0001539497-15-000071.txt : 20150128 0001539497-15-000071.hdr.sgml : 20150128 20150128172737 ACCESSION NUMBER: 0001539497-15-000071 CONFORMED SUBMISSION TYPE: FWP PUBLIC DOCUMENT COUNT: 1 FILED AS OF DATE: 20150128 DATE AS OF CHANGE: 20150128 SUBJECT COMPANY: COMPANY DATA: COMPANY CONFORMED NAME: Wells Fargo Commercial Mortgage Trust 2015-C26 CENTRAL INDEX KEY: 0001630513 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] STATE OF INCORPORATION: NC FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: FWP SEC ACT: 1934 Act SEC FILE NUMBER: 333-195164-04 FILM NUMBER: 15555842 BUSINESS ADDRESS: STREET 1: 301 SOUTH COLLEGE STREET CITY: CHARLOTTE STATE: NC ZIP: 28228-0166 BUSINESS PHONE: 7043832556 MAIL ADDRESS: STREET 1: 301 SOUTH COLLEGE STREET CITY: CHARLOTTE STATE: NC ZIP: 28228-0166 FILED BY: COMPANY DATA: COMPANY CONFORMED NAME: WELLS FARGO COMMERCIAL MORTGAGE SECURITIES INC CENTRAL INDEX KEY: 0000850779 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 561643598 STATE OF INCORPORATION: NC FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: FWP BUSINESS ADDRESS: STREET 1: 301 SOUTH COLLEGE STREET CITY: CHARLOTTE STATE: NC ZIP: 28228-0166 BUSINESS PHONE: 7043832556 MAIL ADDRESS: STREET 1: 301 SOUTH COLLEGE STREET CITY: CHARLOTTE STATE: NC ZIP: 28228-0166 FORMER COMPANY: FORMER CONFORMED NAME: WACHOVIA COMMERCIAL MORTGAGE SECURITIES INC DATE OF NAME CHANGE: 20020304 FORMER COMPANY: FORMER CONFORMED NAME: FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC DATE OF NAME CHANGE: 19960520 FORMER COMPANY: FORMER CONFORMED NAME: FIRST UNION MORTGAGE SECURITIES INC DATE OF NAME CHANGE: 19951013 FWP 1 n428_anx2.htm FREE WRITING PROSPECTUS Unassociated Document
   
FREE WRITING PROSPECTUS
   
FILED PURSUANT TO RULE 433
   
REGISTRATION FILE NO.: 333-195164-04
     
 
         
   
Wells Fargo Commercial Mortgage Trust 2015-C26 Disclaimer
    
         
   
STATEMENT REGARDING THIS FREE WRITING PROSPECTUS
    
   
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (SEC File No. 333-195164) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-800-745-2063 (8 a.m. – 5 p.m. EST) or by emailing wfs.cmbs@wellsfargo.com.
    
         
   
Nothing in this document constitutes an offer of securities for sale in any jurisdiction where the offer or sale is not permitted.  The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.  These materials are subject to change, completion, supplement or amendment from time to time.
    
         
   
STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION
    
   
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 Wells Fargo Securities, LLC, Deutsche Bank Securities Inc., Morgan Stanley & Co. LLC. or any of their respective affiliates make 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. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change.  In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.
    
         
   
This free writing prospectus contains certain forward-looking statements.  If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements.  Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated.  Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering.  The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover.  We have no obligation to update or revise any forward-looking statement.
    
   
Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC, Wells Fargo Institutional Securities, LLC, a member of FINRA and SIPC, Wells Fargo Prime Services, LLC, a member of FINRA, NFA and SIPC, and Wells Fargo Bank, N.A. Wells Fargo Securities, LLC carries and provides clearing services for Wells Fargo Institutional Securities, LLC customer accounts. Wells Fargo Securities, LLC, Wells Fargo Institutional Securities, LLC, and Wells Fargo Prime Services, LLC are distinct entities from affiliated banks and thrifts.
    
         
   
IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES
    
   
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. Prospective investors should understand that, when considering the purchase of the Offered Certificates, a contract of sale will come into being no sooner than the date on which the relevant class of certificates has been priced and the underwriters have confirmed the allocation of certificates to be made to investors; any “indications of interest” expressed by any prospective investor, and any “soft circles” generated by the underwriters, will not create binding contractual obligations for such prospective investors, on the one hand, or the underwriters, the depositor or any of their respective agents or affiliates, on the other hand.
    
   
As a result of the foregoing, a prospective investor may commit to purchase certificates that have characteristics that may change, and each prospective investor is advised that all or a portion of the certificates referred to in these materials may be issued without all or certain of the characteristics described in these materials. The underwriters’ obligation to sell certificates to any prospective investor is conditioned on the certificates and the transaction having the characteristics described in these materials. If the underwriters determine that a condition is not satisfied in any material respect, such prospective investor will be notified, and neither the depositor nor the underwriters will have any obligation to such prospective investor to deliver any portion of the Offered Certificates which such prospective investor has committed to purchase, and there will be no liability between the underwriters, the depositor or any of their respective agents or affiliates, on the one hand, and such prospective investor, on the other hand, as a consequence of the non-delivery.
    
   
Each prospective investor has requested that the underwriters provide to such prospective investor information in connection with such prospective investor’s consideration of the purchase of the certificates described in these materials. These materials are being provided to each prospective investor for informative purposes only in response to such prospective investor’s specific request. The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials.
    
   
The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.
    
         
   
IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS
    
   
Any legends, disclaimers or other notices that may appear at the bottom of any 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 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.
    
         
         
 
 
 
 
 
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
    
                                                     
Mortgage
Loan Number
  
Property Name
  
Mortgage Loan
Seller(1)
  
Cross Collateralized and Cross
Defaulted Loan Flag(2)
  
Address
  
City
  
State
  
Zip Code
  
General Property Type
  
Specific Property Type
  
Year
Built
  
Year
Renovated
  
Number of
Units(3)
  
Unit of
Measure
1
  
Chateau on the Lake
  
LIG I
      
415 North Highway 265
  
Branson
  
MO
  
65616
  
Hospitality
  
Full Service
  
1997
  
2014
  
301
  
Rooms
2
  
Trails at Dominion
  
WFB
      
200 Dominion Park Drive
  
Houston
  
TX
  
77090
  
Multifamily
  
Garden
  
1993
      
843
  
Units
3
  
JW Marriott New Orleans
  
WFB
      
614 Canal Street
  
New Orleans
  
LA
  
70130
  
Hospitality
  
Full Service
  
1984
  
2003
  
496
  
Rooms
4
  
Broadcom Building
  
WFB
      
3151 Zanker Road
  
San Jose
  
CA
  
95134
  
Office
  
Single Tenant
  
1990
      
200,000
  
Sq. Ft.
5
  
Aloft Houston by the Galleria
  
SPREF
      
5415 Westheimer Road
  
Houston
  
TX
  
77056
  
Hospitality
  
Limited Service
  
2009
      
152
  
Rooms
6
  
Dorel Apartments
  
WFB
      
302 Bob Bullock Loop
  
Laredo
  
TX
  
78043
  
Multifamily
  
Garden
  
2010
  
2013
  
424
  
Units
7
  
Roseville Square
  
LIG I
      
361-1167 Harding Boulevard
  
Roseville
  
CA
  
95678
  
Retail
  
Anchored
  
1962
  
2010
  
218,309
  
Sq. Ft.
8
  
44 Plaza
  
LIG I
      
15-59 Burnett Boulevard
  
Poughkeepsie
  
NY
  
12601
  
Retail
  
Anchored
  
1972
  
2001
  
167,686
  
Sq. Ft.
9
  
One and Two Summit Square Portfolio
  
WDCPF
      
Various
  
Langhorne
  
PA
  
19047
  
Various
  
Various
  
Various
  
Various
  
139,615
  
Sq. Ft.
9.01
  
One Summit Square
  
WDCPF
      
1 Summit Square
  
Langhorne
  
PA
  
19047
  
Retail
  
Anchored
  
1980
  
2010
  
118,666
  
Sq. Ft.
9.02
  
Two Summit Square
  
WDCPF
      
Two Summit Square Center
  
Langhorne
  
PA
  
19047
  
Mixed Use
  
Office/Retail
  
2008
      
20,949
  
Sq. Ft.
10
  
Creekside Corners
  
RMF
      
5301 West Fairington Parkway
  
Lithonia
  
GA
  
30038
  
Multifamily
  
Garden
  
2001
      
444
  
Units
11
  
Staybridge Suites - North Everett
  
WFB
      
9600 Harbour Place
  
Mukilteo
  
WA
  
98275
  
Hospitality
  
Extended Stay
  
2010
      
134
  
Rooms
12
  
Tanglewood Apartments
  
Basis
      
1300 Tanglewood Drive
  
Westwego
  
LA
  
70094
  
Multifamily
  
Garden
  
1970
  
2014
  
384
  
Units
13
  
The Centre at Deane Hill
  
CIIICM
      
200-284 Morrell Road
  
Knoxville
  
TN
  
37919
  
Retail
  
Anchored
  
1997
      
389,137
  
Sq. Ft.
14
  
Aspen Creek Apartments
  
LIG I
      
30001 23 Mile Road
  
Chesterfield Township
  
MI
  
48047
  
Multifamily
  
Garden
  
1979
      
776
  
Units
15
  
JCIM Portfolio
  
LIG I
      
Various
  
Monroe
  
MI
  
48162
  
Industrial
  
Warehouse
  
Various
      
535,500
  
Sq. Ft.
15.01
  
Frenchtown
  
LIG I
      
1833 Frenchtown Center Drive
  
Monroe
  
MI
  
48162
  
Industrial
  
Warehouse
  
2005
      
315,000
  
Sq. Ft.
15.02
  
Revard
  
LIG I
      
2200 Revard Road
  
Monroe
  
MI
  
48162
  
Industrial
  
Warehouse
  
2003
      
220,500
  
Sq. Ft.
16
  
La Placita Center
  
WFB
      
1632-1678, 1690-1692 Story Road; 1199 South King Road
  
San Jose
  
CA
  
95122
  
Retail
  
Shadow Anchored
  
1960
  
2013
  
60,157
  
Sq. Ft.
17
  
Bellwether Gate A Office
  
CIIICM
      
21 Bellwether Way
  
Bellingham
  
WA
  
98228
  
Office
  
Suburban
  
2010
      
81,556
  
Sq. Ft.
18
  
College Vue Apartments
  
WFB
      
9823 Utopia Drive
  
Pensacola
  
FL
  
32514
  
Multifamily
  
Student Housing
  
2013
      
408
  
Beds
19
  
AMCP Portfolio
  
SPREF
      
Various
  
Various
  
Various
  
Various
  
Industrial
  
Warehouse
  
Various
  
Various
  
441,959
  
Sq. Ft.
19.01
  
North Las Vegas - 1 West Mayflower ave
  
SPREF
      
1 West Mayflower Avenue
  
North Las Vegas
  
NV
  
89030
  
Industrial
  
Warehouse
  
1989
      
150,101
  
Sq. Ft.
19.02
  
North Las Vegas - Foremaster Lane
  
SPREF
      
1100 Foremaster Lane
  
Las Vegas
  
NV
  
89101
  
Industrial
  
Warehouse
  
1994
      
96,561
  
Sq. Ft.
19.03
  
North Las Vegas - Losee Road
  
SPREF
      
2501 Losee Road
  
North Las Vegas
  
NV
  
89030
  
Industrial
  
Warehouse
  
1975
  
2006
  
97,058
  
Sq. Ft.
19.04
  
Atlantic City NJ
  
SPREF
      
18 N. New Jersey Avenue
  
Atlantic City
  
NJ
  
08401
  
Industrial
  
Warehouse
  
2001
      
62,550
  
Sq. Ft.
19.05
  
Norwich CT
  
SPREF
      
5-9 Consumers Avenue
  
Norwich
  
CT
  
06360
  
Industrial
  
Warehouse
  
2003
      
35,689
  
Sq. Ft.
20
  
Hartshire Apartments
  
RMF
      
3170 Hartshire South Drive
  
Bargersville
  
IN
  
46106
  
Multifamily
  
Garden
  
2009
      
272
  
Units
21
  
Boone Student Housing Portfolio
  
WDCPF
      
Various
  
Boone
  
NC
  
28607
  
Multifamily
  
Student Housing
  
Various
      
336
  
Beds
21.01
  
Highland Crossing
  
WDCPF
      
153 Crossing Way
  
Boone
  
NC
  
28607
  
Multifamily
  
Student Housing
  
2013
      
204
  
Beds
21.02
  
Greenway Commons
  
WDCPF
      
499 Winkler’s Creek Road
  
Boone
  
NC
  
28607
  
Multifamily
  
Student Housing
  
2010
      
84
  
Beds
21.03
  
Greenway Cove
  
WDCPF
      
165 Winkler’s Meadow
  
Boone
  
NC
  
28607
  
Multifamily
  
Student Housing
  
2012
      
48
  
Beds
22
  
City Market - Savannah
  
RMF
      
219 West Bryan Street
  
Savannah
  
GA
  
31401
  
Mixed Use
  
Retail/Office
  
1850
      
89,975
  
Sq. Ft.
23
  
Walgreens Darby
  
CIIICM
  
Cross Portfolio A
  
52 Chester Pike
  
Darby
  
PA
  
19023
  
Retail
  
Single Tenant
  
2004
      
13,027
  
Sq. Ft.
24
  
Walgreens Haverhill
  
CIIICM
  
Cross Portfolio A
  
800 River Street
  
Haverhill
  
MA
  
01832
  
Retail
  
Single Tenant
  
2004
      
14,560
  
Sq. Ft.
25
  
Rite Aid Latham
  
CIIICM
  
Cross Portfolio A
  
1215 Troy Schenectady Road
  
Latham & Niskayuna
  
NY
  
12309
  
Retail
  
Single Tenant
  
2005
      
12,738
  
Sq. Ft.
26
  
Towneplace Suites Tampa Westshore Airport
  
WFB
      
5302 Avion Park Drive
  
Tampa
  
FL
  
33607
  
Hospitality
  
Limited Service
  
2008
      
122
  
Rooms
27
  
Courtyard Richmond North Glen Allen
  
WFB
      
10077 Brook Road
  
Glen Allen
  
VA
  
23059
  
Hospitality
  
Limited Service
  
2008
  
2012
  
150
  
Rooms
28
  
San Leandro Center
  
WFB
      
555-579 Floresta Boulevard; 14391-14393 Washington Avenue
  
San Leandro
  
CA
  
94578
  
Retail
  
Anchored
  
1985
  
2006
  
151,686
  
Sq. Ft.
29
  
Springhill Suites Pensacola
  
WFB
      
487 Creighton Road
  
Pensacola
  
FL
  
32504
  
Hospitality
  
Limited Service
  
2013
      
106
  
Rooms
30
  
El Dorado Center
  
WFB
      
8105-8195 East Wardlow Road
  
Long Beach
  
CA
  
90808
  
Retail
  
Anchored
  
1965
  
2004
  
75,281
  
Sq. Ft.
31
  
Southgate Shopping Center
  
RMF
      
2704-2950 Ryan Street
  
Lake Charles
  
LA
  
70601
  
Retail
  
Unanchored
  
1984
      
156,838
  
Sq. Ft.
32
  
Westland Multifamily/MHC Portfolio
  
WFB
      
Various
  
Various
  
CA
  
Various
  
Various
  
Various
  
Various
      
163
  
Various
32.01
  
Santa Fe MHP-1120
  
WFB
      
1680 South Tartar Lane
  
Compton
  
CA
  
90221
  
Manufactured Housing Community
  
Manufactured Housing Community
  
1972
      
45
  
Pads
32.02
  
Atlantic Ave Apartments
  
WFB
      
5254 Atlantic Avenue
  
Long Beach
  
CA
  
90805
  
Multifamily
  
Garden
  
1965
      
32
  
Units
32.03
  
Grand Terrace MHP
  
WFB
      
21845 Grand Terrace Road
  
Grand Terrace
  
CA
  
92313
  
Manufactured Housing Community
  
Manufactured Housing Community
  
1970
      
66
  
Pads
32.04
  
57th Street Apartments
  
WFB
      
1026-36 West 57th Street
  
Los Angeles
  
CA
  
90037
  
Multifamily
  
Garden
  
1949
      
11
  
Units
32.05
  
Almond Apartments
  
WFB
      
524 Almond Avenue
  
Long Beach
  
CA
  
90802
  
Multifamily
  
Garden
  
1963
      
9
  
Units
33
  
Piedmont Center
  
SPREF
      
33 & 37 Villa Road
  
Greenville
  
SC
  
29615
  
Office
  
Suburban
  
1973
      
145,839
  
Sq. Ft.
34
  
Old Marketplace
  
LIG I
      
1370-1420 West Highway 89A
  
Sedona
  
AZ
  
86336
  
Retail
  
Anchored
  
1999
      
37,745
  
Sq. Ft.
35
  
Tarzana Medical
  
WFB
      
18370 Burbank Boulevard; 18365 Clark Street
  
Tarzana
  
CA
  
91356
  
Office
  
Medical
  
1974
  
2008
  
65,136
  
Sq. Ft.
36
  
Pierpont Centre
  
RMF
      
510-889 Venture Drive
  
Morgantown
  
WV
  
26508
  
Retail
  
Anchored
  
1999
      
122,259
  
Sq. Ft.
37
  
Columbia Woods Apartments
  
WFB
      
3343 Columbia Woods Drive
  
Norton
  
OH
  
44203
  
Multifamily
  
Garden
  
1998
      
160
  
Units
38
  
Mission Ridge
  
WFB
      
1011-1049, 1161-1187 South Main Street
  
Manteca
  
CA
  
95337
  
Retail
  
Anchored
  
1992
      
96,393
  
Sq. Ft.
39
  
Vermont Village
  
SPREF
      
21700, 21720, 21730, & 21732 South Vermont Avenue
  
Torrance
  
CA
  
90502
  
Mixed Use
  
Office/Retail
  
1980
  
2007
  
57,987
  
Sq. Ft.
40
  
Springhill Suites Fort Myers Airport
  
WFB
      
9501 Marketplace Road
  
Fort Myers
  
FL
  
33912
  
Hospitality
  
Limited Service
  
2006
      
106
  
Rooms
41
  
Heritage Apartments
  
Basis
      
6115 North Davis Highway
  
Pensacola
  
FL
  
32504
  
Multifamily
  
Garden
  
1970
  
2014
  
194
  
Units
42
  
North Shore Self Storage
  
RMF
      
38 Swampscott Road
  
Salem
  
MA
  
01970
  
Self Storage
  
Self Storage
  
1988
      
136,425
  
Sq. Ft.
43
  
Satyr Hill Shopping Center
  
LIG I
      
2033-2053 East Joppa Road
  
Parkville
  
MD
  
21234
  
Retail
  
Unanchored
  
1953
  
1990
  
53,219
  
Sq. Ft.
44
  
Tulsa Retail Center
  
CIIICM
      
9211 East 71st Street
  
Tulsa
  
OK
  
74133
  
Retail
  
Neighborhood/Community Center
  
1994
      
123,850
  
Sq. Ft.
45
  
Hampton Inn Cleveland TN
  
CIIICM
      
4355 Frontage Road
  
Cleveland
  
TN
  
37312
  
Hospitality
  
Limited Service
  
2013
      
97
  
Rooms
46
  
Dolphin Landing
  
RMF
      
6402 Weber Road
  
Corpus Christi
  
TX
  
78413
  
Multifamily
  
Garden
  
1973
      
219
  
Units
47
  
24 Hour Fitness
  
SPREF
      
301 North Nolen Drive
  
Southlake
  
TX
  
76902
  
Retail
  
Single Tenant
  
2005
      
35,650
  
Sq. Ft.
48
  
29 North
  
LIG I
      
112 29th Avenue Drive Northwest
  
Hickory
  
NC
  
28601
  
Multifamily
  
Garden
  
2013
      
101
  
Units
49
  
201 West 21st Street Tenants Corp.
  
NCB
      
201 West 21st Street
  
New York
  
NY
  
10011
  
Multifamily
  
Cooperative
  
1963
  
1997
  
124
  
Units
50
  
Fort Storage
  
RMF
      
2744 Dam Neck Road
  
Virginia Beach
  
VA
  
23453
  
Self Storage
  
Self Storage
  
2007
      
102,018
  
Sq. Ft.
51
  
Northgate Self Storage
  
CIIICM
      
791 Copper Center Parkway
  
Colorado Springs
  
CO
  
80921
  
Self Storage
  
Self Storage
  
2011
      
78,419
  
Sq. Ft.
52
  
Connecticut Self Storage Portfolio
  
RMF
      
Various
  
Various
  
CT
  
Various
  
Self Storage
  
Self Storage
  
Various
      
113,375
  
Sq. Ft.
52.01
  
Pepper Street Storage
  
RMF
      
551 Pepper Street
  
Monroe
  
CT
  
06468
  
Self Storage
  
Self Storage
  
2004
      
55,650
  
Sq. Ft.
52.02
  
Southington Super Storage
  
RMF
      
493-497 Old Turnpike Road
  
Plantsville
  
CT
  
06479
  
Self Storage
  
Self Storage
  
1980
      
57,725
  
Sq. Ft.
53
  
Oakland Park Industrial Center
  
RMF
      
3620 - 3780 NE 3rd Street, 3600 - 3790 NE 4th Avenue, and 3601 - 3709 NE 5th Avenue
  
Oakland Park
  
FL
  
33334
  
Industrial
  
Light Industrial
  
1969
      
145,260
  
Sq. Ft.
54
  
Galvins MHP & Scottsdale MHP
  
CIIICM
      
Various
  
Various
  
Various
  
Various
  
Manufactured Housing Community
  
Manufactured Housing Community
  
Various
      
205
  
Pads
54.01
  
Scottsdale MHP
  
CIIICM
      
Moss Lane
  
Laurel
  
DE
  
19956
  
Manufactured Housing Community
  
Manufactured Housing Community
  
1980
      
100
  
Pads
54.02
  
Galvins MHP
  
CIIICM
      
1612 Hennessey Road
  
Ontario
  
NY
  
14519
  
Manufactured Housing Community
  
Manufactured Housing Community
  
1994
      
105
  
Pads
55
  
Cypress Village
  
RMF
      
13105-13133 Louetta Road
  
Cypress
  
TX
  
77388
  
Retail
  
Shadow Anchored
  
1997
      
25,258
  
Sq. Ft.
56
  
Village Shires
  
WDCPF
      
101 East Village Road
  
Southampton
  
PA
  
18966
  
Retail
  
Unanchored
  
1984
      
36,279
  
Sq. Ft.
57
  
Greenwood Self Storage
  
RMF
      
3959 Garwood Drive
  
Portsmouth
  
VA
  
23701
  
Self Storage
  
Self Storage
  
2009
      
62,035
  
Sq. Ft.
58
  
Rombout Village
  
WFB
      
1-144 Sterling Street
  
Beacon
  
NY
  
12508
  
Multifamily
  
Cooperative
  
1974
      
144
  
Units
59
  
37-31 73rd Street Owners Corp.
  
NCB
      
37-31 73rd Street
  
Jackson Heights
  
NY
  
11372
  
Multifamily
  
Cooperative
  
1962
  
1990
  
154
  
Units
60
  
Country Aire MHP
  
CIIICM
      
8220 West Highway 71
  
Austin
  
TX
  
78735
  
Manufactured Housing Community
  
Manufactured Housing Community
  
1969
      
155
  
Pads
61
  
The Marlborough Technology Center
  
WFB
      
257 Simarano Drive
  
Marlborough
  
MA
  
01752
  
Industrial
  
Flex
  
1981
  
2012
  
69,592
  
Sq. Ft.
62
  
Highland Village Apartments
  
Basis
      
3890 East Ponce De Leon Avenue
  
Clarkston
  
GA
  
30021
  
Multifamily
  
Garden
  
1967
  
2013
  
134
  
Units
63
  
Fairfield Inn & Suites Anderson Clemson
  
SPREF
      
117 Interstate Boulevard
  
Anderson
  
SC
  
29621
  
Hospitality
  
Limited Service
  
2001
  
2007
  
79
  
Rooms
64
  
Lyons Plaza
  
Basis
      
1301-1509 Lyons Road
  
Coconut Creek
  
FL
  
33063
  
Retail
  
Shadow Anchored
  
1996
      
80,027
  
Sq. Ft.
65
  
Country Inn & Suites Pinellas Park
  
CIIICM
      
8050 U.S. Highway 19 North
  
Pinellas Park
  
FL
  
33781
  
Hospitality
  
Limited Service
  
2008
      
70
  
Rooms
66
  
2186 Cruger Avenue Apartment Corp.
  
NCB
      
2186 Cruger Avenue
  
Bronx
  
NY
  
10462
  
Multifamily
  
Cooperative
  
1929
  
2011
  
72
  
Units
67
  
34-15 Properties Ltd.
  
NCB
      
34-15 74th Street and 34-10 75th Street
  
Jackson Heights
  
NY
  
11372
  
Multifamily
  
Cooperative
  
1950
  
2002
  
160
  
Units
68
  
Cornerstone Square
  
Basis
      
1160-1386 South 6th Street
  
Macclenney
  
FL
  
32063
  
Retail
  
Anchored
  
1988
  
1996
  
111,681
  
Sq. Ft.
69
  
Montgomery Village
  
LIG I
      
2456 Montgomery Road
  
Huntsville
  
TX
  
77340
  
Multifamily
  
Student Housing
  
2007
      
192
  
Units
70
  
Walgreens - Glen Allen
  
WFB
      
9801 Brook Road
  
Glen Allen
  
VA
  
23059
  
Retail
  
Single Tenant
  
2005
      
14,820
  
Sq. Ft.
71
  
Meadows of Carson Creek
  
CIIICM
      
9400 Carson Creek Boulevard
  
Del Valle
  
TX
  
78617
  
Manufactured Housing Community
  
Manufactured Housing Community
  
1984
      
149
  
Pads
72
  
Comfort Inn Cincinnati Airport
  
Basis
      
7454 Turfway Road
  
Florence
  
KY
  
41042
  
Hospitality
  
Limited Service
  
2000
  
2012
  
53
  
Rooms
73
  
310 Lexington Owners Corp.
  
NCB
      
310 Lexington Avenue
  
New York
  
NY
  
10016
  
Multifamily
  
Cooperative
  
1957
  
2003
  
122
  
Units
74
  
Northland Apartments
  
RMF
      
1151 Brownberry Drive
  
Wilmington
  
OH
  
45177
  
Multifamily
  
Garden
  
1973
      
98
  
Units
75
  
University Circle - 118 Flats Square
  
SPREF
      
1643 & 1645 East 118th Street
  
Cleveland
  
OH
  
44106
  
Multifamily
  
Low Rise
  
2013
      
18
  
Units
76
  
All Seasons Self Storage
  
CIIICM
      
3201 Earl Rudder Freeway
  
College Station
  
TX
  
77845
  
Self Storage
  
Self Storage
  
1997
      
61,125
  
Sq. Ft.
77
  
Silver Spur Ranch MHC
  
CIIICM
      
9310 East Main Street
  
Mesa
  
AZ
  
85207
  
Manufactured Housing Community
  
Manufactured Housing Community
  
1960
      
235
  
Pads
78
  
Skyline Terrace Cooperative, Inc.
  
NCB
      
350 Richmond Terrace a/k/a 45 Carroll Place
  
Staten Island
  
NY
  
10301
  
Multifamily
  
Cooperative
  
1959
  
1994
  
140
  
Units
79
  
Walgreens - Columbus
  
WFB
      
3093 Cleveland Avenue
  
Columbus
  
OH
  
43224
  
Retail
  
Single Tenant
  
2003
      
14,490
  
Sq. Ft.
80
  
Walgreens - Oklahoma
  
WFB
      
9950 Southeast 15th Street
  
Midwest City
  
OK
  
73130
  
Retail
  
Single Tenant
  
2004
      
14,650
  
Sq. Ft.
81
  
Little Creek MHC
  
CIIICM
      
1 Creek Drive
  
Dryden
  
NY
  
13053
  
Manufactured Housing Community
  
Manufactured Housing Community
  
1970
      
103
  
Pads
82
  
Locksley Self Storage
  
WFB
      
12095 Locksley Lane
  
Auburn
  
CA
  
95602
  
Self Storage
  
Self Storage
  
1987
      
54,800
  
Sq. Ft.
83
  
Stonecliff Apartments
  
CIIICM
      
2602 4th Avenue
  
Seattle
  
WA
  
98121
  
Multifamily
  
Garden
  
1923
      
34
  
Units
84
  
Eagle Airport Car and Mini Storage
  
NCB
      
340 Airpark Drive
  
Gypsum
  
CO
  
81637
  
Self Storage
  
Self Storage
  
2006
  
2007
  
44,625
  
Sq. Ft.
85
  
3210 Arlington Ave. Owners Corp.
  
NCB
      
3210 Arlington Avenue
  
Bronx
  
NY
  
10463
  
Multifamily
  
Cooperative
  
1953
  
2002
  
66
  
Units
86
  
Sparkleberry Crossing
  
NCB
      
111 Sparkleberry Crossing
  
Columbia
  
SC
  
29229
  
Retail
  
Unanchored
  
2003
      
25,326
  
Sq. Ft.
87
  
University Circle - 118 Flats Circle
  
SPREF
      
11805 Euclid Avenue
  
Cleveland
  
OH
  
44106
  
Multifamily
  
Low Rise
  
2013
      
10
  
Units
88
  
Hearth House Owners Corp.
  
NCB
      
50 Avenue A
  
New York
  
NY
  
10009
  
Multifamily
  
Cooperative
  
1903
  
2009
  
17
  
Units
89
  
Rye Castle Apartment Owners, Inc.
  
NCB
      
6 Davis Avenue
  
Rye
  
NY
  
10580
  
Multifamily
  
Cooperative
  
1934
  
2012
  
25
  
Units
90
  
Merrimac Manor MHC
  
CIIICM
      
4509 Triana Boulevard Southwest
  
Huntsville
  
AL
  
35805
  
Manufactured Housing Community
  
Manufactured Housing Community
  
2002
      
173
  
Pads
91
  
302 Convent Avenue Housing Development Fund Corporation
  
NCB
      
302 Convent Avenue
  
New York
  
NY
  
10031
  
Multifamily
  
Cooperative
  
1919
  
1984
  
42
  
Units
92
  
Brady Hills MHP
  
CIIICM
      
153 Lilac Lane
  
Slippery Rock
  
PA
  
16057
  
Manufactured Housing Community
  
Manufactured Housing Community
  
1980
  
1992
  
174
  
Pads
93
  
310 West 79th Apartments Corp.
  
NCB
      
310 West 79th Street
  
New York
  
NY
  
10026
  
Multifamily
  
Cooperative
  
1909
  
1986
  
32
  
Units
94
  
Garden Court Manor
  
WFB
      
35240 West Eight Mile Road
  
Farmington Hills
  
MI
  
48335
  
Multifamily
  
Garden
  
1983
      
41
  
Units
95
  
Marketplace East
  
RMF
      
1101 West Centerville Road
  
Garland
  
TX
  
75041
  
Retail
  
Unanchored
  
2012
      
4,952
  
Sq. Ft.
96
  
Storage Mall - Amsterdam
  
RMF
      
1269 NY5S
  
Amsterdam
  
NY
  
12010
  
Self Storage
  
Self Storage
  
1990
      
29,170
  
Sq. Ft.
97
  
571 Hudson Street Apartment Corp.
  
NCB
      
571-73 Hudson Street
  
New York
  
NY
  
10014
  
Multifamily
  
Cooperative
  
1892
  
2002
  
15
  
Units
98
  
FedEx - Cordova
  
WFB
      
1130 North Germantown Parkway
  
Cordova
  
TN
  
38016
  
Retail
  
Unanchored
  
2000
      
7,580
  
Sq. Ft.
99
  
Burbank Self Storage
  
WFB
      
3203 North San Fernando Boulevard
  
Burbank
  
CA
  
91504
  
Self Storage
  
Self Storage
  
1977
      
32,970
  
Sq. Ft.
100
  
Lone Star Self Storage
  
WFB
      
3521 Highway 155
  
Tyler
  
TX
  
75701
  
Self Storage
  
Self Storage
  
1993
      
28,360
  
Sq. Ft.
101
  
4213 Village Corp.
  
NCB
      
42 West 13th Street
  
New York
  
NY
  
10011
  
Multifamily
  
Cooperative
  
1893
  
1994
  
35
  
Units
102
  
438 West 49th Street Owners Corp.
  
NCB
      
438 West 49th Street
  
New York
  
NY
  
10019
  
Multifamily
  
Cooperative
  
1890
  
2012
  
19
  
Units
 
 
A-1-1
 
 
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
            
             
Mortgage
Loan Number
  
Property Name
  
Cut-off Date Balance
Per Unit/SF(4)
  
Original Balance
($)(4)
  
Cut-off Date Balance
($)(4)
  
% of Aggregate
Cut-off Date
Balance
  
Maturity Date or
ARD Balloon
Payment ($)
  
ARD Loan
  
Origination Date
  
First Pay Date
  
Last IO Pay
Date
  
First P&I Pay
Date
  
Maturity Date or
Anticipated
Repayment Date
  
ARD Loan Maturity
Date
  
Gross
Mortgage
Rate
  
Trust Advisor Fee
Rate
  
Certificate
Administrator
Fee Rate
  
Servicing Fee
  
CREFC® IP
Royalty License
Fee Rate
  
Net
Mortgage Rate
  
Interest
Accrual Method
1
  
Chateau on the Lake
  
152,635
  
46,000,000
  
45,943,064
  
4.8%
  
36,971,987
  
N
  
12/11/2014
  
2/1/2015
      
2/1/2015
  
1/1/2025
      
4.33000%
  
0.00275%
  
0.00470%
  
0.06000%
  
0.00050%
  
4.26205%
  
Actual/360
2
  
Trails at Dominion
  
48,339
  
40,750,000
  
40,750,000
  
4.2%
  
37,233,413
  
N
  
1/9/2015
  
2/11/2015
  
1/11/2020
  
2/11/2020
  
1/11/2025
      
4.40000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.37205%
  
Actual/360
3
  
JW Marriott New Orleans
  
180,984
  
40,000,000
  
39,896,822
  
4.1%
  
31,947,863
  
N
  
12/2/2014
  
1/11/2015
      
1/11/2015
  
12/11/2024
      
4.15000%
  
0.00000%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.12480%
  
Actual/360
4
  
Broadcom Building
  
179
  
35,750,000
  
35,750,000
  
3.7%
  
32,502,816
  
N
  
12/30/2014
  
2/11/2015
  
1/11/2020
  
2/11/2020
  
1/11/2025
      
4.10000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.07205%
  
Actual/360
5
  
Aloft Houston by the Galleria
  
214,803
  
32,650,000
  
32,650,000
  
3.4%
  
27,963,130
  
N
  
12/22/2014
  
2/6/2015
  
1/6/2017
  
2/6/2017
  
1/6/2025
      
4.60800%
  
0.00275%
  
0.00470%
  
0.04000%
  
0.00050%
  
4.56005%
  
Actual/360
6
  
Dorel Apartments
  
70,755
  
30,000,000
  
30,000,000
  
3.1%
  
27,097,888
  
N
  
1/15/2015
  
3/11/2015
      
3/11/2015
  
2/11/2020
      
3.73000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
3.70205%
  
Actual/360
7
  
Roseville Square
  
128
  
28,000,000
  
28,000,000
  
2.9%
  
23,670,789
  
N
  
1/21/2015
  
3/1/2015
  
2/1/2017
  
3/1/2017
  
2/1/2025
      
4.13000%
  
0.00275%
  
0.00470%
  
0.06000%
  
0.00050%
  
4.06205%
  
Actual/360
8
  
44 Plaza
  
158
  
26,430,000
  
26,430,000
  
2.7%
  
24,113,618
  
N
  
12/31/2014
  
2/1/2015
  
1/1/2020
  
2/1/2020
  
1/1/2025
      
4.31000%
  
0.00275%
  
0.00470%
  
0.06000%
  
0.00050%
  
4.24205%
  
Actual/360
9
  
One and Two Summit Square Portfolio
  
186
  
26,000,000
  
26,000,000
  
2.7%
  
22,487,573
  
N
  
1/12/2015
  
3/1/2015
  
2/1/2017
  
3/1/2017
  
2/1/2025
      
4.99000%
  
0.00275%
  
0.00470%
  
0.06000%
  
0.00050%
  
4.92205%
  
Actual/360
9.01
  
One Summit Square
      
22,200,000
  
22,200,000
  
2.3%
                                                            
9.02
  
Two Summit Square
      
3,800,000
  
3,800,000
  
0.4%
                                                            
10
  
Creekside Corners
  
52,928
  
23,500,000
  
23,500,000
  
2.4%
  
21,073,790
  
N
  
12/23/2014
  
2/6/2015
  
1/6/2019
  
2/6/2019
  
1/6/2025
      
4.56000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.53205%
  
Actual/360
11
  
Staybridge Suites - North Everett
  
163,567
  
22,000,000
  
21,917,921
  
2.3%
  
17,774,799
  
N
  
10/29/2014
  
12/11/2014
      
12/11/2014
  
11/11/2024
      
4.48000%
  
0.00275%
  
0.00470%
  
0.04000%
  
0.00050%
  
4.43205%
  
Actual/360
12
  
Tanglewood Apartments
  
52,083
  
20,000,000
  
20,000,000
  
2.1%
  
16,140,907
  
N
  
1/15/2015
  
3/1/2015
      
3/1/2015
  
2/1/2025
      
4.45000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.42205%
  
Actual/360
13
  
The Centre at Deane Hill
  
48
  
32,000,000
  
18,768,922
  
2.0%
  
11,499,014
  
N
  
6/15/1999
  
8/1/1999
      
8/1/1999
  
7/1/2019
      
7.10000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
7.07205%
  
30/360
14
  
Aspen Creek Apartments
  
23,840
  
18,500,000
  
18,500,000
  
1.9%
  
16,072,181
  
N
  
12/5/2014
  
2/1/2015
  
1/1/2018
  
2/1/2018
  
1/1/2025
      
4.18000%
  
0.00275%
  
0.00470%
  
0.11000%
  
0.00050%
  
4.06205%
  
Actual/360
15
  
JCIM Portfolio
  
34
  
18,450,000
  
18,425,676
  
1.9%
  
14,677,173
  
N
  
12/23/2014
  
2/1/2015
      
2/1/2015
  
1/1/2025
      
4.04000%
  
0.00275%
  
0.00470%
  
0.06000%
  
0.00050%
  
3.97205%
  
Actual/360
15.01
  
Frenchtown
      
10,867,000
  
10,852,673
  
1.1%
                                                            
15.02
  
Revard
      
7,583,000
  
7,573,003
  
0.8%
                                                            
16
  
La Placita Center
  
298
  
18,000,000
  
17,954,117
  
1.9%
  
10,973,035
  
N
  
12/17/2014
  
2/11/2015
      
2/11/2015
  
1/11/2025
      
4.20000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.17205%
  
Actual/360
17
  
Bellwether Gate A Office
  
218
  
17,800,000
  
17,800,000
  
1.9%
  
14,439,427
  
N
  
1/23/2015
  
3/1/2015
      
3/1/2015
  
2/1/2025
      
4.60000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.57205%
  
Actual/360
18
  
College Vue Apartments
  
43,566
  
17,775,000
  
17,775,000
  
1.8%
  
16,146,467
  
N
  
1/16/2015
  
3/11/2015
  
2/11/2020
  
3/11/2020
  
2/11/2025
      
4.05000%
  
0.00275%
  
0.00470%
  
0.04000%
  
0.00050%
  
4.00205%
  
Actual/360
19
  
AMCP Portfolio
  
54
  
16,050,000
  
16,050,000
  
1.7%
  
14,663,868
  
Y
  
11/10/2014
  
1/6/2015
  
12/6/2019
  
1/6/2020
  
12/6/2024
  
12/6/2044
  
4.39400%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.36605%
  
Actual/360
19.01
  
North Las Vegas - 1 West Mayflower ave
      
5,595,811
  
5,595,811
  
0.6%
                                                            
19.02
  
North Las Vegas - Foremaster Lane
      
3,600,405
  
3,600,405
  
0.4%
                                                            
19.03
  
North Las Vegas - Losee Road
      
3,600,405
  
3,600,405
  
0.4%
                                                            
19.04
  
Atlantic City NJ
      
2,429,189
  
2,429,189
  
0.3%
                                                            
19.05
  
Norwich CT
      
824,189
  
824,189
  
0.1%
                                                            
20
  
Hartshire Apartments
  
58,824
  
16,000,000
  
16,000,000
  
1.7%
  
14,381,338
  
N
  
12/19/2014
  
2/6/2015
  
1/6/2019
  
2/6/2019
  
1/6/2025
      
4.68000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.65205%
  
Actual/360
21
  
Boone Student Housing Portfolio
  
44,643
  
15,000,000
  
15,000,000
  
1.6%
  
12,833,211
  
N
  
1/7/2015
  
3/1/2015
  
2/1/2017
  
3/1/2017
  
2/1/2025
      
4.57000%
  
0.00275%
  
0.00470%
  
0.06000%
  
0.00050%
  
4.50205%
  
Actual/360
21.01
  
Highland Crossing
      
9,375,000
  
9,375,000
  
1.0%
                                                            
21.02
  
Greenway Commons
      
3,605,769
  
3,605,769
  
0.4%
                                                            
21.03
  
Greenway Cove
      
2,019,231
  
2,019,231
  
0.2%
                                                            
22
  
City Market - Savannah
  
161
  
14,500,000
  
14,500,000
  
1.5%
  
13,237,882
  
N
  
1/9/2015
  
2/6/2015
  
1/6/2020
  
2/6/2020
  
1/6/2025
      
4.35000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.32205%
  
Actual/360
23
  
Walgreens Darby
  
335
  
5,510,000
  
5,510,000
  
0.6%
  
3,966,273
  
N
  
1/21/2015
  
3/1/2015
      
3/1/2015
  
2/1/2025
      
4.00000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
3.97205%
  
Actual/360
24
  
Walgreens Haverhill
  
335
  
5,027,500
  
5,027,500
  
0.5%
  
3,618,954
  
N
  
1/21/2015
  
3/1/2015
      
3/1/2015
  
2/1/2025
      
4.00000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
3.97205%
  
Actual/360
25
  
Rite Aid Latham
  
335
  
2,962,500
  
2,962,500
  
0.3%
  
2,132,502
  
N
  
1/21/2015
  
3/1/2015
      
3/1/2015
  
2/1/2025
      
4.00000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
3.97205%
  
Actual/360
26
  
Towneplace Suites Tampa Westshore Airport
  
102,984
  
12,564,000
  
12,564,000
  
1.3%
  
10,959,685
  
N
  
12/4/2014
  
1/11/2015
  
12/11/2017
  
1/11/2018
  
12/11/2024
      
4.35000%
  
0.00275%
  
0.00470%
  
0.03000%
  
0.00050%
  
4.31205%
  
Actual/360
27
  
Courtyard Richmond North Glen Allen
  
83,228
  
12,500,000
  
12,484,254
  
1.3%
  
10,018,555
  
N
  
12/15/2014
  
2/11/2015
      
2/11/2015
  
1/11/2025
      
4.25000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.22205%
  
Actual/360
28
  
San Leandro Center
  
79
  
12,000,000
  
11,978,325
  
1.2%
  
8,669,100
  
N
  
1/5/2015
  
2/11/2015
      
2/11/2015
  
1/11/2025
      
4.09000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.06205%
  
Actual/360
29
  
Springhill Suites Pensacola
  
103,717
  
10,994,000
  
10,994,000
  
1.1%
  
9,590,160
  
N
  
12/4/2014
  
1/11/2015
  
12/11/2017
  
1/11/2018
  
12/11/2024
      
4.35000%
  
0.00275%
  
0.00470%
  
0.03000%
  
0.00050%
  
4.31205%
  
Actual/360
30
  
El Dorado Center
  
145
  
10,950,000
  
10,950,000
  
1.1%
  
9,781,298
  
N
  
12/8/2014
  
1/11/2015
  
12/11/2018
  
1/11/2019
  
12/11/2024
      
4.36000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.33205%
  
Actual/360
31
  
Southgate Shopping Center
  
66
  
10,400,000
  
10,400,000
  
1.1%
  
9,115,614
  
N
  
1/16/2015
  
3/6/2015
  
2/6/2018
  
3/6/2018
  
2/6/2025
      
4.56000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.53205%
  
Actual/360
32
  
Westland Multifamily/MHC Portfolio
  
63,600
  
10,380,000
  
10,366,781
  
1.1%
  
8,304,722
  
N
  
12/12/2014
  
2/11/2015
      
2/11/2015
  
1/11/2025
      
4.20000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.17205%
  
Actual/360
32.01
  
Santa Fe MHP-1120
      
2,947,500
  
2,943,746
  
0.3%
                                                            
32.02
  
Atlantic Ave Apartments
      
2,902,500
  
2,898,804
  
0.3%
                                                            
32.03
  
Grand Terrace MHP
      
2,685,000
  
2,681,581
  
0.3%
                                                            
32.04
  
57th Street Apartments
      
937,500
  
936,306
  
0.1%
                                                            
32.05
  
Almond Apartments
      
907,500
  
906,344
  
0.1%
                                                            
33
  
Piedmont Center
  
69
  
10,100,000
  
10,100,000
  
1.0%
  
8,611,087
  
N
  
1/12/2015
  
3/6/2015
  
2/6/2017
  
3/6/2017
  
2/6/2025
      
4.44000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.41205%
  
Actual/360
34
  
Old Marketplace
  
265
  
10,000,000
  
10,000,000
  
1.0%
  
9,131,292
  
N
  
11/4/2014
  
1/1/2015
  
12/1/2019
  
1/1/2020
  
12/1/2024
      
4.36000%
  
0.00275%
  
0.00470%
  
0.11000%
  
0.00050%
  
4.24205%
  
Actual/360
35
  
Tarzana Medical
  
153
  
10,000,000
  
9,949,581
  
1.0%
  
6,122,551
  
N
  
11/26/2014
  
1/11/2015
      
1/11/2015
  
12/11/2024
      
4.30000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.27205%
  
Actual/360
36
  
Pierpont Centre
  
80
  
9,800,000
  
9,800,000
  
1.0%
  
8,917,160
  
N
  
1/14/2015
  
3/6/2015
  
2/6/2020
  
3/6/2020
  
2/6/2025
      
4.15000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.12205%
  
Actual/360
37
  
Columbia Woods Apartments
  
61,000
  
9,760,000
  
9,760,000
  
1.0%
  
9,066,206
  
N
  
12/17/2014
  
2/11/2015
  
1/11/2021
  
2/11/2021
  
1/11/2025
      
4.11000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.08205%
  
Actual/360
38
  
Mission Ridge
  
98
  
9,400,000
  
9,400,000
  
1.0%
  
7,931,437
  
N
  
12/15/2014
  
2/11/2015
  
1/11/2017
  
2/11/2017
  
1/11/2025
      
4.06000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.03205%
  
Actual/360
39
  
Vermont Village
  
160
  
9,250,000
  
9,250,000
  
1.0%
  
8,070,178
  
N
  
1/16/2015
  
3/6/2015
  
2/6/2017
  
3/6/2017
  
2/6/2025
      
5.34000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
5.31205%
  
Actual/360
40
  
Springhill Suites Fort Myers Airport
  
86,151
  
9,132,000
  
9,132,000
  
0.9%
  
7,965,922
  
N
  
12/4/2014
  
1/11/2015
  
12/11/2017
  
1/11/2018
  
12/11/2024
      
4.35000%
  
0.00275%
  
0.00470%
  
0.03000%
  
0.00050%
  
4.31205%
  
Actual/360
41
  
Heritage Apartments
  
46,907
  
9,100,000
  
9,100,000
  
0.9%
  
8,322,800
  
N
  
12/5/2014
  
2/1/2015
  
1/1/2020
  
2/1/2020
  
1/1/2025
      
4.46000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.43205%
  
Actual/360
42
  
North Shore Self Storage
  
67
  
9,100,000
  
9,089,822
  
0.9%
  
7,427,405
  
N
  
12/18/2014
  
2/6/2015
      
2/6/2015
  
1/6/2025
      
4.78000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.75205%
  
Actual/360
43
  
Satyr Hill Shopping Center
  
164
  
8,750,000
  
8,750,000
  
0.9%
  
7,470,472
  
N
  
12/11/2014
  
2/1/2015
  
1/1/2017
  
2/1/2017
  
1/1/2025
      
4.49000%
  
0.00275%
  
0.00470%
  
0.06000%
  
0.00050%
  
4.42205%
  
Actual/360
44
  
Tulsa Retail Center
  
69
  
8,550,000
  
8,550,000
  
0.9%
  
7,431,506
  
N
  
12/23/2014
  
2/1/2015
  
1/1/2018
  
2/1/2018
  
1/1/2025
      
4.20000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.17205%
  
Actual/360
45
  
Hampton Inn Cleveland TN
  
87,477
  
8,500,000
  
8,485,238
  
0.9%
  
6,195,565
  
N
  
12/19/2014
  
2/5/2015
      
2/5/2015
  
1/5/2025
      
4.32000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.29205%
  
Actual/360
46
  
Dolphin Landing
  
36,073
  
7,900,000
  
7,900,000
  
0.8%
  
6,900,660
  
N
  
12/31/2014
  
2/6/2015
  
1/6/2018
  
2/6/2018
  
1/6/2025
      
4.41000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.38205%
  
Actual/360
47
  
24 Hour Fitness
  
205
  
7,300,000
  
7,300,000
  
0.8%
  
5,387,444
  
N
  
1/12/2015
  
3/6/2015
      
3/6/2015
  
2/6/2025
      
4.65000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.62205%
  
Actual/360
48
  
29 North
  
70,297
  
7,100,000
  
7,100,000
  
0.7%
  
6,479,871
  
N
  
12/12/2014
  
2/1/2015
  
1/1/2020
  
2/1/2020
  
1/1/2025
      
4.33000%
  
0.00275%
  
0.00470%
  
0.06000%
  
0.00050%
  
4.26205%
  
Actual/360
49
  
201 West 21st Street Tenants Corp.
  
56,452
  
7,000,000
  
7,000,000
  
0.7%
  
5,881,404
  
N
  
12/22/2014
  
2/1/2015
  
1/1/2017
  
2/1/2017
  
1/1/2025
      
3.91000%
  
0.00275%
  
0.00470%
  
0.08000%
  
0.00050%
  
3.82205%
  
Actual/360
50
  
Fort Storage
  
67
  
6,850,000
  
6,842,250
  
0.7%
  
5,581,604
  
N
  
12/19/2014
  
2/6/2015
      
2/6/2015
  
1/6/2025
      
4.73000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.70205%
  
Actual/360
51
  
Northgate Self Storage
  
84
  
6,592,700
  
6,592,700
  
0.7%
  
5,612,254
  
N
  
12/5/2014
  
1/5/2015
  
12/5/2016
  
1/5/2017
  
12/5/2024
      
4.38000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.35205%
  
Actual/360
52
  
Connecticut Self Storage Portfolio
  
54
  
6,180,000
  
6,166,463
  
0.6%
  
5,061,283
  
N
  
12/5/2014
  
1/6/2015
      
1/6/2015
  
12/6/2024
      
4.88000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.85205%
  
Actual/360
52.01
  
Pepper Street Storage
      
3,980,000
  
3,971,282
  
0.4%
                                                            
52.02
  
Southington Super Storage
      
2,200,000
  
2,195,181
  
0.2%
                                                            
53
  
Oakland Park Industrial Center
  
42
  
6,100,000
  
6,100,000
  
0.6%
  
5,331,050
  
N
  
11/25/2014
  
1/6/2015
  
12/6/2017
  
1/6/2018
  
12/6/2024
      
4.43000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.40205%
  
Actual/360
54
  
Galvins MHP & Scottsdale MHP
  
29,512
  
6,050,000
  
6,050,000
  
0.6%
  
5,419,079
  
N
  
10/15/2014
  
12/1/2014
  
11/1/2018
  
12/1/2018
  
11/1/2024
      
4.50000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.47205%
  
Actual/360
54.01
  
Scottsdale MHP
      
3,325,000
  
3,325,000
  
0.3%
                                                            
54.02
  
Galvins MHP
      
2,725,000
  
2,725,000
  
0.3%
                                                            
55
  
Cypress Village
  
234
  
5,900,000
  
5,900,000
  
0.6%
  
5,390,716
  
N
  
1/13/2015
  
3/6/2015
  
2/6/2020
  
3/6/2020
  
2/6/2025
      
4.40000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.37205%
  
Actual/360
56
  
Village Shires
  
160
  
5,800,000
  
5,800,000
  
0.6%
  
5,016,458
  
N
  
1/12/2015
  
3/1/2015
  
2/1/2017
  
3/1/2017
  
2/1/2025
      
4.99000%
  
0.00275%
  
0.00470%
  
0.06000%
  
0.00050%
  
4.92205%
  
Actual/360
57
  
Greenwood Self Storage
  
90
  
5,600,000
  
5,593,474
  
0.6%
  
4,543,056
  
N
  
12/12/2014
  
2/6/2015
      
2/6/2015
  
1/6/2025
      
4.60000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.57205%
  
Actual/360
58
  
Rombout Village
  
38,143
  
5,500,000
  
5,492,529
  
0.6%
  
4,353,160
  
N
  
12/17/2014
  
2/11/2015
      
2/11/2015
  
1/11/2025
      
3.90000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
3.87205%
  
Actual/360
59
  
37-31 73rd Street Owners Corp.
  
34,416
  
5,300,000
  
5,300,000
  
0.6%
  
4,160,741
  
N
  
1/8/2015
  
3/1/2015
      
3/1/2015
  
2/1/2025
      
3.68000%
  
0.00275%
  
0.00470%
  
0.08000%
  
0.00050%
  
3.59205%
  
Actual/360
60
  
Country Aire MHP
  
33,143
  
5,150,000
  
5,137,228
  
0.5%
  
4,139,514
  
N
  
12/1/2014
  
1/5/2015
      
1/5/2015
  
12/5/2024
      
4.33000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.30205%
  
Actual/360
61
  
The Marlborough Technology Center
  
72
  
5,040,000
  
5,033,651
  
0.5%
  
4,039,482
  
N
  
1/9/2015
  
2/11/2015
      
2/11/2015
  
1/11/2025
      
4.25000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.22205%
  
Actual/360
62
  
Highland Village Apartments
  
35,405
  
4,750,000
  
4,744,237
  
0.5%
  
4,340,897
  
N
  
12/23/2014
  
2/1/2015
      
2/1/2015
  
1/1/2020
      
4.42000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.39205%
  
Actual/360
63
  
Fairfield Inn & Suites Anderson Clemson
  
58,136
  
4,600,000
  
4,592,723
  
0.5%
  
3,420,693
  
N
  
12/23/2014
  
2/6/2015
      
2/6/2015
  
1/6/2025
      
4.85200%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.82405%
  
Actual/360
64
  
Lyons Plaza
  
54
  
4,350,000
  
4,350,000
  
0.5%
  
3,504,577
  
N
  
1/20/2015
  
3/1/2015
      
3/1/2015
  
2/1/2025
      
4.40000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.37205%
  
Actual/360
65
  
Country Inn & Suites Pinellas Park
  
61,357
  
4,300,000
  
4,294,989
  
0.4%
  
3,488,417
  
N
  
12/17/2014
  
2/1/2015
      
2/1/2015
  
1/1/2025
      
4.60000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.57205%
  
Actual/360
66
  
2186 Cruger Avenue Apartment Corp.
  
59,028
  
4,250,000
  
4,250,000
  
0.4%
  
4,250,000
  
N
  
11/21/2014
  
1/1/2015
  
12/1/2024
      
12/1/2024
      
4.08000%
  
0.00275%
  
0.00470%
  
0.08000%
  
0.00050%
  
3.99205%
  
Actual/360
67
  
34-15 Properties Ltd.
  
26,214
  
4,200,000
  
4,194,173
  
0.4%
  
3,312,058
  
N
  
12/22/2014
  
2/1/2015
      
2/1/2015
  
1/1/2025
      
3.80000%
  
0.00275%
  
0.00470%
  
0.08000%
  
0.00050%
  
3.71205%
  
Actual/360
68
  
Cornerstone Square
  
36
  
4,000,000
  
4,000,000
  
0.4%
  
3,250,323
  
N
  
1/20/2015
  
3/1/2015
      
3/1/2015
  
2/1/2025
      
4.65000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.62205%
  
Actual/360
69
  
Montgomery Village
  
20,833
  
4,000,000
  
4,000,000
  
0.4%
  
3,789,556
  
N
  
12/22/2014
  
2/1/2015
  
7/1/2016
  
8/1/2016
  
1/1/2020
      
4.96000%
  
0.00275%
  
0.00470%
  
0.06000%
  
0.00050%
  
4.89205%
  
Actual/360
70
  
Walgreens - Glen Allen
  
256
  
3,800,000
  
3,790,240
  
0.4%
  
3,037,208
  
N
  
12/11/2014
  
1/11/2015
      
1/11/2015
  
12/11/2024
      
4.17000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.14205%
  
Actual/360
71
  
Meadows of Carson Creek
  
24,832
  
3,700,000
  
3,700,000
  
0.4%
  
3,146,712
  
N
  
1/13/2015
  
3/5/2015
  
3/5/2017
  
4/5/2017
  
2/5/2025
      
4.25000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.22205%
  
Actual/360
72
  
Comfort Inn Cincinnati Airport
  
67,925
  
3,600,000
  
3,600,000
  
0.4%
  
2,646,862
  
N
  
1/14/2015
  
3/1/2015
      
3/1/2015
  
2/1/2025
      
4.55000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.52205%
  
Actual/360
73
  
310 Lexington Owners Corp.
  
29,508
  
3,600,000
  
3,600,000
  
0.4%
  
3,600,000
  
N
  
1/13/2015
  
3/1/2015
  
2/1/2025
      
2/1/2025
      
3.84000%
  
0.00275%
  
0.00470%
  
0.08000%
  
0.00050%
  
3.75205%
  
Actual/360
74
  
Northland Apartments
  
34,390
  
3,375,000
  
3,370,259
  
0.4%
  
2,568,918
  
N
  
1/9/2015
  
2/6/2015
      
2/6/2015
  
1/6/2025
      
5.50000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
5.47205%
  
Actual/360
75
  
University Circle - 118 Flats Square
  
186,111
  
3,350,000
  
3,350,000
  
0.3%
  
2,952,258
  
N
  
1/15/2015
  
3/6/2015
  
2/6/2018
  
3/6/2018
  
2/6/2025
      
4.80000%
  
0.00275%
  
0.00470%
  
0.07000%
  
0.00050%
  
4.72205%
  
Actual/360
76
  
All Seasons Self Storage
  
51
  
3,150,000
  
3,146,304
  
0.3%
  
2,552,857
  
N
  
12/18/2014
  
2/5/2015
      
2/5/2015
  
1/5/2025
      
4.57000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.54205%
  
Actual/360
77
  
Silver Spur Ranch MHC
  
13,160
  
3,100,000
  
3,092,596
  
0.3%
  
2,506,487
  
N
  
12/1/2014
  
1/1/2015
      
1/1/2015
  
12/1/2024
      
4.50000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.47205%
  
Actual/360
78
  
Skyline Terrace Cooperative, Inc.
  
21,399
  
3,000,000
  
2,995,829
  
0.3%
  
2,364,883
  
N
  
12/30/2014
  
2/1/2015
      
2/1/2015
  
1/1/2025
      
3.79000%
  
0.00275%
  
0.00470%
  
0.08000%
  
0.00050%
  
3.70205%
  
Actual/360
79
  
Walgreens - Columbus
  
200
  
2,900,000
  
2,900,000
  
0.3%
  
2,645,465
  
N
  
12/11/2014
  
1/11/2015
  
12/11/2019
  
1/11/2020
  
12/11/2024
      
4.30000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.27205%
  
Actual/360
80
  
Walgreens - Oklahoma
  
194
  
2,850,000
  
2,846,291
  
0.3%
  
2,272,094
  
N
  
1/2/2015
  
2/11/2015
      
2/11/2015
  
1/11/2025
      
4.10000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.07205%
  
Actual/360
81
  
Little Creek MHC
  
26,942
  
2,775,000
  
2,775,000
  
0.3%
  
2,424,506
  
N
  
10/14/2014
  
12/1/2014
  
10/1/2017
  
11/1/2017
  
11/1/2024
      
4.50000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.47205%
  
Actual/360
82
  
Locksley Self Storage
  
50
  
2,752,000
  
2,752,000
  
0.3%
  
2,389,785
  
N
  
12/1/2014
  
1/11/2015
  
12/11/2017
  
1/11/2018
  
12/11/2024
      
4.16000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.13205%
  
Actual/360
83
  
Stonecliff Apartments
  
78,342
  
2,670,000
  
2,663,623
  
0.3%
  
2,158,812
  
N
  
11/17/2014
  
1/5/2015
      
1/5/2015
  
12/5/2024
      
4.50000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.47205%
  
Actual/360
84
  
Eagle Airport Car and Mini Storage
  
46
  
2,050,000
  
2,045,053
  
0.2%
  
1,271,879
  
N
  
12/30/2014
  
2/1/2015
      
2/1/2015
  
1/1/2025
      
4.62000%
  
0.00275%
  
0.00470%
  
0.08000%
  
0.00050%
  
4.53205%
  
Actual/360
85
  
3210 Arlington Ave. Owners Corp.
  
30,303
  
2,000,000
  
2,000,000
  
0.2%
  
1,772,305
  
N
  
1/5/2015
  
3/1/2015
      
3/1/2015
  
2/1/2025
      
4.15000%
  
0.00275%
  
0.00470%
  
0.08000%
  
0.00050%
  
4.06205%
  
Actual/360
86
  
Sparkleberry Crossing
  
77
  
1,950,000
  
1,950,000
  
0.2%
  
1,670,608
  
N
  
12/23/2014
  
2/1/2015
  
1/1/2017
  
2/1/2017
  
1/1/2025
      
4.62000%
  
0.00275%
  
0.00470%
  
0.08000%
  
0.00050%
  
4.53205%
  
Actual/360
87
  
University Circle - 118 Flats Circle
  
185,000
  
1,850,000
  
1,850,000
  
0.2%
  
1,630,351
  
N
  
1/15/2015
  
3/6/2015
  
2/6/2018
  
3/6/2018
  
2/6/2025
      
4.80000%
  
0.00275%
  
0.00470%
  
0.07000%
  
0.00050%
  
4.72205%
  
Actual/360
88
  
Hearth House Owners Corp.
  
105,740
  
1,800,000
  
1,797,581
  
0.2%
  
1,427,267
  
N
  
12/29/2014
  
2/1/2015
      
2/1/2015
  
1/1/2025
      
3.95000%
  
0.00275%
  
0.00470%
  
0.08000%
  
0.00050%
  
3.86205%
  
Actual/360
89
  
Rye Castle Apartment Owners, Inc.
  
67,950
  
1,700,000
  
1,698,759
  
0.2%
  
1,500,688
  
N
  
12/23/2014
  
2/1/2015
      
2/1/2015
  
1/1/2025
      
4.02000%
  
0.00275%
  
0.00470%
  
0.08000%
  
0.00050%
  
3.93205%
  
Actual/360
90
  
Merrimac Manor MHC
  
9,516
  
1,650,000
  
1,646,215
  
0.2%
  
1,039,780
  
N
  
12/18/2014
  
2/1/2015
      
2/1/2015
  
1/1/2025
      
5.00000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.97205%
  
Actual/360
91
  
302 Convent Avenue Housing Development Fund Corporation
  
35,667
  
1,500,000
  
1,498,005
  
0.2%
  
1,191,545
  
N
  
12/16/2014
  
2/1/2015
      
2/1/2015
  
1/1/2025
      
4.00000%
  
0.00275%
  
0.00470%
  
0.08000%
  
0.00050%
  
3.91205%
  
Actual/360
92
  
Brady Hills MHP
  
8,381
  
1,460,000
  
1,458,375
  
0.2%
  
1,192,446
  
N
  
12/15/2014
  
2/1/2015
      
2/1/2015
  
1/1/2025
      
4.80000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.77205%
  
Actual/360
93
  
310 West 79th Apartments Corp.
  
43,750
  
1,400,000
  
1,400,000
  
0.1%
  
1,400,000
  
N
  
12/23/2014
  
2/1/2015
  
1/1/2025
      
1/1/2025
      
4.09000%
  
0.00275%
  
0.00470%
  
0.08000%
  
0.00050%
  
4.00205%
  
Actual/360
94
  
Garden Court Manor
  
33,371
  
1,370,000
  
1,368,217
  
0.1%
  
1,092,199
  
N
  
12/18/2014
  
2/11/2015
      
2/11/2015
  
1/11/2025
      
4.10000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.07205%
  
Actual/360
95
  
Marketplace East
  
268
  
1,325,000
  
1,325,000
  
0.1%
  
1,069,336
  
N
  
1/14/2015
  
3/6/2015
      
3/6/2015
  
2/6/2025
      
4.45000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.42205%
  
Actual/360
96
  
Storage Mall - Amsterdam
  
41
  
1,200,000
  
1,200,000
  
0.1%
  
1,002,317
  
N
  
1/20/2015
  
3/6/2015
      
3/6/2015
  
2/6/2025
      
5.50000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
5.47205%
  
Actual/360
97
  
571 Hudson Street Apartment Corp.
  
79,786
  
1,200,000
  
1,196,790
  
0.1%
  
952,599
  
N
  
12/1/2014
  
1/1/2015
      
1/1/2015
  
12/1/2024
      
3.98000%
  
0.00275%
  
0.00470%
  
0.08000%
  
0.00050%
  
3.89205%
  
Actual/360
98
  
FedEx - Cordova
  
145
  
1,100,000
  
1,097,214
  
0.1%
  
820,228
  
N
  
12/30/2014
  
2/11/2015
      
2/11/2015
  
1/11/2022
      
4.25000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.22205%
  
Actual/360
99
  
Burbank Self Storage
  
33
  
1,100,000
  
1,097,038
  
0.1%
  
872,266
  
N
  
12/10/2014
  
1/11/2015
      
1/11/2015
  
12/11/2024
      
3.95000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
3.92205%
  
Actual/360
100
  
Lone Star Self Storage
  
39
  
1,100,000
  
1,096,302
  
0.1%
  
807,979
  
N
  
12/11/2014
  
1/11/2015
      
1/11/2015
  
12/11/2024
      
4.52000%
  
0.00275%
  
0.00470%
  
0.02000%
  
0.00050%
  
4.49205%
  
Actual/360
101
  
4213 Village Corp.
  
28,533
  
1,000,000
  
998,665
  
0.1%
  
793,789
  
N
  
12/18/2014
  
2/1/2015
      
2/1/2015
  
1/1/2025
      
3.98000%
  
0.00275%
  
0.00470%
  
0.08000%
  
0.00050%
  
3.89205%
  
Actual/360
102
  
438 West 49th Street Owners Corp.
  
42,864
  
815,000
  
814,411
  
0.1%
  
720,097
  
N
  
12/30/2014
  
2/1/2015
      
2/1/2015
  
1/1/2025
      
4.05000%
  
0.00275%
  
0.00470%
  
0.08000%
  
0.00050%
  
3.96205%
  
Actual/360
 
 
A-1-2
 
 
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage
Loan Number
  
Property Name
  
Monthly P&I
Payment ($)(6)
  
Amortization Type
  
Interest Accrual
Method During
IO
  
Original Term
to Maturity or
ARD (Mos.)
  
Remaining
Term to
Maturity or
ARD (Mos.)
  
Original IO
Period (Mos.)
  
Remaining IO
Period (Mos.)
  
Original
Amort Term
(Mos.)
  
Remaining
Amort Term
(Mos.)
  
Seasoning
  
Prepayment Provisions
  
Grace Period
Default (Days)
  
Grace Period Late
(Days)
  
Appraised Value
($)(7)
  
Appraisal Date
  
Coop -Rental
Value
  
 Coop - LTV as
Rental
1
  
Chateau on the Lake
  
228,451.92
  
Amortizing Balloon
      
120
  
119
  
0
  
0
  
360
  
359
  
1
  
L(25),D(91),O(4)
  
5
  
5
  
67,600,000
  
9/17/2014
        
2
  
Trails at Dominion
  
204,060.07
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
119
  
60
  
59
  
360
  
360
  
1
  
L(25),D(90),O(5)
  
0
  
5
  
53,500,000
  
11/20/2014
        
3
  
JW Marriott New Orleans
  
194,441.33
  
Amortizing Balloon
      
120
  
118
  
0
  
0
  
360
  
358
  
2
  
L(26),D(90),O(4)
  
0
  
5
  
152,200,000
  
10/22/2014
        
4
  
Broadcom Building
  
172,743.42
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
119
  
60
  
59
  
360
  
360
  
1
  
L(25),D(91),O(4)
  
0
  
5
  
55,000,000
  
11/5/2014
        
5
  
Aloft Houston by the Galleria
  
167,534.52
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
119
  
24
  
23
  
360
  
360
  
1
  
L(25),D(91),O(4)
  
0
  
0
  
44,800,000
  
7/1/2015
        
6
  
Dorel Apartments
  
138,594.43
  
Amortizing Balloon
      
60
  
60
  
0
  
0
  
360
  
360
  
0
  
L(24),D(32),O(4)
  
0
  
5
  
48,700,000
  
10/29/2014
        
7
  
Roseville Square
  
135,783.28
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
120
  
24
  
24
  
360
  
360
  
0
  
L(24),D(92),O(4)
  
5
  
5
  
42,000,000
  
12/17/2014
        
8
  
44 Plaza
  
130,949.76
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
119
  
60
  
59
  
360
  
360
  
1
  
L(25),D(91),O(4)
  
5
  
5
  
37,000,000
  
12/1/2014
        
9
  
One and Two Summit Square Portfolio
  
139,414.76
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
120
  
24
  
24
  
360
  
360
  
0
  
L(24),D(92),O(4)
  
5
  
0
  
41,500,000
  
11/7/2014
        
9.01
  
One Summit Square
                                                      
35,434,615
  
11/7/2014
        
9.02
  
Two Summit Square
                                                      
6,065,385
  
11/7/2014
        
10
  
Creekside Corners
  
119,910.30
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
119
  
48
  
47
  
360
  
360
  
1
  
L(25),D(91),O(4)
  
0
  
0
  
33,650,000
  
11/26/2014
        
11
  
Staybridge Suites - North Everett
  
111,209.48
  
Amortizing Balloon
      
120
  
117
  
0
  
0
  
360
  
357
  
3
  
L(27),GRTR 1% or YM or D(89),O(4)
  
0
  
5
  
29,900,000
  
9/22/2014
        
12
  
Tanglewood Apartments
  
100,743.75
  
Amortizing Balloon
      
120
  
120
  
0
  
0
  
360
  
360
  
0
  
L(24),D(94),O(2)
  
5
  
5
  
27,300,000
  
12/18/2014
        
13
  
The Centre at Deane Hill
  
228,235.00
  
Amortizing Balloon
      
240
  
53
  
0
  
0
  
300
  
113
  
187
  
L(60),GRTR 1% or YM(174),O(6)
  
10
  
10
  
53,500,000
  
11/29/2014
        
14
  
Aspen Creek Apartments
  
90,252.35
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
119
  
36
  
35
  
360
  
360
  
1
  
L(25),D(91),O(4)
  
5
  
5
  
27,300,000
  
10/23/2014
        
15
  
JCIM Portfolio
  
88,509.12
  
Amortizing Balloon
      
120
  
119
  
0
  
0
  
360
  
359
  
1
  
L(25),D(91),O(4)
  
5
  
5
  
30,900,000
  
12/2/2014
        
15.01
  
Frenchtown
                                                      
18,200,000
  
12/2/2014
        
15.02
  
Revard
                                                      
12,700,000
  
12/2/2014
        
16
  
La Placita Center
  
110,982.73
  
Amortizing Balloon
      
120
  
119
  
0
  
0
  
240
  
239
  
1
  
L(25),D(91),O(4)
  
0
  
5
  
30,500,000
  
10/16/2014
        
17
  
Bellwether Gate A Office
  
91,250.70
  
Amortizing Balloon
      
120
  
120
  
0
  
0
  
360
  
360
  
0
  
GRTR 1% or YM(116),O(4)
  
0
  
0
  
24,500,000
  
12/19/2014
        
18
  
College Vue Apartments
  
85,373.74
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
120
  
60
  
60
  
360
  
360
  
0
  
L(24),D(92),O(4)
  
0
  
5
  
23,700,000
  
12/3/2014
        
19
  
AMCP Portfolio
  
80,315.25
  
Interest-only, Amortizing ARD
  
Actual/360
  
120
  
118
  
60
  
58
  
360
  
360
  
2
  
L(26),GRTR 1% or YM(87),O(7)
  
0
  
0
  
37,000,000
  
10/10/2014
        
19.01
  
North Las Vegas - 1 West Mayflower ave
                                                      
12,900,000
  
10/10/2014
        
19.02
  
North Las Vegas - Foremaster Lane
                                                      
8,300,000
  
10/10/2014
        
19.03
  
North Las Vegas - Losee Road
                                                      
8,300,000
  
10/10/2014
        
19.04
  
Atlantic City NJ
                                                      
5,600,000
  
10/10/2014
        
19.05
  
Norwich CT
                                                      
1,900,000
  
10/10/2014
        
20
  
Hartshire Apartments
  
82,789.82
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
119
  
48
  
47
  
360
  
360
  
1
  
L(25),D(91),O(4)
  
0
  
0
  
23,000,000
  
12/3/2014
        
21
  
Boone Student Housing Portfolio
  
76,627.95
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
120
  
24
  
24
  
360
  
360
  
0
  
L(24),D(92),O(4)
  
5
  
5
  
20,800,000
  
11/13/2014
        
21.01
  
Highland Crossing
                                                      
13,000,000
  
11/13/2014
        
21.02
  
Greenway Commons
                                                      
5,000,000
  
11/13/2014
        
21.03
  
Greenway Cove
                                                      
2,800,000
  
11/13/2014
        
22
  
City Market - Savannah
  
72,182.71
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
119
  
60
  
59
  
360
  
360
  
1
  
L(25),D(91),O(4)
  
0
  
0
  
21,000,000
  
11/3/2014
        
23
  
Walgreens Darby
  
29,083.81
  
Amortizing Balloon
      
120
  
120
  
0
  
0
  
300
  
300
  
0
  
L(24),GRTR 1% or YM(93),O(3)
  
0
  
0
  
7,725,000
  
11/7/2014
        
24
  
Walgreens Haverhill
  
26,537.00
  
Amortizing Balloon
      
120
  
120
  
0
  
0
  
300
  
300
  
0
  
L(24),GRTR 1% or YM(93),O(3)
  
0
  
0
  
8,000,000
  
11/4/2014
        
25
  
Rite Aid Latham
  
15,637.17
  
Amortizing Balloon
      
120
  
120
  
0
  
0
  
300
  
300
  
0
  
L(24),GRTR 1% or YM(93),O(3)
  
0
  
0
  
3,950,000
  
11/12/2014
        
26
  
Towneplace Suites Tampa Westshore Airport
  
62,545.07
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
118
  
36
  
34
  
360
  
360
  
2
  
L(23),GRTR 1% or YM(93),O(4)
  
0
  
5
  
18,600,000
  
11/1/2015
        
27
  
Courtyard Richmond North Glen Allen
  
61,492.49
  
Amortizing Balloon
      
120
  
119
  
0
  
0
  
360
  
359
  
1
  
L(25),D(91),O(4)
  
0
  
5
  
18,700,000
  
11/1/2014
        
28
  
San Leandro Center
  
63,938.27
  
Amortizing Balloon
      
120
  
119
  
0
  
0
  
300
  
299
  
1
  
L(25),D(91),O(4)
  
0
  
5
  
21,200,000
  
11/19/2014
        
29
  
Springhill Suites Pensacola
  
54,729.43
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
118
  
36
  
34
  
360
  
360
  
2
  
L(23),GRTR 1% or YM(93),O(4)
  
0
  
5
  
16,100,000
  
11/1/2014
        
30
  
El Dorado Center
  
54,574.90
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
118
  
48
  
46
  
360
  
360
  
2
  
L(26),D(90),O(4)
  
0
  
5
  
15,000,000
  
6/1/2015
        
31
  
Southgate Shopping Center
  
53,066.69
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
120
  
36
  
36
  
360
  
360
  
0
  
L(24),D(92),O(4)
  
0
  
0
  
14,570,000
  
12/2/2014
        
32
  
Westland Multifamily/MHC Portfolio
  
50,759.98
  
Amortizing Balloon
      
120
  
119
  
0
  
0
  
360
  
359
  
1
  
L(25),D(90),O(5)
  
0
  
5
  
13,840,000
  
11/17/2014
        
32.01
  
Santa Fe MHP-1120
                                                      
3,930,000
  
11/17/2014
        
32.02
  
Atlantic Ave Apartments
                                                      
3,870,000
  
11/17/2014
        
32.03
  
Grand Terrace MHP
                                                      
3,580,000
  
11/17/2014
        
32.04
  
57th Street Apartments
                                                      
1,250,000
  
11/17/2014
        
32.05
  
Almond Apartments
                                                      
1,210,000
  
11/17/2014
        
33
  
Piedmont Center
  
50,815.78
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
120
  
24
  
24
  
360
  
360
  
0
  
L(24),D(92),O(4)
  
0
  
0
  
13,850,000
  
12/10/2014
        
34
  
Old Marketplace
  
49,840.09
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
118
  
60
  
58
  
360
  
360
  
2
  
L(26),D(89),O(5)
  
5
  
5
  
13,470,000
  
6/1/2015
        
35
  
Tarzana Medical
  
62,190.46
  
Amortizing Balloon
      
120
  
118
  
0
  
0
  
240
  
238
  
2
  
L(26),D(90),O(4)
  
0
  
5
  
18,000,000
  
10/8/2014
        
36
  
Pierpont Centre
  
47,638.13
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
120
  
60
  
60
  
360
  
360
  
0
  
L(24),D(92),O(4)
  
0
  
0
  
14,390,000
  
11/21/2014
        
37
  
Columbia Woods Apartments
  
47,216.80
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
119
  
72
  
71
  
360
  
360
  
1
  
L(25),D(91),O(4)
  
0
  
10
  
13,050,000
  
10/30/2014
        
38
  
Mission Ridge
  
45,202.80
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
119
  
24
  
23
  
360
  
360
  
1
  
L(25),D(91),O(4)
  
0
  
5
  
12,800,000
  
11/10/2014
        
39
  
Vermont Village
  
51,595.69
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
120
  
24
  
24
  
360
  
360
  
0
  
L(24),D(93),O(3)
  
0
  
0
  
12,800,000
  
10/14/2014
        
40
  
Springhill Suites Fort Myers Airport
  
45,460.17
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
118
  
36
  
34
  
360
  
360
  
2
  
L(23),GRTR 1% or YM(93),O(4)
  
0
  
5
  
13,200,000
  
11/1/2015
        
41
  
Heritage Apartments
  
45,892.34
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
119
  
60
  
59
  
360
  
360
  
1
  
L(25),D(92),O(3)
  
5
  
5
  
12,200,000
  
10/1/2014
        
42
  
North Shore Self Storage
  
47,634.60
  
Amortizing Balloon
      
120
  
119
  
0
  
0
  
360
  
359
  
1
  
L(25),D(91),O(4)
  
0
  
0
  
13,110,000
  
11/11/2014
        
43
  
Satyr Hill Shopping Center
  
44,282.99
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
119
  
24
  
23
  
360
  
360
  
1
  
L(25),D(91),O(4)
  
5
  
5
  
12,000,000
  
11/7/2014
        
44
  
Tulsa Retail Center
  
41,810.97
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
119
  
36
  
35
  
360
  
360
  
1
  
L(25),D(92),O(3)
  
0
  
0
  
11,500,000
  
10/22/2014
        
45
  
Hampton Inn Cleveland TN
  
46,381.54
  
Amortizing Balloon
      
120
  
119
  
0
  
0
  
300
  
299
  
1
  
L(25),D(92),O(3)
  
0
  
0
  
13,500,000
  
11/1/2014
        
46
  
Dolphin Landing
  
39,606.79
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
119
  
36
  
35
  
360
  
360
  
1
  
L(24),GRTR 1% or YM(92),O(4)
  
0
  
0
  
10,900,000
  
11/17/2014
        
47
  
24 Hour Fitness
  
41,199.79
  
Amortizing Balloon
      
120
  
120
  
0
  
0
  
300
  
300
  
0
  
L(24),D(95),O(1)
  
0
  
0
  
11,750,000
  
11/27/2014
        
48
  
29 North
  
35,261.06
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
119
  
60
  
59
  
360
  
360
  
1
  
L(25),D(91),O(4)
  
5
  
5
  
9,900,000
  
11/5/2014
        
49
  
201 West 21st Street Tenants Corp.
  
33,056.89
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
119
  
24
  
23
  
360
  
360
  
1
  
GRTR 1% or YM(113),1%(3),O(4)
  
10
  
10
  
78,300,000
  
11/7/2014
  
46,700,000
  
15.0%
50
  
Fort Storage
  
35,650.31
  
Amortizing Balloon
      
120
  
119
  
0
  
0
  
360
  
359
  
1
  
L(25),D(91),O(4)
  
0
  
0
  
9,610,000
  
11/5/2014
        
51
  
Northgate Self Storage
  
32,935.82
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
118
  
24
  
22
  
360
  
360
  
2
  
L(26),D(91),O(3)
  
0
  
0
  
9,130,000
  
10/13/2014
        
52
  
Connecticut Self Storage Portfolio
  
32,723.83
  
Amortizing Balloon
      
120
  
118
  
0
  
0
  
360
  
358
  
2
  
L(26),D(90),O(4)
  
0
  
0
  
8,350,000
  
Various
        
52.01
  
Pepper Street Storage
                                                      
5,350,000
  
11/11/2014
        
52.02
  
Southington Super Storage
                                                      
3,000,000
  
10/1/2014
        
53
  
Oakland Park Industrial Center
  
30,654.61
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
118
  
36
  
34
  
360
  
360
  
2
  
L(23),GRTR 1% or YM(90),O(7)
  
0
  
0
  
8,800,000
  
10/8/2014
        
54
  
Galvins MHP & Scottsdale MHP
  
30,654.46
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
117
  
48
  
45
  
360
  
360
  
3
  
L(27),D(90),O(3)
  
0
  
0
  
8,370,000
  
9/11/2014
        
54.01
  
Scottsdale MHP
                                                      
4,600,000
  
9/11/2014
        
54.02
  
Galvins MHP
                                                      
3,770,000
  
9/11/2014
        
55
  
Cypress Village
  
29,544.89
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
120
  
60
  
60
  
360
  
360
  
0
  
L(24),GRTR 1% or YM(83),O(13)
  
0
  
10
  
7,880,000
  
11/17/2014
        
56
  
Village Shires
  
31,100.22
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
120
  
24
  
24
  
360
  
360
  
0
  
L(24),D(92),O(4)
  
5
  
0
  
8,600,000
  
7/24/2014
        
57
  
Greenwood Self Storage
  
28,708.08
  
Amortizing Balloon
      
120
  
119
  
0
  
0
  
360
  
359
  
1
  
L(25),D(91),O(4)
  
0
  
0
  
7,560,000
  
11/5/2014
        
58
  
Rombout Village
  
25,941.75
  
Amortizing Balloon
      
120
  
119
  
0
  
0
  
360
  
359
  
1
  
L(25),D(91),O(4)
  
0
  
5
  
16,700,000
  
11/12/2014
        
59
  
37-31 73rd Street Owners Corp.
  
24,335.08
  
Amortizing Balloon
      
120
  
120
  
0
  
0
  
360
  
360
  
0
  
GRTR 1% or YM(113),1%(3),O(4)
  
10
  
10
  
39,471,119
  
12/4/2014
  
23,000,000
  
23.0%
60
  
Country Aire MHP
  
25,576.68
  
Amortizing Balloon
      
120
  
118
  
0
  
0
  
360
  
358
  
2
  
L(26),D(91),O(3)
  
0
  
0
  
7,300,000
  
9/25/2014
        
61
  
The Marlborough Technology Center
  
24,793.77
  
Amortizing Balloon
      
120
  
119
  
0
  
0
  
360
  
359
  
1
  
L(25),D(91),O(4)
  
0
  
5
  
7,800,000
  
11/13/2014
        
62
  
Highland Village Apartments
  
23,842.29
  
Amortizing Balloon
      
60
  
59
  
0
  
0
  
360
  
359
  
1
  
L(25),D(32),O(3)
  
5
  
5
  
5,900,000
  
11/13/2014
        
63
  
Fairfield Inn & Suites Anderson Clemson
  
26,495.99
  
Amortizing Balloon
      
120
  
119
  
0
  
0
  
300
  
299
  
1
  
L(25),D(92),O(3)
  
0
  
0
  
6,700,000
  
10/29/2014
        
64
  
Lyons Plaza
  
21,783.10
  
Amortizing Balloon
      
120
  
120
  
0
  
0
  
360
  
360
  
0
  
L(24),D(95),O(1)
  
5
  
5
  
6,300,000
  
12/9/2014
        
65
  
Country Inn & Suites Pinellas Park
  
22,043.71
  
Amortizing Balloon
      
120
  
119
  
0
  
0
  
360
  
359
  
1
  
L(25),D(92),O(3)
  
0
  
0
  
6,800,000
  
11/10/2014
        
66
  
2186 Cruger Avenue Apartment Corp.
  
14,650.69
  
Interest-only, Balloon
  
Actual/360
  
120
  
118
  
120
  
118
  
0
  
0
  
2
  
GRTR 1% or YM(113),1%(3),O(4)
  
10
  
10
  
11,990,000
  
10/2/2014
  
8,700,000
  
48.9%
67
  
34-15 Properties Ltd.
  
19,570.21
  
Amortizing Balloon
      
120
  
119
  
0
  
0
  
360
  
359
  
1
  
GRTR 1% or YM(113),1%(3),O(4)
  
10
  
10
  
35,053,000
  
11/14/2014
  
26,500,000
  
15.8%
68
  
Cornerstone Square
  
20,625.47
  
Amortizing Balloon
      
120
  
120
  
0
  
0
  
360
  
360
  
0
  
L(24),D(93),O(3)
  
5
  
5
  
6,100,000
  
10/13/2014
        
69
  
Montgomery Village
  
21,375.19
  
Interest-only, Amortizing Balloon
  
Actual/360
  
60
  
59
  
18
  
17
  
360
  
360
  
1
  
L(25),D(31),O(4)
  
5
  
10
  
5,350,000
  
11/14/2014
        
70
  
Walgreens - Glen Allen
  
18,516.18
  
Amortizing Balloon
      
120
  
118
  
0
  
0
  
360
  
358
  
2
  
L(26),D(90),O(4)
  
0
  
5
  
6,550,000
  
11/14/2014
        
71
  
Meadows of Carson Creek
  
18,201.78
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
120
  
25
  
25
  
360
  
360
  
0
  
L(24),D(93),O(3)
  
0
  
0
  
5,100,000
  
11/6/2014
        
72
  
Comfort Inn Cincinnati Airport
  
20,112.27
  
Amortizing Balloon
      
120
  
120
  
0
  
0
  
300
  
300
  
0
  
L(24),D(94),O(2)
  
5
  
5
  
5,500,000
  
12/1/2014
        
73
  
310 Lexington Owners Corp.
  
11,680.00
  
Interest-only, Balloon
  
Actual/360
  
120
  
120
  
120
  
120
  
0
  
0
  
0
  
GRTR 1% or YM(113),1%(3),O(4)
  
10
  
10
  
61,500,000
  
12/11/2014
  
29,300,000
  
12.3%
74
  
Northland Apartments
  
20,725.45
  
Amortizing Balloon
      
120
  
119
  
0
  
0
  
300
  
299
  
1
  
L(24),GRTR 1% or YM(92),O(4)
  
0
  
0
  
4,540,000
  
11/12/2014
        
75
  
University Circle - 118 Flats Square
  
17,576.29
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
120
  
36
  
36
  
360
  
360
  
0
  
L(24),D(93),O(3)
  
0
  
0
  
4,550,000
  
11/25/2014
        
76
  
All Seasons Self Storage
  
16,091.87
  
Amortizing Balloon
      
120
  
119
  
0
  
0
  
360
  
359
  
1
  
L(25),D(92),O(3)
  
0
  
0
  
4,750,000
  
11/8/2014
        
77
  
Silver Spur Ranch MHC
  
15,707.24
  
Amortizing Balloon
      
120
  
118
  
0
  
0
  
360
  
358
  
2
  
L(26),D(91),O(3)
  
0
  
0
  
6,150,000
  
10/15/2014
        
78
  
Skyline Terrace Cooperative, Inc.
  
13,961.65
  
Amortizing Balloon
      
120
  
119
  
0
  
0
  
360
  
359
  
1
  
GRTR 1% or YM(113),1%(3),O(4)
  
10
  
10
  
24,750,000
  
11/14/2014
  
21,100,000
  
14.2%
79
  
Walgreens - Columbus
  
14,351.27
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
118
  
60
  
58
  
360
  
360
  
2
  
L(26),D(90),O(4)
  
0
  
5
  
5,870,000
  
10/10/2014
        
80
  
Walgreens - Oklahoma
  
13,771.15
  
Amortizing Balloon
      
120
  
119
  
0
  
0
  
360
  
359
  
1
  
L(25),D(91),O(4)
  
0
  
5
  
4,700,000
  
10/30/2014
        
81
  
Little Creek MHC
  
14,060.52
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
117
  
35
  
32
  
360
  
360
  
3
  
L(27),D(90),O(3)
  
0
  
0
  
3,700,000
  
9/11/2014
        
82
  
Locksley Self Storage
  
13,393.58
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
118
  
36
  
34
  
360
  
360
  
2
  
L(26),D(90),O(4)
  
0
  
5
  
3,860,000
  
10/24/2014
        
83
  
Stonecliff Apartments
  
13,528.50
  
Amortizing Balloon
      
120
  
118
  
0
  
0
  
360
  
358
  
2
  
L(26),D(91),O(3)
  
0
  
0
  
4,970,000
  
7/22/2014
        
84
  
Eagle Airport Car and Mini Storage
  
13,102.48
  
Amortizing Balloon
      
120
  
119
  
0
  
0
  
240
  
239
  
1
  
L(25),D(91),O(4)
  
10
  
10
  
2,750,000
  
10/28/2014
        
85
  
3210 Arlington Ave. Owners Corp.
  
8,546.31
  
Amortizing Balloon
      
120
  
120
  
0
  
0
  
480
  
480
  
0
  
GRTR 1% or YM(113),1%(3),O(4)
  
10
  
10
  
16,400,000
  
10/22/2014
  
16,300,000
  
12.3%
86
  
Sparkleberry Crossing
  
10,019.89
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
119
  
24
  
23
  
360
  
360
  
1
  
L(25),D(91),O(4)
  
10
  
10
  
2,800,000
  
10/10/2014
        
87
  
University Circle - 118 Flats Circle
  
9,706.31
  
Interest-only, Amortizing Balloon
  
Actual/360
  
120
  
120
  
36
  
36
  
360
  
360
  
0
  
L(24),D(93),O(3)
  
0
  
0
  
2,550,000
  
11/25/2014
        
88
  
Hearth House Owners Corp.
  
8,541.67
  
Amortizing Balloon
      
120
  
119
  
0
  
0
  
360
  
359
  
1
  
GRTR 1% or YM(113),1%(3),O(4)
  
10
  
10
  
18,465,508
  
11/26/2014
  
8,900,000
  
20.2%
89
  
Rye Castle Apartment Owners, Inc.
  
7,126.11
  
Amortizing Balloon
      
120
  
119
  
0
  
0
  
480
  
479
  
1
  
GRTR 1% or YM(113),1%(3),O(4)
  
10
  
10
  
9,036,000
  
11/19/2014
  
4,000,000
  
42.5%
90
  
Merrimac Manor MHC
  
10,889.27
  
Amortizing Balloon
      
120
  
119
  
0
  
0
  
240
  
239
  
1
  
L(25),D(92),O(3)
  
0
  
0
  
2,800,000
  
8/22/2014
        
91
  
302 Convent Avenue Housing Development Fund Corporation
  
7,161.23
  
Amortizing Balloon
      
120
  
119
   0   0   360
 
359
 
1
 
GRTR 1% or YM(113),1%(3),O(4)
   10
 
10
 
11,425,000
  
9/9/2014
  
11,400,000
   13.1%
92
  
Brady Hills MHP
  
7,660.11
  
Amortizing Balloon
      
120
  
119
  
0
  
0
  
360
  
359
  
1
  
L(25),D(92),O(3)
  
0
  
0
  
2,180,000
  
11/7/2014
        
93
  
310 West 79th Apartments Corp.
  
4,837.94
  
Interest-only, Balloon
  
Actual/360
  
120
  
119
  
120
  
119
  
0
  
0
  
1
  
GRTR 1% or YM(113),1%(3),O(4)
  
10
  
10
  
53,100,000
  
11/19/2014
  
17,500,000
  
8.0%
94
  
Garden Court Manor
  
6,619.82
  
Amortizing Balloon
      
120
  
119
  
0
  
0
  
360
  
359
  
1
  
L(25),D(91),O(4)
  
0
  
5
  
2,080,000
  
10/20/2014
        
95
  
Marketplace East
  
6,674.27
  
Amortizing Balloon
      
120
  
120
  
0
  
0
  
360
  
360
  
0
  
L(24),D(92),O(4)
  
0
  
0
  
2,050,000
  
11/3/2014
        
96
  
Storage Mall - Amsterdam
  
6,813.47
  
Amortizing Balloon
      
120
  
120
  
0
  
0
  
360
  
360
  
0
  
L(24),D(92),O(4)
  
0
  
0
  
1,800,000
  
11/5/2014
        
97
  
571 Hudson Street Apartment Corp.
  
5,715.16
  
Amortizing Balloon
      
120
  
118
  
0
  
0
  
360
  
358
  
2
  
GRTR 1% or YM(113),1%(3),O(4)
  
10
  
10
  
28,274,000
  
11/3/2014
  
15,100,000
  
7.9%
98
  
FedEx - Cordova
  
6,811.58
  
Amortizing Balloon
      
84
  
83
  
0
  
0
  
240
  
239
  
1
  
L(25),D(55),O(4)
  
0
  
5
  
1,990,000
  
11/24/2014
        
99
  
Burbank Self Storage
  
5,219.91
  
Amortizing Balloon
      
120
  
118
  
0
  
0
  
360
  
358
  
2
  
L(26),D(90),O(4)
  
0
  
5
  
4,250,000
  
10/27/2014
        
100
  
Lone Star Self Storage
  
6,126.65
  
Amortizing Balloon
      
120
  
118
  
0
  
0
  
300
  
298
  
2
  
L(26),D(90),O(4)
  
0
  
5
  
1,600,000
  
11/4/2014
        
101
  
4213 Village Corp.
  
4,762.63
  
Amortizing Balloon
      
120
  
119
  
0
  
0
  
360
  
359
  
1
  
GRTR 1% or YM(113),1%(3),O(4)
  
10
  
10
  
33,780,000
  
11/14/2014
  
15,100,000
  
6.6%
102
  
438 West 49th Street Owners Corp.
  
3,431.59
  
Amortizing Balloon
      
120
  
119
  
0
  
0
  
480
  
479
  
1
  
GRTR 1% or YM(113),1%(3),O(4)
  
10
  
10
  
7,316,000
  
11/19/2014
  
4,820,000
  
16.9%

 
A-1-3
 
 
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage
Loan Number
  
Property Name
  
Coop - Unsold
Percent
  
 Coop - Sponsor
Units
  
 Coop - Investor
Units
  
 Coop - Coop
Units
  
Coop -
Sponsor/Investor
Carry
  
Coop -
Committed
Secondary Debt
  
U/W NOI
DSCR (x)(4)(5)
  
U/W NCF
DSCR (x)(4)(5)
  
Cut-off Date
LTV
Ratio(4)(5)(7)
  
LTV Ratio at
Maturity or
ARD(4)(5)(7)
  
Cut-off Date
U/W NOI Debt
(4)(5)
  
Cut-off Date
U/W NCF
Debt
Yield(4)(5)
  
U/W
Revenues ($)
  
U/W
Expenses ($)
  
U/W Net
Operating Income
($)
  
U/W
Replacement ($)
  
U/W
TI/LC ($)
  
U/W
Net Cash Flow
($)
  
Occupancy
Rate(3)
1
  
Chateau on the Lake
                          
2.25
  
1.99
  
68.0%
  
54.7%
  
13.4%
  
11.9%
  
18,115,472
  
11,937,316
  
6,178,156
  
0
  
0
  
5,453,538
  
58.4%
2
  
Trails at Dominion
                          
1.40
  
1.31
  
76.2%
  
69.6%
  
8.4%
  
7.8%
  
7,431,457
  
3,999,273
  
3,432,184
  
236,040
  
0
  
3,196,144
  
95.7%
3
  
JW Marriott New Orleans
                          
2.43
  
2.07
  
59.0%
  
47.2%
  
14.2%
  
12.1%
  
37,611,335
  
24,847,358
  
12,763,977
  
0
  
0
  
10,883,410
  
81.7%
4
  
Broadcom Building
                          
1.95
  
1.81
  
65.0%
  
59.1%
  
11.3%
  
10.5%
  
5,072,181
  
1,029,860
  
4,042,321
  
40,000
  
246,050
  
3,756,271
  
100.0%
5
  
Aloft Houston by the Galleria
                          
1.83
  
1.67
  
72.9%
  
62.4%
  
11.2%
  
10.3%
  
8,105,986
  
4,434,292
  
3,671,694
  
0
  
0
  
3,347,455
  
79.5%
6
  
Dorel Apartments
                          
1.61
  
1.54
  
61.6%
  
55.6%
  
8.9%
  
8.6%
  
4,562,530
  
1,884,341
  
2,678,189
  
110,459
  
0
  
2,567,729
  
86.6%
7
  
Roseville Square
                          
1.51
  
1.41
  
66.7%
  
56.4%
  
8.8%
  
8.2%
  
3,189,856
  
728,968
  
2,460,888
  
50,211
  
115,657
  
2,295,020
  
74.1%
8
  
44 Plaza
                          
1.49
  
1.36
  
71.4%
  
65.2%
  
8.9%
  
8.1%
  
3,866,636
  
1,525,053
  
2,341,582
  
33,537
  
168,081
  
2,139,964
  
96.1%
9
  
One and Two Summit Square Portfolio
                          
1.53
  
1.41
  
62.7%
  
54.2%
  
9.8%
  
9.1%
  
3,600,270
  
1,043,070
  
2,557,200
  
24,222
  
168,577
  
2,364,400
  
95.2%
9.01
  
One Summit Square
                                                  
3,095,325
  
914,136
  
2,181,189
  
22,547
  
134,304
  
2,024,338
  
94.3%
9.02
  
Two Summit Square
                                                  
504,944
  
128,934
  
376,011
  
1,676
  
34,272
  
340,062
  
100.0%
10
  
Creekside Corners
                          
1.42
  
1.34
  
69.8%
  
62.6%
  
8.7%
  
8.2%
  
4,136,353
  
2,098,151
  
2,038,202
  
111,000
  
0
  
1,927,202
  
91.0%
11
  
Staybridge Suites - North Everett
                          
1.85
  
1.68
  
73.3%
  
59.4%
  
11.2%
  
10.2%
  
5,546,974
  
3,082,076
  
2,464,898
  
0
  
0
  
2,243,019
  
88.1%
12
  
Tanglewood Apartments
                          
1.46
  
1.38
  
73.3%
  
59.1%
  
8.8%
  
8.3%
  
3,262,902
  
1,501,898
  
1,761,004
  
96,000
  
0
  
1,665,004
  
96.4%
13
  
The Centre at Deane Hill
                          
1.43
  
1.31
  
35.1%
  
21.5%
  
20.9%
  
19.1%
  
5,087,213
  
1,171,873
  
3,915,340
  
58,371
  
279,850
  
3,577,120
  
97.0%
14
  
Aspen Creek Apartments
                          
1.83
  
1.61
  
67.8%
  
58.9%
  
10.7%
  
9.4%
  
5,162,470
  
3,181,814
  
1,980,657
  
232,800
  
0
  
1,747,857
  
88.4%
15
  
JCIM Portfolio
                          
2.00
  
1.84
  
59.6%
  
47.5%
  
11.5%
  
10.6%
  
2,830,393
  
703,486
  
2,126,907
  
80,325
  
93,717
  
1,952,865
  
100.0%
15.01
  
Frenchtown
                                                  
1,664,937
  
413,815
  
1,251,122
  
47,250
  
55,128
  
1,148,744
  
100.0%
15.02
  
Revard
                                                  
1,165,456
  
289,671
  
875,785
  
33,075
  
38,589
  
804,121
  
100.0%
16
  
La Placita Center
                          
1.45
  
1.35
  
58.9%
  
36.0%
  
10.8%
  
10.0%
  
2,915,229
  
985,060
  
1,930,169
  
12,048
  
119,996
  
1,798,125
  
92.3%
17
  
Bellwether Gate A Office
                          
1.39
  
1.30
  
72.7%
  
58.9%
  
8.6%
  
8.0%
  
1,998,790
  
471,487
  
1,527,303
  
16,311
  
83,497
  
1,427,495
  
100.0%
18
  
College Vue Apartments
                          
1.56
  
1.51
  
75.0%
  
68.1%
  
9.0%
  
8.7%
  
2,681,442
  
1,087,073
  
1,594,370
  
49,350
  
0
  
1,545,020
  
100.0%
19
  
AMCP Portfolio
                          
1.75
  
1.63
  
65.0%
  
59.4%
  
10.5%
  
9.8%
  
2,599,343
  
77,980
  
2,521,363
  
66,294
  
98,535
  
2,356,534
  
100.0%
19.01
  
North Las Vegas - 1 West Mayflower ave
                                                  
872,347
  
26,170
  
846,177
  
22,515
  
33,188
  
790,474
  
100.0%
19.02
  
North Las Vegas - Foremaster Lane
                                                  
561,361
  
16,841
  
544,520
  
14,484
  
21,350
  
508,686
  
100.0%
19.03
  
North Las Vegas - Losee Road
                                                  
564,076
  
16,922
  
547,154
  
14,559
  
21,460
  
511,135
  
100.0%
19.04
  
Atlantic City NJ
                                                  
454,582
  
13,637
  
440,945
  
9,383
  
16,285
  
415,277
  
100.0%
19.05
  
Norwich CT
                                                  
146,976
  
4,409
  
142,567
  
5,353
  
6,252
  
130,961
  
100.0%
20
  
Hartshire Apartments
                          
1.33
  
1.27
  
69.6%
  
62.5%
  
8.2%
  
7.9%
  
2,657,495
  
1,338,380
  
1,319,114
  
54,400
  
0
  
1,264,714
  
89.7%
21
  
Boone Student Housing Portfolio
                          
1.46
  
1.42
  
72.1%
  
61.7%
  
9.0%
  
8.7%
  
2,275,228
  
932,271
  
1,342,957
  
37,046
  
0
  
1,305,910
  
95.2%
21.01
  
Highland Crossing
                                                  
1,371,731
  
580,522
  
791,209
  
17,391
  
0
  
773,818
  
95.1%
21.02
  
Greenway Commons
                                                  
564,884
  
215,627
  
349,256
  
11,528
  
0
  
337,728
  
95.2%
21.03
  
Greenway Cove
                                                  
338,614
  
136,122
  
202,491
  
8,127
  
0
  
194,364
  
100.0%
22
  
City Market - Savannah
                          
1.81
  
1.69
  
69.0%
  
63.0%
  
10.8%
  
10.1%
  
2,629,671
  
1,063,183
  
1,566,488
  
17,995
  
84,871
  
1,463,622
  
98.7%
23
  
Walgreens Darby
                          
1.39
  
1.38
  
68.6%
  
49.4%
  
8.8%
  
8.8%
  
464,000
  
9,280
  
454,720
  
0
  
0
  
454,720
  
100.0%
24
  
Walgreens Haverhill
                          
1.39
  
1.38
  
68.6%
  
49.4%
  
8.8%
  
8.8%
  
440,800
  
8,816
  
431,984
  
0
  
0
  
431,984
  
100.0%
25
  
Rite Aid Latham
                          
1.39
  
1.38
  
68.6%
  
49.4%
  
8.8%
  
8.8%
  
320,445
  
16,409
  
304,037
  
1,911
  
6,369
  
295,757
  
100.0%
26
  
Towneplace Suites Tampa Westshore Airport
                          
2.00
  
1.82
  
67.5%
  
58.9%
  
11.9%
  
10.9%
  
3,329,398
  
1,828,124
  
1,501,274
  
0
  
0
  
1,368,098
  
83.5%
27
  
Courtyard Richmond North Glen Allen
                          
2.26
  
2.06
  
66.8%
  
53.6%
  
13.4%
  
12.2%
  
3,725,445
  
2,057,966
  
1,667,479
  
0
  
0
  
1,518,461
  
59.4%
28
  
San Leandro Center
                          
1.73
  
1.58
  
56.5%
  
40.9%
  
11.1%
  
10.1%
  
1,984,961
  
658,704
  
1,326,257
  
30,337
  
83,577
  
1,212,343
  
100.0%
29
  
Springhill Suites Pensacola
                          
1.85
  
1.67
  
68.3%
  
59.6%
  
11.1%
  
10.0%
  
2,970,411
  
1,755,198
  
1,215,213
  
0
  
0
  
1,096,396
  
72.4%
30
  
El Dorado Center
                          
1.44
  
1.34
  
73.0%
  
65.2%
  
8.6%
  
8.0%
  
1,377,901
  
432,269
  
945,632
  
15,016
  
56,060
  
874,556
  
86.7%
31
  
Southgate Shopping Center
                          
1.85
  
1.61
  
71.4%
  
62.6%
  
11.3%
  
9.9%
  
1,586,453
  
407,415
  
1,179,038
  
49,173
  
102,904
  
1,026,962
  
83.5%
32
  
Westland Multifamily/MHC Portfolio
                          
1.51
  
1.47
  
74.9%
  
60.0%
  
8.9%
  
8.6%
  
1,497,882
  
578,774
  
919,107
  
22,994
  
0
  
896,113
  
93.3%
32.01
  
Santa Fe MHP-1120
                                                  
455,646
  
167,244
  
288,402
  
2,250
  
0
  
286,152
  
100.0%
32.02
  
Atlantic Ave Apartments
                                                  
373,843
  
134,293
  
239,551
  
12,544
  
0
  
227,007
  
96.9%
32.03
  
Grand Terrace MHP
                                                  
430,501
  
199,714
  
230,787
  
3,200
  
0
  
227,587
  
86.4%
32.04
  
57th Street Apartments
                                                  
124,411
  
39,099
  
85,312
  
2,750
  
0
  
82,562
  
100.0%
32.05
  
Almond Apartments
                                                  
113,481
  
38,424
  
75,057
  
2,250
  
0
  
72,807
  
88.9%
33
  
Piedmont Center
                          
1.78
  
1.51
  
72.9%
  
62.2%
  
10.7%
  
9.1%
  
2,008,632
  
923,376
  
1,085,256
  
45,120
  
118,342
  
921,794
  
87.6%
34
  
Old Marketplace
                          
1.49
  
1.46
  
74.2%
  
67.8%
  
8.9%
  
8.7%
  
1,216,720
  
328,403
  
888,316
  
6,066
  
9,883
  
872,367
  
100.0%
35
  
Tarzana Medical
                          
1.58
  
1.44
  
55.3%
  
34.0%
  
11.9%
  
10.8%
  
2,422,098
  
1,242,041
  
1,180,057
  
13,027
  
89,877
  
1,077,153
  
100.0%
36
  
Pierpont Centre
                          
2.02
  
1.80
  
68.1%
  
62.0%
  
11.8%
  
10.5%
  
1,641,446
  
488,984
  
1,152,462
  
24,452
  
100,468
  
1,027,543
  
98.4%
37
  
Columbia Woods Apartments
                          
1.57
  
1.54
  
74.8%
  
69.5%
  
9.1%
  
8.9%
  
1,665,924
  
778,219
  
887,705
  
16,000
  
0
  
871,705
  
91.9%
38
  
Mission Ridge
                          
1.89
  
1.77
  
73.4%
  
62.0%
  
10.9%
  
10.2%
  
1,471,585
  
444,301
  
1,027,284
  
27,954
  
38,110
  
961,220
  
97.4%
39
  
Vermont Village
                          
1.30
  
1.26
  
72.3%
  
63.0%
  
8.7%
  
8.4%
  
1,144,453
  
339,378
  
805,074
  
10,739
  
15,278
  
779,058
  
96.3%
40
  
Springhill Suites Fort Myers Airport
                          
1.85
  
1.65
  
69.2%
  
60.3%
  
11.0%
  
9.9%
  
2,662,278
  
1,655,769
  
1,006,509
  
0
  
0
  
900,018
  
63.2%
41
  
Heritage Apartments
                          
1.66
  
1.55
  
74.6%
  
68.2%
  
10.0%
  
9.4%
  
1,784,708
  
870,596
  
914,112
  
58,588
  
0
  
855,524
  
98.5%
42
  
North Shore Self Storage
                          
1.66
  
1.61
  
69.3%
  
56.7%
  
10.4%
  
10.1%
  
1,511,668
  
562,307
  
949,361
  
17,456
  
12,000
  
919,904
  
90.8%
43
  
Satyr Hill Shopping Center
                          
1.57
  
1.42
  
72.9%
  
62.3%
  
9.5%
  
8.6%
  
1,272,342
  
440,630
  
831,712
  
11,708
  
65,119
  
754,885
  
100.0%
44
  
Tulsa Retail Center
                          
1.57
  
1.42
  
74.3%
  
64.6%
  
9.2%
  
8.4%
  
1,108,957
  
322,187
  
786,770
  
27,528
  
45,023
  
714,220
  
100.0%
45
  
Hampton Inn Cleveland TN
                          
2.13
  
1.91
  
62.9%
  
45.9%
  
14.0%
  
12.5%
  
3,072,694
  
1,886,675
  
1,186,019
  
0
  
0
  
1,063,111
  
78.0%
46
  
Dolphin Landing
                          
1.71
  
1.59
  
72.5%
  
63.3%
  
10.3%
  
9.6%
  
1,922,726
  
1,110,830
  
811,896
  
55,626
  
0
  
756,270
  
95.0%
47
  
24 Hour Fitness
                          
1.86
  
1.79
  
62.1%
  
45.9%
  
12.6%
  
12.1%
  
921,873
  
4,231
  
917,642
  
5,704
  
25,820
  
886,118
  
100.0%
48
  
29 North
                          
1.39
  
1.34
  
71.7%
  
65.5%
  
8.3%
  
8.0%
  
978,176
  
390,624
  
587,552
  
20,200
  
0
  
567,352
  
100.0%
49
  
201 West 21st Street Tenants Corp.
  
5.6%
  
7
  
0
  
0
  
154,831
  
1,000,000
  
7.95
  
7.95
  
8.9%
  
7.5%
  
45.1%
  
45.1%
  
5,195,575
  
2,041,440
  
3,154,135
  
20,240
      
3,154,135
  
94.9%
50
  
Fort Storage
                          
1.43
  
1.40
  
71.2%
  
58.1%
  
9.0%
  
8.7%
  
829,446
  
216,431
  
613,015
  
15,303
  
0
  
597,713
  
75.9%
51
  
Northgate Self Storage
                          
1.35
  
1.33
  
72.2%
  
61.5%
  
8.1%
  
8.0%
  
786,259
  
253,966
  
532,293
  
7,842
  
0
  
524,451
  
80.9%
52
  
Connecticut Self Storage Portfolio
                          
1.57
  
1.53
  
73.8%
  
60.6%
  
10.0%
  
9.7%
  
979,929
  
362,219
  
617,710
  
17,006
  
0
  
600,704
  
83.0%
52.01
  
Pepper Street Storage
                                                  
617,686
  
236,547
  
381,139
  
8,348
  
0
  
372,792
  
84.0%
52.02
  
Southington Super Storage
                                                  
362,243
  
125,672
  
236,571
  
8,659
  
0
  
227,912
  
82.0%
53
  
Oakland Park Industrial Center
                          
1.71
  
1.50
  
69.3%
  
60.6%
  
10.3%
  
9.0%
  
965,297
  
336,988
  
628,310
  
17,431
  
60,000
  
550,878
  
97.5%
54
  
Galvins MHP & Scottsdale MHP
                          
1.58
  
1.56
  
72.3%
  
64.7%
  
9.6%
  
9.5%
  
910,289
  
327,887
  
582,401
  
10,250
  
0
  
572,151
  
89.8%
54.01
  
Scottsdale MHP
                                                  
431,399
  
102,953
  
328,447
  
5,000
  
0
  
323,447
  
89.0%
54.02
  
Galvins MHP
                                                  
478,889
  
224,935
  
253,954
  
5,250
  
0
  
248,704
  
90.5%
55
  
Cypress Village
                          
1.46
  
1.33
  
74.9%
  
68.4%
  
8.7%
  
8.0%
  
777,200
  
261,073
  
516,128
  
11,619
  
33,428
  
471,081
  
100.0%
56
  
Village Shires
                          
1.61
  
1.48
  
67.4%
  
58.3%
  
10.4%
  
9.5%
  
955,230
  
354,853
  
600,377
  
8,439
  
40,835
  
551,103
  
95.8%
57
  
Greenwood Self Storage
                          
1.46
  
1.43
  
74.0%
  
60.1%
  
9.0%
  
8.8%
  
681,139
  
177,851
  
503,288
  
9,305
  
0
  
493,982
  
83.1%
58
  
Rombout Village
                          
3.62
  
3.50
  
32.9%
  
26.1%
  
20.5%
  
19.8%
  
1,974,732
  
849,298
  
1,125,434
  
36,000
  
0
  
1,089,434
  
97.2%
59
  
37-31 73rd Street Owners Corp.
  
7.8%
  
0
  
0
  
12
      
500,000
  
5.72
  
5.72
  
13.4%
  
10.5%
  
31.5%
  
31.5%
  
3,061,074
  
1,390,400
  
1,670,674
  
36,100
      
1,670,674
  
95.0%
60
  
Country Aire MHP
                          
1.55
  
1.52
  
70.4%
  
56.7%
  
9.2%
  
9.1%
  
808,188
  
333,732
  
474,456
  
7,750
  
0
  
466,706
  
99.4%
61
  
The Marlborough Technology Center
                          
1.94
  
1.72
  
64.5%
  
51.8%
  
11.4%
  
10.2%
  
816,958
  
240,675
  
576,283
  
13,918
  
49,966
  
512,398
  
100.0%
62
  
Highland Village Apartments
                          
1.59
  
1.45
  
68.2%
  
61.4%
  
9.6%
  
8.7%
  
989,769
  
534,789
  
454,980
  
40,200
  
0
  
414,780
  
96.3%
63
  
Fairfield Inn & Suites Anderson Clemson
                          
1.63
  
1.43
  
68.5%
  
51.1%
  
11.3%
  
9.9%
  
1,640,429
  
1,120,850
  
519,579
  
0
  
0
  
453,962
  
62.1%
64
  
Lyons Plaza
                          
1.92
  
1.60
  
69.0%
  
55.6%
  
11.5%
  
9.6%
  
964,579
  
462,877
  
501,702
  
16,005
  
66,907
  
418,789
  
96.0%
65
  
Country Inn & Suites Pinellas Park
                          
2.23
  
2.00
  
63.2%
  
51.3%
  
13.7%
  
12.3%
  
1,479,927
  
891,173
  
588,754
  
0
  
0
  
529,557
  
71.4%
66
  
2186 Cruger Avenue Apartment Corp.
  
34.7%
  
0
  
25
  
0
  
45,589
  
400,000
  
3.58
  
3.58
  
35.4%
  
35.4%
  
14.8%
  
14.8%
  
1,178,052
  
548,400
  
629,652
  
18,000
      
629,652
  
96.0%
67
  
34-15 Properties Ltd.
  
24.4%
  
0
  
34
  
5
  
319,421
  
1,000,000
  
8.18
  
8.18
  
12.0%
  
9.4%
  
45.8%
  
45.8%
  
3,019,643
  
1,098,600
  
1,921,043
  
33,800
      
1,921,043
  
95.0%
68
  
Cornerstone Square
                          
2.04
  
1.69
  
65.6%
  
53.3%
  
12.6%
  
10.4%
  
774,986
  
271,013
  
503,973
  
20,103
  
66,374
  
417,496
  
85.6%
69
  
Montgomery Village
                          
1.33
  
1.24
  
74.8%
  
70.8%
  
8.6%
  
8.0%
  
948,707
  
606,406
  
342,301
  
24,000
  
0
  
318,301
  
99.5%
70
  
Walgreens - Glen Allen
                          
1.56
  
1.55
  
57.9%
  
46.4%
  
9.1%
  
9.1%
  
349,200
  
3,492
  
345,708
  
1,482
  
0
  
344,226
  
100.0%
71
  
Meadows of Carson Creek
                          
1.66
  
1.63
  
72.5%
  
61.7%
  
9.8%
  
9.6%
  
636,975
  
273,821
  
363,154
  
7,450
  
0
  
355,704
  
98.7%
72
  
Comfort Inn Cincinnati Airport
                          
1.79
  
1.60
  
65.5%
  
48.1%
  
12.0%
  
10.7%
  
1,173,904
  
741,561
  
432,343
  
0
  
0
  
385,387
  
82.2%
73
  
310 Lexington Owners Corp.
  
0.0%
  
0
  
0
  
0
      
500,000
  
13.58
  
13.58
  
5.9%
  
5.9%
  
52.9%
  
52.9%
  
4,255,525
  
2,351,517
  
1,904,008
  
18,500
      
1,904,008
  
95.0%
74
  
Northland Apartments
                          
1.54
  
1.44
  
74.2%
  
56.6%
  
11.4%
  
10.6%
  
708,916
  
325,668
  
383,248
  
24,500
  
0
  
358,748
  
94.9%
75
  
University Circle - 118 Flats Square
                          
1.39
  
1.36
  
73.6%
  
64.9%
  
8.7%
  
8.6%
  
364,656
  
72,512
  
292,144
  
5,472
  
0
  
286,672
  
100.0%
76
  
All Seasons Self Storage
                          
1.49
  
1.44
  
66.2%
  
53.7%
  
9.2%
  
8.9%
  
547,246
  
259,306
  
287,940
  
9,169
  
0
  
278,771
  
83.3%
77
  
Silver Spur Ranch MHC
                          
1.77
  
1.70
  
50.3%
  
40.8%
  
10.8%
  
10.4%
  
718,393
  
385,675
  
332,718
  
11,802
  
0
  
320,916
  
73.6%
78
  
Skyline Terrace Cooperative, Inc.
  
0.0%
  
0
  
0
  
0
      
500,000
  
9.13
  
9.13
  
12.1%
  
9.6%
  
51.0%
  
51.0%
  
2,526,316
  
997,500
  
1,528,816
  
38,000
      
1,528,816
  
95.0%
79
  
Walgreens - Columbus
                          
1.96
  
1.95
  
49.4%
  
45.1%
  
11.7%
  
11.6%
  
341,440
  
3,414
  
338,026
  
1,449
  
0
  
336,577
  
100.0%
80
  
Walgreens - Oklahoma
                          
1.78
  
1.77
  
60.6%
  
48.3%
  
10.3%
  
10.3%
  
297,439
  
2,974
  
294,465
  
1,465
  
0
  
293,000
  
100.0%
81
  
Little Creek MHC
                          
1.59
  
1.56
  
75.0%
  
65.5%
  
9.7%
  
9.5%
  
452,423
  
184,386
  
268,037
  
5,150
  
0
  
262,887
  
96.1%
82
  
Locksley Self Storage
                          
1.56
  
1.50
  
71.3%
  
61.9%
  
9.1%
  
8.8%
  
451,063
  
200,565
  
250,498
  
9,316
  
0
  
241,182
  
87.8%
83
  
Stonecliff Apartments
                          
1.40
  
1.34
  
53.6%
  
43.4%
  
8.6%
  
8.2%
  
387,603
  
159,792
  
227,810
  
10,200
  
0
  
217,610
  
100.0%
84
  
Eagle Airport Car and Mini Storage
                          
1.33
  
1.30
  
74.4%
  
46.3%
  
10.2%
  
10.0%
  
356,930
  
147,618
  
209,312
  
4,542
  
0
  
204,770
  
95.1%
85
  
3210 Arlington Ave. Owners Corp.
  
9.1%
  
6
  
0
  
0
  
8,710
  
500,000
  
10.70
  
10.70
  
12.2%
  
10.8%
  
54.9%
  
54.9%
  
1,616,832
  
519,447
  
1,097,385
  
14,400
      
1,097,385
  
95.0%
86
  
Sparkleberry Crossing
                          
1.83
  
1.51
  
69.6%
  
59.7%
  
11.3%
  
9.3%
  
395,041
  
174,835
  
220,205
  
3,799
  
34,950
  
181,457
  
87.5%
87
  
University Circle - 118 Flats Circle
                          
1.43
  
1.40
  
72.5%
  
63.9%
  
9.0%
  
8.8%
  
205,692
  
39,344
  
166,348
  
3,230
  
0
  
163,118
  
100.0%
88
  
Hearth House Owners Corp.
  
0.0%
  
0
  
0
  
0
      
500,000
  
5.86
  
5.86
  
9.7%
  
7.7%
  
33.4%
  
33.4%
  
873,525
  
272,730
  
600,795
  
4,500
      
600,795
  
95.0%
89
  
Rye Castle Apartment Owners, Inc.
  
0.0%
  
0
  
0
  
0
      
250,000
  
3.15
  
3.15
  
18.8%
  
16.6%
  
15.9%
  
15.9%
  
519,054
  
249,712
  
269,342
  
5,200
      
269,342
  
96.0%
90
  
Merrimac Manor MHC
                          
1.60
  
1.53
  
58.8%
  
37.1%
  
12.7%
  
12.2%
  
354,656
  
145,728
  
208,928
  
8,650
  
0
  
200,278
  
69.4%
91
  
302 Convent Avenue Housing Development Fund Corporation
  
0.0%
  
0
  
0
 
0
 
        
9.29
  
9.29
  
13.1%
  
10.4%
  
53.3%
  
53.3%
  
1,226,640
  
428,126
  
798,514
  
6,300
      
798,514
  
95.0%
92
  
Brady Hills MHP
                          
1.94
  
1.84
  
66.9%
  
54.7%
  
12.2%
  
11.6%
  
399,104
  
221,110
  
177,994
  
8,700
  
0
  
169,294
  
85.6%
93
  
310 West 79th Apartments Corp.
  
0.0%
  
0
  
0
  
0
      
500,000
  
20.37
  
20.37
  
2.6%
  
2.6%
  
84.5%
  
84.5%
  
2,139,590
  
957,000
  
1,182,590
  
15,000
      
1,182,590
  
95.0%
94
  
Garden Court Manor
                          
2.15
  
1.99
  
65.8%
  
52.5%
  
12.5%
  
11.6%
  
320,657
  
149,517
  
171,141
  
12,792
  
0
  
158,349
  
100.0%
95
  
Marketplace East
                          
1.51
  
1.46
  
64.6%
  
52.2%
  
9.1%
  
8.8%
  
188,135
  
66,906
  
121,229
  
743
  
3,714
  
116,772
  
100.0%
96
  
Storage Mall - Amsterdam
                          
1.69
  
1.64
  
66.7%
  
55.7%
  
11.5%
  
11.2%
  
228,366
  
90,246
  
138,120
  
4,208
  
0
  
133,913
  
91.7%
97
  
571 Hudson Street Apartment Corp.
  
0.0%
  
0
  
0
  
0
      
500,000
  
14.83
  
14.83
  
4.2%
  
3.4%
  
85.0%
  
85.0%
  
1,420,412
  
403,100
  
1,017,312
  
5,700
      
1,017,312
  
95.1%
98
  
FedEx - Cordova
                          
1.70
  
1.55
  
55.1%
  
41.2%
  
12.7%
  
11.6%
  
204,047
  
64,734
  
139,313
  
4,169
  
8,045
  
127,099
  
100.0%
99
  
Burbank Self Storage
                          
4.54
  
4.45
  
25.8%
  
20.5%
  
25.9%
  
25.4%
  
488,913
  
204,459
  
284,454
  
5,605
  
0
  
278,849
  
97.4%
100
  
Lone Star Self Storage
                          
1.55
  
1.49
  
68.5%
  
50.5%
  
10.4%
  
10.0%
  
250,247
  
136,301
  
113,947
  
4,254
  
0
  
109,693
  
89.0%
101
  
4213 Village Corp.
  
0.0%
  
0
  
0
  
0
      
250,000
  
17.86
  
17.86
  
3.0%
  
2.3%
  
102.2%
  
102.2%
  
1,693,023
  
672,400
  
1,020,623
  
8,000
      
1,020,623
  
95.0%
102
  
438 West 49th Street Owners Corp.
  
5.3%
  
0
  
1
  
0
  
(8,568)
  
100,000
  
7.90
  
7.90
  
11.1%
  
9.8%
  
40.0%
  
40.0%
  
479,234
  
153,850
  
325,384
  
2,500
      
325,384
  
95.0%

 
A-1-4
 
 
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage
Loan Number
  
Property Name
  
Occupancy
as-of Date
  
U/W Hotel
ADR
  
U/W Hotel
RevPAR
  
Most Recent Period
  
Most Recent
Revenues ($)
  
Most Recent
Expenses ($)
  
Most
Recent
NOI ($)
  
Most Recent
Capital
Expenditures
  
Most Recent NCF
($)
  
Most Recent Hotel
ADR
  
Most Recent
Hotel RevPAR
  
Second Most Recent Period
  
Second Most
Recent Revenues
($)
  
Second Most Recent
Expenses ($)
  
Second Most
Recent NOI ($)
  
Second Most
Recent Capital
Expenditures
  
Second Most
Recent NCF ($)
1
  
Chateau on the Lake
  
10/3/2014
  
155
  
90
  
TTM 10/3/2014
  
18,413,261
  
11,717,060
  
6,696,201
  
0
  
6,696,201
  
155
  
90
  
Actual 2013
  
16,345,470
  
10,922,984
  
5,422,486
  
0
  
5,422,486
2
  
Trails at Dominion
  
11/10/2014
          
TTM 10/31/2014
  
7,282,699
  
3,323,028
  
3,959,671
  
0
  
3,959,671
          
Actual 2013
  
7,059,551
  
3,573,902
  
3,485,649
  
0
  
3,485,649
3
  
JW Marriott New Orleans
  
10/31/2014
  
192
  
157
  
TTM 10/31/2014
  
37,611,062
  
23,347,642
  
14,263,420
  
0
  
14,263,420
  
192
  
157
  
Actual 2013
  
35,360,956
  
22,457,955
  
12,903,001
  
0
  
12,903,001
4
  
Broadcom Building
  
2/1/2015
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
5
  
Aloft Houston by the Galleria
  
9/30/2014
  
166
  
132
  
TTM 9/30/2014
  
8,105,924
  
4,323,180
  
3,782,744
  
0
  
3,782,744
  
166
  
132
  
Actual 2013
  
7,609,699
  
4,330,056
  
3,279,643
  
0
  
3,279,643
6
  
Dorel Apartments
  
11/18/2014
          
Annualized 7 10/31/2014
  
4,492,270
  
1,711,195
  
2,781,075
  
0
  
2,781,075
          
Actual 2013
  
3,829,569
  
1,448,058
  
2,381,511
  
0
  
2,381,511
7
  
Roseville Square
  
1/7/2015
          
TTM 9/30/2014
  
3,117,362
  
753,722
  
2,363,639
  
0
  
2,363,639
          
Actual 2013
  
3,099,104
  
724,000
  
2,375,104
  
0
  
2,375,104
8
  
44 Plaza
  
11/6/2014
          
TTM 10/31/2014
  
3,406,905
  
1,056,255
  
2,350,650
  
0
  
2,350,650
          
Actual 2013
  
3,220,349
  
940,316
  
2,280,033
  
0
  
2,280,033
9
  
One and Two Summit Square Portfolio
  
12/1/2014
          
TTM 9/30/2014
  
3,821,656
  
979,855
  
2,841,801
  
0
  
2,841,801
          
Actual 2013
  
3,601,347
  
940,324
  
2,661,023
  
0
  
2,661,023
9.01
  
One Summit Square
  
12/1/2014
          
TTM 9/30/2014
  
2,719,528
  
864,742
  
1,854,786
  
0
  
1,854,786
          
Actual 2013
  
3,115,761
  
903,855
  
2,211,906
  
0
  
2,211,906
9.02
  
Two Summit Square
  
12/1/2014
          
TTM 9/30/2014
  
574,980
  
85,287
  
489,693
  
0
  
489,693
          
Actual 2013
  
485,586
  
36,469
  
449,117
  
0
  
449,117
10
  
Creekside Corners
  
12/16/2014
          
TTM 10/31/2014
  
4,239,752
  
2,067,555
  
2,172,197
  
0
  
2,172,197
          
Actual 2013
  
4,169,501
  
2,027,751
  
2,141,750
  
0
  
2,141,750
11
  
Staybridge Suites - North Everett
  
11/30/2014
  
136
  
111
  
TTM 11/30/2014
  
5,949,681
  
3,018,669
  
2,931,012
  
0
  
2,931,012
  
136
  
119
  
TTM 4/30/2014
  
5,448,001
  
2,877,709
  
2,570,292
  
0
  
2,570,292
12
  
Tanglewood Apartments
  
12/18/2014
          
TTM 11/30/2014
  
3,072,643
  
1,349,902
  
1,722,741
  
0
  
1,722,741
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
13
  
The Centre at Deane Hill
  
11/19/2014
          
Annualized 11 11/30/2014
  
5,051,370
  
1,172,468
  
3,878,902
  
103,169
  
3,775,733
          
Actual 2013
  
5,195,376
  
1,126,379
  
4,068,997
  
57,500
  
4,011,497
14
  
Aspen Creek Apartments
  
10/31/2014
          
TTM 10/31/2014
  
5,162,470
  
3,023,311
  
2,139,159
  
0
  
2,139,159
          
Actual 2013
  
4,626,545
  
2,844,987
  
1,781,558
  
0
  
1,781,558
15
  
JCIM Portfolio
  
12/18/2014
          
TTM 10/31/2014
  
2,237,341
  
0
  
2,237,341
  
0
  
2,237,341
          
Actual 2013
  
2,460,336
  
0
  
2,460,336
  
0
  
2,460,336
15.01
  
Frenchtown
  
12/18/2014
          
TTM 10/31/2014
  
1,316,083
  
0
  
1,316,083
  
0
  
1,316,083
          
Actual 2013
  
1,447,256
  
0
  
1,447,256
  
0
  
1,447,256
15.02
  
Revard
  
12/18/2014
          
TTM 10/31/2014
  
921,258
  
0
  
921,258
  
0
  
921,258
          
Actual 2013
  
1,013,080
  
0
  
1,013,080
  
0
  
1,013,080
16
  
La Placita Center
  
10/9/2014
          
TTM 9/30/2014
  
3,055,479
  
692,824
  
2,362,655
  
0
  
2,362,655
          
Actual 2013
  
2,886,653
  
676,129
  
2,210,525
  
0
  
2,210,525
17
  
Bellwether Gate A Office
  
12/1/2014
          
TTM 10/31/2014
  
1,989,398
  
348,666
  
1,640,731
  
0
  
1,640,731
          
Actual 2013
  
2,045,255
  
358,545
  
1,686,710
  
0
  
1,686,710
18
  
College Vue Apartments
  
10/31/2014
          
Annualized 4 11/30/2014
  
2,814,554
  
738,963
  
2,075,591
  
0
  
2,075,591
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
19
  
AMCP Portfolio
  
10/8/2014
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
19.01
  
North Las Vegas - 1 West Mayflower ave
  
10/8/2014
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
19.02
  
North Las Vegas - Foremaster Lane
  
10/8/2014
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
19.03
  
North Las Vegas - Losee Road
  
10/8/2014
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
19.04
  
Atlantic City NJ
  
10/8/2014
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
19.05
  
Norwich CT
  
10/8/2014
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
20
  
Hartshire Apartments
  
12/4/2014
          
TTM 11/30/2014
  
2,328,860
  
1,332,127
  
996,733
  
0
  
996,733
          
Annualized 6 5/31/2013
  
2,398,719
  
1,400,953
  
997,766
  
0
  
997,766
21
  
Boone Student Housing Portfolio
  
Various
          
TTM 11/30/2014
  
1,710,039
  
750,786
  
959,253
  
29,140
  
930,113
          
Various
  
1,086,813
  
395,972
  
690,841
  
33,260
  
657,581
21.01
  
Highland Crossing
  
12/31/2014
          
TTM 11/30/2014
  
819,731
  
386,038
  
433,693
  
0
  
433,693
          
Actual 2013
  
171,313
  
71,914
  
99,399
  
0
  
99,399
21.02
  
Greenway Commons
  
1/6/2015
          
TTM 11/30/2014
  
567,391
  
225,938
  
341,452
  
18,216
  
323,236
          
TTM 7/31/2013
  
595,129
  
205,899
  
389,230
  
21,540
  
367,690
21.03
  
Greenway Cove
  
1/6/2015
          
TTM 11/30/2014
  
322,917
  
138,810
  
184,108
  
10,924
  
173,184
          
TTM 7/31/2013
  
320,371
  
118,159
  
202,212
  
11,720
  
190,492
22
  
City Market - Savannah
  
12/15/2014
          
TTM 10/31/2014
  
2,600,558
  
1,073,392
  
1,527,166
  
0
  
1,527,166
          
Actual 2013
  
2,489,515
  
1,012,827
  
1,476,688
  
0
  
1,476,688
23
  
Walgreens Darby
  
2/1/2015
          
Actual 2013
  
464,000
  
0
  
464,000
  
0
  
464,000
          
Actual 2012
  
464,000
  
0
  
464,000
  
0
  
464,000
24
  
Walgreens Haverhill
  
2/1/2015
          
Actual 2013
  
440,880
  
0
  
440,880
  
0
  
440,880
          
Actual 2012
  
440,880
  
0
  
440,880
  
0
  
440,880
25
  
Rite Aid Latham
  
2/1/2015
          
Actual 2013
  
337,311
  
0
  
337,311
  
0
  
337,311
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
26
  
Towneplace Suites Tampa Westshore Airport
  
10/31/2014
  
89
  
74
  
TTM 10/31/2014
  
3,356,544
  
1,729,927
  
1,626,617
  
0
  
1,626,617
  
89
  
74
  
Actual 2013
  
3,050,940
  
1,746,915
  
1,304,025
  
0
  
1,304,025
27
  
Courtyard Richmond North Glen Allen
  
10/31/2014
  
101
  
60
  
TTM 10/31/2014
  
3,790,592
  
2,192,235
  
1,598,357
  
0
  
1,598,357
  
101
  
60
  
Actual 2013
  
3,553,089
  
1,971,051
  
1,582,038
  
0
  
1,582,038
28
  
San Leandro Center
  
11/17/2014
          
TTM 9/30/2014
  
2,049,989
  
589,119
  
1,460,870
  
0
  
1,460,870
          
Actual 2013
  
1,976,827
  
523,285
  
1,453,542
  
0
  
1,453,542
29
  
Springhill Suites Pensacola
  
10/31/2014
  
104
  
76
  
TTM 10/31/2014
  
2,970,411
  
1,574,121
  
1,396,290
  
0
  
1,396,290
  
104
  
76
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
30
  
El Dorado Center
  
9/30/2014
          
TTM 8/31/2014
  
1,289,736
  
379,106
  
910,630
  
0
  
910,630
          
Actual 2013
  
1,220,481
  
371,794
  
848,686
  
0
  
848,686
31
  
Southgate Shopping Center
  
1/1/2015
          
TTM 11/30/2014
  
1,665,128
  
430,932
  
1,234,196
  
0
  
1,234,196
          
Actual 2013
  
1,607,004
  
405,609
  
1,201,395
  
0
  
1,201,395
32
  
Westland Multifamily/MHC Portfolio
  
12/8/2014
          
TTM 9/30/2014
  
1,532,583
  
520,218
  
1,012,365
  
0
  
1,012,365
          
Actual 2013
  
1,525,287
  
473,063
  
1,052,223
  
0
  
1,052,223
32.01
  
Santa Fe MHP-1120
  
12/8/2014
          
TTM 9/30/2014
  
455,335
  
124,110
  
331,225
  
0
  
331,225
          
Actual 2013
  
454,649
  
123,720
  
330,929
  
0
  
330,929
32.02
  
Atlantic Ave Apartments
  
12/8/2014
          
TTM 9/30/2014
  
371,149
  
136,310
  
234,839
  
0
  
234,839
          
Actual 2013
  
358,292
  
118,047
  
240,245
  
0
  
240,245
32.03
  
Grand Terrace MHP
  
12/8/2014
          
TTM 9/30/2014
  
459,727
  
185,454
  
274,273
  
0
  
274,273
          
Actual 2013
  
467,183
  
166,844
  
300,339
  
0
  
300,339
32.04
  
57th Street Apartments
  
12/8/2014
          
TTM 9/30/2014
  
118,534
  
39,609
  
78,925
  
0
  
78,925
          
Actual 2013
  
119,146
  
30,128
  
89,017
  
0
  
89,017
32.05
  
Almond Apartments
  
12/8/2014
          
TTM 9/30/2014
  
127,839
  
34,736
  
93,103
  
0
  
93,103
          
Actual 2013
  
126,016
  
34,324
  
91,692
  
0
  
91,692
33
  
Piedmont Center
  
12/31/2014
          
TTM 9/30/2014
  
1,766,546
  
921,596
  
844,950
  
0
  
844,950
          
Actual 2013
  
1,524,731
  
826,416
  
698,315
  
0
  
698,315
34
  
Old Marketplace
  
10/1/2014
          
TTM 6/30/2014
  
1,104,964
  
348,811
  
756,153
  
0
  
756,153
          
Actual 2013
  
1,026,835
  
343,415
  
683,421
  
0
  
683,421
35
  
Tarzana Medical
  
12/1/2014
          
TTM 9/30/2014
  
2,625,746
  
1,223,313
  
1,402,433
  
0
  
1,402,433
          
Actual 2013
  
2,561,027
  
1,203,367
  
1,357,660
  
0
  
1,357,660
36
  
Pierpont Centre
  
10/31/2014
          
Annualized 10/31/2014
  
1,708,994
  
473,501
  
1,235,493
  
0
  
1,235,493
          
Actual 2013
  
1,691,246
  
500,325
  
1,190,921
  
0
  
1,190,921
37
  
Columbia Woods Apartments
  
12/3/2014
          
TTM 11/30/2014
  
1,672,158
  
830,745
  
841,413
  
0
  
841,413
          
Actual 2013
  
1,656,799
  
722,851
  
933,948
  
0
  
933,948
38
  
Mission Ridge
  
10/24/2014
          
Annualized 9 9/30/2014
  
1,639,161
  
472,864
  
1,166,297
  
0
  
1,166,297
          
Actual 2013
  
1,641,354
  
413,943
  
1,227,411
  
0
  
1,227,411
39
  
Vermont Village
  
10/31/2014
          
TTM 10/29/2014
  
861,640
  
255,273
  
606,367
  
0
  
606,367
          
Actual 2013
  
934,685
  
297,538
  
637,147
  
0
  
637,147
40
  
Springhill Suites Fort Myers Airport
  
12/31/2013
  
100
  
68
  
TTM 10/31/2014
  
2,662,278
  
1,585,777
  
1,076,501
  
0
  
1,076,501
  
100
  
68
  
Actual 2013
  
2,285,407
  
1,552,898
  
732,509
  
0
  
732,509
41
  
Heritage Apartments
  
11/14/2014
          
TTM 8/31/2014
  
1,762,502
  
864,081
  
898,421
  
0
  
898,421
          
Actual 2013
  
1,709,312
  
841,519
  
867,793
  
0
  
867,793
42
  
North Shore Self Storage
  
12/1/2014
          
TTM 11/30/2014
  
1,511,668
  
484,333
  
1,027,335
  
0
  
1,027,335
          
Actual 2013
  
1,451,116
  
476,224
  
974,892
  
0
  
974,892
43
  
Satyr Hill Shopping Center
  
11/7/2014
          
TTM 9/30/2014
  
1,326,153
  
490,433
  
835,720
  
0
  
835,720
          
Actual 2013
  
1,316,871
  
471,052
  
845,819
  
0
  
845,819
44
  
Tulsa Retail Center
  
8/31/2014
          
Annualized 9 9/30/2014
  
776,685
  
225,969
  
550,716
  
0
  
550,716
          
Actual 2013
  
293,795
  
190,579
  
103,216
  
965,844
  
-862,628
45
  
Hampton Inn Cleveland TN
  
10/31/2014
  
109
  
85
  
TTM 10/31/2014
  
3,072,694
  
1,822,349
  
1,250,345
  
0
  
1,250,345
  
109
  
85
  
Actual 2013
  
2,493,627
  
1,472,025
  
1,021,602
  
0
  
1,021,602
46
  
Dolphin Landing
  
12/11/2014
          
TTM 11/30/2014
  
1,874,011
  
883,855
  
990,156
  
0
  
990,156
          
Actual 2013
  
1,651,740
  
945,943
  
705,797
  
0
  
705,797
47
  
24 Hour Fitness
  
2/1/2015
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
48
  
29 North
  
11/17/2014
          
TTM 9/30/2014
  
600,955
  
284,526
  
316,428
  
0
  
316,428
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
49
  
201 West 21st Street Tenants Corp.
  
11/7/2014
                                                                
50
  
Fort Storage
  
11/28/2014
          
TTM 11/30/2014
  
803,852
  
164,585
  
639,267
  
0
  
639,267
          
Actual 2013
  
764,513
  
152,813
  
611,699
  
0
  
611,699
51
  
Northgate Self Storage
  
11/13/2014
          
TTM 10/31/2014
  
731,015
  
237,169
  
493,846
  
0
  
493,846
          
Actual 2013
  
610,677
  
228,154
  
382,523
  
0
  
382,523
52
  
Connecticut Self Storage Portfolio
  
Various
          
TTM 10/31/2014
  
979,929
  
291,796
  
688,133
  
0
  
688,133
          
Actual 2013
  
942,879
  
279,909
  
662,970
  
0
  
662,970
52.01
  
Pepper Street Storage
  
11/21/2014
          
TTM 10/31/2014
  
617,686
  
199,860
  
417,826
  
0
  
417,826
          
Actual 2013
  
596,568
  
187,073
  
409,495
  
0
  
409,495
52.02
  
Southington Super Storage
  
11/24/2014
          
TTM 10/31/2014
  
362,243
  
91,936
  
270,307
  
0
  
270,307
          
Actual 2013
  
346,311
  
92,836
  
253,475
  
0
  
253,475
53
  
Oakland Park Industrial Center
  
9/30/2014
          
TTM 9/30/2014
  
915,460
  
362,029
  
553,431
  
0
  
553,431
          
Actual 2013
  
821,050
  
294,804
  
526,246
  
0
  
526,246
54
  
Galvins MHP & Scottsdale MHP
  
9/3/2014
          
TTM 8/31/2014
  
912,692
  
271,483
  
641,209
  
0
  
641,209
          
Actual 2013
  
876,616
  
280,728
  
595,888
  
0
  
595,888
54.01
  
Scottsdale MHP
  
9/3/2014
          
TTM 8/31/2014
  
433,803
  
95,136
  
338,667
  
0
  
338,667
          
Actual 2013
  
418,534
  
94,833
  
323,702
  
0
  
323,702
54.02
  
Galvins MHP
  
9/3/2014
          
TTM 8/31/2014
  
478,889
  
176,346
  
302,543
  
0
  
302,543
          
Actual 2013
  
458,082
  
185,896
  
272,186
  
0
  
272,186
55
  
Cypress Village
  
12/29/2014
          
Annualized T10 9/30/2014
  
715,994
  
247,067
  
468,927
  
0
  
468,927
          
Actual 2013
  
543,844
  
246,828
  
297,016
  
0
  
297,016
56
  
Village Shires
  
1/1/2015
          
TTM 9/30/2014
  
847,326
  
374,718
  
472,608
  
0
  
472,608
          
Actual 2013
  
855,494
  
342,204
  
513,290
  
0
  
513,290
57
  
Greenwood Self Storage
  
11/13/2014
          
TTM 10/31/2014
  
649,014
  
131,263
  
517,751
  
0
  
517,751
          
Actual 2013
  
607,789
  
118,126
  
489,663
  
0
  
489,663
58
  
Rombout Village
  
11/1/2014
          
TTM 10/31/2014
  
1,152,455
  
693,660
  
458,795
  
0
  
458,795
          
Actual 2013
  
1,031,065
  
641,755
  
389,310
  
0
  
389,310
59
  
37-31 73rd Street Owners Corp.
  
12/4/2014
                                                                
60
  
Country Aire MHP
  
11/1/2014
          
TTM 9/30/2014
  
814,723
  
271,153
  
543,570
  
0
  
543,570
          
Actual 2013
  
806,541
  
253,582
  
552,958
  
0
  
552,958
61
  
The Marlborough Technology Center
  
6/12/2014
          
TTM 9/30/2014
  
854,440
  
255,246
  
599,194
  
0
  
599,194
          
Actual 2013
  
800,840
  
253,398
  
547,442
  
0
  
547,442
62
  
Highland Village Apartments
  
11/4/2014
          
Annualized 11 10/31/2014
  
953,504
  
492,915
  
460,590
  
560,419
  
-99,829
          
Annualized 11 12/31/2013
  
523,096
  
480,090
  
43,006
  
5,011
  
37,995
63
  
Fairfield Inn & Suites Anderson Clemson
  
10/31/2014
  
91
  
57
  
TTM 10/31/2014
  
1,640,429
  
1,122,702
  
517,727
  
0
  
517,727
  
91
  
57
  
Actual 2013
  
1,505,368
  
1,047,479
  
457,889
  
0
  
457,889
64
  
Lyons Plaza
  
1/1/2015
          
Annualized 11 11/30/2014
  
1,033,286
  
346,060
  
687,226
  
0
  
687,226
          
Actual 2013
  
951,611
  
554,116
  
397,495
  
0
  
397,495
65
  
Country Inn & Suites Pinellas Park
  
10/31/2014
  
82
  
57
  
TTM 10/31/2014
  
1,505,271
  
794,012
  
711,259
  
0
  
711,259
  
82
  
58
  
Actual 2013
  
1,270,022
  
647,183
  
622,839
  
0
  
622,839
66
  
2186 Cruger Avenue Apartment Corp.
  
10/2/2014
                                                                
67
  
34-15 Properties Ltd.
  
11/14/2014
                                                                
68
  
Cornerstone Square
  
9/15/2014
          
TTM 9/30/2014
  
648,278
  
266,996
  
381,282
  
0
  
381,282
          
Actual 2013
  
567,993
  
260,456
  
307,537
  
0
  
307,537
69
  
Montgomery Village
  
11/21/2014
          
TTM 9/30/2014
  
948,801
  
581,806
  
366,995
  
0
  
366,995
          
Actual 2013
  
927,027
  
629,841
  
297,186
  
0
  
297,186
70
  
Walgreens - Glen Allen
  
2/1/2015
          
Actual 2013
  
360,000
  
0
  
360,000
  
0
  
360,000
          
Actual 2012
  
360,000
  
0
  
360,000
  
0
  
360,000
71
  
Meadows of Carson Creek
  
11/6/2014
          
TTM 10/31/2014
  
637,911
  
251,005
  
386,906
  
0
  
386,906
          
Actual 2013
  
596,761
  
252,582
  
344,179
  
0
  
344,179
72
  
Comfort Inn Cincinnati Airport
  
9/30/2014
  
78
  
61
  
TTM 9/30/2014
  
1,237,473
  
730,014
  
507,459
  
0
  
507,459
  
78
  
64
  
Actual 2013
  
1,181,671
  
676,755
  
504,916
  
0
  
504,916
73
  
310 Lexington Owners Corp.
  
12/11/2014
                                                                
74
  
Northland Apartments
  
11/1/2014
          
TTM 11/30/2014
  
706,780
  
299,009
  
407,771
  
0
  
407,771
          
Actual 2013
  
716,480
  
323,483
  
392,997
  
0
  
392,997
75
  
University Circle - 118 Flats Square
  
10/31/2014
          
Annualized 10 10/31/2014
  
135,419
  
44,192
  
91,226
  
0
  
91,226
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
76
  
All Seasons Self Storage
  
11/30/2014
          
TTM 9/30/2014
  
547,246
  
242,056
  
305,190
  
0
  
305,190
          
Actual 2013
  
511,119
  
247,652
  
263,468
  
0
  
263,468
77
  
Silver Spur Ranch MHC
  
10/1/2014
          
TTM 9/30/2014
  
744,823
  
357,374
  
387,449
  
0
  
387,449
          
Actual 2013
  
707,229
  
386,076
  
321,153
  
0
  
321,153
78
  
Skyline Terrace Cooperative, Inc.
  
11/14/2014
                                                                
79
  
Walgreens - Columbus
  
2/1/2015
          
Actual 2013
  
352,000
  
0
  
352,000
  
0
  
352,000
          
Actual 2012
  
352,000
  
0
  
352,000
  
0
  
352,000
80
  
Walgreens - Oklahoma
  
2/1/2015
          
TTM 6/30/2014
  
306,638
  
3,600
  
303,038
  
0
  
303,038
          
Actual 2013
  
306,638
  
3,600
  
303,038
  
0
  
303,038
81
  
Little Creek MHC
  
9/15/2014
          
TTM 8/31/2014
  
464,004
  
175,829
  
288,175
  
0
  
288,175
          
Actual 2013
  
463,022
  
177,085
  
285,937
  
0
  
285,937
82
  
Locksley Self Storage
  
11/24/2014
          
TTM 10/31/2014
  
451,248
  
204,639
  
246,608
  
0
  
246,608
          
Actual 2013
  
453,190
  
215,483
  
237,707
  
0
  
237,707
83
  
Stonecliff Apartments
  
9/30/2014
          
TTM 9/30/2014
  
387,603
  
154,495
  
233,107
  
0
  
233,107
          
Actual 2013
  
380,444
  
156,984
  
223,461
  
0
  
223,461
84
  
Eagle Airport Car and Mini Storage
  
11/17/2014
          
Annualized 9 9/30/2014
  
378,547
  
149,210
  
229,337
  
0
  
229,337
          
Actual 2013
  
355,084
  
135,454
  
219,630
  
0
  
219,630
85
  
3210 Arlington Ave. Owners Corp.
  
10/22/2014
                                                                
86
  
Sparkleberry Crossing
  
10/21/2014
          
Annualized 9 9/30/2014
  
423,237
  
97,999
  
325,238
  
0
  
325,238
          
TTM 10/31/2013
  
250,925
  
159,981
  
90,944
  
59,960
  
30,984
87
  
University Circle - 118 Flats Circle
  
10/31/2014
          
Annualized 10 10/31/2014
  
167,568
  
56,129
  
111,439
  
0
  
111,439
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
88
  
Hearth House Owners Corp.
  
11/26/2014
                                                                
89
  
Rye Castle Apartment Owners, Inc.
  
11/19/2014
                                                                
90
  
Merrimac Manor MHC
  
11/30/2014
          
TTM 10/31/2014
  
354,656
  
66,587
  
288,069
  
0
  
288,069
          
Actual 2013
  
321,520
  
61,704
  
259,816
  
0
  
259,816
91
  
302 Convent Avenue Housing Development Fund Corporation
  
9/9/2014
                                                                
92
  
Brady Hills MHP
  
10/31/2014
          
TTM 9/30/2014
  
408,189
  
198,093
  
210,096
  
0
  
210,096
          
Actual 2013
  
356,458
  
211,981
  
144,477
  
0
  
144,477
93
  
310 West 79th Apartments Corp.
  
11/19/2014
                                                                
94
  
Garden Court Manor
  
10/29/2014
          
TTM 9/30/2014
  
325,597
  
185,672
  
139,925
  
0
  
139,925
          
Actual 2013
  
303,143
  
163,077
  
140,066
  
0
  
140,066
95
  
Marketplace East
  
11/30/2014
          
TTM 9/30/2014
  
151,252
  
109,001
  
42,251
  
0
  
42,251
          
Actual 2013
  
46,168
  
45,711
  
457
  
0
  
457
96
  
Storage Mall - Amsterdam
  
11/13/2014
          
Actual 2014
  
235,751
  
57,311
  
178,441
  
0
  
178,441
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
97
  
571 Hudson Street Apartment Corp.
  
11/3/2014
                                                                
98
  
FedEx - Cordova
  
11/14/2014
          
TTM 10/31/2014
  
253,234
  
67,483
  
185,751
  
0
  
185,751
          
Annualized 10 12/31/2013
  
214,694
  
58,237
  
156,457
  
0
  
156,457
99
  
Burbank Self Storage
  
10/23/2014
          
TTM 10/31/2014
  
509,354
  
181,901
  
327,452
  
0
  
327,452
          
Actual 2013
  
499,852
  
183,209
  
316,643
  
0
  
316,643
100
  
Lone Star Self Storage
  
11/20/2014
          
TTM 10/31/2014
  
250,220
  
126,158
  
124,062
  
0
  
124,062
          
Actual 2013
  
254,812
  
132,043
  
122,768
  
0
  
122,768
101
  
4213 Village Corp.
  
11/14/2014
                                                                
102
  
438 West 49th Street Owners Corp.
  
11/19/2014
                                                                

 
A-1-5
 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage
Loan Number
  
Property Name
  
Second Most
Recent Hotel ADR
  
Second Most
Recent Hotel
RevPAR
  
Third Most Recent Period
  
Third Most
Recent Revenues
($)
  
Third Most
Recent Expenses
($)
  
Third Most
Recent NOI ($)
  
Third Most
Recent Capital
Expenditures
  
Third Most
Recent NCF ($)
  
Third Most
Recent Hotel ADR
  
Third Most
Recent Hotel
RevPAR
  
Master Lease
(Y/N)
  
Largest Tenant Name(8)(9)(10)
  
Largest Tenant
Sq. Ft.
  
Largest
Tenant
% of NRA
  
Largest Tenant
Exp. Date
1
  
Chateau on the Lake
  
157
  
83
  
Actual 2012
  
17,470,695
  
11,405,343
  
6,065,352
  
0
  
6,065,352
  
157
  
90
  
N
                
2
  
Trails at Dominion
          
Actual 2012
  
6,566,829
  
4,210,669
  
2,356,161
  
0
  
2,356,161
          
N
                
3
  
JW Marriott New Orleans
  
185
  
150
  
Actual 2012
  
32,805,967
  
22,639,931
  
10,166,036
  
0
  
10,166,036
  
168
  
137
  
N
                
4
  
Broadcom Building
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
          
N
  
Broadcom Corporation
  
200,000
  
100.0%
  
5/31/2020
5
  
Aloft Houston by the Galleria
  
153
  
123
  
T9 12/31/2012
  
4,927,414
  
3,106,658
  
1,820,756
  
0
  
1,820,756
  
129
  
108
  
N
                
6
  
Dorel Apartments
          
Actual 2012
  
2,601,337
  
918,668
  
1,682,669
  
0
  
1,682,669
          
N
                
7
  
Roseville Square
          
Actual 2012
  
3,758,547
  
695,018
  
3,063,528
  
0
  
3,063,528
          
N
  
Sprouts
  
30,133
  
13.8%
  
5/31/2021
8
  
44 Plaza
          
Actual 2012
  
3,064,465
  
928,837
  
2,135,628
  
0
  
2,135,628
          
N
  
Stop & Shop Supermarket
  
69,449
  
41.4%
  
12/31/2020
9
  
One and Two Summit Square Portfolio
          
Actual 2012
  
3,408,999
  
975,830
  
2,433,169
  
0
  
2,433,169
          
N
  
Various
  
Various
  
Various
  
Various
9.01
  
One Summit Square
          
Actual 2012
  
3,066,951
  
948,458
  
2,118,493
  
0
  
2,118,493
          
N
  
Giant Food Stores, Inc.
  
58,677
  
49.4%
  
9/30/2019
9.02
  
Two Summit Square
          
Actual 2012
  
342,048
  
27,372
  
314,676
  
0
  
314,676
          
N
  
Customers Bank
  
9,775
  
46.7%
  
7/31/2017
10
  
Creekside Corners
          
Actual 2012
  
3,991,822
  
1,918,140
  
2,073,682
  
0
  
2,073,682
          
N
                
11
  
Staybridge Suites - North Everett
  
132
  
109
  
TTM 4/30/2013
  
5,396,028
  
2,740,875
  
2,655,153
  
0
  
2,655,153
  
130
  
108
  
N
                
12
  
Tanglewood Apartments
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
          
N
                
13
  
The Centre at Deane Hill
          
Actual 2012
  
4,849,914
  
1,098,609
  
3,751,305
  
143,750
  
3,607,555
          
N
  
Kohl’s Department
  
86,584
  
22.3%
  
2/2/2019
14
  
Aspen Creek Apartments
          
Actual 2012
  
4,745,161
  
2,744,386
  
2,000,775
  
0
  
2,000,775
          
N
                
15
  
JCIM Portfolio
          
Actual 2012
  
2,507,682
  
0
  
2,507,682
  
0
  
2,507,682
          
N
  
JCIM, LLC
  
535,500
  
100.0%
  
8/31/2023
15.01
  
Frenchtown
          
Actual 2012
  
1,475,107
  
0
  
1,475,107
  
0
  
1,475,107
          
N
  
JCIM, LLC
  
315,000
  
100.0%
  
8/31/2023
15.02
  
Revard
          
Actual 2012
  
1,032,575
  
0
  
1,032,575
  
0
  
1,032,575
          
N
  
JCIM, LLC
  
220,500
  
100.0%
  
8/31/2023
16
  
La Placita Center
          
Actual 2012
  
2,961,404
  
678,806
  
2,282,598
  
0
  
2,282,598
          
N
  
Tropicana Super Buffet
  
8,000
  
13.3%
  
4/30/2022
17
  
Bellwether Gate A Office
          
Actual 2012
  
1,942,055
  
258,817
  
1,683,238
  
0
  
1,683,238
          
N
  
CH2M HILL
  
56,701
  
69.5%
  
8/31/2020
18
  
College Vue Apartments
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
          
N
                
19
  
AMCP Portfolio
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
          
N
  
ACLS New England, LLC; Atlantic City Linen Supply, LLC; Brady Linen Services, LLC
  
441,959
  
100.0%
  
9/30/2034
19.01
  
North Las Vegas - 1 West Mayflower ave
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
          
N
  
ACLS New England, LLC; Atlantic City Linen Supply, LLC; Brady Linen Services, LLC
  
150,101
  
100.0%
  
9/30/2034
19.02
  
North Las Vegas - Foremaster Lane
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
          
N
  
ACLS New England, LLC; Atlantic City Linen Supply, LLC; Brady Linen Services, LLC
  
96,561
  
100.0%
  
9/30/2034
19.03
  
North Las Vegas - Losee Road
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
          
N
  
ACLS New England, LLC; Atlantic City Linen Supply, LLC; Brady Linen Services, LLC
  
97,058
  
100.0%
  
9/30/2034
19.04
  
Atlantic City NJ
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
          
N
  
ACLS New England, LLC; Atlantic City Linen Supply, LLC; Brady Linen Services, LLC
  
62,550
  
100.0%
  
9/30/2034
19.05
  
Norwich CT
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
          
N
  
ACLS New England, LLC; Atlantic City Linen Supply, LLC; Brady Linen Services, LLC
  
35,689
  
100.0%
  
9/30/2034
20
  
Hartshire Apartments
          
Actual 2011
  
2,936,420
  
1,087,207
  
1,849,213
  
0
  
1,849,213
          
N
                
21
  
Boone Student Housing Portfolio
          
TTM 7/31/2012
  
586,370
  
182,254
  
404,116
  
27,969
  
376,147
          
N
                
21.01
  
Highland Crossing
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
          
N
                
21.02
  
Greenway Commons
          
TTM 7/31/2012
  
586,370
  
182,254
  
404,116
  
27,969
  
376,147
          
N
                
21.03
  
Greenway Cove
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
          
N
                
22
  
City Market - Savannah
          
Actual 2012
  
2,077,938
  
935,380
  
1,142,558
  
0
  
1,142,558
          
N
  
Wild Wing Café
  
13,663
  
15.2%
  
4/30/2016
23
  
Walgreens Darby
          
Actual 2011
  
464,000
  
0
  
464,000
  
0
  
464,000
          
N
  
Walgreens
  
13,027
  
100.0%
  
2/29/2080
24
  
Walgreens Haverhill
          
Actual 2011
  
440,880
  
0
  
440,880
  
0
  
440,880
          
N
  
Walgreens
  
14,560
  
100.0%
  
10/31/2079
25
  
Rite Aid Latham
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
          
N
  
Rite Aid
  
12,738
  
100.0%
  
1/31/2025
26
  
Towneplace Suites Tampa Westshore Airport
  
86
  
67
  
Actual 2012
  
3,066,822
  
1,660,135
  
1,406,687
  
0
  
1,406,687
  
89
  
67
  
N
                
27
  
Courtyard Richmond North Glen Allen
  
94
  
58
  
Actual 2012
  
3,617,799
  
1,954,366
  
1,663,433
  
0
  
1,663,433
  
97
  
59
  
N
                
28
  
San Leandro Center
          
Actual 2012
  
1,735,497
  
461,997
  
1,273,500
  
0
  
1,273,500
          
N
  
Pak n Save
  
56,703
  
37.4%
  
7/31/2017
29
  
Springhill Suites Pensacola
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
N
                
30
  
El Dorado Center
          
Actual 2012
  
1,196,737
  
363,477
  
833,260
  
0
  
833,260
          
N
  
TJ Maxx
  
24,305
  
32.3%
  
1/31/2019
31
  
Southgate Shopping Center
          
Actual 2012
  
1,581,273
  
384,352
  
1,196,921
  
0
  
1,196,921
          
N
  
Market Basket
  
31,119
  
19.8%
  
4/30/2018
32
  
Westland Multifamily/MHC Portfolio
          
Actual 2012
  
1,478,993
  
448,991
  
1,030,002
  
0
  
1,030,002
          
N
                
32.01
  
Santa Fe MHP-1120
          
Actual 2012
  
448,340
  
121,815
  
326,525
  
0
  
326,525
          
N
                
32.02
  
Atlantic Ave Apartments
          
Actual 2012
  
337,486
  
113,109
  
224,376
  
0
  
224,376
          
N
                
32.03
  
Grand Terrace MHP
          
Actual 2012
  
456,670
  
155,441
  
301,229
  
0
  
301,229
          
N
                
32.04
  
57th Street Apartments
          
Actual 2012
  
112,047
  
28,775
  
83,272
  
0
  
83,272
          
N
                
32.05
  
Almond Apartments
          
Actual 2012
  
124,451
  
29,851
  
94,600
  
0
  
94,600
          
N
                
33
  
Piedmont Center
          
Actual 2012
  
1,583,286
  
742,169
  
841,117
  
0
  
841,117
          
N
  
Concentix
  
20,370
  
14.0%
  
11/30/2016
34
  
Old Marketplace
          
Actual 2012
  
971,627
  
319,061
  
652,566
  
0
  
652,566
          
N
  
Whole Foods
  
16,681
  
44.2%
  
5/1/2034
35
  
Tarzana Medical
          
Actual 2012
  
2,547,918
  
1,119,127
  
1,428,791
  
0
  
1,428,791
          
N
  
Drs. Vermesh and Bergman
  
6,310
  
9.7%
  
4/30/2019
36
  
Pierpont Centre
          
Actual 2012
  
1,670,112
  
507,286
  
1,162,825
  
0
  
1,162,825
          
N
  
Shop ’n Save
  
37,500
  
30.7%
  
12/31/2019
37
  
Columbia Woods Apartments
          
Actual 2012
  
1,613,653
  
703,804
  
909,849
  
0
  
909,849
          
N
                
38
  
Mission Ridge
          
Actual 2012
  
1,543,548
  
466,813
  
1,076,735
  
0
  
1,076,735
          
N
  
Safeway
  
58,090
  
60.3%
  
1/31/2018
39
  
Vermont Village
          
Actual 2012
  
825,412
  
312,937
  
512,475
  
0
  
512,475
          
N
  
Lim’s Mobil
  
16,000
  
27.6%
  
9/30/2020
40
  
Springhill Suites Fort Myers Airport
  
92
  
58
  
Actual 2012
  
2,098,059
  
1,475,781
  
622,278
  
0
  
622,278
  
88
  
53
  
N
                
41
  
Heritage Apartments
          
Actual 2012
  
1,664,165
  
818,767
  
845,398
  
0
  
845,398
          
N
                
42
  
North Shore Self Storage
          
Actual 2012
  
1,407,036
  
453,094
  
953,942
  
0
  
953,942
          
N
  
Y & B Corporation d/b/a Golds Gym
  
19,250
  
14.1%
  
7/31/2025
43
  
Satyr Hill Shopping Center
          
Actual 2012
  
1,189,583
  
402,986
  
786,597
  
0
  
786,597
          
N
  
Hibachi Grill & Supreme Buffet
  
10,000
  
18.8%
  
7/31/2018
44
  
Tulsa Retail Center
          
Actual 2012
  
561,145
  
105,313
  
455,832
  
0
  
455,832
          
N
  
Vitamin Cottage Natural Food Markets, Inc
  
34,800
  
28.1%
  
11/30/2023
45
  
Hampton Inn Cleveland TN
  
105
  
75
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
N
                
46
  
Dolphin Landing
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
          
N
                
47
  
24 Hour Fitness
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
          
N
  
24 Hour Fitness
  
35,650
  
100.0%
  
12/1/2025
48
  
29 North
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
          
N
                
49
  
201 West 21st Street Tenants Corp.
                                                            
50
  
Fort Storage
          
Actual 2012
  
727,482
  
153,450
  
574,032
  
0
  
574,032
          
N
                
51
  
Northgate Self Storage
          
Actual 2012
  
375,021
  
164,288
  
210,733
  
0
  
210,733
          
N
                
52
  
Connecticut Self Storage Portfolio
          
Actual 2012
  
900,869
  
273,856
  
627,013
  
0
  
627,013
          
N
  
Various
  
Various
  
Various
  
Various
52.01
  
Pepper Street Storage
          
Actual 2012
  
580,324
  
180,111
  
400,213
  
0
  
400,213
          
N
                
52.02
  
Southington Super Storage
          
Actual 2012
  
320,545
  
93,745
  
226,800
  
0
  
226,800
          
N
  
Loureiro Engineering Associates, Inc.
  
12,500
  
21.7%
  
6/30/2024
53
  
Oakland Park Industrial Center
          
Actual 2012
  
697,416
  
308,598
  
388,818
  
0
  
388,818
          
N
  
International Furniture Resources, LLC
  
25,200
  
17.3%
  
6/30/2015
54
  
Galvins MHP & Scottsdale MHP
          
Actual 2012
  
857,203
  
290,436
  
566,768
  
0
  
566,768
          
N
                
54.01
  
Scottsdale MHP
          
Actual 2012
  
411,997
  
83,171
  
328,826
  
0
  
328,826
          
N
                
54.02
  
Galvins MHP
          
Actual 2012
  
445,206
  
207,265
  
237,942
  
0
  
237,942
          
N
                
55
  
Cypress Village
          
Actual 2012
  
624,794
  
236,883
  
387,911
  
0
  
387,911
          
N
  
First Choice ER
  
6,469
  
25.6%
  
3/31/2021
56
  
Village Shires
          
Actual 2012
  
938,389
  
348,461
  
589,928
  
0
  
589,928
          
N
  
Gaia Management Group Inc.
  
5,810
  
16.0%
  
1/31/2025
57
  
Greenwood Self Storage
          
Actual 2012
  
583,996
  
137,347
  
446,649
  
0
  
446,649
          
N
                
58
  
Rombout Village
          
Actual 2012
  
986,310
  
575,340
  
410,970
  
0
  
410,970
          
N
                
59
  
37-31 73rd Street Owners Corp.
                                                            
60
  
Country Aire MHP
          
Actual 2012
  
817,682
  
238,738
  
578,944
  
0
  
578,944
          
N
                
61
  
The Marlborough Technology Center
          
Actual 2012
  
798,425
  
222,497
  
575,928
  
0
  
575,928
          
N
  
Baxter
  
10,565
  
15.2%
  
3/31/2016
62
  
Highland Village Apartments
          
TTM 9/30/2012
  
730,329
  
530,802
  
199,527
  
69,489
  
130,038
          
N
                
63
  
Fairfield Inn & Suites Anderson Clemson
  
88
  
52
  
Actual 2012
  
1,376,279
  
979,809
  
396,470
  
0
  
396,470
  
84
  
47
  
N
                
64
  
Lyons Plaza
          
Actual 2012
  
943,713
  
523,961
  
419,752
  
0
  
419,752
          
Y
  
Goldcoast Ballroom Inc
  
12,314
  
15.4%
  
8/31/2017
65
  
Country Inn & Suites Pinellas Park
  
80
  
49
  
Actual 2012
  
1,266,458
  
648,637
  
617,821
  
0
  
617,821
  
81
  
49
  
N
                
66
  
2186 Cruger Avenue Apartment Corp.
                                                            
67
  
34-15 Properties Ltd.
                                                            
68
  
Cornerstone Square
          
Actual 2012
  
729,820
  
253,648
  
476,172
  
0
  
476,172
          
N
  
Tractor Supply Company
  
25,118
  
22.5%
  
5/9/2023
69
  
Montgomery Village
          
Actual 2012
  
879,774
  
602,060
  
277,714
  
0
  
277,714
          
N
                
70
  
Walgreens - Glen Allen
          
Actual 2011
  
360,000
  
0
  
360,000
  
0
  
360,000
          
N
  
Walgreens
  
14,820
  
100.0%
  
1/31/2080
71
  
Meadows of Carson Creek
          
Actual 2012
  
601,195
  
243,003
  
358,192
  
400
  
357,792
          
N
                
72
  
Comfort Inn Cincinnati Airport
  
73
  
61
  
Actual 2012
  
1,027,488
  
621,301
  
406,187
  
0
  
406,187
  
69
  
52
  
N
                
73
  
310 Lexington Owners Corp.
                                                            
74
  
Northland Apartments
          
Actual 2012
  
692,630
  
319,278
  
373,351
  
0
  
373,351
          
N
                
75
  
University Circle - 118 Flats Square
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
          
N
                
76
  
All Seasons Self Storage
          
Actual 2012
  
476,595
  
226,659
  
249,936
  
0
  
249,936
          
N
                
77
  
Silver Spur Ranch MHC
          
Actual 2012
  
703,227
  
393,883
  
309,344
  
0
  
309,344
          
N
                
78
  
Skyline Terrace Cooperative, Inc.
                                                            
79
  
Walgreens - Columbus
          
Actual 2011
  
352,000
  
0
  
352,000
  
0
  
352,000
          
N
  
Walgreens
  
14,490
  
100.0%
  
10/31/2078
80
  
Walgreens - Oklahoma
          
Actual 2012
  
306,638
  
3,300
  
303,338
  
0
  
303,338
          
N
  
Walgreens
  
14,650
  
100.0%
  
1/31/2080
81
  
Little Creek MHC
          
Actual 2012
  
450,700
  
169,360
  
281,339
  
0
  
281,339
          
N
                
82
  
Locksley Self Storage
          
Actual 2012
  
426,092
  
198,523
  
227,569
  
0
  
227,569
          
N
                
83
  
Stonecliff Apartments
          
Actual 2012
  
333,370
  
134,520
  
198,850
  
0
  
198,850
          
N
                
84
  
Eagle Airport Car and Mini Storage
          
Actual 2012
  
327,993
  
133,661
  
194,332
  
0
  
194,332
          
N
                
85
  
3210 Arlington Ave. Owners Corp.
                                                            
86
  
Sparkleberry Crossing
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
          
N
  
D’s Wings
  
5,661
  
22.4%
  
12/31/2017
87
  
University Circle - 118 Flats Circle
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
          
N
                
88
  
Hearth House Owners Corp.
                                                            
89
  
Rye Castle Apartment Owners, Inc.
                                                            
90
  
Merrimac Manor MHC
          
Actual 2012
  
299,161
  
65,903
  
233,258
  
0
  
233,258
          
N
                
91
  
302 Convent Avenue Housing Development Fund Corporation
                                                            
92
  
Brady Hills MHP
          
Actual 2012
  
354,665
  
209,855
  
144,810
  
0
  
144,810
          
N
                
93
  
310 West 79th Apartments Corp.
                                                            
94
  
Garden Court Manor
          
Actual 2012
  
283,116
  
163,789
  
119,327
  
0
  
119,327
          
N
                
95
  
Marketplace East
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
          
N
  
Monarch Dental
  
3,200
  
64.6%
  
9/30/2023
96
  
Storage Mall - Amsterdam
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
          
N
                
97
  
571 Hudson Street Apartment Corp.
                                                            
98
  
FedEx - Cordova
          
NAV
  
NAV
  
NAV
  
NAV
  
NAV
  
NAV
          
N
  
Fed Ex Kinkos
  
6,580
  
86.8%
  
10/31/2015
99
  
Burbank Self Storage
          
Actual 2012
  
462,985
  
179,398
  
283,587
  
0
  
283,587
          
N
                
100
  
Lone Star Self Storage
          
Actual 2012
  
250,273
  
145,406
  
104,867
  
0
  
104,867
          
N
                
101
  
4213 Village Corp.
                                                            
102
  
438 West 49th Street Owners Corp.
                                                            

 
A-1-6
 
 
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage
Loan Number
  
Property Name
  
2nd Largest Tenant Name(8)(9)(17)
  
2nd Largest Tenant
Sq. Ft.
  
2nd Largest
Tenant
% of NRA
  
2nd Largest Tenant
Exp. Date
  
3rd Largest Tenant Name(8)(9)
  
3rd Largest Tenant
Sq. Ft.
  
3rd Largest
Tenant
% of NRA
  
3rd Largest Tenant
Exp. Date
  
4th Largest Tenant Name(8)
  
4th Largest Tenant
Sq. Ft.
  
4th Largest
Tenant
% of NRA
  
4th Largest Tenant
Exp. Date
  
5th Largest Tenant Name(8)(9)(17)
1
  
Chateau on the Lake
                                                    
2
  
Trails at Dominion
                                                    
3
  
JW Marriott New Orleans
                                                    
4
  
Broadcom Building
                                                    
5
  
Aloft Houston by the Galleria
                                                    
6
  
Dorel Apartments
                                                    
7
  
Roseville Square
  
Rite Aid
  
20,714
  
9.5%
  
5/31/2027
  
Trader Joe’s
  
14,000
  
6.4%
  
10/31/2017
  
Linen Warehouse
  
13,874
  
6.4%
  
MTM
  
Any Mountain Sports
8
  
44 Plaza
  
Big Lots
  
32,640
  
19.5%
  
1/31/2017
  
Dollar Tree
  
11,100
  
6.6%
  
9/30/2021
  
Goodyear Tire
  
8,300
  
4.9%
  
1/31/2018
  
Bridgeway Federal Credit Union
9
  
One and Two Summit Square Portfolio
  
Various
  
Various
  
Various
  
Various
  
Various
  
Various
  
Various
  
Various
  
Various
  
Various
  
Various
  
Various
  
Various
9.01
  
One Summit Square
  
Rite Aid
  
11,186
  
9.4%
  
10/30/2029
  
Massage Envy
  
4,000
  
3.4%
  
3/31/2025
  
CMP Junior Deli
  
4,000
  
3.4%
  
4/30/2017
  
Einstein/Noah Bagel Corp
9.02
  
Two Summit Square
  
Mt Fuji Japanese Steakhouse, Inc.
  
5,177
  
24.7%
  
7/31/2019
  
American Heritage Federal Credit Union
  
2,668
  
12.7%
  
8/31/2019
  
Salon Gregory
  
2,043
  
9.8%
  
7/31/2021
  
Summit Cleaners
10
  
Creekside Corners
                                                    
11
  
Staybridge Suites - North Everett
                                                    
12
  
Tanglewood Apartments
                                                    
13
  
The Centre at Deane Hill
  
KVAT Food Stores, Inc.
  
57,391
  
14.7%
  
7/31/2018
  
Stein Mart, Inc.
  
40,000
  
10.3%
  
11/30/2017
  
Bed Bath and Beyond
  
40,000
  
10.3%
  
1/31/2023
  
Petsmart, Inc.
14
  
Aspen Creek Apartments
                                                    
15
  
JCIM Portfolio
                                                    
15.01
  
Frenchtown
                                                    
15.02
  
Revard
                                                    
16
  
La Placita Center
  
Dollars Market
  
4,000
  
6.6%
  
12/31/2021
  
Marisco La Riviera Nayarit
  
3,000
  
5.0%
  
3/31/2014
  
El Cabana de Tio Tavito
  
3,000
  
5.0%
  
12/31/2018
  
Ultisys Inc.
17
  
Bellwether Gate A Office
  
Giuseppi’s Italian Restaurant
  
5,673
  
7.0%
  
7/31/2015
  
SSC - Sanitary Service Co.
  
5,215
  
6.4%
  
2/28/2016
  
Sea Breeze Coffee
  
4,068
  
5.0%
  
6/30/2015
  
Fairhaven Investments
18
  
College Vue Apartments
                                                    
19
  
AMCP Portfolio
                                                    
19.01
  
North Las Vegas - 1 West Mayflower ave
                                                    
19.02
  
North Las Vegas - Foremaster Lane
                                                    
19.03
  
North Las Vegas - Losee Road
                                                    
19.04
  
Atlantic City NJ
                                                    
19.05
  
Norwich CT
                                                    
20
  
Hartshire Apartments
                                                    
21
  
Boone Student Housing Portfolio
                                                    
21.01
  
Highland Crossing
                                                    
21.02
  
Greenway Commons
                                                    
21.03
  
Greenway Cove
                                                    
22
  
City Market - Savannah
  
CMAC
  
9,125
  
10.1%
  
12/31/2017
  
Belford’s
  
6,665
  
7.4%
  
12/31/2015
  
Wet Willie’s
  
5,508
  
6.1%
  
9/30/2017
  
Bluegreen Vacation Umlimited
23
  
Walgreens Darby
                                                    
24
  
Walgreens Haverhill
                                                    
25
  
Rite Aid Latham
                                                    
26
  
Towneplace Suites Tampa Westshore Airport
                                                    
27
  
Courtyard Richmond North Glen Allen
                                                    
28
  
San Leandro Center
  
Bally Total Fitness
  
37,730
  
24.9%
  
2/28/2020
  
dd’s Discount
  
37,522
  
24.7%
  
1/31/2020
  
Taqueria El Gordo
  
2,500
  
1.6%
  
6/30/2016
  
Pho An Hoa Noodle House
29
  
Springhill Suites Pensacola
                                                    
30
  
El Dorado Center
  
Dollar Tree
  
10,176
  
13.5%
  
4/30/2019
  
Kick It up Kidz
  
5,400
  
7.2%
  
10/31/2018
  
Huff’s Restaurant
  
5,040
  
6.7%
  
1/1/2020
  
Goodwill Industries
31
  
Southgate Shopping Center
  
Office Depot
  
24,985
  
15.9%
  
12/31/2024
  
Books-A-Million
  
21,310
  
13.6%
  
9/30/2016
  
Accessory Zone
  
6,329
  
4.0%
  
10/31/2016
  
Kool Smiles
32
  
Westland Multifamily/MHC Portfolio
                                                    
32.01
  
Santa Fe MHP-1120
                                                    
32.02
  
Atlantic Ave Apartments
                                                    
32.03
  
Grand Terrace MHP
                                                    
32.04
  
57th Street Apartments
                                                    
32.05
  
Almond Apartments
                                                    
33
  
Piedmont Center
  
SC Department of Public Safety
  
18,207
  
12.5%
  
10/31/2021
  
Greenville Hospital System
  
17,219
  
11.8%
  
10/31/2018
  
Carolina Computer Training
  
8,228
  
5.6%
  
7/31/2019
  
Frontline Receivables
34
  
Old Marketplace
  
Szechuan Restaurant
  
4,400
  
11.7%
  
8/1/2023
  
Russ Lyon Realty
  
4,486
  
11.9%
  
5/31/2015
  
New York Bagel
  
2,122
  
5.6%
  
10/31/2019
  
Heart of Sedona Coffee Shop
35
  
Tarzana Medical
  
Cardiology Consultants
  
5,616
  
8.6%
  
2/29/2016
  
Tarzana Endocrine and Medical Group
  
5,548
  
8.5%
  
11/30/2019
  
San Fernando Valley Urologic
  
4,438
  
6.8%
  
11/30/2019
  
Richard Rosenberg, MD
36
  
Pierpont Centre
  
Michaels
  
20,580
  
16.8%
  
2/29/2016
  
Books-A-Million
  
11,920
  
9.7%
  
1/31/2019
  
Pier 1 Imports
  
8,145
  
6.7%
  
8/31/2015
  
Hallmark
37
  
Columbia Woods Apartments
                                                    
38
  
Mission Ridge
  
Big 5 Sporting Goods
  
10,000
  
10.4%
  
1/31/2018
  
Dior Schools
  
5,379
  
5.6%
  
7/31/2017
  
Family Christian Stores
  
4,436
  
4.6%
  
MTM
  
Toni & Guy Hairdressing
39
  
Vermont Village
  
LA County Mental Health Dept.
  
7,021
  
12.1%
  
5/31/2022
  
Hong Kong Garden Restaurant
  
6,281
  
10.8%
  
4/30/2016
  
Pho Consume, Inc.
  
2,945
  
5.1%
  
9/30/2015
  
Hong Kong Bakery
40
  
Springhill Suites Fort Myers Airport
                                                    
41
  
Heritage Apartments
                                                    
42
  
North Shore Self Storage
                                                    
43
  
Satyr Hill Shopping Center
  
Carney Tire & Car Care Center
  
8,025
  
15.1%
  
4/30/2019
  
Advance Auto Parts
  
7,515
  
14.1%
  
10/31/2021
  
TLZ Oriental Market LLC
  
5,400
  
10.1%
  
9/30/2017
  
Catherines, Inc
44
  
Tulsa Retail Center
  
Mathis Bros. Tulsa LLC
  
31,373
  
25.3%
  
10/31/2024
  
Dollar Tree Store #1148
  
29,035
  
23.4%
  
9/30/2018
  
Golf Galaxy Inc.
  
19,762
  
16.0%
  
1/31/2016
  
Tulsa Salons LLC
45
  
Hampton Inn Cleveland TN
                                                    
46
  
Dolphin Landing
                                                    
47
  
24 Hour Fitness
                                                    
48
  
29 North
                                                    
49
  
201 West 21st Street Tenants Corp.
                                                    
50
  
Fort Storage
                                                    
51
  
Northgate Self Storage
                                                    
52
  
Connecticut Self Storage Portfolio
                                                    
52.01
  
Pepper Street Storage
                                                    
52.02
  
Southington Super Storage
                                                    
53
  
Oakland Park Industrial Center
  
Advanced Woodworking Industries, LLC
  
18,600
  
12.8%
  
7/31/2017
  
National Auto Parts Warehouse, Inc.
  
18,600
  
12.8%
  
8/14/2015
  
Millenium Marble & Granite
  
11,600
  
8.0%
  
7/31/2017
  
Gourmeet Salads & Pickles, Inc.
54
  
Galvins MHP & Scottsdale MHP
                                                    
54.01
  
Scottsdale MHP
                                                    
54.02
  
Galvins MHP
                                                    
55
  
Cypress Village
  
Masone’s Sports Pub
  
3,629
  
14.4%
  
10/31/2016
  
Tea for Two
  
2,069
  
8.2%
  
8/31/2015
  
Hunan River Bistro
  
2,000
  
7.9%
  
5/31/2017
  
The Great Frame Up
56
  
Village Shires
  
Village Shires Pharmacy
  
4,000
  
11.0%
  
4/30/2019
  
Village Shires Mart LLC
  
3,650
  
10.1%
  
8/31/2016
  
M&T Bank
  
3,642
  
10.0%
  
2/28/2019
  
Aldo’s Ristorante Italiano
57
  
Greenwood Self Storage
                                                    
58
  
Rombout Village
                                                    
59
  
37-31 73rd Street Owners Corp.
                                                    
60
  
Country Aire MHP
                                                    
61
  
The Marlborough Technology Center
  
CMG
  
9,837
  
14.1%
  
11/30/2019
  
Jean’s Gymnastics
  
8,900
  
12.8%
  
4/20/2020
  
Bloomy Inc.
  
8,557
  
12.3%
  
5/31/2018
  
Connors Design
62
  
Highland Village Apartments
                                                    
63
  
Fairfield Inn & Suites Anderson Clemson
                                                    
64
  
Lyons Plaza
  
Congregation Beth Shalom
  
9,472
  
11.8%
  
3/31/2020
  
Gold Coast Tire of Coconut Creek
  
5,400
  
6.7%
  
4/30/2016
  
Foundation For Independent
  
5,290
  
6.6%
  
6/30/2015
  
Humana Medical Plan Inc
65
  
Country Inn & Suites Pinellas Park
                                                    
66
  
2186 Cruger Avenue Apartment Corp.
                                                    
67
  
34-15 Properties Ltd.
                                                    
68
  
Cornerstone Square
  
Peebles
  
14,929
  
13.4%
  
1/31/2020
  
Dollar Tree Stores, Inc., Sl
  
10,732
  
9.6%
  
9/30/2019
  
Aaron Rents, Inc.
  
7,983
  
7.1%
  
7/31/2015
  
Hibbett Sporting Goods, In
69
  
Montgomery Village
                                                    
70
  
Walgreens - Glen Allen
                                                    
71
  
Meadows of Carson Creek
                                                    
72
  
Comfort Inn Cincinnati Airport
                                                    
73
  
310 Lexington Owners Corp.
                                                    
74
  
Northland Apartments
                                                    
75
  
University Circle - 118 Flats Square
                                                    
76
  
All Seasons Self Storage
                                                    
77
  
Silver Spur Ranch MHC
                                                    
78
  
Skyline Terrace Cooperative, Inc.
                                                    
79
  
Walgreens - Columbus
                                                    
80
  
Walgreens - Oklahoma
                                                    
81
  
Little Creek MHC
                                                    
82
  
Locksley Self Storage
                                                    
83
  
Stonecliff Apartments
                                                    
84
  
Eagle Airport Car and Mini Storage
                                                    
85
  
3210 Arlington Ave. Owners Corp.
                                                    
86
  
Sparkleberry Crossing
  
Henry’s
  
3,817
  
15.1%
  
2/28/2018
  
Carolina Personalized Gifts
  
3,423
  
13.5%
  
12/31/2017
  
Groucho’s Deli
  
1,860
  
7.3%
  
12/31/2017
  
9 Round
87
  
University Circle - 118 Flats Circle
                                                    
88
  
Hearth House Owners Corp.
                                                    
89
  
Rye Castle Apartment Owners, Inc.
                                                    
90
  
Merrimac Manor MHC
                                                    
91
  
302 Convent Avenue Housing Development Fund Corporation
                                                    
92
  
Brady Hills MHP
                                                    
93
  
310 West 79th Apartments Corp.
                                                    
94
  
Garden Court Manor
                                                    
95
  
Marketplace East
  
Starbucks Coffee Company
  
1,752
  
35.4%
  
6/30/2023
                                    
96
  
Storage Mall - Amsterdam
                                                    
97
  
571 Hudson Street Apartment Corp.
                                                    
98
  
FedEx - Cordova
  
Princess Nails
  
1,000
  
13.2%
  
8/31/2016
                                    
99
  
Burbank Self Storage
                                                    
100
  
Lone Star Self Storage
                                                    
101
  
4213 Village Corp.
                                                    
102
  
438 West 49th Street Owners Corp.
                                                    

 
A-1-7
 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage
Loan Number
  
Property Name
  
5th Largest Tenant
Sq. Ft.
  
5th Largest
Tenant
% of NRA
  
5th Largest Tenant
Exp. Date
  
Engineering
Report Date
  
Environmental Report Date (Phase
I)
  
Environmental
Report Date
(Phase II)
  
Seismic Report
Date
  
Seismic PML %
  
Seismic
Insurance
Required  (Y/N)
  
Terrorism
Insurance (Y/N)
  
Loan Purpose
  
Engineering Escrow
/ Deferred
Maintenance
($)(11)
  
Tax Escrow
(Initial)(11)
  
Monthly Tax
Escrow ($)(11)
  
Tax Escrow - Cash
or LoC
  
Tax Escrow - LoC
Counterparty
1
  
Chateau on the Lake
              
9/26/2014
  
9/23/2014
              
N
  
Y
  
Refinance
  
1,112,500
  
0
  
Springing
        
2
  
Trails at Dominion
              
12/2/2014
  
12/1/2014
              
N
  
Y
  
Acquisition
  
22,450
  
78,909
  
78,909
  
Cash
    
3
  
JW Marriott New Orleans
              
10/29/2014
  
10/29/2014
              
N
  
Y
  
Refinance
  
2,321,684
  
0
  
Springing
        
4
  
Broadcom Building
              
11/17/2014
  
11/17/2014
  
12/22/2014
  
11/17/2014
  
16.0%
  
N
  
Y
  
Acquisition
  
80,850
  
0
  
Springing
        
5
  
Aloft Houston by the Galleria
              
11/6/2014
  
11/5/2014
              
N
  
Y
  
Acquisition
  
0
  
0
  
Springing
        
6
  
Dorel Apartments
              
11/3/2014
  
11/3/2014
              
N
  
Y
  
Refinance
  
0
  
59,375
  
59,372
  
Cash
    
7
  
Roseville Square
  
13,020
  
6.0%
  
4/30/2022
  
11/11/2014
  
10/22/2014
      
10/22/2014
  
5.0%
  
N
  
Y
  
Refinance
  
0
  
0
  
Springing
        
8
  
44 Plaza
  
5,284
  
3.2%
  
6/30/2017
  
12/2/2014
  
12/8/2014
              
N
  
Y
  
Acquisition
  
22,619
  
155,518
  
51,839
  
Cash
    
9
  
One and Two Summit Square Portfolio
  
Various
  
Various
  
Various
  
Various
  
Various
              
N
  
Y
  
Refinance
  
27,500
  
196,302
  
39,260
  
Cash
    
9.01
  
One Summit Square
  
3,083
  
2.6%
  
11/30/2016
  
11/18/2014
  
1/12/2015
              
N
  
Y
                        
9.02
  
Two Summit Square
  
1,286
  
6.1%
  
6/30/2019
  
8/1/2014
  
8/18/2014
              
N
  
Y
                        
10
  
Creekside Corners
              
12/9/2014
  
12/11/2014
              
N
  
Y
  
Acquisition
  
249,875
  
200,922
  
47,839
  
Cash
    
11
  
Staybridge Suites - North Everett
              
10/1/2014
  
10/2/2014
      
10/1/2014
  
9.0%
  
N
  
Y
  
Refinance
  
0
  
30,096
  
10,032
  
Cash
    
12
  
Tanglewood Apartments
              
12/22/2014
  
12/22/2014
              
N
  
Y
  
Refinance
  
83,750
  
24,000
  
6,000
  
Cash
    
13
  
The Centre at Deane Hill
  
26,040
  
6.7%
  
1/31/2019
  
12/12/2014
  
12/9/2014
              
N
  
Y
  
Refinance
  
0
  
0
  
Springing
        
14
  
Aspen Creek Apartments
              
11/5/2014
  
11/6/2014
              
N
  
Y
  
Refinance
  
94,375
  
110,237
  
36,746
  
Cash
    
15
  
JCIM Portfolio
              
12/8/2014
  
12/8/2014
              
N
  
Y
  
Acquisition
  
57,990
  
0
  
Springing
        
15.01
  
Frenchtown
              
12/8/2014
  
12/8/2014
              
N
  
Y
                        
15.02
  
Revard
              
12/8/2014
  
12/8/2014
              
N
  
Y
                        
16
  
La Placita Center
  
2,150
  
3.6%
  
MTM
  
10/21/2014
  
10/21/2014
      
10/20/2014
  
13.0%
  
N
  
Y
  
Refinance
  
0
  
53,316
  
13,329
  
Cash
    
17
  
Bellwether Gate A Office
  
3,432
  
4.2%
  
6/30/2015
  
7/15/2014
  
7/15/2014
      
7/15/2014
  
10.0%
  
N
  
Y
  
Refinance
  
0
  
73,666
  
18,417
  
Cash
    
18
  
College Vue Apartments
              
12/4/2014
  
12/4/2014
              
N
  
Y
  
Refinance
  
0
  
71,500
  
17,875
  
Cash
    
19
  
AMCP Portfolio
              
7/30/2014
  
Various
              
N
  
Y
  
Refinance
  
750,532
  
0
  
Springing
        
19.01
  
North Las Vegas - 1 West Mayflower ave
              
7/30/2014
  
10/23/2014
              
N
  
Y
                        
19.02
  
North Las Vegas - Foremaster Lane
              
7/30/2014
  
10/23/2014
              
N
  
Y
                        
19.03
  
North Las Vegas - Losee Road
              
7/30/2014
  
10/23/2014
              
N
  
Y
                        
19.04
  
Atlantic City NJ
              
7/30/2014
  
10/23/2014
              
N
  
Y
                        
19.05
  
Norwich CT
              
7/30/2014
  
10/22/2014
              
N
  
Y
                        
20
  
Hartshire Apartments
              
12/4/2014
  
12/4/2014
              
N
  
Y
  
Acquisition
  
177,500
  
89,014
  
28,258
  
Cash
    
21
  
Boone Student Housing Portfolio
              
11/17/2014
  
12/4/2014
              
N
  
Y
  
Acquisition
  
0
  
19,900
  
9,950
  
Cash
    
21.01
  
Highland Crossing
              
11/17/2014
  
12/4/2014
              
N
  
Y
                        
21.02
  
Greenway Commons
              
11/17/2014
  
12/4/2014
              
N
  
Y
                        
21.03
  
Greenway Cove
              
11/17/2014
  
12/4/2014
              
N
  
Y
                        
22
  
City Market - Savannah
  
5,393
  
6.0%
  
8/31/2015
  
11/11/2014
  
11/10/2014
              
N
  
Y
  
Refinance
  
0
  
22,884
  
10,897
  
Cash
    
23
  
Walgreens Darby
              
11/12/2014
  
11/12/2014
              
N
  
Y
  
Refinance
  
0
  
0
  
0
        
24
  
Walgreens Haverhill
              
11/11/2014
  
11/12/2014
              
N
  
Y
  
Refinance
  
0
  
0
  
0
        
25
  
Rite Aid Latham
              
11/11/2014
  
11/12/2014
              
N
  
Y
  
Refinance
  
0
  
0
  
0
        
26
  
Towneplace Suites Tampa Westshore Airport
              
10/1/2014
  
9/9/2014
              
N
  
Y
  
Acquisition
  
0
  
14,270
  
7,137
  
Cash
    
27
  
Courtyard Richmond North Glen Allen
              
11/7/2014
  
11/7/2014
              
N
  
Y
  
Refinance
  
0
  
15,910
  
7,953
  
Cash
    
28
  
San Leandro Center
  
2,130
  
1.4%
  
10/31/2021
  
12/1/2014
  
10/22/2014
      
12/2/2014
  
22.0%
  
Y
  
Y
  
Refinance
  
0
  
19,559
  
19,559
  
Cash
    
29
  
Springhill Suites Pensacola
              
10/1/2014
  
9/9/2014
              
N
  
Y
  
Acquisition
  
0
  
14,102
  
7,052
  
Cash
    
30
  
El Dorado Center
  
5,000
  
6.6%
  
6/30/2016
  
11/10/2014
  
11/17/2014
      
11/10/2014
  
19.0%
  
N
  
Y
  
Refinance
  
0
  
30,486
  
10,162; Springing
  
Cash
    
31
  
Southgate Shopping Center
  
6,000
  
3.8%
  
5/31/2016
  
1/16/2015
  
12/4/2014
              
N
  
Y
  
Acquisition
  
63,520
  
23,698
  
7,523
  
Cash
    
32
  
Westland Multifamily/MHC Portfolio
              
11/17/2014
  
11/17/2014
      
11/17/2014
  
Various
  
N
  
Y
  
Refinance
  
0
  
44,545
  
8,909
  
Cash
    
32.01
  
Santa Fe MHP-1120
              
11/17/2014
  
11/17/2014
      
11/17/2014
  
9.0%
  
N
  
Y
                        
32.02
  
Atlantic Ave Apartments
              
11/17/2014
  
11/17/2014
      
11/17/2014
  
16.0%
  
N
  
Y
                        
32.03
  
Grand Terrace MHP
              
11/17/2014
  
11/17/2014
      
11/17/2014
  
15.0%
  
N
  
Y
                        
32.04
  
57th Street Apartments
              
11/17/2014
  
11/17/2014
      
11/17/2014
  
14.0%
  
N
  
Y
                        
32.05
  
Almond Apartments
              
11/17/2014
  
11/17/2014
      
11/17/2014
  
15.0%
  
N
  
Y
                        
33
  
Piedmont Center
  
6,414
  
4.4%
  
12/31/2017
  
12/18/2014
  
12/18/2014
              
N
  
Y
  
Refinance
  
14,062
  
9,256
  
9,256
  
Cash
    
34
  
Old Marketplace
  
1,736
  
4.6%
  
1/15/2018
  
8/22/2014
  
8/21/2014
              
N
  
Y
  
Refinance
  
208,170
  
32,817
  
6,563
  
Cash
    
35
  
Tarzana Medical
  
3,855
  
5.9%
  
2/28/2015
  
11/4/2014
  
11/4/2014
      
11/3/2014
  
14.0%
  
N
  
Y
  
Refinance
  
0
  
41,548
  
10,387
  
Cash
    
36
  
Pierpont Centre
  
5,020
  
4.1%
  
2/29/2016
  
11/25/2014
  
11/25/2014
              
N
  
Y
  
Acquisition
  
57,958
  
48,090
  
9,160
  
Cash
    
37
  
Columbia Woods Apartments
              
11/14/2014
  
11/14/2014
              
N
  
Y
  
Acquisition
  
471,360
  
103,190
  
14,742
  
Cash
    
38
  
Mission Ridge
  
3,000
  
3.1%
  
12/31/2024
  
11/19/2014
  
11/13/2014
      
11/19/2014
  
8.0%
  
N
  
Y
  
Acquisition
  
0
  
58,510
  
11,702
  
Cash
    
39
  
Vermont Village
  
2,310
  
4.0%
  
02/29/2017
  
10/23/2014
  
10/29/2014
      
10/27/2014
  
10.0%
  
N
  
Y
  
Refinance
  
6,420
  
0
  
9,500
  
Cash
    
40
  
Springhill Suites Fort Myers Airport
              
10/1/2014
  
9/10/2014
              
N
  
Y
  
Acquisition
  
0
  
8,932
  
4,466
  
Cash
    
41
  
Heritage Apartments
              
10/6/2014
  
10/7/2014
              
N
  
Y
  
Acquisition
  
5,938
  
33,228
  
11,076
  
Cash
    
42
  
North Shore Self Storage
              
11/17/2014
  
11/17/2014
              
N
  
Y
  
Acquisition
  
9,413
  
71,251
  
17,813
  
Cash
    
43
  
Satyr Hill Shopping Center
  
4,500
  
8.5%
  
8/31/2015
  
11/19/2014
  
12/2/2014
              
N
  
Y
  
Refinance
  
21,127
  
98,962
  
12,370
  
Cash
    
44
  
Tulsa Retail Center
  
6,000
  
4.8%
  
1/31/2024
  
11/3/2014
  
11/3/2014
              
N
  
Y
  
Acquisition
  
0
  
0
  
0
        
45
  
Hampton Inn Cleveland TN
              
11/24/2014
  
11/24/2014
              
N
  
Y
  
Refinance
  
0
  
7,424
  
7,424
  
Cash
    
46
  
Dolphin Landing
              
11/25/2014
  
11/25/2014
              
N
  
Y
  
Refinance
  
50,563
  
17,057
  
16,245
  
Cash
    
47
  
24 Hour Fitness
              
12/5/2014
  
12/5/2014
              
N
  
Y
  
Refinance
  
5,000
  
0
  
Springing
        
48
  
29 North
              
11/12/2014
  
11/12/2014
              
N
  
Y
  
Refinance
  
0
  
16,525
  
5,508
  
Cash
    
49
  
201 West 21st Street Tenants Corp.
              
12/12/2014
  
12/22/2014
              
N
  
Y
  
Refinance
  
0
  
0
  
Springing
        
50
  
Fort Storage
              
11/14/2014
  
11/14/2014
              
N
  
Y
  
Acquisition
  
0
  
10,587
  
3,361
  
Cash
    
51
  
Northgate Self Storage
              
10/28/2014
  
10/28/2014
              
N
  
Y
  
Refinance
  
0
  
39,936
  
4,438
  
Cash
    
52
  
Connecticut Self Storage Portfolio
              
Various
  
Various
              
N
  
Y
  
Acquisition
  
34,413
  
58,345
  
9,261
  
Cash
    
52.01
  
Pepper Street Storage
              
11/18/2014
  
11/18/2014
              
N
  
Y
                        
52.02
  
Southington Super Storage
              
10/2/2014
  
10/3/2014
              
N
  
Y
                        
53
  
Oakland Park Industrial Center
  
11,560
  
8.0%
  
7/31/2017
  
10/21/2014
  
10/21/2014
              
N
  
Y
  
Acquisition
  
6,250
  
0
  
13,866
  
Cash
    
54
  
Galvins MHP & Scottsdale MHP
              
Various
  
Various
              
N
  
Y
  
Refinance
  
42,188
  
29,829
  
7,457
  
Cash
    
54.01
  
Scottsdale MHP
              
9/24/2014
  
9/24/2014
              
N
  
Y
                        
54.02
  
Galvins MHP
              
9/23/2014
  
9/22/2014
              
N
  
Y
                        
55
  
Cypress Village
  
1,639
  
6.5%
  
2/28/2017
  
11/21/2014
  
11/21/2014
              
N
  
Y
  
Acquisition
  
12,188
  
21,217
  
10,103
  
Cash
    
56
  
Village Shires
  
3,181
  
8.8%
  
12/31/2018
  
8/1/2014
  
8/12/2014
              
N
  
Y
  
Refinance
  
29,750
  
39,597
  
7,919
  
Cash
    
57
  
Greenwood Self Storage
              
11/14/2014
  
11/14/2014
              
N
  
Y
  
Acquisition
  
1,265
  
3,263
  
1,554
  
Cash
    
58
  
Rombout Village
              
11/24/2014
  
11/23/2014
              
N
  
Y
  
Refinance
  
63,000
  
176,138
  
19,753
  
Cash
    
59
  
37-31 73rd Street Owners Corp.
              
12/12/2014
  
12/11/2014
              
N
  
Y
  
Refinance
  
0
  
0
  
Springing
        
60
  
Country Aire MHP
              
10/7/2014
  
10/9/2014
              
N
  
Y
  
Refinance
  
37,463
  
9,859
  
4,929
  
Cash
    
61
  
The Marlborough Technology Center
  
7,778
  
11.2%
  
10/7/2018
  
11/17/2014
  
11/17/2014
              
N
  
N
  
Refinance
  
525,000
  
3,952
  
3,952
  
Cash
    
62
  
Highland Village Apartments
              
12/3/2014
  
11/25/2014
              
N
  
Y
  
Acquisition
  
25,375
  
19,292
  
4,823
  
Cash
    
63
  
Fairfield Inn & Suites Anderson Clemson
              
11/7/2014
  
11/7/2014
              
N
  
Y
  
Refinance
  
0
  
0
  
5,400
  
Cash
    
64
  
Lyons Plaza
  
5,040
  
6.3%
  
5/31/2018
  
12/15/2014
  
12/15/2014
  
1/6/2015
          
N
  
Y
  
Acquisition
  
1,125
  
75,274
  
18,818
  
Cash
    
65
  
Country Inn & Suites Pinellas Park
              
11/12/2014
  
11/13/2014
              
N
  
Y
  
Refinance
  
0
  
16,173
  
5,391
  
Cash
    
66
  
2186 Cruger Avenue Apartment Corp.
              
10/16/2014
  
10/16/2014
              
N
  
Y
  
Refinance
  
0
  
8,750
  
8,750
  
Cash
    
67
  
34-15 Properties Ltd.
              
12/1/2014
  
11/14/2014
              
N
  
Y
  
Refinance
  
0
  
0
  
Springing
        
68
  
Cornerstone Square
  
7,426
  
6.6%
  
6/30/2024
  
10/17/2014
  
10/17/2014
              
N
  
Y
  
Refinance
  
6,250
  
47,249
  
9,450
  
Cash
    
69
  
Montgomery Village
              
11/13/2014
  
11/14/2014
              
N
  
Y
  
Acquisition
  
19,375
  
18,609
  
9,305
  
Cash
    
70
  
Walgreens - Glen Allen
              
11/17/2014
  
11/19/2014
              
N
  
N
  
Refinance
  
0
  
0
  
Springing
        
71
  
Meadows of Carson Creek
              
11/20/2014
  
11/19/2014
              
N
  
Y
  
Refinance
  
18,750
  
18,198
  
6,066
  
Cash
    
72
  
Comfort Inn Cincinnati Airport
              
12/4/2014
  
12/5/2014
              
N
  
Y
  
Refinance
  
0
  
9,532
  
1,906
  
Cash
    
73
  
310 Lexington Owners Corp.
              
12/23/2014
  
12/23/2014
              
N
  
Y
  
Refinance
  
0
  
0
  
Springing
        
74
  
Northland Apartments
              
11/20/2014
  
11/18/2014
              
N
  
Y
  
Refinance
  
31,050
  
28,229
  
3,841
  
Cash
    
75
  
University Circle - 118 Flats Square
              
12/5/2014
  
12/16/2014
              
N
  
Y
  
Refinance
  
0
  
0
  
Springing
        
76
  
All Seasons Self Storage
              
11/11/2014
  
11/14/2014
              
N
  
Y
  
Refinance
  
4,500
  
3,948
  
3,948
  
Cash
    
77
  
Silver Spur Ranch MHC
              
10/24/2014
  
10/27/2014
              
N
  
Y
  
Refinance
  
0
  
25,742
  
3,218
  
Cash
    
78
  
Skyline Terrace Cooperative, Inc.
              
11/21/2014
  
11/19/2014
              
N
  
Y
  
Refinance
  
0
  
0
  
Springing
        
79
  
Walgreens - Columbus
              
10/17/2014
  
11/3/2014
              
N
  
N
  
Refinance
  
0
  
0
  
Springing
        
80
  
Walgreens - Oklahoma
              
10/29/2014
  
10/29/2014
              
N
  
N
  
Refinance
  
0
  
0
  
Springing
        
81
  
Little Creek MHC
              
9/23/2014
  
9/23/2014
              
N
  
Y
  
Refinance
  
3,125
  
5,076
  
5,076
  
Cash
    
82
  
Locksley Self Storage
              
11/21/2014
  
10/29/2014
      
10/28/2014
  
6.0%
  
N
  
Y
  
Refinance
  
0
  
7,944
  
2,648
  
Cash
    
83
  
Stonecliff Apartments
              
8/7/2014
  
8/7/2014
      
10/22/2014
  
23.0%
  
Y
  
Y
  
Refinance
  
75,299
  
17,444
  
3,489
  
Cash
    
84
  
Eagle Airport Car and Mini Storage
              
12/4/2014
  
12/4/2014
              
N
  
Y
  
Refinance
  
0
  
19,050
  
2,381
  
Cash
    
85
  
3210 Arlington Ave. Owners Corp.
              
11/6/2014
  
11/6/2014
              
N
  
Y
  
Refinance
  
0
  
0
  
Springing
        
86
  
Sparkleberry Crossing
  
1,834
  
7.2%
  
12/31/2018
  
12/2/2014
  
12/2/2014
              
N
  
Y
  
Refinance
  
0
  
5,103
  
5,103
  
Cash
    
87
  
University Circle - 118 Flats Circle
              
12/5/2014
  
12/16/2014
              
N
  
Y
  
Refinance
  
0
  
0
  
Springing
        
88
  
Hearth House Owners Corp.
              
12/9/2014
  
12/8/2014
              
N
  
Y
  
Refinance
  
0
  
0
  
Springing
        
89
  
Rye Castle Apartment Owners, Inc.
              
12/1/2014
  
11/25/2014
              
N
  
Y
  
Refinance
  
0
  
36,500
  
6,475
  
Cash
    
90
  
Merrimac Manor MHC
              
8/28/2014
  
9/3/2014
              
N
  
Y
  
Refinance
  
5,000
  
1,690
  
422
  
Cash
    
91
  
302 Convent Avenue Housing Development Fund Corporation
              
9/18/2014
  
9/17/2014
              
N
 
Y
 
Refinance
  
0
 
11,595
  
3,865
  
Cash
    
92
  
Brady Hills MHP
              
11/17/2014
  
11/17/2014
              
N
  
Y
  
Acquisition
  
24,775
  
4,719
  
1,180
  
Cash
    
93
  
310 West 79th Apartments Corp.
              
12/19/2014
  
11/21/2014
              
N
  
Y
  
Refinance
  
0
  
0
  
Springing
        
94
  
Garden Court Manor
              
11/17/2014
  
11/17/2014
              
N
  
Y
  
Acquisition
  
25,000
  
5,332
  
2,666
  
Cash
    
95
  
Marketplace East
              
11/7/2014
  
11/7/2014
              
N
  
Y
  
Acquisition
  
0
  
4,312
  
2,053
  
Cash
    
96
  
Storage Mall - Amsterdam
              
11/4/2014
  
11/1/2014
              
N
  
Y
  
Refinance
  
9,500
  
3,771
  
1,796
  
Cash
    
97
  
571 Hudson Street Apartment Corp.
              
11/7/2014
  
11/6/2014
              
N
  
Y
  
Refinance
  
0
  
0
  
Springing
        
98
  
FedEx - Cordova
              
11/18/2014
  
9/19/2014
      
11/18/2014
  
6.0%
  
N
  
Y
  
Refinance
  
0
  
3,133
  
3,133
  
Cash
    
99
  
Burbank Self Storage
              
10/30/2014
  
10/30/2014
      
10/30/2014
  
13.0%
  
N
  
Y
  
Refinance
  
0
  
3,753
  
1,251
  
Cash
    
100
  
Lone Star Self Storage
              
12/10/2014
  
12/2/2014
              
N
  
Y
  
Refinance
  
0
  
1,965
  
1,965
  
Cash
    
101
  
4213 Village Corp.
              
11/26/2014
  
11/24/2014
              
N
  
Y
  
Refinance
  
0
  
0
  
Springing
        
102
  
438 West 49th Street Owners Corp.
              
11/25/2014
  
11/25/2014
              
N
  
Y
  
Refinance
  
0
  
6,319
  
6,319
  
Cash
    

 
A-1-8
 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage
Loan Number
  
Property Name
  
Insurance Escrow
(Initial)(11)
  
Monthly
Insurance
Escrow ($)(11)
  
Insurance
Escrow - Cash
or LoC
  
Insurance
Escrow - LoC
Counterparty
  
Upfront Replacement
Reserve ($)(11)
  
Monthly Replacement
Reserve ($)(11)(12)
  
Replacement
Reserve Cap ($)(11)
  
Replacement
Reserve Escrow -
Cash or LoC
  
Replacement
Reserve Escrow -
LoC Counterparty
  
Upfront TI/LC Reserve ($)
  
Monthly TI/LC Reserve
($)(11)(13)
  
TI/LC Reserve Cap
($)(11)(13)
  
TI/LC Escrow -
Cash or LoC
  
TI/LC Escrow -
LoC Counterparty
  
Debt Service
Escrow (Initial)
($)
  
Debt Service
Escrow (Monthly)
($)
1
  
Chateau on the Lake
  
0
  
Springing
          
1,581,559
  
60,380
  
0
  
Cash
      
0
  
0
  
0
  
Cash
      
0
  
0
2
  
Trails at Dominion
  
0
  
Springing
          
1,169,670
  
19,670
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
3
  
JW Marriott New Orleans
  
0
  
Springing
          
0
  
Springing
  
0
          
0
  
0
  
0
          
0
  
0
4
  
Broadcom Building
  
0
  
Springing
          
0
  
Springing
  
0
          
0
  
0
  
0
          
0
  
0
5
  
Aloft Houston by the Galleria
  
0
  
Springing
          
1,100,000
  
27,020
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
6
  
Dorel Apartments
  
29,992
  
7,498
  
Cash
      
9,185
  
9,185
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
7
  
Roseville Square
  
0
  
Springing
          
4,180
  
4,180
  
0
  
Cash
      
20,000
  
20,000
  
300,000
  
Cash
      
0
  
0
8
  
44 Plaza
  
18,901
  
9,451
  
Cash
      
2,790
  
2,790
  
100,200
  
Cash
      
14,000
  
14,000
  
840,000
  
Cash
      
0
  
0
9
  
One and Two Summit Square Portfolio
  
24,367
  
4,059
  
Cash
      
0
  
2,109
  
0
  
Cash
      
125,317
  
14,050
  
0
  
Cash
      
0
  
0
9.01
  
One Summit Square
                                                                
9.02
  
Two Summit Square
                                                                
10
  
Creekside Corners
  
0
  
Springing
          
0
  
9,250
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
11
  
Staybridge Suites - North Everett
  
0
  
Springing
          
0
  
18,471
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
12
  
Tanglewood Apartments
  
259,773
  
32,472
  
Cash
      
0
  
8,281
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
13
  
The Centre at Deane Hill
  
0
  
Springing
          
0
  
0
  
0
          
0
  
0
  
0
          
0
  
0
14
  
Aspen Creek Apartments
  
54,241
  
10,848
  
Cash
      
19,400
  
19,400
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
15
  
JCIM Portfolio
  
0
  
Springing
          
0
  
0
  
0
          
1,416,892
  
0
  
0
  
Cash
      
0
  
0
15.01
  
Frenchtown
                                                                
15.02
  
Revard
                                                                
16
  
La Placita Center
  
15,550
  
1,555
  
Cash
      
0
  
1,003
  
0
  
Cash
      
0
  
10,057; Springing
  
241,368
  
Cash
      
0
  
0
17
  
Bellwether Gate A Office
  
10,703
  
2,676
  
Cash
      
1,359
  
1,359
  
0
  
Cash
      
0
  
25,000
  
1,500,000
  
Cash
      
0
  
0
18
  
College Vue Apartments
  
0
  
Springing
          
0
  
4,113
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
19
  
AMCP Portfolio
  
0
  
Springing
          
0
  
Springing
  
0
          
0
  
Springing
  
0
          
0
  
0
19.01
  
North Las Vegas - 1 West Mayflower ave
                                                                
19.02
  
North Las Vegas - Foremaster Lane
                                                                
19.03
  
North Las Vegas - Losee Road
                                                                
19.04
  
Atlantic City NJ
                                                                
19.05
  
Norwich CT
                                                                
20
  
Hartshire Apartments
  
0
  
Springing
          
0
  
4,533
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
21
  
Boone Student Housing Portfolio
  
16,461
  
5,487
  
Cash
      
0
  
3,087
  
0
  
Cash
      
200,000
  
0
  
0
  
Cash
      
0
  
0
21.01
  
Highland Crossing
                                                                
21.02
  
Greenway Commons
                                                                
21.03
  
Greenway Cove
                                                                
22
  
City Market - Savannah
  
50,978
  
6,936
  
Cash
      
0
  
1,500
  
0
  
Cash
      
0
  
5,623
  
450,000
  
Cash
      
0
  
0
23
  
Walgreens Darby
  
0
  
0
          
0
  
0
  
0
          
0
  
0
  
0
          
0
  
0
24
  
Walgreens Haverhill
  
0
  
0
          
0
  
0
  
0
          
0
  
0
  
0
          
0
  
0
25
  
Rite Aid Latham
  
627
  
209
  
Cash
      
0
  
0
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
26
  
Towneplace Suites Tampa Westshore Airport
  
0
  
Springing
          
0
  
11,591
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
27
  
Courtyard Richmond North Glen Allen
  
0
  
Springing
          
0
  
12,636; Springing
  
454,896
  
Cash
      
0
  
0
  
0
          
0
  
0
28
  
San Leandro Center
  
0
  
Springing
          
0
  
Springing
  
0
          
0
  
0
  
0
          
0
  
0
29
  
Springhill Suites Pensacola
  
0
  
Springing
          
0
  
10,483
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
30
  
El Dorado Center
  
0
  
Springing
          
0
  
1,251; Springing
  
30,112
  
Cash
      
0
  
5,000; Springing
  
180,000
  
Cash
      
0
  
0
31
  
Southgate Shopping Center
  
30,442
  
2,899
  
Cash
      
198,000
  
4,098
  
0
  
Cash
      
350,000
  
8,575
  
350,000
  
Cash
      
0
  
0
32
  
Westland Multifamily/MHC Portfolio
  
0
  
Springing
          
0
  
1,916
  
68,982
  
Cash
      
0
  
0
  
0
          
0
  
0
32.01
  
Santa Fe MHP-1120
                                                                
32.02
  
Atlantic Ave Apartments
                                                                
32.03
  
Grand Terrace MHP
                                                                
32.04
  
57th Street Apartments
                                                                
32.05
  
Almond Apartments
                                                                
33
  
Piedmont Center
  
27,954
  
2,675
  
Cash
      
3,760
  
3,760
  
0
  
Cash
      
300,000
  
9,115
  
500,000
  
Cash
      
0
  
0
34
  
Old Marketplace
  
5,110
  
1,022
  
Cash
      
510
  
510
  
0
  
Cash
      
4,000
  
4,000
  
100,000
  
Cash
      
0
  
0
35
  
Tarzana Medical
  
6,925
  
1,731
  
Cash
      
0
  
Springing
  
0
          
0
  
Springing
  
0
          
0
  
0
36
  
Pierpont Centre
  
0
  
Springing
          
0
  
2,038
  
0
  
Cash
      
0
  
7,641
  
275,000
  
Cash
      
0
  
0
37
  
Columbia Woods Apartments
  
3,059
  
3,059
  
Cash
      
0
  
3,333
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
38
  
Mission Ridge
  
0
  
Springing
          
0
  
2,329
  
55,908
  
Cash
      
0
  
4,423
  
106,160
  
Cash
      
0
  
0
39
  
Vermont Village
  
0
  
3,100
  
Cash
      
0
  
875
  
0
  
Cash
      
100,000
  
2,940
  
0
  
Cash
      
0
  
0
40
  
Springhill Suites Fort Myers Airport
  
0
  
Springing
          
0
  
9,295
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
41
  
Heritage Apartments
  
15,087
  
5,029
  
Cash
      
0
  
4,882
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
42
  
North Shore Self Storage
  
17,669
  
2,805
  
Cash
      
0
  
1,455
  
0
  
Cash
      
0
  
1,000
  
60,000
  
Cash
      
0
  
0
43
  
Satyr Hill Shopping Center
  
15,145
  
1,683
  
Cash
      
980
  
980
  
0
  
Cash
      
7,500
  
7,500; Springing
  
240,000
  
Cash
      
0
  
0
44
  
Tulsa Retail Center
  
0
  
0
          
0
  
0
  
0
          
0
  
0
  
0
          
0
  
0
45
  
Hampton Inn Cleveland TN
  
6,585
  
1,317
  
Cash
      
5,000
  
5,000
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
46
  
Dolphin Landing
  
89,362
  
9,456
  
Cash
      
100,000
  
4,636
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
47
  
24 Hour Fitness
  
0
  
Springing
          
15,000
  
Springing
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
48
  
29 North
  
18,410
  
1,315
  
Cash
      
1,680
  
1,680
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
49
  
201 West 21st Street Tenants Corp.
  
0
  
Springing
          
0
  
0
  
0
          
0
  
0
  
0
          
0
  
0
50
  
Fort Storage
  
9,332
  
988
  
Cash
      
0
  
1,275
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
51
  
Northgate Self Storage
  
13,576
  
1,939
  
Cash
      
653
  
653
  
23,508
  
Cash
      
0
  
0
  
0
          
0
  
0
52
  
Connecticut Self Storage Portfolio
  
10,892
  
1,729
  
Cash
      
0
  
1,417
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
52.01
  
Pepper Street Storage
                                                                
52.02
  
Southington Super Storage
                                                                
53
  
Oakland Park Industrial Center
  
12,489
  
5,947
  
Cash
      
0
  
1,453
  
0
  
Cash
      
0
  
5,000
  
180,000
  
Cash
      
0
  
0
54
  
Galvins MHP & Scottsdale MHP
  
8,255
  
688
  
Cash
      
854
  
854
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
54.01
  
Scottsdale MHP
                                                                
54.02
  
Galvins MHP
                                                                
55
  
Cypress Village
  
9,888
  
1,883
  
Cash
      
0
  
926
  
0
  
Cash
      
0
  
2,889
  
65,000
  
Cash
      
0
  
0
56
  
Village Shires
  
5,270
  
1,054
  
Cash
      
100,844
  
703
  
0
  
Cash
      
0
  
3,402
  
0
  
Cash
      
0
  
0
57
  
Greenwood Self Storage
  
6,893
  
729
  
Cash
      
0
  
775
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
58
  
Rombout Village
  
41,568
  
5,196
  
Cash
      
0
  
3,000
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
59
  
37-31 73rd Street Owners Corp.
  
0
  
Springing
          
0
  
0
  
0
          
0
  
0
  
0
          
0
  
0
60
  
Country Aire MHP
  
4,074
  
1,358
  
Cash
      
642
  
642
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
61
  
The Marlborough Technology Center
  
10,990
  
1,099
  
Cash
      
0
  
1,160
  
0
  
Cash
      
8,800
  
4,640
  
200,000
  
Cash
      
0
  
0
62
  
Highland Village Apartments
  
11,322
  
5,661
  
Cash
      
0
  
3,350
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
63
  
Fairfield Inn & Suites Anderson Clemson
  
6,900
  
Springing
  
Cash
      
2,800
  
2,800; Springing
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
64
  
Lyons Plaza
  
15,166
  
5,055
  
Cash
      
0
  
1,334
  
0
  
Cash
      
8,500
  
5,576
  
175,000
  
Cash
      
0
  
0
65
  
Country Inn & Suites Pinellas Park
  
12,119
  
2,424
  
Cash
      
5,000
  
5,000
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
66
  
2186 Cruger Avenue Apartment Corp.
  
15,000
  
3,750
  
Cash
      
0
  
0
  
0
          
0
  
0
  
0
          
0
  
0
67
  
34-15 Properties Ltd.
  
0
  
Springing
          
0
  
0
  
0
          
0
  
0
  
0
          
0
  
0
68
  
Cornerstone Square
  
16,674
  
4,169
  
Cash
      
0
  
1,675
  
0
  
Cash
      
0
  
5,531
  
200,000
  
Cash
      
0
  
0
69
  
Montgomery Village
  
11,125
  
1,113
  
Cash
      
2,000
  
2,000
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
70
  
Walgreens - Glen Allen
  
0
  
Springing
          
0
  
Springing
  
0
          
0
  
Springing
  
0
          
0
  
0
71
  
Meadows of Carson Creek
  
9,976
  
1,247
  
Cash
      
621
  
621
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
72
  
Comfort Inn Cincinnati Airport
  
3,914
  
Springing
  
Cash
      
0
  
3,913; Springing
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
73
  
310 Lexington Owners Corp.
  
0
  
Springing
          
0
  
0
  
0
          
0
  
0
  
0
          
0
  
0
74
  
Northland Apartments
  
6,710
  
2,130
  
Cash
      
0
  
2,042
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
75
  
University Circle - 118 Flats Square
  
0
  
Springing
          
375
  
375
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
76
  
All Seasons Self Storage
  
8,758
  
1,251
  
Cash
      
764
  
764
  
27,507
  
Cash
      
0
  
0
  
0
          
0
  
0
77
  
Silver Spur Ranch MHC
  
9,157
  
1,017
  
Cash
      
983
  
983
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
78
  
Skyline Terrace Cooperative, Inc.
  
0
  
Springing
          
0
  
0
  
0
          
0
  
0
  
0
          
0
  
0
79
  
Walgreens - Columbus
  
0
  
Springing
          
0
  
Springing
  
0
          
0
  
0
  
0
          
0
  
0
80
  
Walgreens - Oklahoma
  
0
  
Springing
          
0
  
Springing
  
0
          
0
  
Springing
  
0
          
0
  
0
81
  
Little Creek MHC
  
4,384
  
365
  
Cash
      
429
  
429
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
82
  
Locksley Self Storage
  
522
  
522
  
Cash
      
0
  
776
  
18,624
  
Cash
      
0
  
0
  
0
          
0
  
0
83
  
Stonecliff Apartments
  
6,982
  
1,745
  
Cash
      
850
  
850
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
84
  
Eagle Airport Car and Mini Storage
  
1,083
  
361
  
Cash
      
0
  
379
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
85
  
3210 Arlington Ave. Owners Corp.
  
0
  
Springing
          
0
  
0
  
0
          
0
  
0
  
0
          
0
  
0
86
  
Sparkleberry Crossing
  
1,567
  
522
  
Cash
      
0
  
315
  
0
  
Cash
      
0
  
5,402
  
60,000
  
Cash
      
0
  
0
87
  
University Circle - 118 Flats Circle
  
0
  
Springing
          
208
  
208
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
88
  
Hearth House Owners Corp.
  
0
  
Springing
          
0
  
0
  
0
          
0
  
0
  
0
          
0
  
0
89
  
Rye Castle Apartment Owners, Inc.
  
0
  
Springing
          
0
  
0
  
0
          
0
  
0
  
0
          
0
  
0
90
  
Merrimac Manor MHC
  
11,428
  
1,039
  
Cash
      
721
  
721
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
91
  
302 Convent Avenue Housing Development Fund Corporation
  
0
 
Springing
          
0
 
0
 
0
 
        
0
 
0
 
0
 
        
0
 
0
92
  
Brady Hills MHP
  
590
  
590
  
Cash
      
725
  
725
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
93
  
310 West 79th Apartments Corp.
  
0
  
Springing
          
0
  
0
  
0
          
0
  
0
  
0
          
0
  
0
94
  
Garden Court Manor
  
1,132
  
1,132
  
Cash
      
0
  
1,066
  
38,000
  
Cash
      
0
  
0
  
0
          
0
  
0
95
  
Marketplace East
  
939
  
224
  
Cash
      
0
  
62
  
0
  
Cash
      
20,000
  
310
  
0
  
Cash
      
0
  
0
96
  
Storage Mall - Amsterdam
  
1,716
  
233
  
Cash
      
0
  
351
  
12,623
  
Cash
      
0
  
0
  
0
          
0
  
0
97
  
571 Hudson Street Apartment Corp.
  
0
  
Springing
          
0
  
0
  
0
          
0
  
0
  
0
          
0
  
0
98
  
FedEx - Cordova
  
4,860
  
615
  
Cash
      
0
  
348
  
0
  
Cash
      
0
  
Springing
  
0
          
0
  
0
99
  
Burbank Self Storage
  
2,979
  
331
  
Cash
      
0
  
Springing
  
0
          
0
  
0
  
0
          
0
  
0
100
  
Lone Star Self Storage
  
3,537
  
505
  
Cash
      
0
  
355
  
0
  
Cash
      
0
  
0
  
0
          
0
  
0
101
  
4213 Village Corp.
  
0
  
Springing
          
0
  
0
  
0
          
0
  
0
  
0
          
0
  
0
102
  
438 West 49th Street Owners Corp.
  
0
  
Springing
          
0
  
0
  
0
          
0
  
0
  
0
          
0
  
0

 
A-1-9
 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage
Loan Number
  
Property Name
  
Debt Service
Escrow -
Cash or LoC
  
Debt Service Escrow -
LoC Counterparty
  
Other Escrow I Reserve Description
  
Other Escrow I
(Initial) ($)(8)
  
Other Escrow I (Monthly)
($)
  
Other Escrow I Cap ($)
  
Other Escrow I Escrow - Cash
or LoC
  
Other  Escrow I - LoC
Counterparty
1
  
Chateau on the Lake
          
Seasonality Reserve
  
837,000
  
93,000
  
837,000
  
Cash
    
2
  
Trails at Dominion
              
0
  
0
  
0
        
3
  
JW Marriott New Orleans
              
0
  
0
  
0
        
4
  
Broadcom Building
          
Broadcom Reserve
  
0
  
Springing
  
0
        
5
  
Aloft Houston by the Galleria
              
0
  
0
  
0
        
6
  
Dorel Apartments
              
0
  
0
  
0
        
7
  
Roseville Square
          
Smart & Final Reserve
  
2,400,000
  
0
  
0
  
Cash
    
8
  
44 Plaza
              
0
  
0
  
0
        
9
  
One and Two Summit Square Portfolio
          
Free Rent Reserve ($58,333 for Massage Envy and $13,050 for C2 Education) and Additional Collateral Reserve Deposit ($860,000)
  
931,383
  
0
  
0
  
Cash
    
9.01
  
One Summit Square
                                
9.02
  
Two Summit Square
                                
10
  
Creekside Corners
              
0
  
0
  
0
        
11
  
Staybridge Suites - North Everett
          
PIP Reserve
  
0
  
Springing
  
0
        
12
  
Tanglewood Apartments
              
0
  
0
  
0
        
13
  
The Centre at Deane Hill
              
0
  
0
  
0
        
14
  
Aspen Creek Apartments
              
0
  
0
  
0
        
15
  
JCIM Portfolio
              
0
  
0
  
0
        
15.01
  
Frenchtown
                                
15.02
  
Revard
                                
16
  
La Placita Center
              
0
  
0
  
0
        
17
  
Bellwether Gate A Office
          
Sanitary Service TI/LC Reserve
  
27,198
  
0
  
0
  
Cash
    
18
  
College Vue Apartments
              
0
  
0
  
0
        
19
  
AMCP Portfolio
              
0
  
0
  
0
        
19.01
  
North Las Vegas - 1 West Mayflower ave
                                
19.02
  
North Las Vegas - Foremaster Lane
                                
19.03
  
North Las Vegas - Losee Road
                                
19.04
  
Atlantic City NJ
                                
19.05
  
Norwich CT
                                
20
  
Hartshire Apartments
              
0
  
0
  
0
        
21
  
Boone Student Housing Portfolio
              
0
  
0
  
0
        
21.01
  
Highland Crossing
                                
21.02
  
Greenway Commons
                                
21.03
  
Greenway Cove
                                
22
  
City Market - Savannah
          
Street Lease Funds
  
28,813
  
3,602
  
0
  
Cash
    
23
  
Walgreens Darby
              
0
  
0
  
0
        
24
  
Walgreens Haverhill
              
0
  
0
  
0
        
25
  
Rite Aid Latham
              
0
  
0
  
0
        
26
  
Towneplace Suites Tampa Westshore Airport
          
PIP Reserve
  
1,296,000
  
Springing
  
0
  
Cash
    
27
  
Courtyard Richmond North Glen Allen
          
PIP Reserve
  
700,000
  
Springing
  
0
  
Cash
    
28
  
San Leandro Center
          
Pak N Save Reserve
  
0
  
Springing
  
0
        
29
  
Springhill Suites Pensacola
              
0
  
0
  
0
        
30
  
El Dorado Center
          
TJ Maxx Reserve
  
7,296
  
0
  
0
  
Cash
    
31
  
Southgate Shopping Center
          
Critical Tenant TI/LC Funds
  
0
  
Springing
  
0
        
32
  
Westland Multifamily/MHC Portfolio
              
0
  
0
  
0
        
32.01
  
Santa Fe MHP-1120
                                
32.02
  
Atlantic Ave Apartments
                                
32.03
  
Grand Terrace MHP
                                
32.04
  
57th Street Apartments
                                
32.05
  
Almond Apartments
                                
33
  
Piedmont Center
          
LASIK Reserve ($130,000) / SC Tenant Reserve ($500,000)
  
630,000
  
0
  
0
  
Cash
    
34
  
Old Marketplace
          
Whole Foods Reserve
  
1,600,000
  
0
  
0
  
Cash
    
35
  
Tarzana Medical
          
Ground Rent Reserve
  
0
  
5,000
  
0
  
Cash
    
36
  
Pierpont Centre
          
Michaels Lease Reserve
  
175,000
  
0
  
0
  
Cash
    
37
  
Columbia Woods Apartments
              
0
  
0
  
0
        
38
  
Mission Ridge
          
Safeway Reserve
  
550,000
  
Springing
  
0
  
Cash
    
39
  
Vermont Village
          
LA County Rent Abatement Reserve
  
70,254
  
0
  
0
  
Cash
    
40
  
Springhill Suites Fort Myers Airport
          
PIP Reserve
  
313,000
  
Springing
  
0
  
Cash
    
41
  
Heritage Apartments
          
Capital Improvement Reserve
  
300,000
  
0
  
0
  
Cash
    
42
  
North Shore Self Storage
          
Critical Tenant TI/LC Funds
  
0
  
Springing
  
0
        
43
  
Satyr Hill Shopping Center
              
0
  
0
  
0
        
44
  
Tulsa Retail Center
              
0
  
0
  
0
        
45
  
Hampton Inn Cleveland TN
              
0
  
0
  
0
        
46
  
Dolphin Landing
              
0
  
0
  
0
        
47
  
24 Hour Fitness
              
0
  
0
  
0
        
48
  
29 North
              
0
  
0
  
0
        
49
  
201 West 21st Street Tenants Corp.
              
0
  
0
  
0
        
50
  
Fort Storage
              
0
  
0
  
0
        
51
  
Northgate Self Storage
              
0
  
0
  
0
        
52
  
Connecticut Self Storage Portfolio
          
Critical Tenant TI/LC Funds
  
0
  
Springing
  
0
        
52.01
  
Pepper Street Storage
                                
52.02
  
Southington Super Storage
                                
53
  
Oakland Park Industrial Center
              
0
  
0
  
0
        
54
  
Galvins MHP & Scottsdale MHP
              
0
  
0
  
0
        
54.01
  
Scottsdale MHP
                                
54.02
  
Galvins MHP
                                
55
  
Cypress Village
          
Additional Rollover Account
  
0
  
1,389
  
150,000 Combined Cap with Rollover Funds
  
Cash
    
56
  
Village Shires
          
Free Rent Reserve
  
16,461
  
0
  
0
  
Cash
    
57
  
Greenwood Self Storage
              
0
  
0
  
0
        
58
  
Rombout Village
              
0
  
0
  
0
        
59
  
37-31 73rd Street Owners Corp.
          
Collateral Security Agreement for Capital Improvements
  
245,000
  
0
  
0
  
Cash
    
60
  
Country Aire MHP
              
0
  
0
  
0
        
61
  
The Marlborough Technology Center
              
0
  
0
  
0
        
62
  
Highland Village Apartments
              
0
  
0
  
0
  
Cash
    
63
  
Fairfield Inn & Suites Anderson Clemson
          
Seasonality Reserve
  
49,300
  
Springing
  
0
  
Cash
    
64
  
Lyons Plaza
          
Rent Reserve
  
31,715
  
0
  
0
  
Cash
    
65
  
Country Inn & Suites Pinellas Park
          
Seasonality Reserve
  
88,175
  
22,044
  
88,175
  
Cash
    
66
  
2186 Cruger Avenue Apartment Corp.
          
Collateral Security Agreement for Capital Improvements
  
100,000
  
0
  
0
  
Cash
    
67
  
34-15 Properties Ltd.
              
0
  
0
  
0
        
68
  
Cornerstone Square
          
Hibbett Free Rent Reserve
  
27,848
  
0
  
0
  
Cash
    
69
  
Montgomery Village
              
0
  
0
  
0
        
70
  
Walgreens - Glen Allen
              
0
  
0
  
0
        
71
  
Meadows of Carson Creek
              
0
  
0
  
0
        
72
  
Comfort Inn Cincinnati Airport
              
0
  
0
  
0
        
73
  
310 Lexington Owners Corp.
              
0
  
0
  
0
        
74
  
Northland Apartments
          
Restabilization Reserve Funds
  
186,000
  
Springing
  
0
  
Cash
    
75
  
University Circle - 118 Flats Square
              
0
  
0
  
0
        
76
  
All Seasons Self Storage
              
0
  
0
  
0
        
77
  
Silver Spur Ranch MHC
              
0
  
0
  
0
        
78
  
Skyline Terrace Cooperative, Inc.
          
Collateral Security Agreement for Maintenance Arrears
  
100,000
  
0
  
0
  
Cash
    
79
  
Walgreens - Columbus
              
0
  
0
  
0
        
80
  
Walgreens - Oklahoma
              
0
  
0
  
0
        
81
  
Little Creek MHC
              
0
  
0
  
0
        
82
  
Locksley Self Storage
              
0
  
0
  
0
        
83
  
Stonecliff Apartments
          
Retrofit Reserve
  
502,174
  
0
  
0
  
Cash
    
84
  
Eagle Airport Car and Mini Storage
              
0
  
0
  
0
        
85
  
3210 Arlington Ave. Owners Corp.
              
0
  
0
  
0
        
86
  
Sparkleberry Crossing
              
0
  
0
  
0
        
87
  
University Circle - 118 Flats Circle
              
0
  
0
  
0
        
88
  
Hearth House Owners Corp.
          
Collateral Security Agreement for Maintenance Arrears
  
30,000
  
0
  
0
  
Cash
    
89
  
Rye Castle Apartment Owners, Inc.
              
0
  
0
  
0
        
90
  
Merrimac Manor MHC
              
0
  
0
  
0
        
91
  
302 Convent Avenue Housing Development Fund Corporation
          
Collateral Security Agreement for Capital Improvements
  
1,000,000
  
0
 
0
 
Cash
    
92
  
Brady Hills MHP
              
0
  
0
  
0
        
93
  
310 West 79th Apartments Corp.
              
0
  
0
  
0
        
94
  
Garden Court Manor
              
0
  
0
  
0
        
95
  
Marketplace East
          
Critical Tenant TI/LC Funds
  
0
  
Springing
  
0
        
96
  
Storage Mall - Amsterdam
              
0
  
0
  
0
        
97
  
571 Hudson Street Apartment Corp.
              
0
  
0
  
0
        
98
  
FedEx - Cordova
              
0
  
0
  
0
        
99
  
Burbank Self Storage
              
0
  
0
  
0
        
100
  
Lone Star Self Storage
              
0
  
0
  
0
        
101
  
4213 Village Corp.
              
0
  
0
  
0
        
102
  
438 West 49th Street Owners Corp.
              
0
  
0
  
0
        

 
A-1-10
 
 
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage
Loan Number
  
Property Name
  
Other Escrow II Reserve Description
  
Other Escrow II
(Initial) ($)(8)
  
Other Escrow II
(Monthly) ($)
  
Other Escrow II
Cap ($)
  
Other Escrow II
Escrow - Cash or
LoC
  
Other  Escrow II - LoC
Counterparty
  
Holdback(5)
  
Ownership Interest
  
Ground Lease Initial
Expiration Date
  
Annual Ground
Rent
Payment(14)
  
Annual Ground Rent
Increases(15)
  
Lockbox(16)
1
  
Chateau on the Lake
      
0
  
0
  
0
              
Fee
              
Springing (With Established Account)
2
  
Trails at Dominion
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
3
  
JW Marriott New Orleans
      
0
  
0
  
0
              
Leasehold
  
5/27/2081
  
$625,000
  
See Footnote
  
Soft/Upfront Cash Management
4
  
Broadcom Building
  
Supplemental Liquidity LoC Reserve
  
0
  
Springing
  
0
              
Fee
              
Springing (Without Established Account)
5
  
Aloft Houston by the Galleria
      
0
  
0
  
0
              
Fee
              
Springing (With Established Account)
6
  
Dorel Apartments
      
0
  
0
  
0
              
Fee
              
Soft/Springing Cash Management
7
  
Roseville Square
      
0
  
0
  
0
              
Fee
              
Springing (With Established Account)
8
  
44 Plaza
      
0
  
0
  
0
              
Fee
              
Hard/Springing Cash Management
9
  
One and Two Summit Square Portfolio
  
Black Litigation Reserve Deposit
  
125,000
  
0
  
0
  
Cash
          
Fee
              
Hard/Upfront Cash Management
9.01
  
One Summit Square
                              
Fee
                
9.02
  
Two Summit Square
                              
Fee
                
10
  
Creekside Corners
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
11
  
Staybridge Suites - North Everett
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
12
  
Tanglewood Apartments
      
0
  
0
  
0
              
Fee
              
None
13
  
The Centre at Deane Hill
      
0
  
0
  
0
              
Fee
              
None
14
  
Aspen Creek Apartments
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
15
  
JCIM Portfolio
      
0
  
0
  
0
              
Fee
              
Hard/Springing Cash Management
15.01
  
Frenchtown
                              
Fee
                
15.02
  
Revard
                              
Fee
                
16
  
La Placita Center
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
17
  
Bellwether Gate A Office
  
Union Bank Reserve and Caron Architecture Reserve
  
876,925
  
0
  
0
  
Cash
          
Leasehold
  
2/28/2059
  
$0
      
Springing (Without Established Account)
18
  
College Vue Apartments
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
19
  
AMCP Portfolio
      
0
  
0
  
0
              
Fee
              
Hard/Springing Cash Management
19.01
  
North Las Vegas - 1 West Mayflower ave
                              
Fee
                
19.02
  
North Las Vegas - Foremaster Lane
                              
Fee
                
19.03
  
North Las Vegas - Losee Road
                              
Fee
                
19.04
  
Atlantic City NJ
                              
Fee
                
19.05
  
Norwich CT
                              
Fee
                
20
  
Hartshire Apartments
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
21
  
Boone Student Housing Portfolio
      
0
  
0
  
0
              
Fee
              
Soft/Upfront Cash Management
21.01
  
Highland Crossing
                              
Fee
                
21.02
  
Greenway Commons
                              
Fee
                
21.03
  
Greenway Cove
                              
Fee
                
22
  
City Market - Savannah
  
Special Rollover Funds
  
175,000
  
0
  
0
  
Cash
          
Fee and Leasehold
  
6/27/2035
  
$41,161
  
0.05% Annually
  
Springing (Without Established Account)
23
  
Walgreens Darby
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
24
  
Walgreens Haverhill
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
25
  
Rite Aid Latham
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
26
  
Towneplace Suites Tampa Westshore Airport
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
27
  
Courtyard Richmond North Glen Allen
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
28
  
San Leandro Center
      
0
  
0
  
0
              
Fee
              
None
29
  
Springhill Suites Pensacola
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
30
  
El Dorado Center
      
0
  
0
  
0
          
1,575,000
  
Fee
              
Springing (Without Established Account)
31
  
Southgate Shopping Center
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
32
  
Westland Multifamily/MHC Portfolio
      
0
  
0
  
0
              
Fee
              
Soft/Springing Cash Management
32.01
  
Santa Fe MHP-1120
                              
Fee
                
32.02
  
Atlantic Ave Apartments
                              
Fee
                
32.03
  
Grand Terrace MHP
                              
Fee
                
32.04
  
57th Street Apartments
                              
Fee
                
32.05
  
Almond Apartments
                              
Fee
                
33
  
Piedmont Center
  
Free/Forward Rent Reserve
  
12,254
  
0
  
0
  
Cash
          
Fee
              
Hard/Springing Cash Management
34
  
Old Marketplace
  
Whole Foods Possession/Expansion Premises Reserve
  
500,000
  
0
  
0
  
Cash
          
Fee
              
Hard/Springing Cash Management
35
  
Tarzana Medical
      
0
  
0
  
0
              
Fee and Leasehold
  
12/30/2050
  
$60,000
      
Springing (Without Established Account)
36
  
Pierpont Centre
  
Critical Tenant TI/LC Funds
  
0
  
Springing
  
0
              
Fee
              
Springing (Without Established Account)
37
  
Columbia Woods Apartments
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
38
  
Mission Ridge
  
Toni & Guy TILC Reserve
  
49,529
  
0
  
0
  
Cash
          
Fee
              
Springing (Without Established Account)
39
  
Vermont Village
  
LA County TI Reserve
  
393,479
  
0
  
0
  
Cash
          
Fee
              
Hard/Upfront Cash Management
40
  
Springhill Suites Fort Myers Airport
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
41
  
Heritage Apartments
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
42
  
North Shore Self Storage
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
43
  
Satyr Hill Shopping Center
      
0
  
0
  
0
              
Fee
              
None
44
  
Tulsa Retail Center
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
45
  
Hampton Inn Cleveland TN
      
0
  
0
  
0
              
Fee
              
None
46
  
Dolphin Landing
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
47
  
24 Hour Fitness
      
0
  
0
  
0
              
Fee
              
Hard/Upfront Cash Management
48
  
29 North
      
0
  
0
  
0
              
Fee
              
Soft/Springing Cash Management
49
  
201 West 21st Street Tenants Corp.
      
0
  
0
  
0
              
Fee
              
None
50
  
Fort Storage
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
51
  
Northgate Self Storage
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
52
  
Connecticut Self Storage Portfolio
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
52.01
  
Pepper Street Storage
                              
Fee
                
52.02
  
Southington Super Storage
                              
Fee
                
53
  
Oakland Park Industrial Center
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
54
  
Galvins MHP & Scottsdale MHP
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
54.01
  
Scottsdale MHP
                              
Fee
                
54.02
  
Galvins MHP
                              
Fee
                
55
  
Cypress Village
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
56
  
Village Shires
      
0
  
0
  
0
              
Fee
              
Hard/Upfront Cash Management
57
  
Greenwood Self Storage
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
58
  
Rombout Village
      
0
  
0
  
0
              
Fee
              
None
59
  
37-31 73rd Street Owners Corp.
      
0
  
0
  
0
              
Fee
              
None
60
  
Country Aire MHP
      
0
  
0
  
0
              
Fee
              
None
61
  
The Marlborough Technology Center
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
62
  
Highland Village Apartments
      
0
  
0
  
0
          
720,000
  
Fee
              
None
63
  
Fairfield Inn & Suites Anderson Clemson
  
PIP Reserve
  
650,000
  
Springing
  
0
  
Cash
          
Fee
              
Springing (Without Established Account)
64
  
Lyons Plaza
      
0
  
0
  
0
              
Fee
              
Hard/Springing Cash Management
65
  
Country Inn & Suites Pinellas Park
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
66
  
2186 Cruger Avenue Apartment Corp.
      
0
  
0
  
0
              
Fee
              
None
67
  
34-15 Properties Ltd.
      
0
  
0
  
0
              
Fee
              
None
68
  
Cornerstone Square
  
Aaron’s Vacant Space Reserve
  
36,113
  
6,019
  
0
  
Cash
          
Fee
              
Hard/Springing Cash Management
69
  
Montgomery Village
      
0
  
0
  
0
              
Fee
              
None
70
  
Walgreens - Glen Allen
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
71
  
Meadows of Carson Creek
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
72
  
Comfort Inn Cincinnati Airport
      
0
  
0
  
0
              
Fee
              
Hard/Springing Cash Management
73
  
310 Lexington Owners Corp.
      
0
  
0
  
0
              
Fee
              
None
74
  
Northland Apartments
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
75
  
University Circle - 118 Flats Square
      
0
  
0
  
0
              
Fee
              
Soft/Springing Cash Management
76
  
All Seasons Self Storage
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
77
  
Silver Spur Ranch MHC
      
0
  
0
  
0
              
Fee
              
None
78
  
Skyline Terrace Cooperative, Inc.
      
0
  
0
  
0
              
Fee
              
None
79
  
Walgreens - Columbus
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
80
  
Walgreens - Oklahoma
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
81
  
Little Creek MHC
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
82
  
Locksley Self Storage
      
0
  
0
  
0
              
Fee
              
None
83
  
Stonecliff Apartments
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
84
  
Eagle Airport Car and Mini Storage
      
0
  
0
  
0
              
Fee
              
None
85
  
3210 Arlington Ave. Owners Corp.
      
0
  
0
  
0
              
Fee
              
None
86
  
Sparkleberry Crossing
      
0
  
0
  
0
              
Fee
              
None
87
  
University Circle - 118 Flats Circle
      
0
  
0
  
0
              
Fee
              
Soft/Springing Cash Management
88
  
Hearth House Owners Corp.
      
0
  
0
  
0
              
Fee
              
None
89
  
Rye Castle Apartment Owners, Inc.
      
0
  
0
  
0
              
Fee
              
None
90
  
Merrimac Manor MHC
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
91
  
302 Convent Avenue Housing Development Fund Corporation
  
Collateral Security Agreement for Maintenance Arrears
  
200,000
  
0
 
0
 
Cash
 
        
Fee
              
None
92
  
Brady Hills MHP
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
93
  
310 West 79th Apartments Corp.
      
0
  
0
  
0
              
Fee
              
None
94
  
Garden Court Manor
      
0
  
0
  
0
              
Fee
              
None
95
  
Marketplace East
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
96
  
Storage Mall - Amsterdam
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
97
  
571 Hudson Street Apartment Corp.
      
0
  
0
  
0
              
Fee
              
None
98
  
FedEx - Cordova
      
0
  
0
  
0
              
Fee
              
Springing (Without Established Account)
99
  
Burbank Self Storage
      
0
  
0
  
0
              
Fee
              
None
100
  
Lone Star Self Storage
      
0
  
0
  
0
              
Fee
              
None
101
  
4213 Village Corp.
      
0
  
0
  
0
              
Fee
              
None
102
  
438 West 49th Street Owners Corp.
      
0
  
0
  
0
              
Fee
              
None
 
 
A-1-11
 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage
Loan Number
  
Property Name
  
Whole Loan
Cut-off Date
Balance ($)
  
Whole Loan
Debt Service ($)
  
Subordinate
Secured
Debt Original
Balance ($)
  
Subordinate
Secured
Debt Cut-off
Date Balance ($)
  
Whole Loan
U/W NOI
DSCR (x)
  
Whole Loan
U/W NCF
DSCR (x)
  
Whole Loan
Cut-off Date
LTV Ratio
  
Whole Loan
Cut-off Date
U/W NOI
Debt Yield
  
Whole Loan
Cut-off Date
U/W NCF
Debt Yield
  
Mezzanine
Debt Cut-off
Date Balance($)
  
Sponsor(17)
  
Affiliated Sponsors
  
Mortgage
Loan Number
1
  
Chateau on the Lake
                                          
Revocable Trust of John Q. Hammons
      
1
2
  
Trails at Dominion
                                          
Richard Oller; Jeffrey Goldstein
      
2
3
  
JW Marriott New Orleans
                                          
Sunstone Hotel Partnership, LLC
      
3
4
  
Broadcom Building
                                          
Robert A. Day; Jerry W. Carlton
      
4
5
  
Aloft Houston by the Galleria
                                          
Lawrence Levine, Charlie Feinbloom, Burt Levine, Adam Levine
      
5
6
  
Dorel Apartments
                                          
Jonathan Marcus; Arnold Marcus; David Schuss; Eric Schuss
      
6
7
  
Roseville Square
                                          
Gus Gianulias
      
7
8
  
44 Plaza
                                      
3,600,000
  
Mitchell D. Adelstein, Brad Gillman and Robert Friedberg
      
8
9
  
One and Two Summit Square Portfolio
                                          
Carol Anne Gigliotti; Ronald Gigliotti
  
Yes - Group 3
  
9
9.01
  
One Summit Square
                                                  
9.01
9.02
  
Two Summit Square
                                                  
9.02
10
  
Creekside Corners
                                          
Matthew A. Sharp; J. David Kelsey
  
Yes - Group 1
  
10
11
  
Staybridge Suites - North Everett
                                          
Nizar Damji; Mariyam Damji; Shaiza Damji; Feyrouz Damji Kurji
      
11
12
  
Tanglewood Apartments
                                          
Andrew Schwarz
      
12
13
  
The Centre at Deane Hill
                                          
David L. Barnhart; E. Andrew Isakson
      
13
14
  
Aspen Creek Apartments
                                          
Matthew Lester
      
14
15
  
JCIM Portfolio
                                          
Gladstone Commercial Corporation
      
15
15.01
  
Frenchtown
                                                  
15.01
15.02
  
Revard
                                                  
15.02
16
  
La Placita Center
                                          
Dennis Fong
      
16
17
  
Bellwether Gate A Office
                                          
David C. Ebenal; Bonita Ebenal
      
17
18
  
College Vue Apartments
                                          
Rodney Poole
      
18
19
  
AMCP Portfolio
                                          
AG Net Lease III Corp; AG Net Lease III (SO) Corp
      
19
19.01
  
North Las Vegas - 1 West Mayflower ave
                                                  
19.01
19.02
  
North Las Vegas - Foremaster Lane
                                                  
19.02
19.03
  
North Las Vegas - Losee Road
                                                  
19.03
19.04
  
Atlantic City NJ
                                                  
19.04
19.05
  
Norwich CT
                                                  
19.05
20
  
Hartshire Apartments
                                          
Matthew A. Sharp; J. David Kelsey
  
Yes - Group 1
  
20
21
  
Boone Student Housing Portfolio
                                      
2,200,000
  
Andrew Welcher; David Dupree; Shane Buckner
      
21
21.01
  
Highland Crossing
                                                  
21.01
21.02
  
Greenway Commons
                                                  
21.02
21.03
  
Greenway Cove
                                                  
21.03
22
  
City Market - Savannah
                                          
Robert S. Tulloch
      
22
23
  
Walgreens Darby
                                          
Nicole Rothschild
  
Yes - Group 5
  
23
24
  
Walgreens Haverhill
                                          
Nicole Rothschild
  
Yes - Group 5
  
24
25
  
Rite Aid Latham
                                          
Nicole Rothschild
  
Yes - Group 5
  
25
26
  
Towneplace Suites Tampa Westshore Airport
                                          
Noble Hospitality Fund II, L.P.
  
Yes - Group 2
  
26
27
  
Courtyard Richmond North Glen Allen
                                          
Neil Amin; Jay Shah
      
27
28
  
San Leandro Center
                                          
Poon Kee Trust; Lisa Lo
      
28
29
  
Springhill Suites Pensacola
                                          
Noble Hospitality Fund II, L.P.
  
Yes - Group 2
  
29
30
  
El Dorado Center
                                          
Peter W. Doerken
      
30
31
  
Southgate Shopping Center
                                          
Robert B. Neely
      
31
32
  
Westland Multifamily/MHC Portfolio
                                          
Allen Alevy and Deanna Alevy individually and as co-trustees of the Alevy Family Trust
      
32
32.01
  
Santa Fe MHP-1120
                                                  
32.01
32.02
  
Atlantic Ave Apartments
                                                  
32.02
32.03
  
Grand Terrace MHP
                                                  
32.03
32.04
  
57th Street Apartments
                                                  
32.04
32.05
  
Almond Apartments
                                                  
32.05
33
  
Piedmont Center
                                          
Kellogg Development Company
      
33
34
  
Old Marketplace
                                          
Edward Lambert, John D. Miller
      
34
35
  
Tarzana Medical
                                          
FTTWK Investments, Inc.; Flake & Kelley Management, Inc.
      
35
36
  
Pierpont Centre
                                          
Wheeler REIT, L.P.
      
36
37
  
Columbia Woods Apartments
                                          
Jonathan Polster; Ziv Sarig
      
37
38
  
Mission Ridge
                                          
Stephen Jaeger individually and as trustee of the Stephen B. Jaeger Living Trust; Jonathan Lefferts
      
38
39
  
Vermont Village
                                      
750,000
  
Spencer L. M. Chun
      
39
40
  
Springhill Suites Fort Myers Airport
                                          
Noble Hospitality Fund II, L.P.
  
Yes - Group 2
  
40
41
  
Heritage Apartments
                                          
David Lindahl, John Mejia
      
41
42
  
North Shore Self Storage
                                          
Robert Moser; Robert Morgan
  
Yes - Group 4
  
42
43
  
Satyr Hill Shopping Center
                                          
Alan Gebhart
      
43
44
  
Tulsa Retail Center
                                          
Michael H. Staenberg
      
44
45
  
Hampton Inn Cleveland TN
                                          
Mitul I. Patel
      
45
46
  
Dolphin Landing
                                          
Richard A. Fishman
      
46
47
  
24 Hour Fitness
                                          
Anthony Fernicola
      
47
48
  
29 North
                                          
C. Jason McArthur, James Babb III, Ralph Fells
      
48
49
  
201 West 21st Street Tenants Corp.
  
8,000,000
  
36,466
  
1,000,000
  
0
  
7.21
  
7.21
  
10.2%
  
39.4%
  
39.4%
              
49
50
  
Fort Storage
                                          
Robert Moser; Robert Morgan
  
Yes - Group 4
  
50
51
  
Northgate Self Storage
                                          
Lee Fredrick
      
51
52
  
Connecticut Self Storage Portfolio
                                          
Robert Moser; Robert Morgan
  
Yes - Group 4
  
52
52.01
  
Pepper Street Storage
                                                  
52.01
52.02
  
Southington Super Storage
                                                  
52.02
53
  
Oakland Park Industrial Center
                                          
Jeremy Christopher Jackson
      
53
54
  
Galvins MHP & Scottsdale MHP
                                          
Kenneth C. Burnham
  
Yes - Group 6
  
54
54.01
  
Scottsdale MHP
                                                  
54.01
54.02
  
Galvins MHP
                                                  
54.02
55
  
Cypress Village
                                          
US Property Trust North America LLC
      
55
56
  
Village Shires
                                          
Carol Anne Gigliotti; Ronald Gigliotti
  
Yes - Group 3
  
56
57
  
Greenwood Self Storage
                                          
Robert Moser; Robert Morgan
  
Yes - Group 4
  
57
58
  
Rombout Village
                                                  
58
59
  
37-31 73rd Street Owners Corp.
  
5,800,000
  
26,090
  
500,000
  
0
  
5.34
  
5.34
  
14.7%
  
28.8%
  
28.8%
              
59
60
  
Country Aire MHP
                                          
Charles Spellman, Jr
      
60
61
  
The Marlborough Technology Center
                                          
Eric O’Brien; David Stubblebine; James Stubblebine; Dan Aho
      
61
62
  
Highland Village Apartments
                                          
Gideon D. Levy
      
62
63
  
Fairfield Inn & Suites Anderson Clemson
                                          
William B Weatherford
      
63
64
  
Lyons Plaza
                                          
Alberto Dayan
      
64
65
  
Country Inn & Suites Pinellas Park
                                          
Ravi Patel
      
65
66
  
2186 Cruger Avenue Apartment Corp.
  
4,650,000
  
16,103
  
400,000
  
72,000
  
3.26
  
3.26
  
38.8%
  
13.5%
  
13.5%
              
66
67
  
34-15 Properties Ltd.
  
5,194,173
  
22,979
  
1,000,000
  
0
  
6.97
  
6.97
  
14.8%
  
37.0%
  
37.0%
              
67
68
  
Cornerstone Square
                                          
Zipora Medovoi, Amir Medovoi, and Zipora Medovia, Trustee of the Jorge & Zipora Medovoi Family Trust
      
68
69
  
Montgomery Village
                                      
360,000
  
David Lang, Colin Cavill
      
69
70
  
Walgreens - Glen Allen
                                          
George A. Morgan, Jr.
      
70
71
  
Meadows of Carson Creek
                                          
Michael Gottlieb
      
71
72
  
Comfort Inn Cincinnati Airport
                                          
Vinu J. Patel, Ranchhod J. Patel, Devanshu D. Trivedi
      
72
73
  
310 Lexington Owners Corp.
  
4,100,000
  
13,435
  
500,000
  
0
  
11.81
  
11.81
  
6.7%
  
46.4%
  
46.4%
              
73
74
  
Northland Apartments
                                          
Kathleen Madison
      
74
75
  
University Circle - 118 Flats Square
                                          
WXZ Development, Inc
  
Yes - Group 7
  
75
76
  
All Seasons Self Storage
                                          
Terry E. Arledge; Julie C. Farrar
      
76
77
  
Silver Spur Ranch MHC
                                          
B. Kim Heaton
      
77
78
  
Skyline Terrace Cooperative, Inc.
  
3,495,829
  
15,716
  
500,000
  
0
  
8.11
  
8.11
  
14.1%
  
43.7%
  
43.7%
              
78
79
  
Walgreens - Columbus
                                          
Carl M. Geupel II
      
79
80
  
Walgreens - Oklahoma
                                          
Ira M. Ingerman; Stanley Ginsburg
      
80
81
  
Little Creek MHC
                                          
Kenneth C. Burnham
  
Yes - Group 6
  
81
82
  
Locksley Self Storage
                                          
Kenneth S. Hirsch; Rosemary Jensen
      
82
83
  
Stonecliff Apartments
                                          
Raymond Russo; Linda Russo
      
83
84
  
Eagle Airport Car and Mini Storage
                                          
Gerald D. Ogier Revocable Living Trust; Kevin M. Kenney
      
84
85
  
3210 Arlington Ave. Owners Corp.
  
2,500,000
  
10,301
  
500,000
  
0
  
8.88
  
8.88
  
15.2%
  
43.9%
  
43.9%
              
85
86
  
Sparkleberry Crossing
                                          
Timothy Frost
      
86
87
  
University Circle - 118 Flats Circle
                                          
WXZ Development, Inc
  
Yes - Group 7
  
87
88
  
Hearth House Owners Corp.
  
2,297,581
  
10,296
  
500,000
  
100,000
  
4.86
  
4.86
  
12.4%
  
26.1%
  
26.1%
              
88
89
  
Rye Castle Apartment Owners, Inc.
  
1,948,759
  
8,053
  
250,000
  
0
  
2.79
  
2.79
  
21.6%
  
13.8%
  
13.8%
              
89
90
  
Merrimac Manor MHC
                                          
Zulfikar G. Sarangi
      
90
91
  
302 Convent Avenue Housing Development Fund Corporation
                                                  
91
92
  
Brady Hills MHP
                                          
Dennis Duling; Bradley E. Froling
      
92
93
  
310 West 79th Apartments Corp.
  
1,900,000
  
6,592
  
500,000
  
0
  
14.95
  
14.95
  
3.6%
  
62.2%
  
62.2%
              
93
94
  
Garden Court Manor
                                          
Raffi Kuredjian; Charles Bedirian; Setrak Janjanian
      
94
95
  
Marketplace East
                                          
Donna Bourgeois
      
95
96
  
Storage Mall - Amsterdam
                                          
Patrick Bailey
      
96
97
  
571 Hudson Street Apartment Corp.
  
1,696,790
  
7,470
  
500,000
  
0
  
11.35
  
11.35
  
6.0%
  
60.0%
  
60.0%
              
97
98
  
FedEx - Cordova
                                          
Craig Koenigsberg
      
98
99
  
Burbank Self Storage
                                          
Rafael Shachory; Erin Lynn Shachory; The Shachory Family Trust
      
99
100
  
Lone Star Self Storage
                                          
Timothy Darling; John Bardin; Pearl R. Groves
      
100
101
  
4213 Village Corp.
  
1,248,665
  
5,690
  
250,000
  
0
  
14.95
  
14.95
  
3.7%
  
81.7%
  
81.7%
              
101
102
  
438 West 49th Street Owners Corp.
  
914,411
  
3,870
  
100,000
  
0
  
7.01
  
7.01
  
12.5%
  
35.6%
  
35.6%
              
102
 
 
A-1-12
 
 
Wells Fargo Commercial Mortgage Trust 2015-C26
       
   
FOOTNOTES TO ANNEX A-1
  
       
 
See “Annex B: Additional Mortgage Loan Information/Definitions” in the Free Writing Prospectus for additional information on all mortgage loans and “Annex A-3: Summaries of the Fifteen Largest Mortgage Loans” for additional information on the 15 largest mortgage loans.
   
(1)
“WFB” denotes Wells Fargo Bank, National Association, “LIG I” denotes Liberty Island Group I LLC,  “RMF” denotes Rialto Mortgage Finance, LLC, “CIIICM” denotes C-III Commercial Mortgage LLC, “SPREF” denotes Silverpeak Real Estate Finance LLC, “WDCPF” denotes Walker & Dunlop Commercial Property Funding I WF, LLC,  “Basis” denotes Basis Real Estate Capital II, LLC  and “NCB” denotes National Cooperative Bank, N.A.
   
(2)
Information regarding mortgage loans that are cross-collateralized with other mortgage loans is based upon the individual loan balances, except that the applicable loan-to-value ratio, debt service coverage ratio or debt yield for each such mortgage loan is based upon the ratio or yield (as applicable) for the aggregate indebtedness evidenced by all loans in the group. On an individual basis, without regard to the cross-collateralization feature, any mortgage loan that is part of a cross-collateralized group of mortgage loans may have a higher loan-to-value ratio, lower debt service coverage ratio and/or lower debt yield than is presented herein. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Voluntary Prepayment and Defeasance Provisions—Partial Release and/or Partial Defeasance and/or Substitution” in the Free Writing Prospectus.
   
(3)
For mortgage loan #22 (City Market - Savannah), the Number of Units includes 74,518 square feet of retail space, 12,418 square feet of office space and 3,039 square feet of multifamily space (2 units).
   
 
For mortgage loan #39 (Vermont Village), the Number of Units includes 52,715 square feet of retail space and 5,272 square feet of office space.
   
 
For mortgage loan #77 (Silver Spur Ranch MHC), there are 235 total available pads of which 147 are occupied by annual tenants. The occupancy figure reflects annual renters plus transient tenants as of October 1, 2014. Transient tenants may occupy the property for a period ranging from a day to several months. The underwritten occupancy figure was calculated based only on the annual rent paying tenants.
   
(4)
For mortgage loan #3 (JW Marriott New Orleans), the mortgage loan represents Note A-2 of two pari passu companion loans, which have a combined Cut-off Date principal balance of $89,767,850.  Note A-1 is not included in the trust.  All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure presented are based on Note A-1 and Note A-2 in the aggregate (“JW Marriott New Orleans Loan Combination”).  The Note A-2 mortgage loan is the non-controlling interest in the JW Marriott New Orleans Loan Combination.
   
 
For mortgage loan #19 (AMCP Portfolio), the mortgage loan represents Note A-1 of two pari passu companion loans, which have a combined Cut-off Date principal balance of $24,050,000.  Note A-2 is not included in the trust.  All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure presented are based on Note A-1, and Note A-2 in the aggregate (“AMCP Mortgage Loan Combination”).  The Note A-1 mortgage loan is the controlling interest in AMCP Mortgage Loan Combination.
   
(5)
For mortgage loan #30 (El Dorado Center), All LTVs, DSCRs and Debt Yields are calculated assuming the full loan amount of $10,950,000.  Provided no event of default has occurred or is continuing, the Holdback (less any rent concessions, tenant improvements or leasing commissions) can be disbursed if either of the following conditions are satisfied: (i) (a) Trimotion and/or Goodwill have executed a lease in accordance with the outstanding letter of intent and loan agreement; and (b) lender has received evidence that Trimotion and/or Goodwill is in occupancy of its entire space; or (ii) (a) a reasonably satisfactory tenant has executed a reasonably satisfactory lease for the Trimotion space
 
 
A-1-13
 
 
   
  and/or Goodwill expansion space substantially similar to the outstanding Trimotion and/or Goodwill letter of intent and in accordance with the loan agreement; (b) lender has received evidence the reasonably satisfactory tenant is in occupancy; and (c) the debt yield is greater than or equal to 8.0%.  The debt yield calculation shall include income from the reasonably satisfactory tenant and the outstanding principal balance shall be reduced by the remaining Holdback.  If the Holdback has not been released by December 8, 2019, the lender may apply the unreleased proceeds to pay down the mortgage loan, without partially defeasing or incurring prepayment penalties.  Assuming the full Holdback balance is applied to the full loan amount of $10,950,000, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, U/W NOI DSCR, U/W NCF DSCR, U/W NOI Debt Yield and U/W NCF Debt Yield are 62.5%, 51.5%, 1.44x, 1.34x, 10.1% and 9.3%, respectively.
   
 
For mortgage loan #62 (Highland Village Apartments), the Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD are calculated assuming the full Holdback balance was applied to the full loan amount of $4,750,000.  The Cut-off Date LTV Ratio and LTV ratio at Maturity or ARD calculated assuming the full $4,750,000 loan amount are 80.4% and 73.6%, respectively.  The Holdback can be disbursed in whole or in part, provided no event of default has occurred or is continuing, to reimburse borrower only for the costs of the lender approved renovation work completed by December 31, 2016.   If the approved renovation work has not been completed to lender’s satisfaction by December 31, 2016, the lender may call an event of default and apply the unreleased proceeds at its discretion including to pay down the loan. Assuming the full Holdback balance is applied to the full loan amount of $4,750,000, U/W NOI Debt Yield and U/W NCF Debt Yield are 11.3% and 10.3%, respectively.
   
(6)
For mortgage loan #13 (The Centre at Deane Hill), the related mortgage loan had initial funding of $29,650,000 in June 1999 and additional funding of $2,350,000 in July 1999. The first monthly debt service payment on the note was for $211,455.00 in August 1999 and after the additional funding, the monthly debt service payment was increased to $228,235.00 from September 1999 and thereafter.
   
(7)
For mortgage loan #5 (Aloft Houston by the Galleria), the Appraised Value represents the as-renovated value assuming the self-directed performance improvement plan, which is expected to be completed by July 1, 2015, has been completed.  The appraised value assuming the self-directed performance improvement plan has not been completed is $42,300,000.  The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $42,300,000 appraised value are 77.2% and 66.1%, respectively.
   
 
For mortgage loan #26 (Towneplace Suites Tampa Westshore Airport), the Appraised Value represents the value assuming the performance improvement plan, which is expected to be completed by November 2015, has been completed.  The appraised value assuming the performance improvement plan has not been completed is $17,000,000.  The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $17,000,000 appraised value are 73.9% and 64.5%, respectively.
   
 
For mortgage loan #30 (El Dorado Center), the Appraised Value represents the value assuming the two letters of intent outstanding execute leases, which is expected to be completed by June 2015.  The appraised value assuming the leases are not executed is $14,100,000.  The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $14,100,000 appraised value are 77.7% and 69.4%, respectively.
   
 
For mortgage loan #34 (Old Marketplace), the Appraised Value represents the as-renovated value assuming the Whole Foods Expansion, which is expected to be completed by June 1, 2015, has been completed.  The appraised value assuming the Whole Foods Expansion has not been completed is $11,410,000.  The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $11,410,000 appraised value are 87.6% and 80.0%, respectively.
   
 
For mortgage loan #40 (Springhill Suites Fort Myers Airport), the Appraised Value represents the value assuming the performance improvement plan, which is expected to be completed by November 2015, has been completed.  The appraised value assuming the performance improvement plan has not been completed is $11,700,000.  The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $11,700,000 appraised value are 78.1% and 68.1%, respectively.
 
 
A-1-14
 
 
   
(8)
In certain cases, mortgage loans may have tenants that have executed leases, but may not be fully paying rent or occupying the related leased premises, that were included in the underwriting.
   
 
For mortgage loan #17 (Bellwether Gate A Office), the fourth largest tenant (4,068 square feet), representing 5.0% of net rentable feet, has executed a lease and is paying rent, but is not in occupancy of 2,085 square feet of expansion space.  The tenant is anticipated to be in occupancy by March 1, 2015.
   
 
For mortgage loan #30 (El Dorado Center), the third largest tenant (5,400 square feet), representing 7.2% of net rentable square feet, has abated rent in May 2015.  The fifth largest tenant (5,000 square feet), representing 6.6% of net rentable square feet, has an outstanding letter of intent for an additional 2,000 square feet.  Income from the additional 2,000 square feet has been included in U/W Revenues.
   
 
For mortgage loan #34 (Old Marketplace), the largest tenant (30,683 square feet), representing 75.9% of net rentable square feet, has executed a lease but is not in occupancy of 14,002 square feet of expansion space.  The largest tenant is anticipated to begin paying rent on the expansion space by the later of June 2015 or the date the landlord delivers the expansion space.  There is a reserve of $1,600,000, representing the outstanding tenant improvements on the expansion space.
   
 
For mortgage loan #35 (Tarzana Medical), the largest tenant (6,310 square feet), representing 9.7% of net rentable square feet, has executed a lease for 3,640 square feet of expansion space, but has not taken occupancy or commenced paying rent.  Tenant will commence paying rent on the earlier of June 2015 or substantial completion of the tenant improvements.
   
 
For mortgage loan #38 (Mission Ridge), the fifth largest tenant (3,000 square feet), representing 3.1% of net rentable square feet, has executed a lease but is not in occupancy.  The fifth largest tenant began paying rent in December 2014.  There is a $49,529 reserve representing outstanding tenant improvements and leasing commissions.
   
 
For mortgage loan #39 (Vermont Village), the second largest tenant (7,021 square feet), representing 12.1% of net rentable square feet, has executed a lease but is not in occupancy or paying rent.  It is anticipated that the second largest tenant will be in occupancy and paying rent by March 2015.  There is a $393,479 reserve representing the anticipated tenant improvements and leasing commissions.
   
 
For mortgage loan #68 (Cornerstone Square), the fourth largest tenant (7,983 square feet), representing 7.1% of net rentable square feet, is paying rent, but has gone dark.  The space is being marketed to potential replacement tenants. An initial reserve of $36,113 was established at loan closing representing six months of rent and estimated recoveries for the fourth largest tenant’s space; in addition, on each of the first six payment dates, $6,019 will be deposited into the reserve. The fifth largest tenant (7,426 square feet), representing 6.6% of net rentable square feet, has executed a lease and is in occupancy but has a 17 month partial rent abatement through August 31, 2015.  There is a $27,848 reserve representing the remaining rent abatement period.
   
(9)
The tenant early termination options discussed in this footnote are not intended to be an exclusive list. In particular, termination options based on co-tenancy clauses are generally included only for top five tenants by net rentable square feet if the option is currently or imminently exercisable.
   
 
For mortgage loan #4 (Broadcom Building), the only tenant (200,000 square feet), representing 100% of net rentable square feet, may terminate its lease on May 31, 2016 or May 31, 2018 upon providing 12 months’ written notice and payment of termination fees equal to $5,491,235 if terminated on May 31, 2016 and $2,469,618 if terminated on May 31, 2018.
   
 
For mortgage loan #7 (Roseville Square), the fifth largest tenant (13,020 square feet), representing 6.0% of net rentable square feet, may terminate its lease if gross sales from May 2015 through April 2016 are equal to or less than $2,200,000 upon providing written notice by June 30, 2016.
 
 
A-1-15
 
 
   
 
For mortgage loan #9 (One and Two Summit Square Portfolio), the third largest tenant (11,186 square feet), representing 8.0% of net rentable square feet, may terminate its lease at any point with 180 days’ written notice.
   
 
For mortgage loan #23 (Walgreens Darby), the sole tenant (13,027 square feet), representing 100% of net rentable square feet, has the option to terminate its lease effective February 28, 2030 and every five years thereafter upon providing 12 months’ written notice.
   
 
For mortgage loan #24 (Walgreens Haverhill), the sole tenant (14,560 square feet), representing 100% of net rentable square feet, has the option to terminate its lease effective October 31, 2029 and every five years thereafter upon providing 12 months’ written notice.
   
 
For mortgage loan #33 (Piedmont Center), the third largest tenant (17,219 square feet), representing 11.8% of net rentable square feet, has one-time unilateral right to terminate its lease on November 1, 2016, upon providing six months’ written notice and paying a termination fee equal to $100,000.
   
 
For mortgage loan #38 (Mission Ridge), the largest tenant (58,090 square feet), representing 60.3% of net rentable square feet, may terminate its lease at any time upon providing 180 days’ written notice.
   
 
For mortgage loan #39 (Vermont Village), the second largest tenant (7,021 square feet), representing 12.1% of net rentable square feet, may terminate its lease upon the fifth year of the lease term, anticipated to be March 2020, upon providing 180 days written notice and payment of all unamortized tenant improvements and leasing commissions.
   
 
For mortgage loan #68 (Cornerstone Square), the fifth largest tenant (7,426 square feet), representing 6.6% of net rentable square feet, may terminate its lease if gross sales from July 2016 through June 2017  are equal to or less than $750,000 or if gross sales from July 2019  through June 2020  are equal to or less than $850,000, by providing 30 days’ prior written notice.
   
 
For mortgage loan #70 (Walgreens – Glen Allen) the sole tenant (14,820 square feet), representing 100% of net rentable square feet, may terminate its lease on January 31, 2030, and every five years thereafter, upon providing at least 12 months’ written notice.
   
 
For mortgage loan #79 (Walgreens – Columbus) the sole tenant (14,490 square feet), representing 100% of net rentable square feet, may terminate its lease on October 31, 2028, and every five years thereafter, upon providing at least six months’ written notice.
   
 
For mortgage loan #80 (Walgreens – Oklahoma) the sole tenant (14,650 square feet), representing 100% of net rentable square feet, may terminate its lease on January 31, 2030, and every five years thereafter, upon providing at least six months’ written notice.
   
 
For mortgage loan #95 (Marketplace East), the largest tenant (3,200 square feet), representing 64.6% of net rentable square feet, may terminate its lease in October 2018, upon providing six months written notice and payment of all unamortized tenant improvements and leasing commissions. The second largest tenant (1,752 square feet), representing 35.4% of net rentable square feet, may terminate its lease on June 30, 2021, upon providing 120 days’ written notice and payment of all unamortized tenant improvements and leasing commissions.
   
(10)
For mortgage loan #7 (Roseville Square), the largest tenant (30,133 square feet), representing 13.8% of net rentable square feet, subleases its entire space for an annual base rent of $240,000 ($7.96 per square foot) expiring on May 31, 2021.
   
 
For mortgage loan #35 (Tarzana Medical), the largest tenant (6,310 square feet), representing 9.7% of net rentable square feet, has multiple lease expirations as follows: 2,670 square feet expiring April 30, 2019; and 3,640 square feet expiring May 31, 2020.
 
 
A-1-16
 
 
   
(11)
For mortgage loan #44 (Tulsa Retail Center), the carve-out guarantor for the loan provided a guaranty for the required escrow amounts. The monthly escrows include those for property taxes and insurance premiums. The Monthly TI/LC Reserve is $5,417 and subject to a cap of $400,000. The cap shall be reduced to $250,000 if the largest tenant (34,800 square feet), representing 28.1% of net rentable square feet, exercises a renewal option or extends the term of the lease. The Monthly Replacement Reserve is $2,294 and is subject to a cap of $200,000 and shall be reduced to $45,000 upon completion of required roof repairs. An Upfront Replacement Reserve of $100,000 counts towards the Replacement Reserve Cap. The Engineering Escrow / Deferred Maintenance escrow is $13,200. As the aforementioned guaranty is currently in effect, there are no actual cash amounts currently on deposit in any of the reserve accounts.
   
(12)
For mortgage loan #3 (JW Marriott New Orleans), the Monthly Replacement Reserve will be adjusted to an amount equal to the greater of 5% of operating income from the prior calendar month and the amount required under the management agreement.
   
 
For mortgage loans #26 (Towneplace Suites Tampa Westshore Airport), #27 (Courtyard Richmond North Glen Allen), #29 (Springhill Suites Pensacola) and #40 (Springhill Suites Fort Myers Airport), the Monthly Replacement Reserve will be adjusted to an amount equal the greater of: (i) the Monthly Replacement Reserve immediately prior to the adjustment; and (ii) 1/12th of 4% of operating income from the prior fiscal year.
   
 
For mortgage loan #45 (Hampton Inn Cleveland TN), the Monthly Replacement Reserve will be 1/12th of 2% of underwritten gross income for the first 12 months of the loan, 1/12th of 3% of underwritten gross income for the following 24 months of the loan, and then 1/12th of 4% of underwritten gross income for each year thereafter.
   
 
For mortgage loan #63 (Fairfield Inn & Suites Anderson Clemson), the Monthly Replacement Reserve will be $2,800 for the first 12 months of the loan and for the following 12 months of the loan, the greater of (i) amount required by the related franchisor and (ii) 1/12th of 3% of the previous year’s gross income, and then the greater of (i) amount required by the related franchisor and (ii) 1/12th of 4% of the previous year’s gross income for each year thereafter.
   
 
For mortgage loan #72 (Comfort Inn Cincinnati Airport), the Monthly Replacement Reserve, to be adjusted annually each January, is equal to the greater of: (i) 1/12th of 4% of the actual annual gross income; and (ii) such amount required by the related franchisor, but in no event may the Monthly Replacement Reserve be less than the initial Monthly Replacement Reserve. Collection of the Monthly Replacement Reserve will commence on January 1, 2016.
   
(13)
For mortgage loan #86 (Sparkleberry Crossing), monthly TI/LC Reserve collections will be $5,402 for the 1st through the 24th payment dates and $2,902 for the 25th through the 48th payment dates of the mortgage loan. Following the 48th payment date, any funds then on deposit in the TI/LC Reserve account in excess of $60,000 will be returned to the borrower. If the balance of the TI/LC Reserve account falls below $60,000 after the 48th payment date, monthly TI/LC Reserve collections in the amount of $2,902 will be collected until the TI/LC Reserve account shall again equal $60,000. The TI/LC Reserve Cap does not take effect until March 2019.
   
(14)
For mortgage loan #17 (Bellwether Gate A Office), the ground lease payment has been paid in full through the extension option.
   
(15)
For mortgage loan #2 (JW Marriott New Orleans), the Annual Ground Rent Increases are to be adjusted every ten years (the next adjustment will be in October 2024) to the lesser of (i) 10% of the appraised Fair Market Value, as defined in the ground lease; and (ii) the greater of 2.5% of room revenues and 1.25% of gross revenue, as defined in the ground lease.
   
(16)
For mortgage loan #3 (JW Marriott New Orleans), the Lockbox will become Hard/Upfront Cash Management if the current manager is removed and a replacement management agreement, substantially similar to the current management agreement, is not entered into within 30 days of the current manager being removed.
 
 
A-1-17
 
 
   
(17)
For mortgage loan #17 (Bellwether Gate A Office), the fifth largest tenant (3,432 square feet), representing 4.2% of net rentable square feet, is affiliated with the sponsor.
   
   
 
For mortgage loan #22 (City Market - Savannah), the second largest tenant (9,125 square feet), representing 10.1% of net rentable square feet, is affiliated with the sponsor.
   
 
For mortgage loan #35 (Tarzana Medical), tenants occupying 26,863 square feet, representing 41.3% of net rentable square feet, are affiliated with the sponsor.
   
 
 
A-1-18