FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-195164-16

Wells Fargo Commercial Mortgage Trust 2015-NXS4 Disclaimer

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (SEC File No. 333-195164) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-800-745-2063 (8 a.m. – 5 p.m. EST) or by emailing wfs.cmbs@wellsfargo.com.

Nothing in this document constitutes an offer of securities for sale in any jurisdiction where the offer or sale is not permitted. The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities. These materials are subject to change, completion, supplement or amendment from time to time.

STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION

The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Wells Fargo Securities, LLC, Deutsche Bank Securities Inc., 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(1)	Cross Collateralized and Cross Defaulted Loan Flag	Address	City	State	Zip Code	General Property Type	Specific Property Type	Year Built	Year Renovated
1	One Court Square	Natixis		1 Court Square	Long Island City	NY	11101	Office	CBD	1989	2014
2	Keurig Green Mountain	WFB		53 South Avenue	Burlington	MA	01803	Office	Suburban	2014
3	Renaissance Phoenix Downtown	SPREF		50 East Adams Street	Phoenix	AZ	85004	Hospitality	Full Service	1975	2011
4	Robertson’s Creek Shopping Center	WFB		5701, 5731, 5801, 5861, 5891 Long Prairie Road	Flower Mound	TX	75028	Retail	Anchored	2007
5	WPC Self Storage VIII	WFB		Various	Various	Various	Various	Self Storage	Self Storage	Various	Various
5.01	Extra Space Storage of Palm Bay	WFB		270 Malabar Road Southwest	Palm Bay	FL	32907	Self Storage	Self Storage	2000
5.02	Extra Space Storage at Honore	WFB		5150 University Parkway	Sarasota	FL	34243	Self Storage	Self Storage	2003
5.03	Cubesmart Houston	WFB		5400 Alder Drive	Houston	TX	77081	Self Storage	Self Storage	1971
5.04	Extra Space Storage at University	WFB		3265 University Parkway	Sarasota	FL	34243	Self Storage	Self Storage	2003
5.05	State Road	WFB		11411 State Road 52	Hudson	FL	34669	Self Storage	Self Storage	2008
5.06	Extra Space Storage Leesburg	WFB		1435 Center Street	Leesburg	FL	34748	Self Storage	Self Storage	1988
5.07	Atlantic Self Storage - Lake Mead Blvd	WFB		4490 East Lake Mead Boulevard	Las Vegas	NV	89115	Self Storage	Self Storage	1984
5.08	Extra Space Spencer	WFB		257 Spencer Road	Saint Peters	MO	63376	Self Storage	Self Storage	1991
5.09	Secure Self Storage	WFB		35 Royal Road	Ithaca	NY	14850	Self Storage	Self Storage	1988	1994
5.10	Atlantic Self Storage - Las Vegas Blvd	WFB		3360 North Las Vegas Boulevard	Las Vegas	NV	89115	Self Storage	Self Storage	1987
6	CityPlace I	WFB		185 Asylum Street	Hartford	CT	06103	Office	CBD	1983	2010
7	Mendham Shopping Center	Natixis		84-88 East Main Street	Mendham	NJ	07945	Retail	Anchored	1964	1970
8	One Park Square	WFB		2125 Louisiana Boulevard; 6501, 6511, 6521 Americas Parkway Northeast; 6600 & 6646 Indian School Road	Albuquerque	NM	87110	Mixed Use	Office/Retail	1985	2000
9	Payless Self Storage	Natixis		321 Canal Boulevard	Richmond	CA	94804	Self Storage	Self Storage	1980
10	Somerset Park	SPREF		4401-4407 Bland Road	Raleigh	NC	27609	Office	Suburban	1987
11	Yosemite Resorts	Natixis		Various	El Portal	CA	95318	Hospitality	Full Service	Various	2015
11.01	Yosemite View Lodge	Natixis		11136 State Highway 140	El Portal	CA	95318	Hospitality	Full Service	1990	2015
11.02	Yosemite Cedar Lodge	Natixis		9966 Highway 140	El Portal	CA	95318	Hospitality	Full Service	1984	2015
12	The Colonnade	WFB		6705, 6803, 6807, 6809, 6815, 6819 West Canal Drive; 6501 Grandbridge Boulevard	Kennewick	WA	99336	Retail	Anchored	1996
13	1954 Halethorpe Farms Road	Natixis		1954 Halethorpe Farms Road	Halethorpe	MD	21227	Industrial	Warehouse	1943	2000
14	Bed Bath & Beyond Center	WFB		2141 Central Park Avenue	Yonkers	NY	10710	Retail	Anchored	2004
15	Towneplace Suites Anaheim	WFB		1730 South State College Boulevard	Anaheim	CA	92806	Hospitality	Extended Stay	1999	2014
16	The Streets of Chester	Natixis		270 U.S. Route 206 South	Chester	NJ	07930	Retail	Anchored	2006
17	Linda Vista Apartments	SPREF		5500 De Soto Street	Houston	TX	77091	Multifamily	Garden	1982	2015
18	Oak Ridge Estates	WFB		6447 East Dunbar Drive	Monroe	MI	48161	Manufactured Housing Community	Manufactured Housing Community	1988
19	Curtiss-Wright Building	SPREF		1150 North Fiesta Boulevard	Gilbert	AZ	85233	Industrial	Flex	1997	2014
20	Bedford Golden Triangle	Natixis		9640 - 9650 Santa Monica Boulevard	Beverly Hills	CA	90210	Retail	Anchored	1938
21	Greenbelt Self Storage Plus	WFB		10180 Greenbelt Road; 10201 Aerospace Road	Lanham	MD	20706	Self Storage	Self Storage	1967	1999
22	2024 West 6th Street	Natixis		2024 West 6th Street	Los Angeles	CA	90057	Mixed Use	Multifamily/Retail	1990
23	Little Village Plaza	Natixis		2614-2620 South Whipple Street	Chicago	IL	60623	Retail	Anchored	1951
24	Kabuki Theater	WFB		1881 Post Street; 1750 Geary Boulevard	San Francisco	CA	94115	Retail	Unanchored	1967	2006
25	Dels Village	Natixis		101-199 Hawkins Place	Boonton	NJ	07005	Retail	Anchored	1970
26	Park Abbey	WFB		4600 Park Road	Charlotte	NC	28209	Office	Suburban	1969	2013
27	Indiana Business Park	WFB		9800-9880 Indiana Avenue; 3333 Harrison Street	Riverside	CA	92503	Industrial	Flex	1989
28	Springhill Suites-Sacramento Airport	Natixis		2555 Venture Oaks Way	Sacramento	CA	95833	Hospitality	Limited Service	2005	2013
29	Shilo Inn Bend	Natixis		3105 O.B. Riley Road	Bend	OR	97701	Hospitality	Full Service	1988
30	Henderson Galleria	Natixis		1080 West Sunset Road	Henderson	NV	89014	Retail	Shadow Anchored	1991
31	Hampton Inn & Suites - Sun City	SPREF		29 William Pope Drive	Bluffton	SC	29909	Hospitality	Limited Service	2002	2014
32	Holiday Inn Roanoke	SPREF		4468 Starkey Road	Roanoke	VA	24018	Hospitality	Full Service	1982	2011
33	Tribeca Retail Condo	Natixis		87 Chambers Street & 71 Reade Street	New York	NY	10007	Retail	Unanchored	2015
34	Sports Authority and Dollar Tree	Natixis		3434 Highway Route 35 and 3600-3700 State Route 35	Hazlet	NJ	07730	Retail	Anchored	1999	2002
35	Farm Fresh at Princess Anne	Natixis		2058 South Independence Boulevard	Virginia Beach	VA	23453	Retail	Single Tenant	1999
36	Shilo Inn Klamath Falls	Natixis		2500 Almond Street	Klamath Falls	OR	97601	Hospitality	Full Service	1995
37	24 Hour Fitness Fort Worth	WFB		6000 Quebec Street	Fort Worth	TX	76135	Retail	Single Tenant	2008
38	Hillcrest Shopping Center	SPREF		130 Green Springs Highway	Birmingham	AL	35209	Retail	Anchored	1971	2013
39	2065 West 6th Street	Natixis		2065 West 6th Street	Los Angeles	CA	90057	Mixed Use	Multifamily/Retail	1993
40	Omega Self Storage - Lawrenceville	WFB		300 Lawrence Station Road	Lawrenceville	NJ	08648	Self Storage	Self Storage	2008	2014
41	Comfort Suites Savannah	Natixis		115 Traveler’s Way	Port Wentworth	GA	31407	Hospitality	Limited Service	2006
42	Shopko Rapid City	Natixis		1845 Haines Avenue	Rapid City	SD	57701	Retail	Single Tenant	1987
43	Walgreens - Pittsburgh	WFB		1741 Washington (US 19) Road	Pittsburgh	PA	15241	Retail	Single Tenant	2005
44	La Mariposa Apartments	SPREF		2930 Plum Creek Lane	Houston	TX	77087	Multifamily	Garden	2015
45	Paseo del Prado	Natixis		Carretera PR-3, KM 8.4	Carolina	PR	00987	Mixed Use	Retail/Office	2006
46	Laurel Bay	WFB		415 Laurel Street	San Diego	CA	92101	Retail	Unanchored	2003
47	Quality Inn San Jose	Natixis		2390 Harris Way	San Jose	CA	95131	Hospitality	Limited Service	2004
48	Shilo Inn Coeur d’Alene	Natixis		702 West Appleway Avenue	Coeur d’Alene	ID	83814	Hospitality	Limited Service	1990
49	Comfort Inn - Plymouth	WFB		40455 Ann Arbor Road	Plymouth	MI	48170	Hospitality	Limited Service	1989	2013
50	AICI – Eastpointe Business Center	WFB		3191 North Washington Street	Chandler	AZ	85225	Industrial	Flex	1997	2012
51	Walgreens – Goose Creek	WFB		1 South Alliance Drive	Goose Creek	SC	29445	Retail	Single Tenant	2005
52	Walgreens - Mansfield, OH	WFB		1380 Lexington Avenue	Mansfield	OH	44907	Retail	Single Tenant	2004
53	Bethel Commons Shopping Center	WFB		5233-5243 Highway 557	Clover	SC	29710	Retail	Anchored	1999
54	Shilo Inn Elko	Natixis		2401 Mountain City Highway	Elko	NV	89801	Hospitality	Limited Service	1990
55	ToyBox Storage	WFB		6741 South Sprinkle Road	Portage	MI	49002	Self Storage	Self Storage	1994	2014
56	Merrillville Office Center	WFB		6111 Harrison Street	Merrillville	IN	46410	Office	Suburban	1963	2002
57	TD Bank & Wells Fargo - SC	WFB		Various	Various	SC	Various	Other	Leased Fee	Various
57.01	TD Bank - Greenville	WFB		2303 Augusta Street	Greenville	SC	29605	Other	Leased Fee	2006
57.02	Wells Fargo - Taylors	WFB		6011 Wade Hampton Boulevard	Taylors	SC	29687	Other	Leased Fee	2004
58	Rockhill Gallery Apartments	Natixis		4602 and 4638 Campbell Street	Kansas City	MO	64110	Multifamily	Garden	1955	2007
59	First Choice Emergency Room	WFB		13172 Northwest Highway 287	Fort Worth	TX	76179	Other	Leased Fee	2015
60	Madison Heights Medical Office	WFB		1385 & 1437 East 12 Mile Road	Madison Heights	MI	48071	Office	Medical	1977	2009
61	Manana Building	WFB		4201-03 Ridge Avenue; 3653-55 Indian Queen Lane; 3732-3736 Midvale Avenue	Philadelphia	PA	19129	Mixed Use	Multifamily/Retail	1923	2015
62	Walgreens - Port Neches, TX	WFB		2126 Nall Street	Port Neches	TX	77651	Retail	Single Tenant	1994

A-1-1

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number	Property Name	Number of Units(2)(5)	Unit of Measure	Cut-off Date Balance Per Unit/SF(3)	Original Balance ($)(3)	Cut-off Date Balance ($)(3)	% of Aggregate Cut-off Date Balance	Maturity Date or ARD Balloon Payment ($)(3)	ARD Loan	Origination Date	First Pay Date	Last IO Pay Date	First P&I Pay Date	Maturity Date or Anticipated Repayment Date	ARD Loan Maturity Date	Gross Mortgage Rate	Trust Advisor Ongoing Fee Rate	Certificate Administrator Fee Rate	Servicing Fee
1	One Court Square	1,401,609	Sq. Ft.	225	70,000,000	70,000,000	9.0%	70,000,000	N	9/1/2015	10/5/2015	9/5/2020		9/5/2020		3.89300%	0.00000%	0.00590%	0.00500%
2	Keurig Green Mountain	280,560	Sq. Ft.	278	50,000,000	50,000,000	6.5%	50,000,000	Y	10/7/2015	12/1/2015	11/1/2020		11/1/2020	11/1/2030	4.30000%	0.00180%	0.00590%	0.00500%
3	Renaissance Phoenix Downtown	525	Rooms	93,216	49,000,000	48,938,577	6.3%	39,982,570	N	10/30/2015	12/6/2015		12/6/2015	11/6/2025		4.77000%	0.00180%	0.00590%	0.00500%
4	Robertson’s Creek Shopping Center	329,800	Sq. Ft.	146	48,000,000	48,000,000	6.2%	43,999,144	N	10/13/2015	12/11/2015	11/11/2020	12/11/2020	11/11/2025		4.61000%	0.00180%	0.00590%	0.00500%
5	WPC Self Storage VIII	704,364	Sq. Ft.	51	35,575,000	35,575,000	4.6%	35,575,000	N	10/7/2015	11/11/2015	10/11/2025		10/11/2025		4.61000%	0.00180%	0.00590%	0.00500%
5.01	Extra Space Storage of Palm Bay	123,024	Sq. Ft.		7,150,000	7,150,000	0.9%
5.02	Extra Space Storage at Honore	56,300	Sq. Ft.		5,200,000	5,200,000	0.7%
5.03	Cubesmart Houston	100,589	Sq. Ft.		4,615,000	4,615,000	0.6%
5.04	Extra Space Storage at University	50,097	Sq. Ft.		3,802,500	3,802,500	0.5%
5.05	State Road	43,928	Sq. Ft.		3,250,000	3,250,000	0.4%
5.06	Extra Space Storage Leesburg	60,010	Sq. Ft.		2,405,000	2,405,000	0.3%
5.07	Atlantic Self Storage - Lake Mead Blvd	86,769	Sq. Ft.		2,340,000	2,340,000	0.3%
5.08	Extra Space Spencer	40,084	Sq. Ft.		2,307,500	2,307,500	0.3%
5.09	Secure Self Storage	61,163	Sq. Ft.		2,295,000	2,295,000	0.3%
5.10	Atlantic Self Storage - Las Vegas Blvd	82,400	Sq. Ft.		2,210,000	2,210,000	0.3%
6	CityPlace I	884,366	Sq. Ft.	90	34,275,000	34,275,000	4.4%	34,275,000	N	9/10/2015	10/11/2015	9/11/2025		9/11/2025		4.75000%	0.00000%	0.00590%	0.00500%
7	Mendham Shopping Center	79,940	Sq. Ft.	334	26,680,000	26,680,000	3.4%	23,451,758	N	10/5/2015	11/5/2015	10/5/2018	11/5/2018	10/5/2025		4.68000%	0.00180%	0.00590%	0.00500%
8	One Park Square	248,553	Sq. Ft.	104	25,725,000	25,725,000	3.3%	22,057,347	N	10/28/2015	12/11/2015	11/11/2017	12/11/2017	11/11/2025		4.65000%	0.00180%	0.00590%	0.00500%
9	Payless Self Storage	143,321	Sq. Ft.	154	22,000,000	22,000,000	2.8%	22,000,000	N	10/14/2015	12/5/2015	11/5/2025		11/5/2025		4.46000%	0.00180%	0.00590%	0.00500%
10	Somerset Park	206,829	Sq. Ft.	99	20,500,000	20,500,000	2.6%	18,851,224	N	7/31/2015	9/6/2015	8/6/2020	9/6/2020	8/6/2025		4.81110%	0.00180%	0.00590%	0.00500%
11	Yosemite Resorts	536	Rooms	157,980	19,000,000	18,927,884	2.4%	15,393,941	N	9/1/2015	10/5/2015		10/5/2015	9/5/2025		4.56000%	0.00000%	0.00590%	0.00500%
11.01	Yosemite View Lodge	327	Rooms		13,858,824	13,806,221	1.8%
11.02	Yosemite Cedar Lodge	209	Rooms		5,141,176	5,121,663	0.7%
12	The Colonnade	166,702	Sq. Ft.	112	18,600,000	18,600,000	2.4%	16,981,676	N	9/30/2015	11/11/2015	10/11/2020	11/11/2020	10/11/2025		4.36000%	0.00180%	0.00590%	0.00500%
13	1954 Halethorpe Farms Road	677,375	Sq. Ft.	25	16,700,000	16,700,000	2.2%	15,129,744	N	10/30/2015	12/5/2015	11/5/2019	12/5/2019	11/5/2025		5.10200%	0.00180%	0.00590%	0.00500%
14	Bed Bath & Beyond Center	54,400	Sq. Ft.	302	16,500,000	16,437,129	2.1%	13,359,275	N	9/10/2015	10/11/2015		10/11/2015	9/11/2025		4.54000%	0.00180%	0.00590%	0.00500%
15	Towneplace Suites Anaheim	139	Rooms	112,085	15,600,000	15,579,827	2.0%	12,656,315	N	10/15/2015	12/11/2015		12/11/2015	11/11/2025		4.60000%	0.00180%	0.00590%	0.00500%
16	The Streets of Chester	104,682	Sq. Ft.	134	14,000,000	13,984,120	1.8%	11,626,174	N	10/9/2015	12/5/2015		12/5/2015	11/5/2025		5.31000%	0.00180%	0.00590%	0.00500%
17	Linda Vista Apartments	556	Units	22,482	12,500,000	12,500,000	1.6%	11,414,061	N	9/4/2015	10/6/2015	9/6/2020	10/6/2020	9/6/2025		4.37000%	0.00180%	0.00590%	0.00500%
18	Oak Ridge Estates	622	Pads	19,855	12,350,000	12,350,000	1.6%	12,350,000	N	10/1/2015	11/11/2015	10/11/2025		10/11/2025		4.17000%	0.00180%	0.00590%	0.00500%
19	Curtiss-Wright Building	88,065	Sq. Ft.	130	11,500,000	11,485,690	1.5%	9,396,206	N	10/6/2015	12/6/2015		12/6/2015	11/6/2025		4.81000%	0.00180%	0.00590%	0.00500%
20	Bedford Golden Triangle	15,079	Sq. Ft.	696	10,500,000	10,500,000	1.4%	9,580,153	N	9/30/2015	11/5/2015	10/5/2020	11/5/2020	10/5/2025		4.32000%	0.00180%	0.00590%	0.00500%
21	Greenbelt Self Storage Plus	100,549	Sq. Ft.	101	10,200,000	10,200,000	1.3%	8,143,854	N	9/29/2015	11/11/2015	10/11/2017	11/11/2017	10/11/2025		4.55000%	0.00180%	0.00590%	0.00500%
22	2024 West 6th Street	40,828	Sq. Ft.	250	10,200,000	10,200,000	1.3%	9,324,469	N	8/11/2015	10/5/2015	9/5/2020	10/5/2020	9/5/2025		4.44000%	0.00180%	0.00590%	0.00500%
23	Little Village Plaza	117,752	Sq. Ft.	86	10,125,000	10,113,321	1.3%	8,384,182	N	10/14/2015	12/5/2015		12/5/2015	11/5/2025		5.22000%	0.00180%	0.00590%	0.00500%
24	Kabuki Theater	59,462	Sq. Ft.	170	10,100,000	10,100,000	1.3%	9,207,612	N	10/7/2015	11/11/2015	10/11/2020	11/11/2020	10/11/2025		4.27000%	0.00180%	0.00590%	0.00500%
25	Dels Village	46,794	Sq. Ft.	213	9,970,000	9,970,000	1.3%	8,747,344	N	10/27/2015	12/5/2015	11/5/2018	12/5/2018	11/5/2025		4.60000%	0.00180%	0.00590%	0.00500%
26	Park Abbey	111,226	Sq. Ft.	89	9,950,000	9,950,000	1.3%	9,087,018	N	10/15/2015	12/11/2015	11/11/2020	12/11/2020	11/11/2025		4.38000%	0.00180%	0.00590%	0.00500%
27	Indiana Business Park	149,792	Sq. Ft.	64	9,650,000	9,650,000	1.2%	9,343,289	N	10/28/2015	12/11/2015	11/11/2018	12/11/2018	11/11/2020		4.47000%	0.00180%	0.00590%	0.00500%
28	Springhill Suites-Sacramento Airport	95	Rooms	100,000	9,500,000	9,500,000	1.2%	8,741,790	N	9/22/2015	11/5/2015	10/5/2020	11/5/2020	10/5/2025		4.85500%	0.00180%	0.00590%	0.00500%
29	Shilo Inn Bend	151	Rooms	62,361	9,430,000	9,416,497	1.2%	7,315,229	N	11/2/2015	12/5/2015		12/5/2015	11/5/2025		6.05000%	0.00180%	0.00590%	0.00500%
30	Henderson Galleria	122,479	Sq. Ft.	65	8,000,000	8,000,000	1.0%	8,000,000	N	8/11/2015	10/5/2015	9/5/2025		9/5/2025		4.35000%	0.00180%	0.00590%	0.00500%
31	Hampton Inn & Suites - Sun City	100	Rooms	79,897	8,000,000	7,989,674	1.0%	6,492,627	N	10/8/2015	12/6/2015		12/6/2015	11/6/2025		4.61000%	0.00180%	0.00590%	0.00500%
32	Holiday Inn Roanoke	196	Rooms	40,586	8,000,000	7,954,796	1.0%	6,576,382	N	7/1/2015	8/6/2015		8/6/2015	7/6/2025		4.98900%	0.00180%	0.00590%	0.00500%
33	Tribeca Retail Condo	5,165	Sq. Ft.	1,452	7,500,000	7,500,000	1.0%	7,500,000	N	10/16/2015	12/5/2015	11/5/2025		11/5/2025		4.71000%	0.00180%	0.00590%	0.00500%
34	Sports Authority and Dollar Tree	54,972	Sq. Ft.	129	7,125,000	7,116,934	0.9%	5,918,763	N	10/26/2015	12/5/2015		12/5/2015	11/5/2025		5.32000%	0.00180%	0.00590%	0.00500%
35	Farm Fresh at Princess Anne	57,510	Sq. Ft.	123	7,100,000	7,100,000	0.9%	6,104,085	N	7/30/2015	9/5/2015	8/5/2017	9/5/2017	8/5/2025		4.75000%	0.00180%	0.00590%	0.00500%
36	Shilo Inn Klamath Falls	144	Rooms	47,467	6,845,000	6,835,198	0.9%	5,309,941	N	11/2/2015	12/5/2015		12/5/2015	11/5/2025		6.05000%	0.00180%	0.00590%	0.00500%
37	24 Hour Fitness Fort Worth	37,500	Sq. Ft.	180	6,750,000	6,750,000	0.9%	6,423,992	N	10/7/2015	11/11/2015	10/11/2022	11/11/2022	10/11/2025		4.53000%	0.00180%	0.00590%	0.00500%
38	Hillcrest Shopping Center	116,446	Sq. Ft.	54	6,300,000	6,300,000	0.8%	5,374,873	N	10/28/2015	12/6/2015	11/6/2017	12/6/2017	11/6/2025		4.46200%	0.00180%	0.00590%	0.00500%
39	2065 West 6th Street	36,159	Sq. Ft.	174	6,300,000	6,300,000	0.8%	5,759,231	N	8/11/2015	10/5/2015	9/5/2020	10/5/2020	9/5/2025		4.44000%	0.00180%	0.00590%	0.00500%
40	Omega Self Storage - Lawrenceville	75,825	Sq. Ft.	78	5,900,000	5,892,231	0.8%	4,770,332	N	10/13/2015	12/11/2015		12/11/2015	11/11/2025		4.50000%	0.00180%	0.00590%	0.00500%
41	Comfort Suites Savannah	83	Rooms	69,795	5,800,000	5,793,018	0.7%	4,767,207	N	10/29/2015	12/5/2015		12/5/2015	11/5/2025		4.99000%	0.00180%	0.00590%	0.00500%
42	Shopko Rapid City	94,106	Sq. Ft.	60	5,648,300	5,641,833	0.7%	4,683,141	N	10/29/2015	12/5/2015		12/5/2015	11/5/2025		5.26000%	0.00180%	0.00590%	0.00500%
43	Walgreens - Pittsburgh	14,820	Sq. Ft.	379	5,625,000	5,610,139	0.7%	4,508,830	N	10/1/2015	11/11/2015		11/11/2015	10/11/2025		4.25000%	0.00180%	0.00590%	0.00500%
44	La Mariposa Apartments	78	Units	71,795	5,600,000	5,600,000	0.7%	5,123,692	N	8/31/2015	10/6/2015	9/6/2020	10/6/2020	9/6/2025		4.49300%	0.00180%	0.00590%	0.00500%
45	Paseo del Prado	28,716	Sq. Ft.	189	5,425,000	5,420,108	0.7%	4,669,296	N	11/2/2015	12/5/2015		12/5/2015	11/5/2025		6.51300%	0.00180%	0.00590%	0.00500%
46	Laurel Bay	17,660	Sq. Ft.	297	5,250,000	5,237,278	0.7%	4,271,208	N	10/9/2015	11/11/2015		11/11/2015	10/11/2025		4.68000%	0.00180%	0.00590%	0.00500%
47	Quality Inn San Jose	48	Rooms	93,633	4,500,000	4,494,380	0.6%	3,674,324	N	10/14/2015	12/5/2015		12/5/2015	11/5/2025		4.79000%	0.00180%	0.00590%	0.00500%
48	Shilo Inn Coeur d’Alene	138	Rooms	31,613	4,368,895	4,362,639	0.6%	3,389,128	N	11/2/2015	12/5/2015		12/5/2015	11/5/2025		6.05000%	0.00180%	0.00590%	0.00500%
49	Comfort Inn - Plymouth	115	Rooms	34,657	4,000,000	3,985,602	0.5%	2,915,946	N	9/23/2015	11/11/2015		11/11/2015	10/11/2025		4.32000%	0.00180%	0.00590%	0.00500%
50	AICI – Eastpointe Business Center	77,493	Sq. Ft.	48	3,750,000	3,750,000	0.5%	3,750,000	N	10/27/2015	12/11/2015	11/11/2025		11/11/2025		4.56000%	0.00180%	0.00590%	0.00500%
51	Walgreens – Goose Creek	14,820	Sq. Ft.	246	3,650,000	3,650,000	0.5%	3,360,930	N	9/11/2015	10/11/2015	9/11/2020	10/11/2020	9/11/2025		4.90000%	0.00180%	0.00590%	0.00500%
52	Walgreens - Mansfield, OH	14,560	Sq. Ft.	246	3,600,000	3,586,018	0.5%	1,503,150	N	10/28/2015	12/11/2015		12/11/2015	11/11/2025		4.55000%	0.00180%	0.00590%	0.00500%
53	Bethel Commons Shopping Center	41,750	Sq. Ft.	74	3,100,000	3,095,940	0.4%	2,509,029	N	10/13/2015	12/11/2015		12/11/2015	11/11/2025		4.53000%	0.00180%	0.00590%	0.08250%
54	Shilo Inn Elko	70	Rooms	39,943	2,800,000	2,795,991	0.4%	2,172,072	N	11/2/2015	12/5/2015		12/5/2015	11/5/2025		6.05000%	0.00180%	0.00590%	0.00500%
55	ToyBox Storage	55,644	Sq. Ft.	47	2,625,000	2,621,575	0.3%	2,126,037	N	10/26/2015	12/11/2015		12/11/2015	11/11/2025		4.55000%	0.00180%	0.00590%	0.00500%
56	Merrillville Office Center	55,731	Sq. Ft.	47	2,600,000	2,593,400	0.3%	2,377,629	N	10/2/2015	11/11/2015		11/11/2015	10/11/2020		4.45000%	0.00180%	0.00590%	0.00500%
57	TD Bank & Wells Fargo - SC	102,540	Sq. Ft.	22	2,300,000	2,300,000	0.3%	2,114,637	N	9/18/2015	11/11/2015	10/11/2020	11/11/2020	10/11/2025		4.80000%	0.00180%	0.00590%	0.00500%
57.01	TD Bank - Greenville	44,736	Sq. Ft.		1,150,000	1,150,000	0.1%
57.02	Wells Fargo - Taylors	57,804	Sq. Ft.		1,150,000	1,150,000	0.1%
58	Rockhill Gallery Apartments	57	Units	34,064	1,950,000	1,941,674	0.3%	1,619,531	N	7/30/2015	9/5/2015		9/5/2015	8/5/2025		5.31000%	0.00180%	0.00590%	0.00500%
59	First Choice Emergency Room	6,000	Sq. Ft.	289	1,732,000	1,732,000	0.2%	1,590,397	N	9/10/2015	10/11/2015	9/11/2020	10/11/2020	9/11/2025		4.72000%	0.00180%	0.00590%	0.00500%
60	Madison Heights Medical Office	17,110	Sq. Ft.	96	1,650,000	1,641,570	0.2%	1,222,922	N	9/11/2015	10/11/2015		10/11/2015	9/11/2025		4.76000%	0.00180%	0.00590%	0.00500%
61	Manana Building	10,650	Sq. Ft.	144	1,537,500	1,537,500	0.2%	1,314,814	N	10/14/2015	12/11/2015	11/11/2017	12/11/2017	11/11/2025		4.55000%	0.00180%	0.00590%	0.00500%
62	Walgreens - Port Neches, TX	13,500	Sq. Ft.	110	1,500,000	1,480,157	0.2%	7,015	N	10/1/2015	11/11/2015		11/11/2015	10/11/2025		4.36000%	0.00180%	0.00590%	0.00500%

A-1-2

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number	Property Name	CREFC® IP Royalty License Fee Rate	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.)	Remaining Amort Term (Mos.)	Seasoning
1	One Court Square	0.00050%	3.88160%	Actual/360	230,876.53	Interest-only, Balloon	Actual/360	60	57	60	57	0	0	3
2	Keurig Green Mountain	0.00050%	4.28680%	Actual/360	182,152.78	Interest-only, ARD	Actual/360	60	59	60	59	0	0	1
3	Renaissance Phoenix Downtown	0.00050%	4.75680%	Actual/360	256,198.23	Amortizing Balloon		120	119	0	0	360	359	1
4	Robertson’s Creek Shopping Center	0.00050%	4.59680%	Actual/360	246,356.24	Interest-only, Amortizing Balloon	Actual/360	120	119	60	59	360	360	1
5	WPC Self Storage VIII	0.00050%	4.59680%	Actual/360	138,945.08	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2
5.01	Extra Space Storage of Palm Bay
5.02	Extra Space Storage at Honore
5.03	Cubesmart Houston
5.04	Extra Space Storage at University
5.05	State Road
5.06	Extra Space Storage Leesburg
5.07	Atlantic Self Storage - Lake Mead Blvd
5.08	Extra Space Spencer
5.09	Secure Self Storage
5.10	Atlantic Self Storage - Las Vegas Blvd
6	CityPlace I	0.00050%	4.73860%	Actual/360	137,933.07	Interest-only, Balloon	Actual/360	120	117	120	117	0	0	3
7	Mendham Shopping Center	0.00050%	4.66680%	Actual/360	138,052.03	Interest-only, Amortizing Balloon	Actual/360	120	118	36	34	360	360	2
8	One Park Square	0.00050%	4.63680%	Actual/360	132,647.57	Interest-only, Amortizing Balloon	Actual/360	120	119	24	23	360	360	1
9	Payless Self Storage	0.00050%	4.44680%	Actual/360	83,129.44	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1
10	Somerset Park	0.00050%	4.79790%	Actual/360	107,693.98	Interest-only, Amortizing Balloon	Actual/360	120	116	60	56	360	360	4
11	Yosemite Resorts	0.00050%	4.54860%	Actual/360	96,948.75	Amortizing Balloon		120	117	0	0	360	357	3
11.01	Yosemite View Lodge
11.02	Yosemite Cedar Lodge
12	The Colonnade	0.00050%	4.34680%	Actual/360	92,702.57	Interest-only, Amortizing Balloon	Actual/360	120	118	60	58	360	360	2
13	1954 Halethorpe Farms Road	0.00050%	5.08880%	Actual/360	90,693.14	Interest-only, Amortizing Balloon	Actual/360	120	119	48	47	360	360	1
14	Bed Bath & Beyond Center	0.00050%	4.52680%	Actual/360	83,995.69	Amortizing Balloon		120	117	0	0	360	357	3
15	Towneplace Suites Anaheim	0.00050%	4.58680%	Actual/360	79,972.52	Amortizing Balloon		120	119	0	0	360	359	1
16	The Streets of Chester	0.00050%	5.29680%	Actual/360	77,829.61	Amortizing Balloon		120	119	0	0	360	359	1
17	Linda Vista Apartments	0.00050%	4.35680%	Actual/360	62,373.80	Interest-only, Amortizing Balloon	Actual/360	120	117	60	57	360	360	3
18	Oak Ridge Estates	0.00050%	4.15680%	Actual/360	43,631.52	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2
19	Curtiss-Wright Building	0.00050%	4.79680%	Actual/360	60,406.05	Amortizing Balloon		120	119	0	0	360	359	1
20	Bedford Golden Triangle	0.00050%	4.30680%	Actual/360	52,084.89	Interest-only, Amortizing Balloon	Actual/360	120	118	60	58	360	360	2
21	Greenbelt Self Storage Plus	0.00050%	4.53680%	Actual/360	56,984.78	Interest-only, Amortizing Balloon	Actual/360	120	118	24	22	300	300	2
22	2024 West 6th Street	0.00050%	4.42680%	Actual/360	51,318.90	Interest-only, Amortizing Balloon	Actual/360	120	117	60	57	360	360	3
23	Little Village Plaza	0.00050%	5.20680%	Actual/360	55,722.64	Amortizing Balloon		120	119	0	0	360	359	1
24	Kabuki Theater	0.00050%	4.25680%	Actual/360	49,804.26	Interest-only, Amortizing Balloon	Actual/360	120	118	60	58	360	360	2
25	Dels Village	0.00050%	4.58680%	Actual/360	51,110.64	Interest-only, Amortizing Balloon		120	119	36	35	360	360	1
26	Park Abbey	0.00050%	4.36680%	Actual/360	49,708.23	Interest-only, Amortizing Balloon	Actual/360	120	119	60	59	360	360	1
27	Indiana Business Park	0.00050%	4.45680%	Actual/360	48,723.27	Interest-only, Amortizing Balloon	Actual/360	60	59	36	35	360	360	1
28	Springhill Suites-Sacramento Airport	0.00050%	4.84180%	Actual/360	50,159.52	Interest-only, Amortizing Balloon	Actual/360	120	118	60	58	360	360	2
29	Shilo Inn Bend	0.00050%	6.03680%	Actual/360	61,046.17	Amortizing Balloon		120	119	0	0	300	299	1
30	Henderson Galleria	0.00050%	4.33680%	Actual/360	29,483.33	Interest-only, Balloon	Actual/360	120	117	120	117	0	0	3
31	Hampton Inn & Suites - Sun City	0.00050%	4.59680%	Actual/360	41,059.37	Amortizing Balloon		120	119	0	0	360	359	1
32	Holiday Inn Roanoke	0.00050%	4.97580%	Actual/360	42,891.96	Amortizing Balloon		120	115	0	0	360	355	5
33	Tribeca Retail Condo	0.00050%	4.69680%	Actual/360	29,928.13	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1
34	Sports Authority and Dollar Tree	0.00050%	5.30680%	Actual/360	39,654.00	Amortizing Balloon		120	119	0	0	360	359	1
35	Farm Fresh at Princess Anne	0.00050%	4.73680%	Actual/360	37,036.96	Interest-only, Amortizing Balloon	Actual/360	120	116	24	20	360	360	4
36	Shilo Inn Klamath Falls	0.00050%	6.03680%	Actual/360	44,311.88	Amortizing Balloon		120	119	0	0	300	299	1
37	24 Hour Fitness Fort Worth	0.00050%	4.51680%	Actual/360	34,321.68	Interest-only, Amortizing Balloon	Actual/360	120	118	84	82	360	360	2
38	Hillcrest Shopping Center	0.00050%	4.44880%	Actual/360	31,779.09	Interest-only, Amortizing Balloon	Actual/360	120	119	24	23	360	360	1
39	2065 West 6th Street	0.00050%	4.42680%	Actual/360	31,696.97	Interest-only, Amortizing Balloon	Actual/360	120	117	60	57	360	360	3
40	Omega Self Storage - Lawrenceville	0.00050%	4.48680%	Actual/360	29,894.43	Amortizing Balloon		120	119	0	0	360	359	1
41	Comfort Suites Savannah	0.00050%	4.97680%	Actual/360	31,100.22	Amortizing Balloon		120	119	0	0	360	359	1
42	Shopko Rapid City	0.00050%	5.24680%	Actual/360	31,225.12	Amortizing Balloon		120	119	0	0	360	359	1
43	Walgreens - Pittsburgh	0.00050%	4.23680%	Actual/360	27,671.62	Amortizing Balloon		120	118	0	0	360	358	2
44	La Mariposa Apartments	0.00050%	4.47980%	Actual/360	28,351.09	Interest-only, Amortizing Balloon	Actual/360	120	117	60	57	360	360	3
45	Paseo del Prado	0.00050%	6.49980%	Actual/360	34,336.08	Amortizing Balloon		120	119	0	0	360	359	1
46	Laurel Bay	0.00050%	4.66680%	Actual/360	27,165.41	Amortizing Balloon		120	118	0	0	360	358	2
47	Quality Inn San Jose	0.00050%	4.77680%	Actual/360	23,582.75	Amortizing Balloon		120	119	0	0	360	359	1
48	Shilo Inn Coeur d’Alene	0.00050%	6.03680%	Actual/360	28,282.53	Amortizing Balloon		120	119	0	0	300	299	1
49	Comfort Inn - Plymouth	0.00050%	4.30680%	Actual/360	21,826.61	Amortizing Balloon		120	118	0	0	300	298	2
50	AICI – Eastpointe Business Center	0.00050%	4.54680%	Actual/360	14,487.50	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1
51	Walgreens – Goose Creek	0.00050%	4.88680%	Actual/360	19,371.53	Interest-only, Amortizing Balloon	Actual/360	120	117	60	57	360	360	3
52	Walgreens - Mansfield, OH	0.00050%	4.53680%	Actual/360	27,631.84	Amortizing Balloon		120	119	0	0	180	179	1
53	Bethel Commons Shopping Center	0.00050%	4.43930%	Actual/360	15,762.55	Amortizing Balloon		120	119	0	0	360	359	1
54	Shilo Inn Elko	0.00050%	6.03680%	Actual/360	18,126.12	Amortizing Balloon		120	119	0	0	300	299	1
55	ToyBox Storage	0.00050%	4.53680%	Actual/360	13,378.59	Amortizing Balloon		120	119	0	0	360	359	1
56	Merrillville Office Center	0.00050%	4.43680%	Actual/360	13,096.69	Amortizing Balloon		60	58	0	0	360	358	2
57	TD Bank & Wells Fargo - SC	0.00050%	4.78680%	Actual/360	12,067.30	Interest-only, Amortizing Balloon	Actual/360	120	118	60	58	360	360	2
57.01	TD Bank - Greenville
57.02	Wells Fargo - Taylors
58	Rockhill Gallery Apartments	0.00050%	5.29680%	Actual/360	10,840.55	Amortizing Balloon		120	116	0	0	360	356	4
59	First Choice Emergency Room	0.00050%	4.70680%	Actual/360	9,003.64	Interest-only, Amortizing Balloon	Actual/360	120	117	60	57	360	360	3
60	Madison Heights Medical Office	0.00050%	4.74680%	Actual/360	9,416.43	Amortizing Balloon		120	117	0	0	300	297	3
61	Manana Building	0.00050%	4.53680%	Actual/360	7,836.03	Interest-only, Amortizing Balloon	Actual/360	120	119	24	23	360	360	1
62	Walgreens - Port Neches, TX	0.00050%	4.34680%	Actual/360	15,444.73	Fully Amortizing		120	118	0	0	120	118	2

A-1-3

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number	Property Name	Prepayment Provisions	Grace Period Default (Days)	Grace Period Late (Days)(6)	Appraised Value ($)(4)	Appraisal Date	Coop -Rental Value	Coop - LTV as Rental	Coop - Unsold Percent	Coop - Sponsor Units	Coop - Investor Units	Coop - Units	Coop - Sponsor Carry	Coop - Committed Secondary Debt
1	One Court Square	GRTR 1% or YM(27),GRTR 1% or YM or D(29),O(4)	0	3 days, 2 times during loan term	640,000,000	7/30/2015
2	Keurig Green Mountain	L(25),GRTR 1% or YM(31),O(4)	5	5	121,000,000	7/28/2015
3	Renaissance Phoenix Downtown	L(25),D(91),O(4)	0	0	81,600,000	9/1/2015
4	Robertson’s Creek Shopping Center	L(25),D(91),O(4)	0	5	65,000,000	8/29/2015
5	WPC Self Storage VIII	L(26),D(90),O(4)	0	5	61,500,000	9/1/2015
5.01	Extra Space Storage of Palm Bay				11,000,000	8/8/2015
5.02	Extra Space Storage at Honore				8,050,000	8/6/2015
5.03	Cubesmart Houston				7,100,000	8/13/2015
5.04	Extra Space Storage at University				6,050,000	8/6/2015
5.05	State Road				5,000,000	8/20/2015
5.06	Extra Space Storage Leesburg				3,750,000	8/6/2015
5.07	Atlantic Self Storage - Lake Mead Blvd				3,650,000	8/12/2015
5.08	Extra Space Spencer				3,650,000	8/12/2015
5.09	Secure Self Storage				3,800,000	8/11/2015
5.10	Atlantic Self Storage - Las Vegas Blvd				3,450,000	8/12/2015
6	CityPlace I	L(27),D(89),O(4)	0	5	114,500,000	8/5/2015
7	Mendham Shopping Center	L(26),D(90),O(4)	0	0	36,200,000	5/4/2015
8	One Park Square	L(25),D(91),O(4)	0	5	34,300,000	9/2/2015
9	Payless Self Storage	L(25),D(91),O(4)	0	0	34,000,000	8/10/2015
10	Somerset Park	L(28),D(88),O(4)	0	0	27,300,000	5/29/2015
11	Yosemite Resorts	L(27),D(89),O(4)	0	0	122,500,000	7/27/2015
11.01	Yosemite View Lodge				89,100,000	7/27/2015
11.02	Yosemite Cedar Lodge				33,400,000	7/27/2015
12	The Colonnade	L(26),D(90),O(4)	0	5	25,600,000	9/2/2015
13	1954 Halethorpe Farms Road	L(25),D(92),O(3)	0	0	26,300,000	8/15/2015
14	Bed Bath & Beyond Center	L(27),D(89),O(4)	0	5	27,700,000	6/10/2015
15	Towneplace Suites Anaheim	L(25),D(88),O(7)	0	5	22,300,000	8/26/2015
16	The Streets of Chester	L(25),D(92),O(3)	0	0	19,600,000	8/24/2015
17	Linda Vista Apartments	L(27),D(89),O(4)	0	0	26,270,000	7/7/2015
18	Oak Ridge Estates	L(26),D(90),O(4)	0	5	24,200,000	7/18/2015
19	Curtiss-Wright Building	L(25),D(92),O(3)	0	0	19,000,000	8/10/2015
20	Bedford Golden Triangle	L(26),D(90),O(4)	0	0	24,000,000	8/27/2015
21	Greenbelt Self Storage Plus	L(26),D(90),O(4)	0	5	17,250,000	7/22/2015
22	2024 West 6th Street	L(27),D(89),O(4)	0	0	14,400,000	7/8/2015
23	Little Village Plaza	L(25),D(92),O(3)	0	0	14,300,000	7/10/2015
24	Kabuki Theater	L(26),D(90),O(4)	0	5	16,800,000	8/5/2015
25	Dels Village	L(25),D(91),O(4)	0	0	13,700,000	5/6/2015
26	Park Abbey	L(25),D(90),O(5)	0	5	12,600,000	9/4/2015
27	Indiana Business Park	L(25),D(31),O(4)	0	5	15,000,000	6/30/2015
28	Springhill Suites-Sacramento Airport	L(26),D(91),O(3)	0	0	16,800,000	8/6/2015
29	Shilo Inn Bend	L(25),D(92),O(3)	0	0	13,500,000	8/17/2015
30	Henderson Galleria	L(27),D(90),O(3)	0	5	14,300,000	7/16/2015
31	Hampton Inn & Suites - Sun City	L(25),D(91),O(4)	0	0	13,200,000	7/7/2015
32	Holiday Inn Roanoke	L(29),D(87),O(4)	0	0	12,600,000	5/18/2015
33	Tribeca Retail Condo	L(25),D(92),O(3)	0	0	11,500,000	8/6/2015
34	Sports Authority and Dollar Tree	L(25),D(92),O(3)	0	0	10,000,000	7/23/2015
35	Farm Fresh at Princess Anne	L(28),D(89),O(3)	0	0	10,800,000	6/24/2015
36	Shilo Inn Klamath Falls	L(25),D(92),O(3)	0	0	10,200,000	8/19/2015
37	24 Hour Fitness Fort Worth	L(26),D(90),O(4)	0	5	11,425,000	12/1/2015
38	Hillcrest Shopping Center	L(25),D(91),O(4)	0	0	9,100,000	9/25/2015
39	2065 West 6th Street	L(27),D(89),O(4)	0	0	9,100,000	7/8/2015
40	Omega Self Storage - Lawrenceville	L(25),D(91),O(4)	0	5	9,850,000	8/27/2015
41	Comfort Suites Savannah	L(25),D(92),O(3)	0	0	8,500,000	9/1/2015
42	Shopko Rapid City	L(25),D(92),O(3)	0	0	8,225,000	8/17/2015
43	Walgreens - Pittsburgh	L(26),D(90),O(4)	0	5	9,600,000	8/15/2015
44	La Mariposa Apartments	L(27),D(90),O(3)	0	0	8,500,000	8/5/2015
45	Paseo del Prado	L(25),D(92),O(3)	0	0	8,600,000	7/27/2015
46	Laurel Bay	L(26),D(90),O(4)	0	5	7,600,000	9/9/2015
47	Quality Inn San Jose	L(25),D(92),O(3)	0	0	7,000,000	8/5/2015
48	Shilo Inn Coeur d’Alene	L(25),D(92),O(3)	0	0	6,300,000	8/31/2016
49	Comfort Inn - Plymouth	L(26),D(90),O(4)	0	5	7,500,000	6/4/2015
50	AICI – Eastpointe Business Center	L(25),D(91),O(4)	0	5	6,500,000	8/14/2015
51	Walgreens – Goose Creek	L(27),D(89),O(4)	0	5	5,050,000	5/29/2015
52	Walgreens - Mansfield, OH	L(25),D(91),O(4)	0	5	6,500,000	9/3/2015
53	Bethel Commons Shopping Center	L(25),D(91),O(4)	0	5	4,650,000	7/17/2015
54	Shilo Inn Elko	L(25),D(92),O(3)	0	0	3,800,000	8/31/2016
55	ToyBox Storage	L(25),D(91),O(4)	0	5	4,750,000	9/3/2015
56	Merrillville Office Center	L(26),D(30),O(4)	0	5	3,750,000	9/2/2015
57	TD Bank & Wells Fargo - SC	L(26),D(90),O(4)	0	5	3,825,000	Various
57.01	TD Bank - Greenville				1,950,000	6/2/2015
57.02	Wells Fargo - Taylors				1,875,000	6/1/2015
58	Rockhill Gallery Apartments	L(28),D(89),O(3)	0	0	2,600,000	6/30/2015
59	First Choice Emergency Room	L(27),D(89),O(4)	0	5	3,150,000	7/6/2015
60	Madison Heights Medical Office	L(27),D(89),O(4)	0	5	2,300,000	8/1/2015
61	Manana Building	L(25),GRTR 1% or YM(91),O(4)	0	5	2,100,000	9/8/2015
62	Walgreens - Port Neches, TX	L(26),D(90),O(4)	0	5	2,900,000	8/9/2015

A-1-4

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number	Property Name	U/W NOI DSCR (x)(3)(4)(7)	U/W NCF DSCR (x)(3)(4)(7)	Cut-off Date LTV Ratio(3)(4)	LTV Ratio at Maturity or ARD(3)(4)	Cut-off Date U/W NOI Debt Yield(3)(4)(7)	Cut-off Date U/W NCF Debt Yield(3)(4)(7)	U/W Revenues ($)(7)	U/W Expenses ($)	U/W Net Operating Income ($)(7)	U/W Replacement ($)	U/W TI/LC ($)	U/W Net Cash Flow ($)(7)	Occupancy Rate(5)	Occupancy as-of Date	U/W Hotel ADR	U/W Hotel RevPAR
1	One Court Square	2.64	2.51	49.2%	49.2%	10.4%	9.9%	54,976,719	22,110,231	32,866,488	210,241	1,401,609	31,254,638	100.0%	12/1/2015
2	Keurig Green Mountain	2.22	2.05	64.4%	64.4%	9.7%	9.0%	10,112,224	2,559,069	7,553,155	70,140	491,503	6,991,512	100.0%	12/1/2015
3	Renaissance Phoenix Downtown	2.17	1.75	60.0%	49.0%	13.6%	11.0%	25,658,740	18,983,272	6,675,468	1,282,937	0	5,392,531	66.2%	9/30/2015	147	97
4	Robertson’s Creek Shopping Center	1.38	1.29	73.8%	67.7%	8.5%	8.0%	5,655,923	1,564,971	4,090,952	46,712	221,037	3,823,203	97.3%	9/1/2015
5	WPC Self Storage VIII	1.88	1.82	57.8%	57.8%	8.8%	8.5%	5,935,891	2,798,595	3,137,296	105,655	0	3,031,642	84.8%	Various
5.01	Extra Space Storage of Palm Bay							1,095,384	510,835	584,549	18,454	0	566,095	96.0%	8/31/2015
5.02	Extra Space Storage at Honore							768,505	301,544	466,961	8,445	0	458,516	94.7%	8/31/2015
5.03	Cubesmart Houston							898,777	391,289	507,489	15,088	0	492,400	98.2%	8/31/2015
5.04	Extra Space Storage at University							612,344	257,274	355,070	7,515	0	347,555	92.9%	8/31/2015
5.05	State Road							441,034	214,987	226,047	6,589	0	219,458	96.7%	7/31/2015
5.06	Extra Space Storage Leesburg							425,081	213,338	211,743	9,002	0	202,741	90.3%	8/31/2015
5.07	Atlantic Self Storage - Lake Mead Blvd							302,944	200,346	102,598	13,015	0	89,583	56.7%	7/31/2015
5.08	Extra Space Spencer							408,002	194,540	213,462	6,013	0	207,450	96.3%	8/31/2015
5.09	Secure Self Storage							631,492	289,848	341,645	9,174	0	332,470	76.3%	8/31/2015
5.10	Atlantic Self Storage - Las Vegas Blvd							352,328	224,595	127,733	12,360	0	115,373	59.7%	7/31/2015
6	CityPlace I	2.24	1.87	69.2%	69.2%	10.8%	9.0%	22,053,021	13,489,391	8,563,631	221,092	1,187,138	7,155,402	94.0%	8/1/2015
7	Mendham Shopping Center	1.33	1.29	73.7%	64.8%	8.3%	8.0%	2,963,499	753,797	2,209,702	15,189	52,640	2,141,874	97.6%	10/1/2015
8	One Park Square	1.77	1.60	75.0%	64.3%	10.9%	9.9%	5,079,671	2,264,982	2,814,689	49,711	224,395	2,540,583	92.7%	9/22/2015
9	Payless Self Storage	1.96	1.94	64.7%	64.7%	8.9%	8.8%	2,905,045	945,099	1,959,946	21,533	0	1,938,412	94.8%	9/10/2015
10	Somerset Park	1.47	1.28	75.1%	69.1%	9.3%	8.1%	3,028,883	1,129,035	1,899,847	41,366	206,829	1,651,653	90.5%	9/30/2015
11	Yosemite Resorts	2.23	2.07	69.1%	56.2%	13.7%	12.7%	20,838,801	9,222,712	11,616,089	833,552	0	10,782,537	62.8%	6/30/2015	157	99
11.01	Yosemite View Lodge							14,250,840	5,811,009	8,439,831	570,034	0	7,869,797	65.5%	6/30/2015	169	110
11.02	Yosemite Cedar Lodge							6,587,961	3,411,703	3,176,258	263,518	0	2,912,740	57.5%	6/30/2015	139	80
12	The Colonnade	1.58	1.42	72.7%	66.3%	9.4%	8.5%	2,286,245	530,447	1,755,798	45,583	129,862	1,580,352	99.2%	9/1/2015
13	1954 Halethorpe Farms Road	1.62	1.35	63.5%	57.5%	10.5%	8.8%	2,400,030	641,185	1,758,845	169,852	121,928	1,467,065	81.1%	10/15/2015
14	Bed Bath & Beyond Center	1.55	1.48	59.3%	48.2%	9.5%	9.1%	2,366,995	801,062	1,565,933	10,880	65,429	1,489,624	100.0%	6/4/2015
15	Towneplace Suites Anaheim	2.22	2.00	69.9%	56.8%	13.6%	12.3%	5,134,540	3,008,525	2,126,015	205,382	0	1,920,634	85.2%	7/31/2015	117	99
16	The Streets of Chester	1.88	1.78	71.3%	59.3%	12.6%	11.9%	3,039,030	1,279,453	1,759,576	15,702	78,512	1,665,363	93.2%	9/29/2015
17	Linda Vista Apartments	2.96	2.82	47.6%	43.4%	17.7%	16.9%	4,658,677	2,441,825	2,216,852	102,860	0	2,113,992	94.8%	6/25/2015
18	Oak Ridge Estates	3.05	2.99	51.0%	51.0%	12.9%	12.7%	2,725,114	1,126,654	1,598,460	31,100	0	1,567,360	91.6%	9/14/2015
19	Curtiss-Wright Building	1.53	1.39	60.5%	49.5%	9.6%	8.8%	1,445,013	339,133	1,105,879	7,926	88,065	1,009,888	100.0%	12/1/2015
20	Bedford Golden Triangle	1.48	1.45	43.8%	39.9%	8.8%	8.6%	1,137,790	214,764	923,027	3,016	15,079	904,932	100.0%	9/30/2015
21	Greenbelt Self Storage Plus	1.36	1.34	59.1%	47.2%	9.1%	9.0%	1,685,860	754,776	931,084	15,082	0	916,002	73.0%	8/31/2015
22	2024 West 6th Street	1.40	1.33	70.8%	64.8%	8.5%	8.1%	1,256,466	392,322	864,144	14,138	28,192	821,814	91.0%	8/7/2015
23	Little Village Plaza	1.59	1.42	70.7%	58.6%	10.5%	9.4%	1,946,078	884,098	1,061,980	23,550	88,314	950,116	100.0%	9/24/2015
24	Kabuki Theater	1.81	1.72	60.1%	54.8%	10.7%	10.2%	1,539,164	455,480	1,083,684	11,706	41,269	1,030,709	100.0%	10/5/2015
25	Dels Village	1.26	1.22	72.8%	63.8%	7.8%	7.5%	1,157,079	384,201	772,878	7,003	17,900	747,974	97.4%	10/5/2015
26	Park Abbey	1.74	1.53	75.0%	68.2%	11.0%	9.7%	1,690,201	654,303	1,035,898	22,245	101,412	912,241	87.7%	9/30/2015
27	Indiana Business Park	1.46	1.36	64.3%	62.3%	8.8%	8.3%	1,260,374	408,604	851,770	22,469	33,039	796,263	93.7%	9/15/2015
28	Springhill Suites-Sacramento Airport	2.46	2.22	56.5%	52.0%	15.6%	14.1%	3,529,162	2,049,208	1,479,954	141,166	0	1,338,787	83.2%	7/31/2015	120	100
29	Shilo Inn Bend	1.59	1.39	69.8%	54.2%	12.4%	10.8%	3,719,636	2,551,579	1,168,058	148,785	0	1,019,272	56.3%	6/30/2015	107	60
30	Henderson Galleria	2.64	2.38	55.9%	55.9%	11.7%	10.5%	1,416,569	484,270	932,299	18,372	73,487	840,440	100.0%	8/3/2015
31	Hampton Inn & Suites - Sun City	2.22	1.98	60.5%	49.2%	13.7%	12.2%	2,968,733	1,875,334	1,093,399	118,749	0	974,649	78.1%	7/31/2015	103	80
32	Holiday Inn Roanoke	2.40	2.12	63.1%	52.2%	15.5%	13.7%	3,511,237	2,278,439	1,232,798	140,449	0	1,092,349	57.7%	6/30/2015	82	48
33	Tribeca Retail Condo	1.81	1.81	52.3%	52.3%	8.7%	8.7%	595,192	73,738	521,454	517	0	520,938	100.0%	10/31/2015
34	Sports Authority and Dollar Tree	1.62	1.45	71.2%	59.2%	10.8%	9.7%	1,045,974	276,996	768,977	21,989	55,441	691,548	100.0%	7/30/2015
35	Farm Fresh at Princess Anne	1.76	1.68	65.7%	56.5%	11.0%	10.5%	904,765	121,530	783,235	8,627	28,755	745,853	100.0%	12/1/2015
36	Shilo Inn Klamath Falls	1.73	1.48	67.0%	52.1%	13.5%	11.5%	3,309,594	2,389,798	919,796	132,384	0	787,413	64.7%	6/30/2015	83	54
37	24 Hour Fitness Fort Worth	1.85	1.72	59.1%	56.2%	11.3%	10.5%	1,040,316	279,129	761,187	7,500	43,997	709,690	100.0%	12/1/2015
38	Hillcrest Shopping Center	1.65	1.44	69.2%	59.1%	10.0%	8.7%	869,226	238,921	630,305	23,283	58,208	548,815	81.6%	10/13/2015
39	2065 West 6th Street	1.47	1.38	69.2%	63.3%	8.9%	8.4%	880,099	321,593	558,506	12,064	20,319	526,123	98.6%	8/7/2015
40	Omega Self Storage - Lawrenceville	1.51	1.48	59.8%	48.4%	9.2%	9.0%	898,191	356,517	541,673	11,689	0	529,984	97.9%	8/14/2015
41	Comfort Suites Savannah	2.23	2.05	68.2%	56.1%	14.4%	13.2%	1,711,992	877,904	834,088	68,480	0	765,608	69.4%	7/31/2015	79	55
42	Shopko Rapid City	1.48	1.45	68.6%	56.9%	9.8%	9.6%	570,000	17,100	552,900	11,293	0	541,607	100.0%	12/1/2015
43	Walgreens - Pittsburgh	1.53	1.52	58.4%	47.0%	9.0%	9.0%	512,803	5,128	507,675	1,482	0	506,193	100.0%	12/1/2015
44	La Mariposa Apartments	1.71	1.68	65.9%	60.3%	10.4%	10.2%	1,047,418	464,821	582,597	10,218	0	572,379	98.7%	8/5/2015
45	Paseo del Prado	1.68	1.60	63.0%	54.3%	12.8%	12.2%	975,149	281,512	693,636	5,743	28,715	659,178	100.0%	10/29/2015
46	Laurel Bay	1.45	1.35	68.9%	56.2%	9.0%	8.4%	671,390	200,031	471,359	3,532	29,280	438,547	97.2%	9/16/2015
47	Quality Inn San Jose	2.49	2.26	64.2%	52.5%	15.7%	14.2%	1,618,609	914,934	703,675	64,744	0	638,931	76.8%	7/31/2015	120	92
48	Shilo Inn Coeur d’Alene	1.73	1.52	69.2%	53.8%	13.5%	11.8%	1,775,995	1,188,419	587,576	71,040	0	516,536	38.9%	6/30/2015	90	35
49	Comfort Inn - Plymouth	2.96	2.60	53.1%	38.9%	19.4%	17.1%	2,363,146	1,588,313	774,833	94,526	0	680,307	68.4%	6/30/2015	81	55
50	AICI – Eastpointe Business Center	2.40	2.11	57.7%	57.7%	11.1%	9.8%	590,109	172,620	417,488	24,023	26,349	367,117	100.0%	9/17/2015
51	Walgreens – Goose Creek	1.21	1.20	72.3%	66.6%	7.7%	7.7%	284,210	2,842	281,368	1,482	0	279,886	100.0%	12/1/2015
52	Walgreens - Mansfield, OH	1.10	1.10	55.2%	23.1%	10.2%	10.1%	368,604	3,686	364,918	1,418	0	363,500	100.0%	12/1/2015
53	Bethel Commons Shopping Center	1.95	1.81	66.6%	54.0%	11.9%	11.0%	534,037	165,915	368,123	4,175	22,405	341,543	100.0%	7/31/2015
54	Shilo Inn Elko	1.91	1.69	73.6%	57.2%	14.8%	13.2%	1,171,440	756,367	415,073	46,858	0	368,215	66.5%	6/30/2015	68	45
55	ToyBox Storage	1.58	1.52	55.2%	44.8%	9.7%	9.3%	474,290	220,628	253,662	9,417	0	244,245	85.8%	9/14/2015
56	Merrillville Office Center	1.68	1.41	69.2%	63.4%	10.2%	8.5%	633,168	368,808	264,360	11,146	31,658	221,556	84.3%	10/1/2015
57	TD Bank & Wells Fargo - SC	1.37	1.36	60.1%	55.3%	8.6%	8.6%	200,317	2,003	198,314	918	0	197,396	100.0%	12/1/2015
57.01	TD Bank - Greenville							101,850	1,018	100,831	500	0	100,331	100.0%	12/1/2015
57.02	Wells Fargo - Taylors							98,467	985	97,482	418	0	97,064	100.0%	12/1/2015
58	Rockhill Gallery Apartments	1.69	1.58	74.7%	62.3%	11.3%	10.6%	378,538	158,248	220,290	15,162	0	205,128	94.7%	6/30/2015
59	First Choice Emergency Room	1.56	1.55	55.0%	50.5%	9.7%	9.7%	169,750	1,697	168,052	600	0	167,452	100.0%	12/1/2015
60	Madison Heights Medical Office	1.58	1.35	71.4%	53.2%	10.9%	9.3%	349,029	170,368	178,661	3,422	23,240	151,999	80.9%	7/14/2015
61	Manana Building	1.83	1.72	73.2%	62.6%	11.2%	10.5%	245,470	73,096	172,375	3,980	6,647	161,747	86.9%	10/1/2015
62	Walgreens - Port Neches, TX	1.14	1.13	51.0%	0.2%	14.3%	14.2%	213,056	2,131	210,925	1,350	0	209,575	100.0%	12/1/2015

A-1-5

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number	Property Name	Most Recent Period	Most Recent Revenues ($)	Most Recent Expenses ($)	Most Recent NOI ($)	Most Recent Capital Expenditures	Most Recent NCF ($)	Most Recent Hotel ADR	Most Recent Hotel RevPAR	Second Most Recent Period	Second Most Recent Revenues ($)	Second Most Recent Expenses ($)	Second Most Recent NOI ($)	Second Most Recent Capital Expenditures	Second Most Recent NCF ($)	Second Most Recent Hotel ADR	Second Most Recent Hotel RevPAR
1	One Court Square	NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
2	Keurig Green Mountain	NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
3	Renaissance Phoenix Downtown	TTM 9/30/2015	25,658,740	19,319,225	6,339,515	1,282,937	5,056,578	147	98	Actual 2014	22,001,825	17,713,049	4,288,776	1,100,091	3,188,685	138	78
4	Robertson’s Creek Shopping Center	TTM 8/31/2015	5,416,322	1,333,074	4,083,248	0	4,083,248			Actual 2014	5,221,086	1,460,260	3,760,826	0	3,760,826
5	WPC Self Storage VIII	Various	5,955,959	2,573,857	3,382,102	0	3,382,102			Actual 2014	5,704,028	2,583,355	3,120,673	0	3,120,673
5.01	Extra Space Storage of Palm Bay	TTM 5/31/2015	1,095,384	472,991	622,393	0	622,393			Actual 2014	1,067,961	396,623	671,338	0	671,338
5.02	Extra Space Storage at Honore	Annualized 11 7/31/2015	768,505	290,395	478,110	0	478,110			Actual 2014	732,057	286,447	445,610	0	445,610
5.03	Cubesmart Houston	TTM 7/31/2015	898,777	285,219	613,559	0	613,559			Actual 2014	866,449	252,081	614,368	0	614,368
5.04	Extra Space Storage at University	Annualized 11 7/31/2015	612,344	286,218	326,126	0	326,126			Actual 2014	586,496	281,334	305,162	0	305,162
5.05	State Road	TTM 7/31/2015	441,033	179,328	261,705	0	261,705			Actual 2014	412,571	178,115	234,456	0	234,456
5.06	Extra Space Storage Leesburg	TTM 7/31/2015	436,536	184,923	251,613	0	251,613			Actual 2014	385,247	173,172	212,075	0	212,075
5.07	Atlantic Self Storage - Lake Mead Blvd	TTM 7/31/2015	302,944	189,447	113,497	0	113,497			Actual 2014	298,929	241,328	57,601	0	57,601
5.08	Extra Space Spencer	TTM 7/31/2015	416,616	202,409	214,207	0	214,207			Actual 2014	393,235	228,723	164,512	0	164,512
5.09	Secure Self Storage	TTM 7/31/2015	631,492	301,481	330,011	0	330,011			Actual 2014	605,508	308,022	297,486	0	297,486
5.10	Atlantic Self Storage - Las Vegas Blvd	TTM 7/31/2015	352,328	181,447	170,881	0	170,881			Actual 2014	355,576	237,510	118,066	0	118,066
6	CityPlace I	TTM 7/31/2015	21,936,948	13,415,233	8,521,715	0	8,521,715			Actual 2014	21,944,773	13,157,286	8,787,487	0	8,787,487
7	Mendham Shopping Center	TTM 5/31/2015	2,936,347	741,190	2,195,158	0	2,195,158			Actual 2014	2,901,210	719,707	2,181,503	0	2,181,503
8	One Park Square	TTM 7/31/2015	4,481,076	2,190,881	2,290,195	0	2,290,195			Actual 2014	4,441,886	2,137,470	2,304,416	0	2,304,416
9	Payless Self Storage	TTM 7/31/2015	2,905,045	940,348	1,964,697	0	1,964,697			Actual 2014	2,752,423	864,093	1,888,331	0	1,888,331
10	Somerset Park	Actual 2014	2,273,234	1,088,621	1,184,613	0	1,184,613			Actual 2013	2,405,230	934,597	1,470,634	0	1,470,634
11	Yosemite Resorts	TTM 6/30/2015	20,838,801	9,222,712	11,616,089	0	11,616,089	157	99	Actual 2014	19,661,390	8,759,006	10,902,384	0	10,902,384	160	94
11.01	Yosemite View Lodge	TTM 6/30/2015	14,250,840	5,811,009	8,439,831	0	8,439,831	169	110	Actual 2014	13,288,934	5,380,734	7,908,200	0	7,908,200	170	104
11.02	Yosemite Cedar Lodge	TTM 6/30/2015	6,587,961	3,411,703	3,176,258	0	3,176,258	139	80	Actual 2014	6,372,456	3,378,272	2,994,184	0	2,994,184	145	78
12	The Colonnade	TTM 7/31/2015	2,324,166	492,840	1,831,326	0	1,831,326			Actual 2014	2,261,513	509,876	1,751,637	0	1,751,637
13	1954 Halethorpe Farms Road	TTM 5/31/2015	2,452,061	604,354	1,847,707	0	1,847,707			Actual 2014	2,569,194	677,052	1,892,142	0	1,892,142
14	Bed Bath & Beyond Center	TTM 10/31/2015	2,450,757	642,036	1,808,721	0	1,808,721			Actual 2014	2,480,182	642,116	1,838,066	0	1,838,066
15	Towneplace Suites Anaheim	TTM 7/31/2015	5,134,539	3,063,347	2,071,192	0	2,071,192	117	99	Actual 2014	4,445,289	2,670,224	1,775,065	0	1,775,065	106	86
16	The Streets of Chester	TTM 6/30/2015	3,076,584	1,355,130	1,721,453	0	1,721,453			Actual 2014	3,115,878	1,301,621	1,814,257	0	1,814,257
17	Linda Vista Apartments	TTM 9/30/2015	4,288,585	2,335,712	1,952,873	0	1,952,873			Actual 2014	3,073,146	1,980,669	1,092,477	0	1,092,477
18	Oak Ridge Estates	TTM 8/31/2015	2,687,286	1,181,172	1,506,115	0	1,506,115			Actual 2014	2,660,248	1,126,788	1,533,460	0	1,533,460
19	Curtiss-Wright Building	NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
20	Bedford Golden Triangle	TTM 8/31/2015	1,147,175	169,162	978,013	0	978,013			Actual 2014	1,087,472	177,454	910,018	0	910,018
21	Greenbelt Self Storage Plus	TTM 8/31/2015	1,704,991	737,622	967,369	0	967,369			Actual 2014	1,702,240	730,540	971,700	0	971,700
22	2024 West 6th Street	TTM 5/31/2015	1,241,253	392,583	848,670	0	848,670			Actual 2014	1,241,868	380,598	861,270	0	861,270
23	Little Village Plaza	Actual 2014	1,820,143	772,194	1,047,949	0	1,047,949			Actual 2013	1,625,732	808,864	816,868	0	816,868
24	Kabuki Theater	TTM 6/30/2015	1,604,513	478,862	1,125,651	0	1,125,651			Actual 2014	1,521,880	447,159	1,074,721	0	1,074,721
25	Dels Village	TTM 5/31/2015	1,195,659	349,150	846,509	0	846,509			Actual 2014	1,194,896	338,401	856,494	0	856,494
26	Park Abbey	TTM 7/31/2015	1,286,935	612,036	674,899	0	674,899			Actual 2014	1,119,797	587,268	532,529	0	532,529
27	Indiana Business Park	TTM 8/31/2015	1,221,644	368,711	852,933	0	852,933			Actual 2014	1,154,072	344,745	809,327	0	809,327
28	Springhill Suites-Sacramento Airport	TTM 7/31/2015	3,529,162	1,975,898	1,553,264	0	1,553,264	120	100	Actual 2014	3,248,354	1,855,794	1,392,560	0	1,392,560	116	92
29	Shilo Inn Bend	TTM 6/30/2015	3,695,165	2,642,733	1,052,432	0	1,052,432	107	60	Actual 2014	3,416,120	2,424,734	991,386	0	991,386	105	56
30	Henderson Galleria	TTM 5/31/2015	1,460,860	497,903	962,957	0	962,957			Actual 2014	1,315,933	457,195	858,738	0	858,738
31	Hampton Inn & Suites - Sun City	TTM 7/31/2015	2,968,733	1,857,151	1,111,582	118,749	992,833	103	80	Actual 2014	2,604,295	1,675,563	928,732	104,172	824,560	97	70
32	Holiday Inn Roanoke	TTM 6/30/2015	3,492,432	2,303,546	1,188,885	139,697	1,049,188	82	48	Actual 2014	3,552,060	2,373,303	1,178,757	142,082	1,036,675	76	48
33	Tribeca Retail Condo	NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
34	Sports Authority and Dollar Tree	TTM 7/31/2015	1,081,837	253,945	827,892	0	827,892			Actual 2014	1,065,931	268,992	796,939	0	796,939
35	Farm Fresh at Princess Anne	TTM 5/31/2015	939,120	120,267	818,853	0	818,853			Actual 2014	935,981	117,777	818,204	0	818,204
36	Shilo Inn Klamath Falls	TTM 6/30/2015	3,309,594	2,411,036	898,558	0	898,558	83	54	Actual 2014	2,971,833	2,209,380	762,453	0	762,453	82	48
37	24 Hour Fitness Fort Worth	TTM 6/30/2015	1,067,092	231,400	835,692	0	835,692			Actual 2014	1,051,068	232,905	818,163	0	818,163
38	Hillcrest Shopping Center	TTM 8/31/2015	860,830	248,381	612,449	0	612,449			Actual 2014	838,620	248,428	590,192	0	590,192
39	2065 West 6th Street	TTM 5/31/2015	830,531	317,107	513,424	0	513,424			Actual 2014	817,819	341,240	476,579	0	476,579
40	Omega Self Storage - Lawrenceville	TTM 7/31/2015	802,813	244,751	558,062	0	558,062			Actual 2014	599,140	264,749	334,391	0	334,391
41	Comfort Suites Savannah	TTM 7/31/2015	1,711,992	736,849	975,143	0	975,143	79	55	Actual 2014	1,510,168	715,748	794,420	0	794,420	73	49
42	Shopko Rapid City	NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
43	Walgreens - Pittsburgh	Annualized 3 3/31/2015	528,663	0	528,663	0	528,663			Actual 2014	528,663	0	528,663	0	528,663
44	La Mariposa Apartments	NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
45	Paseo del Prado	TTM 6/30/2015	914,536	278,551	635,985	0	635,985			Actual 2014	918,283	272,148	646,135	0	646,135
46	Laurel Bay	TTM 7/31/2015	737,392	203,160	534,232	0	534,232			Actual 2014	802,298	218,116	584,181	0	584,181
47	Quality Inn San Jose	TTM 7/31/2015	1,618,609	877,513	741,096	0	741,096	120	92	Actual 2014	1,424,002	876,532	547,469	0	547,469	103	81
48	Shilo Inn Coeur d’Alene	TTM 6/30/2015	1,775,995	1,194,939	581,056	0	581,056	90	35	Actual 2014	1,736,235	1,171,304	564,931	0	564,931	89	34
49	Comfort Inn - Plymouth	TTM 6/30/2015	2,363,146	1,552,512	810,634	0	810,634	81	55	Actual 2014	2,067,567	1,456,301	611,267	0	611,267	79	48
50	AICI – Eastpointe Business Center	TTM 9/30/2015	659,534	188,317	471,217	0	471,217			Actual 2013	373,312	161,854	211,458	0	211,458
51	Walgreens – Goose Creek	TTM 6/30/2015	293,000	737	292,263	0	292,263			Actual 2014	293,000	737	292,263	0	292,263
52	Walgreens - Mansfield, OH	Annualized 6 6/30/2015	380,004	0	380,004	0	380,004			Actual 2014	380,004	7,000	373,004	0	373,004
53	Bethel Commons Shopping Center	TTM 8/31/2015	554,896	154,531	400,365	0	400,365			Actual 2014	534,098	161,424	372,674	0	372,674
54	Shilo Inn Elko	TTM 6/30/2015	1,171,440	769,052	402,388	0	402,388	68	45	Actual 2014	1,168,815	761,536	407,279	0	407,279	70	45
55	ToyBox Storage	TTM 8/31/2015	427,711	237,034	190,676	0	190,676			Actual 2014	369,957	222,855	147,103	0	147,103
56	Merrillville Office Center	TTM 8/31/2015	745,068	359,879	385,189	0	385,189			Actual 2014	706,544	410,037	296,507	0	296,507
57	TD Bank & Wells Fargo - SC	Actual 2014	201,918	0	201,918	0	201,918			Actual 2013	195,486	0	195,486	0	195,486
57.01	TD Bank - Greenville	Actual 2014	105,000	0	105,000	0	105,000			Actual 2013	105,000	0	105,000	0	105,000
57.02	Wells Fargo - Taylors	Actual 2014	96,918	0	96,918	0	96,918			Actual 2013	90,486	0	90,486	0	90,486
58	Rockhill Gallery Apartments	TTM 6/30/2015	353,493	117,778	235,716	0	235,716			Actual 2014	357,452	135,679	221,773	0	221,773
59	First Choice Emergency Room	NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
60	Madison Heights Medical Office	TTM 7/31/2015	428,460	175,078	253,382	0	253,382			Actual 2014	474,759	169,976	304,783	0	304,783
61	Manana Building	TTM 6/30/2015	239,491	32,051	207,440	0	207,440			Actual 2014	258,202	56,454	201,749	0	201,749
62	Walgreens - Port Neches, TX	Actual 2014	232,625	29,555	203,070	0	203,070			Actual 2013	232,625	29,548	203,077	0	203,077

A-1-6

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)	Largest Tenant Name(5)(8)(9)(10)	Largest Tenant Sq. Ft.	Largest Tenant % of NRA	Largest Tenant Exp. Date
1	One Court Square	NAV	NAV	NAV	NAV	NAV	NAV			N	Citibank, N.A.	1,401,609	100.0%	5/11/2020
2	Keurig Green Mountain	NAV	NAV	NAV	NAV	NAV	NAV			N	Keurig Green Mountain, Inc.	280,560	100.0%	11/14/2029
3	Renaissance Phoenix Downtown	Actual 2013	18,691,620	15,783,192	2,908,428	934,581	1,973,847	131	68	N
4	Robertson’s Creek Shopping Center	NAV	NAV	NAV	NAV	NAV	NAV			N	Belk -- Ground Lease	96,240	29.2%	3/8/2027
5	WPC Self Storage VIII	Actual 2013	5,354,596	2,349,994	3,004,602	0	3,004,602			N
5.01	Extra Space Storage of Palm Bay	Actual 2013	1,010,754	398,679	612,075	0	612,075			N
5.02	Extra Space Storage at Honore	Actual 2013	705,257	275,528	429,728	0	429,728			N
5.03	Cubesmart Houston	Actual 2013	787,244	245,810	541,434	0	541,434			N
5.04	Extra Space Storage at University	Actual 2013	497,789	258,306	239,483	0	239,483			N
5.05	State Road	Actual 2013	381,536	192,671	188,866	0	188,866			N
5.06	Extra Space Storage Leesburg	Actual 2013	319,444	157,273	162,171	0	162,171			N
5.07	Atlantic Self Storage - Lake Mead Blvd	Actual 2013	313,739	149,959	163,780	0	163,780			N
5.08	Extra Space Spencer	Actual 2013	371,756	205,262	166,494	0	166,494			N
5.09	Secure Self Storage	Actual 2013	611,661	302,354	309,307	0	309,307			N
5.10	Atlantic Self Storage - Las Vegas Blvd	Actual 2013	355,414	164,151	191,263	0	191,263			N
6	CityPlace I	Actual 2013	21,778,620	12,717,548	9,061,072	0	9,061,072			N	United Healthcare Services, Inc	444,735	50.3%	4/30/2023
7	Mendham Shopping Center	Actual 2013	2,846,982	633,616	2,213,366	0	2,213,366			N	Kings Super Markets, Inc.	27,300	34.2%	7/31/2026
8	One Park Square	Actual 2013	4,011,280	2,089,592	1,921,689	0	1,921,689			N	WHPacific, Inc	29,466	11.9%	12/31/2017
9	Payless Self Storage	Actual 2013	2,572,375	872,112	1,700,264	0	1,700,264			N
10	Somerset Park	Actual 2012	2,553,818	1,214,359	1,339,459	0	1,339,459			N	Itron Inc.	78,810	38.1%	3/31/2019
11	Yosemite Resorts	Actual 2013	18,074,638	8,162,266	9,912,372	0	9,912,372	152	86	N
11.01	Yosemite View Lodge	Actual 2013	12,020,209	4,944,716	7,075,493	0	7,075,493	162	94	N
11.02	Yosemite Cedar Lodge	Actual 2013	6,054,429	3,217,550	2,836,879	0	2,836,879	138	74	N
12	The Colonnade	Actual 2013	2,201,663	484,772	1,716,890	0	1,716,890			N	Best Buy	33,308	20.0%	5/31/2019
13	1954 Halethorpe Farms Road	Actual 2013	2,527,032	632,635	1,894,396	0	1,894,396			N	Halethorpe Extrusion, Inc (subsidiary of Alcoa, Inc.)	378,928	55.9%	6/30/2020
14	Bed Bath & Beyond Center	Actual 2013	2,292,805	711,092	1,581,713	0	1,581,713			N	Bed Bath & Beyond	40,000	73.5%	10/31/2018
15	Towneplace Suites Anaheim	Actual 2013	4,021,154	2,484,888	1,536,266	0	1,536,266	103	78	N
16	The Streets of Chester	Actual 2013	3,316,068	1,141,783	2,174,284	0	2,174,284			N	The Gap, Inc	10,259	9.8%	9/30/2018
17	Linda Vista Apartments	Actual 2013	1,931,423	1,586,866	344,556	0	344,556			N
18	Oak Ridge Estates	Actual 2013	2,693,949	1,097,364	1,596,585	0	1,596,585			N
19	Curtiss-Wright Building	NAV	NAV	NAV	NAV	NAV	NAV			N	Curtiss-Wright Controls Integrated Sensing, Inc.	88,065	100.0%	8/31/2024
20	Bedford Golden Triangle	Actual 2013	855,869	184,427	671,442	0	671,442			N	Crustacean	9,407	62.4%	7/31/2026
21	Greenbelt Self Storage Plus	Actual 2013	1,684,484	691,639	992,845	0	992,845			N
22	2024 West 6th Street	Actual 2013	1,206,180	364,727	841,453	0	841,453			N	Bayramyan Pediatric Dental Group	2,761	6.8%	11/30/2017
23	Little Village Plaza	Actual 2012	1,798,797	748,860	1,049,937	0	1,049,937			N	PK Mall	68,682	58.3%	8/31/2022
24	Kabuki Theater	Actual 2013	1,555,704	501,589	1,054,115	0	1,054,115			N	Sundance Cinemas, LLC	45,000	75.7%	12/31/2021
25	Dels Village	Actual 2013	1,099,347	304,679	794,668	0	794,668			N	Kings Supermarket, Inc.	28,894	61.7%	8/31/2029
26	Park Abbey	Actual 2013	1,124,844	563,839	561,005	0	561,005			N	National Diagnostics	22,712	20.4%	10/31/2021
27	Indiana Business Park	Actual 2013	968,357	340,977	627,380	0	627,380			N	One Stop Undercar Riverside	10,909	7.3%	8/31/2018
28	Springhill Suites-Sacramento Airport	Actual 2013	2,864,024	1,715,889	1,148,135	0	1,148,135	111	81	N
29	Shilo Inn Bend	Actual 2013	3,044,125	2,112,414	931,711	0	931,711	99	51	N
30	Henderson Galleria	NAV	NAV	NAV	NAV	NAV	NAV			N	Floor and Décor Outlets of America Inc	68,404	55.8%	8/31/2023
31	Hampton Inn & Suites - Sun City	Actual 2013	2,184,243	1,525,103	659,140	87,370	571,770	97	58	N
32	Holiday Inn Roanoke	Actual 2013	3,268,309	2,303,894	964,415	130,732	833,683	69	44	N
33	Tribeca Retail Condo	NAV	NAV	NAV	NAV	NAV	NAV			N	CityMD Urgent Care	4,381	84.8%	8/31/2030
34	Sports Authority and Dollar Tree	Actual 2013	1,068,649	262,379	806,270	0	806,270			N	Sports Authority, Inc.	42,972	78.2%	12/31/2019
35	Farm Fresh at Princess Anne	Actual 2013	910,852	105,336	805,516	0	805,516			N	Farm Fresh	57,510	100.0%	1/31/2019
36	Shilo Inn Klamath Falls	Actual 2013	2,636,423	2,056,266	580,157	0	580,157	84	43	N
37	24 Hour Fitness Fort Worth	Actual 2013	981,609	241,779	739,830	0	739,830			N	24 Hour Fitness	37,500	100.0%	4/30/2024
38	Hillcrest Shopping Center	Actual 2013	816,757	228,071	588,686	0	588,686			N	Big Lots	25,000	21.5%	1/31/2020
39	2065 West 6th Street	Actual 2013	887,571	303,992	583,579	0	583,579			N	Antonio Gonzales	6,953	19.2%	12/31/2018
40	Omega Self Storage - Lawrenceville	Actual 2013	511,019	256,760	254,259	0	254,259			N
41	Comfort Suites Savannah	Actual 2013	1,385,501	779,012	606,488	0	606,488	71	44	N
42	Shopko Rapid City	NAV	NAV	NAV	NAV	NAV	NAV			N	Shopko Stores Operating Co.	94,106	100.0%	11/30/2029
43	Walgreens - Pittsburgh	Actual 2013	528,663	0	528,663	0	528,663			N	Walgreens	14,820	100.0%	10/31/2080
44	La Mariposa Apartments	NAV	NAV	NAV	NAV	NAV	NAV			N
45	Paseo del Prado	Actual 2013	858,606	250,259	608,347	0	608,347			N	Atlantis Healthcare Group PR Inc.	9,600	33.4%	6/30/2017
46	Laurel Bay	Actual 2013	780,437	202,277	578,160	0	578,160			N	Ascent Real Estate Inc	7,422	42.0%	6/30/2021
47	Quality Inn San Jose	Actual 2013	1,239,815	778,878	460,937	0	460,937	91	71	N
48	Shilo Inn Coeur d’Alene	Actual 2013	1,564,381	1,114,884	449,497	0	449,497	84	31	N
49	Comfort Inn - Plymouth	Actual 2013	1,386,738	1,086,260	300,478	0	300,478	72	33	N
50	AICI – Eastpointe Business Center	NAV	NAV	NAV	NAV	NAV	NAV			N	Prest-O-Fit Manufacturing, Inc.	44,643	57.6%	7/31/2018
51	Walgreens – Goose Creek	Actual 2013	293,000	0	293,000	0	293,000			N	Walgreens	14,820	100.0%	10/31/2080
52	Walgreens - Mansfield, OH	Actual 2013	380,004	8,600	371,404	0	371,404			N	Walgreens	14,560	100.0%	12/31/2079
53	Bethel Commons Shopping Center	Actual 2013	548,465	154,021	394,443	0	394,443			N	Food Lion	33,000	79.0%	12/31/2024
54	Shilo Inn Elko	Actual 2013	1,268,991	756,948	512,043	0	512,043	69	49	N
55	ToyBox Storage	NAV	NAV	NAV	NAV	NAV	NAV			N
56	Merrillville Office Center	Actual 2013	688,752	382,732	306,020	0	306,020			N	MRNO, Inc-Daycare	13,092	23.5%	3/31/2021
57	TD Bank & Wells Fargo - SC	Actual 2012	204,236	0	204,236	0	204,236			N	Various	Various	Various	Various
57.01	TD Bank - Greenville	Actual 2012	113,750	0	113,750	0	113,750			N	TD Bank	44,736	100.0%	11/30/2025
57.02	Wells Fargo - Taylors	Actual 2012	90,486	0	90,486	0	90,486			N	Wells Fargo	57,804	100.0%	6/30/2019
58	Rockhill Gallery Apartments	Actual 2013	342,030	123,907	218,123	0	218,123			N
59	First Choice Emergency Room	NAV	NAV	NAV	NAV	NAV	NAV			N	First Choice ER, LLC	6,000	100.0%	3/1/2030
60	Madison Heights Medical Office	Actual 2013	489,835	196,465	293,370	0	293,370			N	Oakland Family Practice	7,350	43.0%	9/30/2020
61	Manana Building	Actual 2013	256,385	51,331	205,054	0	205,054			N	Johnny Mañana’s	2,250	21.1%	8/31/2018
62	Walgreens - Port Neches, TX	Actual 2012	231,740	38,000	193,740	0	193,740			N	Walgreens	13,500	100.0%	4/30/2055

A-1-7

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number	Property Name	2nd Largest Tenant Name(5)(8)(9)	2nd Largest Tenant Sq. Ft.	2nd Largest Tenant % of NRA	2nd Largest Tenant Exp. Date	3rd Largest Tenant Name(5)(8)(9)	3rd Largest Tenant Sq. Ft.	3rd Largest Tenant % of NRA	3rd Largest Tenant Exp. Date	4th Largest Tenant Name(5)(8)(9)	4th Largest Tenant Sq. Ft.	4th Largest Tenant % of NRA
1	One Court Square
2	Keurig Green Mountain
3	Renaissance Phoenix Downtown
4	Robertson’s Creek Shopping Center	Hobby Lobby	55,207	16.7%	10/31/2022	Dick’s Sporting Goods	45,000	13.6%	1/31/2018	Old Navy	15,000	4.5%
5	WPC Self Storage VIII
5.01	Extra Space Storage of Palm Bay
5.02	Extra Space Storage at Honore
5.03	Cubesmart Houston
5.04	Extra Space Storage at University
5.05	State Road
5.06	Extra Space Storage Leesburg
5.07	Atlantic Self Storage - Lake Mead Blvd
5.08	Extra Space Spencer
5.09	Secure Self Storage
5.10	Atlantic Self Storage - Las Vegas Blvd
6	CityPlace I	Bank of America	68,931	7.8%	3/31/2018	McCarter & English LLP	46,443	5.3%	10/31/2018	PricewaterhouseCoopers LLP	46,374	5.2%
7	Mendham Shopping Center	Mendham Apothecary, Inc.	11,680	14.6%	4/30/2021	Wells Fargo, National Association	3,840	4.8%	10/31/2019	Pet Valu, Inc.	3,560	4.5%
8	One Park Square	Atkinson & Co, Ltd.	19,660	7.9%	6/30/2019	URS Corporation	19,404	7.8%	10/31/2016	Merrill Lynch, Pierce, Fenner & Smith Incorporated	18,486	7.4%
9	Payless Self Storage
10	Somerset Park	GSA - USDA	64,238	31.1%	8/31/2019	State of North Carolina	22,714	11.0%	10/31/2019	GSA - Internal Revenue Service	14,240	6.9%
11	Yosemite Resorts
11.01	Yosemite View Lodge
11.02	Yosemite Cedar Lodge
12	The Colonnade	Ross Dress for Less	30,010	18.0%	1/31/2019	PetSmart	26,103	15.7%	1/31/2017	Office Depot	20,922	12.6%
13	1954 Halethorpe Farms Road	Fence & Deck Direct, Inc (Warehouse Space Expansions)	52,000	7.7%	3/31/2019	The Poole and Kent Corporation	48,000	7.1%	1/20/2018	Venezia Stone, Inc.	44,400	6.6%
14	Bed Bath & Beyond Center	Harmon’s	6,500	11.9%	10/31/2018	Webster Bank	4,079	7.5%	7/31/2019	H & R Block	1,370	2.5%
15	Towneplace Suites Anaheim
16	The Streets of Chester	Banana Republic, LLC	8,800	8.4%	9/30/2016	The Talbots, Inc	8,700	8.3%	1/31/2017	Olympia Sports	6,066	5.8%
17	Linda Vista Apartments
18	Oak Ridge Estates
19	Curtiss-Wright Building
20	Bedford Golden Triangle	The Collateral Lender, Inc.	5,672	37.6%	12/16/2021
21	Greenbelt Self Storage Plus
22	2024 West 6th Street	Tomas Herrera (Alvarado Electronics)	1,547	3.8%	12/31/2015	Sung Won Yoon	1,430	3.5%	4/30/2019	Martha Vasquez	1,326	3.2%
23	Little Village Plaza	St. Anthony Clinic	18,000	15.3%	5/31/2027	Walgreens Store 215	12,000	10.2%	11/30/2017	La Baguette Bakery	5,070	4.3%
24	Kabuki Theater	Kabuki Springs & Spa	13,528	22.8%	12/31/2018	Cingular Wireless-AT&T	310	0.5%	6/30/2016	Verizon Wireless	240	0.4%
25	Dels Village	Del’s Dry Cleaner’s, Inc. (Village Cleaners)	1,700	3.6%	1/31/2018	Gui Cheng Ma and Feng Lin (Golden Garden)	1,700	3.6%	10/31/2016	Jennifer Curtis (Bar Method)	1,700	3.6%
26	Park Abbey	Child Care Resources	17,126	15.4%	6/30/2020	Four S Charlotte	6,273	5.6%	3/31/2026	Gallagher Benefit	6,107	5.5%
27	Indiana Business Park	Gerardo Bransford	5,428	3.6%	3/31/2016	Falcon Repair Services, Inc.	5,108	3.4%	12/31/2015	Mark D. & Janet A. Manasco	3,474	2.3%
28	Springhill Suites-Sacramento Airport
29	Shilo Inn Bend
30	Henderson Galleria	Today’s Furniture LLC dba Big’s Furniture	54,075	44.2%	11/30/2018
31	Hampton Inn & Suites - Sun City
32	Holiday Inn Roanoke
33	Tribeca Retail Condo	VIP Nails LLC	784	15.2%	10/31/2030
34	Sports Authority and Dollar Tree	Dollar Express	12,000	21.8%	1/31/2017
35	Farm Fresh at Princess Anne
36	Shilo Inn Klamath Falls
37	24 Hour Fitness Fort Worth
38	Hillcrest Shopping Center	Office Depot	18,565	15.9%	10/31/2020	Tuesday Morning	12,842	11.0%	1/15/2019	Harbor Freight	11,486	9.9%
39	2065 West 6th Street	Payless Shoesource	3,628	10.0%	6/30/2016	Carmen Bonilla	1,430	4.0%	6/30/2018	Chung Heo	1,268	3.5%
40	Omega Self Storage - Lawrenceville
41	Comfort Suites Savannah
42	Shopko Rapid City
43	Walgreens - Pittsburgh
44	La Mariposa Apartments
45	Paseo del Prado	MMM Hildings Inc.	4,280	14.9%	10/1/2019	Puerto Rico Renal Research	3,810	13.3%	6/30/2020	Atlantis Holdings Inc.	2,817	9.8%
46	Laurel Bay	French Market Grill	2,561	14.5%	10/31/2018	Pizzacato	1,700	9.6%	10/31/2018	Karticay	1,231	7.0%
47	Quality Inn San Jose
48	Shilo Inn Coeur d’Alene
49	Comfort Inn - Plymouth
50	AICI – Eastpointe Business Center	Motorsport Aftermarket Group, Inc.	15,438	19.9%	1/31/2019	Port Plastics, Inc.	11,900	15.4%	2/29/2016	FlashCo Manufacturing, Inc.	5,512	7.1%
51	Walgreens – Goose Creek
52	Walgreens - Mansfield, OH
53	Bethel Commons Shopping Center	Best China	1,610	3.9%	6/30/2017	Subway	1,540	3.7%	10/31/2016	Sopanha Pres	1,400	3.4%
54	Shilo Inn Elko
55	ToyBox Storage
56	Merrillville Office Center	The Caring Comer-Social Services	2,952	5.3%	7/31/2018	HDI Family Counseling	2,711	4.9%	12/31/2018	AARP-Senior Workforce	2,642	4.7%
57	TD Bank & Wells Fargo - SC
57.01	TD Bank - Greenville
57.02	Wells Fargo - Taylors
58	Rockhill Gallery Apartments
59	First Choice Emergency Room
60	Madison Heights Medical Office	Detroit Medical Center	6,000	35.1%	12/31/2019	Madison Pharmacy	500	2.9%	1/1/2018
61	Manana Building	Golden Crust	1,400	13.1%	10/31/2020
62	Walgreens - Port Neches, TX

A-1-8

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(8)(9)

5th Largest Tenant Sq. Ft.

5th Largest Tenant % of NRA

5th Largest Tenant Exp. Date

Engineering Report Date

Environmental Report Date (Phase I)

Environmental Report Date (Phase II)

Seismic Report Date

Seismic PML %

Seismic Insurance Required  (Y/N)

Terrorism Insurance (Y/N)

Loan Purpose

1

One Court Square

8/12/2015

8/12/2015

N

Y

Refinance

2

Keurig Green Mountain

6/19/2015

6/19/2015

N

Y

Acquisition

3

Renaissance Phoenix Downtown

9/9/2015

9/8/2015

N

Y

Refinance

4

Robertson’s Creek Shopping Center

10/31/2018

Ulta

10,219

3.1%

7/31/2017

8/31/2015

9/1/2015

N

Y

Acquisition

5

WPC Self Storage VIII

Various

Various

N

Y

Acquisition

5.01

Extra Space Storage of Palm Bay

9/23/2015

6/10/2015

N

Y

5.02

Extra Space Storage at Honore

9/29/2015

5/12/2015

N

Y

5.03

Cubesmart Houston

5/26/2015

5/26/2015

N

Y

5.04

Extra Space Storage at University

9/29/2015

5/12/2015

N

Y

5.05

State Road

9/30/2015

9/4/2015

N

Y

5.06

Extra Space Storage Leesburg

6/2/2015

9/23/2015

N

Y

5.07

Atlantic Self Storage - Lake Mead Blvd

9/1/2015

9/1/2015

N

Y

5.08

Extra Space Spencer

5/22/2015

5/22/2015

N

Y

5.09

Secure Self Storage

7/22/2015

7/17/2015

N

Y

5.10

Atlantic Self Storage - Las Vegas Blvd

9/1/2015

9/1/2015

N

Y

6

CityPlace I

6/30/2018

Murtha Cullina LLP

46,366

5.2%

4/30/2020

7/22/2015

8/7/2015

N

Y

Acquisition

7

Mendham Shopping Center

7/31/2024

Cerulean Enterprise LLC (Aoyama Restaurant)

2,560

3.2%

1/31/2020

6/30/2015

6/30/2015

N

Y

Refinance

8

One Park Square

7/31/2024

Los Alamos Technical Associates, Inc.

16,788

6.8%

3/31/2020

9/8/2015

9/18/2015

N

Y

Acquisition

9

Payless Self Storage

8/20/2015

8/20/2015

8/18/2015

12.0%

N

Y

Refinance

10

Somerset Park

9/30/2017

GSA - Department of Labor

7,144

3.5%

7/31/2024

6/5/2015

6/3/2015

N

Y

Acquisition

11

Yosemite Resorts

Various

8/7/2015

8/7/2015

Various

N

Y

Refinance

11.01

Yosemite View Lodge

8/17/2015

8/7/2015

8/7/2015

8.0%

N

Y

11.02

Yosemite Cedar Lodge

8/19/2015

8/7/2015

8/7/2015

7.0%

N

Y

12

The Colonnade

4/30/2021

Michaels Stores

17,500

10.5%

2/28/2021

9/4/2015

7/30/2015

N

Y

Acquisition

13

1954 Halethorpe Farms Road

5/31/2022

Redirect Recycling, LLC

18,000

2.7%

12/31/2018

10/19/2015

10/9/2015

N

Y

Refinance

14

Bed Bath & Beyond Center

4/30/2017

Marcellos Deli

1,252

2.3%

12/31/2022

6/12/2015

6/12/2015

N

Y

Refinance

15

Towneplace Suites Anaheim

8/28/2015

8/28/2015

8/28/2015

8.0%

N

Y

Refinance

16

The Streets of Chester

1/31/2026

Plow & Hearth, LLC

5,767

5.5%

1/31/2023

3/19/2015

3/19/2015

N

Y

Refinance

17

Linda Vista Apartments

7/13/2015

7/13/2015

N

Y

Refinance

18

Oak Ridge Estates

7/10/2015

7/10/2015

N

Y

Refinance

19

Curtiss-Wright Building

8/12/2015

8/14/2015

N

Y

Acquisition

20

Bedford Golden Triangle

9/10/2015

9/10/2015

9/14/2015

18.0%

N

Y

Refinance

21

Greenbelt Self Storage Plus

7/27/2015

7/27/2015

N

Y

Refinance

22

2024 West 6th Street

2/29/2020

Mi Jung Son

1,218

3.0%

12/31/2016

7/8/2015

7/9/2015

7/8/2015

13.0%

N

Y

Refinance

23

Little Village Plaza

8/31/2021

Sudz Laundromat

4,802

4.1%

MTM

7/17/2015

8/4/2015

N

Y

Refinance

24

Kabuki Theater

1/14/2020

Clear Wireless LLC

200

0.3%

8/2/2020

8/18/2015

8/18/2015

8/17/2015

18.0%

N

Y

Refinance

25

Dels Village

2/28/2021

Kessler Institute for Rehabilitation, Inc.

1,600

3.4%

7/31/2020

7/1/2015

7/7/2015

N

Y

Refinance

26

Park Abbey

4/30/2022

Robin Dale Fussell

4,995

4.5%

2/29/2016

9/9/2015

9/9/2015

N

Y

Refinance

27

Indiana Business Park

5/31/2016

Eric Ballard

3,363

2.2%

12/31/2015

7/22/2015

6/22/2015

6/19/2015

12.0%

N

Y

Acquisition

28

Springhill Suites-Sacramento Airport

8/31/2015

8/26/2015

8/26/2015

9.0%

N

Y

Refinance

29

Shilo Inn Bend

8/21/2015

8/21/2015

N

Y

Refinance

30

Henderson Galleria

7/27/2015

7/27/2015

N

Y

Acquisition

31

Hampton Inn & Suites - Sun City

7/16/2015

7/16/2015

N

Y

Acquisition

32

Holiday Inn Roanoke

5/19/2015

5/26/2015

N

Y

Refinance

33

Tribeca Retail Condo

9/16/2015

8/28/2015

N

Y

Refinance

34

Sports Authority and Dollar Tree

8/25/2015

8/11/2015

N

Y

Acquisition

35

Farm Fresh at Princess Anne

7/10/2015

7/10/2015

N

Y

Refinance

36

Shilo Inn Klamath Falls

8/24/2015

8/21/2015

8/24/2015

5.0%

N

Y

Refinance

37

24 Hour Fitness Fort Worth

8/31/2015

8/31/2015

N

Y

Acquisition

38

Hillcrest Shopping Center

2/29/2020

Brito’s Supermarket

8,500

7.3%

7/31/2017

9/25/2015

9/29/2015

N

Y

Refinance

39

2065 West 6th Street

2/28/2017

Robert & Susan Hazany

1,131

3.1%

6/30/2019

7/8/2015

7/9/2015

7/8/2015

13.0%

N

Y

Refinance

40

Omega Self Storage - Lawrenceville

9/3/2015

9/3/2015

N

Y

Refinance

41

Comfort Suites Savannah

9/16/2015

9/16/2015

N

Y

Refinance

42

Shopko Rapid City

8/20/2015

8/20/2015

N

Y

Acquisition

43

Walgreens - Pittsburgh

8/21/2015

8/24/2015

N

Y

Refinance

44

La Mariposa Apartments

8/10/2015

8/10/2015

N

Y

Acquisition

45

Paseo del Prado

6/30/2023

Nayiel LLC, (Mofongos Restaurant)

2,100

7.3%

6/30/2019

8/4/2015

8/4/2015

8/4/2015

9.0%

N

Y

Refinance

46

Laurel Bay

6/30/2021

Starbucks Coffee

1,226

6.9%

8/31/2018

9/3/2015

9/4/2015

9/3/2015

9.0%

N

Y

Refinance

47

Quality Inn San Jose

9/14/2015

9/21/2015

8/27/2015

12.0%

N

Y

Refinance

48

Shilo Inn Coeur d’Alene

8/21/2015

8/21/2015

N

Y

Refinance

49

Comfort Inn - Plymouth

6/12/2015

6/12/2015

N

Y

Refinance

50

AICI – Eastpointe Business Center

8/31/2018

8/19/2015

8/20/2015

N

Y

Acquisition

51

Walgreens – Goose Creek

6/10/2015

6/10/2015

N

N

Refinance

52

Walgreens - Mansfield, OH

9/16/2015

9/23/2015

N

N

Refinance

53

Bethel Commons Shopping Center

11/30/2016

Imperial of Rock Hill, Inc.

1,400

3.4%

6/30/2017

7/23/2015

7/23/2015

N

Y

Refinance

54

Shilo Inn Elko

8/21/2015

8/21/2015

N

Y

Refinance

55

ToyBox Storage

9/14/2015

9/14/2015

N

Y

Acquisition

56

Merrillville Office Center

11/30/2019

Ronda Payne

2,580

4.6%

6/30/2016

9/14/2015

9/15/2015

N

Y

Refinance

57

TD Bank & Wells Fargo - SC

6/11/2015

6/11/2015

N

N

Refinance

57.01

TD Bank - Greenville

6/11/2015

6/11/2015

N

N

57.02

Wells Fargo - Taylors

6/11/2015

6/11/2015

N

N

58

Rockhill Gallery Apartments

6/20/2015

7/20/2015

N

Y

Refinance

59

First Choice Emergency Room

7/9/2015

7/9/2015

N

Y

Acquisition

60

Madison Heights Medical Office

7/2/2015

7/2/2015

N

Y

Refinance

61

Manana Building

7/22/2015

7/22/2015

N

Y

Acquisition

62

Walgreens - Port Neches, TX

8/27/2015

8/27/2015

N

Y

Refinance

A-1-9

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number	Property Name	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 ($)	Insurance Escrow - Cash or LoC	Insurance Escrow - LoC Counterparty	Upfront Replacement Reserve ($)	Monthly Replacement Reserve ($)(11)	Replacement Reserve Cap ($)
1	One Court Square	0	0	Springing			0	Springing			0	Springing	0
2	Keurig Green Mountain	0	0	Springing			0	Springing			0	0	0
3	Renaissance Phoenix Downtown	0	0	Springing			0	Springing			0	Springing	0
4	Robertson’s Creek Shopping Center	0	483,944	43,995; Springing	Cash		54,420	5,442; Springing	Cash		0	3,893	0
5	WPC Self Storage VIII	0	0	Springing			0	Springing			0	Springing	0
5.01	Extra Space Storage of Palm Bay
5.02	Extra Space Storage at Honore
5.03	Cubesmart Houston
5.04	Extra Space Storage at University
5.05	State Road
5.06	Extra Space Storage Leesburg
5.07	Atlantic Self Storage - Lake Mead Blvd
5.08	Extra Space Spencer
5.09	Secure Self Storage
5.10	Atlantic Self Storage - Las Vegas Blvd
6	CityPlace I	0	556,806	324,801	Cash		10,375	10,373	Cash		88,437	88,473	0
7	Mendham Shopping Center	500	0	39,089	Cash		18,052	2,256	Cash		0	1,266	0
8	One Park Square	90,850	227,612	28,439	Cash		0	Springing			0	4,893; Springing	176,155
9	Payless Self Storage	313	18,549	9,274	Cash		11,667	1,745	Cash		0	1,792	42,996
10	Somerset Park	47,500	149,986	16,665	Cash		6,951	2,317	Cash		0	3,447	0
11	Yosemite Resorts	0	258,877	32,360	Cash		137,968	43,533	Cash		0	1/12 of 4.0% of prior year’s gross revenues	0
11.01	Yosemite View Lodge
11.02	Yosemite Cedar Lodge
12	The Colonnade	0	21,612	21,612	Cash		0	Springing			0	2,778	66,681
13	1954 Halethorpe Farms Road	224,625	128,342	25,668	Cash		61,596	10,266	Cash		0	5,742	0
14	Bed Bath & Beyond Center	11,413	28,963	34,303	Cash		0	Springing			0	907; Springing	54,820
15	Towneplace Suites Anaheim	0	36,131	18,066	Cash		0	Springing			0	17,106	0
16	The Streets of Chester	16,875	41,082	41,082	Cash		15,340	7,670	Cash		0	1,309	0
17	Linda Vista Apartments	70,025	205,289	22,810	Cash		154,171	30,834	Cash		0	11,583	0
18	Oak Ridge Estates	0	0	0			0	0			0	0	0
19	Curtiss-Wright Building	0	16,330	8,165	Cash		25,766	2,577	Cash		0	1,468	0
20	Bedford Golden Triangle	0	47,302	6,757	Cash		3,175	794	Cash		0	0	0
21	Greenbelt Self Storage Plus	0	37,291	18,644	Cash		0	Springing			0	1,257	0
22	2024 West 6th Street	27,656	94,315	10,479	Cash		3,330	555	Cash		0	1,178	0
23	Little Village Plaza	0	150,426	37,606	Cash		61,796	5,618	Cash		0	1,963	0
24	Kabuki Theater	0	16,129	16,129	Cash		0	Springing			0	Springing	0
25	Dels Village	83,500	18,002	18,002	Cash		8,735	971	Cash		0	584	0
26	Park Abbey	0	7,977	765	Cash		0	Springing			0	2,317; Springing	111,226
27	Indiana Business Park	0	30,069	10,223	Cash		5,836	1,459	Cash		0	1,872; Springing	67,406
28	Springhill Suites-Sacramento Airport	0	65,679	7,298	Cash		23,203	3,248	Cash		0	1/12 of 4.0% of prior year’s gross revenues	0
29	Shilo Inn Bend	29,590	0	13,075	Cash		14,849	Springing	Cash		0	1/12 of 4.0% of prior year’s gross revenues	0
30	Henderson Galleria	0	35,691	6,088	Cash		5,338	1,779	Cash		0	1,531	0
31	Hampton Inn & Suites - Sun City	0	130,345	10,862	Cash		4,039	4,039	Cash		0	9,896	0
32	Holiday Inn Roanoke	0	16,323	5,441	Cash		34,298	2,638	Cash		0	1/12 of 2% of annual operating income through June 6, 2017	0
33	Tribeca Retail Condo	0	19,492	3,898	Cash		5,766	824	Cash		0	43	0
34	Sports Authority and Dollar Tree	0	0	18,109	Cash		0	2,509	Cash		0	1,832	0
35	Farm Fresh at Princess Anne	0	19,977	6,659	Cash		2,184	1,092	Cash		0	719	0
36	Shilo Inn Klamath Falls	60,500	0	9,565	Cash		12,016	Springing	Cash		0	1/12 of 4.0% of prior year’s gross revenues	0
37	24 Hour Fitness Fort Worth	0	162,200	16,220	Cash		1,990	1,990	Cash		0	625	15,000
38	Hillcrest Shopping Center	34,560	0	5,211	Cash		0	1,550	Cash		0	1,940	0
39	2065 West 6th Street	6,000	77,012	8,557	Cash		2,694	449	Cash		0	1,005	0
40	Omega Self Storage - Lawrenceville	0	6,008	6,008	Cash		5,930	2,965	Cash		0	974	0
41	Comfort Suites Savannah	0	0	7,582	Cash		18,158	2,594	Cash		0	1/12 of 4.0% of prior year’s gross revenues	0
42	Shopko Rapid City	20,250	25,252	Springing	Cash		1,128	564	Cash		0	942	0
43	Walgreens - Pittsburgh	0	0	Springing			0	Springing			0	Springing	0
44	La Mariposa Apartments	0	72,974	8,219	Cash		18,964	1,724	Cash		0	1,625	39,000
45	Paseo del Prado	375	23,422	2,129	Cash		3,410	3,410	Cash		0	479	0
46	Laurel Bay	0	49,312	8,219	Cash		7,680	960	Cash		0	294	10,596
47	Quality Inn San Jose	1,250	19,693	2,813	Cash		2,722	662	Cash		0	4.0% of prior month’s gross revenues	0
48	Shilo Inn Coeur d’Alene	22,385	0	36,299	Cash		6,299	Springing	Cash		390,379	1/12 of 4.0% of prior year’s gross revenues	0
49	Comfort Inn - Plymouth	0	8,401	4,202	Cash		2,523	1,263	Cash		0	7,306	0
50	AICI – Eastpointe Business Center	18,063	0	Springing			0	Springing			0	Springing	0
51	Walgreens – Goose Creek	0	0	Springing			0	Springing			0	Springing	0
52	Walgreens - Mansfield, OH	0	0	Springing			0	Springing			0	Springing	0
53	Bethel Commons Shopping Center	0	6,184	6,184	Cash		10,296	792	Cash		112,500	348	41,750
54	Shilo Inn Elko	18,530	0	8,686	Cash		5,978	Springing	Cash		219,450	1/12 of 4.0% of prior year’s gross revenues	0
55	ToyBox Storage	0	20,928	5,232	Cash		2,348	1,174	Cash		0	785	57,000
56	Merrillville Office Center	135,194	3,045	3,045	Cash		3,032	1,516	Cash		0	929	35,000
57	TD Bank & Wells Fargo - SC	0	0	Springing			0	Springing			0	Springing	0
57.01	TD Bank - Greenville
57.02	Wells Fargo - Taylors
58	Rockhill Gallery Apartments	0	10,663	1,185	Cash		2,873	1,436	Cash		0	1,264	0
59	First Choice Emergency Room	0	0	Springing			0	Springing			0	Springing	0
60	Madison Heights Medical Office	0	5,778	2,889	Cash		618	309	Cash		0	285	0
61	Manana Building	0	16,630	1,663	Cash		0	Springing			0	332	0
62	Walgreens - Port Neches, TX	0	0	Springing			0	Springing			0	Springing	0

A-1-10

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number	Property Name	Replacement Reserve Escrow - Cash or LoC	Replacement Reserve Escrow - LoC Counterparty	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)(12)	TI/LC Reserve Cap ($)	TI/LC Escrow - Cash or LoC	TI/LC Escrow - LoC Counterparty	Debt Service Escrow (Initial) ($)	Debt Service Escrow (Monthly) ($)	Debt Service Escrow - Cash or LoC	Debt Service Escrow - LoC Counterparty
1	One Court Square			0	0	0			0	0
2	Keurig Green Mountain			0	0	0			0	0
3	Renaissance Phoenix Downtown			0	0	0			0	0
4	Robertson’s Creek Shopping Center	Cash		270,000	21,019; Springing	810,000	Cash		0	0
5	WPC Self Storage VIII			0	0	0			0	0
5.01	Extra Space Storage of Palm Bay
5.02	Extra Space Storage at Honore
5.03	Cubesmart Houston
5.04	Extra Space Storage at University
5.05	State Road
5.06	Extra Space Storage Leesburg
5.07	Atlantic Self Storage - Lake Mead Blvd
5.08	Extra Space Spencer
5.09	Secure Self Storage
5.10	Atlantic Self Storage - Las Vegas Blvd
6	CityPlace I	Cash		3,000,000	110,546	4,500,000	Cash		0	0
7	Mendham Shopping Center	Cash		0	4,387; Springing	210,560	Cash		0	0
8	One Park Square	Cash		1,925,000	20,713	900,000	Cash		0	0
9	Payless Self Storage	Cash		0	0	0			0	0
10	Somerset Park	Cash		1,500,000	17,234	2,000,000	Cash		0	0
11	Yosemite Resorts	Cash		0	0	0			0	0
11.01	Yosemite View Lodge
11.02	Yosemite Cedar Lodge
12	The Colonnade	Cash		0	6,946	300,000	Cash		0	0
13	1954 Halethorpe Farms Road	Cash		0	10,355	0	Cash		0	0
14	Bed Bath & Beyond Center	Cash		0	0	0			0	0
15	Towneplace Suites Anaheim	Cash		0	0	0			0	0
16	The Streets of Chester	Cash		0	6,543; Springing	314,046	Cash		0	0
17	Linda Vista Apartments	Cash		0	0	0			0	0
18	Oak Ridge Estates			0	0	0			0	0
19	Curtiss-Wright Building	Cash		0	7,339	0	Cash		0	0
20	Bedford Golden Triangle			0	0	0			0	0
21	Greenbelt Self Storage Plus	Cash		0	0	0			0	0
22	2024 West 6th Street	Cash		0	2,349	140,960	Cash		0	0
23	Little Village Plaza	Cash		0	7,360	0	Cash		0	0
24	Kabuki Theater			0	Springing	0			0	0
25	Dels Village	Cash		0	3,900; Springing	187,184	Cash		0	0
26	Park Abbey	Cash		0	9,167	440,000	Cash		0	0
27	Indiana Business Park	Cash		150,000	6,241	150,000	Cash		0	0
28	Springhill Suites-Sacramento Airport	Cash		0	0	0			0	0
29	Shilo Inn Bend	Cash		0	0	0			0	0
30	Henderson Galleria	Cash		0	6,124	0	Cash		0	0
31	Hampton Inn & Suites - Sun City	Cash		0	0	0			0	0
32	Holiday Inn Roanoke	Cash		0	0	0			0	0
33	Tribeca Retail Condo	Cash		0	0	0			0	0
34	Sports Authority and Dollar Tree	Cash		0	0	0			0	0
35	Farm Fresh at Princess Anne	Cash		0	0	0			0	0
36	Shilo Inn Klamath Falls	Cash		0	0	0			0	0
37	24 Hour Fitness Fort Worth	Cash		100,000	Springing	0	Cash		0	0
38	Hillcrest Shopping Center	Cash		0	4,851	200,000	Cash		0	0
39	2065 West 6th Street	Cash		0	1,693	101,595	Cash		0	0
40	Omega Self Storage - Lawrenceville	Cash		0	0	0			0	0
41	Comfort Suites Savannah	Cash		0	0	0			0	0
42	Shopko Rapid City	Cash		0	0	0			0	0
43	Walgreens - Pittsburgh			0	Springing	0			0	0
44	La Mariposa Apartments	Cash		0	0	0			0	0
45	Paseo del Prado	Cash		0	2,393; Springing	114,860	Cash		0	0
46	Laurel Bay	Cash		0	2,440	80,000	Cash		0	0
47	Quality Inn San Jose	Cash		0	0	0			0	0
48	Shilo Inn Coeur d’Alene	Cash		0	0	0			0	0
49	Comfort Inn - Plymouth	Cash		0	0	0			0	0
50	AICI – Eastpointe Business Center			0	Springing	0			0	0
51	Walgreens – Goose Creek			0	Springing	0			0	0
52	Walgreens - Mansfield, OH			0	Springing	0			0	0
53	Bethel Commons Shopping Center	Cash		0	1,867	0	Cash		0	0
54	Shilo Inn Elko	Cash		0	0	0			0	0
55	ToyBox Storage	Cash		0	0	0			0	0
56	Merrillville Office Center	Cash		50,000	2,638	100,000	Cash		0	0
57	TD Bank & Wells Fargo - SC			0	Springing	0			0	0
57.01	TD Bank - Greenville
57.02	Wells Fargo - Taylors
58	Rockhill Gallery Apartments	Cash		0	0	0			0	0
59	First Choice Emergency Room			0	Springing	0			0	0
60	Madison Heights Medical Office	Cash		0	1,937	0	Cash		0	0
61	Manana Building	Cash		30,000	554	30,000	Cash		0	0
62	Walgreens - Port Neches, TX			0	Springing	0			0	0

A-1-11

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number	Property Name	Other Escrow I Reserve Description	Other Escrow I (Initial) ($)(5)	Other Escrow I (Monthly) ($)(13)	Other Escrow I Cap ($)	Other Escrow I Escrow - Cash or LoC	Other  Escrow I - LoC Counterparty
1	One Court Square		0	0	0
2	Keurig Green Mountain		0	0	0
3	Renaissance Phoenix Downtown	Adams Street Reserve / Seasonality Reserve	Adams Street Reserve: $6,000,000	Seasonality Reserve: $192,148.67	0	Cash
4	Robertson’s Creek Shopping Center	Dick’s Sporting Goods / Tenant Specific TILC Reserve	Dick’s Sporting Goods - $637,000 / Tenant Specific TILC - $375,831	0	0	Cash
5	WPC Self Storage VIII	Amortization Reserve	0	Springing	0
5.01	Extra Space Storage of Palm Bay
5.02	Extra Space Storage at Honore
5.03	Cubesmart Houston
5.04	Extra Space Storage at University
5.05	State Road
5.06	Extra Space Storage Leesburg
5.07	Atlantic Self Storage - Lake Mead Blvd
5.08	Extra Space Spencer
5.09	Secure Self Storage
5.10	Atlantic Self Storage - Las Vegas Blvd
6	CityPlace I	Tenant Specific TILC Reserve	2,056,337	0	0	Cash
7	Mendham Shopping Center		0	0	0
8	One Park Square	Gap Rent Reserve	342,317	0	0	Cash
9	Payless Self Storage		0	0	0
10	Somerset Park		0	0	0
11	Yosemite Resorts	Seasonality Reserve	2,710,000	June: $390,000, July: $730,000, August: $850,000, September: $740,000, October: $490,000	0	Cash
11.01	Yosemite View Lodge
11.02	Yosemite Cedar Lodge
12	The Colonnade		0	0	0
13	1954 Halethorpe Farms Road	O&M Reserve	500	0	0	Cash
14	Bed Bath & Beyond Center		0	0	0
15	Towneplace Suites Anaheim		0	0	0
16	The Streets of Chester	Free Rent Reserve	11,121	0	0	Cash
17	Linda Vista Apartments	Environmental Testing Reserve	60,000	0	0	Cash
18	Oak Ridge Estates		0	0	0
19	Curtiss-Wright Building		0	0	0
20	Bedford Golden Triangle	Collateral Lender Reserve	150,000	0	0	Cash
21	Greenbelt Self Storage Plus		0	0	0
22	2024 West 6th Street		0	0	0
23	Little Village Plaza		0	0	0
24	Kabuki Theater	Sundance Reserve	0	Springing	0
25	Dels Village		0	0	0
26	Park Abbey	Tenant Specific TILC Reserve	400,689	0	0	Cash
27	Indiana Business Park		0	0	0
28	Springhill Suites-Sacramento Airport		0	0	0
29	Shilo Inn Bend	Seasonality Reserve	205,000	0	0	Cash
30	Henderson Galleria		0	0	0
31	Hampton Inn & Suites - Sun City	PIP Reserve	313,025	0	0	Cash
32	Holiday Inn Roanoke	Seasonality Reserve	55,000	Springing	0	Cash
33	Tribeca Retail Condo	City MD Free Rent Reserve	172,000	0	0	Cash
34	Sports Authority and Dollar Tree		0	0	0
35	Farm Fresh at Princess Anne		0	0	0
36	Shilo Inn Klamath Falls	Seasonality Reserve	110,000	0	0	Cash
37	24 Hour Fitness Fort Worth		0	0	0
38	Hillcrest Shopping Center		0	0	0
39	2065 West 6th Street		0	0	0
40	Omega Self Storage - Lawrenceville		0	0	0
41	Comfort Suites Savannah	PIP Reserve	500,000	0	0	Cash
42	Shopko Rapid City		0	0	0
43	Walgreens - Pittsburgh		0	0	0
44	La Mariposa Apartments		0	0	0
45	Paseo del Prado	Major Tenant Renewal Reserve	350,000	0	0	Cash
46	Laurel Bay		0	0	0
47	Quality Inn San Jose	PIP Reserve	332,769	0	0	Cash
48	Shilo Inn Coeur d’Alene	Seasonality Reserve	235,000	0	0	Cash
49	Comfort Inn - Plymouth		0	0	0
50	AICI – Eastpointe Business Center	Prest-O-Fit Reserve	0	Springing	0
51	Walgreens – Goose Creek		0	0	0
52	Walgreens - Mansfield, OH		0	0	0
53	Bethel Commons Shopping Center	Food Lion Reserve	0	Springing	0
54	Shilo Inn Elko	Seasonality Reserve	50,000	0	0	Cash
55	ToyBox Storage		0	0	0
56	Merrillville Office Center		0	0	0
57	TD Bank & Wells Fargo - SC		0	0	0
57.01	TD Bank - Greenville
57.02	Wells Fargo - Taylors
58	Rockhill Gallery Apartments	Lead Paint O&M Reserve	500	0	0	Cash
59	First Choice Emergency Room		0	0	0
60	Madison Heights Medical Office	DMC Leasing Reserve	0	Springing	0
61	Manana Building		0	0	0
62	Walgreens - Port Neches, TX		0	0	0

A-1-12

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number	Property Name	Other Escrow II Reserve Description	Other Escrow II (Initial) ($)(5)	Other Escrow II (Monthly) ($)	Other Escrow II Cap ($)	Other Escrow II Escrow - Cash or LoC	Other  Escrow II - LoC Counterparty
1	One Court Square		0	0	0
2	Keurig Green Mountain		0	0	0
3	Renaissance Phoenix Downtown	Ground Rent Reserve / GPLET Reserve	0	Ground Rent Reserve: $0 / GPLET Reserve: Ongoing  monthly escrows in the amount equal to one-twelfth of the annual GPLET amount (initially $11,967); Springing	0	Cash
4	Robertson’s Creek Shopping Center	Rent Reserve	86,877	0	0	Cash
5	WPC Self Storage VIII		0	0	0
5.01	Extra Space Storage of Palm Bay
5.02	Extra Space Storage at Honore
5.03	Cubesmart Houston
5.04	Extra Space Storage at University
5.05	State Road
5.06	Extra Space Storage Leesburg
5.07	Atlantic Self Storage - Lake Mead Blvd
5.08	Extra Space Spencer
5.09	Secure Self Storage
5.10	Atlantic Self Storage - Las Vegas Blvd
6	CityPlace I	Rent Concession Reserve	257,028	0	0	Cash
7	Mendham Shopping Center		0	0	0
8	One Park Square	Tenant Specific TILC Reserve	977,294	0	0	Cash
9	Payless Self Storage		0	0	0
10	Somerset Park		0	0	0
11	Yosemite Resorts		0	0	0
11.01	Yosemite View Lodge
11.02	Yosemite Cedar Lodge
12	The Colonnade		0	0	0
13	1954 Halethorpe Farms Road		0	0	0
14	Bed Bath & Beyond Center		0	0	0
15	Towneplace Suites Anaheim		0	0	0
16	The Streets of Chester		0	0	0
17	Linda Vista Apartments		0	0	0
18	Oak Ridge Estates		0	0	0
19	Curtiss-Wright Building		0	0	0
20	Bedford Golden Triangle		0	0	0
21	Greenbelt Self Storage Plus		0	0	0
22	2024 West 6th Street		0	0	0
23	Little Village Plaza		0	0	0
24	Kabuki Theater		0	0	0
25	Dels Village		0	0	0
26	Park Abbey	Rent Concession Reserve	76,973	0	0	Cash
27	Indiana Business Park		0	0	0
28	Springhill Suites-Sacramento Airport		0	0	0
29	Shilo Inn Bend		0	0	0
30	Henderson Galleria		0	0	0
31	Hampton Inn & Suites - Sun City	Seasonality Reserve	0	Springing	0
32	Holiday Inn Roanoke		0	0	0
33	Tribeca Retail Condo		0	0	0
34	Sports Authority and Dollar Tree		0	0	0
35	Farm Fresh at Princess Anne		0	0	0
36	Shilo Inn Klamath Falls		0	0	0
37	24 Hour Fitness Fort Worth		0	0	0
38	Hillcrest Shopping Center		0	0	0
39	2065 West 6th Street		0	0	0
40	Omega Self Storage - Lawrenceville		0	0	0
41	Comfort Suites Savannah		0	0	0
42	Shopko Rapid City		0	0	0
43	Walgreens - Pittsburgh		0	0	0
44	La Mariposa Apartments		0	0	0
45	Paseo del Prado	Income Tax Reserve	650,000	0	0	Cash
46	Laurel Bay		0	0	0
47	Quality Inn San Jose		0	0	0
48	Shilo Inn Coeur d’Alene		0	0	0
49	Comfort Inn - Plymouth		0	0	0
50	AICI – Eastpointe Business Center		0	0	0
51	Walgreens – Goose Creek		0	0	0
52	Walgreens - Mansfield, OH		0	0	0
53	Bethel Commons Shopping Center		0	0	0
54	Shilo Inn Elko		0	0	0
55	ToyBox Storage		0	0	0
56	Merrillville Office Center		0	0	0
57	TD Bank & Wells Fargo - SC		0	0	0
57.01	TD Bank - Greenville
57.02	Wells Fargo - Taylors
58	Rockhill Gallery Apartments	ACM O&M Reserve	500	0	0	Cash
59	First Choice Emergency Room		0	0	0
60	Madison Heights Medical Office	OFP Leasing Reserve	0	Springing	0
61	Manana Building		0	0	0
62	Walgreens - Port Neches, TX		0	0	0

A-1-13

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number	Property Name	Holdback(4)	Ownership Interest	Ground Lease Initial Expiration Date	Annual Ground Rent Payment	Annual Ground Rent Increases(14)
1	One Court Square		Fee
2	Keurig Green Mountain		Fee
3	Renaissance Phoenix Downtown		Leasehold	Partial Hotel Lease: 12/31/2049; Air Rights Lease #1: 08/03/2023; Air Rights Lease #2: 08/03/2023	$52,329	Partial Hotel Lease: 7% of fair value every 5 years.  Air Rights Lease #2 - consumer price index multiple every 3 years.
4	Robertson’s Creek Shopping Center		Fee
5	WPC Self Storage VIII		Fee
5.01	Extra Space Storage of Palm Bay		Fee
5.02	Extra Space Storage at Honore		Fee
5.03	Cubesmart Houston		Fee
5.04	Extra Space Storage at University		Fee
5.05	State Road		Fee
5.06	Extra Space Storage Leesburg		Fee
5.07	Atlantic Self Storage - Lake Mead Blvd		Fee
5.08	Extra Space Spencer		Fee
5.09	Secure Self Storage		Fee
5.10	Atlantic Self Storage - Las Vegas Blvd		Fee
6	CityPlace I		Fee
7	Mendham Shopping Center		Fee
8	One Park Square	Uptown Funk - $950,000 / WHPacific - $675,000	Fee
9	Payless Self Storage		Fee
10	Somerset Park		Fee
11	Yosemite Resorts		Fee
11.01	Yosemite View Lodge		Fee
11.02	Yosemite Cedar Lodge		Fee
12	The Colonnade		Fee
13	1954 Halethorpe Farms Road		Fee
14	Bed Bath & Beyond Center		Fee
15	Towneplace Suites Anaheim		Fee
16	The Streets of Chester		Fee
17	Linda Vista Apartments		Fee
18	Oak Ridge Estates		Fee
19	Curtiss-Wright Building		Fee
20	Bedford Golden Triangle		Fee
21	Greenbelt Self Storage Plus		Fee
22	2024 West 6th Street		Fee
23	Little Village Plaza		Fee
24	Kabuki Theater		Fee
25	Dels Village		Fee
26	Park Abbey	500,000	Fee
27	Indiana Business Park		Fee
28	Springhill Suites-Sacramento Airport		Fee
29	Shilo Inn Bend		Fee
30	Henderson Galleria		Fee
31	Hampton Inn & Suites - Sun City		Fee
32	Holiday Inn Roanoke		Fee
33	Tribeca Retail Condo	1,485,629	Fee
34	Sports Authority and Dollar Tree		Fee and Leasehold	1/31/2096	$1
35	Farm Fresh at Princess Anne		Fee
36	Shilo Inn Klamath Falls		Fee
37	24 Hour Fitness Fort Worth		Fee
38	Hillcrest Shopping Center		Fee
39	2065 West 6th Street		Fee
40	Omega Self Storage - Lawrenceville		Fee
41	Comfort Suites Savannah		Fee
42	Shopko Rapid City		Fee
43	Walgreens - Pittsburgh		Fee
44	La Mariposa Apartments		Fee
45	Paseo del Prado		Fee
46	Laurel Bay		Fee
47	Quality Inn San Jose		Fee
48	Shilo Inn Coeur d’Alene		Fee
49	Comfort Inn - Plymouth		Fee
50	AICI – Eastpointe Business Center		Fee
51	Walgreens – Goose Creek		Fee
52	Walgreens - Mansfield, OH		Fee
53	Bethel Commons Shopping Center		Fee
54	Shilo Inn Elko		Fee
55	ToyBox Storage		Fee
56	Merrillville Office Center		Fee
57	TD Bank & Wells Fargo - SC		Fee
57.01	TD Bank - Greenville		Fee
57.02	Wells Fargo - Taylors		Fee
58	Rockhill Gallery Apartments		Fee
59	First Choice Emergency Room		Fee
60	Madison Heights Medical Office		Fee
61	Manana Building		Fee
62	Walgreens - Port Neches, TX		Fee

A-1-14

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

Mortgage Loan Number

Property Name

Lockbox(15)

Whole Loan Cut-off Date Balance ($)(16)

Whole Loan Debt Service ($)(16)

Subordinate Secured Debt Original Balance ($)(16)

Subordinate Secured Debt Cut-off Date Balance ($)(16)

Whole Loan U/W NOI DSCR (x)(16)

Whole Loan U/W NCF DSCR (x)(16)

Whole Loan Cut-off Date LTV Ratio(16)

Whole Loan Cut-off Date U/W NOI Debt Yield(16)

Whole Loan Cut-off Date U/W NCF Debt Yield(16)

Mezzanine Debt Cut-off Date Balance($)

1

One Court Square

Hard/Springing Cash Management

2

Keurig Green Mountain

Hard/Springing Cash Management

3

Renaissance Phoenix Downtown

Soft/Springing Cash Management

4

Robertson’s Creek Shopping Center

Hard/Upfront Cash Management

5

WPC Self Storage VIII

Springing

5.01

Extra Space Storage of Palm Bay

5.02

Extra Space Storage at Honore

5.03

Cubesmart Houston

5.04

Extra Space Storage at University

5.05

State Road

5.06

Extra Space Storage Leesburg

5.07

Atlantic Self Storage - Lake Mead Blvd

5.08

Extra Space Spencer

5.09

Secure Self Storage

5.10

Atlantic Self Storage - Las Vegas Blvd

6

CityPlace I

Hard/Upfront Cash Management

7

Mendham Shopping Center

Hard/Springing Cash Management

8

One Park Square

Hard/Upfront Cash Management

9

Payless Self Storage

Soft/Springing Cash Management

10

Somerset Park

Hard/Springing Cash Management

11

Yosemite Resorts

Hard/Springing Cash Management

11.01

Yosemite View Lodge

11.02

Yosemite Cedar Lodge

12

The Colonnade

Springing

13

1954 Halethorpe Farms Road

Hard/Springing Cash Management

14

Bed Bath & Beyond Center

Springing

15

Towneplace Suites Anaheim

Springing

16

The Streets of Chester

Hard/Springing Cash Management

17

Linda Vista Apartments

Soft/Springing Cash Management

25,000,000

62,374

12,500,000

12,500,000

2.96

2.82

95.2%

8.9%

8.5%

18

Oak Ridge Estates

None

19

Curtiss-Wright Building

Hard/Upfront Cash Management

20

Bedford Golden Triangle

Springing

21

Greenbelt Self Storage Plus

Soft/Springing Cash Management

22

2024 West 6th Street

Hard/Springing Cash Management

23

Little Village Plaza

Hard/Springing Cash Management

24

Kabuki Theater

Springing

25

Dels Village

Hard/Springing Cash Management

26

Park Abbey

Springing

27

Indiana Business Park

Springing

28

Springhill Suites-Sacramento Airport

Hard/Springing Cash Management

29

Shilo Inn Bend

Hard/Springing Cash Management

30

Henderson Galleria

Springing

31

Hampton Inn & Suites - Sun City

Springing

32

Holiday Inn Roanoke

Hard/Springing Cash Management

33

Tribeca Retail Condo

Hard/Springing Cash Management

34

Sports Authority and Dollar Tree

Hard/Springing Cash Management

35

Farm Fresh at Princess Anne

Hard/Springing Cash Management

36

Shilo Inn Klamath Falls

Hard/Springing Cash Management

37

24 Hour Fitness Fort Worth

Springing

38

Hillcrest Shopping Center

Hard/Springing Cash Management

39

2065 West 6th Street

Hard/Springing Cash Management

40

Omega Self Storage - Lawrenceville

None

41

Comfort Suites Savannah

Springing

42

Shopko Rapid City

Hard/Springing Cash Management

43

Walgreens - Pittsburgh

Springing

44

La Mariposa Apartments

Springing

45

Paseo del Prado

Hard/Springing Cash Management

46

Laurel Bay

Springing

47

Quality Inn San Jose

Hard/Springing Cash Management

48

Shilo Inn Coeur d’Alene

Hard/Springing Cash Management

49

Comfort Inn - Plymouth

Springing

50

AICI – Eastpointe Business Center

Springing

51

Walgreens – Goose Creek

None

52

Walgreens - Mansfield, OH

Hard/Upfront Cash Management

53

Bethel Commons Shopping Center

Springing

54

Shilo Inn Elko

Hard/Springing Cash Management

55

ToyBox Storage

None

56

Merrillville Office Center

Springing

57

TD Bank & Wells Fargo - SC

Springing

57.01

TD Bank - Greenville

57.02

Wells Fargo - Taylors

58

Rockhill Gallery Apartments

Soft/Springing Cash Management

59

First Choice Emergency Room

Springing

60

Madison Heights Medical Office

Springing

61

Manana Building

Springing

62

Walgreens - Port Neches, TX

Springing

A-1-15

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number	Property Name	Sponsor	Affiliated Sponsors	Mortgage Loan Number
1	One Court Square	Savanna Real Estate Fund III, L.P.; Savanna Real Estate (PIV) Fund III, L.P.; Savanna Real Estate Fund IIA, L.P.; Savanna Real Estate (AIV) Fund IIA, L.P.; Savanna Real Estate (PIV) Fund IIA, L.P.; OCS Master LP		1
2	Keurig Green Mountain	Cole Corporate Income Operating Partnership II, LP		2
3	Renaissance Phoenix Downtown	Steven Cohn		3
4	Robertson’s Creek Shopping Center	William L. Hutchinson		4
5	WPC Self Storage VIII	Corporate Property Associates 18 - Global Incorporated		5
5.01	Extra Space Storage of Palm Bay			5.01
5.02	Extra Space Storage at Honore			5.02
5.03	Cubesmart Houston			5.03
5.04	Extra Space Storage at University			5.04
5.05	State Road			5.05
5.06	Extra Space Storage Leesburg			5.06
5.07	Atlantic Self Storage - Lake Mead Blvd			5.07
5.08	Extra Space Spencer			5.08
5.09	Secure Self Storage			5.09
5.10	Atlantic Self Storage - Las Vegas Blvd			5.1
6	CityPlace I	Kevin McCall; John T. Caldwell		6
7	Mendham Shopping Center	Thomas Maoli	Y - Group 1	7
8	One Park Square	Christopher R. Smith; James M. Long		8
9	Payless Self Storage	Paul Butler		9
10	Somerset Park	The Mountain Real Estate Group, LLC		10
11	Yosemite Resorts	Gerald D. Fischer; Karane Fischer		11
11.01	Yosemite View Lodge			11.01
11.02	Yosemite Cedar Lodge			11.02
12	The Colonnade	Marshall David Kovalik; Stephen B. Jaeger individually and as Trustee of the Stephen B. Jaeger Living Trust		12
13	1954 Halethorpe Farms Road	Jonathan Ehrenfeld		13
14	Bed Bath & Beyond Center	Theodore Weinberg; Saul Weinberg; William Weinberg		14
15	Towneplace Suites Anaheim	IL Sung Won; Ock Ja Won; Won Family Trust		15
16	The Streets of Chester	Frank Gallo; Richard Saunders		16
17	Linda Vista Apartments	Barry S. Nussbaum; Bert Fornaciari; Susan Stubblefield and Nussbaum Family Trust Settlement		17
18	Oak Ridge Estates	Ronald A. Blank		18
19	Curtiss-Wright Building	Bruce L. Way; Mark Walse		19
20	Bedford Golden Triangle	Pedram Eliasnik		20
21	Greenbelt Self Storage Plus	P. Case Aiken, II; Rory S. Coakley; Harry A. Kettmer; Stephen J. Smet		21
22	2024 West 6th Street	David Y. Lee	Y - Group 3	22
23	Little Village Plaza	Shai Lothan		23
24	Kabuki Theater	MKD Investments, L.P.		24
25	Dels Village	Thomas Maoli	Y - Group 1	25
26	Park Abbey	Anthony H. Dilweg		26
27	Indiana Business Park	Charles A. McKenna, Jr.; Robert Y. Strom; Eric C. Smyth		27
28	Springhill Suites-Sacramento Airport	Devang Shah; Ashok Killer		28
29	Shilo Inn Bend	Mark S. Hemstreet	Y - Group 2	29
30	Henderson Galleria	Jahan Moslehi; Andy Chien		30
31	Hampton Inn & Suites - Sun City	Vijay Patel; Subhash Patel		31
32	Holiday Inn Roanoke	Rajendra Parikh; Bhupendra (Bhupesh) Patel; Prashant (Paul) Patel		32
33	Tribeca Retail Condo	Ironstate Holdings LLC; Abram Shnay; Scott Shnay		33
34	Sports Authority and Dollar Tree	Shalom Bauman		34
35	Farm Fresh at Princess Anne	Robert V. Gothier, Sr.; Robert V. Gothier, Jr.; Dennis J. Schmidt		35
36	Shilo Inn Klamath Falls	Mark S. Hemstreet	Y - Group 2	36
37	24 Hour Fitness Fort Worth	Richard L. Martin; Richard L. Martin Trust		37
38	Hillcrest Shopping Center	Francis Greenburger		38
39	2065 West 6th Street	David Y. Lee	Y - Group 3	39
40	Omega Self Storage - Lawrenceville	Vimal K. Goyal		40
41	Comfort Suites Savannah	Suresh Idnani		41
42	Shopko Rapid City	Glen D. Kunofsky; Michael Aviles		42
43	Walgreens - Pittsburgh	Ronald D. Gonzalez; Mirna Gonzalez; Gonzalez Family Trust		43
44	La Mariposa Apartments	Scott A. Tenney		44
45	Paseo del Prado	María Cristina Feo Franco; Oscar Eugenio Juelle Feo; Oscar José Juelle Abello		45
46	Laurel Bay	Thomas M. Funke		46
47	Quality Inn San Jose	Prakash Patel; Paresh Patel		47
48	Shilo Inn Coeur d’Alene	Mark S. Hemstreet	Y - Group 2	48
49	Comfort Inn - Plymouth	Basil Bacall; Mike Bacall		49
50	AICI – Eastpointe Business Center	AICI, LLC		50
51	Walgreens – Goose Creek	C. Brody Glenn; David W. Glenn	Y - Group 4	51
52	Walgreens - Mansfield, OH	Mahbub Rahman		52
53	Bethel Commons Shopping Center	Mark Erwin		53
54	Shilo Inn Elko	Mark S. Hemstreet	Y - Group 2	54
55	ToyBox Storage	Sidney Moss		55
56	Merrillville Office Center	Robert D. Lutton		56
57	TD Bank & Wells Fargo - SC	David W. Glenn Revocable Trust; David W. Glenn	Y - Group 4	57
57.01	TD Bank - Greenville			57.01
57.02	Wells Fargo - Taylors			57.02
58	Rockhill Gallery Apartments	Janit Baldwin; Dana Hubbard		58
59	First Choice Emergency Room	Thomas Robert Stone and Diane Lee Stevenson Stone individually and as trustees of the Thomas Robert Stone Family Trust; Craig C. Lewis and Harriet L. Lewis individually and as trustees of the Craig and Harriet Lewis Revocable Trust		59
60	Madison Heights Medical Office	Jaimey Roth; Todd A. Hawley		60
61	Manana Building	Jonathan Auerbach; Raphael Licht		61
62	Walgreens - Port Neches, TX	Daniel G. Kamin		62

A-1-16

FOOTNOTES TO ANNEX A-1

	See “Annex B: Additional Mortgage Loan Information/Definitions” in the Free Writing Prospectus for additional information on all mortgage loans and “Annex A-3: Summaries of the Fifteen Largest Mortgage Loans” for additional information on the 15 largest mortgage loans.
(1)	“WFB” denotes Wells Fargo Bank, National Association, “Natixis” denotes Natixis Real Estate Capital LLC and “SPREF” denotes Silverpeak Real Estate Finance LLC.
(2)	For mortgage loan #8 (One Park Square), the Number of Units includes 180,156 square feet of office space and 68,397 square feet of retail space.
	For mortgage loan #22 (2024 West 6th Street), the Number of Units includes 34 multifamily units (12,636 square feet) and 28,192 square feet of retail space.
	For mortgage loan #39 (2065 West 6th Street), the Number of Units includes 32 multifamily units (15,840 square feet) and 20,319 square feet of retail space.
	For mortgage loan #45 (Paseo del Prado), the Number of Units includes 23,099 square feet of office space and 5,617 square feet of retail space.
	For mortgage loan #61 (Manana Building), the Number of Units includes seven multifamily units (7,000 square feet) and 3,650 square feet of retail space.
(3)	For mortgage loan #1 (One Court Square), the mortgage loan is evidenced by Note A-3 of five pari passu notes, which have a combined Cut-off Date principal balance of $315,000,000.  Note A-1, Note A-2, Note A-4 and Note A-5 will not be included in the trust.  All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure presented are based on Note A-1, Note A-2, Note A-3, Note A-4 and Note A-5 in the aggregate (the “One Court Square Loan Combination”). Note A-3 represents a non-controlling interest in the One Court Square Loan Combination.
	For mortgage loan #2 (Keurig Green Mountain), the mortgage loan represents Note A-1 of two pari passu notes, which have a combined Cut-off Date principal balance of $77,895,480. Note A-2 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure figures presented are based on Note A-1 and Note A-2 in the aggregate (the “Keurig Green Mountain Loan Combination”). Note A-1 represents the controlling interest in the Keurig Green Mountain Loan Combination.
	For mortgage loan #6 (CityPlace I), the mortgage loan represents Note A-2 of two pari passu notes, which have a combined Cut-off Date principal balance of $79,275,000. Note A-1 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure figures presented are based on Note A-1 and Note A-2 in the aggregate (the “CityPlace I Loan Combination”). Note A-2 represents the non-controlling interest in the CityPlace I Loan Combination.
	For mortgage loan #11 (Yosemite Resorts), the mortgage loan is evidenced by Note A-2 of two pari passu notes, which have a combined Cut-off Date principal balance of $84,677,375. Note A-1 will not be included in the trust.  All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure presented are based on Note A-1 and Note A-2 in the aggregate (the “Yosemite Resorts Loan Combination”). Note A-2 represents the non-controlling interest in the Yosemite Resorts Loan Combination.
(4)	For mortgage loan #5 (WPC Self Storage VIII), Appraised Value presented for the mortgage loan reflects a pool level appraisal, which includes a diversity premium based on an assumption that all the mortgaged properties would be sold together as a portfolio.  The aggregate of the individual mortgaged property appraised values is $55,500,000.
	For mortgage loan #8 (One Park Square), All LTVs, DSCRs and Debt Yields are calculated assuming the Holdback has not been applied to the full loan amount of $25,725,000.  Holdback proceeds of

A-1-17

	$950,000 can be disbursed in whole or in part, as long as no event of default has occurred, provided that the following conditions are satisfied: (i) the Uptown Funk tenant (3,570 square feet), representing 1.4% of net rentable square feet, has obtained their liquor license or waived the early termination option in its lease; or (ii) vacant (or subleased) space at the property, as defined in the loan agreement, has been leased for annual base rent of at least $88,358 and the net cash flow debt yield test, as defined in the loan agreement, is at least 8.0%.  Holdback proceeds of $675,000 can be disbursed in whole or in part, as long as no event of default has occurred, provided the following conditions are satisfied: (i) the largest tenant (29,466 square feet), representing 11.9% of net rentable square feet has executed the outstanding sublease for 5,938 square feet; or (ii) vacant (or subleased) space at the property has been leased for annual base rent of at least $62,349 and the net cash flow debt yield test, as defined in the loan agreement, is at least 8.0%.  If the Holdback has not been released by October 28, 2020, the lender may apply the unreleased proceeds to pay down the loan.  Assuming the full Holdback balance has been applied to the full loan amount of $25,725,000, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, U/W NOI Debt Yield and U/W NCF Debt Yield are 70.3%, 59.6%, 11.7% and 10.5%, respectively.
	For mortgage loan #26 (Park Abbey), All LTVs and Debt Yields are calculated assuming the Holdback has been applied to the full loan amount of $9,950,000.  The Holdback can be disbursed in whole or in part provided that the following conditions are satisfied: (i) a minimum net cash flow debt yield of 9.65%; (ii) no event of default has occurred or is continuing; and (iii) the largest tenant (22,712 square feet), representing 20.4% of net rentable square feet, has not terminated its lease and no longer has any early termination rights available.  If the Holdback has not been released by November 11, 2016, the lender may apply the unreleased proceeds to pay down the loan, accompanied by the applicable yield maintenance premium to be paid by the borrower.  Assuming the full Holdback balance has not been applied to the full loan amount of $9,950,000, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, U/W NOI Debt Yield and U/W NCF Debt Yield are 79.0%, 72.1%, 10.4% and 9.2%, respectively.
	For mortgage loan #33 (Tribeca Retail Condo), all LTVs, DSCRs and Debt Yields are calculated assuming the full loan amount of $7,500,000 net of the Holdback.  Provided no default has occurred and is continuing, on not more than 3 occasions prior to October 16, 2017, the lender will disburse the Holdback upon the occurrence of the following:  (i) the debt yield, as determined by the lender, is equal to or greater than 7.0%; (ii) the requested disbursement from the Holdback (plus any abated rental amount (as defined herein) if applicable) does not exceed the amount which would cause the debt yield, as determined by the lender, to be less than 7.0% immediately following such disbursement; and (iii) with respect to each such disbursement, the borrower has satisfied one of the following conditions (provided that the condition so satisfied was not the basis for a previous disbursement): (1) the N.Y. Real Prop. Tax Law § 421- property tax exemption has been granted; and (2) all vacant space as of October 16, 2015 has been leased to a tenant acceptable to the lender and the borrower has provided the lender with all documentation required under the loan agreement. Assuming the Holdback is not applied to the full loan amount of $7,500,000, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Cut-Off Date U/W NOI Debt Yield and Cut-Off Date U/W NCF Debt Yield are 65.2%, 65.2%, 7.0% and 6.9%, respectively.
(5)	In certain cases, mortgage loans may have tenants that have executed leases, but may not be fully paying rent or occupying the related leased premises, that were included in the underwriting.
	For mortgage loan #4 (Robertson’s Creek Shopping Center), the Occupancy Rate includes the largest tenant (96,240 square feet), representing 29.2% of net rentable square feet, which leases the collateral pad site and the improvements built on the pad site are owned by the tenant.
	For mortgage loan #16 (The Streets of Chester), the fourth largest tenant (6,066 square feet), representing 5.8% of net rentable square feet, has free rent until December 18, 2015. A reserve in the amount of $11,121 was established on the date of origination of the mortgage loan, which covers the rent between the date of origination of the mortgage loan and the rent commencement date.
	For mortgage loan #26 (Park Abbey), the third largest tenant (6,273 square feet), representing 5.6% of net rentable square feet, has executed a lease but is not in occupancy or paying rent.  The

A-1-18

	tenant is anticipated to be in occupancy and paying rent by March 31, 2016.  Reserves of $39,860 and $224,000 were taken at closing for the rent abatements and tenant improvements and leasing commissions, respectively.
	For mortgage loan #33 (Tribeca Retail Condo), the largest tenant (4,381 square feet), representing 84.8% of net rentable square feet, has free rent until March 10, 2016. A reserve in the amount of $172,000 was established on the date of origination of the mortgage loan, which covers the rent between the date of origination of the mortgage loan and the rent commencement date. The second largest tenant (784 square feet), representing 15.2% of net rentable square feet took possession of its space on November 1, 2015 and has free rent until March 1, 2016.
(6)	For mortgage loans #5 (WPC Self Storage VIII), the borrower is not required to pay any late charge (i) with respect to the first two delinquent payments during any 12 month calendar period or (ii) with respect to the first two delinquent payments following any change by lender to the Monthly Debt Service Payment Amount following notice of such change, however, the borrower is subject to default interest for any delinquent payments.
(7)	For mortgage loan #38 (Hillcrest Shopping Center), the underwritten cash flow includes a tenant (1,998 square feet) representing 1.7% of net rentable area that recently executed a termination option which includes a 3 month rent penalty. Without this tenant in place, the U/W NOI Debt Yield and U/W NCF DSCR are 9.5% and 1.35x respectively.
(8)	The tenant early termination options discussed in this footnote are not intended to be an exclusive list. In particular, termination options based on co-tenancy clauses are generally included only for top five tenants by net rentable square feet if the option is currently or imminently exercisable.
	For mortgage loan #6 (CityPlace I), the largest tenant (444,735 square feet), representing 50.3% of net rentable square feet, may terminate any of the 15th through 20th floors (totaling 138,719 square feet) as of December 31 of 2017, 2019 or 2020 upon satisfaction of the following conditions: (i) 15 months’ written notice; (ii) terminated floors must be contiguous and shall consist of the uppermost floors leased by the tenant; and (iii) payment of all unamortized tenant improvements and leasing commissions.
	For mortgage loan #10 (Somerset Park), the largest tenant (78,810 square feet), representing 38.1% of net rentable square feet has the right to terminate its lease at any time between November 1, 2016 and August 30, 2017, upon payment of all unamortized tenant improvements and leasing costs. The second largest tenant (64,238 square feet), representing 31.1% of net rentable square feet has the right to terminate its lease at any time upon providing 60 days’ written notice. The third largest tenant (22,714 square feet), representing 11.0% of net rentable square feet is subject to the appropriation, allocation or availability of funds and if the third largest tenant determines that available funding is insufficient to continue operating at the mortgaged property, it may terminate its lease at any time upon providing written notice. The fifth largest tenant (7,144 square feet), representing 3.5% of net rentable square feet has the right to terminate its lease at any time after August 1, 2019 by providing written notice.
	For mortgage loan #16 (The Streets of Chester), the fourth largest tenant (6,066 square feet), representing 5.8% of net rentable square feet, has the right to terminate its lease, if as of December 31, 2020, the tenant has had sales for two consecutive years of less than $1,000,000, with at least 60 days’ written notice and the payment of a termination fee equal to all unamortized tenant improvements and leasing commissions.
	For mortgage loan #23 (Little Village Plaza), the third largest tenant (12,000 square feet), representing 10.2% of net rentable square feet, has the right to terminate its lease on November 30, 2017 and every five years thereafter, with at least 6 months’ written notice.
	For mortgage loan #25 (Dels Village), the fifth largest tenant (1,600 square feet), representing 3.4% of net rentable square feet, has the right to terminate its lease at any time after August 23, 2018, with at least 180 days’ written notice and the payment of a termination fee equal to all unamortized tenant improvements and leasing commissions.

A-1-19

	For mortgage loan #26 (Park Abbey), the largest tenant (22,712 square feet), representing 20.4% of net rentable square feet, may terminate its lease on 16,977 square feet of its space on October 31, 2016 upon providing 240 days’ written notice and payment of a termination fee equal to all unamortized rent abatements, tenant improvements and leasing commissions.  The second largest tenant (17,126 square feet), representing 15.4% of net rentable square feet, may terminate its lease as of December 31, 2017 upon providing 180 days’ written notice and payment of a termination fee equal to all unamortized rent abatements, tenant improvements and leasing commissions.  The second largest tenant’s termination option is conditioned on its losing more than 15% of its funding from either The United Way of Central Carolinas, Smart Start or Mecklenburg County, without replacement funding from another source.  The fifth largest tenant (4,995 square feet), representing 4.5% of net rentable square feet, may  reduce its space by approximately 2,333 square feet at any time upon providing 120 days’ written notice if the US Department of Housing and Urban Development elects not to renew its contract.
	For mortgage loan #30 (Henderson Galleria), the largest tenant (68,404 square feet), representing 55.8% of net rentable square feet, has the right to terminate its lease on August 31, 2019, with at least 270 days’ written notice and the payment of a termination fee equal to all unamortized free rent, tenant improvements and leasing commissions.
	For mortgage loan #43 (Walgreens – Pittsburg), the sole tenant (14,820 square feet), representing 100.0% of net rentable square feet, may terminate its lease as of October 31, 2030, and every five years thereafter, upon providing 6 months’ written notice.
	For mortgage loan #51 (Walgreens – Goose Creek), the sole tenant (14,820 square feet), representing 100.0% of net rentable square feet, may terminate its lease as of October 31, 2030, and every five years thereafter, upon providing 6 months’ written notice.
	For mortgage loan #52 (Walgreens – Mansfield, OH), the sole tenant (14,560 square feet), representing 100.0% of net rentable square feet, may terminate its lease as of December 31, 2029, and every five years thereafter, upon providing 12 months’ written notice.
	For mortgage loan #53 (Bethel Commons Shopping Center), the third largest tenant (1,540 square feet), representing 3.7% of net rentable square feet, may terminate its lease at any time upon providing 3 months’ written notice and payment of 6 months’ of base rent.
	For mortgage loan #62 (Walgreens – Port Neches, TX), the sole tenant (13,500 square feet), representing 100.0% of net rentable square feet, may terminate its lease as of April 30, 2015, and every five years thereafter, upon providing 6 months’ written notice.
(9)	For mortgage loan #22 (2024 West 6th Street), the largest tenant (2,761 square feet), representing 6.8% of net rentable square feet, has multiple leases that expire as follows: 1,904 square feet expire on November 30, 2017 and 857 square feet expire on April 30, 2018. The second largest tenant (1,547 square feet), representing 3.8% of net rentable square feet, has multiple leases that expire as follows: 515 square feet expire on December 31, 2015, 427 square feet expire on August 31, 2017, 378 square feet expire on May 31, 2017 and 227 square feet expire on February 28, 2017. The third largest tenant (1,430 square feet), representing 3.5% of net rentable square feet, has multiple leases that expire as follows: 996 square feet expire on April 30, 2019 and 434 square feet expire on October 31, 2018. The fourth largest tenant (1,326 square feet), representing 3.2% of net rentable square feet, has multiple leases that expire as follows: 854 square feet expire on February 29, 2020 and 427 square feet expire on December 31, 2018. The fifth largest tenant (1,218 square feet), representing 3.0% of net rentable square feet, has multiple leases that expire as follows: 809 square feet expire on December 31, 2016 and 409 square feet expire on December 31, 2015.
	For mortgage loan #23 (Little Village Plaza), the largest tenant (68,682 square feet), representing 58.3% of net rentable square feet, has multiple leases that expire as follows: 30,210 square feet expire in February 28, 2022 and 38,472 square feet expire on August 31, 2022.

A-1-20

	For mortgage loan #27 (Indiana Business Park), the second largest tenant (5,428 square feet), representing 3.6% of net rentable square feet, has multiple leases that expire as follows: 1,100 square feet are month-to-month; 1,100 square feet expire December 31, 2015; and 3,228 square feet expire March 31, 2016.  The third largest tenant (5,108 square feet), representing 3.4% of net rentable square feet, has multiple leases that expire as follows: 1,100 square feet are month-to-month and 4,008 square feet expire December 31, 2015.
	For mortgage loan #39 (2065 West 6th Street), the third largest tenant (1,430 square feet), representing 4.0% of net rentable square feet, has multiple leases that expire as follows: 731 square feet expire on June 30, 2018, 699 square feet expire on November 30, 2019. The fourth largest tenant (1,268 square feet), representing 3.5% of net rentable square feet, has multiple leases that expire as follows: 623 square feet expire on February 28, 2017, 344 square feet expire on November 30, 2019, and 301 square feet expire on June 30, 2020.
	For mortgage loan #56 (Merrillville Office Center), the fifth largest tenant (2,580 square feet), representing 4.6% of net rentable square feet, has multiple leases that expire as follows: 2,353 square feet expire June 30, 2016 and 227 square feet expire July 31, 2016.
	For mortgage loan #61 (Manana Building), the largest tenant (2,250 square feet), representing 21.1% of net rentable square feet, has multiple leases that expire as follows: 650 square feet expire April 30, 2017 and 1,600 square feet expire August 31, 2018.
(10)	For mortgage loan #1 (One Court Square), the sole tenant (1,401,609 square feet), representing 100.0% of net rentable square feet, subleases a portion of the retail space to outside tenants and the 44th floor to National Benefit Life Insurance Company.
	For mortgage loan #8 (One Park Square), the largest tenant (29,466 square feet), representing 11.9% of net rentable square feet, subleases its space to two tenants as follows: 5,319 square feet for an annual base rent of $30,000 ($5.64 per square foot; expiring December 31, 2017) and 676 square feet to an affiliate on a month to month basis.
	For mortgage loan #57 (TD Bank & Wells Fargo – SC), the sole tenant at the TD Bank – Greenville mortgaged property (44,736 square feet), representing 43.6% of net rentable square feet for the mortgage loan, subleases 2,000 square feet for an annual base rent of $49,047 ($24.52 per square foot; expiring October 31, 2021).
(11)	For mortgage loan #6 (CityPlace I), the Monthly Replacement Reserve adjusts to $14,739 on the monthly payment date in October 2021.
	For mortgage loan #15 (Towneplace Suites Anaheim), the Monthly Replacement Reserve will be adjusted to an amount equal the greater of: (i) the then-existing Monthly Replacement Reserve; and (ii) 1/12th of 4% of underwritten revenue for the prior fiscal year.
	For mortgage loan #32 (Holiday Inn Roanoke), the Monthly Replacement Reserve will be adjusted to an amount equal to the greater of: (i) (a) 1/12 of 2.0% of annual operating income until June 6, 2017, (b) 1/12 of 3.0% of annual operating income commencing on July 6, 2017 through June 6, 2018 and (c) 1/12 of 4.0% of annual operating income commencing on July 6, 2018 and every payment date thereafter; and (ii) any amount required under the franchise agreement for furniture, fixture and equipment work.
(12)	For mortgage loan #27 (Indiana Business Park), the Monthly TI/LC Reserve springs once the reserve balance falls below $100,000.
	For mortgage loan #30 (Henderson Galleria), the Monthly TI/LC Reserve, will be adjusted to an amount equal to $59,000 on each payment date from December 2022 to February 2023 and will be an amount $6,123.95 on each payment date from March 2023 to September 2025.
(13)	For mortgage loan #3 (Renaissance Phoenix Downtown), the Other Escrow I (Monthly) amount is a seasonality reserve for which the borrower must deposit 75% of the monthly debt service payment

A-1-21

	($192,148.67) during the months of March, April, May and June to provide protections for seasonal months of July, August, September and October.
	For mortgage loan #11 (Yosemite Resorts), the Other Escrow I (Monthly) amount will commence on the payment date occurring in October 2015 and continue on each and every payment date as follows: June: $390,000; July: $730,000; August: $850,000; September: $740,000; and October: $490,000. Such Deposits may be increased or decreased from time to time by the lender in such amount as the lender shall deem to be necessary in its reasonable discretion to reflect any anticipated increases or decreases in Net Operating Income.
(14)	For mortgage loan #3 (Renaissance Phoenix Downtown), Annual Ground Rent Increases will commence as follows: for the partial hotel lease, on January 1, 2020, and thereafter the annual rent payment will be re-set every five years to an amount equal to 7% of the fair value of the land (as vacant), subject to a minimum rent of $40,000; for the air rights lease, on August 1, 2016 and thereafter on every third anniversary the ground rent will be increased by a consumer price index multiple, subject to a maximum of 112% of the annual rent payment for the preceding year.
(15)	For mortgage loan #3 (Renaissance Phoenix Downtown), as long as the mortgaged property is managed under a management agreement in accordance with the loan agreement, the borrower is required to cause the property manager to deposit all rents and revenues received into operating accounts maintained by the property manager and all remittances due to the borrower will be deposited by the property manager into a lender controlled lockbox account. Excess cash flow will be deposited into a lender controlled cash management account upon the occurrence of a cash management period, as defined in the loan agreement.
(16)	For mortgage loan #17 (Linda Vista Apartments), the mortgaged property secures a $12,500,000 subordinate mortgage obtained in 2011 from the City of Houston in connection with repair work due to hurricane damage.  The terms of the agreement stated that 51% of the 556 units will be restricted for a term of 10 years to residents who can earn no more than 80% of area median income. No interest or principal is due under such subordinate mortgage, which is only enforceable in the event that the borrower fails to comply with certain Housing and Urban Development standards. Moreover, if no event of default occurs under subordinate mortgage by 2023, the subordinate mortgage will be forgiven. The mortgage loan is full recourse to one of the sponsors if there is a default under the subordinate mortgage that causes any amount to become due and payable under the subordinate mortgage.

A-1-22