WFRBS Commercial Mortgage Trust 2013-C13 FWP Free writing prospectus

Free Writing Prospectus

Filed Pursuant to Rule 433

File No. 333-177891-04

WFRBS 2013-C13 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. 333-177891) 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 1-866-884-2071 (8 a.m. – 5 p.m. EST) or by emailing rbscmbs@rbs.com.

Nothing in this document constitutes an offer of securities for sale in any other 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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 RBS Securities Inc. (“RBSSI”), Wells Fargo Securities, LLC (“WFS”), Citigroup Global Markets Inc., or any of their respective affiliates make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change.  In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.

This free writing prospectus contains certain forward-looking statements.  If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements.  Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated.  Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering.  The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover.  We have no obligation to update or revise any forward-looking statement. RBS is a trade name for the investment banking business of RBSSI.  Securities, syndicated loan arranging, financial advisory and other investment banking activities are performed by RBSSI and their securities affiliates.  Lending, derivatives and other commercial banking activities are performed by The Royal Bank of Scotland plc and their banking affiliates.  RBSSI is a member of SIPC, FINRA and the NYSE. Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC; Wells Fargo Institutional Securities, LLC, a member of FINRA and SIPC; and Wells Fargo Bank, N.A. Wells Fargo Securities, LLC carries and provides clearing services for Wells Fargo Institutional Securities, LLC customer accounts.

IRS CIRCULAR 230 NOTICE

THIS FREE WRITING PROSPECTUS IS NOT INTENDED OR WRITTEN TO BE USED, AND CANNOT BE USED, FOR THE PURPOSE OF AVOIDING U.S. FEDERAL, STATE OR LOCAL TAX PENALTIES.  THIS TERM SHEET IS WRITTEN AND PROVIDED BY THE DEPOSITOR IN CONNECTION WITH THE PROMOTION OR MARKETING BY THE DEPOSITOR AND THE CO-LEAD BOOKRUNNING MANAGERS OF THE TRANSACTION OR MATTERS ADDRESSED HEREIN.  INVESTORS SHOULD SEEK ADVICE BASED ON THEIR PARTICULAR CIRCUMSTANCES FROM AN INDEPENDENT TAX ADVISOR.

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES

This free writing prospectus is not an offer to sell or a solicitation of an offer to buy these securities in any jurisdiction where such offer, solicitation or sale is not permitted.

The certificates to be backed in part by the assets described herein, and such assets, are subject tomodification,revision and other changes (due to, among other things, the possibility that the mortgage loans that comprise the pool may become delinquent or defaulted, may be removed or replaced and that similar or different mortgage loans may be added to the pool or may not be funded) at any time prior to issuance or availability of a final prospectus.  Such certificates are being offered on a “when, as and if issued” basis.  Prospective investors should understand that, when considering the purchase of such 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 (including with respect to the underlying assets) 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 with characteristics (including with respect to the underlying assets) that differ from the characteristics described in these materials.  The underwriters’ obligation to sell certificates to any prospective investor is conditioned on the certificates that are actually issued and the transaction having the characteristics described in these materials.  If the underwriters determine that one or more conditions are not satisfied in any material respect, such prospective investor will be notified, and neither the depositor nor any underwriter will have any obligation to such prospective investor to deliver any portion of the certificates that 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.

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 in this free writing prospectus is preliminary as of the date hereof, 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.  These materials are subject to change, completion, supplement or amendment from time to time.

IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS

Any legends, disclaimers or other notices that may appear at the bottom of, or attached to,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 being made 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.

WFRBS Commercial Mortgage Trust 2013-C13

ANNEX A— 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(2)	Address	City	State	Zip Code
1	188 Spear Street and 208 Utah Street	WFB		Various	San Francisco	CA	Various
1.01	188 Spear Street	WFB		188 Spear Street	San Francisco	CA	94105
1.02	208 Utah Street	WFB		208 Utah Street	San Francisco	CA	94103
2	301 South College Street	WFB		301 South College Street	Charlotte	NC	28202
3	GSA Portfolio	WFB		Various	Various	Various	Various
3.01	DEA - Milwaukee, WI	WFB		4725 West Electric Avenue	Milwaukee	WI	53219
3.02	DEA - Tucson, AZ	WFB		6970 & 6990 South Palo Verde Road	Tucson	AZ	85756
3.03	SSA / ODAR - Lexington, KY	WFB		2241 Buena Vista Road	Lexington	KY	40505
3.04	FBI - Cary, NC	WFB		110 Pinedale Springs Way	Cary	NC	27511
3.05	IRS - Mesa, AZ	WFB		1818 East Southern Avenue	Mesa	AZ	85204
3.06	Multi GSA - McAllen, TX	WFB		1101 East Hackberry Avenue	McAllen	TX	78501
3.07	MEPS - Spokane, WA	WFB		8510 West Highway 2	Spokane	WA	99224
3.08	FBI - Baton Rouge, LA	WFB		18134 East Petroleum Drive	Baton Rouge	LA	70809
3.09	SSA - Mesa, AZ	WFB		702 West Jerome Avenue	Mesa	AZ	85210
3.1	DEA - Billings, MT	WFB		2970 King Avenue West	Billings	MT	59102
3.11	SSA - Indianapolis, IN	WFB		6745 Network Place	Indianapolis	IN	46278
3.12	SSA - Lacombe, LA	WFB		64285 Highway 434	Lacombe	LA	70445
3.13	IRS - Huntsville, AL	WFB		5123 Research Drive Northwest	Huntsville	AL	35805
3.14	SSA - Muskegon, MI	WFB		340 Morris Avenue	Muskegon	MI	49440
4	825-845 Lincoln Road	WFB		825-845 Lincoln Road	Miami Beach	FL	33139
5	Hampton Inn & Suites Oceanfront	RBS		1801 South Ocean Boulevard	Myrtle Beach	SC	29577
6	Ashford Place Apartments	RBS		107 Ashford Drive	West Monroe	LA	71291
7	Blue Diamond Ranch	LIG I		4800 Blue Diamond Road	Las Vegas	NV	89139
8	Bimbo Bakeries Distribution Center	WFB		57-54 Page Place	Maspeth	NY	11378
9	Hampton Inn & Suites – Beale Street	WFB		175 Peabody Place	Memphis	TN	38103
10	Southport Commons	WFB		4650-4850 East Southport Road; 6810 South Emerson Avenue	Indianapolis	IN	46237
11	Merrick Commons	WFB		1634-1704 Merrick Road	Merrick	NY	11566
12	Industry West Commerce Center	WFB		Various	Santa Rosa	CA	95407
12.01	256 Sutton Place	WFB		256 Sutton Place	Santa Rosa	CA	95407
12.02	258 Sutton Place	WFB		258 Sutton Place	Santa Rosa	CA	95407
12.03	237 Todd Road	WFB		237 Todd Road	Santa Rosa	CA	95407
13	The Henry - Autograph Collection by Marriott	WFB		300 Town Center Drive	Dearborn	MI	48126
14	Merchants Exchange	LIG I		4400 Roswell Road	Marietta	GA	30062
15	Hampton Inn & Suites - Atlanta	WFB		161 Spring Street Northwest	Atlanta	GA	30303
16	Water Tower	RBS		5331 SW Macadam Avenue	Portland	OR	97239
17	100 International Drive	WFB		100 International Drive	Portsmouth	NH	03801
18	Hampton Inn - GA Tech	WFB		244 North Avenue Northwest	Atlanta	GA	30313
19	Simi Valley Promenade	WFB		5105-5197 East Los Angeles Avenue	Simi Valley	CA	93063
20	Spring Park Plaza Shopping Center	Basis		2308-2370 South Range Avenue	Denham Springs	LA	70726
21	Garwood Plaza	RBS		301-329 North Avenue	Garwood	NJ	07027
22	Cobblestone Ridge	LIG I		4125 Pebble Ridge Circle	Colorado Springs	CO	80906
23	Hilton Garden Inn - Baton Rouge	WFB		3330 Harding Boulevard	Baton Rouge	LA	70807
24	Hampton Inn - Birmingham	WFB		3400 Colonnade Parkway	Birmingham	AL	35243
25	Bit O Home MHC	CIIICM	Crossed-A	5002 West McFadden Avenue	Santa Ana	CA	92704
26	Liberty MHC	CIIICM	Crossed-A	329 South Harbor Boulevard	Santa Ana	CA	92704
27	Hampton Inn & Suites - Legacy Park	WFB		3199 Parkwood Boulevard	Frisco	TX	75034
28	US Storage Centers - Torrance	RBS		735 West Carson Street	Torrance	CA	90502
29	Gateway 101	LIG I		15815 East Frank Lloyd Wright Boulevard	Scottsdale	AZ	85260
30	Johnson City Town Center	WFB		420 Harry L Drive	Johnson City	NY	13790
31	Villa Hermosa Mobile Home Park	WFB		2050 South Magic Way	Henderson	NV	89002
32	Stone Gate Plaza	LIG I		910 & 1004 South Crowley Road	Crowley	TX	76036
33	Security Public Storage - Ashburn	WFB		45050 Russell Branch Parkway	Ashburn	VA	20147
34	Sheridan Building	LIG I		125-37 South 9th Street	Philadelphia	PA	19107
35	The Preserve at Woodland	WFB		2201-2380 Valleywood Drive Southeast	Grand Rapids	MI	49546
36	Holiday Inn Express - Largo	RBS		9101 Basil Court	Largo	MD	20774
37	Staybridge Suites Stafford	RBS		11101 Fountain Lake Drive	Stafford	TX	77477
38	Buckhorn Ranch Estates MHC	CIIICM		2993 Curtis Street	Des Plaines	IL	60018
39	Holiday Inn - Ames	RBS		2609 University Boulevard	Ames	IA	50010
40	Yorkshire Village	Basis		12221 Fleming Drive	Houston	TX	77013
41	Next Door Self Storage	CIIICM		Various	Various	IL	Various
41.01	Next Door Self Storage - Crest Hill	CIIICM		1906 Plainfield Road	Crest Hill	IL	60403
41.02	Next Door Self Storage - Wolf's Road	CIIICM		25641 Wolf's Crossing Road	Plainfield	IL	60585
42	1523 Central Park Avenue Owners, Inc.	NCB, FSB		1523 Central Park Avenue	Yonkers	NY	10710
43	Candlewood Suites - Victoria, TX	RBS		7103 North Navarro Street	Victoria	TX	77904
44	1101-1123 Kings Highway	WFB		1100-1123 Kings Highway	Brooklyn	NY	11229
45	Hampton Inn Newnan	WFB		50 Hampton Way	Newnan	GA	30265
46	Holiday Inn Express - Ames	RBS		2600 East 13th Street	Ames	IA	50010
47	Reno Regency Apartments	LIG I		590 North Lake Street	Reno	NV	89501
48	Gardendale Apartments	WFB		8350-8356 Gardendale Street	Paramount	CA	90723
49	Willow Trace Apartments	WFB		8100 Pines Road	Shreveport	LA	71129
50	Portofino Village Apartments	WFB		13202 Downey Avenue	Paramount	CA	90723
51	Tracy Tenants Corp.	NCB, FSB		245 East 24th Street	New York	NY	10010
52	Kensington Gate Owners Incorporated	NCB, FSB		One Kensington Gate	Great Neck	NY	11021
53	Shawnee Square	Basis		144 Consumer Center Drive	Chillicothe	OH	45601
54	South Shore	Basis		2640 East League City Parkway	League City	TX	77573
55	Omega Self Storage	WFB		99 East 2nd Street	Mineola	NY	11501
56	200 East 78th Street Owners Corp.	NCB, FSB		200/206 East 78th Street a/k/a 1359 3rd Avenue	New York	NY	10075
57	Creekside Apartments	WFB		3018 Knickerbocker Road	San Angelo	TX	76904
58	Clifton Park	Basis		4211 Shannon Drive	Baltimore	MD	21213
59	Bingham Office	Basis		32500 Telegraph Road	Bingham Farms	MI	48025
60	21 N. Chatsworth Owners Corp.	NCB, FSB		21 North Chatsworth Avenue	Larchmont	NY	10538
61	9035 Wadsworth Parkway	WFB		9035 Wadsworth Parkway	Westminster	CO	80021
62	Prunedale Self Storage	WFB		8305 Prunedale North Road	Salinas	CA	93907
63	Spring Hill Office Suites	Basis		504 Spring Hill Drive	Spring	TX	77386
64	Omega Storage Industrial Place	WFB		4178 Industrial Place; 4154 Austin Boulevard	Island Park	NY	11558
65	Thomasson Center	Basis		3220 Gus Thomasson Road	Mesquite	TX	75150
66	2035 Central Park Ave. Owners Corp.	NCB, FSB		2035 Central Park Avenue	Yonkers	NY	10710
67	632 Palmer Road Owners, Inc.	NCB, FSB		632 Palmer Road	Yonkers	NY	10701
68	Twin Falls MHC	CIIICM		Various	Twin Falls	ID	83301
68.01	Cameo MHC	CIIICM		281 Caswell Avenue West	Twin Falls	ID	83301
68.02	Rock Creek MHC	CIIICM		350 Grandview Drive North	Twin Falls	ID	83301
69	Country Breeze MHC	CIIICM		11448 South Avenue 9 E	Yuma	AZ	85365
70	Caribbean House, Inc.	NCB, FSB		1375 River Road	Edgewater	NJ	07020
71	325 House Inc.	NCB, FSB		325 East 77th Street	New York	NY	10075
72	Mutual Housing Association, Inc.	NCB, FSB		3850 Sedgwick Avenue	Bronx	NY	10463
73	Georgian House Owners Corp.	NCB, FSB		118-11 84th Avenue	Kew Gardens	NY	11415
74	Rite Aid Renton	CIIICM		3116 Northeast Sunset Boulevard	Renton	WA	98056
75	Storage Direct Amargosa	WFB		15262 Mojave Drive	Victorville	CA	92394
76	Arkansas Owners Corp.	NCB, FSB		84-19 51st Avenue	Elmhurst	NY	11373
77	510-580 17th Street	LIG I		510-580 East 17th Street	Idaho Falls	ID	83404
78	Clay Medical	WFB		8100 Oswego Road	Liverpool	NY	13090
79	Eldorado Estates	WFB		2320 Eslinger Road	New Smyrna Beach	FL	32168
80	Shreveport Plaza	WFB		6205 Westport Avenue	Shreveport	LA	71129
81	Kozy MHC	CIIICM		3113 Cortez Road West	Bradenton	FL	34207
82	AAA Storage Depot	CIIICM		3030 West Irving Street	Pasco	WA	99301
83	51 West 81st Street Corp.	NCB, FSB		51 West 81st Street	New York	NY	10024
84	110-34 73rd Owners Corp.	NCB, FSB		110-34 73rd Road	Forest Hills	NY	11375
85	1155 Ocean Apt. Corp.	NCB, FSB		1155 Ocean Avenue	Brooklyn	NY	11230
86	Whitehall Commons, Ltd.	NCB, FSB		45 Pondfield Road West	Bronxville	NY	10708
87	Coachella MHC	CIIICM		49615 Harrison Street	Coachella	CA	92236
88	America's Budget Storage	WFB		40671 Joy Road	Canton	MI	48187
89	Claridge Apartment Corporation	NCB, FSB		50 Hill Park Avenue	Great Neck	NY	11021
90	Fountain Gardens Owners Corp.	NCB, FSB		4499 Henry Hudson Parkway West	Bronx	NY	10471
91	13-19 White Street Corp.	NCB, FSB		13-19 White Street	New York	NY	10013
92	Cathedral Canyon Self Storage	WFB		36000 Cathedral Canyon Drive	Cathedral City	CA	92234
93	Pine Crest MHC	CIIICM		1628 East Caro Road; 1799 Sunset Drive	Caro	MI	48723
94	120-10-12 85th Ave. Owners Corp.	NCB, FSB		120-10/12 85th Avenue	Kew Gardens	NY	11415
95	920 Broadway Owners', Inc.	NCB, FSB		920 Broadway	Woodmere	NY	11598

Mortgage Loan Number	General Property Type	Specific Property Type	Year Built	Year Renovated	Number of Units(3)	Unit of Measure	Cut-off Date Balance Per Unit of Measure(3)(4)	Original Balance ($)(4)	Cut-off Date Balance ($)(4)
1	Office	CBD	Various	Various	291549	Sq. Ft.	298.41	87000000	87000000
1.01	Office	CBD	1973	2012	214968	Sq. Ft.		74400000	74400000
1.02	Office	CBD	1911	2011	76581	Sq. Ft.		12600000	12600000
2	Office	CBD	1988	2012	988646	Sq. Ft.	177.01	85000000	85000000
3	Various	Various	Various	Various	341412	Sq. Ft.	146.45	50000000	50000000
3.01	Office	Suburban	2007		29931	Sq. Ft.		6700000	6700000
3.02	Mixed Use	Office/Industrial	2008		63501	Sq. Ft.		6600000	6600000
3.03	Office	Suburban	2012		44000	Sq. Ft.		5665000	5665000
3.04	Office	Suburban	2009		25458	Sq. Ft.		4800000	4800000
3.05	Office	Suburban	1986	2008	30462	Sq. Ft.		4035000	4035000
3.06	Office	Suburban	2010		29323	Sq. Ft.		3890000	3890000
3.07	Office	Suburban	2011		20328	Sq. Ft.		3250000	3250000
3.08	Office	Suburban	2012		14398	Sq. Ft.		3150000	3150000
3.09	Office	Suburban	2005		23084	Sq. Ft.		2800000	2800000
3.1	Office	Suburban	2008		13599	Sq. Ft.		2500000	2500000
3.11	Office	Suburban	2012		12299	Sq. Ft.		2030000	2030000
3.12	Office	Suburban	2011		11360	Sq. Ft.		1880000	1880000
3.13	Office	Suburban	2010		13670	Sq. Ft.		1500000	1500000
3.14	Office	Suburban	2012		9999	Sq. Ft.		1200000	1200000
4	Retail	Unanchored	1925	2013	38843	Sq. Ft.	772.34	30000000	30000000
5	Hospitality	Limited Service	2000	2009	227	Rooms	131925.14	30000000	29947006.27
6	Multifamily	Garden	2006-2008		338	Units	72707.1	24575000	24575000
7	Retail	Anchored	2008-2010		104450	Sq. Ft.	219.91	23000000	22970040.98
8	Industrial	Warehouse	1941	2012	56966	Sq. Ft.	394.97	22500000	22500000
9	Hospitality	Limited Service	2000	2011	144	Rooms	155665.01	22500000	22415761.12
10	Retail	Anchored	2001		200056	Sq. Ft.	85.57	17150000	17118390.35
11	Retail	Anchored	1963	1995	108296	Sq. Ft.	152.13	16500000	16474928.31
12	Industrial	Warehouse	2008		193337	Sq. Ft.	79.65	15400000	15400000
12.01	Industrial	Warehouse	2008		116864	Sq. Ft.		9215000	9215000
12.02	Industrial	Warehouse	2008		49873	Sq. Ft.		4005000	4005000
12.03	Industrial	Warehouse	2008		26600	Sq. Ft.		2180000	2180000
13	Hospitality	Full Service	1989	2011	308	Rooms	46989.36	14500000	14472722.77
14	Retail	Anchored	1987	1997	130410	Sq. Ft.	109.27	14250000	14250000
15	Hospitality	Limited Service	1928	2011	119	Rooms	114285.71	13600000	13600000
16	Mixed Use	Office/Retail	1903	Various	111140	Sq. Ft.	113.22	12600000	12583304.94
17	Office	Suburban	2005	2008	113008	Sq. Ft.	110.61	12500000	12500000
18	Hospitality	Limited Service	1996	2007	106	Rooms	113207.55	12000000	12000000
19	Retail	Anchored	1967		82333	Sq. Ft.	143.74	11850000	11834395.29
20	Retail	Shadow Anchored	1975	2006-2008	137573	Sq. Ft.	84.32	11600000	11600000
21	Retail	Anchored	2003		29424	Sq. Ft.	394.24	11600000	11600000
22	Multifamily	Garden	1985	2010	208	Units	48004.26	10000000	9984885.19
23	Hospitality	Full Service	2004		131	Rooms	74809.16	9800000	9800000
24	Hospitality	Limited Service	1994	2011	133	Rooms	70676.69	9400000	9400000
25	Manufactured Housing Community	Manufactured Housing Community	1947		80	Pads	53075.75	4650000	4644128.17
26	Manufactured Housing Community	Manufactured Housing Community	1946, 1961		95	Pads	53075.75	4650000	4644128.17
27	Hospitality	Limited Service	2003		105	Rooms	87619.05	9200000	9200000
28	Self Storage	Self Storage	2006		101781	Sq. Ft.	88.43	9000000	9000000
29	Retail	Shadow Anchored	2012		33441	Sq. Ft.	253.84	8500000	8488827.06
30	Retail	Anchored	2006	2011	83866	Sq. Ft.	99.91	8400000	8378846.78
31	Manufactured Housing Community	Manufactured Housing Community	1965		298	Pads	26806.47	8000000	7988328.92
32	Retail	Anchored	2003		90643	Sq. Ft.	87.71	7950000	7950000
33	Self Storage	Self Storage	2005		56920	Sq. Ft.	136.85	7800000	7789407.5
34	Office	CBD	1915	1985	97456	Sq. Ft.	76.75	7500000	7479750.88
35	Multifamily	Garden	1969	2013	228	Units	32520.19	7425000	7414603.61
36	Hospitality	Limited Service	2005		89	Rooms	80760.27	7200000	7187663.88
37	Hospitality	Extended Stay	2010		90	Rooms	78755.25	7100000	7087972.05
38	Manufactured Housing Community	Manufactured Housing Community	1955		234	Pads	29876.55	7000000	6991112.02
39	Hospitality	Full Service	2000	2007	75	Rooms	91843.21	6900000	6888241.03
40	Multifamily	Garden	1971		248	Units	26630.02	6615000	6604245.27
41	Self Storage	Self Storage	Various		134060	Sq. Ft.	49.23	6600000	6600000
41.01	Self Storage	Self Storage	2000, 2006, 2008		67785	Sq. Ft.		3413000	3413000
41.02	Self Storage	Self Storage	2000, 2010		66275	Sq. Ft.		3187000	3187000
42	Multifamily	Cooperative	1971	2001	131	Units	49766.28	6525000	6519382.27
43	Hospitality	Extended Stay	2009		82	Rooms	78881.57	6500000	6468288.86
44	Mixed Use	Office/Retail	1925	2008	19350	Sq. Ft.	325.58	6300000	6300000
45	Hospitality	Limited Service	1996	2008	91	Rooms	68131.87	6200000	6200000
46	Hospitality	Limited Service	2000	2007	74	Rooms	80942.9	6000000	5989774.81
47	Multifamily	High Rise	1980	2007	243	Units	24595.31	6000000	5976659.52
48	Multifamily	Garden	1988		76	Units	78092.32	5950000	5935016.48
49	Multifamily	Garden	1978		192	Units	29166.67	5600000	5600000
50	Multifamily	Garden	1987		64	Units	86604.76	5550000	5542704.73
51	Multifamily	Cooperative	1963	2001	154	Units	35660.87	5500000	5491774.48
52	Multifamily	Cooperative	1968	2008	94	Units	56010.64	5265000	5265000
53	Retail	Anchored	1987	2006	139009	Sq. Ft.	35.97	5000000	5000000
54	Retail	Shadow Anchored	2007		27937	Sq. Ft.	169.07	4730000	4723317.52
55	Self Storage	Self Storage	1958	1990	46828	Sq. Ft.	99.05	4650000	4638477.67
56	Multifamily	Cooperative	1964	2000	114	Units	39473.68	4500000	4500000
57	Multifamily	Garden	1982		160	Units	27031.25	4325000	4325000
58	Self Storage	Self Storage	1975	2005	79377	Sq. Ft.	52.84	4200000	4194357.84
59	Office	Suburban	1985		44844	Sq. Ft.	91.31	4100000	4094678.89
60	Multifamily	Cooperative	1936	1998	84	Units	48738.06	4100000	4093997.28
61	Office	Suburban	1982	2010	60736	Sq. Ft.	64.13	3900000	3895039.06
62	Self Storage	Self Storage	2007		48882	Sq. Ft.	77.6	3800000	3793218.78
63	Office	Suburban	2006		40344	Sq. Ft.	91.71	3700000	3700000
64	Self Storage	Self Storage	1998		37395	Sq. Ft.	89.43	3350000	3344056.98
65	Mixed Use	Office/Retail	1985		34287	Sq. Ft.	97.29	3340000	3335766.92
66	Multifamily	Cooperative	1972		69	Units	47024.51	3250000	3244690.97
67	Multifamily	Cooperative	1963	1998	106	Units	29197.64	3100000	3094950.26
68	Manufactured Housing Community	Manufactured Housing Community	Various		208	Pads	14700.23	3065000	3057648.33
68.01	Manufactured Housing Community	Manufactured Housing Community	1970, 1975		144	Pads		1997000	1992210.02
68.02	Manufactured Housing Community	Manufactured Housing Community	1962		64	Pads		1068000	1065438.31
69	Manufactured Housing Community	Manufactured Housing Community	1986		162	Pads	18616.25	3020000	3015831.76
70	Multifamily	Cooperative	1964		61	Units	49042.52	3000000	2991593.66
71	Multifamily	Cooperative	1939	2000	59	Units	48230.91	2850000	2845623.46
72	Multifamily	Cooperative	1955	2010	122	Units	22924.28	2800000	2796761.84
73	Multifamily	Cooperative	1939	2008	120	Units	23298.81	2800000	2795856.7
74	Retail	Single Tenant	2000		16872	Sq. Ft.	165.39	2795000	2790396.94
75	Self Storage	Self Storage	2008		73150	Sq. Ft.	36.23	2650000	2650000
76	Multifamily	Cooperative	1952	1996	90	Units	28846.37	2600000	2596173.07
77	Retail	Shadow Anchored	1962	2008	32993	Sq. Ft.	78.61	2600000	2593661.1
78	Office	Medical	1987	2012	31611	Sq. Ft.	80.58	2550000	2547145.28
79	Manufactured Housing Community	Manufactured Housing Community	1972		121	Pads	21038.67	2550000	2545679.46
80	Retail	Shadow Anchored	2001		22892	Sq. Ft.	100.24	2300000	2294595.25
81	Manufactured Housing Community	Manufactured Housing Community	1955		96	Pads	22241.67	2138000	2135199.87
82	Self Storage	Self Storage	2001		60350	Sq. Ft.	35.04	2120000	2114956.46
83	Multifamily	Cooperative	1903	2012	93	Units	21505.38	2000000	2000000
84	Multifamily	Cooperative	1941	2004	65	Units	29188.5	1900000	1897252.67
85	Multifamily	Cooperative	1953	2011	59	Units	32155.91	1900000	1897198.43
86	Multifamily	Cooperative	1928	2001	62	Units	28950.11	1800000	1794906.99
87	Manufactured Housing Community	Manufactured Housing Community	1961, 1973		110	Pads	14973.78	1650000	1647115.78
88	Self Storage	Self Storage	1988		64230	Sq. Ft.	25.63	1650000	1646058.49
89	Multifamily	Cooperative	1962	2010	52	Units	30646.3	1600000	1593607.56
90	Multifamily	Cooperative	1952	1990	57	Units	27149.56	1550000	1547524.64
91	Multifamily	Cooperative	1890		13	Units	115058.14	1500000	1495755.84
92	Self Storage	Self Storage	1990		68248	Sq. Ft.	21.58	1475000	1472702.63
93	Manufactured Housing Community	Manufactured Housing Community	1976		89	Pads	14027.21	1250000	1248421.55
94	Multifamily	Cooperative	1951	1995	59	Units	21156.62	1250000	1248240.33
95	Multifamily	Cooperative	1965		20	Units	42500	850000	850000

Mortgage Loan Number	% of Aggregate Cut-off Date Balance(4)	Maturity Date or ARD Balloon Payment ($)	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 Fee Rate
1	0.09923127	72720424.83	N	41332	41365	42064	42095	44986		0.03725	0.000029
1.01	0.08485985
1.02	0.01437143
2	0.09695009	77057368.95	N	41375	41426	43221	43252	45047		0.03935	0
3	0.05702947	50000000	N	41334	41365	44986		44986		0.0415	0.000029
3.01	0.00764195
3.02	0.00752789
3.03	0.00646144
3.04	0.00547483
3.05	0.00460228
3.06	0.00443689
3.07	0.00370692
3.08	0.00359286
3.09	0.00319365
3.1	0.00285147
3.11	0.0023154
3.12	0.00214431
3.13	0.00171088
3.14	0.00136871
4	0.03421768	30000000	N	41345	41395	45017		45017		0.0399	0.000029
5	0.03415724	22149374.64	N	41361	41395		41395	45017		0.04659	0.000029
6	0.02802998	20530870.25	N	41313	41365	41883	41913	44986		0.04195	0.000029
7	0.02619938	18633023.39	N	41355	41395		41395	45017		0.0456	0.000029
8	0.02566326	22500000	N	41365	41395	45017		45017		0.0384	0.000029
9	0.02556718	19692550.39	N	41319	41365		41365	43160		0.0407	0.000029
10	0.01952505	12524316.46	N	41365	41395		41395	45017		0.0437	0.000029
11	0.01879113	12963126.32	N	41347	41395		41395	45017		0.037	0.000029
12	0.01756508	12139829.86	N	41369	41426		41426	45047		0.0379	0.000029
12.01	0.01051053
12.02	0.00456806
12.03	0.00248648
13	0.01650743	12727683.89	N	41351	41395		41395	43191		0.0423	0.000029
14	0.0162534	11344332.89	N	41369	41426		41426	45047		0.0406	0.000029
15	0.01551201	12280293.23	N	41319	41365	41699	41730	43160		0.0412	0.000029
16	0.01435238	10174763.33	N	41341	41395		41395	45017		0.04466	0.000029
17	0.01425737	9944009.69	N	41368	41426		41426	45047		0.0404	0.000029
18	0.01368707	8800725.54	N	41372	41426		41426	45047		0.0448	0.000029
19	0.01349818	9580334.61	N	41346	41395		41395	45017		0.045	0.000029
20	0.01323084	9651638.66	N	41365	41395	42095	42125	45017		0.0441	0.000029
21	0.01323084	9274369.84	N	41368	41426		41426	45047		0.0418	0.000029
22	0.01138865	7865208.43	N	41361	41395		41395	45017		0.0373	0.000029
23	0.01117778	8849034.53	N	41319	41365	41699	41730	43160		0.0412	0.000029
24	0.01072154	8487849.41	N	41319	41365	41699	41730	43160		0.0412	0.000029
25	0.00529704	3788870.64	N	41365	41399		41399	45021		0.0473	0.000029
26	0.00529704	3788870.64	N	41365	41399		41399	45021		0.0473	0.000029
27	0.01049342	8307256.85	N	41319	41365	41699	41730	43160		0.0412	0.000029
28	0.0102653	7659765.93	N	41311	41365	42064	42095	44986		0.04366	0.000029
29	0.00968227	6874332.07	N	41337	41395		41395	45017		0.0451	0.000029
30	0.00955682	6789240.16	N	41316	41365		41365	44986		0.0449	0.000029
31	0.0091114	6338598.27	N	41361	41395		41395	45017		0.0393	0.000029
32	0.00906769	6804828.42	N	41354	41395	42095	42125	45017		0.0458	0.000029
33	0.00888452	6268977.51	N	41353	41395		41395	45017		0.0433	0.000029
34	0.00853132	6822883.08	N	41333	41365		41365	43160		0.0414	0.000029
35	0.00845702	5931905.88	N	41365	41395		41395	45017		0.0416	0.000029
36	0.00819817	5356675.19	N	41345	41395		41395	45017		0.04865	0.000029
37	0.00808447	5297046.54	N	41341	41395		41395	45017		0.04941	0.000029
38	0.00797399	5697923.15	N	41361	41395		41395	45017		0.047	0.000029
39	0.00785665	5140285.32	N	41361	41395		41395	45017		0.04901	0.000029
40	0.00753273	5048825.85	N	41353	41395		41395	45017		0.0435	0.000029
41	0.00752789	5317741.62	N	41369	41426		41426	45047		0.044	0.000029
41.01	0.00389283
41.02	0.00363506
42	0.00743594	5743983.02	N	41353	41395		41395	45017		0.0393	0.000029
43	0.00737766	4056954.02	N	41330	41365		41365	44986		0.04761	0.000029
44	0.00718571	6300000	N	41367	41426	45047		45047		0.0386	0.000029
45	0.00707165	4555666.14	N	41372	41426		41426	45047		0.0453	0.000029
46	0.00683187	4469813.32	N	41361	41395		41395	45017		0.04901	0.000029
47	0.00681691	4899125.05	Y	41305	41334		41334	44958	52263	0.048	0.000029
48	0.00676942	4809045.56	N	41334	41365		41365	44986		0.0449	0.000029
49	0.0063873	4686976.59	N	41331	41365	42064	42095	44986		0.0377	0.000029
50	0.00632195	4488534.53	N	41365	41395		41395	45017		0.0451	0.000029
51	0.00626386	4335482.92	N	41346	41395		41395	45017		0.0379	0.000029
52	0.0060052	5265000	N	41334	41365	44986		44986		0.0391	0.000029
53	0.00570295	3639019.63	N	41375	41426		41426	45047		0.0428	0.000029
54	0.00538737	3772111.26	N	41355	41395		41395	45017		0.0411	0.000029
55	0.0052906	3768655.95	N	41334	41365		41365	44986		0.0457	0.000029
56	0.00513265	4500000	N	41352	41395	45017		45017		0.0376	0.000029
57	0.00493305	3619853.19	N	41331	41365	42064	42095	44986		0.0377	0.000029
58	0.00478404	3382672.53	N	41345	41395		41395	45017		0.0439	0.000029
59	0.00467035	3323807.82	N	41359	41395		41395	45017		0.0458	0.000029
60	0.00466957	3246165.43	N	41360	41395		41395	45017		0.0391	0.000029
61	0.00444264	3173487.32	N	41338	41395		41395	45017		0.0469	0.000029
62	0.0043265	2798331.77	N	41338	41395		41395	45017		0.0459	0.000029
63	0.00422018	3152629.77	N	41365	41395	42095	42125	45017		0.0441	0.000029
64	0.0038142	2470660.38	N	41361	41395		41395	45017		0.0463	0.000029
65	0.00380474	2719639.54	N	41365	41395		41395	45017		0.0471	0.000029
66	0.00370086	2857597.26	N	41332	41365		41365	44986		0.0389	0.000029
67	0.00353007	2726547.82	N	41334	41365		41365	44986		0.039	0.000029
68	0.00348752	2497576.5	N	41327	41365		41365	44986		0.0473	0.000029
68.01	0.00227229
68.02	0.00121523
69	0.00343983	2419556.86	N	41369	41399		41399	45021		0.0424	0.000029
70	0.00341218	2378832.7	N	41334	41365		41365	44986		0.0395	0.000029
71	0.00324569	2234073.43	N	41359	41395		41395	45017		0.0364	0.000029
72	0.00318996	2346767.15	N	41359	41395		41395	45017		0.0374	0.000029
73	0.00318892	2212033	N	41361	41395		41395	45017		0.0385	0.000029
74	0.0031827	2099627.97	N	41353	41395		41395	45017		0.0513	0.000029
75	0.00302256	2141073.13	N	41369	41426		41426	45047		0.0448	0.000029
76	0.00296117	2056289.42	N	41345	41395		41395	45017		0.0388	0.000029
77	0.0029583	2112948.89	N	41333	41365		41365	44986		0.0465	0.000029
78	0.00290525	2122118.82	N	41340	41395		41395	45017		0.0538	0.000029
79	0.00290357	1902390.91	N	41346	41395		41395	45017		0.0494	0.000029
80	0.00261719	1880478.52	N	41332	41365		41365	44986		0.0483	0.000029
81	0.00243539	1730283.61	N	41362	41395		41395	45017		0.0453	0.000029
82	0.0024123	1729843.89	N	41333	41365		41365	44986		0.0477	0.000029
83	0.00228118	2000000	N	41354	41395	45017		45017		0.04	0.000029
84	0.00216399	1508151.95	N	41355	41395		41395	45017		0.0398	0.000029
85	0.00216392	1502123.32	N	41361	41395		41395	45017		0.0387	0.000029
86	0.00204725	1424701.4	N	41332	41365		41365	44986		0.039	0.000029
87	0.00187868	1221448.78	N	41365	41399		41399	45021		0.0473	0.000029
88	0.00187748	1345438.89	N	41327	41365		41365	44986		0.0475	0.000029
89	0.00181765	1135900.55	N	41334	41365		41365	44986		0.0365	0.000029
90	0.00176509	1366195.59	N	41330	41365		41365	44986		0.0397	0.000029
91	0.00170604	1187251.99	N	41331	41365		41365	44986		0.039	0.000029
92	0.00167975	1122720.34	N	41345	41395		41395	45017		0.055	0.000029
93	0.00142394	1018513.61	N	41365	41399		41399	45021		0.0473	0.000029
94	0.00142373	997571.02	N	41358	41395		41395	45017		0.0413	0.000029
95	0.0009695	850000	N	41334	41365	44986		44986		0.0419	0.000029

Mortgage Loan Number	Trustee/CA Fee Rate	Servicing 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.)
1	0.000052	0.0002	0.036969	Actual/360	401677.38	Interest-only, Amortizing Balloon	Actual/360	120	118	24
1.01
1.02
2	0.000052	0.0002	0.039098	Actual/360	402624.24	Interest-only, Amortizing Balloon	Actual/360	120	120	60
3	0.000052	0.0002	0.041219	Actual/360	175318.29	Interest-only, Balloon	Actual/360	120	118	120
3.01
3.02
3.03
3.04
3.05
3.06
3.07
3.08
3.09
3.1
3.11
3.12
3.13
3.14
4	0.000052	0.0002	0.039619	Actual/360	101135.42	Interest-only, Balloon	Actual/360	120	119	120
5	0.000052	0.0002	0.046309	Actual/360	169468.73	Amortizing Balloon		120	119	0
6	0.000052	0.0002	0.041669	Actual/360	120104.26	Interest-only, Amortizing Balloon	Actual/360	120	118	18
7	0.000052	0.0006	0.044919	Actual/360	117359.02	Amortizing Balloon		120	119	0
8	0.000052	0.0002	0.038119	Actual/360	73000	Interest-only, Balloon	Actual/360	120	119	120
9	0.000052	0.0002	0.040419	Actual/360	119634.66	Amortizing Balloon		60	58	0
10	0.000052	0.0002	0.043419	Actual/360	94064.23	Amortizing Balloon		120	119	0
11	0.000052	0.0002	0.036719	Actual/360	75946.69	Amortizing Balloon		120	119	0
12	0.000052	0.0004	0.037419	Actual/360	71669.79	Amortizing Balloon		120	120	0
12.01
12.02
12.03
13	0.000052	0.0002	0.042019	Actual/360	78389.73	Amortizing Balloon		60	59	0
14	0.000052	0.0006	0.039919	Actual/360	68525.52	Amortizing Balloon		120	120	0
15	0.000052	0.0002	0.040919	Actual/360	72689.98	Interest-only, Amortizing Balloon	Actual/360	60	58	12
16	0.000052	0.0002	0.044379	Actual/360	63588.06	Amortizing Balloon		120	119	0
17	0.000052	0.0002	0.040119	Actual/360	59965.53	Amortizing Balloon		120	120	0
18	0.000052	0.0002	0.044519	Actual/360	66563.75	Amortizing Balloon		120	120	0
19	0.000052	0.0005	0.044419	Actual/360	60042.21	Amortizing Balloon		120	119	0
20	0.000052	0.0002	0.043819	Actual/360	60173.8	Interest-only, Amortizing Balloon	Actual/360	120	119	24
21	0.000052	0.0002	0.041519	Actual/360	56590.67	Amortizing Balloon		120	120	0
22	0.000052	0.0006	0.036619	Actual/360	46198.14	Amortizing Balloon		120	119	0
23	0.000052	0.0002	0.040919	Actual/360	52379.55	Interest-only, Amortizing Balloon	Actual/360	60	58	12
24	0.000052	0.0002	0.040919	Actual/360	50241.61	Interest-only, Amortizing Balloon	Actual/360	60	58	12
25	0.000052	0.0002	0.047019	Actual/360	24200.58	Amortizing Balloon		120	119	0
26	0.000052	0.0002	0.047019	Actual/360	24200.58	Amortizing Balloon		120	119	0
27	0.000052	0.0002	0.040919	Actual/360	49172.64	Interest-only, Amortizing Balloon	Actual/360	60	58	12
28	0.000052	0.0002	0.043379	Actual/360	44887.91	Interest-only, Amortizing Balloon	Actual/360	120	118	24
29	0.000052	0.0011	0.043919	Actual/360	43118.77	Amortizing Balloon		120	119	0
30	0.000052	0.0002	0.044619	Actual/360	42511.67	Amortizing Balloon		120	118	0
31	0.000052	0.0002	0.039019	Actual/360	37871.08	Amortizing Balloon		120	119	0
32	0.000052	0.0006	0.045119	Actual/360	40660.26	Interest-only, Amortizing Balloon	Actual/360	120	119	24
33	0.000052	0.0002	0.043019	Actual/360	38737.5	Amortizing Balloon		120	119	0
34	0.000052	0.0006	0.040719	Actual/360	36414.12	Amortizing Balloon		60	58	0
35	0.000052	0.0004	0.041119	Actual/360	36136.39	Amortizing Balloon		120	119	0
36	0.000052	0.0002	0.048369	Actual/360	41526.12	Amortizing Balloon		120	119	0
37	0.000052	0.0006	0.048729	Actual/360	41262.2	Amortizing Balloon		120	119	0
38	0.000052	0.0002	0.046719	Actual/360	36304.65	Amortizing Balloon		120	119	0
39	0.000052	0.0002	0.048729	Actual/360	39939.72	Amortizing Balloon		120	119	0
40	0.000052	0.0002	0.043219	Actual/360	34734.11	Amortizing Balloon		120	119	0
41	0.000052	0.0002	0.043719	Actual/360	33050.22	Amortizing Balloon		120	120	0
41.01
41.02
42	0.000052	0.0008	0.038419	Actual/360	26987.11	Amortizing Balloon		120	119	0
43	0.000052	0.0002	0.047329	Actual/360	42043.59	Amortizing Balloon		120	118	0
44	0.000052	0.0002	0.038319	Actual/360	20546.46	Interest-only, Balloon	Actual/360	120	120	120
45	0.000052	0.0002	0.045019	Actual/360	34567.27	Amortizing Balloon		120	120	0
46	0.000052	0.0002	0.048729	Actual/360	34730.19	Amortizing Balloon		120	119	0
47	0.000052	0.0011	0.046819	Actual/360	31479.92	Amortizing Balloon, ARD		120	117	0
48	0.000052	0.0002	0.044619	Actual/360	30112.43	Amortizing Balloon		120	118	0
49	0.000052	0.0002	0.037419	Actual/360	25998.07	Interest-only, Amortizing Balloon	Actual/360	120	118	24
50	0.000052	0.0002	0.044819	Actual/360	28154.02	Amortizing Balloon		120	119	0
51	0.000052	0.0008	0.037019	Actual/360	25596.35	Amortizing Balloon		120	119	0
52	0.000052	0.0008	0.038219	Actual/360	17393.39	Interest-only, Balloon	Actual/360	120	118	120
53	0.000052	0.0006	0.042119	Actual/360	27170.96	Amortizing Balloon		120	120	0
54	0.000052	0.0002	0.040819	Actual/360	22882.73	Amortizing Balloon		120	119	0
55	0.000052	0.0002	0.045419	Actual/360	23754.67	Amortizing Balloon		120	118	0
56	0.000052	0.0008	0.036719	Actual/360	14295.83	Interest-only, Balloon	Actual/360	120	119	120
57	0.000052	0.0002	0.037419	Actual/360	20078.86	Interest-only, Amortizing Balloon	Actual/360	120	118	24
58	0.000052	0.0002	0.043619	Actual/360	21007.16	Amortizing Balloon		120	119	0
59	0.000052	0.0002	0.045519	Actual/360	20969.44	Amortizing Balloon		120	119	0
60	0.000052	0.0008	0.038219	Actual/360	19361.89	Amortizing Balloon		120	119	0
61	0.000052	0.0002	0.046619	Actual/360	20203.44	Amortizing Balloon		120	119	0
62	0.000052	0.0002	0.045619	Actual/360	21316.22	Amortizing Balloon		120	119	0
63	0.000052	0.0002	0.043819	Actual/360	18550.02	Interest-only, Amortizing Balloon	Actual/360	120	119	24
64	0.000052	0.0002	0.046019	Actual/360	18868.44	Amortizing Balloon		120	119	0
65	0.000052	0.0002	0.046819	Actual/360	17342.58	Amortizing Balloon		120	119	0
66	0.000052	0.0008	0.038019	Actual/360	13361.51	Amortizing Balloon		120	118	0
67	0.000052	0.0008	0.038119	Actual/360	12763.96	Amortizing Balloon		120	118	0
68	0.000052	0.0002	0.047019	Actual/360	15951.56	Amortizing Balloon		120	118	0
68.01
68.02
69	0.000052	0.0002	0.042119	Actual/360	14838.91	Amortizing Balloon		120	119	0
70	0.000052	0.0008	0.038619	Actual/360	14236.12	Amortizing Balloon		120	118	0
71	0.000052	0.0008	0.035519	Actual/360	13021.54	Amortizing Balloon		120	119	0
72	0.000052	0.0008	0.036519	Actual/360	11964.83	Amortizing Balloon		120	119	0
73	0.000052	0.0008	0.037619	Actual/360	13126.63	Amortizing Balloon		120	119	0
74	0.000052	0.0002	0.051019	Actual/360	16551.69	Amortizing Balloon		120	119	0
75	0.000052	0.0002	0.044519	Actual/360	13395.69	Amortizing Balloon		120	120	0
76	0.000052	0.0008	0.037919	Actual/360	12233.6	Amortizing Balloon		120	119	0
77	0.000052	0.0006	0.045819	Actual/360	13406.56	Amortizing Balloon		120	118	0
78	0.000052	0.0002	0.053519	Actual/360	14287.22	Amortizing Balloon		120	119	0
79	0.000052	0.0002	0.049119	Actual/360	14818.04	Amortizing Balloon		120	119	0
80	0.000052	0.0002	0.048019	Actual/360	12109.05	Amortizing Balloon		120	118	0
81	0.000052	0.0002	0.045019	Actual/360	10871.08	Amortizing Balloon		120	119	0
82	0.000052	0.0002	0.047419	Actual/360	11084.49	Amortizing Balloon		120	118	0
83	0.000052	0.0008	0.039119	Actual/360	6759.26	Interest-only, Balloon	Actual/360	120	119	120
84	0.000052	0.0008	0.038919	Actual/360	9049	Amortizing Balloon		120	119	0
85	0.000052	0.0008	0.037819	Actual/360	8929.07	Amortizing Balloon		120	119	0
86	0.000052	0.0008	0.038119	Actual/360	8490.03	Amortizing Balloon		120	118	0
87	0.000052	0.0002	0.047019	Actual/360	9387.97	Amortizing Balloon		120	119	0
88	0.000052	0.0002	0.047219	Actual/360	8607.18	Amortizing Balloon		120	118	0
89	0.000052	0.0008	0.035619	Actual/360	8139.27	Amortizing Balloon		120	118	0
90	0.000052	0.0008	0.038819	Actual/360	6449.16	Amortizing Balloon		120	118	0
91	0.000052	0.0008	0.038119	Actual/360	7075.02	Amortizing Balloon		120	118	0
92	0.000052	0.0002	0.054719	Actual/360	9057.79	Amortizing Balloon		120	119	0
93	0.000052	0.0002	0.047019	Actual/360	6505.53	Amortizing Balloon		120	119	0
94	0.000052	0.0008	0.040419	Actual/360	6061.75	Amortizing Balloon		120	119	0
95	0.000052	0.0008	0.041019	Actual/360	3009.14	Interest-only, Balloon	Actual/360	120	118	120

Mortgage Loan Number	Remaining IO Period (Mos.)	Original Amort Term (Mos.)	Remaining Amort Term (Mos.)	Seasoning	Prepayment Provisions	Grace Period Default (Days)(5)	Grace Period Late (Days)(5)	Appraised Value ($)(6)	Appraisal Date	Coop -Rental Value(7)	Coop - LTV as Rental(7)
1	22	360	360	2	L(26),D(90),O(4)	5	5	152500000	41233
1.01								126000000	41233
1.02								26500000	41233
2	60	360	360	0	L(24),D or GRTR 1% or YM(89),O(7)	5	5	250000000	41313
3	118	0	0	2	L(26),D(90),O(4)	5	5	94845000	Various
3.01								12200000	41278
3.02								13365000	41282
3.03								10300000	41282
3.04								8900000	41290
3.05								7200000	41282
3.06								7800000	41285
3.07								6500000	41284
3.08								5650000	41281
3.09								5400000	41282
3.1								5000000	41296
3.11								3830000	41278
3.12								3700000	41281
3.13								2700000	41277
3.14								2300000	41277
4	119	0	0	1	L(25),D(91),O(4)	5	5	66200000	41306
5	0	300	299	1	L(25),D(91),O(4)	0	0	47000000	41291
6	16	360	360	2	L(26),D(90),O(4)	6	6	33000000	41285
7	0	360	359	1	L(26),GRTR 1% or YM(90),O(4)	5	5	38570000	41291
8	119	0	0	1	L(24),GRTR 1% or YM(92),O(4)	5	5	39000000	41310
9	0	300	298	2	L(26),D(30),O(4)	5	5	33025000	41297
10	0	300	299	1	L(25),D(91),O(4)	5	5	23800000	41285
11	0	360	359	1	L(25),D(91),O(4)	5	5	33000000	41307
12	0	360	360	0	L(24),D(92),O(4)	5	5	22000000	41338
12.01								13000000	41338
12.02								6100000	41338
12.03								3250000	41338
13	0	300	299	1	L(25),D(31),O(4)	5	5	36300000	41304
14	0	360	360	0	L(24),D(92),O(4)	5	5	20750000	41306
15	10	300	300	2	L(26),D(30),O(4)	5	5	20300000	41295
16	0	360	359	1	L(60),GRTR 1% or YM(56),O(4)	0	0	18040000	41259
17	0	360	360	0	L(24),D(92),O(4)	5	5	16700000	41317
18	0	300	300	0	L(24),D(92),O(4)	5	5	18700000	41275
19	0	360	359	1	L(25),D(91),O(4)	5	5	15600000	41289
20	23	336	336	1	L(25),D(93),O(2)	5	5	16600000	41330
21	0	360	360	0	L(24),D(91),O(5)	5	5	16050000	41338
22	0	360	359	1	L(26),GRTR 1% or YM(90),O(4)	5	5	21200000	41320
23	10	300	300	2	L(26),D(30),O(4)	5	5	15500000	41295
24	10	300	300	2	L(26),D(30),O(4)	5	5	14275000	41291
25	0	360	359	1	L(25),D(91),O(4)	0	0	8270000	41332
26	0	360	359	1	L(25),D(91),O(4)	0	0	8500000	41332
27	10	300	300	2	L(26),D(30),O(4)	5	5	13500000	41295
28	22	360	360	2	L(26),GRTR 1% or YM(87),O(7)	5	5	16400000	41151
29	0	360	359	1	L(25),D(91),O(4)	5	5	13200000	41281
30	0	360	358	2	L(26),D(90),O(4)	5	5	11750000	41245
31	0	360	359	1	L(25),D(91),O(4)	5	5	13600000	41327
32	23	360	360	1	L(25),D(92),O(3)	5	5	11700000	41317
33	0	360	359	1	L(25),D(91),O(4)	5	5	11400000	41308
34	0	360	358	2	L(26),D(30),O(4)	5	5	10800000	41306
35	0	360	359	1	L(25),D(91),O(4)	5	0	10510000	41332
36	0	300	299	1	L(25),D(91),O(4)	0	0	11500000	41298
37	0	300	299	1	L(25),D(91),O(4)	5	0	11500000	41271
38	0	360	359	1	L(25),D(92),O(3)	0	0	11950000	41329
39	0	300	299	1	L(25),D(91),O(4)	0	0	10800000	41298
40	0	324	323	1	L(25),D(92),O(3)	5	5	9100000	41324
41	0	360	360	0	L(24),D(92),O(4)	0	0	11140000	41330
41.01								5760000	41330
41.02								5380000	41330
42	0	480	479	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	19200000	41311	14300000	0.456
43	0	240	238	2	L(26),D(90),O(4)	5	5	10000000	41292
44	120	0	0	0	L(24),D(92),O(4)	5	5	13600000	41253
45	0	300	300	0	L(24),D(92),O(4)	5	5	9200000	41275
46	0	300	299	1	L(25),D(91),O(4)	0	0	9500000	41298
47	0	360	357	3	L(27),D(89),O(4)	5	5	9700000	41206
48	0	360	358	2	L(26),D(90),O(4)	5	5	11100000	41254
49	22	360	360	2	L(26),D(90),O(4)	5	5	9420000	41284
50	0	360	359	1	L(25),D(91),O(4)	5	5	11000000	41254
51	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	72050000	41263	43400000	0.127
52	118	0	0	2	GRTR 1% or YM(113),1%(3),O(4)	10	10	40800000	41292	26500000	0.199
53	0	300	300	0	L(24),D(93),O(3)	5	5	8000000	41345
54	0	360	359	1	L(25),D(91),O(4)	5	5	6650000	41334
55	0	360	358	2	L(26),D(90),O(4)	5	5	8450000	41284
56	119	0	0	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	137500000	41317	77900000	0.058
57	22	360	360	2	L(26),D(90),O(4)	5	5	7580000	41288
58	0	360	359	1	L(25),D(92),O(3)	5	5	6050000	41318
59	0	360	359	1	L(25),D(93),O(2)	5	5	6400000	41324
60	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	25781138	41291	13400000	0.306
61	0	360	359	1	L(25),D(91),O(4)	5	5	5600000	41296
62	0	300	299	1	L(25),GRTR 1% or YM(91),O(4)	5	5	6390000	41270
63	23	360	360	1	L(25),D(91),O(4)	5	5	5300000	41340
64	0	300	299	1	L(25),D(91),O(4)	5	5	6500000	41311
65	0	360	359	1	L(25),D(91),O(4)	7	7	4450000	41298
66	0	480	478	2	GRTR 1% or YM(113),1%(3),O(4)	10	10	9870000	41194	6600000	0.492
67	0	480	478	2	GRTR 1% or YM(113),1%(3),O(4)	10	10	19900000	41261	14500000	0.213
68	0	360	358	2	L(26),D(91),O(3)	0	0	4390000	41284
68.01								2860000	41284
68.02								1530000	41284
69	0	360	359	1	L(25),D(91),O(4)	0	0	5000000	41330
70	0	360	358	2	GRTR 1% or YM(113),1%(3),O(4)	10	10	13600000	41274	7800000	0.384
71	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	32850000	41249	14100000	0.202
72	0	420	419	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	24700000	41297	22000000	0.127
73	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	23970000	41310	10400000	0.269
74	0	300	299	1	L(25),D(91),O(4)	0	5	4300000	41304
75	0	360	360	0	L(24),D(92),O(4)	5	5	4780000	41312
76	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	16753609	41297	9300000	0.279
77	0	360	358	2	L(26),D(90),O(4)	5	5	4020000	41236
78	0	360	359	1	L(25),D(91),O(4)	5	5	3950000	41213
79	0	300	299	1	L(25),D(91),O(4)	5	5	4075000	41208
80	0	360	358	2	L(26),D(90),O(4)	5	5	3610000	41278
81	0	360	359	1	L(25),D(92),O(3)	5	5	2970000	41306
82	0	360	358	2	L(26),D(91),O(3)	0	0	2950000	41299
83	119	0	0	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	80260000	41277	42400000	0.047
84	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	14900000	41319	9800000	0.194
85	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	15870000	41278	12100000	0.157
86	0	360	358	2	GRTR 1% or YM(113),1%(3),O(4)	10	10	14100000	41283	13500000	0.133
87	0	300	299	1	L(25),D(91),O(4)	0	0	5200000	41311
88	0	360	358	2	L(26),D(90),O(4)	5	5	2700000	41260
89	0	300	298	2	GRTR 1% or YM(113),1%(3),O(4)	10	10	13670000	41296	10900000	0.146
90	0	480	478	2	GRTR 1% or YM(113),1%(3),O(4)	10	10	14450000	41206	8500000	0.182
91	0	360	358	2	GRTR 1% or YM(113),1%(3),O(4)	10	10	39500000	41299	24100000	0.062
92	0	300	299	1	L(25),D(91),O(4)	5	5	2870000	41264
93	0	360	359	1	L(25),D(91),O(4)	0	0	1930000	41257
94	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	9250000	41296	6300000	0.198
95	118	0	0	2	GRTR 1% or YM(113),1%(3),O(4)	10	10	5050000	41306	4100000	0.207

Mortgage Loan Number	Coop - Unsold Percent(8)	Coop - Sponsor Units(8)	Coop - Investor Units(8)	Coop - Coop Units(8)	Coop - Sponsor/Investor Carry(8)	UW NOI DSCR (x)(4)(9)	UW NCF DSCR (x)(4)(9)	Cut-off Date LTV Ratio(4)(6)	LTV Ratio at Maturity or ARD(4)(6)	Cut-off Date UW NOI Debt Yield(4)(9)	Cut-off Date UW NCF Debt Yield(4)(9)
1						1.76	1.61	0.57	0.477	0.097	0.089
1.01
1.02
2						1.87	1.8	0.7	0.635	0.106	0.102
3						2.79	2.51	0.527	0.527	0.117	0.106
3.01
3.02
3.03
3.04
3.05
3.06
3.07
3.08
3.09
3.1
3.11
3.12
3.13
3.14
4						3.09	2.97	0.453	0.453	0.125	0.12
5						1.76	1.56	0.637	0.471	0.12	0.106
6						1.61	1.55	0.745	0.622	0.094	0.091
7						1.63	1.56	0.596	0.483	0.1	0.095
8						2.73	2.72	0.577	0.577	0.106	0.106
9						1.97	1.78	0.679	0.596	0.126	0.114
10						1.59	1.44	0.719	0.526	0.105	0.095
11						1.95	1.81	0.499	0.393	0.108	0.1
12						1.88	1.75	0.7	0.552	0.105	0.098
12.01
12.02
12.03
13						2.7	2	0.399	0.351	0.176	0.13
14						1.92	1.73	0.687	0.547	0.111	0.1
15						2	1.78	0.67	0.605	0.128	0.114
16						1.73	1.46	0.698	0.564	0.105	0.089
17						1.79	1.57	0.749	0.595	0.103	0.09
18						1.91	1.67	0.642	0.471	0.127	0.111
19						1.58	1.48	0.759	0.614	0.096	0.09
20						1.68	1.53	0.699	0.581	0.104	0.095
21						1.34	1.3	0.723	0.578	0.078	0.076
22						2.44	2.33	0.471	0.371	0.135	0.129
23						2.03	1.77	0.632	0.571	0.13	0.114
24						1.97	1.75	0.658	0.595	0.126	0.112
25						1.87	1.85	0.554	0.452	0.117	0.116
26						1.87	1.85	0.554	0.452	0.117	0.116
27						1.96	1.74	0.681	0.615	0.125	0.112
28						1.55	1.53	0.549	0.467	0.093	0.091
29						1.56	1.45	0.643	0.521	0.095	0.089
30						1.78	1.65	0.713	0.578	0.109	0.1
31						2.13	2.07	0.587	0.466	0.121	0.118
32						1.53	1.36	0.679	0.582	0.094	0.083
33						1.7	1.68	0.683	0.55	0.101	0.1
34						2.02	1.62	0.693	0.632	0.118	0.095
35						2.15	2.02	0.705	0.564	0.126	0.118
36						1.86	1.65	0.625	0.466	0.129	0.114
37						1.81	1.62	0.616	0.461	0.126	0.113
38						1.85	1.82	0.585	0.477	0.115	0.114
39						1.81	1.63	0.638	0.476	0.126	0.113
40						1.72	1.54	0.726	0.555	0.108	0.097
41						1.71	1.66	0.592	0.477	0.103	0.1
41.01
41.02
42	0	0	0	0	NAP	3.3	3.3	0.34	0.299	0.164	0.164
43						3.1	2.82	0.647	0.406	0.242	0.22
44						3.12	2.93	0.463	0.463	0.122	0.115
45						2	1.74	0.674	0.495	0.134	0.117
46						1.81	1.63	0.631	0.471	0.126	0.113
47						1.55	1.39	0.616	0.505	0.098	0.088
48						1.65	1.58	0.535	0.433	0.1	0.096
49						2.45	2.2	0.594	0.498	0.137	0.123
50						1.8	1.74	0.504	0.408	0.109	0.106
51	0.104	16	0	0	129530.04	9.54	9.54	0.076	0.06	0.534	0.534
52	0	0	0	0	NAP	8.88	8.88	0.129	0.129	0.352	0.352
53						2.14	1.71	0.625	0.455	0.14	0.111
54						1.72	1.59	0.71	0.567	0.1	0.093
55						1.66	1.63	0.549	0.446	0.102	0.1
56	0	0	0	0	NAP	28.38	28.38	0.033	0.033	1.082	1.082
57						2.47	2.27	0.571	0.478	0.138	0.126
58						1.67	1.61	0.693	0.559	0.1	0.097
59						1.96	1.65	0.64	0.519	0.121	0.102
60	0.06	5	0	0	20328.72	4.34	4.34	0.159	0.126	0.246	0.246
61						1.94	1.64	0.696	0.567	0.121	0.102
62						1.76	1.74	0.594	0.438	0.119	0.117
63						2.04	1.8	0.698	0.595	0.123	0.109
64						1.99	1.96	0.514	0.38	0.135	0.133
65						1.81	1.65	0.75	0.611	0.113	0.103
66	0.101	7	0	0	-5322.84	3.19	3.19	0.329	0.29	0.157	0.157
67	0.038	4	0	0	1018.2	7.09	7.09	0.156	0.137	0.351	0.351
68						1.62	1.56	0.697	0.569	0.101	0.098
68.01
68.02
69						1.96	1.92	0.603	0.484	0.116	0.113
70	0.066	4	0	0		3.19	3.19	0.22	0.175	0.182	0.182
71	0.22	7	6	0	172204	6.08	6.08	0.087	0.068	0.334	0.334
72	0	0	0	0	NAP	9.97	9.97	0.113	0.095	0.512	0.512
73	0.1	12	0	0	57613.32	4.79	4.79	0.117	0.092	0.27	0.27
74						1.48	1.42	0.649	0.488	0.105	0.101
75						2.12	2.05	0.554	0.448	0.129	0.125
76	0.2	18	0	0	14060.04	4.6	4.6	0.155	0.123	0.26	0.26
77						1.55	1.46	0.645	0.526	0.096	0.09
78						1.84	1.6	0.645	0.537	0.124	0.108
79						1.68	1.64	0.625	0.467	0.117	0.115
80						1.98	1.83	0.636	0.521	0.125	0.116
81						1.8	1.76	0.719	0.583	0.11	0.108
82						1.59	1.52	0.717	0.586	0.1	0.096
83	0	0	0	0	NAP	32.64	32.64	0.025	0.025	1.324	1.324
84	0.231	15	0	0	91495.44	5.65	5.65	0.127	0.101	0.323	0.323
85	0.203	12	0	0	55381.68	8.16	8.16	0.12	0.095	0.461	0.461
86	0.065	4	0	0	42113.88	8.29	8.29	0.127	0.101	0.471	0.471
87						2.73	2.68	0.317	0.235	0.187	0.183
88						1.97	1.87	0.61	0.498	0.123	0.117
89	0	0	0	0	NAP	7.83	7.83	0.117	0.083	0.48	0.48
90	0.491	28	0	0	93214.68	8	8	0.107	0.095	0.4	0.4
91	0	0	0	0	NAP	19.19	19.19	0.038	0.03	1.089	1.089
92						2.25	2.15	0.513	0.391	0.166	0.159
93						2	1.94	0.647	0.528	0.125	0.121
94	0	0	0	0	NAP	6.28	6.28	0.135	0.108	0.366	0.366
95	0	0	0	0	NAP	8.18	8.18	0.168	0.168	0.348	0.348

Mortgage Loan Number	UW Revenues ($)(9)(10)	UW Expenses ($)(9)	UW Net Operating Income ($)(9)	UW Replacement ($)(9)	UW TI/LC ($)(9)	UW Net Cash Flow ($)(9)	Occupancy Rate(11)	Occupancy as-of Date(11)	UW Hotel ADR	UW Hotel RevPAR
1	13292881	4819110	8473771	69475	629556	7774741	0.939	41275
1.01	10914639	3656996	7257643	53742	514684	6689217	0.968	41288
1.02	2378242	1162114	1216128	15733	114872	1085524	0.856	41275
2	28389920	9772926	18616994	197729	557691	17861574	0.976	41306
3	8688841	2824475	5864366	68282	508686	5287398	0.984	41395
3.01	1317084	380615	936469	5986	59730	870752	1	41395
3.02	1225549	525898	699650	12699	84367	602584	1	41395
3.03	866523	256920	609603	8800	60796	540007	1	41395
3.04	688172	175079	513093	5092	39138	468863	1	41395
3.05	653299	189665	463634	6091	38764	418778	0.816	41395
3.06	707564	273666	433898	5865	42782	385251	1	41395
3.07	587652	177720	409932	4066	32282	373585	1	41395
3.08	497699	140319	357380	2880	25064	329436	1	41395
3.09	503102	187103	315999	4617	32224	279158	1	41395
3.1	410424	116952	293472	2720	22062	268690	1	41395
3.11	306356	98891	207465	2460	18203	186802	1	41395
3.12	365762	115950	249812	2272	19049	228491	1	41395
3.13	296871	83168	213703	2734	19055	191915	1	41395
3.14	262784	102529	160256	2000	15169	143086	1	41395
4	4966048	1217978	3748070	7769	131734	3608568	1	41395
5	10033952	6451941	3582011	0	0	3180652	0.7433	41274	160.1	119
6	3866609	1544344	2322265	84500	0	2237765	0.932	41283
7	3129402	839599	2289803	15668	82906	2191229	0.666	41344
8	2826734	435448	2391286	5697	0	2385589	1	41395
9	6931852	4097859	2833993	0	0	2556719	0.807	41274	165	123.75
10	2758665	966585	1792080	54015	110347	1627718	0.886	41306
11	3114452	1334982	1779470	25991	106313	1647166	0.861	41316
12	2021915	404384	1617530	29001	86629	1501901	1	41331
12.01	1197678	235770	961908	17530	45677	898701	1	41331
12.02	529244	106829	422415	7481	24317	390617	1	41331
12.03	294993	61785	233207	3990	16634	212583	1	41331
13	16584458	14040619	2543839	0	0	1880461	0.673	41305	122.78	82.61
14	2045785	466676	1579109	36066	116632	1426411	1	41353
15	4690968	2949732	1741237	0	0	1553598	0.717	41274	137.11	98.26
16	2064489	745794	1318695	36349	167787	1114559	0.961	41305
17	2288727	997368	1291359	22821	138990	1129549	0.962	41284
18	3840944	2312559	1528386	0	0	1336338	0.742	41274	133.07	90.49
19	1518331	377899	1140432	16467	56816	1067150	0.957	41365
20	1573991	363653	1210338	20636	83925	1105777	0.985	41331
21	1213727	304942	908785	5885	16830	886070	0.87	41274
22	2221659	869705	1351955	61984	0	1289971	0.947	41320
23	4031027	2755489	1275538	0	0	1114297	0.69	41274	109.92	75.84
24	3322258	2134927	1187332	0	0	1054441	0.669	41274	100.39	67.13
25	848537	313852	534685	4000	0	530685	1	41364
26	945752	395705	550046	4750	0	545296	1	41347
27	3173414	2019683	1153731	0	0	1026794	0.742	41274	108.76	80.71
28	1308656	471896	836760	15267	0	821493	0.837	41288
29	1070728	261567	809161	5014	51613	752534	0.786	41337
30	1518052	608591	909461	16773	52276	840412	0.903	41282
31	1588995	619321	969675	29800	0	939875	0.916	41358
32	1049862	304870	744992	13596	68508	662888	0.938	41331
33	1139532	350052	789480	8542	0	780938	0.922	41274
34	1771490	887810	883680	26338	147946	709396	0.789	41244
35	1944792	1011662	933130	57000	0	876130	0.969	41310
36	2656938	1730356	926582	0	0	820304	0.633	41274	127.07	80.47
37	2382843	1486936	895906	0	0	800592	0.743	41274	95.87	71.25
38	1606528	800174	806354	11700	0	794654	0.944	41305
39	2160871	1292644	868227	0	0	781792	0.656	41274	102.31	67.14
40	1997756	1281892	715864	74400	0	641464	0.968	41338
41	1145000	465475	679525	20109	0	659416	0.792	41320
41.01	588289	250130	338159	10168	0	327991	0.754	41320
41.02	556711	215345	341366	9941	0	331425	0.831	41320
42	2172840	1103300	1069540	30800	0	1069540	0.95	41311
43	3516329	1953577	1562752	0	0	1422099	0.847	41274	155	116.25
44	1094533	325264	769269	4675	41134	723461	0.86	41256
45	2155369	1325124	830246	0	0	722477	0.792	41274	89.29	64.29
46	1895952	1142779	753173	0	0	677335	0.6585	41274	106.28	69.99
47	1364696	779114	585582	60750	0	524832	0.852	41302
48	1022276	426828	595448	22800	0	572648	1	41330
49	1399720	635253	764467	76608	0	687859	0.938	41323
50	965160	358628	606532	19200	0	587332	0.984	41289
51	5067341	2136500	2930841	22500	0	2930841	0.947	41263
52	4131806	2279000	1852806	39000	0	1852806	0.95	41292
53	974380	276723	697657	50044	90446	557167	0.924	41351
54	720792	247732	473060	6984	28716	437360	0.843	41306
55	760273	287548	472725	9044	0	463681	0.986	41318
56	8193750	3324849	4868901	17250	0	4868901	0.95	41317
57	1171819	575582	596237	50400	0	545837	1	41295
58	803337	382350	420987	15915	0	405072	0.829	41305
59	804877	310696	494181	14350	64180	415651	0.899	41334
60	1885940	877800	1008140	24000	0	1008140	0.95	41291
61	948356	477418	470938	13362	60539	397037	0.928	41305
62	651698	200269	451430	7332	0	444097	0.94	41347
63	597388	143143	454245	8069	44480	401696	1	41351
64	698454	248416	450038	5609	0	444429	0.963	41305
65	562149	185231	376918	6857	26857	343204	0.906	41306
66	1024854	514000	510854	16000	0	510854	0.96	41194
67	2004661	919000	1085661	31000	0	1085661	0.95	41261
68	638139	328783	309355	10400	0	298955	0.942	Various
68.01	419875	215886	203989	7200	0	196789	0.944	41274
68.02	218263	112897	105366	3200	0	102166	0.938	41275
69	587986	238175	349811	8100	0	341711	0.975	41333
70	1140282	594880	545402	12490	0	545402	0.95	41274
71	1805688	855000	950688	14000	0	950688	0.95	41249
72	2536044	1104405	1431639	18450	0	1431639	0.95	41297
73	2053268	1299000	754268	38000	0	754268	0.96	41310
74	306375	13191	293184	3374	8436	281374	1	41346
75	551214	210161	341053	10973	0	330080	0.872	41305
76	1424026	748850	675176	22000	0	675176	0.95	41297
77	342040	93164	248876	4949	9756	234171	1	41243
78	750522	435070	315452	9152	31576	274724	0.951	41331
79	575533	277010	298523	6100	0	292423	0.95	41275
80	426463	138492	287971	4578	17773	265621	1	41352
81	401567	166778	234789	4800	0	229989	0.917	41305
82	337941	126364	211577	9053	0	202524	0.862	41316
83	4517345	1870010	2647335	14100	0	2647335	0.95	41277
84	1325224	711885	613339	9900	0	613339	0.95	41319
85	1229426	355250	874176	17500	0	874176	0.95	41278
86	1369093	524104	844989	9450	0	844989	0.95	41283
87	816300	508834	307466	5500	0	301966	0.982	41333
88	466307	263293	203013	9635	0	193379	0.928	41254
89	1298840	534000	764840	14000	0	764840	0.95	41296
90	1292934	674000	618934	20000	0	618934	0.95	41206
91	2274882	646000	1628882	12000	0	1628882	0.95	41299
92	597851	353607	244245	10232	0	234013	0.861	41244
93	255648	99642	156006	4450	0	151556	0.944	41334
94	892800	436000	456800	12000	0	456800	0.96	41296
95	520980	225505	295475	3300	0	295475	0.95	41306

Mortgage Loan Number	Most Recent Period	Most Recent Revenues ($)	Most Recent Expenses ($)	Most Recent NOI ($)(12)	Most Recent Capital Expenditures	Most Recent NCF ($)	Most Recent Hotel ADR	Most Recent Hotel RevPAR
1	NAV	NAV	NAV	NAV	NAV	NAV
1.01	NAV	NAV	NAV	NAV	NAV	NAV
1.02	NAV	NAV	NAV	NAV	NAV	NAV
2	Actual 2012	26049630	9698537	16351093	0	16351093
3	Various 2012	8693887	2210917	6482970	0	6482970
3.01	Annualized 9 11/30/2012	1409946	362131	1047815	0	1047815
3.02	Annualized 5 11/30/2012	1537431	393560	1143871	0	1143871
3.03	Annualized 8 8/31/2012	0	125995	-125995	0	-125995
3.04	Annualized 10 11/30/2012	801353	155580	645773	0	645773
3.05	Annualized 6 11/30/2012	784068	153965	630103	0	630103
3.06	Annualized 11 11/30/2012	802740	245424	557315	0	557315
3.07	Annualized 9 10/31/2012	581399	130167	451232	0	451232
3.08	Annualized 9 12/31/2012	557631	111005	446625	0	446625
3.09	Annualized 8 10/31/2012	622648	192710	429937	0	429937
3.1	TTM 6/30/2012	483797	102586	381211	0	381211
3.11	Annualized 8 11/30/2012	363794	54139	309656	0	309656
3.12	Annualized 11 11/30/2012	412843	105570	307273	0	307273
3.13	Annualized 11 11/30/2012	336238	78084	258154	0	258154
3.14	NAV	NAV	NAV	NAV	NAV	NAV
4	Actual 2012	3088681	798879	2289802	0	2289802
5	Actual 2012	10061479	6309369	3752110	0	3752110	160.1	119
6	Actual 2012	3790750	1527441	2263309	0	2263309
7	Actual 2012	3109507	787675	2321832	0	2321832
8	NAV	NAV	NAV	NAV	NAV	NAV
9	Actual 2012	7169522	4041487	3128035	0	3128035	158.59	127.91
10	Actual 2012	3025905	787173	2238732	23015	2215717
11	Actual 2012	3567734	1207644	2360090	0	2360090
12	Actual 2012	1866097.22	377343.86	1488753.36	710164	778589.36
12.01	Actual 2012	869528.06	210842.78	658685.28	629935	28750.28
12.02	Actual 2012	626570.35	106477.77	520092.58	80229	439863.58
12.03	Actual 2012	369998.81	60023.31	309975.5	0	309975.5
13	TTM 1/31/2013	16609902	13996971	2612930	664396	1948534	122.78	82.61
14	Actual 2012	2046729	432725	1614004	0	1614004
15	Actual 2012	4690968	2853843	1837125	0	1837125	137.11	98.26
16	Actual 2012	1834753	730491	1104262	0	1104262
17	Actual 2012	1923764	949032	974731	0	974731
18	Actual 2012	4107814	2367952	1739862	166888	1572974	130.46	96.83
19	Actual 2012	1306998	355055	951943	0	951943
20	Actual 2012	1513935	340918	1173017	20640	1152377
21	Actual 2012	1145762	214825	930937	0	930937
22	TTM 1/25/2013	2228098	862009	1366089	0	1366089
23	Actual 2012	4039719	2768511	1271208	0	1271208	109.92	75.82
24	Actual 2012	3331107	2097964	1233143	0	1233143	100.39	67.13
25	TTM 2/28/2013	869376	284534	584842	0	584842
26	TTM 2/28/2013	979681	360373	619308	0	619308
27	Actual 2012	3181919	2019247	1162672	0	1162672	108.76	80.71
28	Actual 2012	1308656	451777	856879	0	856879
29	NAP	NAP	NAP	NAP	NAP	NAP
30	TTM 11/30/2012	1661639	623700	1037940	0	1037940
31	TTM 1/31/2013	1588995	543611	1045385	43896	1001489
32	Actual 2012	1031847	298145	733702	0	733702
33	TTM 1/31/2013	1162553	346115	816437	0	816437
34	Actual 2012	1637245	839541	797704	0	797704
35	TTM 2/28/2013	1904471	1036120	868351	0	868351
36	Actual 2012	2664066	1704602	959464	0	959464	127.07	80.47
37	Actual 2012	2389488	1496240	893248	0	893248	95.87	71.25
38	TTM 1/31/2013	1602967	776744	826223	0	826223
39	Actual 2012	2166849	1242478	924371	0	924371	102.31	67.14
40	Actual 2012	1923780	1168974	754806	67212	687594
41	Actual 2012	1148616	372837	775779	0	775780
41.01	Actual 2012	592727	208466	384262	0	384262
41.02	Actual 2012	555889	164371	391518	0	391518
42	NAP	NAP	NAP	NAP	NAP	NAP
43	Actual 2012	4124885	1599724	2525161	0	2525161	160.56	135.99
44	Actual 2012	1020471	334274	686197	0	686197
45	Actual 2012	2302901	1354135	948766	92361	856405	86.69	68.62
46	Actual 2012	1901027	1095184	805843	0	805843	106.28	69.99
47	Actual 2012	1365601	736526	629075	0	629075
48	Actual 2012	1028250	414472	613778	0	613778
49	Actual 2012	1414161	614017	800144	46150	753994
50	Actual 2012	964046	323886	640160	0	640160
51	NAP	NAP	NAP	NAP	NAP	NAP
52	NAP	NAP	NAP	NAP	NAP	NAP
53	Actual 2012	863982	235254	628728	426400	202328
54	Actual 2012	713148	250166	462982	0	462982
55	Actual 2012	886785	253586	633199	0	633199
56	NAP	NAP	NAP	NAP	NAP	NAP
57	Actual 2012	1202412	547710	654702	45965	608737
58	Actual 2012	793324	382838	410486	0	410486
59	Actual 2012	653414	279322	374092	350	373742
60	NAP	NAP	NAP	NAP	NAP	NAP
61	TTM 1/31/2013	988960	463363	525597	92681	432916
62	Actual 2012	652129	162459	489670	0	489670
63	TTM 2/28/2013	559042	149923	409119	0	409119
64	TTM 1/31/2013	728684	216672	512012	0	512012
65	Actual 2012	539310	163338	375972	0	375972
66	NAP	NAP	NAP	NAP	NAP	NAP
67	NAP	NAP	NAP	NAP	NAP	NAP
68	Actual 2012	636648	360052	276597	0	276597
68.01	Actual 2012	418385	250473	167912	0	167912
68.02	Actual 2012	218263	109579	108684	0	108684
69	TTM 2/28/2013	603532	205110	398421	0	398421
70	NAP	NAP	NAP	NAP	NAP	NAP
71	NAP	NAP	NAP	NAP	NAP	NAP
72	NAP	NAP	NAP	NAP	NAP	NAP
73	NAP	NAP	NAP	NAP	NAP	NAP
74	NAP	NAP	NAP	NAP	NAP	NAP
75	TTM 2/28/2013	551831	218285	333546	0	333546
76	NAP	NAP	NAP	NAP	NAP	NAP
77	Actual 2012	438422	85028	353394	0	353394
78	Actual 2012	773348	414914	358433	31006	327427
79	TTM 2/28/2013	585279	266962	318317	0	318317
80	Actual 2012	464469	112960	351509	0	351509
81	Actual 2012	403392	163156	240236	3193	237043
82	Actual 2012	337941	128117	209824	0	209824
83	NAP	NAP	NAP	NAP	NAP	NAP
84	NAP	NAP	NAP	NAP	NAP	NAP
85	NAP	NAP	NAP	NAP	NAP	NAP
86	NAP	NAP	NAP	NAP	NAP	NAP
87	TTM 1/31/2013	834938	429052	405886	27000	378886
88	Actual 2012	466715	261227	205488	0	205488
89	NAP	NAP	NAP	NAP	NAP	NAP
90	NAP	NAP	NAP	NAP	NAP	NAP
91	NAP	NAP	NAP	NAP	NAP	NAP
92	TTM 2/28/2013	598468	344287	254181	0	254181
93	TTM 2/28/2013	269775	93650	176125	0	176125
94	NAP	NAP	NAP	NAP	NAP	NAP
95	NAP	NAP	NAP	NAP	NAP	NAP

Mortgage Loan Number	Second Most Recent Period	Second Most Recent Revenues ($)	Second Most Recent Expenses ($)	Second Most Recent NOI ($)(12)	Second Most Recent Capital Expenditures	Second Most Recent NCF ($)	Second Most Recent Hotel ADR	Second Most Recent Hotel RevPAR
1	NAV	NAV	NAV	NAV	NAV	NAV
1.01	NAV	NAV	NAV	NAV	NAV	NAV
1.02	NAV	NAV	NAV	NAV	NAV	NAV
2	Actual 2011	26126259	10114539	16011720	0	16011720
3	NAV	NAV	NAV	NAV	NAV	NAV
3.01	NAV	NAV	NAV	NAV	NAV	NAV
3.02	NAV	NAV	NAV	NAV	NAV	NAV
3.03	NAV	NAV	NAV	NAV	NAV	NAV
3.04	NAV	NAV	NAV	NAV	NAV	NAV
3.05	NAV	NAV	NAV	NAV	NAV	NAV
3.06	NAV	NAV	NAV	NAV	NAV	NAV
3.07	NAV	NAV	NAV	NAV	NAV	NAV
3.08	NAV	NAV	NAV	NAV	NAV	NAV
3.09	NAV	NAV	NAV	NAV	NAV	NAV
3.1	NAV	NAV	NAV	NAV	NAV	NAV
3.11	NAV	NAV	NAV	NAV	NAV	NAV
3.12	NAV	NAV	NAV	NAV	NAV	NAV
3.13	NAV	NAV	NAV	NAV	NAV	NAV
3.14	NAV	NAV	NAV	NAV	NAV	NAV
4	Actual 2011	2242679	726246	1516433	0	1516433
5	Actual 2011	9056173	6142095	2914078	0	2914078	146.96	107.13
6	Actual 2011	3240889	1575059	1665830	0	1665830
7	Actual 2011	3010205	763881	2246324	0	2246324
8	NAV	NAV	NAV	NAV	NAV	NAV
9	Actual 2011	6531351	4052183	2479168	261254	2217914	153.61	116.01
10	Actual 2011	2947805	905683	2042121	0	2042121
11	Actual 2011	3411434	1213629	2197805	0	2197805
12	Actual 2011	1461163	346929	1114234	0	1114234
12.01	Actual 2011	536170	193476	342694	0	342694
12.02	Actual 2011	549906	94754	455152	0	455152
12.03	Actual 2011	375088	58699	316389	0	316389
13	Actual 2012	16368354	13821361	2546993	654734	1892259	120.75	81.27
14	Actual 2011	1967741	364097	1603644	0	1603644
15	Actual 2011	3917210	2476155	1441056	0	1441056	127.46	80.62
16	Actual 2011	1782968	706102	1076866	0	1076866
17	Actual 2011	1928036	931173	996863	0	996863
18	Actual 2011	3765359	2252471	1512888	153659	1359229	125.02	89.45
19	Actual 2011	1120806	338110	782696	0	782696
20	Actual 2011	1570243	318736	1251507	51559	1199948
21	Actual 2011	1245992	208891	1037101	0	1037101
22	Actual 2011	2058717	827979	1230738	0	1230738
23	Actual 2011	3670796	2718870	951926	130264	821662	99.11	68.42
24	Actual 2011	3256555	2290776	965779	130264	835515	98.68	66.26
25	Actual 2012	870923	289359	581564	0	581564
26	Actual 2012	974723	357628	617095	0	617095
27	Actual 2011	3152685	1997817	1154868	126107	1028761	105.23	79.98
28	Actual 2011	1379513	505874	873639	0	873639
29	NAP	NAP	NAP	NAP	NAP	NAP
30	Actual 2011	1566026	498440	1067586	0	1067586
31	Actual 2012	1599836	555912	1043924	65618	978306
32	Actual 2011	1027703	287774	739929	0	739929
33	Actual 2012	1153731	349696	804035	0	804035
34	Actual 2011	1716543	838389	878154	0	878154
35	Actual 2012	1869359	1028989	840370	0	840370
36	Actual 2011	2659440	1740143	919297	0	919297	127.99	79.96
37	Actual 2011	1859762	1260986	598776	0	598776	87.82	55.89
38	Actual 2012	1599973	762579	837394	0	837394
39	Actual 2011	2020703	1204856	815847	0	815847	97.97	59.76
40	Actual 2011	1833529	1088298	745231	67212	678019
41	Actual 2011	1081545	345787	735758	0	735758
41.01	Actual 2011	588587	201236	387351	0	387351
41.02	Actual 2011	492958	144551	348407	0	348407
42	NAP	NAP	NAP	NAP	NAP	NAP
43	Actual 2011	3339810	1315355	2024455	0	2024455	124.46	110.77
44	Actual 2011	1014291	305829	708462	0	708462
45	Actual 2011	1993012	1269080	723932	80914	643018	80.9	59.43
46	Actual 2011	1748233	1103393	644840	0	644840	101.58	64.31
47	Actual 2011	1396382	748215	648167	0	648167
48	Actual 2011	971399	475196	496203	0	496203
49	Actual 2011	1362800	583299	779501	48009	731492
50	Actual 2011	823309	348601	474708	0	474708
51	NAP	NAP	NAP	NAP	NAP	NAP
52	NAP	NAP	NAP	NAP	NAP	NAP
53	Actual 2011	933050	279386	653664	39000	614664
54	Actual 2011	765353	253508	511845	0	511845
55	Actual 2011	791545	237757	553788	0	553788
56	NAP	NAP	NAP	NAP	NAP	NAP
57	Actual 2011	1138144	551450	586694	61966	524728
58	Actual 2011	692446	344224	348222	0	348222
59	Actual 2011	700319	249197	451122	3660	447462
60	NAP	NAP	NAP	NAP	NAP	NAP
61	Actual 2012	985949	465802	520147	93424	426723
62	Actual 2011	638006	165307	472698	0	472698
63	NAP	NAP	NAP	NAP	NAP	NAP
64	Actual 2012	722848	219913	502935	0	502935
65	Actual 2011	534911	155689	379222	0	379222
66	NAP	NAP	NAP	NAP	NAP	NAP
67	NAP	NAP	NAP	NAP	NAP	NAP
68	Various	659971	343281	316690	0	316690
68.01	Actual 2011	419795	238106	181689	0	181689
68.02	TTM 7/10/2012	240176	105175	135001	0	135001
69	Actual 2011	601447	219344	382102	0	382102
70	NAP	NAP	NAP	NAP	NAP	NAP
71	NAP	NAP	NAP	NAP	NAP	NAP
72	NAP	NAP	NAP	NAP	NAP	NAP
73	NAP	NAP	NAP	NAP	NAP	NAP
74	NAP	NAP	NAP	NAP	NAP	NAP
75	Actual 2012	543594	210067	333527	0	333527
76	NAP	NAP	NAP	NAP	NAP	NAP
77	Actual 2011	448178	85695	362483	0	362483
78	Actual 2011	767984	425298	342686	9012	333674
79	Actual 2012	581722	256995	324727	0	324727
80	Actual 2011	425888	127881	298007	0	298007
81	Actual 2011	390029	143823	246206	16362	229844
82	Actual 2011	341298	128704	212594	0	212594
83	NAP	NAP	NAP	NAP	NAP	NAP
84	NAP	NAP	NAP	NAP	NAP	NAP
85	NAP	NAP	NAP	NAP	NAP	NAP
86	NAP	NAP	NAP	NAP	NAP	NAP
87	Actual 2011	791325	398365	392960	0	392960
88	Actual 2011	446875	246724	200151	0	200151
89	NAP	NAP	NAP	NAP	NAP	NAP
90	NAP	NAP	NAP	NAP	NAP	NAP
91	NAP	NAP	NAP	NAP	NAP	NAP
92	Actual 2012	601022	340791	260231	0	260231
93	Actual 2012	267880	67307	200573	0	200573
94	NAP	NAP	NAP	NAP	NAP	NAP
95	NAP	NAP	NAP	NAP	NAP	NAP

Mortgage Loan Number	Third Most Recent Period	Third Most Recent Revenues ($)	Third Most Recent Expenses ($)	Third Most Recent NOI ($)(12)	Third Most Recent Capital Expenditures	Third Most Recent NCF ($)	Third Most Recent Hotel ADR	Third Most Recent Hotel RevPAR	Master Lease (Y/N)
1	NAV	NAV	NAV	NAV	NAV	NAV			N
1.01	NAV	NAV	NAV	NAV	NAV	NAV			N
1.02	NAV	NAV	NAV	NAV	NAV	NAV			N
2	Actual 2010	24847393	9380075	15467318	0	15467318			N
3	NAV	NAV	NAV	NAV	NAV	NAV			N
3.01	NAV	NAV	NAV	NAV	NAV	NAV			N
3.02	NAV	NAV	NAV	NAV	NAV	NAV			N
3.03	NAV	NAV	NAV	NAV	NAV	NAV			N
3.04	NAV	NAV	NAV	NAV	NAV	NAV			N
3.05	NAV	NAV	NAV	NAV	NAV	NAV			N
3.06	NAV	NAV	NAV	NAV	NAV	NAV			N
3.07	NAV	NAV	NAV	NAV	NAV	NAV			N
3.08	NAV	NAV	NAV	NAV	NAV	NAV			N
3.09	NAV	NAV	NAV	NAV	NAV	NAV			N
3.1	NAV	NAV	NAV	NAV	NAV	NAV			N
3.11	NAV	NAV	NAV	NAV	NAV	NAV			N
3.12	NAV	NAV	NAV	NAV	NAV	NAV			N
3.13	NAV	NAV	NAV	NAV	NAV	NAV			N
3.14	NAV	NAV	NAV	NAV	NAV	NAV			N
4	Actual 2010	2792915	611089	2181826	0	2181826			N
5	Actual 2010	7881528	5638986	2242542	0	2242542	146.97	93.47	N
6	Actual 2010	3642945	1632447	2010498	0	2010498			N
7	Actual 2010	2169499	705153	1464346	0	1464346			N
8	NAV	NAV	NAV	NAV	NAV	NAV			N
9	Actual 2010	6204401	3858476	2345925	243748	2102177	151.67	109.74	N
10	Actual 2010	2950032	1041401	1908632	0	1908632			N
11	Actual 2010	3149734	1244915	1904819	0	1904819			N
12	Actual 2010	1467282	336683	1130599	0	1130599			N
12.01	Actual 2010	593442	187961	405481	0	405481			N
12.02	Actual 2010	507841	92903	414937	0	414937			N
12.03	Actual 2010	365999	55818	310181	0	310181			N
13	Actual 2011	12919539	12563215	356324	516782	-160458	114.25	59.48	N
14	Actual 2010	2069207	467406	1601801	0	1601801			N
15	Actual 2010	2640808	1462925	1177883	0	1177883	137.41	94.14	N
16	Actual 2010	1488416	723663	764753	0	764753			N
17	Actual 2010	2160858	963395	1197464	0	1197464			N
18	Actual 2010	3766876	2279748	1487128	112415	1374713	124.62	90.39	N
19	Actual 2010	1275855	339397	936458	0	936458			N
20	Actual 2010	1569965	274229	1295736	73644	1222092			N
21	Actual 2010	1304711	236176	1068535	0	1068535			N
22	Actual 2010	1958714	799498	1159216	0	1159216			N
23	Actual 2010	4006142	2673000	1333142	134810	1198332	102.14	75.89	N
24	Actual 2010	3293683	2466994	826690	0	826690	97.8	67.68	N
25	Actual 2011	863660	298742	564917	0	564917			N
26	Actual 2011	944860	346005	598855	0	598855			N
27	Actual 2010	2836652	2140624	696028	113466	582562	99.19	72.72	N
28	Actual 2010	1229751	470535	759216	0	759216			N
29	NAP	NAP	NAP	NAP	NAP	NAP			N
30	Actual 2010	1240329	474981	765348	0	765348			N
31	Actual 2011	1557682	518831	1038851	148501	890350			N
32	Actual 2010	1062391	298285	764106	0	764106			N
33	Actual 2011	1100963	367299	733664	0	733664			N
34	Actual 2010	1492228	842224	650004	0	650004			N
35	Actual 2011	1649704	982147	667557	116018	551539			N
36	Actual 2010	3024554	1799259	1225295	0	1225295	125.49	91.22	N
37	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	N
38	Actual 2011	1637722	799319	838403	0	838403			N
39	Actual 2010	1858568	1267735	590833	0	590833	90.27	55.15	N
40	Actual 2010	1780281	1174817	605464	74400	531064			N
41	Actual 2010	1010670	338562	672110	0	672110			N
41.01	Actual 2010	591407	206484	384923	0	384923			N
41.02	Actual 2010	419264	132078	287187	0	287187			N
42	NAP	NAP	NAP	NAP	NAP	NAP			N
43	Actual 2010	2179991	936112	1243879	0	1243879	99.33	71.62	N
44	Actual 2010	967617	283965	683652	0	683652			N
45	Actual 2010	1742520	1139272	603248	37651	565597	77.04	52.26	N
46	Actual 2010	1730228	1060430	669798	0	669798	98.86	63.66	N
47	Actual 2010	1448796	785580	663216	0	663216			N
48	Actual 2010	925104	430834	494270	0	494270			N
49	Actual 2010	1334436	556111	778325	41588	736737			N
50	Actual 2010	761086	323275	437811	0	437811			N
51	NAP	NAP	NAP	NAP	NAP	NAP			N
52	NAP	NAP	NAP	NAP	NAP	NAP			N
53	Actual 2010	698674	286432	412242	10000	402242			N
54	Actual 2010	870789	247803	622986	0	622986			N
55	Actual 2010	678981	252248	426733	0	426733			N
56	NAP	NAP	NAP	NAP	NAP	NAP			N
57	Actual 2010	1109058	528972	580086	61715	518371			N
58	Actual 2010	572374	323924	248450	0	248450			N
59	Actual 2010	722786	368215	354571	7979	346592			N
60	NAP	NAP	NAP	NAP	NAP	NAP			N
61	Actual 2011	861923	477317	384606	167859	216747			N
62	Actual 2010	573854	191617	382236	0	382236			N
63	NAP	NAP	NAP	NAP	NAP	NAP			N
64	Actual 2011	606061	223179	382882	0	382882			N
65	Actual 2010	528306	165796	362510	0	362510			Y
66	NAP	NAP	NAP	NAP	NAP	NAP			N
67	NAP	NAP	NAP	NAP	NAP	NAP			N
68	Actual 2010	411409	227539	183870	0	183870			N
68.01	Actual 2010	411409	227539	183870	0	183870			N
68.02	NAV	NAV	NAV	NAV	NAV	NAV			N
69	Actual 2010	583916	221454	362462	0	362462			N
70	NAP	NAP	NAP	NAP	NAP	NAP			N
71	NAP	NAP	NAP	NAP	NAP	NAP			N
72	NAP	NAP	NAP	NAP	NAP	NAP			N
73	NAP	NAP	NAP	NAP	NAP	NAP			N
74	NAP	NAP	NAP	NAP	NAP	NAP			N
75	Actual 2011	479727	194911	284816	0	284816			N
76	NAP	NAP	NAP	NAP	NAP	NAP			N
77	Actual 2010	447016	83365	363651	0	363651			N
78	Actual 2010	683912	401352	282560	5574	276986			N
79	Actual 2011	593116	247561	345555	0	345555			N
80	Actual 2010	419900	108119	311781	0	311781			N
81	Actual 2010	368785	139290	229495	26204	203291			N
82	Actual 2010	330037	130565	199472	0	199472			N
83	NAP	NAP	NAP	NAP	NAP	NAP			N
84	NAP	NAP	NAP	NAP	NAP	NAP			N
85	NAP	NAP	NAP	NAP	NAP	NAP			N
86	NAP	NAP	NAP	NAP	NAP	NAP			N
87	Actual 2010	774008	413104	360904	0	360904			N
88	Actual 2010	427959	255961	171999	0	171999			N
89	NAP	NAP	NAP	NAP	NAP	NAP			N
90	NAP	NAP	NAP	NAP	NAP	NAP			N
91	NAP	NAP	NAP	NAP	NAP	NAP			N
92	Actual 2011	578016	341861	236156	0	236156			N
93	Actual 2011	257510	65623	191887	0	191887			N
94	NAP	NAP	NAP	NAP	NAP	NAP			N
95	NAP	NAP	NAP	NAP	NAP	NAP			N

Mortgage Loan Number	Largest Tenant Name(13)(14)(15)	Largest Tenant Sq. Ft.	Largest Tenant % of NRA	Largest Tenant Exp. Date	2nd Largest Tenant Name(13)(14)(15)(19)	2nd Largest Tenant Sq. Ft.	2nd Largest Tenant % of NRA	2nd Largest Tenant Exp. Date
1	Various	Various	Various	Various	Various	Various	Various	Various
1.01	Amazon	83477	0.388322913	43769	New Relic	73391	0.3414043	43861
1.02	Metaswitch Networks	28726	0.375106097	43524	Warner Bros. Entertainment	11278	0.1472689	42855
2	Wells Fargo	686834	0.694721872	Various	Womble, Carlyle	92815	0.0938809	43251
3	Various	Various	Various	Various
3.01	GSA - DEA	29931	1	45047
3.02	GSA - DEA	63501	1	46356
3.03	GSA - Office of Disability Adjudication and Review	44000	1	46479
3.04	GSA - FBI	25458	1	45552
3.05	GSA - IRS	24853	0.815868951	46843
3.06	GSA - IRS	29323	1	45961
3.07	GSA - Military Entrance Processing Station	20328	1	46053
3.08	GSA - FBI	14398	1	46440
3.09	GSA - Social Security Administration	23084	1	44215
3.1	GSA - DEA	13599	1	45268
3.11	GSA - Social Security Administration	12299	1	44662
3.12	GSA - Social Security Administration	11360	1	46160
3.13	GSA - IRS	13670	1	44255
3.14	GSA - Social Security Administration	9999	1	44711
4	CB2	15200	0.391318899	45535	Urban Outfitters	13126	0.3379245	45046
5
6
7	Walgreens	14820	0.14188607	67784	Furniture 4 Less	11139	0.1066443	44865
8	Bimbo Bakeries USA	56966	1	46812
9
10	Kohl's	86584	0.432798816	44957	Kittles Rooms Express	23500	0.1174671	44620
11	Walbaums	44478	0.41070769	43434	HomeGoods	24836	0.2293344	43646
12	Various	Various	Various	Various	Various	Various	Various	Various
12.01	North Coast Logistics	24060	0.20588034	43951	J&B Aviation Services	23111	0.1977598	41958
12.02	Superior Pool Products	20750	0.416056784	41912	Dal-Tile SSC West	20750	0.4160568	43008
12.03	Graybar Electric	13220	0.496992481	41851	Emser Tile	8920	0.3353383	42370
13
14	LA Fitness	48420	0.371290545	42916	Picture Show Movie Theater	19768	0.1515835	44135
15
16	Pier 1 Imports	8736	0.078603563	41670	Summit Mortgage Corporation	6793	0.0611211	41820
17	Liberty Mutual	54787	0.484806385	Various	NiSource Retail Services, Inc.	12277	0.1086383	42643
18
19	Albertsons	43892	0.533103373	42589	Goodwill Industries	11624	0.1411828	43039
20	Stage	27226	0.197902205	43496	Office Depot	21944	0.159508	43100
21	CVS Pharmacy	11970	0.406810767	45838	Spencer Savings Bank	3000	0.1019576	43312
22
23
24
25
26
27
28
29	Pet Club	4077	0.121916211	43079	The Vitamin Shoppe	3226	0.0964684	44865
30	Christmas Tree Shops	34627	0.41288484	44651	Petco	15257	0.1819212	43220
31
32	Kroger Texas, L.P.	61824	0.682060391	45151	Cousin's Crowley	5600	0.0617808	41608
33
34	Thomas Jefferson University Hospitals, Inc.	15715	0.161252257	Various	National Mentor Healthcare, Inc.	12038	0.1235224	41698
35
36
37
38
39
40
41
41.01
41.02
42
43
44	AT&T	3350	0.173126615	42735	Northfield Bank	2500	0.129199	46387
45
46
47
48
49
50
51
52
53	Ollie's Bargain Outlet	34000	0.24458848	42866	Goodwill Industries	23800	0.1712119	42369
54	Dental One, Inc	3400	0.121702402	42794	Jade Garden	2800	0.1002255	43039
55
56
57
58
59	ESPN Radio	11766	0.262376238	45230	The Fourmidable Group	11600	0.2586745	44255
60
61	Custer Roberson, LLP	9060	0.149170179	43830	Sales Partnerships, Inc.	7849	0.1292314	42124
62
63	New Tech Carr Environmental	8213	0.203574261	42521	Commercial Facilities	4067	0.1008081	41943
64
65	Mesquite Pediatrics	3962	0.115554	42094	Pyramid Cleaners	3000	0.0874967	42124
66
67
68
68.01
68.02
69
70
71
72
73
74	Rite Aid	16872	1	48656
75
76
77	Hastings Entertainment, Inc.	21560	0.653471949	43769	O'Reilly Auto Parts	9967	0.3020944	43230
78	Family Practice	10208	0.322925564	43677	CNY Diagnostics	4800	0.1518459	43100
79
80	Cato	3873	0.169185742	43131	Anytime Fitness	3189	0.1393063	41608
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95

Mortgage Loan Number	3rd Largest Tenant Name(13)(14)	3rd Largest Tenant Sq. Ft.	3rd Largest Tenant % of NRA	3rd Largest Tenant Exp. Date	4th Largest Tenant Name(14)	4th Largest Tenant Sq. Ft.	4th Largest Tenant % of NRA	4th Largest Tenant Exp. Date
1	Various	Various	Various	Various	Various	Various	Various	Various
1.01	Heffernan Insurance	14147	0.065809795	41698	Graduate School	8510	0.039587287	43646
1.02	Workshare Technology	10992	0.143534297	42308	Rock You	9628	0.125723091	42901
2	YMCA	42039	0.042521792	44592	Poyner Spruill	36682	0.037103271	42916
3
3.01
3.02
3.03
3.04
3.05
3.06
3.07
3.08
3.09
3.1
3.11
3.12
3.13
3.14
4	American Eagle	4500	0.11585099	45322	Sunglass Hut	3017	0.077671653	44592
5
6
7	Lee's Discount Liquor	6510	0.062326472	43131	Dotty's	4004	0.038334131	43738
8
9
10	Monkey Joe's	17522	0.087585476	44651	Pier 1 Imports	9500	0.047486704	41851
11	JPMorgan Chase Bank	3214	0.02967792	44104	Bagel Plaza	2732	0.025227155	43524
12	Various	Various	Various	Various	Various	Various	Various	Various
12.01	WorldPac	23111	0.197759789	42899	Mission Foods	15906	0.136106928	41517
12.02	PG&E	8373	0.167886432	41729
12.03	VJB Vineyards & Cellars	4460	0.167669173	41578
13
14	Casabella	13004	0.099716279	41912	Dance Stop Studios	12785	0.09803696	41790
15
16	Li's Restaurant Management Co	6341	0.057054166	42855	McClenahan Bruer Communications	5786	0.052060464	42916
17	Total Energy Solution	6787	0.060057695	41455	Weston and Sampson Engineers, Inc.	5995	0.053049342	43281
18
19	JPMorgan Chase Bank	3565	0.04329977	42855	Chi Chi Pizza	3500	0.042510294	41639
20	Petco	15536	0.112929136	43738	K & B Louisiana Corporation, dba Rite Aid	15000	0.109033022	42094
21	Dunkin Donuts	2550	0.086663948	45169	Saladworks	2550	0.086663948	41670
22
23
24
25
26
27
28
29	Tide Dry Cleaning	3192	0.095451691	44865	Teharu Sushi	3000	0.089710236	45291
30	Party City	12000	0.143085398	43008	Five Below	8000	0.095390265	44227
31
32	Pahanish Karate, LLC	2219	0.024480655	41943	William R. Seabert II	1750	0.01930651	42704
33
34	Mary Howard Health Center	6425	0.065927188	43677	Atkin Olshin Schade Architects, Inc.	5649	0.05796462	42247
35
36
37
38
39
40
41
41.01
41.02
42
43
44	New Millennium Home Care	2000	0.103359173	43131	Home Taste Food LLC	1350	0.069767442	44286
45
46
47
48
49
50
51
52
53	Dunham's Athleisure Corporation	22000	0.158263134	41670	Party City	12000	0.086325346	44957
54	Richard E. Hoekstra, LLC	2800	0.100225507	43281	Century 21 Paramount	2737	0.097970433	41608
55
56
57
58
59	Rogvoy Architects	5097	0.11366069	42947	Detroit Technologies	4934	0.110025867	43281
60
61	Bendinelli Law Office, P.C.	6494	0.10692176	43921	Red Rocks Pediatrics	4847	0.079804399	42429
62
63	Lucia Oaks, LP	4020	0.09964307	41486	Remarkable Kids Pediatric	3147	0.078004164	43159
64
65	Home Town Dental	2802	0.081721935	43312	Prudential Texas Properties	2210	0.064455916	41455
66
67
68
68.01
68.02
69
70
71
72
73
74
75
76
77	Check 'n Go	1466	0.044433668	41820	Java Espress	0	0	42428
78	Dr. Todd	3407	0.107778938	43677	Gastro	2523	0.079813989	41851
79
80	Cleaners	2674	0.116809366	42258	Radio Shack	2500	0.109208457	42400
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95

Mortgage Loan Number	5th Largest Tenant Name(13)(14)	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)
1	Various	Various	Various	Various	Various	Various		Various	Various	N	Y
1.01	Securitas Security Se	8389	0.039024413	42004	41253	41253		41253	0.15	N	Y
1.02	Brand.Net	4649	0.060706964	43159	41311	41311		41311	0.18	N	Y
2	Horack, Talley	22991	0.023255038	41698	41298	41299				N	Y
3					Various	Various	Various			N	Y
3.01					41291	41295				N	Y
3.02					41288	41288				N	Y
3.03					41173	41173				N	Y
3.04					41296	41295				N	Y
3.05					41290	41290				N	Y
3.06					41290	41288				N	Y
3.07					41290	41291				N	Y
3.08					41289	41285				N	Y
3.09					41290	41290				N	Y
3.1					41208	41207				N	Y
3.11					41288	41288				N	Y
3.12					41289	41285				N	Y
3.13					41288	41288				N	Y
3.14					41240	41243	41243			N	Y
4	Sabilla	2250	0.057925495	44895	41312	41292				N	Y
5					41303	41305				N	Y
6					41284	41287				N	Y
7	Oh Jah	3696	0.035385352	44592	41299	41303				N	Y
8					41285	41285				N	Y
9					41305	41275				N	Y
10	Dress Barn	8000	0.039988803	43100	41303	41302				N	Y
11	Massage Envy	2627	0.02425759	43465	41310	41326				N	Y
12	Various	Various	Various	Various	41346	41346		41345	0.14	N	Y
12.01	US Air Conditioning Distribution	15906	0.136106928	41973	41346	41346		41345	0.14	N	Y
12.02					41346	41346		41345	0.14	N	Y
12.03					41346	41346		41345	0.14	N	Y
13					41305	41305				N	Y
14	Hancock Fabrics	8400	0.064412238	41670	41316	41325				N	Y
15					41305	41275				N	Y
16	Ethology, Inc.	5178	0.046589887	42582	41255	41255		41255	0.16	N	Y
17	Hoyle, Tanner and Associates	5429	0.048040847	41547	41317	41317				N	Y
18					41285	41285				N	Y
19	Del Taco	2633	0.031979887	48213	41282	41283	41318	41282	0.15	N	Y
20	Ronnie R. Rushing	12683	0.092191055	41973	41334	41337				N	Y
21	7-Eleven	2458	0.083537249	45230	41348	41348				N	Y
22					41331	41331				N	Y
23					41304	41275				N	Y
24					41306	41275				N	Y
25					41341	41341		41341	0.17	N	Y
26					41361	41341		41361	0.14	N	Y
27					41305	41275				N	Y
28					41298	41298		41298	0.13	N	Y
29	Smashburger	2302	0.068837654	44926	41285	41288				N	Y
30	Lumber Liquidators	5820	0.069396418	42735	41248	41255				N	Y
31					41332	41332				N	Y
32	Subway Real Estate Corp.	1540	0.016989729	41912	41186	41186				N	Y
33					41313	41313				N	Y
34	Rothman Institute	5048	0.051797734	43890	41316	41323				N	Y
35					41341	41339				N	Y
36					41305	41304				N	Y
37					41285	41289				N	Y
38					41334	41334				N	Y
39					41303	41303				N	Y
40					41331	41332				N	Y
41					Various	41339				N	Y
41.01					41338	41339				N	Y
41.02					41339	41339				N	Y
42					41316	41311				N	Y
43					41326	41320				N	Y
44	Next Wave Clothing	1350	0.069767442	44500	41253	41250				N	Y
45					41284	41284				N	Y
46					41303	41304				N	Y
47					41219	41219		41219	0.14	N	Y
48					41264	41264		41263	0.12	N	Y
49					41302	41298				N	Y
50					41264	41264		41263	0.14	N	Y
51					41276	41276				N	Y
52					41304	41304				N	Y
53	Midwest Motoplex, LLC	10000	0.071937788	42521	41351	41349				N	Y
54	Javier Paredes	2600	0.093066543	42916	41337	41338				N	Y
55					41288	41288				N	Y
56					41333	41333				N	Y
57					41302	41298				N	Y
58					41325	41325				N	Y
59	Slavik Company	4505	0.10045937	44104	41341	41334				N	Y
60					41304	41303				N	Y
61	Envoy Mortgage LTD	3117	0.051320469	42338	41302	41302				N	Y
62					41283	41284		41283	0.1	N	Y
63	Merge Solutions	3041	0.07537676	41517	41344	41345				N	Y
64					41310	41311				N	Y
65	Lab Corp.	2203	0.064251757	42429	41318	41318				N	Y
66					41214	41215				N	Y
67					41276	41276				N	Y
68					41283	41283				N	Y
68.01					41283	41283				N	Y
68.02					41283	41283				N	Y
69					41360	41336		41354	0.1	N	Y
70					41296	41332				N	Y
71					41261	41260				N	Y
72					41312	41311				N	Y
73					41319	41319				N	Y
74					41318	41327		41318	0.1	N	Y
75					41320	41320		41320	0.1	N	Y
76					41306	41304				N	Y
77					41242	41242		41242	0.16	N	Y
78	Ortho & Urology	2253	0.071272658	42582	41213	41211				N	Y
79					41212	41212				N	Y
80	GameStop	2150	0.093919273	42338	41281	41281				N	Y
81					41316	41323				N	Y
82					41312	41312				N	Y
83					41283	41288				N	Y
84					41333	41333				N	Y
85					41283	41283				N	Y
86					41283	41291				N	Y
87					41360	41324		41325	0.12	N	Y
88					41267	41267				N	Y
89					41312	41316				N	Y
90					41220	41215				N	Y
91					41310	41310				N	Y
92					41276	41278		41273	0.1	N	Y
93					41359	41264				N	Y
94					41309	41309				N	Y
95					41320	41320				N	Y

Mortgage Loan Number	Loan Purpose	Engineering Escrow / Deferred Maintenance ($)	Tax Escrow (Initial)	Monthly Tax Escrow ($)	Tax Escrow - Cash or LoC	Tax Escrow - LoC Counterparty	Insurance Escrow (Initial)	Monthly Insurance Escrow ($)	Insurance Escrow - Cash or LoC	Insurance Escrow - LoC Counterparty	Upfront Replacement Reserve ($)
1	Refinance	0	104750	52376	Cash		0	Springing			0
1.01
1.02
2	Acquisition	0	1016861	203373	Cash		0	Springing			0
3	Acquisition	0	0	Springing			0	Springing			0
3.01
3.02
3.03
3.04
3.05
3.06
3.07
3.08
3.09
3.1
3.11
3.12
3.13
3.14
4	Refinance	0	254067	42345	Cash		0	Springing			0
5	Refinance	0	76299	19075	Cash		80142	39615	Cash		0
6	Refinance	0	96000	23911	Cash		40000	7380	Cash		0
7	Refinance	0	40828.59	13610	Cash		5127	5127	Cash		0
8	Acquisition	0	0	Springing			0	Springing			0
9	Acquisition	0	26817	4787	Cash		0	Springing			0
10	Refinance	0	261512	43586	Cash		8503	4252	Cash		0
11	Refinance	0	0	Springing			0	Springing			0
12	Refinance	0	31254	15627	Cash		1708	1708	Cash		0
12.01
12.02
12.03
13	Refinance	0	187104	28250	Cash		0	Springing			0
14	Refinance	135166	164176.65	18241.85	Cash		16254.81	1477.71	Cash		3000
15	Acquisition	0	86411	14402	Cash		0	Springing			0
16	Refinance	1769	76264	12711	Cash		25213	2101.08	Cash		0
17	Refinance	0	119582	20927	Cash		0	Springing			0
18	Refinance	0	74123	10384	Cash		0	Springing			154000
19	Refinance	150625	16336	8168	Cash		4355	871	Cash		0
20	Refinance	63531	52950.68	8825.11	Cash		19294.08	3215.68	Cash		0
21	Refinance	15570	35712	8928	Cash		20271	1559	Cash		0
22	Refinance	11700	3078.75	3078.75	Cash		12862.89	4287.63	Cash		5175
23	Acquisition	0	30735	10244	Cash		0	Springing			0
24	Acquisition	0	26958	8988	Cash		0	Springing			0
25	Refinance	0	3946.38	3946.38	Cash		7215.15	801.68	Cash		333
26	Refinance	0	5527.25	5527.25	Cash		5352.65	594.74	Cash		395.83
27	Acquisition	0	14904	4968	Cash		0	Springing			0
28	Refinance	15969	0	15634	Cash		0	Springing			848
29	Refinance	0	3089	3089	Cash		9068	1133	Cash		0
30	Acquisition	0	132009	29963	Cash		21758	10877	Cash		0
31	Refinance	28394	11272	5636	Cash		16368	1722	Cash		325000
32	Refinance	0	49863.05	9972.61	Cash		16573.26	1506.66	Cash		1133
33	Refinance	0	0	Springing			0	Springing			0
34	Refinance	158373	32549	16274	Cash		0	Springing			4390
35	Refinance	67312.5	102151.74	11704.51	Cash		0	Springing			432687.5
36	Refinance	9806	99959	12495	Cash		18997.39	1266.49	Cash		8856
37	Refinance	0	34034	8508	Cash		20920	6188	Cash		0
38	Refinance	28125	20872.36	6957.45	Cash		11737.88	1956.31	Cash		975
39	Refinance	26718	16966	8483	Cash		5451	1817	Cash		7203
40	Refinance	54330	38536.03	7707.21	Cash		91313.73	9131.37	Cash		0
41	Refinance	0	88541.54	9837.95	Cash		17635.66	2939.28	Cash		1675.75
41.01
41.02
42	Refinance	0	0	Springing			0	Springing			0
43	Acquisition	1860	32016	10672	Cash		5967	2983	Cash		8141
44	Refinance	0	58626	19542	Cash		8922	1116	Cash		0
45	Refinance	18856	20711	3452	Cash		0	Springing			0
46	Refinance	67309	17343	8672	Cash		14418	1311	Cash		6319
47	Refinance	47750	3735	3735	Cash		56488	4345	Cash		5060
48	Refinance	78800	9263	9263	Cash		4497	1499	Cash		0
49	Refinance	53020	26480	6620	Cash		0	Springing			0
50	Refinance	55363	15152	7576	Cash		6016	1504	Cash		0
51	Refinance	0	0	Springing			0	Springing			0
52	Refinance	0	0	Springing			0	Springing			0
53	Refinance	41250	41514.88	6919.15	Cash		26483.19	1719.69	Cash		0
54	Refinance	0	42824.39	10706.1	Cash		5807.88	1935.96	Cash		0
55	Refinance	20437.5	62248	12817	Cash		0	Springing			0
56	Refinance	0	0	Springing			0	Springing			0
57	Refinance	74831	26044	8680	Cash		0	Springing			0
58	Refinance	24759	21355.32	4271.06	Cash		12179.27	936.87	Cash		50000
59	Refinance	69550	40417.84	6736.31	Cash		905.32	905.32	Cash		0
60	Refinance	0	0	Springing			0	Springing			0
61	Refinance	0	11246	5623	Cash		4374.72	624.96	Cash		0
62	Refinance	0	7490	3745	Cash		7041.33	718.47	Cash		0
63	Refinance	0	25165.8	5033.16	Cash		2976.48	Springing	Cash		0
64	Refinance	0	17878	7234	Cash		3850.08	481.26	Cash		0
65	Acquisition	11926	28115.49	5623.1	Cash		2015.69	1007.85	Cash		8000
66	Refinance	0	0	Springing			0	Springing			0
67	Refinance	0	0	Springing			0	Springing			0
68	Various	4625	12080.41	3020.1	Cash		941.94	470.97	Cash		866.67
68.01
68.02
69	Refinance	54320	0	1185.15	Cash		4374.67	486.07	Cash		675
70	Refinance	0	0	Springing			0	Springing			0
71	Refinance	0	73185.14	36592.57	Cash		0	Springing			0
72	Refinance	0	0	Springing			0	Springing			0
73	Refinance	0	0	Springing			0	Springing			0
74	Acquisition	0	0	Springing			189.95	189.95	Cash		0
75	Refinance	0	6126	3063	Cash		3616.83	516.69	Cash		0
76	Refinance	0	0	Springing			0	Springing			0
77	Refinance	0	18707	3741	Cash		4657	931	Cash		830
78	Acquisition	0	71188	11620	Cash		1087.38	1087.38	Cash		0
79	Refinance	0	27792	4632	Cash		7706.58	3743.24	Cash		0
80	Refinance	89287.5	21932	5438	Cash		1789.64	1789.64	Cash		0
81	Refinance	0	3270.39	3270.39	Cash		4755.54	1188.88	Cash		400
82	Acquisition	0	8271.03	1654.21	Cash		527.83	527.83	Cash		754.38
83	Refinance	0	0	Springing			0	Springing			0
84	Refinance	0	0	Springing			0	Springing			0
85	Refinance	0	0	Springing			0	Springing			0
86	Refinance	0	0	Springing			0	Springing			0
87	Refinance	14125	2530.99	2530.99	Cash		4660.49	517.83	Cash		458.33
88	Refinance	57500	9668	4834	Cash		7685.4	768.54	Cash		0
89	Refinance	0	0	Springing			0	Springing			0
90	Refinance	0	0	Springing			0	Springing			0
91	Refinance	0	0	Springing			0	Springing			0
92	Acquisition	0	0	Springing			0	Springing			0
93	Acquisition	13875	2613.67	1306.83	Cash		645.81	322.91	Cash		370.83
94	Refinance	0	21269.66	10634.83	Cash		0	Springing			0
95	Refinance	0	0	Springing			0	Springing			0

Mortgage Loan Number	Monthly Replacement Reserve ($)(16)	Replacement Reserve Cap ($)	Replacement Reserve Escrow - Cash or LoC	Replacement Reserve Escrow - LoC Counterparty
1	5788.16	0	Cash
1.01
1.02
2	16477.43	0	Cash
3	Springing	0
3.01
3.02
3.03
3.04
3.05
3.06
3.07
3.08
3.09
3.1
3.11
3.12
3.13
3.14
4	647	40000	Cash
5	33447	0	Cash
6	7041.67	0	Cash
7	1306	0	Cash
8	Springing	0
9	$23,106 (4% of operating income in the prior month; Amount based on UW revenues)	0	Cash
10	4501	0	Cash
11	Springing	0
12	2400	58000	Cash
12.01
12.02
12.03
13	55281.5	0	Cash
14	3000	108000	Cash
15	$15,637 (4% of operating income in the prior month; Amount based on UW revenues)	0	Cash
16	3028	0	Cash
17	1901.73	0	Cash
18	12804	615000	Cash
19	1372	0	Cash
20	1720	0	Cash
21	613	0	Cash
22	5175	0	Cash
23	$13,437 (4% of operating income in the prior month; Amount based on UW revenues)	0	Cash
24	$11,074 (4% of operating income in the prior month; Amount based on UW revenues)	0	Cash
25	333	0	Cash
26	395.83	0	Cash
27	$10,578 (4% of operating income in the prior month; Amount based on UW revenues)	0	Cash
28	848	0	Cash
29	0	0
30	1050	0	Cash
31	Springing	0	Cash
32	1133	50000	Cash
33	Springing	0
34	2195	0	Cash
35	4750	0	Cash
36	8855.96	0	Cash
37	7943	0	Cash
38	975	0	Cash
39	7203	0	Cash
40	6200	0	Cash
41	1675.75	0	Cash
41.01
41.02
42	0	0
43	8141	1300000	Cash
44	0	0
45	7185	345000	Cash
46	6319	0	Cash
47	5060	0	Cash
48	1900	0	Cash
49	6384	0	Cash
50	1600	0	Cash
51	0	0
52	0	0
53	2548.52	0	Cash
54	582	0	Cash
55	748.77	0	Cash
56	0	0
57	4200	0	Cash
58	1326.25	0	Cash
59	1196	0	Cash
60	0	0
61	1113.49	66809.6	Cash
62	611.03	0	Cash
63	672	0	Cash
64	467.44	0	Cash
65	571	0	Cash
66	0	0
67	0	0
68	866.67	0	Cash
68.01
68.02
69	675	0	Cash
70	0	0
71	0	0
72	0	0
73	0	0
74	0	0
75	914.38	50000	Cash
76	0	0
77	415	0	Cash
78	763.93	0	Cash
79	508.33	0	Cash
80	381.53	0	Cash
81	400	0	Cash
82	754.38	0	Cash
83	0	0
84	0	0
85	0	0
86	0	0
87	458.33	0	Cash
88	802.88	0	Cash
89	0	0
90	0	0
91	0	0
92	Springing	0
93	370.83	0	Cash
94	0	0
95	0	0

Mortgage Loan Number	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)(17)(18)	TI/LC Reserve Cap ($)(18)	TI/LC Escrow - Cash or LoC	TI/LC Escrow - LoC Counterparty	Debt Service Escrow (Initial) ($)	Debt Service Escrow (Monthly) ($)	Debt Service Escrow - Cash or LoC	Debt Service Escrow - LoC Counterparty
1	0	63298	3568116	Cash		0	0
1.01
1.02
2	0	0	0			0	0
3	0	Springing	0			0	0
3.01
3.02
3.03
3.04
3.05
3.06
3.07
3.08
3.09
3.1
3.11
3.12
3.13
3.14
4	0	0	0			0	0
5	0	0	0			0	0
6	0	0	0			0	0
7	0	12000	288000	Cash		0	0
8	0	0	0			0	0
9	0	0	0			0	0
10	200000	8336	0	Cash		0	0
11	0	0	0			0	0
12	220000	8400	220000	Cash		0	0
12.01
12.02
12.03
13	0	0	0			0	0
14	6250	6250	150000	Cash		0	0
15	0	0	0			0	0
16	0	15532.08	0	Cash		0	0
17	0	16640.17	400000	Cash		0	0
18	0	0	0			0	0
19	0	4700	168933	Cash		0	0
20	0	6994	250000	Cash		0	0
21	1446.68	1446.68	0	Cash		0	0
22	0	0	0			0	0
23	0	0	0			0	0
24	0	0	0			0	0
25	0	0	0			0	0
26	0	0	0			0	0
27	0	0	0			0	0
28	0	0	0			0	0
29	0	4400	300000	Cash		0	0
30	100000	4167	350000	Cash		0	0
31	0	0	0			0	0
32	81500	6500	144000	Cash		0	0
33	0	0	0			0	0
34	330516	Springing	0	Cash		0	0
35	0	0	0			0	0
36	0	0	0			0	0
37	0	0	0			0	0
38	0	0	0			0	0
39	0	0	0			0	0
40	0	0	0			0	0
41	0	0	0			0	0
41.01
41.02
42	0	0	0			0	0
43	0	0	0			0	0
44	0	0	0			0	0
45	0	0	0			0	0
46	0	0	0			0	0
47	0	0	0			0	0
48	0	0	0			0	0
49	0	0	0			0	0
50	0	0	0			0	0
51	0	0	0			0	0
52	0	0	0			0	0
53	200000	6259	200000	Cash		0	0
54	100000	2393	175000	Cash		0	0
55	0	0	0			0	0
56	0	0	0			0	0
57	0	0	0			0	0
58	0	0	0			0	0
59	0	2500	0	Cash		0	0
60	0	0	0			0	0
61	100000	5061.05	150000	Cash		0	0
62	0	0	0			0	0
63	50000	2500	50000	Cash		0	0
64	0	0	0			0	0
65	50000	2238	150000	Cash		0	0
66	0	0	0			0	0
67	0	0	0			0	0
68	0	0	0			0	0
68.01
68.02
69	0	0	0			0	0
70	0	0	0			0	0
71	0	0	0			0	0
72	0	0	0			0	0
73	0	0	0			0	0
74	0	0	0			0	0
75	0	0	0			0	0
76	0	0	0			0	0
77	10000	5000	0	Cash		0	0
78	50000	2631.33	160000	Cash		0	0
79	0	0	0			0	0
80	60000	1621.52	100000	Cash		0	0
81	0	0	0			0	0
82	0	0	0			0	0
83	0	0	0			0	0
84	0	0	0			0	0
85	0	0	0			0	0
86	0	0	0			0	0
87	0	0	0			0	0
88	0	0	0			0	0
89	0	0	0			0	0
90	0	0	0			0	0
91	0	0	0			0	0
92	0	0	0			0	0
93	0	0	0			0	0
94	0	0	0			0	0
95	0	0	0			0	0

Mortgage Loan Number	Other Escrow I Reserve Description	Other Escrow I (Initial) ($)	Other Escrow I (Monthly) ($)	Other Escrow I Cap ($)	Other Escrow I Escrow - Cash or LoC	Other  Escrow I - LoC Counterparty
1	New Relic/Brand.Net/Almanac TILC / Free Rent Reserve	TILC - $636,985 / Free Rent - $1,096,348	0	0	Cash
1.01
1.02
2	Wells Fargo Rollover Reserve	0	Springing	0
3		0	0	0
3.01
3.02
3.03
3.04
3.05
3.06
3.07
3.08
3.09
3.1
3.11
3.12
3.13
3.14
4	Urban Outfitters TILC/Free Rent Reserve	2763908.5	0	0	Cash
5	PIP Reserve	55000	0	0	Cash
6		0	0	0
7		0	0	0
8		0	0	0
9	PIP Reserve	1074629	0	0	Cash
10	Kittle Reserve	0	Springing	0
11		0	0	0
12	North Coast Logistics Reserve	44000	0	0	Cash
12.01
12.02
12.03
13		0	0	0
14		0	0	0
15	PIP Reserve	174673	0	0	Cash
16	Tenant Reserve	7085	0	0	Cash
17	TES Reserve	160189	0	0	Cash
18	QA Reserve	250000	0	0	Cash
19	Albertson's Tax Reserve	43803	0	0	Cash
20		0	0	0
21		0	0	0
22		0	0	0
23	PIP Reserve	456621	0	0	Cash
24	PIP Reserve	211813	0	0	Cash
25		0	0	0
26		0	0	0
27	PIP Reserve	1275866	0	0	Cash
28		0	0	0
29	Tenant Allowance Reserve	162715	0	0	Cash
30		0	0	0
31		0	0	0
32		0	0	0
33		0	0	0
34		0	0	0
35		0	0	0
36	PIP Reserve	227178.36	2178.36	0	Cash
37		0	Springing	0
38		0	0	0
39	PIP Reserve	181615	1615	0	Cash
40		0	0	0
41		0	0	0
41.01
41.02
42		0	0	0
43	PIP Reserve	215625	0	0	Cash
44		0	0	0
45	PIP Reserve	206250	0	0	Cash
46	PIP Reserve	176575	1575	0	Cash
47		0	0	0
48		0	0	0
49		0	0	0
50		0	0	0
51		0	0	0
52		0	0	0
53		0	0	0
54	Dental One Reserve Fund	18500	0	0	Cash
55		0	0	0
56		0	0	0
57		0	0	0
58		0	0	0
59	Birach Radio Free Rent Reserve	130000	0	0	Cash
60		0	0	0
61	Widenback-Brown Reserve	34630	0	0	Cash
62		0	0	0
63		0	0	0
64		0	0	0
65	Labcorp Reserve	33000	0	0	Cash
66		0	0	0
67		0	0	0
68	Capital Improvement Reserve	65000	0	0	Cash
68.01
68.02
69		0	0	0
70	Collateral Security Agreement for Capital Improvements	600000	0	0	Cash
71		0	0	0
72		0	0	0
73		0	0	0
74		0	0	0
75		0	0	0
76		0	0	0
77		0	0	0
78	CNY Diagnostics/Family Practice TI Reserve	0	Springing	0
79		0	0	0
80		0	0	0
81		0	0	0
82		0	0	0
83		0	0	0
84		0	0	0
85		0	0	0
86		0	0	0
87		0	0	0
88		0	0	0
89		0	0	0
90		0	0	0
91		0	0	0
92	Ground Rent Reserve	0	Springing	0
93		0	0	0
94		0	0	0
95		0	0	0

Mortgage Loan Number	Other Escrow II Reserve Description(19)	Other Escrow II (Initial) ($)(19)	Other Escrow II (Monthly) ($)	Other Escrow II Cap ($)	Other Escrow II Escrow - Cash or LoC	Other  Escrow II - LoC Counterparty	Holdback
1	New Relic Security Deposit Reserve	5068057	0	0	LoC	Silicon Valley Bank	5000000
1.01
1.02
2		0	0	0
3		0	0	0
3.01
3.02
3.03
3.04
3.05
3.06
3.07
3.08
3.09
3.1
3.11
3.12
3.13
3.14
4	American Eagle / Havaianas Free Rent Reserve	American Eagle - $1,250,000 / Havaianas - $150,000	0	0	Cash
5	Seasonality Reserve	0	Excess Cash Flow	1200000	Cash
6		0	0	0
7		0	0	0
8		0	0	0
9		0	0	0
10		0	0	0
11		0	0	0
12	Deposit Account Reserve	2000	0	0	Cash
12.01
12.02
12.03
13		0	0	0
14		0	0	0
15		0	0	0
16		0	0	0
17	Hoyle Reserve	140569	0	0	Cash
18		0	0	0
19		0	0	0
20		0	0	0
21		0	0	0			400000
22		0	0	0
23		0	0	0
24		0	0	0
25		0	0	0
26		0	0	0
27		0	0	0
28		0	0	0
29		0	0	0
30		0	0	0
31		0	0	0
32		0	0	0
33		0	0	0
34		0	0	0
35		0	0	0
36		0	0	0
37		0	0	0
38		0	0	0
39		0	0	0
40		0	0	0
41		0	0	0
41.01
41.02
42		0	0	0
43		0	0	0
44		0	0	0
45		0	0	0
46		0	0	0
47		0	0	0
48		0	0	0
49		0	0	0
50		0	0	0
51		0	0	0
52		0	0	0
53		0	0	0
54		0	0	0
55		0	0	0
56		0	0	0
57		0	0	0
58		0	0	0
59		0	0	0
60		0	0	0
61		0	0	0
62		0	0	0
63		0	0	0
64		0	0	0
65		0	0	0
66		0	0	0
67		0	0	0
68		0	0	0
68.01
68.02
69		0	0	0
70		0	0	0
71		0	0	0
72		0	0	0
73		0	0	0
74		0	0	0
75		0	0	0
76		0	0	0
77		0	0	0
78		0	0	0
79		0	0	0
80		0	0	0
81		0	0	0
82		0	0	0
83		0	0	0
84		0	0	0
85		0	0	0
86		0	0	0
87		0	0	0
88		0	0	0
89		0	0	0
90		0	0	0
91		0	0	0
92		0	0	0
93		0	0	0
94		0	0	0
95		0	0	0

Mortgage Loan Number	Ownership Interest(20)	Ground Lease Initial Expiration Date(20)	Annual Ground Rent Payment(20)	Annual Ground Rent Increases(20)
1	Fee
1.01	Fee
1.02	Fee
2	Both	61362	90100	Beginning 1/1/2019, rent shall be 6% of ground leased parcel value
3	Fee
3.01	Fee
3.02	Fee
3.03	Fee
3.04	Fee
3.05	Fee
3.06	Fee
3.07	Fee
3.08	Fee
3.09	Fee
3.1	Fee
3.11	Fee
3.12	Fee
3.13	Fee
3.14	Fee
4	Fee
5	Fee
6	Fee
7	Fee
8	Fee
9	Both	49341	47760	NAP
10	Fee
11	Fee
12	Fee
12.01	Fee
12.02	Fee
12.03	Fee
13	Fee
14	Fee
15	Fee
16	Fee
17	Leasehold	48518	159689.04	Prior year per acre rate plus annual CPI adjustment
18	Fee
19	Fee
20	Fee
21	Fee
22	Fee
23	Fee
24	Fee
25	Fee
26	Fee
27	Fee
28	Fee
29	Fee
30	Fee
31	Fee
32	Fee
33	Fee
34	Fee
35	Fee
36	Fee
37	Fee
38	Fee
39	Fee
40	Fee
41	Fee
41.01	Fee
41.02	Fee
42	Fee
43	Fee
44	Fee
45	Fee
46	Fee
47	Fee
48	Fee
49	Fee
50	Fee
51	Fee
52	Fee
53	Fee
54	Fee
55	Fee
56	Fee
57	Fee
58	Fee
59	Fee
60	Fee
61	Fee
62	Fee
63	Fee
64	Fee
65	Fee
66	Fee
67	Fee
68	Fee
68.01	Fee
68.02	Fee
69	Fee
70	Fee
71	Fee
72	Fee
73	Fee
74	Fee
75	Fee
76	Fee
77	Fee
78	Fee
79	Fee
80	Fee
81	Fee
82	Fee
83	Fee
84	Fee
85	Fee
86	Fee
87	Fee
88	Fee
89	Fee
90	Fee
91	Fee
92	Leasehold	59062	71960
93	Fee
94	Fee
95	Fee

Mortgage Loan Number	Lockbox	Whole Loan Cut-off Date Balance ($)(21)	Whole Loan Debt Service ($)(24)	Subordinate Secured Debt Original Balance ($)(22)	Subordinate Secured Debt Cut-off Date Balance ($)(23)	Whole Loan UW NOI DSCR (x)(24)	Whole Loan UW NCF DSCR (x)(24)	Whole Loan Cut-off Date LTV Ratio(25)	Whole Loan Cut-off Date UW NOI Debt Yield(25)	Whole Loan Cut-off Date UW NCF Debt Yield(25)	Mezzanine Debt Cut-off Date Balance($)
1	Hard/Upfront Cash Management
1.01
1.02
2	Hard/Upfront Cash Management
3	Springing (Without Established Account)
3.01
3.02
3.03
3.04
3.05
3.06
3.07
3.08
3.09
3.1
3.11
3.12
3.13
3.14
4	Springing (Without Established Account)
5	Hard/Springing Cash Management
6	Soft/Springing Cash Management
7	Hard/Springing Cash Management
8	Springing (Without Established Account)
9	Soft/Springing Cash Management
10	Soft/Springing Cash Management
11	Springing (Without Established Account)
12	Springing (Without Established Account)
12.01
12.02
12.03
13	Hard/Springing Cash Management
14	None
15	Soft/Springing Cash Management
16	Hard/Springing Cash Management
17	Soft/Springing Cash Management
18	Soft/Springing Cash Management
19	Soft/Springing Cash Management
20	Hard/Springing Cash Management
21	Hard/Springing Cash Management
22	None
23	Soft/Springing Cash Management
24	Soft/Springing Cash Management
25	None
26	None
27	Soft/Springing Cash Management
28	Springing (Without Established Account)
29	None
30	Hard/Springing Cash Management
31	None
32	None
33	None
34	None
35	None
36	Hard/Springing Cash Management
37	Springing (Without Established Account)
38	Soft/Springing Cash Management
39	Hard/Springing Cash Management
40	Springing (Without Established Account)
41	Springing (Without Established Account)
41.01
41.02
42	None	6519382.27	30794.14	975000	0	2.89x	2.89x	0.39	0.143	0.143
43	Hard/Springing Cash Management
44	None
45	Soft/Springing Cash Management
46	Hard/Springing Cash Management
47	Springing (Without Established Account)
48	Soft/Springing Cash Management
49	None
50	Soft/Springing Cash Management
51	None	5491774.48	27597.39	500000	0	8.85x	8.85x	0.083	0.489	0.489
52	None	5265000	19394.43	500000	0	7.96x	7.96x	0.141	0.321	0.321
53	None
54	Hard/Springing Cash Management
55	Soft/Springing Cash Management
56	None	4500000	16296.87	500000	0	24.90x	24.90x	0.036	0.974	0.974
57	None
58	None
59	Hard/Springing Cash Management
60	None	4093997.28	21362.93	500000	0	3.93x	3.93x	0.178	0.219	0.219
61	Soft/Springing Cash Management
62	None
63	Hard/Springing Cash Management
64	None
65	None
66	None
67	None	3094950.26	14765	500000	0	6.13x	6.13x	0.181	0.302	0.302
68	Springing (Without Established Account)
68.01
68.02
69	None
70	None
71	None	2845623.46	14916.97	500000	0	5.31x	5.31x	0.102	0.284	0.284
72	None	2796761.84	13965.87	500000	0	8.54x	8.54x	0.133	0.434	0.434
73	None	2795856.7	14939.13	500000	0	4.21x	4.21x	0.137	0.229	0.229
74	Hard/Upfront Cash Management
75	None
76	None
77	None
78	Springing (Without Established Account)
79	None
80	Springing (Without Established Account)
81	Springing (Without Established Account)
82	Springing (Without Established Account)
83	None	2000000	10661.34	1000000	0	20.69x	20.69x	0.037	0.882	0.882
84	None	1897252.67	10289.63	300000	0	4.97x	4.97x	0.147	0.279	0.279
85	None	1897198.43	11030.11	500000	0	6.60x	6.60x	0.151	0.365	0.365
86	None	1794906.99	9730.66	300000	0	7.24x	7.24x	0.149	0.403	0.403
87	None
88	None
89	None	1593607.56	10140.31	500000	0	6.29x	6.29x	0.153	0.365	0.365
90	None	1547524.64	7552.49	250000	0	6.83x	6.83x	0.124	0.344	0.344
91	None	1495755.84	9176.06	500000	0	14.79x	14.79x	0.051	0.816	0.816
92	None
93	Springing (Without Established Account)
94	None	1248240.33	7492.48	350000	0	5.08x	5.08x	0.173	0.286	0.286
95	None

Mortgage Loan Number	Sponsor	Affiliated Sponsors
1	Shorenstein Company LLC
1.01
1.02
2	Starwood Distressed Opportunity Fund IX-1; Starwood Distressed Opportunity Fund IX Global, L.P.
3	GSA Realty Holdings, LLC
3.01
3.02
3.03
3.04
3.05
3.06
3.07
3.08
3.09
3.1
3.11
3.12
3.13
3.14
4	David Dushey
5	Ross M. Lindsay, III
6	Michael Anderson; Kenneth Tramp
7	Garry Goett
8	Joseph Morris; Robert Morris
9	Carey Watermark Investors Incorporated	Y - Group A
10	Alan V. Young; William A. Young
11	Kimco Income Operating Partnership, L.P.
12	Vincent M. Rizzo
12.01
12.02
12.03
13	Tae Woo Park; Charles K. Cho
14	Samuel Engelman
15	Carey Watermark Investors Incorporated	Y - Group A
16	Melvin Mark Companies
17	Daniel L. Plummer; Cyrus W. Gregg; Cyrus W. Gregg Revocable Trust
18	Nikunj Lakha	Y - Group C
19	Harris Toibb; Linda Susan Toibb; HLTT
20	Harold Schertz
21	Robert M. Pagano
22	Nina Bushkin Judson
23	Carey Watermark Investors Incorporated	Y - Group A
24	Carey Watermark Investors Incorporated	Y - Group A
25	Kim W. Eggleston	Y - Group E
26	Kim W. Eggleston	Y - Group E
27	Carey Watermark Investors Incorporated	Y - Group A
28	Westport Properties Inc.
29	Perry Koon
30	David Grunberger
31	Joseph Shalev, M.D.; Priscilla Scalley; Edward Castello
32	Edith Olanoff, Elana Spitzberg
33	Michael B. Eisler; Benjamin D. Eisler; Shirley E. Eisler; Michael Bradley Eisler Revocable Trust; Eisler Revocable Trust; BACO Realty Corporation
34	Lawrence Botel, Michael F. Young, Peter C. Soens, Jeffrey R. Seligsohn
35	William M. Warfield
36	Nareshkumar Patel; Dahyabhai Patel	Y - Group B
37	Nazarali Momin; Akbarali Momin
38	Deborah L. Soboleski; Patrick J Flynn, Jr.
39	Chinu Shah; Dahyabhai Patel	Y - Group B
40	Jerry Lee Carroll, Jr., Kim William McLean and Jerry L. Carroll
41	John Philip Murphy
41.01
41.02
42	NAP
43	Burgess Investment Group
44	Steven Feldman; Gary Feldman; Irving Feldman
45	Nikunj Lakha	Y - Group C
46	Chinu Shah; Dahyabhai Patel	Y - Group B
47	Kamran Farhadi
48	Hal Lashlee, Trustee of Hal Lashlee Living Trust	Y - Group D
49	Craig Koenigsberg; Lloyd Goldman	Y - Group F
50	Hal Lashlee, Trustee of Hal Lashlee Living Trust	Y - Group D
51	NAP
52	NAP
53	Robert Ferree
54	William L. Hutchinson
55	Vimal K. Goyal; Suresh Tewani; Shashi Goyal	Y - Group G
56	NAP
57	Craig Koenigsberg; Lloyd Goldman	Y - Group F
58	Michael D. Goldberg and Yale Goldberg
59	Slavik Enterprises, LLC, John William Frasco, Eric A. Gold and William H. Vaughn
60	NAP
61	Zachary Segal
62	Gary Fusari; Jill Fusari; Roy Yowell
63	Christopher P. D'Agostino; Samuel Feinberg; Josh Feinberg; Bryan D'Agostino
64	Vimal K. Goyal; Suresh Tewani; Shashi Goyal	Y - Group G
65	Dan Morrison
66	NAP
67	NAP
68	Mark Kelly; Peter Whitehead
68.01
68.02
69	James M. Shrode
70	NAP
71	NAP
72	NAP
73	NAP
74	Burgess Chan
75	Nassim Bayat; Ali Montazeri
76	NAP
77	George Champion, III
78	Alan B. Foster; A. John Merola; Robin W. Young; John D. Murphy, Jr.; E. Randall Noble
79	David S. Worth; Sharon Polonia
80	James J. Morrison, Jr.; Patricia P. Morrison
81	Michael P. Hickmann; Cindy McFerrin
82	Ronald L. Osborne
83	NAP
84	NAP
85	NAP
86	NAP
87	Kim W. Eggleston	Y - Group E
88	Sid Moss; Marvin Walkon; MW GP, LLC; SIM GP, LLC
89	NAP
90	NAP
91	NAP
92	Corporate Property Associates 17 - Global Incorporated	Y - Group A
93	Hugh Reid, Jr.
94	NAP
95	NAP

WFRBS Commercial Mortgage Trust 2013-C13

ANNEX A

See "Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Additional Mortgage Loan Information" in the Free Writing Prospectus for additional information on all mortgage loans and “Annex B —Top Fifteen Loan Summaries” for additional information on the 15 largest mortgage loans.

(1) "WFB" denotes Wells Fargo Bank, National Association, "RBS" denotes The Royal Bank of Scotland plc and RBS Financial Products Inc. ("RBSFP"), "LIG I" denotes Liberty Island Group I LLC, "Basis" denotes Basis Real Estate Capital II, LLC, "CIIICM" denotes C-III Commercial Mortgage LLC.  RBSFP was the originator of mortgage loan #28 (US Storage Centers - Torrance).  The Royal Bank of Scotland plc was the sole originator of all other RBS loans.

(2) Information regarding mortgage loans that are cross-collateralized with other mortgage loans is based upon the individual loan balances, except that the applicable loan-to-value ratio, cut-off balance per unit, debt service coverage ratio or debt yield for each such mortgage loan is based upon the ratio or yield (as applicable) for the aggregate indebtedness evidenced by all loans in the group. On an individual basis, without regard to the cross-collateralization feature, any mortgage loan that is part of a cross-collateralized group of mortgage loans may have a higher loan-to-value ratio, lower debt service coverage ratio and/or lower debt yield than is presented herein.

(3) For Mortgage Loan #41 (Next Door Self Storage), the Number of Units excludes approximately 66,385 square feet of uncovered and covered exterior RV storage.

For mortgage loan #44 (1101-1123 Kings Highway), the Number of Units includes 11,100 square feet of retail space and 8,379 square feet of office space.

For mortgage loan #65 (Thomasson Center), the Number of Units includes 19,860 square feet of retail space and 11,187 square feet of medical office space.

(4) For mortgage loan #1 (188 Spear Street and 208 Utah Street), all LTVs, DSCRs and Debt Yields are calculated assuming the full loan amount of $87,000,000.  The Holdback can be disbursed in whole or in part provided that the following conditions are satisfied: (i) a minimum net operating income debt yield of 9.4%, based on a loan amount equal to $82,000,000 plus the Holdback; and (ii) no event of default has occurred or is continuing.  If the Holdback has not been released by February 27, 2018, 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 is applied to the full loan amount of $87,000,000, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, U/W NOI DSCR, U/W NCF DSCR, U/W NOI Debt Yield and U/W NCF Debt Yield are 53.8%, 44.9%, 1.87x, 1.71x, 10.3% and 9.5%, respectively.

For mortgage loan #2 (301 South College Street), the mortgage loan represents Note A-2 of two pari passu companion loans, which have a combined Cut-off Date principal balance of $175,000,000. Note A-1 is not included in the trust. All LTVs, DSCRs, Debt Yields and Cut-off Date Balance per Unit/SF presented are based on Note A-1 and Note A-2 in the aggregate ("301 South College Street Loan Combination"). The Note A-2 mortgage loan is the non-controlling interest in the 301 South College Street Loan Combination.

(5) For mortgage loan #4 (825-845 Lincoln Road), the borrower is not in payment default if failure to pay is cured within three business days of receipt of written notice from the lender; provided that lender shall not be required to give borrower notice of payment default more than once within any six month period.

For mortgage loans #9 (Hampton Inn & Suites – Beale Street), #15 (Hampton Inn & Suites – Atlanta), #23 (Hilton Garden Inn – Baton Rouge), #24 (Hampton Inn – Birmingham), #27 (Hampton Inn & Suites – Legacy Park), and #92 (Cathedral Canyon Self Storage), 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.

(6) With respect to the mortgage loans secured by residential cooperative properties, the as-is appraised value of each property is the appraised value of such property assuming such property is operated as a residential cooperative and, in general, equals the sum of (i) the gross sellout value of all cooperative units in such residential cooperative property (applying a discount for units that are subject to existing rent regulated or rent-controlled rental tenants as and if deemed appropriate by the appraiser), based in part on various comparable sales of cooperative apartment units in the market,  plus (ii) the amount of the underlying debt encumbering such residential cooperative property.  The comparable sales considered in the appraisers’ estimates of gross sellout values may have occurred at properties where the cooperative entity’s underlying mortgage debt per cooperative unit was substantially more or less than that at the applicable mortgaged property. The appraisers generally made no adjustments to comparable sales statistics to account for any such differences, although monthly unit maintenance obligations may have been considered.

For mortgage loan #1 (188 Spear Street and 208 Utah Street), the appraised value of the 188 Spear Street mortgaged property was $119,700,000, assuming all unpaid tenant improvement and leasing commissions, including those for the largest and second largest tenant, have not been paid.  The Appraised Value represents the value given that all tenant improvement and leasing commissions, including those for the largest and second largest tenant, have either been paid or reserved upfront.

For mortgage loan #12 (Industry West Commerce Center), the mortgaged property Appraised Values presented are based on the hypothetical assumption that the collateral has been split into three separate lots.  The aggregate of the mortgaged property Appraised Values is $22,350,000.

(7) The Coop - Rental Value of a residential cooperative property is the appraised value of such property assuming such property is operated as a multifamily rental property and, in general, is derived by applying an appropriate capitalization rate (as determined by the appraiser) to the underwritten net cash flow for such residential cooperative property.  Such underwritten net cash flow is the projected net cash flow reflected in such appraisal and, in general, equals projected operating income at the property assuming such property is operated as a multifamily rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent regulated or rent-controlled rental tenants), reduced by underwritten property operating expenses, a market-rate vacancy assumption and projected replacement reserves, in each case as determined by the appraiser.  However, the projected net cash flow used in such determinations may differ materially from the scheduled monthly maintenance payments from the tenant-stockholders upon which residential cooperatives depend.

(8) Coop - Sponsor Units refers to the number of units owned by the original sponsor responsible for the property’s conversion into cooperative ownership. A sponsor may rent its units or opt to market them for sale (either individually or as a whole). Coop - Investor Units refers to a bulk number of units owned by a non-tenant investor(s), who can rent or sell the units. Coop - Coop Units refers to the number of units owned by the borrower, which is a cooperative corporation. In this capacity, the cooperative may manage its units as an investor would or use the units for the benefit of its cooperative members. Coop – Unsold Percent refers to the ratio of the total number of units collectively owned by the original sponsor, a non-tenant investor or the cooperative corporation to the number of units with shares allocated.  Coop - Sponsor/Investor Carry is the sponsor’s or the investor’s net cash flow calculated by subtracting maintenance charges on the sponsor or investor owned units from the actual rents collected on such units, to the extent available.

(9) For purposes of determining the debt service coverage ratio and debt yield for a residential cooperative mortgage loan, the UW NCF and the UW NOI for a residential cooperative property is the projected net cash flow reflected in an appraisal of such residential cooperative property and, in general, equals projected operating income at the property assuming such property is operated as a rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent regulated or rent-controlled rental tenants), reduced by underwritten property operating expenses, a market-rate vacancy assumption and projected replacement reserves, in each case as determined by the appraiser. However, the projected net cash flow used in such determinations may differ materially from the scheduled monthly maintenance payments from the tenant-stockholders upon which residential cooperatives depend. Accordingly, UW Revenues, UW Expenses and UW Replacement are derived from the appraisal.

(10) For mortgage loan #3 (GSA Portfolio), the IRS – Mesa, AZ mortgaged property has a month-to-month tenant occupying 5,609 square feet and has been underwritten as vacant.

For mortgage loan #11 (Merrick Commons), a tenant occupying 15,038 square feet, representing 13.9% of net rentable square feet, is in bankruptcy and has been underwritten as vacant.

(11) With respect to the residential cooperative mortgage loans, the Occupancy Rate reported reflects the property vacancy assumption in the related appraisal for purposes of determining the Appraised Value of the related mortgaged property as a multifamily rental property (i.e., the Coop - Rental Value). Additionally, the Occupancy as-of Date reflects the appraisal valuation date for such loans.

(12) The Most Recent NOI, Second Most Recent NOI, Third Most Recent NOI, and the related fields shown for the mortgage loans secured by residential cooperative properties are “NAP”. Residential cooperatives are not-for-profit entities that set maintenance fees to cover current expenses and plan for future capital needs. A residential cooperative can increase or decrease maintenance fees according to its anticipated expenses and level of cash reserves. The historical NOI figures are not representative of the cash flow generated by the property if it were operated as a multifamily rental property.

(13) 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 #1 (188 Spear Street and 208 Utah Street), the second largest tenant at the 188 Spear Street mortgaged property (73,391 square feet), representing 34.1% of net rentable square feet, has signed a lease but is not in occupancy of its entire space or paying rent on 18,363 square feet.  The free rent period is expected to expire February 1, 2014.  There is a $539,962 reserve to cover outstanding tenant improvements and leasing commissions on 55,028 square feet and a $1,046,691 reserve to cover the outstanding free rent period.  The fifth largest tenant at the 208 Utah Street mortgaged property (4,649 square feet), representing 6.1% of net rentable square feet, has signed a lease but is not in occupancy.  The tenant is expected to take occupancy in April 2013.  There is a $58,113 reserve to cover outstanding tenant improvements and leasing commissions.

For mortgage loan #4 (825-845 Lincoln Road), the second largest tenant (13,126 square feet), representing 33.8% of net rentable square feet, has executed a lease but has not taken occupancy or began paying rent.  The borrower is expected to deliver the space before April 30, 2013 and the tenant will begin paying rent 120 days thereafter.  There is a $1,250,000 reserve to cover the outstanding free rent period.  The third largest tenant (4,500 square feet), representing 11.6% of net rentable square feet, has executed a lease but has not taken occupancy or begun paying rent.  The borrower is expected to deliver the space before June 30, 2013 and the tenant will begin paying rent 180 days thereafter.  There is a $1,250,000 reserve to cover the outstanding free rent period.  In addition, the mortgage loan is full recourse to the sponsor until the following have occurred: (i) the sponsor delivers the tenant space to Urban Outfitters and American Eagle and has satisfied all landlord lease obligations associated with the space; and (ii) Urban Outfitters and American Eagle are paying full contractual rent and have delivered estoppels satisfactory to the lender.

For mortgage loan #12 (Industry West Commerce Center), the largest tenant at the 256 Sutton Place mortgaged property (24,060 square feet), representing 20.6% of net rentable square feet, has executed a lease but will not begin paying rent until July 2013.  There is a $44,000 reserve to cover the outstanding free rent period.

For mortgage loan #59 (Bingham Office), the largest tenant, (11,766 square feet), representing 26.2% of net rentable square feet, has a half rent period through April 2014. The borrower deposited $130,000 into a reserve account at closing to cover the shortfall between underwritten rent and collected rent over this period.

For mortgage loan #61 (9035 Wadsworth Parkway), the largest tenant (9,060 square feet), representing 14.9% of net rentable square feet, has 2,180 square feet of dark space which was underwritten as vacant.

For mortgage loan #65 (Thomasson Center), the fifth largest tenant (2,203 square feet), representing 6.4% of net rentable square feet, has agreed to a three year lease extension but has not signed the agreement and is currently month-to-month.  Until such time as the tenant executes the lease extension, the borrower has agreed to provide a springing master lease to pay the rent and CAM recoveries provided for under the terms of the lease extension for the term of the lease extension (three years).  The springing master lease is guaranteed by the loan guarantor.

(14) 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 #1 (188 Spear Street and 208 Utah Street), the largest tenant at the 188 Spear Street mortgaged property (83,477 square feet), representing 38.8% of net rentable square feet, has a one-time right to terminate its lease on March 31, 2018 upon providing 12 months written notice and payment of a termination fee equal to three months base rent and all outstanding unamortized tenant improvements and leasing commissions.  The second largest tenant at the 208 Utah Street mortgaged property (11,278 square feet), representing 14.7% of net rentable square feet, may terminate its lease at any time after May 1, 2015, but no later than May 1, 2017, upon providing nine months written notice and payment of $75,187 plus all outstanding unamortized tenant improvement and leasing commissions.

For mortgage loan #3 (GSA Portfolio), the only tenant at the DEA – Tucson, AZ mortgaged property (63,501 square feet), representing 100% of net rentable square feet, may terminate its lease at any time on or after November 1, 2021 upon providing 90 days written notice.  The only tenant at the FBI – Carey, NC mortgaged property (25,458 square feet), representing 100% of net rentable square feet, may terminate its lease at any time on or after September 18, 2019 upon providing 60 days written notice.  The only tenant at the IRS – Mesa, AZ property (24,853 square feet), representing 81.6% of net rentable square feet, may terminate its lease at any time on or after April 1, 2018 upon providing 90 days written notice.  The only tenant at the FBI – Baton Rouge, LA mortgaged property (14,398 square feet), representing 100% of net rentable square feet, may terminate its lease at any time on or after February 23, 2022 upon providing 60 days written notice. The only tenant at the SSA – Lacombe, LA mortgaged property (11,360 square feet), representing 100% of net rentable square feet, may terminate its lease at any time on or after May 19, 2021 upon providing 60 days written notice.  The only tenant at the IRS – Huntsville, AL mortgaged property (13,670 square feet), representing 100% of net rentable square feet, may terminate its lease at any time on or after March 1, 2016 upon providing 60 days written notice.

For mortgage loan #4 (825-845 Lincoln Road), the second largest tenant (13,126 square feet), representing 33.8% of net rentable square feet, may terminate its lease within 30 days written notice if the landlord does not deliver the tenant’s space by January 22, 2014.

For mortgage loan #16 (Water Tower), the fifth largest tenant (5,178 square feet), representing 4.7% of net rentable square feet, has the one time right to terminate the lease on July 31, 2014 with written notice of at least 180 days prior to the effective termination date.

For mortgage loan #17 (100 International), the largest tenant (54,787 square feet), representing 48.5% of net rentable square feet, may terminate 23,531 square feet on January 31, 2015 upon providing nine months written notice and payment of a $86,909 termination fee.

For mortgage loan #29 (Gateway 101), the third largest tenant (3,192 square feet), representing 9.5% of net rentable square feet, has the right to terminate its lease with 120 days notice if gross sales are below $800,000 before October 10, 2017 of its lease. Tenant will also have to pay a termination fee equal to the landlord's unamortized portion of construction allowance, broker's leasing commissions, and six months rent.

For mortgage loan #30 (Johnson City Town Center), the fourth largest tenant (8,000 square feet), representing 9.5% of net rentable square feet, may terminate its lease as of December 31, 2015 if tenant sales are less than $1,600,000 in the previous 12 months, upon providing 180 days written notice.

For mortgage loan #63 (Spring Hill Office Suites), the largest tenant (8,213 square feet) representing 20.4% of net rentable square feet, has the one-time right to  terminate its lease as of June 1, 2014 upon three months written notice and payment of a termination penalty.

For mortgage loan #80 (Shreveport Plaza), the fourth largest tenant (2,500 square feet), representing 10.9% of net rentable square feet, may terminate its lease at any time if gross sales for any fiscal year are less than $600,000 upon providing 60 days written notice.

(15) For mortgage loan #2 (301 South College), the largest tenant (686,834 square feet), representing 69.5% of net rentable square feet, has multiple leases that expire as follows: 20,392 square feet expiring April 30, 2014; and 666,442 square feet expiring December 31, 2021.  The largest tenant also subleases 3,056 square feet of its space for a total annual base rent of $65,580 ($21.46 per square foot) expiring May 31, 2013.  The second largest tenant (92,815 square feet), representing 9.4% of net rentable square feet, subleases 18,563 square feet for a total annual base rent of $454,788 ($24.50 per square foot) expiring May 31, 2014 and 5,613 square feet for a total annual base rent of $120,679 ($21.50 per square foot) expiring July 31, 2014.

For mortgage loan #14 (Merchants Exchange), the largest tenant (48,420 square feet), representing 37.1% of net rentable square feet, is operating under a sub-lease agreement entered with Kroger, the main lessor, through June 30, 2017 at a rent of $17.56 per square foot. The tenant has four, five-year extensions to renew upon 180 days at $21.30, $23.43, $25.77, $28.34 per square feet respectively. If LA Fitness elects to renew its lease after the original lease expiration on June 30, 2017, the lease becomes a direct lease between the borrower and LA Fitness and Kroger is released from any liability under their initial lease.

For mortgage loan #17 (100 International Drive), the largest tenant (54,787 square feet), representing 48.5% of net rentable square feet, has multiple leases that expire as follows: 23,531 square feet expiring January 31, 2016; and 31,256 square feet expiring August 31, 2017.

For mortgage loan #34 (Sheridan Building), the largest tenant (15,715 square feet), representing 16.1% of net rentable square feet, has multiple leases that expire as follows: 4,569 square feet expiring September 30, 2014, 4,732 square feet expiring August 31, 2017 and 6,414 square feet expiring July 31, 2019.

(16) For mortgage loan #5 (Hampton Inn & Suites Oceanfront) and #43 (Candlewood Suites - Victoria, TX), the Monthly Replacement Reserve is equal to the greater of (i) 1/12th of 4% of the prior year's gross revenue and (ii) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E but excluding any amounts attributable to a PIP.

For mortgage loans #9 (Hampton Inn & Suites – Beale Street), #15 (Hampton Inn & Suites – Atlanta), #18 (Hampton Inn - GA Tech), #23 (Hilton Garden Inn – Baton Rouge), #24 (Hampton Inn – Birmingham), #27 (Hampton Inn & Suites – Legacy Park) and #45 (Hampton Inn Newnan), the Monthly Replacement Reserve will be adjusted on a monthly basis to 4% of operating income for the property from the most recent calendar month.  The amount presented is based on underwritten revenues.

For mortgage loans #36 (Holiday Inn Express - Largo), #37 (Staybridge Suites Stafford), #39 (Holiday Inn - Ames) and #46 (Holiday Inn Express - Ames), the Monthly Replacement Reserve is equal to 1/12th of 4% of the prior year's gross revenue.

(17) For mortgage loan #3 (GSA Portfolio), the Monthly TI/LC begins with the monthly payment in December 2020, subject to a cap equal to one year of gross rent for all leases that either expire and are not renewed or are terminated in 2021.

For mortgage loan #14 (Merchants Exchange), if the largest tenant (48,420 square feet), representing 37.1% of net rentable square feet, has not renewed its lease 12 months prior to expiration, the monthly collection shall increase to $40,000. If the largest tenant gives notice to vacate nine months prior to lease expiration, the monthly collection shall increase to $53,333 and the cap shall increase to $750,000. In the event a new tenant occupies the largest tenant’s space and the NOI DSCR is less than 1.60x but more than 1.50x, then monthly collection will become $23,000 and the cap readjusted to $425,000; if the NOI DSCR is not less than 1.60x, the original collection amount of $6,250 as well as the original cap of $150,000 shall be resumed.

For mortgage loan #30 (Johnson City Town Center), if the largest tenant (34,627 square feet), representing 41.3% of net rentable square feet, does not deliver notice of its intention to renew on or before March 31, 2021, the Monthly TI/LC will increase to $40,000 and the TI/LC Cap will increase to an amount equal to the then-current gross annual rent under the largest tenant’s lease.

(18) For mortgage loan #1 (188 Spear Street and 208 Utah Street), the TI/LC Cap will be reduced to $989,310 if the largest and second largest tenants at the 188 Spear Street mortgaged property (totaling 156,868 square feet), representing 73.0% of net rentable square feet, both renew or extend their leases for at least five years.

For mortgage loan #34 (Sheridan Building), a TI/LC Reserve Cap of $250,000 will become effective if at any time the balance of the TI/LC Reserve falls below $150,000.

For mortgage loan #77 (510-580 17th Street), a TI/LC Reserve Cap of $100,000 will become effective if the largest tenant (21,560 square feet), representing 65.3% of net rentable square feet, exercises its renewal option under their lease, or a tenant unaffiliated with borrower and otherwise acceptable to lender enters into a triple net lease in accordance with the related loan documents.

(19) For mortgage loan #1 (188 Spear Street and 208 Utah Street), the borrower will assign a $5,068,057 letter of credit posted by the second largest tenant at the 188 Spear Street mortgaged property (73,391 square feet), representing 34.1% of net rentable square feet, to the lender.

(20) For mortgage loan #2 (301 South College), a portion of the mortgaged property is subject to a ground lease and sub-ground leases.  The mortgage loan borrower owns the fee interest in approximately 93% of the land area and has a sub-leasehold interest in the balance of the mortgaged property. The initial ground lease expires on December 31, 2067.

For mortgage loan #9 (Hampton Inn & Suites – Beale Street), the hotel portion of the mortgaged property is subject to a ground lease under a PILOT program with Memphis City Revenue Finance Corporation, which expires on December 31, 2038; however, the ground lessor executed an accommodation fee mortgage at closing, and the fee interest is encumbered and subjected to the mortgage of the leasehold interest.  The borrower leases 60 parking spaces at a neighboring parking garage for the use of hotel guests, which is a leasehold interest.

For mortgage loan #92 (Cathedral Canyon Self Storage), lender holds a subleasehold mortgage with respect to the mortgaged property.  The Bureau of Indian Affairs leases land to Falcon Lake Properties pursuant to a master lease.  The ground lease and the sublease are not subordinate to the loan documents by their terms; however, the ground lessor and sublessor have agreed that if they ever elect to encumber their respective interests in the premises they will cause any such lien to be subordinate to the mortgage.  Annual ground rent increases are determined based on the cost of living index every three years starting in 1995.

(21) With respect to the mortgage loans secured by residential cooperative properties that have existing subordinate secured indebtedness, the Whole Loan Cut-off Date Balance equals the sum of the Cut-off Date Balance of the Trust Mortgage Loan plus the balance of the existing subordinate loan, assuming the existing subordinate loan amount is fully advanced and the entire amount thereof is outstanding as of the Cut-off Date.

(22) The Subordinate Secured Debt Original Balance for the mortgage loans secured by residential cooperative properties that have existing subordinate secured indebtedness indicates as if the existing subordinate loan amount is fully advanced on the date of closing of said subordinate loan.

(23) With respect to the mortgage loans secured by residential cooperative properties that have existing subordinate secured indebtedness, the Subordinate Secured Debt Cut-off Date Balance indicates the balance of the subordinate secured indebtedness as of April 1, 2013.

(24) The Whole Loan Debt Service, Whole Loan UW NOI DSCR and Whole Loan UW NCF DSCR for the mortgage loans secured by residential cooperative properties that have existing subordinate secured debt are calculated assuming (i) that interest on the subordinate secured indebtedness is accruing pursuant to the applicable loan document (with the applicable interest rate determined using LIBOR in effect as of April 1, 2013 and giving effect to any applicable interest rate floor), (ii) that the subordinate secured indebtedness has been fully advanced and the entire amount thereof is outstanding as of the Cut-off Date and (iii) that the initial interest-only period for such subordinate secured indebtedness has expired and the related borrower is required to make scheduled principal plus interest payments as set forth in the corresponding promissory note.

(25) The Whole Loan Cut-Off Date LTV Ratio, Whole Loan Cut-Off Date UW NOI Debt Yield and Whole Loan Cut-Off Date UW NCF Debt Yield for the mortgage loans secured by residential cooperative properties that have existing subordinate secured indebtedness are calculated assuming that the subordinate secured indebtedness has been fully advanced and the entire amount thereof is outstanding as of the Cut-off Date.