Wells Fargo Commercial Mortgage Securities FWP Free writing prospectus

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-195164-04


		Wells Fargo Commercial Mortgage Trust 2015-C26 Disclaimer

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

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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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

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

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

		IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES
		The Offered Certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis. Prospective investors should understand that, when considering the purchase of the Offered Certificates, a contract of sale will come into being no sooner than the date on which the relevant class of certificates has been priced and the underwriters have confirmed the allocation of certificates to be made to investors; any “indications of interest” expressed by any prospective investor, and any “soft circles” generated by the underwriters, will not create binding contractual obligations for such prospective investors, on the one hand, or the underwriters, the depositor or any of their respective agents or affiliates, on the other hand.
		As a result of the foregoing, a prospective investor may commit to purchase certificates that have characteristics that may change, and each prospective investor is advised that all or a portion of the certificates referred to in these materials may be issued without all or certain of the characteristics described in these materials. The underwriters’ obligation to sell certificates to any prospective investor is conditioned on the certificates and the transaction having the characteristics described in these materials. If the underwriters determine that a condition is not satisfied in any material respect, such prospective investor will be notified, and neither the depositor nor the underwriters will have any obligation to such prospective investor to deliver any portion of the Offered Certificates which such prospective investor has committed to purchase, and there will be no liability between the underwriters, the depositor or any of their respective agents or affiliates, on the one hand, and such prospective investor, on the other hand, as a consequence of the non-delivery.
		Each prospective investor has requested that the underwriters provide to such prospective investor information in connection with such prospective investor’s consideration of the purchase of the certificates described in these materials. These materials are being provided to each prospective investor for informative purposes only in response to such prospective investor’s specific request. The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials.
		The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.

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

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

Mortgage
Loan Number

Property Name

Mortgage Loan
Seller(1)

Cross Collateralized and Cross
Defaulted Loan Flag(2)

Address

City

State

Zip Code

General Property Type

Specific Property Type

Year
Built

Year
Renovated

Number of
Units(3)

Unit of
Measure

Chateau on the Lake

LIG I

415 North Highway 265

Branson

65616

Hospitality

Full Service

1997

2014

301

Rooms

Trails at Dominion

WFB

200 Dominion Park Drive

Houston

77090

Multifamily

Garden

1993

843

Units

JW Marriott New Orleans

WFB

614 Canal Street

New Orleans

70130

Hospitality

Full Service

1984

2003

496

Rooms

Broadcom Building

WFB

3151 Zanker Road

San Jose

95134

Office

Single Tenant

1990

200,000

Sq. Ft.

Aloft Houston by the Galleria

SPREF

5415 Westheimer Road

Houston

77056

Hospitality

Limited Service

2009

152

Rooms

Dorel Apartments

WFB

302 Bob Bullock Loop

Laredo

78043

Multifamily

Garden

2010

2013

424

Units

Roseville Square

LIG I

361-1167 Harding Boulevard

Roseville

95678

Retail

Anchored

1962

2010

218,309

Sq. Ft.

44 Plaza

LIG I

15-59 Burnett Boulevard

Poughkeepsie

12601

Retail

Anchored

1972

2001

167,686

Sq. Ft.

One and Two Summit Square Portfolio

WDCPF

Various

Langhorne

19047

Various

139,615

Sq. Ft.

9.01

One Summit Square

WDCPF

1 Summit Square

Langhorne

19047

Retail

Anchored

1980

2010

118,666

Sq. Ft.

9.02

Two Summit Square

WDCPF

Two Summit Square Center

Langhorne

19047

Mixed Use

Office/Retail

2008

20,949

Sq. Ft.

Creekside Corners

RMF

5301 West Fairington Parkway

Lithonia

30038

Multifamily

Garden

2001

444

Units

Staybridge Suites - North Everett

WFB

9600 Harbour Place

Mukilteo

98275

Hospitality

Extended Stay

2010

134

Rooms

Tanglewood Apartments

Basis

1300 Tanglewood Drive

Westwego

70094

Multifamily

Garden

1970

2014

384

Units

The Centre at Deane Hill

CIIICM

200-284 Morrell Road

Knoxville

37919

Retail

Anchored

1997

389,137

Sq. Ft.

Aspen Creek Apartments

LIG I

30001 23 Mile Road

Chesterfield Township

48047

Multifamily

Garden

1979

776

Units

JCIM Portfolio

LIG I

Various

Monroe

48162

Industrial

Warehouse

Various

535,500

Sq. Ft.

15.01

Frenchtown

LIG I

1833 Frenchtown Center Drive

Monroe

48162

Industrial

Warehouse

2005

315,000

Sq. Ft.

15.02

Revard

LIG I

2200 Revard Road

Monroe

48162

Industrial

Warehouse

2003

220,500

Sq. Ft.

La Placita Center

WFB

1632-1678, 1690-1692 Story Road; 1199 South King Road

San Jose

95122

Retail

Shadow Anchored

1960

2013

60,157

Sq. Ft.

Bellwether Gate A Office

CIIICM

21 Bellwether Way

Bellingham

98228

Office

Suburban

2010

81,556

Sq. Ft.

College Vue Apartments

WFB

9823 Utopia Drive

Pensacola

32514

Multifamily

Student Housing

2013

408

Beds

AMCP Portfolio

SPREF

Various

Industrial

Warehouse

Various

441,959

Sq. Ft.

19.01

North Las Vegas - 1 West Mayflower ave

SPREF

1 West Mayflower Avenue

North Las Vegas

89030

Industrial

Warehouse

1989

150,101

Sq. Ft.

19.02

North Las Vegas - Foremaster Lane

SPREF

1100 Foremaster Lane

Las Vegas

89101

Industrial

Warehouse

1994

96,561

Sq. Ft.

19.03

North Las Vegas - Losee Road

SPREF

2501 Losee Road

North Las Vegas

89030

Industrial

Warehouse

1975

2006

97,058

Sq. Ft.

19.04

Atlantic City NJ

SPREF

18 N. New Jersey Avenue

Atlantic City

08401

Industrial

Warehouse

2001

62,550

Sq. Ft.

19.05

Norwich CT

SPREF

5-9 Consumers Avenue

Norwich

06360

Industrial

Warehouse

2003

35,689

Sq. Ft.

Hartshire Apartments

RMF

3170 Hartshire South Drive

Bargersville

46106

Multifamily

Garden

2009

272

Units

Boone Student Housing Portfolio

WDCPF

Various

Boone

28607

Multifamily

Student Housing

Various

336

Beds

21.01

Highland Crossing

WDCPF

153 Crossing Way

Boone

28607

Multifamily

Student Housing

2013

204

Beds

21.02

Greenway Commons

WDCPF

499 Winkler’s Creek Road

Boone

28607

Multifamily

Student Housing

2010

Beds

21.03

Greenway Cove

WDCPF

165 Winkler’s Meadow

Boone

28607

Multifamily

Student Housing

2012

Beds

City Market - Savannah

RMF

219 West Bryan Street

Savannah

31401

Mixed Use

Retail/Office

1850

89,975

Sq. Ft.

Walgreens Darby

CIIICM

Cross Portfolio A

52 Chester Pike

Darby

19023

Retail

Single Tenant

2004

13,027

Sq. Ft.

Walgreens Haverhill

CIIICM

Cross Portfolio A

800 River Street

Haverhill

01832

Retail

Single Tenant

2004

14,560

Sq. Ft.

Rite Aid Latham

CIIICM

Cross Portfolio A

1215 Troy Schenectady Road

Latham & Niskayuna

12309

Retail

Single Tenant

2005

12,738

Sq. Ft.

Towneplace Suites Tampa Westshore Airport

WFB

5302 Avion Park Drive

Tampa

33607

Hospitality

Limited Service

2008

122

Rooms

Courtyard Richmond North Glen Allen

WFB

10077 Brook Road

Glen Allen

23059

Hospitality

Limited Service

2008

2012

150

Rooms

San Leandro Center

WFB

555-579 Floresta Boulevard; 14391-14393 Washington Avenue

San Leandro

94578

Retail

Anchored

1985

2006

151,686

Sq. Ft.

Springhill Suites Pensacola

WFB

487 Creighton Road

Pensacola

32504

Hospitality

Limited Service

2013

106

Rooms

El Dorado Center

WFB

8105-8195 East Wardlow Road

Long Beach

90808

Retail

Anchored

1965

2004

75,281

Sq. Ft.

Southgate Shopping Center

RMF

2704-2950 Ryan Street

Lake Charles

70601

Retail

Unanchored

1984

156,838

Sq. Ft.

Westland Multifamily/MHC Portfolio

WFB

Various

163

Various

32.01

Santa Fe MHP-1120

WFB

1680 South Tartar Lane

Compton

90221

Manufactured Housing Community

1972

Pads

32.02

Atlantic Ave Apartments

WFB

5254 Atlantic Avenue

Long Beach

90805

Multifamily

Garden

1965

Units

32.03

Grand Terrace MHP

WFB

21845 Grand Terrace Road

Grand Terrace

92313

Manufactured Housing Community

1970

Pads

32.04

57th Street Apartments

WFB

1026-36 West 57th Street

Los Angeles

90037

Multifamily

Garden

1949

Units

32.05

Almond Apartments

WFB

524 Almond Avenue

Long Beach

90802

Multifamily

Garden

1963

Units

Piedmont Center

SPREF

33 & 37 Villa Road

Greenville

29615

Office

Suburban

1973

145,839

Sq. Ft.

Old Marketplace

LIG I

1370-1420 West Highway 89A

Sedona

86336

Retail

Anchored

1999

37,745

Sq. Ft.

Tarzana Medical

WFB

18370 Burbank Boulevard; 18365 Clark Street

Tarzana

91356

Office

Medical

1974

2008

65,136

Sq. Ft.

Pierpont Centre

RMF

510-889 Venture Drive

Morgantown

26508

Retail

Anchored

1999

122,259

Sq. Ft.

Columbia Woods Apartments

WFB

3343 Columbia Woods Drive

Norton

44203

Multifamily

Garden

1998

160

Units

Mission Ridge

WFB

1011-1049, 1161-1187 South Main Street

Manteca

95337

Retail

Anchored

1992

96,393

Sq. Ft.

Vermont Village

SPREF

21700, 21720, 21730, & 21732 South Vermont Avenue

Torrance

90502

Mixed Use

Office/Retail

1980

2007

57,987

Sq. Ft.

Springhill Suites Fort Myers Airport

WFB

9501 Marketplace Road

Fort Myers

33912

Hospitality

Limited Service

2006

106

Rooms

Heritage Apartments

Basis

6115 North Davis Highway

Pensacola

32504

Multifamily

Garden

1970

2014

194

Units

North Shore Self Storage

RMF

38 Swampscott Road

Salem

01970

Self Storage

1988

136,425

Sq. Ft.

Satyr Hill Shopping Center

LIG I

2033-2053 East Joppa Road

Parkville

21234

Retail

Unanchored

1953

1990

53,219

Sq. Ft.

Tulsa Retail Center

CIIICM

9211 East 71st Street

Tulsa

74133

Retail

Neighborhood/Community Center

1994

123,850

Sq. Ft.

Hampton Inn Cleveland TN

CIIICM

4355 Frontage Road

Cleveland

37312

Hospitality

Limited Service

2013

Rooms

Dolphin Landing

RMF

6402 Weber Road

Corpus Christi

78413

Multifamily

Garden

1973

219

Units

24 Hour Fitness

SPREF

301 North Nolen Drive

Southlake

76902

Retail

Single Tenant

2005

35,650

Sq. Ft.

29 North

LIG I

112 29th Avenue Drive Northwest

Hickory

28601

Multifamily

Garden

2013

101

Units

201 West 21st Street Tenants Corp.

NCB

201 West 21st Street

New York

10011

Multifamily

Cooperative

1963

1997

124

Units

Fort Storage

RMF

2744 Dam Neck Road

Virginia Beach

23453

Self Storage

2007

102,018

Sq. Ft.

Northgate Self Storage

CIIICM

791 Copper Center Parkway

Colorado Springs

80921

Self Storage

2011

78,419

Sq. Ft.

Connecticut Self Storage Portfolio

RMF

Various

Self Storage

Various

113,375

Sq. Ft.

52.01

Pepper Street Storage

RMF

551 Pepper Street

Monroe

06468

Self Storage

2004

55,650

Sq. Ft.

52.02

Southington Super Storage

RMF

493-497 Old Turnpike Road

Plantsville

06479

Self Storage

1980

57,725

Sq. Ft.

Oakland Park Industrial Center

RMF

3620 - 3780 NE 3rd Street, 3600 - 3790 NE 4th Avenue, and 3601 - 3709 NE 5th Avenue

Oakland Park

33334

Industrial

Light Industrial

1969

145,260

Sq. Ft.

Galvins MHP & Scottsdale MHP

CIIICM

Various

Manufactured Housing Community

Various

205

Pads

54.01

Scottsdale MHP

CIIICM

Moss Lane

Laurel

19956

Manufactured Housing Community

1980

100

Pads

54.02

Galvins MHP

CIIICM

1612 Hennessey Road

Ontario

14519

Manufactured Housing Community

1994

105

Pads

Cypress Village

RMF

13105-13133 Louetta Road

Cypress

77388

Retail

Shadow Anchored

1997

25,258

Sq. Ft.

Village Shires

WDCPF

101 East Village Road

Southampton

18966

Retail

Unanchored

1984

36,279

Sq. Ft.

Greenwood Self Storage

RMF

3959 Garwood Drive

Portsmouth

23701

Self Storage

2009

62,035

Sq. Ft.

Rombout Village

WFB

1-144 Sterling Street

Beacon

12508

Multifamily

Cooperative

1974

144

Units

37-31 73rd Street Owners Corp.

NCB

37-31 73rd Street

Jackson Heights

11372

Multifamily

Cooperative

1962

1990

154

Units

Country Aire MHP

CIIICM

8220 West Highway 71

Austin

78735

Manufactured Housing Community

1969

155

Pads

The Marlborough Technology Center

WFB

257 Simarano Drive

Marlborough

01752

Industrial

Flex

1981

2012

69,592

Sq. Ft.

Highland Village Apartments

Basis

3890 East Ponce De Leon Avenue

Clarkston

30021

Multifamily

Garden

1967

2013

134

Units

Fairfield Inn & Suites Anderson Clemson

SPREF

117 Interstate Boulevard

Anderson

29621

Hospitality

Limited Service

2001

2007

Rooms

Lyons Plaza

Basis

1301-1509 Lyons Road

Coconut Creek

33063

Retail

Shadow Anchored

1996

80,027

Sq. Ft.

Country Inn & Suites Pinellas Park

CIIICM

8050 U.S. Highway 19 North

Pinellas Park

33781

Hospitality

Limited Service

2008

Rooms

2186 Cruger Avenue Apartment Corp.

NCB

2186 Cruger Avenue

Bronx

10462

Multifamily

Cooperative

1929

2011

Units

34-15 Properties Ltd.

NCB

34-15 74th Street and 34-10 75th Street

Jackson Heights

11372

Multifamily

Cooperative

1950

2002

160

Units

Cornerstone Square

Basis

1160-1386 South 6th Street

Macclenney

32063

Retail

Anchored

1988

1996

111,681

Sq. Ft.

Montgomery Village

LIG I

2456 Montgomery Road

Huntsville

77340

Multifamily

Student Housing

2007

192

Units

Walgreens - Glen Allen

WFB

9801 Brook Road

Glen Allen

23059

Retail

Single Tenant

2005

14,820

Sq. Ft.

Meadows of Carson Creek

CIIICM

9400 Carson Creek Boulevard

Del Valle

78617

Manufactured Housing Community

1984

149

Pads

Comfort Inn Cincinnati Airport

Basis

7454 Turfway Road

Florence

41042

Hospitality

Limited Service

2000

2012

Rooms

310 Lexington Owners Corp.

NCB

310 Lexington Avenue

New York

10016

Multifamily

Cooperative

1957

2003

122

Units

Northland Apartments

RMF

1151 Brownberry Drive

Wilmington

45177

Multifamily

Garden

1973

Units

University Circle - 118 Flats Square

SPREF

1643 & 1645 East 118th Street

Cleveland

44106

Multifamily

Low Rise

2013

Units

All Seasons Self Storage

CIIICM

3201 Earl Rudder Freeway

College Station

77845

Self Storage

1997

61,125

Sq. Ft.

Silver Spur Ranch MHC

CIIICM

9310 East Main Street

Mesa

85207

Manufactured Housing Community

1960

235

Pads

Skyline Terrace Cooperative, Inc.

NCB

350 Richmond Terrace a/k/a 45 Carroll Place

Staten Island

10301

Multifamily

Cooperative

1959

1994

140

Units

Walgreens - Columbus

WFB

3093 Cleveland Avenue

Columbus

43224

Retail

Single Tenant

2003

14,490

Sq. Ft.

Walgreens - Oklahoma

WFB

9950 Southeast 15th Street

Midwest City

73130

Retail

Single Tenant

2004

14,650

Sq. Ft.

Little Creek MHC

CIIICM

1 Creek Drive

Dryden

13053

Manufactured Housing Community

1970

103

Pads

Locksley Self Storage

WFB

12095 Locksley Lane

Auburn

95602

Self Storage

1987

54,800

Sq. Ft.

Stonecliff Apartments

CIIICM

2602 4th Avenue

Seattle

98121

Multifamily

Garden

1923

Units

Eagle Airport Car and Mini Storage

NCB

340 Airpark Drive

Gypsum

81637

Self Storage

2006

2007

44,625

Sq. Ft.

3210 Arlington Ave. Owners Corp.

NCB

3210 Arlington Avenue

Bronx

10463

Multifamily

Cooperative

1953

2002

Units

Sparkleberry Crossing

NCB

111 Sparkleberry Crossing

Columbia

29229

Retail

Unanchored

2003

25,326

Sq. Ft.

University Circle - 118 Flats Circle

SPREF

11805 Euclid Avenue

Cleveland

44106

Multifamily

Low Rise

2013

Units

Hearth House Owners Corp.

NCB

50 Avenue A

New York

10009

Multifamily

Cooperative

1903

2009

Units

Rye Castle Apartment Owners, Inc.

NCB

6 Davis Avenue

Rye

10580

Multifamily

Cooperative

1934

2012

Units

Merrimac Manor MHC

CIIICM

4509 Triana Boulevard Southwest

Huntsville

35805

Manufactured Housing Community

2002

173

Pads

302 Convent Avenue Housing Development Fund Corporation

NCB

302 Convent Avenue

New York

10031

Multifamily

Cooperative

1919

1984

Units

Brady Hills MHP

CIIICM

153 Lilac Lane

Slippery Rock

16057

Manufactured Housing Community

1980

1992

174

Pads

310 West 79th Apartments Corp.

NCB

310 West 79th Street

New York

10026

Multifamily

Cooperative

1909

1986

Units

Garden Court Manor

WFB

35240 West Eight Mile Road

Farmington Hills

48335

Multifamily

Garden

1983

Units

Marketplace East

RMF

1101 West Centerville Road

Garland

75041

Retail

Unanchored

2012

4,952

Sq. Ft.

Storage Mall - Amsterdam

RMF

1269 NY5S

Amsterdam

12010

Self Storage

1990

29,170

Sq. Ft.

571 Hudson Street Apartment Corp.

NCB

571-73 Hudson Street

New York

10014

Multifamily

Cooperative

1892

2002

Units

FedEx - Cordova

WFB

1130 North Germantown Parkway

Cordova

38016

Retail

Unanchored

2000

7,580

Sq. Ft.

Burbank Self Storage

WFB

3203 North San Fernando Boulevard

Burbank

91504

Self Storage

1977

32,970

Sq. Ft.

100

Lone Star Self Storage

WFB

3521 Highway 155

Tyler

75701

Self Storage

1993

28,360

Sq. Ft.

101

4213 Village Corp.

NCB

42 West 13th Street

New York

10011

Multifamily

Cooperative

1893

1994

Units

102

438 West 49th Street Owners Corp.

NCB

438 West 49th Street

New York

10019

Multifamily

Cooperative

1890

2012

Units

A-1-1

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

Mortgage Loan Number	Property Name	Cut-off Date Balance Per Unit/SF(4)	Original Balance ($)(4)	Cut-off Date Balance ($)(4)	% of Aggregate Cut-off Date Balance	Maturity Date or ARD Balloon Payment ($)	ARD Loan	Origination Date	First Pay Date	Last IO Pay Date	First P&I Pay Date	Maturity Date or Anticipated Repayment Date	ARD Loan Maturity Date	Gross Mortgage Rate	Trust Advisor Fee Rate		Certificate Administrator Fee Rate	Servicing Fee	CREFC® IP Royalty License Fee Rate	Net Mortgage Rate	Interest Accrual Method
1	Chateau on the Lake	152,635	46,000,000	45,943,064	4.8%	36,971,987	N	12/11/2014	2/1/2015		2/1/2015	1/1/2025		4.33000%	0.00275%		0.00470%	0.06000%	0.00050%	4.26205%	Actual/360
2	Trails at Dominion	48,339	40,750,000	40,750,000	4.2%	37,233,413	N	1/9/2015	2/11/2015	1/11/2020	2/11/2020	1/11/2025		4.40000%	0.00275%		0.00470%	0.02000%	0.00050%	4.37205%	Actual/360
3	JW Marriott New Orleans	180,984	40,000,000	39,896,822	4.1%	31,947,863	N	12/2/2014	1/11/2015		1/11/2015	12/11/2024		4.15000%	0.00000%		0.00470%	0.02000%	0.00050%	4.12480%	Actual/360
4	Broadcom Building	179	35,750,000	35,750,000	3.7%	32,502,816	N	12/30/2014	2/11/2015	1/11/2020	2/11/2020	1/11/2025		4.10000%	0.00275%		0.00470%	0.02000%	0.00050%	4.07205%	Actual/360
5	Aloft Houston by the Galleria	214,803	32,650,000	32,650,000	3.4%	27,963,130	N	12/22/2014	2/6/2015	1/6/2017	2/6/2017	1/6/2025		4.60800%	0.00275%		0.00470%	0.04000%	0.00050%	4.56005%	Actual/360
6	Dorel Apartments	70,755	30,000,000	30,000,000	3.1%	27,097,888	N	1/15/2015	3/11/2015		3/11/2015	2/11/2020		3.73000%	0.00275%	��	0.00470%	0.02000%	0.00050%	3.70205%	Actual/360
7	Roseville Square	128	28,000,000	28,000,000	2.9%	23,670,789	N	1/21/2015	3/1/2015	2/1/2017	3/1/2017	2/1/2025		4.13000%	0.00275%		0.00470%	0.06000%	0.00050%	4.06205%	Actual/360
8	44 Plaza	158	26,430,000	26,430,000	2.7%	24,113,618	N	12/31/2014	2/1/2015	1/1/2020	2/1/2020	1/1/2025		4.31000%	0.00275%		0.00470%	0.06000%	0.00050%	4.24205%	Actual/360
9	One and Two Summit Square Portfolio	186	26,000,000	26,000,000	2.7%	22,487,573	N	1/12/2015	3/1/2015	2/1/2017	3/1/2017	2/1/2025		4.99000%	0.00275%		0.00470%	0.06000%	0.00050%	4.92205%	Actual/360
9.01	One Summit Square		22,200,000	22,200,000	2.3%
9.02	Two Summit Square		3,800,000	3,800,000	0.4%
10	Creekside Corners	52,928	23,500,000	23,500,000	2.4%	21,073,790	N	12/23/2014	2/6/2015	1/6/2019	2/6/2019	1/6/2025		4.56000%	0.00275%		0.00470%	0.02000%	0.00050%	4.53205%	Actual/360
11	Staybridge Suites - North Everett	163,567	22,000,000	21,917,921	2.3%	17,774,799	N	10/29/2014	12/11/2014		12/11/2014	11/11/2024		4.48000%	0.00275%		0.00470%	0.04000%	0.00050%	4.43205%	Actual/360
12	Tanglewood Apartments	52,083	20,000,000	20,000,000	2.1%	16,140,907	N	1/15/2015	3/1/2015		3/1/2015	2/1/2025		4.45000%	0.00275%		0.00470%	0.02000%	0.00050%	4.42205%	Actual/360
13	The Centre at Deane Hill	48	32,000,000	18,768,922	2.0%	11,499,014	N	6/15/1999	8/1/1999		8/1/1999	7/1/2019		7.10000%	0.00275%		0.00470%	0.02000%	0.00050%	7.07205%	30/360
14	Aspen Creek Apartments	23,840	18,500,000	18,500,000	1.9%	16,072,181	N	12/5/2014	2/1/2015	1/1/2018	2/1/2018	1/1/2025		4.18000%	0.00275%		0.00470%	0.11000%	0.00050%	4.06205%	Actual/360
15	JCIM Portfolio	34	18,450,000	18,425,676	1.9%	14,677,173	N	12/23/2014	2/1/2015		2/1/2015	1/1/2025		4.04000%	0.00275%		0.00470%	0.06000%	0.00050%	3.97205%	Actual/360
15.01	Frenchtown		10,867,000	10,852,673	1.1%
15.02	Revard		7,583,000	7,573,003	0.8%
16	La Placita Center	298	18,000,000	17,954,117	1.9%	10,973,035	N	12/17/2014	2/11/2015		2/11/2015	1/11/2025		4.20000%	0.00275%		0.00470%	0.02000%	0.00050%	4.17205%	Actual/360
17	Bellwether Gate A Office	218	17,800,000	17,800,000	1.9%	14,439,427	N	1/23/2015	3/1/2015		3/1/2015	2/1/2025		4.60000%	0.00275%		0.00470%	0.02000%	0.00050%	4.57205%	Actual/360
18	College Vue Apartments	43,566	17,775,000	17,775,000	1.8%	16,146,467	N	1/16/2015	3/11/2015	2/11/2020	3/11/2020	2/11/2025		4.05000%	0.00275%		0.00470%	0.04000%	0.00050%	4.00205%	Actual/360
19	AMCP Portfolio	54	16,050,000	16,050,000	1.7%	14,663,868	Y	11/10/2014	1/6/2015	12/6/2019	1/6/2020	12/6/2024	12/6/2044	4.39400%	0.00275%		0.00470%	0.02000%	0.00050%	4.36605%	Actual/360
19.01	North Las Vegas - 1 West Mayflower ave		5,595,811	5,595,811	0.6%
19.02	North Las Vegas - Foremaster Lane		3,600,405	3,600,405	0.4%
19.03	North Las Vegas - Losee Road		3,600,405	3,600,405	0.4%
19.04	Atlantic City NJ		2,429,189	2,429,189	0.3%
19.05	Norwich CT		824,189	824,189	0.1%
20	Hartshire Apartments	58,824	16,000,000	16,000,000	1.7%	14,381,338	N	12/19/2014	2/6/2015	1/6/2019	2/6/2019	1/6/2025		4.68000%	0.00275%		0.00470%	0.02000%	0.00050%	4.65205%	Actual/360
21	Boone Student Housing Portfolio	44,643	15,000,000	15,000,000	1.6%	12,833,211	N	1/7/2015	3/1/2015	2/1/2017	3/1/2017	2/1/2025		4.57000%	0.00275%		0.00470%	0.06000%	0.00050%	4.50205%	Actual/360
21.01	Highland Crossing		9,375,000	9,375,000	1.0%
21.02	Greenway Commons		3,605,769	3,605,769	0.4%
21.03	Greenway Cove		2,019,231	2,019,231	0.2%
22	City Market - Savannah	161	14,500,000	14,500,000	1.5%	13,237,882	N	1/9/2015	2/6/2015	1/6/2020	2/6/2020	1/6/2025		4.35000%	0.00275%		0.00470%	0.02000%	0.00050%	4.32205%	Actual/360
23	Walgreens Darby	335	5,510,000	5,510,000	0.6%	3,966,273	N	1/21/2015	3/1/2015		3/1/2015	2/1/2025		4.00000%	0.00275%		0.00470%	0.02000%	0.00050%	3.97205%	Actual/360
24	Walgreens Haverhill	335	5,027,500	5,027,500	0.5%	3,618,954	N	1/21/2015	3/1/2015		3/1/2015	2/1/2025		4.00000%	0.00275%		0.00470%	0.02000%	0.00050%	3.97205%	Actual/360
25	Rite Aid Latham	335	2,962,500	2,962,500	0.3%	2,132,502	N	1/21/2015	3/1/2015		3/1/2015	2/1/2025		4.00000%	0.00275%		0.00470%	0.02000%	0.00050%	3.97205%	Actual/360
26	Towneplace Suites Tampa Westshore Airport	102,984	12,564,000	12,564,000	1.3%	10,959,685	N	12/4/2014	1/11/2015	12/11/2017	1/11/2018	12/11/2024		4.35000%	0.00275%		0.00470%	0.03000%	0.00050%	4.31205%	Actual/360
27	Courtyard Richmond North Glen Allen	83,228	12,500,000	12,484,254	1.3%	10,018,555	N	12/15/2014	2/11/2015		2/11/2015	1/11/2025		4.25000%	0.00275%		0.00470%	0.02000%	0.00050%	4.22205%	Actual/360
28	San Leandro Center	79	12,000,000	11,978,325	1.2%	8,669,100	N	1/5/2015	2/11/2015		2/11/2015	1/11/2025		4.09000%	0.00275%		0.00470%	0.02000%	0.00050%	4.06205%	Actual/360
29	Springhill Suites Pensacola	103,717	10,994,000	10,994,000	1.1%	9,590,160	N	12/4/2014	1/11/2015	12/11/2017	1/11/2018	12/11/2024		4.35000%	0.00275%		0.00470%	0.03000%	0.00050%	4.31205%	Actual/360
30	El Dorado Center	145	10,950,000	10,950,000	1.1%	9,781,298	N	12/8/2014	1/11/2015	12/11/2018	1/11/2019	12/11/2024		4.36000%	0.00275%		0.00470%	0.02000%	0.00050%	4.33205%	Actual/360
31	Southgate Shopping Center	66	10,400,000	10,400,000	1.1%	9,115,614	N	1/16/2015	3/6/2015	2/6/2018	3/6/2018	2/6/2025		4.56000%	0.00275%		0.00470%	0.02000%	0.00050%	4.53205%	Actual/360
32	Westland Multifamily/MHC Portfolio	63,600	10,380,000	10,366,781	1.1%	8,304,722	N	12/12/2014	2/11/2015		2/11/2015	1/11/2025		4.20000%	0.00275%		0.00470%	0.02000%	0.00050%	4.17205%	Actual/360
32.01	Santa Fe MHP-1120		2,947,500	2,943,746	0.3%
32.02	Atlantic Ave Apartments		2,902,500	2,898,804	0.3%
32.03	Grand Terrace MHP		2,685,000	2,681,581	0.3%
32.04	57th Street Apartments		937,500	936,306	0.1%
32.05	Almond Apartments		907,500	906,344	0.1%
33	Piedmont Center	69	10,100,000	10,100,000	1.0%	8,611,087	N	1/12/2015	3/6/2015	2/6/2017	3/6/2017	2/6/2025		4.44000%	0.00275%		0.00470%	0.02000%	0.00050%	4.41205%	Actual/360
34	Old Marketplace	265	10,000,000	10,000,000	1.0%	9,131,292	N	11/4/2014	1/1/2015	12/1/2019	1/1/2020	12/1/2024		4.36000%	0.00275%		0.00470%	0.11000%	0.00050%	4.24205%	Actual/360
35	Tarzana Medical	153	10,000,000	9,949,581	1.0%	6,122,551	N	11/26/2014	1/11/2015		1/11/2015	12/11/2024		4.30000%	0.00275%		0.00470%	0.02000%	0.00050%	4.27205%	Actual/360
36	Pierpont Centre	80	9,800,000	9,800,000	1.0%	8,917,160	N	1/14/2015	3/6/2015	2/6/2020	3/6/2020	2/6/2025		4.15000%	0.00275%		0.00470%	0.02000%	0.00050%	4.12205%	Actual/360
37	Columbia Woods Apartments	61,000	9,760,000	9,760,000	1.0%	9,066,206	N	12/17/2014	2/11/2015	1/11/2021	2/11/2021	1/11/2025		4.11000%	0.00275%		0.00470%	0.02000%	0.00050%	4.08205%	Actual/360
38	Mission Ridge	98	9,400,000	9,400,000	1.0%	7,931,437	N	12/15/2014	2/11/2015	1/11/2017	2/11/2017	1/11/2025		4.06000%	0.00275%		0.00470%	0.02000%	0.00050%	4.03205%	Actual/360
39	Vermont Village	160	9,250,000	9,250,000	1.0%	8,070,178	N	1/16/2015	3/6/2015	2/6/2017	3/6/2017	2/6/2025		5.34000%	0.00275%		0.00470%	0.02000%	0.00050%	5.31205%	Actual/360
40	Springhill Suites Fort Myers Airport	86,151	9,132,000	9,132,000	0.9%	7,965,922	N	12/4/2014	1/11/2015	12/11/2017	1/11/2018	12/11/2024		4.35000%	0.00275%		0.00470%	0.03000%	0.00050%	4.31205%	Actual/360
41	Heritage Apartments	46,907	9,100,000	9,100,000	0.9%	8,322,800	N	12/5/2014	2/1/2015	1/1/2020	2/1/2020	1/1/2025		4.46000%	0.00275%		0.00470%	0.02000%	0.00050%	4.43205%	Actual/360
42	North Shore Self Storage	67	9,100,000	9,089,822	0.9%	7,427,405	N	12/18/2014	2/6/2015		2/6/2015	1/6/2025		4.78000%	0.00275%		0.00470%	0.02000%	0.00050%	4.75205%	Actual/360
43	Satyr Hill Shopping Center	164	8,750,000	8,750,000	0.9%	7,470,472	N	12/11/2014	2/1/2015	1/1/2017	2/1/2017	1/1/2025		4.49000%	0.00275%		0.00470%	0.06000%	0.00050%	4.42205%	Actual/360
44	Tulsa Retail Center	69	8,550,000	8,550,000	0.9%	7,431,506	N	12/23/2014	2/1/2015	1/1/2018	2/1/2018	1/1/2025		4.20000%	0.00275%		0.00470%	0.02000%	0.00050%	4.17205%	Actual/360
45	Hampton Inn Cleveland TN	87,477	8,500,000	8,485,238	0.9%	6,195,565	N	12/19/2014	2/5/2015		2/5/2015	1/5/2025		4.32000%	0.00275%		0.00470%	0.02000%	0.00050%	4.29205%	Actual/360
46	Dolphin Landing	36,073	7,900,000	7,900,000	0.8%	6,900,660	N	12/31/2014	2/6/2015	1/6/2018	2/6/2018	1/6/2025		4.41000%	0.00275%		0.00470%	0.02000%	0.00050%	4.38205%	Actual/360
47	24 Hour Fitness	205	7,300,000	7,300,000	0.8%	5,387,444	N	1/12/2015	3/6/2015		3/6/2015	2/6/2025		4.65000%	0.00275%		0.00470%	0.02000%	0.00050%	4.62205%	Actual/360
48	29 North	70,297	7,100,000	7,100,000	0.7%	6,479,871	N	12/12/2014	2/1/2015	1/1/2020	2/1/2020	1/1/2025		4.33000%	0.00275%		0.00470%	0.06000%	0.00050%	4.26205%	Actual/360
49	201 West 21st Street Tenants Corp.	56,452	7,000,000	7,000,000	0.7%	5,881,404	N	12/22/2014	2/1/2015	1/1/2017	2/1/2017	1/1/2025		3.91000%	0.00275%		0.00470%	0.08000%	0.00050%	3.82205%	Actual/360
50	Fort Storage	67	6,850,000	6,842,250	0.7%	5,581,604	N	12/19/2014	2/6/2015		2/6/2015	1/6/2025		4.73000%	0.00275%		0.00470%	0.02000%	0.00050%	4.70205%	Actual/360
51	Northgate Self Storage	84	6,592,700	6,592,700	0.7%	5,612,254	N	12/5/2014	1/5/2015	12/5/2016	1/5/2017	12/5/2024		4.38000%	0.00275%		0.00470%	0.02000%	0.00050%	4.35205%	Actual/360
52	Connecticut Self Storage Portfolio	54	6,180,000	6,166,463	0.6%	5,061,283	N	12/5/2014	1/6/2015		1/6/2015	12/6/2024		4.88000%	0.00275%		0.00470%	0.02000%	0.00050%	4.85205%	Actual/360
52.01	Pepper Street Storage		3,980,000	3,971,282	0.4%
52.02	Southington Super Storage		2,200,000	2,195,181	0.2%
53	Oakland Park Industrial Center	42	6,100,000	6,100,000	0.6%	5,331,050	N	11/25/2014	1/6/2015	12/6/2017	1/6/2018	12/6/2024		4.43000%	0.00275%		0.00470%	0.02000%	0.00050%	4.40205%	Actual/360
54	Galvins MHP & Scottsdale MHP	29,512	6,050,000	6,050,000	0.6%	5,419,079	N	10/15/2014	12/1/2014	11/1/2018	12/1/2018	11/1/2024		4.50000%	0.00275%		0.00470%	0.02000%	0.00050%	4.47205%	Actual/360
54.01	Scottsdale MHP		3,325,000	3,325,000	0.3%
54.02	Galvins MHP		2,725,000	2,725,000	0.3%
55	Cypress Village	234	5,900,000	5,900,000	0.6%	5,390,716	N	1/13/2015	3/6/2015	2/6/2020	3/6/2020	2/6/2025		4.40000%	0.00275%		0.00470%	0.02000%	0.00050%	4.37205%	Actual/360
56	Village Shires	160	5,800,000	5,800,000	0.6%	5,016,458	N	1/12/2015	3/1/2015	2/1/2017	3/1/2017	2/1/2025		4.99000%	0.00275%		0.00470%	0.06000%	0.00050%	4.92205%	Actual/360
57	Greenwood Self Storage	90	5,600,000	5,593,474	0.6%	4,543,056	N	12/12/2014	2/6/2015		2/6/2015	1/6/2025		4.60000%	0.00275%		0.00470%	0.02000%	0.00050%	4.57205%	Actual/360
58	Rombout Village	38,143	5,500,000	5,492,529	0.6%	4,353,160	N	12/17/2014	2/11/2015		2/11/2015	1/11/2025		3.90000%	0.00275%		0.00470%	0.02000%	0.00050%	3.87205%	Actual/360
59	37-31 73rd Street Owners Corp.	34,416	5,300,000	5,300,000	0.6%	4,160,741	N	1/8/2015	3/1/2015		3/1/2015	2/1/2025		3.68000%	0.00275%		0.00470%	0.08000%	0.00050%	3.59205%	Actual/360
60	Country Aire MHP	33,143	5,150,000	5,137,228	0.5%	4,139,514	N	12/1/2014	1/5/2015		1/5/2015	12/5/2024		4.33000%	0.00275%		0.00470%	0.02000%	0.00050%	4.30205%	Actual/360
61	The Marlborough Technology Center	72	5,040,000	5,033,651	0.5%	4,039,482	N	1/9/2015	2/11/2015		2/11/2015	1/11/2025		4.25000%	0.00275%		0.00470%	0.02000%	0.00050%	4.22205%	Actual/360
62	Highland Village Apartments	35,405	4,750,000	4,744,237	0.5%	4,340,897	N	12/23/2014	2/1/2015		2/1/2015	1/1/2020		4.42000%	0.00275%		0.00470%	0.02000%	0.00050%	4.39205%	Actual/360
63	Fairfield Inn & Suites Anderson Clemson	58,136	4,600,000	4,592,723	0.5%	3,420,693	N	12/23/2014	2/6/2015		2/6/2015	1/6/2025		4.85200%	0.00275%		0.00470%	0.02000%	0.00050%	4.82405%	Actual/360
64	Lyons Plaza	54	4,350,000	4,350,000	0.5%	3,504,577	N	1/20/2015	3/1/2015		3/1/2015	2/1/2025		4.40000%	0.00275%		0.00470%	0.02000%	0.00050%	4.37205%	Actual/360
65	Country Inn & Suites Pinellas Park	61,357	4,300,000	4,294,989	0.4%	3,488,417	N	12/17/2014	2/1/2015		2/1/2015	1/1/2025		4.60000%	0.00275%		0.00470%	0.02000%	0.00050%	4.57205%	Actual/360
66	2186 Cruger Avenue Apartment Corp.	59,028	4,250,000	4,250,000	0.4%	4,250,000	N	11/21/2014	1/1/2015	12/1/2024		12/1/2024		4.08000%	0.00275%		0.00470%	0.08000%	0.00050%	3.99205%	Actual/360
67	34-15 Properties Ltd.	26,214	4,200,000	4,194,173	0.4%	3,312,058	N	12/22/2014	2/1/2015		2/1/2015	1/1/2025		3.80000%	0.00275%		0.00470%	0.08000%	0.00050%	3.71205%	Actual/360
68	Cornerstone Square	36	4,000,000	4,000,000	0.4%	3,250,323	N	1/20/2015	3/1/2015		3/1/2015	2/1/2025		4.65000%	0.00275%		0.00470%	0.02000%	0.00050%	4.62205%	Actual/360
69	Montgomery Village	20,833	4,000,000	4,000,000	0.4%	3,789,556	N	12/22/2014	2/1/2015	7/1/2016	8/1/2016	1/1/2020		4.96000%	0.00275%		0.00470%	0.06000%	0.00050%	4.89205%	Actual/360
70	Walgreens - Glen Allen	256	3,800,000	3,790,240	0.4%	3,037,208	N	12/11/2014	1/11/2015		1/11/2015	12/11/2024		4.17000%	0.00275%		0.00470%	0.02000%	0.00050%	4.14205%	Actual/360
71	Meadows of Carson Creek	24,832	3,700,000	3,700,000	0.4%	3,146,712	N	1/13/2015	3/5/2015	3/5/2017	4/5/2017	2/5/2025		4.25000%	0.00275%		0.00470%	0.02000%	0.00050%	4.22205%	Actual/360
72	Comfort Inn Cincinnati Airport	67,925	3,600,000	3,600,000	0.4%	2,646,862	N	1/14/2015	3/1/2015		3/1/2015	2/1/2025		4.55000%	0.00275%		0.00470%	0.02000%	0.00050%	4.52205%	Actual/360
73	310 Lexington Owners Corp.	29,508	3,600,000	3,600,000	0.4%	3,600,000	N	1/13/2015	3/1/2015	2/1/2025		2/1/2025		3.84000%	0.00275%		0.00470%	0.08000%	0.00050%	3.75205%	Actual/360
74	Northland Apartments	34,390	3,375,000	3,370,259	0.4%	2,568,918	N	1/9/2015	2/6/2015		2/6/2015	1/6/2025		5.50000%	0.00275%		0.00470%	0.02000%	0.00050%	5.47205%	Actual/360
75	University Circle - 118 Flats Square	186,111	3,350,000	3,350,000	0.3%	2,952,258	N	1/15/2015	3/6/2015	2/6/2018	3/6/2018	2/6/2025		4.80000%	0.00275%		0.00470%	0.07000%	0.00050%	4.72205%	Actual/360
76	All Seasons Self Storage	51	3,150,000	3,146,304	0.3%	2,552,857	N	12/18/2014	2/5/2015		2/5/2015	1/5/2025		4.57000%	0.00275%		0.00470%	0.02000%	0.00050%	4.54205%	Actual/360
77	Silver Spur Ranch MHC	13,160	3,100,000	3,092,596	0.3%	2,506,487	N	12/1/2014	1/1/2015		1/1/2015	12/1/2024		4.50000%	0.00275%		0.00470%	0.02000%	0.00050%	4.47205%	Actual/360
78	Skyline Terrace Cooperative, Inc.	21,399	3,000,000	2,995,829	0.3%	2,364,883	N	12/30/2014	2/1/2015		2/1/2015	1/1/2025		3.79000%	0.00275%		0.00470%	0.08000%	0.00050%	3.70205%	Actual/360
79	Walgreens - Columbus	200	2,900,000	2,900,000	0.3%	2,645,465	N	12/11/2014	1/11/2015	12/11/2019	1/11/2020	12/11/2024		4.30000%	0.00275%		0.00470%	0.02000%	0.00050%	4.27205%	Actual/360
80	Walgreens - Oklahoma	194	2,850,000	2,846,291	0.3%	2,272,094	N	1/2/2015	2/11/2015		2/11/2015	1/11/2025		4.10000%	0.00275%		0.00470%	0.02000%	0.00050%	4.07205%	Actual/360
81	Little Creek MHC	26,942	2,775,000	2,775,000	0.3%	2,424,506	N	10/14/2014	12/1/2014	10/1/2017	11/1/2017	11/1/2024		4.50000%	0.00275%		0.00470%	0.02000%	0.00050%	4.47205%	Actual/360
82	Locksley Self Storage	50	2,752,000	2,752,000	0.3%	2,389,785	N	12/1/2014	1/11/2015	12/11/2017	1/11/2018	12/11/2024		4.16000%	0.00275%		0.00470%	0.02000%	0.00050%	4.13205%	Actual/360
83	Stonecliff Apartments	78,342	2,670,000	2,663,623	0.3%	2,158,812	N	11/17/2014	1/5/2015		1/5/2015	12/5/2024		4.50000%	0.00275%		0.00470%	0.02000%	0.00050%	4.47205%	Actual/360
84	Eagle Airport Car and Mini Storage	46	2,050,000	2,045,053	0.2%	1,271,879	N	12/30/2014	2/1/2015		2/1/2015	1/1/2025		4.62000%	0.00275%		0.00470%	0.08000%	0.00050%	4.53205%	Actual/360
85	3210 Arlington Ave. Owners Corp.	30,303	2,000,000	2,000,000	0.2%	1,772,305	N	1/5/2015	3/1/2015		3/1/2015	2/1/2025		4.15000%	0.00275%		0.00470%	0.08000%	0.00050%	4.06205%	Actual/360
86	Sparkleberry Crossing	77	1,950,000	1,950,000	0.2%	1,670,608	N	12/23/2014	2/1/2015	1/1/2017	2/1/2017	1/1/2025		4.62000%	0.00275%		0.00470%	0.08000%	0.00050%	4.53205%	Actual/360
87	University Circle - 118 Flats Circle	185,000	1,850,000	1,850,000	0.2%	1,630,351	N	1/15/2015	3/6/2015	2/6/2018	3/6/2018	2/6/2025		4.80000%	0.00275%		0.00470%	0.07000%	0.00050%	4.72205%	Actual/360
88	Hearth House Owners Corp.	105,740	1,800,000	1,797,581	0.2%	1,427,267	N	12/29/2014	2/1/2015		2/1/2015	1/1/2025		3.95000%	0.00275%		0.00470%	0.08000%	0.00050%	3.86205%	Actual/360
89	Rye Castle Apartment Owners, Inc.	67,950	1,700,000	1,698,759	0.2%	1,500,688	N	12/23/2014	2/1/2015		2/1/2015	1/1/2025		4.02000%	0.00275%		0.00470%	0.08000%	0.00050%	3.93205%	Actual/360
90	Merrimac Manor MHC	9,516	1,650,000	1,646,215	0.2%	1,039,780	N	12/18/2014	2/1/2015		2/1/2015	1/1/2025		5.00000%	0.00275%		0.00470%	0.02000%	0.00050%	4.97205%	Actual/360
91	302 Convent Avenue Housing Development Fund Corporation	35,667	1,500,000	1,498,005	0.2%	1,191,545	N	12/16/2014	2/1/2015		2/1/2015	1/1/2025		4.00000%	0.00275%		0.00470%	0.08000%	0.00050%	3.91205%	Actual/360
92	Brady Hills MHP	8,381	1,460,000	1,458,375	0.2%	1,192,446	N	12/15/2014	2/1/2015		2/1/2015	1/1/2025		4.80000%	0.00275%		0.00470%	0.02000%	0.00050%	4.77205%	Actual/360
93	310 West 79th Apartments Corp.	43,750	1,400,000	1,400,000	0.1%	1,400,000	N	12/23/2014	2/1/2015	1/1/2025		1/1/2025		4.09000%	0.00275%		0.00470%	0.08000%	0.00050%	4.00205%	Actual/360
94	Garden Court Manor	33,371	1,370,000	1,368,217	0.1%	1,092,199	N	12/18/2014	2/11/2015		2/11/2015	1/11/2025		4.10000%	0.00275%		0.00470%	0.02000%	0.00050%	4.07205%	Actual/360
95	Marketplace East	268	1,325,000	1,325,000	0.1%	1,069,336	N	1/14/2015	3/6/2015		3/6/2015	2/6/2025		4.45000%	0.00275%		0.00470%	0.02000%	0.00050%	4.42205%	Actual/360
96	Storage Mall - Amsterdam	41	1,200,000	1,200,000	0.1%	1,002,317	N	1/20/2015	3/6/2015		3/6/2015	2/6/2025		5.50000%	0.00275%		0.00470%	0.02000%	0.00050%	5.47205%	Actual/360
97	571 Hudson Street Apartment Corp.	79,786	1,200,000	1,196,790	0.1%	952,599	N	12/1/2014	1/1/2015		1/1/2015	12/1/2024		3.98000%	0.00275%		0.00470%	0.08000%	0.00050%	3.89205%	Actual/360
98	FedEx - Cordova	145	1,100,000	1,097,214	0.1%	820,228	N	12/30/2014	2/11/2015		2/11/2015	1/11/2022		4.25000%	0.00275%		0.00470%	0.02000%	0.00050%	4.22205%	Actual/360
99	Burbank Self Storage	33	1,100,000	1,097,038	0.1%	872,266	N	12/10/2014	1/11/2015		1/11/2015	12/11/2024		3.95000%	0.00275%		0.00470%	0.02000%	0.00050%	3.92205%	Actual/360
100	Lone Star Self Storage	39	1,100,000	1,096,302	0.1%	807,979	N	12/11/2014	1/11/2015		1/11/2015	12/11/2024		4.52000%	0.00275%		0.00470%	0.02000%	0.00050%	4.49205%	Actual/360
101	4213 Village Corp.	28,533	1,000,000	998,665	0.1%	793,789	N	12/18/2014	2/1/2015		2/1/2015	1/1/2025		3.98000%	0.00275%		0.00470%	0.08000%	0.00050%	3.89205%	Actual/360
102	438 West 49th Street Owners Corp.	42,864	815,000	814,411	0.1%	720,097	N	12/30/2014	2/1/2015		2/1/2015	1/1/2025		4.05000%	0.00275%		0.00470%	0.08000%	0.00050%	3.96205%	Actual/360

A-1-2

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

Mortgage Loan Number	Property Name	Monthly P&I Payment ($)(6)	Amortization Type	Interest Accrual Method During IO	Original Term to Maturity or ARD (Mos.)	Remaining Term to Maturity or ARD (Mos.)	Original IO Period (Mos.)	Remaining IO Period (Mos.)	Original Amort Term (Mos.)		Remaining Amort Term (Mos.)	Seasoning	Prepayment Provisions	Grace Period Default (Days)	Grace Period Late (Days)	Appraised Value ($)(7)	Appraisal Date	Coop -Rental Value	Coop - LTV as Rental
1	Chateau on the Lake	228,451.92	Amortizing Balloon		120	119	0	0	360		359	1	L(25),D(91),O(4)	5	5	67,600,000	9/17/2014
2	Trails at Dominion	204,060.07	Interest-only, Amortizing Balloon	Actual/360	120	119	60	59	360		360	1	L(25),D(90),O(5)	0	5	53,500,000	11/20/2014
3	JW Marriott New Orleans	194,441.33	Amortizing Balloon		120	118	0	0	360		358	2	L(26),D(90),O(4)	0	5	152,200,000	10/22/2014
4	Broadcom Building	172,743.42	Interest-only, Amortizing Balloon	Actual/360	120	119	60	59	360		360	1	L(25),D(91),O(4)	0	5	55,000,000	11/5/2014
5	Aloft Houston by the Galleria	167,534.52	Interest-only, Amortizing Balloon	Actual/360	120	119	24	23	360		360	1	L(25),D(91),O(4)	0	0	44,800,000	7/1/2015
6	Dorel Apartments	138,594.43	Amortizing Balloon		60	60	0	0	360		360	0	L(24),D(32),O(4)	0	5	48,700,000	10/29/2014
7	Roseville Square	135,783.28	Interest-only, Amortizing Balloon	Actual/360	120	120	24	24	360		360	0	L(24),D(92),O(4)	5	5	42,000,000	12/17/2014
8	44 Plaza	130,949.76	Interest-only, Amortizing Balloon	Actual/360	120	119	60	59	360		360	1	L(25),D(91),O(4)	5	5	37,000,000	12/1/2014
9	One and Two Summit Square Portfolio	139,414.76	Interest-only, Amortizing Balloon	Actual/360	120	120	24	24	360		360	0	L(24),D(92),O(4)	5	0	41,500,000	11/7/2014
9.01	One Summit Square															35,434,615	11/7/2014
9.02	Two Summit Square															6,065,385	11/7/2014
10	Creekside Corners	119,910.30	Interest-only, Amortizing Balloon	Actual/360	120	119	48	47	360		360	1	L(25),D(91),O(4)	0	0	33,650,000	11/26/2014
11	Staybridge Suites - North Everett	111,209.48	Amortizing Balloon		120	117	0	0	360		357	3	L(27),GRTR 1% or YM or D(89),O(4)	0	5	29,900,000	9/22/2014
12	Tanglewood Apartments	100,743.75	Amortizing Balloon		120	120	0	0	360		360	0	L(24),D(94),O(2)	5	5	27,300,000	12/18/2014
13	The Centre at Deane Hill	228,235.00	Amortizing Balloon		240	53	0	0	300		113	187	L(60),GRTR 1% or YM(174),O(6)	10	10	53,500,000	11/29/2014
14	Aspen Creek Apartments	90,252.35	Interest-only, Amortizing Balloon	Actual/360	120	119	36	35	360		360	1	L(25),D(91),O(4)	5	5	27,300,000	10/23/2014
15	JCIM Portfolio	88,509.12	Amortizing Balloon		120	119	0	0	360		359	1	L(25),D(91),O(4)	5	5	30,900,000	12/2/2014
15.01	Frenchtown															18,200,000	12/2/2014
15.02	Revard															12,700,000	12/2/2014
16	La Placita Center	110,982.73	Amortizing Balloon		120	119	0	0	240		239	1	L(25),D(91),O(4)	0	5	30,500,000	10/16/2014
17	Bellwether Gate A Office	91,250.70	Amortizing Balloon		120	120	0	0	360		360	0	GRTR 1% or YM(116),O(4)	0	0	24,500,000	12/19/2014
18	College Vue Apartments	85,373.74	Interest-only, Amortizing Balloon	Actual/360	120	120	60	60	360		360	0	L(24),D(92),O(4)	0	5	23,700,000	12/3/2014
19	AMCP Portfolio	80,315.25	Interest-only, Amortizing ARD	Actual/360	120	118	60	58	360		360	2	L(26),GRTR 1% or YM(87),O(7)	0	0	37,000,000	10/10/2014
19.01	North Las Vegas - 1 West Mayflower ave															12,900,000	10/10/2014
19.02	North Las Vegas - Foremaster Lane															8,300,000	10/10/2014
19.03	North Las Vegas - Losee Road															8,300,000	10/10/2014
19.04	Atlantic City NJ															5,600,000	10/10/2014
19.05	Norwich CT															1,900,000	10/10/2014
20	Hartshire Apartments	82,789.82	Interest-only, Amortizing Balloon	Actual/360	120	119	48	47	360		360	1	L(25),D(91),O(4)	0	0	23,000,000	12/3/2014
21	Boone Student Housing Portfolio	76,627.95	Interest-only, Amortizing Balloon	Actual/360	120	120	24	24	360		360	0	L(24),D(92),O(4)	5	5	20,800,000	11/13/2014
21.01	Highland Crossing															13,000,000	11/13/2014
21.02	Greenway Commons															5,000,000	11/13/2014
21.03	Greenway Cove															2,800,000	11/13/2014
22	City Market - Savannah	72,182.71	Interest-only, Amortizing Balloon	Actual/360	120	119	60	59	360		360	1	L(25),D(91),O(4)	0	0	21,000,000	11/3/2014
23	Walgreens Darby	29,083.81	Amortizing Balloon		120	120	0	0	300		300	0	L(24),GRTR 1% or YM(93),O(3)	0	0	7,725,000	11/7/2014
24	Walgreens Haverhill	26,537.00	Amortizing Balloon		120	120	0	0	300		300	0	L(24),GRTR 1% or YM(93),O(3)	0	0	8,000,000	11/4/2014
25	Rite Aid Latham	15,637.17	Amortizing Balloon		120	120	0	0	300		300	0	L(24),GRTR 1% or YM(93),O(3)	0	0	3,950,000	11/12/2014
26	Towneplace Suites Tampa Westshore Airport	62,545.07	Interest-only, Amortizing Balloon	Actual/360	120	118	36	34	360		360	2	L(23),GRTR 1% or YM(93),O(4)	0	5	18,600,000	11/1/2015
27	Courtyard Richmond North Glen Allen	61,492.49	Amortizing Balloon		120	119	0	0	360		359	1	L(25),D(91),O(4)	0	5	18,700,000	11/1/2014
28	San Leandro Center	63,938.27	Amortizing Balloon		120	119	0	0	300		299	1	L(25),D(91),O(4)	0	5	21,200,000	11/19/2014
29	Springhill Suites Pensacola	54,729.43	Interest-only, Amortizing Balloon	Actual/360	120	118	36	34	360		360	2	L(23),GRTR 1% or YM(93),O(4)	0	5	16,100,000	11/1/2014
30	El Dorado Center	54,574.90	Interest-only, Amortizing Balloon	Actual/360	120	118	48	46	360		360	2	L(26),D(90),O(4)	0	5	15,000,000	6/1/2015
31	Southgate Shopping Center	53,066.69	Interest-only, Amortizing Balloon	Actual/360	120	120	36	36	360		360	0	L(24),D(92),O(4)	0	0	14,570,000	12/2/2014
32	Westland Multifamily/MHC Portfolio	50,759.98	Amortizing Balloon		120	119	0	0	360		359	1	L(25),D(90),O(5)	0	5	13,840,000	11/17/2014
32.01	Santa Fe MHP-1120															3,930,000	11/17/2014
32.02	Atlantic Ave Apartments															3,870,000	11/17/2014
32.03	Grand Terrace MHP															3,580,000	11/17/2014
32.04	57th Street Apartments															1,250,000	11/17/2014
32.05	Almond Apartments															1,210,000	11/17/2014
33	Piedmont Center	50,815.78	Interest-only, Amortizing Balloon	Actual/360	120	120	24	24	360		360	0	L(24),D(92),O(4)	0	0	13,850,000	12/10/2014
34	Old Marketplace	49,840.09	Interest-only, Amortizing Balloon	Actual/360	120	118	60	58	360		360	2	L(26),D(89),O(5)	5	5	13,470,000	6/1/2015
35	Tarzana Medical	62,190.46	Amortizing Balloon		120	118	0	0	240		238	2	L(26),D(90),O(4)	0	5	18,000,000	10/8/2014
36	Pierpont Centre	47,638.13	Interest-only, Amortizing Balloon	Actual/360	120	120	60	60	360		360	0	L(24),D(92),O(4)	0	0	14,390,000	11/21/2014
37	Columbia Woods Apartments	47,216.80	Interest-only, Amortizing Balloon	Actual/360	120	119	72	71	360		360	1	L(25),D(91),O(4)	0	10	13,050,000	10/30/2014
38	Mission Ridge	45,202.80	Interest-only, Amortizing Balloon	Actual/360	120	119	24	23	360		360	1	L(25),D(91),O(4)	0	5	12,800,000	11/10/2014
39	Vermont Village	51,595.69	Interest-only, Amortizing Balloon	Actual/360	120	120	24	24	360		360	0	L(24),D(93),O(3)	0	0	12,800,000	10/14/2014
40	Springhill Suites Fort Myers Airport	45,460.17	Interest-only, Amortizing Balloon	Actual/360	120	118	36	34	360		360	2	L(23),GRTR 1% or YM(93),O(4)	0	5	13,200,000	11/1/2015
41	Heritage Apartments	45,892.34	Interest-only, Amortizing Balloon	Actual/360	120	119	60	59	360		360	1	L(25),D(92),O(3)	5	5	12,200,000	10/1/2014
42	North Shore Self Storage	47,634.60	Amortizing Balloon		120	119	0	0	360		359	1	L(25),D(91),O(4)	0	0	13,110,000	11/11/2014
43	Satyr Hill Shopping Center	44,282.99	Interest-only, Amortizing Balloon	Actual/360	120	119	24	23	360		360	1	L(25),D(91),O(4)	5	5	12,000,000	11/7/2014
44	Tulsa Retail Center	41,810.97	Interest-only, Amortizing Balloon	Actual/360	120	119	36	35	360		360	1	L(25),D(92),O(3)	0	0	11,500,000	10/22/2014
45	Hampton Inn Cleveland TN	46,381.54	Amortizing Balloon		120	119	0	0	300		299	1	L(25),D(92),O(3)	0	0	13,500,000	11/1/2014
46	Dolphin Landing	39,606.79	Interest-only, Amortizing Balloon	Actual/360	120	119	36	35	360		360	1	L(24),GRTR 1% or YM(92),O(4)	0	0	10,900,000	11/17/2014
47	24 Hour Fitness	41,199.79	Amortizing Balloon		120	120	0	0	300		300	0	L(24),D(95),O(1)	0	0	11,750,000	11/27/2014
48	29 North	35,261.06	Interest-only, Amortizing Balloon	Actual/360	120	119	60	59	360		360	1	L(25),D(91),O(4)	5	5	9,900,000	11/5/2014
49	201 West 21st Street Tenants Corp.	33,056.89	Interest-only, Amortizing Balloon	Actual/360	120	119	24	23	360		360	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	78,300,000	11/7/2014	46,700,000	15.0%
50	Fort Storage	35,650.31	Amortizing Balloon		120	119	0	0	360		359	1	L(25),D(91),O(4)	0	0	9,610,000	11/5/2014
51	Northgate Self Storage	32,935.82	Interest-only, Amortizing Balloon	Actual/360	120	118	24	22	360		360	2	L(26),D(91),O(3)	0	0	9,130,000	10/13/2014
52	Connecticut Self Storage Portfolio	32,723.83	Amortizing Balloon		120	118	0	0	360		358	2	L(26),D(90),O(4)	0	0	8,350,000	Various
52.01	Pepper Street Storage															5,350,000	11/11/2014
52.02	Southington Super Storage															3,000,000	10/1/2014
53	Oakland Park Industrial Center	30,654.61	Interest-only, Amortizing Balloon	Actual/360	120	118	36	34	360	��	360	2	L(23),GRTR 1% or YM(90),O(7)	0	0	8,800,000	10/8/2014
54	Galvins MHP & Scottsdale MHP	30,654.46	Interest-only, Amortizing Balloon	Actual/360	120	117	48	45	360		360	3	L(27),D(90),O(3)	0	0	8,370,000	9/11/2014
54.01	Scottsdale MHP															4,600,000	9/11/2014
54.02	Galvins MHP															3,770,000	9/11/2014
55	Cypress Village	29,544.89	Interest-only, Amortizing Balloon	Actual/360	120	120	60	60	360		360	0	L(24),GRTR 1% or YM(83),O(13)	0	10	7,880,000	11/17/2014
56	Village Shires	31,100.22	Interest-only, Amortizing Balloon	Actual/360	120	120	24	24	360		360	0	L(24),D(92),O(4)	5	0	8,600,000	7/24/2014
57	Greenwood Self Storage	28,708.08	Amortizing Balloon		120	119	0	0	360		359	1	L(25),D(91),O(4)	0	0	7,560,000	11/5/2014
58	Rombout Village	25,941.75	Amortizing Balloon		120	119	0	0	360		359	1	L(25),D(91),O(4)	0	5	16,700,000	11/12/2014
59	37-31 73rd Street Owners Corp.	24,335.08	Amortizing Balloon		120	120	0	0	360		360	0	GRTR 1% or YM(113),1%(3),O(4)	10	10	39,471,119	12/4/2014	23,000,000	23.0%
60	Country Aire MHP	25,576.68	Amortizing Balloon		120	118	0	0	360		358	2	L(26),D(91),O(3)	0	0	7,300,000	9/25/2014
61	The Marlborough Technology Center	24,793.77	Amortizing Balloon		120	119	0	0	360		359	1	L(25),D(91),O(4)	0	5	7,800,000	11/13/2014
62	Highland Village Apartments	23,842.29	Amortizing Balloon		60	59	0	0	360		359	1	L(25),D(32),O(3)	5	5	5,900,000	11/13/2014
63	Fairfield Inn & Suites Anderson Clemson	26,495.99	Amortizing Balloon		120	119	0	0	300		299	1	L(25),D(92),O(3)	0	0	6,700,000	10/29/2014
64	Lyons Plaza	21,783.10	Amortizing Balloon		120	120	0	0	360		360	0	L(24),D(95),O(1)	5	5	6,300,000	12/9/2014
65	Country Inn & Suites Pinellas Park	22,043.71	Amortizing Balloon		120	119	0	0	360		359	1	L(25),D(92),O(3)	0	0	6,800,000	11/10/2014
66	2186 Cruger Avenue Apartment Corp.	14,650.69	Interest-only, Balloon	Actual/360	120	118	120	118	0		0	2	GRTR 1% or YM(113),1%(3),O(4)	10	10	11,990,000	10/2/2014	8,700,000	48.9%
67	34-15 Properties Ltd.	19,570.21	Amortizing Balloon		120	119	0	0	360		359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	35,053,000	11/14/2014	26,500,000	15.8%
68	Cornerstone Square	20,625.47	Amortizing Balloon		120	120	0	0	360		360	0	L(24),D(93),O(3)	5	5	6,100,000	10/13/2014
69	Montgomery Village	21,375.19	Interest-only, Amortizing Balloon	Actual/360	60	59	18	17	360		360	1	L(25),D(31),O(4)	5	10	5,350,000	11/14/2014
70	Walgreens - Glen Allen	18,516.18	Amortizing Balloon		120	118	0	0	360		358	2	L(26),D(90),O(4)	0	5	6,550,000	11/14/2014
71	Meadows of Carson Creek	18,201.78	Interest-only, Amortizing Balloon	Actual/360	120	120	25	25	360		360	0	L(24),D(93),O(3)	0	0	5,100,000	11/6/2014
72	Comfort Inn Cincinnati Airport	20,112.27	Amortizing Balloon		120	120	0	0	300		300	0	L(24),D(94),O(2)	5	5	5,500,000	12/1/2014
73	310 Lexington Owners Corp.	11,680.00	Interest-only, Balloon	Actual/360	120	120	120	120	0		0	0	GRTR 1% or YM(113),1%(3),O(4)	10	10	61,500,000	12/11/2014	29,300,000	12.3%
74	Northland Apartments	20,725.45	Amortizing Balloon		120	119	0	0	300		299	1	L(24),GRTR 1% or YM(92),O(4)	0	0	4,540,000	11/12/2014
75	University Circle - 118 Flats Square	17,576.29	Interest-only, Amortizing Balloon	Actual/360	120	120	36	36	360		360	0	L(24),D(93),O(3)	0	0	4,550,000	11/25/2014
76	All Seasons Self Storage	16,091.87	Amortizing Balloon		120	119	0	0	360		359	1	L(25),D(92),O(3)	0	0	4,750,000	11/8/2014
77	Silver Spur Ranch MHC	15,707.24	Amortizing Balloon		120	118	0	0	360		358	2	L(26),D(91),O(3)	0	0	6,150,000	10/15/2014
78	Skyline Terrace Cooperative, Inc.	13,961.65	Amortizing Balloon		120	119	0	0	360		359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	24,750,000	11/14/2014	21,100,000	14.2%
79	Walgreens - Columbus	14,351.27	Interest-only, Amortizing Balloon	Actual/360	120	118	60	58	360		360	2	L(26),D(90),O(4)	0	5	5,870,000	10/10/2014
80	Walgreens - Oklahoma	13,771.15	Amortizing Balloon		120	119	0	0	360		359	1	L(25),D(91),O(4)	0	5	4,700,000	10/30/2014
81	Little Creek MHC	14,060.52	Interest-only, Amortizing Balloon	Actual/360	120	117	35	32	360		360	3	L(27),D(90),O(3)	0	0	3,700,000	9/11/2014
82	Locksley Self Storage	13,393.58	Interest-only, Amortizing Balloon	Actual/360	120	118	36	34	360		360	2	L(26),D(90),O(4)	0	5	3,860,000	10/24/2014
83	Stonecliff Apartments	13,528.50	Amortizing Balloon		120	118	0	0	360		358	2	L(26),D(91),O(3)	0	0	4,970,000	7/22/2014
84	Eagle Airport Car and Mini Storage	13,102.48	Amortizing Balloon		120	119	0	0	240		239	1	L(25),D(91),O(4)	10	10	2,750,000	10/28/2014
85	3210 Arlington Ave. Owners Corp.	8,546.31	Amortizing Balloon		120	120	0	0	480		480	0	GRTR 1% or YM(113),1%(3),O(4)	10	10	16,400,000	10/22/2014	16,300,000	12.3%
86	Sparkleberry Crossing	10,019.89	Interest-only, Amortizing Balloon	Actual/360	120	119	24	23	360		360	1	L(25),D(91),O(4)	10	10	2,800,000	10/10/2014
87	University Circle - 118 Flats Circle	9,706.31	Interest-only, Amortizing Balloon	Actual/360	120	120	36	36	360		360	0	L(24),D(93),O(3)	0	0	2,550,000	11/25/2014
88	Hearth House Owners Corp.	8,541.67	Amortizing Balloon		120	119	0	0	360		359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	18,465,508	11/26/2014	8,900,000	20.2%
89	Rye Castle Apartment Owners, Inc.	7,126.11	Amortizing Balloon		120	119	0	0	480		479	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	9,036,000	11/19/2014	4,000,000	42.5%
90	Merrimac Manor MHC	10,889.27	Amortizing Balloon		120	119	0	0	240		239	1	L(25),D(92),O(3)	0	0	2,800,000	8/22/2014
91	302 Convent Avenue Housing Development Fund Corporation	7,161.23	Amortizing Balloon		120	119	0	0	360		359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	11,425,000	9/9/2014	11,400,000	13.1%
92	Brady Hills MHP	7,660.11	Amortizing Balloon		120	119	0	0	360		359	1	L(25),D(92),O(3)	0	0	2,180,000	11/7/2014
93	310 West 79th Apartments Corp.	4,837.94	Interest-only, Balloon	Actual/360	120	119	120	119	0		0	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	53,100,000	11/19/2014	17,500,000	8.0%
94	Garden Court Manor	6,619.82	Amortizing Balloon		120	119	0	0	360		359	1	L(25),D(91),O(4)	0	5	2,080,000	10/20/2014
95	Marketplace East	6,674.27	Amortizing Balloon		120	120	0	0	360		360	0	L(24),D(92),O(4)	0	0	2,050,000	11/3/2014
96	Storage Mall - Amsterdam	6,813.47	Amortizing Balloon		120	120	0	0	360		360	0	L(24),D(92),O(4)	0	0	1,800,000	11/5/2014
97	571 Hudson Street Apartment Corp.	5,715.16	Amortizing Balloon		120	118	0	0	360		358	2	GRTR 1% or YM(113),1%(3),O(4)	10	10	28,274,000	11/3/2014	15,100,000	7.9%
98	FedEx - Cordova	6,811.58	Amortizing Balloon		84	83	0	0	240		239	1	L(25),D(55),O(4)	0	5	1,990,000	11/24/2014
99	Burbank Self Storage	5,219.91	Amortizing Balloon		120	118	0	0	360		358	2	L(26),D(90),O(4)	0	5	4,250,000	10/27/2014
100	Lone Star Self Storage	6,126.65	Amortizing Balloon		120	118	0	0	300		298	2	L(26),D(90),O(4)	0	5	1,600,000	11/4/2014
101	4213 Village Corp.	4,762.63	Amortizing Balloon		120	119	0	0	360		359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	33,780,000	11/14/2014	15,100,000	6.6%
102	438 West 49th Street Owners Corp.	3,431.59	Amortizing Balloon		120	119	0	0	480		479	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	7,316,000	11/19/2014	4,820,000	16.9%

A-1-3

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

Mortgage Loan Number	Property Name	Coop - Unsold Percent	Coop - Sponsor Units	Coop - Investor Units	Coop - Coop Units	Coop - Sponsor/Investor Carry	Coop - Committed Secondary Debt	U/W NOI DSCR (x)(4)(5)	U/W NCF DSCR (x)(4)(5)	Cut-off Date LTV Ratio(4)(5)(7)	LTV Ratio at Maturity or ARD(4)(5)(7)	Cut-off Date U/W NOI Debt (4)(5)	Cut-off Date U/W NCF Debt Yield(4)(5)	U/W Revenues ($)	U/W Expenses ($)	U/W Net Operating Income ($)	U/W Replacement ($)	U/W TI/LC ($)	U/W Net Cash Flow ($)	Occupancy Rate(3)
1	Chateau on the Lake							2.25	1.99	68.0%	54.7%	13.4%	11.9%	18,115,472	11,937,316	6,178,156	0	0	5,453,538	58.4%
2	Trails at Dominion							1.40	1.31	76.2%	69.6%	8.4%	7.8%	7,431,457	3,999,273	3,432,184	236,040	0	3,196,144	95.7%
3	JW Marriott New Orleans							2.43	2.07	59.0%	47.2%	14.2%	12.1%	37,611,335	24,847,358	12,763,977	0	0	10,883,410	81.7%
4	Broadcom Building							1.95	1.81	65.0%	59.1%	11.3%	10.5%	5,072,181	1,029,860	4,042,321	40,000	246,050	3,756,271	100.0%
5	Aloft Houston by the Galleria							1.83	1.67	72.9%	62.4%	11.2%	10.3%	8,105,986	4,434,292	3,671,694	0	0	3,347,455	79.5%
6	Dorel Apartments							1.61	1.54	61.6%	55.6%	8.9%	8.6%	4,562,530	1,884,341	2,678,189	110,459	0	2,567,729	86.6%
7	Roseville Square							1.51	1.41	66.7%	56.4%	8.8%	8.2%	3,189,856	728,968	2,460,888	50,211	115,657	2,295,020	74.1%
8	44 Plaza							1.49	1.36	71.4%	65.2%	8.9%	8.1%	3,866,636	1,525,053	2,341,582	33,537	168,081	2,139,964	96.1%
9	One and Two Summit Square Portfolio							1.53	1.41	62.7%	54.2%	9.8%	9.1%	3,600,270	1,043,070	2,557,200	24,222	168,577	2,364,400	95.2%
9.01	One Summit Square													3,095,325	914,136	2,181,189	22,547	134,304	2,024,338	94.3%
9.02	Two Summit Square													504,944	128,934	376,011	1,676	34,272	340,062	100.0%
10	Creekside Corners							1.42	1.34	69.8%	62.6%	8.7%	8.2%	4,136,353	2,098,151	2,038,202	111,000	0	1,927,202	91.0%
11	Staybridge Suites - North Everett							1.85	1.68	73.3%	59.4%	11.2%	10.2%	5,546,974	3,082,076	2,464,898	0	0	2,243,019	88.1%
12	Tanglewood Apartments							1.46	1.38	73.3%	59.1%	8.8%	8.3%	3,262,902	1,501,898	1,761,004	96,000	0	1,665,004	96.4%
13	The Centre at Deane Hill							1.43	1.31	35.1%	21.5%	20.9%	19.1%	5,087,213	1,171,873	3,915,340	58,371	279,850	3,577,120	97.0%
14	Aspen Creek Apartments							1.83	1.61	67.8%	58.9%	10.7%	9.4%	5,162,470	3,181,814	1,980,657	232,800	0	1,747,857	88.4%
15	JCIM Portfolio							2.00	1.84	59.6%	47.5%	11.5%	10.6%	2,830,393	703,486	2,126,907	80,325	93,717	1,952,865	100.0%
15.01	Frenchtown													1,664,937	413,815	1,251,122	47,250	55,128	1,148,744	100.0%
15.02	Revard													1,165,456	289,671	875,785	33,075	38,589	804,121	100.0%
16	La Placita Center							1.45	1.35	58.9%	36.0%	10.8%	10.0%	2,915,229	985,060	1,930,169	12,048	119,996	1,798,125	92.3%
17	Bellwether Gate A Office							1.39	1.30	72.7%	58.9%	8.6%	8.0%	1,998,790	471,487	1,527,303	16,311	83,497	1,427,495	100.0%
18	College Vue Apartments							1.56	1.51	75.0%	68.1%	9.0%	8.7%	2,681,442	1,087,073	1,594,370	49,350	0	1,545,020	100.0%
19	AMCP Portfolio							1.75	1.63	65.0%	59.4%	10.5%	9.8%	2,599,343	77,980	2,521,363	66,294	98,535	2,356,534	100.0%
19.01	North Las Vegas - 1 West Mayflower ave													872,347	26,170	846,177	22,515	33,188	790,474	100.0%
19.02	North Las Vegas - Foremaster Lane													561,361	16,841	544,520	14,484	21,350	508,686	100.0%
19.03	North Las Vegas - Losee Road													564,076	16,922	547,154	14,559	21,460	511,135	100.0%
19.04	Atlantic City NJ													454,582	13,637	440,945	9,383	16,285	415,277	100.0%
19.05	Norwich CT													146,976	4,409	142,567	5,353	6,252	130,961	100.0%
20	Hartshire Apartments							1.33	1.27	69.6%	62.5%	8.2%	7.9%	2,657,495	1,338,380	1,319,114	54,400	0	1,264,714	89.7%
21	Boone Student Housing Portfolio							1.46	1.42	72.1%	61.7%	9.0%	8.7%	2,275,228	932,271	1,342,957	37,046	0	1,305,910	95.2%
21.01	Highland Crossing													1,371,731	580,522	791,209	17,391	0	773,818	95.1%
21.02	Greenway Commons													564,884	215,627	349,256	11,528	0	337,728	95.2%
21.03	Greenway Cove													338,614	136,122	202,491	8,127	0	194,364	100.0%
22	City Market - Savannah							1.81	1.69	69.0%	63.0%	10.8%	10.1%	2,629,671	1,063,183	1,566,488	17,995	84,871	1,463,622	98.7%
23	Walgreens Darby							1.39	1.38	68.6%	49.4%	8.8%	8.8%	464,000	9,280	454,720	0	0	454,720	100.0%
24	Walgreens Haverhill							1.39	1.38	68.6%	49.4%	8.8%	8.8%	440,800	8,816	431,984	0	0	431,984	100.0%
25	Rite Aid Latham							1.39	1.38	68.6%	49.4%	8.8%	8.8%	320,445	16,409	304,037	1,911	6,369	295,757	100.0%
26	Towneplace Suites Tampa Westshore Airport							2.00	1.82	67.5%	58.9%	11.9%	10.9%	3,329,398	1,828,124	1,501,274	0	0	1,368,098	83.5%
27	Courtyard Richmond North Glen Allen							2.26	2.06	66.8%	53.6%	13.4%	12.2%	3,725,445	2,057,966	1,667,479	0	0	1,518,461	59.4%
28	San Leandro Center							1.73	1.58	56.5%	40.9%	11.1%	10.1%	1,984,961	658,704	1,326,257	30,337	83,577	1,212,343	100.0%
29	Springhill Suites Pensacola							1.85	1.67	68.3%	59.6%	11.1%	10.0%	2,970,411	1,755,198	1,215,213	0	0	1,096,396	72.4%
30	El Dorado Center							1.44	1.34	73.0%	65.2%	8.6%	8.0%	1,377,901	432,269	945,632	15,016	56,060	874,556	86.7%
31	Southgate Shopping Center							1.85	1.61	71.4%	62.6%	11.3%	9.9%	1,586,453	407,415	1,179,038	49,173	102,904	1,026,962	83.5%
32	Westland Multifamily/MHC Portfolio							1.51	1.47	74.9%	60.0%	8.9%	8.6%	1,497,882	578,774	919,107	22,994	0	896,113	93.3%
32.01	Santa Fe MHP-1120													455,646	167,244	288,402	2,250	0	286,152	100.0%
32.02	Atlantic Ave Apartments													373,843	134,293	239,551	12,544	0	227,007	96.9%
32.03	Grand Terrace MHP													430,501	199,714	230,787	3,200	0	227,587	86.4%
32.04	57th Street Apartments													124,411	39,099	85,312	2,750	0	82,562	100.0%
32.05	Almond Apartments													113,481	38,424	75,057	2,250	0	72,807	88.9%
33	Piedmont Center							1.78	1.51	72.9%	62.2%	10.7%	9.1%	2,008,632	923,376	1,085,256	45,120	118,342	921,794	87.6%
34	Old Marketplace							1.49	1.46	74.2%	67.8%	8.9%	8.7%	1,216,720	328,403	888,316	6,066	9,883	872,367	100.0%
35	Tarzana Medical							1.58	1.44	55.3%	34.0%	11.9%	10.8%	2,422,098	1,242,041	1,180,057	13,027	89,877	1,077,153	100.0%
36	Pierpont Centre							2.02	1.80	68.1%	62.0%	11.8%	10.5%	1,641,446	488,984	1,152,462	24,452	100,468	1,027,543	98.4%
37	Columbia Woods Apartments							1.57	1.54	74.8%	69.5%	9.1%	8.9%	1,665,924	778,219	887,705	16,000	0	871,705	91.9%
38	Mission Ridge							1.89	1.77	73.4%	62.0%	10.9%	10.2%	1,471,585	444,301	1,027,284	27,954	38,110	961,220	97.4%
39	Vermont Village							1.30	1.26	72.3%	63.0%	8.7%	8.4%	1,144,453	339,378	805,074	10,739	15,278	779,058	96.3%
40	Springhill Suites Fort Myers Airport							1.85	1.65	69.2%	60.3%	11.0%	9.9%	2,662,278	1,655,769	1,006,509	0	0	900,018	63.2%
41	Heritage Apartments							1.66	1.55	74.6%	68.2%	10.0%	9.4%	1,784,708	870,596	914,112	58,588	0	855,524	98.5%
42	North Shore Self Storage							1.66	1.61	69.3%	56.7%	10.4%	10.1%	1,511,668	562,307	949,361	17,456	12,000	919,904	90.8%
43	Satyr Hill Shopping Center							1.57	1.42	72.9%	62.3%	9.5%	8.6%	1,272,342	440,630	831,712	11,708	65,119	754,885	100.0%
44	Tulsa Retail Center							1.57	1.42	74.3%	64.6%	9.2%	8.4%	1,108,957	322,187	786,770	27,528	45,023	714,220	100.0%
45	Hampton Inn Cleveland TN							2.13	1.91	62.9%	45.9%	14.0%	12.5%	3,072,694	1,886,675	1,186,019	0	0	1,063,111	78.0%
46	Dolphin Landing							1.71	1.59	72.5%	63.3%	10.3%	9.6%	1,922,726	1,110,830	811,896	55,626	0	756,270	95.0%
47	24 Hour Fitness							1.86	1.79	62.1%	45.9%	12.6%	12.1%	921,873	4,231	917,642	5,704	25,820	886,118	100.0%
48	29 North							1.39	1.34	71.7%	65.5%	8.3%	8.0%	978,176	390,624	587,552	20,200	0	567,352	100.0%
49	201 West 21st Street Tenants Corp.	5.6%	7	0	0	154,831	1,000,000	7.95	7.95	8.9%	7.5%	45.1%	45.1%	5,195,575	2,041,440	3,154,135	20,240		3,154,135	94.9%
50	Fort Storage							1.43	1.40	71.2%	58.1%	9.0%	8.7%	829,446	216,431	613,015	15,303	0	597,713	75.9%
51	Northgate Self Storage							1.35	1.33	72.2%	61.5%	8.1%	8.0%	786,259	253,966	532,293	7,842	0	524,451	80.9%
52	Connecticut Self Storage Portfolio							1.57	1.53	73.8%	60.6%	10.0%	9.7%	979,929	362,219	617,710	17,006	0	600,704	83.0%
52.01	Pepper Street Storage													617,686	236,547	381,139	8,348	0	372,792	84.0%
52.02	Southington Super Storage													362,243	125,672	236,571	8,659	0	227,912	82.0%
53	Oakland Park Industrial Center							1.71	1.50	69.3%	60.6%	10.3%	9.0%	965,297	336,988	628,310	17,431	60,000	550,878	97.5%
54	Galvins MHP & Scottsdale MHP							1.58	1.56	72.3%	64.7%	9.6%	9.5%	910,289	327,887	582,401	10,250	0	572,151	89.8%
54.01	Scottsdale MHP													431,399	102,953	328,447	5,000	0	323,447	89.0%
54.02	Galvins MHP													478,889	224,935	253,954	5,250	0	248,704	90.5%
55	Cypress Village							1.46	1.33	74.9%	68.4%	8.7%	8.0%	777,200	261,073	516,128	11,619	33,428	471,081	100.0%
56	Village Shires							1.61	1.48	67.4%	58.3%	10.4%	9.5%	955,230	354,853	600,377	8,439	40,835	551,103	95.8%
57	Greenwood Self Storage							1.46	1.43	74.0%	60.1%	9.0%	8.8%	681,139	177,851	503,288	9,305	0	493,982	83.1%
58	Rombout Village							3.62	3.50	32.9%	26.1%	20.5%	19.8%	1,974,732	849,298	1,125,434	36,000	0	1,089,434	97.2%
59	37-31 73rd Street Owners Corp.	7.8%	0	0	12		500,000	5.72	5.72	13.4%	10.5%	31.5%	31.5%	3,061,074	1,390,400	1,670,674	36,100		1,670,674	95.0%
60	Country Aire MHP							1.55	1.52	70.4%	56.7%	9.2%	9.1%	808,188	333,732	474,456	7,750	0	466,706	99.4%
61	The Marlborough Technology Center							1.94	1.72	64.5%	51.8%	11.4%	10.2%	816,958	240,675	576,283	13,918	49,966	512,398	100.0%
62	Highland Village Apartments							1.59	1.45	68.2%	61.4%	9.6%	8.7%	989,769	534,789	454,980	40,200	0	414,780	96.3%
63	Fairfield Inn & Suites Anderson Clemson							1.63	1.43	68.5%	51.1%	11.3%	9.9%	1,640,429	1,120,850	519,579	0	0	453,962	62.1%
64	Lyons Plaza							1.92	1.60	69.0%	55.6%	11.5%	9.6%	964,579	462,877	501,702	16,005	66,907	418,789	96.0%
65	Country Inn & Suites Pinellas Park							2.23	2.00	63.2%	51.3%	13.7%	12.3%	1,479,927	891,173	588,754	0	0	529,557	71.4%
66	2186 Cruger Avenue Apartment Corp.	34.7%	0	25	0	45,589	400,000	3.58	3.58	35.4%	35.4%	14.8%	14.8%	1,178,052	548,400	629,652	18,000		629,652	96.0%
67	34-15 Properties Ltd.	24.4%	0	34	5	319,421	1,000,000	8.18	8.18	12.0%	9.4%	45.8%	45.8%	3,019,643	1,098,600	1,921,043	33,800		1,921,043	95.0%
68	Cornerstone Square							2.04	1.69	65.6%	53.3%	12.6%	10.4%	774,986	271,013	503,973	20,103	66,374	417,496	85.6%
69	Montgomery Village							1.33	1.24	74.8%	70.8%	8.6%	8.0%	948,707	606,406	342,301	24,000	0	318,301	99.5%
70	Walgreens - Glen Allen							1.56	1.55	57.9%	46.4%	9.1%	9.1%	349,200	3,492	345,708	1,482	0	344,226	100.0%
71	Meadows of Carson Creek							1.66	1.63	72.5%	61.7%	9.8%	9.6%	636,975	273,821	363,154	7,450	0	355,704	98.7%
72	Comfort Inn Cincinnati Airport							1.79	1.60	65.5%	48.1%	12.0%	10.7%	1,173,904	741,561	432,343	0	0	385,387	82.2%
73	310 Lexington Owners Corp.	0.0%	0	0	0		500,000	13.58	13.58	5.9%	5.9%	52.9%	52.9%	4,255,525	2,351,517	1,904,008	18,500		1,904,008	95.0%
74	Northland Apartments							1.54	1.44	74.2%	56.6%	11.4%	10.6%	708,916	325,668	383,248	24,500	0	358,748	94.9%
75	University Circle - 118 Flats Square							1.39	1.36	73.6%	64.9%	8.7%	8.6%	364,656	72,512	292,144	5,472	0	286,672	100.0%
76	All Seasons Self Storage							1.49	1.44	66.2%	53.7%	9.2%	8.9%	547,246	259,306	287,940	9,169	0	278,771	83.3%
77	Silver Spur Ranch MHC							1.77	1.70	50.3%	40.8%	10.8%	10.4%	718,393	385,675	332,718	11,802	0	320,916	73.6%
78	Skyline Terrace Cooperative, Inc.	0.0%	0	0	0		500,000	9.13	9.13	12.1%	9.6%	51.0%	51.0%	2,526,316	997,500	1,528,816	38,000		1,528,816	95.0%
79	Walgreens - Columbus							1.96	1.95	49.4%	45.1%	11.7%	11.6%	341,440	3,414	338,026	1,449	0	336,577	100.0%
80	Walgreens - Oklahoma							1.78	1.77	60.6%	48.3%	10.3%	10.3%	297,439	2,974	294,465	1,465	0	293,000	100.0%
81	Little Creek MHC							1.59	1.56	75.0%	65.5%	9.7%	9.5%	452,423	184,386	268,037	5,150	0	262,887	96.1%
82	Locksley Self Storage							1.56	1.50	71.3%	61.9%	9.1%	8.8%	451,063	200,565	250,498	9,316	0	241,182	87.8%
83	Stonecliff Apartments							1.40	1.34	53.6%	43.4%	8.6%	8.2%	387,603	159,792	227,810	10,200	0	217,610	100.0%
84	Eagle Airport Car and Mini Storage							1.33	1.30	74.4%	46.3%	10.2%	10.0%	356,930	147,618	209,312	4,542	0	204,770	95.1%
85	3210 Arlington Ave. Owners Corp.	9.1%	6	0	0	8,710	500,000	10.70	10.70	12.2%	10.8%	54.9%	54.9%	1,616,832	519,447	1,097,385	14,400		1,097,385	95.0%
86	Sparkleberry Crossing							1.83	1.51	69.6%	59.7%	11.3%	9.3%	395,041	174,835	220,205	3,799	34,950	181,457	87.5%
87	University Circle - 118 Flats Circle							1.43	1.40	72.5%	63.9%	9.0%	8.8%	205,692	39,344	166,348	3,230	0	163,118	100.0%
88	Hearth House Owners Corp.	0.0%	0	0	0		500,000	5.86	5.86	9.7%	7.7%	33.4%	33.4%	873,525	272,730	600,795	4,500		600,795	95.0%
89	Rye Castle Apartment Owners, Inc.	0.0%	0	0	0		250,000	3.15	3.15	18.8%	16.6%	15.9%	15.9%	519,054	249,712	269,342	5,200		269,342	96.0%
90	Merrimac Manor MHC							1.60	1.53	58.8%	37.1%	12.7%	12.2%	354,656	145,728	208,928	8,650	0	200,278	69.4%
91	302 Convent Avenue Housing Development Fund Corporation	0.0%	0	0	0			9.29	9.29	13.1%	10.4%	53.3%	53.3%	1,226,640	428,126	798,514	6,300		798,514	95.0%
92	Brady Hills MHP							1.94	1.84	66.9%	54.7%	12.2%	11.6%	399,104	221,110	177,994	8,700	0	169,294	85.6%
93	310 West 79th Apartments Corp.	0.0%	0	0	0		500,000	20.37	20.37	2.6%	2.6%	84.5%	84.5%	2,139,590	957,000	1,182,590	15,000		1,182,590	95.0%
94	Garden Court Manor							2.15	1.99	65.8%	52.5%	12.5%	11.6%	320,657	149,517	171,141	12,792	0	158,349	100.0%
95	Marketplace East							1.51	1.46	64.6%	52.2%	9.1%	8.8%	188,135	66,906	121,229	743	3,714	116,772	100.0%
96	Storage Mall - Amsterdam							1.69	1.64	66.7%	55.7%	11.5%	11.2%	228,366	90,246	138,120	4,208	0	133,913	91.7%
97	571 Hudson Street Apartment Corp.	0.0%	0	0	0		500,000	14.83	14.83	4.2%	3.4%	85.0%	85.0%	1,420,412	403,100	1,017,312	5,700		1,017,312	95.1%
98	FedEx - Cordova							1.70	1.55	55.1%	41.2%	12.7%	11.6%	204,047	64,734	139,313	4,169	8,045	127,099	100.0%
99	Burbank Self Storage							4.54	4.45	25.8%	20.5%	25.9%	25.4%	488,913	204,459	284,454	5,605	0	278,849	97.4%
100	Lone Star Self Storage							1.55	1.49	68.5%	50.5%	10.4%	10.0%	250,247	136,301	113,947	4,254	0	109,693	89.0%
101	4213 Village Corp.	0.0%	0	0	0		250,000	17.86	17.86	3.0%	2.3%	102.2%	102.2%	1,693,023	672,400	1,020,623	8,000		1,020,623	95.0%
102	438 West 49th Street Owners Corp.	5.3%	0	1	0	(8,568)	100,000	7.90	7.90	11.1%	9.8%	40.0%	40.0%	479,234	153,850	325,384	2,500		325,384	95.0%

A-1-4

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

Mortgage Loan Number	Property Name	Occupancy as-of Date	U/W Hotel ADR	U/W Hotel RevPAR	Most Recent Period	Most Recent Revenues ($)	Most Recent Expenses ($)	Most Recent NOI ($)	Most Recent Capital Expenditures	Most Recent NCF ($)	Most Recent Hotel ADR	Most Recent Hotel RevPAR	Second Most Recent Period	Second Most Recent Revenues ($)	Second Most Recent Expenses ($)	Second Most Recent NOI ($)	Second Most Recent Capital Expenditures	Second Most Recent NCF ($)
1	Chateau on the Lake	10/3/2014	155	90	TTM 10/3/2014	18,413,261	11,717,060	6,696,201	0	6,696,201	155	90	Actual 2013	16,345,470	10,922,984	5,422,486	0	5,422,486
2	Trails at Dominion	11/10/2014			TTM 10/31/2014	7,282,699	3,323,028	3,959,671	0	3,959,671			Actual 2013	7,059,551	3,573,902	3,485,649	0	3,485,649
3	JW Marriott New Orleans	10/31/2014	192	157	TTM 10/31/2014	37,611,062	23,347,642	14,263,420	0	14,263,420	192	157	Actual 2013	35,360,956	22,457,955	12,903,001	0	12,903,001
4	Broadcom Building	2/1/2015			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
5	Aloft Houston by the Galleria	9/30/2014	166	132	TTM 9/30/2014	8,105,924	4,323,180	3,782,744	0	3,782,744	166	132	Actual 2013	7,609,699	4,330,056	3,279,643	0	3,279,643
6	Dorel Apartments	11/18/2014			Annualized 7 10/31/2014	4,492,270	1,711,195	2,781,075	0	2,781,075			Actual 2013	3,829,569	1,448,058	2,381,511	0	2,381,511
7	Roseville Square	1/7/2015			TTM 9/30/2014	3,117,362	753,722	2,363,639	0	2,363,639			Actual 2013	3,099,104	724,000	2,375,104	0	2,375,104
8	44 Plaza	11/6/2014			TTM 10/31/2014	3,406,905	1,056,255	2,350,650	0	2,350,650			Actual 2013	3,220,349	940,316	2,280,033	0	2,280,033
9	One and Two Summit Square Portfolio	12/1/2014			TTM 9/30/2014	3,821,656	979,855	2,841,801	0	2,841,801			Actual 2013	3,601,347	940,324	2,661,023	0	2,661,023
9.01	One Summit Square	12/1/2014			TTM 9/30/2014	2,719,528	864,742	1,854,786	0	1,854,786			Actual 2013	3,115,761	903,855	2,211,906	0	2,211,906
9.02	Two Summit Square	12/1/2014			TTM 9/30/2014	574,980	85,287	489,693	0	489,693			Actual 2013	485,586	36,469	449,117	0	449,117
10	Creekside Corners	12/16/2014			TTM 10/31/2014	4,239,752	2,067,555	2,172,197	0	2,172,197			Actual 2013	4,169,501	2,027,751	2,141,750	0	2,141,750
11	Staybridge Suites - North Everett	11/30/2014	136	111	TTM 11/30/2014	5,949,681	3,018,669	2,931,012	0	2,931,012	136	119	TTM 4/30/2014	5,448,001	2,877,709	2,570,292	0	2,570,292
12	Tanglewood Apartments	12/18/2014			TTM 11/30/2014	3,072,643	1,349,902	1,722,741	0	1,722,741			NAV	NAV	NAV	NAV	NAV	NAV
13	The Centre at Deane Hill	11/19/2014			Annualized 11 11/30/2014	5,051,370	1,172,468	3,878,902	103,169	3,775,733			Actual 2013	5,195,376	1,126,379	4,068,997	57,500	4,011,497
14	Aspen Creek Apartments	10/31/2014			TTM 10/31/2014	5,162,470	3,023,311	2,139,159	0	2,139,159			Actual 2013	4,626,545	2,844,987	1,781,558	0	1,781,558
15	JCIM Portfolio	12/18/2014			TTM 10/31/2014	2,237,341	0	2,237,341	0	2,237,341			Actual 2013	2,460,336	0	2,460,336	0	2,460,336
15.01	Frenchtown	12/18/2014			TTM 10/31/2014	1,316,083	0	1,316,083	0	1,316,083			Actual 2013	1,447,256	0	1,447,256	0	1,447,256
15.02	Revard	12/18/2014			TTM 10/31/2014	921,258	0	921,258	0	921,258			Actual 2013	1,013,080	0	1,013,080	0	1,013,080
16	La Placita Center	10/9/2014			TTM 9/30/2014	3,055,479	692,824	2,362,655	0	2,362,655			Actual 2013	2,886,653	676,129	2,210,525	0	2,210,525
17	Bellwether Gate A Office	12/1/2014			TTM 10/31/2014	1,989,398	348,666	1,640,731	0	1,640,731			Actual 2013	2,045,255	358,545	1,686,710	0	1,686,710
18	College Vue Apartments	10/31/2014			Annualized 4 11/30/2014	2,814,554	738,963	2,075,591	0	2,075,591			NAV	NAV	NAV	NAV	NAV	NAV
19	AMCP Portfolio	10/8/2014			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
19.01	North Las Vegas - 1 West Mayflower ave	10/8/2014			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
19.02	North Las Vegas - Foremaster Lane	10/8/2014			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
19.03	North Las Vegas - Losee Road	10/8/2014			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
19.04	Atlantic City NJ	10/8/2014			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
19.05	Norwich CT	10/8/2014			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
20	Hartshire Apartments	12/4/2014			TTM 11/30/2014	2,328,860	1,332,127	996,733	0	996,733			Annualized 6 5/31/2013	2,398,719	1,400,953	997,766	0	997,766
21	Boone Student Housing Portfolio	Various			TTM 11/30/2014	1,710,039	750,786	959,253	29,140	930,113			Various	1,086,813	395,972	690,841	33,260	657,581
21.01	Highland Crossing	12/31/2014			TTM 11/30/2014	819,731	386,038	433,693	0	433,693			Actual 2013	171,313	71,914	99,399	0	99,399
21.02	Greenway Commons	1/6/2015			TTM 11/30/2014	567,391	225,938	341,452	18,216	323,236			TTM 7/31/2013	595,129	205,899	389,230	21,540	367,690
21.03	Greenway Cove	1/6/2015			TTM 11/30/2014	322,917	138,810	184,108	10,924	173,184			TTM 7/31/2013	320,371	118,159	202,212	11,720	190,492
22	City Market - Savannah	12/15/2014			TTM 10/31/2014	2,600,558	1,073,392	1,527,166	0	1,527,166			Actual 2013	2,489,515	1,012,827	1,476,688	0	1,476,688
23	Walgreens Darby	2/1/2015			Actual 2013	464,000	0	464,000	0	464,000			Actual 2012	464,000	0	464,000	0	464,000
24	Walgreens Haverhill	2/1/2015			Actual 2013	440,880	0	440,880	0	440,880			Actual 2012	440,880	0	440,880	0	440,880
25	Rite Aid Latham	2/1/2015			Actual 2013	337,311	0	337,311	0	337,311			NAV	NAV	NAV	NAV	NAV	NAV
26	Towneplace Suites Tampa Westshore Airport	10/31/2014	89	74	TTM 10/31/2014	3,356,544	1,729,927	1,626,617	0	1,626,617	89	74	Actual 2013	3,050,940	1,746,915	1,304,025	0	1,304,025
27	Courtyard Richmond North Glen Allen	10/31/2014	101	60	TTM 10/31/2014	3,790,592	2,192,235	1,598,357	0	1,598,357	101	60	Actual 2013	3,553,089	1,971,051	1,582,038	0	1,582,038
28	San Leandro Center	11/17/2014			TTM 9/30/2014	2,049,989	589,119	1,460,870	0	1,460,870			Actual 2013	1,976,827	523,285	1,453,542	0	1,453,542
29	Springhill Suites Pensacola	10/31/2014	104	76	TTM 10/31/2014	2,970,411	1,574,121	1,396,290	0	1,396,290	104	76	NAV	NAV	NAV	NAV	NAV	NAV
30	El Dorado Center	9/30/2014			TTM 8/31/2014	1,289,736	379,106	910,630	0	910,630			Actual 2013	1,220,481	371,794	848,686	0	848,686
31	Southgate Shopping Center	1/1/2015			TTM 11/30/2014	1,665,128	430,932	1,234,196	0	1,234,196			Actual 2013	1,607,004	405,609	1,201,395	0	1,201,395
32	Westland Multifamily/MHC Portfolio	12/8/2014			TTM 9/30/2014	1,532,583	520,218	1,012,365	0	1,012,365			Actual 2013	1,525,287	473,063	1,052,223	0	1,052,223
32.01	Santa Fe MHP-1120	12/8/2014			TTM 9/30/2014	455,335	124,110	331,225	0	331,225			Actual 2013	454,649	123,720	330,929	0	330,929
32.02	Atlantic Ave Apartments	12/8/2014			TTM 9/30/2014	371,149	136,310	234,839	0	234,839			Actual 2013	358,292	118,047	240,245	0	240,245
32.03	Grand Terrace MHP	12/8/2014			TTM 9/30/2014	459,727	185,454	274,273	0	274,273			Actual 2013	467,183	166,844	300,339	0	300,339
32.04	57th Street Apartments	12/8/2014			TTM 9/30/2014	118,534	39,609	78,925	0	78,925			Actual 2013	119,146	30,128	89,017	0	89,017
32.05	Almond Apartments	12/8/2014			TTM 9/30/2014	127,839	34,736	93,103	0	93,103			Actual 2013	126,016	34,324	91,692	0	91,692
33	Piedmont Center	12/31/2014			TTM 9/30/2014	1,766,546	921,596	844,950	0	844,950			Actual 2013	1,524,731	826,416	698,315	0	698,315
34	Old Marketplace	10/1/2014			TTM 6/30/2014	1,104,964	348,811	756,153	0	756,153			Actual 2013	1,026,835	343,415	683,421	0	683,421
35	Tarzana Medical	12/1/2014			TTM 9/30/2014	2,625,746	1,223,313	1,402,433	0	1,402,433			Actual 2013	2,561,027	1,203,367	1,357,660	0	1,357,660
36	Pierpont Centre	10/31/2014			Annualized 10/31/2014	1,708,994	473,501	1,235,493	0	1,235,493			Actual 2013	1,691,246	500,325	1,190,921	0	1,190,921
37	Columbia Woods Apartments	12/3/2014			TTM 11/30/2014	1,672,158	830,745	841,413	0	841,413			Actual 2013	1,656,799	722,851	933,948	0	933,948
38	Mission Ridge	10/24/2014			Annualized 9 9/30/2014	1,639,161	472,864	1,166,297	0	1,166,297			Actual 2013	1,641,354	413,943	1,227,411	0	1,227,411
39	Vermont Village	10/31/2014			TTM 10/29/2014	861,640	255,273	606,367	0	606,367			Actual 2013	934,685	297,538	637,147	0	637,147
40	Springhill Suites Fort Myers Airport	12/31/2013	100	68	TTM 10/31/2014	2,662,278	1,585,777	1,076,501	0	1,076,501	100	68	Actual 2013	2,285,407	1,552,898	732,509	0	732,509
41	Heritage Apartments	11/14/2014			TTM 8/31/2014	1,762,502	864,081	898,421	0	898,421			Actual 2013	1,709,312	841,519	867,793	0	867,793
42	North Shore Self Storage	12/1/2014			TTM 11/30/2014	1,511,668	484,333	1,027,335	0	1,027,335			Actual 2013	1,451,116	476,224	974,892	0	974,892
43	Satyr Hill Shopping Center	11/7/2014			TTM 9/30/2014	1,326,153	490,433	835,720	0	835,720			Actual 2013	1,316,871	471,052	845,819	0	845,819
44	Tulsa Retail Center	8/31/2014			Annualized 9 9/30/2014	776,685	225,969	550,716	0	550,716			Actual 2013	293,795	190,579	103,216	965,844	-862,628
45	Hampton Inn Cleveland TN	10/31/2014	109	85	TTM 10/31/2014	3,072,694	1,822,349	1,250,345	0	1,250,345	109	85	Actual 2013	2,493,627	1,472,025	1,021,602	0	1,021,602
46	Dolphin Landing	12/11/2014			TTM 11/30/2014	1,874,011	883,855	990,156	0	990,156			Actual 2013	1,651,740	945,943	705,797	0	705,797
47	24 Hour Fitness	2/1/2015			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
48	29 North	11/17/2014			TTM 9/30/2014	600,955	284,526	316,428	0	316,428			NAV	NAV	NAV	NAV	NAV	NAV
49	201 West 21st Street Tenants Corp.	11/7/2014
50	Fort Storage	11/28/2014			TTM 11/30/2014	803,852	164,585	639,267	0	639,267			Actual 2013	764,513	152,813	611,699	0	611,699
51	Northgate Self Storage	11/13/2014			TTM 10/31/2014	731,015	237,169	493,846	0	493,846			Actual 2013	610,677	228,154	382,523	0	382,523
52	Connecticut Self Storage Portfolio	Various			TTM 10/31/2014	979,929	291,796	688,133	0	688,133			Actual 2013	942,879	279,909	662,970	0	662,970
52.01	Pepper Street Storage	11/21/2014			TTM 10/31/2014	617,686	199,860	417,826	0	417,826			Actual 2013	596,568	187,073	409,495	0	409,495
52.02	Southington Super Storage	11/24/2014			TTM 10/31/2014	362,243	91,936	270,307	0	270,307			Actual 2013	346,311	92,836	253,475	0	253,475
53	Oakland Park Industrial Center	9/30/2014			TTM 9/30/2014	915,460	362,029	553,431	0	553,431			Actual 2013	821,050	294,804	526,246	0	526,246
54	Galvins MHP & Scottsdale MHP	9/3/2014			TTM 8/31/2014	912,692	271,483	641,209	0	641,209			Actual 2013	876,616	280,728	595,888	0	595,888
54.01	Scottsdale MHP	9/3/2014			TTM 8/31/2014	433,803	95,136	338,667	0	338,667			Actual 2013	418,534	94,833	323,702	0	323,702
54.02	Galvins MHP	9/3/2014			TTM 8/31/2014	478,889	176,346	302,543	0	302,543			Actual 2013	458,082	185,896	272,186	0	272,186
55	Cypress Village	12/29/2014			Annualized T10 9/30/2014	715,994	247,067	468,927	0	468,927			Actual 2013	543,844	246,828	297,016	0	297,016
56	Village Shires	1/1/2015			TTM 9/30/2014	847,326	374,718	472,608	0	472,608			Actual 2013	855,494	342,204	513,290	0	513,290
57	Greenwood Self Storage	11/13/2014			TTM 10/31/2014	649,014	131,263	517,751	0	517,751			Actual 2013	607,789	118,126	489,663	0	489,663
58	Rombout Village	11/1/2014			TTM 10/31/2014	1,152,455	693,660	458,795	0	458,795			Actual 2013	1,031,065	641,755	389,310	0	389,310
59	37-31 73rd Street Owners Corp.	12/4/2014
60	Country Aire MHP	11/1/2014			TTM 9/30/2014	814,723	271,153	543,570	0	543,570			Actual 2013	806,541	253,582	552,958	0	552,958
61	The Marlborough Technology Center	6/12/2014			TTM 9/30/2014	854,440	255,246	599,194	0	599,194			Actual 2013	800,840	253,398	547,442	0	547,442
62	Highland Village Apartments	11/4/2014			Annualized 11 10/31/2014	953,504	492,915	460,590	560,419	-99,829			Annualized 11 12/31/2013	523,096	480,090	43,006	5,011	37,995
63	Fairfield Inn & Suites Anderson Clemson	10/31/2014	91	57	TTM 10/31/2014	1,640,429	1,122,702	517,727	0	517,727	91	57	Actual 2013	1,505,368	1,047,479	457,889	0	457,889
64	Lyons Plaza	1/1/2015			Annualized 11 11/30/2014	1,033,286	346,060	687,226	0	687,226			Actual 2013	951,611	554,116	397,495	0	397,495
65	Country Inn & Suites Pinellas Park	10/31/2014	82	57	TTM 10/31/2014	1,505,271	794,012	711,259	0	711,259	82	58	Actual 2013	1,270,022	647,183	622,839	0	622,839
66	2186 Cruger Avenue Apartment Corp.	10/2/2014
67	34-15 Properties Ltd.	11/14/2014
68	Cornerstone Square	9/15/2014			TTM 9/30/2014	648,278	266,996	381,282	0	381,282			Actual 2013	567,993	260,456	307,537	0	307,537
69	Montgomery Village	11/21/2014			TTM 9/30/2014	948,801	581,806	366,995	0	366,995			Actual 2013	927,027	629,841	297,186	0	297,186
70	Walgreens - Glen Allen	2/1/2015			Actual 2013	360,000	0	360,000	0	360,000			Actual 2012	360,000	0	360,000	0	360,000
71	Meadows of Carson Creek	11/6/2014			TTM 10/31/2014	637,911	251,005	386,906	0	386,906			Actual 2013	596,761	252,582	344,179	0	344,179
72	Comfort Inn Cincinnati Airport	9/30/2014	78	61	TTM 9/30/2014	1,237,473	730,014	507,459	0	507,459	78	64	Actual 2013	1,181,671	676,755	504,916	0	504,916
73	310 Lexington Owners Corp.	12/11/2014
74	Northland Apartments	11/1/2014			TTM 11/30/2014	706,780	299,009	407,771	0	407,771			Actual 2013	716,480	323,483	392,997	0	392,997
75	University Circle - 118 Flats Square	10/31/2014			Annualized 10 10/31/2014	135,419	44,192	91,226	0	91,226			NAV	NAV	NAV	NAV	NAV	NAV
76	All Seasons Self Storage	11/30/2014			TTM 9/30/2014	547,246	242,056	305,190	0	305,190			Actual 2013	511,119	247,652	263,468	0	263,468
77	Silver Spur Ranch MHC	10/1/2014			TTM 9/30/2014	744,823	357,374	387,449	0	387,449			Actual 2013	707,229	386,076	321,153	0	321,153
78	Skyline Terrace Cooperative, Inc.	11/14/2014
79	Walgreens - Columbus	2/1/2015			Actual 2013	352,000	0	352,000	0	352,000			Actual 2012	352,000	0	352,000	0	352,000
80	Walgreens - Oklahoma	2/1/2015			TTM 6/30/2014	306,638	3,600	303,038	0	303,038			Actual 2013	306,638	3,600	303,038	0	303,038
81	Little Creek MHC	9/15/2014			TTM 8/31/2014	464,004	175,829	288,175	0	288,175			Actual 2013	463,022	177,085	285,937	0	285,937
82	Locksley Self Storage	11/24/2014			TTM 10/31/2014	451,248	204,639	246,608	0	246,608			Actual 2013	453,190	215,483	237,707	0	237,707
83	Stonecliff Apartments	9/30/2014			TTM 9/30/2014	387,603	154,495	233,107	0	233,107			Actual 2013	380,444	156,984	223,461	0	223,461
84	Eagle Airport Car and Mini Storage	11/17/2014			Annualized 9 9/30/2014	378,547	149,210	229,337	0	229,337			Actual 2013	355,084	135,454	219,630	0	219,630
85	3210 Arlington Ave. Owners Corp.	10/22/2014
86	Sparkleberry Crossing	10/21/2014			Annualized 9 9/30/2014	423,237	97,999	325,238	0	325,238			TTM 10/31/2013	250,925	159,981	90,944	59,960	30,984
87	University Circle - 118 Flats Circle	10/31/2014			Annualized 10 10/31/2014	167,568	56,129	111,439	0	111,439			NAV	NAV	NAV	NAV	NAV	NAV
88	Hearth House Owners Corp.	11/26/2014
89	Rye Castle Apartment Owners, Inc.	11/19/2014
90	Merrimac Manor MHC	11/30/2014			TTM 10/31/2014	354,656	66,587	288,069	0	288,069			Actual 2013	321,520	61,704	259,816	0	259,816
91	302 Convent Avenue Housing Development Fund Corporation	9/9/2014
92	Brady Hills MHP	10/31/2014			TTM 9/30/2014	408,189	198,093	210,096	0	210,096			Actual 2013	356,458	211,981	144,477	0	144,477
93	310 West 79th Apartments Corp.	11/19/2014
94	Garden Court Manor	10/29/2014			TTM 9/30/2014	325,597	185,672	139,925	0	139,925			Actual 2013	303,143	163,077	140,066	0	140,066
95	Marketplace East	11/30/2014			TTM 9/30/2014	151,252	109,001	42,251	0	42,251			Actual 2013	46,168	45,711	457	0	457
96	Storage Mall - Amsterdam	11/13/2014			Actual 2014	235,751	57,311	178,441	0	178,441			NAV	NAV	NAV	NAV	NAV	NAV
97	571 Hudson Street Apartment Corp.	11/3/2014
98	FedEx - Cordova	11/14/2014			TTM 10/31/2014	253,234	67,483	185,751	0	185,751			Annualized 10 12/31/2013	214,694	58,237	156,457	0	156,457
99	Burbank Self Storage	10/23/2014			TTM 10/31/2014	509,354	181,901	327,452	0	327,452			Actual 2013	499,852	183,209	316,643	0	316,643
100	Lone Star Self Storage	11/20/2014			TTM 10/31/2014	250,220	126,158	124,062	0	124,062			Actual 2013	254,812	132,043	122,768	0	122,768
101	4213 Village Corp.	11/14/2014
102	438 West 49th Street Owners Corp.	11/19/2014

A-1-5

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

Mortgage Loan Number	Property Name	Second Most Recent Hotel ADR	Second Most Recent Hotel RevPAR	Third Most Recent Period	Third Most Recent Revenues ($)	Third Most Recent Expenses ($)	Third Most Recent NOI ($)	Third Most Recent Capital Expenditures	Third Most Recent NCF ($)	Third Most Recent Hotel ADR	Third Most Recent Hotel RevPAR	Master Lease (Y/N)	Largest Tenant Name(8)(9)(10)	Largest Tenant Sq. Ft.	Largest Tenant % of NRA	Largest Tenant Exp. Date
1	Chateau on the Lake	157	83	Actual 2012	17,470,695	11,405,343	6,065,352	0	6,065,352	157	90	N
2	Trails at Dominion			Actual 2012	6,566,829	4,210,669	2,356,161	0	2,356,161			N
3	JW Marriott New Orleans	185	150	Actual 2012	32,805,967	22,639,931	10,166,036	0	10,166,036	168	137	N
4	Broadcom Building			NAV	NAV	NAV	NAV	NAV	NAV			N	Broadcom Corporation	200,000	100.0%	5/31/2020
5	Aloft Houston by the Galleria	153	123	T9 12/31/2012	4,927,414	3,106,658	1,820,756	0	1,820,756	129	108	N
6	Dorel Apartments			Actual 2012	2,601,337	918,668	1,682,669	0	1,682,669			N
7	Roseville Square			Actual 2012	3,758,547	695,018	3,063,528	0	3,063,528			N	Sprouts	30,133	13.8%	5/31/2021
8	44 Plaza			Actual 2012	3,064,465	928,837	2,135,628	0	2,135,628			N	Stop & Shop Supermarket	69,449	41.4%	12/31/2020
9	One and Two Summit Square Portfolio			Actual 2012	3,408,999	975,830	2,433,169	0	2,433,169			N	Various	Various	Various	Various
9.01	One Summit Square			Actual 2012	3,066,951	948,458	2,118,493	0	2,118,493			N	Giant Food Stores, Inc.	58,677	49.4%	9/30/2019
9.02	Two Summit Square			Actual 2012	342,048	27,372	314,676	0	314,676			N	Customers Bank	9,775	46.7%	7/31/2017
10	Creekside Corners			Actual 2012	3,991,822	1,918,140	2,073,682	0	2,073,682			N
11	Staybridge Suites - North Everett	132	109	TTM 4/30/2013	5,396,028	2,740,875	2,655,153	0	2,655,153	130	108	N
12	Tanglewood Apartments			NAV	NAV	NAV	NAV	NAV	NAV			N
13	The Centre at Deane Hill			Actual 2012	4,849,914	1,098,609	3,751,305	143,750	3,607,555			N	Kohl’s Department	86,584	22.3%	2/2/2019
14	Aspen Creek Apartments			Actual 2012	4,745,161	2,744,386	2,000,775	0	2,000,775			N
15	JCIM Portfolio			Actual 2012	2,507,682	0	2,507,682	0	2,507,682			N	JCIM, LLC	535,500	100.0%	8/31/2023
15.01	Frenchtown			Actual 2012	1,475,107	0	1,475,107	0	1,475,107			N	JCIM, LLC	315,000	100.0%	8/31/2023
15.02	Revard			Actual 2012	1,032,575	0	1,032,575	0	1,032,575			N	JCIM, LLC	220,500	100.0%	8/31/2023
16	La Placita Center			Actual 2012	2,961,404	678,806	2,282,598	0	2,282,598			N	Tropicana Super Buffet	8,000	13.3%	4/30/2022
17	Bellwether Gate A Office			Actual 2012	1,942,055	258,817	1,683,238	0	1,683,238			N	CH2M HILL	56,701	69.5%	8/31/2020
18	College Vue Apartments			NAV	NAV	NAV	NAV	NAV	NAV			N
19	AMCP Portfolio			NAV	NAV	NAV	NAV	NAV	NAV			N	ACLS New England, LLC; Atlantic City Linen Supply, LLC; Brady Linen Services, LLC	441,959	100.0%	9/30/2034
19.01	North Las Vegas - 1 West Mayflower ave			NAV	NAV	NAV	NAV	NAV	NAV			N	ACLS New England, LLC; Atlantic City Linen Supply, LLC; Brady Linen Services, LLC	150,101	100.0%	9/30/2034
19.02	North Las Vegas - Foremaster Lane			NAV	NAV	NAV	NAV	NAV	NAV			N	ACLS New England, LLC; Atlantic City Linen Supply, LLC; Brady Linen Services, LLC	96,561	100.0%	9/30/2034
19.03	North Las Vegas - Losee Road			NAV	NAV	NAV	NAV	NAV	NAV			N	ACLS New England, LLC; Atlantic City Linen Supply, LLC; Brady Linen Services, LLC	97,058	100.0%	9/30/2034
19.04	Atlantic City NJ			NAV	NAV	NAV	NAV	NAV	NAV			N	ACLS New England, LLC; Atlantic City Linen Supply, LLC; Brady Linen Services, LLC	62,550	100.0%	9/30/2034
19.05	Norwich CT			NAV	NAV	NAV	NAV	NAV	NAV			N	ACLS New England, LLC; Atlantic City Linen Supply, LLC; Brady Linen Services, LLC	35,689	100.0%	9/30/2034
20	Hartshire Apartments			Actual 2011	2,936,420	1,087,207	1,849,213	0	1,849,213			N
21	Boone Student Housing Portfolio			TTM 7/31/2012	586,370	182,254	404,116	27,969	376,147			N
21.01	Highland Crossing			NAV	NAV	NAV	NAV	NAV	NAV			N
21.02	Greenway Commons			TTM 7/31/2012	586,370	182,254	404,116	27,969	376,147			N
21.03	Greenway Cove			NAV	NAV	NAV	NAV	NAV	NAV			N
22	City Market - Savannah			Actual 2012	2,077,938	935,380	1,142,558	0	1,142,558			N	Wild Wing Café	13,663	15.2%	4/30/2016
23	Walgreens Darby			Actual 2011	464,000	0	464,000	0	464,000			N	Walgreens	13,027	100.0%	2/29/2080
24	Walgreens Haverhill			Actual 2011	440,880	0	440,880	0	440,880			N	Walgreens	14,560	100.0%	10/31/2079
25	Rite Aid Latham			NAV	NAV	NAV	NAV	NAV	NAV			N	Rite Aid	12,738	100.0%	1/31/2025
26	Towneplace Suites Tampa Westshore Airport	86	67	Actual 2012	3,066,822	1,660,135	1,406,687	0	1,406,687	89	67	N
27	Courtyard Richmond North Glen Allen	94	58	Actual 2012	3,617,799	1,954,366	1,663,433	0	1,663,433	97	59	N
28	San Leandro Center			Actual 2012	1,735,497	461,997	1,273,500	0	1,273,500			N	Pak n Save	56,703	37.4%	7/31/2017
29	Springhill Suites Pensacola	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	N
30	El Dorado Center			Actual 2012	1,196,737	363,477	833,260	0	833,260			N	TJ Maxx	24,305	32.3%	1/31/2019
31	Southgate Shopping Center			Actual 2012	1,581,273	384,352	1,196,921	0	1,196,921			N	Market Basket	31,119	19.8%	4/30/2018
32	Westland Multifamily/MHC Portfolio			Actual 2012	1,478,993	448,991	1,030,002	0	1,030,002			N
32.01	Santa Fe MHP-1120			Actual 2012	448,340	121,815	326,525	0	326,525			N
32.02	Atlantic Ave Apartments			Actual 2012	337,486	113,109	224,376	0	224,376			N
32.03	Grand Terrace MHP			Actual 2012	456,670	155,441	301,229	0	301,229			N
32.04	57th Street Apartments			Actual 2012	112,047	28,775	83,272	0	83,272			N
32.05	Almond Apartments			Actual 2012	124,451	29,851	94,600	0	94,600			N
33	Piedmont Center			Actual 2012	1,583,286	742,169	841,117	0	841,117			N	Concentix	20,370	14.0%	11/30/2016
34	Old Marketplace			Actual 2012	971,627	319,061	652,566	0	652,566			N	Whole Foods	16,681	44.2%	5/1/2034
35	Tarzana Medical			Actual 2012	2,547,918	1,119,127	1,428,791	0	1,428,791			N	Drs. Vermesh and Bergman	6,310	9.7%	4/30/2019
36	Pierpont Centre			Actual 2012	1,670,112	507,286	1,162,825	0	1,162,825			N	Shop ’n Save	37,500	30.7%	12/31/2019
37	Columbia Woods Apartments			Actual 2012	1,613,653	703,804	909,849	0	909,849			N
38	Mission Ridge			Actual 2012	1,543,548	466,813	1,076,735	0	1,076,735			N	Safeway	58,090	60.3%	1/31/2018
39	Vermont Village			Actual 2012	825,412	312,937	512,475	0	512,475			N	Lim’s Mobil	16,000	27.6%	9/30/2020
40	Springhill Suites Fort Myers Airport	92	58	Actual 2012	2,098,059	1,475,781	622,278	0	622,278	88	53	N
41	Heritage Apartments			Actual 2012	1,664,165	818,767	845,398	0	845,398			N
42	North Shore Self Storage			Actual 2012	1,407,036	453,094	953,942	0	953,942			N	Y & B Corporation d/b/a Golds Gym	19,250	14.1%	7/31/2025
43	Satyr Hill Shopping Center			Actual 2012	1,189,583	402,986	786,597	0	786,597			N	Hibachi Grill & Supreme Buffet	10,000	18.8%	7/31/2018
44	Tulsa Retail Center			Actual 2012	561,145	105,313	455,832	0	455,832			N	Vitamin Cottage Natural Food Markets, Inc	34,800	28.1%	11/30/2023
45	Hampton Inn Cleveland TN	105	75	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	N
46	Dolphin Landing			NAV	NAV	NAV	NAV	NAV	NAV			N
47	24 Hour Fitness			NAV	NAV	NAV	NAV	NAV	NAV			N	24 Hour Fitness	35,650	100.0%	12/1/2025
48	29 North			NAV	NAV	NAV	NAV	NAV	NAV			N
49	201 West 21st Street Tenants Corp.
50	Fort Storage			Actual 2012	727,482	153,450	574,032	0	574,032			N
51	Northgate Self Storage			Actual 2012	375,021	164,288	210,733	0	210,733			N
52	Connecticut Self Storage Portfolio			Actual 2012	900,869	273,856	627,013	0	627,013			N	Various	Various	Various	Various
52.01	Pepper Street Storage			Actual 2012	580,324	180,111	400,213	0	400,213			N
52.02	Southington Super Storage			Actual 2012	320,545	93,745	226,800	0	226,800			N	Loureiro Engineering Associates, Inc.	12,500	21.7%	6/30/2024
53	Oakland Park Industrial Center			Actual 2012	697,416	308,598	388,818	0	388,818			N	International Furniture Resources, LLC	25,200	17.3%	6/30/2015
54	Galvins MHP & Scottsdale MHP			Actual 2012	857,203	290,436	566,768	0	566,768			N
54.01	Scottsdale MHP			Actual 2012	411,997	83,171	328,826	0	328,826			N
54.02	Galvins MHP			Actual 2012	445,206	207,265	237,942	0	237,942			N
55	Cypress Village			Actual 2012	624,794	236,883	387,911	0	387,911			N	First Choice ER	6,469	25.6%	3/31/2021
56	Village Shires			Actual 2012	938,389	348,461	589,928	0	589,928			N	Gaia Management Group Inc.	5,810	16.0%	1/31/2025
57	Greenwood Self Storage			Actual 2012	583,996	137,347	446,649	0	446,649			N
58	Rombout Village			Actual 2012	986,310	575,340	410,970	0	410,970			N
59	37-31 73rd Street Owners Corp.
60	Country Aire MHP			Actual 2012	817,682	238,738	578,944	0	578,944			N
61	The Marlborough Technology Center			Actual 2012	798,425	222,497	575,928	0	575,928			N	Baxter	10,565	15.2%	3/31/2016
62	Highland Village Apartments			TTM 9/30/2012	730,329	530,802	199,527	69,489	130,038			N
63	Fairfield Inn & Suites Anderson Clemson	88	52	Actual 2012	1,376,279	979,809	396,470	0	396,470	84	47	N
64	Lyons Plaza			Actual 2012	943,713	523,961	419,752	0	419,752			Y	Goldcoast Ballroom Inc	12,314	15.4%	8/31/2017
65	Country Inn & Suites Pinellas Park	80	49	Actual 2012	1,266,458	648,637	617,821	0	617,821	81	49	N
66	2186 Cruger Avenue Apartment Corp.
67	34-15 Properties Ltd.
68	Cornerstone Square			Actual 2012	729,820	253,648	476,172	0	476,172			N	Tractor Supply Company	25,118	22.5%	5/9/2023
69	Montgomery Village			Actual 2012	879,774	602,060	277,714	0	277,714			N
70	Walgreens - Glen Allen			Actual 2011	360,000	0	360,000	0	360,000			N	Walgreens	14,820	100.0%	1/31/2080
71	Meadows of Carson Creek			Actual 2012	601,195	243,003	358,192	400	357,792			N
72	Comfort Inn Cincinnati Airport	73	61	Actual 2012	1,027,488	621,301	406,187	0	406,187	69	52	N
73	310 Lexington Owners Corp.
74	Northland Apartments			Actual 2012	692,630	319,278	373,351	0	373,351			N
75	University Circle - 118 Flats Square			NAV	NAV	NAV	NAV	NAV	NAV			N
76	All Seasons Self Storage			Actual 2012	476,595	226,659	249,936	0	249,936			N
77	Silver Spur Ranch MHC			Actual 2012	703,227	393,883	309,344	0	309,344			N
78	Skyline Terrace Cooperative, Inc.
79	Walgreens - Columbus			Actual 2011	352,000	0	352,000	0	352,000			N	Walgreens	14,490	100.0%	10/31/2078
80	Walgreens - Oklahoma			Actual 2012	306,638	3,300	303,338	0	303,338			N	Walgreens	14,650	100.0%	1/31/2080
81	Little Creek MHC			Actual 2012	450,700	169,360	281,339	0	281,339			N
82	Locksley Self Storage			Actual 2012	426,092	198,523	227,569	0	227,569			N
83	Stonecliff Apartments			Actual 2012	333,370	134,520	198,850	0	198,850			N
84	Eagle Airport Car and Mini Storage			Actual 2012	327,993	133,661	194,332	0	194,332			N
85	3210 Arlington Ave. Owners Corp.
86	Sparkleberry Crossing			NAV	NAV	NAV	NAV	NAV	NAV			N	D’s Wings	5,661	22.4%	12/31/2017
87	University Circle - 118 Flats Circle			NAV	NAV	NAV	NAV	NAV	NAV			N
88	Hearth House Owners Corp.
89	Rye Castle Apartment Owners, Inc.
90	Merrimac Manor MHC			Actual 2012	299,161	65,903	233,258	0	233,258			N
91	302 Convent Avenue Housing Development Fund Corporation
92	Brady Hills MHP			Actual 2012	354,665	209,855	144,810	0	144,810			N
93	310 West 79th Apartments Corp.
94	Garden Court Manor			Actual 2012	283,116	163,789	119,327	0	119,327			N
95	Marketplace East			NAV	NAV	NAV	NAV	NAV	NAV			N	Monarch Dental	3,200	64.6%	9/30/2023
96	Storage Mall - Amsterdam			NAV	NAV	NAV	NAV	NAV	NAV			N
97	571 Hudson Street Apartment Corp.
98	FedEx - Cordova			NAV	NAV	NAV	NAV	NAV	NAV			N	Fed Ex Kinkos	6,580	86.8%	10/31/2015
99	Burbank Self Storage			Actual 2012	462,985	179,398	283,587	0	283,587			N
100	Lone Star Self Storage			Actual 2012	250,273	145,406	104,867	0	104,867			N
101	4213 Village Corp.
102	438 West 49th Street Owners Corp.

A-1-6

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

Mortgage Loan Number	Property Name	2nd Largest Tenant Name(8)(9)(17)	2nd Largest Tenant Sq. Ft.	2nd Largest Tenant % of NRA	2nd Largest Tenant Exp. Date	3rd Largest Tenant Name(8)(9)	3rd Largest Tenant Sq. Ft.	3rd Largest Tenant % of NRA	3rd Largest Tenant Exp. Date	4th Largest Tenant Name(8)	4th Largest Tenant Sq. Ft.	4th Largest Tenant % of NRA	4th Largest Tenant Exp. Date	5th Largest Tenant Name(8)(9)(17)
1	Chateau on the Lake
2	Trails at Dominion
3	JW Marriott New Orleans
4	Broadcom Building
5	Aloft Houston by the Galleria
6	Dorel Apartments
7	Roseville Square	Rite Aid	20,714	9.5%	5/31/2027	Trader Joe’s	14,000	6.4%	10/31/2017	Linen Warehouse	13,874	6.4%	MTM	Any Mountain Sports
8	44 Plaza	Big Lots	32,640	19.5%	1/31/2017	Dollar Tree	11,100	6.6%	9/30/2021	Goodyear Tire	8,300	4.9%	1/31/2018	Bridgeway Federal Credit Union
9	One and Two Summit Square Portfolio	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various
9.01	One Summit Square	Rite Aid	11,186	9.4%	10/30/2029	Massage Envy	4,000	3.4%	3/31/2025	CMP Junior Deli	4,000	3.4%	4/30/2017	Einstein/Noah Bagel Corp
9.02	Two Summit Square	Mt Fuji Japanese Steakhouse, Inc.	5,177	24.7%	7/31/2019	American Heritage Federal Credit Union	2,668	12.7%	8/31/2019	Salon Gregory	2,043	9.8%	7/31/2021	Summit Cleaners
10	Creekside Corners
11	Staybridge Suites - North Everett
12	Tanglewood Apartments
13	The Centre at Deane Hill	KVAT Food Stores, Inc.	57,391	14.7%	7/31/2018	Stein Mart, Inc.	40,000	10.3%	11/30/2017	Bed Bath and Beyond	40,000	10.3%	1/31/2023	Petsmart, Inc.
14	Aspen Creek Apartments
15	JCIM Portfolio
15.01	Frenchtown
15.02	Revard
16	La Placita Center	Dollars Market	4,000	6.6%	12/31/2021	Marisco La Riviera Nayarit	3,000	5.0%	3/31/2014	El Cabana de Tio Tavito	3,000	5.0%	12/31/2018	Ultisys Inc.
17	Bellwether Gate A Office	Giuseppi’s Italian Restaurant	5,673	7.0%	7/31/2015	SSC - Sanitary Service Co.	5,215	6.4%	2/28/2016	Sea Breeze Coffee	4,068	5.0%	6/30/2015	Fairhaven Investments
18	College Vue Apartments
19	AMCP Portfolio
19.01	North Las Vegas - 1 West Mayflower ave
19.02	North Las Vegas - Foremaster Lane
19.03	North Las Vegas - Losee Road
19.04	Atlantic City NJ
19.05	Norwich CT
20	Hartshire Apartments
21	Boone Student Housing Portfolio
21.01	Highland Crossing
21.02	Greenway Commons
21.03	Greenway Cove
22	City Market - Savannah	CMAC	9,125	10.1%	12/31/2017	Belford’s	6,665	7.4%	12/31/2015	Wet Willie’s	5,508	6.1%	9/30/2017	Bluegreen Vacation Umlimited
23	Walgreens Darby
24	Walgreens Haverhill
25	Rite Aid Latham
26	Towneplace Suites Tampa Westshore Airport
27	Courtyard Richmond North Glen Allen
28	San Leandro Center	Bally Total Fitness	37,730	24.9%	2/28/2020	dd’s Discount	37,522	24.7%	1/31/2020	Taqueria El Gordo	2,500	1.6%	6/30/2016	Pho An Hoa Noodle House
29	Springhill Suites Pensacola
30	El Dorado Center	Dollar Tree	10,176	13.5%	4/30/2019	Kick It up Kidz	5,400	7.2%	10/31/2018	Huff’s Restaurant	5,040	6.7%	1/1/2020	Goodwill Industries
31	Southgate Shopping Center	Office Depot	24,985	15.9%	12/31/2024	Books-A-Million	21,310	13.6%	9/30/2016	Accessory Zone	6,329	4.0%	10/31/2016	Kool Smiles
32	Westland Multifamily/MHC Portfolio
32.01	Santa Fe MHP-1120
32.02	Atlantic Ave Apartments
32.03	Grand Terrace MHP
32.04	57th Street Apartments
32.05	Almond Apartments
33	Piedmont Center	SC Department of Public Safety	18,207	12.5%	10/31/2021	Greenville Hospital System	17,219	11.8%	10/31/2018	Carolina Computer Training	8,228	5.6%	7/31/2019	Frontline Receivables
34	Old Marketplace	Szechuan Restaurant	4,400	11.7%	8/1/2023	Russ Lyon Realty	4,486	11.9%	5/31/2015	New York Bagel	2,122	5.6%	10/31/2019	Heart of Sedona Coffee Shop
35	Tarzana Medical	Cardiology Consultants	5,616	8.6%	2/29/2016	Tarzana Endocrine and Medical Group	5,548	8.5%	11/30/2019	San Fernando Valley Urologic	4,438	6.8%	11/30/2019	Richard Rosenberg, MD
36	Pierpont Centre	Michaels	20,580	16.8%	2/29/2016	Books-A-Million	11,920	9.7%	1/31/2019	Pier 1 Imports	8,145	6.7%	8/31/2015	Hallmark
37	Columbia Woods Apartments
38	Mission Ridge	Big 5 Sporting Goods	10,000	10.4%	1/31/2018	Dior Schools	5,379	5.6%	7/31/2017	Family Christian Stores	4,436	4.6%	MTM	Toni & Guy Hairdressing
39	Vermont Village	LA County Mental Health Dept.	7,021	12.1%	5/31/2022	Hong Kong Garden Restaurant	6,281	10.8%	4/30/2016	Pho Consume, Inc.	2,945	5.1%	9/30/2015	Hong Kong Bakery
40	Springhill Suites Fort Myers Airport
41	Heritage Apartments
42	North Shore Self Storage
43	Satyr Hill Shopping Center	Carney Tire & Car Care Center	8,025	15.1%	4/30/2019	Advance Auto Parts	7,515	14.1%	10/31/2021	TLZ Oriental Market LLC	5,400	10.1%	9/30/2017	Catherines, Inc
44	Tulsa Retail Center	Mathis Bros. Tulsa LLC	31,373	25.3%	10/31/2024	Dollar Tree Store #1148	29,035	23.4%	9/30/2018	Golf Galaxy Inc.	19,762	16.0%	1/31/2016	Tulsa Salons LLC
45	Hampton Inn Cleveland TN
46	Dolphin Landing
47	24 Hour Fitness
48	29 North
49	201 West 21st Street Tenants Corp.
50	Fort Storage
51	Northgate Self Storage
52	Connecticut Self Storage Portfolio
52.01	Pepper Street Storage
52.02	Southington Super Storage
53	Oakland Park Industrial Center	Advanced Woodworking Industries, LLC	18,600	12.8%	7/31/2017	National Auto Parts Warehouse, Inc.	18,600	12.8%	8/14/2015	Millenium Marble & Granite	11,600	8.0%	7/31/2017	Gourmeet Salads & Pickles, Inc.
54	Galvins MHP & Scottsdale MHP
54.01	Scottsdale MHP
54.02	Galvins MHP
55	Cypress Village	Masone’s Sports Pub	3,629	14.4%	10/31/2016	Tea for Two	2,069	8.2%	8/31/2015	Hunan River Bistro	2,000	7.9%	5/31/2017	The Great Frame Up
56	Village Shires	Village Shires Pharmacy	4,000	11.0%	4/30/2019	Village Shires Mart LLC	3,650	10.1%	8/31/2016	M&T Bank	3,642	10.0%	2/28/2019	Aldo’s Ristorante Italiano
57	Greenwood Self Storage
58	Rombout Village
59	37-31 73rd Street Owners Corp.
60	Country Aire MHP
61	The Marlborough Technology Center	CMG	9,837	14.1%	11/30/2019	Jean’s Gymnastics	8,900	12.8%	4/20/2020	Bloomy Inc.	8,557	12.3%	5/31/2018	Connors Design
62	Highland Village Apartments
63	Fairfield Inn & Suites Anderson Clemson
64	Lyons Plaza	Congregation Beth Shalom	9,472	11.8%	3/31/2020	Gold Coast Tire of Coconut Creek	5,400	6.7%	4/30/2016	Foundation For Independent	5,290	6.6%	6/30/2015	Humana Medical Plan Inc
65	Country Inn & Suites Pinellas Park
66	2186 Cruger Avenue Apartment Corp.
67	34-15 Properties Ltd.
68	Cornerstone Square	Peebles	14,929	13.4%	1/31/2020	Dollar Tree Stores, Inc., Sl	10,732	9.6%	9/30/2019	Aaron Rents, Inc.	7,983	7.1%	7/31/2015	Hibbett Sporting Goods, In
69	Montgomery Village
70	Walgreens - Glen Allen
71	Meadows of Carson Creek
72	Comfort Inn Cincinnati Airport
73	310 Lexington Owners Corp.
74	Northland Apartments
75	University Circle - 118 Flats Square
76	All Seasons Self Storage
77	Silver Spur Ranch MHC
78	Skyline Terrace Cooperative, Inc.
79	Walgreens - Columbus
80	Walgreens - Oklahoma
81	Little Creek MHC
82	Locksley Self Storage
83	Stonecliff Apartments
84	Eagle Airport Car and Mini Storage
85	3210 Arlington Ave. Owners Corp.
86	Sparkleberry Crossing	Henry’s	3,817	15.1%	2/28/2018	Carolina Personalized Gifts	3,423	13.5%	12/31/2017	Groucho’s Deli	1,860	7.3%	12/31/2017	9 Round
87	University Circle - 118 Flats Circle
88	Hearth House Owners Corp.
89	Rye Castle Apartment Owners, Inc.
90	Merrimac Manor MHC
91	302 Convent Avenue Housing Development Fund Corporation
92	Brady Hills MHP
93	310 West 79th Apartments Corp.
94	Garden Court Manor
95	Marketplace East	Starbucks Coffee Company	1,752	35.4%	6/30/2023
96	Storage Mall - Amsterdam
97	571 Hudson Street Apartment Corp.
98	FedEx - Cordova	Princess Nails	1,000	13.2%	8/31/2016
99	Burbank Self Storage
100	Lone Star Self Storage
101	4213 Village Corp.
102	438 West 49th Street Owners Corp.

A-1-7

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

Mortgage
Loan Number

Property Name

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
($)(11)

Tax Escrow
(Initial)(11)

Monthly Tax
Escrow ($)(11)

Tax Escrow - Cash
or LoC

Tax Escrow - LoC
Counterparty

Chateau on the Lake

9/26/2014

9/23/2014

Refinance

1,112,500

Springing

Trails at Dominion

12/2/2014

12/1/2014

Acquisition

22,450

78,909

Cash

JW Marriott New Orleans

10/29/2014

Refinance

2,321,684

Springing

Broadcom Building

11/17/2014

12/22/2014

11/17/2014

16.0%

Acquisition

80,850

Springing

Aloft Houston by the Galleria

11/6/2014

11/5/2014

Acquisition

Springing

Dorel Apartments

11/3/2014

Refinance

59,375

59,372

Cash

Roseville Square

13,020

6.0%

4/30/2022

11/11/2014

10/22/2014

5.0%

Refinance

Springing

44 Plaza

5,284

3.2%

6/30/2017

12/2/2014

12/8/2014

Acquisition

22,619

155,518

51,839

Cash

One and Two Summit Square Portfolio

Various

Refinance

27,500

196,302

39,260

Cash

9.01

One Summit Square

3,083

2.6%

11/30/2016

11/18/2014

1/12/2015

9.02

Two Summit Square

1,286

6.1%

6/30/2019

8/1/2014

8/18/2014

Creekside Corners

12/9/2014

12/11/2014

Acquisition

249,875

200,922

47,839

Cash

Staybridge Suites - North Everett

10/1/2014

10/2/2014

10/1/2014

9.0%

Refinance

30,096

10,032

Cash

Tanglewood Apartments

12/22/2014

Refinance

83,750

24,000

6,000

Cash

The Centre at Deane Hill

26,040

6.7%

1/31/2019

12/12/2014

12/9/2014

Refinance

Springing

Aspen Creek Apartments

11/5/2014

11/6/2014

Refinance

94,375

110,237

36,746

Cash

JCIM Portfolio

12/8/2014

Acquisition

57,990

Springing

15.01

Frenchtown

12/8/2014

15.02

Revard

12/8/2014

La Placita Center

2,150

3.6%

MTM

10/21/2014

10/20/2014

13.0%

Refinance

53,316

13,329

Cash

Bellwether Gate A Office

3,432

4.2%

6/30/2015

7/15/2014

10.0%

Refinance

73,666

18,417

Cash

College Vue Apartments

12/4/2014

Refinance

71,500

17,875

Cash

AMCP Portfolio

7/30/2014

Various

Refinance

750,532

Springing

19.01

North Las Vegas - 1 West Mayflower ave

7/30/2014

10/23/2014

19.02

North Las Vegas - Foremaster Lane

7/30/2014

10/23/2014

19.03

North Las Vegas - Losee Road

7/30/2014

10/23/2014

19.04

Atlantic City NJ

7/30/2014

10/23/2014

19.05

Norwich CT

7/30/2014

10/22/2014

Hartshire Apartments

12/4/2014

Acquisition

177,500

89,014

28,258

Cash

Boone Student Housing Portfolio

11/17/2014

12/4/2014

Acquisition

19,900

9,950

Cash

21.01

Highland Crossing

11/17/2014

12/4/2014

21.02

Greenway Commons

11/17/2014

12/4/2014

21.03

Greenway Cove

11/17/2014

12/4/2014

City Market - Savannah

5,393

6.0%

8/31/2015

11/11/2014

11/10/2014

Refinance

22,884

10,897

Cash

Walgreens Darby

11/12/2014

Refinance

Walgreens Haverhill

11/11/2014

11/12/2014

Refinance

Rite Aid Latham

11/11/2014

11/12/2014

Refinance

Towneplace Suites Tampa Westshore Airport

10/1/2014

9/9/2014

Acquisition

14,270

7,137

Cash

Courtyard Richmond North Glen Allen

11/7/2014

Refinance

15,910

7,953

Cash

San Leandro Center

2,130

1.4%

10/31/2021

12/1/2014

10/22/2014

12/2/2014

22.0%

Refinance

19,559

Cash

Springhill Suites Pensacola

10/1/2014

9/9/2014

Acquisition

14,102

7,052

Cash

El Dorado Center

5,000

6.6%

6/30/2016

11/10/2014

11/17/2014

11/10/2014

19.0%

Refinance

30,486

10,162; Springing

Cash

Southgate Shopping Center

6,000

3.8%

5/31/2016

1/16/2015

12/4/2014

Acquisition

63,520

23,698

7,523

Cash

Westland Multifamily/MHC Portfolio

11/17/2014

Various

Refinance

44,545

8,909

Cash

32.01

Santa Fe MHP-1120

11/17/2014

9.0%

32.02

Atlantic Ave Apartments

11/17/2014

16.0%

32.03

Grand Terrace MHP

11/17/2014

15.0%

32.04

57th Street Apartments

11/17/2014

14.0%

32.05

Almond Apartments

11/17/2014

15.0%

Piedmont Center

6,414

4.4%

12/31/2017

12/18/2014

Refinance

14,062

9,256

Cash

Old Marketplace

1,736

4.6%

1/15/2018

8/22/2014

8/21/2014

Refinance

208,170

32,817

6,563

Cash

Tarzana Medical

3,855

5.9%

2/28/2015

11/4/2014

11/3/2014

14.0%

Refinance

41,548

10,387

Cash

Pierpont Centre

5,020

4.1%

2/29/2016

11/25/2014

Acquisition

57,958

48,090

9,160

Cash

Columbia Woods Apartments

11/14/2014

Acquisition

471,360

103,190

14,742

Cash

Mission Ridge

3,000

3.1%

12/31/2024

11/19/2014

11/13/2014

11/19/2014

8.0%

Acquisition

58,510

11,702

Cash

Vermont Village

2,310

4.0%

02/29/2017

10/23/2014

10/29/2014

10/27/2014

10.0%

Refinance

6,420

9,500

Cash

Springhill Suites Fort Myers Airport

10/1/2014

9/10/2014

Acquisition

8,932

4,466

Cash

Heritage Apartments

10/6/2014

10/7/2014

Acquisition

5,938

33,228

11,076

Cash

North Shore Self Storage

11/17/2014

Acquisition

9,413

71,251

17,813

Cash

Satyr Hill Shopping Center

4,500

8.5%

8/31/2015

11/19/2014

12/2/2014

Refinance

21,127

98,962

12,370

Cash

Tulsa Retail Center

6,000

4.8%

1/31/2024

11/3/2014

Acquisition

Hampton Inn Cleveland TN

11/24/2014

Refinance

7,424

Cash

Dolphin Landing

11/25/2014

Refinance

50,563

17,057

16,245

Cash

24 Hour Fitness

12/5/2014

Refinance

5,000

Springing

29 North

11/12/2014

Refinance

16,525

5,508

Cash

201 West 21st Street Tenants Corp.

12/12/2014

12/22/2014

Refinance

Springing

Fort Storage

11/14/2014

Acquisition

10,587

3,361

Cash

Northgate Self Storage

10/28/2014

Refinance

39,936

4,438

Cash

Connecticut Self Storage Portfolio

Various

Acquisition

34,413

58,345

9,261

Cash

52.01

Pepper Street Storage

11/18/2014

52.02

Southington Super Storage

10/2/2014

10/3/2014

Oakland Park Industrial Center

11,560

8.0%

7/31/2017

10/21/2014

Acquisition

6,250

13,866

Cash

Galvins MHP & Scottsdale MHP

Various

Refinance

42,188

29,829

7,457

Cash

54.01

Scottsdale MHP

9/24/2014

54.02

Galvins MHP

9/23/2014

9/22/2014

Cypress Village

1,639

6.5%

2/28/2017

11/21/2014

Acquisition

12,188

21,217

10,103

Cash

Village Shires

3,181

8.8%

12/31/2018

8/1/2014

8/12/2014

Refinance

29,750

39,597

7,919

Cash

Greenwood Self Storage

11/14/2014

Acquisition

1,265

3,263

1,554

Cash

Rombout Village

11/24/2014

11/23/2014

Refinance

63,000

176,138

19,753

Cash

37-31 73rd Street Owners Corp.

12/12/2014

12/11/2014

Refinance

Springing

Country Aire MHP

10/7/2014

10/9/2014

Refinance

37,463

9,859

4,929

Cash

The Marlborough Technology Center

7,778

11.2%

10/7/2018

11/17/2014

Refinance

525,000

3,952

Cash

Highland Village Apartments

12/3/2014

11/25/2014

Acquisition

25,375

19,292

4,823

Cash

Fairfield Inn & Suites Anderson Clemson

11/7/2014

Refinance

5,400

Cash

Lyons Plaza

5,040

6.3%

5/31/2018

12/15/2014

1/6/2015

Acquisition

1,125

75,274

18,818

Cash

Country Inn & Suites Pinellas Park

11/12/2014

11/13/2014

Refinance

16,173

5,391

Cash

2186 Cruger Avenue Apartment Corp.

10/16/2014

Refinance

8,750

Cash

34-15 Properties Ltd.

12/1/2014

11/14/2014

Refinance

Springing

Cornerstone Square

7,426

6.6%

6/30/2024

10/17/2014

Refinance

6,250

47,249

9,450

Cash

Montgomery Village

11/13/2014

11/14/2014

Acquisition

19,375

18,609

9,305

Cash

Walgreens - Glen Allen

11/17/2014

11/19/2014

Refinance

Springing

Meadows of Carson Creek

11/20/2014

11/19/2014

Refinance

18,750

18,198

6,066

Cash

Comfort Inn Cincinnati Airport

12/4/2014

12/5/2014

Refinance

9,532

1,906

Cash

310 Lexington Owners Corp.

12/23/2014

Refinance

Springing

Northland Apartments

11/20/2014

11/18/2014

Refinance

31,050

28,229

3,841

Cash

University Circle - 118 Flats Square

12/5/2014

12/16/2014

Refinance

Springing

All Seasons Self Storage

11/11/2014

11/14/2014

Refinance

4,500

3,948

Cash

Silver Spur Ranch MHC

10/24/2014

10/27/2014

Refinance

25,742

3,218

Cash

Skyline Terrace Cooperative, Inc.

11/21/2014

11/19/2014

Refinance

Springing

Walgreens - Columbus

10/17/2014

11/3/2014

Refinance

Springing

Walgreens - Oklahoma

10/29/2014

Refinance

Springing

Little Creek MHC

9/23/2014

Refinance

3,125

5,076

Cash

Locksley Self Storage

11/21/2014

10/29/2014

10/28/2014

6.0%

Refinance

7,944

2,648

Cash

Stonecliff Apartments

8/7/2014

10/22/2014

23.0%

Refinance

75,299

17,444

3,489

Cash

Eagle Airport Car and Mini Storage

12/4/2014

Refinance

19,050

2,381

Cash

3210 Arlington Ave. Owners Corp.

11/6/2014

Refinance

Springing

Sparkleberry Crossing

1,834

7.2%

12/31/2018

12/2/2014

Refinance

5,103

Cash

University Circle - 118 Flats Circle

12/5/2014

12/16/2014

Refinance

Springing

Hearth House Owners Corp.

12/9/2014

12/8/2014

Refinance

Springing

Rye Castle Apartment Owners, Inc.

12/1/2014

11/25/2014

Refinance

36,500

6,475

Cash

Merrimac Manor MHC

8/28/2014

9/3/2014

Refinance

5,000

1,690

422

Cash

302 Convent Avenue Housing Development Fund Corporation

9/18/2014

9/17/2014

Refinance

11,595

3,865

Cash

Brady Hills MHP

11/17/2014

Acquisition

24,775

4,719

1,180

Cash

310 West 79th Apartments Corp.

12/19/2014

11/21/2014

Refinance

Springing

Garden Court Manor

11/17/2014

Acquisition

25,000

5,332

2,666

Cash

Marketplace East

11/7/2014

Acquisition

4,312

2,053

Cash

Storage Mall - Amsterdam

11/4/2014

11/1/2014

Refinance

9,500

3,771

1,796

Cash

571 Hudson Street Apartment Corp.

11/7/2014

11/6/2014

Refinance

Springing

FedEx - Cordova

11/18/2014

9/19/2014

11/18/2014

6.0%

Refinance

3,133

Cash

Burbank Self Storage

10/30/2014

13.0%

Refinance

3,753

1,251

Cash

100

Lone Star Self Storage

12/10/2014

12/2/2014

Refinance

1,965

Cash

101

4213 Village Corp.

11/26/2014

11/24/2014

Refinance

Springing

102

438 West 49th Street Owners Corp.

11/25/2014

Refinance

6,319

Cash

A-1-8

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

Mortgage Loan Number	Property Name	Insurance Escrow (Initial)(11)	Monthly Insurance Escrow ($)(11)	Insurance Escrow - Cash or LoC	Insurance Escrow - LoC Counterparty	Upfront Replacement Reserve ($)(11)	Monthly Replacement Reserve ($)(11)(12)	Replacement Reserve Cap ($)(11)	Replacement Reserve Escrow - Cash or LoC	Replacement Reserve Escrow - LoC Counterparty	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)(11)(13)	TI/LC Reserve Cap ($)(11)(13)	TI/LC Escrow - Cash or LoC	TI/LC Escrow - LoC Counterparty	Debt Service Escrow (Initial) ($)	Debt Service Escrow (Monthly) ($)
1	Chateau on the Lake	0	Springing			1,581,559	60,380	0	Cash		0	0	0	Cash		0	0
2	Trails at Dominion	0	Springing			1,169,670	19,670	0	Cash		0	0	0			0	0
3	JW Marriott New Orleans	0	Springing			0	Springing	0			0	0	0			0	0
4	Broadcom Building	0	Springing			0	Springing	0			0	0	0			0	0
5	Aloft Houston by the Galleria	0	Springing			1,100,000	27,020	0	Cash		0	0	0			0	0
6	Dorel Apartments	29,992	7,498	Cash		9,185	9,185	0	Cash		0	0	0			0	0
7	Roseville Square	0	Springing			4,180	4,180	0	Cash		20,000	20,000	300,000	Cash		0	0
8	44 Plaza	18,901	9,451	Cash		2,790	2,790	100,200	Cash		14,000	14,000	840,000	Cash		0	0
9	One and Two Summit Square Portfolio	24,367	4,059	Cash		0	2,109	0	Cash		125,317	14,050	0	Cash		0	0
9.01	One Summit Square
9.02	Two Summit Square
10	Creekside Corners	0	Springing			0	9,250	0	Cash		0	0	0			0	0
11	Staybridge Suites - North Everett	0	Springing			0	18,471	0	Cash		0	0	0			0	0
12	Tanglewood Apartments	259,773	32,472	Cash		0	8,281	0	Cash		0	0	0			0	0
13	The Centre at Deane Hill	0	Springing			0	0	0			0	0	0			0	0
14	Aspen Creek Apartments	54,241	10,848	Cash		19,400	19,400	0	Cash		0	0	0			0	0
15	JCIM Portfolio	0	Springing			0	0	0			1,416,892	0	0	Cash		0	0
15.01	Frenchtown
15.02	Revard
16	La Placita Center	15,550	1,555	Cash		0	1,003	0	Cash		0	10,057; Springing	241,368	Cash		0	0
17	Bellwether Gate A Office	10,703	2,676	Cash		1,359	1,359	0	Cash		0	25,000	1,500,000	Cash		0	0
18	College Vue Apartments	0	Springing			0	4,113	0	Cash		0	0	0			0	0
19	AMCP Portfolio	0	Springing			0	Springing	0			0	Springing	0			0	0
19.01	North Las Vegas - 1 West Mayflower ave
19.02	North Las Vegas - Foremaster Lane
19.03	North Las Vegas - Losee Road
19.04	Atlantic City NJ
19.05	Norwich CT
20	Hartshire Apartments	0	Springing			0	4,533	0	Cash		0	0	0			0	0
21	Boone Student Housing Portfolio	16,461	5,487	Cash		0	3,087	0	Cash		200,000	0	0	Cash		0	0
21.01	Highland Crossing
21.02	Greenway Commons
21.03	Greenway Cove
22	City Market - Savannah	50,978	6,936	Cash		0	1,500	0	Cash		0	5,623	450,000	Cash		0	0
23	Walgreens Darby	0	0			0	0	0			0	0	0			0	0
24	Walgreens Haverhill	0	0			0	0	0			0	0	0			0	0
25	Rite Aid Latham	627	209	Cash		0	0	0	Cash		0	0	0			0	0
26	Towneplace Suites Tampa Westshore Airport	0	Springing			0	11,591	0	Cash		0	0	0			0	0
27	Courtyard Richmond North Glen Allen	0	Springing			0	12,636; Springing	454,896	Cash		0	0	0			0	0
28	San Leandro Center	0	Springing			0	Springing	0			0	0	0			0	0
29	Springhill Suites Pensacola	0	Springing			0	10,483	0	Cash		0	0	0			0	0
30	El Dorado Center	0	Springing			0	1,251; Springing	30,112	Cash		0	5,000; Springing	180,000	Cash		0	0
31	Southgate Shopping Center	30,442	2,899	Cash		198,000	4,098	0	Cash		350,000	8,575	350,000	Cash		0	0
32	Westland Multifamily/MHC Portfolio	0	Springing			0	1,916	68,982	Cash		0	0	0			0	0
32.01	Santa Fe MHP-1120
32.02	Atlantic Ave Apartments
32.03	Grand Terrace MHP
32.04	57th Street Apartments
32.05	Almond Apartments
33	Piedmont Center	27,954	2,675	Cash		3,760	3,760	0	Cash		300,000	9,115	500,000	Cash		0	0
34	Old Marketplace	5,110	1,022	Cash		510	510	0	Cash		4,000	4,000	100,000	Cash		0	0
35	Tarzana Medical	6,925	1,731	Cash		0	Springing	0			0	Springing	0			0	0
36	Pierpont Centre	0	Springing			0	2,038	0	Cash		0	7,641	275,000	Cash		0	0
37	Columbia Woods Apartments	3,059	3,059	Cash		0	3,333	0	Cash		0	0	0			0	0
38	Mission Ridge	0	Springing			0	2,329	55,908	Cash		0	4,423	106,160	Cash		0	0
39	Vermont Village	0	3,100	Cash		0	875	0	Cash		100,000	2,940	0	Cash		0	0
40	Springhill Suites Fort Myers Airport	0	Springing			0	9,295	0	Cash		0	0	0			0	0
41	Heritage Apartments	15,087	5,029	Cash		0	4,882	0	Cash		0	0	0			0	0
42	North Shore Self Storage	17,669	2,805	Cash		0	1,455	0	Cash		0	1,000	60,000	Cash		0	0
43	Satyr Hill Shopping Center	15,145	1,683	Cash		980	980	0	Cash		7,500	7,500; Springing	240,000	Cash		0	0
44	Tulsa Retail Center	0	0			0	0	0			0	0	0			0	0
45	Hampton Inn Cleveland TN	6,585	1,317	Cash		5,000	5,000	0	Cash		0	0	0			0	0
46	Dolphin Landing	89,362	9,456	Cash		100,000	4,636	0	Cash		0	0	0			0	0
47	24 Hour Fitness	0	Springing			15,000	Springing	0	Cash		0	0	0			0	0
48	29 North	18,410	1,315	Cash		1,680	1,680	0	Cash		0	0	0			0	0
49	201 West 21st Street Tenants Corp.	0	Springing			0	0	0			0	0	0			0	0
50	Fort Storage	9,332	988	Cash		0	1,275	0	Cash		0	0	0			0	0
51	Northgate Self Storage	13,576	1,939	Cash		653	653	23,508	Cash		0	0	0			0	0
52	Connecticut Self Storage Portfolio	10,892	1,729	Cash		0	1,417	0	Cash		0	0	0			0	0
52.01	Pepper Street Storage
52.02	Southington Super Storage
53	Oakland Park Industrial Center	12,489	5,947	Cash		0	1,453	0	Cash		0	5,000	180,000	Cash		0	0
54	Galvins MHP & Scottsdale MHP	8,255	688	Cash		854	854	0	Cash		0	0	0			0	0
54.01	Scottsdale MHP
54.02	Galvins MHP
55	Cypress Village	9,888	1,883	Cash		0	926	0	Cash		0	2,889	65,000	Cash		0	0
56	Village Shires	5,270	1,054	Cash		100,844	703	0	Cash		0	3,402	0	Cash		0	0
57	Greenwood Self Storage	6,893	729	Cash		0	775	0	Cash		0	0	0			0	0
58	Rombout Village	41,568	5,196	Cash		0	3,000	0	Cash		0	0	0			0	0
59	37-31 73rd Street Owners Corp.	0	Springing			0	0	0			0	0	0			0	0
60	Country Aire MHP	4,074	1,358	Cash		642	642	0	Cash		0	0	0			0	0
61	The Marlborough Technology Center	10,990	1,099	Cash		0	1,160	0	Cash		8,800	4,640	200,000	Cash		0	0
62	Highland Village Apartments	11,322	5,661	Cash		0	3,350	0	Cash		0	0	0			0	0
63	Fairfield Inn & Suites Anderson Clemson	6,900	Springing	Cash		2,800	2,800; Springing	0	Cash		0	0	0			0	0
64	Lyons Plaza	15,166	5,055	Cash		0	1,334	0	Cash		8,500	5,576	175,000	Cash		0	0
65	Country Inn & Suites Pinellas Park	12,119	2,424	Cash		5,000	5,000	0	Cash		0	0	0			0	0
66	2186 Cruger Avenue Apartment Corp.	15,000	3,750	Cash		0	0	0			0	0	0			0	0
67	34-15 Properties Ltd.	0	Springing			0	0	0			0	0	0			0	0
68	Cornerstone Square	16,674	4,169	Cash		0	1,675	0	Cash		0	5,531	200,000	Cash		0	0
69	Montgomery Village	11,125	1,113	Cash		2,000	2,000	0	Cash		0	0	0			0	0
70	Walgreens - Glen Allen	0	Springing			0	Springing	0			0	Springing	0			0	0
71	Meadows of Carson Creek	9,976	1,247	Cash		621	621	0	Cash		0	0	0			0	0
72	Comfort Inn Cincinnati Airport	3,914	Springing	Cash		0	3,913; Springing	0	Cash		0	0	0			0	0
73	310 Lexington Owners Corp.	0	Springing			0	0	0			0	0	0			0	0
74	Northland Apartments	6,710	2,130	Cash		0	2,042	0	Cash		0	0	0			0	0
75	University Circle - 118 Flats Square	0	Springing			375	375	0	Cash		0	0	0			0	0
76	All Seasons Self Storage	8,758	1,251	Cash		764	764	27,507	Cash		0	0	0			0	0
77	Silver Spur Ranch MHC	9,157	1,017	Cash		983	983	0	Cash		0	0	0			0	0
78	Skyline Terrace Cooperative, Inc.	0	Springing			0	0	0			0	0	0			0	0
79	Walgreens - Columbus	0	Springing			0	Springing	0			0	0	0			0	0
80	Walgreens - Oklahoma	0	Springing			0	Springing	0			0	Springing	0			0	0
81	Little Creek MHC	4,384	365	Cash		429	429	0	Cash		0	0	0			0	0
82	Locksley Self Storage	522	522	Cash		0	776	18,624	Cash		0	0	0			0	0
83	Stonecliff Apartments	6,982	1,745	Cash		850	850	0	Cash		0	0	0			0	0
84	Eagle Airport Car and Mini Storage	1,083	361	Cash		0	379	0	Cash		0	0	0			0	0
85	3210 Arlington Ave. Owners Corp.	0	Springing			0	0	0			0	0	0			0	0
86	Sparkleberry Crossing	1,567	522	Cash		0	315	0	Cash		0	5,402	60,000	Cash		0	0
87	University Circle - 118 Flats Circle	0	Springing			208	208	0	Cash		0	0	0			0	0
88	Hearth House Owners Corp.	0	Springing			0	0	0			0	0	0			0	0
89	Rye Castle Apartment Owners, Inc.	0	Springing			0	0	0			0	0	0			0	0
90	Merrimac Manor MHC	11,428	1,039	Cash		721	721	0	Cash		0	0	0			0	0
91	302 Convent Avenue Housing Development Fund Corporation	0	Springing			0	0	0			0	0	0			0	0
92	Brady Hills MHP	590	590	Cash		725	725	0	Cash		0	0	0			0	0
93	310 West 79th Apartments Corp.	0	Springing			0	0	0			0	0	0			0	0
94	Garden Court Manor	1,132	1,132	Cash		0	1,066	38,000	Cash		0	0	0			0	0
95	Marketplace East	939	224	Cash		0	62	0	Cash		20,000	310	0	Cash		0	0
96	Storage Mall - Amsterdam	1,716	233	Cash		0	351	12,623	Cash		0	0	0			0	0
97	571 Hudson Street Apartment Corp.	0	Springing			0	0	0			0	0	0			0	0
98	FedEx - Cordova	4,860	615	Cash		0	348	0	Cash		0	Springing	0			0	0
99	Burbank Self Storage	2,979	331	Cash		0	Springing	0			0	0	0			0	0
100	Lone Star Self Storage	3,537	505	Cash		0	355	0	Cash		0	0	0			0	0
101	4213 Village Corp.	0	Springing			0	0	0			0	0	0			0	0
102	438 West 49th Street Owners Corp.	0	Springing			0	0	0			0	0	0			0	0

A-1-9

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

Mortgage Loan Number	Property Name	Debt Service Escrow - Cash or LoC	Debt Service Escrow - LoC Counterparty	Other Escrow I Reserve Description	Other Escrow I (Initial) ($)(8)	Other Escrow I (Monthly) ($)	Other Escrow I Cap ($)	Other Escrow I Escrow - Cash or LoC	Other Escrow I - LoC Counterparty
1	Chateau on the Lake			Seasonality Reserve	837,000	93,000	837,000	Cash
2	Trails at Dominion				0	0	0
3	JW Marriott New Orleans				0	0	0
4	Broadcom Building			Broadcom Reserve	0	Springing	0
5	Aloft Houston by the Galleria				0	0	0
6	Dorel Apartments				0	0	0
7	Roseville Square			Smart & Final Reserve	2,400,000	0	0	Cash
8	44 Plaza				0	0	0
9	One and Two Summit Square Portfolio			Free Rent Reserve ($58,333 for Massage Envy and $13,050 for C2 Education) and Additional Collateral Reserve Deposit ($860,000)	931,383	0	0	Cash
9.01	One Summit Square
9.02	Two Summit Square
10	Creekside Corners				0	0	0
11	Staybridge Suites - North Everett			PIP Reserve	0	Springing	0
12	Tanglewood Apartments				0	0	0
13	The Centre at Deane Hill				0	0	0
14	Aspen Creek Apartments				0	0	0
15	JCIM Portfolio				0	0	0
15.01	Frenchtown
15.02	Revard
16	La Placita Center				0	0	0
17	Bellwether Gate A Office			Sanitary Service TI/LC Reserve	27,198	0	0	Cash
18	College Vue Apartments				0	0	0
19	AMCP Portfolio				0	0	0
19.01	North Las Vegas - 1 West Mayflower ave
19.02	North Las Vegas - Foremaster Lane
19.03	North Las Vegas - Losee Road
19.04	Atlantic City NJ
19.05	Norwich CT
20	Hartshire Apartments				0	0	0
21	Boone Student Housing Portfolio				0	0	0
21.01	Highland Crossing
21.02	Greenway Commons
21.03	Greenway Cove
22	City Market - Savannah			Street Lease Funds	28,813	3,602	0	Cash
23	Walgreens Darby				0	0	0
24	Walgreens Haverhill				0	0	0
25	Rite Aid Latham				0	0	0
26	Towneplace Suites Tampa Westshore Airport			PIP Reserve	1,296,000	Springing	0	Cash
27	Courtyard Richmond North Glen Allen			PIP Reserve	700,000	Springing	0	Cash
28	San Leandro Center			Pak N Save Reserve	0	Springing	0
29	Springhill Suites Pensacola				0	0	0
30	El Dorado Center			TJ Maxx Reserve	7,296	0	0	Cash
31	Southgate Shopping Center			Critical Tenant TI/LC Funds	0	Springing	0
32	Westland Multifamily/MHC Portfolio				0	0	0
32.01	Santa Fe MHP-1120
32.02	Atlantic Ave Apartments
32.03	Grand Terrace MHP
32.04	57th Street Apartments
32.05	Almond Apartments
33	Piedmont Center			LASIK Reserve ($130,000) / SC Tenant Reserve ($500,000)	630,000	0	0	Cash
34	Old Marketplace			Whole Foods Reserve	1,600,000	0	0	Cash
35	Tarzana Medical			Ground Rent Reserve	0	5,000	0	Cash
36	Pierpont Centre			Michaels Lease Reserve	175,000	0	0	Cash
37	Columbia Woods Apartments				0	0	0
38	Mission Ridge			Safeway Reserve	550,000	Springing	0	Cash
39	Vermont Village			LA County Rent Abatement Reserve	70,254	0	0	Cash
40	Springhill Suites Fort Myers Airport			PIP Reserve	313,000	Springing	0	Cash
41	Heritage Apartments			Capital Improvement Reserve	300,000	0	0	Cash
42	North Shore Self Storage			Critical Tenant TI/LC Funds	0	Springing	0
43	Satyr Hill Shopping Center				0	0	0
44	Tulsa Retail Center				0	0	0
45	Hampton Inn Cleveland TN				0	0	0
46	Dolphin Landing				0	0	0
47	24 Hour Fitness				0	0	0
48	29 North				0	0	0
49	201 West 21st Street Tenants Corp.				0	0	0
50	Fort Storage				0	0	0
51	Northgate Self Storage				0	0	0
52	Connecticut Self Storage Portfolio			Critical Tenant TI/LC Funds	0	Springing	0
52.01	Pepper Street Storage
52.02	Southington Super Storage
53	Oakland Park Industrial Center				0	0	0
54	Galvins MHP & Scottsdale MHP				0	0	0
54.01	Scottsdale MHP
54.02	Galvins MHP
55	Cypress Village			Additional Rollover Account	0	1,389	150,000 Combined Cap with Rollover Funds	Cash
56	Village Shires			Free Rent Reserve	16,461	0	0	Cash
57	Greenwood Self Storage				0	0	0
58	Rombout Village				0	0	0
59	37-31 73rd Street Owners Corp.			Collateral Security Agreement for Capital Improvements	245,000	0	0	Cash
60	Country Aire MHP				0	0	0
61	The Marlborough Technology Center				0	0	0
62	Highland Village Apartments				0	0	0	Cash
63	Fairfield Inn & Suites Anderson Clemson			Seasonality Reserve	49,300	Springing	0	Cash
64	Lyons Plaza			Rent Reserve	31,715	0	0	Cash
65	Country Inn & Suites Pinellas Park			Seasonality Reserve	88,175	22,044	88,175	Cash
66	2186 Cruger Avenue Apartment Corp.			Collateral Security Agreement for Capital Improvements	100,000	0	0	Cash
67	34-15 Properties Ltd.				0	0	0
68	Cornerstone Square			Hibbett Free Rent Reserve	27,848	0	0	Cash
69	Montgomery Village				0	0	0
70	Walgreens - Glen Allen				0	0	0
71	Meadows of Carson Creek				0	0	0
72	Comfort Inn Cincinnati Airport				0	0	0
73	310 Lexington Owners Corp.				0	0	0
74	Northland Apartments			Restabilization Reserve Funds	186,000	Springing	0	Cash
75	University Circle - 118 Flats Square				0	0	0
76	All Seasons Self Storage				0	0	0
77	Silver Spur Ranch MHC				0	0	0
78	Skyline Terrace Cooperative, Inc.			Collateral Security Agreement for Maintenance Arrears	100,000	0	0	Cash
79	Walgreens - Columbus				0	0	0
80	Walgreens - Oklahoma				0	0	0
81	Little Creek MHC				0	0	0
82	Locksley Self Storage				0	0	0
83	Stonecliff Apartments			Retrofit Reserve	502,174	0	0	Cash
84	Eagle Airport Car and Mini Storage				0	0	0
85	3210 Arlington Ave. Owners Corp.				0	0	0
86	Sparkleberry Crossing				0	0	0
87	University Circle - 118 Flats Circle				0	0	0
88	Hearth House Owners Corp.			Collateral Security Agreement for Maintenance Arrears	30,000	0	0	Cash
89	Rye Castle Apartment Owners, Inc.				0	0	0
90	Merrimac Manor MHC				0	0	0
91	302 Convent Avenue Housing Development Fund Corporation			Collateral Security Agreement for Capital Improvements	1,000,000	0	0	Cash
92	Brady Hills MHP				0	0	0
93	310 West 79th Apartments Corp.				0	0	0
94	Garden Court Manor				0	0	0
95	Marketplace East			Critical Tenant TI/LC Funds	0	Springing	0
96	Storage Mall - Amsterdam				0	0	0
97	571 Hudson Street Apartment Corp.				0	0	0
98	FedEx - Cordova				0	0	0
99	Burbank Self Storage				0	0	0
100	Lone Star Self Storage				0	0	0
101	4213 Village Corp.				0	0	0
102	438 West 49th Street Owners Corp.				0	0	0

A-1-10

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

Mortgage Loan Number	Property Name	Other Escrow II Reserve Description	Other Escrow II (Initial) ($)(8)	Other Escrow II (Monthly) ($)	Other Escrow II Cap ($)	Other Escrow II Escrow - Cash or LoC	Other Escrow II - LoC Counterparty	Holdback(5)	Ownership Interest	Ground Lease Initial Expiration Date	Annual Ground Rent Payment(14)	Annual Ground Rent Increases(15)	Lockbox(16)
1	Chateau on the Lake		0	0	0				Fee				Springing (With Established Account)
2	Trails at Dominion		0	0	0				Fee				Springing (Without Established Account)
3	JW Marriott New Orleans		0	0	0				Leasehold	5/27/2081	$625,000	See Footnote	Soft/Upfront Cash Management
4	Broadcom Building	Supplemental Liquidity LoC Reserve	0	Springing	0				Fee				Springing (Without Established Account)
5	Aloft Houston by the Galleria		0	0	0				Fee				Springing (With Established Account)
6	Dorel Apartments		0	0	0				Fee				Soft/Springing Cash Management
7	Roseville Square		0	0	0				Fee				Springing (With Established Account)
8	44 Plaza		0	0	0				Fee				Hard/Springing Cash Management
9	One and Two Summit Square Portfolio	Black Litigation Reserve Deposit	125,000	0	0	Cash			Fee				Hard/Upfront Cash Management
9.01	One Summit Square								Fee
9.02	Two Summit Square								Fee
10	Creekside Corners		0	0	0				Fee				Springing (Without Established Account)
11	Staybridge Suites - North Everett		0	0	0				Fee				Springing (Without Established Account)
12	Tanglewood Apartments		0	0	0				Fee				None
13	The Centre at Deane Hill		0	0	0				Fee				None
14	Aspen Creek Apartments		0	0	0				Fee				Springing (Without Established Account)
15	JCIM Portfolio		0	0	0				Fee				Hard/Springing Cash Management
15.01	Frenchtown								Fee
15.02	Revard								Fee
16	La Placita Center		0	0	0				Fee				Springing (Without Established Account)
17	Bellwether Gate A Office	Union Bank Reserve and Caron Architecture Reserve	876,925	0	0	Cash			Leasehold	2/28/2059	$0		Springing (Without Established Account)
18	College Vue Apartments		0	0	0				Fee				Springing (Without Established Account)
19	AMCP Portfolio		0	0	0				Fee				Hard/Springing Cash Management
19.01	North Las Vegas - 1 West Mayflower ave								Fee
19.02	North Las Vegas - Foremaster Lane								Fee
19.03	North Las Vegas - Losee Road								Fee
19.04	Atlantic City NJ								Fee
19.05	Norwich CT								Fee
20	Hartshire Apartments		0	0	0				Fee				Springing (Without Established Account)
21	Boone Student Housing Portfolio		0	0	0				Fee				Soft/Upfront Cash Management
21.01	Highland Crossing								Fee
21.02	Greenway Commons								Fee
21.03	Greenway Cove								Fee
22	City Market - Savannah	Special Rollover Funds	175,000	0	0	Cash			Fee and Leasehold	6/27/2035	$41,161	0.05% Annually	Springing (Without Established Account)
23	Walgreens Darby		0	0	0				Fee				Springing (Without Established Account)
24	Walgreens Haverhill		0	0	0				Fee				Springing (Without Established Account)
25	Rite Aid Latham		0	0	0				Fee				Springing (Without Established Account)
26	Towneplace Suites Tampa Westshore Airport		0	0	0				Fee				Springing (Without Established Account)
27	Courtyard Richmond North Glen Allen		0	0	0				Fee				Springing (Without Established Account)
28	San Leandro Center		0	0	0				Fee				None
29	Springhill Suites Pensacola		0	0	0				Fee				Springing (Without Established Account)
30	El Dorado Center		0	0	0			1,575,000	Fee				Springing (Without Established Account)
31	Southgate Shopping Center		0	0	0				Fee				Springing (Without Established Account)
32	Westland Multifamily/MHC Portfolio		0	0	0				Fee				Soft/Springing Cash Management
32.01	Santa Fe MHP-1120								Fee
32.02	Atlantic Ave Apartments								Fee
32.03	Grand Terrace MHP								Fee
32.04	57th Street Apartments								Fee
32.05	Almond Apartments								Fee
33	Piedmont Center	Free/Forward Rent Reserve	12,254	0	0	Cash			Fee				Hard/Springing Cash Management
34	Old Marketplace	Whole Foods Possession/Expansion Premises Reserve	500,000	0	0	Cash			Fee				Hard/Springing Cash Management
35	Tarzana Medical		0	0	0				Fee and Leasehold	12/30/2050	$60,000		Springing (Without Established Account)
36	Pierpont Centre	Critical Tenant TI/LC Funds	0	Springing	0				Fee				Springing (Without Established Account)
37	Columbia Woods Apartments		0	0	0				Fee				Springing (Without Established Account)
38	Mission Ridge	Toni & Guy TILC Reserve	49,529	0	0	Cash			Fee				Springing (Without Established Account)
39	Vermont Village	LA County TI Reserve	393,479	0	0	Cash			Fee				Hard/Upfront Cash Management
40	Springhill Suites Fort Myers Airport		0	0	0				Fee				Springing (Without Established Account)
41	Heritage Apartments		0	0	0				Fee				Springing (Without Established Account)
42	North Shore Self Storage		0	0	0				Fee				Springing (Without Established Account)
43	Satyr Hill Shopping Center		0	0	0				Fee				None
44	Tulsa Retail Center		0	0	0				Fee				Springing (Without Established Account)
45	Hampton Inn Cleveland TN		0	0	0				Fee				None
46	Dolphin Landing		0	0	0				Fee				Springing (Without Established Account)
47	24 Hour Fitness		0	0	0				Fee				Hard/Upfront Cash Management
48	29 North		0	0	0				Fee				Soft/Springing Cash Management
49	201 West 21st Street Tenants Corp.		0	0	0				Fee				None
50	Fort Storage		0	0	0				Fee				Springing (Without Established Account)
51	Northgate Self Storage		0	0	0				Fee				Springing (Without Established Account)
52	Connecticut Self Storage Portfolio		0	0	0				Fee				Springing (Without Established Account)
52.01	Pepper Street Storage								Fee
52.02	Southington Super Storage								Fee
53	Oakland Park Industrial Center		0	0	0				Fee				Springing (Without Established Account)
54	Galvins MHP & Scottsdale MHP		0	0	0				Fee				Springing (Without Established Account)
54.01	Scottsdale MHP								Fee
54.02	Galvins MHP								Fee
55	Cypress Village		0	0	0				Fee				Springing (Without Established Account)
56	Village Shires		0	0	0				Fee				Hard/Upfront Cash Management
57	Greenwood Self Storage		0	0	0				Fee				Springing (Without Established Account)
58	Rombout Village		0	0	0				Fee				None
59	37-31 73rd Street Owners Corp.		0	0	0				Fee				None
60	Country Aire MHP		0	0	0				Fee				None
61	The Marlborough Technology Center		0	0	0				Fee				Springing (Without Established Account)
62	Highland Village Apartments		0	0	0			720,000	Fee				None
63	Fairfield Inn & Suites Anderson Clemson	PIP Reserve	650,000	Springing	0	Cash			Fee				Springing (Without Established Account)
64	Lyons Plaza		0	0	0				Fee				Hard/Springing Cash Management
65	Country Inn & Suites Pinellas Park		0	0	0				Fee				Springing (Without Established Account)
66	2186 Cruger Avenue Apartment Corp.		0	0	0				Fee				None
67	34-15 Properties Ltd.		0	0	0				Fee				None
68	Cornerstone Square	Aaron’s Vacant Space Reserve	36,113	6,019	0	Cash			Fee				Hard/Springing Cash Management
69	Montgomery Village		0	0	0				Fee				None
70	Walgreens - Glen Allen		0	0	0				Fee				Springing (Without Established Account)
71	Meadows of Carson Creek		0	0	0				Fee				Springing (Without Established Account)
72	Comfort Inn Cincinnati Airport		0	0	0				Fee				Hard/Springing Cash Management
73	310 Lexington Owners Corp.		0	0	0				Fee				None
74	Northland Apartments		0	0	0				Fee				Springing (Without Established Account)
75	University Circle - 118 Flats Square		0	0	0				Fee				Soft/Springing Cash Management
76	All Seasons Self Storage		0	0	0				Fee				Springing (Without Established Account)
77	Silver Spur Ranch MHC		0	0	0				Fee				None
78	Skyline Terrace Cooperative, Inc.		0	0	0				Fee				None
79	Walgreens - Columbus		0	0	0				Fee				Springing (Without Established Account)
80	Walgreens - Oklahoma		0	0	0				Fee				Springing (Without Established Account)
81	Little Creek MHC		0	0	0				Fee				Springing (Without Established Account)
82	Locksley Self Storage		0	0	0				Fee				None
83	Stonecliff Apartments		0	0	0				Fee				Springing (Without Established Account)
84	Eagle Airport Car and Mini Storage		0	0	0				Fee				None
85	3210 Arlington Ave. Owners Corp.		0	0	0				Fee				None
86	Sparkleberry Crossing		0	0	0				Fee				None
87	University Circle - 118 Flats Circle		0	0	0				Fee				Soft/Springing Cash Management
88	Hearth House Owners Corp.		0	0	0				Fee				None
89	Rye Castle Apartment Owners, Inc.		0	0	0				Fee				None
90	Merrimac Manor MHC		0	0	0				Fee				Springing (Without Established Account)
91	302 Convent Avenue Housing Development Fund Corporation	Collateral Security Agreement for Maintenance Arrears	200,000	0	0	Cash			Fee				None
92	Brady Hills MHP		0	0	0				Fee				Springing (Without Established Account)
93	310 West 79th Apartments Corp.		0	0	0				Fee				None
94	Garden Court Manor		0	0	0				Fee				None
95	Marketplace East		0	0	0				Fee				Springing (Without Established Account)
96	Storage Mall - Amsterdam		0	0	0				Fee				Springing (Without Established Account)
97	571 Hudson Street Apartment Corp.		0	0	0				Fee				None
98	FedEx - Cordova		0	0	0				Fee				Springing (Without Established Account)
99	Burbank Self Storage		0	0	0				Fee				None
100	Lone Star Self Storage		0	0	0				Fee				None
101	4213 Village Corp.		0	0	0				Fee				None
102	438 West 49th Street Owners Corp.		0	0	0				Fee				None

A-1-11

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

Mortgage Loan Number	Property Name	Whole Loan Cut-off Date Balance ($)	Whole Loan Debt Service ($)	Subordinate Secured Debt Original Balance ($)	Subordinate Secured Debt Cut-off Date Balance ($)	Whole Loan U/W NOI DSCR (x)	Whole Loan U/W NCF DSCR (x)	Whole Loan Cut-off Date LTV Ratio	Whole Loan Cut-off Date U/W NOI Debt Yield	Whole Loan Cut-off Date U/W NCF Debt Yield	Mezzanine Debt Cut-off Date Balance($)	Sponsor(17)	Affiliated Sponsors	Mortgage Loan Number
1	Chateau on the Lake											Revocable Trust of John Q. Hammons		1
2	Trails at Dominion											Richard Oller; Jeffrey Goldstein		2
3	JW Marriott New Orleans											Sunstone Hotel Partnership, LLC		3
4	Broadcom Building											Robert A. Day; Jerry W. Carlton		4
5	Aloft Houston by the Galleria											Lawrence Levine, Charlie Feinbloom, Burt Levine, Adam Levine		5
6	Dorel Apartments											Jonathan Marcus; Arnold Marcus; David Schuss; Eric Schuss		6
7	Roseville Square											Gus Gianulias		7
8	44 Plaza										3,600,000	Mitchell D. Adelstein, Brad Gillman and Robert Friedberg		8
9	One and Two Summit Square Portfolio											Carol Anne Gigliotti; Ronald Gigliotti	Yes - Group 3	9
9.01	One Summit Square													9.01
9.02	Two Summit Square													9.02
10	Creekside Corners											Matthew A. Sharp; J. David Kelsey	Yes - Group 1	10
11	Staybridge Suites - North Everett											Nizar Damji; Mariyam Damji; Shaiza Damji; Feyrouz Damji Kurji		11
12	Tanglewood Apartments											Andrew Schwarz		12
13	The Centre at Deane Hill											David L. Barnhart; E. Andrew Isakson		13
14	Aspen Creek Apartments											Matthew Lester		14
15	JCIM Portfolio											Gladstone Commercial Corporation		15
15.01	Frenchtown													15.01
15.02	Revard													15.02
16	La Placita Center											Dennis Fong		16
17	Bellwether Gate A Office											David C. Ebenal; Bonita Ebenal		17
18	College Vue Apartments											Rodney Poole		18
19	AMCP Portfolio											AG Net Lease III Corp; AG Net Lease III (SO) Corp		19
19.01	North Las Vegas - 1 West Mayflower ave													19.01
19.02	North Las Vegas - Foremaster Lane													19.02
19.03	North Las Vegas - Losee Road													19.03
19.04	Atlantic City NJ													19.04
19.05	Norwich CT													19.05
20	Hartshire Apartments											Matthew A. Sharp; J. David Kelsey	Yes - Group 1	20
21	Boone Student Housing Portfolio										2,200,000	Andrew Welcher; David Dupree; Shane Buckner		21
21.01	Highland Crossing													21.01
21.02	Greenway Commons													21.02
21.03	Greenway Cove													21.03
22	City Market - Savannah											Robert S. Tulloch		22
23	Walgreens Darby											Nicole Rothschild	Yes - Group 5	23
24	Walgreens Haverhill											Nicole Rothschild	Yes - Group 5	24
25	Rite Aid Latham											Nicole Rothschild	Yes - Group 5	25
26	Towneplace Suites Tampa Westshore Airport											Noble Hospitality Fund II, L.P.	Yes - Group 2	26
27	Courtyard Richmond North Glen Allen											Neil Amin; Jay Shah		27
28	San Leandro Center											Poon Kee Trust; Lisa Lo		28
29	Springhill Suites Pensacola											Noble Hospitality Fund II, L.P.	Yes - Group 2	29
30	El Dorado Center											Peter W. Doerken		30
31	Southgate Shopping Center											Robert B. Neely		31
32	Westland Multifamily/MHC Portfolio											Allen Alevy and Deanna Alevy individually and as co-trustees of the Alevy Family Trust		32
32.01	Santa Fe MHP-1120													32.01
32.02	Atlantic Ave Apartments													32.02
32.03	Grand Terrace MHP													32.03
32.04	57th Street Apartments													32.04
32.05	Almond Apartments													32.05
33	Piedmont Center											Kellogg Development Company		33
34	Old Marketplace											Edward Lambert, John D. Miller		34
35	Tarzana Medical											FTTWK Investments, Inc.; Flake & Kelley Management, Inc.		35
36	Pierpont Centre											Wheeler REIT, L.P.		36
37	Columbia Woods Apartments											Jonathan Polster; Ziv Sarig		37
38	Mission Ridge											Stephen Jaeger individually and as trustee of the Stephen B. Jaeger Living Trust; Jonathan Lefferts		38
39	Vermont Village										750,000	Spencer L. M. Chun		39
40	Springhill Suites Fort Myers Airport											Noble Hospitality Fund II, L.P.	Yes - Group 2	40
41	Heritage Apartments											David Lindahl, John Mejia		41
42	North Shore Self Storage											Robert Moser; Robert Morgan	Yes - Group 4	42
43	Satyr Hill Shopping Center											Alan Gebhart		43
44	Tulsa Retail Center											Michael H. Staenberg		44
45	Hampton Inn Cleveland TN											Mitul I. Patel		45
46	Dolphin Landing											Richard A. Fishman		46
47	24 Hour Fitness											Anthony Fernicola		47
48	29 North											C. Jason McArthur, James Babb III, Ralph Fells		48
49	201 West 21st Street Tenants Corp.	8,000,000	36,466	1,000,000	0	7.21	7.21	10.2%	39.4%	39.4%				49
50	Fort Storage											Robert Moser; Robert Morgan	Yes - Group 4	50
51	Northgate Self Storage											Lee Fredrick		51
52	Connecticut Self Storage Portfolio											Robert Moser; Robert Morgan	Yes - Group 4	52
52.01	Pepper Street Storage													52.01
52.02	Southington Super Storage													52.02
53	Oakland Park Industrial Center											Jeremy Christopher Jackson		53
54	Galvins MHP & Scottsdale MHP											Kenneth C. Burnham	Yes - Group 6	54
54.01	Scottsdale MHP													54.01
54.02	Galvins MHP													54.02
55	Cypress Village											US Property Trust North America LLC		55
56	Village Shires											Carol Anne Gigliotti; Ronald Gigliotti	Yes - Group 3	56
57	Greenwood Self Storage											Robert Moser; Robert Morgan	Yes - Group 4	57
58	Rombout Village													58
59	37-31 73rd Street Owners Corp.	5,800,000	26,090	500,000	0	5.34	5.34	14.7%	28.8%	28.8%				59
60	Country Aire MHP											Charles Spellman, Jr		60
61	The Marlborough Technology Center											Eric O’Brien; David Stubblebine; James Stubblebine; Dan Aho		61
62	Highland Village Apartments											Gideon D. Levy		62
63	Fairfield Inn & Suites Anderson Clemson											William B Weatherford		63
64	Lyons Plaza											Alberto Dayan		64
65	Country Inn & Suites Pinellas Park											Ravi Patel		65
66	2186 Cruger Avenue Apartment Corp.	4,650,000	16,103	400,000	72,000	3.26	3.26	38.8%	13.5%	13.5%				66
67	34-15 Properties Ltd.	5,194,173	22,979	1,000,000	0	6.97	6.97	14.8%	37.0%	37.0%				67
68	Cornerstone Square											Zipora Medovoi, Amir Medovoi, and Zipora Medovia, Trustee of the Jorge & Zipora Medovoi Family Trust		68
69	Montgomery Village										360,000	David Lang, Colin Cavill		69
70	Walgreens - Glen Allen											George A. Morgan, Jr.		70
71	Meadows of Carson Creek											Michael Gottlieb		71
72	Comfort Inn Cincinnati Airport											Vinu J. Patel, Ranchhod J. Patel, Devanshu D. Trivedi		72
73	310 Lexington Owners Corp.	4,100,000	13,435	500,000	0	11.81	11.81	6.7%	46.4%	46.4%				73
74	Northland Apartments											Kathleen Madison		74
75	University Circle - 118 Flats Square											WXZ Development, Inc	Yes - Group 7	75
76	All Seasons Self Storage											Terry E. Arledge; Julie C. Farrar		76
77	Silver Spur Ranch MHC											B. Kim Heaton		77
78	Skyline Terrace Cooperative, Inc.	3,495,829	15,716	500,000	0	8.11	8.11	14.1%	43.7%	43.7%				78
79	Walgreens - Columbus											Carl M. Geupel II		79
80	Walgreens - Oklahoma											Ira M. Ingerman; Stanley Ginsburg		80
81	Little Creek MHC											Kenneth C. Burnham	Yes - Group 6	81
82	Locksley Self Storage											Kenneth S. Hirsch; Rosemary Jensen		82
83	Stonecliff Apartments											Raymond Russo; Linda Russo		83
84	Eagle Airport Car and Mini Storage											Gerald D. Ogier Revocable Living Trust; Kevin M. Kenney		84
85	3210 Arlington Ave. Owners Corp.	2,500,000	10,301	500,000	0	8.88	8.88	15.2%	43.9%	43.9%				85
86	Sparkleberry Crossing											Timothy Frost		86
87	University Circle - 118 Flats Circle											WXZ Development, Inc	Yes - Group 7	87
88	Hearth House Owners Corp.	2,297,581	10,296	500,000	100,000	4.86	4.86	12.4%	26.1%	26.1%				88
89	Rye Castle Apartment Owners, Inc.	1,948,759	8,053	250,000	0	2.79	2.79	21.6%	13.8%	13.8%				89
90	Merrimac Manor MHC											Zulfikar G. Sarangi		90
91	302 Convent Avenue Housing Development Fund Corporation													91
92	Brady Hills MHP											Dennis Duling; Bradley E. Froling		92
93	310 West 79th Apartments Corp.	1,900,000	6,592	500,000	0	14.95	14.95	3.6%	62.2%	62.2%				93
94	Garden Court Manor											Raffi Kuredjian; Charles Bedirian; Setrak Janjanian		94
95	Marketplace East											Donna Bourgeois		95
96	Storage Mall - Amsterdam											Patrick Bailey		96
97	571 Hudson Street Apartment Corp.	1,696,790	7,470	500,000	0	11.35	11.35	6.0%	60.0%	60.0%				97
98	FedEx - Cordova											Craig Koenigsberg		98
99	Burbank Self Storage											Rafael Shachory; Erin Lynn Shachory; The Shachory Family Trust		99
100	Lone Star Self Storage											Timothy Darling; John Bardin; Pearl R. Groves		100
101	4213 Village Corp.	1,248,665	5,690	250,000	0	14.95	14.95	3.7%	81.7%	81.7%				101
102	438 West 49th Street Owners Corp.	914,411	3,870	100,000	0	7.01	7.01	12.5%	35.6%	35.6%				102

A-1-12

Wells Fargo Commercial Mortgage Trust 2015-C26


		FOOTNOTES TO ANNEX A-1

	See “Annex B: Additional Mortgage Loan Information/Definitions” in the Free Writing Prospectus for additional information on all mortgage loans and “Annex A-3: Summaries of the Fifteen Largest Mortgage Loans” for additional information on the 15 largest mortgage loans.

(1)	“WFB” denotes Wells Fargo Bank, National Association, “LIG I” denotes Liberty Island Group I LLC, “RMF” denotes Rialto Mortgage Finance, LLC, “CIIICM” denotes C-III Commercial Mortgage LLC, “SPREF” denotes Silverpeak Real Estate Finance LLC, “WDCPF” denotes Walker & Dunlop Commercial Property Funding I WF, LLC, “Basis” denotes Basis Real Estate Capital II, LLC and “NCB” denotes National Cooperative Bank, N.A.

(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 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—Certain Terms of the Mortgage Loans—Voluntary Prepayment and Defeasance Provisions—Partial Release and/or Partial Defeasance and/or Substitution” in the Free Writing Prospectus.

(3)	For mortgage loan #22 (City Market - Savannah), the Number of Units includes 74,518 square feet of retail space, 12,418 square feet of office space and 3,039 square feet of multifamily space (2 units).

	For mortgage loan #39 (Vermont Village), the Number of Units includes 52,715 square feet of retail space and 5,272 square feet of office space.

	For mortgage loan #77 (Silver Spur Ranch MHC), there are 235 total available pads of which 147 are occupied by annual tenants. The occupancy figure reflects annual renters plus transient tenants as of October 1, 2014. Transient tenants may occupy the property for a period ranging from a day to several months. The underwritten occupancy figure was calculated based only on the annual rent paying tenants.

(4)	For mortgage loan #3 (JW Marriott New Orleans), the mortgage loan represents Note A-2 of two pari passu companion loans, which have a combined Cut-off Date principal balance of $89,767,850. Note A-1 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure presented are based on Note A-1 and Note A-2 in the aggregate (“JW Marriott New Orleans Loan Combination”). The Note A-2 mortgage loan is the non-controlling interest in the JW Marriott New Orleans Loan Combination.

	For mortgage loan #19 (AMCP Portfolio), the mortgage loan represents Note A-1 of two pari passu companion loans, which have a combined Cut-off Date principal balance of $24,050,000. Note A-2 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure presented are based on Note A-1, and Note A-2 in the aggregate (“AMCP Mortgage Loan Combination”). The Note A-1 mortgage loan is the controlling interest in AMCP Mortgage Loan Combination.

(5)	For mortgage loan #30 (El Dorado Center), All LTVs, DSCRs and Debt Yields are calculated assuming the full loan amount of $10,950,000. Provided no event of default has occurred or is continuing, the Holdback (less any rent concessions, tenant improvements or leasing commissions) can be disbursed if either of the following conditions are satisfied: (i) (a) Trimotion and/or Goodwill have executed a lease in accordance with the outstanding letter of intent and loan agreement; and (b) lender has received evidence that Trimotion and/or Goodwill is in occupancy of its entire space; or (ii) (a) a reasonably satisfactory tenant has executed a reasonably satisfactory lease for the Trimotion space

A-1-13


	and/or Goodwill expansion space substantially similar to the outstanding Trimotion and/or Goodwill letter of intent and in accordance with the loan agreement; (b) lender has received evidence the reasonably satisfactory tenant is in occupancy; and (c) the debt yield is greater than or equal to 8.0%. The debt yield calculation shall include income from the reasonably satisfactory tenant and the outstanding principal balance shall be reduced by the remaining Holdback. If the Holdback has not been released by December 8, 2019, the lender may apply the unreleased proceeds to pay down the mortgage loan, without partially defeasing or incurring prepayment penalties. Assuming the full Holdback balance is applied to the full loan amount of $10,950,000, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, U/W NOI DSCR, U/W NCF DSCR, U/W NOI Debt Yield and U/W NCF Debt Yield are 62.5%, 51.5%, 1.44x, 1.34x, 10.1% and 9.3%, respectively.

	For mortgage loan #62 (Highland Village Apartments), the Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD are calculated assuming the full Holdback balance was applied to the full loan amount of $4,750,000. The Cut-off Date LTV Ratio and LTV ratio at Maturity or ARD calculated assuming the full $4,750,000 loan amount are 80.4% and 73.6%, respectively. The Holdback can be disbursed in whole or in part, provided no event of default has occurred or is continuing, to reimburse borrower only for the costs of the lender approved renovation work completed by December 31, 2016. If the approved renovation work has not been completed to lender’s satisfaction by December 31, 2016, the lender may call an event of default and apply the unreleased proceeds at its discretion including to pay down the loan. Assuming the full Holdback balance is applied to the full loan amount of $4,750,000, U/W NOI Debt Yield and U/W NCF Debt Yield are 11.3% and 10.3%, respectively.

(6)	For mortgage loan #13 (The Centre at Deane Hill), the related mortgage loan had initial funding of $29,650,000 in June 1999 and additional funding of $2,350,000 in July 1999. The first monthly debt service payment on the note was for $211,455.00 in August 1999 and after the additional funding, the monthly debt service payment was increased to $228,235.00 from September 1999 and thereafter.

(7)	For mortgage loan #5 (Aloft Houston by the Galleria), the Appraised Value represents the as-renovated value assuming the self-directed performance improvement plan, which is expected to be completed by July 1, 2015, has been completed. The appraised value assuming the self-directed performance improvement plan has not been completed is $42,300,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $42,300,000 appraised value are 77.2% and 66.1%, respectively.

	For mortgage loan #26 (Towneplace Suites Tampa Westshore Airport), the Appraised Value represents the value assuming the performance improvement plan, which is expected to be completed by November 2015, has been completed. The appraised value assuming the performance improvement plan has not been completed is $17,000,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $17,000,000 appraised value are 73.9% and 64.5%, respectively.

	For mortgage loan #30 (El Dorado Center), the Appraised Value represents the value assuming the two letters of intent outstanding execute leases, which is expected to be completed by June 2015. The appraised value assuming the leases are not executed is $14,100,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $14,100,000 appraised value are 77.7% and 69.4%, respectively.

	For mortgage loan #34 (Old Marketplace), the Appraised Value represents the as-renovated value assuming the Whole Foods Expansion, which is expected to be completed by June 1, 2015, has been completed. The appraised value assuming the Whole Foods Expansion has not been completed is $11,410,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $11,410,000 appraised value are 87.6% and 80.0%, respectively.

	For mortgage loan #40 (Springhill Suites Fort Myers Airport), the Appraised Value represents the value assuming the performance improvement plan, which is expected to be completed by November 2015, has been completed. The appraised value assuming the performance improvement plan has not been completed is $11,700,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $11,700,000 appraised value are 78.1% and 68.1%, respectively.

A-1-14


(8)	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 #17 (Bellwether Gate A Office), the fourth largest tenant (4,068 square feet), representing 5.0% of net rentable feet, has executed a lease and is paying rent, but is not in occupancy of 2,085 square feet of expansion space. The tenant is anticipated to be in occupancy by March 1, 2015.

	For mortgage loan #30 (El Dorado Center), the third largest tenant (5,400 square feet), representing 7.2% of net rentable square feet, has abated rent in May 2015. The fifth largest tenant (5,000 square feet), representing 6.6% of net rentable square feet, has an outstanding letter of intent for an additional 2,000 square feet. Income from the additional 2,000 square feet has been included in U/W Revenues.

	For mortgage loan #34 (Old Marketplace), the largest tenant (30,683 square feet), representing 75.9% of net rentable square feet, has executed a lease but is not in occupancy of 14,002 square feet of expansion space. The largest tenant is anticipated to begin paying rent on the expansion space by the later of June 2015 or the date the landlord delivers the expansion space. There is a reserve of $1,600,000, representing the outstanding tenant improvements on the expansion space.

	For mortgage loan #35 (Tarzana Medical), the largest tenant (6,310 square feet), representing 9.7% of net rentable square feet, has executed a lease for 3,640 square feet of expansion space, but has not taken occupancy or commenced paying rent. Tenant will commence paying rent on the earlier of June 2015 or substantial completion of the tenant improvements.

	For mortgage loan #38 (Mission Ridge), the fifth largest tenant (3,000 square feet), representing 3.1% of net rentable square feet, has executed a lease but is not in occupancy. The fifth largest tenant began paying rent in December 2014. There is a $49,529 reserve representing outstanding tenant improvements and leasing commissions.

	For mortgage loan #39 (Vermont Village), the second largest tenant (7,021 square feet), representing 12.1% of net rentable square feet, has executed a lease but is not in occupancy or paying rent. It is anticipated that the second largest tenant will be in occupancy and paying rent by March 2015. There is a $393,479 reserve representing the anticipated tenant improvements and leasing commissions.

	For mortgage loan #68 (Cornerstone Square), the fourth largest tenant (7,983 square feet), representing 7.1% of net rentable square feet, is paying rent, but has gone dark. The space is being marketed to potential replacement tenants. An initial reserve of $36,113 was established at loan closing representing six months of rent and estimated recoveries for the fourth largest tenant’s space; in addition, on each of the first six payment dates, $6,019 will be deposited into the reserve. The fifth largest tenant (7,426 square feet), representing 6.6% of net rentable square feet, has executed a lease and is in occupancy but has a 17 month partial rent abatement through August 31, 2015. There is a $27,848 reserve representing the remaining rent abatement period.

(9)	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 #4 (Broadcom Building), the only tenant (200,000 square feet), representing 100% of net rentable square feet, may terminate its lease on May 31, 2016 or May 31, 2018 upon providing 12 months’ written notice and payment of termination fees equal to $5,491,235 if terminated on May 31, 2016 and $2,469,618 if terminated on May 31, 2018.

	For mortgage loan #7 (Roseville Square), the fifth largest tenant (13,020 square feet), representing 6.0% of net rentable square feet, may terminate its lease if gross sales from May 2015 through April 2016 are equal to or less than $2,200,000 upon providing written notice by June 30, 2016.

A-1-15


	For mortgage loan #9 (One and Two Summit Square Portfolio), the third largest tenant (11,186 square feet), representing 8.0% of net rentable square feet, may terminate its lease at any point with 180 days’ written notice.

	For mortgage loan #23 (Walgreens Darby), the sole tenant (13,027 square feet), representing 100% of net rentable square feet, has the option to terminate its lease effective February 28, 2030 and every five years thereafter upon providing 12 months’ written notice.

	For mortgage loan #24 (Walgreens Haverhill), the sole tenant (14,560 square feet), representing 100% of net rentable square feet, has the option to terminate its lease effective October 31, 2029 and every five years thereafter upon providing 12 months’ written notice.

	For mortgage loan #33 (Piedmont Center), the third largest tenant (17,219 square feet), representing 11.8% of net rentable square feet, has one-time unilateral right to terminate its lease on November 1, 2016, upon providing six months’ written notice and paying a termination fee equal to $100,000.

	For mortgage loan #38 (Mission Ridge), the largest tenant (58,090 square feet), representing 60.3% of net rentable square feet, may terminate its lease at any time upon providing 180 days’ written notice.

	For mortgage loan #39 (Vermont Village), the second largest tenant (7,021 square feet), representing 12.1% of net rentable square feet, may terminate its lease upon the fifth year of the lease term, anticipated to be March 2020, upon providing 180 days written notice and payment of all unamortized tenant improvements and leasing commissions.

	For mortgage loan #68 (Cornerstone Square), the fifth largest tenant (7,426 square feet), representing 6.6% of net rentable square feet, may terminate its lease if gross sales from July 2016 through June 2017 are equal to or less than $750,000 or if gross sales from July 2019 through June 2020 are equal to or less than $850,000, by providing 30 days’ prior written notice.

	For mortgage loan #70 (Walgreens – Glen Allen) the sole tenant (14,820 square feet), representing 100% of net rentable square feet, may terminate its lease on January 31, 2030, and every five years thereafter, upon providing at least 12 months’ written notice.

	For mortgage loan #79 (Walgreens – Columbus) the sole tenant (14,490 square feet), representing 100% of net rentable square feet, may terminate its lease on October 31, 2028, and every five years thereafter, upon providing at least six months’ written notice.

	For mortgage loan #80 (Walgreens – Oklahoma) the sole tenant (14,650 square feet), representing 100% of net rentable square feet, may terminate its lease on January 31, 2030, and every five years thereafter, upon providing at least six months’ written notice.

	For mortgage loan #95 (Marketplace East), the largest tenant (3,200 square feet), representing 64.6% of net rentable square feet, may terminate its lease in October 2018, upon providing six months written notice and payment of all unamortized tenant improvements and leasing commissions. The second largest tenant (1,752 square feet), representing 35.4% of net rentable square feet, may terminate its lease on June 30, 2021, upon providing 120 days’ written notice and payment of all unamortized tenant improvements and leasing commissions.

(10)	For mortgage loan #7 (Roseville Square), the largest tenant (30,133 square feet), representing 13.8% of net rentable square feet, subleases its entire space for an annual base rent of $240,000 ($7.96 per square foot) expiring on May 31, 2021.

	For mortgage loan #35 (Tarzana Medical), the largest tenant (6,310 square feet), representing 9.7% of net rentable square feet, has multiple lease expirations as follows: 2,670 square feet expiring April 30, 2019; and 3,640 square feet expiring May 31, 2020.

A-1-16


(11)	For mortgage loan #44 (Tulsa Retail Center), the carve-out guarantor for the loan provided a guaranty for the required escrow amounts. The monthly escrows include those for property taxes and insurance premiums. The Monthly TI/LC Reserve is $5,417 and subject to a cap of $400,000. The cap shall be reduced to $250,000 if the largest tenant (34,800 square feet), representing 28.1% of net rentable square feet, exercises a renewal option or extends the term of the lease. The Monthly Replacement Reserve is $2,294 and is subject to a cap of $200,000 and shall be reduced to $45,000 upon completion of required roof repairs. An Upfront Replacement Reserve of $100,000 counts towards the Replacement Reserve Cap. The Engineering Escrow / Deferred Maintenance escrow is $13,200. As the aforementioned guaranty is currently in effect, there are no actual cash amounts currently on deposit in any of the reserve accounts.

(12)	For mortgage loan #3 (JW Marriott New Orleans), the Monthly Replacement Reserve will be adjusted to an amount equal to the greater of 5% of operating income from the prior calendar month and the amount required under the management agreement.

	For mortgage loans #26 (Towneplace Suites Tampa Westshore Airport), #27 (Courtyard Richmond North Glen Allen), #29 (Springhill Suites Pensacola) and #40 (Springhill Suites Fort Myers Airport), the Monthly Replacement Reserve will be adjusted to an amount equal the greater of: (i) the Monthly Replacement Reserve immediately prior to the adjustment; and (ii) 1/12th of 4% of operating income from the prior fiscal year.

	For mortgage loan #45 (Hampton Inn Cleveland TN), the Monthly Replacement Reserve will be 1/12th of 2% of underwritten gross income for the first 12 months of the loan, 1/12th of 3% of underwritten gross income for the following 24 months of the loan, and then 1/12th of 4% of underwritten gross income for each year thereafter.

	For mortgage loan #63 (Fairfield Inn & Suites Anderson Clemson), the Monthly Replacement Reserve will be $2,800 for the first 12 months of the loan and for the following 12 months of the loan, the greater of (i) amount required by the related franchisor and (ii) 1/12th of 3% of the previous year’s gross income, and then the greater of (i) amount required by the related franchisor and (ii) 1/12th of 4% of the previous year’s gross income for each year thereafter.

	For mortgage loan #72 (Comfort Inn Cincinnati Airport), the Monthly Replacement Reserve, to be adjusted annually each January, is equal to the greater of: (i) 1/12th of 4% of the actual annual gross income; and (ii) such amount required by the related franchisor, but in no event may the Monthly Replacement Reserve be less than the initial Monthly Replacement Reserve. Collection of the Monthly Replacement Reserve will commence on January 1, 2016.

(13)	For mortgage loan #86 (Sparkleberry Crossing), monthly TI/LC Reserve collections will be $5,402 for the 1st through the 24th payment dates and $2,902 for the 25th through the 48th payment dates of the mortgage loan. Following the 48th payment date, any funds then on deposit in the TI/LC Reserve account in excess of $60,000 will be returned to the borrower. If the balance of the TI/LC Reserve account falls below $60,000 after the 48th payment date, monthly TI/LC Reserve collections in the amount of $2,902 will be collected until the TI/LC Reserve account shall again equal $60,000. The TI/LC Reserve Cap does not take effect until March 2019.

(14)	For mortgage loan #17 (Bellwether Gate A Office), the ground lease payment has been paid in full through the extension option.

(15)	For mortgage loan #2 (JW Marriott New Orleans), the Annual Ground Rent Increases are to be adjusted every ten years (the next adjustment will be in October 2024) to the lesser of (i) 10% of the appraised Fair Market Value, as defined in the ground lease; and (ii) the greater of 2.5% of room revenues and 1.25% of gross revenue, as defined in the ground lease.

(16)	For mortgage loan #3 (JW Marriott New Orleans), the Lockbox will become Hard/Upfront Cash Management if the current manager is removed and a replacement management agreement, substantially similar to the current management agreement, is not entered into within 30 days of the current manager being removed.

A-1-17


(17)	For mortgage loan #17 (Bellwether Gate A Office), the fifth largest tenant (3,432 square feet), representing 4.2% of net rentable square feet, is affiliated with the sponsor.


	For mortgage loan #22 (City Market - Savannah), the second largest tenant (9,125 square feet), representing 10.1% of net rentable square feet, is affiliated with the sponsor.

	For mortgage loan #35 (Tarzana Medical), tenants occupying 26,863 square feet, representing 41.3% of net rentable square feet, are affiliated with the sponsor.

A-1-18

Wells Fargo Commercial Mortgage Securities FWPFree writing prospectus