Wells Fargo Commercial Mortgage Trust 2015-P2 FWP Free writing prospectus

FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-206677-01

Wells Fargo Commercial Mortgage Trust 2015-P2 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. 333-206677) 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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,  Citigroup Global Markets Inc., SG Americas Securities, LLC, or Deutsche Bank Securities Inc.,  or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on cthe securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change.  In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.

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

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

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES

The information herein is preliminary and may be supplemented or amended prior to the time of sale. 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 investor has otherwise taken all actions the investor must take to become committed to purchase the Offered Certificates, and the investor has therefore entered into a contract of sale. Any “indications of interest” expressed by any prospective investor, and any “soft circles” generated by the underwriters, prior to the time of sale, 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.

In addition, the Offered Certificates referred to in these martials and the asset pool backing them are subject to modification or revision (including the possiblity that one or more classes of certificates may be split, combined, or elminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis. 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.

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(2)	Address	City	State	Zip Code	General Property Type
1	Rolling Brook Village	LCF		1723 Long Shadows Court	Woodbridge	VA	22192	Multifamily
2	Empire Mall	SG		5000 Empire Mall	Sioux Falls	SD	57106	Retail
3	Pineapple Hotel Portfolio	PCC		Various	Seattle	WA	Various	Hospitality
3.01	Hotel Five	PCC		2200 5th Avenue	Seattle	WA	98121	Hospitality
3.02	Watertown Hotel	PCC		4242 Roosevelt Way Northeast	Seattle	WA	98105	Hospitality
3.03	University Inn	PCC		4140 Roosevelt Way	Seattle	WA	98105	Hospitality
4	Adler Office	PCC	Crossed Portfolio A	7855, 7875, 7925, 7955, 7975, 8095, 8175, 8181 Northwest 12th Street and 1200 Northwest 78th Avenue	Doral	FL	33126	Office
5	Adler Industrial	PCC	Crossed Portfolio A	1701-1723, 1901-1923 Northwest 82nd Avenue and 2156-2298 Northwest 82nd Avenue	Doral	FL	33126	Industrial
6	Harbor Pointe Apartments	CGMRC		302 Constitution Avenue	Bayonne	NJ	07002	Multifamily
7	Heritage Industrial Portfolio	PCC		Various	Various	Various	Various	Industrial
7.01	2294 Molly Pitcher Highway	PCC		2294 Molly Pitcher Highway	Chambersburg	PA	17202	Industrial
7.02	1001 & 1011 Air Park Drive	PCC		1001 & 1011 Air Park Drive	Middletown	PA	17057	Industrial
7.03	4472 Steelway Boulevard North	PCC		4472 Steelway Boulevard North	Clay	NY	13090	Industrial
7.04	3530 East Pike Road	PCC		3530 East Pike Road	Zanesville	OH	43701	Industrial
7.05	22 Northeastern Industrial Park	PCC		22 Northeastern Industrial Park	Guilderland	NY	12085	Industrial
7.06	8 Northeastern Industrial Park	PCC		8 Northeastern Industrial Park	Guilderland	NY	12085	Industrial
7.07	4 & 8 Marway Circle	PCC		4 & 8 Marway Circle	Gates	NY	14624	Industrial
7.08	4500 & 4510 Steelway Boulevard South	PCC		4500 & 4510 Steelway Boulevard South	Clay	NY	13090	Industrial
7.09	21 Northeastern Industrial Park	PCC		21 Northeastern Industrial Park	Guilderland	NY	12085	Industrial
7.10	4474 Steelway Boulevard North	PCC		4474 Steelway Boulevard North	Clay	NY	13090	Industrial
7.11	16725 Square Drive	PCC		16725 Square Drive	Marysville	OH	43040	Industrial
7.12	5 Marway Circle	PCC		5 Marway Circle	Gates	NY	14624	Industrial
8	Anchorage Marriott Downtown	CGMRC		820 West 7th Avenue	Anchorage	AK	99501	Hospitality
9	Harvey Building Products Portfolio	LCF		Various	Various	Various	Various	Various
9.01	Londonderry Manufacturing	LCF		5 Jack’s Bridge Road	Londonderry	NH	03062	Industrial
9.02	Waltham Corporate	LCF		1400 Main Street	Waltham	MA	02451	Office
9.03	Dartmouth Manufacturing	LCF		7 Ledgewood Boulevard	North Dartmouth	MA	02714	Industrial
9.04	Nashua	LCF		90 Northeastern Boulevard	Nashua	NH	03062	Industrial
9.05	West Bridgewater	LCF		10 Turnpike Street	West Bridgewater	MA	02379	Industrial
9.06	Woburn	LCF		27-33 Commonwealth Ave	Woburn	MA	01801	Industrial
9.07	Manchester, NH	LCF		344 East Industrial Park Drive	Manchester	NH	03109	Industrial
9.08	New London	LCF		1096 Hartford Turnpike	Waterford	CT	06385	Industrial
9.09	East Haven	LCF		221 Commerce Street	East Haven	CT	06512	Industrial
9.10	Salem	LCF		4 Raymond Ave	Salem	NH	03079	Industrial
9.11	Bethlehem	LCF		2000 City Line Road	Bethlehem	PA	18017	Industrial
9.12	Lincoln	LCF		21 Wellington Road	Lincoln	RI	02865	Industrial
9.13	Berlin	LCF		272 Woodlawn Road	Berlin	CT	06037	Industrial
9.14	Woburn CPD	LCF		35 Commonwealth Ave	Woburn	MA	01801	Industrial
9.15	Norwalk I	LCF		256-258 Martin Luther King Drive	Norwalk	CT	06854	Industrial
9.16	Dartmouth	LCF		965 Reed Road	Dartmouth	MA	02747	Industrial
9.17	Braintree	LCF		320 Wood Road	Braintree	MA	02184	Industrial
9.18	Manchester, CT	LCF		730 Parker Street	Manchester	CT	06042	Industrial
9.19	Portland	LCF		401 Riverside Street	Portland	ME	04103	Industrial
9.20	Norwalk II	LCF		260 Martin Luther King Drive	Norwalk	CT	06854	Industrial
9.21	Warwick	LCF		45 Lori Ann Way	Warwick	RI	02886	Industrial
9.22	Fitchburg	LCF		133 Benson Street	Fitchburg	MA	01420	Industrial
9.23	Auburn	LCF		300 Washington Street	Auburn	MA	01501	Industrial
9.24	Portsmouth	LCF		240 West Road	Portsmouth	NH	03801	Industrial
9.25	Southampton	LCF		99 Buck Road	Huntingdon Valley	PA	19006	Industrial
9.26	Hyannis	LCF		186 Breeds Hill Road	Hyannis	MA	02601	Industrial
9.27	Wilkes-Barre	LCF		936 Rutter Avenue	Forty Fort	PA	18704	Industrial
9.28	Berlin CPD	LCF		230 Woodlawn Road	Berlin	CT	06037	Industrial
9.29	Springfield	LCF		175 Carando Drive	Springfield	MA	01104	Industrial
9.30	White River Junction	LCF		1354 North Hartland Road	White River Junction	VT	05001	Industrial
10	JW Marriott Santa Monica Le Merigot	CGMRC		1740 Ocean Avenue	Santa Monica	CA	90401	Hospitality
11	Keeper’s Self Storage Manhattan	CGMRC		444 East 10th Street	New York	NY	10009	Self Storage
12	2052 Century Park East	WFB		2052 Century Park East	Los Angeles	CA	90067	Other
13	Home Depot Jamaica	PCC		92-30 168th Street	Jamaica	NY	11433	Other
14	Aloft Nashville West End	PCC		1719 West End Avenue	Nashville	TN	37203	Hospitality
15	Merritt Creek Farm Shopping Center	PCC		1050, 2010, 2014, 2030, 2040, 2050, 2060, 2064, 2068, 2080, 2098 Thundering Herd Drive; 900, 910, 920, 930, 940, 950 Lauren Christian Drive; 3060 Champion Drive	Barboursville	WV	25504	Retail
16	Westgate Shopping Center	CGMRC		2467 West Stadium Boulevard	Ann Arbor	MI	48103	Retail
17	Green Caye	LCF		2415 Caroline Street	Dickinson	TX	77539	Mixed Use
18	Huntington Park Shopping Center	WFB		6000-6082 Pacific Boulevard; 2671 Randolph Street	Huntington Park	CA	90255	Retail
19	Columbine Place	SG		216 16th Street	Denver	CO	80202	Office
20	2200 Harbor Boulevard	WFB		2200 Harbor Boulevard	Costa Mesa	CA	92627	Retail
21	Hayden’s Crossing	LCF		5464 Eagle River Drive	Dublin	OH	43016	Multifamily
22	2700 Blankenbaker	WFB		2700 Blankenbaker Parkway	Louisville	KY	40299	Office
23	Amsdell Michigan Pool	CGMRC		Various	Various	MI	Various	Self Storage
23.01	Amsdell - Shelby, Michigan	CGMRC		50387 Van Dyke Avenue	Shelby	MI	48317	Self Storage
23.02	Amsdell - Fraser, Michigan	CGMRC		32968 Groesbeck Highway	Fraser	MI	48026	Self Storage
23.03	Amsdell - Flat Rock, Michigan	CGMRC		14551 Telegraph Road	Flat Rock	MI	48134	Self Storage
24	Marley Manor Apartments	PCC		1006-1018 Marley Manor Drive and 691-695 Ramsey Court	Salisbury	MD	21804	Multifamily
25	Savannah Club Apartments	LCF		250 South Stagecoach Trail	San Marcos	TX	78666	Multifamily
26	Hawthorne Business Center	PCC		12501-12529 and 12563-12695 Crenshaw Boulevard	Hawthorne	CA	90250	Industrial
27	Valley View Business Center	WFB		6625 South Valley View Boulevard	Las Vegas	NV	89118	Industrial
28	Gallery Shopping Center	LCF		535-621 Haywood Road	Greenville	SC	29607	Retail
29	Security Public Storage - Salinas	WFB		271 Sun Way	Salinas	CA	93901	Self Storage
30	Dollar Self Storage	SG		1475 American Pacific Drive	Henderson	NV	89074	Self Storage
31	Sunset Plaza	CGMRC		4157-4219 Sunset Drive	San Angelo	TX	76904	Retail
32	Tally Ho	LCF		3464 Naamans Road	Wilmington	DE	19810	Retail
33	Parkway Commons	WFB		3046 Columbia Avenue	Franklin	TN	37064	Mixed Use
34	Reasor’s Foods- Bixby	LCF		11116 South Memorial Drive	Bixby	OK	74008	Retail
35	OSH San Leandro	WFB		300 Floresta Boulevard	San Leandro	CA	94578	Retail
36	ClimaStor 6	WFB		7355 Perkins Road	Baton Rouge	LA	70808	Self Storage
37	Joiner Parkway Self Storage	WFB		108 Joiner Parkway	Lincoln	CA	95648	Self Storage
38	Fairfield Inn & Suites Lumberton	LCF		3361 Lackey Street	Lumberton	NC	28360	Hospitality
39	LA Fitness - Euless	SG		2600 State Highway 121	Euless	TX	76039	Retail
40	Golf Plaza	LCF		1701-1753 West Golf Road	Mount Prospect	IL	60056	Retail
41	CSS Lafayette	CGMRC		3330 Mount Diablo Boulevard	Lafayette	CA	94549	Self Storage
42	LA Fitness - Grand Prairie	SG		2803 West I-20	Grand Prairie	TX	75052	Retail
43	LA Fitness - Pearland	SG		2850 Pearland Parkway	Pearland	TX	77581	Retail
44	Security Public Storage – Pittsburg	WFB		521 Harbor Court	Pittsburg	CA	94565	Self Storage
45	Academy Gateway Retail	WFB		7140-7148 and 7150-7190 North Academy Boulevard	Colorado Springs	CO	80920	Retail
46	Hawthorn Suites Philadelphia	LCF		7890 Penrose Avenue	Philadelphia	PA	19153	Hospitality
47	Ventura Green Apartments	SG		7000 South Walker Avenue	Oklahoma City	OK	73139	Multifamily
48	Hawthorne Club Apartments	WFB		7560 North Merriman Road	Westland	MI	48185	Multifamily
49	Dover Downs	LCF		1165 North Dupont Highway	Dover	DE	19901	Retail
50	Walgreens- York	LCF		2101 South Queen Street	York	PA	17403	Retail
51	URS Corporate Center	LCF		7800 Congress Ave	Boca Raton	FL	33487	Office
52	3325 Hollywood Boulevard	CGMRC		3325 Hollywood Boulevard	Hollywood	FL	33021	Mixed Use
53	Walgreens- Reynoldsburg	LCF		2300 State Route 256	Reynoldsburg	OH	43068	Retail
54	Security Public Storage - Manteca	WFB		316 and 1957 West Lathrop Road	Manteca	CA	95336	Self Storage
55	Storage Depot Fossil Creek	WFB		6650 North Riverside Drive	Fort Worth	TX	76137	Self Storage
56	ClimaStor 7	WFB		5252 Mancuso Lane	Baton Rouge	LA	70809	Self Storage
57	Oak Valley Apartments	CGMRC		1899 Independence Boulevard	Lancaster	OH	43130	Multifamily
58	Harp’s Foods- Grove	LCF		1310 South Main Street	Grove	OK	74344	Retail
59	Walgreens-Dyersburg	LCF		2615 Lake Road	Dyersburg	TN	38024	Retail
60	University Center South	WFB		4317, 4345, 4347 University Boulevard South	Jacksonville	FL	32216	Retail
61	Baymont Inn & Suites Las Vegas	SG		55 East Robindale Road	Las Vegas	NV	89123	Hospitality
62	Storage Depot Morning Side	WFB		205 Morningside Road	Brownsville	TX	78521	Self Storage
63	Security Public Storage - Sacramento III	WFB		7051 Power Inn Road	Sacramento	CA	95828	Self Storage
64	Alpha Corners	LCF		6267 Wilson Mills Road	Highland Heights	OH	44143	Retail
65	Storage Depot Culebra	WFB		9428 Culebra Road	San Antonio	TX	78251	Self Storage
66	Eagle Point Estates	WFB		5300, 5350, and 5355 Russell Court	Whitehall	PA	18052	Multifamily
67	Dollar General - Farmington	LCF		816 East Fort Street	Farmington	IL	61531	Retail
68	Dollar General - Rice	LCF		12564 Fromelt Loop North West	Rice	MN	56367	Retail
69	Dollar General - Bloomington	LCF		507 South McClun Street	Bloomington	IL	61701	Retail
70	Dollar General - Cape Girardeau	LCF		7889 State Highway K	Gordonville	MO	63701	Retail
71	Dollar General - Troy	LCF		150 Blue Goose Road	Troy	MO	63379	Retail

A-1-1

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number	Property Name	Specific Property Type	Year Built	Year Renovated	Number of Units(3)(4)	Unit of Measure	Cut-off Date Balance Per Unit/SF(5)	Original Balance ($)(5)	Cut-off Date Balance ($)(5)	% of Aggregate Initial Pool Balance	Balloon Balance ($)(5)	ARD Loan	Origination Date	First Pay Date
1	Rolling Brook Village	Garden	1987	2015	732	Units	120,219	88,000,000	88,000,000	8.8%	88,000,000	N	11/17/2015	1/6/2016
2	Empire Mall	Regional Mall	1974	2013	1,124,451	Sq. Ft.	169	75,000,000	75,000,000	7.5%	65,368,942	N	11/24/2015	1/1/2016
3	Pineapple Hotel Portfolio	Limited Service	Various	Various	318	Rooms	193,396	61,500,000	61,500,000	6.1%	53,145,123	N	11/6/2015	1/1/2016
3.01	Hotel Five	Limited Service	1973	2013	116	Rooms		23,820,000	23,820,000	2.4%
3.02	Watertown Hotel	Limited Service	2001		100	Rooms		19,980,000	19,980,000	2.0%
3.03	University Inn	Limited Service	1962		102	Rooms		17,700,000	17,700,000	1.8%
4	Adler Office	Suburban	1979		388,305	Sq. Ft.	98	40,200,000	40,200,000	4.0%	36,993,582	N	8/5/2015	10/1/2015
5	Adler Industrial	Light Industrial	1988		196,267	Sq. Ft.	98	16,800,000	16,800,000	1.7%	15,460,004	N	8/5/2015	10/1/2015
6	Harbor Pointe Apartments	Mid Rise	2009		544	Units	202,206	50,000,000	50,000,000	5.0%	50,000,000	N	10/21/2015	12/6/2015
7	Heritage Industrial Portfolio	Various	Various	Various	2,578,919	Sq. Ft.	32	41,000,000	41,000,000	4.1%	36,006,672	N	7/29/2015	9/1/2015
7.01	2294 Molly Pitcher Highway	Warehouse	1960	1991	621,400	Sq. Ft.		14,208,295	14,208,295	1.4%
7.02	1001 & 1011 Air Park Drive	Warehouse	1991		286,203	Sq. Ft.		7,255,300	7,255,300	0.7%
7.03	4472 Steelway Boulevard North	Warehouse	1977		378,500	Sq. Ft.		3,400,922	3,400,922	0.3%
7.04	3530 East Pike Road	Warehouse	1991		300,000	Sq. Ft.		3,238,433	3,238,433	0.3%
7.05	22 Northeastern Industrial Park	Warehouse	1989		104,000	Sq. Ft.		2,191,705	2,191,705	0.2%
7.06	8 Northeastern Industrial Park	Warehouse	1953		199,045	Sq. Ft.		2,153,917	2,153,917	0.2%
7.07	4 & 8 Marway Circle	Warehouse	1980		124,696	Sq. Ft.		1,927,189	1,927,189	0.2%
7.08	4500 & 4510 Steelway Boulevard South	Warehouse	1970		123,000	Sq. Ft.		1,549,309	1,549,309	0.2%
7.09	21 Northeastern Industrial Park	Warehouse	1987		100,065	Sq. Ft.		1,473,733	1,473,733	0.1%
7.10	4474 Steelway Boulevard North	Warehouse	1977		160,000	Sq. Ft.		1,473,733	1,473,733	0.1%
7.11	16725 Square Drive	Warehouse	1987		130,735	Sq. Ft.		1,333,917	1,333,917	0.1%
7.12	5 Marway Circle	Flex	1976		51,275	Sq. Ft.		793,548	793,548	0.1%
8	Anchorage Marriott Downtown	Full Service	2000	2012	392	Rooms	193,503	37,975,000	37,926,518	3.8%	30,882,451	N	10/7/2015	12/6/2015
9	Harvey Building Products Portfolio	Various	Various	Various	2,046,119	Sq. Ft.	54	33,000,000	32,922,772	3.3%	30,369,128	N	10/1/2015	11/6/2015
9.01	Londonderry Manufacturing	Manufacturing	2007		376,294	Sq. Ft.		6,375,000	6,360,081	0.6%
9.02	Waltham Corporate	Suburban	2000	2015	54,400	Sq. Ft.		3,264,000	3,256,361	0.3%
9.03	Dartmouth Manufacturing	Manufacturing	1998		235,239	Sq. Ft.		3,045,000	3,037,874	0.3%
9.04	Nashua	Warehouse	2006		111,594	Sq. Ft.		1,536,000	1,532,405	0.2%
9.05	West Bridgewater	Warehouse	2005		81,776	Sq. Ft.		1,425,000	1,421,665	0.1%
9.06	Woburn	Warehouse	1989		76,054	Sq. Ft.		1,410,000	1,406,700	0.1%
9.07	Manchester, NH	Warehouse	2003		81,747	Sq. Ft.		1,164,900	1,162,174	0.1%
9.08	New London	Warehouse	2008		70,642	Sq. Ft.		1,095,000	1,092,437	0.1%
9.09	East Haven	Warehouse	2005		70,089	Sq. Ft.		1,020,000	1,017,613	0.1%
9.10	Salem	Warehouse	2001		58,286	Sq. Ft.		1,020,000	1,017,613	0.1%
9.11	Bethlehem	Warehouse	1973		71,091	Sq. Ft.		990,000	987,683	0.1%
9.12	Lincoln	Warehouse	2003		80,240	Sq. Ft.		952,500	950,271	0.1%
9.13	Berlin	Warehouse	1995		43,796	Sq. Ft.		915,000	912,859	0.1%
9.14	Woburn CPD	Warehouse	1984		59,800	Sq. Ft.		900,000	897,894	0.1%
9.15	Norwalk I	Warehouse	1972		40,232	Sq. Ft.		750,000	748,245	0.1%
9.16	Dartmouth	Warehouse	1974		63,117	Sq. Ft.		720,000	718,315	0.1%
9.17	Braintree	Warehouse	1986		32,531	Sq. Ft.		675,000	673,420	0.1%
9.18	Manchester, CT	Warehouse	1996		49,175	Sq. Ft.		630,000	628,526	0.1%
9.19	Portland	Warehouse	1976		48,145	Sq. Ft.		630,000	628,526	0.1%
9.20	Norwalk II	Warehouse	1974		30,000	Sq. Ft.		570,000	568,666	0.1%
9.21	Warwick	Warehouse	1997		43,899	Sq. Ft.		566,400	565,074	0.1%
9.22	Fitchburg	Warehouse	2002		39,433	Sq. Ft.		485,400	484,264	0.0%
9.23	Auburn	Warehouse	1983		37,132	Sq. Ft.		469,200	468,102	0.0%
9.24	Portsmouth	Warehouse	1993		31,470	Sq. Ft.		453,000	451,940	0.0%
9.25	Southampton	Warehouse	2009		36,421	Sq. Ft.		375,000	374,122	0.0%
9.26	Hyannis	Warehouse	1986		24,070	Sq. Ft.		356,100	355,267	0.0%
9.27	Wilkes-Barre	Warehouse	1950	1999	32,200	Sq. Ft.		330,000	329,228	0.0%
9.28	Berlin CPD	Warehouse	1977	2002	28,163	Sq. Ft.		322,500	321,745	0.0%
9.29	Springfield	Warehouse	1989		25,347	Sq. Ft.		300,000	299,298	0.0%
9.30	White River Junction	Warehouse	1981		13,736	Sq. Ft.		255,000	254,403	0.0%
10	JW Marriott Santa Monica Le Merigot	Full Service	1999	2014	175	Rooms	356,141	31,200,000	31,162,303	3.1%	28,764,615	N	10/7/2015	12/6/2015
11	Keeper’s Self Storage Manhattan	Self Storage	1928	1984	61,575	Sq. Ft.	503	31,000,000	31,000,000	3.1%	31,000,000	N	11/13/2015	1/6/2016
12	2052 Century Park East	Leased Fee			63,000	Sq. Ft.	476	30,000,000	30,000,000	3.0%	30,000,000	N	11/18/2015	1/11/2016
13	Home Depot Jamaica	Leased Fee	2007		105,196	Sq. Ft.	238	25,000,000	25,000,000	2.5%	22,794,458	N	8/13/2015	10/1/2015
14	Aloft Nashville West End	Limited Service	1956	2015	139	Rooms	176,978	24,600,000	24,600,000	2.5%	22,578,504	N	11/19/2015	1/1/2016
15	Merritt Creek Farm Shopping Center	Anchored	2002		265,070	Sq. Ft.	83	22,000,000	22,000,000	2.2%	18,903,983	N	9/8/2015	11/1/2015
16	Westgate Shopping Center	Anchored	1960	2004	174,426	Sq. Ft.	126	22,000,000	22,000,000	2.2%	19,446,102	N	11/17/2015	1/6/2016
17	Green Caye	Manufactured Housing Community/Multifamily/ Self Storage	2000	2015	760	Units	25,000	19,000,000	19,000,000	1.9%	15,494,468	N	11/17/2015	1/6/2016
18	Huntington Park Shopping Center	Anchored	1988		91,944	Sq. Ft.	201	18,500,000	18,500,000	1.8%	17,008,539	N	11/6/2015	12/11/2015
19	Columbine Place	CBD	1981		149,694	Sq. Ft.	104	15,500,000	15,500,000	1.5%	15,500,000	N	9/30/2015	11/1/2015
20	2200 Harbor Boulevard	Anchored	1961	1994	188,662	Sq. Ft.	74	14,000,000	14,000,000	1.4%	12,806,472	N	11/2/2015	12/11/2015
21	Hayden’s Crossing	High Rise	2015		102	Units	132,843	13,550,000	13,550,000	1.4%	11,648,593	N	11/5/2015	12/6/2015
22	2700 Blankenbaker	Suburban	2002		107,598	Sq. Ft.	119	12,788,000	12,788,000	1.3%	11,538,540	N	11/12/2015	1/11/2016
23	Amsdell Michigan Pool	Self Storage	Various		190,565	Sq. Ft.	66	12,500,000	12,500,000	1.2%	11,051,353	N	11/16/2015	1/6/2016
23.01	Amsdell - Shelby, Michigan	Self Storage	2004		70,400	Sq. Ft.		4,575,000	4,575,000	0.5%
23.02	Amsdell - Fraser, Michigan	Self Storage	2003		65,830	Sq. Ft.		4,300,000	4,300,000	0.4%
23.03	Amsdell - Flat Rock, Michigan	Self Storage	2002		54,335	Sq. Ft.		3,625,000	3,625,000	0.4%
24	Marley Manor Apartments	Garden	2007		120	Units	100,833	12,100,000	12,100,000	1.2%	11,086,243	N	8/13/2015	10/1/2015
25	Savannah Club Apartments	Garden	2005		180	Units	66,667	12,000,000	12,000,000	1.2%	12,000,000	N	10/30/2015	12/6/2015
26	Hawthorne Business Center	Light Industrial	1973		198,122	Sq. Ft.	60	11,800,000	11,800,000	1.2%	11,800,000	N	8/25/2015	10/1/2015
27	Valley View Business Center	Flex	2005		120,722	Sq. Ft.	93	11,200,000	11,185,358	1.1%	9,067,985	N	11/2/2015	12/11/2015
28	Gallery Shopping Center	Anchored	1987		142,911	Sq. Ft.	71	10,150,000	10,150,000	1.0%	8,735,443	N	11/6/2015	12/6/2015
29	Security Public Storage - Salinas	Self Storage	1979		124,036	Sq. Ft.	80	9,925,000	9,925,000	1.0%	8,016,795	N	11/2/2015	1/1/2016
30	Dollar Self Storage	Self Storage	2006		725	Unit	12,621	9,150,000	9,150,000	0.9%	7,459,056	N	11/4/2015	1/1/2016
31	Sunset Plaza	Shadow Anchored	2006		89,144	Sq. Ft.	103	9,150,000	9,150,000	0.9%	7,533,436	N	11/9/2015	1/6/2016
32	Tally Ho	Anchored	1985	2002	25,087	Sq. Ft.	358	9,000,000	8,988,677	0.9%	7,338,819	N	11/2/2015	12/6/2015
33	Parkway Commons	Retail/Office	2005		42,871	Sq. Ft.	188	8,050,000	8,050,000	0.8%	8,050,000	N	10/21/2015	12/11/2015
34	Reasor’s Foods- Bixby	Single Tenant	2012		75,996	Sq. Ft.	104	7,910,000	7,910,000	0.8%	7,910,000	Y	11/4/2015	12/6/2015
35	OSH San Leandro	Single Tenant	1983	2013	43,474	Sq. Ft.	176	7,650,000	7,650,000	0.8%	7,650,000	N	10/27/2015	12/11/2015
36	ClimaStor 6	Self Storage	1994	2003	85,851	Sq. Ft.	89	7,630,000	7,620,134	0.8%	6,190,235	N	11/2/2015	12/11/2015
37	Joiner Parkway Self Storage	Self Storage	2001		87,785	Sq. Ft.	84	7,350,000	7,350,000	0.7%	6,998,179	N	11/2/2015	12/11/2015
38	Fairfield Inn & Suites Lumberton	Limited Service	1994	2015	103	Rooms	67,848	7,000,000	6,988,368	0.7%	5,247,442	N	10/23/2015	12/6/2015
39	LA Fitness - Euless	Single Tenant	2006		45,000	Sq. Ft.	149	6,700,000	6,700,000	0.7%	5,908,469	N	11/5/2015	1/1/2016
40	Golf Plaza	Anchored	1974		82,748	Sq. Ft.	79	6,500,000	6,500,000	0.6%	5,719,526	N	11/13/2015	1/6/2016
41	CSS Lafayette	Self Storage	2004		37,855	Sq. Ft.	166	6,300,000	6,300,000	0.6%	5,660,640	N	11/6/2015	12/6/2015
42	LA Fitness - Grand Prairie	Single Tenant	2006		45,000	Sq. Ft.	140	6,300,000	6,300,000	0.6%	5,555,724	N	11/5/2015	1/1/2016
43	LA Fitness - Pearland	Single Tenant	2007		45,000	Sq. Ft.	136	6,125,000	6,125,000	0.6%	5,401,398	N	11/5/2015	1/1/2016
44	Security Public Storage – Pittsburg	Self Storage	1978		73,407	Sq. Ft.	82	6,050,000	6,050,000	0.6%	4,895,231	N	11/2/2015	1/1/2016
45	Academy Gateway Retail	Unanchored	2002		27,953	Sq. Ft.	208	5,820,000	5,820,000	0.6%	5,820,000	N	10/27/2015	12/11/2015
46	Hawthorn Suites Philadelphia	Extended Stay	1993	2014	102	Rooms	53,837	5,500,000	5,491,368	0.5%	4,179,382	N	11/2/2015	12/6/2015
47	Ventura Green Apartments	Garden	1975	2013	158	Unit	34,494	5,450,000	5,450,000	0.5%	5,005,517	N	11/13/2015	1/1/2016
48	Hawthorne Club Apartments	Garden	1968		253	Units	20,158	5,100,000	5,100,000	0.5%	4,435,060	N	11/2/2015	12/11/2015
49	Dover Downs	Anchored	1993	2005	95,733	Sq. Ft.	52	5,000,000	4,993,835	0.5%	4,092,102	N	11/10/2015	12/6/2015
50	Walgreens- York	Single Tenant	2005		14,550	Sq. Ft.	342	4,970,000	4,970,000	0.5%	4,066,442	N	11/10/2015	1/6/2016
51	URS Corporate Center	Suburban	2000		42,455	Sq. Ft.	115	4,900,000	4,900,000	0.5%	4,900,000	N	11/6/2015	12/6/2015
52	3325 Hollywood Boulevard	Office/Retail	1966		36,871	Sq. Ft.	125	4,600,000	4,600,000	0.5%	4,600,000	N	10/8/2015	12/6/2015
53	Walgreens- Reynoldsburg	Single Tenant	2005		14,820	Sq. Ft.	302	4,480,000	4,480,000	0.4%	3,665,525	N	11/10/2015	1/6/2016
54	Security Public Storage - Manteca	Self Storage	1973		70,287	Sq. Ft.	60	4,225,000	4,225,000	0.4%	3,418,571	N	11/2/2015	1/1/2016
55	Storage Depot Fossil Creek	Self Storage	2001	2008	72,225	Sq. Ft.	56	4,015,000	4,015,000	0.4%	3,454,285	N	10/29/2015	12/11/2015
56	ClimaStor 7	Self Storage	2002		43,329	Sq. Ft.	88	3,800,000	3,795,086	0.4%	3,082,948	N	11/3/2015	12/11/2015
57	Oak Valley Apartments	Garden	1993	1998	120	Units	31,250	3,750,000	3,750,000	0.4%	3,321,216	N	11/10/2015	1/6/2016
58	Harp’s Foods- Grove	Single Tenant	2013		31,500	Sq. Ft.	114	3,605,000	3,605,000	0.4%	3,605,000	Y	11/4/2015	12/6/2015
59	Walgreens-Dyersburg	Single Tenant	2005		14,820	Sq. Ft.	213	3,150,000	3,150,000	0.3%	2,577,323	N	11/10/2015	1/6/2016
60	University Center South	Unanchored	1972		43,532	Sq. Ft.	71	3,150,000	3,080,983	0.3%	2,577,339	N	5/30/2014	7/1/2014
61	Baymont Inn & Suites Las Vegas	Limited Service	2007		111	Rooms	26,547	2,950,000	2,946,753	0.3%	2,739,852	N	10/2/2015	12/1/2015
62	Storage Depot Morning Side	Self Storage	2001	2008	57,525	Sq. Ft.	47	2,690,000	2,686,634	0.3%	2,195,695	N	10/29/2015	12/11/2015
63	Security Public Storage - Sacramento III	Self Storage	1986		64,357	Sq. Ft.	40	2,600,000	2,600,000	0.3%	2,103,013	N	11/2/2015	1/1/2016
64	Alpha Corners	Unanchored	2015		5,620	Sq. Ft.	391	2,200,000	2,197,236	0.2%	1,794,415	N	11/6/2015	12/6/2015
65	Storage Depot Culebra	Self Storage	2006		40,925	Sq. Ft.	49	2,010,000	2,010,000	0.2%	1,729,293	N	10/29/2015	12/11/2015
66	Eagle Point Estates	Garden	1995		32	Units	42,969	1,375,000	1,375,000	0.1%	1,116,740	N	11/17/2015	1/11/2016
67	Dollar General - Farmington	Single Tenant	2015		9,100	Sq. Ft	98	890,500	890,500	0.1%	890,500	Y	11/5/2015	12/6/2015
68	Dollar General - Rice	Single Tenant	2015		9,002	Sq. Ft	90	812,500	812,500	0.1%	812,500	Y	11/12/2015	1/6/2016
69	Dollar General - Bloomington	Single Tenant	2015		9,026	Sq. Ft	90	812,500	812,500	0.1%	812,500	Y	11/5/2015	12/6/2015
70	Dollar General - Cape Girardeau	Single Tenant	2015		9,026	Sq. Ft	85	767,000	767,000	0.1%	767,000	Y	11/17/2015	1/6/2016
71	Dollar General - Troy	Single Tenant	2015		9,002	Sq. Ft	82	734,500	734,500	0.1%	734,500	Y	11/5/2015	12/6/2015

A-1-2

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

Mortgage Loan Number	Property Name	Last IO Pay Date	First P&I Pay Date	Maturity Date or Anticipated Repayment Date	ARD Loan Maturity Date	Gross Mortgage Rate	Trust Advisor Ongoing Fee Rate	Certificate Administrator Fee Rate	Servicing Fee	CREFC® IP Royalty License Fee Rate	Asset Representations Reviewer Fee Rate	Net Mortgage Rate	Interest Accrual Method	Monthly P&I Payment ($)	Amortization Type
1	Rolling Brook Village	12/6/2020		12/6/2020		5.24700%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	5.23267%	Actual/360	391,193.00	Interest-only, Balloon
2	Empire Mall	12/1/2018	1/1/2019	12/1/2025		4.31400%	0.00000%	0.00600%	0.00500%	0.00050%	0.00083%	4.30167%	Actual/360	371,770.39	Interest-only, Amortizing Balloon
3	Pineapple Hotel Portfolio	12/1/2017	1/1/2018	12/1/2025		4.95000%	0.00200%	0.00600%	0.01250%	0.00050%	0.00083%	4.92817%	Actual/360	328,268.55	Interest-only, Amortizing Balloon
3.01	Hotel Five
3.02	Watertown Hotel
3.03	University Inn
4	Adler Office	9/1/2020	10/1/2020	9/1/2025		4.86000%	0.00200%	0.00600%	0.03250%	0.00050%	0.00083%	4.81817%	Actual/360	212,375.85	Interest-only, Amortizing Balloon
5	Adler Industrial	9/1/2020	10/1/2020	9/1/2025		4.86000%	0.00200%	0.00600%	0.03250%	0.00050%	0.00083%	4.81817%	Actual/360	88,754.09	Interest-only, Amortizing Balloon
6	Harbor Pointe Apartments	11/6/2025		11/6/2025		4.76000%	0.00000%	0.00600%	0.00500%	0.00050%	0.00083%	4.74767%	Actual/360	201,638.89	Interest-only, Balloon
7	Heritage Industrial Portfolio	8/1/2018	9/1/2018	8/1/2025		4.64000%	0.00200%	0.00600%	0.02250%	0.00050%	0.00083%	4.60817%	Actual/360	211,165.43	Interest-only, Amortizing Balloon
7.01	2294 Molly Pitcher Highway
7.02	1001 & 1011 Air Park Drive
7.03	4472 Steelway Boulevard North
7.04	3530 East Pike Road
7.05	22 Northeastern Industrial Park
7.06	8 Northeastern Industrial Park
7.07	4 & 8 Marway Circle
7.08	4500 & 4510 Steelway Boulevard South
7.09	21 Northeastern Industrial Park
7.10	4474 Steelway Boulevard North
7.11	16725 Square Drive
7.12	5 Marway Circle
8	Anchorage Marriott Downtown		12/6/2015	11/6/2025		4.67000%	0.00000%	0.00600%	0.00500%	0.00050%	0.00083%	4.65767%	Actual/360	196,268.54	Amortizing Balloon
9	Harvey Building Products Portfolio		11/6/2015	10/6/2020		4.85000%	0.00000%	0.00600%	0.00500%	0.00050%	0.00083%	4.83767%	Actual/360	174,138.30	Amortizing Balloon
9.01	Londonderry Manufacturing
9.02	Waltham Corporate
9.03	Dartmouth Manufacturing
9.04	Nashua
9.05	West Bridgewater
9.06	Woburn
9.07	Manchester, NH
9.08	New London
9.09	East Haven
9.10	Salem
9.11	Bethlehem
9.12	Lincoln
9.13	Berlin
9.14	Woburn CPD
9.15	Norwalk I
9.16	Dartmouth
9.17	Braintree
9.18	Manchester, CT
9.19	Portland
9.20	Norwalk II
9.21	Warwick
9.22	Fitchburg
9.23	Auburn
9.24	Portsmouth
9.25	Southampton
9.26	Hyannis
9.27	Wilkes-Barre
9.28	Berlin CPD
9.29	Springfield
9.30	White River Junction
10	JW Marriott Santa Monica Le Merigot		12/6/2015	11/6/2020		4.97000%	0.00000%	0.00600%	0.00500%	0.00050%	0.00083%	4.95767%	Actual/360	166,916.77	Amortizing Balloon
11	Keeper’s Self Storage Manhattan	12/6/2025		12/6/2025		4.90000%	0.00200%	0.00600%	0.01500%	0.00050%	0.00083%	4.87567%	Actual/360	128,693.06	Interest-only, Balloon
12	2052 Century Park East	12/11/2025		12/11/2025		4.65000%	0.00200%	0.00600%	0.03250%	0.00050%	0.00083%	4.60817%	Actual/360	118,187.50	Interest-only, Balloon
13	Home Depot Jamaica	9/1/2020	10/1/2020	9/1/2025		4.28000%	0.00200%	0.00600%	0.04250%	0.00050%	0.00083%	4.22817%	Actual/360	123,424.44	Interest-only, Amortizing Balloon
14	Aloft Nashville West End	12/1/2020	1/1/2021	12/1/2025		4.69000%	0.00200%	0.00600%	0.01250%	0.00050%	0.00083%	4.66817%	Actual/360	127,437.08	Interest-only, Amortizing Balloon
15	Merritt Creek Farm Shopping Center	10/1/2017	11/1/2017	10/1/2025		4.73000%	0.00200%	0.00600%	0.04250%	0.00050%	0.00083%	4.67817%	Actual/360	114,497.35	Interest-only, Amortizing Balloon
16	Westgate Shopping Center	12/6/2018	1/6/2019	12/6/2025		4.93000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	4.91567%	Actual/360	117,161.37	Interest-only, Amortizing Balloon
17	Green Caye		1/6/2016	12/6/2025		4.75100%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	4.73667%	Actual/360	99,124.45	Amortizing Balloon
18	Huntington Park Shopping Center	11/11/2020	12/11/2020	11/11/2025		4.80000%	0.00200%	0.00600%	0.03250%	0.00050%	0.00083%	4.75817%	Actual/360	97,063.09	Interest-only, Amortizing Balloon
19	Columbine Place	10/1/2025		10/1/2025		4.31000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	4.29567%	Actual/360	56,598.68	Interest-only, Balloon
20	2200 Harbor Boulevard	11/11/2020	12/11/2020	11/11/2025		4.48000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	4.46567%	Actual/360	70,769.67	Interest-only, Amortizing Balloon
21	Hayden’s Crossing	11/6/2017	12/6/2017	11/6/2025		4.75000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	4.73567%	Actual/360	70,683.21	Interest-only, Amortizing Balloon
22	2700 Blankenbaker	12/11/2019	1/11/2020	12/11/2025		4.88000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	4.86567%	Actual/360	67,713.96	Interest-only, Amortizing Balloon
23	Amsdell Michigan Pool	12/6/2018	1/6/2019	12/6/2025		4.94000%	0.00200%	0.00600%	0.03500%	0.00050%	0.00083%	4.89567%	Actual/360	66,645.08	Interest-only, Amortizing Balloon
23.01	Amsdell - Shelby, Michigan
23.02	Amsdell - Fraser, Michigan
23.03	Amsdell - Flat Rock, Michigan
24	Marley Manor Apartments	9/1/2020	10/1/2020	9/1/2025		4.58000%	0.00200%	0.00600%	0.01250%	0.00050%	0.00083%	4.55817%	Actual/360	61,885.43	Interest-only, Amortizing Balloon
25	Savannah Club Apartments	11/6/2025		11/6/2025		4.40000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	4.38567%	Actual/360	44,733.33	Interest-only, Balloon
26	Hawthorne Business Center	9/1/2025		9/1/2025		4.55000%	0.00200%	0.00600%	0.04250%	0.00050%	0.00083%	4.49817%	Actual/360	45,487.36	Interest-only, Balloon
27	Valley View Business Center		12/11/2015	11/11/2025		4.54000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	4.52567%	Actual/360	57,015.26	Amortizing Balloon
28	Gallery Shopping Center	11/6/2017	12/6/2017	11/6/2025		4.79300%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	4.77867%	Actual/360	53,210.60	Interest-only, Amortizing Balloon
29	Security Public Storage - Salinas		1/1/2016	12/1/2025		4.47000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	4.45567%	Actual/360	50,111.76	Amortizing Balloon
30	Dollar Self Storage		1/1/2016	12/1/2025		4.74000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	4.72567%	Actual/360	47,675.59	Amortizing Balloon
31	Sunset Plaza		1/6/2016	12/6/2025		5.04000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	5.02567%	Actual/360	49,343.11	Amortizing Balloon
32	Tally Ho		12/6/2015	11/6/2025		4.75000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	4.73567%	Actual/360	46,948.26	Amortizing Balloon
33	Parkway Commons	11/11/2025		11/11/2025		4.49000%	0.00200%	0.00600%	0.03500%	0.00050%	0.00083%	4.44567%	Actual/360	30,622.42	Interest-only, Balloon
34	Reasor’s Foods- Bixby	11/6/2025		11/6/2025	11/6/2030	5.28000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	5.26567%	Actual/360	35,384.07	Interest-only, ARD
35	OSH San Leandro	11/11/2025		11/11/2025		4.61000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	4.59567%	Actual/360	29,878.56	Interest-only, Balloon
36	ClimaStor 6		12/11/2015	11/11/2025		4.60000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	4.58567%	Actual/360	39,114.77	Amortizing Balloon
37	Joiner Parkway Self Storage	11/11/2022	12/11/2022	11/11/2025		4.58000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	4.56567%	Actual/360	37,591.56	Interest-only, Amortizing Balloon
38	Fairfield Inn & Suites Lumberton		12/6/2015	11/6/2025		5.07000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	5.05567%	Actual/360	41,207.30	Amortizing Balloon
39	LA Fitness - Euless	12/1/2018	1/1/2019	12/1/2025		4.82500%	0.00200%	0.00600%	0.04500%	0.00050%	0.00083%	4.77067%	Actual/360	35,253.89	Interest-only, Amortizing Balloon
40	Golf Plaza	12/6/2018	1/6/2019	12/6/2025		4.72700%	0.00200%	0.00600%	0.04500%	0.00050%	0.00083%	4.67267%	Actual/360	33,817.02	Interest-only, Amortizing Balloon
41	CSS Lafayette	11/6/2019	12/6/2019	11/6/2025		4.66000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	4.64567%	Actual/360	32,522.89	Interest-only, Amortizing Balloon
42	LA Fitness - Grand Prairie	12/1/2018	1/1/2019	12/1/2025		4.82500%	0.00200%	0.00600%	0.04500%	0.00050%	0.00083%	4.77067%	Actual/360	33,149.18	Interest-only, Amortizing Balloon
43	LA Fitness - Pearland	12/1/2018	1/1/2019	12/1/2025		4.82500%	0.00200%	0.00600%	0.04500%	0.00050%	0.00083%	4.77067%	Actual/360	32,228.37	Interest-only, Amortizing Balloon
44	Security Public Storage – Pittsburg		1/1/2016	12/1/2025		4.52000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	4.50567%	Actual/360	30,726.40	Amortizing Balloon
45	Academy Gateway Retail	11/11/2025		11/11/2025		4.53000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	4.51567%	Actual/360	22,336.68	Interest-only, Balloon
46	Hawthorn Suites Philadelphia		12/6/2015	11/6/2025		5.45000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	5.43567%	Actual/360	33,610.78	Amortizing Balloon
47	Ventura Green Apartments	12/1/2020	1/1/2021	12/1/2025		4.73300%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	4.71867%	Actual/360	28,373.96	Interest-only, Amortizing Balloon
48	Hawthorne Club Apartments	11/11/2018	12/11/2018	11/11/2025		4.22000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	4.20567%	Actual/360	24,999.45	Interest-only, Amortizing Balloon
49	Dover Downs		12/6/2015	11/6/2025		4.86000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	4.84567%	Actual/360	26,414.91	Amortizing Balloon
50	Walgreens- York		1/6/2016	12/6/2025		4.85000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	4.83567%	Actual/360	26,226.28	Amortizing Balloon
51	URS Corporate Center	11/6/2025		11/6/2025		4.68600%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	4.67167%	Actual/360	19,453.41	Interest-only, Balloon
52	3325 Hollywood Boulevard	11/6/2025		11/6/2025		4.28000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	4.26567%	Actual/360	16,680.11	Interest-only, Balloon
53	Walgreens- Reynoldsburg		1/6/2016	12/6/2025		4.85000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	4.83567%	Actual/360	23,640.59	Amortizing Balloon
54	Security Public Storage - Manteca		1/1/2016	12/1/2025		4.52000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	4.50567%	Actual/360	21,457.69	Amortizing Balloon
55	Storage Depot Fossil Creek	11/11/2017	12/11/2017	11/11/2025		4.78000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	4.76567%	Actual/360	21,016.80	Interest-only, Amortizing Balloon
56	ClimaStor 7		12/11/2015	11/11/2025		4.60000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	4.58567%	Actual/360	19,480.49	Amortizing Balloon
57	Oak Valley Apartments	12/6/2018	1/6/2019	12/6/2025		5.02000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	5.00567%	Actual/360	20,176.67	Interest-only, Amortizing Balloon
58	Harp’s Foods- Grove	11/6/2025		11/6/2025	11/6/2030	5.28000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	5.26567%	Actual/360	16,126.37	Interest-only, ARD
59	Walgreens-Dyersburg		1/6/2016	12/6/2025		4.85000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	4.83567%	Actual/360	16,622.29	Amortizing Balloon
60	University Center South		7/1/2014	6/1/2024		4.85000%	0.00200%	0.00600%	0.03250%	0.00050%	0.00083%	4.80817%	Actual/360	16,622.29	Amortizing Balloon
61	Baymont Inn & Suites Las Vegas		12/1/2015	11/1/2020		5.47000%	0.00200%	0.00600%	0.05500%	0.00050%	0.00083%	5.40567%	Actual/360	16,694.29	Amortizing Balloon
62	Storage Depot Morning Side		12/11/2015	11/11/2025		4.78000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	4.76567%	Actual/360	14,081.00	Amortizing Balloon
63	Security Public Storage - Sacramento III		1/1/2016	12/1/2025		4.51000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	4.49567%	Actual/360	13,189.27	Amortizing Balloon
64	Alpha Corners		12/6/2015	11/6/2025		4.75800%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	4.74367%	Actual/360	11,486.85	Amortizing Balloon
65	Storage Depot Culebra	11/11/2017	12/11/2017	11/11/2025		4.78000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	4.76567%	Actual/360	10,521.49	Interest-only, Amortizing Balloon
66	Eagle Point Estates		1/11/2016	12/11/2025		4.63000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	4.61567%	Actual/360	7,073.53	Amortizing Balloon
67	Dollar General - Farmington	11/6/2025		11/6/2025	11/6/2030	5.16000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	5.14567%	Actual/360	3,892.97	Interest-only, ARD
68	Dollar General - Rice	12/6/2025		12/6/2025	12/6/2030	5.14000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	5.12567%	Actual/360	3,538.21	Interest-only, ARD
69	Dollar General - Bloomington	11/6/2025		11/6/2025	11/6/2030	5.15000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	5.13567%	Actual/360	3,545.10	Interest-only, ARD
70	Dollar General - Cape Girardeau	12/6/2025		12/6/2025	12/6/2030	5.20000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	5.18567%	Actual/360	3,379.06	Interest-only, ARD
71	Dollar General - Troy	11/6/2025		11/6/2025	11/6/2030	5.14000%	0.00200%	0.00600%	0.00500%	0.00050%	0.00083%	5.12567%	Actual/360	3,198.54	Interest-only, ARD

A-1-3

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

Mortgage Loan Number	Property Name	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)
1	Rolling Brook Village	Actual/360	60	60	60	60	0	0	0	L(24),D(33),O(3)	0
2	Empire Mall	Actual/360	120	120	36	36	360	360	0	L(24),D(89),O(7)	5
3	Pineapple Hotel Portfolio	Actual/360	120	120	24	24	360	360	0	L(24),D(92),O(4)	5
3.01	Hotel Five
3.02	Watertown Hotel
3.03	University Inn
4	Adler Office	Actual/360	120	117	60	57	360	360	3	L(27),D(89),O(4)	5
5	Adler Industrial	Actual/360	120	117	60	57	360	360	3	L(27),D(89),O(4)	5
6	Harbor Pointe Apartments	Actual/360	120	119	120	119	0	0	1	L(25),D(91),O(4)	0
7	Heritage Industrial Portfolio	Actual/360	120	116	36	32	360	360	4	L(28),D(88),O(4)	5
7.01	2294 Molly Pitcher Highway
7.02	1001 & 1011 Air Park Drive
7.03	4472 Steelway Boulevard North
7.04	3530 East Pike Road
7.05	22 Northeastern Industrial Park
7.06	8 Northeastern Industrial Park
7.07	4 & 8 Marway Circle
7.08	4500 & 4510 Steelway Boulevard South
7.09	21 Northeastern Industrial Park
7.10	4474 Steelway Boulevard North
7.11	16725 Square Drive
7.12	5 Marway Circle
8	Anchorage Marriott Downtown		120	119	0	0	360	359	1	L(25),D(92),O(3)	0
9	Harvey Building Products Portfolio		60	58	0	0	360	358	2	L(26),D(30),O(4)	0
9.01	Londonderry Manufacturing
9.02	Waltham Corporate
9.03	Dartmouth Manufacturing
9.04	Nashua
9.05	West Bridgewater
9.06	Woburn
9.07	Manchester, NH
9.08	New London
9.09	East Haven
9.10	Salem
9.11	Bethlehem
9.12	Lincoln
9.13	Berlin
9.14	Woburn CPD
9.15	Norwalk I
9.16	Dartmouth
9.17	Braintree
9.18	Manchester, CT
9.19	Portland
9.20	Norwalk II
9.21	Warwick
9.22	Fitchburg
9.23	Auburn
9.24	Portsmouth
9.25	Southampton
9.26	Hyannis
9.27	Wilkes-Barre
9.28	Berlin CPD
9.29	Springfield
9.30	White River Junction
10	JW Marriott Santa Monica Le Merigot		60	59	0	0	360	359	1	L(23),GRTR 1% or YM(2),GRTR 1% or YM or D(32),O(3)	0
11	Keeper’s Self Storage Manhattan	Actual/360	120	120	120	120	0	0	0	L(24),GRTR 1% or YM(92),O(4)	0
12	2052 Century Park East	Actual/360	120	120	120	120	0	0	0	L(24),GRTR 1% or YM or D(92),O(4)	0
13	Home Depot Jamaica	Actual/360	120	117	60	57	360	360	3	L(27),D(89),O(4)	5 days after written notice with a maximum notice required of 1 per year thereafter default occurs without notice.
14	Aloft Nashville West End	Actual/360	120	120	60	60	360	360	0	L(24),D(89),O(7)	5
15	Merritt Creek Farm Shopping Center	Actual/360	120	118	24	22	360	360	2	L(26),D(90),O(4)	5
16	Westgate Shopping Center	Actual/360	120	120	36	36	360	360	0	L(24),GRTR 1% or YM(92),O(4)	0
17	Green Caye		120	120	0	0	360	360	0	L(24),D(93),O(3)	0
18	Huntington Park Shopping Center	Actual/360	120	119	60	59	360	360	1	L(25),D(91),O(4)	0
19	Columbine Place	Actual/360	120	118	120	118	0	0	2	L(26),GRTR 1% or YM(90),O(4)	5
20	2200 Harbor Boulevard	Actual/360	120	119	60	59	360	360	1	L(25),D(91),O(4)	0
21	Hayden’s Crossing	Actual/360	120	119	24	23	360	360	1	L(25),D(92),O(3)	0
22	2700 Blankenbaker	Actual/360	120	120	48	48	360	360	0	L(24),D(92),O(4)	0
23	Amsdell Michigan Pool	Actual/360	120	120	36	36	360	360	0	L(24),D(92),O(4)	0
23.01	Amsdell - Shelby, Michigan
23.02	Amsdell - Fraser, Michigan
23.03	Amsdell - Flat Rock, Michigan
24	Marley Manor Apartments	Actual/360	120	117	60	57	360	360	3	L(27),D(89),O(4)	5
25	Savannah Club Apartments	Actual/360	120	119	120	119	0	0	1	L(25),D(92),O(3)	0
26	Hawthorne Business Center	Actual/360	120	117	120	117	0	0	3	L(27),D(89),O(4)	5
27	Valley View Business Center		120	119	0	0	360	359	1	L(25),D(91),O(4)	0
28	Gallery Shopping Center	Actual/360	120	119	24	23	360	360	1	L(25),D(92),O(3)	0
29	Security Public Storage - Salinas		120	120	0	0	360	360	0	L(24),GRTR 1% or YM or D(89),O(7)	5
30	Dollar Self Storage		120	120	0	0	360	360	0	L(24),D(92),O(4)	0
31	Sunset Plaza		120	120	0	0	360	360	0	L(24),D(92),O(4)	0
32	Tally Ho		120	119	0	0	360	359	1	L(25),D(91),O(4)	0
33	Parkway Commons	Actual/360	120	119	120	119	0	0	1	L(25),D(88),O(7)	0
34	Reasor’s Foods- Bixby	Actual/360	120	119	120	119	0	0	1	YM(25),YM or D(88),O(7)	0
35	OSH San Leandro	Actual/360	120	119	120	119	0	0	1	L(25),D(91),O(4)	0
36	ClimaStor 6		120	119	0	0	360	359	1	L(25),D(91),O(4)	0
37	Joiner Parkway Self Storage	Actual/360	120	119	84	83	360	360	1	L(25),D(91),O(4)	0
38	Fairfield Inn & Suites Lumberton		120	119	0	0	300	299	1	L(25),D(91),O(4)	0
39	LA Fitness - Euless	Actual/360	120	120	36	36	360	360	0	L(36),GRTR 1% or YM(80),O(4)	0
40	Golf Plaza	Actual/360	120	120	36	36	360	360	0	L(24),D(92),O(4)	0
41	CSS Lafayette	Actual/360	120	119	48	47	360	360	1	L(25),D(91),O(4)	0
42	LA Fitness - Grand Prairie	Actual/360	120	120	36	36	360	360	0	L(36),GRTR 1% or YM(80),O(4)	0
43	LA Fitness - Pearland	Actual/360	120	120	36	36	360	360	0	L(36),GRTR 1% or YM(80),O(4)	0
44	Security Public Storage – Pittsburg		120	120	0	0	360	360	0	L(24),GRTR 1% or YM or D(89),O(7)	5
45	Academy Gateway Retail	Actual/360	120	119	120	119	0	0	1	L(25),D(91),O(4)	0
46	Hawthorn Suites Philadelphia		120	119	0	0	300	299	1	L(25),D(91),O(4)	0
47	Ventura Green Apartments	Actual/360	120	120	60	60	360	360	0	L(24),D(92),O(4)	5
48	Hawthorne Club Apartments	Actual/360	120	119	36	35	360	360	1	L(25),D(91),O(4)	0
49	Dover Downs		120	119	0	0	360	359	1	L(25),D(91),O(4)	0
50	Walgreens- York		120	120	0	0	360	360	0	L(24),D(93),O(3)	0
51	URS Corporate Center	Actual/360	120	119	120	119	0	0	1	L(25),D(92),O(3)	0
52	3325 Hollywood Boulevard	Actual/360	120	119	120	119	0	0	1	L(25),D(91),O(4)	0
53	Walgreens- Reynoldsburg		120	120	0	0	360	360	0	L(24),D(93),O(3)	0
54	Security Public Storage - Manteca		120	120	0	0	360	360	0	L(24),GRTR 1% or YM or D(89),O(7)	5
55	Storage Depot Fossil Creek	Actual/360	120	119	24	23	360	360	1	L(25),D(91),O(4)	0
56	ClimaStor 7		120	119	0	0	360	359	1	L(25),D(91),O(4)	0
57	Oak Valley Apartments	Actual/360	120	120	36	36	360	360	0	L(24),D(92),O(4)	0
58	Harp’s Foods- Grove	Actual/360	120	119	120	119	0	0	1	YM(25),YM or D(88),O(7)	0
59	Walgreens-Dyersburg		120	120	0	0	360	360	0	L(24),D(93),O(3)	0
60	University Center South		120	102	0	0	360	342	18	L(42),D(74),O(4)	5
61	Baymont Inn & Suites Las Vegas		60	59	0	0	360	359	1	L(25),D(31),O(4)	5
62	Storage Depot Morning Side		120	119	0	0	360	359	1	L(25),D(91),O(4)	0
63	Security Public Storage - Sacramento III		120	120	0	0	360	360	0	L(24),GRTR 1% or YM or D(89),O(7)	5
64	Alpha Corners		120	119	0	0	360	359	1	L(25),D(91),O(4)	0
65	Storage Depot Culebra	Actual/360	120	119	24	23	360	360	1	L(25),D(91),O(4)	0
66	Eagle Point Estates		120	120	0	0	360	360	0	L(24),D(92),O(4)	0
67	Dollar General - Farmington	Actual/360	120	119	120	119	0	0	1	YM(25),YM or D(88),O(7)	0
68	Dollar General - Rice	Actual/360	120	120	120	120	0	0	0	YM(24),YM or D(89),O(7)	0
69	Dollar General - Bloomington	Actual/360	120	119	120	119	0	0	1	YM(25),YM or D(88),O(7)	0
70	Dollar General - Cape Girardeau	Actual/360	120	120	120	120	0	0	0	YM(24),YM or D(89),O(7)	0
71	Dollar General - Troy	Actual/360	120	119	120	119	0	0	1	YM(25),YM or D(88),O(7)	0

A-1-4

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

Mortgage Loan Number	Property Name	Grace Period Late (Days)	Appraised Value ($)(6)	Appraisal Date	Coop -Rental Value	Coop - LTV as Rental	Coop - Unsold Percent	Coop - Sponsor Units	Coop - Investor Units	Coop - Units		Coop - Sponsor Carry	Coop - Committed Secondary Debt	U/W NOI DSCR (x)(5)	U/W NCF DSCR (x)(5)	Cut-off Date LTV Ratio(5)(6)(7)	LTV Ratio at Maturity or ARD(5)(6)(7)
1	Rolling Brook Village	0	142,000,000	10/8/2015										1.52	1.48	62.0%	62.0%
2	Empire Mall	5	350,000,000	10/15/2015										1.88	1.80	54.3%	47.3%
3	Pineapple Hotel Portfolio	0	102,500,000	7/29/2015										2.13	1.96	60.0%	51.8%
3.01	Hotel Five		39,700,000	7/29/2015
3.02	Watertown Hotel		33,300,000	7/29/2015
3.03	University Inn		29,500,000	7/29/2015
4	Adler Office	0	63,000,000	8/4/2015										1.43	1.29	63.3%	58.3%
5	Adler Industrial	0	27,000,000	8/4/2015										1.43	1.29	63.3%	58.3%
6	Harbor Pointe Apartments	0	155,000,000	12/15/2015										1.50	1.48	71.0%	71.0%
7	Heritage Industrial Portfolio	5	116,500,000	7/1/2015										1.49	1.36	69.8%	61.3%
7.01	2294 Molly Pitcher Highway		37,600,000	6/10/2015
7.02	1001 & 1011 Air Park Drive		19,200,000	6/10/2015
7.03	4472 Steelway Boulevard North		9,000,000	6/8/2015
7.04	3530 East Pike Road		8,570,000	6/9/2015
7.05	22 Northeastern Industrial Park		5,800,000	6/5/2015
7.06	8 Northeastern Industrial Park		5,700,000	6/5/2015
7.07	4 & 8 Marway Circle		5,100,000	6/4/2015
7.08	4500 & 4510 Steelway Boulevard South		4,100,000	6/8/2015
7.09	21 Northeastern Industrial Park		3,900,000	6/5/2015
7.10	4474 Steelway Boulevard North		3,900,000	6/8/2015
7.11	16725 Square Drive		3,530,000	6/9/2015
7.12	5 Marway Circle		2,100,000	6/8/2015
8	Anchorage Marriott Downtown	0	108,500,000	9/1/2015										1.99	1.76	69.9%	51.7%
9	Harvey Building Products Portfolio	0	205,460,000	Various										2.02	1.96	53.4%	49.3%
9.01	Londonderry Manufacturing		40,000,000	9/9/2015
9.02	Waltham Corporate		23,900,000	9/10/2015
9.03	Dartmouth Manufacturing		17,800,000	9/1/2015
9.04	Nashua		9,500,000	9/9/2015
9.05	West Bridgewater		7,900,000	9/10/2015
9.06	Woburn		7,400,000	9/10/2015
9.07	Manchester, NH		7,200,000	9/9/2015
9.08	New London		6,620,000	10/1/2015
9.09	East Haven		6,300,000	10/1/2015
9.10	Salem		5,500,000	9/9/2015
9.11	Bethlehem		5,500,000	10/1/2015
9.12	Lincoln		5,900,000	9/1/2015
9.13	Berlin		5,390,000	10/1/2015
9.14	Woburn CPD		6,400,000	9/10/2015
9.15	Norwalk I		5,310,000	10/1/2015
9.16	Dartmouth		4,900,000	9/1/2015
9.17	Braintree		3,700,000	9/10/2015
9.18	Manchester, CT		3,920,000	10/1/2015
9.19	Portland		3,900,000	9/9/2015
9.20	Norwalk II		4,260,000	10/1/2015
9.21	Warwick		3,500,000	9/1/2015
9.22	Fitchburg		3,000,000	9/9/2015
9.23	Auburn		2,900,000	9/10/2015
9.24	Portsmouth		2,800,000	9/9/2015
9.25	Southampton		2,350,000	10/1/2015
9.26	Hyannis		2,200,000	9/10/2015
9.27	Wilkes-Barre		1,900,000	10/1/2015
9.28	Berlin CPD		1,910,000	10/1/2015
9.29	Springfield		2,100,000	9/8/2015
9.30	White River Junction		1,500,000	9/9/2015
10	JW Marriott Santa Monica Le Merigot	0	104,000,000	9/1/2015										2.09	1.77	59.9%	55.3%
11	Keeper’s Self Storage Manhattan	0	53,880,000	10/21/2015										1.46	1.45	57.5%	57.5%
12	2052 Century Park East	5	58,600,000	6/23/2015										1.79	1.79	51.2%	51.2%
13	Home Depot Jamaica	0	39,000,000	6/16/2015										1.65	1.65	64.1%	58.4%
14	Aloft Nashville West End	0	43,800,000	10/9/2015										2.32	2.09	56.2%	51.5%
15	Merritt Creek Farm Shopping Center	0	30,900,000	7/29/2015										1.48	1.38	71.2%	61.2%
16	Westgate Shopping Center	0	30,200,000	7/1/2016										1.44	1.36	72.8%	64.4%
17	Green Caye	0	30,000,000	6/22/2015										1.77	1.71	63.3%	51.6%
18	Huntington Park Shopping Center	5	26,700,000	10/6/2015										1.38	1.27	69.3%	63.7%
19	Columbine Place	5	26,200,000	8/19/2015										2.35	2.06	59.2%	59.2%
20	2200 Harbor Boulevard	5	33,000,000	5/17/2015										2.44	2.19	42.4%	38.8%
21	Hayden’s Crossing	0	18,000,000	8/28/2015										1.31	1.28	75.3%	64.7%
22	2700 Blankenbaker	5	17,050,000	9/9/2015										1.48	1.27	75.0%	67.7%
23	Amsdell Michigan Pool	0	16,700,000	9/24/2015										1.42	1.38	74.9%	66.2%
23.01	Amsdell - Shelby, Michigan		6,100,000	9/24/2015
23.02	Amsdell - Fraser, Michigan		5,800,000	9/24/2015
23.03	Amsdell - Flat Rock, Michigan		4,800,000	9/24/2015
24	Marley Manor Apartments	0	16,300,000	6/24/2015										1.38	1.35	74.2%	68.0%
25	Savannah Club Apartments	0	22,670,000	9/16/2015										2.26	2.18	52.9%	52.9%
26	Hawthorne Business Center	4	22,500,000	6/19/2015										2.36	2.20	52.4%	52.4%
27	Valley View Business Center	5	17,200,000	9/21/2015										1.76	1.65	65.0%	52.7%
28	Gallery Shopping Center	0	13,450,000	9/25/2015										1.54	1.39	75.5%	64.9%
29	Security Public Storage - Salinas	5	16,000,000	9/10/2015										1.72	1.69	62.0%	50.1%
30	Dollar Self Storage	0	12,400,000	9/22/2015										1.43	1.41	73.8%	60.2%
31	Sunset Plaza	0	12,200,000	4/16/2015										1.53	1.43	75.0%	61.7%
32	Tally Ho	0	15,650,000	10/5/2015										1.73	1.66	57.4%	46.9%
33	Parkway Commons	5	12,500,000	9/16/2015										2.21	2.03	64.4%	64.4%
34	Reasor’s Foods- Bixby	0	11,300,000	9/6/2015										1.69	1.67	70.0%	70.0%
35	OSH San Leandro	5	13,040,000	8/14/2015										1.82	1.81	58.7%	58.7%
36	ClimaStor 6	5	10,170,000	7/14/2015										1.48	1.46	74.9%	60.9%
37	Joiner Parkway Self Storage	5	11,690,000	9/4/2015										1.51	1.48	62.9%	59.9%
38	Fairfield Inn & Suites Lumberton	0	10,500,000	10/5/2015										1.84	1.66	66.6%	50.0%
39	LA Fitness - Euless	0	10,420,000	9/30/2015										1.47	1.37	64.3%	56.7%
40	Golf Plaza	0	9,600,000	9/1/2015										1.65	1.48	67.7%	59.6%
41	CSS Lafayette	0	11,190,000	8/26/2015										1.61	1.59	56.3%	50.6%
42	LA Fitness - Grand Prairie	0	10,480,000	9/30/2015										1.57	1.47	60.1%	53.0%
43	LA Fitness - Pearland	0	9,680,000	10/1/2015										1.49	1.38	63.3%	55.8%
44	Security Public Storage – Pittsburg	5	11,740,000	9/8/2015										1.70	1.66	51.5%	41.7%
45	Academy Gateway Retail	5	9,950,000	8/17/2015										2.36	2.22	58.5%	58.5%
46	Hawthorn Suites Philadelphia	0	9,300,000	8/28/2015										1.90	1.59	59.0%	44.9%
47	Ventura Green Apartments	0	7,740,000	9/21/2015										1.48	1.35	70.4%	64.7%
48	Hawthorne Club Apartments	5	10,500,000	9/23/2015										2.95	2.70	48.6%	42.2%
49	Dover Downs	0	9,250,000	10/5/2015										2.02	1.79	54.0%	44.2%
50	Walgreens- York	0	7,350,000	9/4/2015										1.27	1.27	67.6%	55.3%
51	URS Corporate Center	0	7,700,000	9/30/2015							��			2.04	1.78	63.6%	63.6%
52	3325 Hollywood Boulevard	0	9,200,000	5/4/2015										3.50	3.28	50.0%	50.0%
53	Walgreens- Reynoldsburg	0	6,650,000	9/11/2015										1.33	1.32	67.4%	55.1%
54	Security Public Storage - Manteca	5	6,500,000	9/5/2015										1.67	1.63	65.0%	52.6%
55	Storage Depot Fossil Creek	5	6,500,000	9/18/2015										1.39	1.35	61.8%	53.1%
56	ClimaStor 7	5	5,090,000	7/14/2015										1.38	1.36	74.6%	60.6%
57	Oak Valley Apartments	0	5,000,000	9/28/2015										1.61	1.46	75.0%	66.4%
58	Harp’s Foods- Grove	0	5,150,000	9/6/2015										1.76	1.73	70.0%	70.0%
59	Walgreens-Dyersburg	0	4,700,000	9/7/2015										1.34	1.33	67.0%	54.8%
60	University Center South	0	4,500,000	4/1/2014										1.79	1.55	68.5%	57.3%
61	Baymont Inn & Suites Las Vegas	5	5,400,000	9/18/2015										2.04	1.69	54.6%	50.7%
62	Storage Depot Morning Side	5	4,090,000	9/21/2015										1.48	1.43	65.7%	53.7%
63	Security Public Storage - Sacramento III	5	4,600,000	9/11/2015										1.73	1.67	56.5%	45.7%
64	Alpha Corners	0	3,200,000	10/13/2015										1.35	1.32	68.7%	56.1%
65	Storage Depot Culebra	5	3,360,000	9/15/2015										1.40	1.35	59.8%	51.5%
66	Eagle Point Estates	5	2,875,000	9/21/2015										2.18	2.07	47.8%	38.8%
67	Dollar General - Farmington	0	1,370,000	9/2/2015										1.85	1.82	65.0%	65.0%
68	Dollar General - Rice	0	1,250,000	10/5/2015										1.88	1.85	65.0%	65.0%
69	Dollar General - Bloomington	0	1,250,000	9/2/2015										1.86	1.83	65.0%	65.0%
70	Dollar General - Cape Girardeau	0	1,180,000	10/9/2015										1.85	1.81	65.0%	65.0%
71	Dollar General - Troy	0	1,130,000	9/10/2015										1.86	1.82	65.0%	65.0%

A-1-5

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

Mortgage Loan Number	Property Name	Cut-off Date U/W NOI Debt Yield(5)(7)	Cut-off Date U/W NCF Debt Yield(5)(7)	U/W Revenues ($)(4)(8)(9)	U/W Expenses ($)(9)	U/W Net Operating Income ($)(9)	U/W Replacement ($)(9)	U/W TI/LC ($)(9)	U/W Net Cash Flow ($)(9)	Occupancy Rate(3)	Occupancy as-of Date	U/W Hotel ADR	U/W Hotel RevPAR	Most Recent Period	Most Recent Revenues ($)
1	Rolling Brook Village	8.1%	7.9%	11,497,238	4,381,484	7,115,754	183,000	0	6,932,754	93.2%	11/2/2015			TTM 9/30/2015	11,497,238
2	Empire Mall	11.2%	10.7%	28,697,242	7,478,959	21,218,283	242,735	589,189	20,386,359	97.1%	10/23/2015			TTM 9/30/2015	28,285,741
3	Pineapple Hotel Portfolio	13.6%	12.5%	16,980,118	8,589,520	8,390,598	679,205	0	7,711,393	89.1%	8/31/2015	156	139	TTM 8/31/2015	16,980,118
3.01	Hotel Five			6,136,296	3,065,131	3,071,165	245,452	0	2,825,713	87.1%	8/31/2015	156	136	TTM 8/31/2015	6,136,296
3.02	Watertown Hotel			5,612,319	2,934,956	2,677,363	224,493	0	2,452,870	90.2%	8/31/2015	163	147	TTM 8/31/2015	5,612,319
3.03	University Inn			5,231,503	2,589,433	2,642,070	209,260	0	2,432,810	90.3%	8/31/2015	148	134	TTM 8/31/2015	5,231,503
4	Adler Office	9.0%	8.2%	6,975,353	3,350,978	3,624,375	97,076	253,330	3,273,969	85.6%	11/3/2015			TTM 9/30/2015	5,867,378
5	Adler Industrial	9.0%	8.2%	2,358,739	826,587	1,532,152	49,067	103,776	1,379,309	89.3%	11/3/2015			TTM 9/30/2015	2,349,896
6	Harbor Pointe Apartments	7.2%	7.1%	12,490,995	4,518,686	7,972,309	108,800	0	7,863,509	91.2%	8/10/2015			TTM 8/31/2015	12,492,265
7	Heritage Industrial Portfolio	9.2%	8.4%	10,495,223	3,004,642	7,490,582	257,892	413,995	6,818,695	95.1%	11/1/2015			TTM 9/30/2015	10,137,273
7.01	2294 Molly Pitcher Highway			NAV	NAV	NAV	NAV	NAV	NAV	100.0%	11/1/2015			NAV	NAV
7.02	1001 & 1011 Air Park Drive			NAV	NAV	NAV	NAV	NAV	NAV	100.0%	11/1/2015			NAV	NAV
7.03	4472 Steelway Boulevard North			NAV	NAV	NAV	NAV	NAV	NAV	90.7%	11/1/2015			NAV	NAV
7.04	3530 East Pike Road			NAV	NAV	NAV	NAV	NAV	NAV	100.0%	11/1/2015			NAV	NAV
7.05	22 Northeastern Industrial Park			NAV	NAV	NAV	NAV	NAV	NAV	100.0%	11/1/2015			NAV	NAV
7.06	8 Northeastern Industrial Park			NAV	NAV	NAV	NAV	NAV	NAV	93.1%	11/1/2015			NAV	NAV
7.07	4 & 8 Marway Circle			NAV	NAV	NAV	NAV	NAV	NAV	100.0%	11/1/2015			NAV	NAV
7.08	4500 & 4510 Steelway Boulevard South			NAV	NAV	NAV	NAV	NAV	NAV	100.0%	11/1/2015			NAV	NAV
7.09	21 Northeastern Industrial Park			NAV	NAV	NAV	NAV	NAV	NAV	100.0%	11/1/2015			NAV	NAV
7.10	4474 Steelway Boulevard North			NAV	NAV	NAV	NAV	NAV	NAV	100.0%	11/1/2015			NAV	NAV
7.11	16725 Square Drive			NAV	NAV	NAV	NAV	NAV	NAV	50.0%	11/1/2015			NAV	NAV
7.12	5 Marway Circle			NAV	NAV	NAV	NAV	NAV	NAV	76.6%	11/1/2015			NAV	NAV
8	Anchorage Marriott Downtown	12.3%	10.9%	21,884,808	12,519,868	9,364,940	1,094,240	0	8,270,700	68.5%	8/31/2015	172	118	TTM 8/31/2015	21,884,808
9	Harvey Building Products Portfolio	12.8%	12.5%	14,531,091	435,933	14,095,158	411,326	0	13,683,832	100.0%	12/1/2015			NAV	NAV
9.01	Londonderry Manufacturing			2,797,302	83,919	2,713,383	56,444	0	2,656,939	100.0%	12/1/2015			NAV	NAV
9.02	Waltham Corporate			1,599,127	47,974	1,551,153	14,688	0	1,536,465	100.0%	12/1/2015			NAV	NAV
9.03	Dartmouth Manufacturing			1,279,735	38,392	1,241,343	58,810	0	1,182,533	100.0%	12/1/2015			NAV	NAV
9.04	Nashua			666,779	20,003	646,775	16,739	0	630,036	100.0%	12/1/2015			NAV	NAV
9.05	West Bridgewater			566,988	17,010	549,978	24,533	0	525,446	100.0%	12/1/2015			NAV	NAV
9.06	Woburn			520,471	15,614	504,857	11,408	0	493,449	100.0%	12/1/2015			NAV	NAV
9.07	Manchester, NH			515,797	15,474	500,323	22,072	0	478,251	100.0%	12/1/2015			NAV	NAV
9.08	New London			463,893	13,917	449,977	10,596	0	439,380	100.0%	12/1/2015			NAV	NAV
9.09	East Haven			441,991	13,260	428,731	10,513	0	418,218	100.0%	12/1/2015			NAV	NAV
9.10	Salem			393,882	11,816	382,065	19,234	0	362,831	100.0%	12/1/2015			NAV	NAV
9.11	Bethlehem			394,584	11,838	382,746	18,484	0	364,262	100.0%	12/1/2015			NAV	NAV
9.12	Lincoln			425,842	12,775	413,067	20,862	0	392,205	100.0%	12/1/2015			NAV	NAV
9.13	Berlin			419,361	12,581	406,780	12,263	0	394,517	100.0%	12/1/2015			NAV	NAV
9.14	Woburn CPD			449,791	13,494	436,298	14,950	0	421,348	100.0%	12/1/2015			NAV	NAV
9.15	Norwalk I			382,543	11,476	371,067	6,035	0	365,032	100.0%	12/1/2015			NAV	NAV
9.16	Dartmouth			343,034	10,291	332,743	9,468	0	323,275	100.0%	12/1/2015			NAV	NAV
9.17	Braintree			261,921	7,858	254,064	8,458	0	245,606	100.0%	12/1/2015			NAV	NAV
9.18	Manchester, CT			289,145	8,674	280,471	11,802	0	268,669	100.0%	12/1/2015			NAV	NAV
9.19	Portland			273,386	8,202	265,184	7,703	0	257,481	100.0%	12/1/2015			NAV	NAV
9.20	Norwalk II			306,484	9,195	297,289	4,500	0	292,789	100.0%	12/1/2015			NAV	NAV
9.21	Warwick			248,847	7,465	241,382	8,780	0	232,602	100.0%	12/1/2015			NAV	NAV
9.22	Fitchburg			210,791	6,324	204,467	5,915	0	198,552	100.0%	12/1/2015			NAV	NAV
9.23	Auburn			204,291	6,129	198,163	5,570	0	192,593	100.0%	12/1/2015			NAV	NAV
9.24	Portsmouth			197,115	5,913	191,201	4,721	0	186,481	100.0%	12/1/2015			NAV	NAV
9.25	Southampton			166,261	4,988	161,274	5,463	0	155,810	100.0%	12/1/2015			NAV	NAV
9.26	Hyannis			152,321	4,570	147,751	3,611	0	144,141	100.0%	12/1/2015			NAV	NAV
9.27	Wilkes-Barre			167,287	5,019	162,268	4,830	0	157,438	100.0%	12/1/2015			NAV	NAV
9.28	Berlin CPD			135,209	4,056	131,153	4,224	0	126,928	100.0%	12/1/2015			NAV	NAV
9.29	Springfield			151,321	4,540	146,782	6,590	0	140,192	100.0%	12/1/2015			NAV	NAV
9.30	White River Junction			105,591	3,168	102,423	2,060	0	100,363	100.0%	12/1/2015			NAV	NAV
10	JW Marriott Santa Monica Le Merigot	13.5%	11.4%	25,647,276	17,260,703	8,386,572	1,282,364	0	7,104,208	97.5%	8/31/2015	317	309	TTM 8/31/2015	25,647,276
11	Keeper’s Self Storage Manhattan	7.3%	7.2%	3,343,768	1,084,330	2,259,438	13,425	0	2,246,013	91.0%	10/21/2015			TTM 10/31/2015	3,343,768
12	2052 Century Park East	8.5%	8.5%	2,735,995	200,803	2,535,192	0	0	2,535,192	100.0%	10/19/2015			TTM 9/30/2015	2,830,896
13	Home Depot Jamaica	9.8%	9.8%	3,026,100	586,998	2,439,102	0	0	2,439,102	100.0%	12/1/2015			Actual 2014	2,650,294
14	Aloft Nashville West End	14.4%	13.0%	8,745,233	5,194,791	3,550,442	349,809	0	3,200,633	83.6%	8/31/2015	177	148	TTM 8/31/2015	8,745,233
15	Merritt Creek Farm Shopping Center	9.2%	8.6%	2,572,107	543,938	2,028,169	60,818	68,733	1,898,618	98.9%	9/8/2015			Annualized 9 9/30/2015	2,561,004
16	Westgate Shopping Center	9.2%	8.7%	2,983,239	959,325	2,023,914	26,164	91,765	1,905,985	100.0%	10/1/2015			TTM 9/30/2015	2,774,634
17	Green Caye	11.1%	10.7%	3,945,060	1,841,971	2,103,089	71,100	0	2,031,989	97.5%	11/1/2015			TTM 9/30/2015	3,952,284
18	Huntington Park Shopping Center	8.7%	8.0%	2,279,784	677,240	1,602,545	18,389	99,375	1,484,780	98.9%	10/1/2015			TTM 9/30/2015	2,226,972
19	Columbine Place	10.3%	9.0%	3,526,919	1,930,860	1,596,058	37,424	162,310	1,396,325	96.0%	9/1/2015			TTM 7/31/2015	3,181,872
20	2200 Harbor Boulevard	14.8%	13.3%	3,190,588	1,120,722	2,069,866	52,592	160,348	1,856,926	100.0%	9/30/2015			TTM 6/30/2015	3,036,066
21	Hayden’s Crossing	8.2%	8.0%	1,717,651	608,436	1,109,215	25,500	0	1,083,715	96.1%	11/2/2015			Annualized 3 9/30/2015	1,362,645
22	2700 Blankenbaker	9.4%	8.1%	2,394,115	1,194,399	1,199,716	21,520	143,647	1,034,549	100.0%	11/12/2015			Annualized 9 9/30/2015	1,795,038
23	Amsdell Michigan Pool	9.1%	8.8%	2,002,893	869,560	1,133,333	28,585	0	1,104,748	89.9%	9/30/2015			TTM 10/31/2015	2,002,893
23.01	Amsdell - Shelby, Michigan			829,294	403,557	425,736	10,560	0	415,176	91.3%	9/30/2015			TTM 10/31/2015	829,294
23.02	Amsdell - Fraser, Michigan			612,063	248,163	363,899	9,875	0	354,025	89.9%	9/30/2015			TTM 10/31/2015	612,063
23.03	Amsdell - Flat Rock, Michigan			561,536	217,839	343,697	8,150	0	335,547	88.1%	9/30/2015			TTM 10/31/2015	561,536
24	Marley Manor Apartments	8.4%	8.3%	1,682,437	661,049	1,021,388	22,440	0	998,948	100.0%	11/16/2015			TTM 9/30/2015	1,684,179
25	Savannah Club Apartments	10.1%	9.7%	2,185,122	972,534	1,212,589	45,000	0	1,167,589	95.6%	10/5/2015			TTM 9/30/2015	2,102,528
26	Hawthorne Business Center	10.9%	10.2%	1,845,284	555,876	1,289,408	31,699	59,436	1,198,273	99.1%	10/27/2015			Annualized 9 9/30/2015	1,786,053
27	Valley View Business Center	10.8%	10.1%	1,535,168	328,966	1,206,202	37,424	39,053	1,129,725	96.1%	10/15/2015			TTM 8/31/2015	1,580,787
28	Gallery Shopping Center	9.7%	8.7%	1,409,323	427,334	981,989	38,586	55,677	887,726	85.1%	10/20/2015			TTM 6/30/2015	1,271,998
29	Security Public Storage - Salinas	10.4%	10.2%	1,564,086	528,999	1,035,087	18,605	0	1,016,481	98.2%	10/13/2015			TTM 9/30/2015	1,564,478
30	Dollar Self Storage	9.0%	8.8%	1,179,441	360,055	819,386	13,307	0	806,078	97.8%	9/15/2015			TTM 8/31/2015	1,089,393
31	Sunset Plaza	9.9%	9.3%	1,212,023	304,327	907,695	16,937	41,703	849,055	98.7%	10/31/2015			TTM 8/31/2015	1,136,306
32	Tally Ho	10.8%	10.4%	1,129,076	154,264	974,812	6,576	32,560	935,676	100.0%	10/1/2015			TTM 8/31/2015	1,151,351
33	Parkway Commons	10.1%	9.3%	1,068,679	258,141	810,538	13,290	52,044	745,204	88.2%	10/1/2015			TTM 9/30/2015	1,112,815
34	Reasor’s Foods- Bixby	9.1%	8.9%	740,900	22,227	718,673	11,395	0	707,278	100.0%	12/1/2015			NAV	NAV
35	OSH San Leandro	8.5%	8.5%	664,174	12,000	652,174	4,347	0	647,827	100.0%	12/1/2015			TTM 9/30/2015	658,184
36	ClimaStor 6	9.1%	9.0%	945,411	251,970	693,441	8,585	0	684,856	91.2%	9/30/2015			TTM 9/30/2015	946,833
37	Joiner Parkway Self Storage	9.3%	9.1%	1,009,280	328,613	680,667	13,168	0	667,499	97.2%	10/26/2015			TTM 8/31/2015	1,010,398
38	Fairfield Inn & Suites Lumberton	13.0%	11.8%	2,177,951	1,269,247	908,704	87,118	0	821,586	74.9%	8/31/2015	81	57	TTM 8/31/2015	2,156,083
39	LA Fitness - Euless	9.3%	8.7%	643,710	22,530	621,180	17,550	22,667	580,963	100.0%	12/1/2015			TTM 8/31/2015	746,606
40	Golf Plaza	10.3%	9.2%	1,326,658	657,868	668,790	20,687	47,847	600,256	100.0%	9/8/2015			TTM 7/31/2015	1,333,573
41	CSS Lafayette	10.0%	9.8%	1,193,274	566,183	627,091	7,530	0	619,560	100.0%	9/30/2015			TTM 9/30/2015	1,215,806
42	LA Fitness - Grand Prairie	9.9%	9.3%	647,064	22,647	624,417	17,550	22,372	584,495	100.0%	12/1/2015			TTM 8/31/2015	756,804
43	LA Fitness - Pearland	9.4%	8.7%	597,885	20,926	576,959	19,350	22,017	535,592	100.0%	12/1/2015			TTM 8/31/2015	693,449
44	Security Public Storage – Pittsburg	10.4%	10.1%	1,043,970	416,655	627,314	14,921	0	612,393	94.0%	10/13/2015			TTM 9/30/2015	1,044,400
45	Academy Gateway Retail	10.9%	10.2%	846,352	212,496	633,856	11,181	27,664	595,011	100.0%	9/30/2015			TTM 9/30/2015	903,060
46	Hawthorn Suites Philadelphia	14.0%	11.6%	3,177,357	2,410,578	766,778	127,094	0	639,684	76.6%	8/31/2015	112	84	TTM 8/31/2015	3,245,461
47	Ventura Green Apartments	9.3%	8.4%	990,282	485,375	504,908	45,188	0	459,720	93.7%	10/29/2015			TTM 9/30/2015	971,923
48	Hawthorne Club Apartments	17.4%	15.9%	1,907,698	1,022,161	885,537	75,900	0	809,637	95.7%	9/22/2015			TTM 9/30/2015	1,918,538
49	Dover Downs	12.8%	11.3%	981,183	342,459	638,724	19,147	53,238	566,340	100.0%	6/1/2015			TTM 6/30/2015	1,043,144
50	Walgreens- York	8.1%	8.0%	413,397	12,402	400,995	2,183	0	398,813	100.0%	12/1/2015			NAV	NAV
51	URS Corporate Center	9.7%	8.5%	967,747	491,652	476,095	8,491	52,801	414,803	100.0%	9/29/2015			TTM 8/31/2015	928,101
52	3325 Hollywood Boulevard	15.2%	14.3%	1,115,908	414,590	701,319	7,374	36,891	657,054	92.3%	5/1/2015			TTM 4/30/2015	1,111,539
53	Walgreens- Reynoldsburg	8.4%	8.4%	389,038	11,671	377,367	2,223	0	375,144	100.0%	12/1/2015			NAV	NAV
54	Security Public Storage - Manteca	10.2%	9.9%	714,357	284,061	430,296	11,246	0	419,050	97.5%	10/13/2015			TTM 9/30/2015	716,493
55	Storage Depot Fossil Creek	8.7%	8.5%	546,578	196,333	350,245	10,834	0	339,411	82.4%	8/31/2015			TTM 9/30/2015	546,578
56	ClimaStor 7	8.5%	8.4%	504,062	182,350	321,713	4,333	0	317,380	94.4%	9/30/2015			TTM 9/30/2015	506,596
57	Oak Valley Apartments	10.4%	9.4%	786,491	397,324	389,167	36,240	0	352,927	95.0%	9/18/2015			TTM 7/31/2015	786,491
58	Harp’s Foods- Grove	9.4%	9.3%	350,701	10,521	340,180	4,727	0	335,453	100.0%	12/1/2015			NAV	NAV
59	Walgreens-Dyersburg	8.5%	8.4%	275,696	8,271	267,425	2,223	0	265,202	100.0%	12/1/2015			NAV	NAV
60	University Center South	11.6%	10.1%	509,087	151,522	357,565	17,413	30,507	309,644	92.4%	8/15/2015			TTM 8/31/2015	331,896
61	Baymont Inn & Suites Las Vegas	13.9%	11.5%	1,751,446	1,342,106	409,341	70,058	0	339,283	61.1%	09/18/2015	68	42	TTM 7/31/2015	1,751,378
62	Storage Depot Morning Side	9.3%	9.0%	371,962	121,801	250,161	8,629	0	241,532	85.7%	8/31/2015			TTM 9/30/2015	371,962
63	Security Public Storage - Sacramento III	10.5%	10.2%	544,424	270,414	274,010	9,653	0	264,357	86.2%	10/13/2015			TTM 9/30/2015	549,920
64	Alpha Corners	8.5%	8.3%	192,381	5,771	186,609	843	4,204	181,562	100.0%	11/3/2015			NAV	NAV
65	Storage Depot Culebra	8.8%	8.5%	346,865	169,837	177,028	6,139	0	170,890	92.2%	8/31/2015			TTM 9/30/2015	346,865
66	Eagle Point Estates	13.4%	12.8%	329,688	144,887	184,801	9,248	0	175,553	96.9%	8/31/2015			TTM 8/31/2015	300,536
67	Dollar General - Farmington	9.7%	9.6%	89,185	2,676	86,509	1,365	0	85,144	100.0%	12/1/2015			NAV	NAV
68	Dollar General - Rice	9.8%	9.7%	82,262	2,468	79,794	1,350	0	78,444	100.0%	12/1/2015			NAV	NAV
69	Dollar General - Bloomington	9.8%	9.6%	81,740	2,452	79,288	1,354	0	77,934	100.0%	12/1/2015			NAV	NAV
70	Dollar General - Cape Girardeau	9.8%	9.6%	77,153	2,315	74,839	1,354	0	73,485	100.0%	12/1/2015			NAV	NAV
71	Dollar General - Troy	9.7%	9.5%	73,559	2,207	71,352	1,350	0	70,002	100.0%	12/1/2015			NAV	NAV

A-1-6

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

Mortgage Loan Number	Property Name	Most Recent Expenses ($)	Most Recent NOI ($)		Most Recent Capital Expenditures	Most Recent NCF ($)	Most Recent Hotel ADR	Most Recent Hotel RevPAR	Second Most Recent Period	Second Most Recent Revenues ($)	Second Most Recent Expenses ($)	Second Most Recent NOI ($)	Second Most Recent Capital Expenditures	Second Most Recent NCF ($)	Second Most Recent Hotel ADR	Second Most Recent Hotel RevPAR
1	Rolling Brook Village	4,306,982	7,190,256		0	7,190,256			Actual 2014	11,342,600	4,365,836	6,976,764	0	6,976,764
2	Empire Mall	6,780,031	21,505,710		0	21,505,710			Actual 2014	27,653,198	6,975,427	20,677,771	0	20,677,771
3	Pineapple Hotel Portfolio	8,468,501	8,511,617		679,205	7,832,412	156	139	Actual 2014	15,525,946	7,766,583	7,759,363	621,037	7,138,326	145	127
3.01	Hotel Five	2,940,483	3,195,813		245,452	2,950,361	156	136	Actual 2014	5,613,953	2,714,548	2,899,405	224,558	2,674,847	142	124
3.02	Watertown Hotel	2,932,528	2,679,791		224,493	2,455,298	163	147	Actual 2014	5,062,737	2,712,835	2,349,902	202,509	2,147,393	151	133
3.03	University Inn	2,595,490	2,636,013		209,260	2,426,753	148	134	Actual 2014	4,849,256	2,339,200	2,510,056	193,970	2,316,086	141	124
4	Adler Office	3,368,935	2,498,443		0	2,498,443			Actual 2014	6,258,148	3,313,718	2,944,430	0	2,944,430
5	Adler Industrial	825,144	1,524,752		0	1,524,752			Actual 2014	2,291,199	836,965	1,454,234	0	1,454,234
6	Harbor Pointe Apartments	4,964,156	7,528,110		0	7,528,110			Actual 2014	12,339,437	5,691,150	6,648,287	0	6,648,287
7	Heritage Industrial Portfolio	2,997,213	7,140,060		0	7,140,060			Actual 2014	10,416,992	2,997,444	7,419,548	0	7,419,548
7.01	2294 Molly Pitcher Highway	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
7.02	1001 & 1011 Air Park Drive	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
7.03	4472 Steelway Boulevard North	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
7.04	3530 East Pike Road	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
7.05	22 Northeastern Industrial Park	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
7.06	8 Northeastern Industrial Park	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
7.07	4 & 8 Marway Circle	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
7.08	4500 & 4510 Steelway Boulevard South	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
7.09	21 Northeastern Industrial Park	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
7.10	4474 Steelway Boulevard North	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
7.11	16725 Square Drive	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
7.12	5 Marway Circle	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
8	Anchorage Marriott Downtown	11,324,503	10,560,305		874,247	9,686,058	172	118	Actual 2014	20,819,085	11,029,555	9,789,531	0	9,789,531	164	112
9	Harvey Building Products Portfolio	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
9.01	Londonderry Manufacturing	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
9.02	Waltham Corporate	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
9.03	Dartmouth Manufacturing	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
9.04	Nashua	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
9.05	West Bridgewater	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
9.06	Woburn	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
9.07	Manchester, NH	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
9.08	New London	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
9.09	East Haven	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
9.10	Salem	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
9.11	Bethlehem	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
9.12	Lincoln	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
9.13	Berlin	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
9.14	Woburn CPD	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
9.15	Norwalk I	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
9.16	Dartmouth	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
9.17	Braintree	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
9.18	Manchester, CT	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
9.19	Portland	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
9.20	Norwalk II	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
9.21	Warwick	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
9.22	Fitchburg	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
9.23	Auburn	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
9.24	Portsmouth	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
9.25	Southampton	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
9.26	Hyannis	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
9.27	Wilkes-Barre	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
9.28	Berlin CPD	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
9.29	Springfield	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
9.30	White River Junction	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
10	JW Marriott Santa Monica Le Merigot	15,910,243	9,737,032		1,282,364	8,454,668	317	309	Actual 2014	25,589,767	16,061,572	9,528,195	1,279,488	8,248,707	307	305
11	Keeper’s Self Storage Manhattan	1,076,315	2,267,453		0	2,267,453			Actual 2014	3,247,745	1,079,735	2,168,010	0	2,168,010
12	2052 Century Park East	191,520	2,639,376		0	2,639,376			Actual 2014	2,820,578	179,621	2,640,956	0	2,640,956
13	Home Depot Jamaica	542,708	2,107,586		0	2,107,586			Actual 2013	2,652,384	540,691	2,111,693	0	2,111,693
14	Aloft Nashville West End	5,196,953	3,548,280		349,809	3,198,471	177	148	Actual 2014	7,974,002	4,896,954	3,077,048	318,960	2,758,088	161	134
15	Merritt Creek Farm Shopping Center	495,969	2,065,035		0	2,065,035			Actual 2014	2,633,172	534,416	2,098,755	0	2,098,755
16	Westgate Shopping Center	930,450	1,844,184		0	1,844,184			Actual 2014	2,775,464	963,804	1,811,660	0	1,811,660
17	Green Caye	1,796,762	2,155,522		0	2,155,522			Actual 2014	3,864,706	1,766,568	2,098,138	0	2,098,138
18	Huntington Park Shopping Center	610,494	1,616,478		0	1,616,478			Actual 2014	2,303,822	622,136	1,681,686	0	1,681,686
19	Columbine Place	1,708,104	1,473,767		0	1,473,767			Actual 2014	3,143,789	1,689,740	1,454,048	0	1,454,048
20	2200 Harbor Boulevard	1,040,113	1,995,953		0	1,995,953			Actual 2014	2,907,559	1,159,859	1,747,700	0	1,747,700
21	Hayden’s Crossing	357,636	1,005,009		25,500	979,509			TTM 9/30/2015	595,283	357,636	237,647	25,500	212,147
22	2700 Blankenbaker	766,222	1,028,817		0	1,028,817			Actual 2014	2,711,224	1,142,740	1,568,484	0	1,568,484
23	Amsdell Michigan Pool	852,665	1,150,228		0	1,150,228			Actual 2014	1,904,716	838,363	1,066,353	0	1,066,353
23.01	Amsdell - Shelby, Michigan	395,805	433,489		0	433,489			Actual 2014	786,306	382,695	403,611	0	403,611
23.02	Amsdell - Fraser, Michigan	241,561	370,501		0	370,501			Actual 2014	566,046	235,945	330,101	0	330,101
23.03	Amsdell - Flat Rock, Michigan	215,299	346,238		0	346,238			Actual 2014	552,363	219,723	332,641	0	332,641
24	Marley Manor Apartments	661,051	1,023,128		22,440	1,000,688			Actual 2014	1,335,800	551,981	783,819	0	783,819
25	Savannah Club Apartments	959,579	1,142,949		45,000	1,097,949			Actual 2014	2,086,229	939,482	1,146,747	45,000	1,101,747
26	Hawthorne Business Center	521,518	1,264,535	��	0	1,264,535			Actual 2014	1,797,839	541,019	1,256,820	0	1,256,820
27	Valley View Business Center	349,368	1,231,419		0	1,231,419			Actual 2014	1,439,056	350,498	1,088,558	0	1,088,558
28	Gallery Shopping Center	443,223	828,775		0	828,775			Actual 2014	912,569	386,861	525,708	0	525,708
29	Security Public Storage - Salinas	480,419	1,084,059		0	1,084,059			Actual 2014	1,399,498	498,791	900,707	0	900,707
30	Dollar Self Storage	347,158	742,235		0	742,235			Actual 2014	1,020,778	332,087	688,691	0	688,691
31	Sunset Plaza	291,200	845,106		0	845,106			Actual 2014	1,219,853	280,971	938,882	0	938,882
32	Tally Ho	161,183	990,168		0	990,168			Actual 2014	1,131,333	155,609	975,724	0	975,724
33	Parkway Commons	258,458	854,357		0	854,357			Actual 2014	1,020,714	258,153	762,561	0	762,561
34	Reasor’s Foods- Bixby	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
35	OSH San Leandro	14,154	644,031		0	644,031			NAV	NAV	NAV	NAV	NAV	NAV
36	ClimaStor 6	255,013	691,820		0	691,820			Actual 2014	935,792	248,943	686,849	0	686,849
37	Joiner Parkway Self Storage	333,663	676,735		0	676,735			Actual 2014	973,465	321,538	651,927	0	651,927
38	Fairfield Inn & Suites Lumberton	1,250,668	905,415		0	905,415	76	57	Actual 2014	2,210,987	1,265,874	945,113	0	945,113	75	58
39	LA Fitness - Euless	3,600	743,006		0	743,006			Actual 2014	752,877	3,600	749,277	0	749,277
40	Golf Plaza	582,454	751,119		0	751,119			Annualized 10 12/31/2014	1,257,042	578,837	678,205	0	678,205
41	CSS Lafayette	561,261	654,545		0	654,545			Actual 2014	1,201,546	539,550	661,996	0	661,996
42	LA Fitness - Grand Prairie	6,100	750,704		0	750,704			Actual 2014	756,800	3,600	753,200	0	753,200
43	LA Fitness - Pearland	4,008	689,441		0	689,441			Actual 2014	699,281	3,875	695,406	0	695,406
44	Security Public Storage – Pittsburg	394,355	650,045		0	650,045			Actual 2014	889,516	377,349	512,167	0	512,167
45	Academy Gateway Retail	221,074	681,986		0	681,986			Actual 2014	799,681	193,469	606,212	0	606,212
46	Hawthorn Suites Philadelphia	2,474,151	771,310		129,022	642,288	112	86	Actual 2014	3,020,842	2,410,967	609,875	120,834	489,041	109	80
47	Ventura Green Apartments	488,074	483,849		0	483,849			Actual 2014	884,268	463,113	421,155	0	421,155
48	Hawthorne Club Apartments	1,035,631	882,907		0	882,907			Actual 2014	1,861,407	970,589	890,818	0	890,818
49	Dover Downs	298,133	745,010		0	745,010			Actual 2014	979,293	323,685	655,608	0	655,608
50	Walgreens- York	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
51	URS Corporate Center	510,121	417,980		0	417,980			Actual 2014	848,765	483,893	364,872	0	364,872
52	3325 Hollywood Boulevard	352,866	758,673		0	758,673			Actual 2014	1,101,534	368,867	732,667	0	732,667
53	Walgreens- Reynoldsburg	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
54	Security Public Storage - Manteca	274,384	442,109		0	442,109			Actual 2014	682,758	262,842	419,917	0	419,917
55	Storage Depot Fossil Creek	177,121	369,457		0	369,457			Actual 2014	501,599	176,094	325,505	0	325,505
56	ClimaStor 7	177,292	329,304		0	329,304			Actual 2014	474,266	174,703	299,563	0	299,563
57	Oak Valley Apartments	299,889	486,602		0	486,602			Actual 2014	760,058	270,217	489,841	0	489,841
58	Harp’s Foods- Grove	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
59	Walgreens-Dyersburg	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
60	University Center South	118,698	213,197		0	213,197			Actual 2014	362,239	113,366	248,873	0	248,873
61	Baymont Inn & Suites Las Vegas	1,333,429	417,949		0	417,949	68	42	Actual 2014	1,631,503	1,248,527	382,976	0	382,976	65	39
62	Storage Depot Morning Side	121,189	250,773		0	250,773			Actual 2014	376,114	122,208	253,906	0	253,906
63	Security Public Storage - Sacramento III	273,763	276,157		0	276,157			Actual 2014	474,266	241,410	232,856	0	232,856
64	Alpha Corners	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
65	Storage Depot Culebra	126,308	220,557		0	220,557			Actual 2014	322,509	123,817	198,692	0	198,692
66	Eagle Point Estates	134,841	165,694		0	165,694			Actual 2014	313,685	134,940	178,745	0	178,745
67	Dollar General - Farmington	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
68	Dollar General - Rice	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
69	Dollar General - Bloomington	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
70	Dollar General - Cape Girardeau	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
71	Dollar General - Troy	NAV	NAV		NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV

A-1-7

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

Mortgage Loan Number	Property Name	Third Most Recent Period	Third Most Recent Revenues ($)	Third Most Recent Expenses ($)	Third Most Recent NOI ($)	Third Most Recent Capital Expenditures	Third Most Recent NCF ($)	Third Most Recent Hotel ADR	Third Most Recent Hotel RevPAR	Master Lease (Y/N)	Largest Tenant Name(10)(11)(12)(13)	Largest Tenant Sq. Ft.	Largest Tenant % of NRA	Largest Tenant Exp. Date
1	Rolling Brook Village	Actual 2013	10,950,868	4,141,279	6,809,589	0	6,809,589			N
2	Empire Mall	Actual 2013	25,929,235	6,838,742	19,090,493	0	19,090,493			N	J.C. Penney	134,209	11.9%	4/30/2021
3	Pineapple Hotel Portfolio	Actual 2013	13,067,766	7,429,957	5,637,809	522,710	5,115,099	133	108	N
3.01	Hotel Five	Actual 2013	4,595,530	2,531,550	2,063,980	183,821	1,880,159	129	103	N
3.02	Watertown Hotel	Actual 2013	4,465,132	2,574,490	1,890,642	178,605	1,712,037	139	117	N
3.03	University Inn	Actual 2013	4,007,104	2,323,917	1,683,187	160,284	1,522,903	130	106	N
4	Adler Office	Actual 2013	6,842,318	3,181,713	3,660,605	0	3,660,605			N	Florida Department of Revenue	37,750	9.7%	3/31/2023
5	Adler Industrial	Actual 2013	2,239,034	829,096	1,409,938	0	1,409,938			N	J&K Mechanical LLC	11,900	6.1%	10/31/2019
6	Harbor Pointe Apartments	Actual 2013	12,710,589	5,254,098	7,456,491	0	7,456,491			N
7	Heritage Industrial Portfolio	Actual 2013	10,082,159	2,877,539	7,204,620	0	7,204,620			N	Various	Various	Various	Various
7.01	2294 Molly Pitcher Highway	NAV	NAV	NAV	NAV	NAV	NAV			N	Staples Contract & Commercial, Inc.	621,400	100.0%	3/31/2018
7.02	1001 & 1011 Air Park Drive	NAV	NAV	NAV	NAV	NAV	NAV			N	Iron Mountain Information Management, Inc.	109,237	38.2%	1/31/2021
7.03	4472 Steelway Boulevard North	NAV	NAV	NAV	NAV	NAV	NAV			N	Victory Packaging, L.P.	195,949	51.8%	9/30/2017
7.04	3530 East Pike Road	NAV	NAV	NAV	NAV	NAV	NAV			N	Owens-Brockway Glass Container Inc.	300,000	100.0%	4/30/2017
7.05	22 Northeastern Industrial Park	NAV	NAV	NAV	NAV	NAV	NAV			N	McLane Foodservice, Inc.	104,000	100.0%	8/31/2018
7.06	8 Northeastern Industrial Park	NAV	NAV	NAV	NAV	NAV	NAV			N	Warehouse Services, Inc.	113,000	56.8%	11/30/2015
7.07	4 & 8 Marway Circle	NAV	NAV	NAV	NAV	NAV	NAV			N	Inland Transport Services	61,816	49.6%	8/31/2017
7.08	4500 & 4510 Steelway Boulevard South	NAV	NAV	NAV	NAV	NAV	NAV			N	Packaging Corporation of America	82,356	67.0%	6/30/2018
7.09	21 Northeastern Industrial Park	NAV	NAV	NAV	NAV	NAV	NAV			N	Stone Management, Inc.	72,065	72.0%	12/31/2015
7.10	4474 Steelway Boulevard North	NAV	NAV	NAV	NAV	NAV	NAV			N	Rotondo Warehouse	112,000	70.0%	6/30/2021
7.11	16725 Square Drive	NAV	NAV	NAV	NAV	NAV	NAV			N	Midwest Express Inc.	65,368	50.0%	10/31/2017
7.12	5 Marway Circle	NAV	NAV	NAV	NAV	NAV	NAV			N	Dynamic Elite Athletics, LLC	13,750	26.8%	4/30/2018
8	Anchorage Marriott Downtown	Actual 2013	20,142,514	10,630,839	9,511,675	0	9,511,675	156	104	N
9	Harvey Building Products Portfolio	NAV	NAV	NAV	NAV	NAV	NAV			N	Harvey Industries, Inc.	2,046,119	100.0%	10/31/2035
9.01	Londonderry Manufacturing	NAV	NAV	NAV	NAV	NAV	NAV			N	Harvey Industries, Inc.	376,294	100.0%	10/31/2035
9.02	Waltham Corporate	NAV	NAV	NAV	NAV	NAV	NAV			N	Harvey Industries, Inc.	54,400	100.0%	10/31/2035
9.03	Dartmouth Manufacturing	NAV	NAV	NAV	NAV	NAV	NAV			N	Harvey Industries, Inc.	235,239	100.0%	10/31/2035
9.04	Nashua	NAV	NAV	NAV	NAV	NAV	NAV			N	Harvey Industries, Inc.	111,594	100.0%	10/31/2035
9.05	West Bridgewater	NAV	NAV	NAV	NAV	NAV	NAV			N	Harvey Industries, Inc.	81,776	100.0%	10/31/2035
9.06	Woburn	NAV	NAV	NAV	NAV	NAV	NAV			N	Harvey Industries, Inc.	76,054	100.0%	10/31/2035
9.07	Manchester, NH	NAV	NAV	NAV	NAV	NAV	NAV			N	Harvey Industries, Inc.	81,747	100.0%	10/31/2035
9.08	New London	NAV	NAV	NAV	NAV	NAV	NAV			N	Harvey Industries, Inc.	70,642	100.0%	10/31/2035
9.09	East Haven	NAV	NAV	NAV	NAV	NAV	NAV			N	Harvey Industries, Inc.	70,089	100.0%	10/31/2035
9.10	Salem	NAV	NAV	NAV	NAV	NAV	NAV			N	Harvey Industries, Inc.	58,286	100.0%	10/31/2035
9.11	Bethlehem	NAV	NAV	NAV	NAV	NAV	NAV			N	Harvey Industries, Inc.	71,091	100.0%	10/31/2035
9.12	Lincoln	NAV	NAV	NAV	NAV	NAV	NAV			N	Harvey Industries, Inc.	80,240	100.0%	10/31/2035
9.13	Berlin	NAV	NAV	NAV	NAV	NAV	NAV			N	Harvey Industries, Inc.	43,796	100.0%	10/31/2035
9.14	Woburn CPD	NAV	NAV	NAV	NAV	NAV	NAV			N	Harvey Industries, Inc.	59,800	100.0%	10/31/2035
9.15	Norwalk I	NAV	NAV	NAV	NAV	NAV	NAV			N	Harvey Industries, Inc.	40,232	100.0%	10/31/2035
9.16	Dartmouth	NAV	NAV	NAV	NAV	NAV	NAV			N	Harvey Industries, Inc.	63,117	100.0%	10/31/2035
9.17	Braintree	NAV	NAV	NAV	NAV	NAV	NAV			N	Harvey Industries, Inc.	32,531	100.0%	10/31/2035
9.18	Manchester, CT	NAV	NAV	NAV	NAV	NAV	NAV			N	Harvey Industries, Inc.	49,175	100.0%	10/31/2035
9.19	Portland	NAV	NAV	NAV	NAV	NAV	NAV			N	Harvey Industries, Inc.	48,145	100.0%	10/31/2035
9.20	Norwalk II	NAV	NAV	NAV	NAV	NAV	NAV			N	Harvey Industries, Inc.	30,000	100.0%	10/31/2035
9.21	Warwick	NAV	NAV	NAV	NAV	NAV	NAV			N	Harvey Industries, Inc.	43,899	100.0%	10/31/2035
9.22	Fitchburg	NAV	NAV	NAV	NAV	NAV	NAV			N	Harvey Industries, Inc.	39,433	100.0%	10/31/2035
9.23	Auburn	NAV	NAV	NAV	NAV	NAV	NAV			N	Harvey Industries, Inc.	37,132	100.0%	10/31/2035
9.24	Portsmouth	NAV	NAV	NAV	NAV	NAV	NAV			N	Harvey Industries, Inc.	31,470	100.0%	10/31/2035
9.25	Southampton	NAV	NAV	NAV	NAV	NAV	NAV			N	Harvey Industries, Inc.	36,421	100.0%	10/31/2035
9.26	Hyannis	NAV	NAV	NAV	NAV	NAV	NAV			N	Harvey Industries, Inc.	24,070	100.0%	10/31/2035
9.27	Wilkes-Barre	NAV	NAV	NAV	NAV	NAV	NAV			N	Harvey Industries, Inc.	32,200	100.0%	10/31/2035
9.28	Berlin CPD	NAV	NAV	NAV	NAV	NAV	NAV			N	Harvey Industries, Inc.	28,163	100.0%	10/31/2035
9.29	Springfield	NAV	NAV	NAV	NAV	NAV	NAV			N	Harvey Industries, Inc.	25,347	100.0%	10/31/2035
9.30	White River Junction	NAV	NAV	NAV	NAV	NAV	NAV			N	Harvey Industries, Inc.	13,736	100.0%	10/31/2035
10	JW Marriott Santa Monica Le Merigot	Actual 2013	23,679,978	15,344,481	8,335,496	1,183,999	7,151,498	286	278	N
11	Keeper’s Self Storage Manhattan	Actual 2013	3,147,523	1,037,823	2,109,700	0	2,109,700			N
12	2052 Century Park East	Actual 2013	2,102,802	180,654	1,922,148	0	1,922,148			N	Trigen-LA Energy Corporation	59,000	93.7%	10/31/2041
13	Home Depot Jamaica	Actual 2012	2,655,205	540,276	2,114,929	0	2,114,929			N	Home Depot U.S.A., Inc.	105,196	100.0%	6/28/2025
14	Aloft Nashville West End	Actual 2013	6,041,103	3,962,799	2,078,304	241,644	1,836,660	141	101	N
15	Merritt Creek Farm Shopping Center	Actual 2013	2,403,041	505,581	1,897,459	0	1,897,459			N	Home Depot U.S.A., Inc. (Ground Lease)	121,039	45.7%	1/31/2024
16	Westgate Shopping Center	Actual 2013	2,631,735	908,858	1,722,876	0	1,722,876			N	Rite Aid	34,803	20.0%	12/31/2018
17	Green Caye	Actual 2013	3,696,730	1,799,441	1,897,289	0	1,897,289			N
18	Huntington Park Shopping Center	Actual 2013	2,264,969	680,260	1,584,709	0	1,584,709			N	Vons	49,860	54.2%	12/31/2019
19	Columbine Place	Actual 2013	2,776,514	1,661,913	1,114,602	0	1,114,602			N	Beatty & Wozniak	24,147	16.1%	9/30/2021
20	2200 Harbor Boulevard	Actual 2013	2,735,825	1,060,499	1,675,326	0	1,675,326			N	K-Mart Corporation	94,058	49.9%	3/31/2019
21	Hayden’s Crossing	NAV	NAV	NAV	NAV	NAV	NAV			N
22	2700 Blankenbaker	Actual 2013	2,640,101	1,074,099	1,566,002	0	1,566,002			N	Honeywell	54,500	50.7%	5/31/2022
23	Amsdell Michigan Pool	Actual 2013	1,730,491	839,134	891,357	0	891,357			N
23.01	Amsdell - Shelby, Michigan	Actual 2013	710,950	398,644	312,306	0	312,306			N
23.02	Amsdell - Fraser, Michigan	Actual 2013	515,853	231,683	284,170	0	284,170			N
23.03	Amsdell - Flat Rock, Michigan	Actual 2013	503,688	208,807	294,881	0	294,881			N
24	Marley Manor Apartments	Actual 2013	1,151,997	434,151	717,846	0	717,846			N
25	Savannah Club Apartments	Actual 2013	1,920,719	909,354	1,011,365	45,000	966,365			N
26	Hawthorne Business Center	Actual 2013	1,668,848	490,101	1,178,747	0	1,178,747			N	Space Exploration Technologies Corp.	107,347	54.2%	9/30/2017
27	Valley View Business Center	Actual 2013	1,364,750	314,460	1,050,290	0	1,050,290			N	Purafilter 2000	8,812	7.3%	8/31/2018
28	Gallery Shopping Center	Actual 2013	1,030,346	340,018	690,328	0	690,328			N	Gabes	45,647	31.9%	10/31/2024
29	Security Public Storage - Salinas	Actual 2013	1,269,228	454,972	814,256	0	814,256			N
30	Dollar Self Storage	Actual 2013	975,618	316,309	659,310	0	659,310			N
31	Sunset Plaza	Actual 2013	1,160,777	286,023	874,754	0	874,754			N	Ross	30,185	33.9%	1/31/2021
32	Tally Ho	Actual 2013	1,116,739	136,678	980,061	0	980,061			N	Tally Ho Liquors	5,100	20.3%	1/31/2018
33	Parkway Commons	Actual 2013	840,132	255,562	584,571	0	584,571			N	Panera Bread	4,500	10.5%	12/31/2020
34	Reasor’s Foods- Bixby	NAV	NAV	NAV	NAV	NAV	NAV			N	Reasor’s	75,996	100.0%	12/31/2032
35	OSH San Leandro	NAV	NAV	NAV	NAV	NAV	NAV			N	Orchard Supply Hardware	43,474	100.0%	4/30/2032
36	ClimaStor 6	Actual 2013	907,662	259,724	647,938	0	647,938			N
37	Joiner Parkway Self Storage	Actual 2013	927,414	325,534	601,880	0	601,880			N
38	Fairfield Inn & Suites Lumberton	Actual 2013	1,966,392	1,281,277	685,115	0	685,115	74	52	N
39	LA Fitness - Euless	Actual 2013	752,877	3,600	749,277	0	749,277			N	LA Fitness	45,000	100.0%	7/31/2035
40	Golf Plaza	Actual 2013	1,352,089	629,430	722,658	0	722,658			N	Wally’s Market	30,000	36.3%	9/30/2019
41	CSS Lafayette	Actual 2013	1,152,037	506,574	645,463	0	645,463			N
42	LA Fitness - Grand Prairie	Actual 2013	756,800	3,600	753,200	0	753,200			N	LA Fitness	45,000	100.0%	8/31/2030
43	LA Fitness - Pearland	Actual 2013	699,281	3,925	695,356	0	695,356			N	LA Fitness	45,000	100.0%	7/31/2035
44	Security Public Storage – Pittsburg	Actual 2013	791,634	351,961	439,673	0	439,673			N
45	Academy Gateway Retail	NAV	NAV	NAV	NAV	NAV	NAV			N	Slingshot Studios LLC	5,928	21.2%	12/19/2024
46	Hawthorn Suites Philadelphia	Actual 2013	4,080,540	2,713,551	1,366,989	163,222	1,203,767	133	108	N
47	Ventura Green Apartments	Actual 2013	747,211	504,581	242,630	0	242,630			N
48	Hawthorne Club Apartments	Actual 2013	1,703,970	1,003,167	700,803	0	700,803			N
49	Dover Downs	Actual 2013	838,270	279,688	558,582	0	558,582			N	Best Buy Stores, L.P.	34,951	36.5%	1/31/2019
50	Walgreens- York	NAV	NAV	NAV	NAV	NAV	NAV			N	Walgreens	14,550	100.0%	5/16/2031
51	URS Corporate Center	Actual 2013	877,508	458,778	418,730	0	418,730			N	URS Corporation	16,136	38.0%	2/28/2019
52	3325 Hollywood Boulevard	Actual 2013	1,063,221	411,032	652,189	0	652,189			N	Wells Fargo Bank	6,270	17.0%	2/13/2021
53	Walgreens- Reynoldsburg	NAV	NAV	NAV	NAV	NAV	NAV			N	Walgreens	14,820	100.0%	1/1/2030
54	Security Public Storage - Manteca	Actual 2013	666,337	251,689	414,648	0	414,648			N
55	Storage Depot Fossil Creek	Actual 2013	477,195	177,019	300,176	0	300,176			N
56	ClimaStor 7	Actual 2013	467,152	166,271	300,881	0	300,881			N
57	Oak Valley Apartments	Actual 2013	730,555	359,505	371,050	0	371,050			N
58	Harp’s Foods- Grove	NAV	NAV	NAV	NAV	NAV	NAV			N	Harp’s Food Stores, Inc.	31,500	100.0%	8/31/2032
59	Walgreens-Dyersburg	NAV	NAV	NAV	NAV	NAV	NAV			N	Walgreens	14,820	100.0%	10/31/2030
60	University Center South	Actual 2013	419,970	128,754	291,216	0	291,216			N	Hala Café and Bakery, Inc.	4,900	11.3%	12/31/2020
61	Baymont Inn & Suites Las Vegas	Actual 2013	1,360,707	1,208,302	152,405	0	152,405	61	33	N
62	Storage Depot Morning Side	Actual 2013	371,224	112,055	259,169	0	259,169			N
63	Security Public Storage - Sacramento III	Actual 2013	432,199	220,775	211,424	0	211,424			N
64	Alpha Corners	NAV	NAV	NAV	NAV	NAV	NAV			N	Matress Firm, Inc	3,620	64.4%	8/31/2025
65	Storage Depot Culebra	Actual 2013	311,086	113,423	197,663	0	197,663			N
66	Eagle Point Estates	Actual 2013	316,865	137,011	179,854	0	179,854			N
67	Dollar General - Farmington	NAV	NAV	NAV	NAV	NAV	NAV			N	Dollar General Store	9,100	100.0%	8/31/2030
68	Dollar General - Rice	NAV	NAV	NAV	NAV	NAV	NAV			N	Dollar General Store	9,002	100.0%	9/30/2030
69	Dollar General - Bloomington	NAV	NAV	NAV	NAV	NAV	NAV			N	Dollar General Store	9,026	100.0%	8/31/2030
70	Dollar General - Cape Girardeau	NAV	NAV	NAV	NAV	NAV	NAV			N	Dollar General Store	9,026	100.0%	9/30/2030
71	Dollar General - Troy	NAV	NAV	NAV	NAV	NAV	NAV			N	Dollar General Store	9,002	100.0%	8/31/2030

A-1-8

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

Mortgage Loan Number	Property Name	2nd Largest Tenant Name(10)(11)(14)	2nd Largest Tenant Sq. Ft.	2nd Largest Tenant % of NRA	2nd Largest Tenant Exp. Date	3rd Largest Tenant Name(10)	3rd Largest Tenant Sq. Ft.	3rd Largest Tenant % of NRA	3rd Largest Tenant Exp. Date	4th Largest Tenant Name(10)(11)(12)(14)	4th Largest Tenant Sq. Ft.	4th Largest Tenant % of NRA	4th Largest Tenant Exp. Date
1	Rolling Brook Village
2	Empire Mall	Younkers	101,151	9.0%	1/31/2026	Macy’s	100,790	9.0%	1/31/2019	Sears	100,709	9.0%	6/30/2018
3	Pineapple Hotel Portfolio
3.01	Hotel Five
3.02	Watertown Hotel
3.03	University Inn
4	Adler Office	Fight Club America, Inc.	27,580	7.1%	11/30/2024	Miami-Dade County	17,225	4.4%	4/1/2018	P.K. Management Group, Inc.	15,887	4.1%	12/31/2017
5	Adler Industrial	Miami-Dade County	11,900	6.1%	4/30/2019	Miami Behavioral Health Center, Inc.	10,773	5.5%	8/31/2020	Capillus, LLC	8,418	4.3%	10/31/2020
6	Harbor Pointe Apartments
7	Heritage Industrial Portfolio	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various
7.01	2294 Molly Pitcher Highway
7.02	1001 & 1011 Air Park Drive	CMH Space Flooring Products, Inc.	91,452	32.0%	9/30/2017	Calderon Textiles, LLC	31,463	11.0%	9/30/2018	PODS Enterprises, LLC	30,480	10.6%	12/31/2018
7.03	4472 Steelway Boulevard North	McGrann Paper Corporation	117,329	31.0%	8/31/2019	Rotondo Warehouse, Inc.	30,000	7.9%	9/30/2016
7.04	3530 East Pike Road
7.05	22 Northeastern Industrial Park
7.06	8 Northeastern Industrial Park	3PD, Inc.	50,246	25.2%	4/30/2017	Global Foundaries U.S., Inc	22,000	11.1%	10/4/2016
7.07	4 & 8 Marway Circle	Tire Centers LLC	31,440	25.2%	2/28/2019	Associated Materials, LLC d/b/a Alside Supply Center	31,440	25.2%	8/31/2021
7.08	4500 & 4510 Steelway Boulevard South	Iron Mountain Information Management, Inc.	40,644	33.0%	9/30/2022
7.09	21 Northeastern Industrial Park	PODS Enterprises, LLC	28,000	28.0%	12/31/2018
7.10	4474 Steelway Boulevard North	Scholastic Book Fairs, Inc.	48,000	30.0%	9/30/2017
7.11	16725 Square Drive
7.12	5 Marway Circle	Transtar Industries, Inc.	8,250	16.1%	2/28/2022	Raw Saw Services International	5,500	10.7%	12/31/2015	K-D Supply Corporation d/b/a Fluid Power	3,525	6.9%	6/30/2019
8	Anchorage Marriott Downtown
9	Harvey Building Products Portfolio
9.01	Londonderry Manufacturing
9.02	Waltham Corporate
9.03	Dartmouth Manufacturing
9.04	Nashua
9.05	West Bridgewater
9.06	Woburn
9.07	Manchester, NH
9.08	New London
9.09	East Haven
9.10	Salem
9.11	Bethlehem
9.12	Lincoln
9.13	Berlin
9.14	Woburn CPD
9.15	Norwalk I
9.16	Dartmouth
9.17	Braintree
9.18	Manchester, CT
9.19	Portland
9.20	Norwalk II
9.21	Warwick
9.22	Fitchburg
9.23	Auburn
9.24	Portsmouth
9.25	Southampton
9.26	Hyannis
9.27	Wilkes-Barre
9.28	Berlin CPD
9.29	Springfield
9.30	White River Junction
10	JW Marriott Santa Monica Le Merigot
11	Keeper’s Self Storage Manhattan
12	2052 Century Park East	Century City Medical Plaza Land Co.	4,000	6.3%	9/30/2039
13	Home Depot Jamaica
14	Aloft Nashville West End
15	Merritt Creek Farm Shopping Center	Marshalls of MA, Inc.	30,000	11.3%	1/31/2023	A.C. Moore, Incorporated	21,306	8.0%	10/31/2024	Office Depot, Inc. d/b/a Office Depot	18,448	7.0%	2/28/2025
16	Westgate Shopping Center	TJ Maxx	34,746	19.9%	1/31/2017	Ann Arbor Public Library	21,914	12.6%	6/30/2024	Schuler’s Books	9,804	5.6%	6/16/2019
17	Green Caye
18	Huntington Park Shopping Center	Pep Boys	20,444	22.2%	1/31/2019	Bella Zone	5,420	5.9%	1/31/2025	Launderland	3,180	3.5%	2/28/2016
19	Columbine Place	National Oilwell Varco	23,245	15.5%	12/31/2021	Executive Suites	17,792	11.9%	12/31/2019	Agren-Blando	12,226	8.2%	1/31/2023
20	2200 Harbor Boulevard	Planet Fitness	14,488	7.7%	1/31/2025	Party City	14,000	7.4%	1/31/2024	Aqua Tots	6,939	3.7%	4/30/2025
21	Hayden’s Crossing
22	2700 Blankenbaker	NPAS/Parallon	53,098	49.3%	6/30/2020
23	Amsdell Michigan Pool
23.01	Amsdell - Shelby, Michigan
23.02	Amsdell - Fraser, Michigan
23.03	Amsdell - Flat Rock, Michigan
24	Marley Manor Apartments
25	Savannah Club Apartments
26	Hawthorne Business Center	Emmanuel Community Church, Inc.	5,280	2.7%	3/31/2016	Tone Body Fitness, Inc.	5,230	2.6%	5/31/2018	Hugo Julio Bertolotti d/b/a Indarg Engineering	5,202	2.6%	12/31/2016
27	Valley View Business Center	Sierra Office Solutions	5,133	4.3%	10/31/2018	MG Studio	4,800	4.0%	11/30/2016	Harris Associates	4,560	3.8%	2/29/2020
28	Gallery Shopping Center	Conn’s	35,621	24.9%	8/31/2024	Lifeway	8,909	6.2%	1/31/2017	Platos Closet	4,800	3.4%	1/31/2020
29	Security Public Storage - Salinas
30	Dollar Self Storage
31	Sunset Plaza	Bed, Bath & Beyond	20,000	22.4%	1/31/2021	Petco	15,000	16.8%	1/31/2021	Versona by Cato	7,000	7.9%	1/31/2024
32	Tally Ho	Bank of America	4,387	17.5%	4/13/2030	Wawa, Inc.	3,200	12.8%	10/31/2017	Aalif Enterprises, Inc.	2,900	11.6%	1/31/2018
33	Parkway Commons	Case Selects Wine & Liquors	4,405	10.3%	6/30/2020	Camino Real Mexican Restaurant	3,353	7.8%	9/30/2020	Fulin’s Asian Cuisine	3,000	7.0%	4/30/2019
34	Reasor’s Foods- Bixby
35	OSH San Leandro
36	ClimaStor 6
37	Joiner Parkway Self Storage
38	Fairfield Inn & Suites Lumberton
39	LA Fitness - Euless
40	Golf Plaza	Neradt Ace Hardware Corporation	12,400	15.0%	7/31/2017	AutoZone Development Corp.	8,205	9.9%	4/30/2019	White Eagle Liquors	6,550	7.9%	12/31/2018
41	CSS Lafayette
42	LA Fitness - Grand Prairie
43	LA Fitness - Pearland
44	Security Public Storage – Pittsburg
45	Academy Gateway Retail	Southern Deli Holdings, LLC	4,750	17.0%	8/21/2018	JP Morgan Chase Bank	3,304	11.8%	3/31/2018	Pei Wei Asian Diner, Inc.	3,204	11.5%	4/30/2019
46	Hawthorn Suites Philadelphia
47	Ventura Green Apartments
48	Hawthorne Club Apartments
49	Dover Downs	Michaels Stores, Inc.	23,584	24.6%	2/28/2018	LDB, Inc. t/a Ashley Furniture	21,659	22.6%	11/30/2022	Dover Downs, Inc.	15,539	16.2%	12/27/2015
50	Walgreens- York
51	URS Corporate Center	Electronic Payments Inc.	10,125	23.8%	2/28/2017	The Helpline LLC	5,219	12.3%	6/30/2017	Profiles Television LLC	4,636	10.9%	1/31/2019
52	3325 Hollywood Boulevard	Select Physical Therapy Holdings Inc	2,651	7.2%	4/30/2018	Foundation for End of Life Care	2,490	6.8%	4/30/2017	Offerdahl’s Eat Fresh	2,000	5.4%	7/10/2018
53	Walgreens- Reynoldsburg
54	Security Public Storage - Manteca
55	Storage Depot Fossil Creek
56	ClimaStor 7
57	Oak Valley Apartments
58	Harp’s Foods- Grove
59	Walgreens-Dyersburg
60	University Center South	Korean BBQ	3,500	8.0%	4/30/2016	One in Christ Korean Presbyterian Church	3,331	7.7%	3/31/2018	Drops of Life Holistic Center	3,300	7.6%	9/30/2017
61	Baymont Inn & Suites Las Vegas
62	Storage Depot Morning Side
63	Security Public Storage - Sacramento III
64	Alpha Corners	Chipotle Mexican Grill	2,000	35.6%	10/31/2025
65	Storage Depot Culebra
66	Eagle Point Estates
67	Dollar General - Farmington
68	Dollar General - Rice
69	Dollar General - Bloomington
70	Dollar General - Cape Girardeau
71	Dollar General - Troy

A-1-9

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

Mortgage Loan Number

Property Name

5th Largest Tenant Name(10)(12)

5th Largest Tenant Sq. Ft.

5th Largest Tenant % of NRA

5th Largest Tenant Exp. Date

Engineering Report Date

Environmental Report Date (Phase I)

Environmental Report Date (Phase II)

Seismic Report Date

Seismic PML %

Seismic Insurance Required  (Y/N)

Terrorism Insurance (Y/N)

Loan Purpose

Engineering Escrow / Deferred Maintenance ($)

1

Rolling Brook Village

10/13/2015

10/13/2015

N

Y

Acquisition

37,500

2

Empire Mall

Hy-Vee

89,044

7.9%

12/31/2026

10/19/2015

10/19/2015

N

Y

Refinance

0

3

Pineapple Hotel Portfolio

Various

Various

Various

Various

N

Y

Refinance

67,625

3.01

Hotel Five

8/4/2015

8/5/2015

8/4/2015

10.0%

N

Y

3.02

Watertown Hotel

8/6/2015

8/5/2015

8/5/2015

7.0%

N

Y

3.03

University Inn

8/5/2015

8/6/2015

8/5/2015

11.0%

N

Y

4

Adler Office

FCNH, Inc.

14,280

3.7%

10/31/2016

6/17/2015

6/18/2015

N

Y

Refinance

0

5

Adler Industrial

Bella Vista Bakery, Inc.

7,500

3.8%

2/28/2019

6/18/2015

6/18/2015

N

Y

Refinance

0

6

Harbor Pointe Apartments

8/17/2015

7/3/2015

N

Y

Acquisition

54,835

7

Heritage Industrial Portfolio

Various

Various

Various

Various

6/4/2015

Various

N

Y

Refinance

88,889

7.01

2294 Molly Pitcher Highway

6/4/2015

6/2/2015

N

Y

7.02

1001 & 1011 Air Park Drive

Schneider Electric IT, Corporation

23,571

8.2%

9/30/2016

6/4/2015

5/28/2015

N

Y

7.03

4472 Steelway Boulevard North

6/4/2015

6/4/2015

N

Y

7.04

3530 East Pike Road

6/4/2015

6/3/2015

N

Y

7.05

22 Northeastern Industrial Park

6/4/2015

6/2/2015

N

Y

7.06

8 Northeastern Industrial Park

6/4/2015

5/28/2015

N

Y

7.07

4 & 8 Marway Circle

6/4/2015

6/2/2015; 6/3/2015

N

Y

7.08

4500 & 4510 Steelway Boulevard South

6/4/2015

6/4/2015

N

Y

7.09

21 Northeastern Industrial Park

6/4/2015

6/2/2015

N

Y

7.10

4474 Steelway Boulevard North

6/4/2015

6/2/2015

N

Y

7.11

16725 Square Drive

6/4/2015

6/3/2015

N

Y

7.12

5 Marway Circle

Red Hawk Fire & Security, LLC

2,750

5.4%

8/31/2020

6/4/2015

5/27/2015

N

Y

8

Anchorage Marriott Downtown

7/22/2015

7/22/2015

7/22/2015

13.0%

N

Y

Refinance

1,875

9

Harvey Building Products Portfolio

Various

Various

N

Y

Acquisition

500,000

9.01

Londonderry Manufacturing

9/18/2015

9/10/2015

N

Y

9.02

Waltham Corporate

9/18/2015

9/14/2015

N

Y

9.03

Dartmouth Manufacturing

9/18/2015

9/10/2015

N

Y

9.04

Nashua

9/18/2015

9/14/2015

N

Y

9.05

West Bridgewater

9/18/2015

9/11/2015

N

Y

9.06

Woburn

9/18/2015

9/11/2015

N

Y

9.07

Manchester, NH

9/18/2015

9/9/2015

N

Y

9.08

New London

9/18/2015

9/14/2015

N

Y

9.09

East Haven

9/18/2015

9/10/2015

N

Y

9.10

Salem

9/18/2015

9/14/2015

N

Y

9.11

Bethlehem

9/18/2015

9/14/2015

N

Y

9.12

Lincoln

9/18/2015

9/14/2015

N

Y

9.13

Berlin

9/18/2015

9/14/2015

N

Y

9.14

Woburn CPD

9/17/2015

9/11/2015

N

Y

9.15

Norwalk I

9/18/2015

9/14/2015

N

Y

9.16

Dartmouth

9/18/2015

9/14/2015

N

Y

9.17

Braintree

9/18/2015

9/14/2015

N

Y

9.18

Manchester, CT

9/18/2015

9/14/2015

N

Y

9.19

Portland

9/18/2015

9/16/2015

N

Y

9.20

Norwalk II

9/17/2015

9/14/2015

N

Y

9.21

Warwick

9/18/2015

9/11/2015

N

Y

9.22

Fitchburg

9/18/2015

9/14/2015

N

Y

9.23

Auburn

9/18/2015

9/14/2015

N

Y

9.24

Portsmouth

9/18/2015

9/14/2015

N

Y

9.25

Southampton

9/18/2015

9/14/2015

N

Y

9.26

Hyannis

9/18/2015

9/11/2015

N

Y

9.27

Wilkes-Barre

9/17/2015

9/11/2015

N

Y

9.28

Berlin CPD

9/17/2015

9/14/2015

N

Y

9.29

Springfield

9/18/2015

9/11/2015

N

Y

9.30

White River Junction

9/18/2015

9/11/2015

N

Y

10

JW Marriott Santa Monica Le Merigot

7/22/2015

7/20/2015

7/22/2015

12.0%

N

Y

Refinance

0

11

Keeper’s Self Storage Manhattan

10/21/2015

10/21/2015

N

Y

Refinance

181,750

12

2052 Century Park East

6/29/2015

6/30/2015

6/29/2015

18.0%

N

Y

Refinance

0

13

Home Depot Jamaica

6/29/2015

6/30/2015

N

Y

Refinance

0

14

Aloft Nashville West End

11/2/2015

11/3/2015

N

Y

Acquisition

0

15

Merritt Creek Farm Shopping Center

Petco Animal Supplies Stores, Inc. d/b/a Petco Supplies & Fish

12,500

4.7%

1/31/2024

8/4/2015

8/4/2015

N

Y

Refinance

0

16

Westgate Shopping Center

Happy House

8,300

4.8%

10/31/2016

10/30/2015

10/30/2015

N

Y

Refinance

0

17

Green Caye

7/3/2015

6/29/2015

N

Y

Refinance

0

18

Huntington Park Shopping Center

Super Center

3,000

3.3%

12/31/2019

10/15/2015

10/16/2015

10/16/2015

12.0%

N

Y

Refinance

15,875

19

Columbine Place

Tetra Tech, Inc.

12,203

8.2%

4/30/2019

9/1/2015

9/2/2015

N

Y

Refinance

0

20

2200 Harbor Boulevard

Clean Path Recovery

6,224

3.3%

2/28/2017

5/21/2015

5/21/2015

5/21/2015

11.0%

N

Y

Refinance

0

21

Hayden’s Crossing

9/30/2015

10/1/2015

N

Y

Refinance

0

22

2700 Blankenbaker

9/15/2015

9/15/2015

N

Y

Acquisition

0

23

Amsdell Michigan Pool

10/7/2015

10/7/2015

N

Y

Refinance

0

23.01

Amsdell - Shelby, Michigan

10/7/2015

10/7/2015

N

Y

23.02

Amsdell - Fraser, Michigan

10/7/2015

10/7/2015

N

Y

23.03

Amsdell - Flat Rock, Michigan

10/7/2015

10/7/2015

N

Y

24

Marley Manor Apartments

7/2/2015

7/14/2015

N

Y

Refinance

0

25

Savannah Club Apartments

9/17/2015

9/17/2015

N

Y

Refinance

54,128

26

Hawthorne Business Center

LLCoolDre, Inc. dba Blitz

4,606

2.3%

12/31/2015

6/29/2015

6/29/2015

6/29/2015

15.0%

N

Y

Refinance

69,460

27

Valley View Business Center

Michelin North America Research

4,079

3.4%

3/31/2018

9/25/2015

9/28/2015

N

Y

Refinance

0

28

Gallery Shopping Center

Nail Spa

4,400

3.1%

9/16/2025

10/3/2015

10/5/2015

N

Y

Acquisition

386,029

29

Security Public Storage - Salinas

9/15/2015

9/15/2015

9/15/2015

10.0%

N

Y

Refinance

0

30

Dollar Self Storage

9/30/2015

9/30/2015

N

Y

Refinance

0

31

Sunset Plaza

Kirkland

6,502

7.3%

1/31/2021

4/30/2015

4/29/2015

N

Y

Refinance

13,906

32

Tally Ho

Lewis Brothers, Inc.

2,650

10.6%

7/31/2020

10/10/2015

10/14/2015

N

Y

Refinance

13,688

33

Parkway Commons

Suntan City

2,800

6.5%

11/30/2018

9/11/2015

9/11/2015

N

Y

Refinance

0

34

Reasor’s Foods- Bixby

9/17/2015

9/16/2015

N

N

Acquisition

0

35

OSH San Leandro

9/1/2015

8/20/2015

8/20/2015

14.0%

N

Y

Acquisition

0

36

ClimaStor 6

7/31/2015

7/31/2015

N

Y

Refinance

0

37

Joiner Parkway Self Storage

9/15/2015

9/15/2015

9/15/2015

2.0%

N

Y

Refinance

0

38

Fairfield Inn & Suites Lumberton

10/13/2015

10/9/2015

N

Y

Refinance

0

39

LA Fitness - Euless

10/3/2015

10/3/2015

N

Y

Refinance

0

40

Golf Plaza

Dollar & More

5,000

6.0%

11/3/2017

9/10/2015

9/14/2015

N

Y

Refinance

285,125

41

CSS Lafayette

6/3/2015

6/3/2015

6/3/2015

9.0%

N

Y

Refinance

0

42

LA Fitness - Grand Prairie

10/3/2015

10/3/2015

N

Y

Refinance

0

43

LA Fitness - Pearland

10/3/2015

10/3/2015

N

Y

Refinance

0

44

Security Public Storage – Pittsburg

9/8/2015

9/8/2015

9/8/2015

11.0%

N

Y

Refinance

0

45

Academy Gateway Retail

AT&T

3,040

10.9%

7/31/2018

8/21/2015

8/24/2015

N

Y

Refinance

0

46

Hawthorn Suites Philadelphia

9/10/2015

9/4/2015

N

Y

Refinance

26,910

47

Ventura Green Apartments

9/29/2015

9/29/2015

N

Y

Refinance

128,687

48

Hawthorne Club Apartments

10/2/2015

10/2/2015

N

Y

Refinance

0

49

Dover Downs

10/14/2015

10/14/2015

N

Y

Refinance

19,375

50

Walgreens- York

9/14/2015

9/15/2015

N

N

Refinance

0

51

URS Corporate Center

New England Flour Corporation

4,040

9.5%

1/31/2020

10/5/2015

10/5/2015

N

Y

Acquisition

74,938

52

3325 Hollywood Boulevard

Elizaveta V Samorukova

1,860

5.0%

2/28/2017

5/20/2015

5/20/2015

N

Y

Refinance

2,200

53

Walgreens- Reynoldsburg

9/11/2015

9/16/2015

N

N

Refinance

0

54

Security Public Storage - Manteca

9/16/2015

9/16/2015

9/16/2015

5.0%

N

Y

Refinance

0

55

Storage Depot Fossil Creek

10/26/2015

10/26/2015

N

Y

Refinance

0

56

ClimaStor 7

8/3/2015

8/3/2015

N

Y

Refinance

0

57

Oak Valley Apartments

9/25/2015

9/25/2015

N

Y

Acquisition

0

58

Harp’s Foods- Grove

9/17/2015

9/16/2015

N

N

Acquisition

0

59

Walgreens-Dyersburg

9/14/2015

9/15/2015

N

N

Refinance

0

60

University Center South

Los Vallejo, LLC

2,620

6.0%

10/31/2018

10/15/2015

4/15/2014

N

Y

Refinance

23,885

61

Baymont Inn & Suites Las Vegas

9/23/2015

9/22/2015

N

Y

Refinance

8,594

62

Storage Depot Morning Side

10/20/2015

10/20/2015

N

Y

Refinance

0

63

Security Public Storage - Sacramento III

9/15/2015

9/15/2015

9/15/2015

4.0%

N

Y

Refinance

0

64

Alpha Corners

10/20/2015

10/20/2015

N

Y

Refinance

0

65

Storage Depot Culebra

10/26/2015

10/26/2015

N

Y

Refinance

0

66

Eagle Point Estates

9/30/2015

9/30/2015

N

Y

Refinance

0

67

Dollar General - Farmington

9/17/2015

9/15/2015

N

Y

Acquisition

0

68

Dollar General - Rice

10/8/2015

10/15/2015

N

Y

Acquisition

0

69

Dollar General - Bloomington

9/17/2015

9/17/2015

N

Y

Acquisition

0

70

Dollar General - Cape Girardeau

10/12/2015

10/15/2015

N

Y

Acquisition

0

71

Dollar General - Troy

9/17/2015

9/16/2015

N

Y

Acquisition

0

A-1-10

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

Mortgage Loan Number	Property Name	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 ($)	Monthly Replacement Reserve ($)(15)
1	Rolling Brook Village	217,610	108,805	Cash		42,938	14,313	Cash		0	15,250
2	Empire Mall	0	Springing			0	Springing			0	Springing
3	Pineapple Hotel Portfolio	87,785	43,892	Cash		0	Springing			0	56,600
3.01	Hotel Five
3.02	Watertown Hotel
3.03	University Inn
4	Adler Office	536,561	53,656	Cash		213,437	35,573	Cash		0	8,990
5	Adler Industrial	209,672	20,967	Cash		89,254	14,876	Cash		0	4,089
6	Harbor Pointe Apartments	178,371	89,186	Cash		33,867	16,934	Cash		0	9,067
7	Heritage Industrial Portfolio	694,723	141,872	Cash		64,203	16,051	Cash		0	21,517
7.01	2294 Molly Pitcher Highway
7.02	1001 & 1011 Air Park Drive
7.03	4472 Steelway Boulevard North
7.04	3530 East Pike Road
7.05	22 Northeastern Industrial Park
7.06	8 Northeastern Industrial Park
7.07	4 & 8 Marway Circle
7.08	4500 & 4510 Steelway Boulevard South
7.09	21 Northeastern Industrial Park
7.10	4474 Steelway Boulevard North
7.11	16725 Square Drive
7.12	5 Marway Circle
8	Anchorage Marriott Downtown	245,311	61,328	Cash		58,129	29,064	Cash		0	91,187
9	Harvey Building Products Portfolio	1,207,022	199,837	Cash		594,489	78,692	Cash		0	0
9.01	Londonderry Manufacturing
9.02	Waltham Corporate
9.03	Dartmouth Manufacturing
9.04	Nashua
9.05	West Bridgewater
9.06	Woburn
9.07	Manchester, NH
9.08	New London
9.09	East Haven
9.10	Salem
9.11	Bethlehem
9.12	Lincoln
9.13	Berlin
9.14	Woburn CPD
9.15	Norwalk I
9.16	Dartmouth
9.17	Braintree
9.18	Manchester, CT
9.19	Portland
9.20	Norwalk II
9.21	Warwick
9.22	Fitchburg
9.23	Auburn
9.24	Portsmouth
9.25	Southampton
9.26	Hyannis
9.27	Wilkes-Barre
9.28	Berlin CPD
9.29	Springfield
9.30	White River Junction
10	JW Marriott Santa Monica Le Merigot	533,964	66,746	Cash		70,120	23,373	Cash		0	106,864
11	Keeper’s Self Storage Manhattan	31,109	31,109	Cash		0	Springing			0	1,119
12	2052 Century Park East	0	Springing			0	Springing			0	0
13	Home Depot Jamaica	0	Springing			0	Springing			0	0
14	Aloft Nashville West End	224,536	22,454	Cash		0	Springing			300,000	29,151
15	Merritt Creek Farm Shopping Center	42,978	14,326	Cash		35,868	3,587	Cash		0	5,068
16	Westgate Shopping Center	270,773	38,682	Cash		33,218	2,555	Cash		0	2,180
17	Green Caye	52,433	26,217	Cash		25,402	12,701	Cash		0	5,925
18	Huntington Park Shopping Center	86,823	28,941	Cash		0	Springing			0	1,573; Springing
19	Columbine Place	214,538	42,908	Cash		50,767	5,077	Cash		75,000	3,119
20	2200 Harbor Boulevard	42,992	21,496	Cash		35,101	3,191	Cash		0	Springing
21	Hayden’s Crossing	129,947	21,658	Cash		1,067	1,067	Cash		0	2,125
22	2700 Blankenbaker	8,015	8,021	Cash		4,442	2,220	Cash		0	1,793; Springing
23	Amsdell Michigan Pool	23,564	11,782	Cash		0	Springing			0	2,382
23.01	Amsdell - Shelby, Michigan
23.02	Amsdell - Fraser, Michigan
23.03	Amsdell - Flat Rock, Michigan
24	Marley Manor Apartments	6,607	13,063	Cash		17,517	2,502	Cash		0	2,000
25	Savannah Club Apartments	24,564	24,564	Cash		17,550	4,388	Cash		0	3,750
26	Hawthorne Business Center	137,925	22,988	Cash		26,666	3,333	Cash		0	2,642
27	Valley View Business Center	19,905	6,635	Cash		20,746	1,886	Cash		0	Springing
28	Gallery Shopping Center	16,139	16,139	Cash		24,330	2,212	Cash		0	3,216
29	Security Public Storage - Salinas	0	Springing			0	Springing			0	Springing
30	Dollar Self Storage	3,318	3,318	Cash		3,855	482	Cash		1,109	1,109
31	Sunset Plaza	15,340	15,340	Cash		21,444	1,949	Cash		0	1,411
32	Tally Ho	12,842	4,281	Cash		14,122	1,284	Cash		0	548
33	Parkway Commons	0	9,410	Cash		7,110	1,185	Cash		8,500	1,108
34	Reasor’s Foods- Bixby	0	Springing			0	Springing			0	0
35	OSH San Leandro	0	Springing			0	Springing			0	Springing
36	ClimaStor 6	18,816	1,568	Cash		19,394	1,763	Cash		0	715
37	Joiner Parkway Self Storage	15,348	7,674	Cash		0	Springing			0	1,097
38	Fairfield Inn & Suites Lumberton	15,233	3,808	Cash		2,007	669	Cash		0	7,158
39	LA Fitness - Euless	0	Springing			0	Springing			0	Springing
40	Golf Plaza	233,714	38,952	Cash		12,776	1,825	Cash		0	1,724
41	CSS Lafayette	41,537	10,384	Cash		0	Springing			0	628
42	LA Fitness - Grand Prairie	0	Springing			0	Springing			0	Springing
43	LA Fitness - Pearland	0	Springing			0	Springing			0	Springing
44	Security Public Storage – Pittsburg	0	Springing			0	Springing			0	Springing
45	Academy Gateway Retail	0	Springing			0	Springing			0	Springing
46	Hawthorn Suites Philadelphia	108,950	12,106	Cash		5,883	840	Cash		0	1/12 of 4.0% of the greater of (a) prior year’s gross revenues, (b) gross revenue projected in the annual budget
47	Ventura Green Apartments	32,278	3,228	Cash		38,549	8,399	Cash		0	3,766
48	Hawthorne Club Apartments	84,065	16,813	Cash		0	Springing			0	6,325
49	Dover Downs	30,482	7,621	Cash		15,403	1,185	Cash		0	1,596
50	Walgreens- York	0	Springing			0	Springing			0	Springing
51	URS Corporate Center	10,058	10,058	Cash		12,390	6,195	Cash		0	708
52	3325 Hollywood Boulevard	42,111	6,654	Cash		13,307	4,545	Cash		40,000	615
53	Walgreens- Reynoldsburg	0	Springing			0	Springing			0	Springing
54	Security Public Storage - Manteca	0	Springing			0	Springing			0	Springing
55	Storage Depot Fossil Creek	11,660	5,830	Cash		0	Springing			0	903
56	ClimaStor 7	19,993	1,666	Cash		10,952	996	Cash		0	361
57	Oak Valley Apartments	38,610	5,516	Cash		6,117	3,058	Cash		0	3,020
58	Harp’s Foods- Grove	0	Springing			0	Springing			0	0
59	Walgreens-Dyersburg	0	Springing			0	Springing			0	Springing
60	University Center South	28,222	4,032	Cash		0	Springing			0	1,161
61	Baymont Inn & Suites Las Vegas	6,827	2,753	Cash		3,288	3,288	Cash		5,838	5,838
62	Storage Depot Morning Side	5,232	2,616	Cash		0	Springing			0	719
63	Security Public Storage - Sacramento III	0	Springing			0	Springing			0	Springing
64	Alpha Corners	9,925	1,418	Cash		142	142	Cash		0	70
65	Storage Depot Culebra	14,766	7,383	Cash		0	Springing			0	512
66	Eagle Point Estates	26,640	4,440	Cash		0	Springing			0	771
67	Dollar General - Farmington	2,221	555	Cash		0	Springing			0	0
68	Dollar General - Rice	649	72	Cash		0	Springing			0	0
69	Dollar General - Bloomington	845	141	Cash		0	Springing			0	0
70	Dollar General - Cape Girardeau	4,000	333	Cash		0	Springing			0	0
71	Dollar General - Troy	47	16	Cash		0	Springing			0	0

A-1-11

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

Mortgage Loan Number	Property Name	Replacement Reserve Cap ($)	Replacement Reserve Escrow - Cash or LoC	Replacement Reserve Escrow - LoC Counterparty	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)	TI/LC Reserve Cap ($)	TI/LC Escrow - Cash or LoC	TI/LC Escrow - LoC Counterparty	Debt Service Escrow (Initial) ($)	Debt Service Escrow (Monthly) ($)	Debt Service Escrow - Cash or LoC	Debt Service Escrow - LoC Counterparty
1	Rolling Brook Village	0	Cash		0	0	0			0	0
2	Empire Mall	0			75,000	Springing	0	Cash		0	0
3	Pineapple Hotel Portfolio	2,500,000	Cash		0	0	0			0	0
3.01	Hotel Five
3.02	Watertown Hotel
3.03	University Inn
4	Adler Office	0	Cash		1,450,370	32,359	776,610	Cash		0	0
5	Adler Industrial	0	Cash		166,307	16,356	392,534	Cash		0	0
6	Harbor Pointe Apartments	0	Cash		0	0	0			0	0
7	Heritage Industrial Portfolio	0	Cash		800,000	32,250	500,000	Cash		0	0
7.01	2294 Molly Pitcher Highway
7.02	1001 & 1011 Air Park Drive
7.03	4472 Steelway Boulevard North
7.04	3530 East Pike Road
7.05	22 Northeastern Industrial Park
7.06	8 Northeastern Industrial Park
7.07	4 & 8 Marway Circle
7.08	4500 & 4510 Steelway Boulevard South
7.09	21 Northeastern Industrial Park
7.10	4474 Steelway Boulevard North
7.11	16725 Square Drive
7.12	5 Marway Circle
8	Anchorage Marriott Downtown	0	Cash		0	0	0			0	0
9	Harvey Building Products Portfolio	0			0	0	0			0	0
9.01	Londonderry Manufacturing
9.02	Waltham Corporate
9.03	Dartmouth Manufacturing
9.04	Nashua
9.05	West Bridgewater
9.06	Woburn
9.07	Manchester, NH
9.08	New London
9.09	East Haven
9.10	Salem
9.11	Bethlehem
9.12	Lincoln
9.13	Berlin
9.14	Woburn CPD
9.15	Norwalk I
9.16	Dartmouth
9.17	Braintree
9.18	Manchester, CT
9.19	Portland
9.20	Norwalk II
9.21	Warwick
9.22	Fitchburg
9.23	Auburn
9.24	Portsmouth
9.25	Southampton
9.26	Hyannis
9.27	Wilkes-Barre
9.28	Berlin CPD
9.29	Springfield
9.30	White River Junction
10	JW Marriott Santa Monica Le Merigot	0	Cash		0	0	0			0	0
11	Keeper’s Self Storage Manhattan	67,125	Cash		0	0	0			0	0
12	2052 Century Park East	0			0	0	0			0	0
13	Home Depot Jamaica	0			0	0	0			0	0
14	Aloft Nashville West End	0	Cash		0	0	0			0	0
15	Merritt Creek Farm Shopping Center	0	Cash		8,400	6,002	144,047	Cash		0	0
16	Westgate Shopping Center	78,492	Cash		175,000	9,448	350,000	Cash		0	0
17	Green Caye	0	Cash		0	0	0			0	0
18	Huntington Park Shopping Center	57,000	Cash		60,300	8,415	300,000	Cash		0	0
19	Columbine Place	75,000	Cash		350,000	13,223	350,000	Cash		0	0
20	2200 Harbor Boulevard	0			0	0	0			0	0
21	Hayden’s Crossing	0	Cash		0	0	0			0	0
22	2700 Blankenbaker	100,000	Cash		450,000	8,967; Springing	275,000	Cash		0	0
23	Amsdell Michigan Pool	0	Cash		0	0	0			0	0
23.01	Amsdell - Shelby, Michigan
23.02	Amsdell - Fraser, Michigan
23.03	Amsdell - Flat Rock, Michigan
24	Marley Manor Apartments	0	Cash		0	0	0			0	0
25	Savannah Club Apartments	0	Cash		0	0	0			0	0
26	Hawthorne Business Center	0	Cash		0	17,000	340,000	Cash		0	0
27	Valley View Business Center	0			0	Springing	0			0	0
28	Gallery Shopping Center	0	Cash		210,000	4,713	0	Cash		0	0
29	Security Public Storage - Salinas	0			0	0	0			0	0
30	Dollar Self Storage	0	Cash		0	0	0			0	0
31	Sunset Plaza	50,811	Cash		0	4,606	300,000	Cash		0	0
32	Tally Ho	0	Cash		0	1,725	0	Cash		0	0
33	Parkway Commons	25,000	Cash		100,000	4,340	100,000	Cash		0	0
34	Reasor’s Foods- Bixby	0			0	0	0			0	0
35	OSH San Leandro	0			0	Springing	0			0	0
36	ClimaStor 6	30,000	Cash		0	0	0			0	0
37	Joiner Parkway Self Storage	26,328	Cash		0	0	0			0	0
38	Fairfield Inn & Suites Lumberton	0	Cash		0	0	0			0	0
39	LA Fitness - Euless	0			500,000	Springing	0	Cash		0	0
40	Golf Plaza	50,000	Cash		50,000	3,987	100,000	Cash		0	0
41	CSS Lafayette	0	Cash		0	0	0			0	0
42	LA Fitness - Grand Prairie	0			500,000	Springing	0	Cash		0	0
43	LA Fitness - Pearland	0			500,000	Springing	0	Cash		0	0
44	Security Public Storage – Pittsburg	0			0	0	0			0	0
45	Academy Gateway Retail	0			125,000	2,306	125,000	Cash		0	0
46	Hawthorn Suites Philadelphia	0	Cash		0	0	0			0	0
47	Ventura Green Apartments	0	Cash		0	0	0			0	0
48	Hawthorne Club Apartments	100,000	Cash		0	0	0			0	0
49	Dover Downs	0	Cash		250,000	3,989	0	Cash		0	0
50	Walgreens- York	0			0	0	0			0	0
51	URS Corporate Center	0	Cash		0	3,184	0	Cash		0	0
52	3325 Hollywood Boulevard	40,000	Cash		80,000	3,073	80,000	Cash		0	0
53	Walgreens- Reynoldsburg	0			0	0	0			0	0
54	Security Public Storage - Manteca	0			0	0	0			0	0
55	Storage Depot Fossil Creek	21,668	Cash		0	0	0			0	0
56	ClimaStor 7	30,000	Cash		0	0	0			0	0
57	Oak Valley Apartments	108,720	Cash		0	0	0			0	0
58	Harp’s Foods- Grove	0			0	0	0			0	0
59	Walgreens-Dyersburg	0			0	0	0			0	0
60	University Center South	0	Cash		0	3,628; Springing	130,000	Cash		0	0
61	Baymont Inn & Suites Las Vegas	0	Cash		0	0	0			0	0
62	Storage Depot Morning Side	17,258	Cash		0	0	0			0	0
63	Security Public Storage - Sacramento III	0			0	0	0			0	0
64	Alpha Corners	0	Cash		0	350	0	Cash		0	0
65	Storage Depot Culebra	12,278	Cash		0	0	0			0	0
66	Eagle Point Estates	0	Cash		0	0	0			0	0
67	Dollar General - Farmington	0			0	0	0			0	0
68	Dollar General - Rice	0			0	0	0			0	0
69	Dollar General - Bloomington	0			0	0	0			0	0
70	Dollar General - Cape Girardeau	0			0	0	0			0	0
71	Dollar General - Troy	0			0	0	0			0	0

A-1-12

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

Mortgage Loan Number	Property Name	Other Escrow I Reserve Description	Other Escrow I (Initial) ($)	Other Escrow I (Monthly) ($)(11)(16)	Other Escrow I Cap ($)	Other Escrow I Escrow - Cash or LoC	Other  Escrow I - LoC Counterparty	Other Escrow II Reserve Description	Other Escrow II (Initial) ($)
1	Rolling Brook Village		0	0	0				0
2	Empire Mall	Ground Lease Reserve	0	Springing	0	Cash			0
3	Pineapple Hotel Portfolio	Seasonality Reserve	200,000	50,000	400,000	Cash			0
3.01	Hotel Five
3.02	Watertown Hotel
3.03	University Inn
4	Adler Office	Free Rent Escrow	389,303	0	0	Cash			0
5	Adler Industrial	Free Rent Escrow	36,831	0	0	Cash			0
6	Harbor Pointe Apartments		0	0	0				0
7	Heritage Industrial Portfolio	Staples Space TI/LC Escrow	0	33,333; Springing	0	Cash			0
7.01	2294 Molly Pitcher Highway
7.02	1001 & 1011 Air Park Drive
7.03	4472 Steelway Boulevard North
7.04	3530 East Pike Road
7.05	22 Northeastern Industrial Park
7.06	8 Northeastern Industrial Park
7.07	4 & 8 Marway Circle
7.08	4500 & 4510 Steelway Boulevard South
7.09	21 Northeastern Industrial Park
7.10	4474 Steelway Boulevard North
7.11	16725 Square Drive
7.12	5 Marway Circle
8	Anchorage Marriott Downtown	Seasonality Reserve ($362,604)/Comfort Letter Reserve ($2,500)	365,104	Springing	0	Cash		PIP Reserve	0
9	Harvey Building Products Portfolio		0	0	0				0
9.01	Londonderry Manufacturing
9.02	Waltham Corporate
9.03	Dartmouth Manufacturing
9.04	Nashua
9.05	West Bridgewater
9.06	Woburn
9.07	Manchester, NH
9.08	New London
9.09	East Haven
9.10	Salem
9.11	Bethlehem
9.12	Lincoln
9.13	Berlin
9.14	Woburn CPD
9.15	Norwalk I
9.16	Dartmouth
9.17	Braintree
9.18	Manchester, CT
9.19	Portland
9.20	Norwalk II
9.21	Warwick
9.22	Fitchburg
9.23	Auburn
9.24	Portsmouth
9.25	Southampton
9.26	Hyannis
9.27	Wilkes-Barre
9.28	Berlin CPD
9.29	Springfield
9.30	White River Junction
10	JW Marriott Santa Monica Le Merigot	Seasonality Reserve ($389,819)/Comfort Letter Reserve ($2,500)	392,319	0	0	Cash		Ground Rent Holdback($9,881,593)/Ground Lease Reserve ($272,250)	10,153,843
11	Keeper’s Self Storage Manhattan		0	0	0				0
12	2052 Century Park East		0	0	0				0
13	Home Depot Jamaica	Ground Rent Escrow	46,363	46,363	0	Cash			0
14	Aloft Nashville West End	PIP Reserve	1,800,000	0	0	Cash			0
15	Merritt Creek Farm Shopping Center	Free Rent Escrow	31,602	0	0	Cash			0
16	Westgate Shopping Center	Library Gap Rent Reserve ($302,860)/Pictures Plus Gap Rent Reserve ($2,100)	304,960	0	0	Cash		Outstanding TI/LC Reserve ($1,732,311)/Specified Tenant Leasing Reserve ($261,874)	1,994,185
17	Green Caye		0	0	0				0
18	Huntington Park Shopping Center	Rent Concession Reserve	19,356	0	0	Cash			0
19	Columbine Place	Free Rent Reserve	83,288	0	0	Cash			0
20	2200 Harbor Boulevard	K Mart Reserve	1,000,000	Springing	0	Cash		Ground Rent Reserve	0
21	Hayden’s Crossing		0	0	0				0
22	2700 Blankenbaker	Rent Concession Reserve	0	2,604	0	Cash		NPAS/Honeywell Reserve	0
23	Amsdell Michigan Pool	Ground Rent Reserve	0	10,618	0	Cash			0
23.01	Amsdell - Shelby, Michigan
23.02	Amsdell - Fraser, Michigan
23.03	Amsdell - Flat Rock, Michigan
24	Marley Manor Apartments		0	0	0				0
25	Savannah Club Apartments		0	0	0				0
26	Hawthorne Business Center		0	0	0				0
27	Valley View Business Center		0	0	0				0
28	Gallery Shopping Center	Nail Spa TI Reserve	51,500	0	0	Cash			0
29	Security Public Storage - Salinas		0	0	0				0
30	Dollar Self Storage	Improvement Bond Payments Reserve	2,600	2,600	0	Cash			0
31	Sunset Plaza		0	0	0				0
32	Tally Ho	Free Rent	7,187	0	0	Cash			0
33	Parkway Commons		0	0	0				0
34	Reasor’s Foods- Bixby		0	0	0				0
35	OSH San Leandro		0	0	0				0
36	ClimaStor 6		0	0	0				0
37	Joiner Parkway Self Storage		0	0	0				0
38	Fairfield Inn & Suites Lumberton	PIP Reserve	0	Springing	0				0
39	LA Fitness - Euless		0	0	0				0
40	Golf Plaza		0	0	0				0
41	CSS Lafayette	Ground Rent Funds	18,890	Springing	0	Cash			0
42	LA Fitness - Grand Prairie		0	0	0				0
43	LA Fitness - Pearland		0	0	0				0
44	Security Public Storage – Pittsburg		0	0	0				0
45	Academy Gateway Retail		0	0	0				0
46	Hawthorn Suites Philadelphia	Seasonality Reserve	147,000	0	0	Cash		PIP Reserve	210,000
47	Ventura Green Apartments	Coinmach Expense Reserve	11,500	575	0	Cash			0
48	Hawthorne Club Apartments		0	0	0				0
49	Dover Downs		0	0	0				0
50	Walgreens- York		0	0	0				0
51	URS Corporate Center	Free Rent	19,607	0	0	Cash			0
52	3325 Hollywood Boulevard		0	0	0				0
53	Walgreens- Reynoldsburg		0	0	0				0
54	Security Public Storage - Manteca		0	0	0				0
55	Storage Depot Fossil Creek		0	0	0				0
56	ClimaStor 7		0	0	0				0
57	Oak Valley Apartments		0	0	0				0
58	Harp’s Foods- Grove		0	0	0				0
59	Walgreens-Dyersburg		0	0	0				0
60	University Center South	Free Rent Reserve	21,452	0	0	Cash			0
61	Baymont Inn & Suites Las Vegas		0	0	0				0
62	Storage Depot Morning Side		0	0	0				0
63	Security Public Storage - Sacramento III		0	0	0				0
64	Alpha Corners		0	0	0				0
65	Storage Depot Culebra		0	0	0				0
66	Eagle Point Estates		0	0	0				0
67	Dollar General - Farmington		0	0	0				0
68	Dollar General - Rice		0	0	0				0
69	Dollar General - Bloomington		0	0	0				0
70	Dollar General - Cape Girardeau		0	0	0				0
71	Dollar General - Troy		0	0	0				0

A-1-13

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

Mortgage Loan Number	Property Name	Other Escrow II (Monthly) ($)	Other Escrow II Cap ($)	Other Escrow II Escrow - Cash or LoC	Other  Escrow II - LoC Counterparty	Holdback(7)	Ownership Interest(17)	Ground Lease Initial Expiration Date(17)
1	Rolling Brook Village	0	0				Fee
2	Empire Mall	0	0				Fee and Leasehold	9/30/2033
3	Pineapple Hotel Portfolio	0	0				Fee
3.01	Hotel Five						Fee
3.02	Watertown Hotel						Fee
3.03	University Inn						Fee
4	Adler Office	0	0				Fee
5	Adler Industrial	0	0				Fee
6	Harbor Pointe Apartments	0	0				Fee
7	Heritage Industrial Portfolio	0	0				Fee
7.01	2294 Molly Pitcher Highway						Fee
7.02	1001 & 1011 Air Park Drive						Fee
7.03	4472 Steelway Boulevard North						Fee
7.04	3530 East Pike Road						Fee
7.05	22 Northeastern Industrial Park						Fee
7.06	8 Northeastern Industrial Park						Fee
7.07	4 & 8 Marway Circle						Fee
7.08	4500 & 4510 Steelway Boulevard South						Fee
7.09	21 Northeastern Industrial Park						Fee
7.10	4474 Steelway Boulevard North						Fee
7.11	16725 Square Drive						Fee
7.12	5 Marway Circle						Fee
8	Anchorage Marriott Downtown	Springing	0	Cash			Fee
9	Harvey Building Products Portfolio	0	0				Fee
9.01	Londonderry Manufacturing						Fee
9.02	Waltham Corporate						Fee
9.03	Dartmouth Manufacturing						Fee
9.04	Nashua						Fee
9.05	West Bridgewater						Fee
9.06	Woburn						Fee
9.07	Manchester, NH						Fee
9.08	New London						Fee
9.09	East Haven						Fee
9.10	Salem						Fee
9.11	Bethlehem						Fee
9.12	Lincoln						Fee
9.13	Berlin						Fee
9.14	Woburn CPD						Fee
9.15	Norwalk I						Fee
9.16	Dartmouth						Fee
9.17	Braintree						Fee
9.18	Manchester, CT						Fee
9.19	Portland						Fee
9.20	Norwalk II						Fee
9.21	Warwick						Fee
9.22	Fitchburg						Fee
9.23	Auburn						Fee
9.24	Portsmouth						Fee
9.25	Southampton						Fee
9.26	Hyannis						Fee
9.27	Wilkes-Barre						Fee
9.28	Berlin CPD						Fee
9.29	Springfield						Fee
9.30	White River Junction						Fee
10	JW Marriott Santa Monica Le Merigot	Ground Lease Reserve ($136,125)	0	Cash			Leasehold	10/15/2086
11	Keeper’s Self Storage Manhattan	0	0				Fee
12	2052 Century Park East	0	0				Fee
13	Home Depot Jamaica	0	0				Fee and Leasehold	Kimaqu Corporation 09/01/2025; Melvin Zuckerman, Robin Mathes & Kenneth Zuckerman 09/01/2025; Lite Realty Co., Inc. 09/01/2025
14	Aloft Nashville West End	0	0				Fee
15	Merritt Creek Farm Shopping Center	0	0				Fee
16	Westgate Shopping Center	0	0	Cash			Fee
17	Green Caye	0	0				Fee
18	Huntington Park Shopping Center	0	0				Fee
19	Columbine Place	0	0				Leasehold	6/30/2079
20	2200 Harbor Boulevard	Springing	0				Fee and Leasehold	12/31/2057
21	Hayden’s Crossing	0	0			550,000	Fee
22	2700 Blankenbaker	Springing	0				Fee
23	Amsdell Michigan Pool	0	0				Various	Various
23.01	Amsdell - Shelby, Michigan						Leasehold	10/31/2034
23.02	Amsdell - Fraser, Michigan						Fee
23.03	Amsdell - Flat Rock, Michigan						Fee
24	Marley Manor Apartments	0	0				Fee
25	Savannah Club Apartments	0	0				Fee
26	Hawthorne Business Center	0	0				Fee
27	Valley View Business Center	0	0				Fee
28	Gallery Shopping Center	0	0				Fee
29	Security Public Storage - Salinas	0	0				Fee
30	Dollar Self Storage	0	0				Fee
31	Sunset Plaza	0	0				Fee
32	Tally Ho	0	0				Fee
33	Parkway Commons	0	0				Fee
34	Reasor’s Foods- Bixby	0	0				Fee
35	OSH San Leandro	0	0				Fee
36	ClimaStor 6	0	0				Fee
37	Joiner Parkway Self Storage	0	0				Fee
38	Fairfield Inn & Suites Lumberton	0	0				Fee
39	LA Fitness - Euless	0	0				Fee
40	Golf Plaza	0	0				Fee
41	CSS Lafayette	0	0				Leasehold	3/31/2050
42	LA Fitness - Grand Prairie	0	0				Fee
43	LA Fitness - Pearland	0	0				Fee
44	Security Public Storage – Pittsburg	0	0				Fee
45	Academy Gateway Retail	0	0				Fee
46	Hawthorn Suites Philadelphia	0	0	Cash			Fee
47	Ventura Green Apartments	0	0				Fee
48	Hawthorne Club Apartments	0	0				Fee
49	Dover Downs	0	0				Fee
50	Walgreens- York	0	0				Fee
51	URS Corporate Center	0	0				Fee
52	3325 Hollywood Boulevard	0	0				Fee
53	Walgreens- Reynoldsburg	0	0				Fee
54	Security Public Storage - Manteca	0	0				Fee
55	Storage Depot Fossil Creek	0	0				Fee
56	ClimaStor 7	0	0				Fee
57	Oak Valley Apartments	0	0				Fee
58	Harp’s Foods- Grove	0	0				Fee
59	Walgreens-Dyersburg	0	0				Fee
60	University Center South	0	0				Fee
61	Baymont Inn & Suites Las Vegas	0	0				Fee
62	Storage Depot Morning Side	0	0				Fee
63	Security Public Storage - Sacramento III	0	0				Fee
64	Alpha Corners	0	0				Fee
65	Storage Depot Culebra	0	0				Fee
66	Eagle Point Estates	0	0				Fee
67	Dollar General - Farmington	0	0				Fee
68	Dollar General - Rice	0	0				Fee
69	Dollar General - Bloomington	0	0				Fee
70	Dollar General - Cape Girardeau	0	0				Fee
71	Dollar General - Troy	0	0				Fee

A-1-14

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

Mortgage Loan Number	Property Name	Annual Ground Rent Payment(17)	Annual Ground Rent Increases(17)	Lockbox	Whole Loan Cut-off Date Balance ($)	Whole Loan Debt Service ($)
1	Rolling Brook Village			Soft/Upfront Cash Management
2	Empire Mall	$63,082	Ground rent increases every 5 years based on CPI	Hard/Springing Cash Management
3	Pineapple Hotel Portfolio			Springing
3.01	Hotel Five
3.02	Watertown Hotel
3.03	University Inn
4	Adler Office			Hard/Springing Cash Management
5	Adler Industrial			Hard/Springing Cash Management
6	Harbor Pointe Apartments			Springing
7	Heritage Industrial Portfolio			Hard/Springing Cash Management
7.01	2294 Molly Pitcher Highway
7.02	1001 & 1011 Air Park Drive
7.03	4472 Steelway Boulevard North
7.04	3530 East Pike Road
7.05	22 Northeastern Industrial Park
7.06	8 Northeastern Industrial Park
7.07	4 & 8 Marway Circle
7.08	4500 & 4510 Steelway Boulevard South
7.09	21 Northeastern Industrial Park
7.10	4474 Steelway Boulevard North
7.11	16725 Square Drive
7.12	5 Marway Circle
8	Anchorage Marriott Downtown			Hard/Springing Cash Management
9	Harvey Building Products Portfolio			Hard/Upfront Cash Management
9.01	Londonderry Manufacturing
9.02	Waltham Corporate
9.03	Dartmouth Manufacturing
9.04	Nashua
9.05	West Bridgewater
9.06	Woburn
9.07	Manchester, NH
9.08	New London
9.09	East Haven
9.10	Salem
9.11	Bethlehem
9.12	Lincoln
9.13	Berlin
9.14	Woburn CPD
9.15	Norwalk I
9.16	Dartmouth
9.17	Braintree
9.18	Manchester, CT
9.19	Portland
9.20	Norwalk II
9.21	Warwick
9.22	Fitchburg
9.23	Auburn
9.24	Portsmouth
9.25	Southampton
9.26	Hyannis
9.27	Wilkes-Barre
9.28	Berlin CPD
9.29	Springfield
9.30	White River Junction
10	JW Marriott Santa Monica Le Merigot	$1,316,000	Includes rent increases every five years equal to the greater or (i) the annual base rent for the prior lease year or (ii) 9.0% of the FMV of the unimproved land value based on the midpoint of the two closest of three appraisals	Hard/Upfront Cash Management
11	Keeper’s Self Storage Manhattan			Springing
12	2052 Century Park East			Soft/Springing Cash Management
13	Home Depot Jamaica	Kimaqu Corporation $154,134.00; Melvin Zuckerman, Robin Mathes & Kenneth Zuckerman $60,500.00; Lite Realty Co., Inc. $341,718.75	Rent increases every 5 years	Hard/Springing Cash Management
14	Aloft Nashville West End			Hard/Springing Cash Management
15	Merritt Creek Farm Shopping Center			Hard/Springing Cash Management
16	Westgate Shopping Center			Springing
17	Green Caye			Springing
18	Huntington Park Shopping Center			Springing
19	Columbine Place	$226,633	Y	Springing
20	2200 Harbor Boulevard	$254,562	Adjusted by CPI every 60 months	Springing
21	Hayden’s Crossing			Springing
22	2700 Blankenbaker			Springing
23	Amsdell Michigan Pool	Various	Various	Springing
23.01	Amsdell - Shelby, Michigan	$120,000	Every third year 5% of the CPI
23.02	Amsdell - Fraser, Michigan
23.03	Amsdell - Flat Rock, Michigan
24	Marley Manor Apartments			Springing
25	Savannah Club Apartments			Springing
26	Hawthorne Business Center			Springing
27	Valley View Business Center			Springing
28	Gallery Shopping Center			Hard/Springing Cash Management
29	Security Public Storage - Salinas			None
30	Dollar Self Storage			None
31	Sunset Plaza			Springing
32	Tally Ho			Springing
33	Parkway Commons			None
34	Reasor’s Foods- Bixby			Hard/Upfront Cash Management
35	OSH San Leandro			Springing
36	ClimaStor 6			None
37	Joiner Parkway Self Storage			None
38	Fairfield Inn & Suites Lumberton			Hard/Springing Cash Management
39	LA Fitness - Euless			Springing
40	Golf Plaza			Springing
41	CSS Lafayette	$110,040	3.0%	Springing
42	LA Fitness - Grand Prairie			Springing
43	LA Fitness - Pearland			Springing
44	Security Public Storage – Pittsburg			None
45	Academy Gateway Retail			Springing
46	Hawthorn Suites Philadelphia			Hard/Springing Cash Management
47	Ventura Green Apartments			Springing
48	Hawthorne Club Apartments			None
49	Dover Downs			Springing
50	Walgreens- York			Springing
51	URS Corporate Center			Springing
52	3325 Hollywood Boulevard			Springing
53	Walgreens- Reynoldsburg			Springing
54	Security Public Storage - Manteca			None
55	Storage Depot Fossil Creek			None
56	ClimaStor 7			None
57	Oak Valley Apartments			Springing
58	Harp’s Foods- Grove			Hard/Upfront Cash Management
59	Walgreens-Dyersburg			Springing
60	University Center South			None
61	Baymont Inn & Suites Las Vegas			Hard/Springing Cash Management
62	Storage Depot Morning Side			None
63	Security Public Storage - Sacramento III			None
64	Alpha Corners			Springing
65	Storage Depot Culebra			None
66	Eagle Point Estates			None
67	Dollar General - Farmington			Hard/Upfront Cash Management
68	Dollar General - Rice			Hard/Upfront Cash Management
69	Dollar General - Bloomington			Hard/Upfront Cash Management
70	Dollar General - Cape Girardeau			Hard/Upfront Cash Management
71	Dollar General - Troy			Hard/Upfront Cash Management

A-1-15

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

Mortgage Loan Number	Property Name	Subordinate Secured Debt Original Balance ($)	Subordinate Secured Debt Cut-off Date Balance ($)	Whole Loan U/W NOI DSCR (x)	Whole Loan U/W NCF DSCR (x)	Whole Loan Cut-off Date LTV Ratio	Whole Loan Cut-off Date U/W NOI Debt Yield	Whole Loan Cut-off Date U/W NCF Debt Yield	Mezzanine Debt Cut-off Date Balance($)	Sponsor(18)	Affiliated Sponsors	Mortgage Loan Number
1	Rolling Brook Village								20,200,000	Ralph S. Dweck		1
2	Empire Mall									Simon Property Group, Inc.		2
3	Pineapple Hotel Portfolio									Michelle Foreman Barnet		3
3.01	Hotel Five											3.01
3.02	Watertown Hotel											3.02
3.03	University Inn											3.03
4	Adler Office									Michael M. Adler	Y - Group 2	4
5	Adler Industrial									Michael M. Adler	Y - Group 2	5
6	Harbor Pointe Apartments									Elie Rieder		6
7	Heritage Industrial Portfolio									Steven  Greenberg,Jeffrey  Greenberg		7
7.01	2294 Molly Pitcher Highway											7.01
7.02	1001 & 1011 Air Park Drive											7.02
7.03	4472 Steelway Boulevard North											7.03
7.04	3530 East Pike Road											7.04
7.05	22 Northeastern Industrial Park											7.05
7.06	8 Northeastern Industrial Park											7.06
7.07	4 & 8 Marway Circle											7.07
7.08	4500 & 4510 Steelway Boulevard South											7.08
7.09	21 Northeastern Industrial Park											7.09
7.10	4474 Steelway Boulevard North											7.10
7.11	16725 Square Drive											7.11
7.12	5 Marway Circle											7.12
8	Anchorage Marriott Downtown									William J. Yung III	Y - Group 1	8
9	Harvey Building Products Portfolio									Dunes Point Capital LLC		9
9.01	Londonderry Manufacturing											9.01
9.02	Waltham Corporate											9.02
9.03	Dartmouth Manufacturing											9.03
9.04	Nashua											9.04
9.05	West Bridgewater											9.05
9.06	Woburn											9.06
9.07	Manchester, NH											9.07
9.08	New London											9.08
9.09	East Haven											9.09
9.10	Salem											9.10
9.11	Bethlehem											9.11
9.12	Lincoln											9.12
9.13	Berlin											9.13
9.14	Woburn CPD											9.14
9.15	Norwalk I											9.15
9.16	Dartmouth											9.16
9.17	Braintree											9.17
9.18	Manchester, CT											9.18
9.19	Portland											9.19
9.20	Norwalk II											9.20
9.21	Warwick											9.21
9.22	Fitchburg											9.22
9.23	Auburn											9.23
9.24	Portsmouth											9.24
9.25	Southampton											9.25
9.26	Hyannis											9.26
9.27	Wilkes-Barre											9.27
9.28	Berlin CPD											9.28
9.29	Springfield											9.29
9.30	White River Junction											9.30
10	JW Marriott Santa Monica Le Merigot								17,000,000	William J. Yung III	Y - Group 1	10
11	Keeper’s Self Storage Manhattan									David Haver and David Haver 2007 GRAT		11
12	2052 Century Park East									Steven Gordon; Stephen Massman		12
13	Home Depot Jamaica									Louis L. Ceruzzi, Jr.,Joseph Mattone, Sr.		13
14	Aloft Nashville West End									AIG Global Real Estate Investment Corp.		14
15	Merritt Creek Farm Shopping Center									J. Brent Roswall; J. Michael Nidiffer		15
16	Westgate Shopping Center									Sam Berman, Gerald Byer, James Chaconas and Barry Margolis		16
17	Green Caye									Thomas D. Schneider		17
18	Huntington Park Shopping Center									Robert W. Comstock; Daniel D. Crosser		18
19	Columbine Place									Avery Palevsky; Dan Kleiman		19
20	2200 Harbor Boulevard									John R. Hundley, Sr.; Brian W. Hundley		20
21	Hayden’s Crossing									David M. Conwill; Steven B. Kimmelman individually and as Trustee of The Jerome Kimmelman Gift Trust		21
22	2700 Blankenbaker									Abhishek Mathur; Brian Adams		22
23	Amsdell Michigan Pool									Amsdell Group Preferred III, LLC		23
23.01	Amsdell - Shelby, Michigan											23.01
23.02	Amsdell - Fraser, Michigan											23.02
23.03	Amsdell - Flat Rock, Michigan											23.03
24	Marley Manor Apartments									R. Clayton Emory,William B. Rinnier, Sr.		24
25	Savannah Club Apartments									Paulus C. Heule		25
26	Hawthorne Business Center									Hugh H. Evans III, John P. Sullivan		26
27	Valley View Business Center									Terrall C. York		27
28	Gallery Shopping Center									Amy Stevens; David Weinstein		28
29	Security Public Storage - Salinas									See Footnote 18	Y - Group 3	29
30	Dollar Self Storage									John C. Thomson		30
31	Sunset Plaza									Calvin Yap and The Yap Family Trust		31
32	Tally Ho									Andrew Miller	Y - Group 6	32
33	Parkway Commons									Phillip A. Warren, Sr.		33
34	Reasor’s Foods- Bixby									Ladder Capital Finance LLC	Y - Group 5	34
35	OSH San Leandro									AICI, LLC	Y - Group 7	35
36	ClimaStor 6									James H. Jenkins, III	Y - Group 9	36
37	Joiner Parkway Self Storage									Kenneth S. Hirsch; Rosemary Jensen; Hirsch Family Trust		37
38	Fairfield Inn & Suites Lumberton									Pradeep Sharma		38
39	LA Fitness - Euless									Carl Greenwood; James McKenzie	Y - Group 4	39
40	Golf Plaza									Yueh Ru Yu; Philip Jong		40
41	CSS Lafayette									Robert Dailey and Thomas Dailey		41
42	LA Fitness - Grand Prairie									Carl Greenwood; James McKenzie	Y - Group 4	42
43	LA Fitness - Pearland									Carl Greenwood; James McKenzie	Y - Group 4	43
44	Security Public Storage – Pittsburg									See Footnote 18	Y - Group 3	44
45	Academy Gateway Retail									AICI, LLC	Y - Group 7	45
46	Hawthorn Suites Philadelphia									Kee-Cheok Cheong; Pheng-Theng Tan		46
47	Ventura Green Apartments									Rohan Gupta; Rupa Gupta		47
48	Hawthorne Club Apartments									Matthew B. Lester		48
49	Dover Downs									Andrew Miller	Y - Group 6	49
50	Walgreens- York									The Frankel Family Trust	Y - Group 8	50
51	URS Corporate Center									Yoav Merary		51
52	3325 Hollywood Boulevard									Kenneth Israel		52
53	Walgreens- Reynoldsburg									The Frankel Family Trust	Y - Group 8	53
54	Security Public Storage - Manteca									See Footnote 18	Y - Group 3	54
55	Storage Depot Fossil Creek									John Troy Drennan	Y - Group 10	55
56	ClimaStor 7									James H. Jenkins, III	Y - Group 9	56
57	Oak Valley Apartments									Meshulam Martin		57
58	Harp’s Foods- Grove									Ladder Capital Finance LLC	Y - Group 5	58
59	Walgreens-Dyersburg									The Frankel Family Trust	Y - Group 8	59
60	University Center South									Andrew Tavakoli		60
61	Baymont Inn & Suites Las Vegas									Pandey Hotel Corporation; Prakash Pandey		61
62	Storage Depot Morning Side									John Troy Drennan	Y - Group 10	62
63	Security Public Storage - Sacramento III									See Footnote 18	Y - Group 3	63
64	Alpha Corners									Lance F. Osborne; Steven S. Passov		64
65	Storage Depot Culebra									John Troy Drennan	Y - Group 10	65
66	Eagle Point Estates									Patricia Rolston		66
67	Dollar General - Farmington									Ladder Capital Finance LLC	Y - Group 5	67
68	Dollar General - Rice									Ladder Capital Finance LLC	Y - Group 5	68
69	Dollar General - Bloomington									Ladder Capital Finance LLC	Y - Group 5	69
70	Dollar General - Cape Girardeau									Ladder Capital Finance LLC	Y - Group 5	70
71	Dollar General - Troy									Ladder Capital Finance LLC	Y - Group 5	71

A-1-16

		FOOTNOTES TO ANNEX A-1
	See “Annex A-3: Summaries of the Fifteen Largest Mortgage Loans or Cross-Collateralized Groups” in the Preliminary Prospectus for additional information on the 15 largest mortgage loans.
(1)	“WFB” denotes Wells Fargo Bank, National Association, “PCC” denotes Principal Commercial Capital, “LCF” denotes Ladder Capital Finance LLC, “CGMRC” denotes Citigroup Global Markets Realty Corp., and “SG” denotes Société Générale.
(2)	Information regarding mortgage loans that are cross-collateralized with other mortgage loans is based upon the individual loan balances, except that the applicable loan-to-value ratio, debt service coverage ratio or debt yield for each such mortgage loan is based upon the ratio or yield (as applicable) for the aggregate indebtedness evidenced by all mortgage loans in the group. On an individual basis, without regard to the cross-collateralization feature, any mortgage loan that is part of a cross-collateralized group of mortgage loans may have a higher loan-to-value ratio, lower debt service coverage ratio and/or lower debt yield than is presented herein. See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Cross-Collateralized Mortgage Loans; Multi-Property Mortgage Loans and Related Borrower Mortgage Loans”, “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Prepayment Protections and Certain Involuntary Prepayments—Voluntary Prepayments”, “—Defeasance” and “—Partial Releases” in the Preliminary Prospectus.
	Mortgage loans #4 (Adler Office) and #5 (Adler Industrial) are cross-collateralized and cross-defaulted.  Partial release/defeasance of each property is allowed in accordance with the loan documents at the greater of 115% of the allocated loan amount or 100% of the proceeds received by the borrower in connection with the release, net of reasonable customary prorations, third-party brokerage fees, reasonable attorney’s fees and other related closing costs. Each such mortgage loan can also be separately defeased in full, without full defeasance of the other such mortgage loan, upon satisfaction of similar conditions. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases” and “—Defeasance” in the Preliminary Prospectus.
(3)	For mortgage loan #2 (Empire Mall), the Occupancy Rate includes the third largest tenant (100,790 square feet), representing 9.0% of net rentable square feet, which leases the collateral pad site and the improvements built on the pad site are owned by the tenant.
	For mortgage loan #17 (Green Caye), the Number of Units includes 232 recreational vehicle units, 152 mobile homes, 194 multifamily units, 138 self storage units and 44 surface parking spaces.
	For mortgage loan #33 (Parkway Commons), the Number of Units includes 31,123 square feet of retail space and 11,748 square feet of office space.
(4)	For mortgage loan #36 (ClimaStor 6), parking space for recreational vehicles is included in the U/W Revenues ($) and Number of Units.
	For mortgage loan #17 (Green Caye) 32.2% of U/W Revenues is derived from recreational vehicle income.
(5)	For mortgage loan #2 (Empire Mall), the mortgage loan is represented by Note A-2, one of five pari passu notes, which have a combined Cut-off Date Balance of $190,000,000. Note A-1, Note A-3, Note A-4 and Note A-5 are not included in the trust. All loan-to-value ratios, debt service coverage ratios, debt yields and Cut-off Date Balance per Unit of Measure figures presented are based on Note A-1, Note A-2, Note A-3, Note A-4, and Note A-5 in the aggregate (the “Empire Mall Whole Loan”). Note A-2 represents a non-controlling interest in the Empire Mall Whole Loan.
	For mortgage loan #6 (Harbor Pointe Apartments), the mortgage loan is represented by Note A-2, one of two pari passu notes, which have a combined Cut-off Date Balance of $110,000,000.  Note A-1 is not included in the trust. All loan-to-value ratios, debt service coverage ratios, debt yields and Cut-off Date Balance per Unit of Measure figures presented are based on Note A-1 and Note A-2 in the aggregate (the “Harbor Pointe Apartments Whole Loan”). Note A-2 represents a non-controlling interest in the Harbor Pointe Apartments Whole Loan.

A-1-17

	For mortgage loan #7 (Heritage Industrial Portfolio), the mortgage loan is represented by Note A-1, one of two pari passu notes, which have a combined Cut-off Date Balance of $81,375,000.  Note A-2 is not included in the trust.  All loan-to-value ratios, debt service coverage ratios, debt yields and Cut-off Date Balance per Unit of Measure figures presented are based on Note A-1 and A-2 in the aggregate (the “Heritage Industrial Portfolio Whole Loan”). Note A-1 represents the controlling interest in the Heritage Industrial Portfolio Whole Loan.
	For mortgage loan #8 (Anchorage Marriott Downtown), the mortgage loan is represented by Note A-2, one of two pari passu notes, which have a combined Cut-off Date Balance of $75,853,035.  Note A-1 is not included in the trust. All loan-to-value ratios, debt service coverage ratios, debt yields and Cut-off Date Balance per Unit of Measure figures presented are based on Note A-1 and Note A-2 in the aggregate (the “Anchorage Marriott Downtown Whole Loan”). Note A-2 represents a non-controlling interest in the Anchorage Marriott Downtown Whole Loan.
	For mortgage loan #9 (Harvey Building Products Portfolio), the mortgage loan is represented by Note A-3, one of four pari passu notes, which have a combined Cut-off Date Balance of $109,742,575.  Note A-1, Note A-2-A and Note A-2-B are not included in the trust. All loan-to-value ratios, debt service coverage ratios, debt yields and Cut-off Date Balance per Unit figures presented are based on Note A-1, Note A-2-A, Note A-2-B and Note A-3 in the aggregate (the “Harvey Building Products Whole Loan”). Note A-3 represents a non-controlling interest in the Harvey Building Products Portfolio Whole Loan.
	For mortgage loan #10 (JW Marriott Santa Monica Le Merigot), the mortgage loan is represented by Note A-2, one of two pari passu notes, which have a combined Cut-off Date Balance of $62,324,606.  Note A-1 will not be included in the trust. All loan-to-value ratios, debt service coverage ratios, debt yields and Cut-off Date Balance per Unit of Measure figures presented are based on Note A-1 and Note A-2 in the aggregate (the “JW Marriott Santa Monica Le Merigot Whole Loan”). Note A-2 represents a non-controlling interest in the JW Marriott Santa Monica Le Merigot Whole Loan.
(6)	For mortgage loan #6 (Harbor Pointe Apartments), the Appraised Value includes the present value of potential rent achievable from the conversion of the affordable units at the property in place under the terms of the payment in lieu of taxes (“PILOT”) program, assuming these units are converted to market rate rentals throughout the term of the mortgage loan.  Furthermore, the Appraised Value also assumes that rent loss is minimized with the new sponsorship in place. The appraised value assuming the PILOT conversion has not been completed is $154,000,000. The Cut-Off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $154,000,000 appraised value are 71.4% and 71.4%, respectively.
	For mortgage loan #7 (Heritage Industrial Portfolio), the Appraised Value reflects a pool level appraisal, which includes a diversity premium based on an assumption that all the mortgaged properties would be sold together as a portfolio.  The aggregate of the individual mortgaged properties appraised values is $108,500,000.  The Cut-off Date LTV Ratio and Maturity Date LTV Ratio based on the combined “as-is” individual appraised value of $108,500,000 are 75.0% and 65.9% respectively.
	For mortgage loan #8 (Anchorage Marriott Downtown), the Appraised Value of $108,500,000 assumes the property has not stabilized. The appraised value assuming stabilization has occurred in 2017 is $119,500,000. The Cut-off Date LTV Ratio is based on the $108,500,000 Appraised Value, while the LTV Ratio at Maturity or ARD is based on the $119,500,000 stabilized appraised value. The LTV Ratio at Maturity or ARD based on the $108,500,000 Appraised value is 56.9%.
	For mortgage loan #11 (Keeper’s Self Storage Manhattan), the Appraised Value of $53,880,000 is based on its current use as a self storage facility.  As of the Appraisal Date the mortgaged property had an “as-is” value based on the property’s highest and best use as vacant land for development to a mixed-use property with commercial use on the 1st floor and residential uses above, of $62,110,000. The Cut-Off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $62,110,000 appraised value are 49.9% and 49.9%, respectively.

A-1-18

	For mortgage loan #14 (Aloft Nashville West End), the Appraised Value assumes the franchisor-required property improvement plan as well as certain immediate repairs and certain capital expenditures are completed in 2016.  The appraised value assuming these items have not been completed is $40,800,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $40,800,000 appraised value are 60.3% and 55.3%, respectively.
	For mortgage loan #16 (Westgate Shopping Center), the Appraised Value assumes the Ann Arbor Public Library tenant’s improvements are completed and lease commences. Ann Arbor Public library has been a tenant at the property since 1983 and executed a lease in September 2015 to expand its space from 5,536 square feet to 21,914 square feet.  The appraised value assuming the tenant improvements are not completed or the lease has not commenced is $28,600,000. The Cut-Off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $28,600,000 appraised value are 76.9% and 68.0%, respectively.
(7)	For mortgage loan #21 (Hayden’s Crossing), all loan-to-value ratios, debt service coverage ratios and debt yields are calculated assuming the whole loan amount of $13,550,000.  The Holdback can be disbursed in whole provided that the following conditions are satisfied; (i) written request for disbursement; (ii) no event of default; (iii) debt service coverage ratio of at least 1.15x; and (iv) the mortgaged property achieves a 95% occupancy and net rental collections of no less than $137,000 per month for three consecutive months. If the Holdback has not been released by November 5, 2017, the lender may apply the unreleased proceeds to pay down the loan, accompanied by the applicable prepayment fee to be paid by the borrower (which prepayment fee will first be paid out of the remaining Holdback).  Assuming the full Holdback balance is applied to the full loan amount of $13,550,000, the Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Cut-off Date U/W NOI Debt Yield and Cut-off Date U/W NCF Debt Yield are 72.2%, 60.2%, 8.5% and 8.3%, respectively.
(8)	For mortgage loan #6 (Harbor Pointe Apartments), the property is subject to a PILOT program agreement that expires in 2039 under which the borrowers do not pay real estate taxes and instead make quarterly payments to the city of Bayonne. There were originally sixteen units set aside as affordable units. Thirteen of those sixteen units are currently required to be offered as affordable units and three have been permitted to be offered at market rents.
(9)	For mortgage loan #7 (Heritage Industrial Portfolio), the mortgage loan was underwritten at the portfolio level.
(10)	The tenant early termination options discussed in this footnote are not intended to be an exclusive list. In particular, termination options based on co-tenancy clauses are generally included only for top five tenants by net rentable square feet if the option is currently or imminently exercisable. For mortgage loan #2 (Empire Mall), the third largest tenant (100,790 square feet), representing 9.0% of net rentable square feet, may terminate its lease at any time, upon providing 180 days’ written notice.
	For mortgage loan #4 (Adler Office), the largest tenant (37,750 square feet), representing 9.7% of net rentable square feet, may terminate its lease without penalty upon six months’ written notice in the event a state-owned building becomes available to the largest tenant for occupancy. The third largest tenant (17,225 square feet), representing 4.4% of net rentable square feet, may terminate its lease upon 90 days’ written notice. The fourth largest tenant (15,887 square feet), representing 4.1% of net rentable square feet, has the right to terminate 10,843 square feet of its space on December 31, 2016, upon providing 120 days’ written notice and payment of a $49,484 termination fee.
	For mortgage loan #5 (Adler Industrial), the second largest tenant (11,900 square feet), representing 6.1% of net rentable square feet, may terminate its lease on 6,800 square feet of its space at any time with 90 days’ notice and 3,400 square feet of its space with 120 days’ notice.  The third largest tenant (10,773 square feet), representing 5.5% of net rentable square feet, may terminate its lease upon 120 days’ notice if the tenant’s funding from state and federal sources has been reduced by at least 20% from that which was established September 1, 2012.  The fourth largest tenant (8,418 square feet), representing 4.3% of net rentable square feet, may terminate

A-1-19

	its lease effective August 31, 2018 upon providing 90 days’ written notice and payment of a $20,000 termination fee.
	For mortgage loan #19 (Columbine Place), the fourth largest tenant (12,226 square feet), representing 8.2% of net rentable square feet, may terminate its lease effective September 30, 2020 upon providing at least 9 months’ written notice.  The fifth largest tenant (12,203 square feet), representing 8.2% of net rentable square feet, may terminate its lease effective November 1, 2016 upon providing at least 6 months’ written notice.
	For mortgage loan #20 (2200 Harbor Boulevard), the third largest tenant (14,000 square feet), representing 7.4% of net rentable square feet, may terminate its lease if gross sales for the trailing twelve month period ending January 31, 2018 do not equal or exceed $1,500,000.  The third largest tenant must provide written notice within 60 days of January 31, 2018 and pay a termination fee equal to $75,000.
	For mortgage loan #27 (Valley View Business Center), the fourth largest tenant (4,560 square feet), representing 3.8% of net rentable square feet, may terminate its lease as of December 31, 2017 upon providing written notice by September 30, 2017.
	For mortgage loan #28 (Gallery Shopping Center), the largest tenant (45,647 square feet), representing 31.9% of net rentable square feet, has a right to terminate its lease by September 2020 if, during the trailing twelve month period ending July 2019, sales do not exceed $6,000,000. The largest tenant must notify the landlord of its intent to terminate within 60 days after July 31, 2019.
	For mortgage loan #31 (Sunset Plaza), the fourth largest tenant (7,000 square feet), representing 7.9% of net rentable square feet, has the right to terminate its lease if sales do not exceed $1,700,000 for the period of February 1, 2019 through January 31, 2020.
(11)	In certain cases, mortgage loans may have tenants that have executed leases, but may not be fully paying rent or occupying the related leased premises that were included in the underwriting.
	For mortgage loan #4 (Adler Office), the second largest tenant (27,580 square feet), representing 7.1% of net rentable square feet, recently took occupancy but is paying reduced rent through January 2016.
	For mortgage loan #20 (2200 Harbor Boulevard), the fourth largest tenant (6,939 square feet), representing 3.7% of net rentable square feet, has executed its lease but is currently building out its space.
	For mortgage loan #22 (2700 Blankenbaker), the largest tenant (54,500 square feet), representing 50.7% of net rentable square feet, has a rent abatement from June through July 2020.  A monthly $2,604 reserve will be collected through December 2019 to cover the outstanding rent abatement.
	For mortgage loan #60 (University Center South), the largest tenant (4,900 square feet), representing 11.3% of net rentable square feet, has abated rent through January 2016.
(12)	For mortgage loan #7 (Heritage Industrial Portfolio), the fourth largest tenant in the mortgage loan portfolio (149,881 square feet), representing 5.8% of the net rentable square feet of the mortgage loan, subleases 4,900 square feet of its space at the 1001 & 1011 Air Park Drive mortgaged property to an affiliate for an annual base rent of $38,583 ($7.87 per square foot, expiring on June 30, 2018).
	For mortgage loan #9 (Harvey Building Products Portfolio), the sole tenant (2,046,119 square feet), representing 100.0% of the net rentable square feet, subleases 18,648 square feet of its space to three tenants: (i) 10,251 square feet for an annual base rent of $266,526 ($26.00 per square foot, expiring June 30, 2017); (ii) 4,947 square feet for an annual base rent of $118,728 ($24.00 per square foot, expiring April 3, 2018); and (iii) 3,450 square feet for an annual base rent of $74,773 ($21.67 per square foot, expiring April 30, 2016).

A-1-20

	For mortgage loan #16 (Westgate Shopping Center), the largest tenant (34,803 square feet), representing 20.0% of net rentable square feet, subleases 17,223 square feet for an annual base rent of $129,699 ($7.52 per square foot; expiring December 31, 2018).
	For mortgage loan #18 (Huntington Park Shopping Center), the largest tenant (49,860 square feet), representing 54.2% of net rentable square feet, subleases its entire space to the fifth largest tenant.  The fifth largest tenant (3,000 square feet), representing 3.3% of net rentable square feet, subleases 590 square feet for an annual base rent of $24,000 ($40.68 per square foot, expiring December 31, 2019).
(13)	For mortgage loan #9 (Harvey Building Products Portfolio) the sole tenant is an affiliate of the borrower.
(14)	For mortgage loan #4 (Adler Office), the fourth largest tenant (15,887 square feet), representing 4.1% of net rentable square feet, has multiple lease expirations as follows: 10,843 square feet expires December 31, 2017 and 5,044 square feet expires September 30, 2016.
	For mortgage loan #5 (Adler Industrial), the second largest tenant (11,900 square feet), representing 6.1% of net rentable square feet, has multiple lease expirations as follows: 5,100 square feet expires April 30, 2019; 3,400 square feet expires April 30, 2017; 1,700 square feet expires June 30, 2016; and 1,700 square feet expires February 28, 2019.
(15)	For mortgage loan #3 (Pineapple Hotel Portfolio), the Monthly Replacement Reserve deposit is determined by the lender and is required to be equal to 1/12 of 4% of estimated total gross revenues pursuant to the borrower’s current fiscal year budget approved by the lender.
	For mortgage loan #14 (Aloft Nashville West End), the Monthly Replacement Reserve deposit may be adjusted based on information available to the lender and is required to be 1/12th of 4% of total gross revenues pursuant to the borrower’s budget for the current fiscal year approved by the lender.
	For mortgage loans #38 (Fairfield Inn & Suites Lumberton) and #46 (Hawthorn Suites Philadelphia), the Monthly Replacement Reserve is equal to the greater of: (i) 1/12th of 4% of the greater of: (a) the gross revenues generated during the 12 months preceding the end of the prior calendar quarter for which financial statements have been provided; and (b) the gross revenue projected in the then-effective approved annual budget for the 12 month period to which such approved annual budget relates; and (ii) the amount required to be reserved under the franchise agreement and management agreement for furniture, fixtures and equipment work.
	For mortgage loan #61 (Baymont Inn & Suites Las Vegas), the Monthly Replacement Reserve may be adjusted to 1/12th of 4% of the actual annual gross income at the lender’s discretion.
(16)	For mortgage loan #22 (2700 Blankenbaker), the Other Escrow I (Monthly) ($) payment ends in December 2019.
(17)	For mortgage loan #10 (JW Marriott Santa Monica Le Merigot), the current term of the ground lease expires on October 15, 2086, without any option to renew. The annual ground rent for the five year period ending on October 31, 2015 was $1,316,000. The annual rent to be paid by the lessee equals 9.0% of the fair market value of the JW Marriott Santa Monica Le Merigot mortgaged property with rent resets to occur every five years. An upfront escrow in the amount of $9,881,593 for a rent adjustment reserve is held as additional cash collateral for the JW Marriott Santa Monica Le Merigot Whole Loan until the determination of the new annual base rent pursuant to the terms of the ground lease.  After the ground rent determination date and provided that no event of default exists under the JW Marriott Santa Monica Le Merigot Whole Loan documents (i) the rent adjustment reserve surplus, as defined in the loan agreement, may be disbursed to the borrower, provided that, in the event that an event of default exists under the mezzanine loan documents, the rent adjustment reserve surplus will instead be paid to the mezzanine lender, and (ii) at the lender’s election, rent adjustment reserves remaining after deduction of the  rent adjustment reserve surplus may be used to pay down the JW Marriott Santa Monica Le Merigot Whole Loan rather than

A-1-21

	be held as additional collateral.  If a portion of the reserve is used to pay down the JW Marriott Santa Monica Le Merigot Whole Loan, the mezzanine borrower is required to simultaneously proportionately pay down the mezzanine loan.
	For mortgage loan #13 (Home Depot Jamaica), there are six parcels of land owned by the borrower and three parcels owned by three different unrelated entities (which three parcels are ground leased to the borrower), and all nine parcels are ground leased/ground subleased to Home Depot U.S.A., Inc.(“Home Depot”), which owns the improvements. The ground lease between the unrelated entities and the borrower expires September 1, 2025. The ground lease/sublease between the borrower and Home Depot for all nine parcels expires June 28, 2025.
(18)	For each of the mortgage loans #29 (Security Public Storage - Salinas), #44 (Security Public Storage - Pittsburg), #54 (Security Public Storage - Manteca) and #63 (Security Public Storage - Sacramento III), the sponsors are Benjamin D. Eisler and Shirley E. Eisler, individually and as Co-Trustees of the Eisler Revocable Trust; Allen Orwitz and Lea Orwitz individually and as Co-Trustees of the Allen Orwitz and Lea Orwitz Revocable Trust; and BACO Realty Corporation.

A-1-22