FWP 1 n483_x1-anxa1.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-195164-09
     

 

     
 

Wells Fargo Commercial Mortgage Trust 2015-C29 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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, or Citigroup Global Makets, Inc., or Deutsche Bank Securities Inc., 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 cthe 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 Prime Services, LLC, a member of FINRA, NFA and SIPC, and Wells Fargo Bank, N.A.  Wells Fargo 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   Address   City   State   Zip Code   General Property Type   Specific Property Type   Year
Built
  Year
Renovated
1   Hutchinson Metro Center I   WFB       1200 Waters Place   Bronx   NY   10461   Office   Suburban   1974   2006
2   Cathedral Place   WDCPF       555 & 535 East Wells Street   Milwaukee   WI   53202   Office   CBD   2003    
3   150 Royall Street   WFB       150 Royall Street   Canton   MA   02021   Office   Suburban   1985   2007
4   WPC Self Storage VII   WFB       Various   Various   Various   Various   Self Storage   Self Storage   Various   Various
4.01   Extra Space Louisville KY   WFB       11440 Blankenbaker Access Drive   Louisville   KY   40299   Self Storage   Self Storage   1998   2008
4.02   Extra Space Las Vegas NV   WFB       3250 North Buffalo Drive   Las Vegas   NV   89129   Self Storage   Self Storage   1996    
4.03   CubeSmart Joan Panama City Beach FL   WFB       2529 Joan Avenue   Panama City Beach   FL   32408   Self Storage   Self Storage   1996    
4.04   CubeSmart Tallahassee FL   WFB       7963 Apalachee Parkway   Tallahassee   FL   32311   Self Storage   Self Storage   1999    
4.05   Extra Space Lady Lake FL   WFB       520 County Road 466   Lady Lake   FL   32159   Self Storage   Self Storage   2010    
4.06   CubeSmart Crystal Lake IL   WFB       7209 Teckler Boulevard   Crystal Lake   IL   60014   Self Storage   Self Storage   1976    
4.07   CubeSmart Hutchinson Panama City Beach FL   WFB       11037 Hutchison Boulevard   Panama City Beach   FL   32407   Self Storage   Self Storage   1997    
4.08   Extra Space Lilburn GA   WFB       4400 Lawrenceville Highway   Lilburn   GA   30047   Self Storage   Self Storage   1988    
4.09   Extra Space Stockbridge GA   WFB       59 Banks Road   Stockbridge   GA   30281   Self Storage   Self Storage   2003    
5   Queens' MarketPlace   WFB       69-201 Waikoloa Beach Drive   Waikoloa   HI   96738   Retail   Anchored   2007    
6   El Sol Brillante and Laguna Del Sol Apartments   RMF       Various   Houston   TX   77083   Multifamily   Garden   Various   2015
6.01   Laguna Del Sol Apartments   RMF       6301 Sierra Blanca Drive   Houston   TX   77083   Multifamily   Garden   1983   2015
6.02   El Sol Brillante Apartments   RMF       6403 Sierra Blanca Drive   Houston   TX   77083   Multifamily   Garden   1981   2015
7   Country Club Center   WFB       19950 West Country Club Drive   Aventura   FL   33180   Office   Suburban   2004   2006
8   Parkway Crossing East Shopping Center   WFB       2300-2485 Prince William Parkway   Woodbridge   VA   22192   Retail   Anchored   2004    
9   Olmsted Plaza Shopping Center   SPREF       4650 Great Northern Boulevard   North Olmsted   OH   44070   Retail   Anchored   1969    
10   Hall Office Park   WFB       2601 Network Boulevard   Frisco   TX   75034   Office   Suburban   2000    
11   Dulles North Corporate Parks   WFB       Various   Sterling   VA   20166   Various   Various   Various   Various
11.01   Dulles North Corporate Park 5   WFB       22451 Shaw Road   Sterling   VA   20166   Other   Data Center   2000   2006
11.02   Dulles North Corporate Park 2   WFB       22685 Holiday Park Drive   Sterling   VA   20166   Office   Suburban   1999    
12   Coastal Village Apartments   SPREF       19401 Skidmore Way   Fort Myers   FL   33967   Multifamily   Student Housing   2004    
13   Foothills Park Place   WFB       4802, 4810, 4910, 4940, 5010, & 5030 East Ray Road   Phoenix   AZ   85044   Retail   Shadow Anchored   1991   2009
14   Smiths Medical   RMF       6000 Nathan Lane   Plymouth   MN   55442   Office   Suburban   1999    
15   Hunterstone Apartments   RMF       1001 Hunterstone Drive   Leland   NC   28451   Multifamily   Garden   2005    
16   Magnolia Marketplace   WDCPF       2900 South Claiborne Avenue   New Orleans   LA   70115   Retail   Anchored   2015    
17   Norfolk Commerce Park   WDCPF       5425 Robin Hood Road   Norfolk   VA   23513   Mixed Use   Office/Industrial   1983    
18   Summer Bend Apartments   SPREF       1301 Meadow Creek Drive   Irving   TX   75038   Multifamily   Garden   1984    
19   Baywoods of Annapolis   NCB       7101 Bay Front Drive   Annapolis   MD   21403   Multifamily   Cooperative/Residential Healthcare Facility   2000    
20   Rock Hill Hampton Inn   WFB       2111 Tabor Drive   Rock Hill   SC   29730   Hospitality   Limited Service   1992   2008
21   Louisville Plaza   RMF       1335, 1345, 1349, 1355, 1375, and 1387 East South Boulder Road   Louisville   CO   80027   Retail   Anchored   1991    
22   Marquis Place   SPREF       1000 Marquis Place   Murrysville   PA   15632   Multifamily   Garden   2014    
23   Riverside Technology Park A & B   WFB       8435 Progress Drive; 8445 Spires Way   Frederick   MD   21701   Industrial   Flex   2005    
24   Maricopa Fiesta   RMF       20928-21164 North John Wayne Parkway   Maricopa   AZ   85139   Retail   Anchored   2004    
25   Dunwoody Place   WFB       8725 Roswell Road   Sandy Springs   GA   30350   Retail   Anchored   1995    
26   Jackson Square Apartments   SPREF       2199 North French Road   Getzville   NY   14068   Multifamily   Garden   1978    
27   Shops at Doral   RMF       10720 Northwest 74th Street   Doral   FL   33178   Retail   Shadow Anchored   2008   2012
28   Solano Apartments   SPREF       535 West Nasa Road 1   Webster   TX   77598   Multifamily   Garden   1966    
29   Riverchase Apartments   RMF       2730 Riverchase Drive   Indianapolis   IN   46214   Multifamily   Garden   2001    
30   Old Mills   RMF       10905 North Mill Court   Omaha   NE   68154   Multifamily   Garden   1972    
31   Ozinus Realty Property Portfolio   WDCPF       Various   Various   Various   Various   Various   Various   Various   Various
31.01   Shiloh Crossing   WDCPF       6205 & 6215 Shiloh Crossing   Alpharetta   GA   30005   Industrial   Flex   2007    
31.02   Texas Star   WDCPF       1110, 1114, 1118 South Airport Circle, 1205 Texas Star Parkway   Euless   TX   76040   Industrial   Flex   1984    
31.03   Pitney Bowes   WDCPF       12050 49th Street North   Pinellas Park   FL   33762   Industrial   Warehouse   1998    
31.04   Towne Crest Village   WDCPF       2081 Jonesboro Road   McDonough   GA   30253   Retail   Unanchored   2005    
31.05   Eagle Plaza   WDCPF       1900 Oak Grove Boulevard   Lutz   FL   33559   Retail   Unanchored   2004    
31.06   Palmetto   WDCPF       2853-2861 Work Drive   Fort Myers   FL   33916   Industrial   Warehouse   1971    
31.07   Hamlin   WDCPF       1408, 1424 Hamlin Avenue & 2013 Murcott Drive   Saint Cloud   FL   34771   Industrial   Flex   2004    
32   Brickyard Square   RMF       24 Calef Highway   Epping   NH   03042   Retail   Anchored   2011    
33   Dos Santos Apartments   WFB       3541 Peerless Place   El Paso   TX   79925   Multifamily   Garden   1984    
34   Villa Bella   RMF       15894 19 Mile Road   Clinton Township   MI   48038   Multifamily   Independent Living   2007    
35   Bayview Office Building   WFB       15550 Lightwave Drive   Clearwater   FL   33760   Office   Suburban   1998    
36   Casa Nube   RMF       9700 Court Glen Drive   Houston   TX   77099   Multifamily   Garden   1982    
37   Homewood Suites - Tallahassee   WFB       2987 Apalachee Parkway   Tallahassee   FL   32301   Hospitality   Limited Service   2002    
38   San Mateo Apartments   WFB       9300 Viscount Boulevard   El Paso   TX   79925   Multifamily   Garden   1973    
39   Brittany Bay II   WDCPF       14925 Lighthouse Road   Naples   FL   34119   Multifamily   Garden   2003    
40   Nexus Town Center   WFB       3400, 3410, 3430, 3450, 3470-3490 La Sierra Avenue   Riverside   CA   92503   Retail   Anchored   1988   2007
41   Cathedral Place - Parking   WDCPF       520 East Mason Street   Milwaukee   WI   53202   Other   Parking Garage   2003    
42   Indiana Village   SPREF       701 North Indiana Avenue   Lubbock   TX   79415   Multifamily   Garden   1982    
43   Fahrens Park Plaza   WFB       3376 North State Highway 59   Merced   CA   95348   Mixed Use   Office/Retail   2008    
44   Causeway Corporate Centre   RMF       1800 Southeast 10th Avenue   Fort Lauderdale   FL   33316   Office   Suburban   2003    
45   TownePlace Suites St. George by Marriott   SPREF       251 South 1470 East   Saint George   UT   84790   Hospitality   Extended-stay   2008   2015
46   IRG - Ellsworth Bailey Saratoga   WFB       Various   Various   OH   Various   Industrial   Warehouse   Various   Various
46.01   Saratoga II   WFB       3021 Saratoga Avenue Southwest   Canton   OH   44706   Industrial   Warehouse   2001    
46.02   Saratoga I   WFB       3026 Saratoga Avenue Southwest   Canton   OH   44706   Industrial   Warehouse   2001    
46.03   Ellsworth Bailey Lordstown   WFB       1789 Ellsworth Bailey Road   Warren   OH   44481   Industrial   Warehouse   1994   2012
47   39-60 54th Street Owners, Inc.   NCB       39-60 54th Street   Woodside   NY   11377   Multifamily   Cooperative   1961   2010
48   Courtyard by Marriott - Shawnee   SPREF       17250 Midland Drive   Shawnee   KS   66217   Hospitality   Full Service   2004   2015
49   Athens Gate Apartments   WFB       4554 Hercules Avenue   El Paso   TX   79904   Multifamily   Garden   1977    
50   Sand Pebble Apartments   WFB       11280 Pebble Hills Boulevard   El Paso   TX   79925   Multifamily   Garden   1983    
51   Trojan Storage of Oxnard   WFB       1801 Eastman Avenue   Oxnard   CA   93030   Self Storage   Self Storage   2003    
52   CVS - Lynn, MA   WFB       65 Boston Street   Lynn   MA   01904   Retail   Single Tenant   2014    
53   Gilbert Crossing   WFB       835-865 North Gilbert Road; 50 East Guadalupe Road   Gilbert   AZ   85234   Retail   Anchored   2000    
54   1321 Harbor Bay Parkway   WFB       1321 Harbor Bay Parkway   Alameda   CA   94502   Office   Suburban   1984   2014
55   Casa Cruz   RMF       6727 Telephone Road   Houston   TX   77061   Multifamily   Garden   1972    
56   Best Western Plus - Windsor Gardens   RMF       11360 U.S. Highway 1   Palm Beach Gardens FL   33408   Hospitality   Limited Service   1990   2014
57   Oak Tree Plaza   RMF       3000 Danville Boulevard   Alamo   CA   94507   Retail   Unanchored   1999    
58   Peppertree Lane Apartments   WDCPF       2800 University Boulevard South   Jacksonville   FL   32216   Multifamily   Garden   1972    
59   8211 Town Center Drive   WFB       8211 Town Center Drive   Nottingham   MD   21236   Office   Suburban   1988   1998
60   Staybridge Suites Indianapolis Airport   RMF       6295 Cambridge Way   Plainfield   IN   46168   Hospitality   Extended Stay   2007    
61   Austin Heights Shopping Center   NCB       1533 Austin Highway   San Antonio   TX   78218   Retail   Unanchored   1984   2004
62   Walgreens - Duncanville, TX   WFB       750 West Wheatland Road   Duncanville   TX   75116   Retail   Single Tenant   2014    
63   Trojan Storage of Roseville   WFB       1299 Baseline Road   Roseville   CA   95747   Self Storage   Self Storage   2008    
64   Lakeside Plaza   WFB       501 Belt Line Road   Collinsville   IL   62234   Retail   Anchored   1979   1996
65   Green Acres MHP   WFB       800 State Route 212   Michigan City   IN   46360   Manufactured Housing Community   Manufactured Housing Community   1960    
66   Mendicino Green Apartment Corp.   NCB       1570 & 1600 Grand Avenue   North Baldwin   NY   11510   Multifamily   Cooperative   1960   2011
67   Walgreens - Richmond Heights   RMF       751 Richmond Road   Richmond Heights   OH   44143   Retail   Single Tenant   2004    
68   Rivertown Center   WFB       3845 Rivertown Parkway Southwest   Grandville   MI   49418   Retail   Anchored   2000    
69   Bristol House, Inc.   NCB       10 Nosband Avenue   White Plains   NY   10605   Multifamily   Cooperative   1930   2000
70   Storaway Self Storage - Nashville   WFB       7141 Charlotte Pike   Nashville   TN   37209   Self Storage   Self Storage   2000    
71   Bella Luna / San Lucas   SPREF       6111 & 6160 Glenmont Drive   Houston   TX   77081   Multifamily   Garden   1969    
72   Seacoast Self Storage   RMF       233 Route 107   Seabrook   NH   03874   Self Storage   Self Storage   1983    
73   230 Garth Road Owners, Inc.   NCB       230, 240, 250 & 260 Garth Road   Scarsdale   NY   10583   Multifamily   Cooperative   1963   1995
74   Comfort Suites - Near the Galleria   RMF       6221 Richmond Avenue   Houston   TX   77057   Hospitality   Limited Service   1996   2014
75   Sandstone Apartments   RMF       190 North Old Corry Field Road   Pensacola   FL   32507   Multifamily   Garden   1966   2013
76   Tieton Village   WFB       3700-3710 Tieton Drive   Yakima   WA   98902   Retail   Anchored   1969   2008
77   Highland Terrace Housing Development Fund Corporation NCB       101 Highland Avenue   Yonkers   NY   10705   Multifamily   Cooperative   1969   2010
78   Cooperstown Commons Shopping Center   RMF       5 Commons Drive   Hartwick   NY   13326   Retail   Anchored   1993    
79   Lake Lucina Shopping Center   NCB       6044 Merrill Road   Jacksonville   FL   32277   Retail   Anchored   1961   2010
80   Silver Bridge Plaza   SPREF       305-612 Silver Bridge Plaza   Gallipolis   OH   45631   Retail   Anchored   1971    
81   Karen Gardens Apartment Corp.   NCB       86-05 60th Road   Elmhurst   NY   11373   Multifamily   Cooperative   1961   2007
82   East Haven Self Storage   RMF       625 Main Street   East Haven   CT   06512   Self Storage   Self Storage   2001    
83   Walgreens - Milwaukee   WFB       6442 North 76th Street   Milwaukee   WI   53223   Retail   Single Tenant   2004    
84   Haggen Food & Pharmacy   SPREF       1128 North Miller Street   Wenatchee   WA   98801   Retail   Single Tenant   1991   2015
85   Sycamore Terrace   RMF       316 & 320 Sycamore Avenue   Vista   CA   92803   Retail   Shadow Anchored   2006    
86   Ramona Plaza Shopping Center   WFB       1411 - 1453 Main Street   Ramona   CA   92065   Retail   Shadow Anchored   1980    
87   All A/C Self Storage   RMF       2745 Lake Worth Road   Palm Springs   FL   33461   Self Storage   Self Storage   1966; 2004    
88   Pecue MHC   WFB       7550 Pecue Lane   Baton Rouge   LA   70809   Manufactured Housing Community   Manufactured Housing Community   1983    
89   Regency Park Owners Corp.   NCB       25 Lake Street   White Plains   NY   10603   Multifamily   Cooperative   1969   2000
90   Storaway Self Storage - Deltona II   WFB       2969 Howland Boulevard   Deltona   FL   32725   Self Storage   Self Storage   2003    
91   Lakewood Place Shopping Center   WFB       15000 Detroit Avenue   Lakewood   OH   44107   Retail   Unanchored   1920   2008
92   Hacienda Heights Apartments   WFB       14960 Clark Avenue   Hacienda Heights   CA   91745   Multifamily   Garden   2004    
93   Nagle House, Inc.   NCB       240-250 Nagle Avenue   New York   NY   10034   Multifamily   Cooperative   1961   1997
94   Walgreens - Warrensburg, MO   WFB       621 North Maguire Street   Warrensburg   MO   64093   Retail   Single Tenant   2004    
95   230 Tenants Corporation   NCB       230 East 50th Street   New York   NY   10022   Multifamily   Cooperative   1927   1995
96   Shackelford Center   WFB       1092, 1150 & 1160 Shackelford Road   Florissant   MO   63031   Retail   Anchored   1981    
97   De La Cruz Professional Center   WFB       3114 Lee Boulevard   Lehigh Acres   FL   33971   Retail   Unanchored   2005    
98   Folcroft Self Storage   RMF       1601 Delmar Drive   Folcroft   PA   19032   Self Storage   Self Storage   2008    
99   Storaway Self Storage - Palm Bay   WFB       6120 Minton Road   Palm Bay   FL   32907   Self Storage   Self Storage   2001    
100   Bowen Tower Apartments   NCB       6140 Raytown Road   Raytown   MO   64133   Multifamily   High Rise   1963   2010
101   321 West 90th St. Owners Corp.   NCB       321 West 90th Street   New York   NY   10024   Multifamily   Cooperative   1929   2003
102   West Friendship Shopping Center   NCB       12800 Frederick Road   West Friendship   MD   21794   Retail   Unanchored   1980   1988
103   Crestview Self Storage   WFB       12515 East Central Avenue   Wichita   KS   67206   Self Storage   Self Storage   2007   2015
104   Denn Owners Corporation   NCB       2835 Webb Avenue   Bronx   NY   10468   Multifamily   Cooperative   1957   1994
105   Moundsville Plaza   SPREF       303 Lafayette Avenue   Moundsville   WV   26041   Retail   Anchored   1974    
106   Storaway Self Storage- Deltona I   WFB       1381 Howland Boulevard   Deltona   FL   32738   Self Storage   Self Storage   2001    
107   Sedona Peak Apartments   WFB       1901 Brown Street   El Paso   TX   79902   Multifamily   Garden   1973    
108   Sea Breeze Town Houses Owners, Inc.   NCB       165 East Broadway   Long Beach   NY   11561   Multifamily   Cooperative   1986   2000
109   Willow Lake Shops   NCB       2945 and 2951 Watson Boulevard   Warner Robins   GA   31093   Retail   Shadow Anchored   2007    
110   Wickham Park Commons   WFB       3600 North Wickham Road   Melbourne   FL   32935   Retail   Unanchored   2008    
111   Crown Pointe Plaza   NCB       7914 Culebra Road   San Antonio   TX   78251   Retail   Unanchored   1985   2002
112   Hartsdale Executive House, Inc.   NCB       45 East Hartsdale Avenue   Hartsdale   NY   10530   Multifamily   Cooperative   1961    
113   25 Chapel Corp.   NCB       25 Chapel Place   Great Neck   NY   11021   Multifamily   Cooperative   1965   2003
114   Market Place Village   NCB       1660-1674 Market Place Boulevard   Cumming   GA   30041   Retail   Shadow Anchored   2008    
115   Kingstowne Shops   WFB       11745 Jefferson Avenue   Newport News   VA   23606   Retail   Anchored   1990    
116   109-111 N. Broadway Apt. Corp.   NCB       109-111 North Broadway   White Plains   NY   10603   Multifamily   Cooperative   1948   2000
117   40 Prospect Park West Owners Corp.   NCB       40 Prospect Park West   Brooklyn   NY   11215   Multifamily   Cooperative   1942   2007
118   Shops of Orland Park   WFB       11229-11255 West 143rd Street   Orland Park   IL   60467   Retail   Unanchored   2003    
119   Victorville Retail Center   WFB       14190 Bear Valley Road   Victorville   CA   92392   Retail   Unanchored   2003    
120   6 West 20th St. Tenants Corp.   NCB       6 West 20th Street   New York   NY   10011   Multifamily   Cooperative   1907   2000
121   50-22 Owners Ltd.   NCB       50-22 40th Street   Sunnyside   NY   11104   Multifamily   Cooperative   1960   1994
122   585 McLean Owners, Inc.   NCB       585 McLean Avenue   Yonkers   NY   10705   Multifamily   Cooperative   1953   1999
123   12 West 17th St. Tenants' Corp.   NCB       12 West 17th Street   New York   NY   10011   Multifamily   Cooperative   1911   2008
124   Gillespie Field Business Park   WFB       1965 Gillespie Way   El Cajon   CA   92020   Industrial   Flex   2004    
125   Waters at West End, Inc.   NCB       116-118 West End Avenue   Freeport   NY   11520   Multifamily   Cooperative   1984   2005
126   Jones St. Owners Corporation   NCB       9 Jones Street   New York   NY   10014   Multifamily   Cooperative   1902   1999
127   Big Lots Plaza   WFB       911 Woodland Boulevard   DeLand   FL   32720   Retail   Anchored   1970    
128   30 Bond Street Owners Corp.   NCB       30 Bond Street   New York   NY   10012   Multifamily   Cooperative   1892   1998
129   166 West 76th Apartment Corp.   NCB       166 West 76th Street   New York   NY   10023   Multifamily   Cooperative   1951   2014
130   Hanna Shoppes   WFB       3915 Madison Avenue   Indianapolis   IN   46227   Retail   Unanchored   1997    
131   Carroll Gardens Owners, Corp.   NCB       510-512 Kappock Street   Bronx   NY   10463   Multifamily   Cooperative   1948   2000
132   170 East 92nd Street Owners, Inc.   NCB       170 East 92nd Street   New York   NY   10128   Multifamily   Cooperative   1889   2014
133   17 Warren Street Tenants Corporation   NCB       17 Warren Street   New York   NY   10007   Multifamily   Cooperative   1890   2006

 

 
 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES                        

 

Mortgage Loan Number   Property Name   Number of Units   Unit of Measure   Cut-off Date Balance Per Unit/SF   Original Balance ($)   Cut-off Date Balance ($)   % of Aggregate
Cut-off Date
Balance
  Maturity Date or ARD Balloon Payment ($)   ARD Loan   Origination Date   First Pay Date
1   Hutchinson Metro Center I   422,452   Sq. Ft.   237   100,000,000   100,000,000   8.5%   86,924,899   N   5/12/2015   7/11/2015
2   Cathedral Place   219,778   Sq. Ft.   182   39,900,000   39,900,000   3.4%   33,732,316   N   2/10/2015   4/1/2015
3   150 Royall Street   259,341   Sq. Ft.   147   38,187,500   38,187,500   3.2%   34,738,587   N   5/27/2015   7/11/2015
4   WPC Self Storage VII   650,686   Sq. Ft.   57   37,245,000   37,245,000   3.2%   37,245,000   N   5/27/2015   7/11/2015
4.01   Extra Space Louisville KY   103,497   Sq. Ft.       6,607,250   6,607,250   0.6%                
4.02   Extra Space Las Vegas NV   74,045   Sq. Ft.       6,370,000   6,370,000   0.5%                
4.03   CubeSmart Joan Panama City Beach FL   86,426   Sq. Ft.       6,175,000   6,175,000   0.5%                
4.04   CubeSmart Tallahassee FL   118,780   Sq. Ft.       4,923,750   4,923,750   0.4%                
4.05   Extra Space Lady Lake FL   68,750   Sq. Ft.       3,948,750   3,948,750   0.3%                
4.06   CubeSmart Crystal Lake IL   58,157   Sq. Ft.       2,632,500   2,632,500   0.2%                
4.07   CubeSmart Hutchinson Panama City Beach FL   42,301   Sq. Ft.       2,622,750   2,622,750   0.2%                
4.08   Extra Space Lilburn GA   66,372   Sq. Ft.       2,340,000   2,340,000   0.2%                
4.09   Extra Space Stockbridge GA   32,358   Sq. Ft.       1,625,000   1,625,000   0.1%                
5   Queens' MarketPlace   130,925   Sq. Ft.   267   35,000,000   35,000,000   3.0%   35,000,000   N   5/21/2015   7/11/2015
6   El Sol Brillante and Laguna Del Sol Apartments   792   Units   36,301   28,750,000   28,750,000   2.4%   26,223,697   N   4/30/2015   6/6/2015
6.01   Laguna Del Sol Apartments   400   Units       14,868,672   14,868,672   1.3%                
6.02   El Sol Brillante Apartments   392   Units       13,881,328   13,881,328   1.2%                
7   Country Club Center   64,971   Sq. Ft.   416   27,000,000   27,000,000   2.3%   21,749,397   N   6/1/2015   7/11/2015
8   Parkway Crossing East Shopping Center   143,330   Sq. Ft.   183   26,250,000   26,216,058   2.2%   20,953,455   N   5/1/2015   6/11/2015
9   Olmsted Plaza Shopping Center   255,902   Sq. Ft.   100   25,500,000   25,500,000   2.2%   23,181,895   N   4/7/2015   6/6/2015
10   Hall Office Park   142,761   Sq. Ft.   179   25,500,000   25,500,000   2.2%   21,013,831   N   5/29/2015   7/11/2015
11   Dulles North Corporate Parks   159,601   Sq. Ft.   156   25,000,000   24,956,509   2.1%   18,219,576   N   5/6/2015   6/11/2015
11.01   Dulles North Corporate Park 5   80,391   Sq. Ft.       15,000,000   14,973,905   1.3%                
11.02   Dulles North Corporate Park 2   79,210   Sq. Ft.       10,000,000   9,982,604   0.8%                
12   Coastal Village Apartments   800   Beds   30,000   24,000,000   24,000,000   2.0%   20,401,193   N   1/29/2015   3/6/2015
13   Foothills Park Place   132,496   Sq. Ft.   174   23,000,000   23,000,000   2.0%   23,000,000   N   4/3/2015   5/11/2015
14   Smiths Medical   182,250   Sq. Ft.   122   22,250,000   22,250,000   1.9%   20,352,819   N   5/8/2015   6/6/2015
15   Hunterstone Apartments   288   Units   65,972   19,000,000   19,000,000   1.6%   16,980,017   N   5/1/2015   6/6/2015
16   Magnolia Marketplace   97,267   Sq. Ft.   194   18,910,000   18,885,708   1.6%   15,110,641   N   4/17/2015   6/1/2015
17   Norfolk Commerce Park   331,966   Sq. Ft.   54   18,000,000   18,000,000   1.5%   15,712,192   N   6/1/2015   7/1/2015
18   Summer Bend Apartments   300   Units   58,333   17,500,000   17,500,000   1.5%   15,384,543   N   5/19/2015   7/6/2015
19   Baywoods of Annapolis   147   Units   112,245   16,500,000   16,500,000   1.4%   13,433,254   N   5/28/2015   7/1/2015
20   Rock Hill Hampton Inn   163   Rooms   98,160   16,000,000   16,000,000   1.4%   12,680,535   N   5/28/2015   7/11/2015
21   Louisville Plaza   194,430   Sq. Ft.   80   15,500,000   15,500,000   1.3%   15,500,000   N   5/7/2015   6/6/2015
22   Marquis Place   118   Units   127,119   15,000,000   15,000,000   1.3%   12,388,396   N   3/18/2015   5/6/2015
23   Riverside Technology Park A & B   165,480   Sq. Ft.   89   14,750,000   14,750,000   1.3%   11,815,094   N   5/29/2015   7/11/2015
24   Maricopa Fiesta   92,936   Sq. Ft.   149   13,825,000   13,825,000   1.2%   12,048,917   N   4/3/2015   5/6/2015
25   Dunwoody Place   103,053   Sq. Ft.   126   13,000,000   13,000,000   1.1%   11,013,300   N   5/11/2015   6/11/2015
26   Jackson Square Apartments   160   Units   79,219   12,675,000   12,675,000   1.1%   9,365,498   N   5/21/2015   7/6/2015
27   Shops at Doral   27,839   Sq. Ft.   449   12,500,000   12,500,000   1.1%   11,431,400   N   5/6/2015   6/6/2015
28   Solano Apartments   262   Units   45,802   12,000,000   12,000,000   1.0%   10,938,055   N   5/29/2015   7/6/2015
29   Riverchase Apartments   216   Units   55,556   12,000,000   12,000,000   1.0%   11,212,712   N   5/1/2015   6/6/2015
30   Old Mills   248   Units   48,387   12,000,000   12,000,000   1.0%   10,950,733   N   3/31/2015   5/6/2015
31   Ozinus Realty Property Portfolio   406,436   Sq. Ft.   28   11,510,000   11,510,000   1.0%   11,510,000   N   6/1/2015   7/1/2015
31.01   Shiloh Crossing   71,640   Sq. Ft.       2,810,000   2,810,000   0.2%                
31.02   Texas Star   78,423   Sq. Ft.       1,900,000   1,900,000   0.2%                
31.03   Pitney Bowes   92,659   Sq. Ft.       1,900,000   1,900,000   0.2%                
31.04   Towne Crest Village   19,955   Sq. Ft.       1,750,000   1,750,000   0.1%                
31.05   Eagle Plaza   29,695   Sq. Ft.       1,200,000   1,200,000   0.1%                
31.06   Palmetto   63,164   Sq. Ft.       1,100,000   1,100,000   0.1%                
31.07   Hamlin   50,900   Sq. Ft.       850,000   850,000   0.1%                
32   Brickyard Square   174,431   Sq. Ft.   209   11,450,000   11,450,000   1.0%   10,026,081   N   4/14/2015   6/6/2015
33   Dos Santos Apartments   274   Units   40,511   11,100,000   11,100,000   0.9%   8,859,808   N   6/1/2015   7/11/2015
34   Villa Bella   128   Units   79,019   10,126,000   10,114,439   0.9%   8,241,746   N   4/30/2015   6/6/2015
35   Bayview Office Building   94,144   Sq. Ft.   105   9,900,000   9,887,773   0.8%   7,961,371   N   5/5/2015   6/11/2015
36   Casa Nube   373   Units   25,469   9,500,000   9,500,000   0.8%   7,660,548   N   5/22/2015   7/6/2015
37   Homewood Suites - Tallahassee   94   Rooms   100,890   9,500,000   9,483,700   0.8%   6,944,737   N   5/1/2015   6/11/2015
38   San Mateo Apartments   248   Units   38,085   9,445,000   9,445,000   0.8%   7,552,263   N   6/1/2015   7/11/2015
39   Brittany Bay II   208   Units   45,192   9,400,000   9,400,000   0.8%   7,463,854   N   5/15/2015   7/1/2015
40   Nexus Town Center   55,779   Sq. Ft.   168   9,360,000   9,347,420   0.8%   7,423,053   N   4/30/2015   6/11/2015
41   Cathedral Place - Parking   941   Spaces   9,777   9,200,000   9,200,000   0.8%   7,777,877   N   2/10/2015   4/1/2015
42   Indiana Village   288   Units   31,944   9,200,000   9,200,000   0.8%   8,368,443   N   3/31/2015   5/6/2015
43   Fahrens Park Plaza   87,735   Sq. Ft.   104   9,100,000   9,100,000   0.8%   7,862,620   N   4/21/2015   6/11/2015
44   Causeway Corporate Centre   46,116   Sq. Ft.   195   9,000,000   8,989,249   0.8%   7,275,429   N   5/11/2015   6/6/2015
45   TownePlace Suites St. George by Marriott   84   Rooms   91,989   7,750,000   7,727,050   0.7%   6,005,157   N   3/30/2015   5/6/2015
46   IRG - Ellsworth Bailey Saratoga   281,321   Sq. Ft.   27   7,700,000   7,700,000   0.7%   5,565,686   N   5/29/2015   7/11/2015
46.01   Saratoga II   102,000   Sq. Ft.       3,200,000   3,200,000   0.3%                
46.02   Saratoga I   82,877   Sq. Ft.       2,400,000   2,400,000   0.2%                
46.03   Ellsworth Bailey Lordstown   96,444   Sq. Ft.       2,100,000   2,100,000   0.2%                
47   39-60 54th Street Owners, Inc.   222   Units   34,572   7,675,000   7,675,000   0.7%   6,736,447   N   5/20/2015   7/1/2015
48   Courtyard by Marriott - Shawnee   90   Rooms   84,222   7,580,000   7,580,000   0.6%   6,396,947   N   5/28/2015   7/6/2015
49   Athens Gate Apartments   233   Units   32,275   7,520,000   7,520,000   0.6%   6,023,696   N   6/1/2015   7/11/2015
50   Sand Pebble Apartments   208   Units   36,010   7,490,000   7,490,000   0.6%   5,989,037   N   6/1/2015   7/11/2015
51   Trojan Storage of Oxnard   99,753   Sq. Ft.   74   7,425,000   7,425,000   0.6%   5,962,292   N   5/15/2015   7/11/2015
52   CVS - Lynn, MA   12,900   Sq. Ft.   558   7,200,000   7,200,000   0.6%   7,200,000   N   5/29/2015   7/11/2015
53   Gilbert Crossing   62,542   Sq. Ft.   112   7,033,000   7,033,000   0.6%   5,933,322   N   4/21/2015   6/11/2015
54   1321 Harbor Bay Parkway   50,177   Sq. Ft.   140   7,000,000   7,000,000   0.6%   5,926,954   N   5/6/2015   6/11/2015
55   Casa Cruz   262   Units   26,336   6,900,000   6,900,000   0.6%   5,883,963   N   5/11/2015   6/6/2015
56   Best Western Plus - Windsor Gardens   83   Rooms   79,277   6,580,000   6,580,000   0.6%   5,159,869   N   4/30/2015   6/6/2015
57   Oak Tree Plaza   16,533   Sq. Ft.   393   6,500,000   6,500,000   0.6%   5,785,528   N   4/8/2015   5/6/2015
58   Peppertree Lane Apartments   168   Units   37,946   6,375,000   6,375,000   0.5%   5,543,845   N   5/8/2015   7/1/2015
59   8211 Town Center Drive   69,401   Sq. Ft.   89   6,200,000   6,200,000   0.5%   4,530,274   N   5/29/2015   7/11/2015
60   Staybridge Suites Indianapolis Airport   88   Rooms   68,182   6,000,000   6,000,000   0.5%   4,613,420   N   4/16/2015   6/6/2015
61   Austin Heights Shopping Center   59,932   Sq. Ft.   100   6,000,000   6,000,000   0.5%   5,112,108   N   5/29/2015   7/1/2015
62   Walgreens - Duncanville, TX   14,490   Sq. Ft.   380   5,500,000   5,500,000   0.5%   4,845,091   N   5/19/2015   7/11/2015
63   Trojan Storage of Roseville   77,740   Sq. Ft.   70   5,425,000   5,418,226   0.5%   4,355,022   N   5/8/2015   6/11/2015
64   Lakeside Plaza   127,701   Sq. Ft.   42   5,360,000   5,360,000   0.5%   4,625,166   N   5/11/2015   6/11/2015
65   Green Acres MHP   212   Pads   25,000   5,300,000   5,300,000   0.5%   4,382,645   N   5/29/2015   7/11/2015
66   Mendicino Green Apartment Corp.   107   Units   49,490   5,300,000   5,295,400   0.4%   4,598,823   N   4/28/2015   6/1/2015
67   Walgreens - Richmond Heights   13,216   Sq. Ft.   381   5,040,000   5,040,000   0.4%   4,385,231   N   4/10/2015   5/6/2015
68   Rivertown Center   60,876   Sq. Ft.   82   5,000,000   5,000,000   0.4%   4,234,713   N   5/8/2015   6/11/2015
69   Bristol House, Inc.   71   Units   70,318   5,000,000   4,992,556   0.4%   3,893,530   N   4/30/2015   6/1/2015
70   Storaway Self Storage - Nashville   80,380   Sq. Ft.   62   4,975,000   4,975,000   0.4%   4,975,000   N   5/22/2015   7/11/2015
71   Bella Luna / San Lucas   780   Units   26,057   5,000,000   4,957,123   0.4%   4,533,711   N   11/10/2014   1/6/2015
72   Seacoast Self Storage   55,270   Sq. Ft.   88   4,880,000   4,874,287   0.4%   3,957,106   N   4/17/2015   6/6/2015
73   230 Garth Road Owners, Inc.   343   Units   13,245   4,550,000   4,543,115   0.4%   3,532,266   N   4/22/2015   6/1/2015
74   Comfort Suites - Near the Galleria   62   Rooms   69,883   4,340,000   4,332,758   0.4%   3,192,023   N   4/15/2015   6/6/2015
75   Sandstone Apartments   172   Units   24,395   4,200,000   4,195,936   0.4%   3,896,642   N   4/28/2015   6/6/2015
76   Tieton Village   61,225   Sq. Ft.   65   4,000,000   4,000,000   0.3%   3,632,686   N   5/4/2015   6/11/2015
77   Highland Terrace Housing Development Fund Corporation 96   Units   41,609   4,000,000   3,994,451   0.3%   3,154,849   N   4/21/2015   6/1/2015
78   Cooperstown Commons Shopping Center   55,489   Sq. Ft.   71   3,950,000   3,950,000   0.3%   3,066,842   N   3/19/2015   5/6/2015
79   Lake Lucina Shopping Center   54,986   Sq. Ft.   68   3,787,500   3,762,984   0.3%   3,065,311   N   12/11/2014   2/10/2015
80   Silver Bridge Plaza   132,148   Sq. Ft.   28   3,750,000   3,750,000   0.3%   2,873,589   N   3/19/2015   5/6/2015
81   Karen Gardens Apartment Corp.   67   Units   54,478   3,650,000   3,650,000   0.3%   2,854,042   N   5/15/2015   7/1/2015
82   East Haven Self Storage   33,600   Sq. Ft.   102   3,420,000   3,416,086   0.3%   2,782,663   N   4/27/2015   6/6/2015
83   Walgreens - Milwaukee   14,490   Sq. Ft.   227   3,290,000   3,284,296   0.3%   2,399,543   Y   5/11/2015   6/11/2015
84   Haggen Food & Pharmacy   42,630   Sq. Ft.   75   3,200,000   3,200,000   0.3%   2,577,168   Y   5/22/2015   7/6/2015
85   Sycamore Terrace   10,543   Sq. Ft.   302   3,188,000   3,188,000   0.3%   2,928,003   N   4/30/2015   6/6/2015
86   Ramona Plaza Shopping Center   21,625   Sq. Ft.   147   3,185,000   3,185,000   0.3%   2,556,663   N   5/28/2015   7/11/2015
87   All A/C Self Storage   57,145   Sq. Ft.   55   3,150,000   3,150,000   0.3%   2,628,834   N   5/29/2015   7/6/2015
88   Pecue MHC   140   Pads   22,472   3,150,000   3,146,084   0.3%   2,530,501   N   4/30/2015   6/11/2015
89   Regency Park Owners Corp.   65   Units   47,692   3,100,000   3,100,000   0.3%   2,429,462   N   5/28/2015   7/1/2015
90   Storaway Self Storage - Deltona II   70,125   Sq. Ft.   43   3,000,000   3,000,000   0.3%   3,000,000   N   5/22/2015   7/11/2015
91   Lakewood Place Shopping Center   12,993   Sq. Ft.   231   3,000,000   3,000,000   0.3%   2,555,363   N   5/28/2015   7/11/2015
92   Hacienda Heights Apartments   25   Units   119,845   3,000,000   2,996,129   0.3%   2,395,536   N   5/5/2015   6/11/2015
93   Nagle House, Inc.   179   Units   16,736   3,000,000   2,995,812   0.3%   2,363,512   N   4/10/2015   6/1/2015
94   Walgreens - Warrensburg, MO   14,490   Sq. Ft.   203   2,945,000   2,945,000   0.3%   2,578,857   N   5/29/2015   7/11/2015
95   230 Tenants Corporation   43   Units   67,442   2,900,000   2,900,000   0.2%   2,900,000   N   6/1/2015   7/1/2015
96   Shackelford Center   49,635   Sq. Ft.   57   2,840,000   2,836,288   0.2%   2,262,907   N   4/30/2015   6/11/2015
97   De La Cruz Professional Center   27,980   Sq. Ft.   101   2,835,000   2,831,476   0.2%   2,586,692   N   5/11/2015   6/11/2015
98   Folcroft Self Storage   45,350   Sq. Ft.   62   2,800,000   2,800,000   0.2%   2,270,317   N   5/13/2015   7/6/2015
99   Storaway Self Storage - Palm Bay   68,350   Sq. Ft.   40   2,725,000   2,725,000   0.2%   2,725,000   N   5/22/2015   7/11/2015
100   Bowen Tower Apartments   91   Units   29,893   2,737,500   2,720,274   0.2%   2,226,853   N   12/5/2014   2/1/2015
101   321 West 90th St. Owners Corp.   50   Units   50,000   2,500,000   2,500,000   0.2%   1,964,381   N   6/1/2015   7/1/2015
102   West Friendship Shopping Center   18,780   Sq. Ft.   127   2,400,000   2,393,832   0.2%   1,933,304   N   3/19/2015   5/1/2015
103   Crestview Self Storage   59,640   Sq. Ft.   40   2,400,000   2,390,410   0.2%   971,634   N   5/1/2015   6/11/2015
104   Denn Owners Corporation   73   Units   30,640   2,250,000   2,236,684   0.2%   1,779,443   N   1/14/2015   3/1/2015
105   Moundsville Plaza   105,351   Sq. Ft.   21   2,225,000   2,225,000   0.2%   1,718,114   N   3/17/2015   5/6/2015
106   Storaway Self Storage- Deltona I   44,105   Sq. Ft.   48   2,100,000   2,100,000   0.2%   2,100,000   N   5/22/2015   7/11/2015
107   Sedona Peak Apartments   76   Units   26,645   2,025,000   2,025,000   0.2%   1,619,200   N   6/1/2015   7/11/2015
108   Sea Breeze Town Houses Owners, Inc.   16   Units   125,000   2,000,000   2,000,000   0.2%   2,000,000   N   5/21/2015   7/1/2015
109   Willow Lake Shops   24,295   Sq. Ft.   82   2,000,000   2,000,000   0.2%   1,667,106   N   3/9/2015   5/1/2015
110   Wickham Park Commons   15,218   Sq. Ft.   129   1,960,000   1,960,000   0.2%   1,669,052   N   5/27/2015   7/11/2015
111   Crown Pointe Plaza   32,789   Sq. Ft.   57   1,875,000   1,875,000   0.2%   1,557,770   N   2/27/2015   4/1/2015
112   Hartsdale Executive House, Inc.   84   Units   21,429   1,800,000   1,800,000   0.2%   1,418,037   N   5/4/2015   7/1/2015
113   25 Chapel Corp.   40   Units   44,933   1,800,000   1,797,326   0.2%   1,402,206   N   4/28/2015   6/1/2015
114   Market Place Village   14,594   Sq. Ft.   116   1,700,000   1,700,000   0.1%   1,404,092   N   2/4/2015   4/1/2015
115   Kingstowne Shops   23,326   Sq. Ft.   70   1,625,000   1,622,953   0.1%   1,302,662   N   4/28/2015   6/11/2015
116   109-111 N. Broadway Apt. Corp.   51   Units   31,725   1,625,000   1,617,987   0.1%   1,279,775   N   2/26/2015   4/1/2015
117   40 Prospect Park West Owners Corp.   55   Units   29,049   1,600,000   1,597,686   0.1%   1,252,561   N   4/30/2015   6/1/2015
118   Shops of Orland Park   15,887   Sq. Ft.   98   1,550,000   1,550,000   0.1%   1,324,890   N   5/21/2015   7/11/2015
119   Victorville Retail Center   11,615   Sq. Ft.   129   1,500,000   1,500,000   0.1%   1,500,000   N   4/9/2015   5/11/2015
120   6 West 20th St. Tenants Corp.   14   Units   106,989   1,500,000   1,497,853   0.1%   1,176,485   N   4/16/2015   6/1/2015
121   50-22 Owners Ltd.   47   Units   31,833   1,500,000   1,496,129   0.1%   1,308,758   N   2/2/2015   4/1/2015
122   585 McLean Owners, Inc.   41   Units   34,146   1,400,000   1,400,000   0.1%   1,221,063   N   5/29/2015   7/1/2015
123   12 West 17th St. Tenants' Corp.   11   Units   126,960   1,400,000   1,396,560   0.1%   1,228,091   N   2/27/2015   4/1/2015
124   Gillespie Field Business Park   17,580   Sq. Ft.   74   1,310,000   1,308,421   0.1%   1,057,516   N   5/11/2015   6/11/2015
125   Waters at West End, Inc.   40   Units   30,537   1,225,000   1,221,493   0.1%   967,558   N   3/30/2015   5/1/2015
126   Jones St. Owners Corporation   7   Units   170,677   1,200,000   1,194,739   0.1%   942,254   N   2/17/2015   4/1/2015
127   Big Lots Plaza   36,389   Sq. Ft.   33   1,195,000   1,192,867   0.1%   979,515   N   5/6/2015   6/11/2015
128   30 Bond Street Owners Corp.   6   Units   190,830   1,150,000   1,144,978   0.1%   903,668   N   2/26/2015   4/1/2015
129   166 West 76th Apartment Corp.   34   Units   32,260   1,100,000   1,096,839   0.1%   868,189   N   3/31/2015   5/1/2015
130   Hanna Shoppes   16,168   Sq. Ft.   65   1,050,000   1,048,677   0.1%   841,720   N   4/21/2015   6/11/2015
131   Carroll Gardens Owners, Corp.   32   Units   31,250   1,000,000   1,000,000   0.1%   788,673   N   5/26/2015   7/1/2015
132   170 East 92nd Street Owners, Inc.   18   Units   44,444   800,000   800,000   0.1%   630,004   N   5/20/2015   7/1/2015
133   17 Warren Street Tenants Corporation   6   Units   125,000   750,000   750,000   0.1%   750,000   N   1/29/2015   3/1/2015

 

 
 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES                        

 

Mortgage Loan Number   Property Name   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
1   Hutchinson Metro Center I   6/11/2018   7/11/2018   6/11/2025       4.20000%   TBD   TBD   TBD   TBD   4.20000%
2   Cathedral Place   3/1/2017   4/1/2017   3/1/2025       4.12500%   TBD   TBD   TBD   TBD   4.12500%
3   150 Royall Street   6/11/2020   7/11/2020   6/11/2025       4.14000%   TBD   TBD   TBD   TBD   4.14000%
4   WPC Self Storage VII   6/11/2025       6/11/2025       4.30000%   TBD   TBD   TBD   TBD   4.30000%
4.01   Extra Space Louisville KY                                        
4.02   Extra Space Las Vegas NV                                        
4.03   CubeSmart Joan Panama City Beach FL                                        
4.04   CubeSmart Tallahassee FL                                        
4.05   Extra Space Lady Lake FL                                        
4.06   CubeSmart Crystal Lake IL                                        
4.07   CubeSmart Hutchinson Panama City Beach FL                                        
4.08   Extra Space Lilburn GA                                        
4.09   Extra Space Stockbridge GA                                        
5   Queens' MarketPlace   6/11/2025       6/11/2025       4.13000%   TBD   TBD   TBD   TBD   4.13000%
6   El Sol Brillante and Laguna Del Sol Apartments   5/6/2020   6/6/2020   5/6/2025       4.30000%   TBD   TBD   TBD   TBD   4.30000%
6.01   Laguna Del Sol Apartments                                        
6.02   El Sol Brillante Apartments                                        
7   Country Club Center       7/11/2015   6/11/2025       4.39000%   TBD   TBD   TBD   TBD   4.39000%
8   Parkway Crossing East Shopping Center       6/11/2015   5/11/2025       4.13000%   TBD   TBD   TBD   TBD   4.13000%
9   Olmsted Plaza Shopping Center   5/6/2020   6/6/2020   5/6/2025       4.10000%   TBD   TBD   TBD   TBD   4.10000%
10   Hall Office Park   6/11/2016   7/11/2016   6/11/2025       4.20000%   TBD   TBD   TBD   TBD   4.20000%
11   Dulles North Corporate Parks       6/11/2015   5/11/2025       4.31000%   TBD   TBD   TBD   TBD   4.31000%
11.01   Dulles North Corporate Park 5                                        
11.02   Dulles North Corporate Park 2                                        
12   Coastal Village Apartments   2/6/2017   3/6/2017   2/6/2025       4.33000%   TBD   TBD   TBD   TBD   4.33000%
13   Foothills Park Place   4/11/2025       4/11/2025       4.13000%   TBD   TBD   TBD   TBD   4.13000%
14   Smiths Medical   5/6/2020   6/6/2020   5/6/2025       4.47500%   TBD   TBD   TBD   TBD   4.47500%
15   Hunterstone Apartments   5/6/2019   6/6/2019   5/6/2025       4.38000%   TBD   TBD   TBD   TBD   4.38000%
16   Magnolia Marketplace       6/1/2015   5/1/2025       4.16000%   TBD   TBD   TBD   TBD   4.16000%
17   Norfolk Commerce Park   6/1/2018   7/1/2018   5/31/2025       4.37700%   TBD   TBD   TBD   TBD   4.37700%
18   Summer Bend Apartments   6/6/2018   7/6/2018   6/6/2025       4.68500%   TBD   TBD   TBD   TBD   4.68500%
19   Baywoods of Annapolis       7/1/2015   6/1/2025       4.70000%   TBD   TBD   TBD   TBD   4.70000%
20   Rock Hill Hampton Inn   6/11/2017   7/11/2017   6/11/2025       4.30000%   TBD   TBD   TBD   TBD   4.30000%
21   Louisville Plaza   5/6/2025       5/6/2025       4.33000%   TBD   TBD   TBD   TBD   4.33000%
22   Marquis Place   4/6/2016   5/6/2016   4/6/2025       4.27000%   TBD   TBD   TBD   TBD   4.27000%
23   Riverside Technology Park A & B       7/11/2015   6/11/2025       4.23000%   TBD   TBD   TBD   TBD   4.23000%
24   Maricopa Fiesta   4/6/2018   5/6/2018   4/6/2025       4.31000%   TBD   TBD   TBD   TBD   4.31000%
25   Dunwoody Place   5/11/2017   6/11/2017   5/11/2025       4.20000%   TBD   TBD   TBD   TBD   4.20000%
26   Jackson Square Apartments       7/6/2015   6/6/2025       4.67500%   TBD   TBD   TBD   TBD   4.67500%
27   Shops at Doral   5/6/2020   6/6/2020   5/6/2025       4.46000%   TBD   TBD   TBD   TBD   4.46000%
28   Solano Apartments   6/6/2020   7/6/2020   6/6/2025       4.26000%   TBD   TBD   TBD   TBD   4.26000%
29   Riverchase Apartments   5/6/2016   6/6/2016   5/6/2020       4.56000%   TBD   TBD   TBD   TBD   4.56000%
30   Old Mills   4/6/2020   5/6/2020   4/6/2025       4.33000%   TBD   TBD   TBD   TBD   4.33000%
31   Ozinus Realty Property Portfolio   6/1/2025       6/1/2025       5.14500%   TBD   TBD   TBD   TBD   5.14500%
31.01   Shiloh Crossing                                        
31.02   Texas Star                                        
31.03   Pitney Bowes                                        
31.04   Towne Crest Village                                        
31.05   Eagle Plaza                                        
31.06   Palmetto                                        
31.07   Hamlin                                        
32   Brickyard Square   5/6/2018   6/6/2018   5/6/2025       4.51000%   TBD   TBD   TBD   TBD   4.51000%
33   Dos Santos Apartments       7/11/2015   6/11/2025       4.13000%   TBD   TBD   TBD   TBD   4.13000%
34   Villa Bella       6/6/2015   5/6/2025       4.69000%   TBD   TBD   TBD   TBD   4.69000%
35   Bayview Office Building       6/11/2015   5/11/2025       4.34000%   TBD   TBD   TBD   TBD   4.34000%
36   Casa Nube       7/6/2015   6/6/2025       4.42000%   TBD   TBD   TBD   TBD   4.42000%
37   Homewood Suites - Tallahassee       6/11/2015   5/11/2025       4.39000%   TBD   TBD   TBD   TBD   4.39000%
38   San Mateo Apartments       7/11/2015   6/11/2025       4.18000%   TBD   TBD   TBD   TBD   4.18000%
39   Brittany Bay II       7/1/2015   6/1/2025       3.98500%   TBD   TBD   TBD   TBD   3.98500%
40   Nexus Town Center       6/11/2015   5/11/2025       3.95000%   TBD   TBD   TBD   TBD   3.95000%
41   Cathedral Place - Parking   3/1/2017   4/1/2017   3/1/2025       4.12500%   TBD   TBD   TBD   TBD   4.12500%
42   Indiana Village   4/6/2020   5/6/2020   4/6/2025       4.13500%   TBD   TBD   TBD   TBD   4.13500%
43   Fahrens Park Plaza   5/11/2018   6/11/2018   5/11/2025       3.95000%   TBD   TBD   TBD   TBD   3.95000%
44   Causeway Corporate Centre       6/6/2015   5/6/2025       4.49000%   TBD   TBD   TBD   TBD   4.49000%
45   TownePlace Suites St. George by Marriott       5/6/2015   4/6/2025       4.49000%   TBD   TBD   TBD   TBD   4.49000%
46   IRG - Ellsworth Bailey Saratoga       7/11/2015   6/11/2025       4.10000%   TBD   TBD   TBD   TBD   4.10000%
46.01   Saratoga II                                        
46.02   Saratoga I                                        
46.03   Ellsworth Bailey Lordstown                                        
47   39-60 54th Street Owners, Inc.       7/1/2015   6/1/2025       3.83000%   TBD   TBD   TBD   TBD   3.83000%
48   Courtyard by Marriott - Shawnee   12/6/2016   1/6/2017   6/6/2025       4.54000%   TBD   TBD   TBD   TBD   4.54000%
49   Athens Gate Apartments       7/11/2015   6/11/2025       4.23000%   TBD   TBD   TBD   TBD   4.23000%
50   Sand Pebble Apartments       7/11/2015   6/11/2025       4.18000%   TBD   TBD   TBD   TBD   4.18000%
51   Trojan Storage of Oxnard       7/11/2015   6/11/2025       4.30000%   TBD   TBD   TBD   TBD   4.30000%
52   CVS - Lynn, MA   6/11/2025       6/11/2025       4.29000%   TBD   TBD   TBD   TBD   4.29000%
53   Gilbert Crossing   5/11/2017   6/11/2017   5/11/2025       4.05000%   TBD   TBD   TBD   TBD   4.05000%
54   1321 Harbor Bay Parkway   5/11/2017   6/11/2017   5/11/2025       4.18000%   TBD   TBD   TBD   TBD   4.18000%
55   Casa Cruz   5/6/2017   6/6/2017   5/6/2025       4.44000%   TBD   TBD   TBD   TBD   4.44000%
56   Best Western Plus - Windsor Gardens   11/6/2016   12/6/2016   5/6/2025       4.60000%   TBD   TBD   TBD   TBD   4.60000%
57   Oak Tree Plaza   4/6/2019   5/6/2019   4/6/2025       4.18000%   TBD   TBD   TBD   TBD   4.18000%
58   Peppertree Lane Apartments   6/1/2018   7/1/2018   6/1/2025       4.21800%   TBD   TBD   TBD   TBD   4.21800%
59   8211 Town Center Drive       7/11/2015   6/11/2025       4.38000%   TBD   TBD   TBD   TBD   4.38000%
60   Staybridge Suites Indianapolis Airport   5/6/2016   6/6/2016   5/6/2025       4.60000%   TBD   TBD   TBD   TBD   4.60000%
61   Austin Heights Shopping Center   6/1/2017   7/1/2017   6/1/2025       4.41000%   TBD   TBD   TBD   TBD   4.41000%
62   Walgreens - Duncanville, TX   6/11/2020   7/11/2020   6/11/2025       4.43000%   TBD   TBD   TBD   TBD   4.43000%
63   Trojan Storage of Roseville       6/11/2015   5/11/2025       4.29000%   TBD   TBD   TBD   TBD   4.29000%
64   Lakeside Plaza   5/11/2017   6/11/2017   5/11/2025       4.89000%   TBD   TBD   TBD   TBD   4.89000%
65   Green Acres MHP   6/11/2016   7/11/2016   6/11/2025       4.31000%   TBD   TBD   TBD   TBD   4.31000%
66   Mendicino Green Apartment Corp.       6/1/2015   5/1/2025       3.47000%   TBD   TBD   TBD   TBD   3.47000%
67   Walgreens - Richmond Heights   4/6/2018   5/6/2018   4/6/2025       4.24000%   TBD   TBD   TBD   TBD   4.24000%
68   Rivertown Center   5/11/2017   6/11/2017   5/11/2025       4.19000%   TBD   TBD   TBD   TBD   4.19000%
69   Bristol House, Inc.       6/1/2015   5/1/2025       3.46000%   TBD   TBD   TBD   TBD   3.46000%
70   Storaway Self Storage - Nashville   6/11/2025       6/11/2025       4.12000%   TBD   TBD   TBD   TBD   4.12000%
71   Bella Luna / San Lucas       1/6/2015   12/6/2019       3.94900%   TBD   TBD   TBD   TBD   3.94900%
72   Seacoast Self Storage       6/6/2015   5/6/2025       4.58000%   TBD   TBD   TBD   TBD   4.58000%
73   230 Garth Road Owners, Inc.       6/1/2015   5/1/2025       3.38000%   TBD   TBD   TBD   TBD   3.38000%
74   Comfort Suites - Near the Galleria       6/6/2015   5/6/2025       4.55000%   TBD   TBD   TBD   TBD   4.55000%
75   Sandstone Apartments       6/6/2015   5/6/2020       5.39000%   TBD   TBD   TBD   TBD   5.39000%
76   Tieton Village   5/11/2020   6/11/2020   5/11/2025       4.04000%   TBD   TBD   TBD   TBD   4.04000%
77   Highland Terrace Housing Development Fund Corporation     6/1/2015   5/1/2025       3.80000%   TBD   TBD   TBD   TBD   3.80000%
78   Cooperstown Commons Shopping Center   10/6/2016   11/6/2016   4/6/2025       4.28000%   TBD   TBD   TBD   TBD   4.28000%
79   Lake Lucina Shopping Center       2/10/2015   1/1/2025       4.53000%   TBD   TBD   TBD   TBD   4.53000%
80   Silver Bridge Plaza   4/6/2016   5/6/2016   4/6/2025       4.50000%   TBD   TBD   TBD   TBD   4.50000%
81   Karen Gardens Apartment Corp.       7/1/2015   6/1/2025       3.57000%   TBD   TBD   TBD   TBD   3.57000%
82   East Haven Self Storage       6/6/2015   5/6/2025       4.68000%   TBD   TBD   TBD   TBD   4.68000%
83   Walgreens - Milwaukee       6/11/2015   5/11/2025   5/11/2040   4.33000%   TBD   TBD   TBD   TBD   4.33000%
84   Haggen Food & Pharmacy       7/6/2015   6/6/2025   6/6/2045   4.38400%   TBD   TBD   TBD   TBD   4.38400%
85   Sycamore Terrace   5/6/2020   6/6/2020   5/6/2025       4.73000%   TBD   TBD   TBD   TBD   4.73000%
86   Ramona Plaza Shopping Center       7/11/2015   6/11/2025       4.29000%   TBD   TBD   TBD   TBD   4.29000%
87   All A/C Self Storage   6/6/2016   7/6/2016   6/6/2025       4.61000%   TBD   TBD   TBD   TBD   4.61000%
88   Pecue MHC       6/11/2015   5/11/2025       4.31000%   TBD   TBD   TBD   TBD   4.31000%
89   Regency Park Owners Corp.       7/1/2015   6/1/2025       3.63000%   TBD   TBD   TBD   TBD   3.63000%
90   Storaway Self Storage - Deltona II   6/11/2025       6/11/2025       4.12000%   TBD   TBD   TBD   TBD   4.12000%
91   Lakewood Place Shopping Center   6/11/2017   7/11/2017   6/11/2025       4.40000%   TBD   TBD   TBD   TBD   4.40000%
92   Hacienda Heights Apartments       6/11/2015   5/11/2025       4.14000%   TBD   TBD   TBD   TBD   4.14000%
93   Nagle House, Inc.       6/1/2015   5/1/2025       3.77000%   TBD   TBD   TBD   TBD   3.77000%
94   Walgreens - Warrensburg, MO   6/11/2020   7/11/2020   6/11/2025       4.10000%   TBD   TBD   TBD   TBD   4.10000%
95   230 Tenants Corporation   6/1/2025       6/1/2025       3.55000%   TBD   TBD   TBD   TBD   3.55000%
96   Shackelford Center       6/11/2015   5/11/2025       4.08000%   TBD   TBD   TBD   TBD   4.08000%
97   De La Cruz Professional Center       6/11/2015   5/11/2020       4.31000%   TBD   TBD   TBD   TBD   4.31000%
98   Folcroft Self Storage       7/6/2015   6/6/2025       4.58000%   TBD   TBD   TBD   TBD   4.58000%
99   Storaway Self Storage - Palm Bay   6/11/2025       6/11/2025       4.12000%   TBD   TBD   TBD   TBD   4.12000%
100   Bowen Tower Apartments       2/1/2015   1/1/2025       4.68000%   TBD   TBD   TBD   TBD   4.68000%
101   321 West 90th St. Owners Corp.       7/1/2015   6/1/2025       3.70000%   TBD   TBD   TBD   TBD   3.70000%
102   West Friendship Shopping Center       5/1/2015   4/1/2025       4.39000%   TBD   TBD   TBD   TBD   4.39000%
103   Crestview Self Storage       6/11/2015   5/11/2025       3.88000%   TBD   TBD   TBD   TBD   3.88000%
104   Denn Owners Corporation       3/1/2015   2/1/2025       3.88000%   TBD   TBD   TBD   TBD   3.88000%
105   Moundsville Plaza   4/6/2016   5/6/2016   4/6/2025       4.73000%   TBD   TBD   TBD   TBD   4.73000%
106   Storaway Self Storage- Deltona I   6/11/2025       6/11/2025       4.12000%   TBD   TBD   TBD   TBD   4.12000%
107   Sedona Peak Apartments       7/11/2015   6/11/2025       4.18000%   TBD   TBD   TBD   TBD   4.18000%
108   Sea Breeze Town Houses Owners, Inc.   6/1/2025       6/1/2025       3.73000%   TBD   TBD   TBD   TBD   3.73000%
109   Willow Lake Shops   4/1/2016   5/1/2016   4/1/2025       4.57000%   TBD   TBD   TBD   TBD   4.57000%
110   Wickham Park Commons   6/11/2017   7/11/2017   6/11/2025       4.39000%   TBD   TBD   TBD   TBD   4.39000%
111   Crown Pointe Plaza   3/1/2016   4/1/2016   3/1/2025       4.46000%   TBD   TBD   TBD   TBD   4.46000%
112   Hartsdale Executive House, Inc.       7/1/2015   6/1/2025       3.77000%   TBD   TBD   TBD   TBD   3.77000%
113   25 Chapel Corp.       6/1/2015   5/1/2025       3.47000%   TBD   TBD   TBD   TBD   3.47000%
114   Market Place Village   3/1/2016   4/1/2016   3/1/2025       4.27000%   TBD   TBD   TBD   TBD   4.27000%
115   Kingstowne Shops       6/11/2015   5/11/2025       4.25000%   TBD   TBD   TBD   TBD   4.25000%
116   109-111 N. Broadway Apt. Corp.       4/1/2015   3/1/2025       3.76000%   TBD   TBD   TBD   TBD   3.76000%
117   40 Prospect Park West Owners Corp.       6/1/2015   5/1/2025       3.60000%   TBD   TBD   TBD   TBD   3.60000%
118   Shops of Orland Park   6/11/2017   7/11/2017   6/11/2025       4.53000%   TBD   TBD   TBD   TBD   4.53000%
119   Victorville Retail Center   4/11/2025       4/11/2025       4.13000%   TBD   TBD   TBD   TBD   4.13000%
120   6 West 20th St. Tenants Corp.       6/1/2015   5/1/2025       3.65000%   TBD   TBD   TBD   TBD   3.65000%
121   50-22 Owners Ltd.       4/1/2015   3/1/2025       3.64000%   TBD   TBD   TBD   TBD   3.64000%
122   585 McLean Owners, Inc.       7/1/2015   6/1/2025       3.63000%   TBD   TBD   TBD   TBD   3.63000%
123   12 West 17th St. Tenants' Corp.       4/1/2015   3/1/2025       3.81000%   TBD   TBD   TBD   TBD   3.81000%
124   Gillespie Field Business Park       6/11/2015   5/11/2025       4.45000%   TBD   TBD   TBD   TBD   4.45000%
125   Waters at West End, Inc.       5/1/2015   4/1/2025       3.84000%   TBD   TBD   TBD   TBD   3.84000%
126   Jones St. Owners Corporation       4/1/2015   3/1/2025       3.68000%   TBD   TBD   TBD   TBD   3.68000%
127   Big Lots Plaza       6/11/2015   5/11/2022       4.16000%   TBD   TBD   TBD   TBD   4.16000%
128   30 Bond Street Owners Corp.       4/1/2015   3/1/2025       3.70000%   TBD   TBD   TBD   TBD   3.70000%
129   166 West 76th Apartment Corp.       5/1/2015   4/1/2025       3.82000%   TBD   TBD   TBD   TBD   3.82000%
130   Hanna Shoppes       6/11/2015   5/11/2025       4.25000%   TBD   TBD   TBD   TBD   4.25000%
131   Carroll Gardens Owners, Corp.       7/1/2015   6/1/2025       3.80000%   TBD   TBD   TBD   TBD   3.80000%
132   170 East 92nd Street Owners, Inc.       7/1/2015   6/1/2025       3.76000%   TBD   TBD   TBD   TBD   3.76000%
133   17 Warren Street Tenants Corporation   2/1/2025       2/1/2025       3.96000%   TBD   TBD   TBD   TBD   3.96000%

 

 
 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES  

 

Mortgage Loan Number   Property Name   Interest Accrual Method   Monthly P&I Payment ($)   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.)
1   Hutchinson Metro Center I   Actual/360   489,017.17   Interest-only, Amortizing Balloon   Actual/360   120   120   36   36   360   360
2   Cathedral Place   Actual/360   193,375.24   Interest-only, Amortizing Balloon   Actual/360   120   117   24   21   360   360
3   150 Royall Street   Actual/360   185,408.57   Interest-only, Amortizing Balloon   Actual/360   120   120   60   60   360   360
4   WPC Self Storage VII   Actual/360   135,685.60   Interest-only, Balloon   Actual/360   120   120   120   120   0   0
4.01   Extra Space Louisville KY                                        
4.02   Extra Space Las Vegas NV                                        
4.03   CubeSmart Joan Panama City Beach FL                                        
4.04   CubeSmart Tallahassee FL                                        
4.05   Extra Space Lady Lake FL                                        
4.06   CubeSmart Crystal Lake IL                                        
4.07   CubeSmart Hutchinson Panama City Beach FL                                        
4.08   Extra Space Lilburn GA                                        
4.09   Extra Space Stockbridge GA                                        
5   Queens' MarketPlace   Actual/360   122,465.97   Interest-only, Balloon   Actual/360   120   120   120   120   0   0
6   El Sol Brillante and Laguna Del Sol Apartments   Actual/360   142,275.54   Interest-only, Amortizing Balloon   Actual/360   120   119   60   59   360   360
6.01   Laguna Del Sol Apartments                                        
6.02   El Sol Brillante Apartments                                        
7   Country Club Center   Actual/360   135,046.00   Amortizing Balloon       120   120   0   0   360   360
8   Parkway Crossing East Shopping Center   Actual/360   127,296.82   Amortizing Balloon       120   119   0   0   360   359
9   Olmsted Plaza Shopping Center   Actual/360   123,215.58   Interest-only, Amortizing Balloon   Actual/360   120   119   60   59   360   360
10   Hall Office Park   Actual/360   124,699.38   Interest-only, Amortizing Balloon   Actual/360   120   120   12   12   360   360
11   Dulles North Corporate Parks   Actual/360   136,275.81   Amortizing Balloon       120   119   0   0   300   299
11.01   Dulles North Corporate Park 5                                        
11.02   Dulles North Corporate Park 2                                        
12   Coastal Village Apartments   Actual/360   119,192.30   Interest-only, Amortizing Balloon   Actual/360   120   116   24   20   360   360
13   Foothills Park Place   Actual/360   80,477.64   Interest-only, Balloon   Actual/360   120   118   120   118   0   0
14   Smiths Medical   Actual/360   112,407.21   Interest-only, Amortizing Balloon   Actual/360   120   119   60   59   360   360
15   Hunterstone Apartments   Actual/360   94,920.24   Interest-only, Amortizing Balloon   Actual/360   120   119   48   47   360   360
16   Magnolia Marketplace   Actual/360   92,032.21   Amortizing Balloon       120   119   0   0   360   359
17   Norfolk Commerce Park   Actual/360   89,892.58   Interest-only, Amortizing Balloon   Actual/360   120   120   36   36   360   360
18   Summer Bend Apartments   Actual/360   90,603.91   Interest-only, Amortizing Balloon   Actual/360   120   120   36   36   360   360
19   Baywoods of Annapolis   Actual/360   85,575.24   Amortizing Balloon       120   120   0   0   360   360
20   Rock Hill Hampton Inn   Actual/360   87,126.66   Interest-only, Amortizing Balloon   Actual/360   120   120   24   24   300   300
21   Louisville Plaza   Actual/360   56,861.32   Interest-only   Actual/360   120   119   120   119   0   0
22   Marquis Place   Actual/360   73,966.72   Interest-only, Amortizing Balloon   Actual/360   120   118   12   10   360   360
23   Riverside Technology Park A & B   Actual/360   72,388.54   Amortizing Balloon       120   120   0   0   360   360
24   Maricopa Fiesta   Actual/360   68,497.18   Interest-only, Amortizing Balloon   Actual/360   120   118   36   34   360   360
25   Dunwoody Place   Actual/360   63,572.23   Interest-only, Amortizing Balloon   Actual/360   120   119   24   23   360   360
26   Jackson Square Apartments   Actual/360   71,716.68   Amortizing Balloon       120   120   0   0   300   300
27   Shops at Doral   Actual/360   63,038.92   Interest-only, Amortizing Balloon   Actual/360   120   119   60   59   360   360
28   Solano Apartments   Actual/360   59,103.06   Interest-only, Amortizing Balloon   Actual/360   120   120   60   60   360   360
29   Riverchase Apartments   Actual/360   61,230.79   Interest-only, Amortizing Balloon   Actual/360   60   59   12   11   360   360
30   Old Mills   Actual/360   59,596.15   Interest-only, Amortizing Balloon   Actual/360   120   118   60   58   360   360
31   Ozinus Realty Property Portfolio   Actual/360   50,171.61   Interest-only, Balloon   Actual/360   120   120   120   120   0   0
31.01   Shiloh Crossing                                        
31.02   Texas Star                                        
31.03   Pitney Bowes                                        
31.04   Towne Crest Village                                        
31.05   Eagle Plaza                                        
31.06   Palmetto                                        
31.07   Hamlin                                        
32   Brickyard Square   Actual/360   58,083.52   Interest-only, Amortizing Balloon   Actual/360   120   119   36   35   360   360
33   Dos Santos Apartments   Actual/360   53,828.37   Amortizing Balloon       120   120   0   0   360   360
34   Villa Bella   Actual/360   52,456.42   Amortizing Balloon       120   119   0   0   360   359
35   Bayview Office Building   Actual/360   49,225.08   Amortizing Balloon       120   119   0   0   360   359
36   Casa Nube   Actual/360   47,684.59   Amortizing Balloon       120   120   0   0   360   360
37   Homewood Suites - Tallahassee   Actual/360   52,212.70   Amortizing Balloon       120   119   0   0   300   299
38   San Mateo Apartments   Actual/360   46,077.49   Amortizing Balloon       120   120   0   0   360   360
39   Brittany Bay II   Actual/360   44,795.79   Amortizing Balloon       120   120   0   0   360   360
40   Nexus Town Center   Actual/360   44,416.69   Amortizing Balloon       120   119   0   0   360   359
41   Cathedral Place - Parking   Actual/360   44,587.78   Interest-only, Amortizing Balloon   Actual/360   120   117   24   21   360   360
42   Indiana Village   Actual/360   44,641.24   Interest-only, Amortizing Balloon   Actual/360   120   118   60   58   360   360
43   Fahrens Park Plaza   Actual/360   43,182.89   Interest-only, Amortizing Balloon   Actual/360   120   119   36   35   360   360
44   Causeway Corporate Centre   Actual/360   45,548.22   Amortizing Balloon       120   119   0   0   360   359
45   TownePlace Suites St. George by Marriott   Actual/360   40,933.15   Amortizing Balloon       120   118   0   0   330   328
46   IRG - Ellsworth Bailey Saratoga   Actual/360   41,069.80   Amortizing Balloon       120   120   0   0   300   300
46.01   Saratoga II                                        
46.02   Saratoga I                                        
46.03   Ellsworth Bailey Lordstown                                        
47   39-60 54th Street Owners, Inc.   Actual/360   31,270.11   Amortizing Balloon       120   120   0   0   480   480
48   Courtyard by Marriott - Shawnee   Actual/360   38,587.11   Interest-only, Amortizing Balloon   Actual/360   120   120   18   18   360   360
49   Athens Gate Apartments   Actual/360   36,905.88   Amortizing Balloon       120   120   0   0   360   360
50   Sand Pebble Apartments   Actual/360   36,540.01   Amortizing Balloon       120   120   0   0   360   360
51   Trojan Storage of Oxnard   Actual/360   36,744.20   Amortizing Balloon       120   120   0   0   360   360
52   CVS - Lynn, MA   Actual/360   26,169.00   Interest-only, Balloon   Actual/360   120   120   120   120   0   0
53   Gilbert Crossing   Actual/360   33,779.66   Interest-only, Amortizing Balloon   Actual/360   120   119   24   23   360   360
54   1321 Harbor Bay Parkway   Actual/360   34,149.54   Interest-only, Amortizing Balloon   Actual/360   120   119   24   23   360   360
55   Casa Cruz   Actual/360   34,715.73   Interest-only, Amortizing Balloon   Actual/360   120   119   24   23   360   360
56   Best Western Plus - Windsor Gardens   Actual/360   36,948.26   Interest-only, Amortizing Balloon   Actual/360   120   119   18   17   300   300
57   Oak Tree Plaza   Actual/360   31,710.29   Interest-only, Amortizing Balloon   Actual/360   120   118   48   46   360   360
58   Peppertree Lane Apartments   Actual/360   31,241.86   Interest-only, Amortizing Balloon   Actual/360   120   120   36   36   360   360
59   8211 Town Center Drive   Actual/360   34,040.68   Amortizing Balloon       120   120   0   0   300   300
60   Staybridge Suites Indianapolis Airport   Actual/360   33,691.42   Interest-only, Amortizing Balloon   Actual/360   120   119   12   11   300   300
61   Austin Heights Shopping Center   Actual/360   30,081.11   Interest-only, Amortizing Balloon   Actual/360   120   120   24   24   360   360
62   Walgreens - Duncanville, TX   Actual/360   30,352.67   Interest-only, Amortizing Balloon   Actual/360   120   120   60   60   300   300
63   Trojan Storage of Roseville   Actual/360   26,814.93   Amortizing Balloon       120   119   0   0   360   359
64   Lakeside Plaza   Actual/360   28,414.38   Interest-only, Amortizing Balloon   Actual/360   120   119   24   23   360   360
65   Green Acres MHP   Actual/360   26,259.32   Interest-only, Amortizing Balloon   Actual/360   120   120   12   12   360   360
66   Mendicino Green Apartment Corp.   Actual/360   20,436.47   Amortizing Balloon       120   119   0   0   480   479
67   Walgreens - Richmond Heights   Actual/360   24,764.27   Interest-only, Amortizing Balloon   Actual/360   120   118   36   34   360   360
68   Rivertown Center   Actual/360   24,421.68   Interest-only, Amortizing Balloon   Actual/360   120   119   24   23   360   360
69   Bristol House, Inc.   Actual/360   22,340.74   Amortizing Balloon       120   119   0   0   360   359
70   Storaway Self Storage - Nashville   Actual/360   17,365.51   Interest-only, Balloon   Actual/360   120   120   120   120   0   0
71   Bella Luna / San Lucas   Actual/360   23,723.99   Amortizing Balloon       60   54   0   0   360   354
72   Seacoast Self Storage   Actual/360   24,958.75   Amortizing Balloon       120   119   0   0   360   359
73   230 Garth Road Owners, Inc.   Actual/360   20,127.97   Amortizing Balloon       120   119   0   0   360   359
74   Comfort Suites - Near the Galleria   Actual/360   24,246.46   Amortizing Balloon       120   119   0   0   300   299
75   Sandstone Apartments   Actual/360   23,558.08   Amortizing Balloon       60   59   0   0   360   359
76   Tieton Village   Actual/360   19,188.97   Interest-only, Amortizing Balloon   Actual/360   120   119   60   59   360   360
77   Highland Terrace Housing Development Fund Corporation Actual/360   18,638.29   Amortizing Balloon       120   119   0   0   360   359
78   Cooperstown Commons Shopping Center   Actual/360   21,465.06   Interest-only, Amortizing Balloon   Actual/360   120   118   18   16   300   300
79   Lake Lucina Shopping Center   Actual/360   19,258.28   Amortizing Balloon       120   115   0   0   360   355
80   Silver Bridge Plaza   Actual/360   20,843.72   Interest-only, Amortizing Balloon   Actual/360   120   118   12   10   300   300
81   Karen Gardens Apartment Corp.   Actual/360   16,533.09   Amortizing Balloon       120   120   0   0   360   360
82   East Haven Self Storage   Actual/360   17,696.32   Amortizing Balloon       120   119   0   0   360   359
83   Walgreens - Milwaukee   Actual/360   17,970.88   Amortizing Balloon, ARD       120   119   0   0   300   299
84   Haggen Food & Pharmacy   Actual/360   15,994.12   Amortizing ARD       120   120   0   0   360   360
85   Sycamore Terrace   Actual/360   16,591.71   Interest-only, Amortizing Balloon   Actual/360   120   119   60   59   360   360
86   Ramona Plaza Shopping Center   Actual/360   15,742.96   Amortizing Balloon       120   120   0   0   360   360
87   All A/C Self Storage   Actual/360   16,167.13   Interest-only, Amortizing Balloon   Actual/360   120   120   12   12   360   360
88   Pecue MHC   Actual/360   15,606.95   Amortizing Balloon       120   119   0   0   360   359
89   Regency Park Owners Corp.   Actual/360   14,146.32   Amortizing Balloon       120   120   0   0   360   360
90   Storaway Self Storage - Deltona II   Actual/360   10,471.67   Interest-only, Balloon   Actual/360   120   120   120   120   0   0
91   Lakewood Place Shopping Center   Actual/360   15,022.83   Interest-only, Amortizing Balloon   Actual/360   120   120   24   24   360   360
92   Hacienda Heights Apartments   Actual/360   14,565.65   Amortizing Balloon       120   119   0   0   360   359
93   Nagle House, Inc.   Actual/360   13,927.54   Amortizing Balloon       120   119   0   0   360   359
94   Walgreens - Warrensburg, MO   Actual/360   15,707.86   Interest-only, Amortizing Balloon   Actual/360   120   120   60   60   300   300
95   230 Tenants Corporation   Actual/360   8,722.15   Interest-only, Balloon   Actual/360   120   120   120   120   0   0
96   Shackelford Center   Actual/360   13,689.90   Amortizing Balloon       120   119   0   0   360   359
97   De La Cruz Professional Center   Actual/360   14,046.26   Amortizing Balloon       60   59   0   0   360   359
98   Folcroft Self Storage   Actual/360   14,320.59   Amortizing Balloon       120   120   0   0   360   360
99   Storaway Self Storage - Palm Bay   Actual/360   9,511.76   Interest-only, Balloon   Actual/360   120   120   120   120   0   0
100   Bowen Tower Apartments   Actual/360   14,164.82   Amortizing Balloon       120   115   0   0   360   355
101   321 West 90th St. Owners Corp.   Actual/360   11,507.07   Amortizing Balloon       120   120   0   0   360   360
102   West Friendship Shopping Center   Actual/360   12,004.09   Amortizing Balloon       120   118   0   0   360   358
103   Crestview Self Storage   Actual/360   17,608.53   Amortizing Balloon       120   119   0   0   180   179
104   Denn Owners Corporation   Actual/360   10,586.77   Amortizing Balloon       120   116   0   0   360   356
105   Moundsville Plaza   Actual/360   12,659.53   Interest-only, Amortizing Balloon   Actual/360   120   118   12   10   300   300
106   Storaway Self Storage- Deltona I   Actual/360   7,330.17   Interest-only, Balloon   Actual/360   120   120   120   120   0   0
107   Sedona Peak Apartments   Actual/360   9,878.97   Amortizing Balloon       120   120   0   0   360   360
108   Sea Breeze Town Houses Owners, Inc.   Actual/360   6,320.28   Interest-only, Balloon   Actual/360   120   120   120   120   0   0
109   Willow Lake Shops   Actual/360   10,217.06   Interest-only, Amortizing Balloon   Actual/360   120   118   12   10   360   360
110   Wickham Park Commons   Actual/360   9,803.34   Interest-only, Amortizing Balloon   Actual/360   120   120   24   24   360   360
111   Crown Pointe Plaza   Actual/360   9,455.84   Interest-only, Amortizing Balloon   Actual/360   120   117   12   9   360   360
112   Hartsdale Executive House, Inc.   Actual/360   8,356.52   Amortizing Balloon       120   120   0   0   360   360
113   25 Chapel Corp.   Actual/360   8,052.69   Amortizing Balloon       120   119   0   0   360   359
114   Market Place Village   Actual/360   8,382.89   Interest-only, Amortizing Balloon   Actual/360   120   117   12   9   360   360
115   Kingstowne Shops   Actual/360   7,994.02   Amortizing Balloon       120   119   0   0   360   359
116   109-111 N. Broadway Apt. Corp.   Actual/360   7,534.85   Amortizing Balloon       120   117   0   0   360   357
117   40 Prospect Park West Owners Corp.   Actual/360   7,274.33   Amortizing Balloon       120   119   0   0   360   359
118   Shops of Orland Park   Actual/360   7,881.28   Interest-only, Amortizing Balloon   Actual/360   120   120   24   24   360   360
119   Victorville Retail Center   Actual/360   5,248.54   Interest-only, Balloon   Actual/360   120   118   120   118   0   0
120   6 West 20th St. Tenants Corp.   Actual/360   6,861.89   Amortizing Balloon       120   119   0   0   360   359
121   50-22 Owners Ltd.   Actual/360   5,937.48   Amortizing Balloon       120   117   0   0   480   477
122   585 McLean Owners, Inc.   Actual/360   5,533.16   Amortizing Balloon       120   120   0   0   480   480
123   12 West 17th St. Tenants' Corp.   Actual/360   5,686.80   Amortizing Balloon       120   117   0   0   480   477
124   Gillespie Field Business Park   Actual/360   6,598.72   Amortizing Balloon       120   119   0   0   360   359
125   Waters at West End, Inc.   Actual/360   5,735.91   Amortizing Balloon       120   118   0   0   360   358
126   Jones St. Owners Corporation   Actual/360   5,509.83   Amortizing Balloon       120   117   0   0   360   357
127   Big Lots Plaza   Actual/360   6,413.70   Amortizing Balloon       84   83   0   0   300   299
128   30 Bond Street Owners Corp.   Actual/360   5,293.25   Amortizing Balloon       120   117   0   0   360   357
129   166 West 76th Apartment Corp.   Actual/360   5,138.06   Amortizing Balloon       120   118   0   0   360   358
130   Hanna Shoppes   Actual/360   5,165.37   Amortizing Balloon       120   119   0   0   360   359
131   Carroll Gardens Owners, Corp.   Actual/360   4,659.57   Amortizing Balloon       120   120   0   0   360   360
132   170 East 92nd Street Owners, Inc.   Actual/360   3,709.47   Amortizing Balloon       120   120   0   0   360   360
133   17 Warren Street Tenants Corporation   Actual/360   2,516.25   Interest-only, Balloon   Actual/360   120   116   120   116   0   0

 

 
 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES  

 

Mortgage Loan Number   Property Name   Seasoning   Prepayment Provisions   Grace Period Default (Days)   Grace Period Late (Days)   Appraised Value ($)   Appraisal Date   Coop -Rental Value    Coop - LTV as Rental   Coop - Unsold Percent    Coop - Sponsor Units
1   Hutchinson Metro Center I   0   L(24),D(92),O(4)   0   5   142,000,000   4/1/2015                
2   Cathedral Place   3   L(27),D(89),O(4)   5   5   57,000,000   01/07/2015                
3   150 Royall Street   0   L(24),D(92),O(4)   0   5   58,900,000   2/25/2015                
4   WPC Self Storage VII   0   L(24),D(92),O(4)   0   5   57,350,000   Various                
4.01   Extra Space Louisville KY                   10,200,000   4/1/2015                
4.02   Extra Space Las Vegas NV                   9,800,000   4/7/2015                
4.03   CubeSmart Joan Panama City Beach FL                   9,500,000   4/25/2015                
4.04   CubeSmart Tallahassee FL                   7,600,000   4/8/2015                
4.05   Extra Space Lady Lake FL                   6,100,000   4/1/2015                
4.06   CubeSmart Crystal Lake IL                   4,050,000   4/3/2015                
4.07   CubeSmart Hutchinson Panama City Beach FL                   4,000,000   4/8/2015                
4.08   Extra Space Lilburn GA                   3,600,000   4/2/2015                
4.09   Extra Space Stockbridge GA                   2,500,000   4/2/2015                
5   Queens' MarketPlace   0   L(24),D(91),O(5)   0   5   55,500,000   4/1/2015                
6   El Sol Brillante and Laguna Del Sol Apartments   1   L(24),GRTR 1% or YM(92),O(4)   0   0   39,310,000   4/7/2015                
6.01   Laguna Del Sol Apartments                   20,330,000   4/7/2015                
6.02   El Sol Brillante Apartments                   18,980,000   4/7/2015                
7   Country Club Center   0   L(24),D(92),O(4)   0   5   36,000,000   3/23/2015                
8   Parkway Crossing East Shopping Center   1   L(25),D(91),O(4)   0   5   35,000,000   2/10/2015                
9   Olmsted Plaza Shopping Center   1   L(25),D(91),O(4)   0   0   35,370,000   2/11/2015                
10   Hall Office Park   0   L(24),D(92),O(4)   0   5   34,600,000   3/20/2015                
11   Dulles North Corporate Parks   1   L(25),D(91),O(4)   0   5   41,900,000   Various                
11.01   Dulles North Corporate Park 5                   23,700,000   3/23/2015                
11.02   Dulles North Corporate Park 2                   18,200,000   3/26/2015                
12   Coastal Village Apartments   4   L(28),D(89),O(3)   0   0   32,700,000   12/22/2014                
13   Foothills Park Place   2   L(26),GRTR 1% or YM(90),O(4)   0   5   39,000,000   3/9/2015                
14   Smiths Medical   1   L(25),D(88),O(7)   0   0   35,400,000   4/1/2015                
15   Hunterstone Apartments   1   L(25),D(88),O(7)   0   0   25,375,000   4/8/2015                
16   Magnolia Marketplace   1   L(25),D(82),O(13)   5   0   25,400,000   03/06/2015                
17   Norfolk Commerce Park   0   L(24),D(92),O(4)   5   5   25,750,000   04/27/2015                
18   Summer Bend Apartments   0   L(24),D(92),O(4)   0   0   24,875,000   4/13/2015                
19   Baywoods of Annapolis   0   L(24),D(92),O(4)   10   10   57,000,000   4/20/2015   36,900,000   44.7%   0.0%   0
20   Rock Hill Hampton Inn   0   L(24),GRTR 1% or YM(92),O(4)   0   5   24,300,000   4/20/2015                
21   Louisville Plaza   1   L(24),GRTR 1% or YM(92),O(4)   0   0   22,200,000   2/19/2015                
22   Marquis Place   2   L(26),D(90),O(4)   0   0   20,000,000   1/12/2015                
23   Riverside Technology Park A & B   0   L(24),D(92),O(4)   0   5   25,500,000   4/9/2015                
24   Maricopa Fiesta   2   L(26),D(87),O(7)   0   0   18,600,000   12/26/2014                
25   Dunwoody Place   1   L(25),D(91),O(4)   0   5   19,550,000   4/7/2015                
26   Jackson Square Apartments   0   L(24),D(92),O(4)   0   0   17,000,000   4/28/2016                
27   Shops at Doral   1   L(25),D(91),O(4)   0   0   18,500,000   3/23/2015                
28   Solano Apartments   0   L(24),D(93),O(3)   0   0   17,900,000   5/5/2015                
29   Riverchase Apartments   1   L(25),D(28),O(7)   0   0   16,600,000   3/25/2015                
30   Old Mills   2   L(23),GRTR 1% or YM(93),O(4)   0   0   16,100,000   2/6/2015                
31   Ozinus Realty Property Portfolio   0   L(24),D(92),O(4)   0   5   23,800,000   Various                
31.01   Shiloh Crossing                   5,400,000   03/04/2015                
31.02   Texas Star                   4,050,000   03/03/2015                
31.03   Pitney Bowes                   4,000,000   03/05/2015                
31.04   Towne Crest Village                   3,700,000   03/31/2015                
31.05   Eagle Plaza                   2,650,000   03/06/2015                
31.06   Palmetto                   2,300,000   03/04/2015                
31.07   Hamlin                   1,700,000   03/06/2015                
32   Brickyard Square   1   L(25),D(91),O(4)   0   0   50,500,000   1/28/2015                
33   Dos Santos Apartments   0   L(24),D(92),O(4)   0   5   14,800,000   4/28/2015                
34   Villa Bella   1   L(25),D(91),O(4)   0   0   15,200,000   3/23/2015                
35   Bayview Office Building   1   L(25),D(91),O(4)   0   5   14,200,000   3/9/2015                
36   Casa Nube   0   L(24),D(89),O(7)   0   0   13,800,000   3/18/2015                
37   Homewood Suites - Tallahassee   1   L(25),D(91),O(4)   0   5   16,100,000   3/3/2015                
38   San Mateo Apartments   0   L(24),D(92),O(4)   0   5   12,600,000   4/28/2015                
39   Brittany Bay II   0   L(24),D(92),O(4)   0   5   18,000,000   03/03/2015                
40   Nexus Town Center   1   L(25),D(91),O(4)   0   5   17,200,000   2/21/2015                
41   Cathedral Place - Parking   3   L(27),D(89),O(4)   5   5   13,200,000   01/07/2015                
42   Indiana Village   2   L(26),D(92),O(2)   0   0   12,300,000   2/5/2015                
43   Fahrens Park Plaza   1   L(25),GRTR 1% or YM(91),O(4)   0   5   14,200,000   3/10/2015                
44   Causeway Corporate Centre   1   L(25),D(91),O(4)   0   0   12,000,000   2/17/2015                
45   TownePlace Suites St. George by Marriott   2   L(26),D(91),O(3)   0   0   11,100,000   1/23/2015                
46   IRG - Ellsworth Bailey Saratoga   0   L(24),GRTR 1% or YM(92),O(4)   0   5   12,000,000   2/26/2015                
46.01   Saratoga II                   5,000,000   2/26/2015                
46.02   Saratoga I                   3,700,000   2/26/2015                
46.03   Ellsworth Bailey Lordstown                   3,300,000   2/26/2015                
47   39-60 54th Street Owners, Inc.   0   GRTR 1% or YM(113),1%(3),O(4)   10   10   62,659,906   4/9/2015   43,000,000   17.8%   4.1%   9
48   Courtyard by Marriott - Shawnee   0   L(24),D(93),O(3)   0   0   12,800,000   4/30/2015                
49   Athens Gate Apartments   0   L(24),D(92),O(4)   0   5   10,110,000   4/28/2015                
50   Sand Pebble Apartments   0   L(24),D(92),O(4)   0   5   11,100,000   4/28/2015                
51   Trojan Storage of Oxnard   0   L(24),D(92),O(4)   0   5   11,000,000   3/25/2015                
52   CVS - Lynn, MA   0   L(24),D(92),O(4)   0   5   10,600,000   4/2/2015                
53   Gilbert Crossing   1   L(25),D(91),O(4)   0   5   9,500,000   3/2/2015                
54   1321 Harbor Bay Parkway   1   L(25),GRTR 1% or YM or D(88),O(7)   0   5   10,800,000   12/1/2014                
55   Casa Cruz   1   L(25),D(91),O(4)   0   0   9,540,000   3/24/2015                
56   Best Western Plus - Windsor Gardens   1   L(23),GRTR 1% or YM(93),O(4)   0   0   9,500,000   3/17/2015                
57   Oak Tree Plaza   2   L(26),D(90),O(4)   0   0   10,990,000   2/20/2015                
58   Peppertree Lane Apartments   0   L(24),D(92),O(4)   0   5   8,600,000   04/07/2015                
59   8211 Town Center Drive   0   L(24),D(92),O(4)   0   5   8,400,000   4/2/2015                
60   Staybridge Suites Indianapolis Airport   1   L(25),D(91),O(4)   0   0   9,500,000   3/10/2015                
61   Austin Heights Shopping Center   0   L(24),D(92),O(4)   10   10   9,190,000   12/22/2014                
62   Walgreens - Duncanville, TX   0   L(24),D(92),O(4)   0   5   8,570,000   3/25/2015                
63   Trojan Storage of Roseville   1   L(25),D(91),O(4)   0   5   7,980,000   3/26/2015                
64   Lakeside Plaza   1   L(25),D(91),O(4)   0   5   12,990,000   3/25/2015                
65   Green Acres MHP   0   L(24),D(92),O(4)   0   5   7,750,000   4/10/2015                
66   Mendicino Green Apartment Corp.   1   GRTR 1% or YM(113),1%(3),O(4)   10   10   21,300,000   3/16/2015   16,200,000   32.7%   1.9%   0
67   Walgreens - Richmond Heights   2   L(26),D(90),O(4)   0   0   6,720,000   2/18/2015                
68   Rivertown Center   1   L(25),D(91),O(4)   0   5   7,325,000   3/25/2015                
69   Bristol House, Inc.   1   GRTR 1% or YM(113),1%(3),O(4)   10   10   16,750,000   3/25/2015   14,400,000   34.7%   5.6%   4
70   Storaway Self Storage - Nashville   0   L(24),D(92),O(4)   0   5   10,040,000   4/7/2015                
71   Bella Luna / San Lucas   6   L(30),D(26),O(4)   0   0   35,000,000   8/27/2014                
72   Seacoast Self Storage   1   L(25),D(91),O(4)   0   0   6,670,000   3/13/2015                
73   230 Garth Road Owners, Inc.   1   GRTR 1% or YM(113),1%(3),O(4)   10   10   86,700,000   2/27/2015   67,400,000   6.7%   0.0%   0
74   Comfort Suites - Near the Galleria   1   L(25),D(91),O(4)   0   0   6,700,000   1/14/2015                
75   Sandstone Apartments   1   L(25),D(31),O(4)   0   0   7,490,000   4/3/2015                
76   Tieton Village   1   L(25),D(91),O(4)   0   5   5,900,000   2/21/2015                
77   Highland Terrace Housing Development Fund Corporation 1   GRTR 1% or YM(83),1%(33),O(4)   10   10   13,910,000   2/24/2015   12,500,000   32.0%   2.1%   0
78   Cooperstown Commons Shopping Center   2   L(26),D(90),O(4)   0   0   5,700,000   2/11/2015                
79   Lake Lucina Shopping Center   5   L(29),D(87),O(4)   0   10   5,100,000   10/6/2014                
80   Silver Bridge Plaza   2   L(26),D(90),O(4)   0   0   5,000,000   1/19/2015                
81   Karen Gardens Apartment Corp.   0   GRTR 1% or YM(83),1%(33),O(4)   10   10   15,300,000   3/10/2015   9,700,000   37.6%   0.0%   0
82   East Haven Self Storage   1   L(25),D(91),O(4)   0   0   4,600,000   2/24/2015                
83   Walgreens - Milwaukee   1   L(25),D(91),O(4)   0   5   4,850,000   2/20/2015                
84   Haggen Food & Pharmacy   0   L(24),D(93),O(3)   0   0   5,500,000   4/18/2015                
85   Sycamore Terrace   1   L(24),GRTR 1% or YM(89),O(7)   0   10   4,300,000   4/7/2015                
86   Ramona Plaza Shopping Center   0   L(24),D(92),O(4)   0   5   4,550,000   4/18/2015                
87   All A/C Self Storage   0   L(23),GRTR 1% or YM(93),O(4)   0   0   4,300,000   3/12/2015                
88   Pecue MHC   1   L(25),D(91),O(4)   0   5   4,200,000   3/5/2015                
89   Regency Park Owners Corp.   0   GRTR 1% or YM(83),1%(33),O(4)   10   10   15,100,000   4/3/2015   11,700,000   26.5%   1.5%   1
90   Storaway Self Storage - Deltona II   0   L(24),D(92),O(4)   0   5   6,100,000   4/7/2015                
91   Lakewood Place Shopping Center   0   L(24),D(92),O(4)   0   5   4,000,000   4/10/2015                
92   Hacienda Heights Apartments   1   L(25),D(91),O(4)   0   5   6,195,000   3/26/2015                
93   Nagle House, Inc.   1   GRTR 1% or YM(113),1%(3),O(4)   10   10   48,190,000   4/21/2014   20,600,000   14.5%   1.1%   0
94   Walgreens - Warrensburg, MO   0   L(24),D(92),O(4)   0   5   4,975,000   1/19/2015                
95   230 Tenants Corporation   0   GRTR 1% or YM(113),1%(3),O(4)   10   10   44,500,000   4/16/2015   13,800,000   21.0%   0.0%   0
96   Shackelford Center   1   L(25),D(91),O(4)   0   5   4,600,000   3/20/2015                
97   De La Cruz Professional Center   1   L(25),D(31),O(4)   0   5   3,850,000   4/16/2015                
98   Folcroft Self Storage   0   L(24),D(92),O(4)   0   0   4,000,000   2/19/2015                
99   Storaway Self Storage - Palm Bay   0   L(24),D(92),O(4)   0   5   5,750,000   4/7/2015                
100   Bowen Tower Apartments   5   L(29),D(87),O(4)   10   10   3,700,000   10/28/2014                
101   321 West 90th St. Owners Corp.   0   GRTR 1% or YM(113),1%(3),O(4)   10   10   45,648,492   2/17/2015   24,600,000   10.2%   18.0%   9
102   West Friendship Shopping Center   2   GRTR 1% or YM(116),O(4)   10   10   3,200,000   10/10/2014                
103   Crestview Self Storage   1   L(25),D(91),O(4)   0   5   4,900,000   3/17/2015                
104   Denn Owners Corporation   4   GRTR 1% or YM(113),1%(3),O(4)   10   10   11,170,000   11/25/2014   7,300,000   30.6%   34.2%   25
105   Moundsville Plaza   2   L(26),D(90),O(4)   0   0   3,300,000   1/13/2015                
106   Storaway Self Storage- Deltona I   0   L(24),D(92),O(4)   0   5   4,350,000   4/7/2015                
107   Sedona Peak Apartments   0   L(24),D(92),O(4)   0   5   4,070,000   4/28/2015                
108   Sea Breeze Town Houses Owners, Inc.   0   GRTR 1% or YM(113),1%(3),O(4)   10   10   7,170,000   3/24/2015   4,500,000   44.4%   0.0%   0
109   Willow Lake Shops   2   L(26),D(90),O(4)   10   10   2,800,000   1/5/2015                
110   Wickham Park Commons   0   L(24),D(92),O(4)   0   5   2,800,000   3/27/2015                
111   Crown Pointe Plaza   3   L(27),D(89),O(4)   10   10   3,365,000   12/10/2014                
112   Hartsdale Executive House, Inc.   0   GRTR 1% or YM(113),1%(3),O(4)   10   10   16,500,000   2/27/2015   14,700,000   12.2%   1.2%   1
113   25 Chapel Corp.   1   GRTR 1% or YM(113),1%(3),O(4)   10   10   18,700,000   3/25/2015   11,500,000   15.6%   2.5%   1
114   Market Place Village   3   L(27),D(89),O(4)   10   10   2,450,000   12/1/2014                
115   Kingstowne Shops   1   L(25),D(91),O(4)   0   5   2,750,000   3/2/2015                
116   109-111 N. Broadway Apt. Corp.   3   GRTR 1% or YM(83),1%(33),O(4)   10   10   10,150,000   1/12/2015   8,450,000   19.1%   0.0%   0
117   40 Prospect Park West Owners Corp.   1   GRTR 1% or YM(113),1%(3),O(4)   10   10   52,650,000   4/15/2015   28,700,000   5.6%   7.3%   4
118   Shops of Orland Park   0   L(24),D(92),O(4)   0   5   2,250,000   3/25/2015                
119   Victorville Retail Center   2   L(26),D(81),O(13)   0   5   6,140,000   3/10/2015                
120   6 West 20th St. Tenants Corp.   1   GRTR 1% or YM(113),1%(3),O(4)   10   10   40,266,142   1/22/2015   26,100,000   5.7%   0.0%   0
121   50-22 Owners Ltd.   3   GRTR 1% or YM(113),1%(3),O(4)   10   10   10,178,940   12/12/2014   7,400,000   20.2%   12.8%   3
122   585 McLean Owners, Inc.   0   GRTR 1% or YM(113),1%(3),O(4)   10   10   5,220,000   3/11/2015   4,100,000   34.1%   46.3%   19
123   12 West 17th St. Tenants' Corp.   3   GRTR 1% or YM(113),1%(3),O(4)   10   10   36,540,000   12/15/2014   15,800,000   8.8%   0.0%   0
124   Gillespie Field Business Park   1   L(25),D(91),O(4)   0   5   2,000,000   4/3/2015                
125   Waters at West End, Inc.   2   GRTR 1% or YM(113),1%(3),O(4)   10   10   7,630,000   1/30/2015   7,300,000   16.7%   0.0%   0
126   Jones St. Owners Corporation   3   GRTR 1% or YM(113),1%(3),O(4)   10   10   17,350,000   10/28/2014   9,900,000   12.1%   0.0%   0
127   Big Lots Plaza   1   L(25),D(55),O(4)   0   5   2,450,000   12/29/2014                
128   30 Bond Street Owners Corp.   3   GRTR 1% or YM(113),1%(3),O(4)   10   10   26,350,000   12/23/2014   9,900,000   11.6%   0.0%   0
129   166 West 76th Apartment Corp.   2   GRTR 1% or YM(83),1%(33),O(4)   10   10   25,872,764   2/19/2015   13,800,000   7.9%   0.0%   0
130   Hanna Shoppes   1   L(25),D(91),O(4)   0   5   1,600,000   3/3/2015                
131   Carroll Gardens Owners, Corp.   0   GRTR 1% or YM(113),1%(3),O(4)   10   10   6,120,000   3/30/2015   3,630,000   27.5%   21.9%   0
132   170 East 92nd Street Owners, Inc.   0   GRTR 1% or YM(113),1%(3),O(4)   10   10   10,397,000   4/1/2015   5,900,000   13.6%   0.0%   0
133   17 Warren Street Tenants Corporation   4   GRTR 1% or YM(113),1%(3),O(4)   10   10   10,453,968   12/17/2014   4,500,000   16.7%   0.0%   0

 

 
 

  

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES  

 

Mortgage Loan Number   Property Name    Coop - Investor Units    Coop - Units   Coop - Sponsor Carry   Coop - Committed Secondary Debt   U/W NOI
DSCR (x)
  U/W NCF
DSCR (x)
  Cut-off Date LTV Ratio   LTV Ratio at Maturity or ARD   Cut-off Date U/W NOI Debt Yield   Cut-off Date U/W NCF Debt Yield
1   Hutchinson Metro Center I                   1.56   1.40   70.4%   61.2%   9.1%   8.2%
2   Cathedral Place                   1.55   1.41   70.0%   59.2%   9.0%   8.2%
3   150 Royall Street                   1.61   1.41   64.8%   59.0%   9.4%   8.2%
4   WPC Self Storage VII                   2.08   2.00   64.9%   64.9%   9.1%   8.7%
4.01   Extra Space Louisville KY                                        
4.02   Extra Space Las Vegas NV                                        
4.03   CubeSmart Joan Panama City Beach FL                                        
4.04   CubeSmart Tallahassee FL                                        
4.05   Extra Space Lady Lake FL                                        
4.06   CubeSmart Crystal Lake IL                                        
4.07   CubeSmart Hutchinson Panama City Beach FL                                        
4.08   Extra Space Lilburn GA                                        
4.09   Extra Space Stockbridge GA                                        
5   Queens' MarketPlace                   2.25   2.10   63.1%   63.1%   9.4%   8.8%
6   El Sol Brillante and Laguna Del Sol Apartments                   1.80   1.68   73.1%   66.7%   10.7%   10.0%
6.01   Laguna Del Sol Apartments                                        
6.02   El Sol Brillante Apartments                                        
7   Country Club Center                   1.29   1.24   75.0%   60.4%   7.7%   7.5%
8   Parkway Crossing East Shopping Center                   1.48   1.38   74.9%   59.9%   8.6%   8.0%
9   Olmsted Plaza Shopping Center                   1.70   1.57   72.1%   65.5%   9.8%   9.1%
10   Hall Office Park                   1.49   1.35   73.7%   60.7%   8.8%   7.9%
11   Dulles North Corporate Parks                   1.65   1.50   59.6%   43.5%   10.8%   9.8%
11.01   Dulles North Corporate Park 5                                        
11.02   Dulles North Corporate Park 2                                        
12   Coastal Village Apartments                   1.49   1.40   73.4%   62.4%   8.9%   8.3%
13   Foothills Park Place                   2.63   2.40   59.0%   59.0%   11.1%   10.1%
14   Smiths Medical                   1.77   1.61   62.9%   57.5%   10.7%   9.8%
15   Hunterstone Apartments                   1.36   1.30   74.9%   66.9%   8.2%   7.8%
16   Magnolia Marketplace                   1.33   1.27   74.4%   59.5%   7.8%   7.5%
17   Norfolk Commerce Park                   2.18   1.84   69.9%   61.0%   13.1%   11.0%
18   Summer Bend Apartments                   1.58   1.50   70.4%   61.8%   9.8%   9.3%
19   Baywoods of Annapolis   0   0       5,000,000   2.20   2.20   28.9%   23.6%   13.7%   13.7%
20   Rock Hill Hampton Inn                   1.93   1.68   65.8%   52.2%   12.6%   11.0%
21   Louisville Plaza                   2.01   1.82   69.8%   69.8%   8.8%   8.0%
22   Marquis Place                   1.38   1.36   75.0%   61.9%   8.2%   8.0%
23   Riverside Technology Park A & B                   1.86   1.63   57.8%   46.3%   11.0%   9.6%
24   Maricopa Fiesta                   1.43   1.31   74.3%   64.8%   8.5%   7.8%
25   Dunwoody Place                   1.49   1.40   66.5%   56.3%   8.8%   8.2%
26   Jackson Square Apartments                   1.35   1.32   74.6%   55.1%   9.2%   8.9%
27   Shops at Doral                   1.53   1.48   67.6%   61.8%   9.3%   9.0%
28   Solano Apartments                   1.82   1.73   67.0%   61.1%   10.7%   10.2%
29   Riverchase Apartments                   1.31   1.23   72.3%   67.5%   8.0%   7.5%
30   Old Mills                   1.53   1.45   74.5%   68.0%   9.1%   8.6%
31   Ozinus Realty Property Portfolio                   2.92   2.39   48.4%   48.4%   15.3%   12.5%
31.01   Shiloh Crossing                                        
31.02   Texas Star                                        
31.03   Pitney Bowes                                        
31.04   Towne Crest Village                                        
31.05   Eagle Plaza                                        
31.06   Palmetto                                        
31.07   Hamlin                                        
32   Brickyard Square                   1.30   1.26   72.2%   63.2%   7.9%   7.7%
33   Dos Santos Apartments                   1.66   1.55   75.0%   59.9%   9.6%   9.0%
34   Villa Bella                   1.71   1.65   66.5%   54.2%   10.6%   10.3%
35   Bayview Office Building                   1.78   1.49   69.6%   56.1%   10.7%   8.9%
36   Casa Nube                   1.78   1.58   68.8%   55.5%   10.7%   9.5%
37   Homewood Suites - Tallahassee                   2.24   2.01   58.9%   43.1%   14.8%   13.3%
38   San Mateo Apartments                   1.65   1.54   75.0%   59.9%   9.7%   9.0%
39   Brittany Bay II                   2.16   2.05   52.2%   41.5%   12.4%   11.7%
40   Nexus Town Center                   1.99   1.85   54.3%   43.2%   11.4%   10.6%
41   Cathedral Place - Parking                   1.79   1.70   69.7%   58.9%   10.4%   9.9%
42   Indiana Village                   1.58   1.42   74.8%   68.0%   9.2%   8.3%
43   Fahrens Park Plaza                   1.84   1.69   64.1%   55.4%   10.5%   9.6%
44   Causeway Corporate Centre                   1.54   1.40   74.9%   60.6%   9.4%   8.5%
45   TownePlace Suites St. George by Marriott                   2.02   1.80   69.6%   54.1%   12.8%   11.5%
46   IRG - Ellsworth Bailey Saratoga                   1.87   1.64   64.2%   46.4%   12.0%   10.5%
46.01   Saratoga II                                        
46.02   Saratoga I                                        
46.03   Ellsworth Bailey Lordstown                                        
47   39-60 54th Street Owners, Inc.   0   0   48,372   750,000   8.30   8.30   12.2%   10.8%   40.6%   40.6%
48   Courtyard by Marriott - Shawnee                   2.18   1.89   59.2%   50.0%   13.3%   11.5%
49   Athens Gate Apartments                   1.52   1.38   74.4%   59.6%   8.9%   8.2%
50   Sand Pebble Apartments                   1.66   1.54   67.5%   54.0%   9.7%   9.0%
51   Trojan Storage of Oxnard                   1.56   1.53   67.5%   54.2%   9.3%   9.1%
52   CVS - Lynn, MA                   1.78   1.78   67.9%   67.9%   7.8%   7.7%
53   Gilbert Crossing                   1.71   1.58   74.0%   62.5%   9.8%   9.1%
54   1321 Harbor Bay Parkway                   1.77   1.62   64.8%   54.9%   10.4%   9.5%
55   Casa Cruz                   1.68   1.49   72.3%   61.7%   10.2%   9.0%
56   Best Western Plus - Windsor Gardens                   1.75   1.55   69.3%   54.3%   11.8%   10.5%
57   Oak Tree Plaza                   1.39   1.36   59.1%   52.6%   8.1%   8.0%
58   Peppertree Lane Apartments                   1.63   1.51   74.1%   64.5%   9.6%   8.9%
59   8211 Town Center Drive                   1.40   1.26   73.8%   53.9%   9.2%   8.3%
60   Staybridge Suites Indianapolis Airport                   1.78   1.52   63.2%   48.6%   12.0%   10.3%
61   Austin Heights Shopping Center                   2.00   1.80   65.3%   55.6%   12.0%   10.8%
62   Walgreens - Duncanville, TX                   1.14   1.13   64.2%   56.5%   7.5%   7.5%
63   Trojan Storage of Roseville                   1.58   1.54   67.9%   54.6%   9.4%   9.1%
64   Lakeside Plaza                   2.19   1.91   41.3%   35.6%   13.9%   12.1%
65   Green Acres MHP                   1.65   1.62   68.4%   56.6%   9.8%   9.6%
66   Mendicino Green Apartment Corp.   0   2       250,000   4.30   4.30   24.9%   21.6%   19.9%   19.9%
67   Walgreens - Richmond Heights                   1.36   1.36   75.0%   65.3%   8.0%   8.0%
68   Rivertown Center                   1.89   1.61   68.3%   57.8%   11.1%   9.4%
69   Bristol House, Inc.   0   0   14,950       3.62   3.62   29.8%   23.2%   19.5%   19.5%
70   Storaway Self Storage - Nashville                   2.83   2.78   49.6%   49.6%   11.9%   11.6%
71   Bella Luna / San Lucas                   2.23   2.03   58.1%   53.1%   12.8%   11.7%
72   Seacoast Self Storage                   1.62   1.59   73.1%   59.3%   10.0%   9.8%
73   230 Garth Road Owners, Inc.   0   0           18.14   18.14   5.2%   4.1%   96.5%   96.5%
74   Comfort Suites - Near the Galleria                   1.90   1.66   64.7%   47.6%   12.8%   11.2%
75   Sandstone Apartments                   1.80   1.62   56.0%   52.0%   12.1%   10.9%
76   Tieton Village                   1.98   1.78   67.8%   61.6%   11.4%   10.3%
77   Highland Terrace Housing Development Fund Corporation 0   2           3.92   3.92   28.7%   22.7%   22.0%   22.0%
78   Cooperstown Commons Shopping Center                   1.74   1.60   69.3%   53.8%   11.4%   10.4%
79   Lake Lucina Shopping Center                   1.85   1.58   73.8%   60.1%   11.4%   9.7%
80   Silver Bridge Plaza                   1.78   1.47   75.0%   57.5%   11.9%   9.8%
81   Karen Gardens Apartment Corp.   0   0       500,000   3.43   3.43   23.9%   18.7%   18.6%   18.6%
82   East Haven Self Storage                   1.44   1.41   74.3%   60.5%   8.9%   8.8%
83   Walgreens - Milwaukee                   1.27   1.26   67.7%   49.5%   8.3%   8.3%
84   Haggen Food & Pharmacy                   1.65   1.49   58.2%   46.9%   9.9%   9.0%
85   Sycamore Terrace                   1.38   1.29   74.1%   68.1%   8.6%   8.1%
86   Ramona Plaza Shopping Center                   1.68   1.52   70.0%   56.2%   10.0%   9.0%
87   All A/C Self Storage                   1.41   1.38   73.3%   61.1%   8.7%   8.5%
88   Pecue MHC                   1.51   1.47   74.9%   60.3%   9.0%   8.8%
89   Regency Park Owners Corp.   0   0   8,885   500,000   4.66   4.66   20.5%   16.1%   25.5%   25.5%
90   Storaway Self Storage - Deltona II                   2.85   2.77   49.2%   49.2%   11.9%   11.6%
91   Lakewood Place Shopping Center                   1.60   1.47   75.0%   63.9%   9.6%   8.9%
92   Hacienda Heights Apartments                   1.68   1.60   48.4%   38.7%   9.8%   9.4%
93   Nagle House, Inc.   0   2       500,000   8.62   8.62   6.2%   4.9%   48.1%   48.1%
94   Walgreens - Warrensburg, MO                   1.52   1.51   59.2%   51.8%   9.7%   9.7%
95   230 Tenants Corporation   0   0       500,000   8.89   8.89   6.5%   6.5%   32.1%   32.1%
96   Shackelford Center                   1.95   1.72   61.7%   49.2%   11.3%   10.0%
97   De La Cruz Professional Center                   1.98   1.81   73.5%   67.2%   11.8%   10.8%
98   Folcroft Self Storage                   1.75   1.71   70.0%   56.8%   10.8%   10.5%
99   Storaway Self Storage - Palm Bay                   3.11   3.02   47.4%   47.4%   13.0%   12.6%
100   Bowen Tower Apartments                   1.87   1.61   73.5%   60.2%   11.7%   10.1%
101   321 West 90th St. Owners Corp.   0   0   57,605   500,000   12.03   12.03   5.5%   4.3%   66.5%   66.5%
102   West Friendship Shopping Center                   1.71   1.63   74.8%   60.4%   10.3%   9.8%
103   Crestview Self Storage                   1.45   1.41   48.8%   19.8%   12.8%   12.4%
104   Denn Owners Corporation   0   0   62,121   250,000   3.73   3.73   20.0%   15.9%   21.2%   21.2%
105   Moundsville Plaza                   1.97   1.65   67.4%   52.1%   13.5%   11.3%
106   Storaway Self Storage- Deltona I                   2.95   2.87   48.3%   48.3%   12.3%   12.0%
107   Sedona Peak Apartments                   2.34   2.15   49.8%   39.8%   13.7%   12.6%
108   Sea Breeze Town Houses Owners, Inc.   0   0       100,000   4.43   4.43   27.9%   27.9%   16.8%   16.8%
109   Willow Lake Shops                   1.66   1.51   71.4%   59.5%   10.2%   9.3%
110   Wickham Park Commons                   1.55   1.41   70.0%   59.6%   9.3%   8.5%
111   Crown Pointe Plaza                   2.44   2.09   55.7%   46.3%   14.7%   12.6%
112   Hartsdale Executive House, Inc.   0   0   2,416   350,000   10.29   10.29   10.9%   8.6%   57.3%   57.3%
113   25 Chapel Corp.   0   0   5,860       8.35   8.35   9.6%   7.5%   44.9%   44.9%
114   Market Place Village                   2.01   1.85   69.4%   57.3%   11.9%   10.9%
115   Kingstowne Shops                   2.04   1.78   59.0%   47.4%   12.0%   10.5%
116   109-111 N. Broadway Apt. Corp.   0   0       500,000   6.31   6.31   15.9%   12.6%   35.3%   35.3%
117   40 Prospect Park West Owners Corp.   0   0   3,286   500,000   19.73   19.73   3.0%   2.4%   107.8%   107.8%
118   Shops of Orland Park                   2.04   1.79   68.9%   58.9%   12.4%   10.9%
119   Victorville Retail Center                   5.18   4.89   24.4%   24.4%   21.7%   20.5%
120   6 West 20th St. Tenants Corp.   0   0       500,000   21.73   21.73   3.7%   2.9%   119.4%   119.4%
121   50-22 Owners Ltd.   0   3   9,855   500,000   7.55   7.55   14.7%   12.9%   36.0%   36.0%
122   585 McLean Owners, Inc.   0   0   50,568   500,000   4.31   4.31   26.8%   23.4%   20.4%   20.4%
123   12 West 17th St. Tenants' Corp.   0   0       500,000   15.59   15.59   3.8%   3.4%   76.2%   76.2%
124   Gillespie Field Business Park                   1.57   1.42   65.4%   52.9%   9.5%   8.6%
125   Waters at West End, Inc.   0   0       500,000   7.41   7.41   16.0%   12.7%   41.8%   41.8%
126   Jones St. Owners Corporation   0   0           10.15   10.15   6.9%   5.4%   56.2%   56.2%
127   Big Lots Plaza                   2.71   2.09   48.7%   40.0%   17.5%   13.5%
128   30 Bond Street Owners Corp.   0   0           10.49   10.49   4.3%   3.4%   58.2%   58.2%
129   166 West 76th Apartment Corp.   0   0       500,000   15.10   15.10   4.2%   3.4%   84.9%   84.9%
130   Hanna Shoppes                   1.94   1.69   65.5%   52.6%   11.5%   10.0%
131   Carroll Gardens Owners, Corp.   0   7       250,000   4.54   4.54   16.3%   12.9%   25.4%   25.4%
132   170 East 92nd Street Owners, Inc.   0   0       300,000   8.99   8.99   7.7%   6.1%   50.0%   50.0%
133   17 Warren Street Tenants Corporation   0   0           9.95   9.95   7.2%   7.2%   40.1%   40.1%

 

 
 

  

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES  

 

Mortgage Loan Number   Property Name   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   Occupancy as-of Date   U/W Hotel ADR   U/W Hotel RevPAR
1   Hutchinson Metro Center I   16,203,748   7,070,708   9,133,039   105,613   798,975   8,228,451   100.0%   4/1/2015        
2   Cathedral Place   6,150,769   2,556,668   3,594,101   43,956   273,918   3,276,228   91.1%   11/14/2014        
3   150 Royall Street   6,382,931   2,802,786   3,580,145   54,462   389,012   3,136,672   100.0%   4/1/2015        
4   WPC Self Storage VII   5,789,282   2,407,887   3,381,395   132,314   0   3,249,081   88.3%   Various        
4.01   Extra Space Louisville KY   1,057,233   384,862   672,371   23,804   0   648,567   97.8%   3/31/2015        
4.02   Extra Space Las Vegas NV   822,121   231,106   591,015   2,962   0   588,053   93.4%   3/31/2015        
4.03   CubeSmart Joan Panama City Beach FL   749,930   297,620   452,310   19,878   0   432,432   84.3%   3/31/2015        
4.04   CubeSmart Tallahassee FL   806,991   355,560   451,431   15,441   0   435,990   75.1%   3/31/2015        
4.05   Extra Space Lady Lake FL   646,246   308,978   337,268   27,500   0   309,768   88.6%   3/31/2015        
4.06   CubeSmart Crystal Lake IL   510,945   249,853   261,092   20,937   0   240,155   85.4%   4/22/2015        
4.07   CubeSmart Hutchinson Panama City Beach FL   438,405   195,190   243,215   10,575   0   232,640   97.9%   3/31/2015        
4.08   Extra Space Lilburn GA   435,267   214,098   221,169   8,628   0   212,541   90.8%   3/31/2015        
4.09   Extra Space Stockbridge GA   322,145   170,621   151,524   2,589   0   148,936   91.8%   3/31/2015        
5   Queens' MarketPlace   7,144,696   3,841,397   3,303,299   26,185   193,519   3,083,595   66.1%   4/3/2015        
6   El Sol Brillante and Laguna Del Sol Apartments   6,319,448   3,240,610   3,078,838   210,264   0   2,868,574   93.7%   Various        
6.01   Laguna Del Sol Apartments   3,230,705   1,548,360   1,682,345   105,600   0   1,576,745   91.8%   4/22/2015        
6.02   El Sol Brillante Apartments   3,088,743   1,692,250   1,396,493   104,664   0   1,291,829   95.7%   4/23/2015        
7   Country Club Center   3,186,714   1,100,060   2,086,654   12,994   58,284   2,015,376   100.0%   2/1/2015        
8   Parkway Crossing East Shopping Center   2,962,282   707,962   2,254,321   28,666   118,491   2,107,163   98.1%   4/24/2015        
9   Olmsted Plaza Shopping Center   4,250,049   1,743,501   2,506,548   51,180   127,951   2,327,417   93.6%   4/6/2015        
10   Hall Office Park   3,845,173   1,611,150   2,234,023   28,552   179,952   2,025,519   93.3%   4/1/2015        
11   Dulles North Corporate Parks   3,603,745   902,456   2,701,289   50,990   200,690   2,449,610   100.0%   Various        
11.01   Dulles North Corporate Park 5   2,037,937   443,501   1,594,436   20,098   54,376   1,519,961   100.0%   6/1/2015        
11.02   Dulles North Corporate Park 2   1,565,808   458,954   1,106,854   30,892   146,313   929,648   100.0%   5/1/2015        
12   Coastal Village Apartments   4,815,207   2,680,878   2,134,330   130,336   0   2,003,994   95.1%   5/18/2015        
13   Foothills Park Place   3,388,274   844,492   2,543,783   26,499   199,628   2,317,655   91.7%   2/25/2015        
14   Smiths Medical   4,125,555   1,735,379   2,390,177   36,450   182,250   2,171,477   100.0%   3/23/2015        
15   Hunterstone Apartments   2,512,786   963,627   1,549,159   72,000   0   1,477,159   91.3%   4/13/2015        
16   Magnolia Marketplace   2,179,860   712,672   1,467,188   9,727   49,470   1,407,992   100.0%   4/1/2015        
17   Norfolk Commerce Park   3,731,793   1,376,729   2,355,064   66,393   303,936   1,984,735   82.8%   4/30/2015        
18   Summer Bend Apartments   3,060,400   1,347,120   1,713,280   85,746   0   1,627,534   95.7%   4/22/2015        
19   Baywoods of Annapolis   11,805,692   9,545,497   2,260,195   57,600   0   2,260,195   95.0%   4/20/2015        
20   Rock Hill Hampton Inn   5,147,607   3,132,942   2,014,664   0   0   1,757,284   83.2%   3/31/2015   104   85
21   Louisville Plaza   2,031,270   659,927   1,371,343   29,165   102,859   1,239,320   95.6%   4/30/2015        
22   Marquis Place   1,787,761   561,417   1,226,344   19,942   0   1,206,402   97.5%   4/22/2015        
23   Riverside Technology Park A & B   2,105,905   486,259   1,619,646   32,956   168,170   1,418,521   82.4%   3/20/2015        
24   Maricopa Fiesta   1,823,708   649,584   1,174,124   21,375   77,034   1,075,714   90.6%   3/17/2015        
25   Dunwoody Place   1,704,523   566,719   1,137,804   20,611   51,527   1,065,667   96.5%   5/5/2015        
26   Jackson Square Apartments   1,803,094   640,294   1,162,800   29,120   0   1,133,680   98.8%   4/17/2015        
27   Shops at Doral   1,614,342   454,131   1,160,211   4,176   34,500   1,121,535   100.0%   4/17/2015        
28   Solano Apartments   2,789,257   1,499,852   1,289,405   64,714   0   1,224,691   95.4%   4/30/2015        
29   Riverchase Apartments   1,877,840   918,222   959,618   54,000   0   905,618   95.4%   4/9/2015        
30   Old Mills   1,995,378   898,353   1,097,025   62,000   0   1,035,025   96.8%   3/18/2015        
31   Ozinus Realty Property Portfolio   2,767,268   1,011,471   1,755,798   68,927   248,077   1,438,793   99.6%   05/01/2015        
31.01   Shiloh Crossing   568,967   155,161   413,807   9,313   33,579   370,914   100.0%   05/01/2015        
31.02   Texas Star   474,488   156,824   317,664   18,822   69,434   229,409   100.0%   05/01/2015        
31.03   Pitney Bowes   401,202   157,955   243,247   18,622   33,040   191,585   100.0%   05/01/2015        
31.04   Towne Crest Village   403,197   119,155   284,043   3,392   23,705   256,945   100.0%   05/01/2015        
31.05   Eagle Plaza   366,824   147,496   219,328   7,127   25,685   186,516   100.0%   05/01/2015        
31.06   Palmetto   286,721   138,168   148,553   7,580   37,962   103,012   100.0%   05/01/2015        
31.07   Hamlin   265,869   136,712   129,157   4,072   24,673   100,412   97.1%   05/01/2015        
32   Brickyard Square   3,789,410   907,077   2,882,333   17,376   69,502   2,795,455   98.7%   4/10/2015        
33   Dos Santos Apartments   1,982,659   911,869   1,070,790   68,500   0   1,002,290   91.6%   3/24/2015        
34   Villa Bella   3,361,391   2,284,659   1,076,732   35,840   0   1,040,892   93.0%   2/28/2015        
35   Bayview Office Building   2,062,640   1,008,575   1,054,065   32,950   141,216   879,899   100.0%   3/2/2015        
36   Casa Nube   2,526,045   1,509,409   1,016,636   111,900   0   904,736   98.4%   4/20/2015        
37   Homewood Suites - Tallahassee   3,615,650   2,212,590   1,403,060   0   0   1,258,434   81.5%   3/31/2015   128   100
38   San Mateo Apartments   1,886,935   973,942   912,992   62,000   0   850,992   95.2%   3/24/2015        
39   Brittany Bay II   2,113,758   951,557   1,162,201   62,400   0   1,099,801   98.6%   3/18/2015        
40   Nexus Town Center   1,506,214   443,832   1,062,382   16,654   59,008   986,720   96.6%   4/1/2015        
41   Cathedral Place - Parking   1,584,741   627,582   957,159   47,000   0   910,159   97.8%   1/1/2015        
42   Indiana Village   1,858,784   1,011,719   847,065   86,688   0   760,377   96.5%   3/11/2015        
43   Fahrens Park Plaza   1,234,706   282,657   952,050   17,547   59,165   875,338   93.2%   1/26/2015        
44   Causeway Corporate Centre   1,434,961   593,674   841,287   9,223   65,118   766,947   92.4%   5/1/2015        
45   TownePlace Suites St. George by Marriott   2,649,237   1,658,145   991,092   0   0   885,122   78.8%   2/28/2015   106   84
46   IRG - Ellsworth Bailey Saratoga   1,473,326   551,872   921,454   52,807   58,933   809,714   100.0%   Various        
46.01   Saratoga II   583,142   202,384   380,758   15,300   23,326   342,132   100.0%   6/1/2015        
46.02   Saratoga I   457,651   156,380   301,271   12,432   18,306   270,533   100.0%   6/1/2015        
46.03   Ellsworth Bailey Lordstown   432,533   193,107   239,426   25,075   17,301   197,049   100.0%   4/1/2015        
47   39-60 54th Street Owners, Inc.   4,806,000   1,692,074   3,113,926   41,800       3,113,926   95.0%   4/9/2015        
48   Courtyard by Marriott - Shawnee   3,374,462   2,366,495   1,007,967   0   0   872,988   76.6%   10/31/2014   120   95
49   Athens Gate Apartments   1,459,209   787,883   671,326   58,250   0   613,076   90.6%   3/24/2015        
50   Sand Pebble Apartments   1,774,386   1,048,205   726,181   52,000   0   674,181   92.3%   3/24/2015        
51   Trojan Storage of Oxnard   1,076,875   389,276   687,599   12,113   0   675,486   97.0%   4/22/2015        
52   CVS - Lynn, MA   564,853   5,649   559,205   1,290   0   557,915   100.0%   6/1/2015        
53   Gilbert Crossing   965,564   273,576   691,988   12,509   38,327   641,152   90.0%   1/31/2015        
54   1321 Harbor Bay Parkway   978,468   252,233   726,235   10,035   54,342   661,858   100.0%   6/1/2015        
55   Casa Cruz   1,896,058   1,195,491   700,567   78,600   0   621,967   90.5%   3/1/2015        
56   Best Western Plus - Windsor Gardens   2,142,600   1,367,980   774,619           688,915   61.9%   2/28/2015   108   65
57   Oak Tree Plaza   720,063   191,754   528,309   2,976   8,266   517,067   100.0%   1/1/2015        
58   Peppertree Lane Apartments   1,389,290   777,643   611,648   46,200   0   565,448   97.6%   4/28/2015        
59   8211 Town Center Drive   830,715   258,008   572,707   13,880   44,027   514,800   100.0%   6/1/2015        
60   Staybridge Suites Indianapolis Airport   2,534,202   1,816,523   717,679           616,311   85.8%   1/31/2015   91   78
61   Austin Heights Shopping Center   1,102,446   379,673   722,774   11,986   61,131   649,656   100.0%   4/30/2015        
62   Walgreens - Duncanville, TX   417,828   4,178   413,649   1,449   0   412,200   100.0%   6/1/2015        
63   Trojan Storage of Roseville   826,625   319,564   507,061   11,661   0   495,400   96.0%   4/22/2015        
64   Lakeside Plaza   1,143,019   397,725   745,294   62,573   32,145   650,575   89.0%   5/6/2015        
65   Green Acres MHP   875,831   355,214   520,617   10,600   0   510,017   88.7%   3/31/2015        
66   Mendicino Green Apartment Corp.   2,110,017   1,054,298   1,055,719   21,100       1,055,719   95.0%   3/16/2015        
67   Walgreens - Richmond Heights   415,800   12,474   403,326   0   0   403,326   100.0%   6/1/2015        
68   Rivertown Center   897,646   343,615   554,030   12,175   71,244   470,611   86.6%   4/1/2015        
69   Bristol House, Inc.   1,641,665   670,348   971,317   14,400       971,317   95.0%   3/25/2015        
70   Storaway Self Storage - Nashville   953,361   362,953   590,407   12,057   0   578,350   96.9%   3/31/2015        
71   Bella Luna / San Lucas   5,822,334   3,218,017   2,604,317   230,880   0   2,373,437   94.1%   1/13/2015        
72   Seacoast Self Storage   652,961   166,998   485,962   8,291   0   477,672   98.4%   3/2/2015        
73   230 Garth Road Owners, Inc.   8,168,480   3,786,269   4,382,211   51,750       4,382,211   95.0%   2/27/2015        
74   Comfort Suites - Near the Galleria   1,740,125   1,186,773   553,351           483,746   73.4%   2/28/2015   107   77
75   Sandstone Apartments   1,154,303   646,843   507,460   50,052   0   457,408   89.5%   2/1/2015        
76   Tieton Village   572,489   116,515   455,975   12,245   33,674   410,056   100.0%   3/31/2015        
77   Highland Terrace Housing Development Fund Corporation 1,697,403   819,700   877,703   26,400       877,703   95.0%   2/24/2015        
78   Cooperstown Commons Shopping Center   767,546   319,156   448,390   8,362   27,874   412,154   97.6%   3/17/2015        
79   Lake Lucina Shopping Center   608,083   180,325   427,759   18,145   44,541   365,073   93.9%   3/31/2015        
80   Silver Bridge Plaza   706,643   261,284   445,359   38,435   40,379   366,545   87.8%   4/21/2015        
81   Karen Gardens Apartment Corp.   1,257,686   577,400   680,286   14,500       680,286   95.0%   3/10/2015        
82   East Haven Self Storage   441,105   135,941   305,164   5,040   0   300,124   98.4%   3/17/2015        
83   Walgreens - Milwaukee   303,878   30,619   273,259   2,174   0   271,085   100.0%   6/1/2015        
84   Haggen Food & Pharmacy   326,080   9,782   316,298   8,526   21,315   286,457   100.0%   6/1/2015        
85   Sycamore Terrace   505,903   230,815   275,088   3,268   14,080   257,740   100.0%   2/28/2015        
86   Ramona Plaza Shopping Center   506,288   187,979   318,310   9,948   21,461   286,901   85.3%   4/20/2015        
87   All A/C Self Storage   461,783   188,029   273,754   5,302   0   268,452   97.0%   5/13/2015        
88   Pecue MHC   472,429   190,127   282,302   7,000   0   275,302   93.6%   2/1/2015        
89   Regency Park Owners Corp.   1,435,506   645,029   790,477   13,600       790,477   95.0%   4/3/2015        
90   Storaway Self Storage - Deltona II   672,447   314,324   358,123   10,384   0   347,740   95.6%   3/31/2015        
91   Lakewood Place Shopping Center   379,143   90,957   288,187   5,068   17,369   265,750   100.0%   4/17/2015        
92   Hacienda Heights Apartments   426,076   132,371   293,705   13,425   0   280,280   100.0%   4/3/2015        
93   Nagle House, Inc.   3,477,038   2,037,000   1,440,038   47,000       1,440,038   95.0%   4/21/2014        
94   Walgreens - Warrensburg, MO   289,060   2,891   286,169   1,449   0   284,720   100.0%   6/1/2015        
95   230 Tenants Corporation   2,307,455   1,376,600   930,855   13,400       930,855   96.0%   4/16/2015        
96   Shackelford Center   530,879   210,798   320,081   9,927   27,377   282,777   97.4%   3/25/2015        
97   De La Cruz Professional Center   450,206   116,579   333,627   5,596   23,180   304,851   100.0%   4/22/2015        
98   Folcroft Self Storage   510,634   209,249   301,385   6,803   0   294,582   95.3%   3/23/2015        
99   Storaway Self Storage - Palm Bay   647,392   292,725   354,667   10,253   0   344,414   95.3%   3/31/2015        
100   Bowen Tower Apartments   735,844   418,252   317,591   43,856   0   273,736   96.7%   4/1/2015        
101   321 West 90th St. Owners Corp.   2,268,508   606,900   1,661,608   11,700       1,661,608   95.0%   2/17/2015        
102   West Friendship Shopping Center   366,537   119,533   247,004   3,343   9,166   234,496   95.2%   5/15/2015        
103   Crestview Self Storage   569,055   262,522   306,532   8,946   0   297,586   80.5%   3/17/2015        
104   Denn Owners Corporation   1,132,523   658,084   474,439   11,100       474,439   95.0%   11/25/2014        
105   Moundsville Plaza   469,618   170,064   299,554   21,070   27,738   250,746   100.0%   4/17/2015        
106   Storaway Self Storage- Deltona I   459,433   200,202   259,231   6,616   0   252,615   95.4%   3/31/2015        
107   Sedona Peak Apartments   581,501   303,826   277,675   23,256   0   254,419   92.1%   3/21/2015        
108   Sea Breeze Town Houses Owners, Inc.   492,480   156,218   336,262   3,800       336,262   95.0%   3/24/2015        
109   Willow Lake Shops   260,626   56,529   204,097   4,859   14,091   185,147   100.0%   3/9/2015        
110   Wickham Park Commons   314,874   132,877   181,997   3,044   12,672   166,281   83.5%   2/28/2015        
111   Crown Pointe Plaza   465,753   189,258   276,495   10,492   29,182   236,821   93.6%   3/31/2015        
112   Hartsdale Executive House, Inc.   1,847,601   816,200   1,031,401   22,000       1,031,401   96.0%   2/27/2015        
113   25 Chapel Corp.   1,322,047   515,400   806,647   14,300       806,647   96.0%   3/25/2015        
114   Market Place Village   267,433   65,292   202,141   2,189   13,864   186,087   91.4%   12/31/2014        
115   Kingstowne Shops   318,715   123,470   195,245   4,898   19,415   170,932   93.1%   1/19/2015        
116   109-111 N. Broadway Apt. Corp.   1,175,530   605,053   570,477   10,400       570,477   95.0%   1/12/2015        
117   40 Prospect Park West Owners Corp.   2,574,658   852,514   1,722,144   8,400       1,722,144   95.0%   4/15/2015        
118   Shops of Orland Park   338,658   145,976   192,683   7,149   16,580   168,954   90.5%   4/1/2015        
119   Victorville Retail Center   470,441   144,319   326,122   2,323   15,643   308,156   82.8%   2/1/2015        
120   6 West 20th St. Tenants Corp.   2,368,242   579,285   1,788,957   11,350       1,788,957   93.8%   1/22/2015        
121   50-22 Owners Ltd.   863,035   325,150   537,885   7,440       537,885   95.0%   12/12/2014        
122   585 McLean Owners, Inc.   644,416   358,200   286,216   12,900       286,216   95.0%   3/11/2015        
123   12 West 17th St. Tenants' Corp.   1,558,284   494,500   1,063,784   7,600       1,063,784   94.9%   12/15/2014        
124   Gillespie Field Business Park   222,642   97,973   124,669   3,340   8,790   112,539   100.0%   5/1/2015        
125   Waters at West End, Inc.   890,112   379,900   510,212   9,800       510,212   96.0%   1/30/2015        
126   Jones St. Owners Corporation   905,474   234,500   670,974   4,000       670,974   94.7%   10/28/2014        
127   Big Lots Plaza   300,321   91,839   208,483   14,878   32,875   160,730   97.8%   4/23/2015        
128   30 Bond Street Owners Corp.   779,532   112,950   666,582   3,500       666,582   95.0%   12/23/2014        
129   166 West 76th Apartment Corp.   1,400,262   469,050   931,212   7,100       931,212   95.0%   2/19/2015        
130   Hanna Shoppes   185,807   65,679   120,128   5,982   9,335   104,811   100.0%   4/6/2015        
131   Carroll Gardens Owners, Corp.   562,806   309,000   253,806   8,000       253,806   95.0%   3/30/2015        
132   170 East 92nd Street Owners, Inc.   631,936   231,750   400,186   3,900       400,186   97.0%   4/1/2015        
133   17 Warren Street Tenants Corporation   466,298   165,900   300,398   2,400       300,398   95.0%   12/17/2014        

 

 
 

  

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES  

 

Mortgage Loan Number   Property Name   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 ($)
1   Hutchinson Metro Center I   Actual 2014   15,175,275   5,894,432   9,280,842   0   9,280,842           Actual 2013   14,575,291
2   Cathedral Place   Actual 2014   6,170,237   2,746,872   3,423,365   0   3,423,365           Actual 2013   6,927,787
3   150 Royall Street   NAV   NAV   NAV   NAV   NAV   NAV           NAV   NAV
4   WPC Self Storage VII   Various   5,793,377   2,032,503   3,760,875   0   3,760,875           Actual 2014   5,648,201
4.01   Extra Space Louisville KY   TTM 3/31/2015   1,061,327   196,119   865,209   0   865,209           Actual 2014   1,070,997
4.02   Extra Space Las Vegas NV   TTM 3/31/2015   822,121   230,066   592,055   0   592,055           Actual 2014   810,032
4.03   CubeSmart Joan Panama City Beach FL   TTM 3/31/2015   749,930   335,390   414,540   0   414,540           Actual 2014   694,122
4.04   CubeSmart Tallahassee FL   TTM 3/31/2015   806,991   309,016   497,975   0   497,975           Actual 2014   804,196
4.05   Extra Space Lady Lake FL   TTM 1/31/2015   646,246   270,957   375,289   0   375,289           Actual 2014   644,404
4.06   CubeSmart Crystal Lake IL   TTM 3/31/2015   510,945   205,809   305,136   0   305,136           Actual 2014   489,733
4.07   CubeSmart Hutchinson Panama City Beach FL   TTM 2/28/2015   438,405   191,066   247,339   0   247,339           Actual 2014   405,578
4.08   Extra Space Lilburn GA   TTM 3/31/2015   435,267   159,726   275,541   0   275,541           Actual 2014   419,345
4.09   Extra Space Stockbridge GA   TTM 3/31/2015   322,145   134,354   187,791   0   187,791           Actual 2014   309,795
5   Queens' MarketPlace   TTM 2/28/2015   7,040,689   3,884,034   3,156,655   0   3,156,655           Actual 2014   6,965,088
6   El Sol Brillante and Laguna Del Sol Apartments   TTM 3/31/2015   5,980,915   2,737,511   3,243,404   0   3,243,404           Actual 2014   5,614,881
6.01   Laguna Del Sol Apartments   TTM 3/31/2015   2,991,843   1,311,594   1,680,249   0   1,680,249           Actual 2014   2,756,723
6.02   El Sol Brillante Apartments   TTM 3/31/2015   2,989,072   1,425,917   1,563,155   0   1,563,155           Actual 2014   2,858,158
7   Country Club Center   Actual 2014   2,848,959   1,029,513   1,819,446   0   1,819,446           Actual 2013   2,868,541
8   Parkway Crossing East Shopping Center   Actual 2014   2,701,732   736,437   1,965,295   0   1,965,295           Actual 2013   2,655,687
9   Olmsted Plaza Shopping Center   Actual 2014   4,757,687   1,937,407   2,820,280   0   2,820,280           Actual 2013   4,198,846
10   Hall Office Park   Actual 2014   3,606,776   1,585,187   2,021,589   0   2,021,589           Actual 2013   3,172,555
11   Dulles North Corporate Parks   TTM 1/31/2015   3,949,963   894,842   3,055,121   0   3,055,121           Actual 2014   3,949,450
11.01   Dulles North Corporate Park 5   TTM 1/31/2015   2,029,885   420,599   1,609,286   0   1,609,286           Actual 2014   2,027,530
11.02   Dulles North Corporate Park 2   TTM 1/31/2015   1,920,078   474,243   1,445,835   0   1,445,835           Actual 2014   1,921,920
12   Coastal Village Apartments   TTM 3/31/2015   4,717,525   2,622,963   2,094,562   0   2,094,562           Actual 2014   4,748,292
13   Foothills Park Place   TTM 1/31/2015   2,949,497   783,709   2,165,788   0   2,165,788           Actual 2014   2,951,950
14   Smiths Medical   TTM 2/28/2015   2,664,008   1,487,873   1,176,135   0   1,176,135           Actual 2014   2,352,293
15   Hunterstone Apartments   TTM 3/31/2015   2,605,431   977,864   1,627,567   0   1,627,567           Actual 2014   2,581,622
16   Magnolia Marketplace                                        
17   Norfolk Commerce Park   Annualized 3 3/31/2015   3,626,215   1,047,645   2,578,570   0   2,578,570           Actual 2014   3,619,888
18   Summer Bend Apartments   TTM 2/28/2015   2,978,495   1,338,506   1,639,989   0   1,639,989           Actual 2014   2,950,999
19   Baywoods of Annapolis                                        
20   Rock Hill Hampton Inn   TTM 3/31/2015   5,311,408   3,140,922   2,170,486   0   2,170,486   105   88   Actual 2014   5,147,607
21   Louisville Plaza   TTM 3/31/2015   1,798,394   430,009   1,368,384   0   1,368,384           Actual 2014   1,804,409
22   Marquis Place   NAV   NAV   NAV   NAV   NAV   NAV                
23   Riverside Technology Park A & B   TTM 3/31/2015   1,760,796   396,860   1,363,936   0   1,363,936           Actual 2014   1,836,031
24   Maricopa Fiesta   TTM 2/28/2015   1,806,853   642,370   1,164,483   0   1,164,483           Actual 2014   1,838,632
25   Dunwoody Place   Actual 2014   1,330,139   453,297   876,843   0   876,843           Actual 2013   1,626,534
26   Jackson Square Apartments   Annualized 3 4/30/2015   1,890,376   594,940   1,295,436   0   1,295,436           Actual 2013   1,662,251
27   Shops at Doral   TTM 2/28/2015   1,463,971   295,900   1,168,071   0   1,168,071           Actual 2014   1,443,896
28   Solano Apartments   TTM 4/30/2015   2,634,421   1,420,781   1,213,639   64,714   1,148,925           Actual 2014   2,329,704
29   Riverchase Apartments   TTM 3/31/2015   1,877,840   855,177   1,022,663   0   1,022,663           Actual 2014   1,874,187
30   Old Mills   TTM 2/28/2015   2,012,771   833,168   1,179,603   0   1,179,603           Actual 2014   1,970,988
31   Ozinus Realty Property Portfolio   Various   2,502,606   833,249   1,669,357   0   1,669,357           NAV   NAV
31.01   Shiloh Crossing   Annualized 8 3/31/2015   559,095   93,233   465,862   0   465,862           NAV   NAV
31.02   Texas Star   Annualized 8 3/31/2015   475,317   161,848   313,469   0   313,469           NAV   NAV
31.03   Pitney Bowes   Annualized 9 3/31/2015   402,356   120,238   282,118   0   282,118           NAV   NAV
31.04   Towne Crest Village   Actual 2014   240,399   94,037   146,362   0   146,362           NAV   NAV
31.05   Eagle Plaza   Actual 2014   311,628   122,980   188,649   0   188,649           NAV   NAV
31.06   Palmetto   Actual 2014   264,010   116,735   147,275   0   147,275           NAV   NAV
31.07   Hamlin   Actual 2014   249,802   124,179   125,623   0   125,623           NAV   NAV
32   Brickyard Square   TTM 3/31/2015   3,488,039   963,449   2,524,590   0   2,524,590           Actual 2014   3,447,520
33   Dos Santos Apartments   TTM 3/31/2015   1,982,659   881,699   1,100,960   0   1,100,960           Actual 2014   1,985,075
34   Villa Bella   TTM 3/31/2015   3,259,250   2,148,053   1,111,197   0   1,111,197           Actual 2014   3,195,968
35   Bayview Office Building   TTM 2/28/2015   1,995,556   962,781   1,032,775   0   1,032,775           Actual 2014   1,961,222
36   Casa Nube   TTM 5/31/2015   2,458,563   1,172,191   1,286,372   0   1,286,372           Actual 2014   2,385,458
37   Homewood Suites - Tallahassee   TTM 3/31/2015   3,615,650   2,272,223   1,343,427   0   1,343,427   123   100   Actual 2014   3,461,725
38   San Mateo Apartments   TTM 3/31/2015   1,812,815   942,826   869,989   0   869,989           Actual 2014   1,772,813
39   Brittany Bay II   Actual 2014   2,116,556   936,577   1,179,979   62,400   1,117,579           Actual 2013   2,009,174
40   Nexus Town Center   Actual 2014   1,540,322   425,731   1,114,591   0   1,114,591           Actual 2013   1,473,040
41   Cathedral Place - Parking   Annualized 11 11/30/2014   1,485,645   360,716   1,124,928   46,533   1,078,395           Actual 2013   1,444,694
42   Indiana Village   TTM 2/28/2015   1,858,784   1,029,028   829,756   0   829,756           Actual 2014   1,786,859
43   Fahrens Park Plaza   TTM 1/31/2015   1,176,553   252,408   924,145   0   924,145           Actual 2014   1,149,775
44   Causeway Corporate Centre   TTM 3/31/2015   1,465,176   496,664   968,512   0   968,512           Actual 2013   1,445,911
45   TownePlace Suites St. George by Marriott   TTM 2/28/2015   2,460,351   1,548,914   911,437   98,414   813,023   106   84   Actual 2013   2,472,315
46   IRG - Ellsworth Bailey Saratoga   NAV   NAV   NAV   NAV   NAV   NAV           NAV   NAV
46.01   Saratoga II   NAV   NAV   NAV   NAV   NAV   NAV           NAV   NAV
46.02   Saratoga I   NAV   NAV   NAV   NAV   NAV   NAV           NAV   NAV
46.03   Ellsworth Bailey Lordstown   NAV   NAV   NAV   NAV   NAV   NAV           NAV   NAV
47   39-60 54th Street Owners, Inc.                                        
48   Courtyard by Marriott - Shawnee   TTM 4/29/2015   3,207,829   2,270,918   936,911   128,313   808,598   120   95   Actual 2014   3,235,321
49   Athens Gate Apartments   TTM 3/31/2015   1,471,855   758,964   712,891   0   712,891           Actual 2014   1,495,183
50   Sand Pebble Apartments   TTM 3/31/2015   1,725,996   1,019,103   706,893   0   706,893           Actual 2014   1,719,243
51   Trojan Storage of Oxnard   TTM 3/31/2015   1,058,440   349,500   708,940   0   708,940           Actual 2014   1,031,344
52   CVS - Lynn, MA   NAV   NAV   NAV   NAV   NAV   NAV           NAV   NAV
53   Gilbert Crossing   Actual 2014   960,412   273,149   687,263   0   687,263           Actual 2013   931,679
54   1321 Harbor Bay Parkway   NAV   NAV   NAV   NAV   NAV   NAV           NAV   NAV
55   Casa Cruz   TTM 2/28/2015   1,895,271   1,129,973   765,298   0   765,298           Actual 2014   1,860,768
56   Best Western Plus - Windsor Gardens   TTM 2/28/2015   2,158,754   1,055,978   1,102,776   0   1,102,776   111   69   Actual 2014   2,028,126
57   Oak Tree Plaza   TTM 2/28/2015   733,883   161,563   572,320   0   572,320           Actual 2014   735,417
58   Peppertree Lane Apartments   TTM 2/28/2015   1,380,361   689,431   690,930   0   690,930           Actual 2014   1,370,831
59   8211 Town Center Drive   TTM 3/31/2015   531,959   281,303   250,656   0   250,656           Actual 2014   333,493
60   Staybridge Suites Indianapolis Airport   TTM 1/31/2015   2,534,202   1,811,179   723,024   101,368   621,656   91   78   Actual 2014   2,535,248
61   Austin Heights Shopping Center   Actual 2014   1,108,424   340,220   768,204   0   768,204           Actual 2013   1,076,743
62   Walgreens - Duncanville, TX   NAV   NAV   NAV   NAV   NAV   NAV           NAV   NAV
63   Trojan Storage of Roseville   TTM 3/31/2015   800,376   330,587   469,788   0   469,788           Actual 2014   761,634
64   Lakeside Plaza   TTM 3/31/2015   1,092,582   386,195   706,386   0   706,386           Actual 2014   1,346,172
65   Green Acres MHP   TTM 4/30/2015   828,874   263,554   565,320   0   565,320           Actual 2014   771,825
66   Mendicino Green Apartment Corp.                                        
67   Walgreens - Richmond Heights   TTM 2/28/2015   420,000   0   420,000   0   420,000           Actual 2014   420,000
68   Rivertown Center   Actual 2014   743,099   322,039   421,060   0   421,060           NAV   NAV
69   Bristol House, Inc.                                        
70   Storaway Self Storage - Nashville   TTM 3/31/2015   1,001,227   363,845   637,382   0   637,382           Actual 2014   983,060
71   Bella Luna / San Lucas   Actual 2014   5,379,741   3,076,963   2,302,778   0   2,302,778           Actual 2013   3,368,214
72   Seacoast Self Storage   TTM 3/31/2015   654,278   122,650   531,628   0   531,628           Actual 2014   643,294
73   230 Garth Road Owners, Inc.                                        
74   Comfort Suites - Near the Galleria   TTM 2/28/2015   1,773,960   1,170,327   603,633   0   603,633   107   78   Actual 2013   1,628,062
75   Sandstone Apartments   Actual 2014   1,031,853   615,796   416,057   0   416,057           Ann. T7 2013   771,814
76   Tieton Village   Actual 2014   557,472   92,229   465,243   0   465,243           Actual 2013   556,823
77   Highland Terrace Housing Development Fund Corporation                                      
78   Cooperstown Commons Shopping Center   TTM 1/31/2015   809,962   311,447   498,515   0   498,515           Actual 2014   805,945
79   Lake Lucina Shopping Center   Actual 2013   618,870   197,108   421,762   0   421,762           Actual 2012   646,460
80   Silver Bridge Plaza   Actual 2014   752,593   253,881   498,713   0   498,713           Actual 2013   692,148
81   Karen Gardens Apartment Corp.                                        
82   East Haven Self Storage   TTM 3/31/2015   440,724   113,886   326,838   0   326,838           Actual 2014   429,259
83   Walgreens - Milwaukee   Actual 2014   312,024   21,503   290,521   0   290,521           Actual 2013   319,429
84   Haggen Food & Pharmacy   NAV   NAV   NAV   NAV   NAV   NAV           NAV   NAV
85   Sycamore Terrace   TTM 2/28/2015   481,095   229,792   251,303   0   251,303           Actual 2014   477,298
86   Ramona Plaza Shopping Center   TTM 3/31/2015   516,659   180,338   336,321   0   336,321           Actual 2014   522,322
87   All A/C Self Storage   TTM 4/30/2015   461,701   108,365   353,336   0   353,336           Actual 2014   456,312
88   Pecue MHC   TTM 2/28/2015   461,851   222,753   239,098   0   239,098           Actual 2014   451,143
89   Regency Park Owners Corp.                                        
90   Storaway Self Storage - Deltona II   TTM 3/31/2015   672,308   291,557   380,751   0   380,751           Actual 2014   641,797
91   Lakewood Place Shopping Center   TTM 3/31/2015   305,762   72,150   233,612   0   233,612           Actual 2014   313,496
92   Hacienda Heights Apartments   TTM 3/31/2015   437,429   133,245   304,184   0   304,184           Actual 2014   428,903
93   Nagle House, Inc.                                        
94   Walgreens - Warrensburg, MO   Actual 2014   298,000   0   298,000   0   298,000           Actual 2013   298,000
95   230 Tenants Corporation                                        
96   Shackelford Center   Actual 2014   465,177   111,658   353,519   0   353,519           Actual 2013   437,862
97   De La Cruz Professional Center   TTM 4/28/2015   491,045   85,294   405,751   0   405,751           Actual 2014   491,045
98   Folcroft Self Storage   TTM 3/31/2015   510,634   176,818   333,816   0   333,816           Actual 2014   501,418
99   Storaway Self Storage - Palm Bay   TTM 3/31/2015   650,230   273,316   376,914   0   376,914           Actual 2014   636,057
100   Bowen Tower Apartments   Annualized 8 8/27/2014   758,028   350,891   407,137   0   407,137           Actual 2013   741,567
101   321 West 90th St. Owners Corp.                                        
102   West Friendship Shopping Center   Actual 2014   530,006   162,681   367,325   0   367,325           Actual 2013   389,975
103   Crestview Self Storage   TTM 3/31/2015   564,875   216,073   348,801   0   348,801           Actual 2014   538,760
104   Denn Owners Corporation                                        
105   Moundsville Plaza   Actual 2014   462,897   175,827   287,070   0   287,070           Actual 2013   437,013
106   Storaway Self Storage- Deltona I   TTM 3/31/2015   459,482   189,559   269,923   0   269,923           Actual 2014   442,611
107   Sedona Peak Apartments   TTM 3/31/2015   581,501   294,101   287,400   0   287,400           Actual 2014   574,664
108   Sea Breeze Town Houses Owners, Inc.                                        
109   Willow Lake Shops   Annualized 10 10/31/2014   276,064   23,812   252,252   0   252,252           Actual 2013   262,122
110   Wickham Park Commons   Actual 2014   223,806   133,952   89,854   0   89,854           Actual 2013   212,161
111   Crown Pointe Plaza   Actual 2014   344,904   188,540   156,364   12,092   144,272           Actual 2013   338,238
112   Hartsdale Executive House, Inc.                                        
113   25 Chapel Corp.                                        
114   Market Place Village   Actual 2014   242,074   73,291   168,783   90,132   78,650           Actual 2013   234,238
115   Kingstowne Shops   TTM 2/28/2015   307,801   126,123   181,678   0   181,678           Actual 2014   306,837
116   109-111 N. Broadway Apt. Corp.                                        
117   40 Prospect Park West Owners Corp.                                        
118   Shops of Orland Park   TTM 2/28/2015   329,097   134,829   194,268   0   194,268           Actual 2014   330,667
119   Victorville Retail Center   TTM 2/28/2015   525,409   138,713   386,696   0   386,696           Actual 2014   553,703
120   6 West 20th St. Tenants Corp.                                        
121   50-22 Owners Ltd.                                        
122   585 McLean Owners, Inc.                                        
123   12 West 17th St. Tenants' Corp.                                        
124   Gillespie Field Business Park   TTM 3/31/2015   170,227   80,723   89,505   0   89,505           Actual 2014   159,344
125   Waters at West End, Inc.                                        
126   Jones St. Owners Corporation                                        
127   Big Lots Plaza   Actual 2014   302,925   88,411   214,514   0   214,514           Actual 2013   249,272
128   30 Bond Street Owners Corp.                                        
129   166 West 76th Apartment Corp.                                        
130   Hanna Shoppes   Actual 2013   199,285   64,621   134,664   0   134,664           Actual 2012   198,274
131   Carroll Gardens Owners, Corp.                                        
132   170 East 92nd Street Owners, Inc.                                        
133   17 Warren Street Tenants Corporation                                        

 

 
 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES  

 

Mortgage Loan Number   Property Name   Second Most Recent Expenses ($)   Second Most Recent NOI ($)   Second Most Recent Capital Expenditures   Second Most Recent NCF ($)   Second Most Recent Hotel ADR   Second Most Recent Hotel RevPAR   Third Most Recent Period   Third Most Recent Revenues ($)   Third Most Recent Expenses ($)   Third Most Recent NOI ($)
1   Hutchinson Metro Center I   5,419,876   9,155,415   0   9,155,415           Actual 2012   13,997,198   5,043,300   8,953,898
2   Cathedral Place   2,737,621   4,190,167   0   4,190,167           Actual 2012   6,505,645   2,683,756   3,821,889
3   150 Royall Street   NAV   NAV   NAV   NAV           NAV   NAV   NAV   NAV
4   WPC Self Storage VII   2,034,865   3,613,336   0   3,613,336           Various   5,049,437   1,989,813   3,059,624
4.01   Extra Space Louisville KY   199,684   871,313   0   871,313           Actual 2013   1,038,677   180,239   858,438
4.02   Extra Space Las Vegas NV   229,881   580,151   0   580,151           Actual 2013   812,417   237,687   574,730
4.03   CubeSmart Joan Panama City Beach FL   318,979   375,143   0   375,143           Actual 2013   502,183   293,588   208,595
4.04   CubeSmart Tallahassee FL   313,922   490,274   0   490,274           TTM 4/30/2014   738,741   261,906   476,835
4.05   Extra Space Lady Lake FL   269,334   375,070   0   375,070           Actual 2013   492,151   321,777   170,374
4.06   CubeSmart Crystal Lake IL   199,940   289,793   0   289,793           Actual 2013   411,576   169,526   242,050
4.07   CubeSmart Hutchinson Panama City Beach FL   189,023   216,555   0   216,555           Actual 2013   400,182   177,077   223,106
4.08   Extra Space Lilburn GA   155,654   263,691   0   263,691           Actual 2013   377,588   199,596   177,992
4.09   Extra Space Stockbridge GA   158,448   151,347   0   151,347           Actual 2013   275,922   148,417   127,505
5   Queens' MarketPlace   3,798,634   3,166,454   0   3,166,454           Actual 2013   6,389,044   3,771,353   2,617,691
6   El Sol Brillante and Laguna Del Sol Apartments   2,796,427   2,818,454   0   2,818,454           Actual 2013   3,907,266   2,945,829   961,437
6.01   Laguna Del Sol Apartments   1,329,514   1,427,209   0   1,427,209           Actual 2013   1,944,174   1,341,518   602,656
6.02   El Sol Brillante Apartments   1,466,913   1,391,245   0   1,391,245           Actual 2013   1,963,092   1,604,311   358,781
7   Country Club Center   1,067,255   1,801,286   0   1,801,286           Actual 2012   2,978,310   1,014,284   1,964,026
8   Parkway Crossing East Shopping Center   656,226   1,999,461   0   1,999,461           Actual 2012   2,758,921   680,210   2,078,711
9   Olmsted Plaza Shopping Center   1,472,934   2,725,912   0   2,725,912           Actual 2012   4,378,847   1,418,578   2,960,269
10   Hall Office Park   1,457,041   1,715,514   0   1,715,514           Actual 2012   2,749,175   1,375,807   1,373,368
11   Dulles North Corporate Parks   899,321   3,050,129   0   3,050,129           Actual 2013   3,836,125   836,908   2,999,217
11.01   Dulles North Corporate Park 5   422,847   1,604,683   0   1,604,683           Actual 2013   1,923,572   380,022   1,543,550
11.02   Dulles North Corporate Park 2   476,474   1,445,446   0   1,445,446           Actual 2013   1,912,553   456,886   1,455,667
12   Coastal Village Apartments   2,561,463   2,186,829   0   2,186,829           Actual 2013   4,465,826   2,266,606   2,199,220
13   Foothills Park Place   776,016   2,175,933   0   2,175,933           Actual 2013   3,369,671   826,524   2,543,147
14   Smiths Medical   1,524,960   827,333   0   827,333           Actual 2013   2,243,741   1,728,479   515,262
15   Hunterstone Apartments   956,225   1,625,397   0   1,625,397           Actual 2013   2,503,966   947,436   1,556,530
16   Magnolia Marketplace                                        
17   Norfolk Commerce Park   1,361,284   2,258,604   0   2,258,604           Actual 2013   3,477,494   1,304,919   2,172,575
18   Summer Bend Apartments   1,335,036   1,615,963   0   1,615,963           Actual 2013   2,794,513   1,276,689   1,517,824
19   Baywoods of Annapolis                                        
20   Rock Hill Hampton Inn   3,065,991   2,081,615   0   2,081,615   104   85   Actual 2013   4,598,663   2,723,583   1,875,080
21   Louisville Plaza   624,290   1,180,119   0   1,180,119           Actual 2013   1,653,461   721,019   932,442
22   Marquis Place                                        
23   Riverside Technology Park A & B   394,800   1,441,231   0   1,441,231           Actual 2013   622,350   348,093   274,257
24   Maricopa Fiesta   645,398   1,193,234   0   1,193,234           Actual 2013   1,869,245   646,405   1,222,840
25   Dunwoody Place   526,945   1,099,589   0   1,099,589           Actual 2012   1,231,817   296,172   935,645
26   Jackson Square Apartments   811,049   851,202   0   851,202           Actual 2012   1,655,295   771,050   884,245
27   Shops at Doral   343,593   1,100,303   0   1,100,303           Actual 2013   1,304,970   226,470   1,078,500
28   Solano Apartments   1,291,871   1,037,833   0   1,037,833           Actual 2013   2,420,265   1,443,398   976,867
29   Riverchase Apartments   871,058   1,003,129   0   1,003,129           Actual 2013   1,807,827   892,955   914,872
30   Old Mills   844,877   1,126,111   0   1,126,111           Actual 2013   1,918,840   827,137   1,091,703
31   Ozinus Realty Property Portfolio   NAV   NAV   NAV   NAV           NAV   NAV   NAV   NAV
31.01   Shiloh Crossing   NAV   NAV   NAV   NAV           NAV   NAV   NAV   NAV
31.02   Texas Star   NAV   NAV   NAV   NAV           NAV   NAV   NAV   NAV
31.03   Pitney Bowes   NAV   NAV   NAV   NAV           NAV   NAV   NAV   NAV
31.04   Towne Crest Village   NAV   NAV   NAV   NAV           NAV   NAV   NAV   NAV
31.05   Eagle Plaza   NAV   NAV   NAV   NAV           NAV   NAV   NAV   NAV
31.06   Palmetto   NAV   NAV   NAV   NAV           NAV   NAV   NAV   NAV
31.07   Hamlin   NAV   NAV   NAV   NAV           NAV   NAV   NAV   NAV
32   Brickyard Square   865,439   2,582,081   0   2,582,081           Actual 2013   2,561,361   790,925   1,770,435
33   Dos Santos Apartments   900,605   1,084,469   0   1,084,469           Actual 2013   1,990,853   966,844   1,024,009
34   Villa Bella   2,158,191   1,037,777   0   1,037,777           Actual 2013   3,033,349   2,243,508   789,841
35   Bayview Office Building   1,034,265   926,958   0   926,958           Actual 2013   1,640,396   896,991   743,405
36   Casa Nube   1,168,084   1,217,374   0   1,217,374           Actual 2013   1,818,691   1,278,729   539,961
37   Homewood Suites - Tallahassee   2,209,645   1,252,080   0   1,252,080   120   96   Actual 2013   3,129,809   2,099,793   1,030,016
38   San Mateo Apartments   934,432   838,382   0   838,382           Actual 2013   1,887,951   1,039,115   848,836
39   Brittany Bay II   841,421   1,167,753   62,400   1,105,353           Actual 2012   1,899,564   909,719   989,845
40   Nexus Town Center   418,527   1,054,513   0   1,054,513           Actual 2012   1,419,671   399,872   1,019,799
41   Cathedral Place - Parking   320,139   1,124,555   0   1,124,555           Actual 2012   1,362,600   315,110   1,047,490
42   Indiana Village   1,010,225   776,634   0   776,634           Actual 2013   1,609,240   991,001   618,239
43   Fahrens Park Plaza   248,129   901,646   0   901,646           Actual 2013   1,010,526   231,350   779,176
44   Causeway Corporate Centre   520,004   925,907   0   925,907           Actual 2012   1,388,020   533,115   854,905
45   TownePlace Suites St. George by Marriott   1,464,870   1,007,445   97,022   910,423   99   76   Actual 2012   2,107,608   1,385,768   721,839
46   IRG - Ellsworth Bailey Saratoga   NAV   NAV   NAV   NAV           NAV   NAV   NAV   NAV
46.01   Saratoga II   NAV   NAV   NAV   NAV           NAV   NAV   NAV   NAV
46.02   Saratoga I   NAV   NAV   NAV   NAV           NAV   NAV   NAV   NAV
46.03   Ellsworth Bailey Lordstown   NAV   NAV   NAV   NAV           NAV   NAV   NAV   NAV
47   39-60 54th Street Owners, Inc.                                        
48   Courtyard by Marriott - Shawnee   2,229,566   1,005,755   129,413   876,342   119   91   Actual 2013   2,857,923   2,021,614   836,309
49   Athens Gate Apartments   753,734   741,449   0   741,449           Actual 2013   1,568,019   838,412   729,607
50   Sand Pebble Apartments   1,006,452   712,791   0   712,791           Actual 2013   1,800,049   1,017,809   782,240
51   Trojan Storage of Oxnard   418,068   613,277   0   613,277           Actual 2013   902,649   394,291   508,358
52   CVS - Lynn, MA   NAV   NAV   NAV   NAV           NAV   NAV   NAV   NAV
53   Gilbert Crossing   276,667   655,012   0   655,012           NAV   NAV   NAV   NAV
54   1321 Harbor Bay Parkway   NAV   NAV   NAV   NAV           NAV   NAV   NAV   NAV
55   Casa Cruz   1,117,166   743,602   0   743,602           Actual 2013   1,692,640   1,066,476   626,164
56   Best Western Plus - Windsor Gardens   1,016,966   1,011,160   0   1,011,160   106   65   Actual 2013   1,058,878   807,211   251,667
57   Oak Tree Plaza   178,466   556,951   0   556,951           Actual 2013   617,102   165,125   451,977
58   Peppertree Lane Apartments   684,490   686,341   0   686,341           Actual 2013   1,337,711   692,574   645,137
59   8211 Town Center Drive   274,440   59,053   0   59,053           NAV   NAV   NAV   NAV
60   Staybridge Suites Indianapolis Airport   1,819,291   715,956   101,410   614,546   91   78   Actual 2013   2,306,833   1,733,238   573,596
61   Austin Heights Shopping Center   320,784   755,959   0   755,959           Actual 2012   1,089,854   323,451   766,403
62   Walgreens - Duncanville, TX   NAV   NAV   NAV   NAV           NAV   NAV   NAV   NAV
63   Trojan Storage of Roseville   336,582   425,052   0   425,052           Actual 2013   657,608   322,988   334,621
64   Lakeside Plaza   407,007   939,165   0   939,165           Actual 2013   1,161,183   385,356   775,827
65   Green Acres MHP   312,169   459,656   0   459,656           Actual 2013   739,324   289,668   449,656
66   Mendicino Green Apartment Corp.                                        
67   Walgreens - Richmond Heights   0   420,000   0   420,000           Actual 2013   420,000   0   420,000
68   Rivertown Center   NAV   NAV   NAV   NAV           NAV   NAV   NAV   NAV
69   Bristol House, Inc.                                        
70   Storaway Self Storage - Nashville   371,057   612,003   0   612,003           Actual 2013   919,593   343,397   576,197
71   Bella Luna / San Lucas   2,442,850   925,364   0   925,364           Annualized 9 12/31/2012   1,659,469   1,485,614   173,855
72   Seacoast Self Storage   126,703   516,591   0   516,591           Actual 2013   625,314   117,235   508,079
73   230 Garth Road Owners, Inc.                                        
74   Comfort Suites - Near the Galleria   1,138,799   489,263   0   489,263   97   72   Actual 2012   1,346,477   1,000,137   346,341
75   Sandstone Apartments   520,488   251,326   0   251,326           NAV   NAV   NAV   NAV
76   Tieton Village   86,403   470,420   0   470,420           Actual 2012   531,179   85,229   445,949
77   Highland Terrace Housing Development Fund Corporation                                      
78   Cooperstown Commons Shopping Center   303,764   502,182   0   502,182           Actual 2013   782,635   278,836   503,798
79   Lake Lucina Shopping Center   198,597   447,863   3,662   444,201           Actual 2011   629,360   204,228   425,132
80   Silver Bridge Plaza   237,967   454,181   0   454,181           Actual 2012   681,766   204,547   477,218
81   Karen Gardens Apartment Corp.                                        
82   East Haven Self Storage   110,914   318,345   0   318,345           Actual 2013   412,226   105,709   306,517
83   Walgreens - Milwaukee   11,270   308,159   0   308,159           Actual 2012   336,752   0   336,752
84   Haggen Food & Pharmacy   NAV   NAV   NAV   NAV           NAV   NAV   NAV   NAV
85   Sycamore Terrace   228,373   248,924   0   248,924           Actual 2013   511,044   238,082   272,961
86   Ramona Plaza Shopping Center   190,588   331,734   0   331,734           Actual 2013   495,863   194,621   301,242
87   All A/C Self Storage   136,852   319,460   0   319,460           Actual 2013   445,083   129,869   315,214
88   Pecue MHC   208,484   242,659   0   242,659           Actual 2013   449,454   201,524   247,930
89   Regency Park Owners Corp.                                        
90   Storaway Self Storage - Deltona II   288,176   353,620   0   353,620           Actual 2013   587,648   311,456   276,192
91   Lakewood Place Shopping Center   66,325   247,171   0   247,171           Actual 2013   378,732   60,209   318,523
92   Hacienda Heights Apartments   127,668   301,235   0   301,235           Actual 2013   423,491   147,862   275,629
93   Nagle House, Inc.                                        
94   Walgreens - Warrensburg, MO   0   298,000   0   298,000           Actual 2012   298,000   0   298,000
95   230 Tenants Corporation                                        
96   Shackelford Center   103,154   334,708   0   334,708           Actual 2012   400,646   84,010   316,636
97   De La Cruz Professional Center   82,199   408,846   0   408,846           Actual 2013   457,256   63,787   393,469
98   Folcroft Self Storage   176,205   325,213   0   325,213           Actual 2013   475,567   169,103   306,464
99   Storaway Self Storage - Palm Bay   275,483   360,575   0   360,575           Actual 2013   601,723   268,640   333,084
100   Bowen Tower Apartments   364,452   377,115   0   377,115           Actual 2012   678,953   354,581   324,372
101   321 West 90th St. Owners Corp.                                        
102   West Friendship Shopping Center   114,937   275,038   0   275,038           Actual 2012   386,551   144,234   242,317
103   Crestview Self Storage   209,399   329,362   0   329,362           Actual 2013   501,825   199,742   302,083
104   Denn Owners Corporation                                        
105   Moundsville Plaza   173,224   263,788   0   263,788           Actual 2012   443,115   154,125   288,990
106   Storaway Self Storage- Deltona I   192,137   250,474   0   250,474           Actual 2013   424,596   196,809   227,787
107   Sedona Peak Apartments   296,142   278,522   0   278,522           Actual 2013   587,132   321,995   265,137
108   Sea Breeze Town Houses Owners, Inc.                                        
109   Willow Lake Shops   41,871   220,251   0   220,251           Actual 2012   265,023   43,698   221,324
110   Wickham Park Commons   117,511   94,651   0   94,651           NAV   NAV   NAV   NAV
111   Crown Pointe Plaza   198,978   139,260   0   139,260           Actual 2012   377,804   156,668   221,136
112   Hartsdale Executive House, Inc.                                        
113   25 Chapel Corp.                                        
114   Market Place Village   51,401   182,837   15,535   167,302           Actual 2012   185,878   45,183   140,696
115   Kingstowne Shops   126,857   179,980   0   179,980           Actual 2013   324,661   120,898   203,763
116   109-111 N. Broadway Apt. Corp.                                        
117   40 Prospect Park West Owners Corp.                                        
118   Shops of Orland Park   137,770   192,897   0   192,897           Actual 2013   351,297   137,985   213,312
119   Victorville Retail Center   141,445   412,258   0   412,258           Actual 2013   624,608   129,296   495,312
120   6 West 20th St. Tenants Corp.                                        
121   50-22 Owners Ltd.                                        
122   585 McLean Owners, Inc.                                        
123   12 West 17th St. Tenants' Corp.                                        
124   Gillespie Field Business Park   86,152   73,193   0   73,193           Actual 2013   280,209   90,094   190,116
125   Waters at West End, Inc.                                        
126   Jones St. Owners Corporation                                        
127   Big Lots Plaza   84,815   164,457   0   164,457           Actual 2012   292,843   91,268   201,575
128   30 Bond Street Owners Corp.                                        
129   166 West 76th Apartment Corp.                                        
130   Hanna Shoppes   58,019   140,255   0   140,255           NAV   NAV   NAV   NAV
131   Carroll Gardens Owners, Corp.                                        
132   170 East 92nd Street Owners, Inc.                                        
133   17 Warren Street Tenants Corporation                                        

 

 
 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES  

 

Mortgage Loan Number   Property Name   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   Largest Tenant Sq. Ft.   Largest
Tenant
% of NRA
  Largest Tenant Exp. Date   2nd Largest Tenant Name
1   Hutchinson Metro Center I   0   8,953,898           N   Mercy College   125,522   29.7%   2/27/2024   Administration of Children Services
2   Cathedral Place   0   3,821,889           N   Whyte Hirschboeck Dudek S.C.   93,859   42.7%   11/30/2020   Executive Director, Inc.
3   150 Royall Street   NAV   NAV           N   CB&I   188,857   72.8%   1/31/2023   OneBeacon
4   WPC Self Storage VII   0   3,059,624           N                    
4.01   Extra Space Louisville KY   0   858,438           N                    
4.02   Extra Space Las Vegas NV   0   574,730           N                    
4.03   CubeSmart Joan Panama City Beach FL   0   208,595           N                    
4.04   CubeSmart Tallahassee FL   0   476,835           N                    
4.05   Extra Space Lady Lake FL   0   170,374           N                    
4.06   CubeSmart Crystal Lake IL   0   242,050           N                    
4.07   CubeSmart Hutchinson Panama City Beach FL   0   223,106           N                    
4.08   Extra Space Lilburn GA   0   177,992           N                    
4.09   Extra Space Stockbridge GA   0   127,505           N                    
5   Queens' MarketPlace   0   2,617,691           N   Island Gourmet Markets   24,829   19.0%   4/30/2021   Sansei Seafood
6   El Sol Brillante and Laguna Del Sol Apartments   0   961,437           N                    
6.01   Laguna Del Sol Apartments   0   602,656           N                    
6.02   El Sol Brillante Apartments   0   358,781           N                    
7   Country Club Center   0   1,964,026           N   Wells Fargo Advisors   15,460   23.8%   11/30/2018   Cabi Developers
8   Parkway Crossing East Shopping Center   0   2,078,711           N   Bed Bath & Beyond   35,070   24.5%   1/31/2020   Babies R Us -- Leased Fee
9   Olmsted Plaza Shopping Center   0   2,960,269           N   Value City Furniture   50,290   19.7%   1/31/2026   HHGREGG
10   Hall Office Park   0   1,373,368           N   FiServ Solutions, Inc.   49,792   34.9%   4/30/2019   Levi Strauss & Co.
11   Dulles North Corporate Parks   0   2,999,217           N   Various   Various   Various   Various   Various
11.01   Dulles North Corporate Park 5   0   1,543,550           N   NTT Worldwide Telecommunications   80,391   100.0%   2/29/2020    
11.02   Dulles North Corporate Park 2   0   1,455,667           N   Asurion/National Electronics Warranty   25,460   32.1%   7/31/2016   US Customs
12   Coastal Village Apartments   0   2,199,220           N                    
13   Foothills Park Place   0   2,543,147           N   Goodwill   22,565   17.0%   11/30/2029   Peter Piper Pizza
14   Smiths Medical   0   515,262           N   Smiths Medical ASD, Inc.   99,977   54.9%   1/31/2027   Brocade Communications
15   Hunterstone Apartments   0   1,556,530           N                    
16   Magnolia Marketplace                   N   TJ Maxx   22,490   23.1%   03/31/2025   Ross Dress For Less
17   Norfolk Commerce Park   0   2,172,575           Y   URS Federal Services, Inc.   47,489   14.3%   04/30/2020   Federal Express Corp.
18   Summer Bend Apartments   0   1,517,824           N                    
19   Baywoods of Annapolis                                        
20   Rock Hill Hampton Inn   0   1,875,080   98   76   N                    
21   Louisville Plaza   0   932,442           N   King Soopers   74,865   38.5%   5/20/2017   Hobby Lobby
22   Marquis Place                   N                    
23   Riverside Technology Park A & B   0   274,257           N   Wells Fargo   62,418   37.7%   11/30/2019   Frederick Classical Charter School
24   Maricopa Fiesta   0   1,222,840           N   Bashas'-Post Petitio   54,434   58.6%   7/31/2026   Native Grill
25   Dunwoody Place   0   935,645           N   Publix Super Markets Inc.   56,763   55.1%   4/30/2020   YF Dunwoody Inc.
26   Jackson Square Apartments   0   884,245           N                    
27   Shops at Doral   10,014   1,068,487           N   Bank of America   4,515   16.2%   7/1/2028   Wine and Spirits Emporium
28   Solano Apartments   0   976,867           N                    
29   Riverchase Apartments   0   914,872           N                    
30   Old Mills   0   1,091,703           N                    
31   Ozinus Realty Property Portfolio   NAV   NAV           N   Various   Various   Various   Various   Various
31.01   Shiloh Crossing   NAV   NAV           N   CSA America, Inc.   29,850   41.7%   12/31/2021   Select Sport America
31.02   Texas Star   NAV   NAV           N   Top Prospects Academy of TX   13,982   17.8%   01/31/2018   Empire Precision Machining
31.03   Pitney Bowes   NAV   NAV           N   Pitney Bowes Inc.   71,389   77.0%   06/30/2016   ProToyz Inc
31.04   Towne Crest Village   NAV   NAV           N   Staffing Connections, LLC   3,765   18.9%   04/30/2020   Dr. Scott Brown Family Dentistry
31.05   Eagle Plaza   NAV   NAV           N   Dunleavy Investments LLC   3,420   11.5%   04/30/2016   Get A Grip Total Fitness, Inc.
31.06   Palmetto   NAV   NAV           N   Diamond Glass and Aluminum   11,954   18.9%   4/30/2017   Hartshorn Custom Contracting South, LLC
31.07   Hamlin   NAV   NAV           N   Mass Defense Martial Arts   6,360   12.5%   08/31/2015   PCC Automotive Machine Shop
32   Brickyard Square   0   1,770,435           N   Epping Cinemas LLC, D/B/A O'Neil Cinemas   29,577   17.0%   11/30/2037   Marshalls of MA, Inc.
33   Dos Santos Apartments   0   1,024,009           N                    
34   Villa Bella   0   789,841           N                    
35   Bayview Office Building   0   743,405           N   UAMC, Inc   41,178   43.7%   7/31/2019   Clarity Services
36   Casa Nube   0   539,961           N                    
37   Homewood Suites - Tallahassee   0   1,030,016   110   84   N                    
38   San Mateo Apartments   0   848,836           N                    
39   Brittany Bay II   62,400   927,445           N                    
40   Nexus Town Center   0   1,019,799           N   Fresenius Medical Center   11,580   20.8%   12/31/2017   Fitness 19
41   Cathedral Place - Parking   0   1,047,490           N   NML   438   46.5%   5/31/2018   WHD
42   Indiana Village   0   618,239           N                    
43   Fahrens Park Plaza   0   779,176           N   Merced County CPS   21,325   24.3%   2/1/2017   ASPIRAnet
44   Causeway Corporate Centre   0   854,905           N   Fraser Yachts Florida, Inc.   11,921   25.9%   7/31/2021   Vitas Healthcare Corp of FL
45   TownePlace Suites St. George by Marriott   84,304   637,535   89   67   N                    
46   IRG - Ellsworth Bailey Saratoga   NAV   NAV           N   Various   Various   Various   Various   Various
46.01   Saratoga II   NAV   NAV           N   Saint-Gobain Ceramics   102,000   100.0%   12/31/2025    
46.02   Saratoga I   NAV   NAV           N   A.R.M. OPCO, Inc.   82,877   100.0%   4/30/2022    
46.03   Ellsworth Bailey Lordstown   NAV   NAV           N   Mellace Family Brands   44,594   46.2%   6/30/2017   Hanes Companies, Inc.
47   39-60 54th Street Owners, Inc.                                        
48   Courtyard by Marriott - Shawnee   104,420   731,889   119   79   N                    
49   Athens Gate Apartments   0   729,607           N                    
50   Sand Pebble Apartments   0   782,240           N                    
51   Trojan Storage of Oxnard   0   508,358           N                    
52   CVS - Lynn, MA   NAV   NAV           N   CVS   12,900   100.0%   1/31/2040    
53   Gilbert Crossing   NAV   NAV           N   The Burgundy Group, LLC   25,067   40.1%   7/31/2018   Meridian Bank
54   1321 Harbor Bay Parkway   NAV   NAV           N   Penumbra   50,177   100.0%   11/30/2029    
55   Casa Cruz   0   626,164           N                    
56   Best Western Plus - Windsor Gardens   0   251,667   88   34   N                    
57   Oak Tree Plaza   0   451,977           N   Alamo Smiles   2,922   17.7%   1/23/2024   Salon Prive
58   Peppertree Lane Apartments   0   645,137           N                    
59   8211 Town Center Drive   NAV   NAV           N   Mariner Finance, LLC   69,401   100.0%   6/30/2026    
60   Staybridge Suites Indianapolis Airport   92,273   481,323   89   71   N                    
61   Austin Heights Shopping Center   0   766,403           Y   Goodwill Industries   16,560   27.6%   11/30/2019   Anna's Linens
62   Walgreens - Duncanville, TX   NAV   NAV           N   Walgreens   14,490   100.0%   10/31/2089    
63   Trojan Storage of Roseville   0   334,621           N                    
64   Lakeside Plaza   0   775,827           N   Schnucks   58,076   45.5%   4/30/2021   Sears
65   Green Acres MHP   0   449,656           N                    
66   Mendicino Green Apartment Corp.                                        
67   Walgreens - Richmond Heights   0   420,000           N   Walgreens   13,216   100.0%   6/30/2079    
68   Rivertown Center   NAV   NAV           N   Planet Fitness   24,108   39.6%   12/31/2024   Hallmark
69   Bristol House, Inc.                                        
70   Storaway Self Storage - Nashville   0   576,197           N                    
71   Bella Luna / San Lucas   0   173,855           N                    
72   Seacoast Self Storage   0   508,079           N                    
73   230 Garth Road Owners, Inc.                                        
74   Comfort Suites - Near the Galleria   0   346,341   90   58   N                    
75   Sandstone Apartments   NAV   0           N                    
76   Tieton Village   0   445,949           N   Jo-Ann Stores, Inc.   22,500   36.7%   1/31/2023   Tacoma Goodwill Industries
77   Highland Terrace Housing Development Fund Corporation                                      
78   Cooperstown Commons Shopping Center   0   503,798           N   Tops PT, LLC   32,475   58.5%   12/31/2024   Family Dollar
79   Lake Lucina Shopping Center   0   425,132           N   Save-A-Lot   17,761   32.3%   2/28/2018   Family Dollar
80   Silver Bridge Plaza   0   477,218           N   Tractor Supply   35,868   27.1%   9/30/2023   Big Lots
81   Karen Gardens Apartment Corp.                                        
82   East Haven Self Storage   0   306,517           N                    
83   Walgreens - Milwaukee   0   336,752           N   Walgreens   14,490   100.0%   5/31/2079    
84   Haggen Food & Pharmacy   NAV   NAV           N   Haggen OpCo North, LLC   42,630   100.0%   2/28/2040    
85   Sycamore Terrace   0   272,961           N   Pacific Dental Services   3,039   28.8%   11/26/2016   Panda Express, Inc.
86   Ramona Plaza Shopping Center   0   301,242           N   Elam's Hallmark   3,620   16.7%   1/31/2020   Nuevo Grill & Cantina
87   All A/C Self Storage   0   315,214           N                    
88   Pecue MHC   0   247,930           N                    
89   Regency Park Owners Corp.                                        
90   Storaway Self Storage - Deltona II   0   276,192           N                    
91   Lakewood Place Shopping Center   0   318,523           N   16 Bit   3,461   26.6%   10/31/2019   Avalon
92   Hacienda Heights Apartments   0   275,629           N                    
93   Nagle House, Inc.                                        
94   Walgreens - Warrensburg, MO   0   298,000           N   Walgreens   14,490   100.0%   9/30/2079    
95   230 Tenants Corporation                                        
96   Shackelford Center   0   316,636           N   Schnuck Markets, Inc.   45,960   92.6%   3/2/2022   Nephew's Grille
97   De La Cruz Professional Center   0   393,469           N   Max'D Out Fitness   11,400   40.7%   12/31/2018   Lee County Tax Collector
98   Folcroft Self Storage   0   306,464           N                    
99   Storaway Self Storage - Palm Bay   0   333,084           N                    
100   Bowen Tower Apartments   0   324,372           N                    
101   321 West 90th St. Owners Corp.                                        
102   West Friendship Shopping Center   0   242,317           N   Dunkin Donuts   2,200   11.7%   10/31/2029   Dr. Thomas Sullivan
103   Crestview Self Storage   0   302,083           N                    
104   Denn Owners Corporation                                        
105   Moundsville Plaza   0   288,990           N   Busy Beaver   35,090   33.3%   8/31/2019   Goodwill
106   Storaway Self Storage- Deltona I   0   227,787           N                    
107   Sedona Peak Apartments   0   265,137           N                    
108   Sea Breeze Town Houses Owners, Inc.                                        
109   Willow Lake Shops   0   221,324           N   Hancock Fabrics   11,964   49.2%   7/31/2020   Mattress Firm
110   Wickham Park Commons   NAV   NAV           N   BugandBoo LLC   3,000   19.7%   8/8/2018   Purecigs, LLC
111   Crown Pointe Plaza   10,755   210,381           N   La Michoacana Meat Market   12,260   37.4%   7/31/2017   Cecil Whittaker's Pizzeria
112   Hartsdale Executive House, Inc.                                        
113   25 Chapel Corp.                                        
114   Market Place Village   15,230   125,465           N   HN Real Estate Group   5,411   37.1%   10/31/2017   Sears Home Appliance Showroom
115   Kingstowne Shops   0   203,763           N   IHOP   4,640   19.9%   9/30/2017   Anand Bazaar
116   109-111 N. Broadway Apt. Corp.                                        
117   40 Prospect Park West Owners Corp.                                        
118   Shops of Orland Park   0   213,312           N   Bloomfield Florist Inc.   4,480   28.2%   2/28/2017   Rocco Vino's
119   Victorville Retail Center   0   495,312           N   Dept. of the Army   5,675   48.9%   1/29/2019   Sprint Spectrum, LP
120   6 West 20th St. Tenants Corp.                                        
121   50-22 Owners Ltd.                                        
122   585 McLean Owners, Inc.                                        
123   12 West 17th St. Tenants' Corp.                                        
124   Gillespie Field Business Park   0   190,116           N   ThyssenKrup Elevator   9,001   51.2%   6/30/2020   Business Printing Co
125   Waters at West End, Inc.                                        
126   Jones St. Owners Corporation                                        
127   Big Lots Plaza   0   201,575           N   Big Lots   30,934   85.0%   1/31/2019   Fuji Sushi and Hibachi
128   30 Bond Street Owners Corp.                                        
129   166 West 76th Apartment Corp.                                        
130   Hanna Shoppes   NAV   NAV           N   China Buffet   5,200   32.2%   1/15/2020   Laundry Bright
131   Carroll Gardens Owners, Corp.                                        
132   170 East 92nd Street Owners, Inc.                                        
133   17 Warren Street Tenants Corporation                                        

 

 
 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES  

 

Mortgage Loan Number   Property Name   2nd Largest Tenant Sq. Ft.   2nd Largest
Tenant
% of NRA
  2nd Largest Tenant Exp. Date   3rd Largest Tenant Name   3rd Largest Tenant Sq. Ft.   3rd Largest
Tenant
% of NRA
  3rd Largest Tenant Exp. Date   4th Largest Tenant Name   4th Largest Tenant Sq. Ft.   4th Largest
Tenant
% of NRA
1   Hutchinson Metro Center I   63,462   15.0%   3/31/2027   NYC Housing Authority   62,977   14.9%   3/31/2026   Visiting Nurse Service of NY   55,859   13.2%
2   Cathedral Place   51,853   23.6%   06/30/2030   Deloitte & Touche USA, LLP   37,476   17.1%   10/31/2024   First Merit Bank   9,010   4.1%
3   150 Royall Street   41,185   15.9%   3/31/2025   Gray, Gray & Gray   29,299   11.3%   4/1/2030            
4   WPC Self Storage VII                                        
4.01   Extra Space Louisville KY                                        
4.02   Extra Space Las Vegas NV                                        
4.03   CubeSmart Joan Panama City Beach FL                                        
4.04   CubeSmart Tallahassee FL                                        
4.05   Extra Space Lady Lake FL                                        
4.06   CubeSmart Crystal Lake IL                                        
4.07   CubeSmart Hutchinson Panama City Beach FL                                        
4.08   Extra Space Lilburn GA                                        
4.09   Extra Space Stockbridge GA                                        
5   Queens' MarketPlace   6,263   4.8%   4/30/2018   Romano's Macaroni Grill   6,196   4.7%   11/30/2018   Quiksilver   4,392   3.4%
6   El Sol Brillante and Laguna Del Sol Apartments                                        
6.01   Laguna Del Sol Apartments                                        
6.02   El Sol Brillante Apartments                                        
7   Country Club Center   14,535   22.4%   2/28/2030   Turnberry Residential   12,957   19.9%   2/28/2030   Trade Street Residential   5,845   9.0%
8   Parkway Crossing East Shopping Center   30,000   20.9%   1/31/2020   Michaels   23,982   16.7%   2/29/2020   Office Depot   18,000   12.6%
9   Olmsted Plaza Shopping Center   31,800   12.4%   8/1/2021   ALDI   16,785   6.6%   9/30/2024   Harbor Freight and Tools   16,000   6.3%
10   Hall Office Park   17,457   12.2%   3/31/2017   Century Payments   14,463   10.1%   4/1/2018   Subaru of America   7,441   5.2%
11   Dulles North Corporate Parks   Various   Various   Various   Various   Various   Various   Various   Various   Various   Various
11.01   Dulles North Corporate Park 5                                        
11.02   Dulles North Corporate Park 2   23,535   29.7%   2/14/2017   1000 Sully Road, LLC   20,056   25.3%   5/31/2027   PaeTec Communications   10,079   12.7%
12   Coastal Village Apartments                                        
13   Foothills Park Place   14,000   10.6%   3/31/2018   Fedex Kinko's   7,000   5.3%   9/30/2018   Native New Yorker   6,498   4.9%
14   Smiths Medical   44,846   24.6%   12/31/2015   Stanley Convergent   37,427   20.5%   5/31/2016            
15   Hunterstone Apartments                                        
16   Magnolia Marketplace   22,001   22.6%   1/31/2026   Michaels   19,754   20.3%   03/31/2025   PetSmart   12,507   12.9%
17   Norfolk Commerce Park   42,000   12.7%   05/31/2018   ITT Education Services, Inc.   39,828   12.0%   09/30/2018   Alion   23,153   7.0%
18   Summer Bend Apartments                                        
19   Baywoods of Annapolis                                        
20   Rock Hill Hampton Inn                                        
21   Louisville Plaza   60,000   30.9%   8/31/2018   Arc Thrift Store   31,565   16.2%   10/31/2020   Brass Monkey Inc   3,600   1.9%
22   Marquis Place                                        
23   Riverside Technology Park A & B   39,120   23.6%   Multiple Leases -- 28,620 square feet expiring 6/30/2021; 10,500 square feet expiring 7/31/2021   AT&T Corp   12,840   7.8%   2/29/2016   UTZ   12,000   7.3%
24   Maricopa Fiesta   5,491   5.9%   7/31/2022   Great Wall Chinese C   2,730   2.9%   9/30/2019   Orbitel Communication   2,091   2.2%
25   Dunwoody Place   12,320   12.0%   12/31/2024   Spring Communications Holding, Inc.   4,200   4.1%   1/31/2020   Aladdin Restaurant of Roswell LLC   3,120   3.0%
26   Jackson Square Apartments                                        
27   Shops at Doral   2,800   10.1%   10/31/2018   La Fontana D'Orazio, LLC   2,650   9.5%   2/28/2018   Savilia Enterprises, LLC   1,537   5.5%
28   Solano Apartments                                        
29   Riverchase Apartments                                        
30   Old Mills                                        
31   Ozinus Realty Property Portfolio   Various   Various   Various   Various   Various   Various   Various   Various   Various   Various
31.01   Shiloh Crossing   19,800   27.6%   12/31/2017   Dan Desnet & Associates   9,950   13.9%   12/31/2018   Irvine Access Floors   7,960   11.1%
31.02   Texas Star   11,969   15.3%   9/30/2017   NexCourt   7,089   9.0%   05/31/2015   Zink Autohaus SP   5,748   7.3%
31.03   Pitney Bowes   21,270   23.0%   05/31/2016                            
31.04   Towne Crest Village   3,600   18.0%   09/30/2015   Dr. Dan Gerhardt   2,051   10.3%   09/30/2015   US Government Recruiting Offices   2,000   10.0%
31.05   Eagle Plaza   3,056   10.3%   09/30/2015   Zico Cheng Karate, LLC   2,964   10.0%   05/31/2018   Grow Life Church, Inc   2,537   8.5%
31.06   Palmetto   6,750   10.7%   06/30/2015   Angel Norniella   4,560   7.2%   5/30/2016   Cutting Edge Boat Tops   4,560   7.2%
31.07   Hamlin   3,000   5.9%   11/30/2015   RPM Auto Traders, Inc.   3,000   5.9%   11/30/2015   ACG Installations, Inc   3,000   5.9%
32   Brickyard Square   23,000   13.2%   3/31/2022   Michaels Stores Inc.   16,832   9.6%   2/28/2023   Petsmart, Inc.   12,712   7.3%
33   Dos Santos Apartments                                        
34   Villa Bella                                        
35   Bayview Office Building   32,603   34.6%   8/31/2019   Community Care Health Network   20,363   21.6%   8/31/2017            
36   Casa Nube                                        
37   Homewood Suites - Tallahassee                                        
38   San Mateo Apartments                                        
39   Brittany Bay II                                        
40   Nexus Town Center   8,600   15.4%   3/31/2021   Auto Zone   4,510   8.1%   2/28/2017   La Sierra Veterinary   3,944   7.1%
41   Cathedral Place - Parking   217   23.1%   MTM   EDI   123   13.1%   MTM   Deloitte   71   7.5%
42   Indiana Village                                        
43   Fahrens Park Plaza   12,000   13.7%   6/1/2019   Fitness Evolution   10,680   12.2%   2/1/2020   Satellite Healthcare   9,600   10.9%
44   Causeway Corporate Centre   8,652   18.8%   6/30/2016   Marsh USA, Inc.   4,197   9.1%   1/31/2016   Global Marine Travel, LLC   3,686   8.0%
45   TownePlace Suites St. George by Marriott                                        
46   IRG - Ellsworth Bailey Saratoga   Various   Various   Various   Various   Various   Various   Various            
46.01   Saratoga II                                        
46.02   Saratoga I                                        
46.03   Ellsworth Bailey Lordstown   36,128   37.5%   12/31/2017   ThyssenKrupp Materials NA, Inc   15,722   16.3%   12/3/2020            
47   39-60 54th Street Owners, Inc.                                        
48   Courtyard by Marriott - Shawnee                                        
49   Athens Gate Apartments                                        
50   Sand Pebble Apartments                                        
51   Trojan Storage of Oxnard                                        
52   CVS - Lynn, MA                                        
53   Gilbert Crossing   5,114   8.2%   2/28/2016   Tots Unlimited Daycare & Preschool   4,774   7.6%   6/30/2017   Global Bikes   4,082   6.5%
54   1321 Harbor Bay Parkway                                        
55   Casa Cruz                                        
56   Best Western Plus - Windsor Gardens                                        
57   Oak Tree Plaza   2,020   12.2%   11/30/2015   UPS Store   1,380   8.3%   7/31/2021   Papa Murphy's   1,339   8.1%
58   Peppertree Lane Apartments                                        
59   8211 Town Center Drive                                        
60   Staybridge Suites Indianapolis Airport                                        
61   Austin Heights Shopping Center   12,507   20.9%   1/31/2019   Bamboo Asian Buffet   10,990   18.3%   10/31/2019   Advance Auto Stores   7,000   11.7%
62   Walgreens - Duncanville, TX                                        
63   Trojan Storage of Roseville                                        
64   Lakeside Plaza   21,000   16.4%   12/31/2016   Club Fitness   14,400   11.3%   9/1/2018   Magic Nails   2,100   1.6%
65   Green Acres MHP                                        
66   Mendicino Green Apartment Corp.                                        
67   Walgreens - Richmond Heights                                        
68   Rivertown Center   6,875   11.3%   2/28/2017   Platos Closet   4,000   6.6%   3/31/2020   Chicago Title & Trust   2,848   4.7%
69   Bristol House, Inc.                                        
70   Storaway Self Storage - Nashville                                        
71   Bella Luna / San Lucas                                        
72   Seacoast Self Storage                                        
73   230 Garth Road Owners, Inc.                                        
74   Comfort Suites - Near the Galleria                                        
75   Sandstone Apartments                                        
76   Tieton Village   15,000   24.5%   4/17/2017   Hometown Ace Hardware   14,040   22.9%   11/14/2024   Tieton Village Drugs   9,685   15.8%
77   Highland Terrace Housing Development Fund Corporation                                      
78   Cooperstown Commons Shopping Center   7,000   12.6%   12/31/2018   First Community Care of Bassett   4,070   7.3%   12/31/2018   NBT Bank   2,400   4.3%
79   Lake Lucina Shopping Center   7,100   12.9%   6/30/2018   AutoZone   5,850   10.6%   10/31/2019   Y & Y Beauty Supply, Inc.   4,050   7.4%
80   Silver Bridge Plaza   27,104   20.5%   1/31/2019   Goodwill Industries   14,000   10.6%   6/30/2015   Family Dollar   7,874   6.0%
81   Karen Gardens Apartment Corp.                                        
82   East Haven Self Storage                                        
83   Walgreens - Milwaukee                                        
84   Haggen Food & Pharmacy                                        
85   Sycamore Terrace   2,448   23.2%   9/30/2026   Brandon Watts, Travis Watts, & Ryan Watts DBA: Submarina 1,215   11.5%   12/31/2016   Alvaro Lua Valencia DBA: Chitos Taco Shop 1,215   11.5%
86   Ramona Plaza Shopping Center   2,720   12.6%   8/31/2020   Amici Pizza & Pasta   2,700   12.5%   5/31/2018   Laboratory Corp of America   1,220   5.6%
87   All A/C Self Storage                                        
88   Pecue MHC                                        
89   Regency Park Owners Corp.                                        
90   Storaway Self Storage - Deltona II                                        
91   Lakewood Place Shopping Center   1,900   14.6%   12/31/2018   Mobile   1,826   14.1%   4/30/2021   Yogurt   1,800   13.9%
92   Hacienda Heights Apartments                                        
93   Nagle House, Inc.                                        
94   Walgreens - Warrensburg, MO                                        
95   230 Tenants Corporation                                        
96   Shackelford Center   800   1.6%   6/30/2017   Edward D. Jones & Co   800   1.6%   9/30/2017   Via For Hair   800   1.6%
97   De La Cruz Professional Center   8,180   29.2%   12/31/2016   Beef O'Brady's   3,600   12.9%   5/31/2019   Luxxor   2,400   8.6%
98   Folcroft Self Storage                                        
99   Storaway Self Storage - Palm Bay                                        
100   Bowen Tower Apartments                                        
101   321 West 90th St. Owners Corp.                                        
102   West Friendship Shopping Center   2,200   11.7%   10/31/2016   Friendship Liquors   2,200   11.7%   8/31/2022   High's   2,067   11.0%
103   Crestview Self Storage                                        
104   Denn Owners Corporation                                        
105   Moundsville Plaza   22,800   21.6%   8/31/2016   Save-A-Lot Foods   20,146   19.1%   2/28/2018   Dollar Tree Stores   17,955   17.0%
106   Storaway Self Storage- Deltona I                                        
107   Sedona Peak Apartments                                        
108   Sea Breeze Town Houses Owners, Inc.                                        
109   Willow Lake Shops   8,131   33.5%   6/30/2021   Southern Flair   1,400   5.8%   1/31/2017   USA Nails   1,400   5.8%
110   Wickham Park Commons   1,875   12.3%   2/28/2019   Starbucks Corporation   1,838   12.1%   7/31/2018   Tech Nation Repairs LLC   1,520   10.0%
111   Crown Pointe Plaza   3,000   9.1%   5/30/2020   The Frost National Bank   2,771   8.5%   12/31/2016   Pueblo de Dios Iglesia Christiana   2,580   7.9%
112   Hartsdale Executive House, Inc.                                        
113   25 Chapel Corp.                                        
114   Market Place Village   4,993   34.2%   10/31/2018   LabCorp   1,515   10.4%   1/28/2019   Edward Jones   1,425   9.8%
115   Kingstowne Shops   4,018   17.2%   1/31/2019   John Scarborough, Inc.   2,748   11.8%   11/30/2015   DC Gyros and Subs   1,680   7.2%
116   109-111 N. Broadway Apt. Corp.                                        
117   40 Prospect Park West Owners Corp.                                        
118   Shops of Orland Park   4,000   25.2%   3/31/2020   Lord & Hunt Jewelers   1,633   10.3%   7/31/2017   E & S Cleaners   1,600   10.1%
119   Victorville Retail Center   2,500   21.5%   6/30/2020   GameStop Inc.   1,440   12.4%   2/28/2018            
120   6 West 20th St. Tenants Corp.                                        
121   50-22 Owners Ltd.                                        
122   585 McLean Owners, Inc.                                        
123   12 West 17th St. Tenants' Corp.                                        
124   Gillespie Field Business Park   4,448   25.3%   12/31/2021   Woman's Health & Rehab   4,131   23.5%   5/14/2017            
125   Waters at West End, Inc.                                        
126   Jones St. Owners Corporation                                        
127   Big Lots Plaza   2,000   5.5%   4/30/2024   Pipe Dreams   1,200   3.3%   7/31/2018   Chinese Restaurant   1,000   2.7%
128   30 Bond Street Owners Corp.                                        
129   166 West 76th Apartment Corp.                                        
130   Hanna Shoppes   3,168   19.6%   11/30/2021   Papa Johns   1,625   10.1%   4/30/2016   3 Chicanos Taqueria   1,625   10.1%
131   Carroll Gardens Owners, Corp.                                        
132   170 East 92nd Street Owners, Inc.                                        
133   17 Warren Street Tenants Corporation                                        

 

 
 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES  

 

Mortgage Loan Number   Property Name   4th Largest Tenant Exp. Date   5th Largest Tenant 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 %
1   Hutchinson Metro Center I   11/30/2015   Internal Revenue Service   22,270   5.3%   1/25/2016   4/2/2015   4/2/2015            
2   Cathedral Place   11/14/2024   BW Holdings (d/b/a Wards)   6,528   3.0%   2/28/2018   01/09/2015   1/23/2015            
3   150 Royall Street                       2/25/2015   2/25/2015            
4   WPC Self Storage VII                       Various   Various            
4.01   Extra Space Louisville KY                       3/17/2015   3/18/2015            
4.02   Extra Space Las Vegas NV                       4/3/2015   4/3/2015            
4.03   CubeSmart Joan Panama City Beach FL                       5/7/2015   5/13/2015            
4.04   CubeSmart Tallahassee FL                       1/26/2015   1/14/2015            
4.05   Extra Space Lady Lake FL                       1/5/2015   12/31/2014            
4.06   CubeSmart Crystal Lake IL                       4/2/2015   4/17/2015            
4.07   CubeSmart Hutchinson Panama City Beach FL                       2/4/2015   2/10/2015            
4.08   Extra Space Lilburn GA                       3/6/2015   3/6/2015            
4.09   Extra Space Stockbridge GA                       3/6/2015   3/6/2015            
5   Queens' MarketPlace   4/30/2021   Pacific Sunwear   4,000   3.1%   4/30/2018   4/3/2015   4/3/2015       4/4/2015   6.0%
6   El Sol Brillante and Laguna Del Sol Apartments                       Various   4/20/2015            
6.01   Laguna Del Sol Apartments                       4/16/2015   4/20/2015            
6.02   El Sol Brillante Apartments                       4/14/2015   4/20/2015            
7   Country Club Center   7/31/2016   Trafalgar Capital Advisors   5,065   7.8%   1/31/2017   3/26/2015   3/27/2015            
8   Parkway Crossing East Shopping Center   10/31/2019   Thomasville Furniture   10,403   7.3%   3/31/2017   2/25/2015   2/24/2015            
9   Olmsted Plaza Shopping Center   10/31/2023   Cort Furniture Rental   10,737   4.2%   1/31/2016   2/18/2015   2/19/2015            
10   Hall Office Park   10/31/2018   Harness Dickey   6,891   4.8%   4/30/2018   4/7/2015   4/8/2015            
11   Dulles North Corporate Parks   Various   Various   Various   Various   Various   3/27/2015   3/27/2015            
11.01   Dulles North Corporate Park 5                       3/27/2015   3/27/2015            
11.02   Dulles North Corporate Park 2   5/31/2019   MCI Metro Access Trans   80   0.1%   11/30/2019   3/27/2015   3/27/2015            
12   Coastal Village Apartments                       1/13/2015   1/13/2015            
13   Foothills Park Place   1/31/2023   Foothills Car Wash   6,036   4.6%   5/31/2023   3/6/2015   4/2/2015            
14   Smiths Medical                       3/18/2015   11/21/2014            
15   Hunterstone Apartments                       4/14/2015   4/14/2015            
16   Magnolia Marketplace   03/31/2025   Shoe Carnival   11,414   11.7%   05/31/2025   03/25/2015   3/31/2015            
17   Norfolk Commerce Park   09/30/2019   G.E. Power Systems   20,315   6.1%   09/30/2018   03/20/2015   4/20/2015            
18   Summer Bend Apartments                       4/22/2015   4/23/2015            
19   Baywoods of Annapolis                       5/20/2015   5/20/2015            
20   Rock Hill Hampton Inn                       4/28/2015   4/28/2015            
21   Louisville Plaza   12/20/2020   Birds of Prey Foundation   3,150   1.6%   1/31/2016   2/25/2015   2/26/2015            
22   Marquis Place                       1/26/2015   1/26/2015            
23   Riverside Technology Park A & B   4/30/2023   O Connor Plumbing & Heating   9,300   5.6%   7/31/2020   4/9/2015   4/9/2015            
24   Maricopa Fiesta   1/31/2016   Nationwide Vision   2,037   2.2%   6/30/2018   1/9/2015   1/9/2015            
25   Dunwoody Place   8/31/2017   Circle T Inc.   2,520   2.4%   8/31/2017   3/5/2015   3/5/2015            
26   Jackson Square Apartments                       4/28/2015   4/30/2015            
27   Shops at Doral   10/31/2021   Shawarma Mediterranean Grill, LLC   1,400   5.0%   3/31/2016   4/7/2015   4/7/2015            
28   Solano Apartments                       5/8/2015   5/8/2015            
29   Riverchase Apartments                       3/31/2015   3/31/2015            
30   Old Mills                       2/11/2015   2/11/2015            
31   Ozinus Realty Property Portfolio   Various   Various   Various   Various   Various   Various   Various            
31.01   Shiloh Crossing   12/31/2017   InSciTech, Inc.   4,080   5.7%   5/1/2018   03/11/2015   04/15/2015            
31.02   Texas Star   09/30/2017   Fair Way Landscaping   5,123   6.5%   02/28/2017   03/11/2015   04/15/2015            
31.03   Pitney Bowes                       03/11/2015   05/04/2015            
31.04   Towne Crest Village   07/31/2019   Weight Loss Enterprices Inc.   1,624   8.1%   03/31/2020   04/09/2015   04/09/2015            
31.05   Eagle Plaza   01/31/2016   Dance Arts Center   2,280   7.7%   12/31/2015   03/11/2015   04/15/2015            
31.06   Palmetto   04/30/2016   Nasus Global Trade & Investment Inc.   4,560   7.2%   06/30/2016   03/11/2015   04/24/2015            
31.07   Hamlin   12/31/2015   Absolute Water Inc   3,000   5.9%   04/30/2016   03/11/2015   04/15/2015            
32   Brickyard Square   6/30/2022   NH Liquor Store   12,000   6.9%   10/30/2025   9/17/2014   9/18/2014            
33   Dos Santos Apartments                       5/6/2015   5/6/2015            
34   Villa Bella                       3/30/2015   3/31/2015            
35   Bayview Office Building                       3/12/2015   3/12/2015            
36   Casa Nube                       3/30/2015   3/31/2015            
37   Homewood Suites - Tallahassee                       3/9/2015   3/9/2015            
38   San Mateo Apartments                       5/6/2015   5/6/2015            
39   Brittany Bay II                       03/09/2015   4/16/2015            
40   Nexus Town Center   6/30/2019   Sally Beauty   3,200   5.7%   2/28/2019   3/2/2015   3/3/2015   3/24/2015   3/2/2015   11.0%
41   Cathedral Place - Parking   MTM   First Merit   14   1.5%   MTM   01/09/2015   1/23/2015            
42   Indiana Village                       2/13/2015   2/13/2015            
43   Fahrens Park Plaza   11/1/2019   Merced County HAS   7,247   8.3%   4/1/2018   4/1/2015   3/26/2015       3/26/2015   5.0%
44   Causeway Corporate Centre   11/30/2016   Deerpath Capital Managmnt LP   2,875   6.2%   12/31/2017   2/13/2015   2/16/2015            
45   TownePlace Suites St. George by Marriott                       3/30/2015   1/30/2015            
46   IRG - Ellsworth Bailey Saratoga                       3/6/2015   Various            
46.01   Saratoga II                       3/6/2015   5/21/2015            
46.02   Saratoga I                       3/6/2015   5/21/2015            
46.03   Ellsworth Bailey Lordstown                       3/6/2015   3/1/2015            
47   39-60 54th Street Owners, Inc.                       4/20/2015   4/20/2015            
48   Courtyard by Marriott - Shawnee                       2/10/2015   2/10/2015            
49   Athens Gate Apartments                       5/6/2015   5/7/2015            
50   Sand Pebble Apartments                       5/7/2015   5/6/2015            
51   Trojan Storage of Oxnard                       4/7/2015   4/7/2015       4/7/2015   17.0%
52   CVS - Lynn, MA                       4/9/2015   4/9/2015            
53   Gilbert Crossing   1/31/2018   Desert Massage Gilbert Crossing, Inc.   3,818   6.1%   7/31/2015   3/12/2015   3/12/2015            
54   1321 Harbor Bay Parkway                       10/23/2014   10/23/2014       10/23/2014   19.0%
55   Casa Cruz                       3/26/2015   3/25/2015            
56   Best Western Plus - Windsor Gardens                       3/23/2015   3/23/2015            
57   Oak Tree Plaza   12/11/2016   Tans Plus   1,321   8.0%   8/27/2018   3/4/2014   3/4/2015       3/2/2015   8.0%
58   Peppertree Lane Apartments                       04/08/2015   4/8/2015            
59   8211 Town Center Drive                       11/20/2014   11/19/2014            
60   Staybridge Suites Indianapolis Airport                       3/6/2015   3/6/2015            
61   Austin Heights Shopping Center   4/30/2019   Western Finance   2,000   3.3%   1/31/2020   2/17/2015   2/11/2015            
62   Walgreens - Duncanville, TX                       3/30/2015   3/30/2015            
63   Trojan Storage of Roseville                       4/7/2015   4/7/2015       4/7/2015   2.0%
64   Lakeside Plaza   8/31/2019   Memorial Medical   1,965   1.5%   12/31/2015   3/27/2015   4/2/2015            
65   Green Acres MHP                       4/22/2015   2/4/2015            
66   Mendicino Green Apartment Corp.                       3/25/2015   3/27/2015            
67   Walgreens - Richmond Heights                       2/26/2015   2/26/2015            
68   Rivertown Center   7/31/2020   Noodles & Company   2,735   4.5%   12/31/2018   4/8/2015   2/17/2015            
69   Bristol House, Inc.                       4/7/2015   4/7/2015            
70   Storaway Self Storage - Nashville                       4/10/2015   4/10/2015            
71   Bella Luna / San Lucas                       9/26/2014   9/26/2014            
72   Seacoast Self Storage                       3/18/2015   3/18/2015            
73   230 Garth Road Owners, Inc.                       3/17/2015   3/12/2015            
74   Comfort Suites - Near the Galleria                       1/30/2015   1/30/2015            
75   Sandstone Apartments                       3/31/2015   3/31/2015            
76   Tieton Village   11/30/2020                   4/22/2015   1/22/2015       1/0/1900   0.0%
77   Highland Terrace Housing Development Fund Corporation                     3/4/2015   3/4/2015            
78   Cooperstown Commons Shopping Center   6/30/2018   Subway   1,573   2.8%   9/30/2016   2/23/2015   2/20/2015            
79   Lake Lucina Shopping Center   11/30/2019   Andalous, LLC   2,600   4.7%   2/28/2018   11/21/2014   11/21/2014            
80   Silver Bridge Plaza   12/31/2018   Countryside Rentals   6,750   5.1%   9/30/2019   1/29/2015   1/26/2015            
81   Karen Gardens Apartment Corp.                       3/25/2015   3/18/2015            
82   East Haven Self Storage                       3/24/2015   3/24/2015            
83   Walgreens - Milwaukee                       3/4/2015   3/6/2015            
84   Haggen Food & Pharmacy                       4/24/2015   4/24/2015            
85   Sycamore Terrace   3/14/2016   Fred Loya Insurance Agency   898   8.5%   10/31/2019   4/13/2015   10/28/2014       4/13/2015   6.0%
86   Ramona Plaza Shopping Center   5/4/2017   Cold Stone Creamery   1,200   5.5%   MTM   4/23/2015   4/23/2015       4/23/2015   6.0%
87   All A/C Self Storage                       3/24/2015   3/25/2015            
88   Pecue MHC                       4/15/2015   3/9/2015            
89   Regency Park Owners Corp.                       4/24/2015   4/15/2015            
90   Storaway Self Storage - Deltona II                       4/10/2015   4/10/2015            
91   Lakewood Place Shopping Center   8/31/2021   Cerny   1,682   12.9%   4/30/2019   4/21/2015   4/21/2015            
92   Hacienda Heights Apartments                       5/4/2015   5/4/2015       5/4/2015   9.0%
93   Nagle House, Inc.                       4/30/2014   4/30/2014            
94   Walgreens - Warrensburg, MO                       1/26/2015   1/26/2015            
95   230 Tenants Corporation                       4/30/2015   4/27/2015            
96   Shackelford Center   9/30/2019                   3/24/2015   12/10/2014            
97   De La Cruz Professional Center   1/31/2018   Schuman Insurance   1,200   4.3%   1/31/2018   5/6/2015   2/9/2015            
98   Folcroft Self Storage                       3/31/2015   3/23/2015            
99   Storaway Self Storage - Palm Bay                       4/13/2015   4/13/2015            
100   Bowen Tower Apartments                       12/4/2014   12/4/2014            
101   321 West 90th St. Owners Corp.                       2/25/2015   2/25/2015            
102   West Friendship Shopping Center   1/31/2021   Tony & Mona Gharfeh   1,500   8.0%   Multiple Leases -- 850 square feet expiring 11/30/2016; 650 square feet expiring 10/31/2021   2/4/2015   2/4/2015   12/22/2014        
103   Crestview Self Storage                       3/31/2015   4/14/2015            
104   Denn Owners Corporation                       12/12/2014   12/10/2014            
105   Moundsville Plaza   5/31/2019   Mattress Warehouse   6,960   6.6%   5/31/2018   3/4/2015   1/28/2015            
106   Storaway Self Storage- Deltona I                       4/10/2015   4/10/2015            
107   Sedona Peak Apartments                       5/6/2015   5/8/2015            
108   Sea Breeze Town Houses Owners, Inc.                       4/8/2015   4/7/2015            
109   Willow Lake Shops   4/30/2016   Sports Clips   1,400   5.8%   5/1/2018   1/15/2015   1/15/2015            
110   Wickham Park Commons   5/31/2020   NDLB Tax Service, LLC   1,500   9.9%   3/31/2016   4/9/2015   4/9/2015            
111   Crown Pointe Plaza   1/31/2016   Iglesia Odres Nuevos   2,500   7.6%   5/31/2017   1/13/2015   1/7/2015            
112   Hartsdale Executive House, Inc.                       3/5/2015   3/5/2015            
113   25 Chapel Corp.                       4/10/2015   4/6/2015            
114   Market Place Village   6/30/2017                   1/13/2015   1/13/2015            
115   Kingstowne Shops   11/30/2016   Africa Hair   1,600   6.9%   5/31/2015   3/12/2015   3/12/2015            
116   109-111 N. Broadway Apt. Corp.                       1/27/2015   1/29/2015            
117   40 Prospect Park West Owners Corp.                       4/24/2015   4/21/2015            
118   Shops of Orland Park   7/31/2018   Sprint   1,460   9.2%   2/28/2017   4/9/2015   2/5/2015   2/27/2015        
119   Victorville Retail Center                       3/19/2015   3/19/2015       3/19/2015   7.0%
120   6 West 20th St. Tenants Corp.                       2/3/2015   2/2/2015            
121   50-22 Owners Ltd.                       12/16/2014   12/22/2014            
122   585 McLean Owners, Inc.                       3/20/2015   3/18/2015            
123   12 West 17th St. Tenants' Corp.                       12/17/2014   1/23/2015            
124   Gillespie Field Business Park                       4/28/2015   4/15/2015       4/9/2015   10.0%
125   Waters at West End, Inc.                       2/11/2015   2/11/2015            
126   Jones St. Owners Corporation                       11/10/2014   11/11/2014            
127   Big Lots Plaza   7/31/2020   Barber Shop   455   1.3%   1/31/2018   12/31/2014   4/28/2015            
128   30 Bond Street Owners Corp.                       1/13/2015   1/22/2015            
129   166 West 76th Apartment Corp.                       3/3/2015   3/2/2015            
130   Hanna Shoppes   3/31/2017   Ames Taping   1,625   10.1%   12/31/2017   1/27/2015   1/27/2015            
131   Carroll Gardens Owners, Corp.                       4/9/2015   4/7/2015            
132   170 East 92nd Street Owners, Inc.                       4/13/2015   4/9/2015            
133   17 Warren Street Tenants Corporation                       12/29/2014   12/24/2014            

 

 
 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES  

 

Mortgage Loan Number   Property Name   Seismic Insurance Required  (Y/N)   Terrorism Insurance (Y/N)   Loan Purpose   Engineering Escrow / Deferred Maintenance ($)   Tax Escrow (Initial)   Monthly Tax Escrow ($)   Tax Escrow - Cash or LoC   Tax Escrow - LoC Counterparty   Insurance Escrow (Initial)   Monthly Insurance Escrow ($)
1   Hutchinson Metro Center I   N   Y   Refinance   49,688   229,840   42,338   Cash       0   Springing
2   Cathedral Place   N   Y   Refinance   0   271,791   90,597   Cash       19,469   4,867
3   150 Royall Street   N   Y   Acquisition   0   125,155   62,578   Cash       0   Springing
4   WPC Self Storage VII   N   Y   Acquisition   0   0   Springing           0   Springing
4.01   Extra Space Louisville KY   N   Y                                
4.02   Extra Space Las Vegas NV   N   Y                                
4.03   CubeSmart Joan Panama City Beach FL   N   Y                                
4.04   CubeSmart Tallahassee FL   N   Y                                
4.05   Extra Space Lady Lake FL   N   Y                                
4.06   CubeSmart Crystal Lake IL   N   Y                                
4.07   CubeSmart Hutchinson Panama City Beach FL   N   Y                                
4.08   Extra Space Lilburn GA   N   Y                                
4.09   Extra Space Stockbridge GA   N   Y                                
5   Queens' MarketPlace   N   Y   Refinance   0   144,205   28,841   Cash       0   Springing
6   El Sol Brillante and Laguna Del Sol Apartments   N   Y   Acquisition   34,300   142,305   27,106   Cash       83,405   26,478
6.01   Laguna Del Sol Apartments   N   Y                                
6.02   El Sol Brillante Apartments   N   Y                                
7   Country Club Center   N   Y   Refinance   0   205,376   25,672   Cash       0   Springing
8   Parkway Crossing East Shopping Center   N   Y   Refinance   0   0   Springing           0   Springing
9   Olmsted Plaza Shopping Center   N   Y   Refinance   0   319,454   63,891   Cash       74,310   6,193
10   Hall Office Park   N   Y   Refinance   0   328,830   54,805   Cash       0   Springing
11   Dulles North Corporate Parks   N   Y   Refinance   0   197,864   34,626   Cash       0   Springing
11.01   Dulles North Corporate Park 5   N   Y                                
11.02   Dulles North Corporate Park 2   N   Y                                
12   Coastal Village Apartments   N   Y   Acquisition   90,000   101,631   33,875   Cash       20,614   21,800
13   Foothills Park Place   N   Y   Refinance   0   21,089   21,089   Cash       28,677   2,607
14   Smiths Medical   N   Y   Acquisition   0   0   Springing           0   Springing
15   Hunterstone Apartments   N   Y   Acquisition   0   50,135   9,549   Cash       0   Springing
16   Magnolia Marketplace   N   Y   Refinance   0   86,812   21,703   Cash       147,160   11,242
17   Norfolk Commerce Park   N   Y   Acquisition   600,000   0   23,927   Cash       0   3,851
18   Summer Bend Apartments   N   Y   Refinance   28,125   150,372   25,062   Cash       75,961   7,718
19   Baywoods of Annapolis   N   Y   Refinance   0   314,071   52,345   Cash       15,870   15,870
20   Rock Hill Hampton Inn   N   Y   Refinance   0   114,375   19,062   Cash       0   Springing
21   Louisville Plaza   N   Y   Refinance   0   0   Springing           0   Springing
22   Marquis Place   N   Y   Refinance   3,000   111,607   13,951   Cash       35,787   2,800
23   Riverside Technology Park A & B   N   Y   Refinance   0   155,528   14,139   Cash       0   Springing
24   Maricopa Fiesta   N   Y   Refinance   11,000   30,680   29,219   Cash       6,228   1,186
25   Dunwoody Place   N   Y   Refinance   0   123,842   15,481   Cash       0   Springing
26   Jackson Square Apartments   N   Y   Refinance   0   82,832   13,805   Cash       0   3,333
27   Shops at Doral   N   Y   Refinance   0   17,305   5,494   Cash       14,026   1,908
28   Solano Apartments   N   Y   Refinance   0   124,263   22,593   Cash       74,811   11,129
29   Riverchase Apartments   N   Y   Acquisition   8,938   21,197   20,188   Cash       0   Springing
30   Old Mills   N   Y   Refinance   122,000   57,195   13,618   Cash       26,843   6,391
31   Ozinus Realty Property Portfolio   N   Y   Refinance   254,933   165,262   25,667   Cash       72,680   18,170
31.01   Shiloh Crossing   N   Y                                
31.02   Texas Star   N   Y                                
31.03   Pitney Bowes   N   Y                                
31.04   Towne Crest Village   N   Y                                
31.05   Eagle Plaza   N   Y                                
31.06   Palmetto   N   Y                                
31.07   Hamlin   N   Y                                
32   Brickyard Square   N   Y   Refinance   0   245,907   39,033   Cash       12,163   1,931
33   Dos Santos Apartments   N   Y   Refinance   0   36,066   6,011   Cash       0   Springing
34   Villa Bella   N   Y   Refinance   37,688   78,105   12,398   Cash       64,865   6,864
35   Bayview Office Building   N   Y   Acquisition   0   102,298   14,614   Cash       6,859   6,859
36   Casa Nube   N   Y   Refinance   67,165   87,314   14,552   Cash       31,014   14,769
37   Homewood Suites - Tallahassee   N   Y   Refinance   0   41,419   5,917   Cash       38,248   4,781
38   San Mateo Apartments   N   Y   Refinance   17,978   97,776   16,296   Cash       0   Springing
39   Brittany Bay II   N   Y   Refinance   39,875   34,923   11,641   Cash       9,791   4,895
40   Nexus Town Center   N   Y   Refinance   0   27,612   9,204   Cash       14,584   1,823
41   Cathedral Place - Parking   N   Y   Refinance   0   71,782   23,927   Cash       6,908   1,727
42   Indiana Village   N   Y   Refinance   178,725   44,379   14,791   Cash       7,600   3,800
43   Fahrens Park Plaza   N   Y   Refinance   0   10,330   5,165   Cash       11,820   1,182
44   Causeway Corporate Centre   N   Y   Refinance   63,063   49,657   15,764   Cash       68,705   5,033
45   TownePlace Suites St. George by Marriott   N   Y   Refinance   0   29,771   4,260   Cash       16,650   1,600
46   IRG - Ellsworth Bailey Saratoga   N   Y   Refinance   0   5,696   14,472   Cash       2,781   926
46.01   Saratoga II   N   Y                                
46.02   Saratoga I   N   Y                                
46.03   Ellsworth Bailey Lordstown   N   Y                                
47   39-60 54th Street Owners, Inc.   N   Y   Refinance   0   0   Springing           0   Springing
48   Courtyard by Marriott - Shawnee   N   Y   Refinance   0   30,844   10,281   Cash       5,902   1,967
49   Athens Gate Apartments   N   Y   Refinance   17,174   51,030   8,505   Cash       0   Springing
50   Sand Pebble Apartments   N   Y   Refinance   22,094   118,410   19,735   Cash       0   Springing
51   Trojan Storage of Oxnard   N   Y   Refinance   0   12,174   6,087   Cash       0   Springing
52   CVS - Lynn, MA   N   N   Acquisition   0   0   Springing           0   Springing
53   Gilbert Crossing   N   Y   Refinance   0   18,530   9,265   Cash       0   Springing
54   1321 Harbor Bay Parkway   N   Y   Refinance   0   16,104   8,052   Cash       0   Springing
55   Casa Cruz   N   Y   Acquisition   138,438   76,001   14,476   Cash       7,265   6,919
56   Best Western Plus - Windsor Gardens   N   Y   Acquisition   16,750   22,915   7,275   Cash       23,288   11,089
57   Oak Tree Plaza   N   Y   Refinance   0   5,976   5,976   Cash       10,034   1,062
58   Peppertree Lane Apartments   N   Y   Acquisition   53,875   92,255   11,336   Cash       10,292   5,304
59   8211 Town Center Drive   N   Y   Refinance   0   51,501   5,723   Cash       7,398   673
60   Staybridge Suites Indianapolis Airport   N   Y   Refinance   188   8,000   7,619   Cash       36,267   3,140
61   Austin Heights Shopping Center   N   Y   Refinance   0   93,694   15,616   Cash       0   0
62   Walgreens - Duncanville, TX   N   N   Acquisition   0   0   Springing           0   Springing
63   Trojan Storage of Roseville   N   Y   Acquisition   0   4,225   4,225   Cash       0   Springing
64   Lakeside Plaza   N   Y   Refinance   10,813   80,185   16,037   Cash       19,512   2,439
65   Green Acres MHP   N   Y   Acquisition   22,313   10,050   5,025   Cash       3,200   1,600
66   Mendicino Green Apartment Corp.   N   Y   Refinance   0   0   Springing           0   Springing
67   Walgreens - Richmond Heights   N   N   Acquisition   0   0   Springing           0   Springing
68   Rivertown Center   N   Y   Acquisition   0   107,227   12,053   Cash       0   Springing
69   Bristol House, Inc.   N   Y   Refinance   0   69,699   11,616   Cash       0   0
70   Storaway Self Storage - Nashville   N   Y   Refinance   0   35,550   7,110   Cash       0   Springing
71   Bella Luna / San Lucas   N   Y   Refinance   4,375   0   32,500   Cash       50,000   30,675
72   Seacoast Self Storage   N   Y   Acquisition   30,265   13,680   2,606   Cash       809   736
73   230 Garth Road Owners, Inc.   N   Y   Refinance   0   0   Springing           0   Springing
74   Comfort Suites - Near the Galleria   N   Y   Refinance   18,785   31,137   7,414   Cash       31,564   2,733
75   Sandstone Apartments   N   Y   Recapitalization   78,113   15,646   4,967   Cash       102,570   9,325
76   Tieton Village   N   Y   Acquisition   0   9,580   4,790   Cash       0   Springing
77   Highland Terrace Housing Development Fund Corporation N   Y   Refinance   0   19,257   6,364   Cash       0   Springing
78   Cooperstown Commons Shopping Center   N   Y   Acquisition   20,031   16,291   8,145   Cash       2,915   1,388
79   Lake Lucina Shopping Center   N   Y   Refinance   0   4,299   4,299   Cash       13,821   1,382
80   Silver Bridge Plaza   N   Y   Refinance   141,209   18,108   4,527   Cash       37,495   5,200
81   Karen Gardens Apartment Corp.   N   Y   Refinance   0   16,670   16,670   Cash       0   Springing
82   East Haven Self Storage   N   Y   Refinance   0   3,267   3,112   Cash       10,885   864
83   Walgreens - Milwaukee   N   N   Acquisition   0   0   Springing           0   Springing
84   Haggen Food & Pharmacy   N   Y   Acquisition   0   0   Springing           0   Springing
85   Sycamore Terrace   N   Y   Acquisition   0   13,297   6,332   Cash       1,306   415
86   Ramona Plaza Shopping Center   N   Y   Refinance   0   10,108   5,054   Cash       588   588
87   All A/C Self Storage   N   Y   Refinance   37,000   3,456   3,292   Cash       9,595   3,046
88   Pecue MHC   N   Y   Acquisition   0   1,944   324   Cash       20,181   2,561
89   Regency Park Owners Corp.   N   Y   Refinance   0   0   Springing           0   Springing
90   Storaway Self Storage - Deltona II   N   Y   Refinance   18,918   32,440   4,055   Cash       0   Springing
91   Lakewood Place Shopping Center   N   Y   Refinance   0   2,220   2,220   Cash       0   Springing
92   Hacienda Heights Apartments   N   Y   Refinance   0   10,618   5,309   Cash       0   Springing
93   Nagle House, Inc.   N   Y   Refinance   0   36,000   9,000   Cash       0   Springing
94   Walgreens - Warrensburg, MO   N   N   Refinance   0   0   Springing           0   Springing
95   230 Tenants Corporation   N   Y   Refinance   0   36,889   36,889   Cash       0   Springing
96   Shackelford Center   N   Y   Acquisition   47,007   0   Springing           0   Springing
97   De La Cruz Professional Center   N   Y   Acquisition   0   25,445   3,635   Cash       3,856   1,928
98   Folcroft Self Storage   N   Y   Acquisition   0   48,640   6,618   Cash       5,479   580
99   Storaway Self Storage - Palm Bay   N   Y   Refinance   0   26,880   3,360   Cash       0   Springing
100   Bowen Tower Apartments   N   Y   Acquisition   12,625   3,496   1,748   Cash       4,153   2,077
101   321 West 90th St. Owners Corp.   N   Y   Refinance   0   0   Springing           0   Springing
102   West Friendship Shopping Center   N   Y   Refinance   0   24,715   3,089   Cash       3,357   839
103   Crestview Self Storage   N   Y   Refinance   0   0   Springing           0   Springing
104   Denn Owners Corporation   N   Y   Refinance   0   14,723   7,361   Cash       0   Springing
105   Moundsville Plaza   N   Y   Refinance   37,750   9,422   3,142   Cash       15,954   1,700
106   Storaway Self Storage- Deltona I   N   Y   Refinance   0   32,488   4,061   Cash       0   Springing
107   Sedona Peak Apartments   N   Y   Refinance   0   20,472   3,412   Cash       0   Springing
108   Sea Breeze Town Houses Owners, Inc.   N   Y   Refinance   0   0   Springing           0   Springing
109   Willow Lake Shops   N   Y   Acquisition   0   9,602   1,920   Cash       1,299   649
110   Wickham Park Commons   N   Y   Acquisition   0   29,048   3,631   Cash       1,346   1,346
111   Crown Pointe Plaza   N   Y   Refinance   0   32,046   5,341   Cash       7,488   681
112   Hartsdale Executive House, Inc.   N   Y   Refinance   0   0   Springing           0   Springing
113   25 Chapel Corp.   N   Y   Refinance   0   0   Springing           0   Springing
114   Market Place Village   N   Y   Refinance   0   5,394   1,079   Cash       2,161   270
115   Kingstowne Shops   N   Y   Refinance   0   5,680   2,840   Cash       5,400   540
116   109-111 N. Broadway Apt. Corp.   N   Y   Refinance   0   0   Springing           0   Springing
117   40 Prospect Park West Owners Corp.   N   Y   Refinance   0   0   Springing           0   Springing
118   Shops of Orland Park   N   Y   Acquisition   0   53,256   8,876   Cash       0   Springing
119   Victorville Retail Center   N   Y   Refinance   0   5,203   5,203   Cash       1,718   572
120   6 West 20th St. Tenants Corp.   N   Y   Refinance   0   0   Springing           0   Springing
121   50-22 Owners Ltd.   N   Y   Refinance   0   0   5,638   Cash       0   Springing
122   585 McLean Owners, Inc.   N   Y   Refinance   0   14,921   4,974   Cash       0   Springing
123   12 West 17th St. Tenants' Corp.   N   Y   Refinance   0   0   Springing           0   Springing
124   Gillespie Field Business Park   N   Y   Refinance   0   4,284   2,142   Cash       662   166
125   Waters at West End, Inc.   N   Y   Refinance   0   0   Springing           0   Springing
126   Jones St. Owners Corporation   N   Y   Refinance   0   9,100   9,100   Cash       0   Springing
127   Big Lots Plaza   N   Y   Refinance   0   18,865   2,695   Cash       24,876   2,073
128   30 Bond Street Owners Corp.   N   Y   Refinance   0   4,500   4,500   Cash       0   Springing
129   166 West 76th Apartment Corp.   N   Y   Refinance   0   0   Springing           0   Springing
130   Hanna Shoppes   N   Y   Acquisition   15,831   4,318   2,159   Cash       753   189
131   Carroll Gardens Owners, Corp.   N   Y   Refinance   0   7,195   7,195   Cash       0   Springing
132   170 East 92nd Street Owners, Inc.   N   Y   Refinance   0   0   Springing           0   Springing
133   17 Warren Street Tenants Corporation   N   Y   Refinance   0   16,432   5,477   Cash       0   Springing

 

 
 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES  

 

Mortgage Loan Number   Property Name   Insurance Escrow - Cash or LoC   Insurance Escrow - LoC Counterparty   Upfront Replacement Reserve ($)   Monthly Replacement Reserve ($)   Replacement Reserve Cap ($)   Replacement Reserve Escrow - Cash or LoC   Replacement Reserve Escrow - LoC Counterparty   Upfront TI/LC Reserve ($)   Monthly TI/LC Reserve ($)   TI/LC Reserve Cap ($)
1   Hutchinson Metro Center I           0   8,801   0   Cash       0   49,286; Springing   1,500,000
2   Cathedral Place   Cash       0   3,663; Springing   205,000   Cash       0   22,826; Springing   1,300,000
3   150 Royall Street           0   Springing   0           0   27,015   0
4   WPC Self Storage VII           0   Springing   0           0   0   0
4.01   Extra Space Louisville KY                                        
4.02   Extra Space Las Vegas NV                                        
4.03   CubeSmart Joan Panama City Beach FL                                        
4.04   CubeSmart Tallahassee FL                                        
4.05   Extra Space Lady Lake FL                                        
4.06   CubeSmart Crystal Lake IL                                        
4.07   CubeSmart Hutchinson Panama City Beach FL                                        
4.08   Extra Space Lilburn GA                                        
4.09   Extra Space Stockbridge GA                                        
5   Queens' MarketPlace           0   1,637   0   Cash       0   9,275; Springing   334,000
6   El Sol Brillante and Laguna Del Sol Apartments   Cash       0   17,522   0   Cash       0   0   0
6.01   Laguna Del Sol Apartments                                        
6.02   El Sol Brillante Apartments                                        
7   Country Club Center           0   Springing   0           0   0   0
8   Parkway Crossing East Shopping Center           0   2,747   0   Cash       0   7,764   400,000
9   Olmsted Plaza Shopping Center   Cash       4,287   4,287   100,000   Cash       10,717   10,717   200,000
10   Hall Office Park           0   2,379   0   Cash       500,000   14,871; Springing   725,000
11   Dulles North Corporate Parks           0   4,457   0   Cash       0   12,500   300,000
11.01   Dulles North Corporate Park 5                                        
11.02   Dulles North Corporate Park 2                                        
12   Coastal Village Apartments   Cash       500,000   10,861   1,000,000   Cash       0   0   0
13   Foothills Park Place   Cash       0   0   0           0   0   0
14   Smiths Medical           0   Springing   0           0   Springing   0
15   Hunterstone Apartments           0   6,000   0   Cash       0   0   0
16   Magnolia Marketplace   Cash       0   Springing   0   Cash       0   Springing   0
17   Norfolk Commerce Park   Cash       0   5,533   0   Cash       600,000   24,229   1,500,000
18   Summer Bend Apartments   Cash       0   7,150   0   Cash       0   0   0
19   Baywoods of Annapolis   Cash       0   7,239   0   Cash       0   0   0
20   Rock Hill Hampton Inn           0   17,159   0   Cash       0   0   0
21   Louisville Plaza           0   Springing   0           0   Springing   677,880
22   Marquis Place   Cash       0   2,458   0   Cash       0   0   0
23   Riverside Technology Park A & B           0   2,746   98,856   Cash       0   11,000   0
24   Maricopa Fiesta   Cash       0   1,781   0   Cash       0   6,420   150,000
25   Dunwoody Place           1,718   1,718   0   Cash       6,441   6,441   0
26   Jackson Square Apartments   Cash       1,052,890   Springing   0   Cash       0   0   0
27   Shops at Doral   Cash       0   348   0   Cash       0   1,160   41,758
28   Solano Apartments   Cash       0   5,458   0   Cash       0   0   0
29   Riverchase Apartments           0   4,500   0   Cash       0   0   0
30   Old Mills   Cash       130,625   5,167   0   Cash       0   0   0
31   Ozinus Realty Property Portfolio   Cash       0   5,764   0   Cash       0   20,672   248,000
31.01   Shiloh Crossing                                        
31.02   Texas Star                                        
31.03   Pitney Bowes                                        
31.04   Towne Crest Village                                        
31.05   Eagle Plaza                                        
31.06   Palmetto                                        
31.07   Hamlin                                        
32   Brickyard Square   Cash       0   1,448   0   Cash       0   5,792   0
33   Dos Santos Apartments           0   5,708; Springing   205,488   Cash       0   0   0
34   Villa Bella   Cash       0   2,987   128,000   Cash       0   0   0
35   Bayview Office Building   Cash       0   2,746; Springing   60,000   Cash       218,218   13,726   1,200,000
36   Casa Nube   Cash       0   8,020   0   Cash       0   0   0
37   Homewood Suites - Tallahassee   Cash       0   11,500   0   Cash       0   0   0
38   San Mateo Apartments           0   5,167; Springing   186,012   Cash       0   0   0
39   Brittany Bay II   Cash       0   5,200   0   Cash       0   0   0
40   Nexus Town Center   Cash       0   1,388   25,000   Cash       0   Springing   0
41   Cathedral Place - Parking   Cash       0   3,917   235,250   Cash       0   0   0
42   Indiana Village   Cash       7,224   7,224   0   Cash       0   0   0
43   Fahrens Park Plaza   Cash       0   Springing   0           200,000   6,597   200,000
44   Causeway Corporate Centre   Cash       0   769   0   Cash       0   4,167   250,000
45   TownePlace Suites St. George by Marriott   Cash       8,269   8,269   0   Cash       0   0   0
46   IRG - Ellsworth Bailey Saratoga   Cash       0   3,985; Springing   150,000   Cash       0   11,722   425,000
46.01   Saratoga II                                        
46.02   Saratoga I                                        
46.03   Ellsworth Bailey Lordstown                                        
47   39-60 54th Street Owners, Inc.           0   0   0           0   0   0
48   Courtyard by Marriott - Shawnee   Cash       0   8,020; Springing   0   Cash       0   0   0
49   Athens Gate Apartments           0   4,854; Springing   174,744   Cash       0   0   0
50   Sand Pebble Apartments           0   4,333; Springing   155,988   Cash       0   0   0
51   Trojan Storage of Oxnard           0   1,009; Springing   24,216   Cash       0   0   0
52   CVS - Lynn, MA           0   Springing   0           0   Springing   0
53   Gilbert Crossing           130,000   1,042   0   Cash       155,000   3,194; Springing   155,000
54   1321 Harbor Bay Parkway           0   836; Springing   20,070   Cash       0   Springing   0
55   Casa Cruz   Cash       0   6,550   0   Cash       0   0   0
56   Best Western Plus - Windsor Gardens   Cash       0   7,142   0   Cash       0   0   0
57   Oak Tree Plaza   Cash       29,759   248   29,759   Cash       33,066   689   33,066
58   Peppertree Lane Apartments   Cash       0   3,850   0   Cash       0   0   0
59   8211 Town Center Drive   Cash       0   1,446   0   Cash       0   0   0
60   Staybridge Suites Indianapolis Airport   Cash       0   8,447   0   Cash       0   0   0
61   Austin Heights Shopping Center           0   999   0   Cash       0   9,094   300,000
62   Walgreens - Duncanville, TX           0   Springing   0           0   Springing   0
63   Trojan Storage of Roseville           0   972; Springing   23,322   Cash       0   0   0
64   Lakeside Plaza   Cash       0   5,214   0   Cash       300,000   17,917   500,000
65   Green Acres MHP   Cash       50,000   883   50,000   Cash       0   0   0
66   Mendicino Green Apartment Corp.           0   0   0           0   0   0
67   Walgreens - Richmond Heights           0   Springing   0           0   Springing   0
68   Rivertown Center           0   1,015   50,000   Cash       0   5,935; Springing   125,000
69   Bristol House, Inc.           0   0   0           0   0   0
70   Storaway Self Storage - Nashville           36,171   1,005   36,171   Cash       0   0   0
71   Bella Luna / San Lucas   Cash       500,000   19,500   150,000   Cash       0   0   0
72   Seacoast Self Storage   Cash       0   691   0   Cash       0   0   0
73   230 Garth Road Owners, Inc.           0   0   0           0   0   0
74   Comfort Suites - Near the Galleria   Cash       0   5,800   0   Cash       0   0   0
75   Sandstone Apartments   Cash       250,000   4,171   0   Cash       0   0   0
76   Tieton Village           0   1,020   0   Cash       0   2,806   101,022
77   Highland Terrace Housing Development Fund Corporation         0   0   0           0   0   0
78   Cooperstown Commons Shopping Center   Cash       0   697   0   Cash       50,000   2,323   200,000
79   Lake Lucina Shopping Center   Cash       0   1,512   0   Cash       125,000   3,712   200,000
80   Silver Bridge Plaza   Cash       0   3,524   0   Cash       0   $13,193 until April 2016; $6,607 thereafter until maturity   550,000
81   Karen Gardens Apartment Corp.           0   0   0           0   0   0
82   East Haven Self Storage   Cash       0   420   0   Cash       0   0   0
83   Walgreens - Milwaukee           0   Springing   0           0   Springing   0
84   Haggen Food & Pharmacy           0   Springing   0           0   Springing   0
85   Sycamore Terrace   Cash       0   272   9,805   Cash       0   1,173   0
86   Ramona Plaza Shopping Center   Cash       0   829   29,844   Cash       0   1,788   65,000
87   All A/C Self Storage   Cash       0   442   0   Cash       0   0   0
88   Pecue MHC   Cash       0   583   0   Cash       0   0   0
89   Regency Park Owners Corp.           0   0   0           0   0   0
90   Storaway Self Storage - Deltona II           31,152   865   31,152   Cash       0   0   0
91   Lakewood Place Shopping Center           0   422   0   Cash       0   1,455   69,800
92   Hacienda Heights Apartments           0   Springing   0           0   0   0
93   Nagle House, Inc.           0   0   0           0   0   0
94   Walgreens - Warrensburg, MO           0   Springing   0           0   Springing   0
95   230 Tenants Corporation           0   0   0           0   0   0
96   Shackelford Center           0   827   19,854   Cash       0   0   0
97   De La Cruz Professional Center   Cash       0   446   16,788   Cash       0   1,865   67,152
98   Folcroft Self Storage   Cash       0   567   0   Cash       0   0   0
99   Storaway Self Storage - Palm Bay           30,759   854   30,759   Cash       0   0   0
100   Bowen Tower Apartments   Cash       0   3,655   0   Cash       0   0   0
101   321 West 90th St. Owners Corp.           0   0   0           0   0   0
102   West Friendship Shopping Center   Cash       0   279   0   Cash       25,000   764   0
103   Crestview Self Storage           0   Springing   0           0   0   0
104   Denn Owners Corporation           0   0   0           0   0   0
105   Moundsville Plaza   Cash       0   2,195   0   Cash       0   $7,525 until April 2016; $3,775 thereafter   400,000
106   Storaway Self Storage- Deltona I           19,848   551   19,848   Cash       0   0   0
107   Sedona Peak Apartments           0   1,938; Springing   69,768   Cash       0   0   0
108   Sea Breeze Town Houses Owners, Inc.           0   0   0           0   0   0
109   Willow Lake Shops   Cash       0   405   0   Cash       0   4,320   15,000
110   Wickham Park Commons   Cash       0   254   15,000   Cash       10,000   1,027   0
111   Crown Pointe Plaza   Cash       0   874   0   Cash       75,000   2,432   50,000
112   Hartsdale Executive House, Inc.           0   0   0           0   0   0
113   25 Chapel Corp.           0   0   0           0   0   0
114   Market Place Village   Cash       0   182   0   Cash       100,000   3,167   150,000
115   Kingstowne Shops   Cash       0   408   25,000   Cash       50,000   1,576   100,000
116   109-111 N. Broadway Apt. Corp.           0   0   0           0   0   0
117   40 Prospect Park West Owners Corp.           0   0   0           0   0   0
118   Shops of Orland Park           10,000   596   10,000   Cash       50,000   1,390; Springing   50,000
119   Victorville Retail Center   Cash       0   Springing   0           150,000   1,304   150,000
120   6 West 20th St. Tenants Corp.           0   0   0           0   0   0
121   50-22 Owners Ltd.           0   0   0           0   0   0
122   585 McLean Owners, Inc.           0   0   0           0   0   0
123   12 West 17th St. Tenants' Corp.           0   0   0           0   0   0
124   Gillespie Field Business Park   Cash       0   278   0   Cash       0   733   0
125   Waters at West End, Inc.           0   0   0           0   0   0
126   Jones St. Owners Corporation           0   0   0           0   0   0
127   Big Lots Plaza   Cash       0   1,240   0   Cash       0   4,549   218,334
128   30 Bond Street Owners Corp.           0   0   0           0   0   0
129   166 West 76th Apartment Corp.           0   0   0           0   0   0
130   Hanna Shoppes   Cash       0   499   17,946   Cash       0   778   50,000
131   Carroll Gardens Owners, Corp.           0   0   0           0   0   0
132   170 East 92nd Street Owners, Inc.           0   0   0           0   0   0
133   17 Warren Street Tenants Corporation           0   0   0           0   0   0

 

 
 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES  

 

Mortgage Loan Number   Property Name   TI/LC Escrow - Cash or LoC   TI/LC Escrow - LoC Counterparty   Debt Service Escrow (Initial) ($)   Debt Service Escrow (Monthly) ($)   Debt Service Escrow - Cash or LoC   Debt Service Escrow - LoC Counterparty   Other Escrow I Reserve Description   Other Escrow I (Initial) ($)   Other Escrow I (Monthly) ($)   Other Escrow I Cap ($)
1   Hutchinson Metro Center I   Cash       0   0           Visiting Nurse Reserve   2,000,000   0   0
2   Cathedral Place   Cash       0   0           Executive Director Office/First Merit Reserves (TI, Architectural Allowance, Free Rent)   Executive Director Office: $607,703; First Merit: $576,320   0   0
3   150 Royall Street   Cash       0   0           Gray, Gray & Gray TILC Reserve   187,253   0   0
4   WPC Self Storage VII           0   0           Amortization Reserve   0   Springing   0
4.01   Extra Space Louisville KY                                        
4.02   Extra Space Las Vegas NV                                        
4.03   CubeSmart Joan Panama City Beach FL                                        
4.04   CubeSmart Tallahassee FL                                        
4.05   Extra Space Lady Lake FL                                        
4.06   CubeSmart Crystal Lake IL                                        
4.07   CubeSmart Hutchinson Panama City Beach FL                                        
4.08   Extra Space Lilburn GA                                        
4.09   Extra Space Stockbridge GA                                        
5   Queens' MarketPlace   Cash       0   0           Tenant Specific TILC Reserve   688,807   0   0
6   El Sol Brillante and Laguna Del Sol Apartments           0   0           Existing Casualty Funds   854,695   0   0
6.01   Laguna Del Sol Apartments                                        
6.02   El Sol Brillante Apartments                                        
7   Country Club Center           0   0           Non-Renewing Tenant TILC Reserve   0   Springing   0
8   Parkway Crossing East Shopping Center   Cash       0   0           Office Depot Reserve   200,000   0   0
9   Olmsted Plaza Shopping Center   Cash       0   0               0   0   0
10   Hall Office Park   Cash       0   0               0   0   0
11   Dulles North Corporate Parks   Cash       0   0           Asurion TILC Reserve   381,900   0   0
11.01   Dulles North Corporate Park 5                                        
11.02   Dulles North Corporate Park 2                                        
12   Coastal Village Apartments           0   0               0   0   0
13   Foothills Park Place           0   0           Tenant Specific TILC Reserve   257,827   0   0
14   Smiths Medical           0   0           Brocade Free Rent Funds (775,512); Stanley TI Allowance Funds(318,616.59); Parking Expansion Funds (245,037)   1,339,166   0   0
15   Hunterstone Apartments           0   0               0   0   0
16   Magnolia Marketplace   Cash       0   0               0   0   0
17   Norfolk Commerce Park   Cash       0   0           TBD   74,200   TBD   TBD
18   Summer Bend Apartments           0   0               0   0   0
19   Baywoods of Annapolis           0   0               0   0   0
20   Rock Hill Hampton Inn           0   0           PIP Reserve   1,598,350   Springing   0
21   Louisville Plaza           0   0               0   0   0
22   Marquis Place           0   0               0   0   0
23   Riverside Technology Park A & B   Cash       0   0           Tenant Specific Reserve   692,708   0   0
24   Maricopa Fiesta   Cash       0   0           Native Grill Funds   100,000   0   0
25   Dunwoody Place   Cash       0   0           Roof Replacement Reserve   235,000   0   0
26   Jackson Square Apartments           0   0               0   0   0
27   Shops at Doral   Cash       0   0           Critical Tenant TI/LC Funds   0   Springing   0
28   Solano Apartments           0   0           Violations Work Reserve   1,875   0   0
29   Riverchase Apartments           0   0               0   0   0
30   Old Mills           0   0               0   0   0
31   Ozinus Realty Property Portfolio   Cash       0   0               0   0   0
31.01   Shiloh Crossing                                        
31.02   Texas Star                                        
31.03   Pitney Bowes                                        
31.04   Towne Crest Village                                        
31.05   Eagle Plaza                                        
31.06   Palmetto                                        
31.07   Hamlin                                        
32   Brickyard Square   Cash       0   0           Outparcel Holdback Funds (2,230,000); Free Rent Funds (319,000)   2,549,000   0   0
33   Dos Santos Apartments           0   0               0   0   0
34   Villa Bella           0   0               0   0   0
35   Bayview Office Building   Cash       0   0               0   0   0
36   Casa Nube           0   0               0   0   0
37   Homewood Suites - Tallahassee           0   0           PIP Reserve   1,500,000   Springing   0
38   San Mateo Apartments           0   0               0   0   0
39   Brittany Bay II           0   0               0   0   0
40   Nexus Town Center           0   0               0   0   0
41   Cathedral Place - Parking           0   0               0   0   0
42   Indiana Village           0   0               0   0   0
43   Fahrens Park Plaza   Cash       0   0           Fitness Evolution Reserve   20,000   0   0
44   Causeway Corporate Centre   Cash       0   0           Additional Tenant Reserves   1,000,000   0   0
45   TownePlace Suites St. George by Marriott           0   0           PIP/Required Repairs Reserve   25,000   Springing   0
46   IRG - Ellsworth Bailey Saratoga   Cash       0   0           Tenant Specific TILC Reserve   268,155   0   0
46.01   Saratoga II                                        
46.02   Saratoga I                                        
46.03   Ellsworth Bailey Lordstown                                        
47   39-60 54th Street Owners, Inc.           0   0               0   0   0
48   Courtyard by Marriott - Shawnee           0   0           Seasonality Reserve   10,000   10,000   60,000
49   Athens Gate Apartments           0   0               0   0   0
50   Sand Pebble Apartments           0   0               0   0   0
51   Trojan Storage of Oxnard           0   0               0   0   0
52   CVS - Lynn, MA           0   0               0   0   0
53   Gilbert Crossing   Cash       0   0               0   0   0
54   1321 Harbor Bay Parkway           0   0               0   0   0
55   Casa Cruz           0   0               0   0   0
56   Best Western Plus - Windsor Gardens           0   0           Franchise Membership Funds   79,386   6,616; Springing   0
57   Oak Tree Plaza   Cash       0   0           Critical Tenant TI/LC Funds   0   Springing   0
58   Peppertree Lane Apartments           0   0               0   0   0
59   8211 Town Center Drive           0   0           Mariner Finance Reserve   221,357   0   0
60   Staybridge Suites Indianapolis Airport           0   0           PIP Reserve Funds   0   Springing   0
61   Austin Heights Shopping Center   Cash       0   0               0   0   0
62   Walgreens - Duncanville, TX           0   0               0   0   0
63   Trojan Storage of Roseville           0   0               0   0   0
64   Lakeside Plaza   Cash       0   0           Rent Concession Reserve   19,917   0   0
65   Green Acres MHP           0   0               0   0   0
66   Mendicino Green Apartment Corp.           0   0               0   0   0
67   Walgreens - Richmond Heights           0   0           Critical Tenant TI/LC Funds   0   Springing   0
68   Rivertown Center   Cash       0   0           Massage Green Spa TILC Reserve   273,000   0   0
69   Bristol House, Inc.           0   0               0   0   0
70   Storaway Self Storage - Nashville           0   0               0   0   0
71   Bella Luna / San Lucas           0   0               0   0   0
72   Seacoast Self Storage           0   0               0   0   0
73   230 Garth Road Owners, Inc.           0   0               0   0   0
74   Comfort Suites - Near the Galleria           0   0           PIP Reserve Funds (200,000); Incentive Promissory Note Reserve Funds (101,000)   301,000   0   0
75   Sandstone Apartments           0   0               0   0   0
76   Tieton Village   Cash       0   0               0   0   0
77   Highland Terrace Housing Development Fund Corporation         0   0           Collateral Security Agreement for Maintenance Arrears   50,000   0   0
78   Cooperstown Commons Shopping Center   Cash       0   0           Critical Tenant TI/LC Funds   0   Springing   97,425
79   Lake Lucina Shopping Center   Cash       0   0               0   0   0
80   Silver Bridge Plaza   Cash       0   0               0   0   0
81   Karen Gardens Apartment Corp.           0   0           Collateral Security Agreement for Litigation   200,000   0   0
82   East Haven Self Storage           0   0               0   0   0
83   Walgreens - Milwaukee           0   0               0   0   0
84   Haggen Food & Pharmacy           0   0               0   0   0
85   Sycamore Terrace   Cash       0   0               0   0   0
86   Ramona Plaza Shopping Center   Cash       0   0               0   0   0
87   All A/C Self Storage           0   0               0   0   0
88   Pecue MHC           0   0               0   0   0
89   Regency Park Owners Corp.           0   0               0   0   0
90   Storaway Self Storage - Deltona II           0   0               0   0   0
91   Lakewood Place Shopping Center   Cash       0   0               0   0   0
92   Hacienda Heights Apartments           0   0               0   0   0
93   Nagle House, Inc.           0   0           Collateral Security Agreement for Capital Improvements   2,000,000   0   0
94   Walgreens - Warrensburg, MO           0   0               0   0   0
95   230 Tenants Corporation           0   0           Collateral Security Agreement for Capital Improvements   600,000   0   0
96   Shackelford Center           0   0           Schnuck Markets Reserve   0   Springing   0
97   De La Cruz Professional Center   Cash       0   0           Lee County Reserve   165,000   Springing   0
98   Folcroft Self Storage           0   0               0   0   0
99   Storaway Self Storage - Palm Bay           0   0               0   0   0
100   Bowen Tower Apartments           0   0               0   0   0
101   321 West 90th St. Owners Corp.           0   0               0   0   0
102   West Friendship Shopping Center   Cash       0   0           Façade Work Reserve   226,554   0   0
103   Crestview Self Storage           0   0               0   0   0
104   Denn Owners Corporation           0   0               0   0   0
105   Moundsville Plaza   Cash       0   0               0   0   0
106   Storaway Self Storage- Deltona I           0   0               0   0   0
107   Sedona Peak Apartments           0   0               0   0   0
108   Sea Breeze Town Houses Owners, Inc.           0   0           Collateral Security Agreement for Capital Improvements   300,000   0   0
109   Willow Lake Shops   Cash       0   0               0   0   0
110   Wickham Park Commons   Cash       0   0           Tenant Specific Reserve   176,073   0   0
111   Crown Pointe Plaza   Cash       0   0               0   0   0
112   Hartsdale Executive House, Inc.           0   0               0   0   0
113   25 Chapel Corp.           0   0               0   0   0
114   Market Place Village   Cash       0   0               0   0   0
115   Kingstowne Shops   Cash       0   0               0   0   0
116   109-111 N. Broadway Apt. Corp.           0   0               0   0   0
117   40 Prospect Park West Owners Corp.           0   0               0   0   0
118   Shops of Orland Park   Cash       0   0               0   0   0
119   Victorville Retail Center   Cash       0   0               0   0   0
120   6 West 20th St. Tenants Corp.           0   0               0   0   0
121   50-22 Owners Ltd.           0   0               0   0   0
122   585 McLean Owners, Inc.           0   0               0   0   0
123   12 West 17th St. Tenants' Corp.           0   0               0   0   0
124   Gillespie Field Business Park   Cash       0   0           Ground Rent Reserve   2,609   2,609   0
125   Waters at West End, Inc.           0   0               0   0   0
126   Jones St. Owners Corporation           0   0           Collateral Security Agreement for Capital Improvements   400,000   0   0
127   Big Lots Plaza   Cash       0   0           Big Lots Reserve   0   5,227   25,000
128   30 Bond Street Owners Corp.           0   0               0   0   0
129   166 West 76th Apartment Corp.           0   0               0   0   0
130   Hanna Shoppes   Cash       0   0               0   0   0
131   Carroll Gardens Owners, Corp.           0   0               0   0   0
132   170 East 92nd Street Owners, Inc.           0   0               0   0   0
133   17 Warren Street Tenants Corporation           0   0               0   0   0

 

 
 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES  

 

Mortgage Loan Number   Property Name   Other Escrow I Escrow - Cash or LoC   Other  Escrow I - LoC Counterparty   Other Escrow II Reserve Description   Other Escrow II (Initial) ($)   Other Escrow II (Monthly) ($)   Other Escrow II Cap ($)   Other Escrow II Escrow - Cash or LoC   Other  Escrow II - LoC Counterparty   Holdback   Ownership Interest
1   Hutchinson Metro Center I   Cash           0   0   0               Fee
2   Cathedral Place   Cash       Deloitte Office TI Reserve   2,312,269   0   0   Cash           Fee
3   150 Royall Street   Cash           0   0   0               Fee
4   WPC Self Storage VII               0   0   0               Fee
4.01   Extra Space Louisville KY                                       Fee
4.02   Extra Space Las Vegas NV                                       Fee
4.03   CubeSmart Joan Panama City Beach FL                                       Fee
4.04   CubeSmart Tallahassee FL                                       Fee
4.05   Extra Space Lady Lake FL                                       Fee
4.06   CubeSmart Crystal Lake IL                                       Fee
4.07   CubeSmart Hutchinson Panama City Beach FL                                       Fee
4.08   Extra Space Lilburn GA                                       Fee
4.09   Extra Space Stockbridge GA                                       Fee
5   Queens' MarketPlace   Cash       Rent Concession Reserve   164,280   0   0   Cash           Fee
6   El Sol Brillante and Laguna Del Sol Apartments   Cash           0   0   0               Fee
6.01   Laguna Del Sol Apartments                                       Fee
6.02   El Sol Brillante Apartments                                       Fee
7   Country Club Center               0   0   0               Fee
8   Parkway Crossing East Shopping Center   Cash           0   0   0               Fee
9   Olmsted Plaza Shopping Center               0   0   0               Fee
10   Hall Office Park               0   0   0               Fee
11   Dulles North Corporate Parks   Cash       NTT Letter of Credit   0   Springing   0               Fee
11.01   Dulles North Corporate Park 5                                       Fee
11.02   Dulles North Corporate Park 2                                       Fee
12   Coastal Village Apartments               0   0   0               Fee
13   Foothills Park Place   Cash       Rent Concession Reserve   49,724   0   0   Cash           Fee
14   Smiths Medical   Cash       Critical Tenant TI/LC Funds   0   Springing   0               Fee
15   Hunterstone Apartments               0   0   0               Fee
16   Magnolia Marketplace               0   0   0               Fee
17   Norfolk Commerce Park   TBD           0   0   0               Fee
18   Summer Bend Apartments               0   0   0               Fee
19   Baywoods of Annapolis               0   0   0               Fee
20   Rock Hill Hampton Inn   Cash           0   0   0               Fee
21   Louisville Plaza               0   0   0               Fee
22   Marquis Place               0   0   0               Fee
23   Riverside Technology Park A & B   Cash       Rent Concession Reserve   70,807   0   0   Cash           Fee
24   Maricopa Fiesta   Cash       Critical Tenant TI/LC Funds   0   Springing   0               Fee
25   Dunwoody Place   Cash           0   0   0               Fee
26   Jackson Square Apartments               0   0   0               Fee
27   Shops at Doral               0   0   0               Fee
28   Solano Apartments   Cash           0   0   0               Fee
29   Riverchase Apartments               0   0   0               Fee
30   Old Mills               0   0   0               Fee
31   Ozinus Realty Property Portfolio               0   0   0               Fee
31.01   Shiloh Crossing                                       Fee
31.02   Texas Star                                       Fee
31.03   Pitney Bowes                                       Fee
31.04   Towne Crest Village                                       Fee
31.05   Eagle Plaza                                       Fee
31.06   Palmetto                                       Fee
31.07   Hamlin                                       Fee
32   Brickyard Square   Cash       Critical Tenant TI/LC Funds   0   Springing   0               Fee
33   Dos Santos Apartments               0   0   0               Fee
34   Villa Bella               0   0   0               Fee
35   Bayview Office Building               0   0   0               Fee
36   Casa Nube               0   0   0               Fee
37   Homewood Suites - Tallahassee   0   0       0   0   0               Fee
38   San Mateo Apartments               0   0   0               Fee
39   Brittany Bay II               0   0   0               Fee
40   Nexus Town Center               0   0   0               Fee
41   Cathedral Place - Parking               0   0   0               Fee
42   Indiana Village               0   0   0               Fee
43   Fahrens Park Plaza   Cash           0   0   0               Fee
44   Causeway Corporate Centre   Cash           0   0   0               Fee
45   TownePlace Suites St. George by Marriott   Cash       Seasonality Reserve   62,000   Springing   0   Cash           Fee and Leasehold
46   IRG - Ellsworth Bailey Saratoga   Cash           0   0   0               Fee
46.01   Saratoga II                                       Fee
46.02   Saratoga I                                       Fee
46.03   Ellsworth Bailey Lordstown                                       Fee
47   39-60 54th Street Owners, Inc.               0   0   0               Fee
48   Courtyard by Marriott - Shawnee   Cash           0   0   0               Fee
49   Athens Gate Apartments               0   0   0               Fee
50   Sand Pebble Apartments               0   0   0               Fee
51   Trojan Storage of Oxnard               0   0   0               Fee
52   CVS - Lynn, MA               0   0   0               Fee
53   Gilbert Crossing               0   0   0               Fee
54   1321 Harbor Bay Parkway               0   0   0               Fee
55   Casa Cruz               0   0   0               Fee
56   Best Western Plus - Windsor Gardens   Cash       Seasonality Funds   116,985   Springing; Springing   196,509   Cash           Fee
57   Oak Tree Plaza               0   0   0               Fee
58   Peppertree Lane Apartments               0   0   0               Fee
59   8211 Town Center Drive   Cash           0   0   0               Fee
60   Staybridge Suites Indianapolis Airport               0   0   0               Fee
61   Austin Heights Shopping Center               0   0   0               Fee
62   Walgreens - Duncanville, TX               0   0   0               Fee
63   Trojan Storage of Roseville               0   0   0               Fee
64   Lakeside Plaza   Cash           0   0   0               Fee
65   Green Acres MHP               0   0   0               Fee
66   Mendicino Green Apartment Corp.               0   0   0               Fee
67   Walgreens - Richmond Heights               0   0   0               Fee
68   Rivertown Center   Cash       Chicago Title Free Rent Reserve   11,392   0   0   Cash           Fee
69   Bristol House, Inc.               0   0   0               Fee
70   Storaway Self Storage - Nashville               0   0   0               Fee
71   Bella Luna / San Lucas               0   0   0               Fee
72   Seacoast Self Storage               0   0   0               Fee
73   230 Garth Road Owners, Inc.               0   0   0               Fee
74   Comfort Suites - Near the Galleria   Cash       Contemplated Building Expansion Funds   0   Springing   0               Fee
75   Sandstone Apartments               0   0   0               Fee
76   Tieton Village               0   0   0               Fee
77   Highland Terrace Housing Development Fund Corporation Cash           0   0   0               Fee
78   Cooperstown Commons Shopping Center               0   0   0               Fee
79   Lake Lucina Shopping Center               0   0   0               Fee
80   Silver Bridge Plaza               0   0   0               Fee
81   Karen Gardens Apartment Corp.   Cash       Collateral Security Agreement for Maintenance Arrears   50,000   0   0   Cash           Fee
82   East Haven Self Storage               0   0   0               Fee
83   Walgreens - Milwaukee               0   0   0               Fee
84   Haggen Food & Pharmacy               0   0   0               Fee
85   Sycamore Terrace               0   0   0               Leasehold
86   Ramona Plaza Shopping Center               0   0   0               Fee
87   All A/C Self Storage               0   0   0               Fee
88   Pecue MHC               0   0   0               Fee
89   Regency Park Owners Corp.               0   0   0               Fee
90   Storaway Self Storage - Deltona II               0   0   0               Fee
91   Lakewood Place Shopping Center               0   0   0               Fee
92   Hacienda Heights Apartments               0   0   0               Fee
93   Nagle House, Inc.   Cash           0   0   0               Fee
94   Walgreens - Warrensburg, MO               0   0   0               Fee
95   230 Tenants Corporation   Cash           0   0   0               Fee
96   Shackelford Center               0   0   0               Fee
97   De La Cruz Professional Center   0   0   Max'd Out Reserve   0   Springing   0               Fee
98   Folcroft Self Storage               0   0   0               Fee
99   Storaway Self Storage - Palm Bay               0   0   0               Fee
100   Bowen Tower Apartments               0   0   0               Fee
101   321 West 90th St. Owners Corp.               0   0   0               Fee
102   West Friendship Shopping Center   Cash       Collateral Security Agreement for Capital Improvements   155,000   0   0   Cash           Fee
103   Crestview Self Storage               0   0   0               Fee
104   Denn Owners Corporation               0   0   0               Fee
105   Moundsville Plaza               0   0   0               Fee
106   Storaway Self Storage- Deltona I               0   0   0               Fee
107   Sedona Peak Apartments               0   0   0               Fee
108   Sea Breeze Town Houses Owners, Inc.   Cash           0   0   0               Fee
109   Willow Lake Shops               0   0   0               Fee
110   Wickham Park Commons   Cash           0   0   0               Fee
111   Crown Pointe Plaza               0   0   0               Fee
112   Hartsdale Executive House, Inc.               0   0   0               Fee
113   25 Chapel Corp.               0   0   0               Fee
114   Market Place Village               0   0   0               Fee
115   Kingstowne Shops               0   0   0               Fee
116   109-111 N. Broadway Apt. Corp.               0   0   0               Fee
117   40 Prospect Park West Owners Corp.               0   0   0               Fee
118   Shops of Orland Park               0   0   0               Fee
119   Victorville Retail Center               0   0   0               Fee
120   6 West 20th St. Tenants Corp.               0   0   0               Fee
121   50-22 Owners Ltd.               0   0   0               Fee
122   585 McLean Owners, Inc.               0   0   0               Fee
123   12 West 17th St. Tenants' Corp.               0   0   0               Fee
124   Gillespie Field Business Park   Cash           0   0   0               Leasehold
125   Waters at West End, Inc.               0   0   0               Fee
126   Jones St. Owners Corporation   Cash           0   0   0               Fee
127   Big Lots Plaza   Cash           0   0   0               Fee
128   30 Bond Street Owners Corp.               0   0   0               Fee
129   166 West 76th Apartment Corp.               0   0   0               Fee
130   Hanna Shoppes               0   0   0               Fee
131   Carroll Gardens Owners, Corp.               0   0   0               Fee
132   170 East 92nd Street Owners, Inc.               0   0   0               Fee
133   17 Warren Street Tenants Corporation               0   0   0               Fee

 

 
 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES  

 

Mortgage Loan Number   Property Name   Ground Lease Initial Expiration Date   Annual Ground Rent Payment   Annual Ground Rent Increases   Lockbox   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)
1   Hutchinson Metro Center I               Hard/Upfront Cash Management                        
2   Cathedral Place               Hard/Springing Cash Management                        
3   150 Royall Street               Soft/Springing Cash Management                        
4   WPC Self Storage VII               Springing (Without Established Account)                        
4.01   Extra Space Louisville KY                                        
4.02   Extra Space Las Vegas NV                                        
4.03   CubeSmart Joan Panama City Beach FL                                        
4.04   CubeSmart Tallahassee FL                                        
4.05   Extra Space Lady Lake FL                                        
4.06   CubeSmart Crystal Lake IL                                        
4.07   CubeSmart Hutchinson Panama City Beach FL                                        
4.08   Extra Space Lilburn GA                                        
4.09   Extra Space Stockbridge GA                                        
5   Queens' MarketPlace               Springing (Without Established Account)                        
6   El Sol Brillante and Laguna Del Sol Apartments               Springing (Without Established Account)                        
6.01   Laguna Del Sol Apartments                                        
6.02   El Sol Brillante Apartments                                        
7   Country Club Center               Soft/Springing Cash Management                        
8   Parkway Crossing East Shopping Center               Springing (Without Established Account)                        
9   Olmsted Plaza Shopping Center               Hard/Springing Cash Management                        
10   Hall Office Park               Soft/Springing Cash Management                        
11   Dulles North Corporate Parks               Hard/Springing Cash Management                        
11.01   Dulles North Corporate Park 5                                        
11.02   Dulles North Corporate Park 2                                        
12   Coastal Village Apartments               Soft/Springing Cash Management                        
13   Foothills Park Place               Springing (Without Established Account)                        
14   Smiths Medical               Springing (Without Established Account)                        
15   Hunterstone Apartments               Springing (Without Established Account)                        
16   Magnolia Marketplace               Hard/Springing Cash Management   19,778,628   92,789   892,920   892,920   1.32   1.26
17   Norfolk Commerce Park               Soft/Springing Cash Management                        
18   Summer Bend Apartments               Soft/Springing Cash Management                        
19   Baywoods of Annapolis               None   21,500,000   123,353   5,000,000   0   1.53   1.53
20   Rock Hill Hampton Inn               Soft/Springing Cash Management                        
21   Louisville Plaza               Springing (Without Established Account)                        
22   Marquis Place               Springing (without established account)                        
23   Riverside Technology Park A & B               None                        
24   Maricopa Fiesta               Springing (Without Established Account)                        
25   Dunwoody Place               Soft/Springing Cash Management                        
26   Jackson Square Apartments               Springing (Without Established Account)                        
27   Shops at Doral               Springing (Without Established Account)                        
28   Solano Apartments               Springing (Without Established Account)                        
29   Riverchase Apartments               Springing (Without Established Account)                        
30   Old Mills               Springing (Without Established Account)                        
31   Ozinus Realty Property Portfolio               Hard/Springing Cash Management                        
31.01   Shiloh Crossing                                        
31.02   Texas Star                                        
31.03   Pitney Bowes                                        
31.04   Towne Crest Village                                        
31.05   Eagle Plaza                                        
31.06   Palmetto                                        
31.07   Hamlin                                        
32   Brickyard Square               Hard/Springing Cash Management                        
33   Dos Santos Apartments               Springing (Without Established Account)                        
34   Villa Bella               Springing (Without Established Account)                        
35   Bayview Office Building               Springing (Without Established Account)                        
36   Casa Nube               Springing (Without Established Account)                        
37   Homewood Suites - Tallahassee               Hard/Springing Cash Management                        
38   San Mateo Apartments               Springing (Without Established Account)                        
39   Brittany Bay II               Springing (Without Established Account)                        
40   Nexus Town Center               Springing (Without Established Account)                        
41   Cathedral Place - Parking               Soft/Springing Cash Management                        
42   Indiana Village               Soft/Springing Cash Management                        
43   Fahrens Park Plaza               Springing (Without Established Account)                        
44   Causeway Corporate Centre               Springing (Without Established Account)                        
45   TownePlace Suites St. George by Marriott               Springing (Without Established Account)                        
46   IRG - Ellsworth Bailey Saratoga               Springing (Without Established Account)                        
46.01   Saratoga II                                        
46.02   Saratoga I                                        
46.03   Ellsworth Bailey Lordstown                                        
47   39-60 54th Street Owners, Inc.               None   8,425,000   33,869   750,000   0   7.66   7.66
48   Courtyard by Marriott - Shawnee               Springing (Without Established Account)                        
49   Athens Gate Apartments               Springing (Without Established Account)                        
50   Sand Pebble Apartments               Springing (Without Established Account)                        
51   Trojan Storage of Oxnard               None                        
52   CVS - Lynn, MA               Springing (Without Established Account)                        
53   Gilbert Crossing               Soft/Springing Cash Management                        
54   1321 Harbor Bay Parkway               Springing (Without Established Account)                        
55   Casa Cruz               Springing (Without Established Account)                        
56   Best Western Plus - Windsor Gardens               Springing (Without Established Account)                        
57   Oak Tree Plaza               Springing (Without Established Account)                        
58   Peppertree Lane Apartments               Soft/Springing Cash Management                        
59   8211 Town Center Drive               Springing (Without Established Account)                        
60   Staybridge Suites Indianapolis Airport               Hard/Springing Cash Management                        
61   Austin Heights Shopping Center               Springing (Without Established Account)                        
62   Walgreens - Duncanville, TX               Springing (Without Established Account)                        
63   Trojan Storage of Roseville               None                        
64   Lakeside Plaza               Soft/Springing Cash Management                        
65   Green Acres MHP               None                        
66   Mendicino Green Apartment Corp.               None   5,545,400   21,370   250,000   0   4.12   4.12
67   Walgreens - Richmond Heights               Springing (Without Established Account)                        
68   Rivertown Center               Springing (Without Established Account)                        
69   Bristol House, Inc.               None                        
70   Storaway Self Storage - Nashville               None                        
71   Bella Luna / San Lucas               Soft/Springing Cash Management                        
72   Seacoast Self Storage               Springing (Without Established Account)                        
73   230 Garth Road Owners, Inc.               None   4,808,765   27,718   750,000   265,650   13.18   13.18
74   Comfort Suites - Near the Galleria               Springing (Without Established Account)                        
75   Sandstone Apartments               Springing (Without Established Account)                        
76   Tieton Village               Springing (Without Established Account)                        
77   Highland Terrace Housing Development Fund Corporation             None                        
78   Cooperstown Commons Shopping Center               Springing (Without Established Account)                        
79   Lake Lucina Shopping Center               None                        
80   Silver Bridge Plaza               Springing (Without Established Account)                        
81   Karen Gardens Apartment Corp.               None   4,150,000   18,299   500,000   0   3.10   3.10
82   East Haven Self Storage               Springing (Without Established Account)                        
83   Walgreens - Milwaukee               Springing (Without Established Account)                        
84   Haggen Food & Pharmacy               Springing (Without Established Account)                        
85   Sycamore Terrace   Shevchuk: 6/30/2105; Martin: 9/5/2105   Shevchuk: $75,000; Martin: $10,528   12% beginning on the 6th anniversary after the date of Lease Commencement and each fifth anniversary thereafter for the remainder of the term   Springing (Without Established Account)                        
86   Ramona Plaza Shopping Center               None                        
87   All A/C Self Storage               Springing (Without Established Account)                        
88   Pecue MHC               None                        
89   Regency Park Owners Corp.               None   3,600,000   15,912   500,000   0   4.14   4.14
90   Storaway Self Storage - Deltona II               None                        
91   Lakewood Place Shopping Center               Springing (Without Established Account)                        
92   Hacienda Heights Apartments               None                        
93   Nagle House, Inc.               None   3,495,812   15,722   500,000   0   7.63   7.63
94   Walgreens - Warrensburg, MO               Springing (Without Established Account)                        
95   230 Tenants Corporation               None   3,400,000   10,488   500,000   0   7.40   7.40
96   Shackelford Center               None                        
97   De La Cruz Professional Center               Springing (Without Established Account)                        
98   Folcroft Self Storage               Springing (Without Established Account)                        
99   Storaway Self Storage - Palm Bay               None                        
100   Bowen Tower Apartments               None                        
101   321 West 90th St. Owners Corp.               None   3,400,000   15,306   (A) 500,000; (B) 400,000   (A) 0; (B) 400,000   9.05   9.05
102   West Friendship Shopping Center               None                        
103   Crestview Self Storage               None                        
104   Denn Owners Corporation               None   2,486,684   11,534   250,000   0   3.43   3.43
105   Moundsville Plaza               Springing (Without Established Account)                        
106   Storaway Self Storage- Deltona I               None                        
107   Sedona Peak Apartments               Springing (Without Established Account)                        
108   Sea Breeze Town Houses Owners, Inc.               None   2,100,000   6,753   100,000   0   4.15   4.15
109   Willow Lake Shops               None                        
110   Wickham Park Commons               Springing (Without Established Account)                        
111   Crown Pointe Plaza               None                        
112   Hartsdale Executive House, Inc.               None   2,150,000   9,623   350,000   0   8.93   8.93
113   25 Chapel Corp.               None                        
114   Market Place Village               None                        
115   Kingstowne Shops               None                        
116   109-111 N. Broadway Apt. Corp.               None   2,117,987   9,329   500,000   0   5.10   5.10
117   40 Prospect Park West Owners Corp.               None   2,097,686   9,040   500,000   0   15.87   15.87
118   Shops of Orland Park               Springing (Without Established Account)                        
119   Victorville Retail Center               None                        
120   6 West 20th St. Tenants Corp.               None   1,997,853   8,656   500,000   0   17.22   17.22
121   50-22 Owners Ltd.               None   1,996,129   7,704   500,000   0   5.82   5.82
122   585 McLean Owners, Inc.               None   1,900,000   7,299   500,000   0   3.27   3.27
123   12 West 17th St. Tenants' Corp.               None   1,896,560   7,453   500,000   0   11.89   11.89
124   Gillespie Field Business Park   7/22/2053   $31,308   Adjusted ever five years beginning 7/23/18 based on the inflation calculation in the lease   Springing (Without Established Account)                        
125   Waters at West End, Inc.               None   1,721,493   7,502   500,000   0   5.67   5.67
126   Jones St. Owners Corporation               None                        
127   Big Lots Plaza               Springing (Without Established Account)                        
128   30 Bond Street Owners Corp.               None                        
129   166 West 76th Apartment Corp.               None   1,596,839   6,904   500,000   0   11.24   11.24
130   Hanna Shoppes               None                        
131   Carroll Gardens Owners, Corp.               None   1,250,000   5,593   250,000   0   3.78   3.78
132   170 East 92nd Street Owners, Inc.               None   1,100,000   4,809   300,000   0   6.93   6.93
133   17 Warren Street Tenants Corporation               None                        

 

 
 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES  

 

Mortgage Loan Number   Property Name   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   Affiliated Sponsors   Mortgage Loan Number
1   Hutchinson Metro Center I                   Joseph Simone   TBD   1
2   Cathedral Place                   Joel Lee   TBD   2
3   150 Royall Street                   Jay O. Hirsh; James S. Hughes   TBD   3
4   WPC Self Storage VII                   Corporate Property Associates 18 - Global Incorporated   TBD   4
4.01   Extra Space Louisville KY                           4.01
4.02   Extra Space Las Vegas NV                           4.02
4.03   CubeSmart Joan Panama City Beach FL                           4.03
4.04   CubeSmart Tallahassee FL                           4.04
4.05   Extra Space Lady Lake FL                           4.05
4.06   CubeSmart Crystal Lake IL                           4.06
4.07   CubeSmart Hutchinson Panama City Beach FL                           4.07
4.08   Extra Space Lilburn GA                           4.08
4.09   Extra Space Stockbridge GA                           4.09
5   Queens' MarketPlace                   Waikoloa Development Co.; Seligman & Associates, Inc.   TBD   5
6   El Sol Brillante and Laguna Del Sol Apartments                   Arun Verma   TBD   6
6.01   Laguna Del Sol Apartments                           6.01
6.02   El Sol Brillante Apartments                           6.02
7   Country Club Center                   Jeffrey Soffer; Jacquelyn Soffer   TBD   7
8   Parkway Crossing East Shopping Center                   Thomas R. Green   TBD   8
9   Olmsted Plaza Shopping Center                   B&G Properties LP   TBD   9
10   Hall Office Park                   Craig Hall   TBD   10
11   Dulles North Corporate Parks                   B. F. Saul Real Estate Investment Trust   TBD   11
11.01   Dulles North Corporate Park 5                           11.01
11.02   Dulles North Corporate Park 2                           11.02
12   Coastal Village Apartments                   David Kirshenbaum; Chaim Munk; Shaul Kopelowitz   TBD   12
13   Foothills Park Place                   Ronald Hahn   TBD   13
14   Smiths Medical                   Corporate Property Associates 17 - Global Incorporated   TBD   14
15   Hunterstone Apartments                   Matthew A. Sharp; J. David Kelsey   TBD   15
16   Magnolia Marketplace   77.9%   7.4%   7.1%       Martin Mayer;  George Townsend Underhill IV; Lewis W. Stirling III   TBD   16
17   Norfolk Commerce Park                   Christopher K. Sadler; Stevens M. Sadler   TBD   17
18   Summer Bend Apartments                   Chowdary Yalamanchili   TBD   18
19   Baywoods of Annapolis   37.7%   10.5%   10.5%           TBD   19
20   Rock Hill Hampton Inn                   Abbas K. Shikary; Fatema  Shikary   TBD   20
21   Louisville Plaza                   Albert J. Fraga   TBD   21
22   Marquis Place                   Bryan E. Pivirotto; Bernard T. Reilly   TBD   22
23   Riverside Technology Park A & B                   Edward St. John, LLC   TBD   23
24   Maricopa Fiesta                   Edwin Joseph Parish   TBD   24
25   Dunwoody Place                   Mehmet A. Capin   TBD   25
26   Jackson Square Apartments                   Millennia Housing Development, Ltd.   TBD   26
27   Shops at Doral                   Albert J. Fraga   TBD   27
28   Solano Apartments                   Axiom Equity Investments   TBD   28
29   Riverchase Apartments                   Matthew A. Sharp; J. David Kelsey   TBD   29
30   Old Mills                   Ephraim Hasenfeld   TBD   30
31   Ozinus Realty Property Portfolio                   Ozinus Realty, LLC   TBD   31
31.01   Shiloh Crossing                           31.01
31.02   Texas Star                           31.02
31.03   Pitney Bowes                           31.03
31.04   Towne Crest Village                           31.04
31.05   Eagle Plaza                           31.05
31.06   Palmetto                           31.06
31.07   Hamlin                           31.07
32   Brickyard Square                   Neal Shalom; Joshua Levy   TBD   32
33   Dos Santos Apartments                   Richard Aguilar   TBD   33
34   Villa Bella                   Angelo Grillo   TBD   34
35   Bayview Office Building                   Moshe Popack; Joseph Popack   TBD   35
36   Casa Nube                   Harry Shani; Jaikishin Bhagia   TBD   36
37   Homewood Suites - Tallahassee                   Richard J. Spillett; Jacqueline W. Spillett; Kelley D. Slay; Kelly S. Slay   TBD   37
38   San Mateo Apartments                   Richard Aguilar   TBD   38
39   Brittany Bay II                   Alan Ginsburg   TBD   39
40   Nexus Town Center                   Leonard Hortick   TBD   40
41   Cathedral Place - Parking                   Joel Lee   TBD   41
42   Indiana Village                   Harry Bookey; Michael Rubin   TBD   42
43   Fahrens Park Plaza                   Louis J. Steiner   TBD   43
44   Causeway Corporate Centre                   John C. Halliday III; Gerald T. Herrod   TBD   44
45   TownePlace Suites St. George by Marriott                   Kevin Ence   TBD   45
46   IRG - Ellsworth Bailey Saratoga                   Christopher Semarjian; Stuart Lichter   TBD   46
46.01   Saratoga II                           46.01
46.02   Saratoga I                           46.02
46.03   Ellsworth Bailey Lordstown                           46.03
47   39-60 54th Street Owners, Inc.   13.4%   37.0%   37.0%           TBD   47
48   Courtyard by Marriott - Shawnee                   Jack Waters   TBD   48
49   Athens Gate Apartments                   Richard Aguilar   TBD   49
50   Sand Pebble Apartments                   Richard Aguilar   TBD   50
51   Trojan Storage of Oxnard                   Brett Henry; Scott Henry; John Koudsi   TBD   51
52   CVS - Lynn, MA                   SPC Associates, L.L.C.   TBD   52
53   Gilbert Crossing                   TriGate Property Partners, L.P.   TBD   53
54   1321 Harbor Bay Parkway                   David B. Dollinger   TBD   54
55   Casa Cruz                   Ajay Gupta   TBD   55
56   Best Western Plus - Windsor Gardens                   Alex Fridzon; Daniel Berman; Arie Fridzon   TBD   56
57   Oak Tree Plaza                   Brent A. Tucker   TBD   57
58   Peppertree Lane Apartments                   Engel Realty Company, LLC   TBD   58
59   8211 Town Center Drive                   Jonathan Ehrenfeld   TBD   59
60   Staybridge Suites Indianapolis Airport               600,000   Lightning Trac VT, LLC; Robert W. Dora; Timothy J. Dora   TBD   60
61   Austin Heights Shopping Center                   Austin Heights Properties, LLC   TBD   61
62   Walgreens - Duncanville, TX                   Paul Celler   TBD   62
63   Trojan Storage of Roseville                   Brett Henry; Scott Henry; John Koudsi   TBD   63
64   Lakeside Plaza                   Terri R. Stomel; Mark Feldman; Cindy Jacoby   TBD   64
65   Green Acres MHP                   Laurence H. Weiner; David Worth; Ari Golson   TBD   65
66   Mendicino Green Apartment Corp.   26.0%   19.0%   19.0%           TBD   66
67   Walgreens - Richmond Heights                   Stuart A. Roffman   TBD   67
68   Rivertown Center                   Laurence H. Weiner; Scott Gendell   TBD   68
69   Bristol House, Inc.                       TBD   69
70   Storaway Self Storage - Nashville                   Fred D. Culbreath; Joe A. Hicks; Michael R. Hottinger   TBD   70
71   Bella Luna / San Lucas                   Mark Omid Bolour; Michael Cohan; Yakov Albaz   TBD   71
72   Seacoast Self Storage                   Robert Moser; Robert Morgan   TBD   72
73   230 Garth Road Owners, Inc.   5.5%   91.1%   91.1%           TBD   73
74   Comfort Suites - Near the Galleria                   Manish H. Parekh   TBD   74
75   Sandstone Apartments                   Alfons Melohn   TBD   75
76   Tieton Village                   Jonathan Lefferts; Stephen B. Jaeger   TBD   76
77   Highland Terrace Housing Development Fund Corporation                     TBD   77
78   Cooperstown Commons Shopping Center                   Susannah Gold; John Montagna; Gregory Sobol   TBD   78
79   Lake Lucina Shopping Center                   William R. Cesery, Jr.; BHC Limited Partnership, LLLP   TBD   79
80   Silver Bridge Plaza                   Bernard T. Reilly; Bryan E. Pivirotto   TBD   80
81   Karen Gardens Apartment Corp.   27.1%   16.4%   16.4%           TBD   81
82   East Haven Self Storage                   Robert Moser; Robert Morgan   TBD   82
83   Walgreens - Milwaukee                   Dale Dobroth   TBD   83
84   Haggen Food & Pharmacy                   Alta Home Properties LLC   TBD   84
85   Sycamore Terrace                   US Property Trust North America LLC   TBD   85
86   Ramona Plaza Shopping Center                   Wei Wu; Shirley Wu   TBD   86
87   All A/C Self Storage                   Genevieve Weinkle   TBD   87
88   Pecue MHC                   Bruce M. Simon   TBD   88
89   Regency Park Owners Corp.   23.8%   22.0%   22.0%           TBD   89
90   Storaway Self Storage - Deltona II                   Fred D. Culbreath; Joe A. Hicks; Michael R. Hottinger   TBD   90
91   Lakewood Place Shopping Center                   Raji Sankar; Randhir Sethi   TBD   91
92   Hacienda Heights Apartments                   Jessica Y. Liu Palmer; Michael E. Palmer; Yule Liu   TBD   92
93   Nagle House, Inc.   7.3%   41.2%   41.2%           TBD   93
94   Walgreens - Warrensburg, MO                   Judith Schwartz   TBD   94
95   230 Tenants Corporation   7.6%   27.4%   27.4%           TBD   95
96   Shackelford Center                   The Carrington Company   TBD   96
97   De La Cruz Professional Center                   Avi Nechemia; Ehud Nahum; David Gonen   TBD   97
98   Folcroft Self Storage                   Robert Moser; Robert Morgan   TBD   98
99   Storaway Self Storage - Palm Bay                   Fred D. Culbreath; Joe A. Hicks; Michael R. Hottinger   TBD   99
100   Bowen Tower Apartments                   CVC Equity Investors LLC; CVC Income Fund LLC; CVC Balanced Fund LLC   TBD   100
101   321 West 90th St. Owners Corp.   7.4%   48.9%   48.9%           TBD   101
102   West Friendship Shopping Center                   Ernest Rafailides; Hermes Rafailides Inter Vivos Trust Agreement; Trust Agreement of Thomas and Maria Rafailides   TBD   102
103   Crestview Self Storage                   Stephen L. Clark; Orlin E. Ard, Jr.; Stephen L. Clark Trust; Orlin E. Ard, Jr. Revocable Trust   TBD   103
104   Denn Owners Corporation   22.3%   19.1%   19.1%           TBD   104
105   Moundsville Plaza                   Bernard T. Reilly; Bryan E. Pivirotto   TBD   105
106   Storaway Self Storage- Deltona I                   Fred D. Culbreath; Joe A. Hicks; Michael R. Hottinger   TBD   106
107   Sedona Peak Apartments                   Richard Aguilar   TBD   107
108   Sea Breeze Town Houses Owners, Inc.   29.3%   16.0%   16.0%           TBD   108
109   Willow Lake Shops                   Capital Investments LLC   TBD   109
110   Wickham Park Commons                   Mehmet A. Capin   TBD   110
111   Crown Pointe Plaza                   Culebra Pointe I, LLC   TBD   111
112   Hartsdale Executive House, Inc.   13.0%   48.0%   48.0%           TBD   112
113   25 Chapel Corp.                       TBD   113
114   Market Place Village                   James E. and Vicki S. Baker; Bruce R. Keller; Warren A. and MaryAnn Sackman; Gene O. Lee; Michael and Debra R. Marinelli; Dr. Larry Rudolph   TBD   114
115   Kingstowne Shops                   Union Investment Company of Newport News, VA.   TBD   115
116   109-111 N. Broadway Apt. Corp.   20.9%   26.9%   26.9%           TBD   116
117   40 Prospect Park West Owners Corp.   4.0%   82.1%   82.1%           TBD   117
118   Shops of Orland Park                   Scott Inbinder; Laurence H. Weiner   TBD   118
119   Victorville Retail Center                   Frank F. Helmonds; Doris E. Hijmans   TBD   119
120   6 West 20th St. Tenants Corp.   5.0%   89.5%   89.5%           TBD   120
121   50-22 Owners Ltd.   19.6%   26.9%   26.9%           TBD   121
122   585 McLean Owners, Inc.   36.4%   15.1%   15.1%           TBD   122
123   12 West 17th St. Tenants' Corp.   5.2%   56.1%   56.1%           TBD   123
124   Gillespie Field Business Park                   Richard C. Dentt   TBD   124
125   Waters at West End, Inc.   22.6%   29.6%   29.6%           TBD   125
126   Jones St. Owners Corporation                       TBD   126
127   Big Lots Plaza                   Emerson J. Dobbs   TBD   127
128   30 Bond Street Owners Corp.                       TBD   128
129   166 West 76th Apartment Corp.   6.2%   58.3%   58.3%           TBD   129
130   Hanna Shoppes                   Robert Kantor; Bryan Becker   TBD   130
131   Carroll Gardens Owners, Corp.   20.4%   20.3%   20.3%           TBD   131
132   170 East 92nd Street Owners, Inc.   10.6%   36.4%   36.4%           TBD   132
133   17 Warren Street Tenants Corporation                       TBD   133