FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-195164-10 | ||
Wells Fargo Commercial Mortgage Trust 2015-NXS2 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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, Drexel Hamiliton, LLC, or Natixis Securities Americas LLC, or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on cthe securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us. This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement. Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC, Wells Fargo Prime Services, LLC, a member of FINRA, NFA and SIPC, and Wells Fargo Bank, N.A. Wells Fargo Securities, LLC and Wells Fargo Prime Services, LLC are distinct entities from affiliated banks and thrifts. IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES The Offered Certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis. Prospective investors should understand that, when considering the purchase of the Offered Certificates, a contract of sale will come into being no sooner than the date on which the relevant class of certificates has been priced and the underwriters have confirmed the allocation of certificates to be made to investors; any “indications of interest” expressed by any prospective investor, and any “soft circles” generated by the underwriters, will not create binding contractual obligations for such prospective investors, on the one hand, or the underwriters, the depositor or any of their respective agents or affiliates, on the other hand. As a result of the foregoing, a prospective investor may commit to purchase certificates that have characteristics that may change, and each prospective investor is advised that all or a portion of the certificates referred to in these materials may be issued without all or certain of the characteristics described in these materials. The underwriters’ obligation to sell certificates to any prospective investor is conditioned on the certificates and the transaction having the characteristics described in these materials. If the underwriters determine that a condition is not satisfied in any material respect, such prospective investor will be notified, and neither the depositor nor the underwriters will have any obligation to such prospective investor to deliver any portion of the Offered Certificates which such prospective investor has committed to purchase, and there will be no liability between the underwriters, the depositor or any of their respective agents or affiliates, on the one hand, and such prospective investor, on the other hand, as a consequence of the non-delivery. Each prospective investor has requested that the underwriters provide to such prospective investor information in connection with such prospective investor’s consideration of the purchase of the certificates described in these materials. These materials are being provided to each prospective investor for informative purposes only in response to such prospective investor’s specific request. The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials. The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale. IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system. | ||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Mortgage Loan Seller | Cross Collateralized and Cross Defaulted Loan Flag | Address | City | State | Zip Code | General Property Type | Specific Property Type | Year Built | Year Renovated | Number of Units | |||||||||||||
1 | Patriots Park | Natixis | 12290, 12300 and 12310 Sunrise Valley Drive | Reston | VA | 20191 | Office | Suburban | 1986 | 2013 | 723,667 | ||||||||||||||
2 | Campbell Technology Park | WFB | 635, 655, 675, 695 Campbell Technology Parkway | Campbell | CA | 95008 | Office | Suburban | 2000 | 280,864 | |||||||||||||||
3 | Stor All Group Portfolio | WFB | Various | Various | Various | Various | Self Storage | Self Storage | Various | 684,770 | |||||||||||||||
3.01 | Stor All - King Arthur | WFB | 301 East Gaulbert Avenue | Louisville | KY | 40208 | Self Storage | Self Storage | 1997 | 85,365 | |||||||||||||||
3.02 | Stor All - Man-O-War | WFB | 2750 Palumbo Drive | Lexington | KY | 40509 | Self Storage | Self Storage | 1995 | 76,475 | |||||||||||||||
3.03 | Stor All - Lyndon | WFB | 9911 LaGrange Road | Louisville | KY | 40223 | Self Storage | Self Storage | 1996 | 64,875 | |||||||||||||||
3.04 | Stor All - Cane | WFB | 4100 Cane Run Road | Louisville | KY | 40216 | Self Storage | Self Storage | 1992 | 82,750 | |||||||||||||||
3.05 | Stor All - Middletown | WFB | 111 Park Place Drive | Louisville | KY | 40243 | Self Storage | Self Storage | 1999 | 65,325 | |||||||||||||||
3.06 | Stor All - Dixie Highway | WFB | 10007 Dixie Highway | Louisville | KY | 40272 | Self Storage | Self Storage | 1996 | 72,910 | |||||||||||||||
3.07 | Stor All - Pisgah | WFB | 9841 Cincinnati-Columbus Road | West Chester | OH | 45241 | Self Storage | Self Storage | 1999 | 70,120 | |||||||||||||||
3.08 | Stor All - Landen | WFB | 3242 Montgomery Road | Loveland | OH | 45140 | Self Storage | Self Storage | 1996 | 61,180 | |||||||||||||||
3.09 | Stor All - New Cut | WFB | 5601 New Cut Road | Louisville | KY | 40214 | Self Storage | Self Storage | 1988 | 53,370 | |||||||||||||||
3.10 | Stor All - Palumbo | WFB | 2670 Palumbo Drive | Lexington | KY | 40509 | Self Storage | Self Storage | 1990 | 52,400 | |||||||||||||||
4 | 100 West 57th Street | Natixis | 100 West 57th Street | New York | NY | 10019 | Other | Leased Fee | 25,125 | ||||||||||||||||
5 | Embassy Suites Nashville | WFB | 1811 Broadway | Nashville | TN | 37203 | Hospitality | Full Service | 2001 | 2013 | 208 | ||||||||||||||
6 | Sea Harbor Office Center | WFB | 6277 Sea Harbor Drive | Orlando | FL | 32821 | Office | Suburban | 1984 | 2012 | 359,514 | ||||||||||||||
7 | Stanford Research Park | Natixis | 3175 Hanover Street and 3300 El Camino Real | Palo Alto | CA | 94304 | Office | Suburban | 2000 | 2014 | 129,678 | ||||||||||||||
8 | 88 Hamilton Avenue | Natixis | 88 Hamilton Avenue | Stamford | CT | 06902 | Mixed Use | Office/Industrial | 1940 | 2006 | 154,533 | ||||||||||||||
9 | Robinson Crossroads | SPREF | 6511 Steubenville Pike | Robinson Township | PA | 15205 | Retail | Anchored | 1997 | 139,034 | |||||||||||||||
10 | Colman Building | Natixis | 811 First Avenue | Seattle | WA | 98104 | Mixed Use | Office/Retail | 1900 | 2014 | 145,188 | ||||||||||||||
11 | Cooper’s Crossing | SPREF | 4085 Warner Avenue | Landover Hills | MD | 20748 | Multifamily | Garden | 1966 | 2008 | 727 | ||||||||||||||
12 | Hampton Inn Philadelphia Airport | Natixis | 8600 Bartram Avenue | Philadelphia | PA | 19153 | Hospitality | Limited Service | 1998 | 2012 | 151 | ||||||||||||||
13 | Westland Retail Portfolio | WFB | Various | Various | CA | Various | Retail | Unanchored | Various | Various | 82,556 | ||||||||||||||
13.01 | Pasadena | WFB | 2237-2269 East Colorado Boulevard | Pasadena | CA | 91107 | Retail | Unanchored | 1987 | 30,416 | |||||||||||||||
13.02 | La Habra | WFB | 300-440 North Harbor Boulevard | La Habra | CA | 90631 | Retail | Unanchored | 1977 | 1986 | 41,416 | ||||||||||||||
13.03 | Harbor Plaza | WFB | 11301-11315 South Figueroa Boulevard; 501 West Imperial Highway | Los Angeles | CA | 90061 | Retail | Unanchored | 1987 | 2003 | 10,724 | ||||||||||||||
14 | Springhill Suites Napa Valley | Natixis | 101 Gateway Road East | Napa | CA | 94558 | Hospitality | Limited Service | 2008 | 100 | |||||||||||||||
15 | 655 K Street | Natixis | 655 K Street, NW | Washington | DC | 20002 | Retail | Anchored | 2015 | 13,926 | |||||||||||||||
16 | Alderwood Parkway Retail Center | WFB | 19220 & 19230 Alderwood Mall Parkway | Lynnwood | WA | 98036 | Retail | Unanchored | 2004 | 64,256 | |||||||||||||||
17 | Doubletree Binghamton | Natixis | 225 Water Street | Binghamton | NY | 13901 | Hospitality | Full Service | 1986 | 2013 | 207 | ||||||||||||||
18 | 70 Broad Street | SPREF | 70 Broad Street | New York | NY | 10004 | Mixed Use | Office/Multifamily | 1890 | 2009 | 18,258 | ||||||||||||||
19 | Creekside Inn | WFB | 3398, 3400, 3490 El Camino Real | Palo Alto | CA | 94306 | Hospitality | Full Service | 1953 | 2013 | 136 | ||||||||||||||
20 | Hotel Andra | Natixis | 2000 4th Avenue | Seattle | WA | 98121 | Hospitality | Full Service | 1926 | 2014 | 119 | ||||||||||||||
21 | Interbay Worklofts | Natixis | 1631 15th Avenue West | Seattle | WA | 98119 | Office | CBD | 2013 | 64,024 | |||||||||||||||
22 | 1200 Madison Avenue | Natixis | 1200 Madison Avenue | Indianapolis | IN | 46225 | Office | CBD | 1927 | 2008 | 170,211 | ||||||||||||||
23 | Southwood Townhomes | Natixis | 54 Quay Court | Sacramento | CA | 95831 | Multifamily | Garden | 1979 | 2006 | 98 | ||||||||||||||
24 | Courtyard St. George | SPREF | 185 South 1470 East | Saint George | UT | 84790 | Hospitality | Full Service | 2006 | 2013 | 131 | ||||||||||||||
25 | Residence Inn Scottsdale | SPREF | 17011 North Scottsdale Road | Scottsdale | AZ | 85255 | Hospitality | Extended Stay | 2002 | 2011 | 120 | ||||||||||||||
26 | Museum Parc Retail/Office | Natixis | 300 Third Street | San Francisco | CA | 94107 | Retail | Unanchored | 1990 | 33,649 | |||||||||||||||
27 | 3322 Hudson - Storage Blue | Natixis | 3322 Hudson Avenue | Union City | NJ | 07087 | Self Storage | Self Storage | 1865 | 1998 | 64,502 | ||||||||||||||
28 | 1035 Nathan Lane | WFB | 1035 Nathan Lane | Plymouth | MN | 55441 | Industrial | Warehouse | 1975 | 1985 | 208,931 | ||||||||||||||
29 | Rocksprings Plaza | Natixis | 7175 West Lake Mead Boulevard | Las Vegas | NV | 89128 | Retail | Anchored | 2006 | 39,212 | |||||||||||||||
30 | Harvey Building | Natixis | 224 Datura Street | West Palm Beach | FL | 33401 | Office | CBD | 1922 | 2000 | 71,736 | ||||||||||||||
31 | 190 Baldwin - Storage Blue | Natixis | 190 Baldwin Avenue | Jersey City | NJ | 07306 | Self Storage | Self Storage | 1916 | 1938 | 43,008 | ||||||||||||||
32 | The Lenox | SPREF | 6014 Winsome Lane; 2800 and 2802 Fountain View Drive | Houston | TX | 77057 | Multifamily | Garden | 1971 | 164 | |||||||||||||||
33 | Independence, MO Multifamily | Natixis | Various | Independence | MO | Various | Multifamily | Garden | Various | 455 | |||||||||||||||
33.01 | Cimarron Apartments | Natixis | 525 Stone Arch Drive | Independence | MO | 64052 | Multifamily | Garden | 1973 | 193 | |||||||||||||||
33.02 | Sterling Apartments | Natixis | 530 Sundown Drive | Independence | MO | 64054 | Multifamily | Garden | 1974 | 154 | |||||||||||||||
33.03 | Hillside Apartments | Natixis | 16333 East Truman Road | Independence | MO | 64050 | Multifamily | Garden | 1981 | 108 | |||||||||||||||
34 | Noblestown and Mt. Lebanon Portfolio | Natixis | Various | Pittsburgh | PA | Various | Mixed Use | Office/Retail | Various | Various | 188,222 | ||||||||||||||
34.01 | 2121 Noblestown Road | Natixis | 2121 Noblestown Road | Pittsburgh | PA | 15205 | Mixed Use | Office/Retail | 1965 | 1999 | 96,851 | ||||||||||||||
34.02 | 250 Mt Lebanon Blvd | Natixis | 250 Mt. Lebanon Boulevard | Pittsburgh | PA | 15234 | Mixed Use | Office/Retail | 1959 | 1996 | 91,371 | ||||||||||||||
35 | US Storage Centers – Montrose | WFB | 3708 Clifton Place | Montrose | CA | 91020 | Self Storage | Self Storage | 1949 | 55,774 | |||||||||||||||
36 | Comfort Inn The Park Hershey | Natixis | 1200 Mae Street | Hummelstown | PA | 17036 | Hospitality | Limited Service | 1990 | 2013 | 125 | ||||||||||||||
37 | 49 East 21st Street | Natixis | 49 East 21st Street, Unit 1A | New York | NY | 10010 | Retail | Single Tenant | 1913 | 6,602 | |||||||||||||||
38 | Prana Headquarters Building | WFB | 3209 Lionshead Avenue | Carlsbad | CA | 92010 | Industrial | Flex | 2009 | 74,774 | |||||||||||||||
39 | Fresh Thyme Farmers Market | Natixis | 4317 Feedwire Road | Centerville | OH | 45440 | Retail | Single Tenant | 2015 | 28,780 | |||||||||||||||
40 | The Grand Village Shops | Natixis | 2800 Highway 76 | Branson | MO | 65616 | Retail | Unanchored | 1993 | 49,080 | |||||||||||||||
41 | HIE Colorado Springs | SPREF | 3431 Cinema Point | Colorado Springs | CO | 80922 | Hospitality | Limited Service | 2013 | 82 | |||||||||||||||
42 | Franklin Commons | WFB | 454, 456-458 Elizabeth Avenue | Franklin Township | NJ | 08873 | Mixed Use | Office/Retail | 2008 | 43,327 | |||||||||||||||
43 | 8665 Hayden Place | SPREF | 8665-8667 Hayden Place | Culver City | CA | 90232 | Mixed Use | Office/Industrial | 1977 | 2011 | 17,920 | ||||||||||||||
44 | 1363 McCarter - Storage Blue | Natixis | 196 Mt. Pleasant Avenue | Newark | NJ | 07104 | Self Storage | Self Storage | 1927 | 61,578 | |||||||||||||||
45 | Fairwood Apartments | WFB | 1905 West Appleway Avenue | Coeur D’Alene | ID | 83814 | Multifamily | Garden | 1990 | 2003 | 120 | ||||||||||||||
46 | 15601 Cypress Ave | SPREF | 15601 Cyrpess Avenue | Irwindale | CA | 91706 | Industrial | Warehouse | 1981 | 2005 | 133,442 | ||||||||||||||
47 | Shopko Green Bay | Natixis | 230 North Wisconsin Street | De Pere | WI | 54115 | Retail | Single Tenant | 1985 | 65,495 | |||||||||||||||
48 | Fairfield Inn & Suites Mt. Vernon | Natixis | 217 Potomac Boulevard | Mount Vernon | IL | 62864 | Hospitality | Limited Service | 2005 | 2012 | 70 | ||||||||||||||
49 | Walgreen - Berea, OH | Natixis | 6 East Bagley Road | Berea | OH | 44017 | Retail | Single Tenant | 2005 | 13,650 | |||||||||||||||
50 | Walgreen - Grand Chute, WI | Natixis | 1305 North Casaloma Drive | Grand Chute | WI | 54913 | Retail | Single Tenant | 2005 | 14,820 | |||||||||||||||
51 | 315 Cole Street - Storage Blue | Natixis | 315 Coles Street | Jersey City | NJ | 07310 | Self Storage | Self Storage | 1926 | 1998 | 33,071 | ||||||||||||||
52 | North Western Plaza | Natixis | 2311 West Cone Boulevard | Greensboro | NC | 27408 | Office | Suburban | 1970 | 2003 | 67,461 | ||||||||||||||
53 | 1016-22 K Street | Natixis | 1016, 1018, and 1022 K Street | Sacramento | CA | 95814 | Retail | Unanchored | 1959 | 2010 | 12,950 | ||||||||||||||
54 | Broome Street Hotel | Natixis | 431 Broome street | New York | NY | 10013 | Hospitality | Limited Service | 2014 | 14 | |||||||||||||||
55 | 10th Street Shoppes | Natixis | 7501 North 10th Street | McAllen | TX | 78504 | Retail | Shadow Anchored | 2014 | 12,264 | |||||||||||||||
56 | Durango Shopping Center | Natixis | 7785 North Durango Drive | Las Vegas | NV | 89143 | Retail | Unanchored | 2007 | 16,111 | |||||||||||||||
57 | Walgreen - Scottsbluff, NE | Natixis | 205 West 27th Street | Scottsbluff | NE | 69361 | Retail | Single Tenant | 2002 | 14,490 | |||||||||||||||
58 | Talbots Center | Natixis | 98 Maple Drive | Fayetteville | NY | 13066 | Retail | Single Tenant | 1987 | 11,380 | |||||||||||||||
59 | Walgreen - Geneseo, IL | Natixis | 1009 South Oakwood Avenue | Geneseo | IL | 61254 | Retail | Single Tenant | 2008 | 13,569 | |||||||||||||||
60 | 310 Grand Central Blvd | SPREF | 310 Grand Central Boulevard | Laredo | TX | 78045 | Industrial | Warehouse | 1999 | 108,578 | |||||||||||||||
61 | Stor-N-Lock Westland | WFB | 7840 North Wayne Road | Westland | MI | 48185 | Self Storage | Self Storage | 1978 | 58,198 | |||||||||||||||
62 | Shops at State Bridge | Natixis | 5950 State Bridge Road | Johns Creek | GA | 30097 | Retail | Unanchored | 1997 | 16,340 | |||||||||||||||
63 | Planet Self Storage | WFB | 115 Bacon Street | Waltham | MA | 02451 | Self Storage | Self Storage | 1925 | 1983 | 35,289 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Unit of Measure | Cut-off Date Balance Per Unit/SF | Original Balance ($) | Cut-off Date Balance ($) | % of Aggregate Cut-off Date Balance | Maturity Date or ARD Balloon Payment ($) | ARD Loan | Origination Date | First Pay Date | ||||||||||
1 | Patriots Park | Sq. Ft. | 297 | 90,000,000 | 90,000,000 | 9.8% | 90,000,000 | Y | 10/2/2014 | 11/5/2014 | ||||||||||
2 | Campbell Technology Park | Sq. Ft. | 214 | 60,000,000 | 60,000,000 | 6.6% | 60,000,000 | N | 6/11/2015 | 7/11/2015 | ||||||||||
3 | Stor All Group Portfolio | Sq. Ft. | 85 | 58,250,000 | 58,250,000 | 6.4% | 50,857,471 | N | 6/5/2015 | 8/1/2015 | ||||||||||
3.01 | Stor All - King Arthur | Sq. Ft. | 8,001,506 | 8,001,506 | 0.9% | |||||||||||||||
3.02 | Stor All - Man-O-War | Sq. Ft. | 7,572,794 | 7,572,794 | 0.8% | |||||||||||||||
3.03 | Stor All - Lyndon | Sq. Ft. | 7,002,321 | 7,002,321 | 0.8% | |||||||||||||||
3.04 | Stor All - Cane | Sq. Ft. | 6,824,172 | 6,824,172 | 0.7% | |||||||||||||||
3.05 | Stor All - Middletown | Sq. Ft. | 6,690,377 | 6,690,377 | 0.7% | |||||||||||||||
3.06 | Stor All - Dixie Highway | Sq. Ft. | 5,915,169 | 5,915,169 | 0.6% | |||||||||||||||
3.07 | Stor All - Pisgah | Sq. Ft. | 4,499,746 | 4,499,746 | 0.5% | |||||||||||||||
3.08 | Stor All - Landen | Sq. Ft. | 4,187,172 | 4,187,172 | 0.5% | |||||||||||||||
3.09 | Stor All - New Cut | Sq. Ft. | 3,945,284 | 3,945,284 | 0.4% | |||||||||||||||
3.10 | Stor All - Palumbo | Sq. Ft. | 3,611,459 | 3,611,459 | 0.4% | |||||||||||||||
4 | 100 West 57th Street | Sq. Ft. | 7,164 | 45,000,000 | 45,000,000 | 4.9% | 45,000,000 | Y | 11/5/2014 | 12/5/2014 | ||||||||||
5 | Embassy Suites Nashville | Rooms | 206,731 | 43,000,000 | 43,000,000 | 4.7% | 36,440,653 | N | 6/16/2015 | 8/11/2015 | ||||||||||
6 | Sea Harbor Office Center | Sq. Ft. | 111 | 40,000,000 | 40,000,000 | 4.4% | 40,000,000 | N | 6/5/2015 | 7/11/2015 | ||||||||||
7 | Stanford Research Park | Sq. Ft. | 667 | 36,500,000 | 36,500,000 | 4.0% | 36,500,000 | N | 6/4/2014 | 7/5/2014 | ||||||||||
8 | 88 Hamilton Avenue | Sq. Ft. | 149 | 23,000,000 | 23,000,000 | 2.5% | 20,134,904 | N | 6/8/2015 | 8/5/2015 | ||||||||||
9 | Robinson Crossroads | Sq. Ft. | 165 | 23,000,000 | 22,971,720 | 2.5% | 18,835,036 | N | 6/2/2015 | 7/6/2015 | ||||||||||
10 | Colman Building | Sq. Ft. | 154 | 22,400,000 | 22,400,000 | 2.4% | 22,400,000 | N | 2/24/2015 | 4/5/2015 | ||||||||||
11 | Cooper’s Crossing | Units | 60,523 | 22,300,000 | 22,300,000 | 2.4% | 21,309,337 | N | 2/27/2015 | 4/6/2015 | ||||||||||
12 | Hampton Inn Philadelphia Airport | Rooms | 117,881 | 17,800,000 | 17,800,000 | 1.9% | 14,536,833 | N | 6/12/2015 | 8/5/2015 | ||||||||||
13 | Westland Retail Portfolio | Sq. Ft. | 208 | 17,200,000 | 17,200,000 | 1.9% | 13,870,334 | N | 6/12/2015 | 8/11/2015 | ||||||||||
13.01 | Pasadena | Sq. Ft. | 8,845,000 | 8,845,000 | 1.0% | |||||||||||||||
13.02 | La Habra | Sq. Ft. | 5,830,000 | 5,830,000 | 0.6% | |||||||||||||||
13.03 | Harbor Plaza | Sq. Ft. | 2,525,000 | 2,525,000 | 0.3% | |||||||||||||||
14 | Springhill Suites Napa Valley | Rooms | 165,000 | 16,500,000 | 16,500,000 | 1.8% | 13,986,147 | N | 4/16/2015 | 6/5/2015 | ||||||||||
15 | 655 K Street | Sq. Ft. | 1,146 | 16,000,000 | 15,955,253 | 1.7% | 12,693,596 | N | 5/1/2015 | 6/5/2015 | ||||||||||
16 | Alderwood Parkway Retail Center | Sq. Ft. | 241 | 15,500,000 | 15,500,000 | 1.7% | 13,083,233 | N | 5/29/2015 | 7/11/2015 | ||||||||||
17 | Doubletree Binghamton | Rooms | 74,162 | 15,400,000 | 15,351,461 | 1.7% | 12,863,098 | N | 3/27/2015 | 5/5/2015 | ||||||||||
18 | 70 Broad Street | Sq. Ft. | 822 | 15,000,000 | 15,000,000 | 1.6% | 13,602,486 | N | 4/29/2015 | 6/6/2015 | ||||||||||
19 | Creekside Inn | Rooms | 110,144 | 15,000,000 | 14,979,630 | 1.6% | 12,057,713 | N | 6/1/2015 | 7/11/2015 | ||||||||||
20 | Hotel Andra | Rooms | 319,328 | 14,000,000 | 14,000,000 | 1.5% | 12,730,522 | N | 12/23/2014 | 2/5/2015 | ||||||||||
21 | Interbay Worklofts | Sq. Ft. | 203 | 13,000,000 | 13,000,000 | 1.4% | 13,000,000 | N | 5/19/2015 | 7/5/2015 | ||||||||||
22 | 1200 Madison Avenue | Sq. Ft. | 76 | 13,000,000 | 12,966,932 | 1.4% | 10,490,804 | N | 5/1/2015 | 6/5/2015 | ||||||||||
23 | Southwood Townhomes | Units | 128,399 | 12,600,000 | 12,583,135 | 1.4% | 10,156,780 | N | 5/11/2015 | 7/5/2015 | ||||||||||
24 | Courtyard St. George | Units | 95,749 | 12,600,000 | 12,543,144 | 1.4% | 9,763,224 | N | 3/30/2015 | 5/6/2015 | ||||||||||
25 | Residence Inn Scottsdale | Units | 104,167 | 12,500,000 | 12,500,000 | 1.4% | 10,648,056 | N | 6/4/2015 | 7/6/2015 | ||||||||||
26 | Museum Parc Retail/Office | Sq. Ft. | 368 | 12,375,000 | 12,375,000 | 1.4% | 11,005,790 | N | 3/27/2015 | 5/5/2015 | ||||||||||
27 | 3322 Hudson - Storage Blue | Sq. Ft. | 166 | 10,750,000 | 10,735,559 | 1.2% | 8,659,481 | N | 5/28/2015 | 7/5/2015 | ||||||||||
28 | 1035 Nathan Lane | Sq. Ft. | 50 | 10,500,000 | 10,500,000 | 1.1% | 10,500,000 | N | 5/29/2015 | 7/11/2015 | ||||||||||
29 | Rocksprings Plaza | Sq. Ft. | 262 | 10,275,000 | 10,275,000 | 1.1% | 9,388,817 | N | 3/30/2015 | 5/5/2015 | ||||||||||
30 | Harvey Building | Sq. Ft. | 139 | 10,000,000 | 9,959,473 | 1.1% | 8,007,495 | N | 3/31/2015 | 5/5/2015 | ||||||||||
31 | 190 Baldwin - Storage Blue | Sq. Ft. | 230 | 9,890,000 | 9,876,714 | 1.1% | 7,966,723 | N | 5/28/2015 | 7/5/2015 | ||||||||||
32 | The Lenox | Units | 57,927 | 9,500,000 | 9,500,000 | 1.0% | 8,329,251 | N | 6/10/2015 | 8/6/2015 | ||||||||||
33 | Independence, MO Multifamily | Units | 20,330 | 9,250,000 | 9,250,000 | 1.0% | 7,163,109 | N | 6/9/2015 | 8/5/2015 | ||||||||||
33.01 | Cimarron Apartments | Units | 4,037,698 | 4,037,698 | 0.4% | |||||||||||||||
33.02 | Sterling Apartments | Units | 2,801,918 | 2,801,918 | 0.3% | |||||||||||||||
33.03 | Hillside Apartments | Units | 2,410,384 | 2,410,384 | 0.3% | |||||||||||||||
34 | Noblestown and Mt. Lebanon Portfolio | Sq. Ft. | 48 | 9,150,000 | 9,102,807 | 1.0% | 7,371,189 | N | 2/11/2015 | 4/5/2015 | ||||||||||
34.01 | 2121 Noblestown Road | Sq. Ft. | 4,815,789 | 4,790,951 | 0.5% | |||||||||||||||
34.02 | 250 Mt Lebanon Blvd | Sq. Ft. | 4,334,211 | 4,311,857 | 0.5% | |||||||||||||||
35 | US Storage Centers – Montrose | Sq. Ft. | 157 | 8,750,000 | 8,750,000 | 1.0% | 7,063,473 | N | 6/12/2015 | 8/11/2015 | ||||||||||
36 | Comfort Inn The Park Hershey | Rooms | 68,473 | 8,570,000 | 8,559,119 | 0.9% | 6,977,151 | N | 6/2/2015 | 7/5/2015 | ||||||||||
37 | 49 East 21st Street | Sq. Ft. | 1,250 | 8,250,000 | 8,250,000 | 0.9% | 7,523,863 | N | 2/25/2015 | 4/5/2015 | ||||||||||
38 | Prana Headquarters Building | Sq. Ft. | 104 | 7,800,000 | 7,800,000 | 0.9% | 7,800,000 | N | 5/6/2015 | 6/11/2015 | ||||||||||
39 | Fresh Thyme Farmers Market | Sq. Ft. | 270 | 7,762,500 | 7,762,500 | 0.8% | 6,621,910 | N | 5/8/2015 | 7/5/2015 | ||||||||||
40 | The Grand Village Shops | Sq. Ft. | 157 | 7,750,000 | 7,728,952 | 0.8% | 6,181,832 | N | 5/1/2015 | 6/5/2015 | ||||||||||
41 | HIE Colorado Springs | Units | 85,366 | 7,000,000 | 7,000,000 | 0.8% | 5,878,330 | N | 6/10/2015 | 8/6/2015 | ||||||||||
42 | Franklin Commons | Sq. Ft. | 162 | 7,000,000 | 7,000,000 | 0.8% | 7,000,000 | N | 6/9/2015 | 7/11/2015 | ||||||||||
43 | 8665 Hayden Place | Sq. Ft. | 353 | 6,330,000 | 6,330,000 | 0.7% | 5,804,459 | N | 5/19/2015 | 7/6/2015 | ||||||||||
44 | 1363 McCarter - Storage Blue | Sq. Ft. | 98 | 6,060,000 | 6,051,859 | 0.7% | 4,881,530 | N | 5/28/2015 | 7/5/2015 | ||||||||||
45 | Fairwood Apartments | Units | 49,936 | 6,000,000 | 5,992,270 | 0.7% | 4,871,600 | N | 6/11/2015 | 7/11/2015 | ||||||||||
46 | 15601 Cypress Ave | Sq. Ft. | 43 | 5,750,000 | 5,750,000 | 0.6% | 4,720,724 | N | 6/12/2015 | 8/6/2015 | ||||||||||
47 | Shopko Green Bay | Sq. Ft. | 87 | 5,700,000 | 5,693,340 | 0.6% | 4,710,102 | N | 5/19/2015 | 7/5/2015 | ||||||||||
48 | Fairfield Inn & Suites Mt. Vernon | Rooms | 74,194 | 5,200,000 | 5,193,555 | 0.6% | 4,252,278 | N | 5/14/2015 | 7/5/2015 | ||||||||||
49 | Walgreen - Berea, OH | Sq. Ft. | 367 | 5,050,000 | 5,013,943 | 0.5% | 4,024,318 | Y | 1/30/2015 | 3/5/2015 | ||||||||||
50 | Walgreen - Grand Chute, WI | Sq. Ft. | 324 | 4,825,000 | 4,798,855 | 0.5% | 3,852,865 | Y | 2/12/2015 | 4/5/2015 | ||||||||||
51 | 315 Cole Street - Storage Blue | Sq. Ft. | 138 | 4,575,000 | 4,568,854 | 0.5% | 3,685,314 | N | 5/28/2015 | 7/5/2015 | ||||||||||
52 | North Western Plaza | Sq. Ft. | 67 | 4,500,000 | 4,494,186 | 0.5% | 3,651,835 | N | 5/6/2015 | 7/5/2015 | ||||||||||
53 | 1016-22 K Street | Sq. Ft. | 340 | 4,400,000 | 4,400,000 | 0.5% | 4,013,290 | N | 3/31/2015 | 5/5/2015 | ||||||||||
54 | Broome Street Hotel | Rooms | 304,286 | 4,260,000 | 4,260,000 | 0.5% | 3,413,247 | N | 6/12/2015 | 8/5/2015 | ||||||||||
55 | 10th Street Shoppes | Sq. Ft. | 332 | 4,094,000 | 4,066,388 | 0.4% | 3,299,475 | N | 1/6/2015 | 3/5/2015 | ||||||||||
56 | Durango Shopping Center | Sq. Ft. | 243 | 3,926,250 | 3,916,183 | 0.4% | 3,164,026 | N | 4/8/2015 | 6/5/2015 | ||||||||||
57 | Walgreen - Scottsbluff, NE | Sq. Ft. | 257 | 3,752,400 | 3,721,547 | 0.4% | 3,007,491 | Y | 12/30/2014 | 2/5/2015 | ||||||||||
58 | Talbots Center | Sq. Ft. | 317 | 3,620,000 | 3,610,866 | 0.4% | 2,925,331 | N | 5/5/2015 | 6/5/2015 | ||||||||||
59 | Walgreen - Geneseo, IL | Sq. Ft. | 260 | 3,556,000 | 3,530,834 | 0.4% | 2,838,822 | Y | 1/14/2015 | 3/5/2015 | ||||||||||
60 | 310 Grand Central Blvd | Sq. Ft. | 32 | 3,500,000 | 3,500,000 | 0.4% | 2,593,563 | N | 6/11/2015 | 8/6/2015 | ||||||||||
61 | Stor-N-Lock Westland | Sq. Ft. | 43 | 2,500,000 | 2,496,593 | 0.3% | 2,008,210 | N | 5/15/2015 | 7/11/2015 | ||||||||||
62 | Shops at State Bridge | Sq. Ft. | 101 | 1,650,000 | 1,648,139 | 0.2% | 1,371,697 | N | 6/3/2015 | 7/5/2015 | ||||||||||
63 | Planet Self Storage | Sq. Ft. | 45 | 1,600,000 | 1,597,731 | 0.2% | 1,275,261 | N | 6/2/2015 | 7/11/2015 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Last IO Pay Date | First P&I Pay Date | Maturity Date or Anticipated Repayment Date | ARD Loan Maturity Date | Gross Mortgage Rate | Trust Advisor Fee Rate | Certificate Administrator Fee Rate | Servicing Fee | CREFC® IP Royalty License Fee Rate | ||||||||||
1 | Patriots Park | 10/5/2019 | 10/5/2019 | 3/5/2033 | 3.65800% | 0.00000% | 0.00490% | 0.01250% | 0.00050% | |||||||||||
2 | Campbell Technology Park | 6/11/2025 | 6/11/2025 | 4.41000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | ||||||||||||
3 | Stor All Group Portfolio | 7/1/2018 | 8/1/2018 | 7/1/2025 | 4.38500% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | |||||||||||
3.01 | Stor All - King Arthur | |||||||||||||||||||
3.02 | Stor All - Man-O-War | |||||||||||||||||||
3.03 | Stor All - Lyndon | |||||||||||||||||||
3.04 | Stor All - Cane | |||||||||||||||||||
3.05 | Stor All - Middletown | |||||||||||||||||||
3.06 | Stor All - Dixie Highway | |||||||||||||||||||
3.07 | Stor All - Pisgah | |||||||||||||||||||
3.08 | Stor All - Landen | |||||||||||||||||||
3.09 | Stor All - New Cut | |||||||||||||||||||
3.10 | Stor All - Palumbo | |||||||||||||||||||
4 | 100 West 57th Street | 11/5/2019 | 11/5/2019 | 4/5/2035 | 2.30690% | 0.00140% | 0.00490% | 0.01250% | 0.00050% | |||||||||||
5 | Embassy Suites Nashville | 7/11/2017 | 8/11/2017 | 7/11/2025 | 4.21230% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | |||||||||||
6 | Sea Harbor Office Center | 6/11/2025 | 6/11/2025 | 4.29000% | 0.00140% | 0.00490% | 0.04000% | 0.00050% | ||||||||||||
7 | Stanford Research Park | 1/5/2025 | 1/5/2025 | 4.67200% | 0.00000% | 0.00490% | 0.01250% | 0.00050% | ||||||||||||
8 | 88 Hamilton Avenue | 7/5/2018 | 8/5/2018 | 7/5/2025 | 4.50000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | |||||||||||
9 | Robinson Crossroads | 7/6/2015 | 6/6/2025 | 4.87500% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | ||||||||||||
10 | Colman Building | 3/5/2025 | 3/5/2025 | 4.20000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | ||||||||||||
11 | Cooper’s Crossing | 3/6/2017 | 4/6/2017 | 3/6/2020 | 4.97400% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | |||||||||||
12 | Hampton Inn Philadelphia Airport | 8/5/2015 | 7/5/2025 | 4.79100% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | ||||||||||||
13 | Westland Retail Portfolio | 8/11/2015 | 7/11/2025 | 4.42000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | ||||||||||||
13.01 | Pasadena | |||||||||||||||||||
13.02 | La Habra | |||||||||||||||||||
13.03 | Harbor Plaza | |||||||||||||||||||
14 | Springhill Suites Napa Valley | 5/5/2017 | 6/5/2017 | 5/5/2025 | 4.22000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | |||||||||||
15 | 655 K Street | 6/5/2015 | 5/5/2025 | 3.96000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | ||||||||||||
16 | Alderwood Parkway Retail Center | 6/11/2017 | 7/11/2017 | 6/11/2025 | 4.07000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | |||||||||||
17 | Doubletree Binghamton | 5/5/2015 | 4/5/2025 | 5.49000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | ||||||||||||
18 | 70 Broad Street | 3/6/2020 | 4/6/2020 | 5/6/2025 | 4.16900% | 0.00140% | 0.00490% | 0.05000% | 0.00050% | |||||||||||
19 | Creekside Inn | 7/11/2015 | 6/11/2025 | 4.33000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | ||||||||||||
20 | Hotel Andra | 1/5/2020 | 2/5/2020 | 1/5/2025 | 4.11000% | 0.00000% | 0.00490% | 0.01250% | 0.00050% | |||||||||||
21 | Interbay Worklofts | 6/5/2025 | 6/5/2025 | 4.41000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | ||||||||||||
22 | 1200 Madison Avenue | 6/5/2015 | 5/5/2025 | 4.44000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | ||||||||||||
23 | Southwood Townhomes | 7/5/2015 | 6/5/2025 | 4.41000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | ||||||||||||
24 | Courtyard St. George | 5/6/2015 | 4/6/2025 | 4.49000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | ||||||||||||
25 | Residence Inn Scottsdale | 12/6/2016 | 1/6/2017 | 6/6/2025 | 4.87400% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | |||||||||||
26 | Museum Parc Retail/Office | 4/5/2019 | 5/5/2019 | 4/5/2025 | 4.14000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | |||||||||||
27 | 3322 Hudson - Storage Blue | 7/5/2015 | 6/5/2025 | 4.39000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | ||||||||||||
28 | 1035 Nathan Lane | 6/11/2025 | 6/11/2025 | 4.39000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | ||||||||||||
29 | Rocksprings Plaza | 4/5/2020 | 5/5/2020 | 4/5/2025 | 4.41000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | |||||||||||
30 | Harvey Building | 5/5/2015 | 4/5/2025 | 4.22000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | ||||||||||||
31 | 190 Baldwin - Storage Blue | 7/5/2015 | 6/5/2025 | 4.39000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | ||||||||||||
32 | The Lenox | 7/6/2018 | 8/6/2018 | 7/6/2025 | 4.56600% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | |||||||||||
33 | Independence, MO Multifamily | 8/5/2015 | 7/5/2025 | 5.99000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | ||||||||||||
33.01 | Cimarron Apartments | |||||||||||||||||||
33.02 | Sterling Apartments | |||||||||||||||||||
33.03 | Hillside Apartments | |||||||||||||||||||
34 | Noblestown and Mt. Lebanon Portfolio | 4/5/2015 | 3/5/2025 | 4.39000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | ||||||||||||
34.01 | 2121 Noblestown Road | |||||||||||||||||||
34.02 | 250 Mt Lebanon Blvd | |||||||||||||||||||
35 | US Storage Centers – Montrose | 8/11/2015 | 7/11/2025 | 4.45000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | ||||||||||||
36 | Comfort Inn The Park Hershey | 7/5/2015 | 6/5/2025 | 4.70000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | ||||||||||||
37 | 49 East 21st Street | 3/5/2020 | 4/5/2020 | 3/5/2025 | 4.29000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | |||||||||||
38 | Prana Headquarters Building | 5/11/2022 | 5/11/2022 | 4.50000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | ||||||||||||
39 | Fresh Thyme Farmers Market | 6/5/2017 | 7/5/2017 | 6/5/2025 | 4.45550% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | |||||||||||
40 | The Grand Village Shops | 6/5/2015 | 5/5/2025 | 4.11000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | ||||||||||||
41 | HIE Colorado Springs | 7/6/2016 | 8/6/2016 | 7/6/2025 | 4.81700% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | |||||||||||
42 | Franklin Commons | 6/11/2025 | 6/11/2025 | 4.18000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | ||||||||||||
43 | 8665 Hayden Place | 6/6/2020 | 7/6/2020 | 6/6/2025 | 4.63000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | |||||||||||
44 | 1363 McCarter - Storage Blue | 7/5/2015 | 6/5/2025 | 4.39000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | ||||||||||||
45 | Fairwood Apartments | 7/11/2015 | 6/11/2025 | 4.62000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | ||||||||||||
46 | 15601 Cypress Ave | 8/6/2015 | 7/6/2025 | 4.95000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | ||||||||||||
47 | Shopko Green Bay | 7/5/2015 | 6/5/2025 | 5.15100% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | ||||||||||||
48 | Fairfield Inn & Suites Mt. Vernon | 7/5/2015 | 6/5/2025 | 4.83200% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | ||||||||||||
49 | Walgreen - Berea, OH | 3/5/2015 | 2/5/2025 | 2/5/2035 | 4.09000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | |||||||||||
50 | Walgreen - Grand Chute, WI | 4/5/2015 | 3/5/2025 | 3/5/2035 | 4.14000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | |||||||||||
51 | 315 Cole Street - Storage Blue | 7/5/2015 | 6/5/2025 | 4.39000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | ||||||||||||
52 | North Western Plaza | 7/5/2015 | 6/5/2025 | 4.60500% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | ||||||||||||
53 | 1016-22 K Street | 4/5/2020 | 5/5/2020 | 4/5/2025 | 4.30000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | |||||||||||
54 | Broome Street Hotel | 8/5/2015 | 7/5/2025 | 4.23600% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | ||||||||||||
55 | 10th Street Shoppes | 3/5/2015 | 2/5/2025 | 4.41000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | ||||||||||||
56 | Durango Shopping Center | 6/5/2015 | 5/5/2025 | 4.40000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | ||||||||||||
57 | Walgreen - Scottsbluff, NE | 2/5/2015 | 1/5/2025 | 1/5/2035 | 4.25000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | |||||||||||
58 | Talbots Center | 6/5/2015 | 5/5/2025 | 4.48000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | ||||||||||||
59 | Walgreen - Geneseo, IL | 3/5/2015 | 2/5/2025 | 2/5/2035 | 4.14000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | |||||||||||
60 | 310 Grand Central Blvd | 8/6/2015 | 7/6/2025 | 4.75000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | ||||||||||||
61 | Stor-N-Lock Westland | 7/11/2015 | 6/11/2025 | 4.31000% | 0.00140% | 0.00490% | 0.08000% | 0.00050% | ||||||||||||
62 | Shops at State Bridge | 7/5/2015 | 6/5/2025 | 5.34000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% | ||||||||||||
63 | Planet Self Storage | 7/11/2015 | 6/11/2025 | 4.09000% | 0.00140% | 0.00490% | 0.02000% | 0.00050% |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Net Mortgage Rate | Interest Accrual Method | Monthly P&I Payment ($) | Amortization Type | Interest Accrual Method During IO | Original Term to Maturity or ARD (Mos.) | Remaining Term to Maturity or ARD (Mos.) | Original IO Period (Mos.) | Remaining IO Period (Mos.) | Original Amort Term (Mos.) | |||||||||||
1 | Patriots Park | 3.64010% | Actual/360 | 278,922.50 | Interest-only, ARD | Actual/360 | 60 | 51 | 60 | 51 | 0 | |||||||||||
2 | Campbell Technology Park | 4.38320% | Actual/360 | 224,175.00 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 | |||||||||||
3 | Stor All Group Portfolio | 4.35820% | Actual/360 | 291,177.34 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 36 | 36 | 360 | |||||||||||
3.01 | Stor All - King Arthur | |||||||||||||||||||||
3.02 | Stor All - Man-O-War | |||||||||||||||||||||
3.03 | Stor All - Lyndon | |||||||||||||||||||||
3.04 | Stor All - Cane | |||||||||||||||||||||
3.05 | Stor All - Middletown | |||||||||||||||||||||
3.06 | Stor All - Dixie Highway | |||||||||||||||||||||
3.07 | Stor All - Pisgah | |||||||||||||||||||||
3.08 | Stor All - Landen | |||||||||||||||||||||
3.09 | Stor All - New Cut | |||||||||||||||||||||
3.10 | Stor All - Palumbo | |||||||||||||||||||||
4 | 100 West 57th Street | 2.28760% | Actual/360 | 87,950.56 | Interest-only, ARD | Actual/360 | 60 | 52 | 60 | 52 | 0 | |||||||||||
5 | Embassy Suites Nashville | 4.18550% | Actual/360 | 210,586.20 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 24 | 24 | 360 | |||||||||||
6 | Sea Harbor Office Center | 4.24320% | Actual/360 | 145,383.33 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 | |||||||||||
7 | Stanford Research Park | 4.65410% | Actual/360 | 144,475.11 | Interest-only, Balloon | Actual/360 | 127 | 114 | 127 | 114 | 0 | |||||||||||
8 | 88 Hamilton Avenue | 4.47320% | Actual/360 | 116,537.62 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 36 | 36 | 360 | |||||||||||
9 | Robinson Crossroads | 4.84820% | Actual/360 | 121,717.89 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | ||||||||||||
10 | Colman Building | 4.17320% | Actual/360 | 79,706.67 | Interest-only, Balloon | Actual/360 | 120 | 116 | 120 | 116 | 0 | |||||||||||
11 | Cooper’s Crossing | 4.94720% | Actual/360 | 119,357.12 | Interest-only, Amortizing Balloon | Actual/360 | 60 | 56 | 24 | 20 | 360 | |||||||||||
12 | Hampton Inn Philadelphia Airport | 4.76420% | Actual/360 | 93,293.62 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | ||||||||||||
13 | Westland Retail Portfolio | 4.39320% | Actual/360 | 86,334.20 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | ||||||||||||
13.01 | Pasadena | |||||||||||||||||||||
13.02 | La Habra | |||||||||||||||||||||
13.03 | Harbor Plaza | |||||||||||||||||||||
14 | Springhill Suites Napa Valley | 4.19320% | Actual/360 | 80,880.56 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 24 | 22 | 360 | |||||||||||
15 | 655 K Street | 3.93320% | Actual/360 | 76,017.94 | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | ||||||||||||
16 | Alderwood Parkway Retail Center | 4.04320% | Actual/360 | 74,626.25 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | 23 | 360 | |||||||||||
17 | Doubletree Binghamton | 5.46320% | Actual/360 | 87,342.91 | Amortizing Balloon | 120 | 117 | 0 | 0 | 360 | ||||||||||||
18 | 70 Broad Street | 4.11220% | Actual/360 | 73,081.43 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 58 | 56 | 360 | |||||||||||
19 | Creekside Inn | 4.30320% | Actual/360 | 74,495.19 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | ||||||||||||
20 | Hotel Andra | 4.09210% | Actual/360 | 67,729.01 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 114 | 60 | 54 | 360 | |||||||||||
21 | Interbay Worklofts | 4.38320% | Actual/360 | 48,571.25 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 | |||||||||||
22 | 1200 Madison Avenue | 4.41320% | Actual/360 | 65,406.44 | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | ||||||||||||
23 | Southwood Townhomes | 4.38320% | Actual/360 | 63,170.32 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | ||||||||||||
24 | Courtyard St. George | 4.46320% | Actual/360 | 66,549.37 | Amortizing Balloon | 120 | 117 | 0 | 0 | 330 | ||||||||||||
25 | Residence Inn Scottsdale | 4.84720% | Actual/360 | 66,143.44 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 18 | 17 | 360 | |||||||||||
26 | Museum Parc Retail/Office | 4.11320% | Actual/360 | 60,083.30 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 117 | 48 | 45 | 360 | |||||||||||
27 | 3322 Hudson - Storage Blue | 4.36320% | Actual/360 | 53,768.32 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | ||||||||||||
28 | 1035 Nathan Lane | 4.36320% | Actual/360 | 39,052.71 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 | |||||||||||
29 | Rocksprings Plaza | 4.38320% | Actual/360 | 51,513.90 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 117 | 60 | 57 | 360 | |||||||||||
30 | Harvey Building | 4.19320% | Actual/360 | 49,018.52 | Amortizing Balloon | 120 | 117 | 0 | 0 | 360 | ||||||||||||
31 | 190 Baldwin - Storage Blue | 4.36320% | Actual/360 | 49,466.85 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | ||||||||||||
32 | The Lenox | 4.53920% | Actual/360 | 48,508.37 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 36 | 36 | 360 | |||||||||||
33 | Independence, MO Multifamily | 5.96320% | Actual/360 | 59,541.35 | Amortizing Balloon | 120 | 120 | 0 | 0 | 300 | ||||||||||||
33.01 | Cimarron Apartments | |||||||||||||||||||||
33.02 | Sterling Apartments | |||||||||||||||||||||
33.03 | Hillside Apartments | |||||||||||||||||||||
34 | Noblestown and Mt. Lebanon Portfolio | 4.36320% | Actual/360 | 45,765.59 | Amortizing Balloon | 120 | 116 | 0 | 0 | 360 | ||||||||||||
34.01 | 2121 Noblestown Road | |||||||||||||||||||||
34.02 | 250 Mt Lebanon Blvd | |||||||||||||||||||||
35 | US Storage Centers – Montrose | 4.42320% | Actual/360 | 44,075.39 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | ||||||||||||
36 | Comfort Inn The Park Hershey | 4.67320% | Actual/360 | 44,447.26 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | ||||||||||||
37 | 49 East 21st Street | 4.26320% | Actual/360 | 40,778.47 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 116 | 60 | 56 | 360 | |||||||||||
38 | Prana Headquarters Building | 4.47320% | Actual/360 | 29,737.50 | Interest-only, Balloon | Actual/360 | 84 | 82 | 84 | 82 | 0 | |||||||||||
39 | Fresh Thyme Farmers Market | 4.42870% | Actual/360 | 39,126.47 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | 23 | 360 | |||||||||||
40 | The Grand Village Shops | 4.08320% | Actual/360 | 37,492.85 | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | ||||||||||||
41 | HIE Colorado Springs | 4.79020% | Actual/360 | 36,798.54 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 12 | 12 | 360 | |||||||||||
42 | Franklin Commons | 4.15320% | Actual/360 | 24,789.72 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 | |||||||||||
43 | 8665 Hayden Place | 4.60320% | Actual/360 | 32,563.98 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 60 | 59 | 360 | |||||||||||
44 | 1363 McCarter - Storage Blue | 4.36320% | Actual/360 | 30,310.33 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | ||||||||||||
45 | Fairwood Apartments | 4.59320% | Actual/360 | 30,830.42 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | ||||||||||||
46 | 15601 Cypress Ave | 4.92320% | Actual/360 | 30,691.77 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | ||||||||||||
47 | Shopko Green Bay | 5.12420% | Actual/360 | 31,127.01 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | ||||||||||||
48 | Fairfield Inn & Suites Mt. Vernon | 4.80520% | Actual/360 | 27,383.27 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | ||||||||||||
49 | Walgreen - Berea, OH | 4.06320% | Actual/360 | 24,372.23 | Amortizing ARD | 120 | 115 | 0 | 0 | 360 | ||||||||||||
50 | Walgreen - Grand Chute, WI | 4.11320% | Actual/360 | 23,426.42 | Amortizing ARD | 120 | 116 | 0 | 0 | 360 | ||||||||||||
51 | 315 Cole Street - Storage Blue | 4.36320% | Actual/360 | 22,882.80 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | ||||||||||||
52 | North Western Plaza | 4.57820% | Actual/360 | 23,082.45 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | ||||||||||||
53 | 1016-22 K Street | 4.27320% | Actual/360 | 21,774.34 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 117 | 60 | 57 | 360 | |||||||||||
54 | Broome Street Hotel | 4.20920% | Actual/360 | 20,921.74 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | ||||||||||||
55 | 10th Street Shoppes | 4.38320% | Actual/360 | 20,525.34 | Amortizing Balloon | 120 | 115 | 0 | 0 | 360 | ||||||||||||
56 | Durango Shopping Center | 4.37320% | Actual/360 | 19,661.13 | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | ||||||||||||
57 | Walgreen - Scottsbluff, NE | 4.22320% | Actual/360 | 18,459.55 | Amortizing ARD | 120 | 114 | 0 | 0 | 360 | ||||||||||||
58 | Talbots Center | 4.45320% | Actual/360 | 18,299.01 | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | ||||||||||||
59 | Walgreen - Geneseo, IL | 4.11320% | Actual/360 | 17,265.15 | Amortizing ARD | 120 | 115 | 0 | 0 | 360 | ||||||||||||
60 | 310 Grand Central Blvd | 4.72320% | Actual/360 | 19,954.11 | Amortizing Balloon | 120 | 120 | 0 | 0 | 300 | ||||||||||||
61 | Stor-N-Lock Westland | 4.22320% | Actual/360 | 12,386.47 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | ||||||||||||
62 | Shops at State Bridge | 5.31320% | Actual/360 | 9,203.56 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | ||||||||||||
63 | Planet Self Storage | 4.06320% | Actual/360 | 7,721.90 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Remaining Amort Term (Mos.) | Seasoning | Prepayment Provisions | Grace Period Default (Days) | Grace Period Late (Days) | Appraised Value ($) | Appraisal Date | ||||||||
1 | Patriots Park | 0 | 9 | GRTR 1% or YM(33),GRTR 1% or YM or D(23),O(4) | 0 | 0 | 322,000,000 | 7/14/2014 | ||||||||
2 | Campbell Technology Park | 0 | 1 | L(25),D(91),O(4) | 0 | 5 | 100,000,000 | 4/21/2015 | ||||||||
3 | Stor All Group Portfolio | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 80,000,000 | 4/22/2015 | ||||||||
3.01 | Stor All - King Arthur | 9,350,000 | 4/22/2015 | |||||||||||||
3.02 | Stor All - Man-O-War | 8,600,000 | 4/22/2015 | |||||||||||||
3.03 | Stor All - Lyndon | 8,450,000 | 4/22/2015 | |||||||||||||
3.04 | Stor All - Cane | 8,500,000 | 4/22/2015 | |||||||||||||
3.05 | Stor All - Middletown | 7,950,000 | 4/22/2015 | |||||||||||||
3.06 | Stor All - Dixie Highway | 7,050,000 | 4/22/2015 | |||||||||||||
3.07 | Stor All - Pisgah | 5,100,000 | 4/22/2015 | |||||||||||||
3.08 | Stor All - Landen | 4,900,000 | 4/22/2015 | |||||||||||||
3.09 | Stor All - New Cut | 5,550,000 | 4/22/2015 | |||||||||||||
3.10 | Stor All - Palumbo | 4,950,000 | 4/22/2015 | |||||||||||||
4 | 100 West 57th Street | 0 | 8 | L(32),D(24),O(4) | 0 | 0 | 300,000,000 | 8/1/2014 | ||||||||
5 | Embassy Suites Nashville | 360 | 0 | L(24),D(92),O(4) | 0 | 5 | 66,400,000 | 5/8/2015 | ||||||||
6 | Sea Harbor Office Center | 0 | 1 | L(25),D(91),O(4) | 0 | 5 | 66,000,000 | 4/9/2015 | ||||||||
7 | Stanford Research Park | 0 | 13 | L(37),D(86),O(4) | 0 | 0 | 138,000,000 | 1/30/2015 | ||||||||
8 | 88 Hamilton Avenue | 360 | 0 | L(24),D(93),O(3) | 0 | 0 | 32,500,000 | 1/8/2015 | ||||||||
9 | Robinson Crossroads | 359 | 1 | L(25),D(92),O(3) | 0 | 0 | 31,400,000 | 4/14/2015 | ||||||||
10 | Colman Building | 0 | 4 | L(28),D(88),O(4) | 0 | 0 | 34,000,000 | 12/19/2014 | ||||||||
11 | Cooper’s Crossing | 360 | 4 | L(28),D(28),O(4) | 0 | 0 | 68,100,000 | 2/3/2015 | ||||||||
12 | Hampton Inn Philadelphia Airport | 360 | 0 | L(24),D(93),O(3) | 0 | 0 | 25,000,000 | 3/23/2015 | ||||||||
13 | Westland Retail Portfolio | 360 | 0 | L(24),D(91),O(5) | 0 | 5 | 25,770,000 | 4/3/2015 | ||||||||
13.01 | Pasadena | 13,000,000 | 4/3/2015 | |||||||||||||
13.02 | La Habra | 8,570,000 | 4/3/2015 | |||||||||||||
13.03 | Harbor Plaza | 4,200,000 | 4/3/2015 | |||||||||||||
14 | Springhill Suites Napa Valley | 360 | 2 | L(26),D(91),O(3) | 0 | 0 | 23,800,000 | 3/6/2015 | ||||||||
15 | 655 K Street | 358 | 2 | L(26),D(90),O(4) | 0 | 0 | 23,100,000 | 3/23/2015 | ||||||||
16 | Alderwood Parkway Retail Center | 360 | 1 | L(25),D(91),O(4) | 0 | 5 | 22,000,000 | 4/14/2015 | ||||||||
17 | Doubletree Binghamton | 357 | 3 | L(27),D(90),O(3) | 0 | 0 | 21,900,000 | 2/16/2015 | ||||||||
18 | 70 Broad Street | 360 | 2 | L(26),D(90),O(4) | 0 | 0 | 22,600,000 | 3/17/2015 | ||||||||
19 | Creekside Inn | 359 | 1 | L(25),D(91),O(4) | 0 | 5 | 50,500,000 | 4/16/2015 | ||||||||
20 | Hotel Andra | 360 | 6 | L(30),GRTR 1% or YM or D(86),O(4) | 0 | 0 | 54,800,000 | 11/14/2014 | ||||||||
21 | Interbay Worklofts | 0 | 1 | L(25),D(91),O(4) | 0 | 0 | 18,800,000 | 3/18/2015 | ||||||||
22 | 1200 Madison Avenue | 358 | 2 | L(26),D(91),O(3) | 0 | 0 | 17,800,000 | 2/3/2015 | ||||||||
23 | Southwood Townhomes | 359 | 1 | L(25),D(92),O(3) | 0 | 0 | 16,100,000 | 3/9/2015 | ||||||||
24 | Courtyard St. George | 327 | 3 | L(27),D(90),O(3) | 0 | 0 | 18,000,000 | 1/23/2015 | ||||||||
25 | Residence Inn Scottsdale | 360 | 1 | L(25),D(92),O(3) | 0 | 0 | 19,400,000 | 4/30/2015 | ||||||||
26 | Museum Parc Retail/Office | 360 | 3 | L(27),D(90),O(3) | 0 | 0 | 16,500,000 | 1/13/2015 | ||||||||
27 | 3322 Hudson - Storage Blue | 359 | 1 | L(25),D(92),O(3) | 0 | 0 | 15,250,000 | 3/1/2015 | ||||||||
28 | 1035 Nathan Lane | 0 | 1 | L(25),D(91),O(4) | 0 | 5 | 16,200,000 | 4/21/2015 | ||||||||
29 | Rocksprings Plaza | 360 | 3 | L(27),GRTR 1% or YM(89),O(4) | 0 | 0 | 14,400,000 | 3/3/2015 | ||||||||
30 | Harvey Building | 357 | 3 | L(27),D(90),O(3) | 0 | 0 | 14,200,000 | 2/9/2015 | ||||||||
31 | 190 Baldwin - Storage Blue | 359 | 1 | L(25),D(92),O(3) | 0 | 0 | 13,850,000 | 3/1/2015 | ||||||||
32 | The Lenox | 360 | 0 | L(24),D(93),O(3) | 0 | 0 | 12,680,000 | 5/4/2015 | ||||||||
33 | Independence, MO Multifamily | 300 | 0 | L(24),D(93),O(3) | 0 | 0 | 15,120,000 | 4/21/2015 | ||||||||
33.01 | Cimarron Apartments | 6,600,000 | 4/21/2015 | |||||||||||||
33.02 | Sterling Apartments | 4,580,000 | 4/21/2015 | |||||||||||||
33.03 | Hillside Apartments | 3,940,000 | 4/21/2015 | |||||||||||||
34 | Noblestown and Mt. Lebanon Portfolio | 356 | 4 | L(28),D(89),O(3) | 0 | 0 | 15,200,000 | 8/11/2014 | ||||||||
34.01 | 2121 Noblestown Road | 8,000,000 | 8/11/2014 | |||||||||||||
34.02 | 250 Mt Lebanon Blvd | 7,200,000 | 8/11/2014 | |||||||||||||
35 | US Storage Centers – Montrose | 360 | 0 | L(24),GRTR 1% or YM(89),O(7) | 0 | 5 | 15,600,000 | 4/14/2015 | ||||||||
36 | Comfort Inn The Park Hershey | 359 | 1 | L(25),D(92),O(3) | 0 | 0 | 11,800,000 | 4/20/2015 | ||||||||
37 | 49 East 21st Street | 360 | 4 | L(28),D(89),O(3) | 0 | 0 | 11,300,000 | 12/2/2014 | ||||||||
38 | Prana Headquarters Building | 0 | 2 | L(26),D(51),O(7) | 0 | 5 | 12,500,000 | 4/15/2015 | ||||||||
39 | Fresh Thyme Farmers Market | 360 | 1 | L(25),D(92),O(3) | 0 | 0 | 10,350,000 | 5/10/2015 | ||||||||
40 | The Grand Village Shops | 358 | 2 | L(26),D(90),O(4) | 0 | 0 | 10,400,000 | 1/9/2015 | ||||||||
41 | HIE Colorado Springs | 360 | 0 | L(24),D(93),O(3) | 0 | 0 | 10,600,000 | 4/30/2015 | ||||||||
42 | Franklin Commons | 0 | 1 | L(25),D(90),O(5) | 0 | 5 | 13,700,000 | 5/4/2015 | ||||||||
43 | 8665 Hayden Place | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 9,250,000 | 4/17/2015 | ||||||||
44 | 1363 McCarter - Storage Blue | 359 | 1 | L(25),D(92),O(3) | 0 | 0 | 8,200,000 | 3/1/2015 | ||||||||
45 | Fairwood Apartments | 359 | 1 | L(25),D(91),O(4) | 0 | 5 | 8,650,000 | 4/30/2015 | ||||||||
46 | 15601 Cypress Ave | 360 | 0 | L(24),D(93),O(3) | 0 | 0 | 8,500,000 | 5/8/2015 | ||||||||
47 | Shopko Green Bay | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 7,800,000 | 4/10/2015 | ||||||||
48 | Fairfield Inn & Suites Mt. Vernon | 359 | 1 | L(25),D(92),O(3) | 0 | 0 | 7,100,000 | 2/12/2015 | ||||||||
49 | Walgreen - Berea, OH | 355 | 5 | L(29),D(88),O(3) | 0 | 0 | 7,325,000 | 1/8/2015 | ||||||||
50 | Walgreen - Grand Chute, WI | 356 | 4 | L(28),D(89),O(3) | 0 | 0 | 7,000,000 | 12/3/2014 | ||||||||
51 | 315 Cole Street - Storage Blue | 359 | 1 | L(25),D(92),O(3) | 0 | 0 | 6,590,000 | 3/1/2015 | ||||||||
52 | North Western Plaza | 359 | 1 | L(25),D(92),O(3) | 0 | 0 | 6,000,000 | 3/10/2015 | ||||||||
53 | 1016-22 K Street | 360 | 3 | L(27),GRTR 1% or YM(89),O(4) | 0 | 0 | 6,700,000 | 3/3/2015 | ||||||||
54 | Broome Street Hotel | 360 | 0 | L(24),GRTR 1% or YM or D(93),O(3) | 0 | 0 | 11,100,000 | 2/4/2015 | ||||||||
55 | 10th Street Shoppes | 355 | 5 | L(29),D(88),O(3) | 0 | 0 | 5,460,000 | 11/11/2014 | ||||||||
56 | Durango Shopping Center | 358 | 2 | L(26),D(91),O(3) | 0 | 0 | 5,235,000 | 2/2/2015 | ||||||||
57 | Walgreen - Scottsbluff, NE | 354 | 6 | L(30),D(87),O(3) | 0 | 0 | 5,250,000 | 11/17/2014 | ||||||||
58 | Talbots Center | 358 | 2 | L(26),D(90),O(4) | 0 | 0 | 6,000,000 | 4/2/2015 | ||||||||
59 | Walgreen - Geneseo, IL | 355 | 5 | L(29),D(88),O(3) | 0 | 0 | 5,100,000 | 11/28/2014 | ||||||||
60 | 310 Grand Central Blvd | 300 | 0 | L(24),D(92),O(4) | 0 | 0 | 5,000,000 | 5/7/2015 | ||||||||
61 | Stor-N-Lock Westland | 359 | 1 | L(25),D(88),O(7) | 0 | 5 | 3,350,000 | 4/3/2015 | ||||||||
62 | Shops at State Bridge | 359 | 1 | L(25),D(92),O(3) | 0 | 0 | 2,200,000 | 4/24/2015 | ||||||||
63 | Planet Self Storage | 359 | 1 | L(25),D(91),O(4) | 0 | 5 | 6,000,000 | 2/3/2015 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | 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 | U/W NOI DSCR (x) | U/W NCF DSCR (x) | |||||||||||
1 | Patriots Park | 2.20 | 2.18 | |||||||||||||||||||
2 | Campbell Technology Park | 2.02 | 1.79 | |||||||||||||||||||
3 | Stor All Group Portfolio | 1.33 | 1.31 | |||||||||||||||||||
3.01 | Stor All - King Arthur | |||||||||||||||||||||
3.02 | Stor All - Man-O-War | |||||||||||||||||||||
3.03 | Stor All - Lyndon | |||||||||||||||||||||
3.04 | Stor All - Cane | |||||||||||||||||||||
3.05 | Stor All - Middletown | |||||||||||||||||||||
3.06 | Stor All - Dixie Highway | |||||||||||||||||||||
3.07 | Stor All - Pisgah | |||||||||||||||||||||
3.08 | Stor All - Landen | |||||||||||||||||||||
3.09 | Stor All - New Cut | |||||||||||||||||||||
3.10 | Stor All - Palumbo | |||||||||||||||||||||
4 | 100 West 57th Street | 1.00 | 1.00 | |||||||||||||||||||
5 | Embassy Suites Nashville | 1.97 | 1.78 | |||||||||||||||||||
6 | Sea Harbor Office Center | 2.38 | 2.14 | |||||||||||||||||||
7 | Stanford Research Park | 1.98 | 1.95 | |||||||||||||||||||
8 | 88 Hamilton Avenue | 1.43 | 1.35 | |||||||||||||||||||
9 | Robinson Crossroads | 1.38 | 1.32 | |||||||||||||||||||
10 | Colman Building | 2.03 | 1.85 | |||||||||||||||||||
11 | Cooper’s Crossing | 1.54 | 1.46 | |||||||||||||||||||
12 | Hampton Inn Philadelphia Airport | 1.96 | 1.74 | |||||||||||||||||||
13 | Westland Retail Portfolio | 1.60 | 1.51 | |||||||||||||||||||
13.01 | Pasadena | |||||||||||||||||||||
13.02 | La Habra | |||||||||||||||||||||
13.03 | Harbor Plaza | |||||||||||||||||||||
14 | Springhill Suites Napa Valley | 1.83 | 1.63 | |||||||||||||||||||
15 | 655 K Street | 1.29 | 1.28 | |||||||||||||||||||
16 | Alderwood Parkway Retail Center | 1.57 | 1.50 | |||||||||||||||||||
17 | Doubletree Binghamton | 1.81 | 1.48 | |||||||||||||||||||
18 | 70 Broad Street | 1.66 | 1.63 | |||||||||||||||||||
19 | Creekside Inn | 3.83 | 3.47 | |||||||||||||||||||
20 | Hotel Andra | 1.92 | 1.76 | |||||||||||||||||||
21 | Interbay Worklofts | 1.90 | 1.80 | |||||||||||||||||||
22 | 1200 Madison Avenue | 1.77 | 1.64 | |||||||||||||||||||
23 | Southwood Townhomes | 1.25 | 1.22 | |||||||||||||||||||
24 | Courtyard St. George | 2.01 | 1.77 | |||||||||||||||||||
25 | Residence Inn Scottsdale | 2.16 | 1.94 | |||||||||||||||||||
26 | Museum Parc Retail/Office | 1.42 | 1.35 | |||||||||||||||||||
27 | 3322 Hudson - Storage Blue | 1.42 | 1.40 | |||||||||||||||||||
28 | 1035 Nathan Lane | 2.09 | 1.91 | |||||||||||||||||||
29 | Rocksprings Plaza | 1.72 | 1.64 | |||||||||||||||||||
30 | Harvey Building | 1.64 | 1.55 | |||||||||||||||||||
31 | 190 Baldwin - Storage Blue | 1.36 | 1.34 | |||||||||||||||||||
32 | The Lenox | 1.64 | 1.56 | |||||||||||||||||||
33 | Independence, MO Multifamily | 1.51 | 1.35 | |||||||||||||||||||
33.01 | Cimarron Apartments | |||||||||||||||||||||
33.02 | Sterling Apartments | |||||||||||||||||||||
33.03 | Hillside Apartments | |||||||||||||||||||||
34 | Noblestown and Mt. Lebanon Portfolio | 1.84 | 1.44 | |||||||||||||||||||
34.01 | 2121 Noblestown Road | |||||||||||||||||||||
34.02 | 250 Mt Lebanon Blvd | |||||||||||||||||||||
35 | US Storage Centers – Montrose | 1.90 | 1.86 | |||||||||||||||||||
36 | Comfort Inn The Park Hershey | 2.14 | 1.89 | |||||||||||||||||||
37 | 49 East 21st Street | 1.25 | 1.24 | |||||||||||||||||||
38 | Prana Headquarters Building | 1.88 | 1.76 | |||||||||||||||||||
39 | Fresh Thyme Farmers Market | 1.40 | 1.39 | |||||||||||||||||||
40 | The Grand Village Shops | 1.94 | 1.82 | |||||||||||||||||||
41 | HIE Colorado Springs | 2.05 | 1.81 | |||||||||||||||||||
42 | Franklin Commons | 2.77 | 2.55 | |||||||||||||||||||
43 | 8665 Hayden Place | 1.44 | 1.43 | |||||||||||||||||||
44 | 1363 McCarter - Storage Blue | 1.39 | 1.36 | |||||||||||||||||||
45 | Fairwood Apartments | 1.70 | 1.59 | |||||||||||||||||||
46 | 15601 Cypress Ave | 1.46 | 1.40 | |||||||||||||||||||
47 | Shopko Green Bay | 1.40 | 1.37 | |||||||||||||||||||
48 | Fairfield Inn & Suites Mt. Vernon | 2.22 | 1.96 | |||||||||||||||||||
49 | Walgreen - Berea, OH | 1.30 | 1.30 | |||||||||||||||||||
50 | Walgreen - Grand Chute, WI | 1.30 | 1.30 | |||||||||||||||||||
51 | 315 Cole Street - Storage Blue | 1.61 | 1.59 | |||||||||||||||||||
52 | North Western Plaza | 1.80 | 1.52 | |||||||||||||||||||
53 | 1016-22 K Street | 1.40 | 1.36 | |||||||||||||||||||
54 | Broome Street Hotel | 2.67 | 2.38 | |||||||||||||||||||
55 | 10th Street Shoppes | 1.41 | 1.37 | |||||||||||||||||||
56 | Durango Shopping Center | 1.46 | 1.40 | |||||||||||||||||||
57 | Walgreen - Scottsbluff, NE | 1.26 | 1.25 | |||||||||||||||||||
58 | Talbots Center | 1.44 | 1.36 | |||||||||||||||||||
59 | Walgreen - Geneseo, IL | 1.29 | 1.28 | |||||||||||||||||||
60 | 310 Grand Central Blvd | 1.58 | 1.43 | |||||||||||||||||||
61 | Stor-N-Lock Westland | 2.11 | 2.06 | |||||||||||||||||||
62 | Shops at State Bridge | 1.60 | 1.40 | |||||||||||||||||||
63 | Planet Self Storage | 3.79 | 3.73 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | 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 | Patriots Park | 66.8% | 66.8% | 8.2% | 8.1% | 25,241,098 | 7,672,221 | 17,568,877 | 108,550 | 0 | ||||||||||
2 | Campbell Technology Park | 60.0% | 60.0% | 9.1% | 8.0% | 8,276,061 | 2,831,835 | 5,444,226 | 56,173 | 583,034 | ||||||||||
3 | Stor All Group Portfolio | 72.8% | 63.6% | 8.0% | 7.9% | 6,825,667 | 2,177,296 | 4,648,371 | 68,477 | 0 | ||||||||||
3.01 | Stor All - King Arthur | 879,296 | 241,643 | 637,653 | 8,537 | 0 | ||||||||||||||
3.02 | Stor All - Man-O-War | 810,630 | 207,573 | 603,057 | 7,648 | 0 | ||||||||||||||
3.03 | Stor All - Lyndon | 767,838 | 210,795 | 557,043 | 6,488 | 0 | ||||||||||||||
3.04 | Stor All - Cane | 807,744 | 262,920 | 544,824 | 8,275 | 0 | ||||||||||||||
3.05 | Stor All - Middletown | 740,551 | 207,989 | 532,562 | 6,533 | 0 | ||||||||||||||
3.06 | Stor All - Dixie Highway | 674,659 | 202,289 | 472,370 | 7,291 | 0 | ||||||||||||||
3.07 | Stor All - Pisgah | 604,311 | 243,507 | 360,804 | 7,012 | 0 | ||||||||||||||
3.08 | Stor All - Landen | 549,940 | 214,607 | 335,333 | 6,118 | 0 | ||||||||||||||
3.09 | Stor All - New Cut | 507,927 | 192,393 | 315,534 | 5,337 | 0 | ||||||||||||||
3.10 | Stor All - Palumbo | 482,771 | 193,581 | 289,190 | 5,240 | 0 | ||||||||||||||
4 | 100 West 57th Street | 60.0% | 60.0% | 2.3% | 2.3% | 4,213,128 | 0 | 4,213,128 | 0 | 0 | ||||||||||
5 | Embassy Suites Nashville | 64.8% | 54.9% | 11.6% | 10.5% | 12,033,033 | 7,056,664 | 4,976,369 | 481,321 | 0 | ||||||||||
6 | Sea Harbor Office Center | 60.6% | 60.6% | 10.4% | 9.4% | 7,813,025 | 3,668,538 | 4,144,487 | 89,879 | 312,521 | ||||||||||
7 | Stanford Research Park | 62.7% | 62.7% | 9.4% | 9.3% | 11,571,768 | 3,438,839 | 8,132,928 | 19,452 | 97,259 | ||||||||||
8 | 88 Hamilton Avenue | 70.8% | 62.0% | 8.7% | 8.2% | 2,767,191 | 773,610 | 1,993,581 | 23,180 | 77,267 | ||||||||||
9 | Robinson Crossroads | 73.2% | 60.0% | 8.7% | 8.4% | 2,861,458 | 851,726 | 2,009,731 | 27,807 | 50,052 | ||||||||||
10 | Colman Building | 65.9% | 65.9% | 8.7% | 7.9% | 3,403,616 | 1,458,075 | 1,945,541 | 30,490 | 145,191 | ||||||||||
11 | Cooper’s Crossing | 64.6% | 61.7% | 9.9% | 9.4% | 9,200,442 | 4,851,539 | 4,348,902 | 223,916 | 0 | ||||||||||
12 | Hampton Inn Philadelphia Airport | 71.2% | 58.1% | 12.3% | 11.0% | 6,088,008 | 3,894,638 | 2,193,371 | 243,520 | 0 | ||||||||||
13 | Westland Retail Portfolio | 66.7% | 53.8% | 9.7% | 9.1% | 2,148,811 | 488,101 | 1,660,710 | 32,394 | 67,770 | ||||||||||
13.01 | Pasadena | 1,050,191 | 237,693 | 812,498 | 12,093 | 30,243 | ||||||||||||||
13.02 | La Habra | 755,547 | 174,794 | 580,752 | 15,920 | 28,133 | ||||||||||||||
13.03 | Harbor Plaza | 343,074 | 75,614 | 267,459 | 4,381 | 9,395 | ||||||||||||||
14 | Springhill Suites Napa Valley | 69.3% | 58.8% | 10.7% | 9.6% | 4,771,221 | 2,998,701 | 1,772,520 | 190,849 | 0 | ||||||||||
15 | 655 K Street | 69.1% | 55.0% | 7.4% | 7.3% | 1,443,259 | 268,938 | 1,174,322 | 696 | 3,022 | ||||||||||
16 | Alderwood Parkway Retail Center | 70.5% | 59.5% | 9.1% | 8.7% | 1,761,817 | 358,656 | 1,403,161 | 12,011 | 44,678 | ||||||||||
17 | Doubletree Binghamton | 70.1% | 58.7% | 12.3% | 10.1% | 8,712,349 | 6,817,758 | 1,894,591 | 348,494 | 0 | ||||||||||
18 | 70 Broad Street | 66.4% | 60.2% | 9.7% | 9.5% | 1,824,689 | 365,564 | 1,459,125 | 4,565 | 27,388 | ||||||||||
19 | Creekside Inn | 29.7% | 23.9% | 22.9% | 20.7% | 8,210,919 | 4,782,710 | 3,428,208 | 328,437 | 0 | ||||||||||
20 | Hotel Andra | 69.3% | 63.1% | 11.1% | 10.2% | 8,501,963 | 4,273,640 | 4,228,323 | 340,079 | 0 | ||||||||||
21 | Interbay Worklofts | 69.1% | 69.1% | 8.5% | 8.1% | 1,578,588 | 472,954 | 1,105,634 | 9,604 | 48,018 | ||||||||||
22 | 1200 Madison Avenue | 72.8% | 58.9% | 10.7% | 9.9% | 2,243,278 | 854,234 | 1,389,043 | 25,532 | 75,000 | ||||||||||
23 | Southwood Townhomes | 78.2% | 63.1% | 7.6% | 7.4% | 1,460,666 | 510,182 | 950,484 | 24,500 | 0 | ||||||||||
24 | Courtyard St. George | 69.7% | 54.2% | 12.8% | 11.3% | 4,829,146 | 3,224,760 | 1,604,386 | 193,166 | 0 | ||||||||||
25 | Residence Inn Scottsdale | 64.4% | 54.9% | 13.7% | 12.3% | 4,258,356 | 2,545,603 | 1,712,753 | 170,334 | 0 | ||||||||||
26 | Museum Parc Retail/Office | 75.0% | 66.7% | 8.3% | 7.8% | 1,476,784 | 451,262 | 1,025,523 | 5,047 | 50,474 | ||||||||||
27 | 3322 Hudson - Storage Blue | 70.4% | 56.8% | 8.5% | 8.4% | 1,507,244 | 591,939 | 915,305 | 9,437 | 0 | ||||||||||
28 | 1035 Nathan Lane | 64.8% | 64.8% | 9.3% | 8.5% | 1,696,499 | 716,317 | 980,182 | 31,340 | 54,837 | ||||||||||
29 | Rocksprings Plaza | 71.4% | 65.2% | 10.3% | 9.9% | 1,319,122 | 258,317 | 1,060,805 | 6,355 | 39,212 | ||||||||||
30 | Harvey Building | 70.1% | 56.4% | 9.7% | 9.2% | 1,620,190 | 657,514 | 962,676 | 14,343 | 35,859 | ||||||||||
31 | 190 Baldwin - Storage Blue | 71.3% | 57.5% | 8.2% | 8.1% | 1,260,643 | 455,585 | 805,058 | 6,844 | 0 | ||||||||||
32 | The Lenox | 74.9% | 65.7% | 10.0% | 9.5% | 1,707,617 | 753,203 | 954,413 | 49,036 | 0 | ||||||||||
33 | Independence, MO Multifamily | 61.2% | 47.4% | 11.7% | 10.4% | 2,317,192 | 1,238,473 | 1,078,720 | 113,750 | 0 | ||||||||||
33.01 | Cimarron Apartments | 1,009,320 | 530,935 | 478,385 | 48,250 | 0 | ||||||||||||||
33.02 | Sterling Apartments | 756,389 | 433,866 | 322,524 | 38,500 | 0 | ||||||||||||||
33.03 | Hillside Apartments | 551,483 | 273,672 | 277,811 | 27,000 | 0 | ||||||||||||||
34 | Noblestown and Mt. Lebanon Portfolio | 59.9% | 48.5% | 11.1% | 8.7% | 2,084,968 | 1,072,856 | 1,012,112 | 46,135 | 175,826 | ||||||||||
34.01 | 2121 Noblestown Road | 935,781 | 466,061 | 469,720 | 26,150 | 82,201 | ||||||||||||||
34.02 | 250 Mt Lebanon Blvd | 1,149,187 | 606,795 | 542,392 | 19,985 | 93,625 | ||||||||||||||
35 | US Storage Centers – Montrose | 56.1% | 45.3% | 11.5% | 11.3% | 1,343,248 | 338,839 | 1,004,409 | 19,521 | 0 | ||||||||||
36 | Comfort Inn The Park Hershey | 72.5% | 59.1% | 13.3% | 11.8% | 3,367,583 | 2,225,754 | 1,141,829 | 134,703 | 0 | ||||||||||
37 | 49 East 21st Street | 73.0% | 66.6% | 7.4% | 7.4% | 806,838 | 194,243 | 612,594 | 990 | 3,301 | ||||||||||
38 | Prana Headquarters Building | 62.4% | 62.4% | 8.6% | 8.0% | 931,965 | 261,984 | 669,980 | 9,721 | 33,952 | ||||||||||
39 | Fresh Thyme Farmers Market | 75.0% | 64.0% | 8.5% | 8.4% | 676,690 | 20,301 | 656,389 | 4,317 | 0 | ||||||||||
40 | The Grand Village Shops | 74.3% | 59.4% | 11.3% | 10.6% | 1,559,880 | 686,204 | 873,675 | 7,362 | 49,080 | ||||||||||
41 | HIE Colorado Springs | 66.0% | 55.5% | 12.9% | 11.4% | 2,628,674 | 1,725,476 | 903,198 | 105,147 | 0 | ||||||||||
42 | Franklin Commons | 51.1% | 51.1% | 11.8% | 10.8% | 1,336,108 | 512,168 | 823,940 | 8,665 | 56,665 | ||||||||||
43 | 8665 Hayden Place | 68.4% | 62.8% | 8.9% | 8.8% | 701,421 | 137,982 | 563,439 | 5,197 | 0 | ||||||||||
44 | 1363 McCarter - Storage Blue | 73.8% | 59.5% | 8.3% | 8.2% | 958,998 | 454,065 | 504,933 | 9,239 | 0 | ||||||||||
45 | Fairwood Apartments | 69.3% | 56.3% | 10.5% | 9.8% | 1,043,576 | 416,076 | 627,500 | 38,760 | 0 | ||||||||||
46 | 15601 Cypress Ave | 67.6% | 55.5% | 9.3% | 9.0% | 996,588 | 460,556 | 536,031 | 20,016 | 0 | ||||||||||
47 | Shopko Green Bay | 73.0% | 60.4% | 9.2% | 9.0% | 538,796 | 16,164 | 522,632 | 9,824 | 0 | ||||||||||
48 | Fairfield Inn & Suites Mt. Vernon | 73.1% | 59.9% | 14.1% | 12.4% | 2,156,621 | 1,426,054 | 730,567 | 86,265 | 0 | ||||||||||
49 | Walgreen - Berea, OH | 68.4% | 54.9% | 7.6% | 7.6% | 433,013 | 52,035 | 380,978 | 1,365 | 0 | ||||||||||
50 | Walgreen - Grand Chute, WI | 68.6% | 55.0% | 7.6% | 7.6% | 424,195 | 58,337 | 365,858 | 1,482 | 0 | ||||||||||
51 | 315 Cole Street - Storage Blue | 69.3% | 55.9% | 9.7% | 9.6% | 814,929 | 373,270 | 441,659 | 4,969 | 0 | ||||||||||
52 | North Western Plaza | 74.9% | 60.9% | 11.1% | 9.4% | 807,356 | 307,719 | 499,637 | 10,149 | 67,657 | ||||||||||
53 | 1016-22 K Street | 65.7% | 59.9% | 8.3% | 8.1% | 444,687 | 78,058 | 366,629 | 1,943 | 9,713 | ||||||||||
54 | Broome Street Hotel | 38.4% | 30.7% | 15.7% | 14.0% | 1,818,994 | 1,149,325 | 669,669 | 72,760 | 0 | ||||||||||
55 | 10th Street Shoppes | 74.5% | 60.4% | 8.6% | 8.3% | 467,456 | 119,057 | 348,399 | 1,840 | 9,198 | ||||||||||
56 | Durango Shopping Center | 74.8% | 60.4% | 8.8% | 8.4% | 458,385 | 114,828 | 343,557 | 1,933 | 12,083 | ||||||||||
57 | Walgreen - Scottsbluff, NE | 70.9% | 57.3% | 7.5% | 7.5% | 317,139 | 38,309 | 278,830 | 1,449 | 0 | ||||||||||
58 | Talbots Center | 60.2% | 48.8% | 8.7% | 8.3% | 364,947 | 49,506 | 315,440 | 1,707 | 14,025 | ||||||||||
59 | Walgreen - Geneseo, IL | 69.2% | 55.7% | 7.6% | 7.5% | 320,100 | 53,064 | 267,036 | 1,357 | 0 | ||||||||||
60 | 310 Grand Central Blvd | 70.0% | 51.9% | 10.8% | 9.8% | 530,883 | 152,877 | 378,006 | 10,448 | 26,120 | ||||||||||
61 | Stor-N-Lock Westland | 74.5% | 59.9% | 12.6% | 12.2% | 508,235 | 193,990 | 314,245 | 8,730 | 0 | ||||||||||
62 | Shops at State Bridge | 74.9% | 62.3% | 10.7% | 9.4% | 235,735 | 58,789 | 176,947 | 6,209 | 16,340 | ||||||||||
63 | Planet Self Storage | 26.6% | 21.3% | 22.0% | 21.6% | 655,074 | 304,285 | 350,790 | 5,248 | 0 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS 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 ($) | ||||||||||||
1 | Patriots Park | 17,460,327 | 97.5% | 7/1/2015 | Actual 2014 | 25,366,558 | 7,380,961 | 17,985,597 | 0 | 17,985,597 | ||||||||||||||
2 | Campbell Technology Park | 4,805,020 | 93.4% | 4/30/2015 | Actual 2014 | 6,956,333 | 2,376,517 | 4,579,817 | 0 | 4,579,817 | ||||||||||||||
3 | Stor All Group Portfolio | 4,579,894 | 89.9% | 4/30/2015 | TTM 4/30/2015 | 6,825,667 | 2,180,620 | 4,645,047 | 0 | 4,645,047 | ||||||||||||||
3.01 | Stor All - King Arthur | 629,117 | 87.3% | 4/30/2015 | TTM 4/30/2015 | 879,296 | 240,229 | 639,067 | 0 | 639,067 | ||||||||||||||
3.02 | Stor All - Man-O-War | 595,409 | 92.6% | 4/30/2015 | TTM 4/30/2015 | 810,630 | 210,142 | 600,488 | 0 | 600,488 | ||||||||||||||
3.03 | Stor All - Lyndon | 550,556 | 88.9% | 4/30/2015 | TTM 4/30/2015 | 767,838 | 216,670 | 551,168 | 0 | 551,168 | ||||||||||||||
3.04 | Stor All - Cane | 536,549 | 87.3% | 4/30/2015 | TTM 4/30/2015 | 807,744 | 258,393 | 549,351 | 0 | 549,351 | ||||||||||||||
3.05 | Stor All - Middletown | 526,029 | 95.3% | 4/30/2015 | TTM 4/30/2015 | 740,551 | 211,824 | 528,727 | 0 | 528,727 | ||||||||||||||
3.06 | Stor All - Dixie Highway | 465,079 | 86.5% | 4/30/2015 | TTM 4/30/2015 | 674,659 | 198,794 | 475,865 | 0 | 475,865 | ||||||||||||||
3.07 | Stor All - Pisgah | 353,792 | 89.1% | 4/30/2015 | TTM 4/30/2015 | 604,311 | 252,960 | 351,351 | 0 | 351,351 | ||||||||||||||
3.08 | Stor All - Landen | 329,215 | 95.5% | 4/30/2015 | TTM 4/30/2015 | 549,940 | 220,165 | 329,775 | 0 | 329,775 | ||||||||||||||
3.09 | Stor All - New Cut | 310,197 | 87.2% | 4/30/2015 | TTM 4/30/2015 | 507,927 | 175,168 | 332,759 | 0 | 332,759 | ||||||||||||||
3.10 | Stor All - Palumbo | 283,950 | 91.3% | 4/30/2015 | TTM 4/30/2015 | 482,771 | 196,275 | 286,496 | 0 | 286,496 | ||||||||||||||
4 | 100 West 57th Street | 4,213,128 | NAP | NAP | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||
5 | Embassy Suites Nashville | 4,495,048 | 82.6% | 4/30/2015 | 184 | 147 | TTM 4/30/2015 | 12,393,960 | 6,550,824 | 5,843,136 | 0 | 5,843,136 | ||||||||||||
6 | Sea Harbor Office Center | 3,742,088 | 99.7% | 4/11/2015 | Actual 2014 | 6,362,504 | 3,290,394 | 3,072,110 | 0 | 3,072,110 | ||||||||||||||
7 | Stanford Research Park | 8,016,218 | 100.0% | 7/1/2015 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||
8 | 88 Hamilton Avenue | 1,893,134 | 100.0% | 2/20/2015 | Actual 2014 | 3,030,905 | 811,881 | 2,219,024 | 0 | 2,219,024 | ||||||||||||||
9 | Robinson Crossroads | 1,931,872 | 100.0% | 4/1/2015 | TTM 3/31/2015 | 3,021,672 | 894,767 | 2,126,905 | 0 | 2,126,905 | ||||||||||||||
10 | Colman Building | 1,769,860 | 93.5% | 6/1/2015 | Actual 2014 | 3,063,165 | 1,442,003 | 1,621,161 | 0 | 1,621,161 | ||||||||||||||
11 | Cooper’s Crossing | 4,124,986 | 90.8% | 4/8/2015 | TTM 3/31/2015 | 8,916,144 | 4,768,951 | 4,147,193 | 0 | 4,147,193 | ||||||||||||||
12 | Hampton Inn Philadelphia Airport | 1,949,850 | 75.6% | 5/31/2015 | 143 | 108 | TTM 5/31/2015 | 6,088,008 | 3,830,001 | 2,258,007 | 0 | 2,258,007 | ||||||||||||
13 | Westland Retail Portfolio | 1,560,547 | 93.4% | 6/10/2015 | TTM 3/31/2015 | 2,053,043 | 338,192 | 1,714,851 | 0 | 1,714,851 | ||||||||||||||
13.01 | Pasadena | 770,163 | 92.8% | 6/10/2015 | TTM 3/31/2015 | 960,268 | 143,402 | 816,866 | 0 | 816,866 | ||||||||||||||
13.02 | La Habra | 536,700 | 92.2% | 6/10/2015 | TTM 3/31/2015 | 722,702 | 129,171 | 593,532 | 0 | 593,532 | ||||||||||||||
13.03 | Harbor Plaza | 253,684 | 100.0% | 6/10/2015 | TTM 3/31/2015 | 370,073 | 65,619 | 304,454 | 0 | 304,454 | ||||||||||||||
14 | Springhill Suites Napa Valley | 1,581,672 | 79.9% | 1/31/2015 | 150 | 120 | TTM 1/31/2015 | 4,771,221 | 3,046,404 | 1,724,817 | 0 | 1,724,817 | ||||||||||||
15 | 655 K Street | 1,170,603 | 100.0% | 3/20/2015 | ||||||||||||||||||||
16 | Alderwood Parkway Retail Center | 1,346,472 | 95.5% | 2/1/2015 | TTM 4/30/2015 | 1,816,880 | 297,043 | 1,519,837 | 0 | 1,519,837 | ||||||||||||||
17 | Doubletree Binghamton | 1,546,097 | 68.8% | 3/31/2015 | 114 | 78 | TTM 3/31/2015 | 8,712,349 | 6,817,758 | 1,894,591 | 0 | 1,894,591 | ||||||||||||
18 | 70 Broad Street | 1,427,172 | 100.0% | 4/30/2015 | Actual 2014 | 1,713,846 | 257,879 | 1,455,967 | 0 | 1,455,967 | ||||||||||||||
19 | Creekside Inn | 3,099,772 | 78.4% | 3/31/2015 | 210 | 162 | TTM 3/31/2015 | 8,349,472 | 4,407,920 | 3,941,552 | 0 | 3,941,552 | ||||||||||||
20 | Hotel Andra | 3,888,245 | 84.5% | 3/31/2015 | 213 | 180 | TTM 3/31/2015 | 8,501,963 | 4,200,669 | 4,301,294 | 0 | 4,301,294 | ||||||||||||
21 | Interbay Worklofts | 1,048,013 | 95.9% | 3/26/2015 | TTM 3/31/2015 | 920,005 | 461,048 | 458,956 | 0 | 458,956 | ||||||||||||||
22 | 1200 Madison Avenue | 1,288,512 | 83.0% | 6/15/2015 | Actual 2014 | 2,122,009 | 873,064 | 1,248,945 | 0 | 1,248,945 | ||||||||||||||
23 | Southwood Townhomes | 925,984 | 94.9% | 2/5/2015 | Actual 2014 | 1,383,447 | 518,481 | 864,966 | 0 | 864,966 | ||||||||||||||
24 | Courtyard St. George | 1,411,221 | 79.4% | 2/28/2015 | 108 | 86 | TTM 2/28/2015 | 4,829,146 | 3,225,023 | 1,604,123 | 193,166 | 1,410,957 | ||||||||||||
25 | Residence Inn Scottsdale | 1,542,418 | 69.3% | 12/31/2014 | 137 | 96 | Actual 2014 | 3,960,396 | 2,547,696 | 1,412,700 | 158,416 | 1,254,284 | ||||||||||||
26 | Museum Parc Retail/Office | 970,002 | 100.0% | 12/31/2014 | Actual 2014 | 1,374,644 | 436,294 | 938,350 | 0 | 938,350 | ||||||||||||||
27 | 3322 Hudson - Storage Blue | 905,868 | 77.6% | 5/21/2015 | TTM 2/28/2015 | 1,519,582 | 657,328 | 862,254 | 0 | 862,254 | ||||||||||||||
28 | 1035 Nathan Lane | 894,006 | 100.0% | 7/1/2015 | Actual 2014 | 1,500,262 | 451,656 | 1,048,606 | 0 | 1,048,606 | ||||||||||||||
29 | Rocksprings Plaza | 1,015,238 | 92.2% | 3/27/2015 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||
30 | Harvey Building | 912,474 | 92.9% | 2/26/2015 | Actual 2014 | 1,494,778 | 673,054 | 821,724 | 0 | 821,724 | ||||||||||||||
31 | 190 Baldwin - Storage Blue | 798,214 | 88.6% | 5/21/2015 | TTM 2/28/2015 | 1,262,831 | 463,132 | 799,699 | 0 | 799,699 | ||||||||||||||
32 | The Lenox | 905,377 | 96.3% | 4/30/2015 | TTM 4/30/2015 | 1,669,544 | 744,700 | 924,845 | 0 | 924,845 | ||||||||||||||
33 | Independence, MO Multifamily | 964,970 | 99.8% | 3/3/2015 | TTM 2/28/2015 | 2,140,428 | 1,111,298 | 1,029,130 | 0 | 1,029,130 | ||||||||||||||
33.01 | Cimarron Apartments | 430,135 | 100.0% | 3/3/2015 | TTM 2/28/2015 | 922,648 | 470,443 | 452,204 | 0 | 452,204 | ||||||||||||||
33.02 | Sterling Apartments | 284,024 | 100.0% | 3/3/2015 | TTM 2/28/2015 | 671,489 | 391,724 | 279,766 | 0 | 279,766 | ||||||||||||||
33.03 | Hillside Apartments | 250,811 | 99.1% | 3/3/2015 | TTM 2/28/2015 | 546,290 | 249,131 | 297,160 | 0 | 297,160 | ||||||||||||||
34 | Noblestown and Mt. Lebanon Portfolio | 790,151 | 86.5% | 1/31/2015 | TTM 9/30/2014 | 2,042,885 | 930,759 | 1,112,126 | 0 | 1,112,126 | ||||||||||||||
34.01 | 2121 Noblestown Road | 361,369 | 88.2% | 1/31/2015 | TTM 9/30/2014 | 917,937 | 407,316 | 510,621 | 0 | 510,621 | ||||||||||||||
34.02 | 250 Mt Lebanon Blvd | 428,782 | 84.6% | 1/31/2015 | TTM 9/30/2014 | 1,124,948 | 523,443 | 601,505 | 0 | 601,505 | ||||||||||||||
35 | US Storage Centers – Montrose | 984,888 | 88.0% | 4/30/2015 | TTM 3/31/2015 | 1,343,248 | 308,944 | 1,034,304 | 0 | 1,034,304 | ||||||||||||||
36 | Comfort Inn The Park Hershey | 1,007,125 | 58.8% | 4/30/2015 | 123 | 72 | TTM 4/30/2015 | 3,367,583 | 2,202,464 | 1,165,119 | 0 | 1,165,119 | ||||||||||||
37 | 49 East 21st Street | 608,303 | 100.0% | 7/1/2015 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||
38 | Prana Headquarters Building | 626,308 | 100.0% | 7/1/2015 | Actual 2014 | 778,036 | 49,404 | 728,632 | 0 | 728,632 | ||||||||||||||
39 | Fresh Thyme Farmers Market | 652,072 | 100.0% | 7/1/2015 | ||||||||||||||||||||
40 | The Grand Village Shops | 817,233 | 100.0% | 5/1/2015 | Actual 2014 | 1,503,433 | 678,706 | 824,727 | 0 | 824,727 | ||||||||||||||
41 | HIE Colorado Springs | 798,051 | 80.7% | 3/31/2015 | 107 | 86 | TTM 3/31/2015 | 2,628,674 | 1,785,040 | 843,634 | 105,147 | 738,487 | ||||||||||||
42 | Franklin Commons | 758,609 | 100.0% | 2/25/2015 | TTM 3/31/2015 | 1,563,015 | 519,981 | 1,043,034 | 0 | 1,043,034 | ||||||||||||||
43 | 8665 Hayden Place | 558,243 | 100.0% | 4/23/2015 | Actual 2014 | 447,000 | 78,154 | 368,846 | 0 | 368,846 | ||||||||||||||
44 | 1363 McCarter - Storage Blue | 495,694 | 66.7% | 5/21/2015 | TTM 2/28/2015 | 974,022 | 490,165 | 483,857 | 0 | 483,857 | ||||||||||||||
45 | Fairwood Apartments | 588,740 | 99.2% | 5/26/2015 | TTM 3/31/2015 | 1,041,891 | 453,631 | 588,261 | 0 | 588,261 | ||||||||||||||
46 | 15601 Cypress Ave | 516,015 | 100.0% | 6/9/2015 | TTM 4/30/2015 | 771,235 | 414,447 | 356,788 | 0 | 356,788 | ||||||||||||||
47 | Shopko Green Bay | 512,808 | 100.0% | 7/1/2015 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||
48 | Fairfield Inn & Suites Mt. Vernon | 644,302 | 86.9% | 12/31/2014 | 96 | 81 | Actual 2014 | 2,156,621 | 1,171,346 | 985,275 | 0 | 985,275 | ||||||||||||
49 | Walgreen - Berea, OH | 379,613 | 100.0% | 7/1/2015 | Actual 2014 | 444,839 | 34,839 | 410,000 | 0 | 410,000 | ||||||||||||||
50 | Walgreen - Grand Chute, WI | 364,376 | 100.0% | 7/1/2015 | Actual 2013 | 438,048 | 43,048 | 395,000 | 0 | 395,000 | ||||||||||||||
51 | 315 Cole Street - Storage Blue | 436,690 | 78.0% | 5/21/2015 | TTM 2/28/2015 | 794,814 | 417,197 | 377,617 | 0 | 377,617 | ||||||||||||||
52 | North Western Plaza | 421,832 | 89.3% | 4/8/2015 | TTM 1/31/2015 | 776,948 | 309,384 | 467,564 | 0 | 467,564 | ||||||||||||||
53 | 1016-22 K Street | 354,974 | 100.0% | 3/31/2015 | Actual 2014 | 455,633 | 65,648 | 389,985 | 0 | 389,985 | ||||||||||||||
54 | Broome Street Hotel | 596,909 | 89.7% | 4/30/2015 | 386 | 346 | TTM 4/30/2015 | 1,818,994 | 1,005,336 | 813,658 | 0 | 813,658 | ||||||||||||
55 | 10th Street Shoppes | 337,362 | 100.0% | 3/1/2015 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||
56 | Durango Shopping Center | 329,540 | 100.0% | 4/30/2015 | Actual 2014 | 382,969 | 114,074 | 268,895 | 0 | 268,895 | ||||||||||||||
57 | Walgreen - Scottsbluff, NE | 277,381 | 100.0% | 7/1/2015 | Actual 2013 | 327,425 | 25,697 | 301,728 | 0 | 301,728 | ||||||||||||||
58 | Talbots Center | 299,708 | 100.0% | 7/1/2015 | TTM 3/31/2015 | 360,298 | 40,776 | 319,522 | 0 | 319,522 | ||||||||||||||
59 | Walgreen - Geneseo, IL | 265,679 | 100.0% | 7/1/2015 | Actual 2013 | 328,806 | 39,806 | 289,000 | 0 | 289,000 | ||||||||||||||
60 | 310 Grand Central Blvd | 341,438 | 100.0% | 4/1/2015 | TTM 3/31/2015 | 514,104 | 141,699 | 372,405 | 0 | 372,405 | ||||||||||||||
61 | Stor-N-Lock Westland | 305,515 | 82.5% | 4/9/2015 | TTM 3/31/2015 | 508,251 | 191,857 | 316,394 | 0 | 316,394 | ||||||||||||||
62 | Shops at State Bridge | 154,398 | 79.0% | 4/21/2015 | TTM 3/31/2015 | 169,525 | 55,547 | 113,978 | 0 | 113,978 | ||||||||||||||
63 | Planet Self Storage | 345,541 | 80.5% | 4/15/2015 | TTM 3/31/2015 | 674,210 | 287,528 | 386,683 | 0 | 386,683 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Most Recent Hotel ADR | Most Recent Hotel RevPAR | Second Most Recent Period | Second Most Recent Revenues ($) | Second Most Recent Expenses ($) | Second Most Recent NOI ($) | Second Most Recent Capital Expenditures | Second Most Recent NCF ($) | Second Most Recent Hotel ADR | Second Most Recent Hotel RevPAR | |||||||||||
1 | Patriots Park | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||
2 | Campbell Technology Park | Actual 2013 | 5,899,293 | 2,308,321 | 3,590,973 | 0 | 3,590,973 | |||||||||||||||
3 | Stor All Group Portfolio | Actual 2014 | 6,780,966 | 2,146,520 | 4,634,446 | 0 | 4,634,446 | |||||||||||||||
3.01 | Stor All - King Arthur | Actual 2014 | 883,756 | 235,019 | 648,737 | 0 | 648,737 | |||||||||||||||
3.02 | Stor All - Man-O-War | Actual 2014 | 813,198 | 209,382 | 603,816 | 0 | 603,816 | |||||||||||||||
3.03 | Stor All - Lyndon | Actual 2014 | 789,232 | 227,453 | 561,779 | 0 | 561,779 | |||||||||||||||
3.04 | Stor All - Cane | Actual 2014 | 777,834 | 230,940 | 546,894 | 0 | 546,894 | |||||||||||||||
3.05 | Stor All - Middletown | Actual 2014 | 737,962 | 216,642 | 521,320 | 0 | 521,320 | |||||||||||||||
3.06 | Stor All - Dixie Highway | Actual 2014 | 663,752 | 195,797 | 467,955 | 0 | 467,955 | |||||||||||||||
3.07 | Stor All - Pisgah | Actual 2014 | 585,478 | 249,364 | 336,114 | 0 | 336,114 | |||||||||||||||
3.08 | Stor All - Landen | Actual 2014 | 535,092 | 210,981 | 324,111 | 0 | 324,111 | |||||||||||||||
3.09 | Stor All - New Cut | Actual 2014 | 514,112 | 171,438 | 342,674 | 0 | 342,674 | |||||||||||||||
3.10 | Stor All - Palumbo | Actual 2014 | 480,550 | 199,504 | 281,046 | 0 | 281,046 | |||||||||||||||
4 | 100 West 57th Street | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||
5 | Embassy Suites Nashville | 184 | 152 | Actual 2014 | 12,123,388 | 6,429,533 | 5,693,855 | 0 | 5,693,855 | 181 | 148 | |||||||||||
6 | Sea Harbor Office Center | Actual 2013 | 2,039,733 | 3,065,949 | -1,026,216 | 0 | -1,026,216 | |||||||||||||||
7 | Stanford Research Park | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||
8 | 88 Hamilton Avenue | Actual 2013 | 2,972,104 | 783,973 | 2,188,131 | 0 | 2,188,131 | |||||||||||||||
9 | Robinson Crossroads | Actual 2014 | 2,994,704 | 994,178 | 2,000,525 | 0 | 2,000,525 | |||||||||||||||
10 | Colman Building | Actual 2013 | 2,826,096 | 1,317,450 | 1,508,646 | 0 | 1,508,646 | |||||||||||||||
11 | Cooper’s Crossing | Actual 2014 | 8,876,724 | 4,957,777 | 3,918,947 | 0 | 3,918,947 | |||||||||||||||
12 | Hampton Inn Philadelphia Airport | 143 | 108 | Actual 2014 | 5,960,736 | 3,834,555 | 2,126,181 | 0 | 2,126,181 | 139 | 106 | |||||||||||
13 | Westland Retail Portfolio | Actual 2014 | 2,039,346 | 339,570 | 1,699,776 | 0 | 1,699,776 | |||||||||||||||
13.01 | Pasadena | Actual 2014 | 960,765 | 145,091 | 815,673 | 0 | 815,673 | |||||||||||||||
13.02 | La Habra | Actual 2014 | 712,845 | 128,728 | 584,117 | 0 | 584,117 | |||||||||||||||
13.03 | Harbor Plaza | Actual 2014 | 365,736 | 65,750 | 299,986 | 0 | 299,986 | |||||||||||||||
14 | Springhill Suites Napa Valley | 150 | 120 | Actual 2014 | 4,711,023 | 3,023,761 | 1,687,262 | 0 | 1,687,262 | 149 | 118 | |||||||||||
15 | 655 K Street | |||||||||||||||||||||
16 | Alderwood Parkway Retail Center | Actual 2014 | 1,816,583 | 281,433 | 1,535,150 | 0 | 1,535,150 | |||||||||||||||
17 | Doubletree Binghamton | 114 | 78 | Actual 2014 | 8,504,292 | 6,784,665 | 1,719,627 | 0 | 1,719,627 | 111 | 76 | |||||||||||
18 | 70 Broad Street | Actual 2013 | 1,625,986 | 199,660 | 1,426,326 | 0 | 1,426,326 | |||||||||||||||
19 | Creekside Inn | 210 | 164 | Actual 2014 | 8,047,933 | 4,317,518 | 3,730,415 | 0 | 3,730,415 | 202 | 158 | |||||||||||
20 | Hotel Andra | 213 | 180 | Actual 2014 | 8,371,919 | 4,139,342 | 4,232,577 | 0 | 4,232,577 | 209 | 178 | |||||||||||
21 | Interbay Worklofts | Actual 2014 | 659,286 | 450,191 | 209,095 | 0 | 209,095 | |||||||||||||||
22 | 1200 Madison Avenue | Actual 2013 | 2,199,836 | 829,463 | 1,370,373 | 0 | 1,370,373 | |||||||||||||||
23 | Southwood Townhomes | Actual 2013 | 1,285,908 | 499,900 | 786,007 | 0 | 786,007 | |||||||||||||||
24 | Courtyard St. George | 108 | 86 | Actual 2014 | 4,746,788 | 3,203,039 | 1,543,748 | 189,872 | 1,353,877 | 107 | 85 | |||||||||||
25 | Residence Inn Scottsdale | 127 | 88 | Actual 2013 | 3,501,676 | 2,382,468 | 1,119,208 | 140,067 | 979,141 | 121 | 78 | |||||||||||
26 | Museum Parc Retail/Office | Actual 2013 | 1,142,991 | 373,490 | 769,501 | 0 | 769,501 | |||||||||||||||
27 | 3322 Hudson - Storage Blue | Actual 2014 | 1,502,588 | 662,656 | 839,932 | 0 | 839,932 | |||||||||||||||
28 | 1035 Nathan Lane | Actual 2013 | 1,477,549 | 415,706 | 1,061,844 | 0 | 1,061,844 | |||||||||||||||
29 | Rocksprings Plaza | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||
30 | Harvey Building | Actual 2013 | 1,300,676 | 659,580 | 641,096 | 0 | 641,096 | |||||||||||||||
31 | 190 Baldwin - Storage Blue | Actual 2014 | 1,282,712 | 462,828 | 819,884 | 0 | 819,884 | |||||||||||||||
32 | The Lenox | Actual 2014 | 1,659,656 | 746,670 | 912,986 | 0 | 912,986 | |||||||||||||||
33 | Independence, MO Multifamily | Actual 2014 | 2,100,157 | 1,107,034 | 993,123 | 0 | 993,123 | |||||||||||||||
33.01 | Cimarron Apartments | Actual 2014 | 897,649 | 466,631 | 431,018 | 0 | 431,018 | |||||||||||||||
33.02 | Sterling Apartments | Actual 2014 | 656,732 | 395,449 | 261,283 | 0 | 261,283 | |||||||||||||||
33.03 | Hillside Apartments | Actual 2014 | 545,777 | 244,955 | 300,822 | 0 | 300,822 | |||||||||||||||
34 | Noblestown and Mt. Lebanon Portfolio | Actual 2013 | 2,087,468 | 969,145 | 1,118,323 | 0 | 1,118,323 | |||||||||||||||
34.01 | 2121 Noblestown Road | Actual 2013 | 926,604 | 433,507 | 493,097 | 0 | 493,097 | |||||||||||||||
34.02 | 250 Mt Lebanon Blvd | Actual 2013 | 1,160,864 | 535,638 | 625,226 | 0 | 625,226 | |||||||||||||||
35 | US Storage Centers – Montrose | Actual 2014 | 1,336,117 | 313,473 | 1,022,644 | 0 | 1,022,644 | |||||||||||||||
36 | Comfort Inn The Park Hershey | 123 | 72 | Actual 2014 | 3,310,946 | 2,236,033 | 1,074,913 | 0 | 1,074,913 | 123 | 71 | |||||||||||
37 | 49 East 21st Street | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||
38 | Prana Headquarters Building | Actual 2013 | 754,958 | 48,228 | 706,730 | 0 | 706,730 | |||||||||||||||
39 | Fresh Thyme Farmers Market | |||||||||||||||||||||
40 | The Grand Village Shops | Actual 2013 | 1,411,113 | 624,600 | 786,513 | 0 | 786,513 | |||||||||||||||
41 | HIE Colorado Springs | 107 | 86 | Actual 2014 | 2,620,129 | 1,693,578 | 926,551 | 104,805 | 821,746 | 106 | 86 | |||||||||||
42 | Franklin Commons | Actual 2014 | 1,540,222 | 514,422 | 1,025,800 | 0 | 1,025,800 | |||||||||||||||
43 | 8665 Hayden Place | Actual 2013 | 447,000 | 85,441 | 361,559 | 0 | 361,559 | |||||||||||||||
44 | 1363 McCarter - Storage Blue | Actual 2014 | 999,263 | 501,241 | 498,022 | 0 | 498,022 | |||||||||||||||
45 | Fairwood Apartments | Actual 2014 | 1,035,063 | 461,374 | 573,689 | 0 | 573,689 | |||||||||||||||
46 | 15601 Cypress Ave | Actual 2014 | 775,356 | 428,489 | 346,867 | 0 | 346,867 | |||||||||||||||
47 | Shopko Green Bay | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||
48 | Fairfield Inn & Suites Mt. Vernon | 96 | 81 | Actual 2013 | 2,229,483 | 1,154,765 | 1,074,718 | 0 | 1,074,718 | 94 | 84 | |||||||||||
49 | Walgreen - Berea, OH | Actual 2013 | 443,954 | 33,954 | 410,000 | 0 | 410,000 | |||||||||||||||
50 | Walgreen - Grand Chute, WI | Actual 2012 | 437,420 | 42,420 | 395,000 | 0 | 395,000 | |||||||||||||||
51 | 315 Cole Street - Storage Blue | Actual 2014 | 772,736 | 399,290 | 373,446 | 0 | 373,446 | |||||||||||||||
52 | North Western Plaza | Actual 2014 | 768,351 | 307,629 | 460,722 | 0 | 460,722 | |||||||||||||||
53 | 1016-22 K Street | Actual 2013 | 413,992 | 92,127 | 321,865 | 0 | 321,865 | |||||||||||||||
54 | Broome Street Hotel | 386 | 346 | |||||||||||||||||||
55 | 10th Street Shoppes | |||||||||||||||||||||
56 | Durango Shopping Center | Actual 2013 | 381,757 | 113,354 | 268,403 | 0 | 268,403 | |||||||||||||||
57 | Walgreen - Scottsbluff, NE | Actual 2012 | 327,348 | 25,620 | 301,728 | 0 | 301,728 | |||||||||||||||
58 | Talbots Center | Actual 2014 | 357,989 | 39,885 | 318,104 | 0 | 318,104 | |||||||||||||||
59 | Walgreen - Geneseo, IL | Actual 2012 | 329,523 | 40,523 | 289,000 | 0 | 289,000 | |||||||||||||||
60 | 310 Grand Central Blvd | Actual 2014 | 504,104 | 134,686 | 369,418 | 0 | 369,418 | |||||||||||||||
61 | Stor-N-Lock Westland | Actual 2014 | 494,457 | 192,726 | 301,731 | 0 | 301,731 | |||||||||||||||
62 | Shops at State Bridge | Actual 2014 | 160,551 | 54,008 | 106,543 | 0 | 106,543 | |||||||||||||||
63 | Planet Self Storage | Actual 2014 | 670,624 | 281,845 | 388,779 | 0 | 388,779 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS 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) | ||||||||||
1 | Patriots Park | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||||||
2 | Campbell Technology Park | Actual 2012 | 5,724,754 | 1,954,331 | 3,770,424 | 0 | 3,770,424 | N | ||||||||||||
3 | Stor All Group Portfolio | Actual 2013 | 6,315,556 | 2,044,110 | 4,271,446 | 0 | 4,271,446 | N | ||||||||||||
3.01 | Stor All - King Arthur | Actual 2013 | 848,163 | 237,016 | 611,147 | 0 | 611,147 | N | ||||||||||||
3.02 | Stor All - Man-O-War | Actual 2013 | 773,773 | 204,368 | 569,405 | 0 | 569,405 | N | ||||||||||||
3.03 | Stor All - Lyndon | Actual 2013 | 744,193 | 208,136 | 536,057 | 0 | 536,057 | N | ||||||||||||
3.04 | Stor All - Cane | Actual 2013 | 662,555 | 199,286 | 463,269 | 0 | 463,269 | N | ||||||||||||
3.05 | Stor All - Middletown | Actual 2013 | 674,174 | 208,217 | 465,957 | 0 | 465,957 | N | ||||||||||||
3.06 | Stor All - Dixie Highway | Actual 2013 | 585,617 | 188,254 | 397,363 | 0 | 397,363 | N | ||||||||||||
3.07 | Stor All - Pisgah | Actual 2013 | 557,240 | 240,202 | 317,038 | 0 | 317,038 | N | ||||||||||||
3.08 | Stor All - Landen | Actual 2013 | 475,574 | 199,700 | 275,874 | 0 | 275,874 | N | ||||||||||||
3.09 | Stor All - New Cut | Actual 2013 | 533,990 | 170,029 | 363,961 | 0 | 363,961 | N | ||||||||||||
3.10 | Stor All - Palumbo | Actual 2013 | 460,277 | 188,902 | 271,375 | 0 | 271,375 | N | ||||||||||||
4 | 100 West 57th Street | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||||||
5 | Embassy Suites Nashville | Actual 2013 | 11,230,048 | 6,016,815 | 5,213,233 | 0 | 5,213,233 | 171 | 137 | N | ||||||||||
6 | Sea Harbor Office Center | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||||||
7 | Stanford Research Park | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||||||
8 | 88 Hamilton Avenue | Actual 2012 | 2,816,588 | 690,915 | 2,125,673 | 0 | 2,125,673 | N | ||||||||||||
9 | Robinson Crossroads | Actual 2013 | 2,956,555 | 1,013,895 | 1,942,661 | 0 | 1,942,661 | N | ||||||||||||
10 | Colman Building | Actual 2012 | 3,175,394 | 1,323,439 | 1,851,955 | 0 | 1,851,955 | N | ||||||||||||
11 | Cooper’s Crossing | Actual 2013 | 7,858,197 | 4,211,861 | 3,646,336 | 0 | 3,646,336 | N | ||||||||||||
12 | Hampton Inn Philadelphia Airport | Actual 2013 | 5,570,184 | 3,681,203 | 1,888,981 | 0 | 1,888,981 | 134 | 99 | N | ||||||||||
13 | Westland Retail Portfolio | Actual 2013 | 1,958,179 | 354,312 | 1,603,867 | 0 | 1,603,867 | N | ||||||||||||
13.01 | Pasadena | Actual 2013 | 987,001 | 140,665 | 846,336 | 0 | 846,336 | N | ||||||||||||
13.02 | La Habra | Actual 2013 | 685,456 | 129,946 | 555,510 | 0 | 555,510 | N | ||||||||||||
13.03 | Harbor Plaza | Actual 2013 | 285,722 | 83,701 | 202,021 | 0 | 202,021 | N | ||||||||||||
14 | Springhill Suites Napa Valley | Actual 2013 | 4,417,057 | 2,966,939 | 1,450,118 | 0 | 1,450,118 | 140 | 108 | N | ||||||||||
15 | 655 K Street | N | ||||||||||||||||||
16 | Alderwood Parkway Retail Center | Actual 2013 | 1,863,305 | 307,650 | 1,555,655 | 0 | 1,555,655 | N | ||||||||||||
17 | Doubletree Binghamton | N | ||||||||||||||||||
18 | 70 Broad Street | Actual 2012 | 1,616,084 | 229,183 | 1,386,901 | 0 | 1,386,901 | N | ||||||||||||
19 | Creekside Inn | Actual 2013 | 6,926,726 | 3,816,375 | 3,110,351 | 0 | 3,110,351 | 178 | 136 | N | ||||||||||
20 | Hotel Andra | Actual 2013 | 7,652,949 | 3,879,206 | 3,773,743 | 0 | 3,773,743 | 190 | 163 | N | ||||||||||
21 | Interbay Worklofts | N | ||||||||||||||||||
22 | 1200 Madison Avenue | Actual 2012 | 2,157,912 | 859,765 | 1,298,147 | 0 | 1,298,147 | N | ||||||||||||
23 | Southwood Townhomes | Actual 2012 | 1,291,020 | 502,411 | 788,609 | 0 | 788,609 | N | ||||||||||||
24 | Courtyard St. George | Actual 2013 | 4,202,860 | 3,102,154 | 1,100,706 | 164,671 | 936,035 | 103 | 76 | N | ||||||||||
25 | Residence Inn Scottsdale | Actual 2012 | 3,438,289 | 2,351,174 | 1,087,115 | 137,532 | 949,583 | 120 | 76 | N | ||||||||||
26 | Museum Parc Retail/Office | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||||||
27 | 3322 Hudson - Storage Blue | Actual 2013 | 1,505,169 | 714,614 | 790,555 | 0 | 790,555 | N | ||||||||||||
28 | 1035 Nathan Lane | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||||||
29 | Rocksprings Plaza | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||||||
30 | Harvey Building | Actual 2012 | 1,170,920 | 602,124 | 568,796 | 0 | 568,796 | N | ||||||||||||
31 | 190 Baldwin - Storage Blue | Actual 2013 | 1,318,036 | 589,052 | 728,984 | 0 | 728,984 | N | ||||||||||||
32 | The Lenox | Actual 2013 | 1,582,766 | 763,525 | 819,241 | 0 | 819,241 | N | ||||||||||||
33 | Independence, MO Multifamily | Actual 2013 | 1,933,198 | 1,031,953 | 901,246 | 0 | 901,246 | N | ||||||||||||
33.01 | Cimarron Apartments | Actual 2013 | 838,925 | 428,621 | 410,305 | 0 | 410,305 | N | ||||||||||||
33.02 | Sterling Apartments | Actual 2013 | 597,640 | 363,285 | 234,355 | 0 | 234,355 | N | ||||||||||||
33.03 | Hillside Apartments | Actual 2013 | 496,633 | 240,047 | 256,586 | 0 | 256,586 | N | ||||||||||||
34 | Noblestown and Mt. Lebanon Portfolio | Actual 2012 | 2,048,253 | 1,045,775 | 1,002,478 | 0 | 1,002,478 | N | ||||||||||||
34.01 | 2121 Noblestown Road | Actual 2012 | 919,075 | 458,423 | 460,652 | 0 | 460,652 | N | ||||||||||||
34.02 | 250 Mt Lebanon Blvd | Actual 2012 | 1,129,178 | 587,352 | 541,826 | 0 | 541,826 | N | ||||||||||||
35 | US Storage Centers – Montrose | Actual 2013 | 1,343,149 | 319,609 | 1,023,540 | 0 | 1,023,540 | N | ||||||||||||
36 | Comfort Inn The Park Hershey | Actual 2013 | 3,144,658 | 2,202,455 | 942,203 | 0 | 942,203 | 120 | 67 | N | ||||||||||
37 | 49 East 21st Street | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||||||
38 | Prana Headquarters Building | Actual 2012 | 732,523 | 45,555 | 686,968 | 0 | 686,968 | N | ||||||||||||
39 | Fresh Thyme Farmers Market | N | ||||||||||||||||||
40 | The Grand Village Shops | Actual 2012 | 1,454,746 | 661,177 | 793,569 | 0 | 793,569 | N | ||||||||||||
41 | HIE Colorado Springs | Actual 2013 | 1,022,606 | 630,448 | 392,158 | 40,904 | 351,254 | 98 | 72 | N | ||||||||||
42 | Franklin Commons | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||||||
43 | 8665 Hayden Place | Actual 2012 | 366,896 | 67,229 | 299,667 | 0 | 299,667 | N | ||||||||||||
44 | 1363 McCarter - Storage Blue | Actual 2013 | 1,000,485 | 638,402 | 362,083 | 0 | 362,083 | N | ||||||||||||
45 | Fairwood Apartments | Actual 2013 | 1,097,744 | 404,195 | 693,549 | 0 | 693,549 | N | ||||||||||||
46 | 15601 Cypress Ave | Actual 2013 | 770,805 | 404,683 | 366,122 | 0 | 366,122 | N | ||||||||||||
47 | Shopko Green Bay | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||||||
48 | Fairfield Inn & Suites Mt. Vernon | Actual 2012 | 2,148,391 | 1,157,231 | 991,160 | 0 | 991,160 | 91 | 81 | N | ||||||||||
49 | Walgreen - Berea, OH | Actual 2012 | 445,733 | 35,733 | 410,000 | 0 | 410,000 | N | ||||||||||||
50 | Walgreen - Grand Chute, WI | Actual 2011 | 437,715 | 42,715 | 395,000 | 0 | 395,000 | N | ||||||||||||
51 | 315 Cole Street - Storage Blue | Actual 2013 | 781,672 | 529,423 | 252,249 | 0 | 252,249 | N | ||||||||||||
52 | North Western Plaza | Actual 2013 | 718,658 | 308,892 | 409,766 | 0 | 409,766 | N | ||||||||||||
53 | 1016-22 K Street | Actual 2012 | 401,698 | 123,212 | 278,486 | 0 | 278,486 | N | ||||||||||||
54 | Broome Street Hotel | N | ||||||||||||||||||
55 | 10th Street Shoppes | N | ||||||||||||||||||
56 | Durango Shopping Center | Actual 2012 | 453,409 | 118,187 | 335,222 | 0 | 335,222 | N | ||||||||||||
57 | Walgreen - Scottsbluff, NE | Actual 2011 | 327,503 | 25,775 | 301,728 | 0 | 301,728 | N | ||||||||||||
58 | Talbots Center | Actual 2013 | 355,793 | 37,893 | 317,900 | 0 | 317,900 | N | ||||||||||||
59 | Walgreen - Geneseo, IL | Actual 2011 | 328,784 | 39,784 | 289,000 | 0 | 289,000 | N | ||||||||||||
60 | 310 Grand Central Blvd | Actual 2013 | 484,604 | 137,664 | 346,940 | 0 | 346,940 | N | ||||||||||||
61 | Stor-N-Lock Westland | Actual 2013 | 461,682 | 178,336 | 283,346 | 0 | 283,346 | N | ||||||||||||
62 | Shops at State Bridge | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||||||
63 | Planet Self Storage | Actual 2013 | 596,499 | 258,288 | 338,211 | 0 | 338,211 | N |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Largest Tenant Name | Largest Tenant Sq. Ft. | Largest Tenant % of NRA | Largest Tenant Exp. Date | 2nd Largest Tenant Name | 2nd Largest Tenant Sq. Ft. | 2nd Largest Tenant % of NRA | ||||||||
1 | Patriots Park | U.S. General Services Administration | 723,667 | 100.0% | 9/30/2032 | |||||||||||
2 | Campbell Technology Park | AoptixTechnologies | 69,321 | 24.7% | 12/31/2019 | Moss Adams LLP | 52,226 | 18.6% | ||||||||
3 | Stor All Group Portfolio | |||||||||||||||
3.01 | Stor All - King Arthur | |||||||||||||||
3.02 | Stor All - Man-O-War | |||||||||||||||
3.03 | Stor All - Lyndon | |||||||||||||||
3.04 | Stor All - Cane | |||||||||||||||
3.05 | Stor All - Middletown | |||||||||||||||
3.06 | Stor All - Dixie Highway | |||||||||||||||
3.07 | Stor All - Pisgah | |||||||||||||||
3.08 | Stor All - Landen | |||||||||||||||
3.09 | Stor All - New Cut | |||||||||||||||
3.10 | Stor All - Palumbo | |||||||||||||||
4 | 100 West 57th Street | |||||||||||||||
5 | Embassy Suites Nashville | |||||||||||||||
6 | Sea Harbor Office Center | Wyndham Vacation Ownership, Inc. | 304,153 | 84.6% | 10/31/2025 | Orlando/Orange County C&V Bureau dba Visit Orlando | 44,752 | 12.4% | ||||||||
7 | Stanford Research Park | Cooley LLP | 129,678 | 100.0% | 1/31/2025 | |||||||||||
8 | 88 Hamilton Avenue | Americares Foundation, Inc. | 91,459 | 59.2% | 10/31/2023 | Retail Brand Alliance | 41,481 | 26.8% | ||||||||
9 | Robinson Crossroads | Giant Eagle (Hobby Lobby/Tile Shop) | 87,519 | 62.9% | 8/31/2026 | The Pep Boys | 18,600 | 13.4% | ||||||||
10 | Colman Building | Make A Wish | 8,415 | 5.8% | 4/30/2019 | Mimic Technologies, Inc. | 8,329 | 5.7% | ||||||||
11 | Cooper’s Crossing | |||||||||||||||
12 | Hampton Inn Philadelphia Airport | |||||||||||||||
13 | Westland Retail Portfolio | Various | Various | Various | Various | Various | Various | Various | ||||||||
13.01 | Pasadena | Functional Fitness | 4,035 | 13.3% | 1/31/2018 | Cosmo Prof | 3,360 | 11.0% | ||||||||
13.02 | La Habra | T-Shirts Outlet Plus | 3,670 | 8.9% | 10/31/2017 | Harbor Liquor | 3,267 | 7.9% | ||||||||
13.03 | Harbor Plaza | 99 Outlet Plus | 3,597 | 33.5% | 12/31/2016 | McDonalds -- Leased Fee | 2,500 | 23.3% | ||||||||
14 | Springhill Suites Napa Valley | |||||||||||||||
15 | 655 K Street | CVS | 10,904 | 78.3% | 3/31/2030 | Nussbar (dba Shouk) | 1,521 | 10.9% | ||||||||
16 | Alderwood Parkway Retail Center | LA-Z Boy | 23,192 | 36.1% | 2/28/2016 | Video Only, Inc. | 10,012 | 15.6% | ||||||||
17 | Doubletree Binghamton | |||||||||||||||
18 | 70 Broad Street | Winta Holdings | 6,086 | 33.3% | 12/31/2029 | Winfirst USA | 6,086 | 33.3% | ||||||||
19 | Creekside Inn | |||||||||||||||
20 | Hotel Andra | |||||||||||||||
21 | Interbay Worklofts | Venture General Contracting | 4,135 | 6.5% | 12/31/2018 | Communique PR | 3,368 | 5.3% | ||||||||
22 | 1200 Madison Avenue | Consolidated City of Indianapolis / Marion County, IN | 74,068 | 43.5% | 12/9/2022 | MDWise, Inc. | 65,213 | 38.3% | ||||||||
23 | Southwood Townhomes | |||||||||||||||
24 | Courtyard St. George | |||||||||||||||
25 | Residence Inn Scottsdale | |||||||||||||||
26 | Museum Parc Retail/Office | Crunch Fitness | 16,954 | 50.4% | 3/31/2029 | PubNub | 7,111 | 21.1% | ||||||||
27 | 3322 Hudson - Storage Blue | |||||||||||||||
28 | 1035 Nathan Lane | Core-Mark | 208,931 | 100.0% | 6/30/2028 | |||||||||||
29 | Rocksprings Plaza | Panera Bread Co. | 4,560 | 11.6% | 1/31/2017 | Crossfit | 3,848 | 9.8% | ||||||||
30 | Harvey Building | Keller, Keller & Caracuzzo, P.A. | 5,639 | 7.9% | 8/31/2016 | Timothy Schulz, PA | 2,639 | 3.7% | ||||||||
31 | 190 Baldwin - Storage Blue | |||||||||||||||
32 | The Lenox | |||||||||||||||
33 | Independence, MO Multifamily | |||||||||||||||
33.01 | Cimarron Apartments | |||||||||||||||
33.02 | Sterling Apartments | |||||||||||||||
33.03 | Hillside Apartments | |||||||||||||||
34 | Noblestown and Mt. Lebanon Portfolio | Various | Various | Various | Various | Various | Various | Various | ||||||||
34.01 | 2121 Noblestown Road | Beer World | 25,000 | 25.8% | 1/31/2016 | PA Labor and Ind / Office of Inspector General | 11,282 | 11.6% | ||||||||
34.02 | 250 Mt Lebanon Blvd | Allegheny County Family Services | 7,156 | 7.8% | 1/31/2018 | Center for Theatre Arts | 6,076 | 6.6% | ||||||||
35 | US Storage Centers – Montrose | |||||||||||||||
36 | Comfort Inn The Park Hershey | |||||||||||||||
37 | 49 East 21st Street | Dal-Tile | 6,602 | 100.0% | 2/29/2020 | |||||||||||
38 | Prana Headquarters Building | Prana | 74,774 | 100.0% | 12/31/2020 | |||||||||||
39 | Fresh Thyme Farmers Market | Fresh Thyme Farmers Market | 28,780 | 100.0% | 5/7/2030 | |||||||||||
40 | The Grand Village Shops | Herschend Family Entertainment Co., LLC | 10,808 | 22.0% | 10/31/2019 | Kringle’s | 5,854 | 11.9% | ||||||||
41 | HIE Colorado Springs | |||||||||||||||
42 | Franklin Commons | Childtime Childcare, Inc | 10,800 | 24.9% | 9/30/2025 | Regional Cancer Care | 6,309 | 14.6% | ||||||||
43 | 8665 Hayden Place | Cunningham Group Architect | 17,920 | 100.0% | 4/30/2025 | |||||||||||
44 | 1363 McCarter - Storage Blue | |||||||||||||||
45 | Fairwood Apartments | |||||||||||||||
46 | 15601 Cypress Ave | Seaboard Envelope Co | 69,606 | 52.2% | 6/16/2030 | PerTronix, Inc. | 47,406 | 35.5% | ||||||||
47 | Shopko Green Bay | Shopko | 65,495 | 100.0% | 11/30/2029 | |||||||||||
48 | Fairfield Inn & Suites Mt. Vernon | |||||||||||||||
49 | Walgreen - Berea, OH | Walgreens | 13,650 | 100.0% | 2/28/2080 | |||||||||||
50 | Walgreen - Grand Chute, WI | Walgreens | 14,820 | 100.0% | 3/31/2081 | |||||||||||
51 | 315 Cole Street - Storage Blue | |||||||||||||||
52 | North Western Plaza | Oates & Company, LLC | 3,422 | 5.1% | 2/8/2017 | Caring Hands Home Health | 3,075 | 4.6% | ||||||||
53 | 1016-22 K Street | Pizza Rock, LLC | 5,600 | 43.2% | 11/30/2025 | District 30 | 4,300 | 33.2% | ||||||||
54 | Broome Street Hotel | |||||||||||||||
55 | 10th Street Shoppes | Premier Dental Holdings, Inc. | 3,712 | 30.3% | 1/22/2025 | Sprint Spectrum LP | 3,690 | 30.1% | ||||||||
56 | Durango Shopping Center | 7-Eleven, Inc. | 3,000 | 18.6% | 12/31/2022 | Beauty Venom | 1,673 | 10.4% | ||||||||
57 | Walgreen - Scottsbluff, NE | Walgreen Co. | 14,490 | 100.0% | 4/30/2078 | |||||||||||
58 | Talbots Center | The Talbots | 11,380 | 100.0% | 1/31/2021 | |||||||||||
59 | Walgreen - Geneseo, IL | Walgreen Co. | 13,569 | 100.0% | 5/31/2084 | |||||||||||
60 | 310 Grand Central Blvd | Broker Logistics | 108,578 | 100.0% | 7/31/2017 | |||||||||||
61 | Stor-N-Lock Westland | |||||||||||||||
62 | Shops at State Bridge | FedEx Office | 5,600 | 34.3% | 2/28/2018 | All Inspired LLC | 4,500 | 27.5% | ||||||||
63 | Planet Self Storage |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | 2nd Largest Tenant Exp. Date | 3rd Largest Tenant Name | 3rd Largest Tenant Sq. Ft. | 3rd Largest Tenant % of NRA | 3rd Largest Tenant Exp. Date | 4th Largest Tenant Name | 4th Largest Tenant Sq. Ft. | 4th Largest Tenant % of NRA | |||||||||
1 | Patriots Park | |||||||||||||||||
2 | Campbell Technology Park | 12/31/2017 | iWatt, Inc. | 44,884 | 16.0% | 2/28/2018 | Ricoh Americas Corp. | 22,969 | 8.2% | |||||||||
3 | Stor All Group Portfolio | |||||||||||||||||
3.01 | Stor All - King Arthur | |||||||||||||||||
3.02 | Stor All - Man-O-War | |||||||||||||||||
3.03 | Stor All - Lyndon | |||||||||||||||||
3.04 | Stor All - Cane | |||||||||||||||||
3.05 | Stor All - Middletown | |||||||||||||||||
3.06 | Stor All - Dixie Highway | |||||||||||||||||
3.07 | Stor All - Pisgah | |||||||||||||||||
3.08 | Stor All - Landen | |||||||||||||||||
3.09 | Stor All - New Cut | |||||||||||||||||
3.10 | Stor All - Palumbo | |||||||||||||||||
4 | 100 West 57th Street | |||||||||||||||||
5 | Embassy Suites Nashville | |||||||||||||||||
6 | Sea Harbor Office Center | 10/12/2024 | Aramark Corporation | 8,261 | 2.3% | 11/30/2017 | ||||||||||||
7 | Stanford Research Park | |||||||||||||||||
8 | 88 Hamilton Avenue | 9/30/2017 | World Wrestling Entertainment | 16,859 | 10.9% | 9/30/2016 | The Squash Alley, LLC | 4,734 | 3.1% | |||||||||
9 | Robinson Crossroads | 10/31/2017 | Staples | 16,465 | 11.8% | 11/30/2022 | Heritage Valley Health System | 7,500 | 5.4% | |||||||||
10 | Colman Building | 7/31/2020 | Owl & Thistle | 6,933 | 4.8% | 10/31/2021 | Clarity Health | 6,862 | 4.7% | |||||||||
11 | Cooper’s Crossing | |||||||||||||||||
12 | Hampton Inn Philadelphia Airport | |||||||||||||||||
13 | Westland Retail Portfolio | Various | Various | Various | Various | Various | Various | Various | Various | |||||||||
13.01 | Pasadena | 5/31/2017 | Gymnastikids, Inc. | 3,145 | 10.3% | 12/31/2019 | My Pet Garden, Inc. | 3,091 | 10.2% | |||||||||
13.02 | La Habra | 1/31/2025 | Laundromat | 2,459 | 5.9% | 12/31/2018 | Kingz Meat Market | 2,415 | 5.8% | |||||||||
13.03 | Harbor Plaza | 5/8/2019 | China Bowl | 1,254 | 11.7% | 12/31/2016 | Tax Services of Amercia, Inc. | 1,168 | 10.9% | |||||||||
14 | Springhill Suites Napa Valley | |||||||||||||||||
15 | 655 K Street | 2/28/2026 | Pie 360 | 1,501 | 10.8% | 8/31/2025 | ||||||||||||
16 | Alderwood Parkway Retail Center | 10/31/2018 | Sterling Savings Bank | 5,200 | 8.1% | 10/31/2015 | Casual Male | 4,585 | 7.1% | |||||||||
17 | Doubletree Binghamton | |||||||||||||||||
18 | 70 Broad Street | 12/31/2029 | Harbin Mining | 3,043 | 16.7% | 12/31/2029 | China Gold | 3,043 | 16.7% | |||||||||
19 | Creekside Inn | |||||||||||||||||
20 | Hotel Andra | |||||||||||||||||
21 | Interbay Worklofts | 11/30/2019 | Labyrinth, LLC | 2,074 | 3.2% | 1/31/2016 | Salene Benz | 1,800 | 2.8% | |||||||||
22 | 1200 Madison Avenue | 5/31/2019 | DB Engineering | 1,711 | 1.0% | 1/31/2016 | The Corner Café | 136 | 0.1% | |||||||||
23 | Southwood Townhomes | |||||||||||||||||
24 | Courtyard St. George | |||||||||||||||||
25 | Residence Inn Scottsdale | |||||||||||||||||
26 | Museum Parc Retail/Office | 11/30/2017 | Cha-Am Restaurant | 3,750 | 11.1% | 4/30/2024 | Chaat Café | 3,641 | 10.8% | |||||||||
27 | 3322 Hudson - Storage Blue | |||||||||||||||||
28 | 1035 Nathan Lane | |||||||||||||||||
29 | Rocksprings Plaza | 8/30/2021 | Massage Envy | 3,439 | 8.8% | 2/4/2018 | Pacific Dental Services | 2,865 | 7.3% | |||||||||
30 | Harvey Building | 10/31/2015 | AMCO Property Mgmt dba The David Associates | 2,524 | 3.5% | MTM | Digital Target Marketing, LLC | 2,420 | 3.4% | |||||||||
31 | 190 Baldwin - Storage Blue | |||||||||||||||||
32 | The Lenox | |||||||||||||||||
33 | Independence, MO Multifamily | |||||||||||||||||
33.01 | Cimarron Apartments | |||||||||||||||||
33.02 | Sterling Apartments | |||||||||||||||||
33.03 | Hillside Apartments | |||||||||||||||||
34 | Noblestown and Mt. Lebanon Portfolio | Various | Various | Various | Various | Various | Various | Various | Various | |||||||||
34.01 | 2121 Noblestown Road | 12/31/2015 | Credit Mgt | 9,389 | 9.7% | 7/31/2015 | Verri Chiro | 8,879 | 9.2% | |||||||||
34.02 | 250 Mt Lebanon Blvd | 8/31/2017 | Creative Minds | 5,282 | 5.8% | 6/30/2017 | Asti’s Pharmacy | 4,040 | 4.4% | |||||||||
35 | US Storage Centers – Montrose | |||||||||||||||||
36 | Comfort Inn The Park Hershey | |||||||||||||||||
37 | 49 East 21st Street | |||||||||||||||||
38 | Prana Headquarters Building | |||||||||||||||||
39 | Fresh Thyme Farmers Market | |||||||||||||||||
40 | The Grand Village Shops | 2/28/2025 | Mel’s Hard Luck Diner | 5,135 | 10.5% | 2/28/2026 | Engler Designs (Mountain Woods) | 2,845 | 5.8% | |||||||||
41 | HIE Colorado Springs | |||||||||||||||||
42 | Franklin Commons | 6/30/2018 | Franklin Park Liquors | 4,930 | 11.4% | 11/30/2019 | P&M Corporate Catering Svcs, Inc. | 3,390 | 7.8% | |||||||||
43 | 8665 Hayden Place | |||||||||||||||||
44 | 1363 McCarter - Storage Blue | |||||||||||||||||
45 | Fairwood Apartments | |||||||||||||||||
46 | 15601 Cypress Ave | 3/31/2018 | Triple E Machinery | 16,430 | 12.3% | 6/30/2017 | ||||||||||||
47 | Shopko Green Bay | |||||||||||||||||
48 | Fairfield Inn & Suites Mt. Vernon | |||||||||||||||||
49 | Walgreen - Berea, OH | |||||||||||||||||
50 | Walgreen - Grand Chute, WI | |||||||||||||||||
51 | 315 Cole Street - Storage Blue | |||||||||||||||||
52 | North Western Plaza | 6/30/2015 | Runner Dude’s Fitness | 2,819 | 4.2% | 12/31/2017 | Triad Health Center, LLC | 2,475 | 3.7% | |||||||||
53 | 1016-22 K Street | 11/30/2025 | Dive Bar, LLC | 3,050 | 23.6% | 11/30/2025 | ||||||||||||
54 | Broome Street Hotel | |||||||||||||||||
55 | 10th Street Shoppes | 11/8/2024 | Five Guys Operations, LLC | 2,640 | 21.5% | 11/12/2024 | Siempre Natural | 2,222 | 18.1% | |||||||||
56 | Durango Shopping Center | 8/31/2018 | Las Vegas Fish & Reptile | 1,638 | 10.2% | 11/30/2017 | Little Ceasar Pizza | 1,291 | 8.0% | |||||||||
57 | Walgreen - Scottsbluff, NE | |||||||||||||||||
58 | Talbots Center | |||||||||||||||||
59 | Walgreen - Geneseo, IL | |||||||||||||||||
60 | 310 Grand Central Blvd | |||||||||||||||||
61 | Stor-N-Lock Westland | |||||||||||||||||
62 | Shops at State Bridge | 4/30/2019 | American Family Insurance | 1,400 | 8.6% | 4/30/2017 | Cut & Style | 1,400 | 8.6% | |||||||||
63 | Planet Self Storage |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | 4th Largest Tenant Exp. Date | 5th Largest Tenant Name | 5th Largest Tenant Sq. Ft. | 5th Largest Tenant % of NRA | 5th Largest Tenant Exp. Date | Engineering Report Date | Environmental Report Date (Phase I) | Environmental Report Date (Phase II) | |||||||||
1 | Patriots Park | 7/21/2014 | 7/21/2014 | |||||||||||||||
2 | Campbell Technology Park | 5/31/2019 | Dasher Technologies, Inc. | 18,996 | 6.8% | 8/31/2020 | 4/27/2015 | 4/24/2015 | ||||||||||
3 | Stor All Group Portfolio | Various | Various | |||||||||||||||
3.01 | Stor All - King Arthur | 5/1/2015 | 5/1/2015 | |||||||||||||||
3.02 | Stor All - Man-O-War | 5/1/2015 | 5/1/2015 | |||||||||||||||
3.03 | Stor All - Lyndon | 5/1/2015 | 4/30/2015 | |||||||||||||||
3.04 | Stor All - Cane | 5/1/2015 | 5/5/2015 | |||||||||||||||
3.05 | Stor All - Middletown | 5/4/2015 | 5/4/2015 | |||||||||||||||
3.06 | Stor All - Dixie Highway | 5/5/2015 | 5/1/2015 | |||||||||||||||
3.07 | Stor All - Pisgah | 5/1/2015 | 5/1/2015 | |||||||||||||||
3.08 | Stor All - Landen | 5/1/2015 | 5/1/2015 | |||||||||||||||
3.09 | Stor All - New Cut | 5/5/2015 | 4/30/2015 | |||||||||||||||
3.10 | Stor All - Palumbo | 5/1/2015 | 5/1/2015 | |||||||||||||||
4 | 100 West 57th Street | 9/26/2014 | 9/23/2014 | |||||||||||||||
5 | Embassy Suites Nashville | 5/12/2015 | 5/12/2015 | |||||||||||||||
6 | Sea Harbor Office Center | 4/17/2015 | 4/24/2015 | |||||||||||||||
7 | Stanford Research Park | 4/28/2014 | 6/3/2014 (Hanover Property); 5/12/2014 (El Camino Property) | |||||||||||||||
8 | 88 Hamilton Avenue | 9/30/2018 | 12/31/2014 | 6/3/2015 | ||||||||||||||
9 | Robinson Crossroads | 8/31/2022 | Huntington Learning Center | 3,000 | 2.2% | 6/30/2017 | 4/15/2015 | 4/15/2015 | ||||||||||
10 | Colman Building | 9/30/2015 | Morse Best Incorporated | 6,384 | 4.4% | 1/31/2017 | 1/7/2015 | 1/6/2015 | ||||||||||
11 | Cooper’s Crossing | 10/29/2014 | 10/29/2014 | |||||||||||||||
12 | Hampton Inn Philadelphia Airport | 4/28/2015 | 4/10/2015 | |||||||||||||||
13 | Westland Retail Portfolio | Various | Various | Various | Various | Various | 4/16/2015 | 4/24/2015 | 6/5/2015 | |||||||||
13.01 | Pasadena | 5/31/2017 | Go Go Sushi | 2,050 | 6.7% | 11/30/2023 | 4/16/2015 | 4/24/2015 | 6/5/2015 | |||||||||
13.02 | La Habra | 9/30/2018 | Bi-Rite Pharmacy | 2,303 | 5.6% | 2/28/2017 | 4/16/2015 | 4/24/2015 | 6/5/2015 | |||||||||
13.03 | Harbor Plaza | 4/30/2017 | Daily Donut | 1,045 | 9.7% | 3/31/2017 | 4/16/2015 | 4/24/2015 | 6/5/2015 | |||||||||
14 | Springhill Suites Napa Valley | 3/13/2015 | 3/13/2015 | |||||||||||||||
15 | 655 K Street | 3/23/2015 | 3/20/2015 | |||||||||||||||
16 | Alderwood Parkway Retail Center | 2/28/2017 | The Fitness Outlet | 3,640 | 5.7% | 8/31/2018 | 4/22/2015 | 4/22/2015 | ||||||||||
17 | Doubletree Binghamton | 2/27/2015 | 3/2/2015 | |||||||||||||||
18 | 70 Broad Street | 12/31/2029 | 3/18/2015 | 3/23/2015 | ||||||||||||||
19 | Creekside Inn | 4/21/2015 | 4/21/2015 | |||||||||||||||
20 | Hotel Andra | 11/20/2014 | 11/20/2014 | |||||||||||||||
21 | Interbay Worklofts | 9/30/2015 | Robin Chell Designs | 1,165 | 1.8% | 1/31/2016 | 4/5/2015 | 3/30/2015 | ||||||||||
22 | 1200 Madison Avenue | 12/31/2015 | A-1 Expeditors | 136 | 0.1% | MTM | 2/12/2015 | 2/13/2015 | ||||||||||
23 | Southwood Townhomes | 11/7/2014 | 11/10/2014 | |||||||||||||||
24 | Courtyard St. George | 1/30/2015 | 1/30/2015 | |||||||||||||||
25 | Residence Inn Scottsdale | 2/10/2015 | 2/10/2015 | |||||||||||||||
26 | Museum Parc Retail/Office | 4/30/2023 | Enterprise Rent A Car | 900 | 2.7% | 2/28/2018 | 1/12/2015 | 1/12/2015 | ||||||||||
27 | 3322 Hudson - Storage Blue | 12/11/2014 | 12/11/2014 | |||||||||||||||
28 | 1035 Nathan Lane | 5/11/2015 | 5/7/2015 | |||||||||||||||
29 | Rocksprings Plaza | 12/31/2016 | Market Grille Café | 2,741 | 7.0% | 4/30/2019 | 3/5/2015 | 3/5/2015 | ||||||||||
30 | Harvey Building | 3/31/2016 | Exclusive Charter Service, Inc. | 2,234 | 3.1% | 5/31/2019 | 2/2/2015 | 2/2/2015 | ||||||||||
31 | 190 Baldwin - Storage Blue | 12/11/2014 | 12/11/2014 | |||||||||||||||
32 | The Lenox | 5/8/2015 | 5/8/2015 | |||||||||||||||
33 | Independence, MO Multifamily | 3/19/2015 | 3/19/2015 | |||||||||||||||
33.01 | Cimarron Apartments | 3/19/2015 | 3/19/2015 | |||||||||||||||
33.02 | Sterling Apartments | 3/19/2015 | 3/19/2015 | |||||||||||||||
33.03 | Hillside Apartments | 3/19/2015 | 3/19/2015 | |||||||||||||||
34 | Noblestown and Mt. Lebanon Portfolio | Various | Various | Various | Various | Various | Various | Various | ||||||||||
34.01 | 2121 Noblestown Road | 6/30/2015 | Circle C | 8,381 | 8.7% | 6/30/2024 | 11/3/2014 | 9/17/2014 | ||||||||||
34.02 | 250 Mt Lebanon Blvd | 6/30/2016 | Carbonara’s | 4,031 | 4.4% | 6/30/2016 | 11/1/2014 | 9/16/2014 | ||||||||||
35 | US Storage Centers – Montrose | 4/23/2015 | 4/23/2015 | |||||||||||||||
36 | Comfort Inn The Park Hershey | 4/28/2015 | 4/28/2015 | |||||||||||||||
37 | 49 East 21st Street | 1/14/2015 | 1/21/2015 | |||||||||||||||
38 | Prana Headquarters Building | 4/10/2015 | 4/15/2015 | |||||||||||||||
39 | Fresh Thyme Farmers Market | 3/26/2015 | 3/26/2015 | |||||||||||||||
40 | The Grand Village Shops | 12/31/2016 | Mulberry Mills | 2,764 | 5.6% | 2/28/2020 | 1/20/2015 | 1/20/2015 | ||||||||||
41 | HIE Colorado Springs | 2/9/2015 | 2/10/2015 | |||||||||||||||
42 | Franklin Commons | 7/31/2019 | Franklin Medical Center | 2,478 | 5.7% | 7/31/2017 | 5/11/2015 | 5/11/2015 | ||||||||||
43 | 8665 Hayden Place | 4/15/2015 | 4/17/2015 | |||||||||||||||
44 | 1363 McCarter - Storage Blue | 12/11/2014 | 12/11/2014 | |||||||||||||||
45 | Fairwood Apartments | 4/14/2015 | 5/12/2015 | |||||||||||||||
46 | 15601 Cypress Ave | 5/4/2015 | 5/4/2015 | |||||||||||||||
47 | Shopko Green Bay | 4/21/2015 | 4/21/2015 | |||||||||||||||
48 | Fairfield Inn & Suites Mt. Vernon | 2/26/2015 | 2/27/2015 | |||||||||||||||
49 | Walgreen - Berea, OH | 1/15/2015 | 1/14/2015 | |||||||||||||||
50 | Walgreen - Grand Chute, WI | 1/7/2015 | 1/6/2015 | |||||||||||||||
51 | 315 Cole Street - Storage Blue | 12/11/2014 | 12/11/2014 | |||||||||||||||
52 | North Western Plaza | 12/3/2017 | Southmark Forest Products, Inc. | 2,475 | 3.7% | 3/31/2016 | 3/23/2015 | 3/18/2015 | ||||||||||
53 | 1016-22 K Street | 3/5/2015 | 3/5/2015 | |||||||||||||||
54 | Broome Street Hotel | 2/26/2015 | 2/24/2015 | |||||||||||||||
55 | 10th Street Shoppes | 11/18/2021 | 11/26/2014 | 11/26/2014 | ||||||||||||||
56 | Durango Shopping Center | 1/31/2018 | Mantra Masala | 1,200 | 7.4% | 5/31/2019 | 2/11/2015 | 2/11/2015 | ||||||||||
57 | Walgreen - Scottsbluff, NE | 11/24/2014 | 11/24/2014 | |||||||||||||||
58 | Talbots Center | 4/22/2015 | 4/22/2015 | |||||||||||||||
59 | Walgreen - Geneseo, IL | 11/24/2014 | 12/11/2014 | |||||||||||||||
60 | 310 Grand Central Blvd | 5/11/2015 | 5/12/2015 | |||||||||||||||
61 | Stor-N-Lock Westland | 4/9/2015 | 4/9/2015 | |||||||||||||||
62 | Shops at State Bridge | 12/31/2018 | 5/6/2015 | 5/6/2015 | ||||||||||||||
63 | Planet Self Storage | 2/10/2015 | 2/10/2015 | 5/26/2015 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS 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 ($) | Tax Escrow - Cash or LoC | Tax Escrow - LoC Counterparty | Insurance Escrow (Initial) | Monthly Insurance Escrow ($) | Insurance Escrow - Cash or LoC | ||||||||||||||
1 | Patriots Park | N | Y | Acquisition | 0 | 1,101,043 | 220,209 | Cash | 18,896 | 18,896 | Cash | |||||||||||||||||
2 | Campbell Technology Park | 4/22/2015 | 15.0% | N | Y | Refinance | 0 | 231,690 | 77,230 | Cash | 0 | Springing | ||||||||||||||||
3 | Stor All Group Portfolio | N | Y | Refinance | 0 | 175,488 | 31,160 | Cash | 0 | Springing | ||||||||||||||||||
3.01 | Stor All - King Arthur | N | Y | |||||||||||||||||||||||||
3.02 | Stor All - Man-O-War | N | Y | |||||||||||||||||||||||||
3.03 | Stor All - Lyndon | N | Y | |||||||||||||||||||||||||
3.04 | Stor All - Cane | N | Y | |||||||||||||||||||||||||
3.05 | Stor All - Middletown | N | Y | |||||||||||||||||||||||||
3.06 | Stor All - Dixie Highway | N | Y | |||||||||||||||||||||||||
3.07 | Stor All - Pisgah | N | Y | |||||||||||||||||||||||||
3.08 | Stor All - Landen | N | Y | |||||||||||||||||||||||||
3.09 | Stor All - New Cut | N | Y | |||||||||||||||||||||||||
3.10 | Stor All - Palumbo | N | Y | |||||||||||||||||||||||||
4 | 100 West 57th Street | N | Y | Acquisition | 0 | 0 | Springing | 0 | Springing | |||||||||||||||||||
5 | Embassy Suites Nashville | N | Y | Acquisition | 0 | 177,276 | 44,319 | Cash | 0 | Springing | ||||||||||||||||||
6 | Sea Harbor Office Center | N | Y | Acquisition | 0 | 388,186 | 48,524 | Cash | 164,580 | 20,572 | Cash | |||||||||||||||||
7 | Stanford Research Park | 2/28/2014 | 12.0% | N | Y | Acquisition | 0 | 0 | Springing | 0 | Springing | |||||||||||||||||
8 | 88 Hamilton Avenue | N | Y | Refinance | 625 | 190,259 | 27,180 | Cash | 30,627 | 3,063 | Cash | |||||||||||||||||
9 | Robinson Crossroads | N | Y | Refinance | 0 | 257,099 | Springing | Cash | 6,938 | 2,313 | Cash | |||||||||||||||||
10 | Colman Building | 1/7/2015 | 16.0% | N | Y | Refinance | 0 | 76,755 | 15,351 | Cash | 119,808 | 11,981 | Cash | |||||||||||||||
11 | Cooper’s Crossing | N | Y | Acquisition | 490,600 | 519,863 | 57,763 | Cash | 21,600 | 21,600 | Cash | |||||||||||||||||
12 | Hampton Inn Philadelphia Airport | N | Y | Refinance | 13,125 | 65,246 | 16,312 | Cash | 16,204 | 16,204 | Cash | |||||||||||||||||
13 | Westland Retail Portfolio | 4/16/2015 | Various | N | Y | Refinance | 0 | 47,228 | 11,807 | Cash | 0 | Springing | ||||||||||||||||
13.01 | Pasadena | 4/16/2015 | 12.0% | N | Y | |||||||||||||||||||||||
13.02 | La Habra | 4/16/2015 | 9.0% | N | Y | |||||||||||||||||||||||
13.03 | Harbor Plaza | 4/16/2015 | 8.0% | N | Y | |||||||||||||||||||||||
14 | Springhill Suites Napa Valley | 3/13/2015 | 15.0% | N | Y | Refinance | 0 | 45,636 | 15,212 | Cash | 10,246 | 2,049 | Cash | |||||||||||||||
15 | 655 K Street | N | Y | Refinance | 0 | 37,621 | 13,316 | Cash | 3,000 | Springing | Cash | |||||||||||||||||
16 | Alderwood Parkway Retail Center | 4/29/2015 | 9.0% | N | Y | Refinance | 0 | 39,378 | 13,126 | Cash | 0 | Springing | ||||||||||||||||
17 | Doubletree Binghamton | N | Y | Refinance | 70,441 | 33,103 | 25,631 | Cash | 164,742 | 16,206 | Cash | |||||||||||||||||
18 | 70 Broad Street | N | Y | Refinance | 76,531 | 51,624 | 17,211 | Cash | 14,309 | 2,862 | Cash | |||||||||||||||||
19 | Creekside Inn | 4/22/2015 | 12.0% | N | Y | Refinance | 0 | 102,760 | 25,690 | Cash | 0 | Springing | ||||||||||||||||
20 | Hotel Andra | 11/20/2014 | 16.0% | N | Y | Refinance | 0 | 53,539 | 13,385 | Cash | 19,306 | 9,653 | Cash | |||||||||||||||
21 | Interbay Worklofts | 4/5/2015 | 10.0% | N | Y | Refinance | 0 | 27,360 | 13,680 | Cash | 5,866 | 2,933 | Cash | |||||||||||||||
22 | 1200 Madison Avenue | N | Y | Acquisition | 5,156 | 1,109 | 1,109 | Cash | 2,551 | 2,551 | Cash | |||||||||||||||||
23 | Southwood Townhomes | 11/7/2014 | 14.0% | N | Y | Refinance | 5,894 | 32,701 | 10,900 | Cash | 41,896 | 3,441 | Cash | |||||||||||||||
24 | Courtyard St. George | N | Y | Refinance | 3,750 | 47,484 | 6,790 | Cash | 37,564 | 3,100 | Cash | |||||||||||||||||
25 | Residence Inn Scottsdale | N | Y | Refinance | 0 | 40,319 | 13,440 | Cash | 9,394 | 3,131 | Cash | |||||||||||||||||
26 | Museum Parc Retail/Office | 1/12/2015 | 13.0% | N | Y | Acquisition | 40,000 | 56,008 | 16,973 | Cash | 5,357 | 0 | Cash | |||||||||||||||
27 | 3322 Hudson - Storage Blue | N | Y | Refinance | 2,125 | 29,433 | 14,717 | Cash | 31,167 | 3,117 | Cash | |||||||||||||||||
28 | 1035 Nathan Lane | N | Y | Acquisition | 0 | 0 | Springing | 0 | Springing | |||||||||||||||||||
29 | Rocksprings Plaza | N | Y | Acquisition | 30,250 | 12,666 | 4,222 | Cash | 8,067 | 1,344 | Cash | |||||||||||||||||
30 | Harvey Building | N | Y | Refinance | 0 | 14,583 | 14,583 | Cash | 21,927 | 0 | Cash | |||||||||||||||||
31 | 190 Baldwin - Storage Blue | N | Y | Refinance | 6,875 | 15,397 | 7,698 | Cash | 24,205 | 2,420 | Cash | |||||||||||||||||
32 | The Lenox | N | Y | Refinance | 0 | 122,695 | 20,449 | Cash | 45,039 | 5,872 | Cash | |||||||||||||||||
33 | Independence, MO Multifamily | N | Y | Refinance | 139,469 | 55,505 | 7,929 | Cash | 22,884 | 7,628 | Cash | |||||||||||||||||
33.01 | Cimarron Apartments | N | Y | |||||||||||||||||||||||||
33.02 | Sterling Apartments | N | Y | |||||||||||||||||||||||||
33.03 | Hillside Apartments | N | Y | |||||||||||||||||||||||||
34 | Noblestown and Mt. Lebanon Portfolio | N | Y | Acquisition | 28,344 | 16,458 | 22,525 | Cash | 8,319 | 4,160 | Cash | |||||||||||||||||
34.01 | 2121 Noblestown Road | N | Y | |||||||||||||||||||||||||
34.02 | 250 Mt Lebanon Blvd | N | Y | |||||||||||||||||||||||||
35 | US Storage Centers – Montrose | 4/23/2015 | 17.0% | N | Y | Refinance | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
36 | Comfort Inn The Park Hershey | N | Y | Acquisition | 1,469 | 90,141 | 12,529 | Cash | 42,246 | Springing | Cash | |||||||||||||||||
37 | 49 East 21st Street | N | Y | Refinance | 0 | 27,828 | 9,276 | Cash | 8,736 | 728 | Cash | |||||||||||||||||
38 | Prana Headquarters Building | 4/17/2015 | 9.0% | N | Y | Acquisition | 0 | 0 | Springing | 3,094 | 1,547 | Cash | ||||||||||||||||
39 | Fresh Thyme Farmers Market | N | Y | Acquisition | 0 | 0 | Springing | 944 | 944 | Cash | ||||||||||||||||||
40 | The Grand Village Shops | N | Y | Acquisition | 0 | 27,476 | 5,495 | Cash | 1,890 | 1,890 | Cash | |||||||||||||||||
41 | HIE Colorado Springs | N | Y | Refinance | 0 | 30,400 | 15,200 | Cash | 5,196 | 1,732; Springing | Cash | |||||||||||||||||
42 | Franklin Commons | N | Y | Acquisition | 0 | 0 | Springing | 0 | Springing | |||||||||||||||||||
43 | 8665 Hayden Place | N | Y | Acquisition | 0 | 26,624 | 8,875 | Cash | 1,492 | 497 | Cash | |||||||||||||||||
44 | 1363 McCarter - Storage Blue | N | Y | Refinance | 5,563 | 22,520 | 11,260 | Cash | 19,717 | 1,972 | Cash | |||||||||||||||||
45 | Fairwood Apartments | N | Y | Refinance | 0 | 6,904 | 6,904 | Cash | 3,742 | 1,871 | Cash | |||||||||||||||||
46 | 15601 Cypress Ave | N | Y | Refinance | 0 | 37,224 | 9,306 | Cash | 4,912 | 1,637 | Cash | |||||||||||||||||
47 | Shopko Green Bay | N | Y | Acquisition | 6,295 | 12,373 | 6,186 | Cash | 2,500 | 1,250 | Cash | |||||||||||||||||
48 | Fairfield Inn & Suites Mt. Vernon | N | Y | Acquisition | 0 | 5,328 | 761 | Cash | 2,770 | 2,770 | Cash | |||||||||||||||||
49 | Walgreen - Berea, OH | N | Y | Acquisition | 0 | 0 | Springing | 314 | Springing | Cash | ||||||||||||||||||
50 | Walgreen - Grand Chute, WI | N | Y | Acquisition | 0 | 0 | Springing | 744 | Springing | Cash | ||||||||||||||||||
51 | 315 Cole Street - Storage Blue | N | Y | Refinance | 4,125 | 12,669 | 6,334 | Cash | 17,323 | 1,732 | Cash | |||||||||||||||||
52 | North Western Plaza | N | Y | Refinance | 37,125 | 30,879 | 6,299 | Cash | 4,412 | 735 | Cash | |||||||||||||||||
53 | 1016-22 K Street | 3/5/2015 | 11.0% | N | Y | Refinance | 7,750 | 10,889 | 5,445 | Cash | 3,671 | 1,396 | Cash | |||||||||||||||
54 | Broome Street Hotel | N | Y | Refinance | 0 | 2,753 | 3,336 | Cash | 9,832 | 2,458 | Cash | |||||||||||||||||
55 | 10th Street Shoppes | N | Y | Acquisition | 0 | 13,391 | 4,464 | Cash | 4,256 | 2,128 | Cash | |||||||||||||||||
56 | Durango Shopping Center | N | Y | Refinance | 0 | 5,455 | 1,818 | Cash | 5,229 | 523 | Cash | |||||||||||||||||
57 | Walgreen - Scottsbluff, NE | N | Y | Acquisition | 0 | 0 | Springing | 792 | Springing | Cash | ||||||||||||||||||
58 | Talbots Center | N | Y | Refinance | 0 | 9,577 | 2,394 | Cash | 2,712 | Springing | Cash | |||||||||||||||||
59 | Walgreen - Geneseo, IL | N | Y | Acquisition | 0 | 0 | Springing | 896 | Springing | Cash | ||||||||||||||||||
60 | 310 Grand Central Blvd | N | Y | Acquisition | 0 | 36,551 | 6,092 | Cash | 6,523 | 2,174 | Cash | |||||||||||||||||
61 | Stor-N-Lock Westland | N | Y | Refinance | 48,750 | 38,270 | 4,326 | Cash | 4,041 | 449 | Cash | |||||||||||||||||
62 | Shops at State Bridge | N | Y | Acquisition | 3,750 | 13,038 | 1,449 | Cash | 1,117 | 558 | Cash | |||||||||||||||||
63 | Planet Self Storage | N | Y | Refinance | 0 | 14,607 | 4,869 | Cash | 3,136 | 784 | Cash |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Insurance Escrow - LoC Counterparty | Upfront Replacement Reserve ($) | Monthly Replacement Reserve ($) | Replacement Reserve Cap ($) | Replacement Reserve Escrow - Cash or LoC | Replacement Reserve Escrow - LoC Counterparty | Upfront TI/LC Reserve ($) | Monthly TI/LC Reserve ($) | TI/LC Reserve Cap ($) | ||||||||||
1 | Patriots Park | 4,187,856 | 9,046; Springing | 4,187,856 | Cash | 0 | 0 | 0 | ||||||||||||
2 | Campbell Technology Park | 0 | 4,700 | 0 | Cash | 0 | 67,700 | 1,150,000 | ||||||||||||
3 | Stor All Group Portfolio | 136,954 | 5,706 | 136,954 | Cash | 0 | 0 | 0 | ||||||||||||
3.01 | Stor All - King Arthur | |||||||||||||||||||
3.02 | Stor All - Man-O-War | |||||||||||||||||||
3.03 | Stor All - Lyndon | |||||||||||||||||||
3.04 | Stor All - Cane | |||||||||||||||||||
3.05 | Stor All - Middletown | |||||||||||||||||||
3.06 | Stor All - Dixie Highway | |||||||||||||||||||
3.07 | Stor All - Pisgah | |||||||||||||||||||
3.08 | Stor All - Landen | |||||||||||||||||||
3.09 | Stor All - New Cut | |||||||||||||||||||
3.10 | Stor All - Palumbo | |||||||||||||||||||
4 | 100 West 57th Street | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
5 | Embassy Suites Nashville | 40,110 | 40,110 | 0 | Cash | 0 | 0 | 0 | ||||||||||||
6 | Sea Harbor Office Center | 0 | 4,494 | 0 | Cash | 0 | Springing | 0 | ||||||||||||
7 | Stanford Research Park | 0 | 1,621 | 100,000 | Cash | 1,887,146 | 0 | 0 | ||||||||||||
8 | 88 Hamilton Avenue | 0 | 1,932 | 0 | Cash | 0 | 6,439; Springing | 309,066 | ||||||||||||
9 | Robinson Crossroads | 0 | 2,317 | 111,227 | Cash | 30,000 | 4,172 | 250,261 | ||||||||||||
10 | Colman Building | 65,322 | Springing | 65,322 | Cash | 200,000 | Springing | 200,000 | ||||||||||||
11 | Cooper’s Crossing | 2,007,191 | 18,660 | 0 | Cash | 0 | 0 | 0 | ||||||||||||
12 | Hampton Inn Philadelphia Airport | 0 | Springing | 0 | 0 | 0 | 0 | |||||||||||||
13 | Westland Retail Portfolio | 0 | 3,944 | 66,840 | Cash | 0 | 6,250 | 150,000 | ||||||||||||
13.01 | Pasadena | |||||||||||||||||||
13.02 | La Habra | |||||||||||||||||||
13.03 | Harbor Plaza | |||||||||||||||||||
14 | Springhill Suites Napa Valley | 0 | 1/12 of 4.0% of prior year’s gross revenues | 0 | Cash | 0 | 0 | 0 | ||||||||||||
15 | 655 K Street | 0 | 58 | 0 | Cash | 736,017 | 0 | 0 | ||||||||||||
16 | Alderwood Parkway Retail Center | 0 | 1,001; Springing | 50,000 | Cash | 0 | 0 | 0 | ||||||||||||
17 | Doubletree Binghamton | 0 | 1/12 of 4.0% of prior year’s gross revenues | 0 | Cash | 0 | 0 | 0 | ||||||||||||
18 | 70 Broad Street | 0 | 380 | 0 | Cash | 2,282 | 2,282 | 0 | ||||||||||||
19 | Creekside Inn | 0 | 22,994 | 0 | Cash | 0 | 0 | 0 | ||||||||||||
20 | Hotel Andra | 0 | 1/12 of 4% of gross revenues (exclusive of parking and restaurant revenues) for the previous calendar year | 0 | Cash | 0 | 0 | 0 | ||||||||||||
21 | Interbay Worklofts | 19,207 | Springing | 19,207 | Cash | 130,000 | Springing | 130,000 | ||||||||||||
22 | 1200 Madison Avenue | 0 | 2,128 | 0 | Cash | 300,000 | 6,250; Springing | 600,000 | ||||||||||||
23 | Southwood Townhomes | 0 | 2,328 | 0 | Cash | 0 | 0 | 0 | ||||||||||||
24 | Courtyard St. George | 15,823 | 15,823 | 0 | Cash | 0 | 0 | 0 | ||||||||||||
25 | Residence Inn Scottsdale | 0 | 7,097 | 0 | Cash | 0 | 0 | 0 | ||||||||||||
26 | Museum Parc Retail/Office | 0 | 421 | 0 | Cash | 0 | 4,206; Springing | 151,421 | ||||||||||||
27 | 3322 Hudson - Storage Blue | 0 | 807 | 0 | Cash | 0 | 0 | 0 | ||||||||||||
28 | 1035 Nathan Lane | 0 | Springing | 0 | 0 | 0 | 0 | |||||||||||||
29 | Rocksprings Plaza | 0 | 530 | 0 | Cash | 0 | 3,268 | 0 | ||||||||||||
30 | Harvey Building | 0 | 1,195 | 0 | Cash | 250,000 | 2,988 | 0 | ||||||||||||
31 | 190 Baldwin - Storage Blue | 0 | 577 | 0 | Cash | 0 | 0 | 0 | ||||||||||||
32 | The Lenox | 0 | 4,086 | 0 | Cash | 0 | 0 | 0 | ||||||||||||
33 | Independence, MO Multifamily | 0 | 9,479 | 0 | Cash | 0 | 0 | 0 | ||||||||||||
33.01 | Cimarron Apartments | |||||||||||||||||||
33.02 | Sterling Apartments | |||||||||||||||||||
33.03 | Hillside Apartments | |||||||||||||||||||
34 | Noblestown and Mt. Lebanon Portfolio | 0 | 3,845 | 0 | Cash | 0 | 15,644 | 750,896 | ||||||||||||
34.01 | 2121 Noblestown Road | |||||||||||||||||||
34.02 | 250 Mt Lebanon Blvd | |||||||||||||||||||
35 | US Storage Centers – Montrose | 0 | Springing | 0 | 0 | 0 | 0 | |||||||||||||
36 | Comfort Inn The Park Hershey | 0 | 1/12 of 4% of prior year’s Gross Revenues | 0 | Cash | 0 | 0 | 0 | ||||||||||||
37 | 49 East 21st Street | 0 | 86 | 0 | Cash | 0 | 275; Springing | 13,204 | ||||||||||||
38 | Prana Headquarters Building | 0 | 810 | 0 | Cash | 0 | 0 | 0 | ||||||||||||
39 | Fresh Thyme Farmers Market | 8,634 | Springing | 0 | Cash | 0 | 0 | 0 | ||||||||||||
40 | The Grand Village Shops | 0 | 614 | 0 | Cash | 0 | 4,090; Springing | 147,240 | ||||||||||||
41 | HIE Colorado Springs | 0 | 4,381 | 0 | Cash | 0 | 0 | 0 | ||||||||||||
42 | Franklin Commons | 0 | Springing | 0 | 0 | Springing | 0 | |||||||||||||
43 | 8665 Hayden Place | 0 | 433 | 0 | Cash | 200,000 | 0 | 0 | ||||||||||||
44 | 1363 McCarter - Storage Blue | 0 | 784 | 0 | Cash | 0 | 0 | 0 | ||||||||||||
45 | Fairwood Apartments | 0 | 323; Springing | 77,520 | Cash | 0 | 0 | 0 | ||||||||||||
46 | 15601 Cypress Ave | 0 | 1,668 | 0 | Cash | 0 | 0 | 0 | ||||||||||||
47 | Shopko Green Bay | 0 | 819 | 0 | Cash | 0 | 0 | 0 | ||||||||||||
48 | Fairfield Inn & Suites Mt. Vernon | 0 | 1/12 of 2% of prior year’s Gross Revenues and percentage increase to 3% on 1/1/2019 and increase to 4% on 1/1/2020 | 0 | Cash | 0 | 0 | 0 | ||||||||||||
49 | Walgreen - Berea, OH | 0 | 114 | 0 | Cash | 0 | 0 | 0 | ||||||||||||
50 | Walgreen - Grand Chute, WI | 0 | 124 | 0 | Cash | 0 | 0 | 0 | ||||||||||||
51 | 315 Cole Street - Storage Blue | 0 | 419 | 0 | Cash | 0 | 0 | 0 | ||||||||||||
52 | North Western Plaza | 0 | 846 | 0 | Cash | 50,000 | 5,638; Springing | 135,314 | ||||||||||||
53 | 1016-22 K Street | 0 | 162 | 0 | Cash | 0 | 0 | 0 | ||||||||||||
54 | Broome Street Hotel | 0 | 1/12 of 4% of prior year’s Gross Revenues | 0 | Cash | 0 | 0 | 0 | ||||||||||||
55 | 10th Street Shoppes | 0 | 152 | 0 | Cash | 0 | Springing | 0 | ||||||||||||
56 | Durango Shopping Center | 0 | 161 | 0 | Cash | 0 | 1,007; Springing | 60,416 | ||||||||||||
57 | Walgreen - Scottsbluff, NE | 0 | 124 | 0 | Cash | 0 | 0 | 0 | ||||||||||||
58 | Talbots Center | 0 | 142 | 0 | Cash | 0 | Springing | 0 | ||||||||||||
59 | Walgreen - Geneseo, IL | 0 | 113 | 0 | Cash | 0 | 0 | 0 | ||||||||||||
60 | 310 Grand Central Blvd | 0 | 1,306 | 47,016 | Cash | 100,000 | 2,177 | 0 | ||||||||||||
61 | Stor-N-Lock Westland | 0 | 728 | 43,650 | Cash | 0 | 0 | 0 | ||||||||||||
62 | Shops at State Bridge | 0 | 517 | 0 | Cash | 0 | 1,362 | 0 | ||||||||||||
63 | Planet Self Storage | 0 | Springing | 0 | 0 | 0 | 0 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | TI/LC Escrow - Cash or LoC | TI/LC Escrow - LoC Counterparty | Debt Service Escrow (Initial) ($) | Debt Service Escrow (Monthly) ($) | Debt Service Escrow - Cash or LoC | Debt Service Escrow - LoC Counterparty | Other Escrow I Reserve Description | Other Escrow I (Initial) ($) | Other Escrow I (Monthly) ($) | Other Escrow I Cap ($) | |||||||||||
1 | Patriots Park | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
2 | Campbell Technology Park | Cash | 0 | 0 | Moss Adams Non-Renewal Reserve | 0 | Springing | 0 | ||||||||||||||
3 | Stor All Group Portfolio | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
3.01 | Stor All - King Arthur | |||||||||||||||||||||
3.02 | Stor All - Man-O-War | |||||||||||||||||||||
3.03 | Stor All - Lyndon | |||||||||||||||||||||
3.04 | Stor All - Cane | |||||||||||||||||||||
3.05 | Stor All - Middletown | |||||||||||||||||||||
3.06 | Stor All - Dixie Highway | |||||||||||||||||||||
3.07 | Stor All - Pisgah | |||||||||||||||||||||
3.08 | Stor All - Landen | |||||||||||||||||||||
3.09 | Stor All - New Cut | |||||||||||||||||||||
3.10 | Stor All - Palumbo | |||||||||||||||||||||
4 | 100 West 57th Street | 0 | 0 | Future Rent Reserve (Upfront: $605,510); Quarterly Rent Reserve (Quarterly) | 605,510 | 1/3 of Quarterly Rental Funds | 0 | |||||||||||||||
5 | Embassy Suites Nashville | 0 | 0 | PIP Reserve | 2,000,000 | 0 | 0 | |||||||||||||||
6 | Sea Harbor Office Center | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
7 | Stanford Research Park | Cash | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
8 | 88 Hamilton Avenue | Cash | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
9 | Robinson Crossroads | Cash | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
10 | Colman Building | Cash | 0 | 0 | Outstanding TI Reserve | 22,004 | 0 | 0 | ||||||||||||||
11 | Cooper’s Crossing | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
12 | Hampton Inn Philadelphia Airport | 0 | 0 | Property Improvement Plan Reserve | 3,248,063 | 0 | 0 | |||||||||||||||
13 | Westland Retail Portfolio | Cash | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
13.01 | Pasadena | |||||||||||||||||||||
13.02 | La Habra | |||||||||||||||||||||
13.03 | Harbor Plaza | |||||||||||||||||||||
14 | Springhill Suites Napa Valley | 0 | 0 | Seasonality Reserve | 16,353 | 5,451; Springing | 0 | |||||||||||||||
15 | 655 K Street | Cash | 0 | 0 | Landlord Work Reserve | 477,500 | 0 | 0 | ||||||||||||||
16 | Alderwood Parkway Retail Center | 0 | 0 | La-Z-Boy Reserve | 0 | 55,000 | 450,000 | |||||||||||||||
17 | Doubletree Binghamton | 0 | 0 | Seasonality Reserve | 0 | 62,388; Springing | 0 | |||||||||||||||
18 | 70 Broad Street | Cash | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
19 | Creekside Inn | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
20 | Hotel Andra | 0 | 0 | Debt Service Reserve | 260,300 | Springing | 0 | |||||||||||||||
21 | Interbay Worklofts | Cash | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
22 | 1200 Madison Avenue | Cash | 0 | 0 | Ground Rent Reserve | 3,500 | 0 | 0 | ||||||||||||||
23 | Southwood Townhomes | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
24 | Courtyard St. George | 0 | 0 | Seasonality Reserve | 40,000 | Springing | 0 | |||||||||||||||
25 | Residence Inn Scottsdale | 0 | 0 | PIP Reserve | 431,250 | 0 | 0 | |||||||||||||||
26 | Museum Parc Retail/Office | Cash | 0 | 0 | Condiminium Fee | 26,738 | 8,913 | 0 | ||||||||||||||
27 | 3322 Hudson - Storage Blue | 0 | 0 | Code Violations Reserve | 250,000 | 0 | 0 | |||||||||||||||
28 | 1035 Nathan Lane | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
29 | Rocksprings Plaza | Cash | 0 | 0 | Free Rent Reserve | 68,357 | 0 | 0 | ||||||||||||||
30 | Harvey Building | Cash | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
31 | 190 Baldwin - Storage Blue | 0 | 0 | Code Violations Reserve | 625 | 0 | 0 | |||||||||||||||
32 | The Lenox | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
33 | Independence, MO Multifamily | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
33.01 | Cimarron Apartments | |||||||||||||||||||||
33.02 | Sterling Apartments | |||||||||||||||||||||
33.03 | Hillside Apartments | |||||||||||||||||||||
34 | Noblestown and Mt. Lebanon Portfolio | Cash | 0 | 0 | Remely Pending Litigation Reserve | 150,000 | 0 | 0 | ||||||||||||||
34.01 | 2121 Noblestown Road | |||||||||||||||||||||
34.02 | 250 Mt Lebanon Blvd | |||||||||||||||||||||
35 | US Storage Centers – Montrose | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
36 | Comfort Inn The Park Hershey | 0 | 0 | Seasonality Reserve | 0 | Springing | 0 | |||||||||||||||
37 | 49 East 21st Street | Cash | 0 | 0 | Condominium Association Charges Reserve | 11,865 | Springing | 0 | ||||||||||||||
38 | Prana Headquarters Building | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
39 | Fresh Thyme Farmers Market | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
40 | The Grand Village Shops | Cash | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
41 | HIE Colorado Springs | 0 | 0 | Seasonality Reserve | 65,000 | 0 | 0 | |||||||||||||||
42 | Franklin Commons | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
43 | 8665 Hayden Place | Cash | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
44 | 1363 McCarter - Storage Blue | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
45 | Fairwood Apartments | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
46 | 15601 Cypress Ave | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
47 | Shopko Green Bay | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
48 | Fairfield Inn & Suites Mt. Vernon | 0 | 0 | Ground Rent | 40,000 | Springing | 0 | |||||||||||||||
49 | Walgreen - Berea, OH | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
50 | Walgreen - Grand Chute, WI | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
51 | 315 Cole Street - Storage Blue | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
52 | North Western Plaza | Cash | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
53 | 1016-22 K Street | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
54 | Broome Street Hotel | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
55 | 10th Street Shoppes | 0 | 0 | TI/LC Reserve | 200,804 | 0 | 0 | |||||||||||||||
56 | Durango Shopping Center | Cash | 0 | 0 | Free rent Reserve | 29,242 | 0 | 0 | ||||||||||||||
57 | Walgreen - Scottsbluff, NE | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
58 | Talbots Center | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
59 | Walgreen - Geneseo, IL | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
60 | 310 Grand Central Blvd | Cash | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
61 | Stor-N-Lock Westland | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
62 | Shops at State Bridge | Cash | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
63 | Planet Self Storage | 0 | 0 | 0 | 0 | 0 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Other Escrow I Escrow - Cash or LoC | Other Escrow I - LoC Counterparty | Other Escrow II Reserve Description | Other Escrow II (Initial) ($) | Other Escrow II (Monthly) ($) | Other Escrow II Cap ($) | Other Escrow II Escrow - Cash or LoC | Other Escrow II - LoC Counterparty | Holdback | ||||||||||
1 | Patriots Park | 0 | 0 | 0 | ||||||||||||||||
2 | Campbell Technology Park | 0 | 0 | 0 | ||||||||||||||||
3 | Stor All Group Portfolio | 0 | 0 | 0 | ||||||||||||||||
3.01 | Stor All - King Arthur | |||||||||||||||||||
3.02 | Stor All - Man-O-War | |||||||||||||||||||
3.03 | Stor All - Lyndon | |||||||||||||||||||
3.04 | Stor All - Cane | |||||||||||||||||||
3.05 | Stor All - Middletown | |||||||||||||||||||
3.06 | Stor All - Dixie Highway | |||||||||||||||||||
3.07 | Stor All - Pisgah | |||||||||||||||||||
3.08 | Stor All - Landen | |||||||||||||||||||
3.09 | Stor All - New Cut | |||||||||||||||||||
3.10 | Stor All - Palumbo | |||||||||||||||||||
4 | 100 West 57th Street | Cash | 0 | 0 | 0 | |||||||||||||||
5 | Embassy Suites Nashville | Cash | 0 | 0 | 0 | |||||||||||||||
6 | Sea Harbor Office Center | 0 | 0 | 0 | ||||||||||||||||
7 | Stanford Research Park | 0 | 0 | 0 | ||||||||||||||||
8 | 88 Hamilton Avenue | 0 | 0 | 0 | ||||||||||||||||
9 | Robinson Crossroads | 0 | 0 | 0 | ||||||||||||||||
10 | Colman Building | Cash | 0 | 0 | 0 | |||||||||||||||
11 | Cooper’s Crossing | 0 | 0 | 0 | ||||||||||||||||
12 | Hampton Inn Philadelphia Airport | Cash | Seasonal Reserve | 56,000 | 14,500; Springing | 0 | Cash | |||||||||||||
13 | Westland Retail Portfolio | 0 | 0 | 0 | ||||||||||||||||
13.01 | Pasadena | |||||||||||||||||||
13.02 | La Habra | |||||||||||||||||||
13.03 | Harbor Plaza | |||||||||||||||||||
14 | Springhill Suites Napa Valley | Cash | 0 | 0 | 0 | |||||||||||||||
15 | 655 K Street | Cash | Free Rent Reserve and Condo Charge Reserve | 181,253 | 0 | 0 | Cash | |||||||||||||
16 | Alderwood Parkway Retail Center | Cash | La-Z-Boy Non-Renewal Reserve | 0 | Springing | 0 | ||||||||||||||
17 | Doubletree Binghamton | Cash | Franchise Termination Reserve | 0 | Springing | 0 | ||||||||||||||
18 | 70 Broad Street | 0 | 0 | 0 | ||||||||||||||||
19 | Creekside Inn | 0 | 0 | 0 | ||||||||||||||||
20 | Hotel Andra | Cash | 0 | 0 | 0 | |||||||||||||||
21 | Interbay Worklofts | 0 | 0 | 0 | ||||||||||||||||
22 | 1200 Madison Avenue | Cash | 0 | 0 | 0 | |||||||||||||||
23 | Southwood Townhomes | 0 | 0 | 0 | ||||||||||||||||
24 | Courtyard St. George | Cash | 0 | 0 | 0 | |||||||||||||||
25 | Residence Inn Scottsdale | Cash | Seasonality Reserve | 130,080 | 0 | 0 | Cash | |||||||||||||
26 | Museum Parc Retail/Office | Cash | 0 | 0 | 0 | |||||||||||||||
27 | 3322 Hudson - Storage Blue | Cash | Inspection Reserve | 5,000 | 0 | 0 | Cash | |||||||||||||
28 | 1035 Nathan Lane | 0 | 0 | 0 | ||||||||||||||||
29 | Rocksprings Plaza | Cash | Crossfit TI/LC Reserve and PACE Joint TI/LC Reserve | 223,503 | 0 | 0 | Cash | |||||||||||||
30 | Harvey Building | 0 | 0 | 0 | ||||||||||||||||
31 | 190 Baldwin - Storage Blue | Cash | 0 | 0 | 0 | |||||||||||||||
32 | The Lenox | 0 | 0 | 0 | ||||||||||||||||
33 | Independence, MO Multifamily | 0 | 0 | 0 | ||||||||||||||||
33.01 | Cimarron Apartments | |||||||||||||||||||
33.02 | Sterling Apartments | |||||||||||||||||||
33.03 | Hillside Apartments | |||||||||||||||||||
34 | Noblestown and Mt. Lebanon Portfolio | Cash | General Cleaning Pending Litigation Reserve | 19,903 | 0 | 0 | Cash | |||||||||||||
34.01 | 2121 Noblestown Road | |||||||||||||||||||
34.02 | 250 Mt Lebanon Blvd | |||||||||||||||||||
35 | US Storage Centers – Montrose | 0 | 0 | 0 | ||||||||||||||||
36 | Comfort Inn The Park Hershey | 0 | 0 | 0 | ||||||||||||||||
37 | 49 East 21st Street | Cash | 0 | 0 | 0 | |||||||||||||||
38 | Prana Headquarters Building | 0 | 0 | 0 | ||||||||||||||||
39 | Fresh Thyme Farmers Market | 0 | 0 | 0 | ||||||||||||||||
40 | The Grand Village Shops | 0 | 0 | 0 | ||||||||||||||||
41 | HIE Colorado Springs | Cash | 0 | 0 | 0 | |||||||||||||||
42 | Franklin Commons | 0 | 0 | 0 | ||||||||||||||||
43 | 8665 Hayden Place | 0 | 0 | 0 | ||||||||||||||||
44 | 1363 McCarter - Storage Blue | 0 | 0 | 0 | ||||||||||||||||
45 | Fairwood Apartments | 0 | 0 | 0 | ||||||||||||||||
46 | 15601 Cypress Ave | 0 | 0 | 0 | ||||||||||||||||
47 | Shopko Green Bay | 0 | 0 | 0 | ||||||||||||||||
48 | Fairfield Inn & Suites Mt. Vernon | Cash | Refresh Property Improvement Plan Reserve / Upfront Property Improvement Plan Reserve | 1,103,325 | 0 | 0 | Cash | |||||||||||||
49 | Walgreen - Berea, OH | 0 | 0 | 0 | ||||||||||||||||
50 | Walgreen - Grand Chute, WI | 0 | 0 | 0 | ||||||||||||||||
51 | 315 Cole Street - Storage Blue | 0 | 0 | 0 | ||||||||||||||||
52 | North Western Plaza | 0 | 0 | 0 | ||||||||||||||||
53 | 1016-22 K Street | 0 | 0 | 0 | ||||||||||||||||
54 | Broome Street Hotel | 0 | 0 | 0 | ||||||||||||||||
55 | 10th Street Shoppes | Cash | Free Rent Reserve | 2,532 | 0 | 0 | Cash | |||||||||||||
56 | Durango Shopping Center | Cash | 0 | 0 | 0 | |||||||||||||||
57 | Walgreen - Scottsbluff, NE | 0 | 0 | 0 | ||||||||||||||||
58 | Talbots Center | 0 | 0 | 0 | ||||||||||||||||
59 | Walgreen - Geneseo, IL | 0 | 0 | 0 | ||||||||||||||||
60 | 310 Grand Central Blvd | 0 | 0 | 0 | ||||||||||||||||
61 | Stor-N-Lock Westland | 0 | 0 | 0 | ||||||||||||||||
62 | Shops at State Bridge | 0 | 0 | 0 | ||||||||||||||||
63 | Planet Self Storage | 0 | 0 | 0 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Ownership Interest | Ground Lease Initial Expiration Date | Annual Ground Rent Payment | Annual Ground Rent Increases | Lockbox | Whole Loan Cut-off Date Balance ($) | Whole Loan Debt Service ($) | Subordinate Secured Debt Original Balance ($) | Subordinate Secured Debt Cut-off Date Balance ($) | Whole Loan U/W NOI DSCR (x) | Whole Loan U/W NCF DSCR (x) | 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 | Patriots Park | Fee | Hard/Springing Cash Management | |||||||||||||||||||||||||||||
2 | Campbell Technology Park | Fee | Soft/Springing Cash Management | |||||||||||||||||||||||||||||
3 | Stor All Group Portfolio | Fee | Springing (Without Established Account) | |||||||||||||||||||||||||||||
3.01 | Stor All - King Arthur | Fee | ||||||||||||||||||||||||||||||
3.02 | Stor All - Man-O-War | Fee | ||||||||||||||||||||||||||||||
3.03 | Stor All - Lyndon | Fee | ||||||||||||||||||||||||||||||
3.04 | Stor All - Cane | Fee | ||||||||||||||||||||||||||||||
3.05 | Stor All - Middletown | Fee | ||||||||||||||||||||||||||||||
3.06 | Stor All - Dixie Highway | Fee | ||||||||||||||||||||||||||||||
3.07 | Stor All - Pisgah | Fee | ||||||||||||||||||||||||||||||
3.08 | Stor All - Landen | Fee | ||||||||||||||||||||||||||||||
3.09 | Stor All - New Cut | Fee | ||||||||||||||||||||||||||||||
3.10 | Stor All - Palumbo | Fee | ||||||||||||||||||||||||||||||
4 | 100 West 57th Street | Fee | Hard/Upfront Cash Management | |||||||||||||||||||||||||||||
5 | Embassy Suites Nashville | Fee | Springing (Without Established Account) | |||||||||||||||||||||||||||||
6 | Sea Harbor Office Center | Fee | Springing (Without Established Account) | |||||||||||||||||||||||||||||
7 | Stanford Research Park | Leasehold | 1/27/2051 | 15% of gross revenues | Hard/Springing Cash Management | |||||||||||||||||||||||||||
8 | 88 Hamilton Avenue | Fee | Hard/Springing Cash Management | |||||||||||||||||||||||||||||
9 | Robinson Crossroads | Fee | Hard/Springing Cash Management | |||||||||||||||||||||||||||||
10 | Colman Building | Fee | Springing (Without Established Account) | |||||||||||||||||||||||||||||
11 | Cooper’s Crossing | Fee | Soft/Upfront Cash Management | 20,237,082 | ||||||||||||||||||||||||||||
12 | Hampton Inn Philadelphia Airport | Fee | Hard/Springing Cash Management | |||||||||||||||||||||||||||||
13 | Westland Retail Portfolio | Fee | Springing (Without Established Account) | |||||||||||||||||||||||||||||
13.01 | Pasadena | Fee | ||||||||||||||||||||||||||||||
13.02 | La Habra | Fee | ||||||||||||||||||||||||||||||
13.03 | Harbor Plaza | Fee | ||||||||||||||||||||||||||||||
14 | Springhill Suites Napa Valley | Fee | Hard/Springing Cash Management | |||||||||||||||||||||||||||||
15 | 655 K Street | Fee | Hard/Springing Cash Management | |||||||||||||||||||||||||||||
16 | Alderwood Parkway Retail Center | Fee | Springing (Without Established Account) | |||||||||||||||||||||||||||||
17 | Doubletree Binghamton | Fee | Hard/Springing Cash Management | |||||||||||||||||||||||||||||
18 | 70 Broad Street | Fee | Hard/Springing Cash Management | |||||||||||||||||||||||||||||
19 | Creekside Inn | Fee | Springing (Without Established Account) | |||||||||||||||||||||||||||||
20 | Hotel Andra | Fee | Hard/Springing Cash Management | |||||||||||||||||||||||||||||
21 | Interbay Worklofts | Fee | Springing (Without Established Account) | |||||||||||||||||||||||||||||
22 | 1200 Madison Avenue | Fee and Leasehold | Co-terminus with MDWise Lease | $42,000 | Hard/Springing Cash Management | |||||||||||||||||||||||||||
23 | Southwood Townhomes | Fee | Soft/Springing Cash Management | |||||||||||||||||||||||||||||
24 | Courtyard St. George | Fee and Leasehold | Springing (Without Established Account) | |||||||||||||||||||||||||||||
25 | Residence Inn Scottsdale | Fee | Springing (Without Established Account) | |||||||||||||||||||||||||||||
26 | Museum Parc Retail/Office | Fee | Hard/Springing Cash Management | |||||||||||||||||||||||||||||
27 | 3322 Hudson - Storage Blue | Fee | Soft/Springing Cash Management | |||||||||||||||||||||||||||||
28 | 1035 Nathan Lane | Fee | Hard/Springing Cash Management | |||||||||||||||||||||||||||||
29 | Rocksprings Plaza | Fee | Soft/Springing Cash Management | |||||||||||||||||||||||||||||
30 | Harvey Building | Fee | Hard/Springing Cash Management | |||||||||||||||||||||||||||||
31 | 190 Baldwin - Storage Blue | Fee | Soft/Springing Cash Management | |||||||||||||||||||||||||||||
32 | The Lenox | Fee | Soft/Springing Cash Management | |||||||||||||||||||||||||||||
33 | Independence, MO Multifamily | Fee | Soft/Springing Cash Management | |||||||||||||||||||||||||||||
33.01 | Cimarron Apartments | Fee | ||||||||||||||||||||||||||||||
33.02 | Sterling Apartments | Fee | ||||||||||||||||||||||||||||||
33.03 | Hillside Apartments | Fee | ||||||||||||||||||||||||||||||
34 | Noblestown and Mt. Lebanon Portfolio | Fee | Hard/Springing Cash Management | �� | ||||||||||||||||||||||||||||
34.01 | 2121 Noblestown Road | Fee | ||||||||||||||||||||||||||||||
34.02 | 250 Mt Lebanon Blvd | Fee | ||||||||||||||||||||||||||||||
35 | US Storage Centers – Montrose | Fee | Springing (Without Established Account) | |||||||||||||||||||||||||||||
36 | Comfort Inn The Park Hershey | Fee | Hard/Springing Cash Management | |||||||||||||||||||||||||||||
37 | 49 East 21st Street | Fee | Hard/Springing Cash Management | |||||||||||||||||||||||||||||
38 | Prana Headquarters Building | Fee | Springing (Without Established Account) | |||||||||||||||||||||||||||||
39 | Fresh Thyme Farmers Market | Fee | Hard/Springing Cash Management | |||||||||||||||||||||||||||||
40 | The Grand Village Shops | Fee | Hard/Springing Cash Management | |||||||||||||||||||||||||||||
41 | HIE Colorado Springs | Fee | Springing (Without Established Account) | |||||||||||||||||||||||||||||
42 | Franklin Commons | Fee | None | |||||||||||||||||||||||||||||
43 | 8665 Hayden Place | Fee | Soft/Springing Cash Management | |||||||||||||||||||||||||||||
44 | 1363 McCarter - Storage Blue | Fee | Soft/Springing Cash Management | |||||||||||||||||||||||||||||
45 | Fairwood Apartments | Fee | None | |||||||||||||||||||||||||||||
46 | 15601 Cypress Ave | Fee | Springing (Without Established Account) | |||||||||||||||||||||||||||||
47 | Shopko Green Bay | Fee | Hard/Springing Cash Management | |||||||||||||||||||||||||||||
48 | Fairfield Inn & Suites Mt. Vernon | Leasehold | 5/31/2114 | $200,000 | 10% every five years | Hard/Springing Cash Management | ||||||||||||||||||||||||||
49 | Walgreen - Berea, OH | Fee | Hard/Springing Cash Management | |||||||||||||||||||||||||||||
50 | Walgreen - Grand Chute, WI | Fee | Hard/Springing Cash Management | |||||||||||||||||||||||||||||
51 | 315 Cole Street - Storage Blue | Fee | Soft/Springing Cash Management | |||||||||||||||||||||||||||||
52 | North Western Plaza | Fee | Hard/Springing Cash Management | |||||||||||||||||||||||||||||
53 | 1016-22 K Street | Fee | Soft/Springing Cash Management | |||||||||||||||||||||||||||||
54 | Broome Street Hotel | Fee | Hard/Springing Cash Management | |||||||||||||||||||||||||||||
55 | 10th Street Shoppes | Fee | Hard/Springing Cash Management | |||||||||||||||||||||||||||||
56 | Durango Shopping Center | Fee | Hard/Springing Cash Management | |||||||||||||||||||||||||||||
57 | Walgreen - Scottsbluff, NE | Fee | Hard/Springing Cash Management | |||||||||||||||||||||||||||||
58 | Talbots Center | Fee | Hard/Springing Cash Management | |||||||||||||||||||||||||||||
59 | Walgreen - Geneseo, IL | Fee | Hard/Springing Cash Management | |||||||||||||||||||||||||||||
60 | 310 Grand Central Blvd | Fee | Hard/Springing Cash Management | |||||||||||||||||||||||||||||
61 | Stor-N-Lock Westland | Fee | None | |||||||||||||||||||||||||||||
62 | Shops at State Bridge | Fee | Hard/Springing Cash Management | |||||||||||||||||||||||||||||
63 | Planet Self Storage | Fee | None |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Sponsor | Affiliated Sponsors | Mortgage Loan Number | |||
1 | Patriots Park | Hyundai Securities Co Ltd and Hyundai Able Investment REIT | 1 | ||||
2 | Campbell Technology Park | Carl Russo; Timothy Pasquinelli | 2 | ||||
3 | Stor All Group Portfolio | James S. Womack | 3 | ||||
3.01 | Stor All - King Arthur | 3.01 | |||||
3.02 | Stor All - Man-O-War | 3.02 | |||||
3.03 | Stor All - Lyndon | 3.03 | |||||
3.04 | Stor All - Cane | 3.04 | |||||
3.05 | Stor All - Middletown | 3.05 | |||||
3.06 | Stor All - Dixie Highway | 3.06 | |||||
3.07 | Stor All - Pisgah | 3.07 | |||||
3.08 | Stor All - Landen | 3.08 | |||||
3.09 | Stor All - New Cut | 3.09 | |||||
3.10 | Stor All - Palumbo | 3.10 | |||||
4 | 100 West 57th Street | David Werner; Eli Schron; Avi Schron; Mark Schron | 4 | ||||
5 | Embassy Suites Nashville | Brett C. Moody | 5 | ||||
6 | Sea Harbor Office Center | Bernard Angelo; Kevin Burns; Frank Bilotta; Northridge Capital, LLC | 6 | ||||
7 | Stanford Research Park | Henley Holding Company | 7 | ||||
8 | 88 Hamilton Avenue | John J. DiMenna, Jr. | 8 | ||||
9 | Robinson Crossroads | Costa Land Company | 9 | ||||
10 | Colman Building | John A. Goodman | Y - Group 1 | 10 | |||
11 | Cooper’s Crossing | Vito Dragone III | 11 | ||||
12 | Hampton Inn Philadelphia Airport | Lloyd Kendall; Quinn Palomino | 12 | ||||
13 | Westland Retail Portfolio | Allen Alevy; Deanna Alevy; Alevy Family Trust | 13 | ||||
13.01 | Pasadena | 13.01 | |||||
13.02 | La Habra | 13.02 | |||||
13.03 | Harbor Plaza | 13.03 | |||||
14 | Springhill Suites Napa Valley | Shohreh Maleksalehi; Ron Johnson; William Maston | 14 | ||||
15 | 655 K Street | Norman Jemal | 15 | ||||
16 | Alderwood Parkway Retail Center | Gus Boutsinis | 16 | ||||
17 | Doubletree Binghamton | Alan Weissman; Alfred Weissman | 17 | ||||
18 | 70 Broad Street | Chen Shuigun | 18 | ||||
19 | Creekside Inn | Eric D. Horodas; Peter G. Trethewey | 19 | ||||
20 | Hotel Andra | Craig Schafer | 20 | ||||
21 | Interbay Worklofts | John A. Goodman | Y - Group 1 | 21 | |||
22 | 1200 Madison Avenue | Robert C. Falsone | 22 | ||||
23 | Southwood Townhomes | GT Commercial Services, INC.; Gallelli Real Estate, INC.; Gre Management Sercvices, INC., Gallelli Ranching & Investments, INC.; Gallelli & Sons, LLC; Gary B. Gallelli, Sr.; Gary B. Gallelli, Jr.; Jason K. Gallelli | 23 | ||||
24 | Courtyard St. George | Kevin Ence | 24 | ||||
25 | Residence Inn Scottsdale | Richard Weins | Y - Group 3 | 25 | |||
26 | Museum Parc Retail/Office | Atit Jariwala | 26 | ||||
27 | 3322 Hudson - Storage Blue | Alan Mruvka; Murray Mruvka | Y - Group 2 | 27 | |||
28 | 1035 Nathan Lane | Corporate Property Associates 18 - Global Incorporated | 28 | ||||
29 | Rocksprings Plaza | Jerry M. Wise | Y - Group 5 | 29 | |||
30 | Harvey Building | Alfred N. Marulli, Jr. | Y - Group 6 | 30 | |||
31 | 190 Baldwin - Storage Blue | Alan Mruvka; Murray Mruvka | Y - Group 2 | 31 | |||
32 | The Lenox | Scott Van Nostrand | 32 | ||||
33 | Independence, MO Multifamily | Paxton A. Schneider; David F. Atkins | 33 | ||||
33.01 | Cimarron Apartments | 33.01 | |||||
33.02 | Sterling Apartments | 33.02 | |||||
33.03 | Hillside Apartments | 33.03 | |||||
34 | Noblestown and Mt. Lebanon Portfolio | David J. Frank | 34 | ||||
34.01 | 2121 Noblestown Road | 34.01 | |||||
34.02 | 250 Mt Lebanon Blvd | 34.02 | |||||
35 | US Storage Centers – Montrose | Barry Hoeven | 35 | ||||
36 | Comfort Inn The Park Hershey | Rajendrakumar Parikh; Rajesh Patel; Dushyant Patel | 36 | ||||
37 | 49 East 21st Street | Daniel Gohari; Arash Gohari; Steve Kassin | 37 | ||||
38 | Prana Headquarters Building | Brian Hecktman | 38 | ||||
39 | Fresh Thyme Farmers Market | Artis Shepherd; Elian Shepherd | 39 | ||||
40 | The Grand Village Shops | Robert S. Duncan | 40 | ||||
41 | HIE Colorado Springs | Richard Weins | Y - Group 3 | 41 | |||
42 | Franklin Commons | Edward Eden | 42 | ||||
43 | 8665 Hayden Place | Bolour Associates | 43 | ||||
44 | 1363 McCarter - Storage Blue | Alan Mruvka; Murray Mruvka | Y - Group 2 | 44 | |||
45 | Fairwood Apartments | Jon K. Gibson; Marylois Gibson | 45 | ||||
46 | 15601 Cypress Ave | Valerie A. Niedringhaus; Ronald W. Niedringhaus | 46 | ||||
47 | Shopko Green Bay | Wayland P. Myers | 47 | ||||
48 | Fairfield Inn & Suites Mt. Vernon | Robert Brennan | 48 | ||||
49 | Walgreen - Berea, OH | Roy W. Cronacher, Jr.; Barry Needler | Y - Group 4 | 49 | |||
50 | Walgreen - Grand Chute, WI | Roy W. Cronacher, Jr.; Barry Needler | Y - Group 4 | 50 | |||
51 | 315 Cole Street - Storage Blue | Alan Mruvka; Murray Mruvka | Y - Group 2 | 51 | |||
52 | North Western Plaza | Alfred N. Marulli, Jr. | Y - Group 6 | 52 | |||
53 | 1016-22 K Street | Jerry M. Wise | Y - Group 5 | 53 | |||
54 | Broome Street Hotel | Jean Claude Iacovelli; Vincent M. Boitier | 54 | ||||
55 | 10th Street Shoppes | Jeffrey S. Ryan | 55 | ||||
56 | Durango Shopping Center | Robert Zarin | 56 | ||||
57 | Walgreen - Scottsbluff, NE | Roy W. Cronacher, JR. | Y - Group 4 | 57 | |||
58 | Talbots Center | Donald J. Brang | 58 | ||||
59 | Walgreen - Geneseo, IL | Roy W. Cronacher, JR.; Barry Needler | Y - Group 4 | 59 | |||
60 | 310 Grand Central Blvd | Bruce Tabb | 60 | ||||
61 | Stor-N-Lock Westland | Robert S. Schiller | 61 | ||||
62 | Shops at State Bridge | Lee F. McPherson; Matthew R. Ferrante | 62 | ||||
63 | Planet Self Storage | Bernard Ohnemus; Patricia Ohnemus | 63 |