street
|
1.1%
|
Cambria
|
4,361
|
01/31/2025
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
29
|
Sail Cloth Factory Apartments
|
1.0%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
30
|
Plaza at Riverlakes
|
1.0%
|
Fitness 19
|
7,200
|
12/31/2015
|
Baja Fresh
|
3,010
|
03/31/2018
|
Juicy Burger
|
2,885
|
01/31/2018
|
||||||||||||
Loan
|
31
|
Shadrall Auburndale Portfolio
|
1.0%
|
|||||||||||||||||||||
Property
|
31.01
|
Stockton
|
0.4%
|
Central Valley Party Supply
|
10,063
|
04/30/2016
|
Sees Candies, Inc.
|
5,300
|
07/31/2016
|
Sacramento Access Dental, Inc.
|
5,000
|
04/30/2016
|
||||||||||||
Property
|
31.02
|
San Leandro
|
0.2%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
31.03
|
New Brunswick
|
0.2%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
31.04
|
Santa Ana
|
0.2%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
32
|
TPI Staybridge Suites Naples
|
0.9%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
33
|
Candle Lite
|
0.9%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
34
|
Kyrene Village
|
0.9%
|
Kyrene Lanes Bowling
|
36,887
|
5/31/2017
|
Dollar Tree Stores
|
11,924
|
5/31/2016
|
AAA Auto Repair
|
5,120
|
2/28/2018
|
||||||||||||
Loan
|
35
|
601 Glenoaks
|
0.8%
|
Counseling for Kids
|
7,969
|
02/28/2016
|
Adolph Ziemba AIA & Assoc.
|
5,621
|
05/31/2016
|
Security Paving
|
4,823
|
12/24/2018
|
||||||||||||
Loan
|
36
|
Staybridge - Austin
|
0.8%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
37
|
Park at Willowbrook
|
0.7%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
38
|
West Point Village Apartments
|
0.7%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
39
|
New Orleans Self Storage
|
0.6%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
40
|
Holiday Inn Express Baytown
|
0.6%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
41
|
Walgreens Severna
|
0.6%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
COMM 2015-DC1
|
||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||
% of
|
||||||||||||||||||||||||
Property
|
Initial Pool
|
Lease
|
Lease
|
Lease
|
||||||||||||||||||||
Flag
|
ID
|
Property Name
|
Balance
|
2nd Largest Tenant (20)(21)(22)
|
SF
|
Expiration (19)
|
3rd Largest Tenant(21)
|
SF
|
Expiration (19)
|
4th Largest Tenant(20)(21)(22)
|
SF
|
Expiration (19)
|
||||||||||||
Loan
|
42
|
Caremark
|
0.6%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
43
|
Valley York Apartments
|
0.6%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
44
|
StorQuest Thousand Oaks
|
0.6%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
45
|
440 Coburg Road
|
0.6%
|
InterDent
|
3,200
|
07/17/2022
|
Café 440
|
2,722
|
06/01/2019
|
Chipotle
|
2,434
|
07/08/2019
|
||||||||||||
Loan
|
46
|
Hellmann Worldwide Miami
|
0.6%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
47
|
Storage Pros Portfolio
|
0.6%
|
|||||||||||||||||||||
Property
|
47.01
|
AAA Storage
|
0.3%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
47.02
|
Storage Plex
|
0.3%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
48
|
Valley Oaks Shopping Center
|
0.6%
|
CVS Longs Drug
|
16,200
|
05/31/2015
|
U.S. Post Office
|
6,332
|
07/21/2016
|
Center for Integrative Medicine
|
4,025
|
MTM
|
||||||||||||
Loan
|
49
|
Evergreen Estates MHC
|
0.5%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
50
|
Alum Rock Self Storage
|
0.5%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
51
|
5555 East Van Buren
|
0.5%
|
Off Madison Avenue, Inc.
|
13,759
|
07/31/2018
|
Edison Power Constructors
|
7,674
|
05/31/2019
|
Corgan Associates, Inc.
|
4,802
|
09/30/2017
|
||||||||||||
Loan
|
52
|
Roble Vista Apartments
|
0.5%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
53
|
3275 Veterans Memorial Highway
|
0.5%
|
TTI
|
6,068
|
12/31/2020
|
Vecere & Little
|
5,556
|
03/31/2021
|
Montalbano Innovatio & Development
|
4,616
|
08/31/2015
|
||||||||||||
Loan
|
54
|
Real Plaza & Santa Rosa Warehouse
|
0.4%
|
|||||||||||||||||||||
Property
|
54.01
|
Plaza Real Shopping Court & Office
|
0.3%
|
Personal VIP Gym
|
2,678
|
06/01/2019
|
Dr.Lee Cardona
|
2,095
|
05/01/2019
|
The Able Child
|
2,095
|
09/01/2019
|
||||||||||||
Property
|
54.02
|
Santa Rosa Warehouse
|
0.1%
|
Sr. David Flores
|
12,000
|
01/01/2016
|
Advance Composite
|
11,587
|
01/01/2018
|
PR Office Solutions
|
11,400
|
07/01/2019
|
||||||||||||
Loan
|
55
|
Mainstay Suites
|
0.4%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
56
|
Jupiter Park Self Storage
|
0.4%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
57
|
Southfield Shopping Center
|
0.4%
|
Paper Shack
|
8,778
|
01/31/2016
|
Sunshine Health Foods
|
6,240
|
10/31/2015
|
Janet Meier Designs
|
4,651
|
12/31/2018
|
||||||||||||
Loan
|
58
|
Palms at Belleaire Apartments
|
0.4%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
59
|
Brookhollow Apartments
|
0.3%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
60
|
The Annex of Vincennes
|
0.3%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
61
|
Comfort Inn - St. Clairsville
|
0.3%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
62
|
Eastland Plaza (29)
|
0.3%
|
Aaron Rents, Inc.
|
7,000
|
12/31/2015
|
Eastland Buffet
|
5,800
|
02/28/2019
|
United States Postal Service
|
5,000
|
01/31/2016
|
||||||||||||
Loan
|
63
|
Storage Pros - Bordeaux
|
0.3%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
64
|
Walgreens Broomfield
|
0.3%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
65
|
Sleep Inn - Sarasota
|
0.3%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
66
|
Columbia Marketplace
|
0.3%
|
Burkes Outlet
|
18,643
|
04/30/2015
|
Stage
|
13,003
|
01/31/2019
|
Its Fashion Metro
|
10,582
|
01/31/2019
|
||||||||||||
Loan
|
67
|
6425 North Washington
|
0.3%
|
Envirotest Systems
|
11,370
|
03/31/2018
|
Colorado Stone & Granite
|
10,850
|
01/31/2020
|
Bluewater Performance
|
8,120
|
03/31/2017
|
||||||||||||
COMM 2015-DC1
|
||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||
% of
|
Upfront
|
|||||||||||||||||
Property
|
Initial Pool
|
Lease
|
Occupancy
|
Replacement
|
||||||||||||||
Flag
|
ID
|
Property Name
|
Balance
|
5th Largest Tenant(21)
|
SF
|
Expiration (19)
|
Occupancy
|
As-of Date
|
Reserves($)(24)
|
|||||||||
Loan
|
1
|
Pinnacle Hills Promenade
|
8.7%
|
TJ Maxx
|
31,229
|
11/30/2017
|
94.6%
|
11/30/2014
|
||||||||||
Loan
|
2
|
26 Broadway (30)(32)
|
8.6%
|
Modern Language Association
|
37,500
|
7/31/2015
|
79.3%
|
09/11/2014
|
||||||||||
Loan
|
3
|
Hampton Inn UN & HIX Herald Square (29)(31)
|
6.1%
|
90.1%
|
11/30/2014
|
|||||||||||||
Property
|
3.01
|
Hampton Inn United Nations
|
3.4%
|
NAP
|
NAP
|
NAP
|
87.5%
|
11/30/2014
|
||||||||||
Property
|
3.02
|
Holiday Inn Express Herald Square
|
2.7%
|
NAP
|
NAP
|
NAP
|
93.0%
|
11/30/2014
|
||||||||||
Loan
|
4
|
Keystone Summit Corporate Park
|
5.5%
|
Vector Security
|
27,997
|
12/31/2024
|
100.0%
|
12/05/2014
|
1,500,000
|
|||||||||
Loan
|
5
|
SoHo Portfolio (32)
|
5.5%
|
100.0%
|
11/01/2014
|
|||||||||||||
Property
|
5.01
|
459 Broadway
|
2.9%
|
NAP
|
NAP
|
NAP
|
100.0%
|
11/01/2014
|
||||||||||
Property
|
5.02
|
427 Broadway
|
2.6%
|
NAP
|
NAP
|
NAP
|
100.0%
|
11/01/2014
|
||||||||||
Loan
|
6
|
Sylvan Corporate Center
|
4.2%
|
97.9%
|
01/05/2015
|
|||||||||||||
Property
|
6.01
|
Sylvan Corporate Center (II)
|
2.4%
|
NAP
|
NAP
|
NAP
|
100.0%
|
01/05/2015
|
||||||||||
Property
|
6.02
|
Sylvan Corporate Center (I)
|
1.9%
|
Onex Credit Partners
|
4,849
|
09/30/2020
|
96.0%
|
01/05/2015
|
||||||||||
Loan
|
7
|
100 West 57th Street (30)
|
2.9%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||
Loan
|
8
|
115 Mercer
|
2.6%
|
NAP
|
NAP
|
NAP
|
100.0%
|
12/01/2014
|
||||||||||
Loan
|
9
|
Residences of South Hills
|
2.5%
|
NAP
|
NAP
|
NAP
|
90.4%
|
12/31/2014
|
||||||||||
Loan
|
10
|
Stanford Medical Office Building
|
2.3%
|
Dr. Michelle DeMarta
|
2,272
|
07/31/2019
|
100.0%
|
12/18/2014
|
||||||||||
Loan
|
11
|
Axcelis Corporate Center
|
2.3%
|
NAP
|
NAP
|
NAP
|
100.0%
|
03/06/2015
|
||||||||||
Loan
|
12
|
760 & 800 Westchester Avenue (30)(32)
|
2.3%
|
Stark Office Suites
|
21,550
|
03/31/2026
|
89.0%
|
01/20/2015
|
||||||||||
Loan
|
13
|
Home Depot Somerville
|
2.2%
|
NAP
|
NAP
|
NAP
|
78.4%
|
09/30/2014
|
||||||||||
Loan
|
14
|
ATK Plymouth
|
2.0%
|
NAP
|
NAP
|
NAP
|
100.0%
|
03/06/2015
|
||||||||||
Loan
|
15
|
Legacy at Lake Park
|
1.9%
|
Sirius Computer Solutions, Inc.
|
7,605
|
07/31/2016
|
96.8%
|
12/31/2014
|
||||||||||
Loan
|
16
|
AHIP Gateway Portfolio
|
1.9%
|
75.1%
|
12/31/2014
|
|||||||||||||
Property
|
16.01
|
Courtyard Statesville Moorseville/Lake Norman
|
0.6%
|
NAP
|
NAP
|
NAP
|
67.9%
|
12/31/2014
|
||||||||||
Property
|
16.02
|
Hampton Inn Statesville
|
0.5%
|
NAP
|
NAP
|
NAP
|
81.2%
|
12/31/2014
|
||||||||||
Property
|
16.03
|
Fairfield Inn & Suites Titusville Kennedy Space Center
|
0.4%
|
NAP
|
NAP
|
NAP
|
77.7%
|
12/31/2014
|
||||||||||
Property
|
16.04
|
Fairfield Inn & Suites Palm Bay/Viera
|
0.3%
|
NAP
|
NAP
|
NAP
|
74.4%
|
12/31/2014
|
||||||||||
Loan
|
17
|
200 West Second Street (32)
|
1.9%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
198,500
|
|||||||||
Loan
|
18
|
Maritime Hotel
|
1.8%
|
NAP
|
NAP
|
NAP
|
79.1%
|
11/30/2014
|
||||||||||
Loan
|
19
|
Tintri Mountain View (33)
|
1.6%
|
NAP
|
NAP
|
NAP
|
100.0%
|
03/05/2015
|
||||||||||
Loan
|
20
|
Campus at Greenhill
|
1.5%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||
Loan
|
21
|
TPI Hospitality Pool C
|
1.5%
|
76.2%
|
09/30/2014
|
|||||||||||||
Property
|
21.01
|
Staybridge Suites Bloomington
|
0.8%
|
NAP
|
NAP
|
NAP
|
75.6%
|
09/30/2014
|
||||||||||
Property
|
21.02
|
Hilton Garden Inn Bloomington
|
0.7%
|
NAP
|
NAP
|
NAP
|
76.9%
|
09/30/2014
|
||||||||||
Loan
|
22
|
Aloft Hotel Chicago O Hare (33)
|
1.5%
|
NAP
|
NAP
|
NAP
|
84.9%
|
09/30/2014
|
210,000
|
|||||||||
Loan
|
23
|
Shook Retail Portfolio (32)
|
1.3%
|
91.5%
|
12/01/2014
|
|||||||||||||
Property
|
23.01
|
Champaign Marketview
|
0.6%
|
Kirlins Inc.
|
4,000
|
2/29/2016
|
83.9%
|
12/01/2014
|
||||||||||
Property
|
23.02
|
Castleton Pavilion
|
0.4%
|
Furniture Outfitters
|
3,810
|
2/14/2015
|
100.0%
|
12/01/2014
|
||||||||||
Property
|
23.03
|
Castleton Marketplace
|
0.3%
|
Castleton Pet Clinic
|
2,800
|
12/31/2015
|
93.7%
|
12/01/2014
|
||||||||||
Loan
|
24
|
515 Tower
|
1.3%
|
Aviacode, Inc.
|
12,470
|
04/30/2019
|
95.0%
|
01/01/2015
|
||||||||||
Loan
|
25
|
Animas Valley
|
1.3%
|
NAP
|
NAP
|
NAP
|
95.6%
|
11/30/2014
|
||||||||||
Loan
|
26
|
Autumn Chase Apartments
|
1.2%
|
NAP
|
NAP
|
NAP
|
97.3%
|
10/15/2014
|
||||||||||
Loan
|
27
|
Trails of Ashford (33)
|
1.1%
|
NAP
|
NAP
|
NAP
|
98.4%
|
12/01/2014
|
175,000
|
|||||||||
Loan
|
28
|
1045 Bryant Street
|
1.1%
|
NAP
|
NAP
|
NAP
|
100.0%
|
11/01/2014
|
||||||||||
Loan
|
29
|
Sail Cloth Factory Apartments
|
1.0%
|
NAP
|
NAP
|
NAP
|
95.3%
|
12/04/2014
|
||||||||||
Loan
|
30
|
Plaza at Riverlakes
|
1.0%
|
RJ’s at Riverlakes
|
2,500
|
08/31/2017
|
92.3%
|
11/25/2014
|
100,000
|
|||||||||
Loan
|
31
|
Shadrall Auburndale Portfolio
|
1.0%
|
80.2%
|
Various
|
|||||||||||||
Property
|
31.01
|
Stockton
|
0.4%
|
Ultramar, Inc.
|
5,000
|
03/31/2016
|
74.2%
|
12/04/2014
|
||||||||||
Property
|
31.02
|
San Leandro
|
0.2%
|
NAP
|
NAP
|
NAP
|
100.0%
|
03/06/2015
|
||||||||||
Property
|
31.03
|
New Brunswick
|
0.2%
|
NAP
|
NAP
|
NAP
|
66.7%
|
12/04/2014
|
||||||||||
Property
|
31.04
|
Santa Ana
|
0.2%
|
NAP
|
NAP
|
NAP
|
100.0%
|
03/06/2015
|
||||||||||
Loan
|
32
|
TPI Staybridge Suites Naples
|
0.9%
|
NAP
|
NAP
|
NAP
|
72.9%
|
09/30/2014
|
||||||||||
Loan
|
33
|
Candle Lite
|
0.9%
|
NAP
|
NAP
|
NAP
|
100.0%
|
03/05/2015
|
||||||||||
Loan
|
34
|
Kyrene Village
|
0.9%
|
Beef ‘O’ Brady’s
|
3,930
|
8/31/2023
|
87.7%
|
08/31/2014
|
||||||||||
Loan
|
35
|
601 Glenoaks
|
0.8%
|
Union Bank of CA
|
4,558
|
08/31/2023
|
86.9%
|
12/01/2014
|
||||||||||
Loan
|
36
|
Staybridge - Austin
|
0.8%
|
NAP
|
NAP
|
NAP
|
77.6%
|
10/22/2014
|
||||||||||
Loan
|
37
|
Park at Willowbrook
|
0.7%
|
NAP
|
NAP
|
NAP
|
92.1%
|
12/18/2014
|
||||||||||
Loan
|
38
|
West Point Village Apartments
|
0.7%
|
NAP
|
NAP
|
NAP
|
93.0%
|
11/20/2014
|
||||||||||
Loan
|
39
|
New Orleans Self Storage
|
0.6%
|
NAP
|
NAP
|
NAP
|
85.5%
|
11/30/2014
|
||||||||||
Loan
|
40
|
Holiday Inn Express Baytown
|
0.6%
|
NAP
|
NAP
|
NAP
|
78.7%
|
10/31/2014
|
||||||||||
Loan
|
41
|
Walgreens Severna
|
0.6%
|
NAP
|
NAP
|
NAP
|
100.0%
|
03/06/2015
|
COMM 2015-DC1
|
||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||
% of
|
Upfront
|
|||||||||||||||||
Property
|
Initial Pool
|
Lease
|
Occupancy
|
Replacement
|
||||||||||||||
Flag
|
ID
|
Property Name
|
Balance
|
5th Largest Tenant(21)
|
SF
|
Expiration (19)
|
Occupancy
|
As-of Date
|
Reserves($)(24)
|
|||||||||
Loan
|
42
|
Caremark
|
0.6%
|
NAP
|
NAP
|
NAP
|
100.0%
|
03/06/2015
|
||||||||||
Loan
|
43
|
Valley York Apartments
|
0.6%
|
NAP
|
NAP
|
NAP
|
91.7%
|
12/10/2014
|
||||||||||
Loan
|
44
|
StorQuest Thousand Oaks
|
0.6%
|
NAP
|
NAP
|
NAP
|
90.4%
|
11/30/2014
|
||||||||||
Loan
|
45
|
440 Coburg Road
|
0.6%
|
Hytrek Jewelers
|
1,700
|
04/01/2019
|
80.7%
|
09/01/2014
|
||||||||||
Loan
|
46
|
Hellmann Worldwide Miami
|
0.6%
|
NAP
|
NAP
|
NAP
|
100.0%
|
03/06/2015
|
||||||||||
Loan
|
47
|
Storage Pros Portfolio
|
0.6%
|
77.7%
|
09/30/2014
|
272,515
|
||||||||||||
Property
|
47.01
|
AAA Storage
|
0.3%
|
NAP
|
NAP
|
NAP
|
70.3%
|
10/23/2014
|
||||||||||
Property
|
47.02
|
Storage Plex
|
0.3%
|
NAP
|
NAP
|
NAP
|
83.7%
|
09/04/2014
|
||||||||||
Loan
|
48
|
Valley Oaks Shopping Center
|
0.6%
|
Longs Garden
|
3,600
|
05/31/2015
|
97.6%
|
01/01/2015
|
||||||||||
Loan
|
49
|
Evergreen Estates MHC
|
0.5%
|
NAP
|
NAP
|
NAP
|
67.8%
|
12/15/2014
|
||||||||||
Loan
|
50
|
Alum Rock Self Storage
|
0.5%
|
NAP
|
NAP
|
NAP
|
97.7%
|
01/06/2015
|
25,000
|
|||||||||
Loan
|
51
|
5555 East Van Buren
|
0.5%
|
First United Realty
|
4,392
|
06/30/2015
|
87.6%
|
11/01/2014
|
||||||||||
Loan
|
52
|
Roble Vista Apartments
|
0.5%
|
NAP
|
NAP
|
NAP
|
95.0%
|
10/16/2014
|
||||||||||
Loan
|
53
|
3275 Veterans Memorial Highway
|
0.5%
|
Maxim Computer
|
4,138
|
04/30/2021
|
77.8%
|
12/31/2014
|
||||||||||
Loan
|
54
|
Real Plaza & Santa Rosa Warehouse
|
0.4%
|
99.2%
|
10/01/2014
|
|||||||||||||
Property
|
54.01
|
Plaza Real Shopping Court & Office
|
0.3%
|
Eat Fondue
|
2,052
|
06/01/2019
|
97.0%
|
10/01/2014
|
||||||||||
Property
|
54.02
|
Santa Rosa Warehouse
|
0.1%
|
Brookstone Inc.
|
7,500
|
07/01/2019
|
100.0%
|
10/01/2014
|
||||||||||
Loan
|
55
|
Mainstay Suites
|
0.4%
|
NAP
|
NAP
|
NAP
|
70.9%
|
09/30/2014
|
||||||||||
Loan
|
56
|
Jupiter Park Self Storage
|
0.4%
|
NAP
|
NAP
|
NAP
|
84.8%
|
10/31/2014
|
75,000
|
|||||||||
Loan
|
57
|
Southfield Shopping Center
|
0.4%
|
Ruth’s
|
3,780
|
11/30/2016
|
96.6%
|
12/31/2014
|
||||||||||
Loan
|
58
|
Palms at Belleaire Apartments
|
0.4%
|
NAP
|
NAP
|
NAP
|
95.5%
|
01/05/2015
|
||||||||||
Loan
|
59
|
Brookhollow Apartments
|
0.3%
|
NAP
|
NAP
|
NAP
|
95.6%
|
11/05/2014
|
32,875
|
|||||||||
Loan
|
60
|
The Annex of Vincennes
|
0.3%
|
NAP
|
NAP
|
NAP
|
98.4%
|
11/25/2014
|
||||||||||
Loan
|
61
|
Comfort Inn - St. Clairsville
|
0.3%
|
NAP
|
NAP
|
NAP
|
88.3%
|
10/31/2014
|
||||||||||
Loan
|
62
|
Eastland Plaza (29)
|
0.3%
|
Catherines Plus Sizes
|
4,300
|
01/31/2016
|
80.1%
|
10/02/2014
|
||||||||||
Loan
|
63
|
Storage Pros - Bordeaux
|
0.3%
|
NAP
|
NAP
|
NAP
|
72.5%
|
12/03/2014
|
||||||||||
Loan
|
64
|
Walgreens Broomfield
|
0.3%
|
NAP
|
NAP
|
NAP
|
100.0%
|
03/06/2015
|
||||||||||
Loan
|
65
|
Sleep Inn - Sarasota
|
0.3%
|
NAP
|
NAP
|
NAP
|
85.4%
|
10/31/2014
|
||||||||||
Loan
|
66
|
Columbia Marketplace
|
0.3%
|
Sears
|
9,900
|
01/31/2019
|
93.8%
|
07/31/2014
|
||||||||||
Loan
|
67
|
6425 North Washington
|
0.3%
|
Colorado Electric Supply
|
8,040
|
02/28/2015
|
100.0%
|
10/24/2014
|
||||||||||
COMM 2015-DC1
|
||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||
% of
|
Monthly
|
Upfront
|
||||||||
Property
|
Initial Pool
|
Replacement
|
TI/LC
|
|||||||
Flag
|
ID
|
Property Name
|
Balance
|
Reserves ($)(25)(26)(27)(28)
|
Reserves($)(24)(27)(28)
|
|||||
Loan
|
1
|
Pinnacle Hills Promenade
|
8.7%
|
Springing
|
||||||
Loan
|
2
|
26 Broadway (30)(32)
|
8.6%
|
17,486
|
6,740,000
|
|||||
Loan
|
3
|
Hampton Inn UN & HIX Herald Square (29)(31)
|
6.1%
|
Yr 1: 2% gross revenue; Yr 2: 3% gross revenue; 4% gross revenue thereafter
|
||||||
Property
|
3.01
|
Hampton Inn United Nations
|
3.4%
|
|||||||
Property
|
3.02
|
Holiday Inn Express Herald Square
|
2.7%
|
|||||||
Loan
|
4
|
Keystone Summit Corporate Park
|
5.5%
|
8,449
|
2,676,848
|
|||||
Loan
|
5
|
SoHo Portfolio (32)
|
5.5%
|
1,470
|
||||||
Property
|
5.01
|
459 Broadway
|
2.9%
|
|||||||
Property
|
5.02
|
427 Broadway
|
2.6%
|
|||||||
Loan
|
6
|
Sylvan Corporate Center
|
4.2%
|
5,751
|
1,675,000
|
|||||
Property
|
6.01
|
Sylvan Corporate Center (II)
|
2.4%
|
|||||||
Property
|
6.02
|
Sylvan Corporate Center (I)
|
1.9%
|
|||||||
Loan
|
7
|
100 West 57th Street (30)
|
2.9%
|
|||||||
Loan
|
8
|
115 Mercer
|
2.6%
|
125
|
||||||
Loan
|
9
|
Residences of South Hills
|
2.5%
|
25,834
|
||||||
Loan
|
10
|
Stanford Medical Office Building
|
2.3%
|
745
|
1,136,075
|
|||||
Loan
|
11
|
Axcelis Corporate Center
|
2.3%
|
3,478
|
||||||
Loan
|
12
|
760 & 800 Westchester Avenue (30)(32)
|
2.3%
|
8,333
|
3,000,000
|
|||||
Loan
|
13
|
Home Depot Somerville
|
2.2%
|
Springing
|
||||||
Loan
|
14
|
ATK Plymouth
|
2.0%
|
Springing
|
||||||
Loan
|
15
|
Legacy at Lake Park
|
1.9%
|
3,308
|
139,484
|
|||||
Loan
|
16
|
AHIP Gateway Portfolio
|
1.9%
|
Springing
|
||||||
Property
|
16.01
|
Courtyard Statesville Moorseville/Lake Norman
|
0.6%
|
|||||||
Property
|
16.02
|
Hampton Inn Statesville
|
0.5%
|
|||||||
Property
|
16.03
|
Fairfield Inn & Suites Titusville Kennedy Space Center
|
0.4%
|
|||||||
Property
|
16.04
|
Fairfield Inn & Suites Palm Bay/Viera
|
0.3%
|
|||||||
Loan
|
17
|
200 West Second Street (32)
|
1.9%
|
4,997
|
||||||
Loan
|
18
|
Maritime Hotel
|
1.8%
|
|||||||
Loan
|
19
|
Tintri Mountain View (33)
|
1.6%
|
838
|
670,000
|
|||||
Loan
|
20
|
Campus at Greenhill
|
1.5%
|
Springing
|
||||||
Loan
|
21
|
TPI Hospitality Pool C
|
1.5%
|
The greater of (i) 1/12 of 4.0% of prior year’s gross revenues and (ii) the then-current amount required under the Management Agreement, Franchise Agreement for Approved Work
|
||||||
Property
|
21.01
|
Staybridge Suites Bloomington
|
0.8%
|
|||||||
Property
|
21.02
|
Hilton Garden Inn Bloomington
|
0.7%
|
|||||||
Loan
|
22
|
Aloft Hotel Chicago O Hare (33)
|
1.5%
|
1/12 of 4% of annual gross revenues
|
||||||
Loan
|
23
|
Shook Retail Portfolio (32)
|
1.3%
|
4,167
|
350,000
|
|||||
Property
|
23.01
|
Champaign Marketview
|
0.6%
|
|||||||
Property
|
23.02
|
Castleton Pavilion
|
0.4%
|
|||||||
Property
|
23.03
|
Castleton Marketplace
|
0.3%
|
|||||||
Loan
|
24
|
515 Tower
|
1.3%
|
2,835
|
857,844
|
|||||
Loan
|
25
|
Animas Valley
|
1.3%
|
Springing
|
||||||
Loan
|
26
|
Autumn Chase Apartments
|
1.2%
|
4,300
|
||||||
Loan
|
27
|
Trails of Ashford (33)
|
1.1%
|
32,212
|
||||||
Loan
|
28
|
1045 Bryant Street
|
1.1%
|
405
|
390,000
|
|||||
Loan
|
29
|
Sail Cloth Factory Apartments
|
1.0%
|
1,783
|
||||||
Loan
|
30
|
Plaza at Riverlakes
|
1.0%
|
Springing
|
100,000
|
|||||
Loan
|
31
|
Shadrall Auburndale Portfolio
|
1.0%
|
2,053
|
||||||
Property
|
31.01
|
Stockton
|
0.4%
|
|||||||
Property
|
31.02
|
San Leandro
|
0.2%
|
|||||||
Property
|
31.03
|
New Brunswick
|
0.2%
|
|||||||
Property
|
31.04
|
Santa Ana
|
0.2%
|
|||||||
Loan
|
32
|
TPI Staybridge Suites Naples
|
0.9%
|
The greater of (i) 1/12 of 4.0% of prior year’s gross revenues and (ii) the then-current amount required under the Management Agreement, Franchise Agreement for Approved Work
|
||||||
Loan
|
33
|
Candle Lite
|
0.9%
|
7,313
|
||||||
Loan
|
34
|
Kyrene Village
|
0.9%
|
4,029
|
||||||
Loan
|
35
|
601 Glenoaks
|
0.8%
|
1,552
|
45,169
|
|||||
Loan
|
36
|
Staybridge - Austin
|
0.8%
|
The greater of (a) 1/12 of 4% of Gross Income from Operations and (b) the aggregate amount if any required to be reserved under the Management Agreement and Franchise Agreement.
|
||||||
Loan
|
37
|
Park at Willowbrook
|
0.7%
|
4,750
|
||||||
Loan
|
38
|
West Point Village Apartments
|
0.7%
|
8,635
|
||||||
Loan
|
39
|
New Orleans Self Storage
|
0.6%
|
980
|
||||||
Loan
|
40
|
Holiday Inn Express Baytown
|
0.6%
|
1/12 of 4% of prior year’s annual operating income
|
||||||
Loan
|
41
|
Walgreens Severna
|
0.6%
|
COMM 2015-DC1
|
||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||
% of
|
Monthly
|
Upfront
|
||||||||
Property
|
Initial Pool
|
Replacement
|
TI/LC
|
|||||||
Flag
|
ID
|
Property Name
|
Balance
|
Reserves ($)(25)(26)(27)(28)
|
Reserves($)(24)(27)(28)
|
|||||
Loan
|
42
|
Caremark
|
0.6%
|
Springing
|
||||||
Loan
|
43
|
Valley York Apartments
|
0.6%
|
7,298
|
NAP
|
|||||
Loan
|
44
|
StorQuest Thousand Oaks
|
0.6%
|
710
|
||||||
Loan
|
45
|
440 Coburg Road
|
0.6%
|
369
|
||||||
Loan
|
46
|
Hellmann Worldwide Miami
|
0.6%
|
2,058
|
||||||
Loan
|
47
|
Storage Pros Portfolio
|
0.6%
|
1,460
|
||||||
Property
|
47.01
|
AAA Storage
|
0.3%
|
|||||||
Property
|
47.02
|
Storage Plex
|
0.3%
|
|||||||
Loan
|
48
|
Valley Oaks Shopping Center
|
0.6%
|
2,104
|
||||||
Loan
|
49
|
Evergreen Estates MHC
|
0.5%
|
5,396
|
||||||
Loan
|
50
|
Alum Rock Self Storage
|
0.5%
|
Springing
|
||||||
Loan
|
51
|
5555 East Van Buren
|
0.5%
|
977
|
250,000
|
|||||
Loan
|
52
|
Roble Vista Apartments
|
0.5%
|
417
|
||||||
Loan
|
53
|
3275 Veterans Memorial Highway
|
0.5%
|
1,196
|
||||||
Loan
|
54
|
Real Plaza & Santa Rosa Warehouse
|
0.4%
|
1,177
|
||||||
Property
|
54.01
|
Plaza Real Shopping Court & Office
|
0.3%
|
|||||||
Property
|
54.02
|
Santa Rosa Warehouse
|
0.1%
|
|||||||
Loan
|
55
|
Mainstay Suites
|
0.4%
|
1/12 of 4% of prior year’s annual operating income
|
||||||
Loan
|
56
|
Jupiter Park Self Storage
|
0.4%
|
1,372
|
||||||
Loan
|
57
|
Southfield Shopping Center
|
0.4%
|
985
|
||||||
Loan
|
58
|
Palms at Belleaire Apartments
|
0.4%
|
2,074
|
||||||
Loan
|
59
|
Brookhollow Apartments
|
0.3%
|
4,000
|
NAP
|
|||||
Loan
|
60
|
The Annex of Vincennes
|
0.3%
|
1,440
|
||||||
Loan
|
61
|
Comfort Inn - St. Clairsville
|
0.3%
|
The greater of (a) 1/12 of (i) 3% of gross income until 12/6/2016; (ii) 4% of gross income from and after 12/6/2016 and (b) the aggregate amount required under the Management and Franchise Agreement.
|
||||||
Loan
|
62
|
Eastland Plaza (29)
|
0.3%
|
1,691
|
200,000
|
|||||
Loan
|
63
|
Storage Pros - Bordeaux
|
0.3%
|
651
|
||||||
Loan
|
64
|
Walgreens Broomfield
|
0.3%
|
|||||||
Loan
|
65
|
Sleep Inn - Sarasota
|
0.3%
|
1/12 of 4% of Gross Income from Operations
|
||||||
Loan
|
66
|
Columbia Marketplace
|
0.3%
|
2,731
|
||||||
Loan
|
67
|
6425 North Washington
|
0.3%
|
1,016
|
||||||
COMM 2015-DC1
|
||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||
% of
|
Monthly
|
Upfront
|
Monthly
|
Upfront
|
Monthly
|
Upfront
|
||||||||||||
Property
|
Initial Pool
|
TI/LC
|
Tax
|
Tax
|
Insurance
|
Insurance
|
Engineering
|
|||||||||||
Flag
|
ID
|
Property Name
|
Balance
|
Reserves ($)(25)(26)(27)(28)
|
Reserves($)(24)
|
Reserves ($)(25)
|
Reserves($)(24)
|
Reserves ($)(25)
|
Reserve($)(24)
|
|||||||||
Loan
|
1
|
Pinnacle Hills Promenade
|
8.7%
|
Springing
|
Springing
|
Springing
|
||||||||||||
Loan
|
2
|
26 Broadway (30)(32)
|
8.6%
|
34,972
|
369,392
|
369,392
|
241,892
|
30,299
|
1,175,000
|
|||||||||
Loan
|
3
|
Hampton Inn UN & HIX Herald Square (29)(31)
|
6.1%
|
1,033,334
|
258,334
|
22,711
|
11,355
|
|||||||||||
Property
|
3.01
|
Hampton Inn United Nations
|
3.4%
|
|||||||||||||||
Property
|
3.02
|
Holiday Inn Express Herald Square
|
2.7%
|
|||||||||||||||
Loan
|
4
|
Keystone Summit Corporate Park
|
5.5%
|
694,803
|
115,722
|
Springing
|
34,954
|
|||||||||||
Loan
|
5
|
SoHo Portfolio (32)
|
5.5%
|
14,700
|
175,000
|
96,047
|
17,000
|
2,617
|
2,750
|
|||||||||
Property
|
5.01
|
459 Broadway
|
2.9%
|
|||||||||||||||
Property
|
5.02
|
427 Broadway
|
2.6%
|
|||||||||||||||
Loan
|
6
|
Sylvan Corporate Center
|
4.2%
|
54,058
|
85,601
|
53,501
|
103,632
|
8,934
|
||||||||||
Property
|
6.01
|
Sylvan Corporate Center (II)
|
2.4%
|
|||||||||||||||
Property
|
6.02
|
Sylvan Corporate Center (I)
|
1.9%
|
|||||||||||||||
Loan
|
7
|
100 West 57th Street (30)
|
2.9%
|
Springing
|
Springing
|
|||||||||||||
Loan
|
8
|
115 Mercer
|
2.6%
|
4,167
|
9,646
|
9,646
|
Springing
|
25,000
|
||||||||||
Loan
|
9
|
Residences of South Hills
|
2.5%
|
159,814
|
39,953
|
160,000
|
Springing
|
62,000
|
||||||||||
Loan
|
10
|
Stanford Medical Office Building
|
2.3%
|
10,434
|
13,570
|
Springing
|
||||||||||||
Loan
|
11
|
Axcelis Corporate Center
|
2.3%
|
59,610
|
||||||||||||||
Loan
|
12
|
760 & 800 Westchester Avenue (30)(32)
|
2.3%
|
Springing
|
455,196
|
227,598
|
117,783
|
Springing
|
100,000
|
|||||||||
Loan
|
13
|
Home Depot Somerville
|
2.2%
|
Springing
|
Springing
|
|||||||||||||
Loan
|
14
|
ATK Plymouth
|
2.0%
|
Springing
|
Springing
|
Springing
|
||||||||||||
Loan
|
15
|
Legacy at Lake Park
|
1.9%
|
12,404
|
30,019
|
30,019
|
12,063
|
1,723
|
75,625
|
|||||||||
Loan
|
16
|
AHIP Gateway Portfolio
|
1.9%
|
6,308
|
16,782
|
Springing
|
||||||||||||
Property
|
16.01
|
Courtyard Statesville Moorseville/Lake Norman
|
0.6%
|
|||||||||||||||
Property
|
16.02
|
Hampton Inn Statesville
|
0.5%
|
|||||||||||||||
Property
|
16.03
|
Fairfield Inn & Suites Titusville Kennedy Space Center
|
0.4%
|
|||||||||||||||
Property
|
16.04
|
Fairfield Inn & Suites Palm Bay/Viera
|
0.3%
|
|||||||||||||||
Loan
|
17
|
200 West Second Street (32)
|
1.9%
|
Springing
|
Springing
|
26,500
|
||||||||||||
Loan
|
18
|
Maritime Hotel
|
1.8%
|
94,431
|
Springing
|
|||||||||||||
Loan
|
19
|
Tintri Mountain View (33)
|
1.6%
|
Springing
|
126,037
|
31,509
|
6,818
|
1,434
|
||||||||||
Loan
|
20
|
Campus at Greenhill
|
1.5%
|
Springing
|
Springing
|
|||||||||||||
Loan
|
21
|
TPI Hospitality Pool C
|
1.5%
|
131,387
|
43,796
|
19,832
|
Springing
|
|||||||||||
Property
|
21.01
|
Staybridge Suites Bloomington
|
0.8%
|
|||||||||||||||
Property
|
21.02
|
Hilton Garden Inn Bloomington
|
0.7%
|
|||||||||||||||
Loan
|
22
|
Aloft Hotel Chicago O Hare (33)
|
1.5%
|
244,093
|
61,023
|
73,297
|
7,554
|
8,763
|
||||||||||
Loan
|
23
|
Shook Retail Portfolio (32)
|
1.3%
|
10,000
|
75,000
|
29,600
|
21,500
|
3,558
|
30,300
|
|||||||||
Property
|
23.01
|
Champaign Marketview
|
0.6%
|
|||||||||||||||
Property
|
23.02
|
Castleton Pavilion
|
0.4%
|
|||||||||||||||
Property
|
23.03
|
Castleton Marketplace
|
0.3%
|
|||||||||||||||
Loan
|
24
|
515 Tower
|
1.3%
|
11,341
|
50,029
|
25,015
|
Springing
|
3,300
|
||||||||||
Loan
|
25
|
Animas Valley
|
1.3%
|
69,576
|
19,327
|
2,896
|
1,810
|
|||||||||||
Loan
|
26
|
Autumn Chase Apartments
|
1.2%
|
15,075
|
35,250
|
4,099
|
158,981
|
|||||||||||
Loan
|
27
|
Trails of Ashford (33)
|
1.1%
|
52,575
|
26,298
|
59,155
|
29,763
|
230,763
|
||||||||||
Loan
|
28
|
1045 Bryant Street
|
1.1%
|
2,529
|
1,415
|
354
|
720
|
747
|
||||||||||
Loan
|
29
|
Sail Cloth Factory Apartments
|
1.0%
|
109,511
|
15,644
|
18,753
|
3,126
|
9,000
|
||||||||||
Loan
|
30
|
Plaza at Riverlakes
|
1.0%
|
Springing
|
77,186
|
16,154
|
3,503
|
2,246
|
46,471
|
|||||||||
Loan
|
31
|
Shadrall Auburndale Portfolio
|
1.0%
|
9,819
|
104,600
|
23,563
|
Springing
|
|||||||||||
Property
|
31.01
|
Stockton
|
0.4%
|
|||||||||||||||
Property
|
31.02
|
San Leandro
|
0.2%
|
|||||||||||||||
Property
|
31.03
|
New Brunswick
|
0.2%
|
|||||||||||||||
Property
|
31.04
|
Santa Ana
|
0.2%
|
|||||||||||||||
Loan
|
32
|
TPI Staybridge Suites Naples
|
0.9%
|
8,724
|
8,724
|
6,129
|
Springing
|
|||||||||||
Loan
|
33
|
Candle Lite
|
0.9%
|
14,625
|
75,000
|
12,488
|
355,605
|
Springing
|
28,750
|
|||||||||
Loan
|
34
|
Kyrene Village
|
0.9%
|
8,730
|
83,500
|
13,916
|
3,058
|
3,058
|
172,188
|
|||||||||
Loan
|
35
|
601 Glenoaks
|
0.8%
|
7,762
|
57,069
|
14,919
|
Springing
|
114,950
|
||||||||||
Loan
|
36
|
Staybridge - Austin
|
0.8%
|
61,583
|
23,686
|
30,612
|
4,028
|
|||||||||||
Loan
|
37
|
Park at Willowbrook
|
0.7%
|
18,737
|
18,737
|
47,712
|
5,301
|
|||||||||||
Loan
|
38
|
West Point Village Apartments
|
0.7%
|
11,048
|
159,192
|
18,511
|
207,350
|
|||||||||||
Loan
|
39
|
New Orleans Self Storage
|
0.6%
|
18,437
|
7,091
|
46,213
|
4,814
|
301,719
|
||||||||||
Loan
|
40
|
Holiday Inn Express Baytown
|
0.6%
|
16,875
|
11,000
|
6,499
|
||||||||||||
Loan
|
41
|
Walgreens Severna
|
0.6%
|
Springing
|
Springing
|
COMM 2015-DC1
|
||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||
% of
|
Monthly
|
Upfront
|
Monthly
|
Upfront
|
Monthly
|
Upfront
|
||||||||||||
Property
|
Initial Pool
|
TI/LC
|
Tax
|
Tax
|
Insurance
|
Insurance
|
Engineering
|
|||||||||||
Flag
|
ID
|
Property Name
|
Balance
|
Reserves ($)(25)(26)(27)(28)
|
Reserves($)(24)
|
Reserves ($)(25)
|
Reserves($)(24)
|
Reserves ($)(25)
|
Reserve($)(24)
|
|||||||||
Loan
|
42
|
Caremark
|
0.6%
|
Springing
|
Springing
|
Springing
|
||||||||||||
Loan
|
43
|
Valley York Apartments
|
0.6%
|
NAP
|
20,717
|
Springing
|
||||||||||||
Loan
|
44
|
StorQuest Thousand Oaks
|
0.6%
|
25,935
|
6,484
|
Springing
|
9,375
|
|||||||||||
Loan
|
45
|
440 Coburg Road
|
0.6%
|
2,461
|
25,088
|
8,363
|
4,229
|
423
|
||||||||||
Loan
|
46
|
Hellmann Worldwide Miami
|
0.6%
|
73,935
|
24,645
|
88,717
|
27,927
|
|||||||||||
Loan
|
47
|
Storage Pros Portfolio
|
0.6%
|
90,000
|
9,162
|
5,000
|
720
|
27,485
|
||||||||||
Property
|
47.01
|
AAA Storage
|
0.3%
|
|||||||||||||||
Property
|
47.02
|
Storage Plex
|
0.3%
|
|||||||||||||||
Loan
|
48
|
Valley Oaks Shopping Center
|
0.6%
|
3,627
|
69,421
|
12,397
|
2,731
|
1,050
|
3,829
|
|||||||||
Loan
|
49
|
Evergreen Estates MHC
|
0.5%
|
2,000
|
2,125
|
2,500
|
2,812
|
7,560
|
||||||||||
Loan
|
50
|
Alum Rock Self Storage
|
0.5%
|
31,614
|
6,873
|
9,761
|
921
|
|||||||||||
Loan
|
51
|
5555 East Van Buren
|
0.5%
|
Springing
|
31,587
|
10,529
|
11,416
|
1,189
|
||||||||||
Loan
|
52
|
Roble Vista Apartments
|
0.5%
|
8,100
|
2,087
|
1,239
|
628
|
|||||||||||
Loan
|
53
|
3275 Veterans Memorial Highway
|
0.5%
|
2,989
|
70,592
|
17,648
|
19,542
|
2,171
|
||||||||||
Loan
|
54
|
Real Plaza & Santa Rosa Warehouse
|
0.4%
|
7,765
|
54,267
|
6,783
|
6,487
|
6,487
|
||||||||||
Property
|
54.01
|
Plaza Real Shopping Court & Office
|
0.3%
|
|||||||||||||||
Property
|
54.02
|
Santa Rosa Warehouse
|
0.1%
|
|||||||||||||||
Loan
|
55
|
Mainstay Suites
|
0.4%
|
5,286
|
5,286
|
7,924
|
3,962
|
|||||||||||
Loan
|
56
|
Jupiter Park Self Storage
|
0.4%
|
18,703
|
5,195
|
7,950
|
2,208
|
2,413
|
||||||||||
Loan
|
57
|
Southfield Shopping Center
|
0.4%
|
9,792
|
23,652
|
9,097
|
22,851
|
4,968
|
22,813
|
|||||||||
Loan
|
58
|
Palms at Belleaire Apartments
|
0.4%
|
20,079
|
6,693
|
8,733
|
4,367
|
9,313
|
||||||||||
Loan
|
59
|
Brookhollow Apartments
|
0.3%
|
NAP
|
11,565
|
Springing
|
177,125
|
|||||||||||
Loan
|
60
|
The Annex of Vincennes
|
0.3%
|
12,000
|
3,913
|
6,000
|
1,994
|
37,488
|
||||||||||
Loan
|
61
|
Comfort Inn - St. Clairsville
|
0.3%
|
6,002
|
909
|
12,097
|
1,043
|
|||||||||||
Loan
|
62
|
Eastland Plaza (29)
|
0.3%
|
3,522
|
50,771
|
10,154
|
14,410
|
Springing
|
69,134
|
|||||||||
Loan
|
63
|
Storage Pros - Bordeaux
|
0.3%
|
3,000
|
3,713
|
2,500
|
253
|
|||||||||||
Loan
|
64
|
Walgreens Broomfield
|
0.3%
|
Springing
|
Springing
|
|||||||||||||
Loan
|
65
|
Sleep Inn - Sarasota
|
0.3%
|
6,928
|
2,665
|
21,042
|
8,093
|
62,381
|
||||||||||
Loan
|
66
|
Columbia Marketplace
|
0.3%
|
4,968
|
112,591
|
10,543
|
1,388
|
2,717
|
14,625
|
|||||||||
Loan
|
67
|
6425 North Washington
|
0.3%
|
2,708
|
42,450
|
7,100
|
10,736
|
1,000
|
139,950
|
|||||||||
COMM 2015-DC1
|
||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||
% of
|
Other
|
Environmental
|
||||||||||
Property
|
Initial Pool
|
Other
|
Reserves
|
Report
|
||||||||
Flag
|
ID
|
Property Name
|
Balance
|
Reserves ($)(24)(28)
|
Description (25)(26)(28)
|
Date (29)
|
||||||
Loan
|
1
|
Pinnacle Hills Promenade
|
8.7%
|
Springing
|
Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)
|
10/24/2014
|
||||||
Loan
|
2
|
26 Broadway (30)(32)
|
8.6%
|
10,550,000
|
MLA Fund (Upfront: 6,000,000; Monthly: Springing); Rent Holdback Fund (Upfront: 3,300,000); Rent Balancing Fund (Upfront: 1,250,000); Non-Occupying Tenant Fund (Monthly: Springing)
|
12/09/2014
|
||||||
Loan
|
3
|
Hampton Inn UN & HIX Herald Square (29)(31)
|
6.1%
|
|||||||||
Property
|
3.01
|
Hampton Inn United Nations
|
3.4%
|
09/24/2014
|
||||||||
Property
|
3.02
|
Holiday Inn Express Herald Square
|
2.7%
|
08/21/2014
|
||||||||
Loan
|
4
|
Keystone Summit Corporate Park
|
5.5%
|
889,022
|
Free Rent Reserve (Upfront: 889,022); Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)
|
10/16/2014
|
||||||
Loan
|
5
|
SoHo Portfolio (32)
|
5.5%
|
1,003,518
|
Psyop Rent Abatement (Upfront: 512,817.50); Psyop Outstanding TI/LC (Upfront: 490,700.65); Special Rollover Reserve (Springing Monthly: Excess Cash Flow)
|
|||||||
Property
|
5.01
|
459 Broadway
|
2.9%
|
10/06/2014
|
||||||||
Property
|
5.02
|
427 Broadway
|
2.6%
|
10/06/2014
|
||||||||
Loan
|
6
|
Sylvan Corporate Center
|
4.2%
|
Springing
|
Specified Tenant Rollover Reserve (Springing Monthly: Excess Cash Flow)
|
|||||||
Property
|
6.01
|
Sylvan Corporate Center (II)
|
2.4%
|
11/12/2014
|
||||||||
Property
|
6.02
|
Sylvan Corporate Center (I)
|
1.9%
|
11/11/2014
|
||||||||
Loan
|
7
|
100 West 57th Street (30)
|
2.9%
|
605,510
|
Future Rent Reserve (Upfront: 605,510); Quarterly Rent Reserve (Quarterly); Excess Cash Reserve (Springing Monthly: Excess Cash Flow)
|
09/23/2014
|
||||||
Loan
|
8
|
115 Mercer
|
2.6%
|
301,761
|
Free Rent Reserve (Upfront: 301,761); Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)
|
11/24/2014
|
||||||
Loan
|
9
|
Residences of South Hills
|
2.5%
|
623,715
|
Required Townhome Renovation (Upfront: 623,715)
|
12/22/2014
|
||||||
Loan
|
10
|
Stanford Medical Office Building
|
2.3%
|
Springing
|
Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)
|
12/04/2014
|
||||||
Loan
|
11
|
Axcelis Corporate Center
|
2.3%
|
Springing
|
Special Rollover Reserve (Springing Monthly: Excess Cash Flow)
|
11/19/2014
|
||||||
Loan
|
12
|
760 & 800 Westchester Avenue (30)(32)
|
2.3%
|
40,978
|
Free Rent Reserve (Upfront: 40,978); CBL/Path Free Rent Reserve (Springing)
|
04/17/2014
|
||||||
Loan
|
13
|
Home Depot Somerville
|
2.2%
|
Springing
|
Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)
|
12/08/2014
|
||||||
Loan
|
14
|
ATK Plymouth
|
2.0%
|
10/27/2014
|
||||||||
Loan
|
15
|
Legacy at Lake Park
|
1.9%
|
09/02/2014
|
||||||||
Loan
|
16
|
AHIP Gateway Portfolio
|
1.9%
|
2,532,000
|
PIP Reserve Funds (Upfront: 2,532,000)
|
|||||||
Property
|
16.01
|
Courtyard Statesville Moorseville/Lake Norman
|
0.6%
|
10/31/2014
|
||||||||
Property
|
16.02
|
Hampton Inn Statesville
|
0.5%
|
10/31/2014
|
||||||||
Property
|
16.03
|
Fairfield Inn & Suites Titusville Kennedy Space Center
|
0.4%
|
10/31/2014
|
||||||||
Property
|
16.04
|
Fairfield Inn & Suites Palm Bay/Viera
|
0.3%
|
10/31/2014
|
||||||||
Loan
|
17
|
200 West Second Street (32)
|
1.9%
|
1,000,000
|
BB&T Reserve (Upfront: 1,000,000)
|
11/18/2014
|
||||||
Loan
|
18
|
Maritime Hotel
|
1.8%
|
10/06/2014
|
||||||||
Loan
|
19
|
Tintri Mountain View (33)
|
1.6%
|
Springing
|
Rollover Reserve (Springing Monthly: Excess Cash Flow)
|
05/21/2014
|
||||||
Loan
|
20
|
Campus at Greenhill
|
1.5%
|
05/13/2014
|
||||||||
Loan
|
21
|
TPI Hospitality Pool C
|
1.5%
|
|||||||||
Property
|
21.01
|
Staybridge Suites Bloomington
|
0.8%
|
10/23/2014
|
||||||||
Property
|
21.02
|
Hilton Garden Inn Bloomington
|
0.7%
|
10/22/2014
|
||||||||
Loan
|
22
|
Aloft Hotel Chicago O Hare (33)
|
1.5%
|
188,505
|
Seasonality Reserve (Upfront: 188,505, Onging: 20,945 on the 1st payment and each payment date in March through December)
|
09/26/2014
|
||||||
Loan
|
23
|
Shook Retail Portfolio (32)
|
1.3%
|
Springing
|
Special Rollover Reserve (Springing Monthly: Excess Cash Flow)
|
|||||||
Property
|
23.01
|
Champaign Marketview
|
0.6%
|
10/30/2014
|
||||||||
Property
|
23.02
|
Castleton Pavilion
|
0.4%
|
10/30/2014
|
||||||||
Property
|
23.03
|
Castleton Marketplace
|
0.3%
|
10/30/2014
|
||||||||
Loan
|
24
|
515 Tower
|
1.3%
|
252,033
|
Free Rent Reserve (Upfront: 221,233); Environmental Reserve (Upfront: 30,800); Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)
|
12/16/2014
|
||||||
Loan
|
25
|
Animas Valley
|
1.3%
|
11/19/2014
|
||||||||
Loan
|
26
|
Autumn Chase Apartments
|
1.2%
|
10/31/2014
|
||||||||
Loan
|
27
|
Trails of Ashford (33)
|
1.1%
|
10/10/2014
|
||||||||
Loan
|
28
|
1045 Bryant Street
|
1.1%
|
Springing
|
Special Rollover Reserve (Springing Monthly: Excess Cash Flow)
|
11/20/2014
|
||||||
Loan
|
29
|
Sail Cloth Factory Apartments
|
1.0%
|
11/20/2014
|
||||||||
Loan
|
30
|
Plaza at Riverlakes
|
1.0%
|
130,100
|
Baja Fresh Improvement (Upfront: 30,100); RJ’s Rent Reserve (Upfront: 100,000)
|
09/11/2014
|
||||||
Loan
|
31
|
Shadrall Auburndale Portfolio
|
1.0%
|
58,403
|
Unfunded Tenant Obligation Reserve (Upfront: 58,403.23); Specified Tenant Rollover Funds (Springing Monthly: Excess Cash Flow)
|
|||||||
Property
|
31.01
|
Stockton
|
0.4%
|
08/11/2014
|
||||||||
Property
|
31.02
|
San Leandro
|
0.2%
|
08/11/2014
|
||||||||
Property
|
31.03
|
New Brunswick
|
0.2%
|
08/05/2014
|
||||||||
Property
|
31.04
|
Santa Ana
|
0.2%
|
08/07/2014
|
||||||||
Loan
|
32
|
TPI Staybridge Suites Naples
|
0.9%
|
145,000
|
Seasonality Reserve (Upfront: 145,000; Springing Monthly)
|
10/27/2014
|
||||||
Loan
|
33
|
Candle Lite
|
0.9%
|
Springing
|
Major Tenant Reserve (Springing Monthly: Excess Cash Flow)
|
06/11/2014
|
||||||
Loan
|
34
|
Kyrene Village
|
0.9%
|
Springing
|
Special Rollover Reserve (Springing Monthly: Excess Cash Flow)
|
09/15/2014
|
||||||
Loan
|
35
|
601 Glenoaks
|
0.8%
|
81,250
|
Free Rent Reserve (Upfront: 81,250)
|
12/04/2014
|
||||||
Loan
|
36
|
Staybridge - Austin
|
0.8%
|
114,609
|
Seasonality Reserve (Upfront: 113,080.18; Springing Monthly); Texas Workforce Commission Reserve (Upfront: 1,528.82) PIP Reserve (Springing Monthly: Excess Cash Flow)
|
09/04/2014
|
||||||
Loan
|
37
|
Park at Willowbrook
|
0.7%
|
1,628,741
|
CapEx Holdback (Upfront: 1,628,741)
|
12/15/2014
|
||||||
Loan
|
38
|
West Point Village Apartments
|
0.7%
|
1,619,500
|
Earn Out Reserve Funds (Upfront: 1,300,000); Priority Work Funds (Upfront: 319,500)
|
10/28/2014
|
||||||
Loan
|
39
|
New Orleans Self Storage
|
0.6%
|
11/21/2014
|
||||||||
Loan
|
40
|
Holiday Inn Express Baytown
|
0.6%
|
Springing
|
Capital/FF&E Reserve (Springing Monthly: Excess Cash Flow)
|
10/22/2014
|
||||||
Loan
|
41
|
Walgreens Severna
|
0.6%
|
16,940
|
Ground Lease Reserve (Upfront: 16,940; Monthly: Grount Rent due for next succeeding month); Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)
|
10/10/2014
|
COMM 2015-DC1
|
||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||
% of
|
Other
|
Environmental
|
||||||||||
Property
|
Initial Pool
|
Other
|
Reserves
|
Report
|
||||||||
Flag
|
ID
|
Property Name
|
Balance
|
Reserves ($)(24)(28)
|
Description (25)(26)(28)
|
Date (29)
|
||||||
Loan
|
42
|
Caremark
|
0.6%
|
Springing
|
Roof Replacement Reserve
|
12/04/2014
|
||||||
Loan
|
43
|
Valley York Apartments
|
0.6%
|
11/21/2014
|
||||||||
Loan
|
44
|
StorQuest Thousand Oaks
|
0.6%
|
11/06/2014
|
||||||||
Loan
|
45
|
440 Coburg Road
|
0.6%
|
Springing
|
Major Tenant Reserve (Springing Monthly: Excess Cash Flow); Major Tenant Renewal Reserve (Springing Monthly: Excess Cash Flow)
|
10/13/2014
|
||||||
Loan
|
46
|
Hellmann Worldwide Miami
|
0.6%
|
10/27/2014
|
||||||||
Loan
|
47
|
Storage Pros Portfolio
|
0.6%
|
|||||||||
Property
|
47.01
|
AAA Storage
|
0.3%
|
10/23/2014
|
||||||||
Property
|
47.02
|
Storage Plex
|
0.3%
|
10/23/2014
|
||||||||
Loan
|
48
|
Valley Oaks Shopping Center
|
0.6%
|
200,000
|
CVS Reserve Funds (Upfront: 200,000; Monthly: Excess Cash Flow); Major Tenant TI/LC Reserve Funds (Springing Monthly: Excess Cash Flow)
|
11/10/2014
|
||||||
Loan
|
49
|
Evergreen Estates MHC
|
0.5%
|
11/19/2014
|
||||||||
Loan
|
50
|
Alum Rock Self Storage
|
0.5%
|
10/28/2014
|
||||||||
Loan
|
51
|
5555 East Van Buren
|
0.5%
|
68,059
|
Unfunded Obligation Funds (Upfront: 68,058.76); Corgan Replacement Funds (Springing); Specified Tenant Rollover Funds (Springing Monthly: Excess Cash Flow)
|
12/01/2014
|
||||||
Loan
|
52
|
Roble Vista Apartments
|
0.5%
|
11/05/2014
|
||||||||
Loan
|
53
|
3275 Veterans Memorial Highway
|
0.5%
|
364,235
|
TI/LC Reserve (Upfront: 350,000); Free Rent Reserve (Upfront: 14,234.68)
|
11/12/2014
|
||||||
Loan
|
54
|
Real Plaza & Santa Rosa Warehouse
|
0.4%
|
|||||||||
Property
|
54.01
|
Plaza Real Shopping Court & Office
|
0.3%
|
04/16/2014
|
||||||||
Property
|
54.02
|
Santa Rosa Warehouse
|
0.1%
|
04/16/2014
|
||||||||
Loan
|
55
|
Mainstay Suites
|
0.4%
|
Springing
|
Seasonal Working Capital Reserve (Springing Monthly: 15,000)
|
10/20/2014
|
||||||
Loan
|
56
|
Jupiter Park Self Storage
|
0.4%
|
10/17/2014
|
||||||||
Loan
|
57
|
Southfield Shopping Center
|
0.4%
|
13,916
|
Unfunded Obligations Funds (Upfront: 13,916); Major Tenant Funds (Springing Monthly: Excess Cash Flow)
|
11/17/2014
|
||||||
Loan
|
58
|
Palms at Belleaire Apartments
|
0.4%
|
12/11/2014
|
||||||||
Loan
|
59
|
Brookhollow Apartments
|
0.3%
|
10/23/2014
|
||||||||
Loan
|
60
|
The Annex of Vincennes
|
0.3%
|
11/13/2014
|
||||||||
Loan
|
61
|
Comfort Inn - St. Clairsville
|
0.3%
|
Springing
|
Future Property Improvement Plan (PIP) Reserve (Springing Monthly: Excess Cash Flow)
|
10/02/2014
|
||||||
Loan
|
62
|
Eastland Plaza (29)
|
0.3%
|
3,662
|
Free Rent Reserve Funds (Upfront: 3,662)
|
05/28/2014
|
||||||
Loan
|
63
|
Storage Pros - Bordeaux
|
0.3%
|
12/04/2014
|
||||||||
Loan
|
64
|
Walgreens Broomfield
|
0.3%
|
Springing
|
Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)
|
11/26/2014
|
||||||
Loan
|
65
|
Sleep Inn - Sarasota
|
0.3%
|
Springing
|
Future PIP Reserve (Springing Monthly: Excess Cash Flow)
|
10/16/2014
|
||||||
Loan
|
66
|
Columbia Marketplace
|
0.3%
|
94,438
|
Winn Dixie Repairs; Major Tenant Reserve (Springing Monthly: Excess Cash Flow)
|
08/25/2014
|
||||||
Loan
|
67
|
6425 North Washington
|
0.3%
|
38,789
|
Rent Concession Reserve (Upfront: 38,789); Special Rollover Reserve (Springing Monthly: Excess Cash Flow)
|
07/29/2014
|
||||||
COMM 2015-DC1
|
||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||
% of
|
||||||||||||
Property
|
Initial Pool
|
Engineering
|
Loan
|
|||||||||
Flag
|
ID
|
Property Name
|
Balance
|
Report Date
|
Purpose
|
Sponsor
|
||||||
Loan
|
1
|
Pinnacle Hills Promenade
|
8.7%
|
10/24/2014
|
Refinance
|
GGP Real Estate Holding I, Inc.; J.B. Hunt, LLC
|
||||||
Loan
|
2
|
26 Broadway (30)(32)
|
8.6%
|
09/02/2014
|
Refinance
|
Jacob Chetrit
|
||||||
Loan
|
3
|
Hampton Inn UN & HIX Herald Square (29)(31)
|
6.1%
|
Acquisition
|
Kuwait Finance House K.S.C.; KFH Capital Investment Company K.S.C.C.
|
|||||||
Property
|
3.01
|
Hampton Inn United Nations
|
3.4%
|
08/08/2014
|
||||||||
Property
|
3.02
|
Holiday Inn Express Herald Square
|
2.7%
|
08/08/2014
|
||||||||
Loan
|
4
|
Keystone Summit Corporate Park
|
5.5%
|
11/13/2014
|
Acquisition
|
Northstar Real Estate Income Trust Operating Partnership, L.P.; Keystone Property Fund Management, L.P.
|
||||||
Loan
|
5
|
SoHo Portfolio (32)
|
5.5%
|
Refinance
|
Jacob Chetrit
|
|||||||
Property
|
5.01
|
459 Broadway
|
2.9%
|
10/06/2014
|
||||||||
Property
|
5.02
|
427 Broadway
|
2.6%
|
10/06/2014
|
||||||||
Loan
|
6
|
Sylvan Corporate Center
|
4.2%
|
Refinance
|
B.R.S. Holding, Inc.
|
|||||||
Property
|
6.01
|
Sylvan Corporate Center (II)
|
2.4%
|
11/12/2014
|
||||||||
Property
|
6.02
|
Sylvan Corporate Center (I)
|
1.9%
|
11/12/2014
|
||||||||
Loan
|
7
|
100 West 57th Street (30)
|
2.9%
|
09/26/2014
|
Acquisition
|
David Werner; Eli Schron; Avi Schron; Mark Schron
|
||||||
Loan
|
8
|
115 Mercer
|
2.6%
|
11/24/2014
|
Refinance
|
Joseph J. Sitt; Yaron Jacobi
|
||||||
Loan
|
9
|
Residences of South Hills
|
2.5%
|
12/17/2014
|
Refinance
|
Jared Kushner
|
||||||
Loan
|
10
|
Stanford Medical Office Building
|
2.3%
|
12/04/2014
|
Refinance
|
James Pollock
|
||||||
Loan
|
11
|
Axcelis Corporate Center
|
2.3%
|
11/20/2014
|
Acquisition
|
Peter Holstein; Mitchel Greenberg; Keith Jaffee
|
||||||
Loan
|
12
|
760 & 800 Westchester Avenue (30)(32)
|
2.3%
|
10/09/2014
|
Refinance
|
Robert P. Weisz
|
||||||
Loan
|
13
|
Home Depot Somerville
|
2.2%
|
11/26/2014
|
Refinance
|
Howard P. Milstein
|
||||||
Loan
|
14
|
ATK Plymouth
|
2.0%
|
10/29/2014
|
Acquisition
|
Corporate Property Associates 18 - Global Incorporated
|
||||||
Loan
|
15
|
Legacy at Lake Park
|
1.9%
|
10/06/2014
|
Acquisition
|
Stoltz Real Estate Fund IV, L.P.
|
||||||
Loan
|
16
|
AHIP Gateway Portfolio
|
1.9%
|
Acquisition
|
American Hotel Income Properties REIT Inc.
|
|||||||
Property
|
16.01
|
Courtyard Statesville Moorseville/Lake Norman
|
0.6%
|
10/15/2014
|
||||||||
Property
|
16.02
|
Hampton Inn Statesville
|
0.5%
|
10/22/2014
|
||||||||
Property
|
16.03
|
Fairfield Inn & Suites Titusville Kennedy Space Center
|
0.4%
|
10/23/2014
|
||||||||
Property
|
16.04
|
Fairfield Inn & Suites Palm Bay/Viera
|
0.3%
|
10/22/2014
|
||||||||
Loan
|
17
|
200 West Second Street (32)
|
1.9%
|
11/19/2014
|
Acquisition
|
Raymond M. Gee and Tyson A. Rhame
|
||||||
Loan
|
18
|
Maritime Hotel
|
1.8%
|
10/09/2014
|
Refinance
|
Richard Born; Ira Drukier; Sean MacPherson; Eric Goode
|
||||||
Loan
|
19
|
Tintri Mountain View (33)
|
1.6%
|
05/21/2014
|
Acquisition
|
Steven Moulds; Elizabeth Moulds; Moulds Family Trust Dated December 2, 1998
|
||||||
Loan
|
20
|
Campus at Greenhill
|
1.5%
|
05/13/2014
|
Acquisition
|
Francis Greenburger
|
||||||
Loan
|
21
|
TPI Hospitality Pool C
|
1.5%
|
Refinance
|
Thomas R. Torgerson
|
|||||||
Property
|
21.01
|
Staybridge Suites Bloomington
|
0.8%
|
10/28/2014
|
||||||||
Property
|
21.02
|
Hilton Garden Inn Bloomington
|
0.7%
|
10/28/2014
|
||||||||
Loan
|
22
|
Aloft Hotel Chicago O Hare (33)
|
1.5%
|
09/26/2014
|
Refinance
|
Continental Properties Company, Inc.
|
||||||
Loan
|
23
|
Shook Retail Portfolio (32)
|
1.3%
|
Refinance
|
James C. Shook, Jr.
|
|||||||
Property
|
23.01
|
Champaign Marketview
|
0.6%
|
10/30/2014
|
||||||||
Property
|
23.02
|
Castleton Pavilion
|
0.4%
|
10/30/2014
|
||||||||
Property
|
23.03
|
Castleton Marketplace
|
0.3%
|
10/30/2014
|
||||||||
Loan
|
24
|
515 Tower
|
1.3%
|
11/17/2014
|
Refinance
|
Nearon Enterprises, LLC
|
||||||
Loan
|
25
|
Animas Valley
|
1.3%
|
11/16/2014
|
Acquisition
|
Stonetown 4, LLLP; Stonetown Farmington Parallel Equity, LLLP
|
||||||
Loan
|
26
|
Autumn Chase Apartments
|
1.2%
|
10/31/2014
|
Refinance
|
Irwin R. Rose
|
||||||
Loan
|
27
|
Trails of Ashford (33)
|
1.1%
|
10/10/2014
|
Refinance
|
Nikola Kozul; BKNK Trails 2008 Trust under Agreement dated 05/15/08
|
||||||
Loan
|
28
|
1045 Bryant Street
|
1.1%
|
11/20/2014
|
Refinance
|
Guardian Commercial Real Estate, L.P.
|
||||||
Loan
|
29
|
Sail Cloth Factory Apartments
|
1.0%
|
11/19/2014
|
Refinance
|
Daniel Kline; Patrick Freeze
|
||||||
Loan
|
30
|
Plaza at Riverlakes
|
1.0%
|
09/12/2014
|
Acquisition
|
I. Jay Kerner and John P.Walsh
|
||||||
Loan
|
31
|
Shadrall Auburndale Portfolio
|
1.0%
|
Refinance
|
Shadrall Associates
|
|||||||
Property
|
31.01
|
Stockton
|
0.4%
|
08/06/2014
|
||||||||
Property
|
31.02
|
San Leandro
|
0.2%
|
08/05/2014
|
||||||||
Property
|
31.03
|
New Brunswick
|
0.2%
|
08/02/2014
|
||||||||
Property
|
31.04
|
Santa Ana
|
0.2%
|
08/06/2014
|
||||||||
Loan
|
32
|
TPI Staybridge Suites Naples
|
0.9%
|
10/25/2014
|
Refinance
|
Thomas R. Torgerson
|
||||||
Loan
|
33
|
Candle Lite
|
0.9%
|
06/11/2014
|
Refinance
|
CL Products International, LLC
|
||||||
Loan
|
34
|
Kyrene Village
|
0.9%
|
09/12/2014
|
Acquisition
|
Daniel Taheri; The Daniel Taheri Family Protection Trust
|
||||||
Loan
|
35
|
601 Glenoaks
|
0.8%
|
12/04/2014
|
Refinance
|
David Y. Lee
|
||||||
Loan
|
36
|
Staybridge - Austin
|
0.8%
|
09/04/2014
|
Refinance
|
Armando Batarse Cardenas
|
||||||
Loan
|
37
|
Park at Willowbrook
|
0.7%
|
12/15/2014
|
Acquisition
|
Edward I. Biskind; Burton Lewis
|
||||||
Loan
|
38
|
West Point Village Apartments
|
0.7%
|
10/28/2014
|
Refinance
|
Amyn Gillani
|
||||||
Loan
|
39
|
New Orleans Self Storage
|
0.6%
|
11/24/2014
|
Refinance
|
John A. O’Donnell
|
||||||
Loan
|
40
|
Holiday Inn Express Baytown
|
0.6%
|
10/21/2014
|
Refinance
|
Nilesh Patel; Ashwin V. Patel; Vinodchandra V. Patel
|
||||||
Loan
|
41
|
Walgreens Severna
|
0.6%
|
09/29/2014
|
Acquisition
|
Ruth Jeanette Veprin
|
COMM 2015-DC1
|
||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||
% of
|
||||||||||||
Property
|
Initial Pool
|
Engineering
|
Loan
|
|||||||||
Flag
|
ID
|
Property Name
|
Balance
|
Report Date
|
Purpose
|
Sponsor
|
||||||
Loan
|
42
|
Caremark
|
0.6%
|
12/04/2014
|
Refinance
|
Four Springs Capital Trust; Four Springs Capital Trust Operating Partnership, L.P.
|
||||||
Loan
|
43
|
Valley York Apartments
|
0.6%
|
11/21/2014
|
Refinance
|
David B. Neiderst; Perry Stancato
|
||||||
Loan
|
44
|
StorQuest Thousand Oaks
|
0.6%
|
11/07/2014
|
Refinance
|
William W. Hobin; Clark W. Porter; Timothy B. Hobin
|
||||||
Loan
|
45
|
440 Coburg Road
|
0.6%
|
10/13/2014
|
Acquisition
|
Brad Vaughn; David A. Vaughn; Linda C. Vaughn
|
||||||
Loan
|
46
|
Hellmann Worldwide Miami
|
0.6%
|
10/24/2014
|
Recapitalization
|
Hellmann Worldwide Logistics GMBH & Co. KG
|
||||||
Loan
|
47
|
Storage Pros Portfolio
|
0.6%
|
Acquisition
|
Ian Burnstein; David M. Levenfeld
|
|||||||
Property
|
47.01
|
AAA Storage
|
0.3%
|
10/23/2014
|
||||||||
Property
|
47.02
|
Storage Plex
|
0.3%
|
11/12/2014
|
||||||||
Loan
|
48
|
Valley Oaks Shopping Center
|
0.6%
|
11/10/2014
|
Refinance
|
Martin A. Ensbury; Raymond T. Kolby, Jr.; David Sonnenblick; Mary Louise Cashin
|
||||||
Loan
|
49
|
Evergreen Estates MHC
|
0.5%
|
11/19/2014
|
Refinance
|
Glen Nelson
|
||||||
Loan
|
50
|
Alum Rock Self Storage
|
0.5%
|
10/28/2014
|
Refinance
|
Steven Lance Pape
|
||||||
Loan
|
51
|
5555 East Van Buren
|
0.5%
|
12/03/2014
|
Refinance
|
John L. Ferrari; Barbara J. Ferrari; Arthur J. Ferrari, Jr.
|
||||||
Loan
|
52
|
Roble Vista Apartments
|
0.5%
|
11/05/2014
|
Refinance
|
John Klimp
|
||||||
Loan
|
53
|
3275 Veterans Memorial Highway
|
0.5%
|
11/14/2014
|
Refinance
|
Brad Gillman
|
||||||
Loan
|
54
|
Real Plaza & Santa Rosa Warehouse
|
0.4%
|
Refinance
|
Norberto J. Leal Herrera and Ofelia Hernandez Rodriguez, also known as Ofelia Leal
|
|||||||
Property
|
54.01
|
Plaza Real Shopping Court & Office
|
0.3%
|
04/16/2014
|
||||||||
Property
|
54.02
|
Santa Rosa Warehouse
|
0.1%
|
04/16/2014
|
||||||||
Loan
|
55
|
Mainstay Suites
|
0.4%
|
10/16/2014
|
Refinance
|
Terrence Jude Leifheit
|
||||||
Loan
|
56
|
Jupiter Park Self Storage
|
0.4%
|
10/17/2014
|
Refinance
|
James E. Goldstein
|
||||||
Loan
|
57
|
Southfield Shopping Center
|
0.4%
|
11/17/2014
|
Refinance
|
Randall Singler Twist
|
||||||
Loan
|
58
|
Palms at Belleaire Apartments
|
0.4%
|
12/12/2014
|
Refinance
|
Bruce W. Danielson
|
||||||
Loan
|
59
|
Brookhollow Apartments
|
0.3%
|
10/24/2014
|
Recapitalization
|
Jeff Baryshnik
|
||||||
Loan
|
60
|
The Annex of Vincennes
|
0.3%
|
11/14/2014
|
Refinance
|
Kyle D. Bach
|
||||||
Loan
|
61
|
Comfort Inn - St. Clairsville
|
0.3%
|
10/02/2014
|
Refinance
|
Bharat T. Patel; Jashu B. Patel; Vishal Patel
|
||||||
Loan
|
62
|
Eastland Plaza (29)
|
0.3%
|
05/28/2014
|
Refinance
|
Robert A. Ferree; Robert A. Ferree Revocable Trust
|
||||||
Loan
|
63
|
Storage Pros - Bordeaux
|
0.3%
|
12/02/2014
|
Acquisition
|
David M. Levenfeld; Ian Burnstein
|
||||||
Loan
|
64
|
Walgreens Broomfield
|
0.3%
|
11/26/2014
|
Acquisition
|
Ruth Jeanette Veprin
|
||||||
Loan
|
65
|
Sleep Inn - Sarasota
|
0.3%
|
10/17/2014
|
Refinance
|
Steven Rodriguez; Richard Lafrance
|
||||||
Loan
|
66
|
Columbia Marketplace
|
0.3%
|
09/04/2014
|
Refinance
|
Zigmund Klein
|
||||||
Loan
|
67
|
6425 North Washington
|
0.3%
|
07/30/2014
|
Acquisition
|
Kenneth Levy; Levy Family Trust Dated February 18, 1983
|
||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||
% of
|
Existing
|
Future Debt
|
||||||||||||
Property
|
Initial Pool
|
Additional Debt
|
Permitted
|
|||||||||||
Flag
|
ID
|
Property Name
|
Balance
|
Guarantor(23)
|
Amount
|
Existing Additional Debt Description
|
Type
|
|||||||
Loan
|
1
|
Pinnacle Hills Promenade
|
8.7%
|
GGP Real Estate Holding I, Inc.
|
None
|
NAP
|
||||||||
Loan
|
2
|
26 Broadway (30)(32)
|
8.6%
|
Jacob Chetrit
|
150,000,000
|
100,000,000 Pari Passu; 50,000,000 Mezzanine
|
NAP
|
|||||||
Loan
|
3
|
Hampton Inn UN & HIX Herald Square (29)(31)
|
6.1%
|
NAP
|
13,000,000
|
Non-Pooled Component
|
NAP
|
|||||||
Property
|
3.01
|
Hampton Inn United Nations
|
3.4%
|
|||||||||||
Property
|
3.02
|
Holiday Inn Express Herald Square
|
2.7%
|
|||||||||||
Loan
|
4
|
Keystone Summit Corporate Park
|
5.5%
|
Northstar Real Estate Income Trust Operating Partnership, L.P.; Keystone Property Fund Management, L.P.
|
None
|
NAP
|
||||||||
Loan
|
5
|
SoHo Portfolio (32)
|
5.5%
|
Jacob Chetrit
|
11,500,000
|
Mezzanine
|
NAP
|
|||||||
Property
|
5.01
|
459 Broadway
|
2.9%
|
|||||||||||
Property
|
5.02
|
427 Broadway
|
2.6%
|
|||||||||||
Loan
|
6
|
Sylvan Corporate Center
|
4.2%
|
B.R.S. Holding, Inc.
|
None
|
NAP
|
||||||||
Property
|
6.01
|
Sylvan Corporate Center (II)
|
2.4%
|
|||||||||||
Property
|
6.02
|
Sylvan Corporate Center (I)
|
1.9%
|
|||||||||||
Loan
|
7
|
100 West 57th Street (30)
|
2.9%
|
Eli Schron; Avi Schron; Mark Schron
|
140,000,000
|
Pari Passu
|
NAP
|
|||||||
Loan
|
8
|
115 Mercer
|
2.6%
|
Joseph J. Sitt; Yaron Jacobi
|
None
|
NAP
|
||||||||
Loan
|
9
|
Residences of South Hills
|
2.5%
|
Jared Kushner
|
None
|
NAP
|
||||||||
Loan
|
10
|
Stanford Medical Office Building
|
2.3%
|
James Pollock
|
None
|
NAP
|
||||||||
Loan
|
11
|
Axcelis Corporate Center
|
2.3%
|
Peter Holstein; Mitchel Greenberg; Keith Jaffee
|
None
|
NAP
|
||||||||
Loan
|
12
|
760 & 800 Westchester Avenue (30)(32)
|
2.3%
|
Robert P. Weisz
|
78,000,000
|
$68,000,000 Pari Passu; $10,000,000 Mezzanine
|
NAP
|
|||||||
Loan
|
13
|
Home Depot Somerville
|
2.2%
|
Howard P. Milstein
|
None
|
NAP
|
||||||||
Loan
|
14
|
ATK Plymouth
|
2.0%
|
Corporate Property Associates 18 - Global Incorporated
|
None
|
NAP
|
||||||||
Loan
|
15
|
Legacy at Lake Park
|
1.9%
|
Stoltz Real Estate Fund IV, L.P.
|
None
|
NAP
|
||||||||
Loan
|
16
|
AHIP Gateway Portfolio
|
1.9%
|
American Hotel Income Properties REIT Inc.
|
None
|
NAP
|
||||||||
Property
|
16.01
|
Courtyard Statesville Moorseville/Lake Norman
|
0.6%
|
|||||||||||
Property
|
16.02
|
Hampton Inn Statesville
|
0.5%
|
|||||||||||
Property
|
16.03
|
Fairfield Inn & Suites Titusville Kennedy Space Center
|
0.4%
|
|||||||||||
Property
|
16.04
|
Fairfield Inn & Suites Palm Bay/Viera
|
0.3%
|
|||||||||||
Loan
|
17
|
200 West Second Street (32)
|
1.9%
|
Raymond M. Gee and Tyson A. Rhame
|
12,353,005
|
Mezzanine
|
NAP
|
|||||||
Loan
|
18
|
Maritime Hotel
|
1.8%
|
Richard Born; Ira Drukier; Sean MacPherson; Eric Goode
|
None
|
NAP
|
||||||||
Loan
|
19
|
Tintri Mountain View (33)
|
1.6%
|
Steven Moulds; Elizabeth Moulds; Moulds Family Trust Dated December 2, 1998
|
None
|
Mezzanine
|
||||||||
Loan
|
20
|
Campus at Greenhill
|
1.5%
|
Francis Greenburger
|
None
|
NAP
|
||||||||
Loan
|
21
|
TPI Hospitality Pool C
|
1.5%
|
Thomas R. Torgerson
|
None
|
NAP
|
||||||||
Property
|
21.01
|
Staybridge Suites Bloomington
|
0.8%
|
|||||||||||
Property
|
21.02
|
Hilton Garden Inn Bloomington
|
0.7%
|
|||||||||||
Loan
|
22
|
Aloft Hotel Chicago O Hare (33)
|
1.5%
|
Continental Properties Company, Inc.
|
None
|
Mezzanine; Unsecured Debt
|
||||||||
Loan
|
23
|
Shook Retail Portfolio (32)
|
1.3%
|
James C. Shook, Jr.
|
2,494,686
|
Mezzanine
|
NAP
|
|||||||
Property
|
23.01
|
Champaign Marketview
|
0.6%
|
|||||||||||
Property
|
23.02
|
Castleton Pavilion
|
0.4%
|
|||||||||||
Property
|
23.03
|
Castleton Marketplace
|
0.3%
|
|||||||||||
Loan
|
24
|
515 Tower
|
1.3%
|
Nearon Enterprises, LLC
|
None
|
NAP
|
||||||||
Loan
|
25
|
Animas Valley
|
1.3%
|
Stonetown 4, LLLP; Stonetown Farmington Parallel Equity, LLLP
|
None
|
NAP
|
||||||||
Loan
|
26
|
Autumn Chase Apartments
|
1.2%
|
Irwin R. Rose
|
None
|
NAP
|
||||||||
Loan
|
27
|
Trails of Ashford (33)
|
1.1%
|
Nikola Kozul; BKNK Trails 2008 Trust under Agreement dated 05/15/08
|
None
|
Mezzanine
|
||||||||
Loan
|
28
|
1045 Bryant Street
|
1.1%
|
Guardian Commercial Real Estate, L.P.
|
None
|
NAP
|
||||||||
Loan
|
29
|
Sail Cloth Factory Apartments
|
1.0%
|
Daniel Kline; Patrick Freeze
|
None
|
NAP
|
||||||||
Loan
|
30
|
Plaza at Riverlakes
|
1.0%
|
I. Jay Kerner and John P.Walsh
|
None
|
NAP
|
||||||||
Loan
|
31
|
Shadrall Auburndale Portfolio
|
1.0%
|
Shadrall Associates
|
None
|
NAP
|
||||||||
Property
|
31.01
|
Stockton
|
0.4%
|
|||||||||||
Property
|
31.02
|
San Leandro
|
0.2%
|
|||||||||||
Property
|
31.03
|
New Brunswick
|
0.2%
|
|||||||||||
Property
|
31.04
|
Santa Ana
|
0.2%
|
|||||||||||
Loan
|
32
|
TPI Staybridge Suites Naples
|
0.9%
|
Thomas R. Torgerson
|
None
|
NAP
|
||||||||
Loan
|
33
|
Candle Lite
|
0.9%
|
CL Products International, LLC
|
None
|
NAP
|
||||||||
Loan
|
34
|
Kyrene Village
|
0.9%
|
Daniel Taheri; The Daniel Taheri Family Protection Trust
|
None
|
NAP
|
||||||||
Loan
|
35
|
601 Glenoaks
|
0.8%
|
David Y. Lee
|
None
|
NAP
|
||||||||
Loan
|
36
|
Staybridge - Austin
|
0.8%
|
Armando Batarse Cardenas
|
None
|
NAP
|
||||||||
Loan
|
37
|
Park at Willowbrook
|
0.7%
|
Edward I. Biskind; Burton Lewis
|
None
|
NAP
|
||||||||
Loan
|
38
|
West Point Village Apartments
|
0.7%
|
Amyn Gillani
|
None
|
NAP
|
||||||||
Loan
|
39
|
New Orleans Self Storage
|
0.6%
|
John A. O’Donnell
|
None
|
NAP
|
||||||||
Loan
|
40
|
Holiday Inn Express Baytown
|
0.6%
|
Nilesh Patel; Ashwin V. Patel; Vinodchandra V. Patel
|
None
|
NAP
|
||||||||
Loan
|
41
|
Walgreens Severna
|
0.6%
|
Ruth Jeanette Veprin
|
None
|
NAP
|
COMM 2015-DC1
|
||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||
% of
|
Existing
|
Future Debt
|
||||||||||||
Property
|
Initial Pool
|
Additional Debt
|
Permitted
|
|||||||||||
Flag
|
ID
|
Property Name
|
Balance
|
Guarantor(23)
|
Amount
|
Existing Additional Debt Description
|
Type
|
|||||||
Loan
|
42
|
Caremark
|
0.6%
|
Four Springs Capital Trust; Four Springs Capital Trust Operating Partnership, L.P.
|
None
|
NAP
|
||||||||
Loan
|
43
|
Valley York Apartments
|
0.6%
|
David B. Neiderst; Perry Stancato
|
None
|
NAP
|
||||||||
Loan
|
44
|
StorQuest Thousand Oaks
|
0.6%
|
William W. Hobin; Clark W. Porter; Timothy B. Hobin
|
None
|
NAP
|
||||||||
Loan
|
45
|
440 Coburg Road
|
0.6%
|
Brad Vaughn; David A. Vaughn; Linda C. Vaughn
|
None
|
NAP
|
||||||||
Loan
|
46
|
Hellmann Worldwide Miami
|
0.6%
|
Hellmann Worldwide Logistics GMBH & Co. KG
|
None
|
NAP
|
||||||||
Loan
|
47
|
Storage Pros Portfolio
|
0.6%
|
Ian Burnstein; David M. Levenfeld
|
None
|
NAP
|
||||||||
Property
|
47.01
|
AAA Storage
|
0.3%
|
|||||||||||
Property
|
47.02
|
Storage Plex
|
0.3%
|
|||||||||||
Loan
|
48
|
Valley Oaks Shopping Center
|
0.6%
|
Martin A. Ensbury; Raymond T. Kolby, Jr.; David Sonnenblick; Mary Louise Cashin
|
None
|
NAP
|
||||||||
Loan
|
49
|
Evergreen Estates MHC
|
0.5%
|
Glen Nelson
|
None
|
NAP
|
||||||||
Loan
|
50
|
Alum Rock Self Storage
|
0.5%
|
Steven Lance Pape
|
None
|
NAP
|
||||||||
Loan
|
51
|
5555 East Van Buren
|
0.5%
|
John L. Ferrari; Barbara J. Ferrari; Arthur J. Ferrari, Jr.
|
None
|
NAP
|
||||||||
Loan
|
52
|
Roble Vista Apartments
|
0.5%
|
John Klimp
|
None
|
NAP
|
||||||||
Loan
|
53
|
3275 Veterans Memorial Highway
|
0.5%
|
Brad Gillman
|
None
|
NAP
|
||||||||
Loan
|
54
|
Real Plaza & Santa Rosa Warehouse
|
0.4%
|
Norberto J. Leal Herrera and Ofelia Hernandez Rodriguez, also known as Ofelia Leal
|
None
|
NAP
|
||||||||
Property
|
54.01
|
Plaza Real Shopping Court & Office
|
0.3%
|
|||||||||||
Property
|
54.02
|
Santa Rosa Warehouse
|
0.1%
|
|||||||||||
Loan
|
55
|
Mainstay Suites
|
0.4%
|
Terrence Jude Leifheit
|
None
|
NAP
|
||||||||
Loan
|
56
|
Jupiter Park Self Storage
|
0.4%
|
James E. Goldstein
|
None
|
NAP
|
||||||||
Loan
|
57
|
Southfield Shopping Center
|
0.4%
|
Randall Singler Twist
|
None
|
NAP
|
||||||||
Loan
|
58
|
Palms at Belleaire Apartments
|
0.4%
|
Bruce W. Danielson
|
None
|
NAP
|
||||||||
Loan
|
59
|
Brookhollow Apartments
|
0.3%
|
Jeff Baryshnik
|
None
|
NAP
|
||||||||
Loan
|
60
|
The Annex of Vincennes
|
0.3%
|
Kyle D. Bach
|
None
|
NAP
|
||||||||
Loan
|
61
|
Comfort Inn - St. Clairsville
|
0.3%
|
Bharat T. Patel; Jashu B. Patel; Vishal Patel
|
None
|
NAP
|
||||||||
Loan
|
62
|
Eastland Plaza (29)
|
0.3%
|
Robert A. Ferree; Robert A. Ferree Revocable Trust
|
None
|
NAP
|
||||||||
Loan
|
63
|
Storage Pros - Bordeaux
|
0.3%
|
David M. Levenfeld; Ian Burnstein
|
None
|
NAP
|
||||||||
Loan
|
64
|
Walgreens Broomfield
|
0.3%
|
Ruth Jeanette Veprin
|
None
|
NAP
|
||||||||
Loan
|
65
|
Sleep Inn - Sarasota
|
0.3%
|
Steven Rodriguez; Richard Lafrance
|
None
|
NAP
|
||||||||
Loan
|
66
|
Columbia Marketplace
|
0.3%
|
Zigmund Klein
|
None
|
NAP
|
||||||||
Loan
|
67
|
6425 North Washington
|
0.3%
|
Kenneth Levy; Levy Family Trust Dated February 18, 1983
|
None
|
NAP
|
||||||||
|
(1)
|
GACC—German American Capital Corporation or one of its affiliates; Natixis—Natixis Real Estate Capital LLC or one of its affiliates; JLC—Jefferies LoanCore LLC or one of its affiliates; UBSRES—UBS Real Estate Securities Inc. or one of its affiliates.
|
|
(2)
|
Loan No. 2 – 26 Broadway – The Original Balance and Cut-off Date Balance of $120.0 million represent the controlling Note A-1, non-controlling Note A-2 and non-controlling Note A-4 of a $220.0 million whole loan evidenced by six pari passu notes. The pari passu companion loans are the non-controlling Note A-3, non-controlling Note A-5, and non-controlling Note A-6, in the original principal amounts of $40.0 million, $30.0 million and $30.0 million, respectively, which will be held by GACC or an affiliate as of the closing date.
|
|
(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. 31 – Shadrall Auburndale Portfolio – With respect to the Santa Ana Mortgaged Property, such Mortgaged Property is subject to certain deed restrictions that run with the land. The deed restriction provides that the related Mortgaged Property can only be used as a single family residence. The Title Policy insures against loss or damage sustained by reason of (i) any existing violations of the restriction, (ii) enforcement or attempted enforcement of any right of reverter, right of re-entry or right of power of termination of the estate or interest resulting from a violation of such covenants. The insurance also provides against loss or damage by reason of unmarketability of title to the Mortgaged Property. The related Loan Documents require the borrower to notify the lender and the title insurance company of any claim or attempted enforcement of the deed restriction and to cooperate with such insurer to defend any such claim. In addition, the borrower and guarantor are liable to the extent of any losses resulting from any enforcement of the deed restriction.
|
|
(5)
|
Loan No. 7 – 100 West 57th Street – The 100 West 57th Street Mortgage Loan has an ARD feature with an anticipated repayment date of November 5, 2019, with a revised interest rate
|
|
(6)
|
The Administrative Fee Rate includes the respective per annum rates applicable to the calculation of the servicing fee, any sub-servicing fee, trustee/certificate administrator fee, operating advisor fee and CREFC® license fee with respect to each Mortgage Loan. For purposes of this Annex A-1, the definition of Administrative Fee Rate as it relates to any Non-Serviced Mortgage Loan includes the related Pari Passu Loan Primary Servicing Fee Rate which includes the “primary servicing fee rate” (as defined or set forth in the applicable pooling and servicing agreement) and any other related servicing fee rate (other than those payable to the applicable special servicer) applicable to such Non-Serviced Mortgage Loan that constitutes a portion of the “servicing fee rate” applicable to the other master servicer under the applicable other pooling and servicing agreement. The Pari Passu Loan Primary Servicing Fee Rate for the 26 Broadway Mortgage Loan will be 0.0050%.
|
|
(7)
|
Loan No. 12 – 760 & 800 Westchester Avenue – The 760 & 800 Westchester Avenue Mortgage Loan amortizes on a planned amortization schedule provided in this free writing prospectus. As such, the current balance, maturity balance, monthly debt service, Underwritten NOI DSCR and Underwritten NCF DSCR all reflect this fixed amortization schedule.
|
|
(8)
|
“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.
|
|
(9)
|
“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).
|
|
(10)
|
Loan No. 2 – 26 Broadway – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area are calculated based on the mortgage loan included in the issuing entity and the related pari passu companion loans in the aggregate.
|
|
(11)
|
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
|
|
(12)
|
Loan No. 4 – Keystone Summit Corporate Park – The Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “Hypothetical As Is” value as of December 1, 2014. At the time of the appraisal, tenants at the Keystone Summit Corporate Park Mortgaged Property were owed $889,022 in free rent and $2,676,848 in tenant improvements, which amounts were reserved at loan closing. As such, the “Hypothetical As Is” value assumes that there are no remaining free rent periods and that the tenant improvements have been completed. The “As is” value at the time of the appraisal is $98,550,000.
|
|
(13)
|
Loan No. 38 – West Point Village Apartments – The Cut-Off LTV Ratio, Underwritten NOI debt yield and Underwritten NFC debt yield are calculate using the Cut-Off Date Balance net of the earnout reserve of $1,300,000.
|
|
(14)
|
Loan No. 7 – 100 West 57th Street – The collateral for the 100 West 57th Street Mortgage Loan consists of the borrower’s fee simple interest in the 100 West 57th Street Mortgaged Property. Neither the tenant’s leasehold interest nor the improvements are part of the collateral.
|
|
(15)
|
Prepayment Provisions are shown from the respective Mortgage Loan First Payment Date.
|
|
(16)
|
Loan No. 2 – 26 Broadway – The collateral for the 26 Broadway Mortgage Loan consists of both the fee and leasehold interests in 26 Broadway Mortgaged Property. The borrower is the fee owner and ground lessee under each of the ground leases and the related sublease and is obligated to lender under a fee and leasehold mortgage.
|
|
(17)
|
The following Mortgaged Properties consist, in whole or in part, of the respective borrower’s interest in one or more ground leases, space leases, air rights leases or other similar leasehold interests:
|
|
(18)
|
The following tenants that occupy 5% or greater of the net rentable area at the property (or, if applicable, the portfolio of properties) are borrower affiliates:
|
|
(19)
|
The lease expiration dates shown are based on full lease terms. However, in certain cases, a tenant may have the option to terminate its lease or abate rent prior to the stated lease expiration date for no reason after a specified period of time and/or upon notice to the 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
|
|
(20)
|
The following major tenants (listed on Annex A-1) are currently subleasing all or a significant portion of its leased space:
|
|
(21)
|
The following major tenants shown on Annex A-1 have abated or free rent:
|
|
(22)
|
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.
|
|
(23)
|
Loan No. 20 - Campus at Greenhill – The borrowers, “Leigus TEI Equities I LLC, Leigus Equities II LLC, Leigus Lake Tapps LLC, Leigus JR Equities LLC and Leigus EMM Realty LLC”, are structured as tenants-in-common and are each a single purpose Connecticut limited liability company structured to be bankruptcy-remote, with one independent director in its organizational structure. Francis Greenburger is the guarantor with respect to the entire Campus at Greenhill Mortgage Loan.
|
|
(24)
|
All upfront reserve balances reflect the upfront reserve amount at loan origination. The current balance may be less than the amount shown.
|
|
(25)
|
All ongoing reserve balances reflect the ongoing reserve amount at loan origination. The current balance may be greater than or less than the amount shown. Monthly reserves required to be deposited in such accounts may be capped pursuant to the related Mortgage Loan Documents.
|
|
(26)
|
Loan No. 14 – ATK Plymouth – If Alliant Techsystems, Inc., the single tenant at the property, terminates its lease or fails to renew, cash will be swept into a TI/LC reserve for 12 months subject to a cap of $6,000,000.
|
|
(27)
|
Loan No. 6 – Sylvan Corporate Center – The upfront TI/LC reserve at closing is equal to $1.675 million. The on-going TI/LC Reserve is equal to $2.35 per sq. ft. from March 6, 2015 to February 6, 2016 and $3.65 per sq. ft. from March 6, 2016 to February 6, 2020. There is no on-going TI/LC reserve after February 6, 2020.
|
|
(28)
|
The following loans provide the borrower an option to provide a guaranty or post a letter of credit in lieu of reserve requirements.
|
|
(29)
|
With respect to the Mortgage Loans identified below, the lender is insured under an environmental insurance policy obtained (i) in lieu of obtaining a Phase II Environmental Site Assessment, (ii) in lieu of providing an indemnity or guaranty from a sponsor or (iii) to address environmental conditions or concerns. For additional information, see “Risk Factors—Risks Related to the Mortgage Loans—Potential Issuing Entity Liability Related to a Materially Adverse Environmental Condition” in this free writing prospectus.
|
Loan No.
|
Mortgage Loan
|
Mortgage
Loan Cut-off
Date Balance
|
% of Initial
Outstanding
Pool Balance
|
Maximum Policy
Amount
|
Premium Paid in
Full
|
Policy
Expiration
|
||||||
3
|
Hampton Inn UN & HIX Herald Square
|
$85,000,000
|
6.1%
|
$10,000,000
|
Yes
|
9/30/2022
|
||||||
62
|
Eastland Plaza
|
$4,262,718
|
0.3%
|
$2,000,000
|
Yes
|
10/1/2024
|
|
(30)
|
Summary of Existing Pari Passu Debt
|
Loan
No.
|
Mortgage Loan
|
Mortgage Loan
Cut-off Date
Balance
|
Companion Loan
Cut-off Date
Balance
|
Loan
Combination
Cut-off Date
Balance
|
Loan
Combination
U/W NCF DSCR
|
Loan
Combination
Cut-off Date LTV
Ratio
|
Loan
Combination
Cut-off Date U/W
NOI Debt Yield
|
|||||||
2
|
26 Broadway
|
$120,000,000
|
$100,000,000
|
$220,000,000
|
1.59x
|
59.5%
|
7.4%
|
|||||||
7
|
100 West 57th Street
|
$40,000,000
|
$140,000,000
|
$180,000,000
|
1.00x
|
60.0%
|
2.3%
|
|||||||
12
|
760 & 800 Westchester Avenue
|
$32,000,000
|
$68,000,000
|
$100,000,000
|
1.31x
|
66.2%
|
8.7%
|
|
(31)
|
Split Loan Summary
|
Loan
No.
|
Mortgage Loan
|
A-Note or
Pooled
Component Cut-
off Date Balance
|
B-Note or Non-
Pooled
Component Cut-
off Date Balance
|
Total
Mortgage
Debt Cut-off
Date Balance
|
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
|
||||||||||
3
|
Hampton Inn UN & HIX Herald Square
|
$85,000,000
|
$13,000,000
|
$98,000,000
|
2.15x
|
1.70x
|
55.5%
|
64.0%
|
10.9%
|
9.4%
|
|
(32)
|
Summary of Existing Mezzanine Debt
|
Loan No.
|
Mortgage Loan
|
Mortgage
Loan Cut-off
Date Balance
|
% of Initial Outstanding
Pool
Balance
|
Mezzanine
Debt Cut-off
Date
Balance
|
Annual
Interest
Rate on
Mezzanine
Loan
|
Mezzanine
Loan
Maturity
Date
|
Intercreditor Agreement
|
Total Debt
Cut-off
Date LTV
Ratio
|
Total
Debt
U/W
NCF
DSCR
|
Total
Debt U/W
NOI Debt
Yield
|
||||||||||
2
|
26 Broadway
|
$120,000,000
|
8.6%
|
$50,000,000
|
8.2500%
|
1/9/2022
|
Yes
|
73.0%
|
1.11x
|
6.0%
|
||||||||||
5
|
SoHo Portfolio
|
$76,500,000
|
5.5%
|
$11,500,000
|
8.9990%
|
1/6/2025
|
Yes
|
74.9%
|
1.07x
|
6.1%
|
||||||||||
12
|
760 & 800 Westchester Avenue(1)
|
$32,000,000
|
2.3%
|
$10,000,000
|
11.1100%
|
11/5/2024
|
Yes
|
72.8%
|
1.09x
|
7.9%
|
||||||||||
17
|
200 West Second Street
|
$26,000,000
|
1.9%
|
$12,353,005
|
3.3850%
|
3/5/2023
|
Yes
|
90.9%
|
0.99x
|
7.0%
|
||||||||||
23
|
Shook Retail Portfolio(2)
|
$18,460,679
|
1.3%
|
$2,494,686
|
11.0092%
|
1/6/2020
|
Yes
|
81.5%
|
1.15x
|
8.8%
|
(1)
|
Loan No. 12 – 760 & 800 Westchester Avenue – The 760 & 800 Westchester Avenue mezzanine loan amortizes on a planned amortization schedule provided in this prospectus supplement. As such, the current balance, maturity balance, monthly debt service, Underwritten NOI DSCR and Underwritten NCF DSCR all reflect this fixed amortization schedule.
|
(2)
|
Loan No. 23 – Shook Retail Portfolio – The Shook Retail Portfolio mezzanine loan amortizes on a planned amortization schedule provided in this prospectus supplement. As such, the current balance, maturity balance, monthly debt service, Underwritten NOI DSCR and Underwritten NCF DSCR all reflect this fixed amortization schedule. The amount of monthly debt service shown in Annex A-1 was calculated using the average of principal and interest payments over the first 12 months after the Cut-off Date. Underwritten NOI DSCR and Underwritten NCF DSCR were calculated using the average monthly debt service previously stated.
|
|
(33)
|
Summary of Future Mezzanine Debt
|
Loan
No.
|
Mortgage Loan
|
Mortgage Loan
Cut-off Date Balance
|
% of Initial
Outstanding
Pool Balance
|
Intercreditor
Agreement
Required
|
Combined
Minimum DSCR
|
Combined
Maximum LTV
|
Combined Debt
Yield
|
|||||||
19
|
Tintri Mountain View
|
$22,400,000
|
1.6%
|
Yes
|
1.25x
|
75.0%
|
NAP
|
|||||||
22
|
Aloft Hotel Chicago O Hare
|
$20,500,000
|
1.5%
|
Yes
|
1.30x
|
85.0%
|
NAP
|
|||||||
27
|
Trails of Ashford
|
$15,000,000
|
1.1%
|
Yes
|
1.40x
|
75.0%
|
NAP
|