Taurus IT S.r.l.

Similar documents
Securitisation of leasing contracts originated by Banca IFIS S.p.A. (formerly IFIS Leasing S.p.A.)

Issue Date 11/12/2017. Collection Period 01/04/ /06/2018 Interest Period 25/05/ /08/2018. Payment Date 27/08/2018

ABRUZZO 2015 RMBS S.r.l.

Securitisation of SME Loans originated by Banca Popolare dell'alto Adige S.p.A.

ABRUZZO 2015 SME S.r.l.

Siena Lease S.r.l.

Securitisation of SME Loans originated by Banca Popolare dell'alto Adige S.C.p.A.

Siena Lease S.r.l.

2017 Popolare Bari SME S.r.l.

2012 Popolare Bari SME S.r.l.

Interest Period 27/04/ /07/2018. Payment Date 27/07/2018

Interest Period 27/10/ /01/2018. Payment Date 29/01/2018

Locat SV S.r.l. serie 2016

Moda 2014 S.r.l. INVESTORS REPORT

Siena Lease S.r.l.

Issuer Ardmore Securities No. 1 Designated Activity Company

POPSO Covered Bond S.r.l.

Marche Mutui 4 S.r.l.

Quadrivio RMBS 2011 S.r.l.

Capital Mortgage Series

EUROPEAN RESIDENTIAL LOAN SECURITISATION DAC

ESTENSE COVERED BOND S.r.l. Initial Seller and Servicer Banca popolare dell'emilia Romagna Società Cooperativa. Investors Report

Capital Mortgage Series

Originators: Ministero delle Attività Produttive Ministero dell Istruzione, dell Università e della Ricerca. Securitisation of Research Loans

Capital Mortgage Series

Capital Mortgage Series

Securitisation of residential mortgage Receivables originated by the UBI Group

ANDROMEDA LEASING I PLC

Locat SV S.r.l. - Serie 2005 INVESTORS' REPORT

AUTO ABS Italian Loans S.r.l Securitisation of Italian Auto Loans Banca PSA Italia S.p.A. INVESTOR REPORT

650,500, Globaldrive Auto Receivables 2017-A B.V. (incorporated under the laws of The Netherlands with its corporate seat in Amsterdam)

Nostrum Mortgages No. 2

Nostrum Mortgages No. 2

Investor Report CLARIS RMBS 2011 SRL. Cover Page. Pay Date: 29/02/2016. Primary Contacts:

IntesaBci Sec. 2 S.r.l. (incorporated with limited liability under the laws of the Republic of Italy)

IMPORTANT NOTICE NOT FOR DISTRIBUTION TO ANY U.S. PERSON OR TO ANY PERSON OR ADDRESS IN THE U.S.

IRIDA PLC. 261,100,000 Class A Asset Backed Floating Rate Notes due ,700,000 Class B Asset Backed Floating Rate Notes due 2039

IMPORTANT NOTICE NOT FOR DISTRIBUTION TO ANY U.S. PERSON (AS DEFINED IN REGULATION S UNDER THE U.S.S. IMPORTANT:

BOADILLA PROJECT FINANCE CLO (2008-1) LIMITED (Incorporated in Ireland with limited liability under Registered Number )

IMPORTANT NOTICE NOT FOR DISTRIBUTION TO ANY U.S. PERSON OR TO ANY PERSON OR ADDRESS IN THE U.S.

Globaldrive Auto Receivables 2016-A B.V. (incorporated under the laws of The Netherlands with its corporate seat in Amsterdam)

GOLDEN BAR (SECURITISATION) S.R.L. (incorporated with limited liability under the laws of the Republic of Italy)

Issue Price: 100 per cent.

IMPORTANT NOTICE NOT FOR DISTRIBUTION TO ANY U.S. PERSON OR TO ANY PERSON OR ADDRESS IN THE U.S. IMPORTANT: You must read the following before

GOLDEN BAR (Securitisation) Srl

BNP PARIBAS THE ROYAL BANK OF SCOTLAND CREDIT SUISSE FIRST BOSTON

Golden Bar (Securitisation) S.R.L GB

Capital Mortgage Series

Fitch Moody s S&P Class A Notes AAA Aaa AAA Class B Notes AA- Aa2 AA- Class C Notes A A3 A Class D Notes BBB Baa3 BBB Class E Notes BBB- NR BBB-

Golden Bar (Securitisation) S.R.L GB

Golden Bar (Securitisation) S.R.L GB

Cordusio RMBS Securitisation S.r.l. - Series 2006

Index. Page. Ca-cib Milan Piazza Cavour Milano

CORDUSIO RMBS 2 S.r.l.

GREEN APPLE 2017-I NHG B.V.

Silver Arrow S.A., Compartment 4 Period No: 32

BACCHUS plc (a public company with limited liability incorporated under the laws of Ireland, with a registered number of )

Index. Page. Ca-cib Milan Piazza Cavour Milano

Sinepia DAC Investor Report EUR 647,770, Notes due July 2035 Payment Date: 18-Jan-17 Cash Manager: HSBC Bank plc

F-E Mortgages Table of Contents. Page 5 Portfolio Performance Page 6

This Prospectus is dated 24 March 2009.

Cordusio RMBS - UCFin S.r.l. - Series 2006

Arranger Deutsche Bank AG, London Branch

Golden Bar (Securitisation) S.R.L

Permanent Master Trust Monthly Investor Report

MEDIOBANCA COVERED BOND S.R.L.

EPIHIRO PLC. The date of this Prospectus is 20 May 2009.

Cordusio RMBS - UCFin S.r.l. - Series 2006

Series Final Maturity Date

BlackRock European CLO III Designated Activity Company

Quadrivio Finance S.r.l.

Permanent Master Trust Monthly Investor Report

DELAMARE CARDS MTN ISSUER PLC

Standard and Poor's RMBS Presale Report Paragon Mortgages (No. 4) PLC

SCF RAHOITUSPALVELUT KIMI VI DAC (a designated activity company limited by shares incorporated under the laws of Ireland)

Impresa One S.r.l. INVESTOR REPORT

ZOO ABS 4 PLC. Secured mainly by a Portfolio consisting primarily of Collateral Debt Securities managed by P&G SGR S.p.A. (the Collateral Manager ).

Jubilee CLO 2017-XIX B.V.

DEUTSCHE BANK AG, LONDON BRANCH as Arranger

IMPORTANT NOTICE NOT FOR DISTRIBUTION TO ANY U.S. PERSON OR TO ANY PERSON OR ADDRESS IN THE UNITED STATES. IMPORTANT:

Arran Residential Mortgages Funding plc.

Duncan Funding Plc Monthly Report July 2018

Atlante Finance S.r.l. (incorporated in the Republic of Italy)

NOT FOR DISTRIBUTION TO ANY U.S.S. IMPORTANT

BUMPER 10. Notes Class A Class B Class C. AAA (sf) / Aaa (sf) AA (sf) / Aa3 (sf) -

Silver Arrow S.A., Compartment 8

Silver Arrow S.A., Compartment 8

CORDUSIO RMBS 3 - UBCasa 1 S.r.l.

Mercia No. 1 PLC Investor Report

Silk Road Finance Number One PLC

DEVA FINANCING PLC (Incorporated in England and Wales with limited liability, registered number )

For personal use only

OCBC 4.00% Subordinated Notes due 2024 Callable in 2019: Pricing Supplement, and

For personal use only

TERMS AND CONDITIONS OF THE CAPITAL SECURITIES

Auburn Securities 5 PLC (incorporated in England and Wales with limited liability under registered number )

E-MAC Program B.V. (Incorporated in the Netherlands with its statutory seat in Amsterdam, the Netherlands)

Arranger Deutsche Bank AG, London Branch

SC Germany Consumer Monthly Investor Report

GREENE KING FINANCE plc

Transcription:

Taurus 2017-1 IT S.r.l. Investors Report Securitisation of Commercial Mortgage Loans Euro 99,555,000 Class A Commercial Mortgage Backed Floating Rate Notes due 2029 Euro 44,246,000 Class B Commercial Mortgage Backed Floating Rate Notes due 2029 Euro 100,000 Class X Commercial Mortgage Backed Note due 2029 Contacts Sara Feletti / Alessandra Satta E-mail: taurus.2017-1it@finint.com Tel.: +39 0438 360773 / 920 Via V.Alfieri, 1-31015 Conegliano (TV) www.securitisation-services.com Reporting Dates Collection Period 16/05/2018 16/08/2018 Note Interest Period 18/05/2018 20/08/2018 Note Payment Date 20/08/2018 This Investors Report is prepared by Securitisation Services in accordance with the criteria described in the Transaction Documents. Certain information included in this report is provided by the Parties. Please be advised that Securitisation Services will have no liability for the completeness or accuracy of such information. Page 1

1. Transaction overview Parties Issuer Loan Seller Arranger Servicer Lead Manager Calculation Agent Corporate Servicer Representative of the Noteholders Issuer Account Bank Paying Agent Taurus 2017-1 IT S.r.l. Bank of America Merrill Lynch International Limited, Milan Branch Merrill Lynch International (Bank of America Merrill Lynch) Securitisation Services S.p.A. Bank of America Merrill Lynch Securitisation Services S.p.A. Securitisation Services S.p.A. Securitisation Services S.p.A. The Bank Of New York Mellon SA/NV Milan Branch The Bank Of New York Mellon SA/NV Milan Branch Issuer's LEI code 8156007BC70C26A90D39 Main definitions Note Payment Date 18 February, 18 May, 18 August and 18 November in each year and (only in the event that the Securitised Loan is repaid in full on the Loan Payment Date prior to such Expected Note Maturity Date) the Expected Note Maturity Date, or, in each case, if any such day is not a Business Day, the Note Payment Date will instead be on the next Business Day in the same calendar month (if there is one) or the preceding Business Day (if there is not) (each such day being a Note Payment Date). For the avoidance of doubt, if the Securitised Loan is not repaid in full on the Loan Payment Date prior to an Expected Note Maturity Date, such Expected Note Maturity Date will not be a Note Payment Date. Interest Period Each of the successive interest periods by reference to which interest on the Notes is payable. The first Note Interest Period will commence on (and include) the Issue Date and end on (but exclude) the Note Payment Date falling in February 2018. Each successive Note Interest Period will commence on (and include) the next (or first) Note Payment Date and end on (but exclude) the following Note Payment Date (each, a Note Interest Period). If a Note Interest Period would otherwise end on a day which is not a Business Day, that Note Interest Period will instead end on the next Business Day in that calendar month (if there is one) or the preceding Business Day (if there is not). Business Day A day (other than a Saturday or Sunday) on which banks are open for general business in London, Milan, New York and Luxembourg and which is also a TARGET Day (Business Day). Page 2

2. Notes and Assets descritpion The Notes Issue Date Classes Amount Outstanding on Issue Currency Issue Date Final Maturity Date Listing ISIN code Common code Denomination Type of amortisation Indexation Spread / Fixed Rate Payment frequency Class A Notes Class B Notes Class X Note 99.555.000,00 44.246.000,00 100.000,00 EUR EUR EUR 27 November 2017 27 November 2017 27 November 2017 18/08/2029 18/08/2029 18/08/2029 GEM - Irish Stock Exchange GEM - Irish Stock Exchange Not listed IT0005313058 IT0005313066 IT0005313074 172987621 172987907 172988822 100.000,00 100.000,00 100.000,00 pari passu and pro rata pari passu and pro rata Mandatory (*) Euribor 3M* Euribor 3M* n.a. 2,100% 4,700% n.a. Quarterly Quarterly Quarterly The Portfolio Initial Portfolio: 143.801.970,00 Transfer Date: 6 November 2017 Bank of America Merrill Lynch International Limited, Milan Branch confirms that, it retains a material net economic interest in the Securitisation in an amount that is not less than 5 (five) per cent. of the principal amount of the Securitised Loan in accordance with the text of each of article 405 of the CRR, article 51 of the AIFM Regulation and article 254 of the Solvency II Regulation (in each case, as such articles are interpreted and applied on the date hereof and not taking into account any relevant national measures) and such interest will be held in the form of a pari passu interest in the Securitised Loan in accordance with article 5(1)(a) of Regulation (EU) No. 625/2014. (*) subject to a floor of zero Page 3

2.1 Class A Notes Interest Period Note Payment Date Outstanding Before payments Accrued Payments After payments Unpaid Interest Rate of Interest Days Accrued Interest Interest Outstanding Unpaid Interest Pool factor 27/11/2017 20/02/2018 20/02/2018 99.555.000,00-2,100% 85 492.797,25 102.541,65 492.797,25 99.452.458,35-0,99897000 20/02/2018 18/05/2018 18/05/2018 99.452.458,35-2,100% 87 503.748,30 76.657,35 503.748,30 99.375.801,00-0,99820000 18/05/2018 20/08/2018 20/08/2018 99.375.801,00 2,100% 94 544.565,85-544.565,85 99.375.801,00-0,99820000 Page 4

2.2 Class B Notes Interest Period Note Payment Date Outstanding Before payments Accrued Payments After payments Unpaid Interest Rate of Interest Days Accrued Interest Interest Outstanding Unpaid Interest Pool factor 27/11/2017 20/02/2018 20/02/2018 44.246.000,00-4,700% 85 490.688,14 45.573,38 428.582,92 44.200.426,62 62.105,22 0,99897000 20/02/2018 18/05/2018 18/05/2018 44.200.426,62 62.105,22 4,700% 87 501.749,64 34.069,42 547.888,82 44.166.357,20 15.966,04 0,99820000 18/05/2018 20/08/2018 20/08/2018 44.166.357,20 15.966,04 4,700% 94 542.013,50-557.979,54 44.166.357,20-0,99820000 Page 5

2.3 Class X Note Interest Period Note Payment Date Outstanding Before payments Payments After payments Unpaid Interest Class X Amount Outstanding Pool factor 27/11/2017 20/02/2018 20/02/2018 100.000,00-35.000,00-65.000,00 0,65000000 20/02/2018 18/05/2018 18/05/2018 65.000,00 - - - 65.000,00 0,65000000 18/05/2018 20/08/2018 20/08/2018 65.000,00-15.005,39-49.994,61 0,49994610 Page 6

3.1 Interest Available Funds Collection Period all amounts of whatever nature received by or on behalf of the Issuer paid in respect of the Securitised Loan other than (in all cases) Available Funds; amounts determined to represent the same and received by or on behalf of the Issuer in respect of any sale of the Securitised Loan undertaken at the instigation of the Noteholders as an alternative to directing enforcement of the Loan Security all Recoveries in respect of interest collected by the Servicer or the Issuer credited to the Issuer Collection Account all amounts of interest accrued and paid on the Issuer Collection Account and the Issuer Payments Account an amount equal to the lesser of (i) the Interest Shortfall for that Note Payment Date and (ii) the amount credited to the Issuer Interest Reserve Account all other items and payments received by the Issuer which do not qualify as Available Funds or Loan Prepayment Fee Amounts and which have been credited to the Issuer Collection Account amounts which would on such Note Payment Date otherwise constitute surplus Available Funds in accordance with item [(c)] of the Pre-Note Enforcement Notice Priority of Payments on final redemption of the Notes in accordance with the Conditions, the balance standing to the credit of the Issuer Expenses Account, less any known documented fees, costs, expenses and Taxes required to be paid to any third party creditors Interest Available Funds 27/11/2017 15/02/2018 958.701,31 - - - - - 792,93-959.494,24 16/02/2018 15/05/2018 1.065.582,15 - - - 5.745,74-954,20-1.072.282,09 16/05/2018 16/08/2018 1.112.445,70 - - - 71.472,02 - - - 1.183.917,72 Page 7

3.2 Available Funds Collection Period all amounts received by or on behalf of the Issuer in respect of the Securitised Loan on account of principal amounts determined to represent the same and received by or on behalf of the Issuer in respect of any sale of the Securitised Loan undertaken at the instigation of the Noteholders all Recoveries in respect of principal collected by the Servicer credited to the Issuer Collection Account any insurance proceeds received by the Issuer (other than those relating to loss of rent) credited to the Issuer Collection Account any other receipts of a principal nature credited to the Issuer Collection Account Available Funds 27/11/2017 15/02/2018 148.907,96 - - - - 148.907,96 16/02/2018 15/05/2018 111.680,97 - - - - 111.680,97 16/05/2018 16/08/2018 - - - - - - Page 8

3.3 Loan Prepayment Fee Collection Period Loan Prepayment Fee Amounts Class A Note Prepayment Fee Factor Class B Note Prepayment Fee Factor Class A Notes Prepayment Fee Payment Amount Class B Notes Prepayment Fee Payment Amount (a) (b) (c) 27/11/2017 15/02/2018-0,69 0,31 - - 16/02/2018 15/05/2018-0,69 0,31 - - 16/05/2018 16/08/2018 - - - - - Page 9

3.4 Issuer Available Funds Collection Period Interest Available Funds Available Funds (*) Loan Prepayment Fee Amounts Issuer Available Funds 27/11/2017 15/02/2018 959.494,24 148.115,03-1.107.609,27 16/02/2018 15/05/2018 1.072.282,09 110.726,77-1.183.008,86 16/05/2018 16/08/2018 1.183.917,72 - - 1.183.917,72 (*) less any surplus to be considered part of the Interest Available Funds Page 10

4.1 Pre-Note Enforcement Notice Interest Priority of Payments Note Payment Date Issuer Expenses any third party fees and expenses payable by the Issuer as permitted under the Issuer Transaction Documents Amounts due and payable to the Representative of the Noteholders Agents fees Class A Notes Interest Payment Amount prior to a Class X Trigger Event, the Class X Amount to the Class X Noteholder Notes Default Interest Amount to each Class A Noteholder Class B Notes Interest Payment Amount (and any Deferred Interest) Notes Default Interest Amount to each Class B Noteholder Class A Notes Prepayment Fee Payment Amount Class B Notes Prepayment Fee Payment Amount amount necessary to bring the balance of the Issuer Expenses Account up to (but not exceeding) the Expenses Retention Amount amount necessary to bring the balance of the Issuer Interest Reserve Account up to (but not exceeding) the Interest Reserve Amount an amount capped (in aggregate since the Issue Date) at the Class X Expenses Amount Payments to Arranger and/or Lead Manager as indemnification any Subordinated Class X Amount to the Class X Noteholder 20/02/2018 133,98 3.989,40 596,63 33.394,06 492.797,25 - - 428.582,92 - - - - - - - - - 18/05/2018 209,64 389,60 640,50 19.405,23 503.748,30 - - 547.888,82 - - - - - - - - - 20/08/2018 691,69 915,00 640,50-544.565,85 - - 557.979,54 - - - 641,83 50.000,00 15.005,39 - - - Residual balance Page 11

4.2 Pre-Note Enforcement Notice Priority of Payments Note Payment Date Class A Notes Payment Amount Class B Notes Payment Amount if a Sequential Payment Trigger has occurred the Class B Notes Payment Amount the surplus, if any, as Interest Available Funds Residual balance 20/02/2018 102.541,65 45.573,38-792,93-18/05/2018 76.657,35 34.069,42-954,20-20/08/2018 - - - - - Page 12

4.3 Post-Note Enforcement Notice Priority of Payments Note Payment Date Issuer Expenses Amount necessary to bring the balance of the Issuer Expenses Account up to (but not exceeding) the Expenses Retention Amount Amounts due and payable to the Representative of the Noteholders Agents fees Class A Notes Interest Payment Amount Class A Notes Payment Amount Notes Default Interest Amount to each Class A Noteholder Class A Notes Prepayment Fee Payment Amount Class B Notes Interest Payment Amount (and any Deferred Interest) Class B Notes Payment Amount Notes Default Interest Amount to each Class B Noteholder Class B Notes Prepayment Fee Payment Amount Payments to Arranger and/or Lead Manager as indemnification Subordinated Class X Amount to the Class X Noteholder Residual balance Page 13

5 - Interest Reserve Account Note Payment Date Interest Reserve Account opening balance Utilisation of the Intereste Reserve Amount to pay any Shortfall Utilisation of the Intereste Reserve Amount to pay any known Issuer Expenses not yet paid Replenishment of the balance of the Issuer Interest Reserve Account up to the Interest Reserve Amount on such Note Payment Date Interest Reserve Account ending balance 20/02/2018 50.000,00-39.565,13-10.434,87 18/05/2018 10.434,87 5.745,74 4.689,13 - - 20/08/2018 85.875,86 71.472,02 14.403,84 50.000,00 50.000,00 Page 14

6 - Expenses Retention Amount Note Payment Date Issuer Expenses Account opening balance Utilisation of the Expenses Retention Amount to pay any Issuer Expenses during the Note Interest Period Replenishment of the balance of the Issuer Expenses Account up to the Expenses Retention Amount on such Note Payment Date Issuer Expenses Account closing balance 20/02/2018 10.000,00 641,83-9.358,17 18/05/2018 9.358,17 - - 9.358,17 20/08/2018 9.358,17-641,83 10.000,00 Page 15

7 - Events Control Valuation Event Note Payment Date Sequential Payment Trigger occurs Class X Trigger Event occurs Amount Outstanding of the Class B Notes Amount Outstanding of all Classes of Notes ranking junior to such Class Any Valuation Reduction Amounts with respect to the Loan Losses realised with respect to any enforcement of security in respect of the Properties Control Valuation Event occurs? (i) (ii) (iii) (iv) [(i)+(ii)-(iii)-(iv)]>25% YES/NO YES/NO YES/NO 20/02/2018 No No 44.246.000,00 - - - No 18/05/2018 No No 44.200.426,62 - - - No 20/08/2018 No No 44.166.357,20 - - - No Page 16

8 - Executive Summary Loan Details Reitaly Finance CMBS Q4 2017 Q1 2018 Q2 2018 Loan Balance EoP (EUR) 143.801.970 143.541.381 143.541.381 Note Balance EoP (EUR) - - - Loan Factor 100% 0% 0% % of Pool 100% 0% 0% LTV 0,65 0,65 0,65 Default LTV 0,80 0,80 0,80 WAULT to lease end 7,32 6,90 6.2 DY 10,42% 9,96% 9,71% Cash release conditions (LTV / DY) met YES YES YES No. of Properties 23,00 22,00 22,00 Remaining Loan Term (years) 1,61 1,36 1,11 for all interest payments. DY and LTV are compliant with the covenant requirements. DY HAS BEEN CALCULATED ON THE FOLLOWING BASIS: Projected Passing Net Rental Income of the succeeding 12 months period (EUR) 22.573.964 Debt Total Loan 231.350.500 DISPOSALS none LOAN DY LOAN LTV 0,2 70% 0,1 60% 0 Cut-Off Q4 2017 Q1 2018 Q2 2018 50% Cut-Off Q4 2017 Q1 2018 Q2 2018 Page 17

mag-17 set-18 nov-18 mag-20 dic-20 ott-21 lug-22 ott-22 giu-23 lug-24 ott-24 apr-25 giu-25 lug-25 dic-25 giu-26 ago-27 nov-27 mar-28 giu-28 set-28 nov-28 dic-28 9 - Property Analysis 9.1 Portfolio summary Q4 2017 Q1 2018 Q2 2018 Number of Properties 23 22 22 Net Lettable Area sqm 243.906 243.808 243.808 Occupied Area sqm 228.919 228.560 228.560 Occupancy 93,86% 93,75% 93,75% Valuation 356.570.000 356.030.000 356.030.000 Net Rental Income 24.124.014 23.046.735* 22.573.964 *due to revised calculation of" Rent lease to be excluded" according to FA definition 9.2 Tenant concentration top 10 RANK TENANT ANNUAL RENT PERCENTAGE WALL (YRS) 1 UCI Cinemas 5.589.411 19,18% 7,28 2 Conforama Italia Spa 4.812.253 16,51% 3,84 3 G.S, S.p.a 3.723.000 12,78% 9,01 4 Gallerie Commerciali Italia S.p.A. 3.136.379 10,76% 9,76 5 Virgin Active Italia SPA 2.123.770 7,29% 4,57 6 FEC SPA 809.000 2,78% 5,35 7 Aspiag Service Srl 579.871 1,99% 13,57 8 Compagnia General Ristorazione Spa 473.114 1,62% 4,78 9 Decathlon Italia Srl 381.711 1,31% 18,44 10 Unieuro 323.195 1,11% 0,34 Remaining Others 7.187.879 24,67% 3,75 Total - 29.139.582 100,00% 5,50 9.3 Breakdown by property type VALUES BY PROPERTY TYPE Conforama Portfolio 13% Other Retail Assets 1% REVENUE BY PROPERTY TYPE Conforama Portfolio 18% Other Retail Assets 0% Docks Portfolio 13% Auchan Portfolio 13% Retail/Entert ainment 60% Docks Portfolio 13% Auchan Portfolio 11% Retail/Entert ainment 58% 9.4 Lease maturity profile 100% 95% 90% 85% 80% 75% 70% 65% 60% 55% 50% Lease Maturity Page 18

9 - Property Analysis 9.5 Vacancy analysis VACANCY ANALYSIS PORTFOLIO (% SQM) 14% 12% 10% 8% 6% 4% 2% 0% Cut-Off Q4 2017 Q1 2018 Q2 2018 VACANCY BY SECTOR (% SQM) 0,5 0,4 0,3 0,2 0,1 0 VACANCY ANALYSIS (% SQM BY PROPERTY) 100% 90% 80% 70% 60% 50% 40% 30% 20% 10% 0% 45 Nord Moncalieri Bicocca Village A. Napoli Grotte Center C. Bagnaria D. Nichelino A. Merate Pioltello UCI Bicocca Gate D. Torino D. Burolo A. Rivoli C. Campogallian o D. Novara D. Vadoligure C. Veggiano C. Tortona C. Vergiate Street Shop Bologna Others - Pordenone Street Shop Roma 1 Street Shop Roma 2 CURRENT % VACANCY (SQM) Page 18

10 - Property Information 10.1 Property information ALLOCATED LOAN LTV % OF POOL % OF POOL VALUE INITIAL YIELD INITIAL YIELD MATURIT PROPERTY ID AMOUNT TAURUS ALA Whole Loan LTV (CURRENT) (CUT-OFF- (ALA) (CUT-OFF-DATE) (CURRENT) (CURRENT) (CUT-OFF-DATE) Y (ALA) DATE) LTV 45 Nord Moncalieri 31.777.181 22,14% 22,10% 78.500.000 12,37% 51.216.357 12,37% 65,24% 65,24% 65,24% Bicocca Village 29.874.598 20,81% 20,77% 73.800.000 12,17% 48.149.900 12,17% 65,24% 65,24% 65,24% A. Napoli 8.541.382 5,95% 5,94% 21.100.000 11,30% 13.766.435 11,30% 65,24% 65,24% 65,24% Grotte Center 12.872.794 8,97% 8,95% 31.800.000 9,99% 20.747.518 9,99% 65,24% 65,24% 65,24% C. Bagnaria 7.610.331 5,30% 5,29% 18.800.000 16,88% 12.265.828 16,88% 65,24% 65,24% 65,24% D. Nichelino 7.691.292 5,36% 5,35% 19.000.000 11,12% 12.396.316 11,12% 65,24% 65,24% 65,24% A. Merate 6.306.860 4,39% 4,39% 15.580.000 10,18% 10.164.979 10,18% 65,24% 65,24% 65,24% Pioltello UCI 5.545.826 3,86% 3,86% 13.700.000 15,03% 8.938.396 15,03% 65,24% 65,24% 65,24% Bicocca Gate 6.760.241 4,71% 4,70% 16.700.000 9,73% 10.895.709 9,73% 65,24% 65,24% 65,24% D. Torino 3.683.724 2,57% 2,56% 9.100.000 12,24% 5.937.183 12,24% 65,24% 65,24% 65,24% D. Burolo 3.319.400 2,31% 2,31% 8.200.000 11,78% 5.349.989 11,78% 65,24% 65,24% 65,24% A. Rivoli 3.359.880 2,34% 2,34% 8.300.000 9,77% 5.415.233 9,77% 65,24% 65,24% 65,24% C. Campogalliano 3.481.322 2,43% 2,42% 8.600.000 17,53% 5.610.964 17,53% 65,24% 65,24% 65,24% D. Novara 2.428.829 1,69% 1,69% 6.000.000 12,47% 3.914.626 12,47% 65,24% 65,24% 65,24% D. Vadoligure 2.266.907 1,58% 1,58% 5.600.000 13,68% 3.653.651 13,68% 65,24% 65,24% 65,24% C. Veggiano 2.347.868 1,64% 1,63% 5.800.000 19,99% 3.784.139 19,99% 65,24% 65,24% 65,24% C. Tortona 2.307.388 1,61% 1,60% 5.700.000 18,10% 3.718.895 18,10% 65,24% 65,24% 65,24% C. Vergiate 2.239.440 1,56% 1,66% 5.660.000 11,60% 3.609.382 11,60% 63,77% 65,24% 65,24% Street Shop Bologna 496.360 0,35% 0,35% 2.000.000 0,00% 800.000 0,00% 40,00% 40,00% 40,00% Others - Pordenone 372.270 0,26% 0,26% 1.200.000 0,00% 600.000 0,00% 50,00% 50,00% 50,00% Street Shop Roma 1 217.157 0,15% 0,15% 700.000 0,00% 350.000 0,00% 50,00% 50,00% 50,00% Street Shop Roma 2 58.943 0,04% 0,04% 190.000 0,00% 95.000 0,00% 50,00% 50,00% 50,00% Total 143.541.381 100% 99,94% 356.030.000 0% 231.380.500 0% 65% 65% 65% 10.2 Vacancy Analysis (sqm) PROPERTY CURRENT % VACANCY (SQM) PREVIOUS % VACANCY (SQM) 45 Nord Moncalieri 2,16% 2,16% Bicocca Village 3,69% 3,69% A. Napoli 0,00% 0,00% Grotte Center 18,15% 18,15% C. Bagnaria 0,13% 0,13% D. Nichelino 0,00% 0,00% A. Merate 0,00% 0,00% Pioltello UCI 0,00% 0,00% Bicocca Gate 15,42% 15,42% D. Torino 0,00% 0,00% D. Burolo 0,00% 0,00% A. Rivoli 0,00% 0,00% C. Campogalliano 0,00% 0,00% D. Novara 0,00% 0,00% D. Vadoligure 0,00% 0,00% C. Veggiano 0,00% 0,00% C. Tortona 0,00% 0,00% C. Vergiate 0,00% 0,00% Street Shop Bologna 100,00% 100,00% Others - Pordenone 100,00% 100,00% Street Shop Roma 1 100,00% 100,00% Street Shop Roma 2 100,00% 100,00% Total 6,25% 6,25% 10.3 HISTORICAL ADJUSTED NOI QUARTER Q4 2017 24.124.014,26 Q1 2018 23.046.735,25 Q2 2018 22.573.963,76 Page 19

11 - Property Commentary PROPERTY 45 Nord Moncalieri Bicocca Village COMMENT Detail of new leases signed: Unit N02, Tenant: Footlocker, contract length 6+6 years Details of leases matured, determined or surrendered in the relevant period: Unit N26, Unieuro; new lease proposed: Unieuro, 6+6 years Details of new leases signed: Details of leases matured: A. Napoli Grotte Center C. Bagnaria D. Nichelino A. Merate Pioltello UCI Bicocca Gate D. Torino D. Burolo A. Rivoli C. Campogalliano D. Novara D. Vadoligure C. Veggiano C. Tortona C. Vergiate Street Shop Bologna Others - Pordenone Street Shop Roma 1 Street Shop Roma 2 Details of new leases signed: n/a Lease Matured: Tenant: n/a PROPOSED SALES, INVESTMENT AND MARKETING STRATEGIES n/a Page 20

12 - Income per property PROPERTY Q4 2017 Q1 2018 Q2 2018 45 Nord Moncalieri 6.335.421 6.360.990 6.363.488 Bicocca Village 5.861.144 5.844.434 5.879.926 A. Napoli 1.555.762 1.555.762 1.563.930 Grotte Center 2.073.109 2.142.219 2.180.219 C. Bagnaria 2.070.196 2.224.529 2.231.108 D. Nichelino 1.378.000 1.378.000 1.378.000 A. Merate 1.035.157 1.035.157 1.040.592 Pioltello UCI 1.343.463 1.343.463 1.343.463 Bicocca Gate 1.059.717 1.084.717 1.120.407 D. Torino 727.000 727.000 727.000 D. Burolo 630.000 630.000 630.000 A. Rivoli 529.080 529.080 531.858 C. Campogalliano 983.460 1.082.791 1.087.122 D. Novara 488.000 488.000 488.000 D. Vadoligure 500.000 500.000 500.000 C. Veggiano 756.508 832.916 836.248 C. Tortona 673.292 741.295 744.260 C. Vergiate 446.340 491.420 493.386 Street Shop Bologna - - - Others - Pordenone - - - Street Shop Roma 1 - - - Street Shop Roma 2 - - - Total 28.445.650 28.991.774 29.139.006 Page 21