FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-195164-05 | ||
Wells Fargo Commercial Mortgage Trust 2015-C27 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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 (“WFS”), Barclays Capital 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 the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us. This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement. Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC, Wells Fargo Institutional Securities, LLC, a member of FINRA and SIPC, Wells Fargo Prime Services, LLC, a member of FINRA, NFA and SIPC, and Wells Fargo Bank, N.A. Wells Fargo Securities, LLC carries and provides clearing services for Wells Fargo Institutional Securities, LLC customer accounts. Wells Fargo Securities, LLC, Wells Fargo Institutional Securities, LLC, and Wells Fargo Prime Services, LLC are distinct entities from affiliated banks and thrifts. IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES The Offered Certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis. Prospective investors should understand that, when considering the purchase of the Offered Certificates, a contract of sale will come into being no sooner than the date on which the relevant class of certificates has been priced and the underwriters have confirmed the allocation of certificates to be made to investors; any “indications of interest” expressed by any prospective investor, and any “soft circles” generated by the underwriters, will not create binding contractual obligations for such prospective investors, on the one hand, or the underwriters, the depositor or any of their respective agents or affiliates, on the other hand. As a result of the foregoing, a prospective investor may commit to purchase certificates that have characteristics that may change, and each prospective investor is advised that all or a portion of the certificates referred to in these materials may be issued without all or certain of the characteristics described in these materials. The underwriters’ obligation to sell certificates to any prospective investor is conditioned on the certificates and the transaction having the characteristics described in these materials. If the underwriters determine that a condition is not satisfied in any material respect, such prospective investor will be notified, and neither the depositor nor the underwriters will have any obligation to such prospective investor to deliver any portion of the Offered Certificates which such prospective investor has committed to purchase, and there will be no liability between the underwriters, the depositor or any of their respective agents or affiliates, on the one hand, and such prospective investor, on the other hand, as a consequence of the non-delivery. Each prospective investor has requested that the underwriters provide to such prospective investor information in connection with such prospective investor’s consideration of the purchase of the certificates described in these materials. These materials are being provided to each prospective investor for informative purposes only in response to such prospective investor’s specific request. The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials. The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale. IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system. | ||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES | ||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Cross Collateralized and Cross Defaulted Loan Flag | Address | City | State | Zip Code | |||||||
1 | Westfield Palm Desert | RMF | 72810 & 72840 Highway 111; 44430 & 44480 Town Center Way | Palm Desert | CA | 92260 | ||||||||
2 | WP Carey Self Storage Portfolio VI | WFB | Various | Various | Various | Various | ||||||||
2.01 | Fibber McGee’s Closet | WFB | 571 Airport Pulling Road North | Naples | FL | 34104 | ||||||||
2.02 | Rancho Pueblo Self Storage-Temecula | WFB | 31524 Rancho Pueblo Road | Temecula | CA | 92592 | ||||||||
2.03 | Extra Space Storage & Bay Colony RV Park | WFB | 217 FM 517 Road West | Dickinson | TX | 77539 | ||||||||
2.04 | Valrico Self Storage | WFB | 2504 East State Road 60 | Valrico | FL | 33594 | ||||||||
2.05 | Safe and Sound Storage | WFB | 1400 Northeast Savannah Road | Jensen Beach | FL | 34957 | ||||||||
2.06 | Big Tex Self Storage-Humble | WFB | 9722 North Sam Houston Parkway East | Humble | TX | 77396 | ||||||||
2.07 | Central Storage | WFB | 800 NW 31st Avenue | Pompano Beach | FL | 33069 | ||||||||
2.08 | Storage XXtra | WFB | 4080 Keith Bridge Road | Cumming | GA | 30041 | ||||||||
2.09 | US 1 Self Storage-Sebastian | WFB | 9893 North US Highway 1 | Sebastian | FL | 32958 | ||||||||
3 | 312 Elm | PCC | 312 Elm Street | Cincinnati | OH | 45202 | ||||||||
4 | Marriott Greensboro | RMF | 304 North Greene Street | Greensboro | NC | 27401 | ||||||||
5 | Capital Penn Self Storage Portfolio | RMF | Various | Various | PA | Various | ||||||||
5.01 | Capital Self Storage - Mechanicsburg | RMF | 5160 East Trindle Road | Mechanicsburg | PA | 17050 | ||||||||
5.02 | Capital Self Storage - Enola | RMF | 10 Prospect Drive | Enola | PA | 17025 | ||||||||
5.03 | Capital Self Storage - East York | RMF | 2611 East Market Street | York | PA | 17402 | ||||||||
5.04 | Capital Self Storage - Middletown | RMF | 2220 Vine Street | Middletown | PA | 17057 | ||||||||
5.05 | Capital Self Storage - Harrisburg West | RMF | 1851 Arsenal Boulevard | Harrisburg | PA | 17103 | ||||||||
5.06 | Capital Self Storage - Harrisburg North | RMF | 3861 Derry Street | Harrisburg | PA | 17111 | ||||||||
5.07 | Capital Self Storage - Hanover | RMF | 250 East Chestnut Street | Hanover | PA | 17331 | ||||||||
5.08 | Capital Self Storage - Dover | RMF | 4044 Carlisle Road | Dover | PA | 17315 | ||||||||
5.09 | Capital Self Storage - West York | RMF | 915 Carlisle Road | York | PA | 17404 | ||||||||
6 | Albuquerque Plaza | WFB | 201 3rd Street Northwest | Albuquerque | NM | 87102 | ||||||||
7 | South Shore Place | WFB | 20-60 Forbes Road | Braintree | MA | 02184 | ||||||||
8 | Maxwell Hotel | LIG I | 300 Roy Street | Seattle | WA | 98109 | ||||||||
9 | 300 East Lombard | WFB | 300 East Lombard Street | Baltimore | MD | 21202 | ||||||||
10 | Amargosa Portfolio | WFB | Various | Various | Various | Various | ||||||||
10.01 | Burlington Coat Factory | WFB | 10506, 10510 Southeast 82nd Avenue | Happy Valley | OR | 97086 | ||||||||
10.02 | Southern Plaza | WFB | 6036 Seventh Avenue South | Phoenix | AZ | 85041 | ||||||||
10.03 | Northgate Shopping Center | WFB | 1235-1245 Northwest 10th Street | Corvallis | OR | 97330 | ||||||||
10.04 | Gold’s Gym | WFB | 12247 Nacogdoches Road | San Antonio | TX | 78217 | ||||||||
11 | Residence Inn Tampa Westshore Airport | WFB | 4312 West Boy Scout Boulevard | Tampa | FL | 33607 | ||||||||
12 | Orbital ATK Office | RMF | 9401 Corbin Avenue | Los Angeles | CA | 91324 | ||||||||
13 | Depot Park | LIG I | 16 Business Park Way | Sacramento | CA | 95828 | ||||||||
14 | Residence Inn Charlotte Southpark | WFB | 6030 Piedmont Row Drive South | Charlotte | NC | 28210 | ||||||||
15 | 212 South Tryon | PCC | 212 South Tryon Street | Charlotte | NC | 28202 | ||||||||
16 | Holiday Inn - Cherry Creek | WFB | 455 South Colorado Boulevard | Denver | CO | 80246 | ||||||||
17 | 312 Plum | PCC | 312 Plum Street | Cincinnati | OH | 45202 | ||||||||
18 | Maple Leaf Apartments | RMF | 759 Burr Oak Lane | University Park | IL | 60484 | ||||||||
19 | Boca Hamptons Plaza Portfolio | RMF | Various | Various | Various | Various | ||||||||
19.01 | Boca Hamptons Plaza | RMF | 9030-9080 Kimberly Boulevard | Boca Raton | FL | 33433 | ||||||||
19.02 | Queens Industrial | RMF | 14719 105th Avenue | Jamaica | NY | 11435 | ||||||||
19.03 | One Industrial Plaza | RMF | 1370 Frankton Street | South Valley Stream | NY | 11580 | ||||||||
20 | Palms Plaza | PCC | 22161 and 22191 Powerline Road | Boca Raton | FL | 33433 | ||||||||
21 | Eden at Watersedge | LIG I | 2774 South Mendenhall Road | Memphis | TN | 38115 | ||||||||
22 | Plaza Mayor Shopping Center | PCC | 5001-5035 Pacific Coast Highway | Torrance | CA | 90505 | ||||||||
23 | Courtyard Fort Myers | WFB | 10050 Gulf Center Drive | Fort Myers | FL | 33913 | ||||||||
24 | Long Island Retail Portfolio | RMF | Various | Various | NY | Various | ||||||||
24.01 | North Babylon Retail center | RMF | 1241 Deer Park Avenue | North Babylon | NY | 11703 | ||||||||
24.02 | East Meadow Retail Center | RMF | 2501 Hempstead Turnpike | East Meadow | NY | 11554 | ||||||||
24.03 | Patchogue Retail Center | RMF | 196 East Main Street | Patchogue | NY | 11772 | ||||||||
24.04 | Seaford Retail Center | RMF | 3951 Merrick Road | Seaford | NY | 11783 | ||||||||
25 | Residence Inn Little Rock Downtown | WFB | 219 River Market Avenue | Little Rock | AR | 72201 | ||||||||
26 | Courtyard Tampa Downtown | WFB | 102 East Cass Street | Tampa | FL | 33602 | ||||||||
27 | 1351 Harbor Parkway | WFB | 1351 Harbor Bay Parkway | Alameda | CA | 94502 | ||||||||
28 | Casa Bandera Apartments | WFB | 855 East University Avenue | Las Cruces | NM | 88001 | ||||||||
29 | City Sports Clubs - Sunnyvale | WFB | 1165 East Arques Avenue | Sunnyvale | CA | 94085 | ||||||||
30 | Kohl’s - Simi Valley | RMF | 2930 Tapo Canyon Road | Simi Valley | CA | 93063 | ||||||||
31 | Breckenridge Apartments | WFB | 17625 North 7th Street | Phoenix | AZ | 85022 | ||||||||
32 | MacGregor Park | PCC | 113, 117, 125 and 130 Edinburgh South Drive | Cary | NC | 27511 | ||||||||
33 | Hampton Inn & Suites Knoxville | WFB | 11340 Campbell Lakes Drive | Knoxville | TN | 37934 | ||||||||
34 | Springdale Plaza | RMF | 1670 Springdale Drive | Camden | SC | 29020 | ||||||||
35 | Charleston Festival | LIG I | 6250-6350 West Charleston Boulevard | Las Vegas | NV | 89146 | ||||||||
36 | Lakeview Village | LIG I | 31-147 South Higley Road | Gilbert | AZ | 85296 | ||||||||
37 | StoreQuest Self Storage | PCC | 2710 South Nelson Street | Arlington | VA | 22206 | ||||||||
38 | Medical Arts Apartments | PCC | 603 Main Street | Knoxville | TN | 37902 | ||||||||
39 | Crestline Manufactured Home Community | WFB | 4945 Mark Dabling Boulevard | Colorado Springs | CO | 80918 | ||||||||
40 | Park Creek Manor | RMF | 2530 Coombs Creek Drive | Dallas | TX | 75211 | ||||||||
41 | Milwaukee Apartment Portfolio | CIIICM | Various | Milwaukee | WI | 53223 | ||||||||
41.01 | Riverwood Court/Rainbow Terrace | CIIICM | 7100 North 60th Street | Milwaukee | WI | 53223 | ||||||||
41.02 | Servite Village | CIIICM | 8433 North Servite Drive | Milwaukee | WI | 53223 | ||||||||
42 | Staybridge Suites North Brunswick | CIIICM | 2195 U.S. Route 1 | North Brunswick | NJ | 08902 | ||||||||
43 | 10611 Balls Ford Road | PCC | 10611 Balls Ford Road | Manassas | VA | 20109 | ||||||||
44 | Birchwood Landings | LIG I | 1485 Ash Circle | Casselberry | FL | 32707 | ||||||||
45 | FedEx Portfolio Oxford, AL & El Dorado, AR | Basis | Various | Various | Various | Various | ||||||||
45.01 | Oxford | Basis | 35 Fish Hatchery Lane | Oxford | AL | 36203 | ||||||||
45.02 | El Dorado | Basis | 174 Commerce Drive | El Dorado | AR | 71730 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES | ||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Cross Collateralized and Cross Defaulted Loan Flag | Address | City | State | Zip Code | |||||||
46 | Planet Self Storage - Southampton | CIIICM | 100 Southampton Street | Boston | MA | 02118 | ||||||||
47 | Eden of Reynoldsburg | LIG I | 6847 Greenleaf Drive | Reynoldsburg | OH | 43068 | ||||||||
48 | Village Crossing | RMF | 663 and 721 Skippack Pike | Whitpain Township | PA | 19422 | ||||||||
49 | Fairfield Inn & Suites - Cincinnati | RMF | 11440 Chester Road | Cincinnati | OH | 45246 | ||||||||
50 | Holiday Inn Express Nicholasville | Basis | 164 Imperial Way | Nicholasville | KY | 40356 | ||||||||
51 | Chesapeake Mills | RMF | 5550 Arturo Court | Columbus | OH | 43231 | ||||||||
52 | Comfort Suites Chesapeake | WFB | 1550 Crossways Boulevard | Chesapeake | VA | 23320 | ||||||||
53 | Country Club Apartments | RMF | 4223 Lakeshore Drive | Shreveport | LA | 71109 | ||||||||
54 | Stor-n-Lock - Fort Collins | WFB | 2103 Joseph Allen Drive | Fort Collins | CO | 80525 | ||||||||
55 | Planet Self Storage - Newington | CIIICM | 350 Alumni Road | Newington | CT | 06111 | ||||||||
56 | Hampton Inn Magnolia | CIIICM | 128 Highway 79 Bypass North | Magnolia | AR | 71753 | ||||||||
57 | Hampton Inn Peachtree | CIIICM | 300 Westpark Drive | Peachtree City | GA | 30269 | ||||||||
58 | Orlando Industrial | RMF | Various | Orlando | FL | Various | ||||||||
58.01 | Hameco Warehouse | RMF | 11300 & 11350 Space Boulevard | Orlando | FL | 32837 | ||||||||
58.02 | Nathan’s Warehouse | RMF | 901 Central Florida Parkway | Orlando | FL | 32824 | ||||||||
59 | Security Public Storage - Santa Fe Springs | WFB | 13650 Imperial Highway | Santa Fe Springs | CA | 90670 | ||||||||
60 | Shops Of Village Green | WFB | 114-166 North Belvedere Drive | Gallatin | TN | 37066 | ||||||||
61 | Neighborhood Self Storage | LIG I | 7105 Old National Highway | Riverdale | GA | 30296 | ||||||||
62 | Great Bridge Marketplace | CIIICM | 500 South Battlefield Boulevard | Chesapeake | VA | 23322 | ||||||||
63 | Planet Self Storage - Washington | CIIICM | 307 South Lincoln Ave | Washington Township | NJ | 07882 | ||||||||
64 | Magdalene Center | RMF | 15436-15438 North Florida Avenue | Tampa | FL | 33613 | ||||||||
65 | Arctic Gardens | LIG I | 7201-7221 and 7301-7321 Meadow Street | Anchorage | AK | 99507 | ||||||||
66 | Woodlands Green Center | RMF | 25919 Interstate 45 North | Spring | TX | 77380 | ||||||||
67 | Mount Laurel Center | CIIICM | 3163 Marne Highway | Mount Laurel | NJ | 08054 | ||||||||
68 | Planet Self Storage - Quakertown | CIIICM | 1320 South West End Boulevard | Quakertown | PA | 18951 | ||||||||
69 | Koko Plaza | WFB | 901 & 917 Front Street | Louisville | CO | 80027 | ||||||||
70 | Eureka Village | WFB | 2001 & 2007 Teasley Lane | Denton | TX | 76205 | ||||||||
71 | Watson & Taylor Self Storage | WFB | 6366 Babcock Road | San Antonio | TX | 78240 | ||||||||
72 | Winbury Professional Center | LIG I | 8401 Chagrin Road | Chagrin Falls | OH | 44023 | ||||||||
73 | Petrie Smithman Retail | RMF | 5678 Fruitville Road | Sarasota | FL | 34240 | ||||||||
74 | Southland Plaza | CIIICM | 2576-2584 South Main Street | Adrian | MI | 49221 | ||||||||
75 | Cornerstone Crossing | LIG I | 5420 Lonsdale Place North | Columbus | OH | 43232 | ||||||||
76 | Planet Self Storage - South Boston | CIIICM | 135 Old Colony Avenue | Boston | MA | 02127 | ||||||||
77 | Planet Self Storage - Brookfield | CIIICM | 25 Del Mar Drive | Brookfield | CT | 06804 | ||||||||
78 | Peoria Multifamily Portfolio | CIIICM | Various | Various | IL | 61604 | ||||||||
78.01 | Golfview Apartments | CIIICM | 2317-2331 West Martin Luther King Junior Drive | Peoria | IL | 61604 | ||||||||
78.02 | Madison Bluff Apartments | CIIICM | 2405 West Martin Luther King Junior Drive | Peoria | IL | 61604 | ||||||||
78.03 | Parkview Townhomes | CIIICM | 2100-2114 West Otley Road | West Peoria | IL | 61604 | ||||||||
79 | EZ Stor - Mini Storage | WFB | 10461 North 99th Avenue; 10515 North 98th Avenue | Peoria | AZ | 85345 | ||||||||
80 | Jamul Shopping Village | WFB | 13881 Campo Road | Jamul | CA | 91935 | ||||||||
81 | Laurel Self Storage | RMF | 1322 Laurel Road | Lindenwold | NJ | 08031 | ||||||||
82 | Vista De Palmas | RMF | 1415 West Freddy Gonzales Drive | Edinburg | TX | 78539 | ||||||||
83 | Coulter Forum | LIG I | 3333 South Coulter Street | Amarillo | TX | 79106 | ||||||||
84 | Out O’Space Storage | CIIICM | 1470 South Highway 29 | Cantonment | FL | 32533 | ||||||||
85 | Casa Loma Estates MHC | CIIICM | 6560 North US Highway 1 | Melbourne | FL | 32940 | ||||||||
86 | Blue Star Storage & Business Park | CIIICM | 99 Cheek Sparger Road | Colleyville | TX | 76034 | ||||||||
87 | Lambertson Lakes | CIIICM | 871-887 Thorton Parkway | Thornton | CO | 80229 | ||||||||
88 | Tin Star Storage | CIIICM | 430 East Interstate 10 | Seguin | TX | 78155 | ||||||||
89 | 330 E Main Street | CIIICM | 330 East Main Street | Barrington | IL | 60010 | ||||||||
90 | Generations Plaza I & II | WFB | 114 East Idaho Avenue; 830 North Main Street | Meridian | ID | 83642 | ||||||||
91 | Central Self Storage-Harvey | WFB | 2520 Destrehan Avenue | Harvey | LA | 70058 | ||||||||
92 | Appletree Apartments | CIIICM | 347 South 4th West | Rexburg | ID | 83440 | ||||||||
93 | Shoppes at Town Square | WFB | 200 Dobys Bridge Road | Fort Mill | SC | 29715 | ||||||||
94 | Cookson MHP | CIIICM | 1011 FM 1489 Road | Brookshire | TX | 77423 | ||||||||
95 | Shady Bayou | CIIICM | 16121 Bear Bayou Drive | Channelview | TX | 77530 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | General Property Type | Specific Property Type | Year Built | Year Renovated | 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 | |||||||||||||
1 | Westfield Palm Desert | Retail | Regional Mall | 1983 | 2014 | 572,724 | Sq. Ft. | 218 | 62,500,000 | 62,500,000 | 6.0% | 62,500,000 | N | |||||||||||||
2 | WP Carey Self Storage Portfolio VI | Self Storage | Self Storage | Various | Various | 750,194 | Sq. Ft. | 64 | 48,139,000 | 48,139,000 | 4.6% | 43,872,958 | N | |||||||||||||
2.01 | Fibber McGee’s Closet | Self Storage | Self Storage | 1974 | 2014 | 184,951 | Sq. Ft. | 10,725,000 | 10,725,000 | 1.0% | ||||||||||||||||
2.02 | Rancho Pueblo Self Storage-Temecula | Self Storage | Self Storage | 2006 | 91,243 | Sq. Ft. | 6,500,000 | 6,500,000 | 0.6% | |||||||||||||||||
2.03 | Extra Space Storage & Bay Colony RV Park | Self Storage | Self Storage | 2001 | 77,050 | Sq. Ft. | 6,435,000 | 6,435,000 | 0.6% | |||||||||||||||||
2.04 | Valrico Self Storage | Self Storage | Self Storage | 2009 | 68,634 | Sq. Ft. | 6,012,500 | 6,012,500 | 0.6% | |||||||||||||||||
2.05 | Safe and Sound Storage | Self Storage | Self Storage | 1989 | 63,682 | Sq. Ft. | 5,590,000 | 5,590,000 | 0.5% | |||||||||||||||||
2.06 | Big Tex Self Storage-Humble | Self Storage | Self Storage | 2009 | 2013 | 59,829 | Sq. Ft. | 5,037,500 | 5,037,500 | 0.5% | ||||||||||||||||
2.07 | Central Storage | Self Storage | Self Storage | 1981 | 74,969 | Sq. Ft. | 3,029,000 | 3,029,000 | 0.3% | |||||||||||||||||
2.08 | Storage XXtra | Self Storage | Self Storage | 1994 | 2003 | 74,849 | Sq. Ft. | 2,860,000 | 2,860,000 | 0.3% | ||||||||||||||||
2.09 | US 1 Self Storage-Sebastian | Self Storage | Self Storage | 1991 | 1996 | 54,987 | Sq. Ft. | 1,950,000 | 1,950,000 | 0.2% | ||||||||||||||||
3 | 312 Elm | Office | CBD | 1992 | 379,379 | Sq. Ft. | 122 | 46,121,000 | 46,121,000 | 4.4% | 40,168,835 | N | ||||||||||||||
4 | Marriott Greensboro | Hospitality | Full Service | 1983 | 2013 | 281 | Rooms | 155,991 | 44,000,000 | 43,833,356 | 4.2% | 35,879,304 | N | |||||||||||||
5 | Capital Penn Self Storage Portfolio | Self Storage | Self Storage | Various | 592,854 | Sq. Ft. | 63 | 37,665,000 | 37,606,397 | 3.6% | 33,014,110 | N | ||||||||||||||
5.01 | Capital Self Storage - Mechanicsburg | Self Storage | Self Storage | 1999 | 78,150 | Sq. Ft. | 7,000,000 | 6,989,109 | 0.7% | |||||||||||||||||
5.02 | Capital Self Storage - Enola | Self Storage | Self Storage | 1997 | 58,959 | Sq. Ft. | 4,875,000 | 4,867,415 | 0.5% | |||||||||||||||||
5.03 | Capital Self Storage - East York | Self Storage | Self Storage | 1942 | 64,055 | Sq. Ft. | 4,750,000 | 4,742,609 | 0.5% | |||||||||||||||||
5.04 | Capital Self Storage - Middletown | Self Storage | Self Storage | 2004 | 73,125 | Sq. Ft. | 4,365,000 | 4,358,209 | 0.4% | |||||||||||||||||
5.05 | Capital Self Storage - Harrisburg West | Self Storage | Self Storage | 2006 | 58,265 | Sq. Ft. | 4,175,000 | 4,168,504 | 0.4% | |||||||||||||||||
5.06 | Capital Self Storage - Harrisburg North | Self Storage | Self Storage | 1998 | 54,025 | Sq. Ft. | 4,000,000 | 3,993,776 | 0.4% | |||||||||||||||||
5.07 | Capital Self Storage - Hanover | Self Storage | Self Storage | 2002 | 59,100 | Sq. Ft. | 3,250,000 | 3,244,943 | 0.3% | |||||||||||||||||
5.08 | Capital Self Storage - Dover | Self Storage | Self Storage | 1986 | 76,625 | Sq. Ft. | 3,150,000 | 3,145,099 | 0.3% | |||||||||||||||||
5.09 | Capital Self Storage - West York | Self Storage | Self Storage | 2009 | 70,550 | Sq. Ft. | 2,100,000 | 2,096,733 | 0.2% | |||||||||||||||||
6 | Albuquerque Plaza | Office | CBD | 1989 | 2011 | 358,196 | Sq. Ft. | 98 | 35,000,000 | 34,925,241 | 3.3% | 25,332,428 | N | |||||||||||||
7 | South Shore Place | Retail | Shadow Anchored | 2012 | 45,407 | Sq. Ft. | 652 | 29,600,000 | 29,600,000 | 2.8% | 24,293,397 | N | ||||||||||||||
8 | Maxwell Hotel | Hospitality | Full Service | 2010 | 139 | Rooms | 212,590 | 29,550,000 | 29,550,000 | 2.8% | 25,785,070 | N | ||||||||||||||
9 | 300 East Lombard | Office | CBD | 1984 | 2000 | 225,485 | Sq. Ft. | 127 | 28,740,000 | 28,692,492 | 2.7% | 22,869,915 | N | |||||||||||||
10 | Amargosa Portfolio | Retail | Anchored | Various | Various | 225,906 | Sq. Ft. | 118 | 26,600,000 | 26,600,000 | 2.5% | 22,549,536 | N | |||||||||||||
10.01 | Burlington Coat Factory | Retail | Single Tenant | 1969 | 2014 | 83,260 | Sq. Ft. | 9,600,000 | 9,600,000 | 0.9% | ||||||||||||||||
10.02 | Southern Plaza | Retail | Anchored | 2007 | 75,233 | Sq. Ft. | 8,300,000 | 8,300,000 | 0.8% | |||||||||||||||||
10.03 | Northgate Shopping Center | Retail | Anchored | 1957 | 2013 | 34,413 | Sq. Ft. | 4,800,000 | 4,800,000 | 0.5% | ||||||||||||||||
10.04 | Gold’s Gym | Retail | Single Tenant | 1975 | 33,000 | Sq. Ft. | 3,900,000 | 3,900,000 | 0.4% | |||||||||||||||||
11 | Residence Inn Tampa Westshore Airport | Hospitality | Limited Service | 2001 | 160 | Rooms | 147,306 | 23,569,000 | 23,569,000 | 2.2% | 20,559,440 | N | ||||||||||||||
12 | Orbital ATK Office | Office | Suburban | 1981 | 2014 | 120,200 | Sq. Ft. | 183 | 22,000,000 | 22,000,000 | 2.1% | 19,256,438 | N | |||||||||||||
13 | Depot Park | Industrial | Warehouse | 1940 | 2000 | 2,112,089 | Sq. Ft. | 22 | 21,600,000 | 21,600,000 | 2.1% | 21,600,000 | N | |||||||||||||
14 | Residence Inn Charlotte Southpark | Hospitality | Limited Service | 2001 | 152 | Rooms | 135,263 | 20,560,000 | 20,560,000 | 2.0% | 17,934,664 | N | ||||||||||||||
15 | 212 South Tryon | Office | CBD | 1924 | 2004 | 172,382 | Sq. Ft. | 115 | 19,773,000 | 19,773,000 | 1.9% | 18,017,745 | N | |||||||||||||
16 | Holiday Inn - Cherry Creek | Hospitality | Full Service | 1968 | 2013 | 269 | Rooms | 72,398 | 19,475,000 | 19,475,000 | 1.9% | 16,546,451 | N | |||||||||||||
17 | 312 Plum | Office | CBD | 1988 | 230,438 | Sq. Ft. | 80 | 18,379,000 | 18,379,000 | 1.8% | 16,007,091 | N | ||||||||||||||
18 | Maple Leaf Apartments | Multifamily | Garden | 1994 | 2012 | 377 | Units | 48,143 | 18,150,000 | 18,150,000 | 1.7% | 15,882,894 | N | |||||||||||||
19 | Boca Hamptons Plaza Portfolio | Various | Various | Various | Various | 156,946 | Sq. Ft. | 166 | 18,000,000 | 18,000,000 | 1.7% | 15,835,842 | N | |||||||||||||
19.01 | Boca Hamptons Plaza | Mixed Use | Retail/Office | 1986 | 93,216 | Sq. Ft. | 13,153,846 | 13,153,846 | 1.3% | |||||||||||||||||
19.02 | Queens Industrial | Industrial | Warehouse | 1938 | 40,000 | Sq. Ft. | 2,561,538 | 2,561,538 | 0.2% | |||||||||||||||||
19.03 | One Industrial Plaza | Industrial | Flex | 1965 | 1985 | 23,730 | Sq. Ft. | 2,284,615 | 2,284,615 | 0.2% | ||||||||||||||||
20 | Palms Plaza | Retail | Anchored | 1988 | 72,676 | Sq. Ft. | 241 | 17,500,000 | 17,500,000 | 1.7% | 15,210,686 | N | ||||||||||||||
21 | Eden at Watersedge | Multifamily | Garden | 1973 | 833 | Units | 19,208 | 16,000,000 | 16,000,000 | 1.5% | 13,265,567 | N | ||||||||||||||
22 | Plaza Mayor Shopping Center | Retail | Anchored | 1976 | 2000 | 79,540 | Sq. Ft. | 201 | 16,000,000 | 15,952,821 | 1.5% | 12,755,612 | N | |||||||||||||
23 | Courtyard Fort Myers | Hospitality | Limited Service | 2007 | 134 | Rooms | 117,754 | 15,779,000 | 15,779,000 | 1.5% | 13,764,157 | N | ||||||||||||||
24 | Long Island Retail Portfolio | Various | Various | Various | 180,173 | Sq. Ft. | 86 | 15,500,000 | 15,500,000 | 1.5% | 14,197,805 | N | ||||||||||||||
24.01 | North Babylon Retail center | Retail | Anchored | 1959 | 60,923 | Sq. Ft. | 4,882,784 | 4,882,784 | 0.5% | |||||||||||||||||
24.02 | East Meadow Retail Center | Retail | Anchored | 1969 | 34,500 | Sq. Ft. | 4,712,454 | 4,712,454 | 0.4% | |||||||||||||||||
24.03 | Patchogue Retail Center | Retail | Single Tenant | 1960 | 55,000 | Sq. Ft. | 3,236,264 | 3,236,264 | 0.3% | |||||||||||||||||
24.04 | Seaford Retail Center | Mixed Use | Office/Retail | 1955 | 29,750 | Sq. Ft. | 2,668,498 | 2,668,498 | 0.3% | |||||||||||||||||
25 | Residence Inn Little Rock Downtown | Hospitality | Limited Service | 2013 | 107 | Rooms | 135,019 | 14,447,000 | 14,447,000 | 1.4% | 12,602,242 | N | ||||||||||||||
26 | Courtyard Tampa Downtown | Hospitality | Limited Service | 1998 | 2013 | 141 | Rooms | 102,035 | 14,387,000 | 14,387,000 | 1.4% | 12,549,903 | N | |||||||||||||
27 | 1351 Harbor Parkway | Office | Single Tenant | 1984 | 97,980 | Sq. Ft. | 143 | 14,000,000 | 14,000,000 | 1.3% | 11,815,599 | N | ||||||||||||||
28 | Casa Bandera Apartments | Multifamily | Student Housing | 2002 | 232 | Beds | 56,466 | 13,100,000 | 13,100,000 | 1.3% | 11,080,702 | N | ||||||||||||||
29 | City Sports Clubs - Sunnyvale | Retail | Single Tenant | 2014 | 45,149 | Sq. Ft. | 266 | 12,000,000 | 12,000,000 | 1.1% | 9,477,428 | N | ||||||||||||||
30 | Kohl’s - Simi Valley | Retail | Single Tenant | 2002 | 88,003 | Sq. Ft. | 134 | 11,750,000 | 11,750,000 | 1.1% | 11,750,000 | N | ||||||||||||||
31 | Breckenridge Apartments | Multifamily | Garden | 1983 | 2006 | 255 | Units | 41,176 | 10,500,000 | 10,500,000 | 1.0% | 9,331,627 | N | |||||||||||||
32 | MacGregor Park | Office | Suburban | 1984 | 2012 | 114,695 | Sq. Ft. | 87 | 10,000,000 | 10,000,000 | 1.0% | 8,677,245 | N | |||||||||||||
33 | Hampton Inn & Suites Knoxville | Hospitality | Limited Service | 2011 | 105 | Rooms | 94,133 | 9,884,000 | 9,884,000 | 0.9% | 8,621,898 | N | ||||||||||||||
34 | Springdale Plaza | Retail | Anchored | 1990 | 179,271 | Sq. Ft. | 54 | 9,675,000 | 9,660,155 | 0.9% | 7,869,687 | N | ||||||||||||||
35 | Charleston Festival | Retail | Shadow Anchored | 2006 | 55,583 | Sq. Ft. | 172 | 9,563,400 | 9,563,400 | 0.9% | 7,838,803 | N | ||||||||||||||
36 | Lakeview Village | Retail | Anchored | 2004 | 93,408 | Sq. Ft. | 102 | 9,500,000 | 9,500,000 | 0.9% | 8,635,462 | N | ||||||||||||||
37 | StoreQuest Self Storage | Self Storage | Self Storage | 1965 | 1986 | 50,833 | Sq. Ft. | 177 | 9,000,000 | 9,000,000 | 0.9% | 7,605,607 | N | |||||||||||||
38 | Medical Arts Apartments | Multifamily | High Rise | 1932 | 2014 | 49 | Units | 183,673 | 9,000,000 | 9,000,000 | 0.9% | 7,599,226 | N | |||||||||||||
39 | Crestline Manufactured Home Community | Manufactured Housing Community | Manufactured Housing Community | 1970 | 202 | Pads | 41,514 | 8,400,000 | 8,385,756 | 0.8% | 6,633,527 | N | ||||||||||||||
40 | Park Creek Manor | Multifamily | Garden | 1964 | 322 | Units | 25,776 | 8,300,000 | 8,300,000 | 0.8% | 7,108,561 | N | ||||||||||||||
41 | Milwaukee Apartment Portfolio | Multifamily | Garden | Various | 233 | Units | 34,503 | 8,039,250 | 8,039,250 | 0.8% | 6,837,082 | N | ||||||||||||||
41.01 | Riverwood Court/Rainbow Terrace | Multifamily | Garden | 1981 | 126 | Units | 4,200,750 | 4,200,750 | 0.4% | |||||||||||||||||
41.02 | Servite Village | Multifamily | Garden | 1982 | 107 | Units | 3,838,500 | 3,838,500 | 0.4% | |||||||||||||||||
42 | Staybridge Suites North Brunswick | Hospitality | Limited Service | 2012 | 84 | Rooms | 91,525 | 7,700,000 | 7,688,075 | 0.7% | 6,246,268 | N | ||||||||||||||
43 | 10611 Balls Ford Road | Office | Suburban | 2006 | 48,014 | Sq. Ft. | 156 | 7,500,000 | 7,478,696 | 0.7% | 6,028,042 | N | ||||||||||||||
44 | Birchwood Landings | Multifamily | Garden | 1973 | 184 | Units | 39,730 | 7,310,400 | 7,310,400 | 0.7% | 6,675,722 | N | ||||||||||||||
45 | FedEx Portfolio Oxford, AL & El Dorado, AR | Industrial | Industrial | 2014 | 96,112 | Sq. Ft. | 73 | 7,000,000 | 7,000,000 | 0.7% | 6,658,891 | N | ||||||||||||||
45.01 | Oxford | Industrial | Industrial | 2014 | 72,023 | Sq. Ft. | 4,737,000 | 4,737,000 | 0.5% | |||||||||||||||||
45.02 | El Dorado | Industrial | Industrial | 2014 | 24,089 | Sq. Ft. | 2,263,000 | 2,263,000 | 0.2% |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | General Property Type | Specific Property Type | Year Built | Year Renovated | 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 | |||||||||||||
46 | Planet Self Storage - Southampton | Self Storage | Self Storage | 1930 | 1984 | 50,880 | Sq. Ft. | 123 | 6,250,000 | 6,250,000 | 0.6% | 5,298,293 | N | |||||||||||||
47 | Eden of Reynoldsburg | Multifamily | Garden | 1974 | 2010 | 181 | Units | 33,094 | 6,000,000 | 5,990,082 | 0.6% | 4,774,513 | N | |||||||||||||
48 | Village Crossing | Mixed Use | Retail/Office | 1920 | 2011 | 28,747 | Sq. Ft. | 201 | 5,800,000 | 5,784,260 | 0.6% | 4,706,907 | N | |||||||||||||
49 | Fairfield Inn & Suites - Cincinnati | Hospitality | Limited Service | 1963 | 2014 | 95 | Rooms | 59,911 | 5,700,000 | 5,691,539 | 0.5% | 4,681,300 | N | |||||||||||||
50 | Holiday Inn Express Nicholasville | Hospitality | Limited Service | 1999 | 2013 | 74 | Rooms | 74,324 | 5,500,000 | 5,500,000 | 0.5% | 4,447,687 | N | |||||||||||||
51 | Chesapeake Mills | Multifamily | Garden | 1972 | 260 | Units | 21,073 | 5,500,000 | 5,478,902 | 0.5% | 4,474,360 | N | ||||||||||||||
52 | Comfort Suites Chesapeake | Hospitality | Limited Service | 1990 | 2014 | 124 | Rooms | 43,861 | 5,450,000 | 5,438,782 | 0.5% | 3,999,492 | N | |||||||||||||
53 | Country Club Apartments | Multifamily | Garden | 1972 | 248 | Units | 21,498 | 5,350,000 | 5,331,419 | 0.5% | 4,430,251 | N | ||||||||||||||
54 | Stor-n-Lock - Fort Collins | Self Storage | Self Storage | 2008 | 96,750 | Sq. Ft. | 55 | 5,300,000 | 5,291,046 | 0.5% | 4,190,044 | N | ||||||||||||||
55 | Planet Self Storage - Newington | Self Storage | Self Storage | 2000 | 86,850 | Sq. Ft. | 60 | 5,225,000 | 5,225,000 | 0.5% | 4,544,560 | N | ||||||||||||||
56 | Hampton Inn Magnolia | Hospitality | Limited Service | 2013 | 68 | Rooms | 75,000 | 5,100,000 | 5,100,000 | 0.5% | 3,743,954 | N | ||||||||||||||
57 | Hampton Inn Peachtree | Hospitality | Limited Service | 1994 | 2011 | 61 | Rooms | 81,967 | 5,000,000 | 5,000,000 | 0.5% | 3,382,263 | N | |||||||||||||
58 | Orlando Industrial | Industrial | Light Industrial | Various | 129,000 | Sq. Ft. | 39 | 5,000,000 | 5,000,000 | 0.5% | 4,386,518 | N | ||||||||||||||
58.01 | Hameco Warehouse | Industrial | Light Industrial | 1975 | 89,000 | Sq. Ft. | 3,290,000 | 3,290,000 | 0.3% | |||||||||||||||||
58.02 | Nathan’s Warehouse | Industrial | Light Industrial | 1971 | 40,000 | Sq. Ft. | 1,710,000 | 1,710,000 | 0.2% | |||||||||||||||||
59 | Security Public Storage - Santa Fe Springs | Self Storage | Self Storage | 1980 | 96,313 | Sq. Ft. | 52 | 5,000,000 | 4,991,695 | 0.5% | 3,973,033 | N | ||||||||||||||
60 | Shops Of Village Green | Retail | Unanchored | 1999 | 39,926 | Sq. Ft. | 120 | 4,800,000 | 4,800,000 | 0.5% | 4,071,327 | N | ||||||||||||||
61 | Neighborhood Self Storage | Self Storage | Self Storage | 2008 | 82,945 | Sq. Ft. | 58 | 4,780,000 | 4,780,000 | 0.5% | 4,054,362 | N | ||||||||||||||
62 | Great Bridge Marketplace | Retail | Unanchored | 2011 | 35,200 | Sq. Ft. | 134 | 4,700,000 | 4,700,000 | 0.4% | 3,833,216 | N | ||||||||||||||
63 | Planet Self Storage - Washington | Self Storage | Self Storage | 1987 | 63,450 | Sq. Ft. | 70 | 4,450,000 | 4,450,000 | 0.4% | 3,870,487 | N | ||||||||||||||
64 | Magdalene Center | Office | Suburban | 1985 | 40,726 | Sq. Ft. | 103 | 4,200,000 | 4,188,695 | 0.4% | 3,414,233 | N | ||||||||||||||
65 | Arctic Gardens | Multifamily | Garden | 1986 | 60 | Units | 66,667 | 4,000,000 | 4,000,000 | 0.4% | 3,238,021 | N | ||||||||||||||
66 | Woodlands Green Center | Retail | Unanchored | 2003 | 27,940 | Sq. Ft. | 140 | 3,910,000 | 3,910,000 | 0.4% | 3,576,061 | N | ||||||||||||||
67 | Mount Laurel Center | Mixed Use | Retail/Office | 2003 | 30,307 | Sq. Ft. | 128 | 3,900,000 | 3,893,706 | 0.4% | 3,125,598 | N | ||||||||||||||
68 | Planet Self Storage - Quakertown | Self Storage | Self Storage | 1987 | 67,862 | Sq. Ft. | 57 | 3,850,000 | 3,850,000 | 0.4% | 3,348,623 | N | ||||||||||||||
69 | Koko Plaza | Mixed Use | Office/Retail | 2002 | 34,187 | Sq. Ft. | 113 | 3,850,000 | 3,850,000 | 0.4% | 3,270,016 | N | ||||||||||||||
70 | Eureka Village | Multifamily | Garden | 1978 | 112 | Units | 33,873 | 3,800,000 | 3,793,831 | 0.4% | 3,040,083 | N | ||||||||||||||
71 | Watson & Taylor Self Storage | Self Storage | Self Storage | 2000 | 56,275 | Sq. Ft. | 65 | 3,646,000 | 3,646,000 | 0.3% | 3,404,056 | N | ||||||||||||||
72 | Winbury Professional Center | Office | Suburban | 2001 | 28,555 | Sq. Ft. | 127 | 3,650,000 | 3,640,271 | 0.3% | 2,973,140 | N | ||||||||||||||
73 | Petrie Smithman Retail | Retail | Unanchored | 1987 | 24,822 | Sq. Ft. | 141 | 3,500,000 | 3,500,000 | 0.3% | 3,091,295 | N | ||||||||||||||
74 | Southland Plaza | Retail | Anchored | 1955 | 1996 | 72,597 | Sq. Ft. | 46 | 3,350,000 | 3,344,812 | 0.3% | 2,717,532 | N | |||||||||||||
75 | Cornerstone Crossing | Multifamily | Garden | 1965 | 2010 | 160 | Units | 20,280 | 3,250,000 | 3,244,847 | 0.3% | 2,618,362 | N | |||||||||||||
76 | Planet Self Storage - South Boston | Self Storage | Self Storage | 1925 | 1989 | 25,966 | Sq. Ft. | 123 | 3,200,000 | 3,200,000 | 0.3% | 2,712,726 | N | |||||||||||||
77 | Planet Self Storage - Brookfield | Self Storage | Self Storage | 1984/1986 | 63,825 | Sq. Ft. | 49 | 3,150,000 | 3,150,000 | 0.3% | 2,598,402 | N | ||||||||||||||
78 | Peoria Multifamily Portfolio | Multifamily | Garden | 1960/1970 | 100 | Units | 30,000 | 3,000,000 | 3,000,000 | 0.3% | 2,235,518 | N | ||||||||||||||
78.01 | Golfview Apartments | Multifamily | Garden | 1960/1970 | 66 | Units | 1,980,000 | 1,980,000 | 0.2% | |||||||||||||||||
78.02 | Madison Bluff Apartments | Multifamily | Garden | 1960/1970 | 18 | Units | 540,000 | 540,000 | 0.1% | |||||||||||||||||
78.03 | Parkview Townhomes | Multifamily | Garden | 1960/1970 | 16 | Units | 480,000 | 480,000 | 0.0% | |||||||||||||||||
79 | EZ Stor - Mini Storage | Self Storage | Self Storage | 1973 | 70,710 | Sq. Ft. | 42 | 3,000,000 | 2,995,227 | 0.3% | 2,414,431 | N | ||||||||||||||
80 | Jamul Shopping Village | Retail | Unanchored | 1985 | 2004 | 28,522 | Sq. Ft. | 105 | 3,000,000 | 2,993,572 | 0.3% | 2,168,816 | N | |||||||||||||
81 | Laurel Self Storage | Self Storage | Self Storage | 2009 | 34,600 | Sq. Ft. | 86 | 3,000,000 | 2,992,210 | 0.3% | 2,456,748 | N | ||||||||||||||
82 | Vista De Palmas | Multifamily | Garden | 1974 | 2013 | 96 | Units | 30,469 | 2,925,000 | 2,925,000 | 0.3% | 2,504,464 | N | |||||||||||||
83 | Coulter Forum | Retail | Unanchored | 1984 | 33,919 | Sq. Ft. | 85 | 2,885,000 | 2,885,000 | 0.3% | 2,378,311 | N | ||||||||||||||
84 | Out O’Space Storage | Self Storage | Self Storage | 2005 | 55,540 | Sq. Ft. | 44 | 2,450,000 | 2,450,000 | 0.2% | 2,119,682 | N | ||||||||||||||
85 | Casa Loma Estates MHC | Manufactured Housing Community | Manufactured Housing Community | 1950 | 132 | Pads | 17,424 | 2,300,000 | 2,300,000 | 0.2% | 1,891,450 | N | ||||||||||||||
86 | Blue Star Storage & Business Park | Self Storage | Self Storage | 2006 | 2014 | 39,537 | Sq. Ft. | 56 | 2,225,000 | 2,221,554 | 0.2% | 1,804,928 | N | |||||||||||||
87 | Lambertson Lakes | Retail | Shadow Anchored | 2003 | 13,465 | Sq. Ft. | 156 | 2,100,000 | 2,100,000 | 0.2% | 1,705,781 | N | ||||||||||||||
88 | Tin Star Storage | Self Storage | Self Storage | 1996 | 2012 | 43,400 | Sq. Ft. | 48 | 2,080,000 | 2,080,000 | 0.2% | 1,682,035 | N | |||||||||||||
89 | 330 E Main Street | Office | Suburban | 1980 | 13,689 | Sq. Ft. | 146 | 2,000,000 | 2,000,000 | 0.2% | 1,625,657 | N | ||||||||||||||
90 | Generations Plaza I & II | Mixed Use | Retail/Office | 2001 | 17,194 | Sq. Ft. | 113 | 1,950,000 | 1,946,827 | 0.2% | 1,558,936 | N | ||||||||||||||
91 | Central Self Storage-Harvey | Self Storage | Self Storage | 1985 | 2013 | 57,464 | Sq. Ft. | 34 | 1,932,000 | 1,932,000 | 0.2% | 1,636,003 | N | |||||||||||||
92 | Appletree Apartments | Multifamily | Garden | 1970/2003 | 46 | Units | 41,304 | 1,900,000 | 1,900,000 | 0.2% | 1,536,474 | N | ||||||||||||||
93 | Shoppes at Town Square | Retail | Unanchored | 2007 | 10,918 | Sq. Ft. | 156 | 1,700,000 | 1,700,000 | 0.2% | 1,361,355 | N | ||||||||||||||
94 | Cookson MHP | Manufactured Housing Community | Manufactured Housing Community | 2000 | 91 | Pads | 16,484 | 1,500,000 | 1,500,000 | 0.1% | 1,219,244 | N | ||||||||||||||
95 | Shady Bayou | Manufactured Housing Community | Manufactured Housing Community | 1984 | 82 | Pads | 13,326 | 1,095,000 | 1,092,718 | 0.1% | 799,910 | N |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Origination Date | First Pay Date | Last IO Pay Date | First P&I Pay Date | Maturity Date or Anticipated Repayment Date | ARD Loan Maturity Date | Gross Mortgage Rate | Trust Advisor Fee | Trustee Fee | Servicing Fee | Net Mortgage Rate | Interest Accrual Method | Monthly P&I Payment ($) | ||||||||||||||
1 | Westfield Palm Desert | 2/3/2015 | 4/1/2015 | 3/1/2025 | 3/1/2025 | 3.85250% | TBD | TBD | TBD | TBD | Actual/360 | 203,437.86 | ||||||||||||||||
2 | WP Carey Self Storage Portfolio VI | 2/18/2015 | 4/11/2015 | 3/11/2020 | 4/11/2020 | 3/11/2025 | 4.25000% | TBD | TBD | TBD | TBD | Actual/360 | 236,814.94 | |||||||||||||||
2.01 | Fibber McGee’s Closet | |||||||||||||||||||||||||||
2.02 | Rancho Pueblo Self Storage-Temecula | |||||||||||||||||||||||||||
2.03 | Extra Space Storage & Bay Colony RV Park | |||||||||||||||||||||||||||
2.04 | Valrico Self Storage | |||||||||||||||||||||||||||
2.05 | Safe and Sound Storage | |||||||||||||||||||||||||||
2.06 | Big Tex Self Storage-Humble | |||||||||||||||||||||||||||
2.07 | Central Storage | |||||||||||||||||||||||||||
2.08 | Storage XXtra | |||||||||||||||||||||||||||
2.09 | US 1 Self Storage-Sebastian | |||||||||||||||||||||||||||
3 | 312 Elm | 2/11/2015 | 4/1/2015 | 3/1/2018 | 4/1/2018 | 3/1/2025 | 4.28000% | TBD | TBD | TBD | TBD | Actual/360 | 227,698.35 | |||||||||||||||
4 | Marriott Greensboro | 12/2/2014 | 1/6/2015 | 1/6/2015 | 12/6/2024 | 4.75000% | TBD | TBD | TBD | TBD | Actual/360 | 229,524.83 | ||||||||||||||||
5 | Capital Penn Self Storage Portfolio | 2/10/2015 | 3/6/2015 | 3/6/2015 | 2/6/2022 | 4.56000% | TBD | TBD | TBD | TBD | Actual/360 | 192,188.15 | ||||||||||||||||
5.01 | Capital Self Storage - Mechanicsburg | |||||||||||||||||||||||||||
5.02 | Capital Self Storage - Enola | |||||||||||||||||||||||||||
5.03 | Capital Self Storage - East York | |||||||||||||||||||||||||||
5.04 | Capital Self Storage - Middletown | |||||||||||||||||||||||||||
5.05 | Capital Self Storage - Harrisburg West | |||||||||||||||||||||||||||
5.06 | Capital Self Storage - Harrisburg North | |||||||||||||||||||||||||||
5.07 | Capital Self Storage - Hanover | |||||||||||||||||||||||||||
5.08 | Capital Self Storage - Dover | |||||||||||||||||||||||||||
5.09 | Capital Self Storage - West York | |||||||||||||||||||||||||||
6 | Albuquerque Plaza | 2/5/2015 | 3/11/2015 | 3/11/2015 | 2/11/2025 | 4.14000% | TBD | TBD | TBD | TBD | Actual/360 | 187,459.16 | ||||||||||||||||
7 | South Shore Place | 2/5/2015 | 3/11/2015 | 2/11/2016 | 3/11/2016 | 2/11/2025 | 4.07000% | TBD | TBD | TBD | TBD | Actual/360 | 142,512.07 | |||||||||||||||
8 | Maxwell Hotel | 2/10/2015 | 4/1/2015 | 3/1/2018 | 4/1/2018 | 3/1/2025 | 4.36000% | TBD | TBD | TBD | TBD | Actual/360 | 147,277.47 | |||||||||||||||
9 | 300 East Lombard | 2/2/2015 | 3/11/2015 | 3/11/2015 | 2/11/2025 | 4.05000% | TBD | TBD | TBD | TBD | Actual/360 | 138,038.90 | ||||||||||||||||
10 | Amargosa Portfolio | 2/4/2015 | 3/11/2015 | 2/11/2017 | 3/11/2017 | 2/11/2025 | 4.23000% | TBD | TBD | TBD | TBD | Actual/360 | 130,544.75 | |||||||||||||||
10.01 | Burlington Coat Factory | |||||||||||||||||||||||||||
10.02 | Southern Plaza | |||||||||||||||||||||||||||
10.03 | Northgate Shopping Center | |||||||||||||||||||||||||||
10.04 | Gold’s Gym | |||||||||||||||||||||||||||
11 | Residence Inn Tampa Westshore Airport | 12/4/2014 | 1/11/2015 | 12/11/2017 | 1/11/2018 | 12/11/2024 | 4.35000% | TBD | TBD | TBD | TBD | Actual/360 | 117,329.26 | |||||||||||||||
12 | Orbital ATK Office | 1/29/2015 | 3/6/2015 | 2/6/2018 | 3/6/2018 | 2/6/2025 | 4.50000% | TBD | TBD | TBD | TBD | Actual/360 | 111,470.77 | |||||||||||||||
13 | Depot Park | 11/24/2014 | 1/1/2015 | 12/1/2024 | 12/1/2024 | 4.33000% | TBD | TBD | TBD | TBD | Actual/360 | 79,022.50 | ||||||||||||||||
14 | Residence Inn Charlotte Southpark | 12/4/2014 | 1/11/2015 | 12/11/2017 | 1/11/2018 | 12/11/2024 | 4.35000% | TBD | TBD | TBD | TBD | Actual/360 | 102,350.10 | |||||||||||||||
15 | 212 South Tryon | 2/2/2015 | 4/1/2015 | 3/1/2020 | 4/1/2020 | 3/1/2025 | 4.24000% | TBD | TBD | TBD | TBD | Actual/360 | 97,155.55 | |||||||||||||||
16 | Holiday Inn - Cherry Creek | 12/17/2014 | 2/11/2015 | 1/11/2017 | 2/11/2017 | 1/11/2025 | 4.31000% | TBD | TBD | TBD | TBD | Actual/360 | 96,490.60 | |||||||||||||||
17 | 312 Plum | 2/11/2015 | 4/1/2015 | 3/1/2018 | 4/1/2018 | 3/1/2025 | 4.28000% | TBD | TBD | TBD | TBD | Actual/360 | 90,736.71 | |||||||||||||||
18 | Maple Leaf Apartments | 2/9/2015 | 3/6/2015 | 2/6/2018 | 3/6/2018 | 2/6/2025 | 4.49000% | TBD | TBD | TBD | TBD | Actual/360 | 91,855.57 | |||||||||||||||
19 | Boca Hamptons Plaza Portfolio | 12/1/2014 | 1/6/2015 | 12/6/2017 | 1/6/2018 | 12/6/2024 | 4.72000% | TBD | TBD | TBD | TBD | Actual/360 | 93,571.31 | |||||||||||||||
19.01 | Boca Hamptons Plaza | |||||||||||||||||||||||||||
19.02 | Queens Industrial | |||||||||||||||||||||||||||
19.03 | One Industrial Plaza | |||||||||||||||||||||||||||
20 | Palms Plaza | 12/22/2014 | 2/1/2015 | 1/1/2018 | 2/1/2018 | 1/1/2025 | 4.20000% | TBD | TBD | TBD | TBD | Actual/360 | 85,578.01 | |||||||||||||||
21 | Eden at Watersedge | 11/13/2014 | 1/5/2015 | 12/5/2015 | 1/5/2016 | 12/5/2024 | 4.39000% | TBD | TBD | TBD | TBD | Actual/360 | 80,027.26 | |||||||||||||||
22 | Plaza Mayor Shopping Center | 12/11/2014 | 2/1/2015 | 2/1/2015 | 1/1/2025 | 4.10000% | TBD | TBD | TBD | TBD | Actual/360 | 77,311.74 | ||||||||||||||||
23 | Courtyard Fort Myers | 12/4/2014 | 1/11/2015 | 12/11/2017 | 1/11/2018 | 12/11/2024 | 4.35000% | TBD | TBD | TBD | TBD | Actual/360 | 78,549.72 | |||||||||||||||
24 | Long Island Retail Portfolio | 2/13/2015 | 4/6/2015 | 3/6/2020 | 4/6/2020 | 3/6/2025 | 4.56000% | TBD | TBD | TBD | TBD | Actual/360 | 79,089.77 | |||||||||||||||
24.01 | North Babylon Retail center | |||||||||||||||||||||||||||
24.02 | East Meadow Retail Center | |||||||||||||||||||||||||||
24.03 | Patchogue Retail Center | |||||||||||||||||||||||||||
24.04 | Seaford Retail Center | |||||||||||||||||||||||||||
25 | Residence Inn Little Rock Downtown | 12/4/2014 | 1/11/2015 | 12/11/2017 | 1/11/2018 | 12/11/2024 | 4.35000% | TBD | TBD | TBD | TBD | Actual/360 | 71,918.87 | |||||||||||||||
26 | Courtyard Tampa Downtown | 12/4/2014 | 1/11/2015 | 12/11/2017 | 1/11/2018 | 12/11/2024 | 4.35000% | TBD | TBD | TBD | TBD | Actual/360 | 71,620.18 | |||||||||||||||
27 | 1351 Harbor Parkway | 2/9/2015 | 3/11/2015 | 2/11/2017 | 3/11/2017 | 2/11/2025 | 4.07000% | TBD | TBD | TBD | TBD | Actual/360 | 67,404.36 | |||||||||||||||
28 | Casa Bandera Apartments | 1/13/2015 | 3/11/2015 | 2/11/2017 | 3/11/2017 | 2/11/2025 | 4.15000% | TBD | TBD | TBD | TBD | Actual/360 | 63,679.54 | |||||||||||||||
29 | City Sports Clubs - Sunnyvale | 2/11/2015 | 3/11/2015 | 2/11/2017 | 3/11/2017 | 2/11/2025 | 4.19000% | TBD | TBD | TBD | TBD | Actual/360 | 64,606.09 | |||||||||||||||
30 | Kohl’s - Simi Valley | 2/9/2015 | 3/6/2015 | 2/6/2025 | 2/6/2025 | 4.09500% | TBD | TBD | TBD | TBD | Actual/360 | 40,653.78 | ||||||||||||||||
31 | Breckenridge Apartments | 2/11/2015 | 3/11/2015 | 2/11/2019 | 3/11/2019 | 2/11/2025 | 4.11000% | TBD | TBD | TBD | TBD | Actual/360 | 50,796.76 | |||||||||||||||
32 | MacGregor Park | 12/16/2014 | 2/1/2015 | 1/1/2018 | 2/1/2018 | 1/1/2025 | 4.13000% | TBD | TBD | TBD | TBD | Actual/360 | 48,494.03 | |||||||||||||||
33 | Hampton Inn & Suites Knoxville | 12/4/2014 | 1/11/2015 | 12/11/2017 | 1/11/2018 | 12/11/2024 | 4.35000% | TBD | TBD | TBD | TBD | Actual/360 | 49,203.72 | |||||||||||||||
34 | Springdale Plaza | 2/9/2015 | 3/6/2015 | 3/6/2015 | 2/6/2025 | 4.68000% | TBD | TBD | TBD | TBD | Actual/360 | 50,061.97 | ||||||||||||||||
35 | Charleston Festival | 2/11/2015 | 4/1/2015 | 4/1/2015 | 3/1/2025 | 4.90000% | TBD | TBD | TBD | TBD | Actual/360 | 50,755.52 | ||||||||||||||||
36 | Lakeview Village | 1/30/2015 | 3/1/2015 | 2/1/2020 | 3/1/2020 | 2/1/2025 | 4.09000% | TBD | TBD | TBD | TBD | Actual/360 | 45,848.75 | |||||||||||||||
37 | StoreQuest Self Storage | 2/10/2015 | 4/1/2015 | 3/1/2017 | 4/1/2017 | 3/1/2025 | 4.11000% | TBD | TBD | TBD | TBD | Actual/360 | 43,540.08 | |||||||||||||||
38 | Medical Arts Apartments | 2/5/2015 | 4/1/2015 | 3/1/2017 | 4/1/2017 | 3/1/2025 | 4.08000% | TBD | TBD | TBD | TBD | Actual/360 | 43,383.50 | |||||||||||||||
39 | Crestline Manufactured Home Community | 2/2/2015 | 3/11/2015 | 3/11/2015 | 2/11/2025 | 3.84000% | TBD | TBD | TBD | TBD | Actual/360 | 39,331.94 | ||||||||||||||||
40 | Park Creek Manor | 2/6/2015 | 3/6/2015 | 2/6/2017 | 3/6/2017 | 2/6/2025 | 4.61000% | TBD | TBD | TBD | TBD | Actual/360 | 42,599.10 | |||||||||||||||
41 | Milwaukee Apartment Portfolio | 1/30/2015 | 3/5/2015 | 3/5/2017 | 4/5/2017 | 2/5/2025 | 4.25000% | TBD | TBD | TBD | TBD | Actual/360 | 39,548.28 | |||||||||||||||
41.01 | Riverwood Court/Rainbow Terrace | |||||||||||||||||||||||||||
41.02 | Servite Village | |||||||||||||||||||||||||||
42 | Staybridge Suites North Brunswick | 1/30/2015 | 3/1/2015 | 3/1/2015 | 2/1/2025 | 4.60000% | TBD | TBD | TBD | TBD | Actual/360 | 39,473.62 | ||||||||||||||||
43 | 10611 Balls Ford Road | 12/22/2014 | 2/1/2015 | 2/1/2015 | 1/1/2025 | 4.33000% | TBD | TBD | TBD | TBD | Actual/360 | 37,247.59 | ||||||||||||||||
44 | Birchwood Landings | 2/12/2015 | 4/1/2015 | 3/1/2020 | 4/1/2020 | 3/1/2025 | 4.37000% | TBD | TBD | TBD | TBD | Actual/360 | 36,478.19 | |||||||||||||||
45 | FedEx Portfolio Oxford, AL & El Dorado, AR | 1/30/2015 | 3/1/2015 | 2/1/2017 | 3/1/2017 | 2/1/2020 | 4.50000% | TBD | TBD | TBD | TBD | Actual/360 | 35,467.97 | |||||||||||||||
45.01 | Oxford | |||||||||||||||||||||||||||
45.02 | El Dorado |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Origination Date | First Pay Date | Last IO Pay Date | First P&I Pay Date | Maturity Date or Anticipated Repayment Date | ARD Loan Maturity Date | Gross Mortgage Rate | Trust Advisor Fee | Trustee Fee | Servicing Fee | Net Mortgage Rate | Interest Accrual Method | Monthly P&I Payment ($) | ||||||||||||||
46 | Planet Self Storage - Southampton | 1/30/2015 | 3/1/2015 | 2/1/2017 | 3/1/2017 | 2/1/2025 | 4.23000% | TBD | TBD | TBD | TBD | Actual/360 | 30,673.11 | |||||||||||||||
47 | Eden of Reynoldsburg | 2/5/2015 | 3/5/2015 | 3/5/2015 | 2/5/2025 | 4.05000% | TBD | TBD | TBD | TBD | Actual/360 | 28,818.14 | ||||||||||||||||
48 | Village Crossing | 12/31/2014 | 2/6/2015 | 2/6/2015 | 1/6/2025 | 4.61000% | TBD | TBD | TBD | TBD | Actual/360 | 29,768.05 | ||||||||||||||||
49 | Fairfield Inn & Suites - Cincinnati | 1/29/2015 | 3/6/2015 | 3/6/2015 | 2/6/2025 | 4.97000% | TBD | TBD | TBD | TBD | Actual/360 | 30,494.41 | ||||||||||||||||
50 | Holiday Inn Express Nicholasville | 2/11/2015 | 4/1/2015 | 4/1/2015 | 3/1/2025 | 4.50000% | TBD | TBD | TBD | TBD | Actual/360 | 27,867.69 | ||||||||||||||||
51 | Chesapeake Mills | 11/20/2014 | 1/6/2015 | 1/6/2015 | 12/6/2024 | 4.68000% | TBD | TBD | TBD | TBD | Actual/360 | 28,459.00 | ||||||||||||||||
52 | Comfort Suites Chesapeake | 2/11/2015 | 3/11/2015 | 3/11/2015 | 2/11/2025 | 4.50000% | TBD | TBD | TBD | TBD | Actual/360 | 30,292.87 | ||||||||||||||||
53 | Country Club Apartments | 12/8/2014 | 1/6/2015 | 1/6/2015 | 12/6/2024 | 5.22000% | TBD | TBD | TBD | TBD | Actual/360 | 29,443.57 | ||||||||||||||||
54 | Stor-n-Lock - Fort Collins | 1/15/2015 | 3/11/2015 | 3/11/2015 | 2/11/2025 | 3.87000% | TBD | TBD | TBD | TBD | Actual/360 | 24,907.41 | ||||||||||||||||
55 | Planet Self Storage - Newington | 1/30/2015 | 3/1/2015 | 2/1/2018 | 3/1/2018 | 2/1/2025 | 4.23000% | TBD | TBD | TBD | TBD | Actual/360 | 25,642.72 | |||||||||||||||
56 | Hampton Inn Magnolia | 2/12/2015 | 4/5/2015 | 4/5/2015 | 3/5/2025 | 4.50000% | TBD | TBD | TBD | TBD | Actual/360 | 28,347.46 | ||||||||||||||||
57 | Hampton Inn Peachtree | 2/12/2015 | 4/5/2015 | 4/5/2015 | 3/5/2025 | 4.70000% | TBD | TBD | TBD | TBD | Actual/360 | 30,423.11 | ||||||||||||||||
58 | Orlando Industrial | 2/3/2015 | 3/6/2015 | 2/6/2018 | 3/6/2018 | 2/6/2025 | 4.60000% | TBD | TBD | TBD | TBD | Actual/360 | 25,632.22 | |||||||||||||||
58.01 | Hameco Warehouse | |||||||||||||||||||||||||||
58.02 | Nathan’s Warehouse | |||||||||||||||||||||||||||
59 | Security Public Storage - Santa Fe Springs | 1/21/2015 | 3/11/2015 | 3/11/2015 | 2/11/2025 | 4.01000% | TBD | TBD | TBD | TBD | Actual/360 | 23,899.60 | ||||||||||||||||
60 | Shops Of Village Green | 1/16/2015 | 3/11/2015 | 2/11/2017 | 3/11/2017 | 2/11/2025 | 4.25000% | TBD | TBD | TBD | TBD | Actual/360 | 23,613.11 | |||||||||||||||
61 | Neighborhood Self Storage | 2/3/2015 | 3/5/2015 | 2/5/2017 | 3/5/2017 | 2/5/2025 | 4.25000% | TBD | TBD | TBD | TBD | Actual/360 | 23,514.73 | |||||||||||||||
62 | Great Bridge Marketplace | 2/12/2015 | 4/1/2015 | 4/1/2015 | 3/1/2025 | 4.75000% | TBD | TBD | TBD | TBD | Actual/360 | 24,517.42 | ||||||||||||||||
63 | Planet Self Storage - Washington | 1/30/2015 | 3/1/2015 | 2/1/2018 | 3/1/2018 | 2/1/2025 | 4.23000% | TBD | TBD | TBD | TBD | Actual/360 | 21,839.25 | |||||||||||||||
64 | Magdalene Center | 12/30/2014 | 2/6/2015 | 2/6/2015 | 1/6/2025 | 4.66000% | TBD | TBD | TBD | TBD | Actual/360 | 21,681.93 | ||||||||||||||||
65 | Arctic Gardens | 2/3/2015 | 4/1/2015 | 4/1/2015 | 3/1/2025 | 4.53000% | TBD | TBD | TBD | TBD | Actual/360 | 20,338.78 | ||||||||||||||||
66 | Woodlands Green Center | 12/18/2014 | 2/6/2015 | 1/6/2020 | 2/6/2020 | 1/6/2025 | 4.46000% | TBD | TBD | TBD | TBD | Actual/360 | 19,718.57 | |||||||||||||||
67 | Mount Laurel Center | 1/23/2015 | 3/1/2015 | 3/1/2015 | 2/1/2025 | 4.25000% | TBD | TBD | TBD | TBD | Actual/360 | 19,185.66 | ||||||||||||||||
68 | Planet Self Storage - Quakertown | 1/30/2015 | 3/1/2015 | 2/1/2018 | 3/1/2018 | 2/1/2025 | 4.23000% | TBD | TBD | TBD | TBD | Actual/360 | 18,894.64 | |||||||||||||||
69 | Koko Plaza | 1/21/2015 | 3/11/2015 | 2/11/2017 | 3/11/2017 | 2/11/2025 | 4.30000% | TBD | TBD | TBD | TBD | Actual/360 | 19,052.55 | |||||||||||||||
70 | Eureka Village | 1/28/2015 | 3/11/2015 | 3/11/2015 | 2/11/2025 | 4.20000% | TBD | TBD | TBD | TBD | Actual/360 | 18,582.65 | ||||||||||||||||
71 | Watson & Taylor Self Storage | 1/8/2015 | 2/11/2015 | 1/11/2018 | 2/11/2018 | 1/11/2022 | 4.50000% | TBD | TBD | TBD | TBD | Actual/360 | 18,473.75 | |||||||||||||||
72 | Winbury Professional Center | 12/8/2014 | 2/1/2015 | 2/1/2015 | 1/1/2025 | 4.72000% | TBD | TBD | TBD | TBD | Actual/360 | 18,974.18 | ||||||||||||||||
73 | Petrie Smithman Retail | 1/21/2015 | 3/6/2015 | 2/6/2018 | 3/6/2018 | 2/6/2025 | 4.90000% | TBD | TBD | TBD | TBD | Actual/360 | 18,575.44 | |||||||||||||||
74 | Southland Plaza | 1/16/2015 | 3/1/2015 | 3/1/2015 | 2/1/2025 | 4.60000% | TBD | TBD | TBD | TBD | Actual/360 | 17,173.59 | ||||||||||||||||
75 | Cornerstone Crossing | 2/5/2015 | 3/5/2015 | 3/5/2015 | 2/5/2025 | 4.40000% | TBD | TBD | TBD | TBD | Actual/360 | 16,274.73 | ||||||||||||||||
76 | Planet Self Storage - South Boston | 1/30/2015 | 3/1/2015 | 2/1/2017 | 3/1/2017 | 2/1/2025 | 4.23000% | TBD | TBD | TBD | TBD | Actual/360 | 15,704.63 | |||||||||||||||
77 | Planet Self Storage - Brookfield | 1/30/2015 | 3/1/2015 | 2/1/2016 | 3/1/2016 | 2/1/2025 | 4.23000% | TBD | TBD | TBD | TBD | Actual/360 | 15,459.25 | |||||||||||||||
78 | Peoria Multifamily Portfolio | 2/12/2015 | 4/1/2015 | 4/1/2015 | 3/1/2025 | 4.90000% | TBD | TBD | TBD | TBD | Actual/360 | 17,363.36 | ||||||||||||||||
78.01 | Golfview Apartments | |||||||||||||||||||||||||||
78.02 | Madison Bluff Apartments | |||||||||||||||||||||||||||
78.03 | Parkview Townhomes | |||||||||||||||||||||||||||
79 | EZ Stor - Mini Storage | 1/28/2015 | 3/11/2015 | 3/11/2015 | 2/11/2025 | 4.37000% | TBD | TBD | TBD | TBD | Actual/360 | 14,969.71 | ||||||||||||||||
80 | Jamul Shopping Village | 1/14/2015 | 3/11/2015 | 3/11/2015 | 2/11/2025 | 4.11000% | TBD | TBD | TBD | TBD | Actual/360 | 16,017.88 | ||||||||||||||||
81 | Laurel Self Storage | 12/19/2014 | 2/6/2015 | 2/6/2015 | 1/6/2025 | 4.88000% | TBD | TBD | TBD | TBD | Actual/360 | 15,885.35 | ||||||||||||||||
82 | Vista De Palmas | 1/14/2015 | 3/6/2015 | 2/6/2017 | 3/6/2017 | 2/6/2025 | 4.60000% | TBD | TBD | TBD | TBD | Actual/360 | 14,994.85 | |||||||||||||||
83 | Coulter Forum | 1/22/2015 | 3/1/2015 | 2/1/2016 | 3/1/2016 | 2/1/2025 | 4.21000% | TBD | TBD | TBD | TBD | Actual/360 | 14,124.99 | |||||||||||||||
84 | Out O’Space Storage | 1/30/2015 | 3/1/2015 | 2/1/2018 | 3/1/2018 | 2/1/2025 | 4.01000% | TBD | TBD | TBD | TBD | Actual/360 | 11,710.80 | |||||||||||||||
85 | Casa Loma Estates MHC | 2/10/2015 | 4/5/2015 | 4/5/2015 | 3/5/2025 | 5.00000% | TBD | TBD | TBD | TBD | Actual/360 | 12,346.90 | ||||||||||||||||
86 | Blue Star Storage & Business Park | 1/21/2015 | 3/5/2015 | 3/5/2015 | 2/5/2025 | 4.60000% | TBD | TBD | TBD | TBD | Actual/360 | 11,406.34 | ||||||||||||||||
87 | Lambertson Lakes | 2/11/2015 | 4/5/2015 | 4/5/2015 | 3/5/2025 | 4.63000% | TBD | TBD | TBD | TBD | Actual/360 | 10,803.21 | ||||||||||||||||
88 | Tin Star Storage | 2/13/2015 | 4/1/2015 | 4/1/2015 | 3/1/2025 | 4.50000% | TBD | TBD | TBD | TBD | Actual/360 | 10,539.05 | ||||||||||||||||
89 | 330 E Main Street | 2/5/2015 | 4/1/2015 | 4/1/2015 | 3/1/2025 | 4.65000% | TBD | TBD | TBD | TBD | Actual/360 | 10,312.74 | ||||||||||||||||
90 | Generations Plaza I & II | 1/16/2015 | 3/11/2015 | 3/11/2015 | 2/11/2025 | 4.18000% | TBD | TBD | TBD | TBD | Actual/360 | 9,513.09 | ||||||||||||||||
91 | Central Self Storage-Harvey | 2/5/2015 | 3/11/2015 | 2/11/2017 | 3/11/2017 | 2/11/2025 | 4.19000% | TBD | TBD | TBD | TBD | Actual/360 | 9,436.54 | |||||||||||||||
92 | Appletree Apartments | 2/13/2015 | 4/1/2015 | 4/1/2015 | 3/1/2025 | 4.50000% | TBD | TBD | TBD | TBD | Actual/360 | 9,627.02 | ||||||||||||||||
93 | Shoppes at Town Square | 2/17/2015 | 4/11/2015 | 4/11/2015 | 3/11/2025 | 4.22000% | TBD | TBD | TBD | TBD | Actual/360 | 8,333.15 | ||||||||||||||||
94 | Cookson MHP | 2/5/2015 | 4/1/2015 | 4/1/2015 | 3/1/2025 | 4.65000% | TBD | TBD | TBD | TBD | Actual/360 | 7,734.55 | ||||||||||||||||
95 | Shady Bayou | 2/5/2015 | 3/5/2015 | 3/5/2015 | 2/5/2025 | 4.38000% | TBD | TBD | TBD | TBD | Actual/360 | 6,012.02 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Amortization Type | Interest Accrual Method During IO | Original Term to Maturity or ARD (Mos.) | Remaining Term to Maturity or ARD (Mos.) | Original IO Period (Mos.) | Remaining IO Period (Mos.) | Original Amort Term (Mos.) | Remaining Amort Term (Mos.) | Seasoning | ||||||||||
1 | Westfield Palm Desert | Interest-only, Balloon | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 0 | ||||||||||
2 | WP Carey Self Storage Portfolio VI | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 60 | 60 | 360 | 360 | 0 | ||||||||||
2.01 | Fibber McGee’s Closet | |||||||||||||||||||
2.02 | Rancho Pueblo Self Storage-Temecula | |||||||||||||||||||
2.03 | Extra Space Storage & Bay Colony RV Park | |||||||||||||||||||
2.04 | Valrico Self Storage | |||||||||||||||||||
2.05 | Safe and Sound Storage | |||||||||||||||||||
2.06 | Big Tex Self Storage-Humble | |||||||||||||||||||
2.07 | Central Storage | |||||||||||||||||||
2.08 | Storage XXtra | |||||||||||||||||||
2.09 | US 1 Self Storage-Sebastian | |||||||||||||||||||
3 | 312 Elm | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 36 | 36 | 360 | 360 | 0 | ||||||||||
4 | Marriott Greensboro | Amortizing Balloon | 120 | 117 | 0 | 0 | 360 | 357 | 3 | |||||||||||
5 | Capital Penn Self Storage Portfolio | Amortizing Balloon | 84 | 83 | 0 | 0 | 360 | 359 | 1 | |||||||||||
5.01 | Capital Self Storage - Mechanicsburg | |||||||||||||||||||
5.02 | Capital Self Storage - Enola | |||||||||||||||||||
5.03 | Capital Self Storage - East York | |||||||||||||||||||
5.04 | Capital Self Storage - Middletown | |||||||||||||||||||
5.05 | Capital Self Storage - Harrisburg West | |||||||||||||||||||
5.06 | Capital Self Storage - Harrisburg North | |||||||||||||||||||
5.07 | Capital Self Storage - Hanover | |||||||||||||||||||
5.08 | Capital Self Storage - Dover | |||||||||||||||||||
5.09 | Capital Self Storage - West York | |||||||||||||||||||
6 | Albuquerque Plaza | Amortizing Balloon | 120 | 119 | 0 | 0 | 300 | 299 | 1 | |||||||||||
7 | South Shore Place | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 12 | 11 | 360 | 360 | 1 | ||||||||||
8 | Maxwell Hotel | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 36 | 36 | 360 | 360 | 0 | ||||||||||
9 | 300 East Lombard | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | |||||||||||
10 | Amargosa Portfolio | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | 23 | 360 | 360 | 1 | ||||||||||
10.01 | Burlington Coat Factory | |||||||||||||||||||
10.02 | Southern Plaza | |||||||||||||||||||
10.03 | Northgate Shopping Center | |||||||||||||||||||
10.04 | Gold’s Gym | |||||||||||||||||||
11 | Residence Inn Tampa Westshore Airport | Interest-only, Amortizing Balloon | Actual/360 | 120 | 117 | 36 | 33 | 360 | 360 | 3 | ||||||||||
12 | Orbital ATK Office | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 36 | 35 | 360 | 360 | 1 | ||||||||||
13 | Depot Park | Interest-only, Balloon | Actual/360 | 120 | 117 | 120 | 117 | 0 | 0 | 3 | ||||||||||
14 | Residence Inn Charlotte Southpark | Interest-only, Amortizing Balloon | Actual/360 | 120 | 117 | 36 | 33 | 360 | 360 | 3 | ||||||||||
15 | 212 South Tryon | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 60 | 60 | 360 | 360 | 0 | ||||||||||
16 | Holiday Inn - Cherry Creek | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 24 | 22 | 360 | 360 | 2 | ||||||||||
17 | 312 Plum | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 36 | 36 | 360 | 360 | 0 | ||||||||||
18 | Maple Leaf Apartments | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 36 | 35 | 360 | 360 | 1 | ||||||||||
19 | Boca Hamptons Plaza Portfolio | Interest-only, Amortizing Balloon | Actual/360 | 120 | 117 | 36 | 33 | 360 | 360 | 3 | ||||||||||
19.01 | Boca Hamptons Plaza | |||||||||||||||||||
19.02 | Queens Industrial | |||||||||||||||||||
19.03 | One Industrial Plaza | |||||||||||||||||||
20 | Palms Plaza | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 36 | 34 | 360 | 360 | 2 | ||||||||||
21 | Eden at Watersedge | Interest-only, Amortizing Balloon | Actual/360 | 120 | 117 | 12 | 9 | 360 | 360 | 3 | ||||||||||
22 | Plaza Mayor Shopping Center | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | 358 | 2 | |||||||||||
23 | Courtyard Fort Myers | Interest-only, Amortizing Balloon | Actual/360 | 120 | 117 | 36 | 33 | 360 | 360 | 3 | ||||||||||
24 | Long Island Retail Portfolio | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 60 | 60 | 360 | 360 | 0 | ||||||||||
24.01 | North Babylon Retail center | |||||||||||||||||||
24.02 | East Meadow Retail Center | |||||||||||||||||||
24.03 | Patchogue Retail Center | |||||||||||||||||||
24.04 | Seaford Retail Center | |||||||||||||||||||
25 | Residence Inn Little Rock Downtown | Interest-only, Amortizing Balloon | Actual/360 | 120 | 117 | 36 | 33 | 360 | 360 | 3 | ||||||||||
26 | Courtyard Tampa Downtown | Interest-only, Amortizing Balloon | Actual/360 | 120 | 117 | 36 | 33 | 360 | 360 | 3 | ||||||||||
27 | 1351 Harbor Parkway | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | 23 | 360 | 360 | 1 | ||||||||||
28 | Casa Bandera Apartments | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | 23 | 360 | 360 | 1 | ||||||||||
29 | City Sports Clubs - Sunnyvale | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | 23 | 300 | 300 | 1 | ||||||||||
30 | Kohl’s - Simi Valley | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 1 | ||||||||||
31 | Breckenridge Apartments | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 48 | 47 | 360 | 360 | 1 | ||||||||||
32 | MacGregor Park | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 36 | 34 | 360 | 360 | 2 | ||||||||||
33 | Hampton Inn & Suites Knoxville | Interest-only, Amortizing Balloon | Actual/360 | 120 | 117 | 36 | 33 | 360 | 360 | 3 | ||||||||||
34 | Springdale Plaza | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | |||||||||||
35 | Charleston Festival | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | 0 | |||||||||||
36 | Lakeview Village | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 60 | 59 | 360 | 360 | 1 | ||||||||||
37 | StoreQuest Self Storage | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 24 | 24 | 360 | 360 | 0 | ||||||||||
38 | Medical Arts Apartments | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 24 | 24 | 360 | 360 | 0 | ||||||||||
39 | Crestline Manufactured Home Community | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | |||||||||||
40 | Park Creek Manor | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | 23 | 360 | 360 | 1 | ||||||||||
41 | Milwaukee Apartment Portfolio | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 25 | 24 | 360 | 360 | 1 | ||||||||||
41.01 | Riverwood Court/Rainbow Terrace | |||||||||||||||||||
41.02 | Servite Village | |||||||||||||||||||
42 | Staybridge Suites North Brunswick | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | |||||||||||
43 | 10611 Balls Ford Road | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | 358 | 2 | |||||||||||
44 | Birchwood Landings | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 60 | 60 | 360 | 360 | 0 | ||||||||||
45 | FedEx Portfolio Oxford, AL & El Dorado, AR | Interest-only, Amortizing Balloon | Actual/360 | 60 | 59 | 24 | 23 | 360 | 360 | 1 | ||||||||||
45.01 | Oxford | |||||||||||||||||||
45.02 | El Dorado |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Amortization Type | Interest Accrual Method During IO | Original Term to Maturity or ARD (Mos.) | Remaining Term to Maturity or ARD (Mos.) | Original IO Period (Mos.) | Remaining IO Period (Mos.) | Original Amort Term (Mos.) | Remaining Amort Term (Mos.) | Seasoning | ||||||||||
46 | Planet Self Storage - Southampton | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | 23 | 360 | 360 | 1 | ||||||||||
47 | Eden of Reynoldsburg | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | |||||||||||
48 | Village Crossing | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | 358 | 2 | |||||||||||
49 | Fairfield Inn & Suites - Cincinnati | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | |||||||||||
50 | Holiday Inn Express Nicholasville | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | 0 | |||||||||||
51 | Chesapeake Mills | Amortizing Balloon | 120 | 117 | 0 | 0 | 360 | 357 | 3 | |||||||||||
52 | Comfort Suites Chesapeake | Amortizing Balloon | 120 | 119 | 0 | 0 | 300 | 299 | 1 | |||||||||||
53 | Country Club Apartments | Amortizing Balloon | 120 | 117 | 0 | 0 | 360 | 357 | 3 | |||||||||||
54 | Stor-n-Lock - Fort Collins | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | |||||||||||
55 | Planet Self Storage - Newington | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 36 | 35 | 360 | 360 | 1 | ||||||||||
56 | Hampton Inn Magnolia | Amortizing Balloon | 120 | 120 | 0 | 0 | 300 | 300 | 0 | |||||||||||
57 | Hampton Inn Peachtree | Amortizing Balloon | 120 | 120 | 0 | 0 | 264 | 264 | 0 | |||||||||||
58 | Orlando Industrial | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 36 | 35 | 360 | 360 | 1 | ||||||||||
58.01 | Hameco Warehouse | |||||||||||||||||||
58.02 | Nathan’s Warehouse | |||||||||||||||||||
59 | Security Public Storage - Santa Fe Springs | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | |||||||||||
60 | Shops Of Village Green | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | 23 | 360 | 360 | 1 | ||||||||||
61 | Neighborhood Self Storage | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | 23 | 360 | 360 | 1 | ||||||||||
62 | Great Bridge Marketplace | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | 0 | |||||||||||
63 | Planet Self Storage - Washington | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 36 | 35 | 360 | 360 | 1 | ||||||||||
64 | Magdalene Center | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | 358 | 2 | |||||||||||
65 | Arctic Gardens | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | 0 | |||||||||||
66 | Woodlands Green Center | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 60 | 58 | 360 | 360 | 2 | ||||||||||
67 | Mount Laurel Center | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | |||||||||||
68 | Planet Self Storage - Quakertown | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 36 | 35 | 360 | 360 | 1 | ||||||||||
69 | Koko Plaza | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | 23 | 360 | 360 | 1 | ||||||||||
70 | Eureka Village | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | |||||||||||
71 | Watson & Taylor Self Storage | Interest-only, Amortizing Balloon | Actual/360 | 84 | 82 | 36 | 34 | 360 | 360 | 2 | ||||||||||
72 | Winbury Professional Center | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | 358 | 2 | |||||||||||
73 | Petrie Smithman Retail | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 36 | 35 | 360 | 360 | 1 | ||||||||||
74 | Southland Plaza | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | |||||||||||
75 | Cornerstone Crossing | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | |||||||||||
76 | Planet Self Storage - South Boston | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | 23 | 360 | 360 | 1 | ||||||||||
77 | Planet Self Storage - Brookfield | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 12 | 11 | 360 | 360 | 1 | ||||||||||
78 | Peoria Multifamily Portfolio | Amortizing Balloon | 120 | 120 | 0 | 0 | 300 | 300 | 0 | |||||||||||
78.01 | Golfview Apartments | |||||||||||||||||||
78.02 | Madison Bluff Apartments | |||||||||||||||||||
78.03 | Parkview Townhomes | �� | ||||||||||||||||||
79 | EZ Stor - Mini Storage | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | |||||||||||
80 | Jamul Shopping Village | Amortizing Balloon | 120 | 119 | 0 | 0 | 300 | 299 | 1 | |||||||||||
81 | Laurel Self Storage | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | 358 | 2 | |||||||||||
82 | Vista De Palmas | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | 23 | 360 | 360 | 1 | ||||||||||
83 | Coulter Forum | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 12 | 11 | 360 | 360 | 1 | ||||||||||
84 | Out O’Space Storage | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 36 | 35 | 360 | 360 | 1 | ||||||||||
85 | Casa Loma Estates MHC | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | 0 | |||||||||||
86 | Blue Star Storage & Business Park | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | |||||||||||
87 | Lambertson Lakes | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | 0 | |||||||||||
88 | Tin Star Storage | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | 0 | |||||||||||
89 | 330 E Main Street | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | 0 | |||||||||||
90 | Generations Plaza I & II | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | |||||||||||
91 | Central Self Storage-Harvey | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | 23 | 360 | 360 | 1 | ||||||||||
92 | Appletree Apartments | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | 0 | |||||||||||
93 | Shoppes at Town Square | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | 0 | |||||||||||
94 | Cookson MHP | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | 0 | |||||||||||
95 | Shady Bayou | Amortizing Balloon | 120 | 119 | 0 | 0 | 300 | 299 | 1 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | 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 | Coop - Investor Units | Coop - Units | Coop - Sponsor Carry | Coop - Committed Secondary Debt | |||||||||||||||
1 | Westfield Palm Desert | L(24),GRTR 1% or YM or D(89),O(7) | 4 | 4 | 212,000,000 | 11/13/2014 | |||||||||||||||||||||||
2 | WP Carey Self Storage Portfolio VI | L(24),D(92),O(4) | 0 | 5 | 74,750,000 | Various | |||||||||||||||||||||||
2.01 | Fibber McGee’s Closet | 17,100,000 | 1/17/2015 | ||||||||||||||||||||||||||
2.02 | Rancho Pueblo Self Storage-Temecula | 10,000,000 | 1/9/2015 | ||||||||||||||||||||||||||
2.03 | Extra Space Storage & Bay Colony RV Park | 8,500,000 | 11/11/2014 | ||||||||||||||||||||||||||
2.04 | Valrico Self Storage | 9,250,000 | 1/18/2015 | ||||||||||||||||||||||||||
2.05 | Safe and Sound Storage | 8,600,000 | 11/10/2014 | ||||||||||||||||||||||||||
2.06 | Big Tex Self Storage-Humble | 7,800,000 | 1/9/2015 | ||||||||||||||||||||||||||
2.07 | Central Storage | 6,100,000 | 11/12/2014 | ||||||||||||||||||||||||||
2.08 | Storage XXtra | 4,400,000 | 11/18/2014 | ||||||||||||||||||||||||||
2.09 | US 1 Self Storage-Sebastian | 3,000,000 | 1/16/2015 | ||||||||||||||||||||||||||
3 | 312 Elm | L(24),D(92),O(4) | 5 | 3 | 67,000,000 | 1/20/2015 | |||||||||||||||||||||||
4 | Marriott Greensboro | L(27),D(89),O(4) | 0 | 0 | 63,800,000 | 10/16/2014 | |||||||||||||||||||||||
5 | Capital Penn Self Storage Portfolio | L(25),D(55),O(4) | 0 | 0 | 54,100,000 | Various | |||||||||||||||||||||||
5.01 | Capital Self Storage - Mechanicsburg | 9,670,000 | 12/16/2014 | ||||||||||||||||||||||||||
5.02 | Capital Self Storage - Enola | 6,650,000 | 12/16/2014 | ||||||||||||||||||||||||||
5.03 | Capital Self Storage - East York | 6,450,000 | 12/15/2014 | ||||||||||||||||||||||||||
5.04 | Capital Self Storage - Middletown | 6,040,000 | 12/16/2014 | ||||||||||||||||||||||||||
5.05 | Capital Self Storage - Harrisburg West | 5,700,000 | 12/16/2014 | ||||||||||||||||||||||||||
5.06 | Capital Self Storage - Harrisburg North | 5,450,000 | 12/16/2014 | ||||||||||||||||||||||||||
5.07 | Capital Self Storage - Hanover | 4,550,000 | 12/15/2014 | ||||||||||||||||||||||||||
5.08 | Capital Self Storage - Dover | 4,520,000 | 12/15/2014 | ||||||||||||||||||||||||||
5.09 | Capital Self Storage - West York | 5,070,000 | 12/15/2014 | ||||||||||||||||||||||||||
6 | Albuquerque Plaza | L(25),D(91),O(4) | 0 | 5 | 57,000,000 | 12/2/2014 | |||||||||||||||||||||||
7 | South Shore Place | L(25),D(91),O(4) | 0 | 5 | 41,600,000 | 12/31/2014 | |||||||||||||||||||||||
8 | Maxwell Hotel | L(24),D(92),O(4) | 5 | 5 | 44,100,000 | 11/25/2014 | |||||||||||||||||||||||
9 | 300 East Lombard | L(25),D(91),O(4) | 0 | 5 | 38,500,000 | 12/17/2014 | |||||||||||||||||||||||
10 | Amargosa Portfolio | L(25),D(91),O(4) | 0 | 5 | 37,180,000 | Various | |||||||||||||||||||||||
10.01 | Burlington Coat Factory | 13,200,000 | 9/1/2014 | ||||||||||||||||||||||||||
10.02 | Southern Plaza | 12,000,000 | 8/1/2014 | ||||||||||||||||||||||||||
10.03 | Northgate Shopping Center | 6,480,000 | 7/22/2014 | ||||||||||||||||||||||||||
10.04 | Gold’s Gym | 5,500,000 | 7/21/2014 | ||||||||||||||||||||||||||
11 | Residence Inn Tampa Westshore Airport | L(23),GRTR 1% or YM(93),O(4) | 0 | 5 | 37,600,000 | 11/1/2015 | |||||||||||||||||||||||
12 | Orbital ATK Office | L(25),D(88),O(7) | 0 | 0 | 37,950,000 | 11/25/2014 | |||||||||||||||||||||||
13 | Depot Park | L(28),GRTR 1% or YM(88),O(4) | 5 | 5 | 76,000,000 | 7/14/2014 | |||||||||||||||||||||||
14 | Residence Inn Charlotte Southpark | L(23),GRTR 1% or YM(93),O(4) | 0 | 15 | 32,600,000 | 11/1/2015 | |||||||||||||||||||||||
15 | 212 South Tryon | L(24),D(92),O(4) | 5 | 15 | 28,270,000 | 12/23/2014 | |||||||||||||||||||||||
16 | Holiday Inn - Cherry Creek | L(26),D(87),O(7) | 0 | 5 | 28,300,000 | 10/29/2014 | |||||||||||||||||||||||
17 | 312 Plum | L(24),D(92),O(4) | 5 | 3 | 26,500,000 | 1/20/2015 | |||||||||||||||||||||||
18 | Maple Leaf Apartments | L(25),D(91),O(4) | 0 | 0 | 28,000,000 | 10/10/2014 | |||||||||||||||||||||||
19 | Boca Hamptons Plaza Portfolio | L(27),D(89),O(4) | 0 | 0 | 38,100,000 | Various | |||||||||||||||||||||||
19.01 | Boca Hamptons Plaza | 26,700,000 | 10/28/2014 | ||||||||||||||||||||||||||
19.02 | Queens Industrial | 6,400,000 | 10/17/2014 | ||||||||||||||||||||||||||
19.03 | One Industrial Plaza | 5,000,000 | 10/17/2014 | ||||||||||||||||||||||||||
20 | Palms Plaza | L(26),D(87),O(7) | 5 | 0 | 24,600,000 | 10/21/2014 | |||||||||||||||||||||||
21 | Eden at Watersedge | L(27),D(89),O(4) | 0 | 0 | 21,500,000 | 10/3/2014 | |||||||||||||||||||||||
22 | Plaza Mayor Shopping Center | L(26),D(89),O(5) | 5 | 0 | 21,700,000 | 11/20/2014 | |||||||||||||||||||||||
23 | Courtyard Fort Myers | L(23),GRTR 1% or YM(93),O(4) | 0 | 5 | 26,400,000 | 11/1/2015 | |||||||||||||||||||||||
24 | Long Island Retail Portfolio | L(35),GRTR 1% or YM(81),O(4) | 0 | 0 | 27,300,000 | Various | |||||||||||||||||||||||
24.01 | North Babylon Retail center | 8,600,000 | 10/10/2014 | ||||||||||||||||||||||||||
24.02 | East Meadow Retail Center | 8,300,000 | 10/10/2014 | ||||||||||||||||||||||||||
24.03 | Patchogue Retail Center | 5,700,000 | 10/4/2014 | ||||||||||||||||||||||||||
24.04 | Seaford Retail Center | 4,700,000 | 10/10/2014 | ||||||||||||||||||||||||||
25 | Residence Inn Little Rock Downtown | L(23),GRTR 1% or YM(93),O(4) | 0 | 5 | 20,600,000 | 11/1/2014 | |||||||||||||||||||||||
26 | Courtyard Tampa Downtown | L(23),GRTR 1% or YM(93),O(4) | 0 | 5 | 21,500,000 | 11/1/2014 | |||||||||||||||||||||||
27 | 1351 Harbor Parkway | L(25),GRTR 1% or YM or D(88),O(7) | 0 | 5 | 20,680,000 | 12/16/2014 | |||||||||||||||||||||||
28 | Casa Bandera Apartments | L(25),GRTR 1% or YM(91),O(4) | 0 | 5 | 18,900,000 | 12/12/2014 | |||||||||||||||||||||||
29 | City Sports Clubs - Sunnyvale | L(25),GRTR 1% or YM or D(88),O(7) | 0 | 5 | 20,050,000 | 12/17/2014 | |||||||||||||||||||||||
30 | Kohl’s - Simi Valley | L(25),D(91),O(4) | 0 | 0 | 21,800,000 | 12/19/2014 | |||||||||||||||||||||||
31 | Breckenridge Apartments | L(25),D(91),O(4) | 0 | 5 | 15,700,000 | 11/19/2014 | |||||||||||||||||||||||
32 | MacGregor Park | L(26),D(89),O(5) | 5 | 15 | 13,900,000 | 11/10/2014 | |||||||||||||||||||||||
33 | Hampton Inn & Suites Knoxville | L(23),GRTR 1% or YM(93),O(4) | 0 | 5 | 14,100,000 | 11/1/2014 | |||||||||||||||||||||||
34 | Springdale Plaza | L(25),D(88),O(7) | 0 | 0 | 12,900,000 | 12/23/2014 | |||||||||||||||||||||||
35 | Charleston Festival | L(24),D(92),O(4) | 5 | 5 | 13,920,000 | 11/25/2014 | |||||||||||||||||||||||
36 | Lakeview Village | L(25),D(91),O(4) | 5 | 5 | 14,100,000 | 10/30/2014 | |||||||||||||||||||||||
37 | StoreQuest Self Storage | L(24),D(92), O(4) | 5 | 7 | 12,150,000 | 12/17/2014 | |||||||||||||||||||||||
38 | Medical Arts Apartments | L(24),D(92),O(4) | 5 | 0 | 13,100,000 | 12/22/2014 | |||||||||||||||||||||||
39 | Crestline Manufactured Home Community | L(25),GRTR 1% or YM(91),O(4) | 0 | 5 | 11,730,000 | 12/16/2014 | |||||||||||||||||||||||
40 | Park Creek Manor | L(25),D(91),O(4) | 0 | 0 | 11,500,000 | 12/9/2014 | |||||||||||||||||||||||
41 | Milwaukee Apartment Portfolio | L(25),D(92),O(3) | 0 | 0 | 11,100,000 | 10/14/2014 | |||||||||||||||||||||||
41.01 | Riverwood Court/Rainbow Terrace | 5,800,000 | 10/14/2014 | ||||||||||||||||||||||||||
41.02 | Servite Village | 5,300,000 | 10/14/2014 | ||||||||||||||||||||||||||
42 | Staybridge Suites North Brunswick | L(25),D(92),O(3) | 0 | 0 | 11,500,000 | 11/1/2014 | |||||||||||||||||||||||
43 | 10611 Balls Ford Road | L(26),D(90),O(4) | 5 | 7 | 10,000,000 | 8/7/2014 | |||||||||||||||||||||||
44 | Birchwood Landings | L(25),GRTR 1% or YM(91),O(4) | 5 | 5 | 9,700,000 | 12/12/2014 | |||||||||||||||||||||||
45 | FedEx Portfolio Oxford, AL & El Dorado, AR | L(25),D(34),O(1) | 5 | 5 | 9,900,000 | 11/14/2014 | |||||||||||||||||||||||
45.01 | Oxford | 6,700,000 | 11/14/2014 | ||||||||||||||||||||||||||
45.02 | El Dorado | 3,200,000 | 11/14/2014 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | 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 | Coop - Investor Units | Coop - Units | Coop - Sponsor Carry | Coop - Committed Secondary Debt | |||||||||||||||
46 | Planet Self Storage - Southampton | L(25),GRTR 1% or YM(92),O(3) | 0 | 0 | 8,710,000 | 12/6/2014 | |||||||||||||||||||||||
47 | Eden of Reynoldsburg | L(25),D(91),O(4) | 0 | 0 | 8,100,000 | 12/2/2014 | |||||||||||||||||||||||
48 | Village Crossing | L(26),D(90),O(4) | 0 | 0 | 8,400,000 | 12/5/2014 | |||||||||||||||||||||||
49 | Fairfield Inn & Suites - Cincinnati | L(25),D(88),O(7) | 0 | 0 | 8,200,000 | 12/4/2014 | |||||||||||||||||||||||
50 | Holiday Inn Express Nicholasville | L(24),D(94),O(2) | 5 | 5 | 8,000,000 | 12/19/2014 | |||||||||||||||||||||||
51 | Chesapeake Mills | L(27),D(89),O(4) | 0 | 0 | 7,500,000 | 11/4/2014 | |||||||||||||||||||||||
52 | Comfort Suites Chesapeake | L(25),D(91),O(4) | 0 | 5 | 8,000,000 | 12/1/2014 | |||||||||||||||||||||||
53 | Country Club Apartments | L(27),D(80),O(13) | 0 | 0 | 7,600,000 | 10/8/2014 | |||||||||||||||||||||||
54 | Stor-n-Lock - Fort Collins | L(25),GRTR 1% or YM(91),O(4) | 0 | 5 | 12,100,000 | 12/17/2014 | |||||||||||||||||||||||
55 | Planet Self Storage - Newington | L(25),GRTR 1% or YM(92),O(3) | 0 | 0 | 7,020,000 | 12/22/2014 | |||||||||||||||||||||||
56 | Hampton Inn Magnolia | L(24),D(93),O(3) | 0 | 0 | 7,900,000 | 12/22/2014 | |||||||||||||||||||||||
57 | Hampton Inn Peachtree | L(24),D(93),O(3) | 0 | 0 | 7,000,000 | 12/16/2014 | |||||||||||||||||||||||
58 | Orlando Industrial | L(23),GRTR 1% or YM(93),O(4) | 0 | 0 | 7,000,000 | 10/21/2014 | |||||||||||||||||||||||
58.01 | Hameco Warehouse | 4,600,000 | 10/21/2014 | ||||||||||||||||||||||||||
58.02 | Nathan’s Warehouse | 2,400,000 | 10/21/2014 | ||||||||||||||||||||||||||
59 | Security Public Storage - Santa Fe Springs | L(25),D(91),O(4) | 0 | 5 | 8,350,000 | 11/4/2014 | |||||||||||||||||||||||
60 | Shops Of Village Green | L(25),GRTR 1% or YM(91),O(4) | 0 | 5 | 6,450,000 | 12/9/2014 | |||||||||||||||||||||||
61 | Neighborhood Self Storage | L(25),D(91),O(4) | 0 | 0 | 6,800,000 | 12/17/2014 | |||||||||||||||||||||||
62 | Great Bridge Marketplace | L(24),D(93),O(3) | 0 | 0 | 6,600,000 | 12/15/2014 | |||||||||||||||||||||||
63 | Planet Self Storage - Washington | L(25),GRTR 1% or YM(92),O(3) | 0 | 0 | 5,960,000 | 12/1/2014 | |||||||||||||||||||||||
64 | Magdalene Center | L(26),D(87),O(7) | 0 | 0 | 5,675,000 | 11/25/2014 | |||||||||||||||||||||||
65 | Arctic Gardens | L(24),D(92),O(4) | 5 | 5 | 5,550,000 | 12/12/2014 | |||||||||||||||||||||||
66 | Woodlands Green Center | L(24),GRTR 1% or YM(83),O(13) | 0 | 10 | 5,400,000 | 11/17/2014 | |||||||||||||||||||||||
67 | Mount Laurel Center | L(25),D(92),O(3) | 0 | 0 | 5,450,000 | 12/16/2014 | |||||||||||||||||||||||
68 | Planet Self Storage - Quakertown | L(25),GRTR 1% or YM(92),O(3) | 0 | 0 | 5,330,000 | 12/1/2014 | |||||||||||||||||||||||
69 | Koko Plaza | L(25),D(91),O(4) | 0 | 5 | 5,525,000 | 12/5/2014 | |||||||||||||||||||||||
70 | Eureka Village | L(25),D(91),O(4) | 0 | 5 | 5,125,000 | 12/9/2014 | |||||||||||||||||||||||
71 | Watson & Taylor Self Storage | L(26),D(51),O(7) | 0 | 5 | 5,400,000 | 12/15/2014 | |||||||||||||||||||||||
72 | Winbury Professional Center | L(26),D(90),O(4) | 5 | 0 | 4,870,000 | 10/3/2014 | |||||||||||||||||||||||
73 | Petrie Smithman Retail | L(25),D(91),O(4) | 0 | 0 | 5,150,000 | 12/9/2014 | |||||||||||||||||||||||
74 | Southland Plaza | L(25),D(92),O(3) | 0 | 0 | 4,500,000 | 11/18/2014 | |||||||||||||||||||||||
75 | Cornerstone Crossing | L(25),D(91),O(4) | 0 | 0 | 4,800,000 | 12/2/2014 | |||||||||||||||||||||||
76 | Planet Self Storage - South Boston | L(25),GRTR 1% or YM(92),O(3) | 0 | 0 | 4,450,000 | 12/9/2014 | |||||||||||||||||||||||
77 | Planet Self Storage - Brookfield | L(25),GRTR 1% or YM(92),O(3) | 0 | 0 | 4,340,000 | 12/9/2014 | |||||||||||||||||||||||
78 | Peoria Multifamily Portfolio | L(24),D(93),O(3) | 0 | 0 | 4,300,000 | 12/19/2014 | |||||||||||||||||||||||
78.01 | Golfview Apartments | 2,838,000 | 12/19/2014 | ||||||||||||||||||||||||||
78.02 | Madison Bluff Apartments | 774,000 | 12/19/2014 | ||||||||||||||||||||||||||
78.03 | Parkview Townhomes | 688,000 | 12/19/2014 | ||||||||||||||||||||||||||
79 | EZ Stor - Mini Storage | L(25),D(91),O(4) | 0 | 5 | 4,990,000 | 12/19/2014 | |||||||||||||||||||||||
80 | Jamul Shopping Village | L(25),GRTR 1% or YM(88),O(7) | 0 | 5 | 5,150,000 | 12/10/2014 | |||||||||||||||||||||||
81 | Laurel Self Storage | L(26),D(90),O(4) | 0 | 0 | 4,050,000 | 11/6/2014 | |||||||||||||||||||||||
82 | Vista De Palmas | L(25),D(91),O(4) | 0 | 0 | 3,900,000 | 11/17/2014 | |||||||||||||||||||||||
83 | Coulter Forum | L(25),D(91),O(4) | 5 | 5 | 3,850,000 | 12/12/2014 | |||||||||||||||||||||||
84 | Out O’Space Storage | L(25),GRTR 1% or YM(89),O(6) | 0 | 0 | 3,400,000 | 12/20/2014 | |||||||||||||||||||||||
85 | Casa Loma Estates MHC | L(24),D(93),O(3) | 0 | 0 | 4,600,000 | 12/17/2014 | |||||||||||||||||||||||
86 | Blue Star Storage & Business Park | L(25),GRTR 1% or YM(92),O(3) | 0 | 0 | 3,600,000 | 12/5/2014 | |||||||||||||||||||||||
87 | Lambertson Lakes | L(24),D(93),O(3) | 0 | 0 | 2,950,000 | 11/22/2014 | |||||||||||||||||||||||
88 | Tin Star Storage | L(24),D(93),O(3) | 0 | 5 | 3,000,000 | 1/9/2015 | |||||||||||||||||||||||
89 | 330 E Main Street | L(24),D(93),O(3) | 0 | 0 | 2,700,000 | 11/14/2014 | |||||||||||||||||||||||
90 | Generations Plaza I & II | L(25),GRTR 1% or YM(88),O(7) | 0 | 5 | 2,770,000 | 11/21/2014 | |||||||||||||||||||||||
91 | Central Self Storage-Harvey | L(25),D(91),O(4) | 0 | 5 | 2,760,000 | 12/10/2014 | |||||||||||||||||||||||
92 | Appletree Apartments | L(24),D(93),O(3) | 0 | 0 | 3,110,000 | 9/19/2014 | |||||||||||||||||||||||
93 | Shoppes at Town Square | L(24),D(92),O(4) | 0 | 5 | 2,280,000 | 12/22/2014 | |||||||||||||||||||||||
94 | Cookson MHP | L(24),D(93),O(3) | 0 | 0 | 2,300,000 | 12/5/2014 | |||||||||||||||||||||||
95 | Shady Bayou | L(25),D(91),O(4) | 0 | 0 | 1,690,000 | 9/25/2014 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | 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 | U/W Revenues ($) | U/W Expenses ($) | U/W Net Operating Income ($) | U/W Replacement ($) | U/W TI/LC ($) | ||||||||||||
1 | Westfield Palm Desert | 2.77 | 2.61 | 59.0% | 59.0% | 10.8% | 10.2% | 22,039,731 | 8,506,070 | 13,533,661 | 310,923 | 484,217 | ||||||||||||
2 | WP Carey Self Storage Portfolio VI | 1.48 | 1.44 | 64.4% | 58.7% | 8.7% | 8.5% | 7,431,565 | 3,227,301 | 4,204,265 | 112,529 | 0 | ||||||||||||
2.01 | Fibber McGee’s Closet | 1,521,869 | 534,834 | 987,035 | 27,743 | 0 | ||||||||||||||||||
2.02 | Rancho Pueblo Self Storage-Temecula | 846,430 | 338,538 | 507,892 | 13,686 | 0 | ||||||||||||||||||
2.03 | Extra Space Storage & Bay Colony RV Park | 1,248,921 | 588,153 | 660,768 | 11,558 | 0 | ||||||||||||||||||
2.04 | Valrico Self Storage | 725,223 | 322,970 | 402,253 | 10,295 | 0 | ||||||||||||||||||
2.05 | Safe and Sound Storage | 852,828 | 344,119 | 508,709 | 9,552 | 0 | ||||||||||||||||||
2.06 | Big Tex Self Storage-Humble | 722,547 | 349,479 | 373,068 | 8,974 | 0 | ||||||||||||||||||
2.07 | Central Storage | 582,900 | 353,702 | 229,198 | 11,245 | 0 | ||||||||||||||||||
2.08 | Storage XXtra | 495,326 | 179,033 | 316,293 | 11,227 | 0 | ||||||||||||||||||
2.09 | US 1 Self Storage-Sebastian | 435,521 | 216,473 | 219,048 | 8,248 | 0 | ||||||||||||||||||
3 | 312 Elm | 2.02 | 1.80 | 68.8% | 60.0% | 12.0% | 10.6% | 9,391,092 | 3,878,210 | 5,512,882 | 151,752 | 455,255 | ||||||||||||
4 | Marriott Greensboro | 1.83 | 1.66 | 68.7% | 56.2% | 11.5% | 10.4% | 11,723,328 | 6,686,952 | 5,036,376 | 0 | 0 | ||||||||||||
5 | Capital Penn Self Storage Portfolio | 1.76 | 1.72 | 69.5% | 61.0% | 10.8% | 10.5% | 5,646,596 | 1,590,850 | 4,055,746 | 88,871 | 0 | ||||||||||||
5.01 | Capital Self Storage - Mechanicsburg | 914,534 | 200,470 | 714,064 | 11,723 | 0 | ||||||||||||||||||
5.02 | Capital Self Storage - Enola | 690,305 | 157,054 | 533,251 | 8,786 | 0 | ||||||||||||||||||
5.03 | Capital Self Storage - East York | 695,975 | 184,145 | 511,830 | 9,608 | 0 | ||||||||||||||||||
5.04 | Capital Self Storage - Middletown | 657,403 | 196,700 | 460,703 | 10,969 | 0 | ||||||||||||||||||
5.05 | Capital Self Storage - Harrisburg West | 686,647 | 198,687 | 487,960 | 8,740 | 0 | ||||||||||||||||||
5.06 | Capital Self Storage - Harrisburg North | 590,621 | 168,753 | 421,869 | 8,104 | 0 | ||||||||||||||||||
5.07 | Capital Self Storage - Hanover | 524,270 | 165,458 | 358,812 | 8,865 | 0 | ||||||||||||||||||
5.08 | Capital Self Storage - Dover | 500,661 | 170,111 | 330,550 | 11,494 | 0 | ||||||||||||||||||
5.09 | Capital Self Storage - West York | 386,180 | 149,472 | 236,708 | 10,583 | 0 | ||||||||||||||||||
6 | Albuquerque Plaza | 1.85 | 1.65 | 61.3% | 44.4% | 11.9% | 10.6% | 8,103,523 | 3,939,897 | 4,163,626 | 89,549 | 372,642 | ||||||||||||
7 | South Shore Place | 1.36 | 1.30 | 71.2% | 58.4% | 7.9% | 7.5% | 3,077,707 | 753,171 | 2,324,536 | 6,811 | 87,902 | ||||||||||||
8 | Maxwell Hotel | 1.91 | 1.75 | 67.0% | 58.5% | 11.4% | 10.5% | 7,053,641 | 3,679,757 | 3,373,884 | 0 | 0 | ||||||||||||
9 | 300 East Lombard | 1.55 | 1.38 | 74.5% | 59.4% | 8.9% | 8.0% | 5,403,983 | 2,839,900 | 2,564,082 | 45,097 | 225,485 | ||||||||||||
10 | Amargosa Portfolio | 1.64 | 1.52 | 71.5% | 60.6% | 9.7% | 9.0% | 3,692,452 | 1,123,034 | 2,569,418 | 33,886 | 147,698 | ||||||||||||
10.01 | Burlington Coat Factory | 1,317,480 | 362,201 | 955,278 | 12,489 | 52,699 | ||||||||||||||||||
10.02 | Southern Plaza | 1,302,717 | 513,287 | 789,430 | 11,285 | 52,109 | ||||||||||||||||||
10.03 | Northgate Shopping Center | 523,727 | 67,013 | 456,713 | 5,162 | 20,949 | ||||||||||||||||||
10.04 | Gold’s Gym | 548,529 | 180,533 | 367,996 | 4,950 | 21,941 | ||||||||||||||||||
11 | Residence Inn Tampa Westshore Airport | 2.06 | 1.88 | 62.7% | 54.7% | 12.3% | 11.3% | 6,179,167 | 3,278,148 | 2,901,019 | 0 | 0 | ||||||||||||
12 | Orbital ATK Office | 1.68 | 1.57 | 58.0% | 50.7% | 10.2% | 9.5% | 2,815,365 | 572,307 | 2,243,057 | 18,030 | 128,076 | ||||||||||||
13 | Depot Park | 2.91 | 2.49 | 60.0% | 60.0% | 12.8% | 10.9% | 10,943,007 | 5,122,652 | 5,820,354 | 211,209 | 620,095 | ||||||||||||
14 | Residence Inn Charlotte Southpark | 2.04 | 1.87 | 63.1% | 55.0% | 12.2% | 11.2% | 5,219,545 | 2,718,291 | 2,501,254 | 0 | 0 | ||||||||||||
15 | 212 South Tryon | 1.51 | 1.33 | 69.9% | 63.7% | 8.9% | 7.9% | 3,049,679 | 1,283,504 | 1,766,175 | 39,648 | 172,382 | ||||||||||||
16 | Holiday Inn - Cherry Creek | 1.99 | 1.68 | 68.8% | 58.5% | 11.8% | 10.0% | 8,983,723 | 6,676,375 | 2,307,348 | 0 | 0 | ||||||||||||
17 | 312 Plum | 2.02 | 1.69 | 69.4% | 60.4% | 12.0% | 10.0% | 4,108,969 | 1,904,878 | 2,204,091 | 82,958 | 276,525 | ||||||||||||
18 | Maple Leaf Apartments | 1.54 | 1.45 | 64.8% | 56.7% | 9.3% | 8.8% | 3,665,573 | 1,971,063 | 1,694,509 | 94,250 | 0 | ||||||||||||
19 | Boca Hamptons Plaza Portfolio | 1.52 | 1.40 | 68.2% | 60.0% | 9.5% | 8.7% | 3,477,863 | 1,005,280 | 2,472,583 | 26,390 | 181,656 | ||||||||||||
19.01 | Boca Hamptons Plaza | 2,444,318 | 626,928 | 1,817,390 | 13,982 | 123,217 | ||||||||||||||||||
19.02 | Queens Industrial | 537,210 | 164,635 | 372,575 | 6,000 | 38,837 | ||||||||||||||||||
19.03 | One Industrial Plaza | 496,335 | 213,717 | 282,618 | 6,407 | 19,602 | ||||||||||||||||||
20 | Palms Plaza | 1.62 | 1.55 | 71.1% | 61.8% | 9.5% | 9.1% | 2,375,137 | 711,638 | 1,663,499 | 13,808 | 54,507 | ||||||||||||
21 | Eden at Watersedge | 1.78 | 1.52 | 74.4% | 61.7% | 10.7% | 9.1% | 4,813,582 | 3,107,259 | 1,706,323 | 250,685 | 0 | ||||||||||||
22 | Plaza Mayor Shopping Center | 1.34 | 1.28 | 73.5% | 58.8% | 7.8% | 7.4% | 1,642,292 | 396,808 | 1,245,484 | 15,908 | 42,625 | ||||||||||||
23 | Courtyard Fort Myers | 2.21 | 2.01 | 59.8% | 52.1% | 13.2% | 12.0% | 4,817,799 | 2,732,105 | 2,085,694 | 0 | 0 | ||||||||||||
24 | Long Island Retail Portfolio | 1.52 | 1.42 | 56.8% | 52.0% | 9.3% | 8.7% | 2,190,532 | 744,280 | 1,446,252 | 26,633 | 72,070 | ||||||||||||
24.01 | North Babylon Retail center | 966,066 | 453,614 | 512,452 | 5,483 | 24,370 | ||||||||||||||||||
24.02 | East Meadow Retail Center | 300,078 | 21,804 | 278,274 | 7,590 | 13,800 | ||||||||||||||||||
24.03 | Patchogue Retail Center | 352,688 | 23,963 | 328,725 | 8,800 | 22,000 | ||||||||||||||||||
24.04 | Seaford Retail Center | 571,700 | 244,899 | 326,801 | 4,760 | 11,900 | ||||||||||||||||||
25 | Residence Inn Little Rock Downtown | 2.22 | 2.03 | 70.1% | 61.2% | 13.2% | 12.1% | 4,118,301 | 2,205,566 | 1,912,735 | 0 | 0 | ||||||||||||
26 | Courtyard Tampa Downtown | 2.00 | 1.76 | 66.9% | 58.4% | 12.0% | 10.5% | 5,288,699 | 3,566,982 | 1,721,717 | 0 | 0 | ||||||||||||
27 | 1351 Harbor Parkway | 1.72 | 1.56 | 67.7% | 57.1% | 9.9% | 9.0% | 1,843,015 | 452,982 | 1,390,033 | 19,596 | 105,361 | ||||||||||||
28 | Casa Bandera Apartments | 1.62 | 1.53 | 69.3% | 58.6% | 9.5% | 8.9% | 2,051,856 | 810,528 | 1,241,328 | 69,600 | 0 | ||||||||||||
29 | City Sports Clubs - Sunnyvale | 1.46 | 1.40 | 59.9% | 47.3% | 9.4% | 9.0% | 1,566,796 | 434,460 | 1,132,336 | 9,000 | 37,786 | ||||||||||||
30 | Kohl’s - Simi Valley | 2.23 | 2.23 | 53.9% | 53.9% | 9.3% | 9.3% | 1,090,044 | 0 | 1,090,044 | 0 | 0 | ||||||||||||
31 | Breckenridge Apartments | 1.75 | 1.64 | 66.9% | 59.4% | 10.2% | 9.5% | 2,314,802 | 1,246,750 | 1,068,052 | 76,800 | 0 | ||||||||||||
32 | MacGregor Park | 1.85 | 1.58 | 71.9% | 62.4% | 10.8% | 9.2% | 1,805,686 | 730,557 | 1,075,129 | 19,498 | 137,635 | ||||||||||||
33 | Hampton Inn & Suites Knoxville | 1.95 | 1.75 | 70.1% | 61.1% | 11.6% | 10.5% | 2,860,752 | 1,710,133 | 1,150,619 | 0 | 0 | ||||||||||||
34 | Springdale Plaza | 1.69 | 1.48 | 74.9% | 61.0% | 10.5% | 9.2% | 1,474,166 | 459,359 | 1,014,807 | 35,854 | 91,901 | ||||||||||||
35 | Charleston Festival | 1.46 | 1.35 | 68.7% | 56.3% | 9.3% | 8.6% | 1,177,441 | 290,540 | 886,901 | 8,337 | 56,961 | ||||||||||||
36 | Lakeview Village | 1.74 | 1.61 | 67.4% | 61.2% | 10.1% | 9.3% | 1,480,590 | 522,785 | 957,805 | 5,724 | 65,270 | ||||||||||||
37 | StoreQuest Self Storage | 1.72 | 1.71 | 74.1% | 62.6% | 10.0% | 9.9% | 1,347,616 | 450,182 | 897,434 | 5,425 | 0 | ||||||||||||
38 | Medical Arts Apartments | 1.52 | 1.48 | 68.7% | 58.0% | 8.8% | 8.6% | 959,674 | 170,430 | 789,244 | 17,525 | 0 | ||||||||||||
39 | Crestline Manufactured Home Community | 1.46 | 1.44 | 71.5% | 56.6% | 8.2% | 8.1% | 975,965 | 286,944 | 689,021 | 10,100 | 0 | ||||||||||||
40 | Park Creek Manor | 1.75 | 1.59 | 72.2% | 61.8% | 10.8% | 9.8% | 2,691,135 | 1,798,545 | 892,589 | 82,110 | 0 | ||||||||||||
41 | Milwaukee Apartment Portfolio | 1.54 | 1.39 | 72.4% | 61.6% | 9.1% | 8.2% | 1,998,586 | 1,267,751 | 730,835 | 70,326 | 0 | ||||||||||||
41.01 | Riverwood Court/Rainbow Terrace | 1,031,471 | 674,971 | 356,500 | 31,878 | 0 | ||||||||||||||||||
41.02 | Servite Village | 967,115 | 592,780 | 374,335 | 38,448 | 0 | ||||||||||||||||||
42 | Staybridge Suites North Brunswick | 1.84 | 1.63 | 66.9% | 54.3% | 11.4% | 10.1% | 2,466,989 | 1,593,903 | 873,086 | 0 | 0 | ||||||||||||
43 | 10611 Balls Ford Road | 1.59 | 1.36 | 74.8% | 60.3% | 9.5% | 8.1% | 1,090,921 | 381,043 | 709,878 | 9,603 | 93,565 | ||||||||||||
44 | Birchwood Landings | 1.63 | 1.51 | 75.4% | 68.8% | 9.8% | 9.1% | 1,409,947 | 696,796 | 713,151 | 50,600 | 0 | ||||||||||||
45 | FedEx Portfolio Oxford, AL & El Dorado, AR | 1.45 | 1.36 | 70.7% | 67.3% | 8.8% | 8.3% | 737,961 | 121,824 | 616,137 | 14,417 | 22,879 | ||||||||||||
45.01 | Oxford | 498,386 | 76,699 | 421,687 | 10,803 | 15,052 | ||||||||||||||||||
45.02 | El Dorado | 239,575 | 45,125 | 194,449 | 3,613 | 7,827 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | 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 | U/W Revenues ($) | U/W Expenses ($) | U/W Net Operating Income ($) | U/W Replacement ($) | U/W TI/LC ($) | ||||||||||||
46 | Planet Self Storage - Southampton | 1.43 | 1.41 | 71.8% | 60.8% | 8.4% | 8.3% | 992,191 | 466,504 | 525,687 | 7,637 | 0 | ||||||||||||
47 | Eden of Reynoldsburg | 1.65 | 1.48 | 74.0% | 58.9% | 9.5% | 8.6% | 1,461,509 | 890,647 | 570,862 | 57,825 | 0 | ||||||||||||
48 | Village Crossing | 1.68 | 1.51 | 68.9% | 56.0% | 10.4% | 9.3% | 767,211 | 166,786 | 600,426 | 5,749 | 55,720 | ||||||||||||
49 | Fairfield Inn & Suites - Cincinnati | 1.85 | 1.63 | 69.4% | 57.1% | 11.9% | 10.5% | 2,031,008 | 1,353,661 | 677,347 | 0 | 0 | ||||||||||||
50 | Holiday Inn Express Nicholasville | 1.85 | 1.65 | 68.8% | 55.6% | 11.3% | 10.0% | 1,742,272 | 1,122,467 | 619,805 | 0 | 0 | ||||||||||||
51 | Chesapeake Mills | 1.87 | 1.64 | 73.1% | 59.7% | 11.6% | 10.2% | 2,014,858 | 1,376,631 | 638,227 | 78,000 | 0 | ||||||||||||
52 | Comfort Suites Chesapeake | 1.90 | 1.64 | 68.0% | 50.0% | 12.7% | 11.0% | 2,309,533 | 1,620,366 | 689,167 | 0 | 0 | ||||||||||||
53 | Country Club Apartments | 1.45 | 1.26 | 70.2% | 58.3% | 9.6% | 8.3% | 1,345,652 | 832,194 | 513,457 | 69,192 | 0 | ||||||||||||
54 | Stor-n-Lock - Fort Collins | 2.40 | 2.37 | 43.7% | 34.6% | 13.5% | 13.4% | 1,093,737 | 377,109 | 716,628 | 9,675 | 0 | ||||||||||||
55 | Planet Self Storage - Newington | 1.45 | 1.41 | 74.4% | 64.7% | 8.6% | 8.3% | 760,549 | 313,145 | 447,404 | 13,376 | 0 | ||||||||||||
56 | Hampton Inn Magnolia | 1.94 | 1.74 | 64.6% | 47.4% | 12.9% | 11.6% | 1,670,965 | 1,011,385 | 659,580 | 0 | 0 | ||||||||||||
57 | Hampton Inn Peachtree | 1.71 | 1.54 | 71.4% | 48.3% | 12.5% | 11.2% | 1,589,383 | 964,474 | 624,908 | 0 | 0 | ||||||||||||
58 | Orlando Industrial | 1.82 | 1.55 | 71.4% | 62.7% | 11.2% | 9.6% | 705,141 | 145,640 | 559,501 | 19,530 | 61,830 | ||||||||||||
58.01 | Hameco Warehouse | 466,200 | 90,206 | 375,994 | 13,530 | 42,242 | ||||||||||||||||||
58.02 | Nathan’s Warehouse | 238,941 | 55,434 | 183,507 | 6,000 | 19,588 | ||||||||||||||||||
59 | Security Public Storage - Santa Fe Springs | 1.69 | 1.64 | 59.8% | 47.6% | 9.7% | 9.4% | 898,580 | 414,218 | 484,362 | 14,495 | 0 | ||||||||||||
60 | Shops Of Village Green | 1.79 | 1.65 | 74.4% | 63.1% | 10.5% | 9.7% | 709,152 | 202,971 | 506,181 | 8,784 | 29,956 | ||||||||||||
61 | Neighborhood Self Storage | 1.47 | 1.43 | 70.3% | 59.6% | 8.7% | 8.4% | 716,304 | 300,242 | 416,062 | 12,494 | 0 | ||||||||||||
62 | Great Bridge Marketplace | 1.77 | 1.63 | 71.2% | 58.1% | 11.1% | 10.2% | 660,446 | 140,181 | 520,265 | 5,280 | 34,683 | ||||||||||||
63 | Planet Self Storage - Washington | 1.44 | 1.40 | 74.7% | 64.9% | 8.5% | 8.3% | 654,985 | 277,813 | 377,172 | 9,518 | 0 | ||||||||||||
64 | Magdalene Center | 1.71 | 1.53 | 73.8% | 60.2% | 10.6% | 9.5% | 681,531 | 236,076 | 445,455 | 6,923 | 40,180 | ||||||||||||
65 | Arctic Gardens | 1.35 | 1.28 | 72.1% | 58.3% | 8.3% | 7.8% | 724,002 | 393,413 | 330,589 | 18,000 | 0 | ||||||||||||
66 | Woodlands Green Center | 1.67 | 1.54 | 72.4% | 66.2% | 10.1% | 9.3% | 523,899 | 129,850 | 394,050 | 4,750 | 24,512 | ||||||||||||
67 | Mount Laurel Center | 1.50 | 1.41 | 71.4% | 57.4% | 8.9% | 8.4% | 563,259 | 216,897 | 346,361 | 4,546 | 16,669 | ||||||||||||
68 | Planet Self Storage - Quakertown | 1.52 | 1.48 | 72.2% | 62.8% | 9.0% | 8.7% | 622,969 | 277,610 | 345,359 | 10,757 | 0 | ||||||||||||
69 | Koko Plaza | 1.62 | 1.44 | 69.7% | 59.2% | 9.6% | 8.6% | 654,212 | 284,194 | 370,018 | 6,835 | 33,002 | ||||||||||||
70 | Eureka Village | 1.68 | 1.55 | 74.0% | 59.3% | 9.9% | 9.1% | 797,905 | 422,888 | 375,017 | 29,792 | 0 | ||||||||||||
71 | Watson & Taylor Self Storage | 1.37 | 1.33 | 67.5% | 63.0% | 8.3% | 8.1% | 579,540 | 275,347 | 304,192 | 8,708 | 0 | ||||||||||||
72 | Winbury Professional Center | 1.66 | 1.46 | 74.7% | 61.1% | 10.4% | 9.1% | 582,644 | 204,895 | 377,749 | 8,852 | 37,396 | ||||||||||||
73 | Petrie Smithman Retail | 1.49 | 1.37 | 68.0% | 60.0% | 9.5% | 8.7% | 456,548 | 123,770 | 332,778 | 6,206 | 21,337 | ||||||||||||
74 | Southland Plaza | 1.82 | 1.53 | 74.3% | 60.4% | 11.2% | 9.4% | 590,414 | 216,274 | 374,140 | 23,957 | 35,859 | ||||||||||||
75 | Cornerstone Crossing | 1.72 | 1.50 | 67.6% | 54.5% | 10.4% | 9.0% | 1,013,175 | 677,009 | 336,166 | 44,000 | 0 | ||||||||||||
76 | Planet Self Storage - South Boston | 1.38 | 1.36 | 71.9% | 61.0% | 8.2% | 8.0% | 532,559 | 271,749 | 260,810 | 3,910 | 0 | ||||||||||||
77 | Planet Self Storage - Brookfield | 1.48 | 1.43 | 72.6% | 59.9% | 8.7% | 8.4% | 557,398 | 282,768 | 274,631 | 9,289 | 0 | ||||||||||||
78 | Peoria Multifamily Portfolio | 1.48 | 1.32 | 69.8% | 52.0% | 10.3% | 9.2% | 620,743 | 312,797 | 307,946 | 32,000 | 0 | ||||||||||||
78.01 | Golfview Apartments | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||
78.02 | Madison Bluff Apartments | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||
78.03 | Parkview Townhomes | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||
79 | EZ Stor - Mini Storage | 1.58 | 1.52 | 60.0% | 48.4% | 9.5% | 9.1% | 516,412 | 232,218 | 284,195 | 10,607 | 0 | ||||||||||||
80 | Jamul Shopping Village | 1.99 | 1.88 | 58.1% | 42.1% | 12.8% | 12.1% | 511,576 | 128,259 | 383,317 | 5,824 | 15,841 | ||||||||||||
81 | Laurel Self Storage | 1.40 | 1.37 | 73.9% | 60.7% | 8.9% | 8.7% | 431,630 | 165,239 | 266,391 | 5,190 | 0 | ||||||||||||
82 | Vista De Palmas | 1.63 | 1.47 | 75.0% | 64.2% | 10.0% | 9.0% | 603,893 | 311,211 | 292,682 | 28,800 | 0 | ||||||||||||
83 | Coulter Forum | 1.70 | 1.51 | 74.9% | 61.8% | 10.0% | 8.9% | 421,679 | 132,774 | 288,905 | 5,088 | 27,891 | ||||||||||||
84 | Out O’Space Storage | 1.56 | 1.50 | 72.1% | 62.3% | 8.9% | 8.6% | 372,027 | 153,438 | 218,589 | 8,331 | 0 | ||||||||||||
85 | Casa Loma Estates MHC | 2.07 | 2.03 | 50.0% | 41.1% | 13.3% | 13.1% | 518,488 | 211,460 | 307,028 | 6,600 | 0 | ||||||||||||
86 | Blue Star Storage & Business Park | 1.61 | 1.56 | 61.7% | 50.1% | 9.9% | 9.6% | 398,483 | 178,228 | 220,255 | 6,328 | 0 | ||||||||||||
87 | Lambertson Lakes | 1.58 | 1.46 | 71.2% | 57.8% | 9.8% | 9.0% | 331,939 | 126,938 | 205,002 | 6,598 | 9,426 | ||||||||||||
88 | Tin Star Storage | 1.53 | 1.48 | 69.3% | 56.1% | 9.3% | 9.0% | 291,694 | 97,918 | 193,776 | 6,510 | 0 | ||||||||||||
89 | 330 E Main Street | 1.52 | 1.38 | 74.1% | 60.2% | 9.4% | 8.5% | 323,268 | 135,445 | 187,824 | 2,738 | 14,166 | ||||||||||||
90 | Generations Plaza I & II | 1.78 | 1.60 | 70.3% | 56.3% | 10.4% | 9.4% | 298,989 | 95,624 | 203,365 | 3,439 | 17,194 | ||||||||||||
91 | Central Self Storage-Harvey | 1.60 | 1.54 | 70.0% | 59.3% | 9.4% | 9.0% | 408,681 | 227,977 | 180,704 | 6,321 | 0 | ||||||||||||
92 | Appletree Apartments | 1.49 | 1.37 | 61.1% | 49.4% | 9.1% | 8.3% | 310,037 | 137,908 | 172,129 | 13,800 | 0 | ||||||||||||
93 | Shoppes at Town Square | 1.76 | 1.63 | 74.6% | 59.7% | 10.4% | 9.6% | 237,326 | 61,023 | 176,304 | 2,184 | 11,173 | ||||||||||||
94 | Cookson MHP | 2.18 | 2.14 | 65.2% | 53.0% | 13.5% | 13.2% | 322,372 | 119,662 | 202,710 | 4,550 | 0 | ||||||||||||
95 | Shady Bayou | 1.74 | 1.69 | 64.7% | 47.3% | 11.5% | 11.1% | 264,408 | 138,599 | 125,809 | 4,100 | 0 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | U/W Net Cash Flow ($) | Occupancy Rate | Occupancy as-of Date | U/W Hotel ADR | U/W Hotel RevPAR | Most Recent Period | Most Recent Revenues ($) | Most Recent Expenses ($) | Most Recent NOI ($) | Most Recent Capital Expenditures | Most Recent NCF ($) | Most Recent Hotel ADR | |||||||||||||
1 | Westfield Palm Desert | 12,738,521 | 95.6% | 2/2/2015 | Actual 2014 | 20,473,560 | 7,308,206 | 13,165,354 | 0 | 13,165,354 | ||||||||||||||||
2 | WP Carey Self Storage Portfolio VI | 4,091,735 | 85.8% | Various | Various | 7,308,010 | 3,045,466 | 4,262,544 | 0 | 4,262,544 | ||||||||||||||||
2.01 | Fibber McGee’s Closet | 959,293 | 86.9% | 11/30/2014 | Actual 2014 | 1,427,096 | 699,130 | 727,966 | 0 | 727,966 | ||||||||||||||||
2.02 | Rancho Pueblo Self Storage-Temecula | 494,206 | 87.0% | 1/8/2015 | TTM 11/30/2014 | 846,430 | 287,591 | 558,839 | 0 | 558,839 | ||||||||||||||||
2.03 | Extra Space Storage & Bay Colony RV Park | 649,210 | 90.4% | 12/31/2014 | TTM 11/30/2014 | 1,248,921 | 601,872 | 647,049 | 0 | 647,049 | ||||||||||||||||
2.04 | Valrico Self Storage | 391,958 | 92.1% | 12/31/2014 | Actual 2014 | 756,441 | 303,036 | 453,405 | 0 | 453,405 | ||||||||||||||||
2.05 | Safe and Sound Storage | 499,157 | 95.2% | 12/31/2014 | TTM 9/30/2014 | 852,828 | 227,539 | 625,289 | 0 | 625,289 | ||||||||||||||||
2.06 | Big Tex Self Storage-Humble | 364,093 | 87.5% | 12/31/2014 | TTM 11/30/2014 | 722,547 | 249,456 | 473,091 | 0 | 473,091 | ||||||||||||||||
2.07 | Central Storage | 217,953 | 62.5% | 12/31/2014 | TTM 9/30/2014 | 582,900 | 221,349 | 361,551 | 0 | 361,551 | ||||||||||||||||
2.08 | Storage XXtra | 305,066 | 81.4% | 12/31/2014 | TTM 11/30/2014 | 495,326 | 187,048 | 308,278 | 0 | 308,278 | ||||||||||||||||
2.09 | US 1 Self Storage-Sebastian | 210,800 | 90.6% | 11/30/2014 | TTM 11/30/2014 | 375,521 | 268,445 | 107,076 | 0 | 107,076 | ||||||||||||||||
3 | 312 Elm | 4,905,875 | 85.2% | 2/11/2015 | Actual 2014 | 9,220,348 | 3,836,413 | 5,383,935 | 0 | 5,383,935 | ||||||||||||||||
4 | Marriott Greensboro | 4,567,443 | 62.2% | 11/30/2014 | 135 | 84 | TTM 11/30/2014 | 11,723,328 | 6,610,238 | 5,113,090 | 467,029 | 4,646,061 | 135 | |||||||||||||
5 | Capital Penn Self Storage Portfolio | 3,966,876 | 67.9% | Various | Actual 2014 | 5,646,596 | 1,405,745 | 4,240,851 | 0 | 4,240,851 | ||||||||||||||||
5.01 | Capital Self Storage - Mechanicsburg | 702,342 | 80.2% | 12/19/2014 | Actual 2014 | 914,534 | 172,126 | 742,409 | 0 | 742,409 | ||||||||||||||||
5.02 | Capital Self Storage - Enola | 524,465 | 80.9% | 12/19/2014 | Actual 2014 | 690,305 | 135,853 | 554,452 | 0 | 554,452 | ||||||||||||||||
5.03 | Capital Self Storage - East York | 502,222 | 74.1% | 12/19/2014 | Actual 2014 | 695,975 | 163,265 | 532,710 | 0 | 532,710 | ||||||||||||||||
5.04 | Capital Self Storage - Middletown | 449,735 | 62.4% | 12/19/2014 | Actual 2014 | 657,403 | 185,183 | 472,220 | 0 | 472,220 | ||||||||||||||||
5.05 | Capital Self Storage - Harrisburg West | 479,220 | 78.7% | 12/19/2014 | Actual 2014 | 686,647 | 177,511 | 509,136 | 0 | 509,136 | ||||||||||||||||
5.06 | Capital Self Storage - Harrisburg North | 413,765 | 72.4% | 12/5/2014 | Actual 2014 | 590,621 | 150,154 | 440,468 | 0 | 440,468 | ||||||||||||||||
5.07 | Capital Self Storage - Hanover | 349,947 | 76.5% | 12/19/2014 | Actual 2014 | 524,270 | 148,646 | 375,624 | 0 | 375,624 | ||||||||||||||||
5.08 | Capital Self Storage - Dover | 319,056 | 51.2% | 12/19/2014 | Actual 2014 | 500,661 | 143,246 | 357,415 | 0 | 357,415 | ||||||||||||||||
5.09 | Capital Self Storage - West York | 226,125 | 42.4% | 12/19/2014 | Actual 2014 | 386,180 | 129,761 | 256,419 | 0 | 256,419 | ||||||||||||||||
6 | Albuquerque Plaza | 3,701,434 | 83.1% | 1/1/2015 | TTM 11/30/2014 | 8,056,665 | 3,754,945 | 4,301,720 | 0 | 4,301,720 | ||||||||||||||||
7 | South Shore Place | 2,229,823 | 100.0% | 12/12/2014 | TTM 11/30/2014 | 2,913,907 | 590,994 | 2,322,913 | 0 | 2,322,913 | ||||||||||||||||
8 | Maxwell Hotel | 3,091,738 | 86.7% | 12/31/2014 | 155 | 135 | Actual 2014 | 7,046,090 | 3,263,259 | 3,782,831 | 0 | 3,782,831 | 155 | |||||||||||||
9 | 300 East Lombard | 2,293,500 | 96.5% | 11/8/2014 | Actual 2014 | 4,919,063 | 2,793,512 | 2,125,551 | 0 | 2,125,551 | ||||||||||||||||
10 | Amargosa Portfolio | 2,387,834 | 98.9% | Various | Actual 2013 | 2,472,987 | 645,171 | 1,827,817 | 0 | 1,827,817 | ||||||||||||||||
10.01 | Burlington Coat Factory | 890,090 | 100.0% | 3/1/2015 | Actual 2013 | 658,598 | 8,441 | 650,156 | 0 | 650,156 | ||||||||||||||||
10.02 | Southern Plaza | 726,037 | 96.6% | 12/1/2014 | Actual 2013 | 1,338,291 | 475,876 | 862,415 | 0 | 862,415 | ||||||||||||||||
10.03 | Northgate Shopping Center | 430,602 | 100.0% | 12/1/2014 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||
10.04 | Gold’s Gym | 341,105 | 100.0% | 3/1/2015 | Actual 2013 | 476,099 | 160,853 | 315,246 | 0 | 315,246 | ||||||||||||||||
11 | Residence Inn Tampa Westshore Airport | 2,653,852 | 86.1% | 10/31/2014 | 121 | 104 | TTM 10/31/2014 | 6,179,167 | 3,066,237 | 3,112,930 | 0 | 3,112,930 | 121 | |||||||||||||
12 | Orbital ATK Office | 2,096,951 | 100.0% | 3/1/2015 | Annualized 11 11/30/2014 | 2,855,952 | 188,450 | 2,667,502 | 0 | 2,667,502 | ||||||||||||||||
13 | Depot Park | 4,989,050 | 67.7% | 10/21/2014 | TTM 6/30/2014 | 11,188,749 | 4,703,099 | 6,485,650 | 0 | 6,485,650 | ||||||||||||||||
14 | Residence Inn Charlotte Southpark | 2,292,472 | 74.3% | 10/31/2014 | 123 | 92 | TTM 10/31/2014 | 5,219,545 | 2,647,450 | 2,572,095 | 0 | 2,572,095 | 123 | |||||||||||||
15 | 212 South Tryon | 1,554,145 | 84.3% | 2/2/2015 | Actual 2014 | 2,769,363 | 1,281,687 | 1,487,676 | 0 | 1,487,676 | ||||||||||||||||
16 | Holiday Inn - Cherry Creek | 1,947,999 | 83.8% | 11/30/2014 | 91 | 77 | TTM 11/30/2014 | 8,983,723 | 6,632,545 | 2,351,178 | 0 | 2,351,178 | 91 | |||||||||||||
17 | 312 Plum | 1,844,608 | 83.6% | 2/11/2015 | Actual 2014 | 4,369,391 | 1,880,745 | 2,488,646 | 0 | 2,488,646 | ||||||||||||||||
18 | Maple Leaf Apartments | 1,600,259 | 96.8% | 11/30/2014 | TTM 11/30/2014 | 3,535,852 | 2,053,134 | 1,482,718 | 0 | 1,482,716 | ||||||||||||||||
19 | Boca Hamptons Plaza Portfolio | 2,264,538 | 91.9% | 11/19/2014 | TTM 11/30/2014 | 3,241,982 | 889,793 | 2,352,189 | 0 | 2,352,189 | ||||||||||||||||
19.01 | Boca Hamptons Plaza | 1,680,190 | 86.4% | 11/19/2014 | TTM 11/30/2014 | 2,300,780 | 574,226 | 1,726,554 | 0 | 1,726,554 | ||||||||||||||||
19.02 | Queens Industrial | 327,738 | 100.0% | 11/19/2014 | TTM 11/30/2014 | 501,223 | 121,151 | 380,072 | 0 | 380,072 | ||||||||||||||||
19.03 | One Industrial Plaza | 256,609 | 100.0% | 11/19/2014 | T12 9/30/2014 | 439,979 | 194,416 | 245,563 | 0 | 245,563 | ||||||||||||||||
20 | Palms Plaza | 1,595,184 | 100.0% | 12/22/2014 | Actual 2013 | 2,119,873 | 676,241 | 1,443,632 | 0 | 1,443,632 | ||||||||||||||||
21 | Eden at Watersedge | 1,455,638 | 97.5% | 10/21/2014 | TTM 8/31/2014 | 4,928,999 | 3,063,212 | 1,865,787 | 0 | 1,865,787 | ||||||||||||||||
22 | Plaza Mayor Shopping Center | 1,186,951 | 98.0% | 12/11/2014 | Actual 2014 | 1,619,205 | 369,544 | 1,249,661 | 0 | 1,249,661 | ||||||||||||||||
23 | Courtyard Fort Myers | 1,892,982 | 83.3% | 10/31/2014 | 109 | 91 | TTM 10/31/2014 | 4,821,790 | 2,668,440 | 2,153,350 | 0 | 2,153,350 | 109 | |||||||||||||
24 | Long Island Retail Portfolio | 1,347,549 | 99.9% | 12/11/2014 | Annualized T11 11/30/2014 | 2,208,283 | 747,463 | 1,460,819 | 0 | 1,460,819 | ||||||||||||||||
24.01 | North Babylon Retail center | 482,600 | 100.0% | 12/11/2014 | Annualized T11 11/30/2014 | 998,791 | 442,327 | 556,465 | 0 | 556,465 | ||||||||||||||||
24.02 | East Meadow Retail Center | 256,884 | 100.0% | 12/11/2014 | Annualized T11 11/30/2014 | 316,074 | 22,444 | 293,630 | 0 | 293,630 | ||||||||||||||||
24.03 | Patchogue Retail Center | 297,925 | 100.0% | 12/11/2014 | Annualized T11 11/30/2014 | 330,000 | 23,055 | 306,945 | 0 | 306,945 | ||||||||||||||||
24.04 | Seaford Retail Center | 310,141 | 99.2% | 12/11/2014 | Annualized T11 11/30/2014 | 563,417 | 259,638 | 303,780 | 0 | 303,780 | ||||||||||||||||
25 | Residence Inn Little Rock Downtown | 1,748,003 | 80.0% | 10/31/2014 | 130 | 98 | TTM 10/31/2014 | 4,175,712 | 2,191,029 | 1,984,683 | 0 | 1,984,683 | 125 | |||||||||||||
26 | Courtyard Tampa Downtown | 1,510,169 | 74.8% | 10/31/2014 | 119 | 89 | TTM 10/31/2014 | 5,288,699 | 3,529,422 | 1,759,277 | 0 | 1,759,277 | 119 | |||||||||||||
27 | 1351 Harbor Parkway | 1,265,077 | 100.0% | 3/1/2015 | Actual 2014 | 1,872,390 | 386,930 | 1,485,460 | 0 | 1,485,460 | ||||||||||||||||
28 | Casa Bandera Apartments | 1,171,728 | 93.1% | 12/12/2014 | TTM 11/30/2014 | 2,051,856 | 780,704 | 1,271,152 | 0 | 1,271,152 | ||||||||||||||||
29 | City Sports Clubs - Sunnyvale | 1,085,550 | 100.0% | 3/1/2015 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||
30 | Kohl’s - Simi Valley | 1,090,044 | 100.0% | 3/1/2015 | Actual 2014 | 1,050,540 | 0 | 1,050,540 | 0 | 1,050,540 | ||||||||||||||||
31 | Breckenridge Apartments | 1,002,510 | 96.5% | 11/17/2014 | TTM 11/30/2014 | 2,314,802 | 1,208,085 | 1,106,717 | 0 | 1,106,717 | ||||||||||||||||
32 | MacGregor Park | 917,996 | 92.3% | 12/16/2014 | Actual 2013 | 1,260,881 | 688,066 | 572,815 | 0 | 572,815 | ||||||||||||||||
33 | Hampton Inn & Suites Knoxville | 1,036,189 | 63.9% | 10/31/2014 | 115 | 74 | TTM 10/31/2014 | 2,860,752 | 1,674,491 | 1,186,261 | 0 | 1,186,261 | 115 | |||||||||||||
34 | Springdale Plaza | 887,052 | 91.8% | 2/4/2015 | Actual 2014 | 1,533,991 | 445,894 | 1,088,097 | 0 | 1,088,097 | ||||||||||||||||
35 | Charleston Festival | 821,603 | 87.8% | 2/1/2015 | Actual 2013 | 820,678 | 282,474 | 538,204 | 0 | 538,204 | ||||||||||||||||
36 | Lakeview Village | 886,811 | 98.3% | 1/28/2015 | TTM 12/31/2014 | 1,515,095 | 569,607 | 945,488 | 0 | 945,488 | ||||||||||||||||
37 | StoreQuest Self Storage | 892,009 | 86.8% | 1/31/2015 | Actual 2014 | 1,345,273 | 481,590 | 863,683 | 0 | 863,683 | ||||||||||||||||
38 | Medical Arts Apartments | 771,719 | 98.0% | 2/5/2015 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||
39 | Crestline Manufactured Home Community | 678,921 | 88.6% | 12/31/2014 | TTM 11/30/2014 | 1,000,121 | 285,127 | 714,994 | 0 | 714,994 | ||||||||||||||||
40 | Park Creek Manor | 810,479 | 99.1% | 12/18/2014 | TTM 11/30/2014 | 2,721,515 | 1,881,695 | 839,820 | 0 | 839,820 | ||||||||||||||||
41 | Milwaukee Apartment Portfolio | 660,509 | 92.3% | Various | TTM 11/30/2014 | 1,998,586 | 1,316,762 | 681,824 | 77,761 | 604,063 | ||||||||||||||||
41.01 | Riverwood Court/Rainbow Terrace | 324,622 | 92.1% | Various | TTM 11/30/2014 | 1,031,471 | 698,101 | 333,369 | 26,590 | 306,779 | ||||||||||||||||
41.02 | Servite Village | 335,887 | 92.5% | 11/30/2014 | TTM 11/30/2014 | 967,115 | 618,660 | 348,455 | 51,170 | 297,284 | ||||||||||||||||
42 | Staybridge Suites North Brunswick | 774,406 | 79.5% | 9/30/2014 | 102 | 79 | TTM 11/30/2014 | 2,466,989 | 1,603,415 | 863,574 | 60,287 | 803,286 | 102 | |||||||||||||
43 | 10611 Balls Ford Road | 606,710 | 92.4% | 12/15/2014 | Actual 2013 | 953,266 | 367,547 | 585,719 | 0 | 585,719 | ||||||||||||||||
44 | Birchwood Landings | 662,551 | 98.4% | 1/30/2015 | TTM 9/30/2014 | 1,378,739 | 693,261 | 685,478 | 0 | 685,478 | ||||||||||||||||
45 | FedEx Portfolio Oxford, AL & El Dorado, AR | 578,841 | 100.0% | 3/1/2015 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||
45.01 | Oxford | 395,831 | 100.0% | 3/1/2015 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||
45.02 | El Dorado | 183,010 | 100.0% | 3/1/2015 | NAV | NAV | NAV | NAV | NAV | NAV |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | U/W Net Cash Flow ($) | Occupancy Rate | Occupancy as-of Date | U/W Hotel ADR | U/W Hotel RevPAR | Most Recent Period | Most Recent Revenues ($) | Most Recent Expenses ($) | Most Recent NOI ($) | Most Recent Capital Expenditures | Most Recent NCF ($) | Most Recent Hotel ADR | |||||||||||||
46 | Planet Self Storage - Southampton | 518,049 | 78.5% | 10/31/2014 | TTM 11/30/2014 | 993,460 | 468,440 | 525,020 | 0 | 525,020 | ||||||||||||||||
47 | Eden of Reynoldsburg | 513,037 | 86.7% | 1/6/2015 | TTM 11/30/2014 | 1,473,542 | 843,699 | 629,843 | 0 | 629,843 | ||||||||||||||||
48 | Village Crossing | 538,956 | 92.9% | 12/1/2014 | Annualized T11 11/30/2014 | 632,886 | 147,702 | 485,184 | 0 | 485,184 | ||||||||||||||||
49 | Fairfield Inn & Suites - Cincinnati | 596,107 | 65.2% | 11/30/2014 | 90 | 59 | TTM 11/30/2014 | 2,039,170 | 1,320,634 | 718,537 | 61,360 | 657,177 | 90 | |||||||||||||
50 | Holiday Inn Express Nicholasville | 550,114 | 69.7% | 1/31/2015 | 93 | 65 | TTM 1/31/2015 | 1,742,272 | 1,155,660 | 586,612 | 0 | 586,612 | 93 | |||||||||||||
51 | Chesapeake Mills | 560,227 | 95.0% | 11/17/2014 | TTM 7/31/2014 | 2,050,541 | 1,392,067 | 658,474 | 0 | 658,474 | ||||||||||||||||
52 | Comfort Suites Chesapeake | 596,786 | 69.5% | 12/31/2014 | 72 | 50 | Actual 2014 | 2,310,487 | 1,514,336 | 796,151 | 0 | 796,151 | 72 | |||||||||||||
53 | Country Club Apartments | 444,265 | 91.0% | 10/31/2014 | TTM 10/31/2014 | 1,221,400 | 801,215 | 420,185 | 0 | 420,185 | ||||||||||||||||
54 | Stor-n-Lock - Fort Collins | 706,953 | 86.5% | 11/30/2014 | TTM 11/30/2014 | 1,146,735 | 324,143 | 822,592 | 0 | 822,592 | ||||||||||||||||
55 | Planet Self Storage - Newington | 434,028 | 80.5% | 11/30/2014 | TTM 11/30/2014 | 761,169 | 301,031 | 460,137 | 0 | 460,137 | ||||||||||||||||
56 | Hampton Inn Magnolia | 592,741 | 56.4% | 11/30/2014 | 119 | 67 | TTM 11/30/2014 | 1,670,965 | 986,239 | 684,726 | 0 | 684,726 | 119 | |||||||||||||
57 | Hampton Inn Peachtree | 561,333 | 84.7% | 12/31/2014 | 95 | 71 | Actual 2014 | 1,799,754 | 1,004,416 | 795,338 | 0 | 795,338 | 95 | |||||||||||||
58 | Orlando Industrial | 478,140 | 100.0% | 1/1/2015 | Actual 2014 | 685,862 | 118,653 | 567,209 | 0 | 567,209 | ||||||||||||||||
58.01 | Hameco Warehouse | 320,222 | 100.0% | 1/1/2015 | Actual 2014 | 457,951 | 83,663 | 374,288 | 0 | 374,288 | ||||||||||||||||
58.02 | Nathan’s Warehouse | 157,919 | 100.0% | 1/1/2015 | Actual 2014 | 227,911 | 34,990 | 192,922 | 0 | 192,922 | ||||||||||||||||
59 | Security Public Storage - Santa Fe Springs | 469,868 | 89.6% | 11/30/2014 | TTM 10/31/2014 | 898,580 | 414,603 | 483,977 | 0 | 483,977 | ||||||||||||||||
60 | Shops Of Village Green | 467,441 | 100.0% | 12/31/2014 | TTM 11/30/2014 | 661,621 | 194,837 | 466,783 | 0 | 466,783 | ||||||||||||||||
61 | Neighborhood Self Storage | 403,568 | 82.2% | 1/19/2015 | Actual 2014 | 666,998 | 264,124 | 402,874 | 0 | 402,874 | ||||||||||||||||
62 | Great Bridge Marketplace | 480,302 | 95.5% | 12/31/2014 | Actual 2014 | 691,336 | 123,551 | 567,785 | 0 | 567,785 | ||||||||||||||||
63 | Planet Self Storage - Washington | 367,654 | 80.6% | 10/31/2014 | TTM 11/30/2014 | 655,592 | 279,910 | 375,682 | 0 | 375,682 | ||||||||||||||||
64 | Magdalene Center | 398,353 | 94.1% | 11/30/2014 | TTM 9/30/2014 | 691,496 | 228,825 | 462,671 | 0 | 462,671 | ||||||||||||||||
65 | Arctic Gardens | 312,589 | 100.0% | 1/1/2015 | TTM 9/30/2014 | 732,250 | 400,576 | 331,674 | 0 | 331,674 | ||||||||||||||||
66 | Woodlands Green Center | 364,788 | 100.0% | 11/6/2014 | TTM 10/31/2014 | 544,348 | 124,861 | 419,488 | 0 | 419,488 | ||||||||||||||||
67 | Mount Laurel Center | 325,146 | 81.5% | 1/1/2015 | Actual 2014 | 582,391 | 214,229 | 368,161 | 0 | 368,161 | ||||||||||||||||
68 | Planet Self Storage - Quakertown | 334,602 | 79.2% | 10/31/2014 | TTM 11/30/2014 | 622,969 | 272,199 | 350,770 | 0 | 350,770 | ||||||||||||||||
69 | Koko Plaza | 330,182 | 93.1% | 1/13/2015 | Annualized 11 11/30/2014 | 567,509 | 269,250 | 298,259 | 0 | 298,259 | ||||||||||||||||
70 | Eureka Village | 345,225 | 100.0% | 1/16/2015 | TTM 11/30/2014 | 816,757 | 425,629 | 391,128 | 0 | 391,128 | ||||||||||||||||
71 | Watson & Taylor Self Storage | 295,484 | 83.5% | 12/17/2014 | TTM 11/30/2014 | 551,500 | 248,679 | 302,821 | 0 | 302,821 | ||||||||||||||||
72 | Winbury Professional Center | 331,500 | 97.6% | 11/24/2014 | TTM 10/31/2014 | 647,254 | 190,121 | 457,133 | 0 | 457,133 | ||||||||||||||||
73 | Petrie Smithman Retail | 305,236 | 100.0% | 12/1/2014 | TTM 11/30/2014 | 449,524 | 85,163 | 364,361 | 0 | 364,361 | ||||||||||||||||
74 | Southland Plaza | 314,324 | 95.6% | 11/26/2014 | Annualized 11 11/30/2014 | 606,915 | 184,171 | 422,744 | 0 | 422,744 | ||||||||||||||||
75 | Cornerstone Crossing | 292,166 | 98.1% | 1/29/2015 | TTM 11/30/2014 | 1,020,801 | 591,797 | 429,004 | 0 | 429,004 | ||||||||||||||||
76 | Planet Self Storage - South Boston | 256,900 | 76.2% | 10/31/2014 | TTM 11/30/2014 | 532,904 | 269,087 | 263,817 | 10,121 | 253,696 | ||||||||||||||||
77 | Planet Self Storage - Brookfield | 265,342 | 67.1% | 10/31/2014 | TTM 11/30/2014 | 558,055 | 274,286 | 283,768 | 0 | 283,768 | ||||||||||||||||
78 | Peoria Multifamily Portfolio | 275,946 | 94.0% | 12/1/2014 | Actual 2014 | 620,743 | 283,482 | 337,261 | 0 | 337,261 | ||||||||||||||||
78.01 | Golfview Apartments | NAV | 93.9% | 12/1/2014 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||
78.02 | Madison Bluff Apartments | NAV | 94.4% | 12/1/2014 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||
78.03 | Parkview Townhomes | NAV | 93.8% | 12/1/2014 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||
79 | EZ Stor - Mini Storage | 273,588 | 88.4% | 12/15/2014 | Actual 2014 | 516,412 | 244,531 | 271,881 | 0 | 271,881 | ||||||||||||||||
80 | Jamul Shopping Village | 361,651 | 100.0% | 12/29/2014 | TTM 9/30/2014 | 530,112 | 98,617 | 431,495 | 0 | 431,495 | ||||||||||||||||
81 | Laurel Self Storage | 261,201 | 87.8% | 12/1/2014 | TTM 11/30/2014 | 431,630 | 126,023 | 305,608 | 0 | 305,608 | ||||||||||||||||
82 | Vista De Palmas | 263,882 | 93.8% | 12/11/2014 | TTM 11/30/2014 | 512,706 | 273,237 | 239,469 | 0 | 239,469 | ||||||||||||||||
83 | Coulter Forum | 255,926 | 100.0% | 12/4/2014 | TTM 10/31/2014 | 374,388 | 124,942 | 249,446 | 0 | 249,446 | ||||||||||||||||
84 | Out O’Space Storage | 210,258 | 93.9% | 12/21/2014 | Actual 2014 | 374,420 | 149,078 | 225,342 | 2,388 | 222,954 | ||||||||||||||||
85 | Casa Loma Estates MHC | 300,428 | 92.4% | 1/5/2015 | Actual 2014 | 413,677 | 199,185 | 214,492 | 0 | 214,492 | ||||||||||||||||
86 | Blue Star Storage & Business Park | 213,927 | 89.5% | 11/18/2014 | Annualized 11 11/30/2014 | 398,483 | 170,247 | 228,236 | 0 | 228,236 | ||||||||||||||||
87 | Lambertson Lakes | 188,978 | 91.1% | 12/19/2014 | TTM 10/31/2014 | 324,424 | 126,727 | 197,697 | 23,294 | 174,403 | ||||||||||||||||
88 | Tin Star Storage | 187,266 | 96.0% | 2/5/2015 | Actual 2014 | 291,694 | 92,473 | 199,221 | 0 | 199,221 | ||||||||||||||||
89 | 330 E Main Street | 170,920 | 100.0% | 2/1/2015 | Actual 2014 | 341,334 | 105,099 | 236,235 | 16,760 | 219,475 | ||||||||||||||||
90 | Generations Plaza I & II | 182,732 | 100.0% | 11/24/2014 | Annualized 11 11/30/2014 | 304,693 | 103,744 | 200,950 | 0 | 200,950 | ||||||||||||||||
91 | Central Self Storage-Harvey | 174,383 | 87.0% | 1/8/2015 | Actual 2014 | 392,452 | 225,224 | 167,228 | 0 | 167,228 | ||||||||||||||||
92 | Appletree Apartments | 158,329 | 100.0% | 12/16/2014 | Actual 2014 | 331,608 | 122,686 | 208,922 | 0 | 208,922 | ||||||||||||||||
93 | Shoppes at Town Square | 162,947 | 100.0% | 12/31/2014 | Actual 2014 | 258,441 | 57,051 | 201,390 | 0 | 201,390 | ||||||||||||||||
94 | Cookson MHP | 198,160 | 100.0% | 11/1/2014 | TTM 10/31/2014 | 326,750 | 116,440 | 210,309 | 0 | 210,309 | ||||||||||||||||
95 | Shady Bayou | 121,709 | 95.1% | 10/1/2014 | TTM 11/30/2014 | 270,725 | 134,255 | 136,470 | 0 | 136,470 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Most Recent Hotel RevPAR | Second Most Recent Period | Second Most Recent Revenues ($) | Second Most Recent Expenses ($) | Second Most Recent NOI ($) | Second Most Recent Capital Expenditures | Second Most Recent NCF ($) | Second Most Recent Hotel ADR | Second Most Recent Hotel RevPAR | ||||||||||
1 | Westfield Palm Desert | Actual 2013 | 19,005,096 | 6,934,161 | 12,070,935 | 0 | 12,070,935 | |||||||||||||
2 | WP Carey Self Storage Portfolio VI | Actual 2013 | 6,635,477 | 3,037,715 | 3,597,762 | 0 | 3,597,762 | |||||||||||||
2.01 | Fibber McGee’s Closet | Actual 2013 | 1,246,197 | 586,578 | 659,618 | 0 | 659,618 | |||||||||||||
2.02 | Rancho Pueblo Self Storage-Temecula | Actual 2013 | 819,318 | 265,974 | 553,344 | 0 | 553,344 | |||||||||||||
2.03 | Extra Space Storage & Bay Colony RV Park | Actual 2013 | 1,139,314 | 600,244 | 539,070 | 0 | 539,070 | |||||||||||||
2.04 | Valrico Self Storage | Actual 2013 | 633,289 | 333,501 | 299,788 | 0 | 299,788 | |||||||||||||
2.05 | Safe and Sound Storage | Actual 2013 | 826,798 | 230,573 | 596,225 | 0 | 596,225 | |||||||||||||
2.06 | Big Tex Self Storage-Humble | Actual 2013 | 616,223 | 398,086 | 218,138 | 0 | 218,138 | |||||||||||||
2.07 | Central Storage | Actual 2013 | 545,792 | 237,730 | 308,062 | 0 | 308,062 | |||||||||||||
2.08 | Storage XXtra | Actual 2013 | 466,829 | 175,236 | 291,593 | 0 | 291,593 | |||||||||||||
2.09 | US 1 Self Storage-Sebastian | Actual 2013 | 341,718 | 209,793 | 131,924 | 0 | 131,924 | |||||||||||||
3 | 312 Elm | Actual 2013 | 9,121,742 | 4,110,845 | 5,010,897 | 0 | 5,010,897 | |||||||||||||
4 | Marriott Greensboro | 84 | Actual 2013 | 10,501,978 | 6,423,426 | 4,078,552 | 420,085 | 3,658,467 | 128 | 77 | ||||||||||
5 | Capital Penn Self Storage Portfolio | Actual 2013 | 5,449,368 | 1,371,341 | 4,078,027 | 0 | 4,078,027 | |||||||||||||
5.01 | Capital Self Storage - Mechanicsburg | Actual 2013 | 893,417 | 168,071 | 725,346 | 0 | 725,346 | |||||||||||||
5.02 | Capital Self Storage - Enola | Actual 2013 | 672,292 | 129,571 | 542,721 | 0 | 542,721 | |||||||||||||
5.03 | Capital Self Storage - East York | Actual 2013 | 677,821 | 158,686 | 519,135 | 0 | 519,135 | |||||||||||||
5.04 | Capital Self Storage - Middletown | Actual 2013 | 636,429 | 174,953 | 461,476 | 0 | 461,476 | |||||||||||||
5.05 | Capital Self Storage - Harrisburg West | Actual 2013 | 654,862 | 181,148 | 473,714 | 0 | 473,714 | |||||||||||||
5.06 | Capital Self Storage - Harrisburg North | Actual 2013 | 569,592 | 142,534 | 427,058 | 0 | 427,058 | |||||||||||||
5.07 | Capital Self Storage - Hanover | Actual 2013 | 501,891 | 148,367 | 353,524 | 0 | 353,524 | |||||||||||||
5.08 | Capital Self Storage - Dover | Actual 2013 | 471,020 | 139,614 | 331,407 | 0 | 331,407 | |||||||||||||
5.09 | Capital Self Storage - West York | Actual 2013 | 372,044 | 128,397 | 243,647 | 0 | 243,647 | |||||||||||||
6 | Albuquerque Plaza | Actual 2013 | 8,310,441 | 3,713,413 | 4,597,027 | 0 | 4,597,027 | |||||||||||||
7 | South Shore Place | Actual 2013 | 1,980,162 | 417,924 | 1,562,239 | 0 | 1,562,239 | |||||||||||||
8 | Maxwell Hotel | 135 | Actual 2013 | 6,293,129 | 3,230,899 | 3,062,230 | 0 | 3,062,230 | 145 | 122 | ||||||||||
9 | 300 East Lombard | Actual 2013 | 4,704,341 | 2,465,482 | 2,238,859 | 0 | 2,238,859 | |||||||||||||
10 | Amargosa Portfolio | Various | 2,868,454 | 656,252 | 2,212,202 | 0 | 2,212,202 | |||||||||||||
10.01 | Burlington Coat Factory | Actual 2012 | 657,809 | 11,543 | 646,266 | 0 | 646,266 | |||||||||||||
10.02 | Southern Plaza | Actual 2012 | 1,351,078 | 480,036 | 871,042 | 0 | 871,042 | |||||||||||||
10.03 | Northgate Shopping Center | Actual 2012 | 285,845 | 44,157 | 241,688 | 0 | 241,688 | |||||||||||||
10.04 | Gold’s Gym | Annualized 6 12/31/2012 | 573,722 | 120,516 | 453,207 | 0 | 453,207 | |||||||||||||
11 | Residence Inn Tampa Westshore Airport | 104 | Actual 2013 | 5,563,770 | 2,937,067 | 2,626,703 | 0 | 2,626,703 | 117 | 93 | ||||||||||
12 | Orbital ATK Office | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
13 | Depot Park | Actual 2013 | 10,551,117 | 4,891,554 | 5,659,563 | 0 | 5,659,563 | |||||||||||||
14 | Residence Inn Charlotte Southpark | 92 | Actual 2013 | 5,204,374 | 2,607,786 | 2,596,588 | 0 | 2,596,588 | 118 | 92 | ||||||||||
15 | 212 South Tryon | Actual 2013 | 2,826,969 | 1,307,356 | 1,519,613 | 0 | 1,519,613 | |||||||||||||
16 | Holiday Inn - Cherry Creek | 77 | Actual 2013 | 7,607,688 | 6,040,031 | 1,567,657 | 0 | 1,567,657 | 91 | 75 | ||||||||||
17 | 312 Plum | Actual 2013 | 4,033,075 | 1,846,082 | 2,186,993 | 0 | 2,186,993 | |||||||||||||
18 | Maple Leaf Apartments | Actual 2013 | 3,455,323 | 1,655,700 | 1,799,623 | 0 | 1,799,623 | |||||||||||||
19 | Boca Hamptons Plaza Portfolio | Actual 2013 | 3,260,080 | 847,629 | 2,412,451 | 0 | 2,412,451 | |||||||||||||
19.01 | Boca Hamptons Plaza | Actual 2013 | 2,383,514 | 571,627 | 1,811,887 | 0 | 1,811,887 | |||||||||||||
19.02 | Queens Industrial | Actual 2013 | 457,835 | 87,834 | 370,001 | 0 | 370,001 | |||||||||||||
19.03 | One Industrial Plaza | Actual 2013 | 418,731 | 188,168 | 230,563 | 0 | 230,563 | |||||||||||||
20 | Palms Plaza | Actual 2012 | 2,167,039 | 718,400 | 1,448,639 | 0 | 1,448,639 | |||||||||||||
21 | Eden at Watersedge | Actual 2013 | 4,726,923 | 2,808,777 | 1,918,146 | 0 | 1,918,146 | |||||||||||||
22 | Plaza Mayor Shopping Center | Actual 2013 | 1,546,631 | 365,917 | 1,180,714 | 100,000 | 1,080,714 | |||||||||||||
23 | Courtyard Fort Myers | 91 | Actual 2013 | 4,511,187 | 2,563,980 | 1,947,207 | 0 | 1,947,207 | 109 | 84 | ||||||||||
24 | Long Island Retail Portfolio | Actual 2013 | 2,197,812 | 736,435 | 1,461,377 | 0 | 1,461,377 | |||||||||||||
24.01 | North Babylon Retail center | Actual 2013 | 985,181 | 424,663 | 560,518 | 0 | 560,518 | |||||||||||||
24.02 | East Meadow Retail Center | Actual 2013 | 313,384 | 23,468 | 289,916 | 0 | 289,916 | |||||||||||||
24.03 | Patchogue Retail Center | Actual 2013 | 323,125 | 23,846 | 299,279 | 0 | 299,279 | |||||||||||||
24.04 | Seaford Retail Center | Actual 2013 | 576,122 | 264,458 | 311,665 | 0 | 311,665 | |||||||||||||
25 | Residence Inn Little Rock Downtown | 100 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||
26 | Courtyard Tampa Downtown | 89 | Actual 2013 | 4,816,970 | 3,410,516 | 1,406,454 | 0 | 1,406,454 | 114 | 81 | ||||||||||
27 | 1351 Harbor Parkway | Actual 2013 | 1,857,643 | 417,487 | 1,440,156 | 0 | 1,440,156 | |||||||||||||
28 | Casa Bandera Apartments | Actual 2013 | 2,051,219 | 988,217 | 1,063,002 | 0 | 1,063,002 | |||||||||||||
29 | City Sports Clubs - Sunnyvale | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
30 | Kohl’s - Simi Valley | Actual 2013 | 1,050,540 | 0 | 1,050,540 | 0 | 1,050,540 | |||||||||||||
31 | Breckenridge Apartments | Actual 2013 | 2,239,550 | 1,132,809 | 1,106,741 | 0 | 1,106,741 | |||||||||||||
32 | MacGregor Park | Actual 2012 | 915,459 | 571,738 | 343,721 | 0 | 343,721 | |||||||||||||
33 | Hampton Inn & Suites Knoxville | 74 | Actual 2013 | 2,905,049 | 1,640,051 | 1,264,998 | 0 | 1,264,998 | 118 | 75 | ||||||||||
34 | Springdale Plaza | Actual 2013 | 1,487,081 | 449,331 | 1,037,751 | 0 | 1,037,751 | |||||||||||||
35 | Charleston Festival | Actual 2012 | 796,039 | 262,552 | 533,487 | 0 | 533,487 | |||||||||||||
36 | Lakeview Village | Actual 2013 | 1,576,314 | 579,331 | 996,983 | 0 | 996,983 | |||||||||||||
37 | StoreQuest Self Storage | Actual 2013 | 1,428,870 | 493,557 | 935,313 | 0 | 935,313 | |||||||||||||
38 | Medical Arts Apartments | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
39 | Crestline Manufactured Home Community | Actual 2013 | 972,809 | 289,679 | 683,129 | 0 | 683,129 | |||||||||||||
40 | Park Creek Manor | Actual 2013 | 2,624,664 | 1,792,730 | 831,934 | 0 | 831,934 | |||||||||||||
41 | Milwaukee Apartment Portfolio | Actual 2013 | 2,008,704 | 1,258,051 | 750,653 | 89,879 | 660,774 | |||||||||||||
41.01 | Riverwood Court/Rainbow Terrace | Actual 2013 | 1,074,026 | 686,159 | 387,867 | 46,550 | 341,317 | |||||||||||||
41.02 | Servite Village | Actual 2013 | 934,678 | 571,892 | 362,786 | 43,328 | 319,458 | |||||||||||||
42 | Staybridge Suites North Brunswick | 79 | Actual 2013 | 2,468,202 | 1,712,231 | 755,971 | 0 | 755,971 | 101 | 80 | ||||||||||
43 | 10611 Balls Ford Road | Actual 2012 | 884,319 | 362,647 | 521,672 | 0 | 521,672 | |||||||||||||
44 | Birchwood Landings | Actual 2013 | 1,324,350 | 699,243 | 625,107 | 0 | 625,107 | |||||||||||||
45 | FedEx Portfolio Oxford, AL & El Dorado, AR | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
45.01 | Oxford | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
45.02 | El Dorado | NAV | NAV | NAV | NAV | NAV | NAV |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Most Recent Hotel RevPAR | Second Most Recent Period | Second Most Recent Revenues ($) | Second Most Recent Expenses ($) | Second Most Recent NOI ($) | Second Most Recent Capital Expenditures | Second Most Recent NCF ($) | Second Most Recent Hotel ADR | Second Most Recent Hotel RevPAR | ||||||||||
46 | Planet Self Storage - Southampton | Actual 2013 | 943,096 | 450,392 | 492,704 | 10,885 | 481,819 | |||||||||||||
47 | Eden of Reynoldsburg | Actual 2013 | 1,384,549 | 732,679 | 651,870 | 0 | 651,870 | |||||||||||||
48 | Village Crossing | Actual 2013 | 449,256 | 120,430 | 328,826 | 0 | 328,826 | |||||||||||||
49 | Fairfield Inn & Suites - Cincinnati | 59 | Actual 2013 | 2,052,488 | 1,391,990 | 660,498 | 61,575 | 598,923 | 89 | 59 | ||||||||||
50 | Holiday Inn Express Nicholasville | 65 | Actual 2014 | 1,704,173 | 1,135,040 | 569,133 | 0 | 569,133 | 93 | 63 | ||||||||||
51 | Chesapeake Mills | Actual 2013 | 1,910,140 | 1,295,114 | 615,026 | 0 | 615,026 | |||||||||||||
52 | Comfort Suites Chesapeake | 50 | Actual 2013 | 2,042,563 | 1,518,867 | 523,696 | 0 | 523,696 | 73 | 45 | ||||||||||
53 | Country Club Apartments | Actual 2013 | 1,254,157 | 742,204 | 511,952 | 0 | 511,952 | |||||||||||||
54 | Stor-n-Lock - Fort Collins | Actual 2013 | 1,057,629 | 306,710 | 750,919 | 0 | 750,919 | |||||||||||||
55 | Planet Self Storage - Newington | Actual 2013 | 748,730 | 318,165 | 430,565 | 0 | 430,565 | |||||||||||||
56 | Hampton Inn Magnolia | 67 | Actual 2013 | 1,184,914 | 819,733 | 365,181 | 0 | 365,181 | 110 | 49 | ||||||||||
57 | Hampton Inn Peachtree | 81 | Actual 2013 | 1,514,717 | 906,402 | 608,315 | 0 | 608,315 | 91 | 68 | ||||||||||
58 | Orlando Industrial | Actual 2013 | 616,446 | 97,439 | 519,007 | 0 | 519,007 | |||||||||||||
58.01 | Hameco Warehouse | Actual 2013 | 410,280 | 66,991 | 343,289 | 0 | 343,289 | |||||||||||||
58.02 | Nathan’s Warehouse | Actual 2013 | 206,166 | 30,448 | 175,718 | 0 | 175,718 | |||||||||||||
59 | Security Public Storage - Santa Fe Springs | Actual 2013 | 852,650 | 390,992 | 461,658 | 0 | 461,658 | |||||||||||||
60 | Shops Of Village Green | Actual 2013 | 598,369 | 193,324 | 405,045 | 0 | 405,045 | |||||||||||||
61 | Neighborhood Self Storage | Actual 2013 | 628,328 | 278,086 | 350,242 | 0 | 350,242 | |||||||||||||
62 | Great Bridge Marketplace | Actual 2013 | 540,562 | 112,008 | 428,554 | 0 | 428,554 | |||||||||||||
63 | Planet Self Storage - Washington | Actual 2013 | 633,712 | 269,486 | 364,226 | 0 | 364,226 | |||||||||||||
64 | Magdalene Center | Actual 2013 | 647,434 | 225,352 | 422,082 | 0 | 422,082 | |||||||||||||
65 | Arctic Gardens | Actual 2013 | 721,942 | 400,856 | 321,086 | 0 | 321,086 | |||||||||||||
66 | Woodlands Green Center | Actual 2013 | 510,473 | 122,264 | 388,209 | 0 | 388,209 | |||||||||||||
67 | Mount Laurel Center | Annualized 9 9/30/2013 | 555,225 | 189,401 | 365,824 | 0 | 365,824 | |||||||||||||
68 | Planet Self Storage - Quakertown | Actual 2013 | 600,265 | 274,358 | 325,907 | 3,547 | 322,360 | |||||||||||||
69 | Koko Plaza | Actual 2013 | 549,972 | 263,772 | 286,200 | 0 | 286,200 | |||||||||||||
70 | Eureka Village | Actual 2013 | 769,289 | 403,126 | 366,163 | 0 | 366,163 | |||||||||||||
71 | Watson & Taylor Self Storage | Actual 2013 | 536,551 | 249,547 | 287,004 | 0 | 287,004 | |||||||||||||
72 | Winbury Professional Center | Actual 2013 | 628,697 | 205,352 | 423,345 | 0 | 423,345 | |||||||||||||
73 | Petrie Smithman Retail | Actual 2013 | 366,062 | 71,888 | 294,174 | 0 | 294,174 | |||||||||||||
74 | Southland Plaza | Actual 2013 | 601,292 | 188,419 | 412,874 | 0 | 412,874 | |||||||||||||
75 | Cornerstone Crossing | Actual 2013 | 1,018,916 | 524,984 | 493,932 | 0 | 493,932 | |||||||||||||
76 | Planet Self Storage - South Boston | Actual 2013 | 531,778 | 279,543 | 252,235 | 7,185 | 245,050 | |||||||||||||
77 | Planet Self Storage - Brookfield | Actual 2013 | 535,672 | 278,241 | 257,431 | 0 | 257,431 | |||||||||||||
78 | Peoria Multifamily Portfolio | Actual 2013 | 625,714 | 293,996 | 331,718 | 0 | 331,718 | |||||||||||||
78.01 | Golfview Apartments | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
78.02 | Madison Bluff Apartments | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
78.03 | Parkview Townhomes | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
79 | EZ Stor - Mini Storage | Actual 2013 | 503,627 | 246,339 | 257,288 | 0 | 257,288 | |||||||||||||
80 | Jamul Shopping Village | Actual 2013 | 508,836 | 94,446 | 414,390 | 0 | 414,390 | |||||||||||||
81 | Laurel Self Storage | Actual 2013 | 407,614 | 140,816 | 266,797 | 0 | 266,797 | |||||||||||||
82 | Vista De Palmas | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
83 | Coulter Forum | Actual 2013 | 412,711 | 121,745 | 290,966 | 0 | 290,966 | |||||||||||||
84 | Out O’Space Storage | Actual 2013 | 332,645 | 142,579 | 190,066 | 2,388 | 187,678 | |||||||||||||
85 | Casa Loma Estates MHC | Actual 2013 | 417,478 | 190,885 | 226,593 | 0 | 226,593 | |||||||||||||
86 | Blue Star Storage & Business Park | Actual 2013 | 298,187 | 156,950 | 141,237 | 0 | 141,237 | |||||||||||||
87 | Lambertson Lakes | Actual 2013 | 336,574 | 117,200 | 219,374 | 0 | 219,374 | |||||||||||||
88 | Tin Star Storage | Actual 2013 | 265,662 | 81,872 | 183,790 | 0 | 183,790 | |||||||||||||
89 | 330 E Main Street | Actual 2013 | 305,997 | 92,392 | 213,605 | 7,052 | 206,553 | |||||||||||||
90 | Generations Plaza I & II | Actual 2013 | 293,818 | 113,468 | 180,350 | 0 | 180,350 | |||||||||||||
91 | Central Self Storage-Harvey | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
92 | Appletree Apartments | Actual 2013 | 335,233 | 112,463 | 222,770 | 0 | 222,770 | |||||||||||||
93 | Shoppes at Town Square | Actual 2013 | 237,838 | 51,181 | 186,657 | 0 | 186,657 | |||||||||||||
94 | Cookson MHP | Actual 2013 | 300,636 | 111,575 | 189,061 | 0 | 189,061 | |||||||||||||
95 | Shady Bayou | Actual 2013 | 240,478 | 128,515 | 111,963 | 0 | 111,963 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Third Most Recent Period | Third Most Recent Revenues ($) | Third Most Recent Expenses ($) | Third Most Recent NOI ($) | Third Most Recent Capital Expenditures | Third Most Recent NCF ($) | Third Most Recent Hotel ADR | Third Most Recent Hotel RevPAR | Master Lease (Y/N) | Largest Tenant Name | Largest Tenant Sq. Ft. | Largest Tenant % of NRA | ||||||||||||
1 | Westfield Palm Desert | Actual 2012 | 19,305,805 | 7,241,551 | 12,064,254 | 0 | 12,064,254 | N | Macy’s | 57,469 | 10.0% | ||||||||||||||
2 | WP Carey Self Storage Portfolio VI | Actual 2012 | 6,139,541 | 2,678,101 | 3,461,440 | 0 | 3,461,440 | N | |||||||||||||||||
2.01 | Fibber McGee’s Closet | Actual 2012 | 1,216,680 | 501,764 | 714,915 | 0 | 714,915 | N | |||||||||||||||||
2.02 | Rancho Pueblo Self Storage-Temecula | Actual 2012 | 750,011 | 250,861 | 499,150 | 0 | 499,150 | N | |||||||||||||||||
2.03 | Extra Space Storage & Bay Colony RV Park | Actual 2012 | 1,041,563 | 604,502 | 437,061 | 0 | 437,061 | N | |||||||||||||||||
2.04 | Valrico Self Storage | Actual 2012 | 547,139 | 259,812 | 287,327 | 0 | 287,327 | N | |||||||||||||||||
2.05 | Safe and Sound Storage | Actual 2012 | 810,673 | 239,494 | 571,179 | 0 | 571,179 | N | |||||||||||||||||
2.06 | Big Tex Self Storage-Humble | Actual 2012 | 508,884 | 246,866 | 262,017 | 0 | 262,017 | N | |||||||||||||||||
2.07 | Central Storage | Actual 2012 | 521,043 | 234,797 | 286,246 | 0 | 286,246 | N | |||||||||||||||||
2.08 | Storage XXtra | Actual 2012 | 460,128 | 169,053 | 291,075 | 0 | 291,075 | N | |||||||||||||||||
2.09 | US 1 Self Storage-Sebastian | Actual 2012 | 283,420 | 170,951 | 112,469 | 0 | 112,469 | N | |||||||||||||||||
3 | 312 Elm | Actual 2012 | 8,853,375 | 4,083,214 | 4,770,161 | 0 | 4,770,161 | N | Gannett - Cincinnati Enquirer | 109,899 | 29.0% | ||||||||||||||
4 | Marriott Greensboro | Actual 2012 | 11,105,807 | 6,625,298 | 4,480,509 | 444,239 | 4,036,270 | 126 | 83 | N | |||||||||||||||
5 | Capital Penn Self Storage Portfolio | Actual 2012 | 5,339,626 | 1,313,215 | 4,026,411 | 0 | 4,026,411 | N | |||||||||||||||||
5.01 | Capital Self Storage - Mechanicsburg | Actual 2012 | 878,708 | 161,634 | 717,074 | 0 | 717,074 | N | |||||||||||||||||
5.02 | Capital Self Storage - Enola | Actual 2012 | 665,953 | 118,971 | 546,982 | 0 | 546,982 | N | |||||||||||||||||
5.03 | Capital Self Storage - East York | Actual 2012 | 664,146 | 148,572 | 515,574 | 0 | 515,574 | N | |||||||||||||||||
5.04 | Capital Self Storage - Middletown | Actual 2012 | 630,733 | 173,807 | 456,926 | 0 | 456,926 | N | |||||||||||||||||
5.05 | Capital Self Storage - Harrisburg West | Actual 2012 | 639,534 | 174,663 | 464,871 | 0 | 464,871 | N | |||||||||||||||||
5.06 | Capital Self Storage - Harrisburg North | Actual 2012 | 563,117 | 143,628 | 419,489 | 0 | 419,489 | N | |||||||||||||||||
5.07 | Capital Self Storage - Hanover | Actual 2012 | 481,956 | 136,373 | 345,582 | 0 | 345,582 | N | |||||||||||||||||
5.08 | Capital Self Storage - Dover | Actual 2012 | 461,470 | 139,407 | 322,064 | 0 | 322,064 | N | |||||||||||||||||
5.09 | Capital Self Storage - West York | Actual 2012 | 354,009 | 116,161 | 237,848 | 0 | 237,848 | N | |||||||||||||||||
6 | Albuquerque Plaza | Actual 2012 | 7,651,870 | 3,454,276 | 4,197,594 | 0 | 4,197,594 | N | GSA - US Attorney General | 63,957 | 17.9% | ||||||||||||||
7 | South Shore Place | Actual 2012 | 311,406 | 24,404 | 287,002 | 0 | 287,002 | N | Legal Sea Foods | 8,807 | 19.4% | ||||||||||||||
8 | Maxwell Hotel | Actual 2012 | 5,213,556 | 2,876,788 | 2,336,768 | 0 | 2,336,768 | 135 | 103 | N | |||||||||||||||
9 | 300 East Lombard | Actual 2012 | 4,654,505 | 2,727,098 | 1,927,407 | 0 | 1,927,407 | N | Ballard Spahr Andrews Ingersol | 33,352 | 14.8% | ||||||||||||||
10 | Amargosa Portfolio | NAV | NAV | NAV | NAV | NAV | NAV | N | Various | Various | Various | ||||||||||||||
10.01 | Burlington Coat Factory | NAV | NAV | NAV | NAV | NAV | NAV | N | Burlington Coat Factory of Oregon, LLC | 83,260 | 100.0% | ||||||||||||||
10.02 | Southern Plaza | NAV | NAV | NAV | NAV | NAV | NAV | N | Bashas, Inc. | 55,014 | 73.1% | ||||||||||||||
10.03 | Northgate Shopping Center | NAV | NAV | NAV | NAV | NAV | NAV | N | Natural Grocers | 18,080 | 52.5% | ||||||||||||||
10.04 | Gold’s Gym | NAV | NAV | NAV | NAV | NAV | NAV | N | Gold’s Texas Holdings Group, Inc. | 33,000 | 100.0% | ||||||||||||||
11 | Residence Inn Tampa Westshore Airport | Actual 2012 | 5,727,708 | 2,986,174 | 2,741,534 | 0 | 2,741,534 | 117 | 96 | N | |||||||||||||||
12 | Orbital ATK Office | NAV | NAV | NAV | NAV | NAV | NAV | N | Alliant Techsystems Inc | 120,200 | 100.0% | ||||||||||||||
13 | Depot Park | Actual 2012 | 10,360,467 | 4,981,365 | 5,379,102 | 0 | 5,379,102 | N | Department of Corrections | 196,020 | 9.3% | ||||||||||||||
14 | Residence Inn Charlotte Southpark | Actual 2012 | 5,259,437 | 2,671,382 | 2,588,055 | 0 | 2,588,055 | 108 | 92 | N | |||||||||||||||
15 | 212 South Tryon | Actual 2012 | 2,769,744 | 1,191,834 | 1,577,910 | 0 | 1,577,910 | N | Office of the Comptroller | 29,470 | 17.1% | ||||||||||||||
16 | Holiday Inn - Cherry Creek | Actual 2012 | 6,636,258 | 5,486,178 | 1,150,080 | 0 | 1,150,080 | 96 | 73 | N | |||||||||||||||
17 | 312 Plum | Actual 2012 | 3,623,561 | 1,910,833 | 1,712,728 | 0 | 1,712,728 | N | DH USA | 63,901 | 27.7% | ||||||||||||||
18 | Maple Leaf Apartments | Actual 2012 | 3,296,888 | 1,488,480 | 1,808,408 | 0 | 1,808,408 | N | |||||||||||||||||
19 | Boca Hamptons Plaza Portfolio | Actual 2012 | 3,022,066 | 826,581 | 2,195,485 | 0 | 2,195,485 | N | Various | Various | Various | ||||||||||||||
19.01 | Boca Hamptons Plaza | Actual 2012 | 2,222,113 | 539,999 | 1,682,115 | 0 | 1,682,115 | N | Humana, Inc. | 12,102 | 13.0% | ||||||||||||||
19.02 | Queens Industrial | Actual 2012 | 360,871 | 111,197 | 249,674 | 0 | 249,674 | N | Club Jouvay | 10,000 | 25.0% | ||||||||||||||
19.03 | One Industrial Plaza | Actual 2012 | 439,082 | 175,386 | 263,696 | 0 | 263,696 | N | MKN Architectural Woodwork | 8,500 | 35.8% | ||||||||||||||
20 | Palms Plaza | NAV | NAV | NAV | NAV | NAV | NAV | N | Boca Markets, Inc. d/b/a Kosher Marketplace | 13,604 | 18.7% | ||||||||||||||
21 | Eden at Watersedge | Actual 2012 | 3,707,760 | 2,838,047 | 869,713 | 0 | 869,713 | N | |||||||||||||||||
22 | Plaza Mayor Shopping Center | Actual 2012 | 1,513,944 | 346,078 | 1,167,866 | 69,900 | 1,097,966 | N | Ralphs Grocery Company | 42,000 | 52.8% | ||||||||||||||
23 | Courtyard Fort Myers | Actual 2012 | 4,246,081 | 2,479,675 | 1,766,406 | 0 | 1,766,406 | 104 | 79 | N | |||||||||||||||
24 | Long Island Retail Portfolio | Actual 2012 | 2,129,490 | 663,402 | 1,466,088 | 0 | 1,466,088 | N | Various | Various | Various | ||||||||||||||
24.01 | North Babylon Retail center | Actual 2012 | 978,012 | 368,218 | 609,794 | 0 | 609,794 | N | Party City | 20,389 | 33.5% | ||||||||||||||
24.02 | East Meadow Retail Center | Actual 2012 | 313,384 | 22,344 | 291,040 | 0 | 291,040 | N | MJM Designer Shoes (Burlington Coat Factory) | 29,589 | 85.8% | ||||||||||||||
24.03 | Patchogue Retail Center | Actual 2012 | 288,750 | 21,209 | 267,541 | 0 | 267,541 | N | Burlington Coat Factory | 55,000 | 100.0% | ||||||||||||||
24.04 | Seaford Retail Center | Actual 2012 | 549,345 | 251,632 | 297,713 | 0 | 297,713 | N | Seaford Cinema | 23,500 | 79.0% | ||||||||||||||
25 | Residence Inn Little Rock Downtown | NAV | NAV | NAV | NAV | NAV | NAV | N | |||||||||||||||||
26 | Courtyard Tampa Downtown | Actual 2012 | 4,900,184 | 3,327,480 | 1,572,704 | 0 | 1,572,704 | 120 | 84 | N | |||||||||||||||
27 | 1351 Harbor Parkway | Actual 2012 | 1,783,051 | 395,681 | 1,387,370 | 0 | 1,387,370 | N | Penumbra, Inc. | 97,980 | 100.0% | ||||||||||||||
28 | Casa Bandera Apartments | Actual 2012 | 2,197,388 | 1,122,474 | 1,074,914 | 0 | 1,074,914 | N | |||||||||||||||||
29 | City Sports Clubs - Sunnyvale | NAV | NAV | NAV | NAV | NAV | NAV | N | City Sports Clubs | 45,149 | 100.0% | ||||||||||||||
30 | Kohl’s - Simi Valley | Actual 2012 | 1,009,719 | 0 | 1,009,719 | 0 | 1,009,719 | N | Kohl’s | 88,003 | 100.0% | ||||||||||||||
31 | Breckenridge Apartments | Actual 2012 | 2,164,237 | 1,100,647 | 1,063,590 | 0 | 1,063,590 | N | |||||||||||||||||
32 | MacGregor Park | NAV | NAV | NAV | NAV | NAV | NAV | N | Rockwell Automation | 15,750 | 13.7% | ||||||||||||||
33 | Hampton Inn & Suites Knoxville | Actual 2012 | 3,121,360 | 1,748,000 | 1,373,360 | 0 | 1,373,360 | 116 | 80 | N | |||||||||||||||
34 | Springdale Plaza | Actual 2012 | 1,590,727 | 414,032 | 1,176,695 | 0 | 1,176,695 | N | Belk | 52,289 | 29.2% | ||||||||||||||
35 | Charleston Festival | NAV | NAV | NAV | NAV | NAV | NAV | N | Workforce Connections | 18,815 | 33.9% | ||||||||||||||
36 | Lakeview Village | Actual 2012 | 1,521,174 | 538,168 | 983,006 | 0 | 983,006 | N | Bashas’ Inc (Ground Lease) | 52,893 | 56.6% | ||||||||||||||
37 | StoreQuest Self Storage | Actual 2012 | 1,511,593 | 469,911 | 1,041,682 | 0 | 1,041,682 | N | |||||||||||||||||
38 | Medical Arts Apartments | NAV | NAV | NAV | NAV | NAV | NAV | N | |||||||||||||||||
39 | Crestline Manufactured Home Community | Actual 2012 | 932,569 | 285,946 | 646,623 | 0 | 646,623 | N | |||||||||||||||||
40 | Park Creek Manor | Actual 2012 | 2,544,882 | 1,627,645 | 917,237 | 0 | 917,237 | N | |||||||||||||||||
41 | Milwaukee Apartment Portfolio | Actual 2012 | 1,943,920 | 1,378,737 | 565,183 | 140,187 | 424,996 | N | |||||||||||||||||
41.01 | Riverwood Court/Rainbow Terrace | Actual 2012 | 1,003,651 | 753,010 | 250,641 | 79,452 | 171,189 | N | |||||||||||||||||
41.02 | Servite Village | Actual 2012 | 940,269 | 625,727 | 314,542 | 60,735 | 253,807 | N | |||||||||||||||||
42 | Staybridge Suites North Brunswick | Actual 2012 | 1,619,026 | 1,559,112 | 59,913 | 0 | 59,913 | 112 | 71 | N | |||||||||||||||
43 | 10611 Balls Ford Road | Actual 2011 | 914,661 | 365,389 | 549,272 | 0 | 549,272 | N | SEDNA Digital Solutions, LLC | 16,657 | 34.7% | ||||||||||||||
44 | Birchwood Landings | Actual 2012 | 1,242,719 | 675,514 | 567,205 | 0 | 567,205 | N | |||||||||||||||||
45 | FedEx Portfolio Oxford, AL & El Dorado, AR | NAV | NAV | NAV | NAV | NAV | NAV | N | FedEx | Various | Various | ||||||||||||||
45.01 | Oxford | NAV | NAV | NAV | NAV | NAV | NAV | N | FedEx | 72,023 | 100.0% | ||||||||||||||
45.02 | El Dorado | NAV | NAV | NAV | NAV | NAV | NAV | N | FedEx | 24,089 | 100.0% |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Third Most Recent Period | Third Most Recent Revenues ($) | Third Most Recent Expenses ($) | Third Most Recent NOI ($) | Third Most Recent Capital Expenditures | Third Most Recent NCF ($) | Third Most Recent Hotel ADR | Third Most Recent Hotel RevPAR | Master Lease (Y/N) | Largest Tenant Name | Largest Tenant Sq. Ft. | Largest Tenant % of NRA | ||||||||||||
46 | Planet Self Storage - Southampton | Actual 2012 | 914,167 | 454,319 | 459,847 | 3,300 | 456,547 | N | |||||||||||||||||
47 | Eden of Reynoldsburg | Actual 2012 | 1,344,636 | 756,342 | 588,294 | 0 | 588,294 | N | |||||||||||||||||
48 | Village Crossing | Actual 2012 | 523,922 | 106,908 | 417,014 | 0 | 417,014 | N | Berkshire Hathaway HomeServices Fox & Roach (“BHHS Fox & Roach”) | 12,597 | 43.8% | ||||||||||||||
49 | Fairfield Inn & Suites - Cincinnati | Actual 2012 | 1,563,613 | 1,209,488 | 354,125 | 46,908 | 307,217 | 83 | 45 | N | |||||||||||||||
50 | Holiday Inn Express Nicholasville | Actual 2013 | 1,286,281 | 959,943 | 326,338 | 0 | 326,338 | 90 | 50 | N | |||||||||||||||
51 | Chesapeake Mills | NAV | NAV | NAV | NAV | NAV | NAV | N | |||||||||||||||||
52 | Comfort Suites Chesapeake | Actual 2012 | 2,011,262 | 1,407,452 | 603,810 | 0 | 603,810 | 70 | 44 | N | |||||||||||||||
53 | Country Club Apartments | Actual 2012 | 1,480,454 | 715,594 | 764,860 | 0 | 764,860 | N | |||||||||||||||||
54 | Stor-n-Lock - Fort Collins | Actual 2012 | 923,430 | 291,837 | 631,592 | 0 | 631,592 | N | |||||||||||||||||
55 | Planet Self Storage - Newington | Actual 2012 | 661,875 | 253,402 | 408,472 | 0 | 408,472 | N | |||||||||||||||||
56 | Hampton Inn Magnolia | NAV | NAV | NAV | NAV | NAV | NAV | N | |||||||||||||||||
57 | Hampton Inn Peachtree | Actual 2012 | 1,322,333 | 851,250 | 471,084 | 0 | 471,084 | 86 | 59 | N | |||||||||||||||
58 | Orlando Industrial | Actual 2012 | 557,061 | 94,645 | 462,416 | 0 | 462,416 | N | Various | Various | Various | ||||||||||||||
58.01 | Hameco Warehouse | Actual 2012 | 390,481 | 65,376 | 325,106 | 0 | 325,106 | N | Just Toys | 23,800 | 26.7% | ||||||||||||||
58.02 | Nathan’s Warehouse | Actual 2012 | 166,580 | 29,270 | 137,310 | 0 | 137,310 | N | Funiture Liquidator | 15,000 | 37.5% | ||||||||||||||
59 | Security Public Storage - Santa Fe Springs | Actual 2012 | 821,986 | 392,696 | 429,291 | 0 | 429,291 | N | |||||||||||||||||
60 | Shops Of Village Green | Actual 2012 | 673,879 | 197,254 | 476,625 | 0 | 476,625 | N | PetSense | 4,800 | 12.0% | ||||||||||||||
61 | Neighborhood Self Storage | Actual 2012 | 598,042 | 311,481 | 286,561 | 0 | 286,561 | N | |||||||||||||||||
62 | Great Bridge Marketplace | Actual 2012 | 475,904 | 100,374 | 375,530 | 0 | 375,530 | N | Affinity Realty | 5,600 | 15.9% | ||||||||||||||
63 | Planet Self Storage - Washington | Actual 2012 | 592,863 | 252,084 | 340,779 | 0 | 340,779 | N | |||||||||||||||||
64 | Magdalene Center | Actual 2012 | 594,282 | 266,742 | 327,540 | -28,139 | 355,679 | N | Health Plan Intermediaries | 15,656 | 38.4% | ||||||||||||||
65 | Arctic Gardens | Actual 2012 | 704,241 | 394,460 | 309,781 | 0 | 309,781 | N | |||||||||||||||||
66 | Woodlands Green Center | Actual 2012 | 523,388 | 129,243 | 394,145 | 0 | 394,145 | N | Audio Express Texas | 4,675 | 16.7% | ||||||||||||||
67 | Mount Laurel Center | Actual 2012 | 500,555 | 169,555 | 331,000 | 0 | 331,000 | N | 7-Eleven | 4,140 | 13.7% | ||||||||||||||
68 | Planet Self Storage - Quakertown | Actual 2012 | 513,578 | 250,505 | 263,072 | 0 | 263,072 | N | |||||||||||||||||
69 | Koko Plaza | NAV | NAV | NAV | NAV | NAV | NAV | N | Art Underground | 4,659 | 13.6% | ||||||||||||||
70 | Eureka Village | Actual 2012 | 763,680 | 383,303 | 380,377 | 0 | 380,377 | N | |||||||||||||||||
71 | Watson & Taylor Self Storage | Actual 2012 | 498,802 | 238,780 | 260,022 | 0 | 260,022 | N | |||||||||||||||||
72 | Winbury Professional Center | Actual 2012 | 652,383 | 203,452 | 448,931 | 0 | 448,931 | N | Drs. Campbell and Vogley | 4,504 | 15.8% | ||||||||||||||
73 | Petrie Smithman Retail | Actual 2012 | 290,080 | 45,721 | 244,359 | 0 | 244,359 | N | The Plumbing Place | 16,783 | 67.6% | ||||||||||||||
74 | Southland Plaza | Actual 2012 | 624,238 | 203,806 | 420,432 | 0 | 420,432 | N | Dunham Sports | 18,214 | 25.1% | ||||||||||||||
75 | Cornerstone Crossing | Actual 2012 | 1,020,382 | 557,378 | 463,004 | 0 | 463,004 | N | |||||||||||||||||
76 | Planet Self Storage - South Boston | Actual 2012 | 504,446 | 256,375 | 248,070 | 13,850 | 234,220 | N | |||||||||||||||||
77 | Planet Self Storage - Brookfield | Actual 2012 | 522,622 | 249,932 | 272,690 | 0 | 272,690 | N | |||||||||||||||||
78 | Peoria Multifamily Portfolio | Actual 2012 | 627,795 | 285,125 | 342,670 | 0 | 342,670 | N | |||||||||||||||||
78.01 | Golfview Apartments | NAV | NAV | NAV | NAV | NAV | NAV | N | |||||||||||||||||
78.02 | Madison Bluff Apartments | NAV | NAV | NAV | NAV | NAV | NAV | N | |||||||||||||||||
78.03 | Parkview Townhomes | NAV | NAV | NAV | NAV | NAV | NAV | N | |||||||||||||||||
79 | EZ Stor - Mini Storage | Actual 2012 | 452,625 | 221,904 | 230,721 | 0 | 230,721 | N | |||||||||||||||||
80 | Jamul Shopping Village | Actual 2012 | 500,356 | 96,400 | 403,956 | 0 | 403,956 | N | True Value Hardware | 9,270 | 32.5% | ||||||||||||||
81 | Laurel Self Storage | Actual 2012 | 383,964 | 139,385 | 244,579 | 0 | 244,579 | N | |||||||||||||||||
82 | Vista De Palmas | NAV | NAV | NAV | NAV | NAV | NAV | N | |||||||||||||||||
83 | Coulter Forum | Actual 2012 | 387,882 | 104,813 | 283,069 | 0 | 283,069 | N | Texas Firehouse Bar & Grill | 6,600 | 19.5% | ||||||||||||||
84 | Out O’Space Storage | Actual 2012 | 291,354 | 142,655 | 148,699 | 2,388 | 146,311 | N | |||||||||||||||||
85 | Casa Loma Estates MHC | Actual 2012 | 424,407 | 169,211 | 255,196 | 0 | 255,196 | N | |||||||||||||||||
86 | Blue Star Storage & Business Park | Actual 2012 | 309,850 | 171,205 | 138,646 | 0 | 138,646 | N | |||||||||||||||||
87 | Lambertson Lakes | Actual 2012 | 345,082 | 116,711 | 228,371 | 0 | 228,371 | N | Egg and I | 3,600 | 26.7% | ||||||||||||||
88 | Tin Star Storage | Actual 2012 | 221,505 | 79,994 | 141,511 | 0 | 141,511 | N | |||||||||||||||||
89 | 330 E Main Street | Actual 2012 | 258,018 | 118,847 | 139,171 | 837 | 138,334 | N | BWN | 4,096 | 29.9% | ||||||||||||||
90 | Generations Plaza I & II | Actual 2012 | 287,187 | 111,029 | 176,158 | 0 | 176,158 | N | Me Time/ The Grotto | 3,307 | 19.2% | ||||||||||||||
91 | Central Self Storage-Harvey | NAV | NAV | NAV | NAV | NAV | NAV | N | |||||||||||||||||
92 | Appletree Apartments | Actual 2012 | 322,102 | 116,493 | 205,609 | 0 | 205,609 | N | |||||||||||||||||
93 | Shoppes at Town Square | Actual 2012 | 242,789 | 49,893 | 192,896 | 0 | 192,896 | N | Wing King Café | 3,000 | 27.5% | ||||||||||||||
94 | Cookson MHP | Actual 2012 | 291,704 | 115,123 | 176,581 | 0 | 176,581 | N | |||||||||||||||||
95 | Shady Bayou | Actual 2012 | 242,172 | 123,206 | 118,966 | 0 | 118,966 | N |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Largest Tenant Exp. Date | 2nd Largest Tenant 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 | ||||||||||
1 | Westfield Palm Desert | 7/13/2104 | Dick’s Sporting Goods | 46,718 | 8.2% | 1/31/2024 | Palm Dor Cinema | 32,457 | 5.7% | 6/30/2016 | ||||||||||
2 | WP Carey Self Storage Portfolio VI | |||||||||||||||||||
2.01 | Fibber McGee’s Closet | |||||||||||||||||||
2.02 | Rancho Pueblo Self Storage-Temecula | |||||||||||||||||||
2.03 | Extra Space Storage & Bay Colony RV Park | |||||||||||||||||||
2.04 | Valrico Self Storage | |||||||||||||||||||
2.05 | Safe and Sound Storage | |||||||||||||||||||
2.06 | Big Tex Self Storage-Humble | |||||||||||||||||||
2.07 | Central Storage | |||||||||||||||||||
2.08 | Storage XXtra | |||||||||||||||||||
2.09 | US 1 Self Storage-Sebastian | |||||||||||||||||||
3 | 312 Elm | 12/31/2022 | GSA-IRS | 49,006 | 12.9% | 7/31/2016 | USI Midwest | 29,661 | 7.8% | 12/31/2017 | ||||||||||
4 | Marriott Greensboro | |||||||||||||||||||
5 | Capital Penn Self Storage Portfolio | |||||||||||||||||||
5.01 | Capital Self Storage - Mechanicsburg | |||||||||||||||||||
5.02 | Capital Self Storage - Enola | |||||||||||||||||||
5.03 | Capital Self Storage - East York | |||||||||||||||||||
5.04 | Capital Self Storage - Middletown | |||||||||||||||||||
5.05 | Capital Self Storage - Harrisburg West | |||||||||||||||||||
5.06 | Capital Self Storage - Harrisburg North | |||||||||||||||||||
5.07 | Capital Self Storage - Hanover | |||||||||||||||||||
5.08 | Capital Self Storage - Dover | |||||||||||||||||||
5.09 | Capital Self Storage - West York | |||||||||||||||||||
6 | Albuquerque Plaza | 10/31/2022 | Rodey, Dickason, Sloan, Akin & Robb, PA | 46,029 | 12.9% | 6/30/2020 | Keleher & McLeod | 32,279 | 9.0% | 5/31/2017 | ||||||||||
7 | South Shore Place | 9/30/2028 | TGI Fridays | 8,200 | 18.1% | 8/31/2027 | Jared the Galleria of Jewelry -- Leased Fee | 6,064 | 13.4% | 1/31/2033 | ||||||||||
8 | Maxwell Hotel | |||||||||||||||||||
9 | 300 East Lombard | 4/30/2022 | Ameritox, Ltd | 25,259 | 11.2% | 4/30/2017 | First National of PA | 18,503 | 8.2% | 6/30/2021 | ||||||||||
10 | Amargosa Portfolio | Various | Various | Various | Various | Various | Various | Various | Various | Various | ||||||||||
10.01 | Burlington Coat Factory | 1/31/2024 | ||||||||||||||||||
10.02 | Southern Plaza | 1/31/2026 | Bok K. and Eun G. Park | 5,500 | 7.3% | 9/30/2018 | Payless Shoesource, Inc. | 3,389 | 4.5% | 8/31/2015 | ||||||||||
10.03 | Northgate Shopping Center | 12/31/2028 | The Arc of Benton County | 9,991 | 29.0% | 10/31/2018 | Campbells Cleaners, Inc. | 6,342 | 18.4% | Multiple Leases -- 3,192 square feet expiring 12/31/2016; 3,150 square feet expiring 5/31/2019 | ||||||||||
10.04 | Gold’s Gym | 6/30/2025 | ||||||||||||||||||
11 | Residence Inn Tampa Westshore Airport | |||||||||||||||||||
12 | Orbital ATK Office | 12/31/2024 | ||||||||||||||||||
13 | Depot Park | Multiple Leases -- 152,460 SF expiring 01/31/2020; 43,560 SF expiring 03/31/2020 | Big Bear Fireworks Inc. | 97,620 | 4.6% | 9/30/2015 | Excalibur | 87,120 | 4.1% | 8/31/2020 | ||||||||||
14 | Residence Inn Charlotte Southpark | |||||||||||||||||||
15 | 212 South Tryon | 19,668sf expiring in 9/30/2018; 9,802sf expiring in 2/28/2020 | Carlisle & Gallagher Consulting | 20,130 | 11.7% | 10/31/2021 | Montreat College | 14,692 | 8.5% | 7/31/2023 | ||||||||||
16 | Holiday Inn - Cherry Creek | |||||||||||||||||||
17 | 312 Plum | 11/30/2018 | Kao USA | 54,907 | 23.8% | 6/30/2023 | Burgess & Niple | 19,415 | 8.4% | 2/28/2019 | ||||||||||
18 | Maple Leaf Apartments | |||||||||||||||||||
19 | Boca Hamptons Plaza Portfolio | Various | Various | Various | Various | Various | Various | Various | Various | Various | ||||||||||
19.01 | Boca Hamptons Plaza | 9/30/2019 | Walgreens | 9,600 | 10.3% | 5/31/2017 | Chabad of Boca Raton, Inc. | 6,000 | 6.4% | 3/31/2016 | ||||||||||
19.02 | Queens Industrial | 7/31/2018 | Dicks Tires | 10,000 | 25.0% | 11/30/2018 | NY Tire Factory | 10,000 | 25.0% | 12/31/2016 | ||||||||||
19.03 | One Industrial Plaza | 8/31/2018 | Muller Shipping | 5,030 | 21.2% | 6/30/2017 | John T. Raia Custom Brokers | 3,500 | 14.7% | 12/31/2018 | ||||||||||
20 | Palms Plaza | 7/31/2023 | Florida SE, Inc. d/b/a Olive Garden | 12,000 | 16.5% | 5/22/2018 | Party City Corporation | 10,000 | 13.8% | 4/30/2023 | ||||||||||
21 | Eden at Watersedge | |||||||||||||||||||
22 | Plaza Mayor Shopping Center | 5/22/2021 | PNS Stores, Inc | 20,900 | 26.3% | 7/31/2016 | Payless Shoesource, Inc. | 2,911 | 3.7% | 6/30/2015 | ||||||||||
23 | Courtyard Fort Myers | |||||||||||||||||||
24 | Long Island Retail Portfolio | Various | Various | Various | Various | Various | Various | Various | Various | Various | ||||||||||
24.01 | North Babylon Retail center | 1/31/2018 | Staples | 19,067 | 31.3% | 7/31/2018 | Bargain City | 15,967 | 26.2% | 1/31/2020 | ||||||||||
24.02 | East Meadow Retail Center | 7/31/2019 | Panera Bread | 4,911 | 14.2% | 8/31/2020 | ||||||||||||||
24.03 | Patchogue Retail Center | 3/31/2020 | ||||||||||||||||||
24.04 | Seaford Retail Center | 5/31/2020 | JCM | 2,000 | 6.7% | 12/31/2019 | JNDS (Dance Studio) | 1,300 | 4.4% | 12/31/2016 | ||||||||||
25 | Residence Inn Little Rock Downtown | |||||||||||||||||||
26 | Courtyard Tampa Downtown | |||||||||||||||||||
27 | 1351 Harbor Parkway | 11/30/2029 | ||||||||||||||||||
28 | Casa Bandera Apartments | |||||||||||||||||||
29 | City Sports Clubs - Sunnyvale | 4/30/2030 | ||||||||||||||||||
30 | Kohl’s - Simi Valley | 1/31/2029 | ||||||||||||||||||
31 | Breckenridge Apartments | |||||||||||||||||||
32 | MacGregor Park | 4/30/2021 | Erie Indemnity Company | 8,894 | 7.8% | 12/31/2015 | Century Care Management | 7,436 | 6.5% | 3/31/2019 | ||||||||||
33 | Hampton Inn & Suites Knoxville | |||||||||||||||||||
34 | Springdale Plaza | 4/30/2020 | Burke’s Outlet | 19,800 | 11.0% | 1/31/2021 | Farmers Home Furniture | 18,888 | 10.5% | 3/31/2016 | ||||||||||
35 | Charleston Festival | 12/31/2018 | Denny’s | 5,520 | 9.9% | 9/3/2026 | Sweetea, Inc. | 3,900 | 7.0% | 2/1/2020 | ||||||||||
36 | Lakeview Village | 10/31/2028 | Dance Republic | 6,947 | 7.4% | 5/14/2016 | Bank of America (Ground Lease) | 4,413 | 4.7% | 11/14/2024 | ||||||||||
37 | StoreQuest Self Storage | |||||||||||||||||||
38 | Medical Arts Apartments | |||||||||||||||||||
39 | Crestline Manufactured Home Community | |||||||||||||||||||
40 | Park Creek Manor | |||||||||||||||||||
41 | Milwaukee Apartment Portfolio | |||||||||||||||||||
41.01 | Riverwood Court/Rainbow Terrace | |||||||||||||||||||
41.02 | Servite Village | |||||||||||||||||||
42 | Staybridge Suites North Brunswick | |||||||||||||||||||
43 | 10611 Balls Ford Road | 12/31/2018 | Lee & Mason Financial Services, Inc | 5,057 | 10.5% | 3/31/2018 | CWS Marketing Group | 4,329 | 9.0% | 5/31/2019 | ||||||||||
44 | Birchwood Landings | |||||||||||||||||||
45 | FedEx Portfolio Oxford, AL & El Dorado, AR | Various | ||||||||||||||||||
45.01 | Oxford | 06/01/2024 | ||||||||||||||||||
45.02 | El Dorado | 06/30/2024 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Largest Tenant Exp. Date | 2nd Largest Tenant 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 | ||||||||||
46 | Planet Self Storage - Southampton | |||||||||||||||||||
47 | Eden of Reynoldsburg | |||||||||||||||||||
48 | Village Crossing | 3/31/2021 | Albert Einstein Healthcare Network | 9,540 | 33.2% | 5/30/2018 | Ristorante Castello | 2,610 | 9.1% | 6/30/2020 | ||||||||||
49 | Fairfield Inn & Suites - Cincinnati | |||||||||||||||||||
50 | Holiday Inn Express Nicholasville | |||||||||||||||||||
51 | Chesapeake Mills | |||||||||||||||||||
52 | Comfort Suites Chesapeake | |||||||||||||||||||
53 | Country Club Apartments | |||||||||||||||||||
54 | Stor-n-Lock - Fort Collins | |||||||||||||||||||
55 | Planet Self Storage - Newington | |||||||||||||||||||
56 | Hampton Inn Magnolia | |||||||||||||||||||
57 | Hampton Inn Peachtree | |||||||||||||||||||
58 | Orlando Industrial | Various | Various | Various | Various | Various | Various | Various | Various | Various | ||||||||||
58.01 | Hameco Warehouse | 7/31/2016 | Grunau | 16,800 | 18.9% | 6/30/2019 | Pinook | 9,000 | 10.1% | 11/30/2016 | ||||||||||
58.02 | Nathan’s Warehouse | 7/31/2016 | Drew Thomas | 10,000 | 25.0% | 12/31/2015 | French Furniture | 10,000 | 25.0% | 11/30/2029 | ||||||||||
59 | Security Public Storage - Santa Fe Springs | |||||||||||||||||||
60 | Shops Of Village Green | 6/30/2019 | China Buffet | 4,508 | 11.3% | 10/31/2015 | Ricardo’s Mexican Restaurant | 4,100 | 10.3% | 2/28/2016 | ||||||||||
61 | Neighborhood Self Storage | |||||||||||||||||||
62 | Great Bridge Marketplace | 3/31/2024 | Aguila, Ltd | 4,800 | 13.6% | 1/31/2017 | Genesis Church | 4,800 | 13.6% | 11/1/2017 | ||||||||||
63 | Planet Self Storage - Washington | |||||||||||||||||||
64 | Magdalene Center | 6/30/2017 | Debartolo Holdings, LLC | 10,160 | 24.9% | 10/31/2019 | Vistra Communications | 3,212 | 7.9% | 12/31/2016 | ||||||||||
65 | Arctic Gardens | |||||||||||||||||||
66 | Woodlands Green Center | 5/31/2015 | Dosey Doe | 3,329 | 11.9% | 6/30/2018 | Woodlands Novelties Inc dba Cindie’s | 3,065 | 11.0% | 8/31/2016 | ||||||||||
67 | Mount Laurel Center | 2,940 SF 1/31/2019; 1,200 SF 10/31/2020 | Child’s Way To Play | 4,027 | 13.3% | 5/31/2017 | CSMG | 4,000 | 13.2% | 3/31/2015 | ||||||||||
68 | Planet Self Storage - Quakertown | |||||||||||||||||||
69 | Koko Plaza | 5/31/2017 | Dana V Music | 3,814 | 11.2% | 8/31/2017 | Voltage Ltd. | 2,827 | 8.3% | 6/30/2018 | ||||||||||
70 | Eureka Village | |||||||||||||||||||
71 | Watson & Taylor Self Storage | |||||||||||||||||||
72 | Winbury Professional Center | 1/31/2019 | Dr. Craig Minich | 2,617 | 9.2% | 2/28/2020 | Orthoworld | 2,574 | 9.0% | 7/1/2017 | ||||||||||
73 | Petrie Smithman Retail | 11/30/2022 | Florida Builder Appliances | 2,100 | 8.5% | 9/30/2018 | Location 3 Holdings, LLC | 2,050 | 8.3% | 10/31/2018 | ||||||||||
74 | Southland Plaza | 1/31/2016 | Joann Stores, Inc. | 12,103 | 16.7% | 1/31/2020 | Rite Aid of Michigan | 11,180 | 15.4% | 6/30/2021 | ||||||||||
75 | Cornerstone Crossing | |||||||||||||||||||
76 | Planet Self Storage - South Boston | |||||||||||||||||||
77 | Planet Self Storage - Brookfield | |||||||||||||||||||
78 | Peoria Multifamily Portfolio | |||||||||||||||||||
78.01 | Golfview Apartments | |||||||||||||||||||
78.02 | Madison Bluff Apartments | |||||||||||||||||||
78.03 | Parkview Townhomes | |||||||||||||||||||
79 | EZ Stor - Mini Storage | |||||||||||||||||||
80 | Jamul Shopping Village | 1/31/2020 | San Diego Academy | 4,050 | 14.2% | 7/31/2015 | General Store | 3,600 | 12.6% | 9/30/2018 | ||||||||||
81 | Laurel Self Storage | |||||||||||||||||||
82 | Vista De Palmas | |||||||||||||||||||
83 | Coulter Forum | 6/30/2017 | Public House Amarillo | 6,319 | 18.6% | 6/30/2019 | Stacy’s Uniforms | 4,800 | 14.2% | 1/31/2017 | ||||||||||
84 | Out O’Space Storage | |||||||||||||||||||
85 | Casa Loma Estates MHC | |||||||||||||||||||
86 | Blue Star Storage & Business Park | |||||||||||||||||||
87 | Lambertson Lakes | 11/30/2019 | Old Country Liquor | 3,315 | 24.6% | 9/30/2016 | UPS Store | 1,500 | 11.1% | 3/31/2025 | ||||||||||
88 | Tin Star Storage | |||||||||||||||||||
89 | 330 E Main Street | 1/31/2018 | Barrington Eye Care | 3,549 | 25.9% | 11/30/2024 | Dr. Rosanova-Kaper | 1,297 | 9.5% | 3/31/2016 | ||||||||||
90 | Generations Plaza I & II | 3/31/2016 | Meridian Cycles | 2,851 | 16.6% | 3/31/2017 | Flatbread Comm Oven | 2,750 | 16.0% | 10/31/2018 | ||||||||||
91 | Central Self Storage-Harvey | |||||||||||||||||||
92 | Appletree Apartments | |||||||||||||||||||
93 | Shoppes at Town Square | 1/31/2017 | State Farm | 2,000 | 18.3% | 2/29/2020 | Catawba River Dentistry | 1,951 | 17.9% | 5/20/2019 | ||||||||||
94 | Cookson MHP | |||||||||||||||||||
95 | Shady Bayou |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | 4th Largest Tenant Name | 4th Largest Tenant Sq. Ft. | 4th Largest Tenant % of NRA | 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) | ||||||||||||
1 | Westfield Palm Desert | Barnes & Noble | 24,868 | 4.3% | 6/30/2018 | World Gym | 22,009 | 3.8% | 1/31/2024 | 11/25/2014 | 1/20/2015 | |||||||||||||
2 | WP Carey Self Storage Portfolio VI | Various | Various | Various | ||||||||||||||||||||
2.01 | Fibber McGee’s Closet | 11/21/2014 | 12/3/2014 | 1/12/2015 | ||||||||||||||||||||
2.02 | Rancho Pueblo Self Storage-Temecula | 11/18/2014 | 11/20/2014 | |||||||||||||||||||||
2.03 | Extra Space Storage & Bay Colony RV Park | 10/15/2014 | 10/20/2014 | |||||||||||||||||||||
2.04 | Valrico Self Storage | 1/5/2015 | 1/7/2015 | |||||||||||||||||||||
2.05 | Safe and Sound Storage | 10/15/2014 | 10/15/2014 | 10/31/2014 | ||||||||||||||||||||
2.06 | Big Tex Self Storage-Humble | 11/26/2014 | 11/25/2014 | |||||||||||||||||||||
2.07 | Central Storage | 9/26/2014 | 10/1/2014 | |||||||||||||||||||||
2.08 | Storage XXtra | 10/16/2014 | 10/28/2014 | |||||||||||||||||||||
2.09 | US 1 Self Storage-Sebastian | 11/20/2014 | 12/1/2014 | |||||||||||||||||||||
3 | 312 Elm | GSA-Social Security | 24,600 | 6.5% | 7/29/2017 | Mitsui Sumitomo Marine | 23,708 | 6.2% | 7/31/2024 | 1/23/2015 | 12/17/2014 | |||||||||||||
4 | Marriott Greensboro | 10/21/2014 | 10/21/2014 | |||||||||||||||||||||
5 | Capital Penn Self Storage Portfolio | 12/30/2014 | Various | |||||||||||||||||||||
5.01 | Capital Self Storage - Mechanicsburg | 12/30/2014 | 12/30/2014 | |||||||||||||||||||||
5.02 | Capital Self Storage - Enola | 12/30/2014 | 12/30/2014 | |||||||||||||||||||||
5.03 | Capital Self Storage - East York | 12/30/2014 | 12/30/2014 | |||||||||||||||||||||
5.04 | Capital Self Storage - Middletown | 12/30/2014 | 12/30/2014 | |||||||||||||||||||||
5.05 | Capital Self Storage - Harrisburg West | 12/30/2014 | 12/30/2014 | |||||||||||||||||||||
5.06 | Capital Self Storage - Harrisburg North | 12/30/2014 | 12/29/2014 | |||||||||||||||||||||
5.07 | Capital Self Storage - Hanover | 12/30/2014 | 12/30/2014 | |||||||||||||||||||||
5.08 | Capital Self Storage - Dover | 12/30/2014 | 12/19/2014 | |||||||||||||||||||||
5.09 | Capital Self Storage - West York | 12/30/2014 | 12/29/2014 | |||||||||||||||||||||
6 | Albuquerque Plaza | Bank of Albuquerque | 20,909 | 5.8% | 12/31/2015 | Madison & Mroz, P.A. | 12,364 | 3.5% | 12/31/2016 | 12/5/2014 | 12/5/2014 | |||||||||||||
7 | South Shore Place | Jos. A. Bank | 4,098 | 9.0% | 1/31/2023 | Vitamin Shoppe | 3,176 | 7.0% | 10/31/2022 | 12/22/2014 | 12/22/2014 | |||||||||||||
8 | Maxwell Hotel | 12/11/2014 | 12/11/2014 | |||||||||||||||||||||
9 | 300 East Lombard | Offit Kurman, P.A. | 16,650 | 7.4% | 11/30/2020 | Schlachman, Belsky & Weiner | 11,067 | 4.9% | 4/30/2020 | 12/19/2014 | 12/19/2014 | |||||||||||||
10 | Amargosa Portfolio | Various | Various | Various | Various | Various | Various | Various | Various | 10/23/2014 | Various | Various | ||||||||||||
10.01 | Burlington Coat Factory | 10/23/2014 | 10/24/2014 | |||||||||||||||||||||
10.02 | Southern Plaza | 7th Avenue and Southern Dentistry PLLC | 1,250 | 1.7% | 8/30/2015 | Pizza Patron | 1,200 | 1.6% | 1/31/2015 | 10/23/2014 | 10/23/2014 | |||||||||||||
10.03 | Northgate Shopping Center | 10/23/2014 | 10/23/2014 | 1/14/2015 | ||||||||||||||||||||
10.04 | Gold’s Gym | 10/23/2014 | 10/23/2014 | |||||||||||||||||||||
11 | Residence Inn Tampa Westshore Airport | 10/1/2014 | 9/10/2014 | |||||||||||||||||||||
12 | Orbital ATK Office | 12/3/2014 | 12/4/2014 | |||||||||||||||||||||
13 | Depot Park | Ferguson Enerprises | 87,120 | 4.1% | 7/31/2020 | Airco Mechanical Inc. | 86,944 | 4.1% | 5/31/2027 | 7/3/2014 | 7/8/2014 | |||||||||||||
14 | Residence Inn Charlotte Southpark | 10/1/2014 | 9/10/2014 | |||||||||||||||||||||
15 | 212 South Tryon | Fifth Third Bank | 6,764 | 3.9% | 3/30/2022 | Rudisil, White & Kaplan | 6,322 | 3.7% | 2/28/2017 | 1/5/2015 | 1/2/2015 | |||||||||||||
16 | Holiday Inn - Cherry Creek | 11/6/2014 | 11/6/2014 | |||||||||||||||||||||
17 | 312 Plum | MCImetro Access Transmission | 17,205 | 7.5% | 5/31/2017 | Standard Insurance Co | 12,837 | 5.6% | 3/31/2020 | 1/23/2015 | 12/17/2014 | |||||||||||||
18 | Maple Leaf Apartments | 12/9/2014 | 10/20/2014 | |||||||||||||||||||||
19 | Boca Hamptons Plaza Portfolio | Various | Various | Various | Various | Various | Various | Various | Various | 10/30/2014 | 10/28/2014 | |||||||||||||
19.01 | Boca Hamptons Plaza | Wells Fargo Corp. | 3,900 | 4.2% | 5/31/2022 | Fonar Corp (dba Deerfield MRI) | 3,600 | 3.9% | 6/30/2016 | 10/30/2014 | 10/28/2014 | |||||||||||||
19.02 | Queens Industrial | Piya Enterprises | 5,000 | 12.5% | 3/31/2022 | Areo Construction | 5,000 | 12.5% | 11/30/2016 | 10/30/2014 | 10/28/2014 | |||||||||||||
19.03 | One Industrial Plaza | Lugguage Services & Logistics | 2,500 | 10.5% | 8/31/2015 | KM Distribution USA Corp | 1,500 | 6.3% | 8/31/2019 | 10/30/2014 | 10/28/2014 | |||||||||||||
20 | Palms Plaza | Lesley Hack, DVM | 5,147 | 7.1% | 1/31/2017 | JP Morgan Chase Bank, National Association | 4,028 | 5.5% | 12/31/2021 | 11/13/2014 | 12/1/2014 | |||||||||||||
21 | Eden at Watersedge | 10/3/2014 | 10/6/2014 | |||||||||||||||||||||
22 | Plaza Mayor Shopping Center | Katrina Minor & KDMINOR Corporation dba Postal Annex | 1,600 | 2.0% | 11/30/2023 | Sally Beauty Supply LLC | 1,600 | 2.0% | 12/31/2019 | 11/24/2014 | 11/24/2014 | |||||||||||||
23 | Courtyard Fort Myers | 10/1/2014 | 9/10/2014 | |||||||||||||||||||||
24 | Long Island Retail Portfolio | Various | Various | Various | Various | Various | Various | Various | Various | 10/21/2014 | Various | |||||||||||||
24.01 | North Babylon Retail center | Aboff Paint Store | 3,500 | 5.7% | 12/31/2017 | Saldin Physical Therapist | 2,000 | 3.3% | MTM | 10/21/2014 | 10/20/2014 | |||||||||||||
24.02 | East Meadow Retail Center | 10/21/2014 | 10/20/2014 | |||||||||||||||||||||
24.03 | Patchogue Retail Center | 10/21/2014 | 10/21/2014 | |||||||||||||||||||||
24.04 | Seaford Retail Center | Ralph’s Ices | 1,000 | 3.4% | 3/31/2018 | ACME | 975 | 3.3% | MTM | 10/21/2014 | 10/20/2014 | |||||||||||||
25 | Residence Inn Little Rock Downtown | 10/1/2014 | 11/24/2014 | |||||||||||||||||||||
26 | Courtyard Tampa Downtown | 10/1/2014 | 9/25/2014 | 10/6/2014 | ||||||||||||||||||||
27 | 1351 Harbor Parkway | 1/5/2015 | 1/5/2015 | |||||||||||||||||||||
28 | Casa Bandera Apartments | 11/5/2014 | 12/19/2014 | |||||||||||||||||||||
29 | City Sports Clubs - Sunnyvale | 12/30/2014 | 1/7/2015 | |||||||||||||||||||||
30 | Kohl’s - Simi Valley | 12/18/2014 | 12/18/2014 | |||||||||||||||||||||
31 | Breckenridge Apartments | 11/19/2014 | 11/19/2014 | |||||||||||||||||||||
32 | MacGregor Park | Hans E Scheil | 5,674 | 4.9% | 3/31/2018 | Banker’s Life | 5,282 | 4.6% | 3/31/2015 | 11/17/2014 | 11/17/2014 | |||||||||||||
33 | Hampton Inn & Suites Knoxville | 10/1/2014 | 9/9/2014 | |||||||||||||||||||||
34 | Springdale Plaza | Goodwill Industries | 18,870 | 10.5% | 3/31/2020 | Dollar Tree | 9,183 | 5.1% | 1/31/2016 | 12/2/2014 | 12/1/2014 | |||||||||||||
35 | Charleston Festival | Chipotle Mexican Grill, Inc. | 2,405 | 4.3% | 6/25/2022 | Tropical Smoothie Café | 2,210 | 4.0% | 11/30/2019 | 10/6/2014 | 10/6/2014 | |||||||||||||
36 | Lakeview Village | Crosswinds Animal Clinic | 3,510 | 3.8% | 11/30/20203 | Depalmas Karate | 2,610 | 2.8% | 3/31/2016 | 11/12/2014 | 11/11/2014 | |||||||||||||
37 | StoreQuest Self Storage | 10/15/2014 | 10/15/2014 | |||||||||||||||||||||
38 | Medical Arts Apartments | 1/11/2015 | 1/12/2015 | |||||||||||||||||||||
39 | Crestline Manufactured Home Community | 12/30/2014 | 12/30/2014 | |||||||||||||||||||||
40 | Park Creek Manor | 12/22/2014 | 12/22/2014 | |||||||||||||||||||||
41 | Milwaukee Apartment Portfolio | 10/21/2014 | Various | |||||||||||||||||||||
41.01 | Riverwood Court/Rainbow Terrace | 10/21/2014 | 10/21/2014 | |||||||||||||||||||||
41.02 | Servite Village | 10/21/2014 | 10/20/2014 | |||||||||||||||||||||
42 | Staybridge Suites North Brunswick | 12/1/2014 | 12/1/2014 | |||||||||||||||||||||
43 | 10611 Balls Ford Road | DH Hospitality Group, Inc | 4,051 | 8.4% | 4/30/2018 | New Dimensions, Inc | 3,742 | 7.8% | 3/31/2018 | 8/18/2014 | 8/18/2014 | |||||||||||||
44 | Birchwood Landings | 12/29/2014 | 12/24/2014 | |||||||||||||||||||||
45 | FedEx Portfolio Oxford, AL & El Dorado, AR | 11/20/2014 | Various | |||||||||||||||||||||
45.01 | Oxford | 11/20/2014 | 11/20/2014 | |||||||||||||||||||||
45.02 | El Dorado | 11/20/2014 | 11/21/2014 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | 4th Largest Tenant Name | 4th Largest Tenant Sq. Ft. | 4th Largest Tenant % of NRA | 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) | ||||||||||||
46 | Planet Self Storage - Southampton | 12/10/2014 | 12/10/2014 | |||||||||||||||||||||
47 | Eden of Reynoldsburg | 12/11/2014 | 12/11/2014 | |||||||||||||||||||||
48 | Village Crossing | Peter Rosenman, DDS | 1,960 | 6.8% | 7/30/2017 | 8/28/2014 | 9/2/2014 | |||||||||||||||||
49 | Fairfield Inn & Suites - Cincinnati | 12/8/2014 | 12/8/2014 | |||||||||||||||||||||
50 | Holiday Inn Express Nicholasville | 01/05/2015 | 01/05/2015 | |||||||||||||||||||||
51 | Chesapeake Mills | 11/13/2014 | 11/12/2014 | |||||||||||||||||||||
52 | Comfort Suites Chesapeake | 12/1/2014 | 12/4/2014 | |||||||||||||||||||||
53 | Country Club Apartments | 10/16/2014 | 10/15/2014 | |||||||||||||||||||||
54 | Stor-n-Lock - Fort Collins | 12/26/2014 | 12/26/2014 | |||||||||||||||||||||
55 | Planet Self Storage - Newington | 1/5/2015 | 1/6/2015 | |||||||||||||||||||||
56 | Hampton Inn Magnolia | 1/7/2015 | 1/7/2015 | |||||||||||||||||||||
57 | Hampton Inn Peachtree | 12/30/2014 | 12/30/2014 | |||||||||||||||||||||
58 | Orlando Industrial | Various | Various | Various | Various | Various | Various | Various | Various | 11/26/2014 | Various | |||||||||||||
58.01 | Hameco Warehouse | Jose Rivera | 8,800 | 9.9% | 11/30/2015 | North America | 6,500 | 7.3% | 10/31/2015 | 11/26/2014 | 11/26/2014 | |||||||||||||
58.02 | Nathan’s Warehouse | RDL Wine | 2,500 | 6.3% | 6/30/2017 | RPG | 2,500 | 6.3% | 12/31/2015 | 11/26/2014 | 11/24/2014 | |||||||||||||
59 | Security Public Storage - Santa Fe Springs | 11/6/2014 | 12/18/2014 | |||||||||||||||||||||
60 | Shops Of Village Green | Liquor World | 3,300 | 8.3% | 12/31/2016 | Sun Tan City | 2,805 | 7.0% | 9/30/2017 | 12/8/2014 | 12/8/2014 | |||||||||||||
61 | Neighborhood Self Storage | 12/18/2014 | 12/18/2014 | |||||||||||||||||||||
62 | Great Bridge Marketplace | Off The Hook Seafood Mkt | 3,200 | 9.1% | 10/1/2017 | Jgao, LLC | 3,200 | 9.1% | 4/30/2023 | 12/22/2014 | 12/23/2014 | |||||||||||||
63 | Planet Self Storage - Washington | 12/9/2014 | 12/10/2014 | |||||||||||||||||||||
64 | Magdalene Center | Appleone Employment | 2,114 | 5.2% | 8/31/2017 | Sequoia Financial Group | 1,731 | 4.3% | 11/30/2015 | 12/5/2014 | 12/5/2014 | |||||||||||||
65 | Arctic Gardens | 12/30/2014 | 12/22/2014 | |||||||||||||||||||||
66 | Woodlands Green Center | Up N Smoke | 2,711 | 9.7% | MTM | State Farm Insurance | 2,635 | 9.4% | 12/31/2016 | 11/20/2014 | 11/20/2014 | |||||||||||||
67 | Mount Laurel Center | M&M Physical Therapy | 2,500 | 8.2% | 8/30/2015 | Matsuya Sushi Restaurant | 1,620 | 5.3% | 12/31/2020 | 12/18/2014 | 12/19/2014 | |||||||||||||
68 | Planet Self Storage - Quakertown | 12/9/2014 | 12/10/2014 | |||||||||||||||||||||
69 | Koko Plaza | LaFuma | 2,613 | 7.6% | 12/31/2017 | The Fuzzy Antler | 2,261 | 6.6% | 12/31/2015 | 12/17/2014 | 12/17/2014 | |||||||||||||
70 | Eureka Village | 12/8/2014 | 12/8/2014 | |||||||||||||||||||||
71 | Watson & Taylor Self Storage | 11/14/2014 | 11/14/2014 | |||||||||||||||||||||
72 | Winbury Professional Center | Drs. Brown and Parish | 2,072 | 7.3% | 7/31/2022 | Jim Pokorny | 2,036 | 7.1% | 1/31/2015 | 10/10/2014 | 10/8/2014 | |||||||||||||
73 | Petrie Smithman Retail | Enterprise Leasing Co. of Florida | 1,820 | 7.3% | 12/31/2015 | Shower Doors of Sarasota | 1,260 | 5.1% | 12/31/2015 | 12/10/2014 | 12/10/2014 | |||||||||||||
74 | Southland Plaza | Dolgencorp, Inc. | 10,000 | 13.8% | 7/31/2020 | China Wong, Inc. | 6,500 | 9.0% | MTM | 11/9/2014 | 12/10/2014 | |||||||||||||
75 | Cornerstone Crossing | 12/11/2014 | 12/11/2014 | |||||||||||||||||||||
76 | Planet Self Storage - South Boston | 12/10/2014 | 12/9/2014 | |||||||||||||||||||||
77 | Planet Self Storage - Brookfield | 12/10/2014 | 12/10/2014 | |||||||||||||||||||||
78 | Peoria Multifamily Portfolio | 12/29/2014 | Various | |||||||||||||||||||||
78.01 | Golfview Apartments | 12/29/2014 | 12/29/2014 | |||||||||||||||||||||
78.02 | Madison Bluff Apartments | 12/29/2014 | 12/29/2014 | |||||||||||||||||||||
78.03 | Parkview Townhomes | 12/29/2014 | 12/30/2014 | |||||||||||||||||||||
79 | EZ Stor - Mini Storage | 12/26/2014 | 12/26/2014 | |||||||||||||||||||||
80 | Jamul Shopping Village | Jamul Food | 3,360 | 11.8% | 8/31/2016 | Habaneros | 2,800 | 9.8% | 7/31/2019 | 12/23/2014 | 12/23/2014 | |||||||||||||
81 | Laurel Self Storage | 11/25/2014 | 11/25/2014 | |||||||||||||||||||||
82 | Vista De Palmas | 11/26/2014 | 11/26/2014 | |||||||||||||||||||||
83 | Coulter Forum | Deluxe Nail | 3,600 | 10.6% | 2/28/2020 | Red Wing Show Store | 3,000 | 8.8% | 12/31/2018 | 12/19/2014 | 12/23/2014 | |||||||||||||
84 | Out O’Space Storage | 1/5/2015 | 1/5/2015 | |||||||||||||||||||||
85 | Casa Loma Estates MHC | 12/12/2014 | 12/15/2014 | |||||||||||||||||||||
86 | Blue Star Storage & Business Park | 12/16/2014 | 12/17/2014 | |||||||||||||||||||||
87 | Lambertson Lakes | Guardian Angel Vet Care | 1,500 | 11.1% | 12/31/2024 | Classy Nails | 1,175 | 8.7% | 8/31/2019 | 11/26/2014 | 11/26/2014 | |||||||||||||
88 | Tin Star Storage | 1/16/2015 | 1/14/2015 | |||||||||||||||||||||
89 | 330 E Main Street | James Garret | 837 | 6.1% | 11/30/2015 | Susan Poplar | 592 | 4.3% | 7/31/2015 | 1/7/2015 | 1/19/2015 | |||||||||||||
90 | Generations Plaza I & II | United Hospice | 2,464 | 14.3% | 6/30/2015 | Chapman Properties | 1,365 | 7.9% | 3/31/2019 | 12/2/2014 | 12/12/2014 | |||||||||||||
91 | Central Self Storage-Harvey | 12/23/2014 | 12/23/2014 | |||||||||||||||||||||
92 | Appletree Apartments | 12/31/2014 | 12/30/2014 | |||||||||||||||||||||
93 | Shoppes at Town Square | Advance America | 1,000 | 9.2% | 12/31/2015 | Pro Nails Salon | 1,000 | 9.2% | 7/31/2017 | 1/6/2015 | 1/6/2015 | |||||||||||||
94 | Cookson MHP | 12/8/2014 | 12/8/2014 | |||||||||||||||||||||
95 | Shady Bayou | 12/5/2014 | 11/26/2014 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Seismic Report Date | Seismic PML % | 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) | |||||||||||||
1 | Westfield Palm Desert | 11/25/2014 | 13.0% | N | Y | Refinance | 0 | 0 | Springing | 0 | |||||||||||||||
2 | WP Carey Self Storage Portfolio VI | Various | Various | N | Y | Acquisition | 0 | 0 | Springing | 0 | |||||||||||||||
2.01 | Fibber McGee’s Closet | N | Y | ||||||||||||||||||||||
2.02 | Rancho Pueblo Self Storage-Temecula | 11/20/2014 | 12.0% | N | Y | ||||||||||||||||||||
2.03 | Extra Space Storage & Bay Colony RV Park | N | Y | ||||||||||||||||||||||
2.04 | Valrico Self Storage | N | Y | ||||||||||||||||||||||
2.05 | Safe and Sound Storage | N | Y | ||||||||||||||||||||||
2.06 | Big Tex Self Storage-Humble | N | Y | ||||||||||||||||||||||
2.07 | Central Storage | N | Y | ||||||||||||||||||||||
2.08 | Storage XXtra | N | Y | ||||||||||||||||||||||
2.09 | US 1 Self Storage-Sebastian | N | Y | ||||||||||||||||||||||
3 | 312 Elm | N | Y | Acquisition | 0 | 421,472 | 140,491 | Cash | 0 | ||||||||||||||||
4 | Marriott Greensboro | N | Y | Refinance | 0 | 26,603 | 25,336 | Cash | 32,728 | ||||||||||||||||
5 | Capital Penn Self Storage Portfolio | N | Y | Acquisition | 80,275 | 356,590 | 42,451 | Cash | 47,023 | ||||||||||||||||
5.01 | Capital Self Storage - Mechanicsburg | N | Y | ||||||||||||||||||||||
5.02 | Capital Self Storage - Enola | N | Y | ||||||||||||||||||||||
5.03 | Capital Self Storage - East York | N | Y | ||||||||||||||||||||||
5.04 | Capital Self Storage - Middletown | N | Y | ||||||||||||||||||||||
5.05 | Capital Self Storage - Harrisburg West | N | Y | ||||||||||||||||||||||
5.06 | Capital Self Storage - Harrisburg North | N | Y | ||||||||||||||||||||||
5.07 | Capital Self Storage - Hanover | N | Y | ||||||||||||||||||||||
5.08 | Capital Self Storage - Dover | N | Y | ||||||||||||||||||||||
5.09 | Capital Self Storage - West York | N | Y | ||||||||||||||||||||||
6 | Albuquerque Plaza | N | Y | Refinance | 0 | 189,240 | 47,310 | Cash | 22,470 | ||||||||||||||||
7 | South Shore Place | N | Y | Acquisition | 0 | 48,907 | 47,358 | Cash | 0 | ||||||||||||||||
8 | Maxwell Hotel | 12/11/2014 | 7.0% | N | Y | Refinance | 0 | 0 | 0 | 0 | |||||||||||||||
9 | 300 East Lombard | N | Y | Acquisition | 0 | 238,078 | 47,615 | Cash | 0 | ||||||||||||||||
10 | Amargosa Portfolio | Various | Various | N | Y | Acquisition | 0 | 73,109 | 29,677 | Cash | 0 | ||||||||||||||
10.01 | Burlington Coat Factory | 10/22/2014 | 14.0% | N | Y | ||||||||||||||||||||
10.02 | Southern Plaza | N | Y | ||||||||||||||||||||||
10.03 | Northgate Shopping Center | 10/22/2014 | 9.0% | N | Y | ||||||||||||||||||||
10.04 | Gold’s Gym | N | Y | ||||||||||||||||||||||
11 | Residence Inn Tampa Westshore Airport | N | Y | Acquisition | 0 | 40,929 | 20,465 | Cash | 0 | ||||||||||||||||
12 | Orbital ATK Office | 12/5/2014 | 14.0% | N | Y | Refinance | 0 | 86,250 | 17,250 | Cash | 34,115 | ||||||||||||||
13 | Depot Park | 6/30/2014 | 13.0% | N | Y | Refinance | 0 | 31,132 | 31,132 | Cash | 148,294 | ||||||||||||||
14 | Residence Inn Charlotte Southpark | N | Y | Acquisition | 0 | 49,020 | 12,256 | Cash | 0 | ||||||||||||||||
15 | 212 South Tryon | N | Y | Acquisition | 0 | 51,374 | 17,125 | Cash | 0 | ||||||||||||||||
16 | Holiday Inn - Cherry Creek | N | Y | Refinance | 41,750 | 157,539 | 19,692 | Cash | 0 | ||||||||||||||||
17 | 312 Plum | N | Y | Acquisition | 0 | 180,552 | 60,184 | Cash | 0 | ||||||||||||||||
18 | Maple Leaf Apartments | N | Y | Refinance | 346,125 | 310,744 | 49,324 | Cash | 149,222 | ||||||||||||||||
19 | Boca Hamptons Plaza Portfolio | N | Y | Refinance | 61,875 | 335,001 | 55,833 | Cash | 129,276 | ||||||||||||||||
19.01 | Boca Hamptons Plaza | N | Y | ||||||||||||||||||||||
19.02 | Queens Industrial | N | Y | ||||||||||||||||||||||
19.03 | One Industrial Plaza | N | Y | ||||||||||||||||||||||
20 | Palms Plaza | N | Y | Refinance | 251,213 | 55,085 | 27,542 | Cash | 0 | ||||||||||||||||
21 | Eden at Watersedge | 10/21/2014 | 7.0% | N | Y | Refinance | 589,586 | 86,770 | 10,846 | Cash | 104,976 | ||||||||||||||
22 | Plaza Mayor Shopping Center | 11/26/2014 | 14.0% | N | Y | Refinance | 0 | 39,698 | 10,688 | Cash | 1,561 | ||||||||||||||
23 | Courtyard Fort Myers | N | Y | Acquisition | 0 | 17,196 | 8,600 | Cash | 0 | ||||||||||||||||
24 | Long Island Retail Portfolio | N | Y | Refinance | 47,469 | 105,792 | 35,264 | Cash | 0 | ||||||||||||||||
24.01 | North Babylon Retail center | N | Y | ||||||||||||||||||||||
24.02 | East Meadow Retail Center | N | Y | ||||||||||||||||||||||
24.03 | Patchogue Retail Center | N | Y | ||||||||||||||||||||||
24.04 | Seaford Retail Center | N | Y | ||||||||||||||||||||||
25 | Residence Inn Little Rock Downtown | N | Y | Acquisition | 0 | 99,180 | 11,767 | Cash | 0 | ||||||||||||||||
26 | Courtyard Tampa Downtown | N | Y | Acquisition | 0 | 37,317 | 18,658 | Cash | 0 | ||||||||||||||||
27 | 1351 Harbor Parkway | 1/5/2015 | 15.0% | N | Y | Refinance | 0 | 30,300 | 15,150 | Cash | 0 | ||||||||||||||
28 | Casa Bandera Apartments | N | Y | Refinance | 0 | 46,240 | 11,560 | Cash | 18,924 | ||||||||||||||||
29 | City Sports Clubs - Sunnyvale | 12/30/2014 | 10.0% | N | Y | Refinance | 0 | 5,436 | 5,436 | Cash | 0 | ||||||||||||||
30 | Kohl’s - Simi Valley | 12/18/2014 | 17.0% | N | Y | Acquisition | 0 | 0 | Springing | 0 | |||||||||||||||
31 | Breckenridge Apartments | N | Y | Refinance | 0 | 42,375 | 8,475 | Cash | 86,427 | ||||||||||||||||
32 | MacGregor Park | N | Y | Refinance | 0 | 11,598 | 11,598 | Cash | 0 | ||||||||||||||||
33 | Hampton Inn & Suites Knoxville | N | Y | Acquisition | 0 | 77,022 | 7,386 | Cash | 0 | ||||||||||||||||
34 | Springdale Plaza | N | Y | Acquisition | 283,535 | 35,518 | 16,913 | Cash | 28,700 | ||||||||||||||||
35 | Charleston Festival | N | Y | Acquisition | 0 | 9,786 | 4,893 | Cash | 2,734 | ||||||||||||||||
36 | Lakeview Village | N | Y | Refinance | 38,318 | 38,011 | 6,335 | Cash | 0 | ||||||||||||||||
37 | StoreQuest Self Storage | N | Y | Acquisition | 93,375 | 87,824 | 14,637 | Cash | 0 | ||||||||||||||||
38 | Medical Arts Apartments | N | Y | Refinance | 0 | 2,917 | 2,917 | Cash | 10,894 | ||||||||||||||||
39 | Crestline Manufactured Home Community | N | Y | Refinance | 43,125 | 8,244 | 2,061 | Cash | 0 | ||||||||||||||||
40 | Park Creek Manor | N | Y | Refinance | 36,313 | 33,601 | 16,001 | Cash | 40,984 | ||||||||||||||||
41 | Milwaukee Apartment Portfolio | N | Y | Acquisition | 30,688 | 27,861 | 27,861 | Cash | 5,620 | ||||||||||||||||
41.01 | Riverwood Court/Rainbow Terrace | N | Y | ||||||||||||||||||||||
41.02 | Servite Village | N | Y | ||||||||||||||||||||||
42 | Staybridge Suites North Brunswick | N | Y | Refinance | 625 | 39,412 | 13,137 | Cash | 48,871 | ||||||||||||||||
43 | 10611 Balls Ford Road | N | Y | Refinance | 0 | 17,058 | 8,529 | Cash | 20,045 | ||||||||||||||||
44 | Birchwood Landings | N | Y | Refinance | 0 | 0 | Springing | 0 | |||||||||||||||||
45 | FedEx Portfolio Oxford, AL & El Dorado, AR | N | Y | Acquisition | 0 | 2,457 | 491 | Cash | 7,845 | ||||||||||||||||
45.01 | Oxford | N | Y | ||||||||||||||||||||||
45.02 | El Dorado | N | Y |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Seismic Report Date | Seismic PML % | 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) | |||||||||||||
46 | Planet Self Storage - Southampton | N | Y | Refinance | 0 | 10,537 | 10,537 | Cash | 3,233 | ||||||||||||||||
47 | Eden of Reynoldsburg | N | Y | Refinance | 76,016 | 60,618 | 15,155 | Cash | 26,879 | ||||||||||||||||
48 | Village Crossing | N | Y | Refinance | 0 | 11,247 | 5,356 | Cash | 2,687 | ||||||||||||||||
49 | Fairfield Inn & Suites - Cincinnati | N | Y | Acquisition | 0 | 15,500 | 5,167 | Cash | 15,512 | ||||||||||||||||
50 | Holiday Inn Express Nicholasville | N | Y | Refinance | 0 | 26,300 | 5,260 | Cash | 15,821 | ||||||||||||||||
51 | Chesapeake Mills | N | Y | Acquisition | 107,000 | 137,500 | 21,825 | Cash | 13,676 | ||||||||||||||||
52 | Comfort Suites Chesapeake | N | Y | Refinance | 0 | 8,643 | 5,207 | Cash | 0 | ||||||||||||||||
53 | Country Club Apartments | N | Y | Refinance | 145,839 | 0 | 9,028 | Cash | 39,175 | ||||||||||||||||
54 | Stor-n-Lock - Fort Collins | N | Y | Refinance | 0 | 29,632 | 7,408 | Cash | 1,832 | ||||||||||||||||
55 | Planet Self Storage - Newington | N | Y | Refinance | 0 | 10,008 | 5,004 | Cash | 2,710 | ||||||||||||||||
56 | Hampton Inn Magnolia | N | Y | Refinance | 0 | 10,889 | 1,815 | Cash | 16,880 | ||||||||||||||||
57 | Hampton Inn Peachtree | N | Y | Refinance | 1,875 | 17,355 | 3,471 | Cash | 17,501 | ||||||||||||||||
58 | Orlando Industrial | N | Y | Refinance | 1,250 | 0 | 3,611 | Cash | 39,356 | ||||||||||||||||
58.01 | Hameco Warehouse | N | Y | ||||||||||||||||||||||
58.02 | Nathan’s Warehouse | N | Y | ||||||||||||||||||||||
59 | Security Public Storage - Santa Fe Springs | 11/6/2014 | 13.0% | N | Y | Refinance | 0 | 44,615 | 8,923 | Cash | 11,879 | ||||||||||||||
60 | Shops Of Village Green | N | Y | Acquisition | 0 | 10,474 | 5,237 | Cash | 2,592 | ||||||||||||||||
61 | Neighborhood Self Storage | N | Y | Refinance | 6,736 | 41,225 | 6,871 | Cash | 3,606 | ||||||||||||||||
62 | Great Bridge Marketplace | N | Y | Refinance | 0 | 10,636 | 3,545 | Cash | 4,225 | ||||||||||||||||
63 | Planet Self Storage - Washington | N | Y | Refinance | 0 | 6,690 | 6,690 | Cash | 2,094 | ||||||||||||||||
64 | Magdalene Center | N | Y | Acquisition | 0 | 12,704 | 4,235 | Cash | 10,016 | ||||||||||||||||
65 | Arctic Gardens | 12/30/2014 | 9.0% | N | Y | Refinance | 0 | 51,345 | 5,705 | Cash | 17,793 | ||||||||||||||
66 | Woodlands Green Center | N | Y | Acquisition | 0 | 16,483 | 5,233 | Cash | 5,513 | ||||||||||||||||
67 | Mount Laurel Center | N | Y | Refinance | 0 | 19,070 | 9,535 | Cash | 1,112 | ||||||||||||||||
68 | Planet Self Storage - Quakertown | N | Y | Refinance | 0 | 4,932 | 4,932 | Cash | 1,982 | ||||||||||||||||
69 | Koko Plaza | N | Y | Refinance | 0 | 35,120 | 8,780 | Cash | 0 | ||||||||||||||||
70 | Eureka Village | N | Y | Refinance | 0 | 16,892 | 8,446 | Cash | 41,710 | ||||||||||||||||
71 | Watson & Taylor Self Storage | N | Y | Acquisition | 0 | 0 | 6,217 | Cash | 0 | ||||||||||||||||
72 | Winbury Professional Center | N | Y | Refinance | 27,059 | 48,846 | 6,978 | Cash | 10,840 | ||||||||||||||||
73 | Petrie Smithman Retail | N | Y | Refinance | 14,688 | 0 | 2,422 | Cash | 3,684 | ||||||||||||||||
74 | Southland Plaza | N | Y | Refinance | 24,058 | 24,785 | 8,262 | Cash | 4,432 | ||||||||||||||||
75 | Cornerstone Crossing | N | Y | Refinance | 88,875 | 11,397 | 2,849 | Cash | 22,051 | ||||||||||||||||
76 | Planet Self Storage - South Boston | N | Y | Refinance | 0 | 6,254 | 6,254 | Cash | 1,598 | ||||||||||||||||
77 | Planet Self Storage - Brookfield | N | Y | Refinance | 0 | 8,250 | 4,125 | Cash | 2,064 | ||||||||||||||||
78 | Peoria Multifamily Portfolio | N | Y | Refinance | 64,532 | 42,892 | 6,127 | Cash | 4,199 | ||||||||||||||||
78.01 | Golfview Apartments | N | Y | ||||||||||||||||||||||
78.02 | Madison Bluff Apartments | N | Y | ||||||||||||||||||||||
78.03 | Parkview Townhomes | N | Y | ||||||||||||||||||||||
79 | EZ Stor - Mini Storage | N | Y | Refinance | 0 | 18,905 | 3,781 | Cash | 1,500 | ||||||||||||||||
80 | Jamul Shopping Village | 12/23/2014 | 5.0% | N | Y | Refinance | 97,435 | 2,305 | 2,305 | Cash | 6,297 | ||||||||||||||
81 | Laurel Self Storage | N | Y | Acquisition | 0 | 31,246 | 5,952 | Cash | 4,768 | ||||||||||||||||
82 | Vista De Palmas | N | Y | Refinance | 23,069 | 6,880 | 3,276 | Cash | 19,250 | ||||||||||||||||
83 | Coulter Forum | N | Y | Refinance | 0 | 13,343 | 4,448 | Cash | 9,938 | ||||||||||||||||
84 | Out O’Space Storage | N | Y | Refinance | 2,813 | 8,039 | 2,010 | Cash | 3,186 | ||||||||||||||||
85 | Casa Loma Estates MHC | N | Y | Refinance | 0 | 12,417 | 2,483 | Cash | 12,565 | ||||||||||||||||
86 | Blue Star Storage & Business Park | N | Y | Refinance | 0 | 10,294 | 3,431 | Cash | 4,718 | ||||||||||||||||
87 | Lambertson Lakes | N | Y | Refinance | 10,500 | 3,987 | 3,987 | Cash | 1,135 | ||||||||||||||||
88 | Tin Star Storage | N | Y | Refinance | 0 | 6,981 | 1,745 | Cash | 1,841 | ||||||||||||||||
89 | 330 E Main Street | N | Y | Refinance | 0 | 12,913 | 2,152 | Cash | 2,341 | ||||||||||||||||
90 | Generations Plaza I & II | N | Y | Acquisition | 0 | 10,268 | 2,517 | Cash | 1,383 | ||||||||||||||||
91 | Central Self Storage-Harvey | N | Y | Refinance | 0 | 4,638 | 1,546 | Cash | 26,890 | ||||||||||||||||
92 | Appletree Apartments | 12/30/2014 | 3.0% | N | Y | Refinance | 9,448 | 16,798 | 4,199 | Cash | 8,836 | ||||||||||||||
93 | Shoppes at Town Square | N | Y | Refinance | 0 | 9,108 | 2,277 | Cash | 2,508 | ||||||||||||||||
94 | Cookson MHP | N | Y | Refinance | 0 | 6,792 | 3,396 | Cash | 1,596 | ||||||||||||||||
95 | Shady Bayou | N | Y | Acquisition | 0 | 2,675 | 1,337 | Cash | 1,318 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Monthly Insurance Escrow ($) | Insurance Escrow - Cash or LoC | Insurance Escrow - LoC Counterparty | Upfront Replacement Reserve ($) | 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 ($) | TI/LC Escrow - Cash or LoC | |||||||||||||
1 | Westfield Palm Desert | Springing | 0 | Springing | 310,923 | 0 | Springing | 462,941 | ||||||||||||||||||
2 | WP Carey Self Storage Portfolio VI | Springing | 0 | Springing | 0 | 0 | 0 | 0 | ||||||||||||||||||
2.01 | Fibber McGee’s Closet | |||||||||||||||||||||||||
2.02 | Rancho Pueblo Self Storage-Temecula | |||||||||||||||||||||||||
2.03 | Extra Space Storage & Bay Colony RV Park | |||||||||||||||||||||||||
2.04 | Valrico Self Storage | |||||||||||||||||||||||||
2.05 | Safe and Sound Storage | |||||||||||||||||||||||||
2.06 | Big Tex Self Storage-Humble | |||||||||||||||||||||||||
2.07 | Central Storage | |||||||||||||||||||||||||
2.08 | Storage XXtra | |||||||||||||||||||||||||
2.09 | US 1 Self Storage-Sebastian | |||||||||||||||||||||||||
3 | 312 Elm | Springing | 0 | 12,646 | 0 | Cash | 0 | 31,615 | 758,760 | Cash | ||||||||||||||||
4 | Marriott Greensboro | 7,792 | Cash | 0 | 38,919 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
5 | Capital Penn Self Storage Portfolio | 4,478 | Cash | 0 | 7,406 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
5.01 | Capital Self Storage - Mechanicsburg | |||||||||||||||||||||||||
5.02 | Capital Self Storage - Enola | |||||||||||||||||||||||||
5.03 | Capital Self Storage - East York | |||||||||||||||||||||||||
5.04 | Capital Self Storage - Middletown | |||||||||||||||||||||||||
5.05 | Capital Self Storage - Harrisburg West | |||||||||||||||||||||||||
5.06 | Capital Self Storage - Harrisburg North | |||||||||||||||||||||||||
5.07 | Capital Self Storage - Hanover | |||||||||||||||||||||||||
5.08 | Capital Self Storage - Dover | |||||||||||||||||||||||||
5.09 | Capital Self Storage - West York | |||||||||||||||||||||||||
6 | Albuquerque Plaza | 7,490 | Cash | 0 | 7,462 | 268,647 | Cash | 66,000 | 36,715 | 1,321,743 | Cash | |||||||||||||||
7 | South Shore Place | Springing | 0 | 757 | 0 | Cash | 0 | 9,460 | 275,000 | Cash | ||||||||||||||||
8 | Maxwell Hotel | 0 | 23,350 | 23,350 | 1,370,000 | Cash | 0 | 0 | 0 | |||||||||||||||||
9 | 300 East Lombard | Springing | 0 | 3,759 | 0 | Cash | 902,886 | 33,823; Springing | 1,420,000 | Cash | ||||||||||||||||
10 | Amargosa Portfolio | Springing | 0 | 2,824 | 0 | Cash | 0 | 12,500 | 0 | Cash | ||||||||||||||||
10.01 | Burlington Coat Factory | |||||||||||||||||||||||||
10.02 | Southern Plaza | |||||||||||||||||||||||||
10.03 | Northgate Shopping Center | |||||||||||||||||||||||||
10.04 | Gold’s Gym | |||||||||||||||||||||||||
11 | Residence Inn Tampa Westshore Airport | Springing | 0 | 21,279 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||||
12 | Orbital ATK Office | 2,708 | Cash | 0 | 1,503 | 0 | Cash | 0 | 4,007 | 0 | Cash | |||||||||||||||
13 | Depot Park | 18,537 | Cash | 17,610 | 17,610 | 900,000 | Cash | 0 | Springing | 0 | ||||||||||||||||
14 | Residence Inn Charlotte Southpark | Springing | 0 | 18,076 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||||
15 | 212 South Tryon | Springing | 0 | 3,304 | 0 | Cash | 15,000 | 14,385 | 517,863 | Cash | ||||||||||||||||
16 | Holiday Inn - Cherry Creek | Springing | 895,000 | 29,946 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||||
17 | 312 Plum | Springing | 0 | 6,914 | 0 | Cash | 0 | 19,203 | 461,024 | Cash | ||||||||||||||||
18 | Maple Leaf Apartments | 14,212 | Cash | 0 | 7,854 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
19 | Boca Hamptons Plaza Portfolio | 13,680 | Cash | 450,000 | 2,199 | 0 | Cash | 350,000 | 15,308 | 350,000 | Cash | |||||||||||||||
19.01 | Boca Hamptons Plaza | |||||||||||||||||||||||||
19.02 | Queens Industrial | |||||||||||||||||||||||||
19.03 | One Industrial Plaza | |||||||||||||||||||||||||
20 | Palms Plaza | Springing | 0 | 1,151 | 0 | Cash | 131,858 | 5,750 | 150,000 | Cash | ||||||||||||||||
21 | Eden at Watersedge | 26,244 | Cash | 20,890 | 20,890 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
22 | Plaza Mayor Shopping Center | 1,561 | Cash | 0 | 1,326 | 45,000 | Cash | 0 | 5,000; Springing | 175,000 | Cash | |||||||||||||||
23 | Courtyard Fort Myers | Springing | 0 | 16,085 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||||
24 | Long Island Retail Portfolio | Springing | 0 | Springing | 0 | 0 | 6,006 | 216,208 | Cash | |||||||||||||||||
24.01 | North Babylon Retail center | |||||||||||||||||||||||||
24.02 | East Meadow Retail Center | |||||||||||||||||||||||||
24.03 | Patchogue Retail Center | |||||||||||||||||||||||||
24.04 | Seaford Retail Center | |||||||||||||||||||||||||
25 | Residence Inn Little Rock Downtown | Springing | 0 | 13,728 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||||
26 | Courtyard Tampa Downtown | Springing | 0 | 17,629 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||||
27 | 1351 Harbor Parkway | Springing | 0 | 1,633; Springing | 39,192 | Cash | 0 | Springing | 0 | |||||||||||||||||
28 | Casa Bandera Apartments | 9,462 | Cash | 422,244 | 5,800 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
29 | City Sports Clubs - Sunnyvale | Springing | 0 | 750; Springing | 18,000 | Cash | 0 | 0 | 0 | |||||||||||||||||
30 | Kohl’s - Simi Valley | Springing | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
31 | Breckenridge Apartments | 9,603 | Cash | 0 | 5,313 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
32 | MacGregor Park | Springing | 0 | 2,390 | 86,040 | Cash | 0 | 11,947 | 573,456 | Cash | ||||||||||||||||
33 | Hampton Inn & Suites Knoxville | Springing | 0 | 9,536 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||||
34 | Springdale Plaza | 2,733 | Cash | 233,474 | 2,988 | 0 | Cash | 55,132 | 7,658 | 0 | Cash | |||||||||||||||
35 | Charleston Festival | 911 | Cash | 690 | 690 | 0 | Cash | 400,000 | 6,750 | $400,000 decrease to $220,000 if Workforce renews its lease for at least 5 years for min of 18,815 sqft, all tenant improvement fully completed and began to pay full rent. | Cash | |||||||||||||||
36 | Lakeview Village | Springing | 480 | 480 | 0 | Cash | 6,000 | 6,000; Springing | 150,000 | Cash | ||||||||||||||||
37 | StoreQuest Self Storage | Springing | 0 | 452 | 16,275 | Cash | 0 | 0 | 0 | |||||||||||||||||
38 | Medical Arts Apartments | 849 | Cash | 0 | 1,511 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
39 | Crestline Manufactured Home Community | Springing | 0 | 842 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||||
40 | Park Creek Manor | 9,758 | Cash | 0 | 6,843 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
41 | Milwaukee Apartment Portfolio | 5,620 | Cash | 5,861 | 5,861 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
41.01 | Riverwood Court/Rainbow Terrace | |||||||||||||||||||||||||
41.02 | Servite Village | |||||||||||||||||||||||||
42 | Staybridge Suites North Brunswick | 5,430 | Cash | 1,968 | 625 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
43 | 10611 Balls Ford Road | 2,004 | Cash | 0 | 800 | 30,000 | Cash | 0 | 6,002 | 200,000 | Cash | |||||||||||||||
44 | Birchwood Landings | Springing | 110,400 | 4,600 | 110,400 | Cash | 0 | 0 | 0 | |||||||||||||||||
45 | FedEx Portfolio Oxford, AL & El Dorado, AR | 3,923 | Cash | 0 | 1,201 | 0 | Cash | 0 | Springing | 0 | ||||||||||||||||
45.01 | Oxford | |||||||||||||||||||||||||
45.02 | El Dorado |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Monthly Insurance Escrow ($) | 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 ($) | TI/LC Reserve Cap ($) | TI/LC Escrow - Cash or LoC | |||||||||||||
46 | Planet Self Storage - Southampton | 1,078 | Cash | 636 | 636 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
47 | Eden of Reynoldsburg | 3,840 | Cash | 4,820 | 4,820 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
48 | Village Crossing | 1,280 | Cash | 0 | 479 | 0 | Cash | 0 | 2,396 | 0 | Cash | |||||||||||||||
49 | Fairfield Inn & Suites - Cincinnati | 1,231 | Cash | 0 | Greater of 1/12 of 4% of Gross Income from Operations or the aggregate amount, if any, required under the mangagement agreement and franchise agreement | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
50 | Holiday Inn Express Nicholasville | 1,758 | Cash | 0 | 5,697; Springing | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
51 | Chesapeake Mills | 6,512 | Cash | 50,000 | 7,323 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
52 | Comfort Suites Chesapeake | Springing | 0 | 5,774 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||||
53 | Country Club Apartments | 12,437 | Cash | 0 | 5,766 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
54 | Stor-n-Lock - Fort Collins | 916 | Cash | 0 | 806 | 29,025 | Cash | 0 | 0 | 0 | ||||||||||||||||
55 | Planet Self Storage - Newington | 903 | Cash | 1,115 | 1,115 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
56 | Hampton Inn Magnolia | 1,876 | Cash | 2,797 | 2,797 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
57 | Hampton Inn Peachtree | 1,458 | Cash | 5,298 | 5,298 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
58 | Orlando Industrial | 3,407 | Cash | 0 | 1,628 | 0 | Cash | 75,000 | 3,798 | 75,000 | Cash | |||||||||||||||
58.01 | Hameco Warehouse | |||||||||||||||||||||||||
58.02 | Nathan’s Warehouse | |||||||||||||||||||||||||
59 | Security Public Storage - Santa Fe Springs | 990 | Cash | 0 | 1,208 | 40,000 | Cash | 0 | 0 | 0 | ||||||||||||||||
60 | Shops Of Village Green | 1,296 | Cash | 0 | 732 | 0 | Cash | 25,000 | 2,496 | 100,000 | Cash | |||||||||||||||
61 | Neighborhood Self Storage | 902 | Cash | 1,040 | 1,040 | 40,000 | Cash | 0 | 0 | 0 | ||||||||||||||||
62 | Great Bridge Marketplace | 704 | Cash | 440 | 440 | 0 | Cash | 2,890 | 2,890 | 0 | Cash | |||||||||||||||
63 | Planet Self Storage - Washington | 698 | Cash | 793 | 793 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
64 | Magdalene Center | 1,002 | Cash | 0 | 577 | 0 | Cash | 200,000 | 3,394 | 200,000 | Cash | |||||||||||||||
65 | Arctic Gardens | 2,965 | Cash | 1,470 | 1,470 | 60,000 | Cash | 0 | 0 | 0 | ||||||||||||||||
66 | Woodlands Green Center | 583 | Cash | 35,000 | 396 | 56,000 | Cash | 65,000 | 2,043 | 85,000 | Cash | |||||||||||||||
67 | Mount Laurel Center | 1,112 | Cash | 379 | 379 | 0 | Cash | 1,389 | 1,389 | 115,000 | Cash | |||||||||||||||
68 | Planet Self Storage - Quakertown | 661 | Cash | 793 | 793 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
69 | Koko Plaza | Springing | 0 | 570 | 0 | Cash | 50,000 | 2,762 | 50,000 | Cash | ||||||||||||||||
70 | Eureka Village | 3,476 | Cash | 0 | 2,483 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
71 | Watson & Taylor Self Storage | Springing | 0 | 726 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||||
72 | Winbury Professional Center | 985 | Cash | 740 | 740 | 0 | Cash | 55,400 | 5,400 | 250,000 | Cash | |||||||||||||||
73 | Petrie Smithman Retail | 1,754 | Cash | 0 | 517 | 0 | Cash | 0 | 1,778 | 0 | Cash | |||||||||||||||
74 | Southland Plaza | 1,108 | Cash | 2,783 | 2,783 | 0 | Cash | 300,000 | 3,751 | 315,084 | Cash | |||||||||||||||
75 | Cornerstone Crossing | 3,150 | Cash | 3,670 | 3,670 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
76 | Planet Self Storage - South Boston | 533 | Cash | 326 | 326 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
77 | Planet Self Storage - Brookfield | 688 | Cash | 774 | 774 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
78 | Peoria Multifamily Portfolio | 2,099 | Cash | 2,667 | 2,667 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
78.01 | Golfview Apartments | |||||||||||||||||||||||||
78.02 | Madison Bluff Apartments | |||||||||||||||||||||||||
78.03 | Parkview Townhomes | |||||||||||||||||||||||||
79 | EZ Stor - Mini Storage | 500 | Cash | 0 | 884 | 31,821 | Cash | 0 | 0 | 0 | ||||||||||||||||
80 | Jamul Shopping Village | 1,260 | Cash | 0 | Springing | 0 | 50,000 | 1,320 | 50,000 | Cash | ||||||||||||||||
81 | Laurel Self Storage | 505 | Cash | 0 | 433 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
82 | Vista De Palmas | 2,292 | Cash | 0 | 2,400 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
83 | Coulter Forum | 1,656 | Cash | 420 | 420 | 0 | Cash | 2,000 | 2,000 | 75,000 | Cash | |||||||||||||||
84 | Out O’Space Storage | 1,062 | Cash | 694 | 694 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
85 | Casa Loma Estates MHC | 1,047 | Cash | 550 | 550 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
86 | Blue Star Storage & Business Park | 2,359 | Cash | 529 | 529 | 31,755 | Cash | 700 | 700 | 40,000 | Cash | |||||||||||||||
87 | Lambertson Lakes | 378 | Cash | 550 | 550 | 0 | Cash | 786 | 786 | 0 | Cash | |||||||||||||||
88 | Tin Star Storage | 614 | Cash | 543 | 543 | 32,550 | Cash | 0 | 0 | 0 | ||||||||||||||||
89 | 330 E Main Street | 468 | Cash | 228 | 228 | 0 | Cash | 1,181 | 1,181 | 75,000 | Cash | |||||||||||||||
90 | Generations Plaza I & II | 346 | Cash | 0 | Springing | 0 | 0 | Springing | 0 | |||||||||||||||||
91 | Central Self Storage-Harvey | 2,689 | Cash | 0 | 718 | 17,240 | Cash | 0 | 0 | 0 | ||||||||||||||||
92 | Appletree Apartments | 982 | Cash | 1,150 | 1,150 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
93 | Shoppes at Town Square | 209 | Cash | 0 | 182 | 6,500 | Cash | 0 | 932 | 50,000 | Cash | |||||||||||||||
94 | Cookson MHP | 399 | Cash | 379 | 379 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
95 | Shady Bayou | 659 | Cash | 354 | 354 | 0 | Cash | 0 | 0 | 0 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | 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 ($) | Other Escrow I Escrow - Cash or LoC | Other Escrow I - LoC Counterparty | |||||||||||||
1 | Westfield Palm Desert | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
2 | WP Carey Self Storage Portfolio VI | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
2.01 | Fibber McGee’s Closet | ||||||||||||||||||||||||
2.02 | Rancho Pueblo Self Storage-Temecula | ||||||||||||||||||||||||
2.03 | Extra Space Storage & Bay Colony RV Park | ||||||||||||||||||||||||
2.04 | Valrico Self Storage | ||||||||||||||||||||||||
2.05 | Safe and Sound Storage | ||||||||||||||||||||||||
2.06 | Big Tex Self Storage-Humble | ||||||||||||||||||||||||
2.07 | Central Storage | ||||||||||||||||||||||||
2.08 | Storage XXtra | ||||||||||||||||||||||||
2.09 | US 1 Self Storage-Sebastian | ||||||||||||||||||||||||
3 | 312 Elm | 0 | 0 | Gannett Tenant Refurbishment Allowance | 758,721 | Springing | 0 | Cash | |||||||||||||||||
4 | Marriott Greensboro | 0 | 0 | Renovation Funds | 0 | Springing | 0 | ||||||||||||||||||
5 | Capital Penn Self Storage Portfolio | 0 | 0 | Free Rent Reserve Funds | 5,400 | 0 | 0 | Cash | |||||||||||||||||
5.01 | Capital Self Storage - Mechanicsburg | ||||||||||||||||||||||||
5.02 | Capital Self Storage - Enola | ||||||||||||||||||||||||
5.03 | Capital Self Storage - East York | ||||||||||||||||||||||||
5.04 | Capital Self Storage - Middletown | ||||||||||||||||||||||||
5.05 | Capital Self Storage - Harrisburg West | ||||||||||||||||||||||||
5.06 | Capital Self Storage - Harrisburg North | ||||||||||||||||||||||||
5.07 | Capital Self Storage - Hanover | ||||||||||||||||||||||||
5.08 | Capital Self Storage - Dover | ||||||||||||||||||||||||
5.09 | Capital Self Storage - West York | ||||||||||||||||||||||||
6 | Albuquerque Plaza | 0 | 0 | Tenant Specific TILC Reserve | 403,379 | 0 | 0 | Cash | |||||||||||||||||
7 | South Shore Place | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
8 | Maxwell Hotel | 0 | 0 | Seasonality Reserve | 300,000 | 37,500 | 300,000 | Cash | |||||||||||||||||
9 | 300 East Lombard | 0 | 0 | Rent Concession Reserve | 438,196 | 14,987 | 0 | Cash | |||||||||||||||||
10 | Amargosa Portfolio | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
10.01 | Burlington Coat Factory | ||||||||||||||||||||||||
10.02 | Southern Plaza | ||||||||||||||||||||||||
10.03 | Northgate Shopping Center | ||||||||||||||||||||||||
10.04 | Gold’s Gym | ||||||||||||||||||||||||
11 | Residence Inn Tampa Westshore Airport | 0 | 0 | PIP Reserve | 2,836,000 | Springing | 0 | Cash | |||||||||||||||||
12 | Orbital ATK Office | 0 | 0 | Critical Tenant TI/LC Funds | 0 | Springing | 0 | ||||||||||||||||||
13 | Depot Park | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
14 | Residence Inn Charlotte Southpark | 0 | 0 | PIP Reserve | 907,000 | Springing | 0 | Cash | |||||||||||||||||
15 | 212 South Tryon | 0 | 0 | Rent Abatement Escrow | 48,019 | 0 | 0 | Cash | |||||||||||||||||
16 | Holiday Inn - Cherry Creek | 0 | 0 | Seasonality Reserve | 130,000 | 18,570 | 130,000 | Cash | |||||||||||||||||
17 | 312 Plum | 0 | 0 | Rent Abatement Escrow | 12,885 | 0 | 0 | Cash | |||||||||||||||||
18 | Maple Leaf Apartments | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
19 | Boca Hamptons Plaza Portfolio | 0 | 0 | Dunkin Donuts Reserve | 54,400 | 0 | 0 | Cash | |||||||||||||||||
19.01 | Boca Hamptons Plaza | ||||||||||||||||||||||||
19.02 | Queens Industrial | ||||||||||||||||||||||||
19.03 | One Industrial Plaza | ||||||||||||||||||||||||
20 | Palms Plaza | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
21 | Eden at Watersedge | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
22 | Plaza Mayor Shopping Center | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
23 | Courtyard Fort Myers | 0 | 0 | PIP Reserve | 2,099,000 | Springing | 0 | Cash | |||||||||||||||||
24 | Long Island Retail Portfolio | 0 | 0 | North Babylon Renovation Funds; North Babylon Parking Area and Roof Repair Funds | 605,000 | 0 | 0 | Cash | |||||||||||||||||
24.01 | North Babylon Retail center | ||||||||||||||||||||||||
24.02 | East Meadow Retail Center | ||||||||||||||||||||||||
24.03 | Patchogue Retail Center | ||||||||||||||||||||||||
24.04 | Seaford Retail Center | ||||||||||||||||||||||||
25 | Residence Inn Little Rock Downtown | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
26 | Courtyard Tampa Downtown | 0 | 0 | PIP Reserve | 410,000 | Springing | 0 | Cash | |||||||||||||||||
27 | 1351 Harbor Parkway | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
28 | Casa Bandera Apartments | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
29 | City Sports Clubs - Sunnyvale | 0 | 0 | Tenant Specific TILC Reserve | 64,893 | 0 | 0 | Cash | |||||||||||||||||
30 | Kohl’s - Simi Valley | 0 | 0 | Critical Tenant Bankruptcy Funds | 0 | Springing | 800,000 | ||||||||||||||||||
31 | Breckenridge Apartments | 0 | 0 | Property Insurance Deductible Reserve | 75,000 | 0 | 0 | Cash | |||||||||||||||||
32 | MacGregor Park | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
33 | Hampton Inn & Suites Knoxville | 0 | 0 | PIP Reserve | 74,000 | Springing | 0 | Cash | |||||||||||||||||
34 | Springdale Plaza | 0 | 0 | Rent Abatement Reserve | 14,887 | 0 | 0 | Cash | |||||||||||||||||
35 | Charleston Festival | 0 | 0 | Blick Holdback | 800,000 | 0 | 0 | Cash | |||||||||||||||||
36 | Lakeview Village | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
37 | StoreQuest Self Storage | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
38 | Medical Arts Apartments | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
39 | Crestline Manufactured Home Community | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
40 | Park Creek Manor | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
41 | Milwaukee Apartment Portfolio | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
41.01 | Riverwood Court/Rainbow Terrace | ||||||||||||||||||||||||
41.02 | Servite Village | ||||||||||||||||||||||||
42 | Staybridge Suites North Brunswick | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
43 | 10611 Balls Ford Road | 0 | 0 | SEDNA Shortfall | 0 | Springing | 0 | ||||||||||||||||||
44 | Birchwood Landings | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
45 | FedEx Portfolio Oxford, AL & El Dorado, AR | 0 | 0 | Anchor Tenant Reserve | 0 | Springing | 0 | ||||||||||||||||||
45.01 | Oxford | ||||||||||||||||||||||||
45.02 | El Dorado |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | 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) ($) | Other Escrow I Cap ($) | Other Escrow I Escrow - Cash or LoC | Other Escrow I - LoC Counterparty | |||||||||||||
46 | Planet Self Storage - Southampton | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
47 | Eden of Reynoldsburg | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
48 | Village Crossing | 0 | 0 | Einstein Tenant Reserve Funds | 150,000 | 0 | 0 | Cash | |||||||||||||||||
49 | Fairfield Inn & Suites - Cincinnati | 0 | 0 | PIP Reserve Funds | 50,000 | 0 | 0 | Cash | |||||||||||||||||
50 | Holiday Inn Express Nicholasville | 0 | 0 | Seasonality Reserve | 30,000 | 5,000 | 65,000 | Cash | |||||||||||||||||
51 | Chesapeake Mills | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
52 | Comfort Suites Chesapeake | 0 | 0 | Seasonality Reserve | 0 | Springing | 0 | ||||||||||||||||||
53 | Country Club Apartments | 0 | 0 | Down Unit Reserve | 184,000 | 0 | 0 | Cash | |||||||||||||||||
54 | Stor-n-Lock - Fort Collins | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
55 | Planet Self Storage - Newington | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
56 | Hampton Inn Magnolia | 0 | 0 | Delivery Reserve | 50,000 | 0 | 0 | Cash | |||||||||||||||||
57 | Hampton Inn Peachtree | 0 | 0 | Renovation Reserve | 200,000 | 0 | 0 | Cash | |||||||||||||||||
58 | Orlando Industrial | 0 | 0 | Critical Tenant TI/LC Funds | 0 | Springing | 0 | ||||||||||||||||||
58.01 | Hameco Warehouse | ||||||||||||||||||||||||
58.02 | Nathan’s Warehouse | ||||||||||||||||||||||||
59 | Security Public Storage - Santa Fe Springs | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
60 | Shops Of Village Green | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
61 | Neighborhood Self Storage | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
62 | Great Bridge Marketplace | 0 | 0 | Litigation Reserve | 50,000 | 0 | 0 | Cash | |||||||||||||||||
63 | Planet Self Storage - Washington | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
64 | Magdalene Center | 0 | 0 | Critical Tenant TI/LC Funds | 0 | Springing | 0 | ||||||||||||||||||
65 | Arctic Gardens | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
66 | Woodlands Green Center | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
67 | Mount Laurel Center | 0 | 0 | 9 Rounds Boxing Rent Reserve | 4,200 | 0 | 0 | Cash | |||||||||||||||||
68 | Planet Self Storage - Quakertown | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
69 | Koko Plaza | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
70 | Eureka Village | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
71 | Watson & Taylor Self Storage | 0 | 0 | Performance Reserve | 350,000 | 0 | 0 | LoC | First Citizens Bank & Trust Company | ||||||||||||||||
72 | Winbury Professional Center | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
73 | Petrie Smithman Retail | 0 | 0 | Critical Tenant TI/LC Funds | 0 | Springing | 0 | ||||||||||||||||||
74 | Southland Plaza | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
75 | Cornerstone Crossing | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
76 | Planet Self Storage - South Boston | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
77 | Planet Self Storage - Brookfield | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
78 | Peoria Multifamily Portfolio | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
78.01 | Golfview Apartments | ||||||||||||||||||||||||
78.02 | Madison Bluff Apartments | ||||||||||||||||||||||||
78.03 | Parkview Townhomes | ||||||||||||||||||||||||
79 | EZ Stor - Mini Storage | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
80 | Jamul Shopping Village | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
81 | Laurel Self Storage | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
82 | Vista De Palmas | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
83 | Coulter Forum | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
84 | Out O’Space Storage | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
85 | Casa Loma Estates MHC | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
86 | Blue Star Storage & Business Park | 0 | 0 | Office Lease Reserve | 100,000 | 0 | 0 | Cash | |||||||||||||||||
87 | Lambertson Lakes | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
88 | Tin Star Storage | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
89 | 330 E Main Street | 0 | 0 | Dr. Rosanova-Kaper TI/LC Deposit | 50,000 | 0 | 0 | Cash | |||||||||||||||||
90 | Generations Plaza I & II | 0 | 0 | Additional Collateral Reserve | 50,000 | 0 | 0 | Cash | |||||||||||||||||
91 | Central Self Storage-Harvey | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
92 | Appletree Apartments | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
93 | Shoppes at Town Square | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
94 | Cookson MHP | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
95 | Shady Bayou | 0 | 0 | Capital Improvement Reserve | 10,000 | 0 | 0 | Cash |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | 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 | Ground Lease Initial Expiration Date | ||||||||||
1 | Westfield Palm Desert | 0 | 0 | 0 | Fee | |||||||||||||||
2 | WP Carey Self Storage Portfolio VI | 0 | 0 | 0 | Fee | |||||||||||||||
2.01 | Fibber McGee’s Closet | Fee | ||||||||||||||||||
2.02 | Rancho Pueblo Self Storage-Temecula | Fee | ||||||||||||||||||
2.03 | Extra Space Storage & Bay Colony RV Park | Fee | ||||||||||||||||||
2.04 | Valrico Self Storage | Fee | ||||||||||||||||||
2.05 | Safe and Sound Storage | Fee | ||||||||||||||||||
2.06 | Big Tex Self Storage-Humble | Fee | ||||||||||||||||||
2.07 | Central Storage | Fee | ||||||||||||||||||
2.08 | Storage XXtra | Fee | ||||||||||||||||||
2.09 | US 1 Self Storage-Sebastian | Fee | ||||||||||||||||||
3 | 312 Elm | 0 | 0 | 0 | Fee | |||||||||||||||
4 | Marriott Greensboro | 0 | 0 | 0 | Fee | |||||||||||||||
5 | Capital Penn Self Storage Portfolio | 0 | 0 | 0 | Fee | |||||||||||||||
5.01 | Capital Self Storage - Mechanicsburg | Fee | ||||||||||||||||||
5.02 | Capital Self Storage - Enola | Fee | ||||||||||||||||||
5.03 | Capital Self Storage - East York | Fee | ||||||||||||||||||
5.04 | Capital Self Storage - Middletown | Fee | ||||||||||||||||||
5.05 | Capital Self Storage - Harrisburg West | Fee | ||||||||||||||||||
5.06 | Capital Self Storage - Harrisburg North | Fee | ||||||||||||||||||
5.07 | Capital Self Storage - Hanover | Fee | ||||||||||||||||||
5.08 | Capital Self Storage - Dover | Fee | ||||||||||||||||||
5.09 | Capital Self Storage - West York | Fee | ||||||||||||||||||
6 | Albuquerque Plaza | Ground Rent / Tax Lien Reserve | Ground Rent - $9,042 | Springing | 0 | Cash | Fee & Leasehold | 11/30/2051 | ||||||||||||
7 | South Shore Place | 0 | 0 | 0 | Fee | |||||||||||||||
8 | Maxwell Hotel | 0 | 0 | 0 | Fee | |||||||||||||||
9 | 300 East Lombard | 0 | 0 | 0 | Fee | |||||||||||||||
10 | Amargosa Portfolio | 0 | 0 | 0 | Fee | |||||||||||||||
10.01 | Burlington Coat Factory | Fee | ||||||||||||||||||
10.02 | Southern Plaza | Fee | ||||||||||||||||||
10.03 | Northgate Shopping Center | Fee | ||||||||||||||||||
10.04 | Gold’s Gym | Fee | ||||||||||||||||||
11 | Residence Inn Tampa Westshore Airport | 0 | 0 | 0 | Fee | |||||||||||||||
12 | Orbital ATK Office | 0 | 0 | 0 | Fee | |||||||||||||||
13 | Depot Park | 0 | 0 | 0 | Fee | |||||||||||||||
14 | Residence Inn Charlotte Southpark | 0 | 0 | 0 | Fee | |||||||||||||||
15 | 212 South Tryon | 0 | 0 | 0 | Fee | |||||||||||||||
16 | Holiday Inn - Cherry Creek | PIP Reserve | 0 | Springing | 0 | Fee | ||||||||||||||
17 | 312 Plum | Property Reserves Escrow Fund | 0 | Springing | 0 | Fee | ||||||||||||||
18 | Maple Leaf Apartments | 0 | 0 | 0 | Fee | |||||||||||||||
19 | Boca Hamptons Plaza Portfolio | 0 | 0 | 0 | Fee | |||||||||||||||
19.01 | Boca Hamptons Plaza | Fee | ||||||||||||||||||
19.02 | Queens Industrial | Fee | ||||||||||||||||||
19.03 | One Industrial Plaza | Fee | ||||||||||||||||||
20 | Palms Plaza | 0 | 0 | 0 | Fee | |||||||||||||||
21 | Eden at Watersedge | 0 | 0 | 0 | Fee | |||||||||||||||
22 | Plaza Mayor Shopping Center | 0 | 0 | 0 | Fee | |||||||||||||||
23 | Courtyard Fort Myers | 0 | 0 | 0 | Fee | |||||||||||||||
24 | Long Island Retail Portfolio | Critical Tenant TI/LC Funds; Staples TI/LC Funds; MJM Designer Shoes TI/LC Funds; Seaford Cinema TI/LC Funds | MJM Designer Shoes TI/LC Funds: $250,000; Seaford Cinema TI/LC Funds: $347,000 | Springing | 0 | Cash | Fee | |||||||||||||
24.01 | North Babylon Retail center | Fee | ||||||||||||||||||
24.02 | East Meadow Retail Center | Fee | ||||||||||||||||||
24.03 | Patchogue Retail Center | Fee | ||||||||||||||||||
24.04 | Seaford Retail Center | Fee | ||||||||||||||||||
25 | Residence Inn Little Rock Downtown | 0 | 0 | 0 | Fee | |||||||||||||||
26 | Courtyard Tampa Downtown | 0 | 0 | 0 | Fee & Leasehold | 12/7/2021 | ||||||||||||||
27 | 1351 Harbor Parkway | 0 | 0 | 0 | Fee | |||||||||||||||
28 | Casa Bandera Apartments | 0 | 0 | 0 | Fee | |||||||||||||||
29 | City Sports Clubs - Sunnyvale | Rent Concession Reserve | 205,334 | 0 | 0 | Cash | Fee | |||||||||||||
30 | Kohl’s - Simi Valley | 0 | 0 | 0 | Fee | |||||||||||||||
31 | Breckenridge Apartments | 0 | 0 | 0 | Fee | |||||||||||||||
32 | MacGregor Park | 0 | 0 | 0 | Fee | |||||||||||||||
33 | Hampton Inn & Suites Knoxville | 0 | 0 | 0 | Fee | |||||||||||||||
34 | Springdale Plaza | Critical Tenant TI/LC Funds | 0 | Springing | 0 | Fee | ||||||||||||||
35 | Charleston Festival | Smashburger Holdback | 80,000 | 0 | 0 | Cash | Fee | |||||||||||||
36 | Lakeview Village | 0 | 0 | 0 | Fee | |||||||||||||||
37 | StoreQuest Self Storage | 0 | 0 | 0 | Fee | |||||||||||||||
38 | Medical Arts Apartments | 0 | 0 | 0 | Fee | |||||||||||||||
39 | Crestline Manufactured Home Community | 0 | 0 | 0 | Fee | |||||||||||||||
40 | Park Creek Manor | 0 | 0 | 0 | Fee | |||||||||||||||
41 | Milwaukee Apartment Portfolio | 0 | 0 | 0 | Fee | |||||||||||||||
41.01 | Riverwood Court/Rainbow Terrace | Fee | ||||||||||||||||||
41.02 | Servite Village | Fee | ||||||||||||||||||
42 | Staybridge Suites North Brunswick | 0 | 0 | 0 | Fee | |||||||||||||||
43 | 10611 Balls Ford Road | 0 | 0 | 0 | Fee | |||||||||||||||
44 | Birchwood Landings | 0 | 0 | 0 | Fee | |||||||||||||||
45 | FedEx Portfolio Oxford, AL & El Dorado, AR | 0 | 0 | 0 | Fee | |||||||||||||||
45.01 | Oxford | Fee | ||||||||||||||||||
45.02 | El Dorado | Fee |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | 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 | Ground Lease Initial Expiration Date | ||||||||||
46 | Planet Self Storage - Southampton | 0 | 0 | 0 | Fee | |||||||||||||||
47 | Eden of Reynoldsburg | 0 | 0 | 0 | Fee | |||||||||||||||
48 | Village Crossing | Critical Tenant TI/LC Funds | 0 | Springing | 0 | Fee | ||||||||||||||
49 | Fairfield Inn & Suites - Cincinnati | 0 | 0 | 0 | Fee | |||||||||||||||
50 | Holiday Inn Express Nicholasville | 0 | 0 | 0 | Fee | |||||||||||||||
51 | Chesapeake Mills | 0 | 0 | 0 | Fee | |||||||||||||||
52 | Comfort Suites Chesapeake | 0 | 0 | 0 | Fee | |||||||||||||||
53 | Country Club Apartments | 0 | 0 | 0 | Fee | |||||||||||||||
54 | Stor-n-Lock - Fort Collins | 0 | 0 | 0 | Fee | |||||||||||||||
55 | Planet Self Storage - Newington | 0 | 0 | 0 | Fee | |||||||||||||||
56 | Hampton Inn Magnolia | 0 | Springing | 0 | Fee | |||||||||||||||
57 | Hampton Inn Peachtree | 0 | 0 | 0 | Fee | |||||||||||||||
58 | Orlando Industrial | 0 | 0 | 0 | Fee | |||||||||||||||
58.01 | Hameco Warehouse | Fee | ||||||||||||||||||
58.02 | Nathan’s Warehouse | Fee | ||||||||||||||||||
59 | Security Public Storage - Santa Fe Springs | 0 | 0 | 0 | Fee | |||||||||||||||
60 | Shops Of Village Green | 0 | 0 | 0 | Fee | |||||||||||||||
61 | Neighborhood Self Storage | 0 | 0 | 0 | Fee | |||||||||||||||
62 | Great Bridge Marketplace | 0 | 0 | 0 | Fee | |||||||||||||||
63 | Planet Self Storage - Washington | 0 | 0 | 0 | Fee | |||||||||||||||
64 | Magdalene Center | 0 | 0 | 0 | Fee | |||||||||||||||
65 | Arctic Gardens | 0 | 0 | 0 | Fee | |||||||||||||||
66 | Woodlands Green Center | 0 | 0 | 0 | Fee | |||||||||||||||
67 | Mount Laurel Center | CMSG TI Allowance | 30,000 | 0 | 0 | Cash | Fee | |||||||||||||
68 | Planet Self Storage - Quakertown | 0 | 0 | 0 | Fee | |||||||||||||||
69 | Koko Plaza | 0 | 0 | 0 | Fee | |||||||||||||||
70 | Eureka Village | 0 | 0 | 0 | Fee | |||||||||||||||
71 | Watson & Taylor Self Storage | 0 | 0 | 0 | Fee | |||||||||||||||
72 | Winbury Professional Center | 0 | 0 | 0 | Fee | |||||||||||||||
73 | Petrie Smithman Retail | 0 | 0 | 0 | Fee | |||||||||||||||
74 | Southland Plaza | 0 | 0 | 0 | Fee | |||||||||||||||
75 | Cornerstone Crossing | 0 | 0 | 0 | Fee | |||||||||||||||
76 | Planet Self Storage - South Boston | 0 | 0 | 0 | Fee | |||||||||||||||
77 | Planet Self Storage - Brookfield | 0 | 0 | 0 | Fee | |||||||||||||||
78 | Peoria Multifamily Portfolio | 0 | 0 | 0 | Fee | |||||||||||||||
78.01 | Golfview Apartments | Fee | ||||||||||||||||||
78.02 | Madison Bluff Apartments | Fee | ||||||||||||||||||
78.03 | Parkview Townhomes | Fee | ||||||||||||||||||
79 | EZ Stor - Mini Storage | 0 | 0 | 0 | Fee | |||||||||||||||
80 | Jamul Shopping Village | 0 | 0 | 0 | Fee | |||||||||||||||
81 | Laurel Self Storage | 0 | 0 | 0 | Fee | |||||||||||||||
82 | Vista De Palmas | 0 | 0 | 0 | Fee | |||||||||||||||
83 | Coulter Forum | 0 | 0 | 0 | Fee | |||||||||||||||
84 | Out O’Space Storage | 0 | 0 | 0 | Fee | |||||||||||||||
85 | Casa Loma Estates MHC | 0 | 0 | 0 | Fee | |||||||||||||||
86 | Blue Star Storage & Business Park | 0 | 0 | 0 | Fee | |||||||||||||||
87 | Lambertson Lakes | 0 | 0 | 0 | Fee | |||||||||||||||
88 | Tin Star Storage | 0 | 0 | 0 | Fee | |||||||||||||||
89 | 330 E Main Street | 0 | 0 | 0 | Fee | |||||||||||||||
90 | Generations Plaza I & II | 0 | 0 | 0 | Fee | |||||||||||||||
91 | Central Self Storage-Harvey | 0 | 0 | 0 | Fee | |||||||||||||||
92 | Appletree Apartments | 0 | 0 | 0 | Fee | |||||||||||||||
93 | Shoppes at Town Square | 0 | 0 | 0 | Fee | |||||||||||||||
94 | Cookson MHP | 0 | 0 | 0 | Fee | |||||||||||||||
95 | Shady Bayou | 0 | 0 | 0 | Fee |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | 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) | 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($) | ||||||||||||||
1 | Westfield Palm Desert | Hard/Springing Cash Management | ||||||||||||||||||||||||||
2 | WP Carey Self Storage Portfolio VI | Springing (Without Established Account) | ||||||||||||||||||||||||||
2.01 | Fibber McGee’s Closet | |||||||||||||||||||||||||||
2.02 | Rancho Pueblo Self Storage-Temecula | |||||||||||||||||||||||||||
2.03 | Extra Space Storage & Bay Colony RV Park | |||||||||||||||||||||||||||
2.04 | Valrico Self Storage | |||||||||||||||||||||||||||
2.05 | Safe and Sound Storage | |||||||||||||||||||||||||||
2.06 | Big Tex Self Storage-Humble | |||||||||||||||||||||||||||
2.07 | Central Storage | |||||||||||||||||||||||||||
2.08 | Storage XXtra | |||||||||||||||||||||||||||
2.09 | US 1 Self Storage-Sebastian | |||||||||||||||||||||||||||
3 | 312 Elm | Hard/Springing Cash Management | ||||||||||||||||||||||||||
4 | Marriott Greensboro | Hard/Springing Cash Management | ||||||||||||||||||||||||||
5 | Capital Penn Self Storage Portfolio | Springing (Without Established Account) | 4,181,023 | |||||||||||||||||||||||||
5.01 | Capital Self Storage - Mechanicsburg | |||||||||||||||||||||||||||
5.02 | Capital Self Storage - Enola | |||||||||||||||||||||||||||
5.03 | Capital Self Storage - East York | |||||||||||||||||||||||||||
5.04 | Capital Self Storage - Middletown | |||||||||||||||||||||||||||
5.05 | Capital Self Storage - Harrisburg West | |||||||||||||||||||||||||||
5.06 | Capital Self Storage - Harrisburg North | |||||||||||||||||||||||||||
5.07 | Capital Self Storage - Hanover | |||||||||||||||||||||||||||
5.08 | Capital Self Storage - Dover | �� | ||||||||||||||||||||||||||
5.09 | Capital Self Storage - West York | |||||||||||||||||||||||||||
6 | Albuquerque Plaza | Matteucci: $76,500; Toti: $18,000; Zucal: $21,000 | Rent adjustment per ground lease | Hard/Upfront Cash Management | ||||||||||||||||||||||||
7 | South Shore Place | Springing (Without Established Account) | ||||||||||||||||||||||||||
8 | Maxwell Hotel | Springing (Without Established Account) | ||||||||||||||||||||||||||
9 | 300 East Lombard | Hard/Springing Cash Management | ||||||||||||||||||||||||||
10 | Amargosa Portfolio | Springing (Without Established Account) | ||||||||||||||||||||||||||
10.01 | Burlington Coat Factory | |||||||||||||||||||||||||||
10.02 | Southern Plaza | |||||||||||||||||||||||||||
10.03 | Northgate Shopping Center | |||||||||||||||||||||||||||
10.04 | Gold’s Gym | |||||||||||||||||||||||||||
11 | Residence Inn Tampa Westshore Airport | Springing (Without Established Account) | ||||||||||||||||||||||||||
12 | Orbital ATK Office | Hard/Springing Cash Management | ||||||||||||||||||||||||||
13 | Depot Park | Springing (Without Established Account) | ||||||||||||||||||||||||||
14 | Residence Inn Charlotte Southpark | Springing (Without Established Account) | ||||||||||||||||||||||||||
15 | 212 South Tryon | Springing (Without Established Account) | ||||||||||||||||||||||||||
16 | Holiday Inn - Cherry Creek | Hard/Springing Cash Management | ||||||||||||||||||||||||||
17 | 312 Plum | Springing (Without Established Account) | ||||||||||||||||||||||||||
18 | Maple Leaf Apartments | Springing (Without Established Account) | ||||||||||||||||||||||||||
19 | Boca Hamptons Plaza Portfolio | Hard/Springing Cash Management | ||||||||||||||||||||||||||
19.01 | Boca Hamptons Plaza | |||||||||||||||||||||||||||
19.02 | Queens Industrial | |||||||||||||||||||||||||||
19.03 | One Industrial Plaza | |||||||||||||||||||||||||||
20 | Palms Plaza | Springing (Without Established Account) | ||||||||||||||||||||||||||
21 | Eden at Watersedge | Springing (Without Established Account) | ||||||||||||||||||||||||||
22 | Plaza Mayor Shopping Center | Springing (Without Established Account) | ||||||||||||||||||||||||||
23 | Courtyard Fort Myers | Springing (Without Established Account) | ||||||||||||||||||||||||||
24 | Long Island Retail Portfolio | Springing (Without Established Account) | ||||||||||||||||||||||||||
24.01 | North Babylon Retail center | |||||||||||||||||||||||||||
24.02 | East Meadow Retail Center | |||||||||||||||||||||||||||
24.03 | Patchogue Retail Center | |||||||||||||||||||||||||||
24.04 | Seaford Retail Center | |||||||||||||||||||||||||||
25 | Residence Inn Little Rock Downtown | Springing (Without Established Account) | ||||||||||||||||||||||||||
26 | Courtyard Tampa Downtown | $146,837 | Current rent times the greater of CPI or 3% | Springing (Without Established Account) | ||||||||||||||||||||||||
27 | 1351 Harbor Parkway | Springing (Without Established Account) | ||||||||||||||||||||||||||
28 | Casa Bandera Apartments | Springing (Without Established Account) | ||||||||||||||||||||||||||
29 | City Sports Clubs - Sunnyvale | Springing (Without Established Account) | ||||||||||||||||||||||||||
30 | Kohl’s - Simi Valley | Springing (Without Established Account) | ||||||||||||||||||||||||||
31 | Breckenridge Apartments | Springing (Without Established Account) | ||||||||||||||||||||||||||
32 | MacGregor Park | Springing (Without Established Account) | ||||||||||||||||||||||||||
33 | Hampton Inn & Suites Knoxville | Springing (Without Established Account) | ||||||||||||||||||||||||||
34 | Springdale Plaza | Hard/Springing Cash Management | ||||||||||||||||||||||||||
35 | Charleston Festival | Hard/Springing Cash Management | ||||||||||||||||||||||||||
36 | Lakeview Village | Springing (Without Established Account) | ||||||||||||||||||||||||||
37 | StoreQuest Self Storage | Springing (Without Established Account) | ||||||||||||||||||||||||||
38 | Medical Arts Apartments | None | ||||||||||||||||||||||||||
39 | Crestline Manufactured Home Community | None | ||||||||||||||||||||||||||
40 | Park Creek Manor | Springing (Without Established Account) | ||||||||||||||||||||||||||
41 | Milwaukee Apartment Portfolio | Springing (Without Established Account) | ||||||||||||||||||||||||||
41.01 | Riverwood Court/Rainbow Terrace | |||||||||||||||||||||||||||
41.02 | Servite Village | |||||||||||||||||||||||||||
42 | Staybridge Suites North Brunswick | Springing (Without Established Account) | ||||||||||||||||||||||||||
43 | 10611 Balls Ford Road | Springing (Without Established Account) | ||||||||||||||||||||||||||
44 | Birchwood Landings | None | ||||||||||||||||||||||||||
45 | FedEx Portfolio Oxford, AL & El Dorado, AR | Hard/Upfront Cash Management | ||||||||||||||||||||||||||
45.01 | Oxford | |||||||||||||||||||||||||||
45.02 | El Dorado |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | 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 ($) | Whole Loan U/W NOI DSCR (x) | Whole Loan U/W NCF DSCR (x) | Whole Loan Cut-off Date LTV Ratio | Whole Loan Cut-off Date U/W NOI Debt Yield | Whole Loan Cut-off Date U/W NCF Debt Yield | Mezzanine Debt Cut-off Date Balance($) | ||||||||||||||
46 | Planet Self Storage - Southampton | None | ||||||||||||||||||||||||||
47 | Eden of Reynoldsburg | Springing (Without Established Account) | ||||||||||||||||||||||||||
48 | Village Crossing | Springing (Without Established Account) | ||||||||||||||||||||||||||
49 | Fairfield Inn & Suites - Cincinnati | Hard/Springing Cash Management | ||||||||||||||||||||||||||
50 | Holiday Inn Express Nicholasville | Hard/Springing Cash Management | ||||||||||||||||||||||||||
51 | Chesapeake Mills | Springing (Without Established Account) | ||||||||||||||||||||||||||
52 | Comfort Suites Chesapeake | Hard/Springing Cash Management | ||||||||||||||||||||||||||
53 | Country Club Apartments | Springing (Without Established Account) | ||||||||||||||||||||||||||
54 | Stor-n-Lock - Fort Collins | None | ||||||||||||||||||||||||||
55 | Planet Self Storage - Newington | None | ||||||||||||||||||||||||||
56 | Hampton Inn Magnolia | Springing (Without Established Account) | ||||||||||||||||||||||||||
57 | Hampton Inn Peachtree | Springing (Without Established Account) | ||||||||||||||||||||||||||
58 | Orlando Industrial | Springing (Without Established Account) | ||||||||||||||||||||||||||
58.01 | Hameco Warehouse | |||||||||||||||||||||||||||
58.02 | Nathan’s Warehouse | |||||||||||||||||||||||||||
59 | Security Public Storage - Santa Fe Springs | None | ||||||||||||||||||||||||||
60 | Shops Of Village Green | None | ||||||||||||||||||||||||||
61 | Neighborhood Self Storage | None | ||||||||||||||||||||||||||
62 | Great Bridge Marketplace | Springing (Without Established Account) | ||||||||||||||||||||||||||
63 | Planet Self Storage - Washington | None | ||||||||||||||||||||||||||
64 | Magdalene Center | Hard/Springing Cash Management | ||||||||||||||||||||||||||
65 | Arctic Gardens | None | ||||||||||||||||||||||||||
66 | Woodlands Green Center | Springing (Without Established Account) | ||||||||||||||||||||||||||
67 | Mount Laurel Center | Springing (Without Established Account) | ||||||||||||||||||||||||||
68 | Planet Self Storage - Quakertown | None | ||||||||||||||||||||||||||
69 | Koko Plaza | Springing (Without Established Account) | ||||||||||||||||||||||||||
70 | Eureka Village | None | ||||||||||||||||||||||||||
71 | Watson & Taylor Self Storage | Springing (Without Established Account) | ||||||||||||||||||||||||||
72 | Winbury Professional Center | Hard/Springing Cash Management | ||||||||||||||||||||||||||
73 | Petrie Smithman Retail | Springing (Without Established Account) | ||||||||||||||||||||||||||
74 | Southland Plaza | Springing (Without Established Account) | ||||||||||||||||||||||||||
75 | Cornerstone Crossing | Springing (Without Established Account) | ||||||||||||||||||||||||||
76 | Planet Self Storage - South Boston | None | ||||||||||||||||||||||||||
77 | Planet Self Storage - Brookfield | None | ||||||||||||||||||||||||||
78 | Peoria Multifamily Portfolio | Springing (Without Established Account) | ||||||||||||||||||||||||||
78.01 | Golfview Apartments | |||||||||||||||||||||||||||
78.02 | Madison Bluff Apartments | |||||||||||||||||||||||||||
78.03 | Parkview Townhomes | |||||||||||||||||||||||||||
79 | EZ Stor - Mini Storage | None | ||||||||||||||||||||||||||
80 | Jamul Shopping Village | None | ||||||||||||||||||||||||||
81 | Laurel Self Storage | Springing (Without Established Account) | ||||||||||||||||||||||||||
82 | Vista De Palmas | Springing (Without Established Account) | ||||||||||||||||||||||||||
83 | Coulter Forum | None | ||||||||||||||||||||||||||
84 | Out O’Space Storage | Springing (Without Established Account) | ||||||||||||||||||||||||||
85 | Casa Loma Estates MHC | Springing (Without Established Account) | ||||||||||||||||||||||||||
86 | Blue Star Storage & Business Park | Springing (Without Established Account) | ||||||||||||||||||||||||||
87 | Lambertson Lakes | Springing (Without Established Account) | ||||||||||||||||||||||||||
88 | Tin Star Storage | Springing (Without Established Account) | ||||||||||||||||||||||||||
89 | 330 E Main Street | Springing (Without Established Account) | ||||||||||||||||||||||||||
90 | Generations Plaza I & II | Springing (Without Established Account) | ||||||||||||||||||||||||||
91 | Central Self Storage-Harvey | None | ||||||||||||||||||||||||||
92 | Appletree Apartments | Springing (Without Established Account) | ||||||||||||||||||||||||||
93 | Shoppes at Town Square | Springing (Without Established Account) | ||||||||||||||||||||||||||
94 | Cookson MHP | Springing (Without Established Account) | ||||||||||||||||||||||||||
95 | Shady Bayou | Springing (Without Established Account) |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Sponsor | Affiliated Sponsors | Mortgage Loan Number | ||||
1 | Westfield Palm Desert | Westfield America, Inc. | 1 | |||||
2 | WP Carey Self Storage Portfolio VI | Corporate Property Associates 18 - Global Incorporated | 2 | |||||
2.01 | Fibber McGee’s Closet | 2.01 | ||||||
2.02 | Rancho Pueblo Self Storage-Temecula | 2.02 | ||||||
2.03 | Extra Space Storage & Bay Colony RV Park | 2.03 | ||||||
2.04 | Valrico Self Storage | 2.04 | ||||||
2.05 | Safe and Sound Storage | 2.05 | ||||||
2.06 | Big Tex Self Storage-Humble | 2.06 | ||||||
2.07 | Central Storage | 2.07 | ||||||
2.08 | Storage XXtra | 2.08 | ||||||
2.09 | US 1 Self Storage-Sebastian | 2.09 | ||||||
3 | 312 Elm | Rubenstein Properties Fund II, L.P. | Y-Group 2 | 3 | ||||
4 | Marriott Greensboro | Columbia Sussex Corporation; CSC Holdings, LLC | 4 | |||||
5 | Capital Penn Self Storage Portfolio | Robert Moser; Robert Morgan | Y-Group 3 | 5 | ||||
5.01 | Capital Self Storage - Mechanicsburg | 5.01 | ||||||
5.02 | Capital Self Storage - Enola | 5.02 | ||||||
5.03 | Capital Self Storage - East York | 5.03 | ||||||
5.04 | Capital Self Storage - Middletown | 5.04 | ||||||
5.05 | Capital Self Storage - Harrisburg West | 5.05 | ||||||
5.06 | Capital Self Storage - Harrisburg North | 5.06 | ||||||
5.07 | Capital Self Storage - Hanover | 5.07 | ||||||
5.08 | Capital Self Storage - Dover | 5.08 | ||||||
5.09 | Capital Self Storage - West York | 5.09 | ||||||
6 | Albuquerque Plaza | Christopher R. Smith; James M. Long | 6 | |||||
7 | South Shore Place | Leonard Bierbrier | 7 | |||||
8 | Maxwell Hotel | Michelle Foreman Barnet | 8 | |||||
9 | 300 East Lombard | John M. Schneider | 9 | |||||
10 | Amargosa Portfolio | Dorian Bilak | 10 | |||||
10.01 | Burlington Coat Factory | 10.01 | ||||||
10.02 | Southern Plaza | 10.02 | ||||||
10.03 | Northgate Shopping Center | 10.03 | ||||||
10.04 | Gold’s Gym | 10.04 | ||||||
11 | Residence Inn Tampa Westshore Airport | Noble Hospitality Fund II, L.P. | Y-Group 1 | 11 | ||||
12 | Orbital ATK Office | Bob Safai | 12 | |||||
13 | Depot Park | Richard W. Fischer | 13 | |||||
14 | Residence Inn Charlotte Southpark | Noble Hospitality Fund II, L.P. | Y-Group 1 | 14 | ||||
15 | 212 South Tryon | Anthony H. Dilweg | 15 | |||||
16 | Holiday Inn - Cherry Creek | D. Kent Casey | 16 | |||||
17 | 312 Plum | Rubenstein Properties Fund II, L.P. | Y-Group 2 | 17 | ||||
18 | Maple Leaf Apartments | Indra Sharma; Paras Ram Sharma | 18 | |||||
19 | Boca Hamptons Plaza Portfolio | Michael L. Bellino; Stephen J. Bellino | 19 | |||||
19.01 | Boca Hamptons Plaza | 19.01 | ||||||
19.02 | Queens Industrial | 19.02 | ||||||
19.03 | One Industrial Plaza | 19.03 | ||||||
20 | Palms Plaza | NADG (US) LLLP | Y-Group 4 | 20 | ||||
21 | Eden at Watersedge | George Van Vliet | Y-Group 7 | 21 | ||||
22 | Plaza Mayor Shopping Center | Paris Zarrabian, Shahrzad Zarrabian, Tucson Zarrabian, Vala Zarrabian | 22 | |||||
23 | Courtyard Fort Myers | Noble Hospitality Fund II, L.P. | Y-Group 1 | 23 | ||||
24 | Long Island Retail Portfolio | Jerome Broder; Muriel Broder; Betty Levins; Glenn A. Levins; Harvey Levins; Sylvia Levins; Seth Lublin | 24 | |||||
24.01 | North Babylon Retail center | 24.01 | ||||||
24.02 | East Meadow Retail Center | 24.02 | ||||||
24.03 | Patchogue Retail Center | 24.03 | ||||||
24.04 | Seaford Retail Center | 24.04 | ||||||
25 | Residence Inn Little Rock Downtown | Noble Hospitality Fund II, L.P. | Y-Group 1 | 25 | ||||
26 | Courtyard Tampa Downtown | Noble Hospitality Fund II, L.P. | Y-Group 1 | 26 | ||||
27 | 1351 Harbor Parkway | David B. Dollinger; The David Dollinger Living Trust | Y-Group 6 | 27 | ||||
28 | Casa Bandera Apartments | David W. Avirom; Frank T. Perachiotti, Jr.; Barry L. Vantiger | 28 | |||||
29 | City Sports Clubs - Sunnyvale | David B. Dollinger; The David Dollinger Living Trust | Y-Group 6 | 29 | ||||
30 | Kohl’s - Simi Valley | Arthur L. Ang | 30 | |||||
31 | Breckenridge Apartments | Anthony Swartz | 31 | |||||
32 | MacGregor Park | Grubb Real Estate Investment Company | 32 | |||||
33 | Hampton Inn & Suites Knoxville | Noble Hospitality Fund II, L.P. | Y-Group 1 | 33 | ||||
34 | Springdale Plaza | Mark M. Salomon | 34 | |||||
35 | Charleston Festival | Stephen Copulos | 35 | |||||
36 | Lakeview Village | Phoenix Shopping Center Investment Fund LLLP, NADG (US) LLLP | Y-Group 4 | 36 | ||||
37 | StoreQuest Self Storage | William W. Hobin, Clark W. Porter, Timothy B. Hobin | 37 | |||||
38 | Medical Arts Apartments | Thomas B. Grace, Michael B. Grace | 38 | |||||
39 | Crestline Manufactured Home Community | Daniel T. Van Voorhis; Daniel Thomas Van Voorhis Revocable Living Trust; Fitzgerald Family MHC LLC; Robert Fitzgerald; Robert Fitzgerald Revocable Trust; Karen Fitzgerald; Karen Fitzgerald Revocable Trust | 39 | |||||
40 | Park Creek Manor | Ruel M. Hamilton | 40 | |||||
41 | Milwaukee Apartment Portfolio | Natalie S. Roberts | 41 | |||||
41.01 | Riverwood Court/Rainbow Terrace | 41.01 | ||||||
41.02 | Servite Village | 41.02 | ||||||
42 | Staybridge Suites North Brunswick | Arvind Patel; Madanmohan Patel; Varghese Ninan | 42 | |||||
43 | 10611 Balls Ford Road | David M. Chalmers | 43 | |||||
44 | Birchwood Landings | Michael Gacioch | 44 | |||||
45 | FedEx Portfolio Oxford, AL & El Dorado, AR | Marilyn Kane | 45 | |||||
45.01 | Oxford | 45.01 | ||||||
45.02 | El Dorado | 45.02 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Sponsor | Affiliated Sponsors | Mortgage Loan Number | ||||
46 | Planet Self Storage - Southampton | David R. Inman; Bryce Grefe | Y-Group 5 | 46 | ||||
47 | Eden of Reynoldsburg | George Van Vliet | Y-Group 7 | 47 | ||||
48 | Village Crossing | William Peter R. Cross | 48 | |||||
49 | Fairfield Inn & Suites - Cincinnati | Alpesh Patel; Dipak Patel; Sandip Minhas; Rupinder Jaswal | Y-Group 8 | 49 | ||||
50 | Holiday Inn Express Nicholasville | Ketan Patel, Dipak Patel, Bhavisha Patel and Prakash T. Maggan | Y-Group 8 | 50 | ||||
51 | Chesapeake Mills | Gopal Sureddi; Raj Talasila; Prasad Kota | 51 | |||||
52 | Comfort Suites Chesapeake | Akhil Jain | 52 | |||||
53 | Country Club Apartments | Zane G.B. Brown | 53 | |||||
54 | Stor-n-Lock - Fort Collins | Alan R. Jones; Franklin S. McCullough | 54 | |||||
55 | Planet Self Storage - Newington | David R. Inman; Bryce Grefe | Y-Group 5 | 55 | ||||
56 | Hampton Inn Magnolia | Charles R. Shinn | 56 | |||||
57 | Hampton Inn Peachtree | Samir I. Shah; Tarla Kishor Daftari | 57 | |||||
58 | Orlando Industrial | Yitchak Menaged | 58 | |||||
58.01 | Hameco Warehouse | 58.01 | ||||||
58.02 | Nathan’s Warehouse | 58.02 | ||||||
59 | Security Public Storage - Santa Fe Springs | Ronald A. Kolar | 59 | |||||
60 | Shops Of Village Green | James J. Nizzo; Ellen J. Spiros | 60 | |||||
61 | Neighborhood Self Storage | Jason Sommer and Aaron Sommer | 61 | |||||
62 | Great Bridge Marketplace | Gerald T. Dixon, Jr. | 62 | |||||
63 | Planet Self Storage - Washington | David R. Inman; Bryce Grefe | Y-Group 5 | 63 | ||||
64 | Magdalene Center | Abbey A. Berkowitz; Adam L. Greenberg; Michael J. Lapointe | 64 | |||||
65 | Arctic Gardens | James A. Misko | 65 | |||||
66 | Woodlands Green Center | Lakeview Crossing Shopping Center Dallas, TX. Limited Partnership | 66 | |||||
67 | Mount Laurel Center | Barry Nathanson | 67 | |||||
68 | Planet Self Storage - Quakertown | David R. Inman; Bryce Grefe | Y-Group 5 | 68 | ||||
69 | Koko Plaza | EverWest, LLC | 69 | |||||
70 | Eureka Village | Scott Brown; Don Manning | 70 | |||||
71 | Watson & Taylor Self Storage | Blue Doors Storage Fund II, L.P. | 71 | |||||
72 | Winbury Professional Center | Mark E. Snider | 72 | |||||
73 | Petrie Smithman Retail | Walter Petrie; John Smithman | 73 | |||||
74 | Southland Plaza | Gary J. Hurand | 74 | |||||
75 | Cornerstone Crossing | George Van Vliet | Y-Group 7 | 75 | ||||
76 | Planet Self Storage - South Boston | David R. Inman; Bryce Grefe | Y-Group 5 | 76 | ||||
77 | Planet Self Storage - Brookfield | David R. Inman; Bryce Grefe | Y-Group 5 | 77 | ||||
78 | Peoria Multifamily Portfolio | Trevor H. Holmes | 78 | |||||
78.01 | Golfview Apartments | 78.01 | ||||||
78.02 | Madison Bluff Apartments | 78.02 | ||||||
78.03 | Parkview Townhomes | 78.03 | ||||||
79 | EZ Stor - Mini Storage | Gregg A. Caledonia; Scott A. Rogers III | 79 | |||||
80 | Jamul Shopping Village | Mark Perecman | 80 | |||||
81 | Laurel Self Storage | Robert Moser; Robert Morgan | Y-Group 3 | 81 | ||||
82 | Vista De Palmas | Norman I. Litz; Marvin Feiger; Ron M. Berman | 82 | |||||
83 | Coulter Forum | Charles Hefner and David Knust | 83 | |||||
84 | Out O’Space Storage | Richard J. O’Brien | 84 | |||||
85 | Casa Loma Estates MHC | Casa Loma Estates Co-Op, Inc. | 85 | |||||
86 | Blue Star Storage & Business Park | Michael D. Bohn; Mary L. Bohn | 86 | |||||
87 | Lambertson Lakes | James R. Wiss | 87 | |||||
88 | Tin Star Storage | Michael Meylor; Lisa Meylor | 88 | |||||
89 | 330 E Main Street | James A. Magnanenzi | 89 | |||||
90 | Generations Plaza I & II | Francis M. Greenwall | 90 | |||||
91 | Central Self Storage-Harvey | Robert J. Dailey | 91 | |||||
92 | Appletree Apartments | Rawley Nielsen; Jerry H. Shiu; Carolyn C. La Fontaine | 92 | |||||
93 | Shoppes at Town Square | Phillip Nase; Judith Nase | 93 | |||||
94 | Cookson MHP | Brandon A. Schwartz; Yanina V. Markova | 94 | |||||
95 | Shady Bayou | Willaim J. Cole | 95 |