Wells Fargo Commercial Mortgage Trust 2015-C30 FWP Free writing prospectus

FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-195164-11

Wells Fargo Commercial Mortgage Trust 2015-C30 Disclaimer

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS 

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

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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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

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

The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Wells Fargo Securities, LLC, Deutsche Bank Securities Inc., or Morgan Stanley & Co. LLC, or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.

This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement.

Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC, Wells Fargo Prime Services, LLC, a member of FINRA, NFA and SIPC, and Wells Fargo Bank, N.A.  Wells Fargo Securities, LLC and Wells Fargo Prime Services, LLC are distinct entities from affiliated banks and thrifts.

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES 

The Offered Certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis. Prospective investors should understand that, when considering the purchase of the Offered Certificates, a contract of sale will come into being no sooner than the date on which the relevant class of certificates has been priced and the underwriters have confirmed the allocation of certificates to be made to investors; any “indications of interest” expressed by any prospective investor, and any “soft circles” generated by the underwriters, will not create binding contractual obligations for such prospective investors, on the one hand, or the underwriters, the depositor or any of their respective agents or affiliates, on the other hand. 

As a result of the foregoing, a prospective investor may commit to purchase certificates that have characteristics that may change, and each prospective investor is advised that all or a portion of the certificates referred to in these materials may be issued without all or certain of the characteristics described in these materials. The underwriters’ obligation to sell certificates to any prospective investor is conditioned on the certificates and the transaction having the characteristics described in these materials. If the underwriters determine that a condition is not satisfied in any material respect, such prospective investor will be notified, and neither the depositor nor the underwriters will have any obligation to such prospective investor to deliver any portion of the Offered Certificates which such prospective investor has committed to purchase, and there will be no liability between the underwriters, the depositor or any of their respective agents or affiliates, on the one hand, and such prospective investor, on the other hand, as a consequence of the non-delivery. 

Each prospective investor has requested that the underwriters provide to such prospective investor information in connection with such prospective investor’s consideration of the purchase of the certificates described in these materials. These materials are being provided to each prospective investor for informative purposes only in response to such prospective investor’s specific request. The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials. 

The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.

IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS 

Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.

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

Mortgage Loan Number

Property Name

Mortgage Loan Seller(1)

Cross Collateralized and Cross Defaulted Loan Flag

Address

City

State

Zip Code

General Property Type

Specific Property Type

Year Built

Year Renovated

Number of Units(2)(3)(4)

Unit of Measure

1

Somerset Park Apartments

RMF

1911 Golfview Drive

Troy

MI

48084

Multifamily

Garden

1964

2015

2,226

Units

2

Riverpark Square

WFB

706-828 West Main Avenue

Spokane

WA

99201

Retail

Regional Mall

1973

2001

374,490

Sq. Ft.

3

Simmons Tower

WFB

425 West Capitol Avenue

Little Rock

AR

72201

Office

CBD

1986

2014

623,354

Sq. Ft.

4

Hilton Garden Inn - Downtown Denver

WFB

1400 Welton Street

Denver

CO

80202

Hospitality

Limited Service

2007

2015

221

Rooms

5

Kent Office Portfolio

WFB

Various

Various

NJ

Various

Office

R&D

Various

240,546

Sq. Ft.

5.01

Princeton Corporate Plaza

WFB

1, 7, 9 & 11 Deer Park Drive

Monmouth Junction

NJ

08852

Office

R&D

1984

214,989

Sq. Ft.

5.02

One Naylon Place

WFB

1 Naylon Place

Livingston

NJ

07039

Office

R&D

1962

25,557

Sq. Ft.

6

Sawmill Crossing Apartments

RMF

6700 Allister Way

Columbus

OH

43235

Multifamily

Garden

2003

364

Units

7

Residence Inn Charlotte

WFB

404 South Mint Street

Charlotte

NC

28202

Hospitality

Extended Stay

2000

2015

150

Rooms

8

Capitol Place Apartments

RMF

850 Sacramento Avenue

West Sacramento

CA

95605

Multifamily

Garden

2005

192

Units

9

Pennbrook Apartments

Basis

2120-2134 North 63rd Street

Philadelphia

PA

19151

Multifamily

Student Housing

1926

2009

218

Beds

10

Cross Gates Apartments Portfolio

Basis

Various

Slidell

LA

70461

Multifamily

Garden

Various

Various

296

Units

10.01

Cross Roads Apartments

Basis

300-301 North Military Road, 223-245 South Military Road and 440/460 South Military Road

Slidell

LA

70461

Multifamily

Garden

1999

2015

169

Units

10.02

M-H Apartments

Basis

171-267 North Military Road, 203-209 South Military Road and 270-276 Cross Gates Boulevard

Slidell

LA

70461

Multifamily

Garden

1989

2008

69

Units

10.03

Cross Gates Apartments

Basis

211-221 South Military and 208-274 North Military Road

Slidell

LA

70461

Multifamily

Garden

1989

2008

58

Units

11

Rivercrest Portfolio

WFB

Various

Various

Various

Various

Retail

Shadow Anchored

Various

106,336

Sq. Ft.

11.01

Shoppes at Garner

WFB

4424 Fayetteville Road

Garner

NC

27603

Retail

Shadow Anchored

2008

44,300

Sq. Ft.

11.02

Villa Rica Commons

WFB

604-634 Highway 61

Villa Rica

GA

30180

Retail

Shadow Anchored

1999

31,400

Sq. Ft.

11.03

Rankin Center

WFB

132 Lakeland Heights Boulevard

Flowood

MS

39232

Retail

Shadow Anchored

2005

30,636

Sq. Ft.

12

Westgate MHC

CIIICM

14099 Belcher Road South

Largo

FL

33771

Manufactured Housing Community

Manufactured Housing Community

1972

263

Pads

13

Plaza Diamond Bar

RMF

1930-2040 South Brea Canyon Road

Diamond Bar

CA

91765

Mixed Use

Office/Retail

1980

2007

61,857

Sq. Ft.

14

Sunrise Industrial Park

WFB

11320 Trade Center Drive; 2415, 2419 & 2700 Mercantile Drive

Rancho Cordova

CA

95742

Industrial

Flex

1982

304,433

Sq. Ft.

15

Sheridan Professional Centre

RMF

11011 Sheridan Street

Cooper City

FL

33026

Office

Medical

2004

57,717

Sq. Ft.

16

Sheraton Crescent Phoenix

Basis

2620 West Dunlap Avenue

Phoenix

AZ

85021

Hospitality

Full Service

1986

2014

342

Rooms

17

Best Western Brooklyn

RMF

8315 4th Avenue

Brooklyn

NY

11209

Hospitality

Limited Service

1989

2015

70

Rooms

18

Private Mini Storage Portfolio

WFB

Various

Various

TX

Various

Self Storage

Self Storage

Various

132,689

Sq. Ft.

18.01

Airport Blvd Mini Storage

WFB

11231 FM 1464

Richmond

TX

77407

Self Storage

Self Storage

2009

71,769

Sq. Ft.

18.02

Baker Road Mini Storage

WFB

18875 Katy Freeway

Houston

TX

77094

Self Storage

Self Storage

2011

60,920

Sq. Ft.

19

Trafalgar Square Apartments

CIIICM

2401-2493 County Home Road

Greenville

NC

27858

Multifamily

Garden

2001

192

Units

20

Santa Clarita Plaza

WFB

27532-27598 Sierra Highway; 18402 Soledad Canyon Road

Santa Clarita

CA

91351

Retail

Unanchored

1986

51,385

Sq. Ft.

21

Holiday Inn Winter Haven

CIIICM

200 Cypress Gardens Boulevard

Winter Haven

FL

33880

Hospitality

Full Service

2007

112

Rooms

22

Superior Mini Storage - Reno

WFB

7750 West 4th Street; 7795 White Fir Street

Reno

NV

89523

Self Storage

Self Storage

1996

205,298

Sq. Ft.

23

Holiday Inn Express - Concord

RMF

7772 Gateway Lane Northwest

Concord

NC

28027

Hospitality

Limited Service

2000

2012

79

Rooms

24

Bristol Retail Portfolio

RMF

Various

Bristol

Various

Various

Retail

Unanchored

Various

84,984

Sq. Ft.

24.01

Bristol Retail - Virginia

RMF

Various

Bristol

VA

Various

Retail

Unanchored

1999

57,464

Sq. Ft.

24.02

Bristol Retail - Tennessee

RMF

Various

Bristol

TN

37620

Retail

Unanchored

1998

27,520

Sq. Ft.

25

Stor-N-Loc Self Storage

WFB

3035 & 3047 Santa Rosa Avenue

Santa Rosa

CA

95407

Self Storage

Self Storage

1976

103,600

Sq. Ft.

26

Indian Summer Apartments

Basis

100 North Melrose Avenue

Natchitoches

LA

71457

Multifamily

Garden

1974

2015

216

Units

27

510-512 Bienville Street

Basis

510-522 Bienville Street

New Orleans

LA

70130

Multifamily

Mid-Rise

1910

2014

24

Units

28

Tipp City Plaza

Basis

920 West Main Street

Tipp City

OH

45371

Retail

Anchored

1978

2000

114,189

Sq. Ft.

29

Stater Brothers - Hesperia

WFB

14466 Main Street

Hesperia

CA

92345

Retail

Single Tenant

1994

40,639

Sq. Ft.

30

Stater Brothers - Hook

WFB

15235 Hook Boulevard

Victorville

CA

92394

Retail

Single Tenant

1994

40,639

Sq. Ft.

31

Stater Brothers - Bear Valley

WFB

13760 Bear Valley Road

Victorville

CA

92392

Retail

Single Tenant

1991

38,722

Sq. Ft.

32

Stater Brothers - Ridgecrest

WFB

800 North China Lake Boulevard

Ridgecrest

CA

93555

Retail

Single Tenant

1987

38,722

Sq. Ft.

33

Eisenhower Crossing

RMF

4551 Billy Williamson Drive

Macon

GA

31206

Retail

Anchored

2006

81,765

Sq. Ft.

34

Park Towers Owners, Inc.

NCB

370 Ocean Parkway

Brooklyn

NY

11218

Multifamily

Cooperative

1961

1994

131

Units

35

Scotts Valley Junction

WFB

14 Victor Square

Scotts Valley

CA

95066

Retail

Anchored

1982

50,637

Sq. Ft.

36

Lantana Trace

RMF

1830 West Rundberg Lane and 9315 Northgate Boulevard

Austin

TX

78758

Multifamily

Garden

1972

112

Units

37

Nova Self Storage La Gardena

WFB

13129 South Figueroa Street

Los Angeles

CA

90061

Self Storage

Self Storage

2006

51,855

Sq. Ft.

38

Rite Aid Highland

CIIICM

3732 Route 9W

Highland

NY

12528

Retail

Single Tenant

2010

14,673

Sq. Ft.

39

17 East 96th Owners Corp.

NCB

17 East 96th Street

New York

NY

10128

Multifamily

Cooperative

1923

2003

56

Units

40

Wardlaw Self Storage Portfolio

CIIICM

Various

Various

Various

Various

Various

Various

Various

Various

163,850

Sq. Ft.

40.01

Aaron Storage

CIIICM

2595 Highway 25/70

Dandridge

TN

37725

Self Storage

Self Storage

1999

2013

57,530

Sq. Ft.

40.02

A Tech Self Storage

CIIICM

3114 Augusta Tech Drive

Augusta

GA

30906

Mixed Use

Self Storage/Office

1986

2006

75,970

Sq. Ft.

40.03

A Storage Place

CIIICM

609 Stewart Street SW

Hartselle

AL

35640

Self Storage

Self Storage

1985

2007

30,350

Sq. Ft.

41

Tyler Self Storage

RMF

7810 Tyler Boulevard

Mentor

OH

44060

Self Storage

Self Storage

2007

62,550

Sq. Ft.

42

Dressler MHP Portfolio

CIIICM

Cross Portfolio A

Various

Various

Various

Various

Manufactured Housing Community

Manufactured Housing Community

Various

136

Pads

42.01

Hi View MHP

CIIICM

Cross Portfolio A

11735 North 19th Avenue

Phoenix

AZ

85029

Manufactured Housing Community

Manufactured Housing Community

1965

92

Pads

42.02

Little River MHP

CIIICM

Cross Portfolio A

6535 Old Highway 5

Woodstock

GA

30188

Manufactured Housing Community

Manufactured Housing Community

1960

44

Pads

43

Pine Isle MHP

CIIICM

Cross Portfolio A

607 North Pine Isle Drive

Orlando

FL

32833

Manufactured Housing Community

Manufactured Housing Community

1976

51

Pads

44

Superior Self Storage

CIIICM

11260 Coloma Road

Gold River

CA

95670

Self Storage

Self Storage

2002

91,205

Sq. Ft.

45

Western Way MHC

CIIICM

3100 South Kinney Road

Tucson

AZ

85713

Manufactured Housing Community

Manufactured Housing Community

1984

301

Pads

46

Walgreens Rochester Hills

CIIICM

2985 Crooks Road

Rochester Hills

MI

48309

Retail

Single Tenant

2005

14,820

Sq. Ft.

47

Pointe Lanier Apartments

Basis

2460 Spring Road

Gainesville

GA

30504

Multifamily

Garden

1986

100

Units

48

Timberstone Commons

Basis

6726-6740 West Sylvania Road

Sylvania

OH

43623

Retail

Anchored

1981

2015

56,332

Sq. Ft.

49

Hawthorne Gardens Owners Corp.

NCB

133-159 Smith Street

Freeport

NY

11520

Multifamily

Cooperative

1953

2009

77

Units

50

All American Mini Storage

WFB

711 & 717 South Mills Avenue

Claremont

CA

91711

Self Storage

Self Storage

1987

63,170

Sq. Ft.

51

Lauren May Apartments

CIIICM

5814 22nd Avenue Northwest

Seattle

WA

98107

Multifamily

Garden

1928

1960

33

Units

52

Spring Rose Apartments

RMF

10000 Club Creek

Houston

TX

77036

Multifamily

Garden

1980

182

Units

53

2190 Boston Owners Inc.

NCB

2190 Boston Road

Bronx

NY

10462

Multifamily

Cooperative

1941

2003

74

Units

54

Pavlik Professional Center

WFB

2010-2014 South Orange Avenue

Orlando

FL

32806

Office

Medical

1955

2009

17,095

Sq. Ft.

55

Napa Pointe

WFB

1901-1911 North Kelly Road

Napa

CA

94558

Industrial

Flex

1999

39,424

Sq. Ft.

56

Self Storage of Cheshire

RMF

240 Blacks Road

Cheshire

CT

06410

Self Storage

Self Storage

2002

62,423

Sq. Ft.

57

Torrey Pines MHC

CIIICM

16352 Old Hammond Highway

Baton Rouge

LA

70816

Manufactured Housing Community

Manufactured Housing Community

1976

264

Pads

58

Jade Isle MHC

CIIICM

325 Rosedale Avenue

Saint Cloud

FL

34769

Manufactured Housing Community

Manufactured Housing Community

1974

2014

98

Pads

59

Bethlehem Township Self Storage

CIIICM

2739 Santee Road

Bethlehem

PA

18020

Self Storage

Self Storage

1930

2012

42,170

Sq. Ft.

60

16 Main Street Owners, Inc.

NCB

16 Main Street

East Rockaway

NY

11518

Multifamily

Cooperative

1959

1994

72

Units

61

Briar Hill Owners Corp.

NCB

300-360 North State Road, 207-225 Schrade Road

Briarcliff Manor

NY

10510

Multifamily

Cooperative

1954

2000

78

Units

62

Highland Pointe

WFB

2710-2790 Alexandria Way

Highland Heights

KY

41076

Retail

Unanchored

2013

13,227

Sq. Ft.

63

12 Westchester Avenue Tenants Corp.

NCB

12 Westchester Avenue

White Plains

NY

10601

Multifamily

Cooperative

1953

2005

75

Units

64

Oxnard Apartments

WFB

13961 Oxnard Street

Van Nuys

CA

91401

Multifamily

Low Rise

1963

60

Units

65

Maple Del Manor

WFB

6333 Newton Falls Road

Ravenna

OH

44266

Manufactured Housing Community

Manufactured Housing Community

1972

210

Pads

66

Kenneth Apartments

CIIICM

307 Queen Anne Avenue North

Seattle

WA

98109

Multifamily

Garden

1925

1960

24

Units

67

Garden Lane Apartments

WFB

700 Garden Lane

Shakopee

MN

55379

Multifamily

Garden

2003

48

Units

68

Planet Self Storage - Phillipsburg

CIIICM

1191 US Highway 22

Greenwich

NJ

08865

Self Storage

Self Storage

1982

49,472

Sq. Ft.

69

Suburbia Owners, Inc.

NCB

400 Fulton Street

Farmingdale

NY

11735

Multifamily

Cooperative

1963

2013

90

Units

70

Flower Mound Plaza

RMF

3501 Long Prairie Road

Flower Mound

TX

75022

Retail

Shadow Anchored

2001

11,963

Sq. Ft.

71

Planet Self Storage - Clinton

CIIICM

10 Route 173

Union Township

NJ

08809

Self Storage

Self Storage

1980

37,585

Sq. Ft.

72

Shannon Apartments

CIIICM

1220 Boylston Avenue E

Seattle

WA

98119

Multifamily

Garden

1905

1960

22

Units

73

Home Center

CIIICM

518 Miamisburg Centerville Road

Dayton

OH

45459

Retail

Unanchored

1978

2012

61,842

Sq. Ft.

74

Lynchburg MHC

CIIICM

7136 Highway 301

Horn Lake

MS

38637

Manufactured Housing Community

Manufactured Housing Community

1980

108

Pads

75

Ridgeview Centre II

WFB

39525 Thirteen Mile Road

Novi

MI

48377

Office

Suburban

2004

22,000

Sq. Ft.

76

Paris Estates MHC

WFB

310 48th Street Southeast

Kentwood

MI

49548

Manufactured Housing Community

Manufactured Housing Community

1967

155

Pads

77

Conyers Retail

WFB

1285 Highway 138 Southeast

Conyers

GA

30013

Retail

Unanchored

2015

7,534

Sq. Ft.

78

Rite Aid Waynesville

CIIICM

590 Russ Avenue

Waynesville

NC

28786

Retail

Single Tenant

1999

11,120

Sq. Ft.

79

Planet Self Storage - Lindenwold

CIIICM

901 Egg Harbor Road

Lindenwold

NJ

08021

Self Storage

Self Storage

1979

54,643

Sq. Ft.

80

423-443 Tenants Corp.

NCB

423-443 Atlantic Avenue

Brooklyn

NY

11217

Multifamily

Cooperative

1926

2005

59

Units

81

West Hill Apartments

CIIICM

4203 Southwest Hill Street

Seattle

WA

98116

Multifamily

Garden

1918

1960

25

Units

82

Croyden Apts. Inc.

NCB

83-37 Saint James Avenue

Elmhurst

NY

11373

Multifamily

Cooperative

1957

2009

122

Units

83

Planet Self Storage - Tyburn

CIIICM

400 Tyburn road

Fairless Hills

PA

19030

Self Storage

Self Storage

1979

42,211

Sq. Ft.

84

175 East 79 Tenants Corp.

NCB

175 East 79th Street

New York

NY

10075

Multifamily

Cooperative

1928

2001

61

Units

85

240-79 Owners Corp.

NCB

240 East 79th Street

New York

NY

10075

Multifamily

Cooperative

1929

2009

59

Units

86

Hartwell Station

NCB

133 Walmart Drive

Hartwell

GA

30643

Retail

Shadow Anchored

2003

24,400

Sq. Ft.

87

Weiman’s MHC

CIIICM

13502 Weiman Road

Houston

TX

77041

Manufactured Housing Community

Manufactured Housing Community

1983

95

Pads

88

Calloway Road Storage Center

WFB

2605 Calloway Road

Tyler

TX

75707

Self Storage

Self Storage

1998

2004

73,461

Sq. Ft.

89

Sierra Vista Court

CIIICM

4526 Titantic Avenue

El Paso

TX

79904

Manufactured Housing Community

Manufactured Housing Community

1960

122

Pads

90

Brooks Holding Corp.

NCB

91 East End Avenue

New York

NY

10028

Multifamily

Cooperative

1970

2008

4

Units

91

Ute Village MHP

CIIICM

100 Ute Avenue

Kiowa

CO

80117

Manufactured Housing Community

Manufactured Housing Community

1985

78

Pads

92

547 Broadway Realty, Inc.

NCB

547 Broadway a/k/a 118 Mercer Street

New York

NY

10012

Multifamily

Cooperative

1888

1994

10

Units

93

Store It All Storage Murfreesboro

CIIICM

405 West Northfield

Murfreesboro

TN

37129

Self Storage

Self Storage

1985

27,000

Sq. Ft.

94

Mustang MHC

CIIICM

2315 Mustang Road

Alvin

TX

77511

Manufactured Housing Community

Manufactured Housing Community

1956

91

Pads

95

157 East 75th Street Corporation

NCB

157 East 75th Street

New York

NY

10021

Multifamily

Cooperative

1881

2008

16

Units

96

Kimberly Apartments

CIIICM

1519 East Howell Street

Seattle

WA

98122

Multifamily

Garden

1926

1960

9

Units

97

Central Self Storage - Warner

WFB

641 East Warner Road

Chandler

AZ

85225

Self Storage

Self Storage

1996

66,246

Sq. Ft.

98

838 Greenwich St. Corp.

NCB

838 Greenwich Street

New York

NY

10014

Multifamily

Cooperative

1872

1995

27

Units

99

50-21 Owners Ltd.

NCB

50-21 39th Place

Sunnyside

NY

11104

Multifamily

Cooperative

1960

1996

50

Units

100

Northland Estates MHC

CIIICM

13323 Northland Drive

Cedar Springs

MI

49319

Manufactured Housing Community

Manufactured Housing Community

1975

71

Pads

101

Whitney Realty Corp.

NCB

341 West 87th Street

New York

NY

10024

Multifamily

Cooperative

1902

2004

9

Units

A-1-1

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

Mortgage Loan Number	Property Name	Cut-off Date Balance Per Unit/SF(2)(5)	Original Balance ($)(5)	Cut-off Date Balance ($)(5)	% of Aggregate Cut-off Date Balance	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 Ongoing Fee Rate	Certificate Administrator Fee Rate	Servicing Fee	CREFC® IP Royalty License Fee Rate
1	Somerset Park Apartments	80,863	73,500,000	73,500,000	9.9%	73,500,000	N	6/30/2015	8/6/2015	7/6/2025		7/6/2025		4.55000%	0.00270%	0.00610%	0.02000%	0.00050%
2	Riverpark Square	160	60,000,000	60,000,000	8.1%	50,731,434	N	7/7/2015	8/11/2015	7/11/2017	8/11/2017	7/11/2025		4.13000%	0.00270%	0.00610%	0.03000%	0.00050%
3	Simmons Tower	71	44,175,000	44,106,462	6.0%	32,989,446	N	7/10/2015	8/11/2015		8/11/2015	7/11/2025		4.96000%	0.00270%	0.00610%	0.02000%	0.00050%
4	Hilton Garden Inn - Downtown Denver	157,813	35,000,000	34,876,763	4.7%	25,652,331	N	6/10/2015	7/11/2015		7/11/2015	6/11/2025		4.46000%	0.00270%	0.00610%	0.02000%	0.00050%
5	Kent Office Portfolio	110	26,500,000	26,500,000	3.6%	22,536,436	N	6/30/2015	8/11/2015	7/11/2017	8/11/2017	7/11/2025		4.34000%	0.00270%	0.00610%	0.02000%	0.00050%
5.01	Princeton Corporate Plaza		24,500,000	24,500,000	3.3%
5.02	One Naylon Place		2,000,000	2,000,000	0.3%
6	Sawmill Crossing Apartments	60,440	22,000,000	22,000,000	3.0%	19,299,411	N	6/12/2015	8/6/2015	7/6/2018	8/6/2018	7/6/2025		4.59000%	0.00270%	0.00610%	0.02000%	0.00050%
7	Residence Inn Charlotte	146,286	22,000,000	21,942,896	3.0%	17,690,837	N	6/1/2015	7/1/2015		7/1/2015	6/1/2025		4.34000%	0.00270%	0.00610%	0.02000%	0.00050%
8	Capitol Place Apartments	113,542	21,800,000	21,800,000	2.9%	20,795,400	N	6/30/2015	8/6/2015	7/6/2022	8/6/2022	7/6/2025		4.78000%	0.00270%	0.00610%	0.02000%	0.00050%
9	Pennbrook Apartments	83,945	18,300,000	18,300,000	2.5%	15,688,578	N	6/26/2015	8/01/2015	7/1/2017	8/1/2017	7/01/2025		4.64000%	0.00270%	0.00610%	0.02000%	0.00050%
10	Cross Gates Apartments Portfolio	52,308	15,500,000	15,483,256	2.1%	12,717,047	N	7/01/2015	8/01/2015		8/01/2015	7/01/2025		4.93000%	0.00270%	0.00610%	0.02000%	0.00050%
10.01	Cross Roads Apartments		8,651,162	8,641,817	1.2%
10.02	M-H Apartments		3,893,024	3,888,819	0.5%
10.03	Cross Gates Apartments		2,955,814	2,952,621	0.4%
11	Rivercrest Portfolio	110	11,662,500	11,662,500	1.6%	10,405,922	N	6/15/2015	8/11/2015	7/11/2019	8/11/2019	7/11/2025		4.30000%	0.00270%	0.00610%	0.02000%	0.00050%
11.01	Shoppes at Garner		6,150,000	6,150,000	0.8%
11.02	Villa Rica Commons		3,150,000	3,150,000	0.4%
11.03	Rankin Center		2,362,500	2,362,500	0.3%
12	Westgate MHC	43,536	11,450,000	11,450,000	1.5%	9,846,992	N	7/1/2015	8/1/2015	7/1/2017	8/1/2017	7/1/2025		4.76000%	0.00270%	0.00610%	0.02000%	0.00050%
13	Plaza Diamond Bar	178	11,000,000	11,000,000	1.5%	10,105,987	N	7/8/2015	8/6/2015	7/6/2020	8/6/2020	7/6/2025		4.75000%	0.00270%	0.00610%	0.02000%	0.00050%
14	Sunrise Industrial Park	36	10,850,000	10,850,000	1.5%	9,914,361	N	7/10/2015	8/11/2015	7/11/2020	8/11/2020	7/11/2025		4.41000%	0.00270%	0.00610%	0.02000%	0.00050%
15	Sheridan Professional Centre	179	10,350,000	10,325,370	1.4%	8,446,166	N	6/8/2015	7/6/2015		7/6/2015	6/6/2025		4.77000%	0.00270%	0.00610%	0.02000%	0.00050%
16	Sheraton Crescent Phoenix	29,240	10,000,000	10,000,000	1.4%	8,135,754	N	7/10/2015	9/01/2015		9/01/2015	8/01/2025		4.68000%	0.00270%	0.00610%	0.02000%	0.00050%
17	Best Western Brooklyn	142,857	10,000,000	10,000,000	1.4%	8,324,042	N	6/1/2015	7/6/2015	6/6/2016	7/6/2016	6/6/2025		4.52500%	0.00270%	0.00610%	0.02000%	0.00050%
18	Private Mini Storage Portfolio	75	10,000,000	10,000,000	1.4%	8,772,460	N	7/9/2015	8/11/2015	7/11/2018	8/11/2018	7/11/2025		4.59000%	0.00270%	0.00610%	0.02000%	0.00050%
18.01	Airport Blvd Mini Storage		5,352,304	5,352,304	0.7%
18.02	Baker Road Mini Storage		4,647,696	4,647,696	0.6%
19	Trafalgar Square Apartments	52,083	10,000,000	10,000,000	1.4%	8,127,496	N	7/10/2015	9/5/2015		9/5/2015	8/5/2025		4.65000%	0.00270%	0.00610%	0.02000%	0.00050%
20	Santa Clarita Plaza	185	9,500,000	9,500,000	1.3%	8,725,172	N	6/30/2015	8/11/2015	7/11/2020	8/11/2020	7/11/2025		4.73000%	0.00270%	0.00610%	0.06000%	0.00050%
21	Holiday Inn Winter Haven	80,273	9,000,000	8,990,548	1.2%	7,413,191	N	6/25/2015	8/1/2015		8/1/2015	7/1/2025		5.05000%	0.00270%	0.00610%	0.02000%	0.00050%
22	Superior Mini Storage - Reno	42	8,600,000	8,577,365	1.2%	6,898,536	N	6/1/2015	7/11/2015		7/11/2015	6/11/2025		4.27000%	0.00270%	0.00610%	0.02000%	0.00050%
23	Holiday Inn Express - Concord	104,310	8,250,000	8,240,473	1.1%	6,703,376	N	6/17/2015	8/6/2015		8/6/2015	7/6/2025		4.64000%	0.00270%	0.00610%	0.02000%	0.00050%
24	Bristol Retail Portfolio	96	8,200,000	8,180,883	1.1%	6,713,987	N	6/1/2015	7/6/2015		7/6/2015	6/6/2025		4.87000%	0.00270%	0.00610%	0.02000%	0.00050%
24.01	Bristol Retail - Virginia		5,544,630	5,531,703	0.7%
24.02	Bristol Retail - Tennessee		2,655,370	2,649,180	0.4%
25	Stor-N-Loc Self Storage	77	8,000,000	8,000,000	1.1%	6,947,329	N	5/29/2015	7/11/2015	6/11/2018	7/11/2018	6/11/2025		4.16000%	0.00270%	0.00610%	0.02000%	0.00050%
26	Indian Summer Apartments	34,722	7,500,000	7,500,000	1.0%	6,405,865	N	6/25/2015	8/01/2015	7/1/2017	8/1/2017	7/01/2025		4.50000%	0.00270%	0.00610%	0.02000%	0.00050%
27	510-512 Bienville Street	300,000	7,200,000	7,200,000	1.0%	6,061,052	N	7/01/2015	8/01/2015	7/1/2016	8/1/2016	7/01/2025		4.90000%	0.00270%	0.00610%	0.02000%	0.00050%
28	Tipp City Plaza	59	6,700,000	6,700,000	0.9%	5,445,422	N	7/08/2015	9/01/2015		9/01/2015	8/01/2025		4.65000%	0.00270%	0.00610%	0.02000%	0.00050%
29	Stater Brothers - Hesperia	165	6,698,000	6,698,000	0.9%	5,731,558	Y	7/9/2015	8/11/2015	7/11/2017	8/11/2017	7/11/2025	7/11/2035	4.57000%	0.00270%	0.00610%	0.02000%	0.00050%
30	Stater Brothers - Hook	162	6,570,000	6,570,000	0.9%	5,622,028	Y	7/9/2015	8/11/2015	7/11/2017	8/11/2017	7/11/2025	7/11/2035	4.57000%	0.00270%	0.00610%	0.02000%	0.00050%
31	Stater Brothers - Bear Valley	160	6,188,000	6,188,000	0.8%	5,295,145	Y	7/9/2015	8/11/2015	7/11/2017	8/11/2017	7/11/2025	7/11/2035	4.57000%	0.00270%	0.00610%	0.02000%	0.00050%
32	Stater Brothers - Ridgecrest	158	6,113,000	6,113,000	0.8%	5,230,967	Y	7/9/2015	8/11/2015	7/11/2017	8/11/2017	7/11/2025	7/11/2035	4.57000%	0.00270%	0.00610%	0.02000%	0.00050%
33	Eisenhower Crossing	74	6,025,000	6,025,000	0.8%	5,459,757	N	6/19/2015	8/6/2015	7/6/2019	8/6/2019	7/6/2025		5.11000%	0.00270%	0.00610%	0.02000%	0.00050%
34	Park Towers Owners, Inc.	45,722	6,000,000	5,989,605	0.8%	5,241,487	N	6/1/2015	7/1/2015		7/1/2015	6/1/2025		3.68000%	0.00270%	0.00610%	0.08000%	0.00050%
35	Scotts Valley Junction	118	6,000,000	5,984,673	0.8%	4,838,241	N	6/9/2015	7/11/2015		7/11/2015	6/11/2025		4.42000%	0.00270%	0.00610%	0.02000%	0.00050%
36	Lantana Trace	49,554	5,550,000	5,550,000	0.7%	5,097,226	N	6/10/2015	7/6/2015	6/6/2020	7/6/2020	6/6/2025		4.73000%	0.00270%	0.00610%	0.02000%	0.00050%
37	Nova Self Storage La Gardena	107	5,550,000	5,550,000	0.7%	4,760,519	N	7/1/2015	8/11/2015	7/11/2017	8/11/2017	7/11/2025		4.66000%	0.00270%	0.00610%	0.02000%	0.00050%
38	Rite Aid Highland	363	5,325,000	5,325,000	0.7%	4,357,039	N	7/10/2015	9/1/2015		9/1/2015	8/1/2025		4.85000%	0.00270%	0.00610%	0.02000%	0.00050%
39	17 East 96th Owners Corp.	90,446	5,065,000	5,065,000	0.7%	3,993,108	N	7/9/2015	9/1/2015		9/1/2015	8/1/2025		3.79000%	0.00270%	0.00610%	0.08000%	0.00050%
40	Wardlaw Self Storage Portfolio	29	4,734,900	4,734,900	0.6%	3,962,679	N	6/11/2015	8/1/2015	6/1/2016	7/1/2016	7/1/2025		4.78000%	0.00270%	0.00610%	0.02000%	0.00050%
40.01	Aaron Storage		1,756,800	1,756,800	0.2%
40.02	A Tech Self Storage		1,699,100	1,699,100	0.2%
40.03	A Storage Place		1,279,000	1,279,000	0.2%
41	Tyler Self Storage	76	4,730,000	4,730,000	0.6%	4,089,838	N	6/17/2015	8/6/2015	7/6/2017	8/6/2017	7/6/2025		4.97000%	0.00270%	0.00610%	0.02000%	0.00050%
42	Dressler MHP Portfolio	24,089	3,656,350	3,642,049	0.5%	2,931,069	N	4/22/2015	6/1/2015		6/1/2015	5/1/2025		4.25000%	0.00270%	0.00610%	0.02000%	0.00050%
42.01	Hi View MHP		2,583,850	2,573,744	0.3%
42.02	Little River MHP		1,072,500	1,068,305	0.1%
43	Pine Isle MHP	24,089	862,500	862,500	0.1%	706,420	N	7/9/2015	9/1/2015		9/1/2015	8/1/2025		4.88000%	0.00270%	0.00610%	0.02000%	0.00050%
44	Superior Self Storage	49	4,500,000	4,500,000	0.6%	3,817,559	N	5/1/2015	6/5/2015	5/5/2017	6/5/2017	5/5/2025		4.25000%	0.00270%	0.00610%	0.02000%	0.00050%
45	Western Way MHC	14,369	4,325,000	4,325,000	0.6%	3,766,668	N	6/1/2015	7/1/2015	6/1/2018	7/1/2018	6/1/2025		4.28000%	0.00270%	0.00610%	0.02000%	0.00050%
46	Walgreens Rochester Hills	289	4,284,000	4,284,000	0.6%	3,666,844	N	6/8/2015	8/1/2015	7/1/2017	8/1/2017	7/1/2025		4.58000%	0.00270%	0.00610%	0.02000%	0.00050%
47	Pointe Lanier Apartments	42,790	4,290,000	4,278,975	0.6%	3,455,737	N	5/29/2015	7/01/2015		7/01/2015	6/01/2025		4.39000%	0.00270%	0.00610%	0.02000%	0.00050%
48	Timberstone Commons	75	4,250,000	4,250,000	0.6%	3,492,399	N	7/10/2015	9/01/2015		9/01/2015	8/01/2025		4.98000%	0.00270%	0.00610%	0.02000%	0.00050%
49	Hawthorne Gardens Owners Corp.	54,454	4,200,000	4,192,942	0.6%	3,681,797	N	5/20/2015	7/1/2015		7/1/2015	6/1/2025		3.79000%	0.00270%	0.00610%	0.08000%	0.00050%
50	All American Mini Storage	64	4,050,000	4,050,000	0.5%	3,539,626	N	6/1/2015	7/11/2015	6/11/2018	7/11/2018	6/11/2025		4.43000%	0.00270%	0.00610%	0.02000%	0.00050%
51	Lauren May Apartments	121,970	4,025,000	4,025,000	0.5%	3,272,426	N	7/10/2015	9/5/2015		9/5/2015	8/5/2025		4.66000%	0.00270%	0.00610%	0.02000%	0.00050%
52	Spring Rose Apartments	21,016	3,825,000	3,825,000	0.5%	3,200,791	N	6/2/2015	7/6/2015	6/6/2016	7/6/2016	6/6/2025		4.70000%	0.00270%	0.00610%	0.02000%	0.00050%
53	2190 Boston Owners Inc.	51,284	3,800,000	3,794,979	0.5%	3,022,350	N	6/29/2015	8/1/2015		8/1/2015	7/1/2025		4.03000%	0.00270%	0.00610%	0.08000%	0.00050%
54	Pavlik Professional Center	219	3,750,000	3,750,000	0.5%	3,492,709	N	5/15/2015	7/11/2015	6/11/2016	7/11/2016	6/11/2020		4.31000%	0.00270%	0.00610%	0.02000%	0.00050%
55	Napa Pointe	94	3,710,000	3,710,000	0.5%	3,324,707	N	7/1/2015	8/11/2015	7/11/2019	8/11/2019	7/11/2025		4.52000%	0.00270%	0.00610%	0.02000%	0.00050%
56	Self Storage of Cheshire	57	3,565,000	3,565,000	0.5%	3,086,284	N	6/11/2015	7/6/2015	6/6/2017	7/6/2017	6/6/2025		5.02000%	0.00270%	0.00610%	0.02000%	0.00050%
57	Torrey Pines MHC	13,242	3,500,000	3,495,931	0.5%	2,840,956	N	6/8/2015	8/5/2015		8/5/2015	7/5/2025		4.61000%	0.00270%	0.00610%	0.02000%	0.00050%
58	Jade Isle MHC	35,625	3,500,000	3,491,202	0.5%	2,830,122	N	5/27/2015	7/5/2015		7/5/2015	6/5/2025		4.50000%	0.00270%	0.00610%	0.02000%	0.00050%
59	Bethlehem Township Self Storage	82	3,450,000	3,450,000	0.5%	2,823,808	N	7/10/2015	9/1/2015		9/1/2015	8/1/2025		4.86000%	0.00270%	0.00610%	0.02000%	0.00050%
60	16 Main Street Owners, Inc.	46,528	3,350,000	3,350,000	0.5%	3,350,000	N	6/26/2015	8/1/2015	7/1/2025		7/1/2025		3.73000%	0.00270%	0.00610%	0.08000%	0.00050%
61	Briar Hill Owners Corp.	42,274	3,300,000	3,297,340	0.4%	2,885,652	N	6/26/2015	8/1/2015		8/1/2015	7/1/2025		3.71000%	0.00270%	0.00610%	0.08000%	0.00050%
62	Highland Pointe	245	3,240,000	3,236,326	0.4%	2,639,731	N	7/10/2015	8/11/2015		8/11/2015	7/11/2025		4.72000%	0.00270%	0.00610%	0.02000%	0.00050%
63	12 Westchester Avenue Tenants Corp.	42,609	3,200,000	3,195,690	0.4%	2,536,844	N	6/26/2015	8/1/2015		8/1/2015	7/1/2025		3.94000%	0.00270%	0.00610%	0.08000%	0.00050%
64	Oxnard Apartments	52,369	3,150,000	3,142,113	0.4%	2,548,863	N	6/11/2015	7/11/2015		7/11/2015	6/11/2025		4.52000%	0.00270%	0.00610%	0.02000%	0.00050%
65	Maple Del Manor	14,745	3,100,000	3,096,379	0.4%	2,514,560	N	7/1/2015	8/11/2015		8/11/2015	7/11/2025		4.59000%	0.00270%	0.00610%	0.02000%	0.00050%
66	Kenneth Apartments	128,750	3,090,000	3,090,000	0.4%	2,512,248	N	7/10/2015	9/5/2015		9/5/2015	8/5/2025		4.66000%	0.00270%	0.00610%	0.02000%	0.00050%
67	Garden Lane Apartments	61,076	2,935,000	2,931,649	0.4%	2,388,820	N	7/10/2015	8/11/2015		8/11/2015	7/11/2025		4.69000%	0.00270%	0.00610%	0.08000%	0.00050%
68	Planet Self Storage - Phillipsburg	57	2,800,000	2,800,000	0.4%	2,450,638	N	6/17/2015	8/1/2015	7/1/2018	8/1/2018	7/1/2025		4.49000%	0.00270%	0.00610%	0.02000%	0.00050%
69	Suburbia Owners, Inc.	31,020	2,800,000	2,791,797	0.4%	2,201,745	N	6/1/2015	7/1/2015		7/1/2015	6/1/2025		3.72000%	0.00270%	0.00610%	0.08000%	0.00050%
70	Flower Mound Plaza	230	2,750,000	2,750,000	0.4%	2,511,990	N	5/22/2015	7/6/2015	6/6/2020	7/6/2020	6/6/2025		4.39000%	0.00270%	0.00610%	0.02000%	0.00050%
71	Planet Self Storage - Clinton	72	2,700,000	2,700,000	0.4%	2,363,116	N	6/17/2015	8/1/2015	7/1/2018	8/1/2018	7/1/2025		4.49000%	0.00270%	0.00610%	0.02000%	0.00050%
72	Shannon Apartments	122,273	2,690,000	2,690,000	0.4%	2,187,037	N	7/10/2015	9/5/2015		9/5/2015	8/5/2025		4.66000%	0.00270%	0.00610%	0.02000%	0.00050%
73	Home Center	42	2,625,000	2,625,000	0.4%	2,157,070	N	7/9/2015	9/5/2015		9/5/2015	8/5/2025		4.98000%	0.00270%	0.00610%	0.02000%	0.00050%
74	Lynchburg MHC	23,008	2,500,000	2,484,832	0.3%	2,032,072	N	2/19/2015	4/1/2015		4/1/2015	3/1/2025		4.65000%	0.00270%	0.00610%	0.02000%	0.00050%
75	Ridgeview Centre II	110	2,425,000	2,422,168	0.3%	1,967,034	N	6/16/2015	8/11/2015		8/11/2015	7/11/2025		4.59000%	0.00270%	0.00610%	0.02000%	0.00050%
76	Paris Estates MHC	15,466	2,400,000	2,397,260	0.3%	1,953,378	N	6/23/2015	8/11/2015		8/11/2015	7/11/2025		4.69000%	0.00270%	0.00610%	0.02000%	0.00050%
77	Conyers Retail	318	2,400,000	2,394,277	0.3%	1,957,874	N	6/10/2015	7/11/2015		7/11/2015	6/11/2025		4.76000%	0.00270%	0.00610%	0.05000%	0.00050%
78	Rite Aid Waynesville	215	2,400,000	2,393,746	0.3%	1,928,558	N	5/26/2015	7/1/2015		7/1/2015	6/1/2025		4.32000%	0.00270%	0.00610%	0.02000%	0.00050%
79	Planet Self Storage - Lindenwold	42	2,300,000	2,300,000	0.3%	2,000,705	N	5/29/2015	7/1/2015	6/1/2018	7/1/2018	6/1/2025		4.23000%	0.00270%	0.00610%	0.02000%	0.00050%
80	423-443 Tenants Corp.	38,081	2,250,000	2,246,806	0.3%	1,767,350	N	7/1/2015	8/1/2015		8/1/2015	7/1/2025		3.69000%	0.00270%	0.00610%	0.08000%	0.00050%
81	West Hill Apartments	84,520	2,113,000	2,113,000	0.3%	1,717,922	N	7/10/2015	9/5/2015		9/5/2015	8/5/2025		4.66000%	0.00270%	0.00610%	0.02000%	0.00050%
82	Croyden Apts. Inc.	17,180	2,100,000	2,095,951	0.3%	1,494,078	N	6/30/2015	8/1/2015		8/1/2015	7/1/2025		3.70000%	0.00270%	0.00610%	0.08000%	0.00050%
83	Planet Self Storage - Tyburn	47	2,000,000	2,000,000	0.3%	1,750,456	N	6/17/2015	8/1/2015	7/1/2018	8/1/2018	7/1/2025		4.49000%	0.00270%	0.00610%	0.02000%	0.00050%
84	175 East 79 Tenants Corp.	32,787	2,000,000	2,000,000	0.3%	2,000,000	N	6/25/2015	8/1/2015	7/1/2025		7/1/2025		3.78000%	0.00270%	0.00610%	0.08000%	0.00050%
85	240-79 Owners Corp.	33,898	2,000,000	2,000,000	0.3%	2,000,000	N	6/30/2015	8/1/2015	7/1/2025		7/1/2025		3.87000%	0.00270%	0.00610%	0.08000%	0.00050%
86	Hartwell Station	82	2,000,000	1,997,737	0.3%	1,630,013	N	6/11/2015	8/1/2015		8/1/2015	7/1/2025		4.73000%	0.00270%	0.00610%	0.08000%	0.00050%
87	Weiman’s MHC	20,537	1,951,000	1,951,000	0.3%	1,621,388	N	7/8/2015	9/1/2015		9/1/2015	8/1/2025		5.33000%	0.00270%	0.00610%	0.02000%	0.00050%
88	Calloway Road Storage Center	24	1,800,000	1,797,996	0.2%	1,470,459	N	7/1/2015	8/11/2015		8/11/2015	7/11/2025		4.80000%	0.00270%	0.00610%	0.02000%	0.00050%
89	Sierra Vista Court	13,453	1,650,000	1,641,287	0.2%	1,206,653	N	4/16/2015	6/5/2015		6/5/2015	5/5/2025		4.40000%	0.00270%	0.00610%	0.02000%	0.00050%
90	Brooks Holding Corp.	399,695	1,600,000	1,598,782	0.2%	1,406,999	N	6/30/2015	8/1/2015		8/1/2015	7/1/2025		3.89000%	0.00270%	0.00610%	0.08000%	0.00050%
91	Ute Village MHP	19,872	1,550,000	1,550,000	0.2%	1,279,929	N	7/9/2015	9/1/2015		9/1/2015	8/1/2025		5.13000%	0.00270%	0.00610%	0.02000%	0.00050%
92	547 Broadway Realty, Inc.	150,000	1,500,000	1,500,000	0.2%	1,500,000	N	5/28/2015	7/1/2015	6/1/2025		6/1/2025		3.91000%	0.00270%	0.00610%	0.08000%	0.00050%
93	Store It All Storage Murfreesboro	51	1,372,500	1,367,538	0.2%	1,114,834	N	4/23/2015	6/5/2015		6/5/2015	5/5/2025		4.63000%	0.00270%	0.00610%	0.02000%	0.00050%
94	Mustang MHC	14,484	1,318,000	1,318,000	0.2%	1,095,330	N	7/8/2015	9/1/2015		9/1/2015	8/1/2025		5.33000%	0.00270%	0.00610%	0.02000%	0.00050%
95	157 East 75th Street Corporation	81,135	1,300,000	1,298,166	0.2%	1,022,279	N	6/30/2015	8/1/2015		8/1/2015	7/1/2025		3.72000%	0.00270%	0.00610%	0.08000%	0.00050%
96	Kimberly Apartments	141,333	1,272,000	1,272,000	0.2%	1,034,168	N	7/10/2015	9/5/2015		9/5/2015	8/5/2025		4.66000%	0.00270%	0.00610%	0.02000%	0.00050%
97	Central Self Storage - Warner	19	1,250,000	1,246,736	0.2%	1,004,104	N	6/4/2015	7/11/2015		7/11/2015	6/11/2025		4.31000%	0.00270%	0.00610%	0.02000%	0.00050%
98	838 Greenwich St. Corp.	46,166	1,250,000	1,246,476	0.2%	990,191	N	6/1/2015	7/1/2015		7/1/2015	6/1/2025		3.92000%	0.00270%	0.00610%	0.08000%	0.00050%
99	50-21 Owners Ltd.	24,700	1,235,000	1,235,000	0.2%	1,095,196	N	7/10/2015	9/1/2015		9/1/2015	8/1/2025		4.17000%	0.00270%	0.00610%	0.08000%	0.00050%
100	Northland Estates MHC	16,901	1,200,000	1,200,000	0.2%	1,002,594	N	7/10/2015	9/1/2015		9/1/2015	8/1/2025		5.50000%	0.00270%	0.00610%	0.02000%	0.00050%
101	Whitney Realty Corp.	94,176	850,000	847,585	0.1%	672,346	N	6/1/2015	7/1/2015		7/1/2015	6/1/2025		3.88000%	0.00270%	0.00610%	0.08000%	0.00050%

A-1-2

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

Mortgage Loan Number	Property Name	Net Mortgage Rate	Interest Accrual Method	Monthly P&I Payment ($)	Amortization Type	Interest Accrual Method During IO	Original Term to Maturity or ARD (Mos.)	Remaining Term to Maturity or ARD (Mos.)	Original IO Period (Mos.)	Remaining IO Period (Mos.)	Original Amort Term (Mos.)	Remaining Amort Term (Mos.)	Seasoning	Prepayment Provisions	Grace Period Default (Days)	Grace Period Late (Days)
1	Somerset Park Apartments	4.52070%	Actual/360	283,332.29	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),D(88),O(7)	0	0
2	Riverpark Square	4.09070%	Actual/360	290,964.16	Interest-only, Amortizing Balloon	Actual/360	120	119	24	23	360	360	1	L(25),D(91),O(4)	0	5
3	Simmons Tower	4.93070%	Actual/360	257,214.20	Amortizing Balloon		120	119	0	0	300	299	1	L(25),D(91),O(4)	0	5
4	Hilton Garden Inn - Downtown Denver	4.43070%	Actual/360	193,747.58	Amortizing Balloon		120	118	0	0	300	298	2	L(26),D(90),O(4)	0	5
5	Kent Office Portfolio	4.31070%	Actual/360	131,764.10	Interest-only, Amortizing Balloon	Actual/360	120	119	24	23	360	360	1	L(25),D(91),O(4)	0	5
5.01	Princeton Corporate Plaza
5.02	One Naylon Place
6	Sawmill Crossing Apartments	4.56070%	Actual/360	112,650.32	Interest-only, Amortizing Balloon	Actual/360	120	119	36	35	360	360	1	L(25),D(90),O(5)	0	0
7	Residence Inn Charlotte	4.31070%	Actual/360	109,389.06	Amortizing Balloon		120	118	0	0	360	358	2	L(26),D(90),O(4)	5	5
8	Capitol Place Apartments	4.75070%	Actual/360	114,113.65	Interest-only, Amortizing Balloon	Actual/360	120	119	84	83	360	360	1	L(25),D(91),O(4)	0	0
9	Pennbrook Apartments	4.61070%	Actual/360	94,251.89	Interest-only, Amortizing Balloon	Actual/360	120	119	24	23	360	360	1	L(25),D(91),O(4)	5	5
10	Cross Gates Apartments Portfolio	4.90070%	Actual/360	82,545.51	Amortizing Balloon		120	119	0	0	360	359	1	L(25),D(94),O(1)	5	5
10.01	Cross Roads Apartments
10.02	M-H Apartments
10.03	Cross Gates Apartments
11	Rivercrest Portfolio	4.27070%	Actual/360	57,714.38	Interest-only, Amortizing Balloon	Actual/360	120	119	48	47	360	360	1	L(25),D(91),O(4)	0	5
11.01	Shoppes at Garner
11.02	Villa Rica Commons
11.03	Rankin Center
12	Westgate MHC	4.73070%	Actual/360	59,797.65	Interest-only, Amortizing Balloon	Actual/360	120	119	24	23	360	360	1	L(25),D(92),O(3)	0	0
13	Plaza Diamond Bar	4.72070%	Actual/360	57,381.21	Interest-only, Amortizing Balloon	Actual/360	120	119	60	59	360	360	1	L(25),D(91),O(4)	0	0
14	Sunrise Industrial Park	4.38070%	Actual/360	54,396.67	Interest-only, Amortizing Balloon	Actual/360	120	119	60	59	360	360	1	L(25),D(91),O(4)	0	5
15	Sheridan Professional Centre	4.74070%	Actual/360	54,115.34	Amortizing Balloon		120	118	0	0	360	358	2	L(26),D(90),O(4)	0	0
16	Sheraton Crescent Phoenix	4.65070%	Actual/360	51,743.64	Amortizing Balloon		120	120	0	0	360	360	0	L(24),D(94),O(2)	5	5
17	Best Western Brooklyn	4.49570%	Actual/360	50,817.18	Interest-only, Amortizing Balloon	Actual/360	120	118	12	10	360	360	2	L(26),D(90),O(4)	0	0
18	Private Mini Storage Portfolio	4.56070%	Actual/360	51,204.69	Interest-only, Amortizing Balloon	Actual/360	120	119	36	35	360	360	1	L(25),D(91),O(4)	0	5
18.01	Airport Blvd Mini Storage
18.02	Baker Road Mini Storage
19	Trafalgar Square Apartments	4.62070%	Actual/360	51,563.68	Amortizing Balloon		120	120	0	0	360	360	0	L(24),D(93),O(3)	0	0
20	Santa Clarita Plaza	4.66070%	Actual/360	49,442.04	Interest-only, Amortizing Balloon	Actual/360	120	119	60	59	360	360	1	L(25),D(91),O(4)	0	5
21	Holiday Inn Winter Haven	5.02070%	Actual/360	48,589.34	Amortizing Balloon		120	119	0	0	360	359	1	L(25),D(89),O(6)	0	0
22	Superior Mini Storage - Reno	4.24070%	Actual/360	42,407.58	Amortizing Balloon		120	118	0	0	360	358	2	L(26),D(90),O(4)	0	5
23	Holiday Inn Express - Concord	4.61070%	Actual/360	42,490.60	Amortizing Balloon		120	119	0	0	360	359	1	L(25),D(91),O(4)	0	0
24	Bristol Retail Portfolio	4.84070%	Actual/360	43,370.19	Amortizing Balloon		120	118	0	0	360	358	2	L(26),D(90),O(4)	0	0
24.01	Bristol Retail - Virginia
24.02	Bristol Retail - Tennessee
25	Stor-N-Loc Self Storage	4.13070%	Actual/360	38,934.83	Interest-only, Amortizing Balloon	Actual/360	120	118	36	34	360	360	2	L(26),D(90),O(4)	0	5
26	Indian Summer Apartments	4.47070%	Actual/360	38,001.40	Interest-only, Amortizing Balloon	Actual/360	120	119	24	23	360	360	1	L(25),D(92),O(3)	5	5
27	510-512 Bienville Street	4.87070%	Actual/360	38,212.32	Interest-only, Amortizing Balloon	Actual/360	120	119	12	11	360	360	1	L(25),D(94),O(1)	5	5
28	Tipp City Plaza	4.62070%	Actual/360	34,547.67	Amortizing Balloon		120	120	0	0	360	360	0	L(24),D(94),O(2)	5	5
29	Stater Brothers - Hesperia	4.54070%	Actual/360	34,216.94	Interest-only, Amortizing ARD	Actual/360	120	119	24	23	360	360	1	L(25),D(91),O(4)	0	5
30	Stater Brothers - Hook	4.54070%	Actual/360	33,563.04	Interest-only, Amortizing ARD	Actual/360	120	119	24	23	360	360	1	L(25),D(91),O(4)	0	5
31	Stater Brothers - Bear Valley	4.54070%	Actual/360	31,611.59	Interest-only, Amortizing ARD	Actual/360	120	119	24	23	360	360	1	L(25),D(91),O(4)	0	5
32	Stater Brothers - Ridgecrest	4.54070%	Actual/360	31,228.45	Interest-only, Amortizing ARD	Actual/360	120	119	24	23	360	360	1	L(25),D(91),O(4)	0	5
33	Eisenhower Crossing	5.08070%	Actual/360	32,749.76	Interest-only, Amortizing Balloon	Actual/360	120	119	48	47	360	360	1	L(25),D(88),O(7)	0	0
34	Park Towers Owners, Inc.	3.59070%	Actual/360	23,895.59	Amortizing Balloon		120	118	0	0	480	478	2	GRTR 1% or YM(113),1%(3),O(4)	10	10
35	Scotts Valley Junction	4.39070%	Actual/360	30,116.58	Amortizing Balloon		120	118	0	0	360	358	2	L(26),D(90),O(4)	0	5
36	Lantana Trace	4.70070%	Actual/360	28,884.56	Interest-only, Amortizing Balloon	Actual/360	120	118	60	58	360	360	2	L(26),D(90),O(4)	0	0
37	Nova Self Storage La Gardena	4.63070%	Actual/360	28,651.12	Interest-only, Amortizing Balloon	Actual/360	120	119	24	23	360	360	1	L(25),D(90),O(5)	0	5
38	Rite Aid Highland	4.82070%	Actual/360	28,099.59	Amortizing Balloon		120	120	0	0	360	360	0	L(24),D(93),O(3)	0	0
39	17 East 96th Owners Corp.	3.70070%	Actual/360	23,571.92	Amortizing Balloon		120	120	0	0	360	360	0	GRTR 1% or YM(113),1%(3),O(4)	10	10
40	Wardlaw Self Storage Portfolio	4.75070%	Actual/360	24,785.17	Interest-only, Amortizing Balloon	Actual/360	120	119	11	10	360	360	1	L(25),D(92),O(3)	0	0
40.01	Aaron Storage
40.02	A Tech Self Storage
40.03	A Storage Place
41	Tyler Self Storage	4.94070%	Actual/360	25,305.01	Interest-only, Amortizing Balloon	Actual/360	120	119	24	23	360	360	1	L(25),D(91),O(4)	0	0
42	Dressler MHP Portfolio	4.22070%	Actual/360	17,987.04	Amortizing Balloon		120	117	0	0	360	357	3	L(27),D(90),O(3)	0	0
42.01	Hi View MHP
42.02	Little River MHP
43	Pine Isle MHP	4.85070%	Actual/360	4,567.04	Amortizing Balloon		120	120	0	0	360	360	0	L(24),D(93),O(3)	0	0
44	Superior Self Storage	4.22070%	Actual/360	22,137.30	Interest-only, Amortizing Balloon	Actual/360	120	117	24	21	360	360	3	L(27),D(90),O(3)	0	0
45	Western Way MHC	4.25070%	Actual/360	21,352.43	Interest-only, Amortizing Balloon	Actual/360	120	118	36	34	360	360	2	L(26),D(91),O(3)	0	0
46	Walgreens Rochester Hills	4.55070%	Actual/360	21,910.51	Interest-only, Amortizing Balloon	Actual/360	120	119	24	23	360	360	1	L(25),D(92),O(3)	0	0
47	Pointe Lanier Apartments	4.36070%	Actual/360	21,457.31	Amortizing Balloon		120	118	0	0	360	358	2	L(26),D(91),O(3)	5	5
48	Timberstone Commons	4.95070%	Actual/360	22,763.00	Amortizing Balloon		120	120	0	0	360	360	0	L(24),D(93),O(3)	5	5
49	Hawthorne Gardens Owners Corp.	3.70070%	Actual/360	17,008.89	Amortizing Balloon		120	118	0	0	480	478	2	GRTR 1% or YM(113),1%(3),O(4)	10	10
50	All American Mini Storage	4.40070%	Actual/360	20,352.65	Interest-only, Amortizing Balloon	Actual/360	120	118	36	34	360	360	2	L(26),D(90),O(4)	0	5
51	Lauren May Apartments	4.63070%	Actual/360	20,778.51	Amortizing Balloon		120	120	0	0	360	360	0	L(24),D(93),O(3)	0	0
52	Spring Rose Apartments	4.67070%	Actual/360	19,837.90	Interest-only, Amortizing Balloon	Actual/360	120	118	12	10	360	360	2	L(26),D(90),O(4)	0	0
53	2190 Boston Owners Inc.	3.94070%	Actual/360	18,207.57	Amortizing Balloon		120	119	0	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10
54	Pavlik Professional Center	4.28070%	Actual/360	18,579.71	Interest-only, Amortizing Balloon	Actual/360	60	58	12	10	360	360	2	L(26),D(30),O(4)	0	5
55	Napa Pointe	4.49070%	Actual/360	18,842.14	Interest-only, Amortizing Balloon	Actual/360	120	119	48	47	360	360	1	L(25),GRTR 1% or YM(91),O(4)	0	5
56	Self Storage of Cheshire	4.99070%	Actual/360	19,181.29	Interest-only, Amortizing Balloon	Actual/360	120	118	24	22	360	360	2	L(26),D(90),O(4)	0	0
57	Torrey Pines MHC	4.58070%	Actual/360	17,963.48	Amortizing Balloon		120	119	0	0	360	359	1	L(25),GRTR 1% or YM(91),O(4)	0	0
58	Jade Isle MHC	4.47070%	Actual/360	17,733.99	Amortizing Balloon		120	118	0	0	360	358	2	L(26),D(91),O(3)	0	0
59	Bethlehem Township Self Storage	4.83070%	Actual/360	18,226.29	Amortizing Balloon		120	120	0	0	360	360	0	L(24),D(93),O(3)	0	0
60	16 Main Street Owners, Inc.	3.64070%	Actual/360	10,586.47	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	GRTR 1% or YM(113),1%(3),O(4)	10	10
61	Briar Hill Owners Corp.	3.62070%	Actual/360	13,202.82	Amortizing Balloon		120	119	0	0	480	479	1	GRTR 1% or YM(113),1%(3),O(4)	10	10
62	Highland Pointe	4.69070%	Actual/360	16,842.84	Amortizing Balloon		120	119	0	0	360	359	1	L(25),D(91),O(4)	0	5
63	12 Westchester Avenue Tenants Corp.	3.85070%	Actual/360	15,166.81	Amortizing Balloon		120	119	0	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10
64	Oxnard Apartments	4.49070%	Actual/360	15,998.04	Amortizing Balloon		120	118	0	0	360	358	2	L(26),D(90),O(4)	0	5
65	Maple Del Manor	4.56070%	Actual/360	15,873.45	Amortizing Balloon		120	119	0	0	360	359	1	L(25),D(91),O(4)	0	5
66	Kenneth Apartments	4.63070%	Actual/360	15,951.70	Amortizing Balloon		120	120	0	0	360	360	0	L(24),D(93),O(3)	0	0
67	Garden Lane Apartments	4.60070%	Actual/360	15,204.38	Amortizing Balloon		120	119	0	0	360	359	1	L(25),GRTR 1% or YM(91),O(4)	0	5
68	Planet Self Storage - Phillipsburg	4.46070%	Actual/360	14,170.56	Interest-only, Amortizing Balloon	Actual/360	120	119	36	35	360	360	1	L(25),GRTR 1% or YM(92),O(3)	0	0
69	Suburbia Owners, Inc.	3.63070%	Actual/360	12,919.62	Amortizing Balloon		120	118	0	0	360	358	2	GRTR 1% or YM(113),1%(3),O(4)	10	10
70	Flower Mound Plaza	4.36070%	Actual/360	13,754.69	Interest-only, Amortizing Balloon	Actual/360	120	118	60	58	360	360	2	L(24),GRTR 1% or YM(89),O(7)	0	10
71	Planet Self Storage - Clinton	4.46070%	Actual/360	13,664.47	Interest-only, Amortizing Balloon	Actual/360	120	119	36	35	360	360	1	L(25),GRTR 1% or YM(92),O(3)	0	0
72	Shannon Apartments	4.63070%	Actual/360	13,886.76	Amortizing Balloon		120	120	0	0	360	360	0	L(24),D(93),O(3)	0	0
73	Home Center	4.95070%	Actual/360	14,059.50	Amortizing Balloon		120	120	0	0	360	360	0	L(24),D(90),O(6)	0	0
74	Lynchburg MHC	4.62070%	Actual/360	12,890.92	Amortizing Balloon		120	115	0	0	360	355	5	L(29),D(88),O(3)	0	0
75	Ridgeview Centre II	4.56070%	Actual/360	12,417.14	Amortizing Balloon		120	119	0	0	360	359	1	L(25),D(91),O(4)	0	5
76	Paris Estates MHC	4.66070%	Actual/360	12,432.89	Amortizing Balloon		120	119	0	0	360	359	1	L(25),D(91),O(4)	0	5
77	Conyers Retail	4.70070%	Actual/360	12,534.01	Amortizing Balloon		120	118	0	0	360	358	2	L(26),D(90),O(4)	0	5
78	Rite Aid Waynesville	4.29070%	Actual/360	11,905.12	Amortizing Balloon		120	118	0	0	360	358	2	L(26),D(91),O(3)	0	0
79	Planet Self Storage - Lindenwold	4.20070%	Actual/360	11,287.70	Interest-only, Amortizing Balloon	Actual/360	120	118	36	34	360	360	2	L(26),GRTR 1% or YM(91),O(3)	0	0
80	423-443 Tenants Corp.	3.60070%	Actual/360	10,343.65	Amortizing Balloon		120	119	0	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10
81	West Hill Apartments	4.63070%	Actual/360	10,908.07	Amortizing Balloon		120	120	0	0	360	360	0	L(24),D(93),O(3)	0	0
82	Croyden Apts. Inc.	3.61070%	Actual/360	10,739.69	Amortizing Balloon		120	119	0	0	300	299	1	GRTR 1% or YM(113),1%(3),O(4)	10	10
83	Planet Self Storage - Tyburn	4.46070%	Actual/360	10,121.83	Interest-only, Amortizing Balloon	Actual/360	120	119	36	35	360	360	1	L(25),GRTR 1% or YM(92),O(3)	0	0
84	175 East 79 Tenants Corp.	3.69070%	Actual/360	6,405.00	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	GRTR 1% or YM(113),1%(3),O(4)	10	10
85	240-79 Owners Corp.	3.78070%	Actual/360	6,557.50	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	GRTR 1% or YM(113),1%(3),O(4)	10	10
86	Hartwell Station	4.64070%	Actual/360	10,408.85	Amortizing Balloon		120	119	0	0	360	359	1	L(25),D(91),O(4)	10	10
87	Weiman’s MHC	5.30070%	Actual/360	10,870.37	Amortizing Balloon		120	120	0	0	360	360	0	L(24),D(93),O(3)	0	0
88	Calloway Road Storage Center	4.77070%	Actual/360	9,443.98	Amortizing Balloon		120	119	0	0	360	359	1	L(25),D(91),O(4)	0	5
89	Sierra Vista Court	4.37070%	Actual/360	9,077.83	Amortizing Balloon		120	117	0	0	300	297	3	L(27),D(89),O(4)	0	0
90	Brooks Holding Corp.	3.80070%	Actual/360	6,577.97	Amortizing Balloon		120	119	0	0	480	479	1	GRTR 1% or YM(113),1%(3),O(4)	10	10
91	Ute Village MHP	5.10070%	Actual/360	8,444.32	Amortizing Balloon		120	120	0	0	360	360	0	L(24),D(93),O(3)	0	0
92	547 Broadway Realty, Inc.	3.82070%	Actual/360	4,968.96	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2	GRTR 1% or YM(113),1%(3),O(4)	10	10
93	Store It All Storage Murfreesboro	4.60070%	Actual/360	7,060.67	Amortizing Balloon		120	117	0	0	360	357	3	L(27),D(90),O(3)	0	0
94	Mustang MHC	5.30070%	Actual/360	7,343.49	Amortizing Balloon		120	120	0	0	360	360	0	L(24),D(93),O(3)	0	0
95	157 East 75th Street Corporation	3.63070%	Actual/360	5,998.39	Amortizing Balloon		120	119	0	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10
96	Kimberly Apartments	4.63070%	Actual/360	6,566.53	Amortizing Balloon		120	120	0	0	360	360	0	L(24),D(93),O(3)	0	0
97	Central Self Storage - Warner	4.28070%	Actual/360	6,193.24	Amortizing Balloon		120	118	0	0	360	358	2	L(26),D(90),O(4)	0	5
98	838 Greenwich St. Corp.	3.83070%	Actual/360	5,910.18	Amortizing Balloon		120	118	0	0	360	358	2	GRTR 1% or YM(83),1%(33),O(4)	10	10
99	50-21 Owners Ltd.	4.08070%	Actual/360	5,292.88	Amortizing Balloon		120	120	0	0	480	480	0	GRTR 1% or YM(113),1%(3),O(4)	10	10
100	Northland Estates MHC	5.47070%	Actual/360	6,813.47	Amortizing Balloon		120	120	0	0	360	360	0	L(24),D(93),O(3)	0	0
101	Whitney Realty Corp.	3.79070%	Actual/360	3,999.45	Amortizing Balloon		120	118	0	0	360	358	2	GRTR 1% or YM(113),1%(3),O(4)	10	10

A-1-3

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

Mortgage Loan Number	Property Name	Appraised Value ($)(4)	Appraisal Date	Coop -Rental Value	Coop - LTV as Rental	Coop - Unsold Percent	Coop - Sponsor Units	Coop - Investor Units	Coop - Coop Units	Coop - Sponsor/Investor Carry	Coop - Committed Secondary Debt	U/W NOI DSCR (x)(5)	U/W NCF DSCR (x)(5)	Cut-off Date LTV Ratio(4)(5)	LTV Ratio at Maturity or ARD(4)(5)	Cut-off Date U/W NOI Debt Yield(5)	Cut-off Date U/W NCF Debt Yield(5)	U/W Revenues ($)(4)
1	Somerset Park Apartments	249,750,000	5/20/2016									1.81	1.77	72.1%	72.1%	8.4%	8.2%	24,789,739
2	Riverpark Square	110,000,000	5/29/2015									1.88	1.73	54.5%	46.1%	10.9%	10.1%	11,860,049
3	Simmons Tower	58,900,000	4/23/2015									1.68	1.45	74.9%	56.0%	11.7%	10.2%	9,761,370
4	Hilton Garden Inn - Downtown Denver	62,100,000	5/6/2015									2.31	2.08	56.2%	41.3%	15.4%	13.8%	13,605,335
5	Kent Office Portfolio	44,300,000	Various									2.07	1.82	59.8%	50.9%	12.3%	10.8%	6,733,575
5.01	Princeton Corporate Plaza	40,800,000	4/15/2015															6,264,901
5.02	One Naylon Place	3,500,000	4/21/2015															468,675
6	Sawmill Crossing Apartments	31,050,000	5/12/2015									1.48	1.41	70.9%	62.2%	9.1%	8.7%	3,582,964
7	Residence Inn Charlotte	32,000,000	4/29/2015									1.98	1.77	68.6%	55.3%	11.8%	10.6%	6,681,592
8	Capitol Place Apartments	31,890,000	5/15/2015									1.25	1.22	68.4%	65.2%	7.9%	7.6%	2,720,989
9	Pennbrook Apartments	25,800,000	5/8/2015									1.22	1.20	70.9%	60.8%	7.5%	7.4%	1,706,005
10	Cross Gates Apartments Portfolio	21,500,000	5/5/2015									1.36	1.28	72.0%	59.1%	8.7%	8.2%	2,446,382
10.01	Cross Roads Apartments	12,000,000	5/5/2015															1,284,323
10.02	M-H Apartments	5,400,000	5/5/2015															683,900
10.03	Cross Gates Apartments	4,100,000	5/5/2015															478,159
11	Rivercrest Portfolio	15,550,000	Various									1.67	1.52	75.0%	66.9%	9.9%	9.0%	1,545,893
11.01	Shoppes at Garner	8,200,000	5/18/2015															724,633
11.02	Villa Rica Commons	4,200,000	5/12/2015															426,925
11.03	Rankin Center	3,150,000	5/12/2015															394,335
12	Westgate MHC	16,050,000	5/22/2015									1.27	1.25	71.3%	61.4%	7.9%	7.8%	1,455,978
13	Plaza Diamond Bar	15,300,000	5/1/2015									1.62	1.50	71.9%	66.1%	10.1%	9.4%	1,658,081
14	Sunrise Industrial Park	15,800,000	5/21/2015									1.66	1.55	68.7%	62.7%	10.0%	9.3%	1,460,086
15	Sheridan Professional Centre	14,000,000	2/10/2015									1.59	1.47	73.8%	60.3%	10.0%	9.2%	1,484,664
16	Sheraton Crescent Phoenix	17,600,000	4/16/2015									2.32	1.64	56.8%	46.2%	14.4%	10.2%	10,582,491
17	Best Western Brooklyn	15,300,000	5/11/2015									1.97	1.74	65.4%	54.4%	12.0%	10.6%	3,501,955
18	Private Mini Storage Portfolio	14,760,000	5/22/2015									1.34	1.32	67.8%	59.4%	8.2%	8.1%	1,510,462
18.01	Airport Blvd Mini Storage	7,900,000	5/22/2015															775,565
18.02	Baker Road Mini Storage	6,860,000	5/22/2015															734,897
19	Trafalgar Square Apartments	13,425,000	4/28/2015									1.35	1.25	74.5%	60.5%	8.3%	7.8%	1,252,829
20	Santa Clarita Plaza	14,000,000	5/2/2015									1.57	1.45	67.9%	62.3%	9.8%	9.1%	1,285,673
21	Holiday Inn Winter Haven	14,100,000	4/2/2015									1.96	1.71	63.8%	52.6%	12.7%	11.1%	3,748,286
22	Superior Mini Storage - Reno	14,160,000	3/10/2015									1.79	1.73	60.6%	48.7%	10.6%	10.3%	1,312,695
23	Holiday Inn Express - Concord	11,900,000	4/15/2015									2.12	1.94	69.2%	56.3%	13.1%	12.0%	2,376,089
24	Bristol Retail Portfolio	11,200,000	3/27/2015									1.55	1.43	73.0%	59.9%	9.9%	9.1%	1,049,171
24.01	Bristol Retail - Virginia	7,573,153	3/27/2015															NAV
24.02	Bristol Retail - Tennessee	3,626,847	3/27/2015															NAV
25	Stor-N-Loc Self Storage	11,900,000	3/24/2015									1.69	1.66	67.2%	58.4%	9.9%	9.7%	1,287,655
26	Indian Summer Apartments	10,600,000	8/15/2015									1.86	1.71	70.8%	60.4%	11.3%	10.4%	1,615,715
27	510-512 Bienville Street	10,090,000	4/1/2015									1.25	1.22	71.4%	60.1%	7.9%	7.8%	798,335
28	Tipp City Plaza	10,640,000	6/4/2015									1.82	1.62	63.0%	51.2%	11.3%	10.0%	1,004,842
29	Stater Brothers - Hesperia	8,930,000	5/28/2015									1.35	1.26	75.0%	64.2%	8.3%	7.7%	736,106
30	Stater Brothers - Hook	8,760,000	5/28/2015									1.34	1.25	75.0%	64.2%	8.2%	7.6%	688,680
31	Stater Brothers - Bear Valley	8,250,000	5/28/2015									1.32	1.24	75.0%	64.2%	8.1%	7.6%	683,323
32	Stater Brothers - Ridgecrest	8,150,000	5/28/2015									1.31	1.22	75.0%	64.2%	8.0%	7.5%	683,457
33	Eisenhower Crossing	8,400,000	5/29/2015									1.50	1.34	71.7%	65.0%	9.8%	8.7%	844,030
34	Park Towers Owners, Inc.	62,050,000	4/23/2015	37,800,000	15.8%	2.3%	3	0	0	20,290	1,000,000	9.22	9.22	9.7%	8.4%	44.1%	44.1%	3,983,962
35	Scotts Valley Junction	11,700,000	4/8/2015									1.69	1.55	51.2%	41.4%	10.2%	9.3%	967,063
36	Lantana Trace	7,710,000	4/27/2015									1.33	1.25	72.0%	66.1%	8.3%	7.8%	979,534
37	Nova Self Storage La Gardena	8,000,000	5/22/2015									1.39	1.37	69.4%	59.5%	8.6%	8.5%	826,076
38	Rite Aid Highland	7,100,000	5/18/2015									1.45	1.45	75.0%	61.4%	9.2%	9.2%	503,357
39	17 East 96th Owners Corp.	107,200,000	4/17/2015	59,900,000	8.5%	5.4%	3	0	0	(7,594)	1,000,000	14.30	14.30	4.7%	3.7%	79.9%	79.9%	5,655,095
40	Wardlaw Self Storage Portfolio	7,100,000	Various									1.67	1.59	66.7%	55.8%	10.5%	10.0%	857,730
40.01	Aaron Storage	2,350,000	4/2/2015															307,463
40.02	A Tech Self Storage	2,950,000	4/2/2015															340,948
40.03	A Storage Place	1,800,000	3/28/2015															209,319
41	Tyler Self Storage	6,500,000	5/1/2015									1.39	1.36	72.8%	62.9%	8.9%	8.7%	575,184
42	Dressler MHP Portfolio	5,410,000	Various									1.71	1.67	66.9%	54.0%	10.3%	10.1%	621,672
42.01	Hi View MHP	3,980,000	2/24/2015															436,204
42.02	Little River MHP	1,430,000	3/11/2015															185,467
43	Pine Isle MHP	1,320,000	2/25/2015									1.71	1.67	66.9%	54.0%	10.3%	10.1%	198,952
44	Superior Self Storage	7,400,000	3/26/2015									1.80	1.75	60.8%	51.6%	10.6%	10.3%	723,408
45	Western Way MHC	7,400,000	4/24/2015									1.89	1.83	58.4%	50.9%	11.2%	10.8%	985,248
46	Walgreens Rochester Hills	5,900,000	3/4/2015									1.26	1.26	72.6%	62.1%	7.8%	7.8%	340,122
47	Pointe Lanier Apartments	6,800,000	8/1/2016									1.39	1.29	62.9%	50.8%	8.4%	7.8%	722,777
48	Timberstone Commons	5,760,000	6/1/2015									1.53	1.38	73.8%	60.6%	9.8%	8.9%	574,666
49	Hawthorne Gardens Owners Corp.	10,760,000	3/25/2015	9,500,000	44.1%	22.1%	7	0	10	33,914		3.27	3.27	39.0%	34.2%	15.9%	15.9%	1,287,068
50	All American Mini Storage	6,800,000	4/4/2015									1.54	1.50	59.6%	52.1%	9.3%	9.0%	668,675
51	Lauren May Apartments	7,350,000	5/13/2015									1.34	1.30	54.8%	44.5%	8.3%	8.0%	501,986
52	Spring Rose Apartments	5,150,000	5/6/2015									1.72	1.49	74.3%	62.2%	10.7%	9.3%	1,048,394
53	2190 Boston Owners Inc.	12,580,000	5/20/2015	9,500,000	39.9%	21.6%	11	2	3	NAV	300,000	3.04	3.04	30.2%	24.0%	17.5%	17.5%	1,358,738
54	Pavlik Professional Center	5,200,000	4/21/2015									1.68	1.55	72.1%	67.2%	10.0%	9.2%	520,708
55	Napa Pointe	5,700,000	5/11/2015									1.52	1.40	65.1%	58.3%	9.3%	8.5%	457,029
56	Self Storage of Cheshire	5,230,000	4/21/2015									1.67	1.63	68.2%	59.0%	10.8%	10.5%	560,606
57	Torrey Pines MHC	6,330,000	5/1/2015									2.10	2.04	55.2%	44.9%	12.9%	12.6%	842,488
58	Jade Isle MHC	4,680,000	4/20/2015									1.43	1.41	74.6%	60.5%	8.7%	8.6%	545,756
59	Bethlehem Township Self Storage	4,600,000	5/11/2015									1.43	1.40	75.0%	61.4%	9.1%	8.9%	471,293
60	16 Main Street Owners, Inc.	11,200,000	4/1/2015	12,000,000	27.9%	6.9%	5	0	0	11,954		6.62	6.62	29.9%	29.9%	25.1%	25.1%	1,417,495
61	Briar Hill Owners Corp.	12,930,000	5/1/2015	8,400,000	39.3%	5.1%	1	3	0	5,719	400,000	3.69	3.69	25.5%	22.3%	17.8%	17.8%	1,573,883
62	Highland Pointe	4,350,000	1/30/2015									1.55	1.44	74.4%	60.7%	9.7%	9.0%	438,084
63	12 Westchester Avenue Tenants Corp.	17,750,000	4/29/2015	13,400,000	23.8%	0.0%	0	0	0		500,000	4.98	4.98	18.0%	14.3%	28.3%	28.3%	1,672,038
64	Oxnard Apartments	8,200,000	3/18/2015									1.90	1.80	38.3%	31.1%	11.6%	11.0%	655,500
65	Maple Del Manor	5,610,000	5/4/2015									1.94	1.86	55.2%	44.8%	11.9%	11.5%	734,588
66	Kenneth Apartments	5,430,000	5/11/2015									1.33	1.30	56.9%	46.3%	8.3%	8.0%	368,338
67	Garden Lane Apartments	5,410,000	6/4/2015									1.75	1.64	54.2%	44.2%	10.9%	10.2%	547,691
68	Planet Self Storage - Phillipsburg	3,950,000	2/13/2015									1.43	1.39	70.9%	62.0%	8.7%	8.4%	521,775
69	Suburbia Owners, Inc.	14,040,000	4/2/2015	16,500,000	16.9%	0.0%	0	0	0		250,000	7.97	7.97	19.9%	15.7%	44.2%	44.2%	1,912,640
70	Flower Mound Plaza	3,800,000	4/28/2015									1.60	1.53	72.4%	66.1%	9.6%	9.2%	364,044
71	Planet Self Storage - Clinton	3,880,000	2/13/2015									1.53	1.49	69.6%	60.9%	9.3%	9.1%	475,372
72	Shannon Apartments	5,000,000	5/14/2015									1.35	1.29	53.8%	43.7%	8.3%	8.0%	333,172
73	Home Center	3,630,000	4/20/2015									1.90	1.53	72.3%	59.4%	12.2%	9.8%	585,175
74	Lynchburg MHC	3,350,000	12/18/2014									1.59	1.54	74.2%	60.7%	9.9%	9.6%	379,458
75	Ridgeview Centre II	3,300,000	5/7/2015									1.72	1.54	73.4%	59.6%	10.6%	9.5%	364,750
76	Paris Estates MHC	3,470,000	4/23/2015									1.62	1.57	69.1%	56.3%	10.1%	9.7%	565,138
77	Conyers Retail	3,875,000	4/22/2015									1.58	1.49	61.8%	50.5%	9.9%	9.4%	302,914
78	Rite Aid Waynesville	3,290,000	4/8/2015									1.41	1.41	72.8%	58.6%	8.4%	8.4%	210,691
79	Planet Self Storage - Lindenwold	3,250,000	12/23/2014									1.61	1.55	70.8%	61.6%	9.5%	9.1%	476,349
80	423-443 Tenants Corp.	63,000,000	4/24/2015	44,800,000	5.0%	0.0%	0	0	0		500,000	22.56	22.56	3.6%	2.8%	124.6%	124.6%	3,851,348
81	West Hill Apartments	4,130,000	5/13/2015									1.35	1.29	51.2%	41.6%	8.4%	8.0%	274,986
82	Croyden Apts. Inc.	27,190,000	4/10/2015	17,500,000	12.0%	6.6%	8	0	0	15,913	500,000	8.83	8.83	7.7%	5.5%	54.3%	54.3%	2,137,472
83	Planet Self Storage - Tyburn	2,750,000	2/9/2015									1.50	1.45	72.7%	63.7%	9.1%	8.8%	412,168
84	175 East 79 Tenants Corp.	88,610,000	4/29/2015	14,700,000	13.6%	0.0%	0	0	0		500,000	12.89	12.89	2.3%	2.3%	49.5%	49.5%	3,067,430
85	240-79 Owners Corp.	68,610,000	5/12/2015	27,600,000	7.2%	0.0%	0	0	0		500,000	23.62	23.62	2.9%	2.9%	92.9%	92.9%	3,345,964
86	Hartwell Station	3,000,000	4/6/2015									1.76	1.58	66.6%	54.3%	11.0%	9.9%	299,139
87	Weiman’s MHC	2,710,000	4/23/2015									1.48	1.45	72.0%	59.8%	9.9%	9.7%	371,622
88	Calloway Road Storage Center	3,000,000	3/26/2015									1.71	1.63	59.9%	49.0%	10.8%	10.3%	385,372
89	Sierra Vista Court	2,370,000	3/3/2015									1.62	1.56	69.3%	50.9%	10.8%	10.4%	353,897
90	Brooks Holding Corp.	16,134,000	4/29/2015	7,800,000	20.5%	0.0%	0	0	0		250,000	6.70	6.70	9.9%	8.7%	33.1%	33.1%	774,060
91	Ute Village MHP	2,850,000	5/21/2015									2.22	2.18	54.4%	44.9%	14.5%	14.2%	302,989
92	547 Broadway Realty, Inc.	42,500,000	2/11/2015	27,500,000	5.5%	0.0%	0	0	0			31.18	31.18	3.5%	3.5%	123.9%	123.9%	2,351,510
93	Store It All Storage Murfreesboro	1,830,000	3/17/2015									1.55	1.50	74.7%	60.9%	9.6%	9.3%	229,534
94	Mustang MHC	2,190,000	4/23/2015									1.51	1.45	60.2%	50.0%	10.1%	9.7%	364,236
95	157 East 75th Street Corporation	12,140,000	4/26/2015	4,700,000	27.6%	0.0%	0	0	0		250,000	4.44	4.44	10.7%	8.4%	24.6%	24.6%	645,470
96	Kimberly Apartments	2,300,000	5/12/2015									1.34	1.30	55.3%	45.0%	8.3%	8.0%	166,061
97	Central Self Storage - Warner	4,650,000	4/8/2015									4.28	4.14	26.8%	21.6%	25.5%	24.7%	532,015
98	838 Greenwich St. Corp.	27,166,000	4/15/2015	12,600,000	9.9%	0.0%	0	0	0		250,000	11.99	11.99	4.6%	3.6%	68.2%	68.2%	1,274,250
99	50-21 Owners Ltd.	8,360,000	4/20/2015	8,600,000	14.4%	20.0%	10	0	0	NAV	250,000	9.77	9.77	14.8%	13.1%	50.2%	50.2%	947,629
100	Northland Estates MHC	2,235,000	5/7/2015									1.97	1.93	53.7%	44.9%	13.4%	13.1%	267,915
101	Whitney Realty Corp.	7,120,000	4/29/2015	4,300,000	19.7%	0.0%	0	0	0		200,000	6.06	6.06	11.9%	9.4%	34.3%	34.3%	406,713

A-1-4

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

Mortgage Loan Number	Property Name	U/W Expenses ($)	U/W Net Operating Income ($)	U/W Replacement ($)	U/W TI/LC ($)	U/W Net Cash Flow ($)	Occupancy Rate(2)(3)	Occupancy as-of Date	U/W Hotel ADR	U/W Hotel RevPAR	Most Recent Period(6)	Most Recent Revenues ($)	Most Recent Expenses ($)	Most Recent NOI ($)	Most Recent Capital Expenditures	Most Recent NCF ($)	Most Recent Hotel ADR	Most Recent Hotel RevPAR
1	Somerset Park Apartments	9,759,082	15,030,657	311,640	0	14,719,017	90.2%	6/1/2015			TTM 5/31/2015	24,065,452	9,317,835	14,747,617	0	14,747,617
2	Riverpark Square	5,304,051	6,555,998	81,639	427,966	6,046,393	95.3%	5/1/2015			TTM 4/30/2015	12,061,061	5,264,185	6,796,876	0	6,796,876
3	Simmons Tower	4,589,926	5,171,444	155,839	536,421	4,479,184	85.7%	6/30/2015			TTM 3/31/2015	9,703,062	4,623,029	5,080,033	0	5,080,033
4	Hilton Garden Inn - Downtown Denver	8,230,850	5,374,485	544,213	0	4,830,271	78.7%	5/31/2015	174	137	TTM 5/31/2015	13,300,901	8,008,581	5,292,320	0	5,292,320	174	137
5	Kent Office Portfolio	3,465,614	3,267,962	60,137	336,337	2,871,488	91.7%	Various			TTM 3/31/2015	6,836,561	3,545,762	3,290,799	0	3,290,799
5.01	Princeton Corporate Plaza	3,247,797	3,017,103	53,747	313,567	2,649,789	90.7%	5/1/2015			TTM 3/31/2015	6,344,810	3,327,588	3,017,222	0	3,017,222
5.02	One Naylon Place	217,816	250,858	6,389	22,770	221,699	100.0%	6/30/2015			TTM 3/31/2015	491,751	218,174	273,577	0	273,577
6	Sawmill Crossing Apartments	1,580,865	2,002,099	91,000	0	1,911,099	97.5%	5/18/2015			TTM 5/31/2015	3,450,573	1,564,585	1,885,987	0	1,885,987
7	Residence Inn Charlotte	4,085,509	2,596,083	267,264	0	2,328,819	82.1%	4/30/2015	139	112	TTM 4/30/2015	6,902,637	4,155,251	2,747,386	0	2,747,386	141	116
8	Capitol Place Apartments	1,008,379	1,712,610	48,000	0	1,664,610	95.3%	5/14/2015			TTM 4/30/2015	2,631,633	1,054,848	1,576,785	0	1,576,785
9	Pennbrook Apartments	324,644	1,381,361	25,900	0	1,355,461	100.0%	5/01/2015			TTM 3/31/2015	1,716,954	266,046	1,450,908	0	1,450,908
10	Cross Gates Apartments Portfolio	1,100,956	1,345,426	74,000	0	1,271,426	98.6%	5/30/2015			Actual 2014	2,262,254	999,881	1,262,373	0	1,262,373
10.01	Cross Roads Apartments	510,818	773,505	42,250	0	731,255	97.6%	5/30/2015			Actual 2014	1,226,394	471,984	754,410	0	754,410
10.02	M-H Apartments	325,714	358,185	17,250	0	340,935	100.0%	5/30/2015			Actual 2014	634,798	267,299	367,498	0	367,498
10.03	Cross Gates Apartments	264,423	213,736	14,500	0	199,236	100.0%	5/30/2015			Actual 2014	401,062	260,597	140,465	0	140,465
11	Rivercrest Portfolio	391,304	1,154,588	41,400	61,836	1,051,352	89.5%	Various			Actual 2014	1,514,634	422,694	1,091,940	0	1,091,940
11.01	Shoppes at Garner	186,021	538,612	6,645	28,985	502,981	82.8%	6/1/2015			Actual 2014	879,248	198,131	681,117	0	681,117
11.02	Villa Rica Commons	94,911	332,014	18,212	17,077	296,725	100.0%	5/13/2015			Actual 2014	466,083	149,038	317,045	0	317,045
11.03	Rankin Center	110,372	283,962	16,543	15,773	251,646	88.3%	6/1/2015			Actual 2014	169,303	75,526	93,777	0	93,777
12	Westgate MHC	546,015	909,963	13,150	0	896,813	83.3%	5/1/2015			TTM 5/31/2015	1,455,978	529,440	926,538	0	926,538
13	Plaza Diamond Bar	542,519	1,115,562	15,464	65,570	1,034,528	93.7%	6/26/2015			TTM 4/30/2015	1,502,437	486,142	1,016,294	0	1,016,294
14	Sunrise Industrial Park	375,694	1,084,392	30,443	44,273	1,009,676	82.0%	7/8/2015			TTM 3/31/2015	1,545,276	390,889	1,154,387	0	1,154,387
15	Sheridan Professional Centre	449,995	1,034,670	11,543	69,489	953,637	95.6%	6/1/2015			TTM 4/30/2015	1,432,722	385,084	1,047,638	0	1,047,638
16	Sheraton Crescent Phoenix	9,141,880	1,440,611	423,300	0	1,017,311	53.3%	3/31/2015	116	60	TTM 3/31/2015	11,012,266	8,940,593	2,071,673	0	2,071,673	117	62
17	Best Western Brooklyn	2,300,229	1,201,726	140,078	0	1,061,648	75.5%	4/30/2015	170	128	TTM 4/30/2015	3,230,120	2,043,092	1,187,028	0	1,187,028	165	125
18	Private Mini Storage Portfolio	687,812	822,650	12,765	0	809,885	85.3%	4/30/2015			TTM 6/30/2015	1,510,462	673,578	836,884	0	836,884
18.01	Airport Blvd Mini Storage	329,849	445,716	6,666	0	439,051	89.0%	4/30/2015			TTM 6/30/2015	775,565	323,624	451,941	0	451,941
18.02	Baker Road Mini Storage	357,963	376,934	6,100	0	370,834	80.9%	4/30/2015			TTM 6/30/2015	734,897	349,954	384,943	0	384,943
19	Trafalgar Square Apartments	417,915	834,914	58,560	0	776,354	96.9%	6/8/2015			TTM 5/31/2015	1,264,142	419,002	845,140	0	845,140
20	Santa Clarita Plaza	356,954	928,719	10,277	56,693	861,749	94.7%	5/1/2015			TTM 4/30/2015	1,271,828	287,173	984,654	0	984,654
21	Holiday Inn Winter Haven	2,602,633	1,145,653	149,931	0	995,721	71.3%	5/31/2015	115	82	TTM 5/31/2015	3,748,286	2,448,145	1,300,141	0	1,300,141	115	82
22	Superior Mini Storage - Reno	401,851	910,844	28,869	0	881,975	90.4%	3/31/2015			TTM 2/28/2015	1,421,544	203,626	1,217,919	0	1,217,919
23	Holiday Inn Express - Concord	1,292,594	1,083,496	95,044	0	988,452	69.6%	4/30/2015	117	81	TTM 4/30/2015	2,376,089	1,362,794	1,013,295	0	1,013,295	117	81
24	Bristol Retail Portfolio	240,465	808,706	16,997	50,000	741,709	91.7%	5/15/2015			TTM 3/31/2015	960,636	230,854	729,782	0	729,782
24.01	Bristol Retail - Virginia	NAV	NAV	NAV	NAV	NAV	94.2%	5/15/2015			NAV	NAV	NAV	NAV	NAV	NAV
24.02	Bristol Retail - Tennessee	NAV	NAV	NAV	NAV	NAV	86.4%	5/15/2015			NAV	NAV	NAV	NAV	NAV	NAV
25	Stor-N-Loc Self Storage	498,768	788,887	15,540	0	773,347	93.9%	5/21/2015			TTM 3/31/2015	1,296,920	438,965	857,955	0	857,955
26	Indian Summer Apartments	769,388	846,327	64,800	0	781,527	95.8%	6/01/2015			TTM 3/31/2015	1,647,147	704,173	942,974	59,400	883,574
27	510-512 Bienville Street	226,036	572,299	8,640	4,274	559,385	100.0%	5/08/2015			TTM 3/31/2015	720,961	171,408	549,552	0	549,552
28	Tipp City Plaza	249,155	755,687	17,128	66,061	672,497	92.0%	6/24/2015			Actual 2014	1,022,687	258,440	764,247	0	764,247
29	Stater Brothers - Hesperia	182,577	553,530	8,128	29,444	515,957	100.0%	8/1/2015			Actual 2014	757,476	0	757,476	0	757,476
30	Stater Brothers - Hook	150,445	538,235	8,128	27,547	502,560	100.0%	8/1/2015			Actual 2014	614,928	0	614,928	0	614,928
31	Stater Brothers - Bear Valley	181,641	501,682	7,744	23,917	470,021	100.0%	8/1/2015			Actual 2014	508,704	0	508,704	0	508,704
32	Stater Brothers - Ridgecrest	193,393	490,064	7,744	23,921	458,399	100.0%	8/1/2015			Actual 2014	417,864	0	417,864	0	417,864
33	Eisenhower Crossing	252,707	591,323	15,535	49,060	526,729	90.9%	5/13/2015			TTM 4/30/2015	942,480	235,822	706,659	0	706,659
34	Park Towers Owners, Inc.	1,341,100	2,642,862	38,000	0	2,642,862	95.0%	4/23/2015
35	Scotts Valley Junction	355,832	611,231	12,659	39,893	558,679	95.3%	6/4/2015			TTM 3/31/2015	934,909	307,062	627,847	0	627,847
36	Lantana Trace	517,765	461,769	28,000	0	433,769	97.3%	5/26/2015			TTM 4/30/2015	942,636	447,712	494,925	0	494,925
37	Nova Self Storage La Gardena	346,625	479,451	9,852	0	469,598	98.7%	6/9/2015			TTM 4/30/2015	846,300	305,869	540,431	0	540,431
38	Rite Aid Highland	14,793	488,563	0	0	488,563	100.0%	8/1/2015			Actual 2014	529,848	5,938	523,910	0	523,910
39	17 East 96th Owners Corp.	1,610,180	4,044,915	21,300	0	4,044,915	94.9%	4/17/2015
40	Wardlaw Self Storage Portfolio	359,672	498,058	24,578	0	473,481	87.9%	3/31/2015			TTM 4/30/2015	866,899	293,612	573,286	0	573,286
40.01	Aaron Storage	123,161	184,302	8,630	0	175,673	95.4%	3/31/2015			TTM 4/30/2015	316,632	110,662	205,969	0	205,969
40.02	A Tech Self Storage	159,649	181,300	11,396	0	169,904	78.2%	3/31/2015			TTM 4/30/2015	340,948	129,745	211,203	0	211,203
40.03	A Storage Place	76,862	132,457	4,553	0	127,904	98.0%	3/31/2015			TTM 4/30/2015	209,319	53,205	156,114	0	156,114
41	Tyler Self Storage	153,291	421,893	9,383	0	412,510	85.5%	5/28/2015			TTM 4/30/2015	568,084	122,611	445,473	0	445,473
42	Dressler MHP Portfolio	262,089	359,582	6,800	0	352,782	94.9%	Various			TTM 2/28/2015	632,439	231,945	400,494	0	400,494
42.01	Hi View MHP	179,616	256,588	4,600	0	251,988	93.5%	6/12/2015			TTM 2/28/2015	438,856	151,209	287,647	0	287,647
42.02	Little River MHP	82,473	102,994	2,200	0	100,794	97.7%	3/26/2015			TTM 2/28/2015	193,583	80,736	112,847	0	112,847
43	Pine Isle MHP	96,232	102,720	2,550	0	100,170	100.0%	6/30/2015			TTM 5/31/2015	189,757	71,286	118,471	0	118,471
44	Superior Self Storage	245,427	477,981	13,681	0	464,301	87.7%	3/31/2015			TTM 3/31/2015	723,408	225,265	498,143	0	498,143
45	Western Way MHC	501,622	483,626	15,050	0	468,576	100.0%	4/1/2015			TTM 3/31/2015	1,029,916	461,875	568,041	0	568,041
46	Walgreens Rochester Hills	7,925	332,198	0	0	332,198	100.0%	8/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
47	Pointe Lanier Apartments	364,828	357,949	25,000	0	332,949	97.0%	5/07/2015			TTM 3/31/2015	715,904	264,277	451,627	0	451,627
48	Timberstone Commons	156,558	418,108	8,450	33,243	376,416	98.1%	7/01/2015			Actual 2014	547,870	139,576	408,294	0	408,294
49	Hawthorne Gardens Owners Corp.	619,500	667,568	16,300	0	667,568	96.0%	3/25/2015
50	All American Mini Storage	291,964	376,710	10,781	0	365,929	96.3%	5/1/2015			TTM 2/28/2015	680,095	265,792	414,303	0	414,303
51	Lauren May Apartments	168,550	333,436	9,900	0	323,536	100.0%	4/30/2015			TTM 5/31/2015	489,123	151,641	337,482	0	337,482
52	Spring Rose Apartments	637,902	410,491	54,600	0	355,891	98.4%	5/6/2015			TTM 3/31/2015	1,034,769	568,375	466,393	13,982	452,411
53	2190 Boston Owners Inc.	694,200	664,538	21,800	0	664,538	96.0%	5/20/2015
54	Pavlik Professional Center	146,841	373,866	3,419	25,643	344,804	100.0%	3/18/2015			Actual 2014	475,744	131,652	344,092	0	344,092
55	Napa Pointe	113,165	343,864	5,125	22,452	316,287	100.0%	4/24/2015			TTM 3/31/2015	420,000	115,160	304,840	0	304,840
56	Self Storage of Cheshire	176,268	384,338	9,363	0	374,975	96.0%	5/13/2015			TTM 4/30/2015	550,307	151,611	398,696	0	398,696
57	Torrey Pines MHC	390,394	452,094	12,850	0	439,244	97.3%	5/1/2015			TTM 3/31/2015	856,784	375,324	481,461	0	481,461
58	Jade Isle MHC	241,426	304,330	4,850	0	299,480	89.8%	4/1/2015			TTM 3/31/2015	467,140	185,452	281,688	0	281,688
59	Bethlehem Township Self Storage	157,995	313,298	6,326	0	306,972	75.0%	3/16/2015			TTM 3/31/2015	482,707	109,218	373,489	0	373,489
60	16 Main Street Owners, Inc.	576,930	840,565	14,600	0	840,565	95.0%	4/1/2015
61	Briar Hill Owners Corp.	988,500	585,383	18,300	0	585,383	96.0%	5/1/2015
62	Highland Pointe	124,818	313,265	1,984	19,635	291,646	100.0%	5/1/2015			TTM 5/31/2015	438,574	104,522	334,052	0	334,052
63	12 Westchester Avenue Tenants Corp.	766,523	905,515	15,000	0	905,515	95.0%	4/29/2015
64	Oxnard Apartments	289,799	365,701	19,380	0	346,321	100.0%	3/1/2015			Actual 2014	672,993	201,543	471,450	0	471,450
65	Maple Del Manor	364,735	369,853	14,700	0	355,153	91.9%	3/31/2015			TTM 3/31/2015	713,545	307,103	406,442	0	406,442
66	Kenneth Apartments	113,012	255,325	7,200	0	248,125	100.0%	4/30/2015			TTM 5/31/2015	373,435	104,158	269,278	0	269,278
67	Garden Lane Apartments	228,773	318,918	20,448	0	298,470	100.0%	6/2/2015			Actual 2014	561,825	168,793	393,032	0	393,032
68	Planet Self Storage - Phillipsburg	278,347	243,428	7,402	0	236,027	88.1%	4/30/2015			TTM 3/31/2015	526,849	253,848	273,001	0	273,001
69	Suburbia Owners, Inc.	677,460	1,235,180	14,700	0	1,235,180	95.0%	4/2/2015
70	Flower Mound Plaza	100,630	263,414	1,794	8,374	253,245	100.0%	5/7/2015			TTM 4/30/2015	366,009	93,305	272,703	0	272,703
71	Planet Self Storage - Clinton	225,171	250,201	5,639	0	244,562	88.1%	4/30/2015			TTM 3/31/2015	477,572	218,763	258,810	0	258,810
72	Shannon Apartments	108,613	224,559	9,108	0	215,451	100.0%	4/30/2015			TTM 5/31/2015	332,674	103,400	229,273	0	229,273
73	Home Center	263,782	321,393	19,874	43,992	257,527	96.2%	7/31/2015			Annualized 4 4/30/2015	604,152	201,610	402,542	7,656	394,886
74	Lynchburg MHC	133,357	246,101	7,452	0	238,649	93.5%	5/28/2015			TTM 5/31/2015	394,260	97,651	296,609	0	296,609
75	Ridgeview Centre II	108,383	256,368	4,400	22,000	229,968	100.0%	3/1/2015			TTM 3/31/2015	408,619	109,440	299,179	0	299,179
76	Paris Estates MHC	323,875	241,263	7,750	0	233,513	81.9%	3/31/2015			TTM 2/28/2015	560,795	367,335	193,460	0	193,460
77	Conyers Retail	65,970	236,944	1,507	11,302	224,135	100.0%	5/29/2015			NAV	NAV	NAV	NAV	NAV	NAV
78	Rite Aid Waynesville	9,686	201,005	0	0	201,005	100.0%	8/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
79	Planet Self Storage - Lindenwold	258,880	217,469	7,896	0	209,572	81.7%	4/30/2015			TTM 3/31/2015	476,349	245,919	230,430	0	230,430
80	423-443 Tenants Corp.	1,051,175	2,800,173	38,500	0	2,800,173	95.0%	4/24/2015
81	West Hill Apartments	98,274	176,711	7,500	0	169,211	100.0%	4/30/2015			TTM 5/31/2015	276,531	87,945	188,586	0	188,586
82	Croyden Apts. Inc.	999,336	1,138,136	24,600	0	1,138,136	95.0%	4/10/2015
83	Planet Self Storage - Tyburn	230,199	181,969	6,332	0	175,638	81.7%	4/30/2015			TTM 3/31/2015	412,168	224,597	187,571	0	187,571
84	175 East 79 Tenants Corp.	2,076,445	990,985	18,400	0	990,985	96.0%	4/29/2015
85	240-79 Owners Corp.	1,487,500	1,858,464	15,900	0	1,858,464	95.0%	5/12/2015
86	Hartwell Station	79,527	219,612	4,880	16,836	197,896	91.8%	3/31/2015			Actual 2014	327,012	80,412	246,600	11,491	235,109
87	Weiman’s MHC	178,325	193,297	4,700	0	188,597	96.8%	4/1/2015			TTM 4/30/2015	385,605	164,677	220,929	0	220,929
88	Calloway Road Storage Center	191,554	193,818	9,099	0	184,719	96.9%	5/29/2015			TTM 5/31/2015	399,601	170,702	228,899	0	228,899
89	Sierra Vista Court	177,047	176,850	6,592	0	170,258	99.1%	3/1/2015			TTM 2/28/2015	353,897	160,751	193,146	0	193,146
90	Brooks Holding Corp.	245,100	528,960	3,200	0	528,960	97.0%	4/29/2015
91	Ute Village MHP	78,264	224,724	3,900	0	220,824	97.4%	5/12/2015			TTM 4/30/2015	304,948	72,544	232,404	0	232,404
92	547 Broadway Realty, Inc.	492,600	1,858,910	6,500	0	1,858,910	93.3%	2/11/2015
93	Store It All Storage Murfreesboro	98,530	131,004	4,050	0	126,954	94.8%	4/2/2015			TTM 2/28/2015	229,534	80,330	149,204	0	149,204
94	Mustang MHC	231,529	132,706	4,557	0	128,149	96.7%	4/1/2015			TTM 4/30/2015	364,236	216,577	147,659	0	147,659
95	157 East 75th Street Corporation	325,686	319,784	2,600	0	319,784	96.0%	4/26/2015
96	Kimberly Apartments	60,375	105,686	3,465	0	102,221	100.0%	4/30/2015			TTM 5/31/2015	168,072	57,628	110,444	0	110,444
97	Central Self Storage - Warner	214,139	317,876	9,937	0	307,939	79.4%	3/31/2015			TTM 3/31/2015	532,015	221,451	310,564	0	310,564
98	838 Greenwich St. Corp.	424,075	850,175	5,700	0	850,175	96.5%	4/15/2015
99	50-21 Owners Ltd.	327,200	620,429	8,400	0	620,429	95.0%	4/20/2015
100	Northland Estates MHC	106,779	161,136	3,500	0	157,636	100.0%	5/1/2015			TTM 5/31/2015	272,491	79,860	192,631	0	192,631
101	Whitney Realty Corp.	115,800	290,913	2,000	0	290,913	96.0%	4/29/2015

A-1-5

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

Mortgage Loan Number	Property Name	Second Most Recent Period	Second Most Recent Revenues ($)	Second Most Recent Expenses ($)	Second Most Recent NOI ($)	Second Most Recent Capital Expenditures	Second Most Recent NCF ($)	Second Most Recent Hotel ADR	Second Most Recent Hotel RevPAR	Third Most Recent Period	Third Most Recent Revenues ($)	Third Most Recent Expenses ($)	Third Most Recent NOI ($)	Third Most Recent Capital Expenditures	Third Most Recent NCF ($)	Third Most Recent Hotel ADR	Third Most Recent Hotel RevPAR
1	Somerset Park Apartments	Actual 2014	23,455,767	9,365,697	14,090,070	0	14,090,070			Actual 2013	22,505,789	8,883,836	13,621,953	0	13,621,953
2	Riverpark Square	Actual 2014	12,101,843	5,290,540	6,811,303	0	6,811,303			Actual 2013	11,954,318	5,209,859	6,744,460	0	6,744,460
3	Simmons Tower	Actual 2014	9,726,578	4,614,471	5,112,107	0	5,112,107			Actual 2013	9,453,061	4,308,038	5,145,023	0	5,145,023
4	Hilton Garden Inn - Downtown Denver	Actual 2014	13,542,000	8,018,000	5,524,000	0	5,524,000	165	136	Actual 2013	12,494,000	7,428,000	5,066,000	0	5,066,000	156	123
5	Kent Office Portfolio	Actual 2014	6,917,519	3,576,827	3,340,692	0	3,340,692			Actual 2013	6,470,651	3,291,000	3,179,651	0	3,179,651
5.01	Princeton Corporate Plaza	Actual 2014	6,444,799	3,361,359	3,083,440	0	3,083,440			Actual 2013	6,022,334	3,101,588	2,920,746	0	2,920,746
5.02	One Naylon Place	Actual 2014	472,720	215,468	257,252	0	257,252			Actual 2013	448,317	189,412	258,905	0	258,905
6	Sawmill Crossing Apartments	Annualized 8 12/31/2014	3,386,886	1,536,001	1,850,885	0	1,850,885			Actual 2013	3,377,116	1,641,825	1,735,291	0	1,735,291
7	Residence Inn Charlotte	Actual 2014	6,820,172	4,116,383	2,703,790	0	2,703,790	139	114	Actual 2013	6,538,064	4,009,288	2,528,776	0	2,528,776	132	109
8	Capitol Place Apartments	Actual 2014	2,541,301	1,036,448	1,504,853	0	1,504,853			Actual 2013	2,303,149	1,001,663	1,301,486	0	1,301,486
9	Pennbrook Apartments	Actual 2014	1,704,391	289,040	1,415,351	0	1,415,351			Actual 2013	1,654,747	291,533	1,363,213	36,786	1,326,428
10	Cross Gates Apartments Portfolio	Actual 2013	2,201,767	900,223	1,301,544	0	1,301,544			NAV	NAV	NAV	NAV	NAV	NAV
10.01	Cross Roads Apartments	Actual 2013	1,199,145	446,697	752,448	0	752,448			NAV	NAV	NAV	NAV	NAV	NAV
10.02	M-H Apartments	Actual 2013	587,737	258,986	328,751	0	328,751			NAV	NAV	NAV	NAV	NAV	NAV
10.03	Cross Gates Apartments	Actual 2013	414,885	194,540	220,345	0	220,345			NAV	NAV	NAV	NAV	NAV	NAV
11	Rivercrest Portfolio	Actual 2013	1,692,175	464,062	1,228,113	0	1,228,113			NAV	NAV	NAV	NAV	NAV	NAV
11.01	Shoppes at Garner	Actual 2013	935,309	190,580	744,729	0	744,729			NAV	NAV	NAV	NAV	NAV	NAV
11.02	Villa Rica Commons	Actual 2013	465,958	159,580	306,378	0	306,378			NAV	NAV	NAV	NAV	NAV	NAV
11.03	Rankin Center	Actual 2013	290,908	113,902	177,006	0	177,006			NAV	NAV	NAV	NAV	NAV	NAV
12	Westgate MHC	Actual 2014	1,474,870	531,989	942,881	0	942,881			Actual 2013	1,438,431	498,748	939,683	0	939,683
13	Plaza Diamond Bar	Actual 2014	1,449,980	502,047	947,933	0	947,933			Actual 2013	1,646,526	513,461	1,133,065	0	1,133,065
14	Sunrise Industrial Park	Actual 2014	1,527,907	397,083	1,130,824	0	1,130,824			Actual 2013	1,474,222	369,912	1,104,310	0	1,104,310
15	Sheridan Professional Centre	Actual 2014	1,431,183	389,669	1,041,514	0	1,041,514			Actual 2013	1,350,700	387,809	962,891	0	962,891
16	Sheraton Crescent Phoenix	Actual 2014	9,879,443	8,563,068	1,316,375	395,178	921,197	106	54	Actual 2013	8,204,945	7,413,102	791,843	0	791,843	100	42
17	Best Western Brooklyn	Actual 2014	3,575,849	2,296,839	1,279,010	0	1,279,010	175	133	Actual 2013	3,594,269	2,233,106	1,361,163	0	1,361,163	173	132
18	Private Mini Storage Portfolio	Actual 2014	1,445,870	653,522	792,348	0	792,348			Actual 2013	1,179,538	667,805	511,733	0	511,733
18.01	Airport Blvd Mini Storage	Actual 2014	743,689	314,911	428,778	0	428,778			Actual 2013	597,282	302,055	295,227	0	295,227
18.02	Baker Road Mini Storage	Actual 2014	702,181	338,611	363,570	0	363,570			Actual 2013	582,256	365,750	216,506	0	216,506
19	Trafalgar Square Apartments	Actual 2014	1,268,216	401,177	867,040	0	867,040			Actual 2013	1,217,338	378,984	838,354	0	838,354
20	Santa Clarita Plaza	Actual 2014	1,278,768	267,983	1,010,785	0	1,010,785			Actual 2013	1,170,688	247,994	922,694	0	922,694
21	Holiday Inn Winter Haven	Actual 2014	3,447,132	2,336,385	1,110,747	0	1,110,747	114	75	Actual 2013	3,112,241	2,189,503	922,738	0	922,738	115	68
22	Superior Mini Storage - Reno	Actual 2014	1,306,330	283,530	1,022,801	0	1,022,801			Actual 2013	1,328,984	338,444	990,540	0	990,540
23	Holiday Inn Express - Concord	Actual 2014	2,400,145	1,384,230	1,015,915	0	1,015,915	116	82	Actual 2013	2,072,974	1,200,059	872,915	0	872,915	109	71
24	Bristol Retail Portfolio	Actual 2014	939,851	228,712	711,139	0	711,139			Actual 2013	843,301	224,308	618,993	0	618,993
24.01	Bristol Retail - Virginia	NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
24.02	Bristol Retail - Tennessee	NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
25	Stor-N-Loc Self Storage	Actual 2014	1,248,294	458,995	789,299	0	789,299			Actual 2013	1,252,939	475,395	777,544	0	777,544
26	Indian Summer Apartments	Actual 2014	1,653,549	698,163	955,386	59,400	895,986			Actual 2013	1,506,387	647,126	859,261	59,400	799,861
27	510-512 Bienville Street	Actual 2014	525,891	171,821	354,070	0	354,070			NAV	NAV	NAV	NAV	NAV	NAV
28	Tipp City Plaza	Actual 2013	1,017,586	253,982	763,604	0	763,604			Actual 2012	1,037,411	259,486	777,925	0	777,925
29	Stater Brothers - Hesperia	Actual 2013	757,476	0	757,476	0	757,476			Actual 2012	757,476	0	757,476	0	757,476
30	Stater Brothers - Hook	Actual 2013	614,928	0	614,928	0	614,928			Actual 2012	614,928	0	614,928	0	614,928
31	Stater Brothers - Bear Valley	Actual 2013	508,704	0	508,704	0	508,704			Actual 2012	508,704	5,087	503,617	0	503,617
32	Stater Brothers - Ridgecrest	Actual 2013	417,864	0	417,864	0	417,864			Actual 2012	417,864	0	417,864	0	417,864
33	Eisenhower Crossing	Actual 2014	942,483	240,355	702,129	0	702,129			Actual 2013	885,600	248,374	637,226	0	637,226
34	Park Towers Owners, Inc.
35	Scotts Valley Junction	Actual 2014	927,494	300,947	626,547	0	626,547			Actual 2013	885,173	290,528	594,645	0	594,645
36	Lantana Trace	Actual 2014	891,625	445,243	446,382	0	446,382			Actual 2013	638,005	392,621	245,383	0	245,383
37	Nova Self Storage La Gardena	Actual 2014	811,015	338,078	472,936	0	472,936			Actual 2013	710,809	285,383	425,426	0	425,426
38	Rite Aid Highland	Actual 2013	529,848	10,843	519,005	0	519,005			Actual 2012	529,848	11,324	518,524	0	518,524
39	17 East 96th Owners Corp.
40	Wardlaw Self Storage Portfolio	Actual 2014	863,414	319,467	543,947	0	543,947			Actual 2013	832,266	388,922	443,344	0	443,344
40.01	Aaron Storage	Actual 2014	311,726	114,921	196,805	0	196,805			Actual 2013	298,581	146,721	151,860	0	151,860
40.02	A Tech Self Storage	Actual 2014	344,241	141,395	202,846	0	202,846			Actual 2013	352,491	152,594	199,897	0	199,897
40.03	A Storage Place	Actual 2014	207,447	63,151	144,296	0	144,296			Actual 2013	181,195	89,608	91,587	0	91,587
41	Tyler Self Storage	Actual 2014	560,148	118,803	441,346	0	441,346			Actual 2013	548,812	109,108	439,704	0	439,704
42	Dressler MHP Portfolio	Actual 2014	626,564	238,896	387,668	0	387,668			Actual 2013	595,998	232,876	363,122	0	363,122
42.01	Hi View MHP	Actual 2014	431,654	154,640	277,014	0	277,014			Actual 2013	402,971	144,413	258,558	0	258,558
42.02	Little River MHP	Actual 2014	194,910	84,256	110,654	0	110,654			Actual 2013	193,026	88,463	104,564	0	104,564
43	Pine Isle MHP	Actual 2014	194,846	68,210	126,636	0	126,636			Actual 2013	189,279	56,621	132,658	0	132,658
44	Superior Self Storage	Actual 2014	710,990	229,393	481,597	0	481,597			Actual 2013	645,347	246,464	398,883	0	398,883
45	Western Way MHC	Actual 2014	1,002,502	456,405	546,097	0	546,097			Actual 2013	945,000	413,115	531,885	0	531,885
46	Walgreens Rochester Hills	NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
47	Pointe Lanier Apartments	Actual 2014	711,786	270,592	441,194	0	441,194			Actual 2013	628,403	386,618	241,786	0	241,786
48	Timberstone Commons	Actual 2013	544,825	151,309	393,516	0	393,516			Actual 2012	400,815	154,182	246,633	0	246,633
49	Hawthorne Gardens Owners Corp.
50	All American Mini Storage	Actual 2014	680,926	257,778	423,148	0	423,148			Actual 2013	647,308	253,082	394,226	0	394,226
51	Lauren May Apartments	Actual 2014	453,804	148,228	305,575	0	305,575			Actual 2013	435,329	146,870	288,458	0	288,458
52	Spring Rose Apartments	Actual 2014	1,021,911	564,922	456,990	8,918	448,072			Actual 2013	984,866	588,982	395,884	3,835	392,049
53	2190 Boston Owners Inc.
54	Pavlik Professional Center	Actual 2013	470,503	123,687	346,816	0	346,816			NAV	NAV	NAV	NAV	NAV	NAV
55	Napa Pointe	Actual 2014	405,273	114,544	290,729	0	290,729			Actual 2013	415,553	114,038	301,515	0	301,515
56	Self Storage of Cheshire	Actual 2014	539,843	147,697	392,146	0	392,146			Actual 2013	527,084	138,178	388,906	0	388,906
57	Torrey Pines MHC	Actual 2014	850,490	390,935	459,555	0	459,555			Actual 2013	837,647	378,617	459,030	0	459,030
58	Jade Isle MHC	Annualized 9 12/31/2014	469,671	185,234	284,437	0	284,437			NAV	NAV	NAV	NAV	NAV	NAV
59	Bethlehem Township Self Storage	Actual 2014	467,724	136,292	331,432	0	331,432			Actual 2013	434,032	114,810	319,222	0	319,222
60	16 Main Street Owners, Inc.
61	Briar Hill Owners Corp.
62	Highland Pointe	Actual 2014	384,198	93,266	290,932	0	290,932			NAV	NAV	NAV	NAV	NAV	NAV
63	12 Westchester Avenue Tenants Corp.
64	Oxnard Apartments	Actual 2013	662,233	217,976	444,258	0	444,258			Actual 2012	644,086	202,163	441,922	0	441,922
65	Maple Del Manor	Actual 2014	709,708	307,325	402,383	0	402,383			Actual 2013	687,104	288,347	398,756	0	398,756
66	Kenneth Apartments	Actual 2014	356,107	103,753	252,354	0	252,354			Actual 2013	330,651	93,143	237,509	0	237,509
67	Garden Lane Apartments	Actual 2013	546,013	168,821	377,191	0	377,191			Actual 2012	488,193	175,660	312,532	0	312,532
68	Planet Self Storage - Phillipsburg	Actual 2014	523,072	270,944	252,128	0	252,128			Actual 2013	497,824	247,653	250,171	0	250,171
69	Suburbia Owners, Inc.
70	Flower Mound Plaza	Actual 2014	328,376	92,803	235,573	0	235,573			Actual 2013	158,314	87,804	70,510	0	70,510
71	Planet Self Storage - Clinton	Actual 2014	468,477	230,460	238,017	0	238,017			Actual 2013	428,005	206,096	221,909	0	221,909
72	Shannon Apartments	Actual 2014	315,834	102,331	213,503	0	213,503			Actual 2013	284,906	95,268	189,639	0	189,639
73	Home Center	Actual 2014	387,033	212,931	174,102	13,438	160,664			Actual 2013	358,752	210,862	147,890	7,951	139,939
74	Lynchburg MHC	Actual 2014	400,792	116,394	284,398	0	284,398			Actual 2013	396,662	107,624	289,038	0	289,038
75	Ridgeview Centre II	Actual 2014	406,435	105,661	300,774	0	300,774			Actual 2013	387,651	112,766	274,885	0	274,885
76	Paris Estates MHC	Actual 2014	562,948	368,644	194,304	0	194,304			Actual 2013	526,613	338,579	188,034	0	188,034
77	Conyers Retail	NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
78	Rite Aid Waynesville	NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
79	Planet Self Storage - Lindenwold	Actual 2014	471,850	255,182	216,669	0	216,669			Actual 2013	457,873	252,167	205,706	0	205,706
80	423-443 Tenants Corp.
81	West Hill Apartments	Actual 2014	264,333	88,818	175,515	0	175,515			Actual 2013	249,744	83,311	166,434	0	166,434
82	Croyden Apts. Inc.
83	Planet Self Storage - Tyburn	Actual 2014	404,676	229,262	175,414	0	175,414			Actual 2013	385,993	232,807	153,186	0	153,186
84	175 East 79 Tenants Corp.
85	240-79 Owners Corp.
86	Hartwell Station	Actual 2013	309,386	64,146	245,240	1,658	243,582			Actual 2012	306,798	53,408	253,390	8,772	244,618
87	Weiman’s MHC	Actual 2014	384,506	151,514	232,992	0	232,992			Actual 2013	361,773	139,913	221,860	0	221,860
88	Calloway Road Storage Center	Actual 2014	408,564	172,407	236,157	0	236,157			Actual 2013	415,551	176,495	239,056	0	239,056
89	Sierra Vista Court	Actual 2014	351,000	158,949	192,051	0	192,051			Actual 2013	334,080	164,957	169,123	0	169,123
90	Brooks Holding Corp.
91	Ute Village MHP	Actual 2014	303,320	73,243	230,076	0	230,076			Actual 2013	297,240	72,746	224,494	0	224,494
92	547 Broadway Realty, Inc.
93	Store It All Storage Murfreesboro	Actual 2014	230,430	83,700	146,731	0	146,731			Actual 2013	223,875	92,835	131,041	0	131,041
94	Mustang MHC	Actual 2014	363,845	213,358	150,487	0	150,487			Actual 2013	349,603	218,974	130,629	0	130,629
95	157 East 75th Street Corporation
96	Kimberly Apartments	Actual 2014	162,567	54,519	108,049	0	108,049			Actual 2013	152,917	53,091	99,826	0	99,826
97	Central Self Storage - Warner	Actual 2014	537,505	219,544	317,961	0	317,961			Actual 2013	563,879	234,225	329,654	0	329,654
98	838 Greenwich St. Corp.
99	50-21 Owners Ltd.
100	Northland Estates MHC	Actual 2014	268,350	84,424	183,926	0	183,926			Actual 2013	266,785	79,124	187,661	0	187,661
101	Whitney Realty Corp.

A-1-6

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

Mortgage Loan Number

Property Name

Master Lease (Y/N)

Largest Tenant Name(3)(7)(8)(9)(10)

Largest Tenant Sq. Ft.

Largest Tenant % of NRA

Largest Tenant Exp. Date

2nd Largest Tenant Name(3)(4)(7)(8)

2nd Largest Tenant Sq. Ft.

2nd Largest Tenant % of NRA

2nd Largest Tenant Exp. Date

3rd Largest Tenant Name(3)

3rd Largest Tenant Sq. Ft.

3rd Largest Tenant % of NRA

3rd Largest Tenant Exp. Date

1

Somerset Park Apartments

N

2

Riverpark Square

N

Nordstrom, Inc.

128,975

34.4%

2/28/2020

American Multi-Cinema, Inc.

80,811

21.6%

12/31/2030

Mobius Children’s Museum

16,400

4.4%

10/31/2020

3

Simmons Tower

N

Entergy Arkansas, Inc

166,963

26.8%

10/31/2027

Simmons First National Bank

66,081

10.6%

10/31/2019

Mitchell Williams Selig Gates Woodyard

48,818

7.8%

3/31/2018

4

Hilton Garden Inn - Downtown Denver

N

5

Kent Office Portfolio

N

Various

Various

Various

Various

Various

Various

Various

Various

Various

Various

Various

Various

5.01

Princeton Corporate Plaza

N

TyRx

21,217

9.9%

12/31/2016

Rive

19,849

9.2%

9/30/2018

Liquid Light

12,229

5.7%

1/31/2017

5.02

One Naylon Place

N

GE Health

11,932

46.7%

7/31/2020

Weilgus

6,815

26.7%

4/30/2017

Nanion

3,502

13.7%

8/31/2017

6

Sawmill Crossing Apartments

N

7

Residence Inn Charlotte

N

8

Capitol Place Apartments

N

9

Pennbrook Apartments

Y

10

Cross Gates Apartments Portfolio

Y

10.01

Cross Roads Apartments

Y

10.02

M-H Apartments

Y

10.03

Cross Gates Apartments

Y

11

Rivercrest Portfolio

N

Various

Various

Various

Various

Various

Various

Various

Various

Various

Various

Various

Various

11.01

Shoppes at Garner

N

Fashion Ave

7,000

15.8%

4/30/2019

Rainbow USA Inc.

5,000

11.3%

9/12/2018

Jumbo China Buffet

5,000

11.3%

12/31/2018

11.02

Villa Rica Commons

N

Dollar Tree

5,000

15.9%

3/31/2017

Hibbett Sporting Goods

4,000

12.7%

1/31/2016

El Ranchito Restaurant

3,600

11.5%

MTM

11.03

Rankin Center

N

Dollar Tree

9,000

29.4%

1/31/2021

Zeek’z House of Gyros

5,000

16.3%

12/31/2018

Cato

4,160

13.6%

1/31/2016

12

Westgate MHC

N

13

Plaza Diamond Bar

N

James Real (S&S Realtors, TLC Financial)

7,557

12.2%

7/31/2020

Nobel University

6,354

10.3%

3/31/2021

All Day, Inc.

3,379

5.5%

2/28/2020

14

Sunrise Industrial Park

N

We’re Organized

30,000

9.9%

12/31/2015

Healthnet, Inc.

29,400

9.7%

4/30/2016

Mailing Systems Inc.

24,500

8.0%

6/30/2016

15

Sheridan Professional Centre

N

GC West Properties, LLP

12,429

21.5%

4/30/2025

Renal Life Link

5,675

9.8%

1/31/2020

Plantation Open MRI, LLC

5,524

9.6%

12/31/2019

16

Sheraton Crescent Phoenix

N

17

Best Western Brooklyn

N

18

Private Mini Storage Portfolio

N

18.01

Airport Blvd Mini Storage

N

18.02

Baker Road Mini Storage

N

19

Trafalgar Square Apartments

N

20

Santa Clarita Plaza

N

Just 99 Cents Store

8,786

17.1%

5/31/2018

Boot Barn

8,736

17.0%

2/28/2019

7-Eleven, Inc.

3,300

6.4%

10/31/2019

21

Holiday Inn Winter Haven

N

22

Superior Mini Storage - Reno

N

23

Holiday Inn Express - Concord

N

24

Bristol Retail Portfolio

N

Various

Various

Various

Various

Various

Various

Various

Various

Various

Various

Various

Various

24.01

Bristol Retail - Virginia

N

Stover T.

8,800

15.3%

5/31/2018

Tuesday Morning

7,040

12.3%

1/31/2017

Stryker Martial Arts Academy

7,024

12.2%

11/30/2021

24.02

Bristol Retail - Tennessee

N

Aerocare Holdings Inc.

6,750

24.5%

8/31/2015

Appalachian Orthopaedic

4,160

15.1%

6/30/2020

Valentino’s Inc.

2,400

8.7%

6/30/2018

25

Stor-N-Loc Self Storage

N

26

Indian Summer Apartments

N

27

510-512 Bienville Street

Y

28

Tipp City Plaza

N

Tipp City Food Town

26,182

22.9%

7/31/2025

GW Distributors LLC

11,100

9.7%

12/31/2025

CVS Pharmacy

10,125

8.9%

12/31/2022

29

Stater Brothers - Hesperia

N

Stater Bros. Markets

40,639

100.0%

10/17/2026

30

Stater Brothers - Hook

N

Stater Bros. Markets

40,639

100.0%

10/17/2026

31

Stater Brothers - Bear Valley

N

Stater Bros. Markets

38,722

100.0%

10/17/2026

32

Stater Brothers - Ridgecrest

N

Stater Bros. Markets

38,722

100.0%

10/17/2026

33

Eisenhower Crossing

N

HH Gregg

30,690

37.5%

10/31/2021

Petsmart #1560

20,087

24.6%

3/31/2017

Sears Hometown Store

10,960

13.4%

1/31/2023

34

Park Towers Owners, Inc.

N

35

Scotts Valley Junction

N

Scotts Valley Mkt

24,363

48.1%

11/30/2021

Jia Tella

4,901

9.7%

9/16/2016

Yamamori

3,860

7.6%

4/30/2020

36

Lantana Trace

N

37

Nova Self Storage La Gardena

N

38

Rite Aid Highland

N

Rite Aid

14,673

100.0%

9/12/2030

39

17 East 96th Owners Corp.

N

40

Wardlaw Self Storage Portfolio

N

40.01

Aaron Storage

N

40.02

A Tech Self Storage

N

40.03

A Storage Place

N

41

Tyler Self Storage

N

42

Dressler MHP Portfolio

N

42.01

Hi View MHP

N

42.02

Little River MHP

N

43

Pine Isle MHP

N

44

Superior Self Storage

N

45

Western Way MHC

N

46

Walgreens Rochester Hills

N

Walgreens

14,820

100.0%

11/30/2080

47

Pointe Lanier Apartments

N

48

Timberstone Commons

Y

Planet Fitness

22,185

39.4%

7/31/2022

Dollar General

10,944

19.4%

1/31/2023

Inspire - Devotion Dance

8,900

15.8%

7/31/2021

49

Hawthorne Gardens Owners Corp.

N

50

All American Mini Storage

N

51

Lauren May Apartments

N

52

Spring Rose Apartments

N

53

2190 Boston Owners Inc.

N

54

Pavlik Professional Center

N

Access Healthcare of Orlando (Pavlik)

8,690

50.8%

6/30/2025

Health Diagnostics of Orlando (MRI)

4,305

25.2%

2/28/2022

Indulgences, Inc. (Spa Privee)

2,100

12.3%

2/18/2025

55

Napa Pointe

N

Metropolis Label

18,688

47.4%

1/31/2017

Mondavi Winery

10,368

26.3%

6/30/2019

Aonair Winery

5,184

13.1%

8/31/2017

56

Self Storage of Cheshire

N

57

Torrey Pines MHC

N

58

Jade Isle MHC

N

59

Bethlehem Township Self Storage

N

60

16 Main Street Owners, Inc.

N

61

Briar Hill Owners Corp.

N

62

Highland Pointe

N

City BBQ

3,412

25.8%

10/31/2028

Firehouse Subs-Kentucky

2,000

15.1%

1/18/2024

Northern Kentucky Dental Care

1,663

12.6%

10/18/2024

63

12 Westchester Avenue Tenants Corp.

N

64

Oxnard Apartments

N

65

Maple Del Manor

N

66

Kenneth Apartments

N

67

Garden Lane Apartments

N

68

Planet Self Storage - Phillipsburg

N

69

Suburbia Owners, Inc.

N

70

Flower Mound Plaza

N

Hand & Stone

3,256

27.2%

3/31/2019

School of Rock

2,571

21.5%

10/31/2016

Back in Time Barber

2,011

16.8%

9/30/2015

71

Planet Self Storage - Clinton

N

72

Shannon Apartments

N

73

Home Center

N

Michael Hauer

15,000

24.3%

11/30/2024

Oberer Residential

18,157

29.4%

7/6/2020

Ollie’s Place

8,067

13.0%

11/30/2019

74

Lynchburg MHC

N

75

Ridgeview Centre II

N

KIP America

8,000

36.4%

12/31/2024

Nagle Paving Company

7,200

32.7%

3/31/2019

Erie Architectural Products

3,434

15.6%

8/31/2017

76

Paris Estates MHC

N

77

Conyers Retail

N

Mattress Firm

4,531

60.1%

4/30/2025

Vitamin Shoppe

3,003

39.9%

6/30/2025

78

Rite Aid Waynesville

N

Rite Aid

11,120

100.0%

11/23/2028

79

Planet Self Storage - Lindenwold

N

80

423-443 Tenants Corp.

N

81

West Hill Apartments

N

82

Croyden Apts. Inc.

N

83

Planet Self Storage - Tyburn

N

84

175 East 79 Tenants Corp.

N

85

240-79 Owners Corp.

N

86

Hartwell Station

N

Dollar Tree

9,000

36.9%

1/31/2019

Rent-a-Center

4,800

19.7%

2/28/2020

AnMed Health

2,000

8.2%

8/31/2015

87

Weiman’s MHC

N

88

Calloway Road Storage Center

N

89

Sierra Vista Court

N

90

Brooks Holding Corp.

N

91

Ute Village MHP

N

92

547 Broadway Realty, Inc.

N

93

Store It All Storage Murfreesboro

N

94

Mustang MHC

N

95

157 East 75th Street Corporation

N

96

Kimberly Apartments

N

97

Central Self Storage - Warner

N

98

838 Greenwich St. Corp.

N

99

50-21 Owners Ltd.

N

100

Northland Estates MHC

N

101

Whitney Realty Corp.

N

A-1-7

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

Mortgage Loan Number

Property Name

4th Largest Tenant Name(7)(8)

4th Largest Tenant Sq. Ft.

4th Largest Tenant % of NRA

4th Largest Tenant Exp. Date

5th Largest Tenant Name(8)

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 %

1

Somerset Park Apartments

5/29/2015

6/2/2015

2

Riverpark Square

Pottery Barn

9,600

2.6%

1/31/2023

Gap, Inc.

8,790

2.3%

8/31/2018

6/5/2015

6/5/2015

3

Simmons Tower

GSA-US Attorney

39,751

6.4%

3/31/2017

Frost PLLC

31,808

5.1%

3/31/2020

4/29/2015

4/29/2015; 5/13/2015

4

Hilton Garden Inn - Downtown Denver

5/7/2015

5/7/2015

5

Kent Office Portfolio

Various

Various

Various

Various

Various

Various

Various

Various

4/21/2015

Various

5.01

Princeton Corporate Plaza

Cytosorbents

11,496

5.3%

5/31/2016

Salus

11,008

5.1%

11/30/2016

4/21/2015

4/22/2015

5.02

One Naylon Place

Arc of Essex

3,308

12.9%

12/31/2016

4/21/2015

4/27/2015

6

Sawmill Crossing Apartments

5/24/2015

5/27/2015

7

Residence Inn Charlotte

5/12/2015

5/13/2015

8

Capitol Place Apartments

5/26/2015

5/26/2015

6/9/2015

5.0%

9

Pennbrook Apartments

5/12/2015

5/12/2015

10

Cross Gates Apartments Portfolio

5/18/2015

Various

10.01

Cross Roads Apartments

5/18/2015

5/18/2015

10.02

M-H Apartments

5/18/2015

5/15/2015

10.03

Cross Gates Apartments

5/18/2015

5/15/2015; 5/18/2015

11

Rivercrest Portfolio

Various

Various

Various

Various

Various

Various

Various

Various

Various

Various

11.01

Shoppes at Garner

Simply Fashions

4,200

9.5%

3/31/2018

Shoe Show

3,500

7.9%

8/31/2018

5/14/2015

5/14/2015

11.02

Villa Rica Commons

Smile Center

3,300

10.5%

2/29/2016

Cato

3,200

10.2%

1/31/2020

5/19/2015

3/27/2015

11.03

Rankin Center

Salsa’s Mexican Grill

4,000

13.1%

8/31/2017

Reservoir Tan and Salon

2,800

9.1%

12/31/2016

5/19/2015

5/18/2015

12

Westgate MHC

6/9/2015

6/9/2015

13

Plaza Diamond Bar

Dr. Robin Abari

3,174

5.1%

5/31/2017

Dr. James Chae

2,860

4.6%

11/30/2032

7/1/2015

4/14/2015

4/14/2015

14%; 10%

14

Sunrise Industrial Park

Sacramento Bee

18,000

5.9%

12/31/2015

Tonys Sons Moving & Storage

17,500

5.7%

8/31/2020

6/4/2015

6/4/2015

6/4/2015

6.0%

15

Sheridan Professional Centre

The Centre for Internal Medicine, P.A.

4,540

7.9%

1/31/2023

Rolando A Toulon, DC, P.A.

3,015

5.2%

4/30/2021

2/20/2015

2/19/2015

16

Sheraton Crescent Phoenix

4/29/2015

4/28/2015

17

Best Western Brooklyn

5/18/2015

5/19/2015

18

Private Mini Storage Portfolio

6/2/2015

6/2/2015

18.01

Airport Blvd Mini Storage

6/2/2015

6/2/2015

18.02

Baker Road Mini Storage

6/2/2015

6/2/2015

19

Trafalgar Square Apartments

4/30/2015

4/30/2015

20

Santa Clarita Plaza

Arby’s

2,511

4.9%

5/1/2016

Kinecta Financial Solution

1,900

3.7%

1/31/2018

5/14/2015

2/5/2015

6/30/2015

5/14/2015

13.0%

21

Holiday Inn Winter Haven

4/13/2015

4/14/2015

22

Superior Mini Storage - Reno

3/23/2015

3/23/2015

3/23/2015

4.0%

23

Holiday Inn Express - Concord

5/1/2015

5/1/2015

24

Bristol Retail Portfolio

Various

Various

Various

Various

Various

Various

Various

Various

4/7/2015

4/7/2015

24.01

Bristol Retail - Virginia

Anytime Fitness

5,288

9.2%

3/31/2022

Abingdon Physicians Partners

4,827

8.4%

4/30/2019

4/7/2015

4/7/2015

24.02

Bristol Retail - Tennessee

Subway

1,800

6.5%

6/30/2018

UPS Store 3657 LLC

1,400

5.1%

11/30/2023

4/7/2015

4/7/2015

25

Stor-N-Loc Self Storage

4/13/2015

4/13/2015

4/13/2015

12.0%

26

Indian Summer Apartments

5/22/2015

5/22/2015

27

510-512 Bienville Street

4/02/2015

4/02/2015

28

Tipp City Plaza

Family Dollar

9,963

8.7%

12/31/2018

Kettering Sports Medicine

8,180

7.2%

7/31/2016

6/11/2015

6/11/2015

29

Stater Brothers - Hesperia

6/10/2015

6/9/2015

6/9/2015

13.0%

30

Stater Brothers - Hook

6/9/2015

6/9/2015

6/9/2015

11.0%

31

Stater Brothers - Bear Valley

6/9/2015

6/9/2015

6/9/2015

12.0%

32

Stater Brothers - Ridgecrest

6/10/2015

6/9/2015

6/9/2015

10.0%

33

Eisenhower Crossing

Guitar Center

6,000

7.3%

4/30/2023

SalonCentric

3,000

3.7%

9/30/2018

5/4/2015

5/4/2015

34

Park Towers Owners, Inc.

5/5/2015

4/30/2015

35

Scotts Valley Junction

Hophead LLC

1,804

3.6%

10/31/2017

Steel Bonnet Brewing

1,760

3.5%

10/31/2019

5/6/2015

5/6/2015

5/6/2015

10.0%

36

Lantana Trace

5/6/2015

5/6/2015

37

Nova Self Storage La Gardena

6/2/2015

6/2/2015

5/31/2015

11.0%

38

Rite Aid Highland

5/27/2015

5/27/2015

39

17 East 96th Owners Corp.

4/23/2015

4/23/2015

40

Wardlaw Self Storage Portfolio

Various

Various

40.01

Aaron Storage

4/7/2015

4/8/2015

40.02

A Tech Self Storage

4/8/2015

4/9/2015

40.03

A Storage Place

4/9/2015

4/9/2015

41

Tyler Self Storage

5/22/2015

5/22/2015

42

Dressler MHP Portfolio

Various

Various

42.01

Hi View MHP

3/9/2015

3/4/2015

42.02

Little River MHP

3/11/2015

3/12/2015

43

Pine Isle MHP

3/10/2015

3/10/2015

44

Superior Self Storage

3/31/2015

3/24/2015

3/31/2015

5.0%

45

Western Way MHC

4/24/2015

4/24/2015

46

Walgreens Rochester Hills

4/28/2015

3/20/2015

47

Pointe Lanier Apartments

4/23/2015

4/23/2015

48

Timberstone Commons

Attitudes A Salon

3,071

5.5%

10/31/2020

Beaner’s Gourmet Coffee

2,613

4.6%

9/30/2025

6/12/2015

6/10/2015

49

Hawthorne Gardens Owners Corp.

4/6/2015

4/6/2015

50

All American Mini Storage

5/24/2015

5/20/2015

5/22/2015

11.6%

51

Lauren May Apartments

5/15/2015

5/15/2015

6/4/2015

32.0%

52

Spring Rose Apartments

5/18/2015

5/19/2015

53

2190 Boston Owners Inc.

6/2/2015

6/1/2015

54

Pavlik Professional Center

Orlando Foot & Ankle

2,000

11.7%

6/30/2017

4/30/2015

4/30/2015

55

Napa Pointe

Magnum Tours

5,184

13.1%

12/31/2017

5/11/2015

5/11/2015

5/11/2015

13.0%

56

Self Storage of Cheshire

4/24/2015

4/24/2015

57

Torrey Pines MHC

5/12/2015

5/13/2015

58

Jade Isle MHC

4/30/2015

4/30/2015

59

Bethlehem Township Self Storage

5/15/2015

4/15/2015

60

16 Main Street Owners, Inc.

4/14/2015

4/10/2015

61

Briar Hill Owners Corp.

5/18/2015

5/13/2015

62

Highland Pointe

Yogurt City

1,472

11.1%

9/8/2019

F & K Jewelers

1,400

10.6%

9/13/2023

2/17/2015

2/17/2015

63

12 Westchester Avenue Tenants Corp.

5/12/2015

5/11/2015

64

Oxnard Apartments

3/30/2015

3/30/2015

3/30/2015

22.0%

65

Maple Del Manor

5/19/2015

5/19/2015

66

Kenneth Apartments

5/15/2015

5/15/2015

6/4/2015

21.0%

67

Garden Lane Apartments

6/11/2015

6/11/2015

68

Planet Self Storage - Phillipsburg

2/26/2015

2/26/2015

69

Suburbia Owners, Inc.

4/14/2015

4/14/2015

70

Flower Mound Plaza

Proper Design

1,835

15.3%

7/31/2018

DeLux Nails

1,315

11.0%

7/31/2018

4/30/2015

5/6/2015

71

Planet Self Storage - Clinton

2/26/2015

2/26/2015

72

Shannon Apartments

5/15/2015

5/18/2015

6/8/2015

23.0%

73

Home Center

Creative Images

7,945

12.8%

12/31/2019

Bargos

4,500

7.3%

3/31/2022

4/24/2015

4/24/2015

74

Lynchburg MHC

12/31/2014

12/31/2014

75

Ridgeview Centre II

Whitehall Real Estate Interests

3,366

15.3%

12/31/2016

5/21/2015

5/21/2015

76

Paris Estates MHC

4/30/2015

4/30/2015

77

Conyers Retail

4/14/2015

4/14/2015

78

Rite Aid Waynesville

4/15/2015

4/15/2015

79

Planet Self Storage - Lindenwold

1/5/2015

1/6/2015

80

423-443 Tenants Corp.

5/7/2015

5/7/2015

81

West Hill Apartments

5/15/2015

5/19/2015

6/8/2015

23.0%

82

Croyden Apts. Inc.

4/23/2015

4/17/2015

83

Planet Self Storage - Tyburn

2/23/2015

2/24/2015

84

175 East 79 Tenants Corp.

5/14/2015

5/14/2015

85

240-79 Owners Corp.

5/29/2015

5/28/2015

86

Hartwell Station

Game Stop

1,800

7.4%

5/31/2016

Grand Nails

1,200

4.9%

10/31/2015

5/12/2015

5/12/2015

87

Weiman’s MHC

4/30/2015

4/30/2015

88

Calloway Road Storage Center

5/4/2015

5/4/2015

89

Sierra Vista Court

3/4/2015

3/4/2015

90

Brooks Holding Corp.

5/7/2015

5/6/2015

91

Ute Village MHP

6/3/2015

6/3/2015

92

547 Broadway Realty, Inc.

3/2/2015

2/27/2015

93

Store It All Storage Murfreesboro

3/20/2015

3/20/2015

94

Mustang MHC

4/29/2015

4/29/2015

95

157 East 75th Street Corporation

5/12/2015

5/11/2015

96

Kimberly Apartments

5/15/2015

5/15/2015

6/4/2015

21.0%

97

Central Self Storage - Warner

4/15/2015

4/17/2015

98

838 Greenwich St. Corp.

5/4/2015

4/30/2015

99

50-21 Owners Ltd.

4/30/2015

4/27/2015

100

Northland Estates MHC

5/26/2015

5/26/2015

101

Whitney Realty Corp.

5/7/2015

5/6/2015

A-1-8

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

Mortgage Loan Number	Property Name	Seismic Insurance Required  (Y/N)	Terrorism Insurance (Y/N)	Loan Purpose	Engineering Escrow / Deferred Maintenance ($)	Tax Escrow (Initial)	Monthly Tax Escrow ($)	Tax Escrow - Cash or LoC	Tax Escrow - LoC Counterparty	Insurance Escrow (Initial)	Monthly Insurance Escrow ($)	Insurance Escrow - Cash or LoC	Insurance Escrow - LoC Counterparty	Upfront Replacement Reserve ($)	Monthly Replacement Reserve ($)(11)	Replacement Reserve Cap ($)	Replacement Reserve Escrow - Cash or LoC
1	Somerset Park Apartments	N	Y	Acquisition	0	672,715	106,780	Cash		0	Springing			26,500,000	46,375	0	Cash
2	Riverpark Square	N	Y	Refinance	0	226,542	75,514	Cash		0	Springing			0	Springing	0
3	Simmons Tower	N	Y	Refinance	0	525,430	52,543	Cash		0	Springing			0	10,389	374,013	Cash
4	Hilton Garden Inn - Downtown Denver	N	Y	Refinance	0	44,969	44,968	Cash		0	Springing			0	44,591	0	Cash
5	Kent Office Portfolio	N	Y	Refinance	188,502	189,256	63,086	Cash		0	Springing			700,000	5,085	0	Cash
5.01	Princeton Corporate Plaza	N	Y
5.02	One Naylon Place	N	Y
6	Sawmill Crossing Apartments	N	Y	Refinance	0	45,526	43,359	Cash		29,581	4,695	Cash		0	7,583	273,000	Cash
7	Residence Inn Charlotte	N	Y	Refinance	0	200,007	20,001	Cash		0	Springing			0	22,272	0	Cash
8	Capitol Place Apartments	N	Y	Refinance	4,919	85,819	20,433	Cash		29,448	2,337	Cash		0	4,000	0	Cash
9	Pennbrook Apartments	N	Y	Refinance	0	17,301	3,460	Cash		42,900	3,900	Cash		0	2,158	0	Cash
10	Cross Gates Apartments Portfolio	N	Y	Refinance	75,750	196,002	21,778	Cash		46,911	15,637	Cash		0	6,167	0	Cash
10.01	Cross Roads Apartments	N	Y
10.02	M-H Apartments	N	Y
10.03	Cross Gates Apartments	N	Y
11	Rivercrest Portfolio	N	Y	Acquisition	0	101,940	16,990	Cash		0	Springing			0	3,450	0	Cash
11.01	Shoppes at Garner	N	Y
11.02	Villa Rica Commons	N	Y
11.03	Rankin Center	N	Y
12	Westgate MHC	N	Y	Refinance	0	85,711	10,714	Cash		12,564	1,571	Cash		1,096	1,096	0	Cash
13	Plaza Diamond Bar	N	Y	Refinance	13,688	40,554	9,656	Cash		21,855	4,163	Cash		0	1,289	0	Cash
14	Sunrise Industrial Park	N	Y	Refinance	0	50,528	12,632	Cash		0	Springing			0	2,537	60,887	Cash
15	Sheridan Professional Centre	N	Y	Refinance	625	143,920	17,133	Cash		9,601	4,572	Cash		0	962	0	Cash
16	Sheraton Crescent Phoenix	N	Y	Refinance	8,125	242,208	24,221	Cash		35,157	Springing	Cash		0	Springing	0
17	Best Western Brooklyn	N	Y	Refinance	7,813	221,729	30,167	Cash		0	Springing			0	11,673	0	Cash
18	Private Mini Storage Portfolio	N	Y	Refinance	0	176,705	22,088	Cash		0	Springing			0	1,064; Springing	39,820	Cash
18.01	Airport Blvd Mini Storage	N	Y
18.02	Baker Road Mini Storage	N	Y
19	Trafalgar Square Apartments	N	Y	Refinance	47,125	107,727	8,977	Cash		6,782	2,261	Cash		4,880	4,880	0	Cash
20	Santa Clarita Plaza	N	Y	Acquisition	0	48,720	12,180	Cash		3,610	1,805	Cash		0	856	0	Cash
21	Holiday Inn Winter Haven	N	Y	Refinance	0	72,178	8,020	Cash		13,192	6,596	Cash		12,143	12,143	0	Cash
22	Superior Mini Storage - Reno	N	Y	Refinance	0	27,640	6,910	Cash		18,854	1,714	Cash		0	2,566	61,590	Cash
23	Holiday Inn Express - Concord	N	Y	Refinance	0	38,860	5,287	Cash		8,782	2,091	Cash		0	7,920	0	Cash
24	Bristol Retail Portfolio	N	Y	Refinance	2,610	23,798	7,555	Cash		11,015	1,049	Cash		0	1,416	0	Cash
24.01	Bristol Retail - Virginia	N	Y
24.02	Bristol Retail - Tennessee	N	Y
25	Stor-N-Loc Self Storage	N	Y	Refinance	0	4,938	4,938	Cash		0	Springing			0	2,134	0	Cash
26	Indian Summer Apartments	N	Y	Acquisition	0	31,891	4,556	Cash		54,356	5,436	Cash		400,000	5,400	0	Cash
27	510-512 Bienville Street	N	Y	Refinance	0	23,406	Springing	Cash		33,679	Springing	Cash		30,240	Springing	0	Cash
28	Tipp City Plaza	N	Y	Refinance	39,438	43,288	6,184	Cash		2,798	0	Cash		52,057	1,427	0	Cash
29	Stater Brothers - Hesperia	N	Y	Refinance	0	0	Springing			0	Springing			0	339	0	Cash
30	Stater Brothers - Hook	N	Y	Refinance	0	0	Springing			0	Springing			0	339	0	Cash
31	Stater Brothers - Bear Valley	N	Y	Refinance	0	0	Springing			0	Springing			0	323	0	Cash
32	Stater Brothers - Ridgecrest	N	Y	Refinance	0	0	Springing			0	Springing			0	323	0	Cash
33	Eisenhower Crossing	N	Y	Acquisition	4,375	76,145	8,461	Cash		2,799	888	Cash		0	1,295	46,606	Cash
34	Park Towers Owners, Inc.	N	Y	Refinance	0	18,000	18,000	Cash		0	Springing			0	0	0
35	Scotts Valley Junction	N	Y	Refinance	0	5,883	5,883	Cash		0	Springing			0	1,055	25,318	Cash
36	Lantana Trace	N	Y	Acquisition	10,156	32,244	7,959	Cash		2,718	2,589	Cash		0	2,333	0	Cash
37	Nova Self Storage La Gardena	N	Y	Refinance	0	24,516	6,129	Cash		586	586	Cash		0	648	23,334	Cash
38	Rite Aid Highland	N	Y	Refinance	0	0	0			5,713	571	Cash		0	0	0
39	17 East 96th Owners Corp.	N	Y	Refinance	0	0	Springing			0	Springing			0	0	0
40	Wardlaw Self Storage Portfolio	N	Y	Refinance	159,750	38,951	3,695	Cash		7,445	1,861	Cash		2,048	2,048	0	Cash
40.01	Aaron Storage	N	Y
40.02	A Tech Self Storage	N	Y
40.03	A Storage Place	N	Y
41	Tyler Self Storage	N	Y	Acquisition	0	3,569	3,399	Cash		7,526	597	Cash		0	782	0	Cash
42	Dressler MHP Portfolio	N	Y	Various	118,750	8,430	1,686	Cash		2,696	1,348	Cash		567	567	0	Cash
42.01	Hi View MHP	N	Y
42.02	Little River MHP	N	Y
43	Pine Isle MHP	N	Y	Acquisition	52,500	13,790	1,379	Cash		1,179	589	Cash		213	213	0	Cash
44	Superior Self Storage	N	Y	Refinance	2,750	4,584	4,584	Cash		4,656	582	Cash		1,140	1,140	0	Cash
45	Western Way MHC	N	Y	Refinance	0	20,051	5,013	Cash		3,848	1,924	Cash		1,254	1,254	0	Cash
46	Walgreens Rochester Hills	N	Y	Refinance	0	0	Springing			0	Springing			0	0	0
47	Pointe Lanier Apartments	N	Y	Acquisition	4,625	37,475	4,684	Cash		4,755	2,377	Cash		570,000	2,083	0	Cash
48	Timberstone Commons	N	Y	Refinance	0	12,216	6,108	Cash		1,630	815	Cash		0	704	0	Cash
49	Hawthorne Gardens Owners Corp.	N	Y	Refinance	0	0	Springing			0	Springing			0	0	0
50	All American Mini Storage	N	Y	Refinance	0	11,520	3,840	Cash		8,966	897	Cash		0	898	29,000	Cash
51	Lauren May Apartments	Y	Y	Refinance	23,625	18,131	3,626	Cash		3,403	1,134	Cash		825	825	0	Cash
52	Spring Rose Apartments	N	Y	Acquisition	76,144	44,024	6,988	Cash		11,768	5,604	Cash		0	4,550	0	Cash
53	2190 Boston Owners Inc.	N	Y	Refinance	0	10,641	10,641	Cash		0	Springing			0	0	0
54	Pavlik Professional Center	N	Y	Acquisition	0	32,375	4,306	Cash		2,131	1,065	Cash		0	283	15,000	Cash
55	Napa Pointe	N	Y	Refinance	0	21,975	4,395	Cash		0	Springing			0	427	10,250	Cash
56	Self Storage of Cheshire	N	Y	Acquisition	0	28,985	4,601	Cash		1,328	632	Cash		0	780	0	Cash
57	Torrey Pines MHC	N	Y	Refinance	7,688	16,218	2,317	Cash		4,956	2,369	Cash		0	1,071	25,700	Cash
58	Jade Isle MHC	N	Y	Refinance	0	26,228	3,279	Cash		2,671	890	Cash		421	421	0	Cash
59	Bethlehem Township Self Storage	N	Y	Refinance	1,500	8,540	2,847	Cash		7,311	1,462	Cash		527	527	0	Cash
60	16 Main Street Owners, Inc.	N	Y	Refinance	0	0	Springing			0	Springing			0	0	0
61	Briar Hill Owners Corp.	N	Y	Refinance	0	85,816	16,139	Cash		0	Springing			0	0	0
62	Highland Pointe	N	Y	Refinance	0	10,700	1,070	Cash		0	Springing			0	Springing	0
63	12 Westchester Avenue Tenants Corp.	N	Y	Refinance	0	0	Springing			0	Springing			0	0	0
64	Oxnard Apartments	Y	Y	Refinance	82,188	0	Springing			0	Springing			0	1,615	40,000	Cash
65	Maple Del Manor	N	Y	Refinance	0	0	Springing			0	Springing			0	Springing	0
66	Kenneth Apartments	Y	Y	Refinance	7,500	16,189	3,238	Cash		2,574	858	Cash		600	600	0	Cash
67	Garden Lane Apartments	N	Y	Refinance	20,032	19,844	4,961	Cash		12,918	2,153	Cash		0	1,704	0	Cash
68	Planet Self Storage - Phillipsburg	N	Y	Refinance	0	16,113	5,371	Cash		5,899	737	Cash		617	617	0	Cash
69	Suburbia Owners, Inc.	N	N	Refinance	0	0	Springing			0	Springing			0	0	0
70	Flower Mound Plaza	N	Y	Acquisition	0	29,632	4,704	Cash		474	226	Cash		0	150	5,383	Cash
71	Planet Self Storage - Clinton	N	Y	Refinance	0	9,820	3,273	Cash		4,963	620	Cash		470	470	0	Cash
72	Shannon Apartments	Y	Y	Refinance	52,875	11,021	2,204	Cash		1,988	663	Cash		759	759	0	Cash
73	Home Center	N	Y	Acquisition	42,126	29,361	9,787	Cash		1,515	1,515	Cash		1,656	1,656	0	Cash
74	Lynchburg MHC	N	Y	Refinance	19,688	1,014	1,014	Cash		3,495	874	Cash		621	621	0	Cash
75	Ridgeview Centre II	N	Y	Refinance	0	43,602	3,690	Cash		0	Springing			0	367	15,000	Cash
76	Paris Estates MHC	N	Y	Acquisition	0	36,508	4,191	Cash		564	282	Cash		0	646	23,000	Cash
77	Conyers Retail	N	Y	Acquisition	0	30,048	3,756	Cash		3,188	797	Cash		0	126	4,503	Cash
78	Rite Aid Waynesville	N	Y	Acquisition	8,204	0	0			939	470	Cash		0	0	0
79	Planet Self Storage - Lindenwold	N	Y	Refinance	130,881	12,346	6,173	Cash		4,158	594	Cash		683	683	0	Cash
80	423-443 Tenants Corp.	N	Y	Refinance	0	0	Springing			0	Springing			0	0	0
81	West Hill Apartments	Y	Y	Refinance	3,750	11,130	2,226	Cash		2,770	923	Cash		625	625	0	Cash
82	Croyden Apts. Inc.	N	Y	Refinance	0	0	Springing			0	Springing			0	0	0
83	Planet Self Storage - Tyburn	N	Y	Refinance	11,250	37,621	3,762	Cash		5,219	652	Cash		528	528	0	Cash
84	175 East 79 Tenants Corp.	N	Y	Refinance	0	0	Springing			0	Springing			0	0	0
85	240-79 Owners Corp.	N	Y	Refinance	0	0	Springing			0	Springing			0	0	0
86	Hartwell Station	N	Y	Refinance	0	8,357	1,395	Cash		2,631	376	Cash		0	407	0	Cash
87	Weiman’s MHC	N	Y	Refinance	0	12,854	1,607	Cash		4,605	758	Cash		392	392	0	Cash
88	Calloway Road Storage Center	N	Y	Refinance	0	29,645	4,235	Cash		1,665	555	Cash		0	758	0	Cash
89	Sierra Vista Court	N	Y	Refinance	287,500	7,365	1,473	Cash		2,153	1,076	Cash		549	549	19,776	Cash
90	Brooks Holding Corp.	N	Y	Refinance	0	0	Springing			0	Springing			0	0	0
91	Ute Village MHP	N	Y	Refinance	0	1,387	462	Cash		1,975	395	Cash		325	325	0	Cash
92	547 Broadway Realty, Inc.	N	Y	Refinance	0	0	Springing			0	Springing			0	0	0
93	Store It All Storage Murfreesboro	N	Y	Refinance	0	9,111	1,139	Cash		3,542	394	Cash		338	338	0	Cash
94	Mustang MHC	N	Y	Refinance	27,500	16,007	2,001	Cash		1,346	673	Cash		380	380	0	Cash
95	157 East 75th Street Corporation	N	Y	Refinance	0	0	Springing			0	Springing			0	0	0
96	Kimberly Apartments	Y	Y	Refinance	10,688	6,204	1,241	Cash		1,361	454	Cash		289	289	0	Cash
97	Central Self Storage - Warner	N	Y	Refinance	0	0	Springing			0	Springing			0	Springing	0
98	838 Greenwich St. Corp.	N	Y	Refinance	0	11,051	11,051	Cash		0	Springing			0	0	0
99	50-21 Owners Ltd.	N	Y	Refinance	0	24,250	8,083	Cash		0	Springing			0	0	0
100	Northland Estates MHC	N	Y	Refinance	39,344	0	3,796	Cash		939	313	Cash		292	292	0	Cash
101	Whitney Realty Corp.	N	Y	Refinance	0	3,583	3,583	Cash		0	Springing			0	0	0

A-1-9

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

Mortgage Loan Number	Property Name	Replacement Reserve Escrow - LoC Counterparty	Upfront TI/LC Reserve ($)		Monthly TI/LC Reserve ($)(12)	TI/LC Reserve Cap ($)	TI/LC Escrow - Cash or LoC	TI/LC Escrow - LoC Counterparty	Debt Service Escrow (Initial) ($)	Debt Service Escrow (Monthly) ($)	Debt Service Escrow - Cash or LoC	Debt Service Escrow - LoC Counterparty		Other Escrow I Reserve Description	Other Escrow I (Initial) ($)(4)(7)
1	Somerset Park Apartments		0		0	0			0	0					0
2	Riverpark Square		0		Springing	0			0	0				AMC / Twigs TILC Reserve	AMC - $4,000,000 / Twigs - $1,051,064
3	Simmons Tower		0		64,933	2,337,578	Cash		0	0				Barber Law Firm TILC Reserve	877,750
4	Hilton Garden Inn - Downtown Denver		0		0	0			0	0					0
5	Kent Office Portfolio		500,000		70,159	1,500,000	Cash		0	0					0
5.01	Princeton Corporate Plaza
5.02	One Naylon Place
6	Sawmill Crossing Apartments		0		0	0			0	0					0
7	Residence Inn Charlotte		0		0	0			0	0				PIP Reserve	2,250,000
8	Capitol Place Apartments		0		0	0			0	0					0
9	Pennbrook Apartments		0		0	0			0	0					0
10	Cross Gates Apartments Portfolio		0		0	0			0	0					0
10.01	Cross Roads Apartments
10.02	M-H Apartments
10.03	Cross Gates Apartments
11	Rivercrest Portfolio		0		4,431; Springing	215,000	Cash		0	0					0
11.01	Shoppes at Garner
11.02	Villa Rica Commons
11.03	Rankin Center
12	Westgate MHC		0		0	0			0	0				Liquidity Reserve	200,000
13	Plaza Diamond Bar		0		5,464	0	Cash		0	0				SSDS O&M Funds	53,400
14	Sunrise Industrial Park		0		3,689; Springing	132,819	Cash		0	0					0
15	Sheridan Professional Centre		100,000		4,167	200,000	Cash		0	0				Additional Tenant Funds	200,000
16	Sheraton Crescent Phoenix		0		0	0			0	0				Seasonality Reserve	275,000
17	Best Western Brooklyn		0		0	0			0	0					0
18	Private Mini Storage Portfolio		0		0	0			0	0					0
18.01	Airport Blvd Mini Storage
18.02	Baker Road Mini Storage
19	Trafalgar Square Apartments		0		0	0			0	0					0
20	Santa Clarita Plaza		0		4,282	200,000	Cash		0	0					0
21	Holiday Inn Winter Haven		0	��	0	0			0	0				PIP Reserve	700,000
22	Superior Mini Storage - Reno		0		0	0			0	0					0
23	Holiday Inn Express - Concord		0		0	0			0	0				PIP Reserve	400,000
24	Bristol Retail Portfolio		0		6,250	300,000	Cash		0	0				AeroCare Renewal Reserve	100,000
24.01	Bristol Retail - Virginia
24.02	Bristol Retail - Tennessee
25	Stor-N-Loc Self Storage		0		0	0			0	0				Ground Rent Reserve	10,583
26	Indian Summer Apartments		0		0	0			0	0					0
27	510-512 Bienville Street		14,959		Springing	0	Cash		0	0				FHTC Structure Termination Escrow	165,000
28	Tipp City Plaza		0		5,594	250,000	Cash		0	0				Rent Reserve	26,831
29	Stater Brothers - Hesperia		0		2,500; Springing	60,000	Cash		0	0					0
30	Stater Brothers - Hook		0		2,500; Springing	60,000	Cash		0	0					0
31	Stater Brothers - Bear Valley		0		2,083; Springing	50,000	Cash		0	0					0
32	Stater Brothers - Ridgecrest		0		2,083; Springing	50,000	Cash		0	0					0
33	Eisenhower Crossing		200,000		12,422	1,000,000	Cash		0	0					0
34	Park Towers Owners, Inc.		0		0	0			0	0					0
35	Scotts Valley Junction		0		3,324	79,786	Cash		0	0					0
36	Lantana Trace		0		0	0			0	0					0
37	Nova Self Storage La Gardena		0		0	0			0	0					0
38	Rite Aid Highland		0		0	0			0	0					0
39	17 East 96th Owners Corp.		0		0	0			0	0					0
40	Wardlaw Self Storage Portfolio		852		852	30,660	Cash		0	0					0
40.01	Aaron Storage
40.02	A Tech Self Storage
40.03	A Storage Place
41	Tyler Self Storage		0		0	0			0	0					0
42	Dressler MHP Portfolio		0		0	0			0	0					0
42.01	Hi View MHP
42.02	Little River MHP
43	Pine Isle MHP		0		0	0			0	0				Home Purchase Escrow	182,000
44	Superior Self Storage		0		0	0			0	0					0
45	Western Way MHC		0		0	0			0	0				Seasonality Reserve	125,000
46	Walgreens Rochester Hills		0		0	0			0	0					0
47	Pointe Lanier Apartments		0		0	0			0	0					0
48	Timberstone Commons		250,000		2,714	150,000	Cash		0	0				Anchor Tenant Reserve	0
49	Hawthorne Gardens Owners Corp.		0		0	0			0	0				Collateral Security Agreement for Capital Improvements	250,000
50	All American Mini Storage		0		0	0			0	0					0
51	Lauren May Apartments		0		0	0			0	0					0
52	Spring Rose Apartments		0		0	0			0	0					0
53	2190 Boston Owners Inc.		0		0	0			0	0					0
54	Pavlik Professional Center		0		2,137	50,000	Cash		0	0					0
55	Napa Pointe		0		1,871	44,904	Cash		0	0				Metropolis Label Reserve	0
56	Self Storage of Cheshire		0		0	0			0	0					0
57	Torrey Pines MHC		0		0	0			0	0					0
58	Jade Isle MHC		0		0	0			0	0					0
59	Bethlehem Township Self Storage		0		0	0			0	0				Apartment Repairs Reserve	10,000
60	16 Main Street Owners, Inc.		0		0	0			0	0				Collateral Security Agreement for Capital Improvements	250,000
61	Briar Hill Owners Corp.		0		0	0			0	0					0
62	Highland Pointe		0		1,631	100,000	Cash		0	0					0
63	12 Westchester Avenue Tenants Corp.		0		0	0			0	0					0
64	Oxnard Apartments		0		0	0			0	0					0
65	Maple Del Manor		0		0	0			0	0					0
66	Kenneth Apartments		0		0	0			0	0					0
67	Garden Lane Apartments		0		0	0			0	0					0
68	Planet Self Storage - Phillipsburg		0		0	0			0	0					0
69	Suburbia Owners, Inc.		0		0	0			0	0				Collateral Security Agreement for Insurance	15,000
70	Flower Mound Plaza		14,000		698	24,000	Cash		0	0					0
71	Planet Self Storage - Clinton		0		0	0			0	0					0
72	Shannon Apartments		0		0	0			0	0					0
73	Home Center		4,003		4,003	200,000	Cash		0	0					0
74	Lynchburg MHC		0		0	0			0	0				Renovation Reserve	120,000
75	Ridgeview Centre II		0		1,833	73,000	Cash		0	0					0
76	Paris Estates MHC		0		0	0			0	0					0
77	Conyers Retail		0		942	0	Cash		0	0				Key Tenant Reserve	0
78	Rite Aid Waynesville		0		0	0			0	0					0
79	Planet Self Storage - Lindenwold		0		0	0			0	0					0
80	423-443 Tenants Corp.		0		0	0			0	0					0
81	West Hill Apartments		0		0	0			0	0					0
82	Croyden Apts. Inc.		0		0	0			0	0					0
83	Planet Self Storage - Tyburn		0		0	0			0	0					0
84	175 East 79 Tenants Corp.		0		0	0			0	0					0
85	240-79 Owners Corp.		0		0	0			0	0					0
86	Hartwell Station		0		1,403	50,000	Cash		0	0			��		0
87	Weiman’s MHC		0		0	0			0	0					0
88	Calloway Road Storage Center		0		0	0			0	0					0
89	Sierra Vista Court		0		0	0			0	0					0
90	Brooks Holding Corp.		0		0	0			0	0					0
91	Ute Village MHP		0		0	0			0	0					0
92	547 Broadway Realty, Inc.		0		0	0			0	0					0
93	Store It All Storage Murfreesboro		0		0	0			0	0					0
94	Mustang MHC		0		0	0			0	0					0
95	157 East 75th Street Corporation		0		0	0			0	0					0
96	Kimberly Apartments		0		0	0			0	0					0
97	Central Self Storage - Warner		0		0	0			0	0					0
98	838 Greenwich St. Corp.		0		0	0			0	0					0
99	50-21 Owners Ltd.		0		0	0			0	0				Collateral Security Agreement for Stock Subscription	16,219
100	Northland Estates MHC		0		0	0			0	0				Cash Collateral Reserve	50,000
101	Whitney Realty Corp.		0		0	0			0	0					0

A-1-10

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

Mortgage Loan Number		Property Name	Other Escrow I (Monthly) ($)(13)	Other Escrow I Cap ($)	Other Escrow I Escrow - Cash or LoC	Other  Escrow I - LoC Counterparty	Other Escrow II Reserve Description	Other Escrow II (Initial) ($)	Other Escrow II (Monthly) ($)	Other Escrow II Cap ($)	Other Escrow II Escrow - Cash or LoC	Other  Escrow II - LoC Counterparty	Holdback
1		Somerset Park Apartments	0	0				0	0	0
2		Riverpark Square	0	0	Cash		Apple Restoration Reserve	0	Springing	0
3		Simmons Tower	0	0	Cash			0	0	0
4		Hilton Garden Inn - Downtown Denver	0	0				0	0	0
5		Kent Office Portfolio	0	0				0	0	0
5.01		Princeton Corporate Plaza
5.02		One Naylon Place
6		Sawmill Crossing Apartments	0	0				0	0	0
7		Residence Inn Charlotte	0	0	Cash		Key Money Reserve	0	Springing	0
8		Capitol Place Apartments	0	0				0	0	0
9		Pennbrook Apartments	0	0				0	0	0
10		Cross Gates Apartments Portfolio	0	0				0	0	0
10.01		Cross Roads Apartments
10.02		M-H Apartments
10.03		Cross Gates Apartments
11		Rivercrest Portfolio	0	0				0	0	0
11.01		Shoppes at Garner
11.02		Villa Rica Commons
11.03		Rankin Center
12		Westgate MHC	Springing	200,000	Cash			0	0	0
13		Plaza Diamond Bar	0	0	Cash		Nobel University Funds	1,000,000	0	0	Cash
14		Sunrise Industrial Park	0	0				0	0	0
15		Sheridan Professional Centre	0	0	Cash			0	0	0
16		Sheraton Crescent Phoenix	Springing	0	Cash			0	0	0
17		Best Western Brooklyn	0	0				0	0	0
18		Private Mini Storage Portfolio	0	0				0	0	0
18.01		Airport Blvd Mini Storage
18.02		Baker Road Mini Storage
19		Trafalgar Square Apartments	0	0				0	0	0
20		Santa Clarita Plaza	0	0				0	0	0
21		Holiday Inn Winter Haven	0	0	Cash			0	0	0
22		Superior Mini Storage - Reno	0	0				0	0	0
23		Holiday Inn Express - Concord	0	0	Cash			0	0	0
24		Bristol Retail Portfolio	0	0	Cash			0	0	0
24.01		Bristol Retail - Virginia
24.02		Bristol Retail - Tennessee
25		Stor-N-Loc Self Storage	0	0	Cash			0	0	0
26		Indian Summer Apartments	0	0				0	0	0
27		510-512 Bienville Street	0	0	Cash			0	0	0
28		Tipp City Plaza	0	0	Cash			0	0	0
29		Stater Brothers - Hesperia	0	0				0	0	0
30		Stater Brothers - Hook	0	0				0	0	0
31		Stater Brothers - Bear Valley	0	0				0	0	0
32		Stater Brothers - Ridgecrest	0	0				0	0	0
33		Eisenhower Crossing	0	0				0	0	0
34		Park Towers Owners, Inc.	0	0				0	0	0
35		Scotts Valley Junction	0	0				0	0	0
36		Lantana Trace	0	0				0	0	0
37		Nova Self Storage La Gardena	0	0				0	0	0
38		Rite Aid Highland	0	0				0	0	0
39		17 East 96th Owners Corp.	0	0				0	0	0
40		Wardlaw Self Storage Portfolio	0	0				0	0	0
40.01		Aaron Storage
40.02		A Tech Self Storage
40.03		A Storage Place
41		Tyler Self Storage	0	0				0	0	0
42		Dressler MHP Portfolio	0	0				0	0	0
42.01		Hi View MHP
42.02		Little River MHP
43	��	Pine Isle MHP	0	0	Cash			0	0	0
44		Superior Self Storage	0	0				0	0	0
45		Western Way MHC	25,000	125,000	Cash			0	0	0
46		Walgreens Rochester Hills	0	0				0	0	0
47		Pointe Lanier Apartments	0	0				0	0	0
48		Timberstone Commons	Springing	0				0	0	0
49		Hawthorne Gardens Owners Corp.	0	0	Cash		Collateral Security Agreement for Maintenance Arrears	45,000	0	0	Cash
50		All American Mini Storage	0	0				0	0	0
51		Lauren May Apartments	0	0				0	0	0
52		Spring Rose Apartments	0	0				0	0	0
53		2190 Boston Owners Inc.	0	0				0	0	0
54		Pavlik Professional Center	0	0				0	0	0
55		Napa Pointe	Springing	0				0	0	0
56		Self Storage of Cheshire	0	0				0	0	0
57		Torrey Pines MHC	0	0				0	0	0
58		Jade Isle MHC	0	0				0	0	0
59		Bethlehem Township Self Storage	0	0	Cash			0	0	0
60		16 Main Street Owners, Inc.	0	0	Cash			0	0	0
61		Briar Hill Owners Corp.	0	0				0	0	0
62		Highland Pointe	0	0				0	0	0
63		12 Westchester Avenue Tenants Corp.	0	0				0	0	0
64		Oxnard Apartments	0	0				0	0	0
65		Maple Del Manor	0	0				0	0	0
66		Kenneth Apartments	0	0				0	0	0
67		Garden Lane Apartments	0	0				0	0	0
68		Planet Self Storage - Phillipsburg	0	0				0	0	0
69		Suburbia Owners, Inc.	0	0	Cash			0	0	0
70		Flower Mound Plaza	0	0				0	0	0
71		Planet Self Storage - Clinton	0	0				0	0	0
72		Shannon Apartments	0	0				0	0	0
73		Home Center	0	0				0	0	0
74		Lynchburg MHC	0	0	Cash			0	0	0
75		Ridgeview Centre II	0	0				0	0	0
76		Paris Estates MHC	0	0				0	0	0
77		Conyers Retail	Springing	0				0	0	0
78		Rite Aid Waynesville	0	0				0	0	0
79		Planet Self Storage - Lindenwold	0	0				0	0	0
80		423-443 Tenants Corp.	0	0				0	0	0
81		West Hill Apartments	0	0				0	0	0
82		Croyden Apts. Inc.	0	0				0	0	0
83		Planet Self Storage - Tyburn	0	0				0	0	0
84		175 East 79 Tenants Corp.	0	0				0	0	0
85		240-79 Owners Corp.	0	0				0	0	0
86		Hartwell Station	0	0				0	0	0
87		Weiman’s MHC	0	0				0	0	0
88		Calloway Road Storage Center	0	0				0	0	0
89		Sierra Vista Court	0	0				0	0	0
90		Brooks Holding Corp.	0	0				0	0	0
91		Ute Village MHP	0	0				0	0	0
92		547 Broadway Realty, Inc.	0	0				0	0	0
93		Store It All Storage Murfreesboro	0	0				0	0	0
94		Mustang MHC	0	0				0	0	0
95		157 East 75th Street Corporation	0	0				0	0	0
96		Kimberly Apartments	0	0				0	0	0
97		Central Self Storage - Warner	0	0				0	0	0
98		838 Greenwich St. Corp.	0	0				0	0	0
99		50-21 Owners Ltd.	0	0	Cash			0	0	0
100		Northland Estates MHC	Springing	50,000	Cash			0	0	0
101		Whitney Realty Corp.	0	0				0	0	0

A-1-11

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

Mortgage Loan Number	Property Name	Ownership Interest	Ground Lease Initial Expiration Date	Annual Ground Rent Payment	Annual Ground Rent Increases	Lockbox	Whole Loan Cut-off Date Balance ($)	Whole Loan Debt Service ($)	Subordinate Secured Debt Original Balance ($)	Subordinate Secured Debt Cut-off Date Balance ($)	Whole Loan U/W NOI DSCR (x)	Whole Loan U/W NCF DSCR (x)	Whole Loan Cut-off Date LTV Ratio	Whole Loan Cut-off Date U/W NOI Debt Yield	Whole Loan Cut-off Date U/W NCF Debt Yield
1	Somerset Park Apartments	Fee				Springing (Without Established Account)
2	Riverpark Square	Fee				Soft/Springing Cash Management
3	Simmons Tower	Fee				Soft/Springing Cash Management
4	Hilton Garden Inn - Downtown Denver	Fee				Springing (Without Established Account)
5	Kent Office Portfolio	Fee				Springing (Without Established Account)
5.01	Princeton Corporate Plaza	Fee
5.02	One Naylon Place	Fee
6	Sawmill Crossing Apartments	Fee				Springing (Without Established Account)
7	Residence Inn Charlotte	Fee and Leasehold	Perpetual	$0		Springing (Without Established Account)
8	Capitol Place Apartments	Fee				Springing (Without Established Account)
9	Pennbrook Apartments	Fee				Springing (With Established Account)
10	Cross Gates Apartments Portfolio	Fee				Springing (Without Established Account)
10.01	Cross Roads Apartments	Fee
10.02	M-H Apartments	Fee
10.03	Cross Gates Apartments	Fee
11	Rivercrest Portfolio	Fee				Springing (Without Established Account)
11.01	Shoppes at Garner	Fee
11.02	Villa Rica Commons	Fee
11.03	Rankin Center	Fee
12	Westgate MHC	Fee				Springing (Without Established Account)
13	Plaza Diamond Bar	Fee				Hard/Springing Cash Management
14	Sunrise Industrial Park	Fee				Springing (Without Established Account)
15	Sheridan Professional Centre	Fee				Springing (Without Established Account)
16	Sheraton Crescent Phoenix	Fee				Springing (Without Established Account)
17	Best Western Brooklyn	Fee				Hard/Springing Cash Management
18	Private Mini Storage Portfolio	Fee				Springing (Without Established Account)
18.01	Airport Blvd Mini Storage	Fee
18.02	Baker Road Mini Storage	Fee
19	Trafalgar Square Apartments	Fee				Springing (Without Established Account)
20	Santa Clarita Plaza	Fee				Soft/Springing Cash Management
21	Holiday Inn Winter Haven	Fee				Springing (Without Established Account)
22	Superior Mini Storage - Reno	Fee				None
23	Holiday Inn Express - Concord	Fee				Springing (Without Established Account)
24	Bristol Retail Portfolio	Fee				Springing (Without Established Account)
24.01	Bristol Retail - Virginia	Fee
24.02	Bristol Retail - Tennessee	Fee
25	Stor-N-Loc Self Storage	Fee and Leasehold	7/1/2045	$107,256	CPI Index per lease	Springing (Without Established Account)
26	Indian Summer Apartments	Fee				Springing (Without Established Account)
27	510-512 Bienville Street	Fee				Soft/Upfront Cash Management
28	Tipp City Plaza	Fee				Hard/Springing Cash Management
29	Stater Brothers - Hesperia	Fee				Hard/Upfront Cash Management
30	Stater Brothers - Hook	Fee				Hard/Upfront Cash Management
31	Stater Brothers - Bear Valley	Fee				Hard/Upfront Cash Management
32	Stater Brothers - Ridgecrest	Fee				Hard/Upfront Cash Management
33	Eisenhower Crossing	Fee				Springing (Without Established Account)
34	Park Towers Owners, Inc.	Fee				None	6,989,605	27,330	1,000,000	0	8.06	8.06	11.3%	37.8%	37.8%
35	Scotts Valley Junction	Fee				Springing (Without Established Account)
36	Lantana Trace	Fee				Springing (Without Established Account)
37	Nova Self Storage La Gardena	Fee				None
38	Rite Aid Highland	Fee				Springing (Without Established Account)
39	17 East 96th Owners Corp.	Fee				None	6,065,000	27,007	1,000,000	0	12.48	12.48	5.7%	66.7%	66.7%
40	Wardlaw Self Storage Portfolio	Fee				Springing (Without Established Account)
40.01	Aaron Storage	Fee
40.02	A Tech Self Storage	Fee
40.03	A Storage Place	Fee
41	Tyler Self Storage	Fee				Springing (Without Established Account)
42	Dressler MHP Portfolio	Fee				Springing (Without Established Account)
42.01	Hi View MHP	Fee
42.02	Little River MHP	Fee
43	Pine Isle MHP	Fee				Springing (Without Established Account)
44	Superior Self Storage	Fee				Springing (Without Established Account)
45	Western Way MHC	Fee				Springing (Without Established Account)
46	Walgreens Rochester Hills	Fee				Springing (Without Established Account)
47	Pointe Lanier Apartments	Fee				None
48	Timberstone Commons	Fee				Springing (Without Established Account)
49	Hawthorne Gardens Owners Corp.	Fee				None
50	All American Mini Storage	Fee				None
51	Lauren May Apartments	Fee				Springing (Without Established Account)
52	Spring Rose Apartments	Fee				Springing (Without Established Account)
53	2190 Boston Owners Inc.	Fee				None	4,094,979	19,308	300,000	0	2.87	2.87	32.6%	16.2%	16.2%
54	Pavlik Professional Center	Fee				Springing (Without Established Account)
55	Napa Pointe	Fee				None
56	Self Storage of Cheshire	Fee				Springing (Without Established Account)
57	Torrey Pines MHC	Fee				None
58	Jade Isle MHC	Fee				Springing (Without Established Account)
59	Bethlehem Township Self Storage	Fee				Springing (Without Established Account)
60	16 Main Street Owners, Inc.	Fee				None
61	Briar Hill Owners Corp.	Fee				None	3,697,340	14,637	400,000	0	3.33	3.33	28.6%	15.8%	15.8%
62	Highland Pointe	Fee				Springing (Without Established Account)
63	12 Westchester Avenue Tenants Corp.	Fee				None	3,695,690	16,934	500,000	0	4.46	4.46	20.8%	24.5%	24.5%
64	Oxnard Apartments	Fee				None
65	Maple Del Manor	Fee				None
66	Kenneth Apartments	Fee				Springing (Without Established Account)
67	Garden Lane Apartments	Fee				Springing (Without Established Account)
68	Planet Self Storage - Phillipsburg	Fee				None
69	Suburbia Owners, Inc.	Fee				None	3,041,797	13,853	250,000	0	7.43	7.43	21.7%	40.6%	40.6%
70	Flower Mound Plaza	Fee				Springing (Without Established Account)
71	Planet Self Storage - Clinton	Fee				None
72	Shannon Apartments	Fee				Springing (Without Established Account)
73	Home Center	Fee				Springing (Without Established Account)
74	Lynchburg MHC	Fee				Springing (Without Established Account)
75	Ridgeview Centre II	Fee				Springing (Without Established Account)
76	Paris Estates MHC	Fee				None
77	Conyers Retail	Fee				Springing (Without Established Account)
78	Rite Aid Waynesville	Fee				Springing (Without Established Account)
79	Planet Self Storage - Lindenwold	Fee				None
80	423-443 Tenants Corp.	Fee				None	2,746,806	12,111	500,000	0	19.27	19.27	4.4%	101.9%	101.9%
81	West Hill Apartments	Fee				Springing (Without Established Account)
82	Croyden Apts. Inc.	Fee				None	2,595,951	12,507	500,000	0	7.58	7.58	9.5%	43.8%	43.8%
83	Planet Self Storage - Tyburn	Fee				None
84	175 East 79 Tenants Corp.	Fee				None	2,500,000	8,172	500,000	0	10.11	10.11	2.8%	39.6%	39.6%
85	240-79 Owners Corp.	Fee				None	2,500,000	8,325	500,000	0	18.60	18.60	3.6%	74.3%	74.3%
86	Hartwell Station	Fee				None
87	Weiman’s MHC	Fee				Springing (Without Established Account)
88	Calloway Road Storage Center	Fee				None
89	Sierra Vista Court	Fee				Springing (Without Established Account)
90	Brooks Holding Corp.	Fee				None	1,848,782	7,512	250,000	0	5.87	5.87	11.5%	28.6%	28.6%
91	Ute Village MHP	Fee				Springing (Without Established Account)
92	547 Broadway Realty, Inc.	Fee				None
93	Store It All Storage Murfreesboro	Fee				Springing (Without Established Account)
94	Mustang MHC	Fee				Springing (Without Established Account)
95	157 East 75th Street Corporation	Fee				None	1,548,166	6,932	250,000	0	3.84	3.84	12.8%	20.7%	20.7%
96	Kimberly Apartments	Fee				Springing (Without Established Account)
97	Central Self Storage - Warner	Fee				None
98	838 Greenwich St. Corp.	Fee				None	1,496,476	6,844	250,000	0	10.35	10.35	5.5%	56.8%	56.8%
99	50-21 Owners Ltd.	Fee				None	1,485,000	6,227	250,000	0	8.30	8.30	17.8%	41.8%	41.8%
100	Northland Estates MHC	Fee				Springing (Without Established Account)
101	Whitney Realty Corp.	Fee				None	1,047,585	4,766	200,000	0	5.09	5.09	14.7%	27.8%	27.8%

A-1-12

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

Mortgage Loan Number	Property Name	Mezzanine Debt Cut-off Date Balance($)	Sponsor(10)	Affiliated Sponsors	Mortgage Loan Number
1	Somerset Park Apartments		Marc S. Solomon; Mark S. Rosen		1
2	Riverpark Square		Cowles Company		2
3	Simmons Tower	28,437,194	John J. Flake; Henry Kelley, Jr.		3
4	Hilton Garden Inn - Downtown Denver		Apple REIT Ten, Inc.		4
5	Kent Office Portfolio		Harold Kent		5
5.01	Princeton Corporate Plaza				5.01
5.02	One Naylon Place				5.02
6	Sawmill Crossing Apartments	4,000,000	Brian H. Yeager; Michelle R. Yeager		6
7	Residence Inn Charlotte		R. Doyle Parrish; C. Eugene Singleton; J. David Beam, III		7
8	Capitol Place Apartments		Jon Wood; Roger Kuula		8
9	Pennbrook Apartments		Leonard Poncia		9
10	Cross Gates Apartments Portfolio		Jared J. Caruso-Riecke		10
10.01	Cross Roads Apartments				10.01
10.02	M-H Apartments				10.02
10.03	Cross Gates Apartments				10.03
11	Rivercrest Portfolio		Stanley Werb; Jonathan Gaines		11
11.01	Shoppes at Garner				11.01
11.02	Villa Rica Commons				11.02
11.03	Rankin Center				11.03
12	Westgate MHC		Nicole A. Weis		12
13	Plaza Diamond Bar		Nathaniel Williams; Rodney Freeman		13
14	Sunrise Industrial Park		Mark Pirie; Robert M. Moran, Jr.; The Moran Family Trust		14
15	Sheridan Professional Centre		John C. Halliday III; Gerald T. Herrod		15
16	Sheraton Crescent Phoenix		Sarab Raj Singh, Ravinder Singh		16
17	Best Western Brooklyn		Sunburst Hospitality Corporation		17
18	Private Mini Storage Portfolio		Guy J. Robertson, Sr.; Douglas L. Mulvaney		18
18.01	Airport Blvd Mini Storage				18.01
18.02	Baker Road Mini Storage				18.02
19	Trafalgar Square Apartments		Ralph C. Tucker		19
20	Santa Clarita Plaza		Hyung Soo Kim; Yong Ho Park; Myung Jim Lee		20
21	Holiday Inn Winter Haven		Albert B. Cassidy, Steven L. Cassidy		21
22	Superior Mini Storage - Reno		Marvin Vincent Dye, Jr.		22
23	Holiday Inn Express - Concord		Sureshkumar C. Patel; Ashokkumar Patel; Ravindra C. Patel		23
24	Bristol Retail Portfolio		Scott Kaufman		24
24.01	Bristol Retail - Virginia				24.01
24.02	Bristol Retail - Tennessee				24.02
25	Stor-N-Loc Self Storage		James L. Ledwith		25
26	Indian Summer Apartments		J. Douglas Rippeto, Jr.		26
27	510-512 Bienville Street		Christian M. Cancienne, 516 Bienville Sub-Tenant, LLC		27
28	Tipp City Plaza		Johnny L. Eggleston, Nancy H. Lakes		28
29	Stater Brothers - Hesperia		Howard Ruskin	Y - Group 1	29
30	Stater Brothers - Hook		Howard Ruskin	Y - Group 1	30
31	Stater Brothers - Bear Valley		Howard Ruskin	Y - Group 1	31
32	Stater Brothers - Ridgecrest		Howard Ruskin	Y - Group 1	32
33	Eisenhower Crossing		Mark M. Salomon		33
34	Park Towers Owners, Inc.				34
35	Scotts Valley Junction		Ike Gulesserian; Michael Messinger; Gulesserian 1998 Living Trust Agreement; Messinger 1996 Revocable Trust		35
36	Lantana Trace		James R. Gatlin		36
37	Nova Self Storage La Gardena		Larry Layne		37
38	Rite Aid Highland		Joseph T. Kirchhoff; Christopher C. Dyson		38
39	17 East 96th Owners Corp.				39
40	Wardlaw Self Storage Portfolio		Charles T. Wardlaw		40
40.01	Aaron Storage				40.01
40.02	A Tech Self Storage				40.02
40.03	A Storage Place				40.03
41	Tyler Self Storage		Robert Moser; Robert Morgan	Y - Group 4	41
42	Dressler MHP Portfolio		Bradley P. Dressler	Y - Group 6	42
42.01	Hi View MHP			Y - Group 6	42.01
42.02	Little River MHP			Y - Group 6	42.02
43	Pine Isle MHP		Bradley P. Dressler	Y - Group 6	43
44	Superior Self Storage		David Spiegel; Suzanne Courtney; Heather Sarah Osterman; Rachel Ruth Serrano		44
45	Western Way MHC		John A. Bumbarger		45
46	Walgreens Rochester Hills		David S. Sabih		46
47	Pointe Lanier Apartments		Gideon D. Levy		47
48	Timberstone Commons		Jacob Khotoveli		48
49	Hawthorne Gardens Owners Corp.				49
50	All American Mini Storage		Ben C. Harris; Willard V. Harris, Jr.		50
51	Lauren May Apartments		Raymond Russo; Linda Russo	Y - Group 2	51
52	Spring Rose Apartments		Ajay K. Gupta		52
53	2190 Boston Owners Inc.				53
54	Pavlik Professional Center		Ted L. Barr; Joseph G. Greulich		54
55	Napa Pointe		Michael C. Jaeger		55
56	Self Storage of Cheshire		Robert Moser; Robert Morgan	Y - Group 4	56
57	Torrey Pines MHC		Della Naomi Robinson Jenkins; Dexter M. Jenkins; The Dexter & Della Jenkins Family Trust		57
58	Jade Isle MHC		Eric P. Platero, The Platero Children’s Trust		58
59	Bethlehem Township Self Storage		Thomas M. Tresnan		59
60	16 Main Street Owners, Inc.				60
61	Briar Hill Owners Corp.				61
62	Highland Pointe		John G. Thompson; Paul M. Thrift; John G. Thompson Revocable Trust; Paul M. Thrift Revocable Trust		62
63	12 Westchester Avenue Tenants Corp.				63
64	Oxnard Apartments		Richard F. Radenbaugh		64
65	Maple Del Manor		William Connell; Judith Connell; Austin Baidas; Thomas Sinagoga	Y - Group 5	65
66	Kenneth Apartments		Raymond Russo; Linda Russo	Y - Group 2	66
67	Garden Lane Apartments		Vijay Uppal; Sohan Uppal; Vikram Uppal		67
68	Planet Self Storage - Phillipsburg		Bryce Grefe	Y - Group 3	68
69	Suburbia Owners, Inc.				69
70	Flower Mound Plaza		Lakeview Crossing Shopping Center Dallas, TX. Limited Partnership		70
71	Planet Self Storage - Clinton		Bryce Grefe	Y - Group 3	71
72	Shannon Apartments		Raymond Russo; Linda Russo	Y - Group 2	72
73	Home Center		Daniel Abramson		73
74	Lynchburg MHC		Rodney R. Newman		74
75	Ridgeview Centre II		Gary Steven Jonna		75
76	Paris Estates MHC		William Connell; Judith Connell; Austin Baidas	Y - Group 5	76
77	Conyers Retail		Michael C. Vaupel; Lynda L. Roese-Vaupel; The Michael C. Vaupel Trust		77
78	Rite Aid Waynesville		Matthew Vrasidas		78
79	Planet Self Storage - Lindenwold		David R. Inman; Bryce Grefe; Revocable Trust Dated February 13, 2008 Between David R. Inman and Sheila K. Inman As Co-settlers and Co-trustees	Y - Group 3	79
80	423-443 Tenants Corp.				80
81	West Hill Apartments		Raymond Russo; Linda Russo	Y - Group 2	81
82	Croyden Apts. Inc.				82
83	Planet Self Storage - Tyburn		Bryce Grefe	Y - Group 3	83
84	175 East 79 Tenants Corp.				84
85	240-79 Owners Corp.				85
86	Hartwell Station		James L. Flock, Sr.; Philip D. Healy; James L. Flock, Jr.; Joseph A. Healy		86
87	Weiman’s MHC		Richard A. Verry; Kaye E. Lackey	Y - Group 7	87
88	Calloway Road Storage Center		Rafael Shachory and Erin Lyn Shachory individually and as Co-Trustees of the Shachory Family Trust		88
89	Sierra Vista Court		Randall C. Harvey; H. Clarke Harvey; Monica Morton		89
90	Brooks Holding Corp.				90
91	Ute Village MHP		John Victor; Kimberly Neckers		91
92	547 Broadway Realty, Inc.				92
93	Store It All Storage Murfreesboro		A. Taylor Preston, Jr.		93
94	Mustang MHC		Richard A. Verry; Kaye E. Lackey	Y - Group 7	94
95	157 East 75th Street Corporation				95
96	Kimberly Apartments		Raymond Russo; Linda Russo	Y - Group 2	96
97	Central Self Storage - Warner		Dwight Davis; William Schmicker; Anthony Sherman		97
98	838 Greenwich St. Corp.				98
99	50-21 Owners Ltd.				99
100	Northland Estates MHC		Anthony Frigo, Gregory Frigo		100
101	Whitney Realty Corp.				101

A-1-13

		FOOTNOTES TO ANNEX A-1
See “Annex B: Additional Mortgage Loan Information/Definitions” in the Free Writing Prospectus for additional information on all mortgage loans and “Annex A-3: Summaries of the Fifteen Largest Mortgage Loans” for additional information on the 15 largest mortgage loans.
(1)	“WFB” denotes Wells Fargo Bank, National Association, “RMF” denotes Rialto Mortgage Finance, LLC, “CIIICM” denotes C-III Commercial Mortgage LLC, “Basis” denotes Basis Real Estate Capital II, LLC and “NCB” denotes National Cooperative Bank, N.A.
(2)	For mortgage loan #13 (Plaza Diamond Bar), the Number of Units includes 47,270 square feet of office space and 14,587 square feet of retail space.
	For mortgage loan #40 (Wardlaw Self Storage Portfolio – A Tech Self Storage), the Number of Units includes 46,770 square feet of self-storage space and 29,200 square feet of office space. The Occupancy Rate reflects 35,691 square feet of self-storage space occupied and 23,752 square feet of office space occupied.
(3)	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 #55 (Napa Pointe), the second largest tenant (10,368 square feet), representing 26.3% of net rentable square feet and the third largest tenant (5,184 square feet), representing 13.1% of net rentable square feet, have free rent in August 2015.
	For mortgage loan #73 (Home Center), the largest tenant (15,000 square feet), representing 24.3% of net rentable square feet, occupies an additional 15,000 square feet of second floor space, which is not included in the Number of Units or taken into account to calculate the Occupancy Rate. The tenant does not pay rent on the additional space.
(4)	For mortgage loan #2 (Riverpark Square), the mortgaged property excludes a 13,951 square foot building (“AMBS Building”) that is integrated with the mortgaged property, but is owned by an unaffiliated third party.  The borrower leases the entire AMBS Building and subleases 9,773 square feet to retail tenants.  The related income is excluded from the Appraised Value but sublease income is included in UW Revenues.
	For mortgage loan #28 (Tipp City Plaza), the second largest tenant (11,100 square feet), representing 9.7% of net rentable square feet, has executed a lease and taken possession of the premises  but has a 6-month full rent abatement period through December 31, 2015.  There is a $26,831 reserve representing the remaining rent abatement period.
	For mortgage loan #47 (Pointe Lanier Apartments), the Appraised Value represents the value assuming the capital improvement plan, which is expected to be completed by August 2016, has been completed.  The appraised value assuming the capital improvement plan has not been completed is $5,200,000.  The Cut-off Date LTV Ratio and LTV Ratio at Maturity based on the $5,200,000 appraised value are 82.3% and 66.5%, respectively.

A-1-14

(5)	For mortgage loan #1 (Somerset Park Apartments), the mortgage loan represents Notes A-1-1 and A-2-1 of sixpari passu notes, which have a combined Cut-off Date principal balance of $180,000,000.  Notes A-1-2, A-2-2, A-1-3 and A-2-3 are not included in the trust.  All LTV Ratio, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure presented are based on Notes A-1-1, A-2-1, A-1-2, A-2-2, A-1-3 and A-2-3 in the aggregate (“Somerset Park Apartments Loan Combination”).  The Notes A-1-1 and A-2-1 represent the controlling interest in the Somerset Park Apartments Loan Combination.
(6)	For mortgage loan #43 (Pine Isle MHP), the most recent period reflects the period from May 2014 through May 2015 and excludes March 2015.
(7)	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 where top five tenants by net rentable square feet hold an option that is currently or imminently exercisable.
	For mortgage loan #3 (Simmons Tower), the largest tenant (166,963 square feet), representing 26.8% of net rentable square feet, has a one-time right to reduce its space, by a full floor or any partial floor leased and such reduction cannot cause its total net rentable area to be less than 100,000 square feet, upon providing written notice 18 months’ prior to November 1, 2020.  The fourth largest tenant (39,751 square feet), representing 6.4% of net rentable square feet may terminate its lease at any time upon providing 60 days’ written notice.
	For mortgage loan #13 (Plaza Diamond Bar), the second largest tenant (6,354 square feet), representing 10.3% of net rentable feet, executed a lease on May 28, 2015.  The lease will commence the earlier of 90 days from the issuance of a conditional use permit (“CUP”) from the City of Diamond Bar or January 1, 2016.  The tenant will have 90 days from May 28, 2015 to obtain a CUP and other required city approvals.  If the tenant is unable to obtain a CUP or all required approvals, the tenant or the borrower may terminate the lease.  In addition, the mortgage loan is structured with a reserve in connection with the second largest tenant in the amount of $1,000,000.
	For mortgage loan #28 (Tipp City Plaza), the largest tenant (26,182 square feet), representing 22.9% of net rentable square feet, may terminate its lease during any lease year beginning August 1, 2016  if net  annual sales for the previous lease year are less than $5,200,000, upon providing six months’ written notice.
	For mortgage loan #46 (Walgreens Rochester Hills), the sole tenant (14,820 square feet), representing 100% of net rentable square feet, may terminate its lease effective November 30, 2030, and every five years thereafter, upon providing 6 months’ written notice.
	For mortgage loan #55 (Napa Pointe), the second largest tenant (10,368 square feet), representing 26.3% of net rentable square feet, may terminate its lease on June 30, 2017 or June 30, 2018 upon providing 6 months’ prior written notice.
	For mortgage loan #73 (Home Center), the second largest tenant (18,157 square feet), representing 29.4% of net rentable square feet, has the right to terminate 12,557 square feet of its space at any time after July 6, 2018 upon providing 6 months’ notice.

A-1-15

(8)	For mortgage loan #3 (Simmons Tower), the largest tenant (166,963 square feet), representing 26.8% of net rentable square feet, has multiple leases that expire as follows: 165 square feet expire November 20, 2015; and 166,798 square feet expire October 31, 2027.  The fourth largest tenant (39,751 square feet), representing 6.4% of net rentable square feet, has multiple leases that expire as follows: 1,581 square feet are month-to-month; and 38,170 square feet expire March 31, 2017.  The fifth largest tenant (31,808 square feet), representing 5.1% of net rentable square feet, has multiple leases that expire as follows: 80 square feet expire April 29, 2016; and 31,728 square feet expire March 31, 2020.
	For mortgage loan #35 (Scotts Valley Junction), the second largest tenant (4,901 square feet), representing 9.7% of net rentable square feet, has multiple leases that expire as follows: 3,290 square feet expire September 16, 2016; and 1,611 square feet expire March 31, 2017.
	For mortgage loan #73 (Home Center), the second largest tenant (18,157 square feet), representing 29.4% of net rentable square feet, has multiple lease expirations as follows: 5,600 square feet expire December 31, 2019, 7,153 square feet expire July 6, 2020, and 5,404 square feet expire July 6, 2020.
(9)	For mortgage loan #15 (Sheridan Professional Centre), the largest tenant (12,429 square feet), representing 21.5% of net rentable area, subleases 7,223 square feet of its space for an annual base rent of $168,224 ($23.29 per square foot expiring April 2025) and 5,206 square feet of its space for an annual base rent of $121,248 ($23.29 per square foot expiring April 2025).
(10)	For mortgage loan #3 (Simmons Tower), the largest tenant (166,963 square feet), representing 26.8% of net rentable square feet, is affiliated with the sponsors.
(11)	For mortgage loan #4 (Hilton Garden Inn – Downtown Denver), the Monthly Replacement Reserve will be adjusted to an amount equal the greater of: (i) the then-existing Monthly Replacement Reserve; and (ii) 1/12th of 4% of operating income for the prior fiscal year.
	For mortgage loan #16 (Sheraton Crescent Phoenix), the Monthly Replacement Reserve, will be adjusted annually each January, to an amount equal to the greater of: (i) 1/12th of 4% of the gross annual room sales; (ii) 1/12 of 3% of gross annual food and beverage sales; and (ii) such amount required by the related franchisor, but in no event may the Monthly Replacement Reserve be less than $21,905. Collection of the Monthly Replacement Reserve will commence on August 1, 2016.
	For mortgage loan #21 (Holiday Inn Winter Haven), the Monthly Replacement Reserve, will be adjusted each January, to an amount equal to 1/12th of 4% of the actual annual gross income.
(12)	For mortgage loan #5 (Kent Office Portfolio), the Monthly TI/LC Reserve will be adjusted down to $34,077 on the monthly payment date beginning in August 2017.
(13)	For mortgage loan #16 (Sheraton Crescent Phoenix), the Other Reserve I is a seasonality reserve. As long as the balance in the Other Reserve is less than $600,000, monthly deposits into the Other Reserve of $150,000 will be made during the months of February, March, April, and May.

A-1-16