Wells Fargo Commercial Mortgage Securities FWP Free writing prospectus

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-195164-06


	Wells Fargo Commercial Mortgage Trust 2015-LC20 Disclaimer STATEMENT REGARDING THIS FREE WRITING PROSPECTUS The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (SEC File No. 333-195164) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-800-745-2063 (8 a.m. – 5 p.m. EST) or by emailing wfs.cmbs@wellsfargo.com. Nothing in this document constitutes an offer of securities for sale in any jurisdiction where the offer or sale is not permitted. The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities. These materials are subject to change, completion, supplement or amendment from time to time. STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Wells Fargo Securities, LLC , Deutsche Bank Securities Inc. or Credit Suisse Securities (USA) LLC , or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us. This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement. Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC, Wells Fargo Prime Services, LLC, a member of FINRA, NFA and SIPC, and Wells Fargo Bank, N.A. Wells Fargo Securities, LLC and Wells Fargo Prime Services, LLC are distinct entities from affiliated banks and thrifts. IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES The Offered Certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis. Prospective investors should understand that, when considering the purchase of the Offered Certificates, a contract of sale will come into being no sooner than the date on which the relevant class of certificates has been priced and the underwriters have confirmed the allocation of certificates to be made to investors; any “indications of interest” expressed by any prospective investor, and any “soft circles” generated by the underwriters, will not create binding contractual obligations for such prospective investors, on the one hand, or the underwriters, the depositor or any of their respective agents or affiliates, on the other hand. As a result of the foregoing, a prospective investor may commit to purchase certificates that have characteristics that may change, and each prospective investor is advised that all or a portion of the certificates referred to in these materials may be issued without all or certain of the characteristics described in these materials. The underwriters’ obligation to sell certificates to any prospective investor is conditioned on the certificates and the transaction having the characteristics described in these materials. If the underwriters determine that a condition is not satisfied in any material respect, such prospective investor will be notified, and neither the depositor nor the underwriters will have any obligation to such prospective investor to deliver any portion of the Offered Certificates which such prospective investor has committed to purchase, and there will be no liability between the underwriters, the depositor or any of their respective agents or affiliates, on the one hand, and such prospective investor, on the other hand, as a consequence of the non-delivery. Each prospective investor has requested that the underwriters provide to such prospective investor information in connection with such prospective investor’s consideration of the purchase of the certificates described in these materials. These materials are being provided to each prospective investor for informative purposes only in response to such prospective investor’s specific request. The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials. The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale. IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.

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

Mortgage Loan Number	Property Name	Mortgage Loan Seller(1)		Cross Collateralized and Cross Defaulted Loan Flag(2)	Address	City	State	Zip Code	General Property Type	Specific Property Type	Year Built	Year Renovated	Number of Units(3)(9)	Unit of Measure	Cut-off Date Balance Per Unit/SF(3)(4)		Original Balance ($)(4)	Cut-off Date Balance ($)(4)(5)
1	3 Columbus Circle	WFB			3 Columbus Circle	New York	NY	10019	Office	CBD	1927	2013	525,807	Sq. Ft.	666		75,000,000	75,000,000
2	Walgreens Portfolio	LCF			Various	Various	Various	Various	Retail	Single Tenant	Various		427,800	Sq. Ft.	278		64,000,000	64,000,000
2.01	Walgreens- River Falls	LCF			1047 North Main Street	River Falls	WI	54022	Retail	Single Tenant	2007		14,490	Sq. Ft.			2,795,112	2,795,112
2.02	Walgreens- Forrest City	LCF			2110 North Washington Street	Forrest City	AR	72335	Retail	Single Tenant	2007		14,550	Sq. Ft.			2,593,541	2,593,541
2.03	Walgreens- Saint Louis (Lusher)	LCF			12098 Lusher Road	Saint Louis	MO	63138	Retail	Single Tenant	1999		16,380	Sq. Ft.			2,574,728	2,574,728
2.04	Walgreens- Saint Louis (Lemay)	LCF			651 Lemay Ferry Road	Saint Louis	MO	63125	Retail	Single Tenant	1999		15,730	Sq. Ft.			2,472,599	2,472,599
2.05	Walgreens- Saint Charles	LCF			1301 South 5th Street	Saint Charles	MO	63301	Retail	Single Tenant	1994		15,715	Sq. Ft.			2,472,599	2,472,599
2.06	Walgreens- Toledo	LCF			1910 South Reynolds Street	Toledo	OH	43615	Retail	Single Tenant	2001		14,490	Sq. Ft.			2,324,781	2,324,781
2.07	Walgreens- Birmingham	LCF			101 Green Springs Highway	Birmingham	AL	35209	Retail	Single Tenant	2000		15,120	Sq. Ft.			2,311,343	2,311,343
2.08	Walgreens- La Vista	LCF			8380 Harrison Street	Ralston	NE	68128	Retail	Single Tenant	1999		15,680	Sq. Ft.			2,292,529	2,292,529
2.09	Walgreens- Olathe	LCF			545 East Santa Fe Street	Olathe	KS	66061	Retail	Single Tenant	1997		13,905	Sq. Ft.			2,273,716	2,273,716
2.10	Walgreens- Arkadelphia	LCF			131 North 26th Street	Arkadelphia	AR	71923	Retail	Single Tenant	2007		14,820	Sq. Ft.			2,271,028	2,271,028
2.11	Walgreens- Franklin	LCF			1509 Murfreesboro Road	Franklin	TN	37067	Retail	Single Tenant	2000		15,680	Sq. Ft.			2,257,590	2,257,590
2.12	Walgreens- Cincinnati	LCF			9775 Colerain Avenue	Cincinnati	OH	45251	Retail	Single Tenant	1998		13,905	Sq. Ft.			2,257,590	2,257,590
2.13	Walgreens- Malvern	LCF			308 South Main Street	Malvern	AR	72104	Retail	Single Tenant	2006		14,550	Sq. Ft.			2,238,777	2,238,777
2.14	Walgreens- Bartlett (5950)	LCF			5950 Stage Road	Bartlett	TN	38134	Retail	Single Tenant	1997		15,120	Sq. Ft.			2,230,714	2,230,714
2.15	Walgreens- Bartlett (6697)	LCF			6697 Stage Road	Bartlett	TN	38134	Retail	Single Tenant	2002		15,120	Sq. Ft.			2,230,714	2,230,714
2.16	Walgreens- Mount Washington	LCF			11099 Highway 44 East	Mount Washington	KY	40047	Retail	Single Tenant	2005		14,820	Sq. Ft.			2,217,276	2,217,276
2.17	Walgreens- Florence	LCF			8820 US Highway 42	Florence	KY	41042	Retail	Single Tenant	2005		14,820	Sq. Ft.			2,217,276	2,217,276
2.18	Walgreens- Little Rock	LCF			111 North Bowman Road	Little Rock	AR	72211	Retail	Single Tenant	2001		14,490	Sq. Ft.			2,203,838	2,203,838
2.19	Walgreens- Evansville	LCF			925 Green River Road	Evansville	IN	47715	Retail	Single Tenant	2001		15,680	Sq. Ft.			2,171,587	2,171,587
2.20	Walgreens- Oklahoma City	LCF			12240 North May Avenue	Oklahoma City	OK	73120	Retail	Single Tenant	1996		13,905	Sq. Ft.			2,123,210	2,123,210
2.21	Walgreens- Hobart	LCF			1605 East 37th Avenue	Hobart	IN	46342	Retail	Single Tenant	1998		15,120	Sq. Ft.			2,082,896	2,082,896
2.22	Walgreens- Memphis	LCF			3670 Riverdale Road	Memphis	TN	38115	Retail	Single Tenant	1999		13,905	Sq. Ft.			2,029,144	2,029,144
2.23	Walgreens- Oakland	LCF			14860 Highway 194	Oakland	TN	38060	Retail	Single Tenant	2005		13,650	Sq. Ft.			2,015,706	2,015,706
2.24	Walgreens- Knoxville	LCF			4001 Chapman Highway	Knoxville	TN	37920	Retail	Single Tenant	1997		13,905	Sq. Ft.			2,002,268	2,002,268
2.25	Walgreens- Decatur	LCF			1718 Beltline Road Southwest	Decatur	AL	35601	Retail	Single Tenant	2004		14,490	Sq. Ft.			1,948,516	1,948,516
2.26	Walgreens- Sioux Falls	LCF			7120 West 41st Street	Sioux Falls	SD	57106	Retail	Single Tenant	2007		14,820	Sq. Ft.			1,948,516	1,948,516
2.27	Walgreens- Enterprise	LCF			900 Rucker Boulevard	Enterprise	AL	36330	Retail	Single Tenant	2004		14,820	Sq. Ft.			1,921,639	1,921,639
2.28	Walgreens- Tulsa	LCF			9106 South Sheridan Road	Tulsa	OK	74133	Retail	Single Tenant	1993		13,000	Sq. Ft.			1,800,697	1,800,697
2.29	Walgreens- Michigan City	LCF			101 West US Highway 20	Michigan City	IN	46360	Retail	Single Tenant	1999		15,120	Sq. Ft.			1,720,069	1,720,069
3	One Monument Place	SPREF			12150 Monument Place Drive	Fairfax	VA	22033	Office	Suburban	1992		222,477	Sq. Ft.	182		40,500,000	40,500,000
4	University of Delaware Hotel Portfolio	SPREF			Various	Newark	DE	19713	Hospitality	Various	Various	Various	245	Rooms	143,673		35,200,000	35,200,000
4.01	Embassy Suites Newark Wilmington South	SPREF			654 South College Avenue	Newark	DE	19713	Hospitality	Full Service	1999	2014	154	Rooms			21,190,000	21,190,000
4.02	Homewood Suites Wilmington South	SPREF			640 South College Avenue	Newark	DE	19713	Hospitality	Extended Stay	2004		91	Rooms			14,010,000	14,010,000
5	200 Kansas Street	LCF			200 Kansas Street	San Francisco	CA	94103	Mixed Use	Office/Retail	1930	2014	90,057	Sq. Ft.	366		33,000,000	33,000,000
6	DS Services Portfolio	WFB			Various	Various	Various	Various	Industrial	Various	Various	Various	432,993	Sq. Ft.	73		31,500,000	31,500,000
6.01	DS Services - Phoenix, AZ	WFB			3302 West Earll Drive	Phoenix	AZ	85017	Industrial	Flex	1973		66,990	Sq. Ft.			6,350,382	6,350,382
6.02	DS Services - Kentwood, LA	WFB			301 I-55 Service Road	Kentwood	LA	70444	Industrial	Warehouse	1985	2013	108,250	Sq. Ft.			5,720,870	5,720,870
6.03	DS Services - Santa Ana, CA	WFB			1522 North Newhope Street; 11392 Westminster Avenue	Santa Ana; Garden Grove	CA	92703; 92843	Industrial	Flex	1955		52,600	Sq. Ft.			5,180,612	5,180,612
6.04	DS Services - Orlando, FL	WFB			3866 Shader Road	Orlando	FL	32808	Industrial	Flex	1990		53,558	Sq. Ft.			3,679,610	3,679,610
6.05	DS Services - Salt Lake City, UT	WFB			1825 South 3730 West	Salt Lake City	UT	84104	Industrial	Flex	1980	1997	47,041	Sq. Ft.			3,209,270	3,209,270
6.06	DS Services - Las Vegas, NV	WFB			4225 West Desert Inn Road	Las Vegas	NV	89102	Industrial	Flex	1967		40,104	Sq. Ft.			3,179,165	3,179,165
6.07	DS Services - Elgin, IL	WFB			1171 Jansen Farm Court	Elgin	IL	60123	Industrial	Warehouse	1984		32,200	Sq. Ft.			2,165,835	2,165,835
6.08	DS Services - Grand Prairie, TX	WFB			3405 High Prairie Road	Grand Prairie	TX	75050	Industrial	Flex	1987		32,250	Sq. Ft.			2,014,255	2,014,255
7	Ontario Airport Tower	SPREF			2855 East Guasti Road	Ontario	CA	91761	Office	Suburban	2008		147,732	Sq. Ft.	200		29,550,000	29,550,000
8	18th Street Atrium	LCF			1621 18th Street	Denver	CO	80202	Office	CBD	1919	1983	111,852	Sq. Ft.	241		27,000,000	27,000,000
9	Hilton Albany	WFB			40 Lodge Street	Albany	NY	12207	Hospitality	Full Service	1981	2013	385	Rooms	69,091		26,600,000	26,600,000
10	Hanesbrands Industrial	LCF			705 Canterbury Road	Kings Mountain	NC	28086	Industrial	Warehouse	1995	2015	467,781	Sq. Ft.	39		18,270,000	18,270,000
11	Hampton Inn & Suites - Miami Airport	WFB			777 Northwest 57th Avenue	Miami	FL	33126	Hospitality	Limited Service	2000		149	Rooms	120,805		18,000,000	18,000,000
12	Cole Income NAV Portfolio	SPREF			Various	Various	Various	Various	Various	Various	Various	Various	202,235	Sq. Ft.	84		16,950,000	16,950,000
12.01	Time Warner Cable Midwest	SPREF			10295 Philipp Parkway	Streetsboro	OH	44241	Industrial	Warehouse	2003		78,083	Sq. Ft.			3,542,871	3,542,871
12.02	PetSmart	SPREF			420 East Expressway 83	McAllen	TX	78503	Retail	Single Tenant	1995		25,625	Sq. Ft.			2,924,446	2,924,446
12.03	Walgreens	SPREF			1400 North Grand Boulevard	St. Louis	MO	63106	Retail	Single Tenant	2007		14,820	Sq. Ft.			2,534,289	2,534,289
12.04	National Tire & Battery	SPREF			929 Iris Drive Southeast	Conyers	GA	30094	Retail	Single Tenant	1986	1995	13,748	Sq. Ft.			1,657,098	1,657,098
12.05	Tire Center	SPREF			1061 McEntire Lane Northwest	Decatur	AL	35601	Retail	Single Tenant	1998		16,336	Sq. Ft.			1,311,273	1,311,273
12.06	Family Dollar II	SPREF			806 North Main Street	Darby	MT	59829	Retail	Single Tenant	2014		8,320	Sq. Ft.			880,658	880,658
12.07	Dollar General I	SPREF			4210 Northwest Topeka Boulevard	Topeka	KS	66617	Retail	Single Tenant	2014		9,100	Sq. Ft.			794,426	794,426
12.08	Burger King	SPREF			300 South Midwest Boulevard	Midwest City	OK	73110	Retail	Single Tenant	1989		3,243	Sq. Ft.			764,501	764,501
12.09	Family Dollar I	SPREF			111 North Avenue A	Tatum	NM	88267	Retail	Single Tenant	2014		8,320	Sq. Ft.			699,885	699,885
12.10	Dollar General II	SPREF			31167 Forest Boulevard	Stacy	MN	55079	Retail	Single Tenant	2014		9,026	Sq. Ft.			657,721	657,721
12.11	Family Dollar III	SPREF			214 South Lee Street	Hampton	AR	71744	Retail	Single Tenant	2014		8,233	Sq. Ft.			651,115	651,115
12.12	AutoZone (Ground)	SPREF			775 East National Road	Vandalia	OH	45377	Other	Leased Fee	2015		7,381	Sq. Ft.			531,717	531,717
13	Shop City Shopping Center	WFB			1802 Teall Avenue aka 101-181 Shop City Plaza; 340-350, 416 Grant Boulevard; 120 and 130 Lea Lane	Syracuse	NY	13206	Retail	Anchored	1952	1996	233,926	Sq. Ft.	71		16,500,000	16,500,000
14	SCORE Industrial Portfolio	LCF			Various	Various	SC	Various	Industrial	Various	Various	Various	752,845	Sq. Ft.	21		15,970,000	15,970,000
14.01	1235 Commerce	LCF			1235 Commerce Drive	Lugoff	SC	29910	Industrial	Manufacturing	1987	2013	152,945	Sq. Ft.			4,000,000	4,000,000
14.02	2050 American Italian	LCF			2050 American Italian Way	Columbia	SC	29209	Industrial	Manufacturing	1997	2015	122,100	Sq. Ft.			3,300,000	3,300,000
14.03	546 L&C Distribution	LCF			546 L&C Distribution Parkway	Richburg	SC	29792	Industrial	Manufacturing	1993	2015	110,000	Sq. Ft.			2,550,000	2,550,000
14.04	805 Victory Trail	LCF			805 Victory Trail Road	Gaffney	SC	29340	Industrial	Manufacturing	1986	1990	208,800	Sq. Ft.			1,900,000	1,900,000
14.05	1416 Atlas	LCF			1416 Atlas Road	Columbia	SC	29209	Industrial	Warehouse	1978		46,000	Sq. Ft.			1,720,000	1,720,000
14.06	1255 Commerce	LCF			1255 Commerce Drive	Lugoff	SC	29910	Industrial	Manufacturing	1987		82,000	Sq. Ft.			1,600,000	1,600,000
14.07	1424-1428 Atlas	LCF			1424-1428 Atlas Road	Columbia	SC	29209	Industrial	Warehouse	1968	2005	31,000	Sq. Ft.			900,000	900,000
15	Bella Luna / San Lucas	SPREF			6160 & 6111 Glenmont Drive	Houston	TX	77081	Multifamily	Garden	1969	2012	780	Units	26,167		15,500,000	15,432,192
16	Portofino Landing Apartments	SPREF			910 Cypress Station Drive	Houston	TX	77090	Multifamily	Garden	1979	2013	464	Units	32,328		15,000,000	15,000,000
17	Riverstone Apartments	LCF			25740 Shiawassee Road	Southfield	MI	48033	Multifamily	Garden	1972		356	Units	42,135		15,000,000	15,000,000
18	Canyon Crossing I	SPREF		Cross Portfolio A	2102 West Loop 289	Lubbock	TX	79407	Multifamily	Garden	1983		232	Units	33,409		7,875,000	7,875,000
19	Canyon Crossing II	SPREF		Cross Portfolio A	2302 West Loop 289	Lubbock	TX	79407	Multifamily	Garden	1984		208	Units	33,409		6,825,000	6,825,000
20	Hunter’s Glen	SPREF			8601 Roberts Drive	Atlanta	GA	30350	Multifamily	Garden	1972	2014	208	Units	65,144		13,550,000	13,550,000
21	San Clemente Self Storage	WFB			170 Avenida La Pata	San Clemente	CA	92673	Self Storage	Self Storage	1999		77,678	Sq. Ft.	158		12,300,000	12,300,000
22	Country Inn & Suites Virginia Beach	WFB			1801 Atlantic Avenue	Virginia Beach	VA	23451	Hospitality	Limited Service	1994	2011	114	Rooms	107,018		12,200,000	12,200,000
23	377 Broadway	LCF			377 Broadway	New York	NY	10012	Retail	Single Tenant	1920	2014	14,755	Sq. Ft.	796		11,750,000	11,750,000
24	Actuant HQ	LCF			N86 W12500 Westbrook Crossing	Menomonee Falls	WI	53051	Office	Single Tenant	2010		81,503	Sq. Ft.	139		11,310,000	11,310,000
25	Hampton Inn St. George	SPREF			53 South River Road	Saint George	UT	84790	Hospitality	Limited Service	1996	2012	125	Rooms	90,000		11,250,000	11,250,000
26	Wildhorse Marketplace	WFB			655, 685, 690 & 705 Marketplace Plaza	Steamboat Springs	CO	80487	Retail	Anchored	2004		56,116	Sq. Ft.	196		11,000,000	11,000,000
27	Abington Apartments	SPREF			4656 Edwardian Circle	Indianapolis	IN	46254	Multifamily	Garden	1981		328	Units	32,622		10,700,000	10,700,000
28	Augusta Ranch Marketplace	WFB			9903-9963 East Baseline Road	Mesa	AZ	85209	Retail	Anchored	2005		80,247	Sq. Ft.	131		10,500,000	10,500,000
29	Chase Bank Tower	SPREF			200 South 10th Street	McAllen	TX	77056	Office	CBD	1980	2013	204,652	Sq. Ft.	51		10,450,000	10,450,000
30	Hampton Inn & Suites Bartram Park	SPREF	��		13950 Village Lake Circle	Jacksonville	FL	32258	Hospitality	Limited Service	2009		103	Rooms	97,087		10,000,000	10,000,000
31	Pic N Save/ Burger King Portfolio	SPREF			Various	Various	Various	Various	Retail	Single Tenant	2007		62,117	Sq. Ft.	158		9,800,000	9,784,734
31.01	Pic N Save	SPREF			1202 North Green Bay Road	Village of Mount Pleasant	WI	53406	Retail	Single Tenant	2007		59,162	Sq. Ft.			8,138,667	8,125,989
31.02	Burger King - Lafayette	SPREF			3555 Promenade Parkway	Lafayette	IN	47909	Retail	Single Tenant	2007		2,955	Sq. Ft.			1,661,333	1,658,745
32	Lamplighter MHC	WFB			3280 South Academy Boulevard	Colorado Springs	CO	80916	Manufactured Housing Community	Manufactured Housing Community	1970		257	Pads	36,902		9,500,000	9,483,891
33	Pathfinder Office	SPREF			20955 Pathfinder Road	Diamond Bar	CA	91765	Office	CBD	1984		64,345	Sq. Ft.	144		9,250,000	9,250,000
34	Shore Center Shopping Center	WFB			22451-22467, 22600-22690 Shore Center Drive	Euclid	OH	44123	Retail	Anchored	1958		111,017	Sq. Ft.	81		9,000,000	9,000,000
35	Atrium Pointe	LCF			1938 East Lincoln Highway	New Lenox	IL	60451	Mixed Use	Retail/Office	2006		63,822	Sq. Ft.	137		8,750,000	8,750,000
36	Candlewood Turlock	SPREF			1000 Powers Court	Turlock	CA	95380	Hospitality	Limited Service	2009		89	Rooms	96,369		8,600,000	8,576,814
37	HGI Palmdale	LCF			1309 Rancho Vista Boulevard	Palmdale	CA	93551	Hospitality	Limited Service	2008	2014	107	Rooms	77,271		8,268,000	8,268,000
38	Temple Terrace Shoppes	WFB			110 Bullard Parkway; 9921 North 56th Street	Temple Terrace	FL	33617	Retail	Anchored	1957	2015	72,773	Sq. Ft.	109		7,900,000	7,900,000
39	Masonic Building	LCF			535 16th Street	Denver	CO	80202	Mixed Use	Retail/Office	1889	2010	69,803	Sq. Ft.	107		7,500,000	7,500,000
40	Punta Gorda Waterfront Inn & Suites	LCF			300 West Retta Esplanade	Punta Gorda	FL	33950	Hospitality	Full Service	1969	2014	184	Rooms	40,684		7,500,000	7,485,890
41	429 On the Park	LCF			429 North Pennsylvania	Indianapolis	IN	46204	Office	Suburban	1925	2009	100,760	Sq. Ft.	73		7,350,000	7,350,000
42	Stanley Station	LCF			7683‐7821 West 151st Street	Stanley	KS	66223	Retail	Unanchored	1979	1997	72,417	Sq. Ft.	93		6,750,000	6,739,607
43	Jo-Ann Fabrics	LCF			11401 Metcalf Avenue	Overland Park	KS	66211	Retail	Single Tenant	1995		61,657	Sq. Ft.	104		6,400,000	6,400,000
44	Best Western Fountainview	LCF			6229 Richmond Avenue	Houston	TX	77057	Hospitality	Limited Service	2002	2015	72	Rooms	86,111		6,200,000	6,200,000
45	Holiday Inn & Suites Fairburn	SPREF			7905 Senoia Road	Fairburn	GA	30213	Hospitality	Limited Service	2008		82	Rooms	70,732		5,800,000	5,800,000
46	Hobby Lobby	LCF			1290 Western Boulevard	Jacksonsville	NC	28546	Retail	Single Tenant	2014		55,000	Sq. Ft.	101		5,565,000	5,565,000
47	Widmer Shoppes	LCF			13811 West 63rd Street	Shawnee	KS	66216	Retail	Unanchored	2008		31,737	Sq. Ft.	170		5,400,000	5,389,218
48	Candlewood Suites Lithia Springs	LCF			913 Bob Arnold Boulevard	Lithia Springs	GA	30122	Hospitality	Limited Service	2013		75	Rooms	70,667		5,300,000	5,300,000
49	400 Liberty	SPREF			400 Liberty Avenue	Brooklyn	NY	11207	Mixed Use	Office/Industrial	1920	2007	32,743	Sq. Ft.	159		5,200,000	5,200,000
50	Security Public Storage - Roseville II	WFB			851 Galleria Boulevard	Roseville	CA	95678	Self Storage	Self Storage	2000		143,922	Sq. Ft.	35		5,100,000	5,100,000
51	Reedley Shopping Center	WFB			1540 & 1580 East Manning Avenue	Reedley	CA	93654	Retail	Anchored	1974		129,573	Sq. Ft.	39		5,000,000	5,000,000
52	Holiday Inn Express - Lithia Springs	SPREF			850 Crestmark Drive	Lithia Springs	GA	30122	Hospitality	Limited Service	1996	2012	91	Rooms	54,657		5,000,000	4,973,749
53	11940 West 95th Street	WFB			11902 West 95th Street	Lenexa	KS	66215	Retail	Unanchored	2013		10,506	Sq. Ft.	462		4,850,000	4,850,000
54	Walgreens - Hilliard, OH	LCF			5383 Cemetery Road	Hilliard	OH	43026	Retail	Single Tenant	2007		14,820	Sq. Ft.	302		4,480,000	4,480,000
55	Shoppes at Park Place	SPREF			25203 Evergreen Road	Southfield	MI	48075	Retail	Unanchored	2003		18,362	Sq. Ft.	202		3,700,000	3,700,000
56	Walgreens - Niles, OH	LCF			2249 Youngstown Warren Road	Weathersfield Township	OH	44446	Retail	Single Tenant	2007		14,820	Sq. Ft.	246		3,640,000	3,640,000
57	Winn Dixie - New Port Richey	LCF			6400 Massachusetts Avenue	New Port Richey	FL	34653	Retail	Single Tenant	1989		43,441	Sq. Ft.	81		3,500,000	3,500,000
58	AAAA Lisenby Storage	WFB			2125 Lisenby Avenue	Panama City	FL	32405	Self Storage	Self Storage	2007		52,895	Sq. Ft.	61		3,240,000	3,240,000
59	Main Corner	WFB			650 North State Street	Davison	MI	48423	Retail	Shadow Anchored	2004		34,056	Sq. Ft.	85		2,900,000	2,900,000
60	Walgreens - Millington, TN	WFB			7994 US Highway 51 North	Millington	TN	38053	Retail	Single Tenant	2005		14,560	Sq. Ft.	185		2,700,000	2,695,590
61	Walgreens - Highland, IL	WFB			110 Walnut Street	Highland	IL	62249	Retail	Single Tenant	2005		14,820	Sq. Ft.	180		2,675,000	2,670,631
62	CVS - Gahanna	WFB			900-906 North Hamilton Road	Gahanna	OH	43230	Other	Leased Fee	2005		10,443	Sq. Ft.	254		2,655,000	2,655,000
63	Walgreens - Pensacola	WFB			700 North Pace Boulevard	Pensacola	FL	32505	Retail	Single Tenant	2003		13,650	Sq. Ft.	187		2,550,000	2,550,000
64	Storage Depot - Orange	WFB			2525 East Interstate 10	Orange	TX	77630	Self Storage	Self Storage	1998	2005	38,273	Sq. Ft.	41		1,567,000	1,567,000
65	Dollar General - Iberia	LCF			854 Highway 42	Iberia	MO	65486	Retail	Single Tenant	2014		10,542	Sq. Ft.	83		877,000	877,000
66	Dollar General - Pine Island	LCF			214 Center Drive East	Pine Island	MN	55963	Retail	Single Tenant	2014		9,100	Sq. Ft.	83	��	754,000	754,000
67	Dollar General - Isle	LCF			1760 Scenic Drive North	Isle	MN	56342	Retail	Single Tenant	2014		9,100	Sq. Ft.	78		709,000	709,000
68	Dollar General - Wheaton	LCF			12799 State Highway 86	Wheaton	MO	64874	Retail	Single Tenant	2015		9,100	Sq. Ft.	70		637,000	637,000

A-1-1

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

Mortgage Loan Number	Property Name	% of Aggregate Cut-off Date Balance	Maturity Date or ARD Balloon Payment ($)(5)	ARD Loan	Origination Date	First Pay Date	Last IO Pay Date	First P&I Pay Date	Maturity Date or Anticipated Repayment Date	ARD Loan Maturity Date	Gross Mortgage Rate	Trust Advisor Fee Rate	Certificate Administrator Fee Rate	Servicing Fee Rate	CREFC® IP Royalty License Fee Rate	Net Mortgage Rate	Interest Accrual Method	Monthly P&I Payment ($)(5)	Amortization Type	Interest Accrual Method During IO	Original Term to Maturity or ARD (Mos.)
1	3 Columbus Circle	9.0%	75,000,000	N	3/6/2015	4/6/2015	3/6/2025		3/6/2025		3.61000%	0.00000%	0.00540%	0.01250%	0.00050%	3.59160%	Actual/360	229,385.42	Interest-only, Balloon	Actual/360	120
2	Walgreens Portfolio	7.7%	58,525,987	N	11/26/2014	1/6/2015	12/6/2019	1/6/2020	12/6/2024		4.45000%	0.00175%	0.00540%	0.01250%	0.00050%	4.42985%	Actual/360	322,380.01	Interest-only, Amortizing Balloon	Actual/360	120
2.01	Walgreens- River Falls	0.3%
2.02	Walgreens- Forrest City	0.3%
2.03	Walgreens- Saint Louis (Lusher)	0.3%
2.04	Walgreens- Saint Louis (Lemay)	0.3%
2.05	Walgreens- Saint Charles	0.3%
2.06	Walgreens- Toledo	0.3%
2.07	Walgreens- Birmingham	0.3%
2.08	Walgreens- La Vista	0.3%
2.09	Walgreens- Olathe	0.3%
2.10	Walgreens- Arkadelphia	0.3%
2.11	Walgreens- Franklin	0.3%
2.12	Walgreens- Cincinnati	0.3%
2.13	Walgreens- Malvern	0.3%
2.14	Walgreens- Bartlett (5950)	0.3%
2.15	Walgreens- Bartlett (6697)	0.3%
2.16	Walgreens- Mount Washington	0.3%
2.17	Walgreens- Florence	0.3%
2.18	Walgreens- Little Rock	0.3%
2.19	Walgreens- Evansville	0.3%
2.20	Walgreens- Oklahoma City	0.3%
2.21	Walgreens- Hobart	0.3%
2.22	Walgreens- Memphis	0.2%
2.23	Walgreens- Oakland	0.2%
2.24	Walgreens- Knoxville	0.2%
2.25	Walgreens- Decatur	0.2%
2.26	Walgreens- Sioux Falls	0.2%
2.27	Walgreens- Enterprise	0.2%
2.28	Walgreens- Tulsa	0.2%
2.29	Walgreens- Michigan City	0.2%
3	One Monument Place	4.9%	38,925,451	N	3/12/2015	4/6/2015	4/6/2017	5/6/2017	4/6/2020		4.84444%	0.00175%	0.00540%	0.02000%	0.00050%	4.81679%	Actual/360	206,282.28	Interest-only, Amortizing Balloon	Actual/360	61
4	University of Delaware Hotel Portfolio	4.2%	31,974,843	Y	3/3/2015	4/6/2015	9/6/2016	10/6/2016	3/6/2022	3/6/2025	4.69600%	0.00175%	0.00540%	0.04000%	0.00050%	4.64835%	Actual/360	182,475.89	Interest-only, Amortizing ARD	Actual/360	84
4.01	Embassy Suites Newark Wilmington South	2.6%
4.02	Homewood Suites Wilmington South	1.7%
5	200 Kansas Street	4.0%	28,788,738	N	2/12/2015	4/6/2015	3/6/2018	4/6/2018	3/6/2025		4.35000%	0.00175%	0.00540%	0.02000%	0.00050%	4.32235%	Actual/360	164,277.89	Interest-only, Amortizing Balloon	Actual/360	120
6	DS Services Portfolio	3.8%	28,592,951	N	3/11/2015	4/11/2015	3/11/2020	4/11/2020	3/11/2025		4.01000%	0.00175%	0.00540%	0.02000%	0.00050%	3.98235%	Actual/360	150,567.48	Interest-only, Amortizing Balloon	Actual/360	120
6.01	DS Services - Phoenix, AZ	0.8%
6.02	DS Services - Kentwood, LA	0.7%
6.03	DS Services - Santa Ana, CA	0.6%
6.04	DS Services - Orlando, FL	0.4%
6.05	DS Services - Salt Lake City, UT	0.4%
6.06	DS Services - Las Vegas, NV	0.4%
6.07	DS Services - Elgin, IL	0.3%
6.08	DS Services - Grand Prairie, TX	0.2%
7	Ontario Airport Tower	3.6%	25,862,811	N	2/27/2015	4/6/2015	3/6/2018	4/6/2018	3/6/2025		4.48900%	0.00175%	0.00540%	0.02000%	0.00050%	4.46135%	Actual/360	149,532.43	Interest-only, Amortizing Balloon	Actual/360	120
8	18th Street Atrium	3.3%	24,754,597	N	3/12/2015	4/6/2015	4/6/2020	5/6/2020	4/6/2025		4.62000%	0.00175%	0.00540%	0.07000%	0.00050%	4.54235%	Actual/360	138,736.89	Interest-only, Amortizing Balloon	Actual/360	121
9	Hilton Albany	3.2%	19,333,584	N	3/10/2015	4/11/2015		4/11/2015	3/11/2025		4.24000%	0.00175%	0.00540%	0.02000%	0.00050%	4.21235%	Actual/360	143,953.43	Amortizing Balloon		120
10	Hanesbrands Industrial	2.2%	18,270,000	Y	1/29/2015	3/6/2015	2/6/2025		2/6/2025	2/6/2030	4.84800%	0.00175%	0.00540%	0.02000%	0.00050%	4.82035%	Actual/360	75,040.98	Interest-only, ARD	Actual/360	120
11	Hampton Inn & Suites - Miami Airport	2.2%	15,662,104	N	3/4/2015	4/11/2015	3/11/2018	4/11/2018	3/11/2025		4.24000%	0.00175%	0.00540%	0.02000%	0.00050%	4.21235%	Actual/360	88,443.84	Interest-only, Amortizing Balloon	Actual/360	120
12	Cole Income NAV Portfolio	2.0%	16,950,000	Y	2/6/2015	3/6/2015	2/6/2025		2/6/2025	2/6/2045	4.05000%	0.00175%	0.00540%	0.02000%	0.00050%	4.02235%	Actual/360	58,159.69	Interest-only, ARD	Actual/360	120
12.01	Time Warner Cable Midwest	0.4%
12.02	PetSmart	0.4%
12.03	Walgreens	0.3%
12.04	National Tire & Battery	0.2%
12.05	Tire Center	0.2%
12.06	Family Dollar II	0.1%
12.07	Dollar General I	0.1%
12.08	Burger King	0.1%
12.09	Family Dollar I	0.1%
12.10	Dollar General II	0.1%
12.11	Family Dollar III	0.1%
12.12	AutoZone (Ground)	0.1%
13	Shop City Shopping Center	2.0%	13,264,470	N	3/6/2015	4/11/2015		4/11/2015	3/11/2025		4.33000%	0.00175%	0.00540%	0.02000%	0.00050%	4.30235%	Actual/360	81,944.71	Amortizing Balloon		120
14	SCORE Industrial Portfolio	1.9%	13,177,815	N	2/19/2015	4/6/2015		4/6/2015	3/6/2025		5.10400%	0.00175%	0.00540%	0.02000%	0.00050%	5.07635%	Actual/360	86,748.34	Amortizing Balloon		120
14.01	1235 Commerce	0.5%
14.02	2050 American Italian	0.4%
14.03	546 L&C Distribution	0.3%
14.04	805 Victory Trail	0.2%
14.05	1416 Atlas	0.2%
14.06	1255 Commerce	0.2%
14.07	1424-1428 Atlas	0.1%
15	Bella Luna / San Lucas	1.9%	14,054,505	N	11/10/2014	1/6/2015		1/6/2015	12/6/2019		3.94900%	0.00175%	0.00540%	0.02000%	0.00050%	3.92135%	Actual/360	73,544.36	Amortizing Balloon		60
16	Portofino Landing Apartments	1.8%	13,153,180	N	2/26/2015	4/6/2015	3/6/2018	4/6/2018	3/6/2025		4.57100%	0.00175%	0.00540%	0.02000%	0.00050%	4.54335%	Actual/360	76,636.90	Interest-only, Amortizing Balloon	Actual/360	120
17	Riverstone Apartments	1.8%	13,382,606	N	12/18/2014	2/6/2015	1/6/2019	2/6/2019	1/6/2025		4.30000%	0.00175%	0.00540%	0.02000%	0.00050%	4.27235%	Actual/360	74,230.72	Interest-only, Amortizing Balloon	Actual/360	120
18	Canyon Crossing I	0.9%	7,177,664	N	3/10/2015	4/6/2015	4/6/2020	5/6/2020	4/6/2025		4.25600%	0.00175%	0.00540%	0.02000%	0.00050%	4.22835%	Actual/360	38,767.93	Interest-only, Amortizing Balloon	Actual/360	121
19	Canyon Crossing II	0.8%	6,220,642	N	3/10/2015	4/6/2015	4/6/2020	5/6/2020	4/6/2025		4.25600%	0.00175%	0.00540%	0.02000%	0.00050%	4.22835%	Actual/360	33,598.88	Interest-only, Amortizing Balloon	Actual/360	121
20	Hunter’s Glen	1.6%	12,430,778	N	12/5/2014	1/6/2015	12/6/2019	1/6/2020	12/6/2024		4.65000%	0.00175%	0.00540%	0.02000%	0.00050%	4.62235%	Actual/360	69,868.79	Interest-only, Amortizing Balloon	Actual/360	120
21	San Clemente Self Storage	1.5%	12,300,000	N	3/5/2015	4/11/2015	3/11/2025		3/11/2025		4.10000%	0.00175%	0.00540%	0.02000%	0.00050%	4.07235%	Actual/360	42,725.42	Interest-only, Balloon	Actual/360	120
22	Country Inn & Suites Virginia Beach	1.5%	9,858,976	N	3/4/2015	4/11/2015		4/11/2015	3/11/2025		4.48000%	0.00175%	0.00540%	0.05000%	0.00050%	4.42235%	Actual/360	61,670.71	Amortizing Balloon		120
23	377 Broadway	1.4%	11,158,395	N	3/2/2015	4/6/2015	3/6/2019	4/6/2019	3/6/2022		4.30000%	0.00175%	0.00540%	0.02000%	0.00050%	4.27235%	Actual/360	58,147.39	Interest-only, Amortizing Balloon	Actual/360	84
24	Actuant HQ	1.4%	11,310,000	Y	2/5/2015	4/6/2015	3/6/2025		3/6/2025	3/6/2045	4.85700%	0.00175%	0.00540%	0.02000%	0.00050%	4.82935%	Actual/360	46,540.18	Interest-only, ARD	Actual/360	120
25	Hampton Inn St. George	1.4%	8,780,861	N	3/9/2015	4/6/2015	4/6/2015	5/6/2015	4/6/2025		4.69300%	0.00175%	0.00540%	0.02000%	0.00050%	4.66535%	Actual/360	60,752.88	Interest-only, Amortizing Balloon	Actual/360	121
26	Wildhorse Marketplace	1.3%	8,886,170	N	3/9/2015	4/11/2015		4/11/2015	3/11/2025		4.47000%	0.00175%	0.00540%	0.02000%	0.00050%	4.44235%	Actual/360	55,539.48	Amortizing Balloon		120
27	Abington Apartments	1.3%	9,317,609	N	1/15/2015	3/6/2015	2/6/2018	3/6/2018	2/6/2025		4.28000%	0.00175%	0.00540%	0.02000%	0.00050%	4.25235%	Actual/360	52,825.66	Interest-only, Amortizing Balloon	Actual/360	120
28	Augusta Ranch Marketplace	1.3%	9,958,567	N	2/27/2015	4/11/2015	3/11/2017	4/11/2017	3/11/2020		4.17000%	0.00175%	0.00540%	0.02000%	0.00050%	4.14235%	Actual/360	51,163.12	Interest-only, Amortizing Balloon	Actual/360	60
29	Chase Bank Tower	1.3%	8,423,786	N	3/9/2015	4/6/2015	4/6/2015	5/6/2015	4/6/2025		4.41000%	0.00175%	0.00540%	0.06000%	0.00050%	4.34235%	Actual/360	52,391.26	Interest-only, Amortizing Balloon	Actual/360	121
30	Hampton Inn & Suites Bartram Park	1.2%	8,053,137	N	2/17/2015	4/6/2015		4/6/2015	3/6/2025		4.38000%	0.00175%	0.00540%	0.02000%	0.00050%	4.35235%	Actual/360	49,958.02	Amortizing Balloon		120
31	Pic N Save/ Burger King Portfolio	1.2%	7,936,259	N	2/5/2015	3/6/2015		3/6/2015	2/6/2025		4.55000%	0.00175%	0.00540%	0.02000%	0.00050%	4.52235%	Actual/360	49,946.73	Amortizing Balloon		120
31.01	Pic N Save	1.0%
31.02	Burger King - Lafayette	0.2%
32	Lamplighter MHC	1.1%	7,502,203	N	2/2/2015	3/11/2015		3/11/2015	2/11/2025		3.84000%	0.00175%	0.00540%	0.02000%	0.00050%	3.81235%	Actual/360	44,482.55	Amortizing Balloon		120
33	Pathfinder Office	1.1%	8,830,741	N	3/12/2015	4/6/2015	4/6/2017	5/6/2017	4/6/2020		4.87000%	0.00175%	0.00540%	0.02000%	0.00050%	4.84235%	Actual/360	48,923.69	Interest-only, Amortizing Balloon	Actual/360	61
34	Shore Center Shopping Center	1.1%	7,799,105	N	2/19/2015	4/11/2015	3/11/2018	4/11/2018	3/11/2025		4.07000%	0.00175%	0.00540%	0.02000%	0.00050%	4.04235%	Actual/360	43,331.37	Interest-only, Amortizing Balloon	Actual/360	120
35	Atrium Pointe	1.1%	7,472,107	N	1/30/2015	3/6/2015	2/6/2017	3/6/2017	2/6/2025		4.50000%	0.00175%	0.00540%	0.02000%	0.00050%	4.47235%	Actual/360	44,334.97	Interest-only, Amortizing Balloon	Actual/360	120
36	Candlewood Turlock	1.0%	6,988,684	N	1/6/2015	2/6/2015		2/6/2015	1/6/2025		4.65000%	0.00175%	0.00540%	0.02000%	0.00050%	4.62235%	Actual/360	44,344.77	Amortizing Balloon		120
37	HGI Palmdale	1.0%	6,736,622	N	2/12/2015	4/6/2015		4/6/2015	3/6/2025		4.72100%	0.00175%	0.00540%	0.02000%	0.00050%	4.69335%	Actual/360	42,985.40	Amortizing Balloon		120
38	Temple Terrace Shoppes	1.0%	6,685,340	N	3/5/2015	4/11/2015	3/11/2017	4/11/2017	3/11/2025		4.16000%	0.00175%	0.00540%	0.02000%	0.00050%	4.13235%	Actual/360	38,448.15	Interest-only, Amortizing Balloon	Actual/360	120
39	Masonic Building	0.9%	7,157,424	N	1/16/2015	3/6/2015	2/6/2017	3/6/2017	2/6/2020		4.85000%	0.00175%	0.00540%	0.05000%	0.00050%	4.79235%	Actual/360	39,576.89	Interest-only, Amortizing Balloon	Actual/360	60
40	Punta Gorda Waterfront Inn & Suites	0.9%	5,688,034	N	1/30/2015	3/6/2015		3/6/2015	2/6/2025		5.40000%	0.00175%	0.00540%	0.02000%	0.00050%	5.37235%	Actual/360	45,609.74	Amortizing Balloon		120
41	429 On the Park	0.9%	6,556,438	N	2/19/2015	4/6/2015	3/6/2019	4/6/2019	3/6/2025		4.28700%	0.00175%	0.00540%	0.02000%	0.00050%	4.25935%	Actual/360	36,316.97	Interest-only, Amortizing Balloon	Actual/360	120
42	Stanley Station	0.8%	5,484,919	N	1/29/2015	3/6/2015		3/6/2015	2/6/2025		4.65000%	0.00175%	0.00540%	0.02000%	0.00050%	4.62235%	Actual/360	34,805.48	Amortizing Balloon		120
43	Jo-Ann Fabrics	0.8%	5,387,760	N	2/26/2015	4/6/2015	3/6/2016	4/6/2016	3/6/2025		4.90000%	0.00175%	0.00540%	0.02000%	0.00050%	4.87235%	Actual/360	33,966.51	Interest-only, Amortizing Balloon	Actual/360	120
44	Best Western Fountainview	0.7%	3,862,491	N	3/3/2015	4/6/2015		4/6/2015	3/6/2025		4.71000%	0.00175%	0.00540%	0.02000%	0.00050%	4.68235%	Actual/360	39,930.55	Amortizing Balloon		120
45	Holiday Inn & Suites Fairburn	0.7%	4,260,739	N	2/23/2015	4/6/2015		4/6/2015	3/6/2025		4.51800%	0.00175%	0.00540%	0.02000%	0.00050%	4.49035%	Actual/360	32,297.57	Amortizing Balloon		120
46	Hobby Lobby	0.7%	5,565,000	Y	1/21/2015	3/6/2015	2/6/2025		2/6/2025	2/6/2045	4.88000%	0.00175%	0.00540%	0.02000%	0.00050%	4.85235%	Actual/360	23,008.18	Interest-only, ARD	Actual/360	120
47	Widmer Shoppes	0.6%	4,007,532	N	1/29/2015	3/6/2015		3/6/2015	2/6/2025		4.80000%	0.00175%	0.00540%	0.02000%	0.00050%	4.77235%	Actual/360	30,941.84	Amortizing Balloon		120
48	Candlewood Suites Lithia Springs	0.6%	3,676,470	N	2/20/2015	4/6/2015		4/6/2015	3/6/2025		4.90000%	0.00175%	0.00540%	0.02000%	0.00050%	4.87235%	Actual/360	32,435.88	Amortizing Balloon		120
49	400 Liberty	0.6%	4,228,565	N	3/9/2015	4/6/2015	4/6/2015	5/6/2015	4/6/2025		4.66500%	0.00175%	0.00540%	0.02000%	0.00050%	4.63735%	Actual/360	26,859.88	Interest-only, Amortizing Balloon	Actual/360	121
50	Security Public Storage - Roseville II	0.6%	4,301,843	N	2/6/2015	3/11/2015	2/11/2017	3/11/2017	2/11/2025		4.05000%	0.00175%	0.00540%	0.02000%	0.00050%	4.02235%	Actual/360	24,495.42	Interest-only, Amortizing Balloon	Actual/360	120
51	Reedley Shopping Center	0.6%	4,527,659	N	2/25/2015	4/11/2015	3/11/2020	4/11/2020	3/11/2025		3.87000%	0.00175%	0.00540%	0.02000%	0.00050%	3.84235%	Actual/360	23,497.56	Interest-only, Amortizing Balloon	Actual/360	120
52	Holiday Inn Express - Lithia Springs	0.6%	3,703,906	N	12/5/2014	1/6/2015		1/6/2015	12/6/2024		4.74600%	0.00175%	0.00540%	0.02000%	0.00050%	4.71835%	Actual/360	28,494.37	Amortizing Balloon		120
53	11940 West 95th Street	0.6%	3,912,570	N	3/5/2015	4/11/2015		4/11/2015	3/11/2025		4.43000%	0.00175%	0.00540%	0.05000%	0.00050%	4.37235%	Actual/360	24,372.93	Amortizing Balloon		120
54	Walgreens - Hilliard, OH	0.5%	4,480,000	Y	3/2/2015	4/6/2015	3/6/2025		3/6/2025	3/6/2045	4.68000%	0.00175%	0.00540%	0.02000%	0.00050%	4.65235%	Actual/360	17,763.20	Interest-only, ARD	Actual/360	120
55	Shoppes at Park Place	0.4%	3,212,504	N	2/26/2015	4/6/2015	3/6/2018	4/6/2018	3/6/2025		4.15000%	0.00175%	0.00540%	0.02000%	0.00050%	4.12235%	Actual/360	17,985.82	Interest-only, Amortizing Balloon	Actual/360	120
56	Walgreens - Niles, OH	0.4%	3,640,000	Y	3/2/2015	4/6/2015	3/6/2025		3/6/2025	3/6/2045	4.68000%	0.00175%	0.00540%	0.02000%	0.00050%	4.65235%	Actual/360	14,432.60	Interest-only, ARD	Actual/360	120
57	Winn Dixie - New Port Richey	0.4%	2,842,195	N	2/24/2015	4/6/2015		4/6/2015	3/6/2025		4.62200%	0.00175%	0.00540%	0.02000%	0.00050%	4.59435%	Actual/360	17,988.60	Amortizing Balloon		120
58	AAAA Lisenby Storage	0.4%	2,756,204	N	2/18/2015	4/11/2015	3/11/2017	4/11/2017	3/11/2025		4.35000%	0.00175%	0.00540%	0.02000%	0.00050%	4.32235%	Actual/360	16,129.10	Interest-only, Amortizing Balloon	Actual/360	120
59	Main Corner	0.3%	2,328,878	N	3/2/2015	4/11/2015		4/11/2015	3/11/2025		4.30000%	0.00175%	0.00540%	0.02000%	0.00050%	4.27235%	Actual/360	14,351.27	Amortizing Balloon		120
60	Walgreens - Millington, TN	0.3%	2,156,228	N	2/3/2015	3/11/2015		3/11/2015	2/11/2025		4.15000%	0.00175%	0.00540%	0.02000%	0.00050%	4.12235%	Actual/360	13,124.79	Amortizing Balloon		120
61	Walgreens - Highland, IL	0.3%	2,136,264	N	2/2/2015	3/11/2015		3/11/2015	2/11/2025		4.15000%	0.00175%	0.00540%	0.02000%	0.00050%	4.12235%	Actual/360	13,003.26	Amortizing Balloon		120
62	CVS - Gahanna	0.3%	2,655,000	N	2/27/2015	4/11/2015	3/11/2025		3/11/2025		4.25000%	0.00175%	0.00540%	0.02000%	0.00050%	4.22235%	Actual/360	9,559.84	Interest-only, Balloon	Actual/360	120
63	Walgreens - Pensacola	0.3%	1,848,377	N	3/6/2015	4/11/2015		4/11/2015	3/11/2025		4.17000%	0.00175%	0.00540%	0.02000%	0.00050%	4.14235%	Actual/360	13,700.35	Amortizing Balloon		120
64	Storage Depot - Orange	0.2%	1,263,246	N	2/23/2015	4/11/2015		4/11/2015	3/11/2025		4.41000%	0.00175%	0.00540%	0.02000%	0.00050%	4.38235%	Actual/360	7,856.18	Amortizing Balloon		120
65	Dollar General - Iberia	0.1%	877,000	Y	1/23/2015	3/6/2015	2/6/2025		2/6/2025	2/6/2035	5.51600%	0.00175%	0.00540%	0.02000%	0.00050%	5.48835%	Actual/360	4,098.46	Interest-only, ARD	Actual/360	120
66	Dollar General - Pine Island	0.1%	754,000	Y	1/23/2015	3/6/2015	2/6/2025		2/6/2025	2/6/2035	5.51600%	0.00175%	0.00540%	0.02000%	0.00050%	5.48835%	Actual/360	3,523.65	Interest-only, ARD	Actual/360	120
67	Dollar General - Isle	0.1%	709,000	Y	1/23/2015	3/6/2015	2/6/2025		2/6/2025	2/6/2035	5.51600%	0.00175%	0.00540%	0.02000%	0.00050%	5.48835%	Actual/360	3,313.35	Interest-only, ARD	Actual/360	120
68	Dollar General - Wheaton	0.1%	637,000	Y	3/5/2015	4/6/2015	3/6/2025		3/6/2025	3/6/2035	5.16600%	0.00175%	0.00540%	0.02000%	0.00050%	5.13835%	Actual/360	2,787.99	Interest-only, ARD	Actual/360	120

A-1-2

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

Mortgage Loan Number	Property Name	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	Coop - Unsold Percent	Coop - Sponsor Units	Coop - Investor Units	Coop - Units	Coop - Sponsor Carry	Coop - Committed Secondary Debt	U/W NOI DSCR (x)(4)(5)	U/W NCF DSCR (x)(4)(5)
1	3 Columbus Circle	120	120	120	0	0	0	L(24),D(89),O(7)	0	0	700,000,000	2/1/2015									2.39	2.30
2	Walgreens Portfolio	117	60	57	360	360	3	L(27),D(90),O(3)	0	0	174,040,000	Various									1.37	1.36
2.01	Walgreens- River Falls										7,625,000	10/10/2014
2.02	Walgreens- Forrest City										7,025,000	10/13/2014
2.03	Walgreens- Saint Louis (Lusher)										7,000,000	10/15/2014
2.04	Walgreens- Saint Louis (Lemay)										6,725,000	10/15/2014
2.05	Walgreens- Saint Charles										6,700,000	10/15/2014
2.06	Walgreens- Toledo										6,300,000	10/16/2014
2.07	Walgreens- Birmingham										6,275,000	10/10/2014
2.08	Walgreens- La Vista										6,225,000	10/14/2014
2.09	Walgreens- Olathe										6,200,000	10/16/2014
2.10	Walgreens- Arkadelphia										6,175,000	10/10/2014
2.11	Walgreens- Franklin										6,175,000	10/7/2014
2.12	Walgreens- Cincinnati										6,170,000	10/10/2014
2.13	Walgreens- Malvern										6,050,000	10/10/2014
2.14	Walgreens- Bartlett (5950)										6,050,000	10/7/2014
2.15	Walgreens- Bartlett (6697)										6,050,000	10/7/2014
2.16	Walgreens- Mount Washington										6,025,000	10/15/2014
2.17	Walgreens- Florence										6,020,000	10/10/2014
2.18	Walgreens- Little Rock										6,000,000	10/13/2014
2.19	Walgreens- Evansville										5,900,000	10/11/2014
2.20	Walgreens- Oklahoma City										5,780,000	10/15/2014
2.21	Walgreens- Hobart										5,700,000	10/16/2014
2.22	Walgreens- Memphis										5,525,000	10/7/2014
2.23	Walgreens- Oakland										5,450,000	10/7/2014
2.24	Walgreens- Knoxville										5,425,000	10/17/2014
2.25	Walgreens- Decatur										5,325,000	10/10/2014
2.26	Walgreens- Sioux Falls										5,300,000	10/14/2014
2.27	Walgreens- Enterprise										5,225,000	10/10/2014
2.28	Walgreens- Tulsa										4,920,000	10/15/2014
2.29	Walgreens- Michigan City										4,700,000	10/16/2014
3	One Monument Place	61	25	25	360	360	0	L(24),D(33),O(4)	0	0	60,000,000	12/22/2014									1.51	1.40
4	University of Delaware Hotel Portfolio	84	18	18	360	360	0	L(24),D(56),O(4)	0	0	49,000,000	Various									1.86	1.64
4.01	Embassy Suites Newark Wilmington South										29,500,000	12/11/2014
4.02	Homewood Suites Wilmington South										19,500,000	12/12/2014
5	200 Kansas Street	120	36	36	360	360	0	L(24),D(92),O(4)	0	0	43,400,000	1/7/2015									1.27	1.21
6	DS Services Portfolio	120	60	60	360	360	0	L(24),GRTR 1% or YM(92),O(4)	0	5	49,100,000	Various									1.64	1.53
6.01	DS Services - Phoenix, AZ										9,700,000	1/15/2015
6.02	DS Services - Kentwood, LA										8,800,000	1/15/2015
6.03	DS Services - Santa Ana, CA										8,050,000	1/12/2015
6.04	DS Services - Orlando, FL										5,700,000	1/12/2015
6.05	DS Services - Salt Lake City, UT										4,950,000	1/14/2015
6.06	DS Services - Las Vegas, NV										5,150,000	1/11/2015
6.07	DS Services - Elgin, IL										3,500,000	1/12/2015
6.08	DS Services - Grand Prairie, TX										3,250,000	1/12/2015
7	Ontario Airport Tower	120	36	36	360	360	0	L(24),D(93),O(3)	0	0	40,700,000	1/9/2015									1.68	1.56
8	18th Street Atrium	121	61	61	360	360	0	L(24),D(93),O(4)	0	0	44,000,000	2/3/2015									1.41	1.33
9	Hilton Albany	120	0	0	300	300	0	L(24),D(92),O(4)	0	5	40,300,000	2/1/2016									2.18	1.70
10	Hanesbrands Industrial	119	120	119	0	0	1	YM(25),YM or D(91),O(4)	0	0	26,100,000	1/15/2015									1.79	1.64
11	Hampton Inn & Suites - Miami Airport	120	36	36	360	360	0	L(24),GRTR 1% or YM(92),O(4)	0	5	27,000,000	2/2/2015									2.02	1.77
12	Cole Income NAV Portfolio	119	120	119	0	0	1	L(26),GRTR 1% or YM(90),O(4)	0	0	26,500,000	Various									2.39	2.24
12.01	Time Warner Cable Midwest										5,480,000	10/1/2014
12.02	PetSmart										4,700,000	1/16/2015
12.03	Walgreens										4,000,000	1/7/2015
12.04	National Tire & Battery										2,400,000	9/8/2014
12.05	Tire Center										2,150,000	8/27/2014
12.06	Family Dollar II										1,330,000	1/16/2015
12.07	Dollar General I										1,250,000	9/19/2014
12.08	Burger King										1,270,000	9/17/2014
12.09	Family Dollar I										1,070,000	1/16/2015
12.10	Dollar General II										1,060,000	1/7/2015
12.11	Family Dollar III										990,000	1/20/2015
12.12	AutoZone (Ground)										800,000	10/12/2014
13	Shop City Shopping Center	120	0	0	360	360	0	L(24),D(92),O(4)	0	5	23,200,000	12/15/2014									1.87	1.70
14	SCORE Industrial Portfolio	120	0	0	360	360	0	L(24),D(93),O(3)	0	0	21,710,000	Various									1.72	1.46
14.01	1235 Commerce										5,690,000	1/28/2015
14.02	2050 American Italian										3,900,000	1/27/2015
14.03	546 L&C Distribution										3,280,000	1/28/2015
14.04	805 Victory Trail										3,410,000	1/28/2015
14.05	1416 Atlas										2,340,000	1/27/2015
14.06	1255 Commerce										2,000,000	1/28/2015
14.07	1424-1428 Atlas										1,090,000	1/27/2015
15	Bella Luna / San Lucas	57	0	0	360	357	3	L(27),D(29),O(4)	0	0	35,000,000	8/27/2014									2.23	2.03
16	Portofino Landing Apartments	120	36	36	360	360	0	L(24),D(92),O(4)	0	0	22,000,000	1/16/2015									1.44	1.29
17	Riverstone Apartments	118	48	46	360	360	2	L(26),D(91),O(3)	0	0	21,380,000	11/25/2014									1.57	1.45
18	Canyon Crossing I	121	61	61	360	360	0	L(24),D(95),O(2)	0	0	11,150,000	2/5/2015									1.57	1.43
19	Canyon Crossing II	121	61	61	360	360	0	L(24),D(95),O(2)	0	0	9,600,000	2/5/2015									1.57	1.43
20	Hunter’s Glen	117	60	57	360	360	3	L(27),D(92),O(1)	0	0	14,430,000	9/30/2014									1.21	1.21
21	San Clemente Self Storage	120	120	120	0	0	0	L(24),D(92),O(4)	0	5	21,200,000	2/4/2015									2.26	2.23
22	Country Inn & Suites Virginia Beach	120	0	0	360	360	0	L(24),D(92),O(4)	0	5	18,500,000	12/1/2014									2.03	1.82
23	377 Broadway	84	48	48	360	360	0	L(12),GRTR 1% or YM(68),O(4)	0	0	20,000,000	12/22/2014									1.49	1.44
24	Actuant HQ	120	120	120	0	0	0	YM(24),YM or D(92),O(4)	0	0	17,400,000	1/23/2015									1.94	1.77
25	Hampton Inn St. George	121	1	1	330	330	0	L(24),D(95),O(2)	0	0	16,100,000	1/23/2015									2.01	1.80
26	Wildhorse Marketplace	120	0	0	360	360	0	L(24),D(92),O(4)	0	5	15,500,000	12/8/2014									1.57	1.46
27	Abington Apartments	119	36	35	360	360	1	L(25),D(91),O(4)	0	0	14,300,000	12/12/2014									1.57	1.41
28	Augusta Ranch Marketplace	60	24	24	360	360	0	L(24),D(32),O(4)	0	5	14,100,000	2/12/2015									1.65	1.51
29	Chase Bank Tower	121	1	1	360	360	0	L(24),D(93),O(4)	0	0	14,730,000	1/30/2015									1.86	1.54
30	Hampton Inn & Suites Bartram Park	120	0	0	360	360	0	L(24),D(93),O(3)	0	0	15,000,000	12/1/2014									2.16	1.95
31	Pic N Save/ Burger King Portfolio	119	0	0	360	359	1	L(25),D(94),O(1)	0	0	13,125,000	Various									1.43	1.38
31.01	Pic N Save										10,900,000	12/13/2014
31.02	Burger King - Lafayette										2,225,000	12/17/2014
32	Lamplighter MHC	119	0	0	360	359	1	L(25),GRTR 1% or YM(91),O(4)	0	5	13,830,000	12/16/2014									1.60	1.58
33	Pathfinder Office	61	25	25	360	360	0	L(24),D(32),O(5)	0	0	12,900,000	12/12/2014									1.43	1.29
34	Shore Center Shopping Center	120	36	36	360	360	0	L(24),D(92),O(4)	0	5	12,300,000	6/9/2014									1.74	1.59
35	Atrium Pointe	119	24	23	360	360	1	L(25),D(91),O(4)	0	0	13,000,000	12/16/2014									1.67	1.49
36	Candlewood Turlock	118	0	0	360	358	2	L(26),D(91),O(3)	0	0	11,900,000	11/18/2014									1.70	1.54
37	HGI Palmdale	120	0	0	360	360	0	GRTR 1% or YM (24),GRTR 1% or YM or D(93),O(3)	0	0	12,100,000	9/4/2014									1.94	1.63
38	Temple Terrace Shoppes	120	24	24	360	360	0	L(24),D(89),O(7)	0	5	11,025,000	1/15/2015									1.66	1.48
39	Masonic Building	59	24	23	360	360	1	L(24),GRTR 1% or YM(32),O(4)	0	10	10,500,000	12/15/2014									1.46	1.33
40	Punta Gorda Waterfront Inn & Suites	119	0	0	300	299	1	L(25),D(91),O(4)	0	0	13,300,000	12/23/2014									1.84	1.64
41	429 On the Park	120	48	48	360	360	0	L(24),GRTR 1% or YM(93),O(3)	0	0	9,800,000	1/9/2015									2.01	1.63
42	Stanley Station	119	0	0	360	359	1	L(25),D(93),O(2)	0	0	10,390,000	12/19/2014									1.64	1.48
43	Jo-Ann Fabrics	120	12	12	360	360	0	L(24),GRTR 1% or YM or D(91),O(5)	0	0	9,400,000	1/16/2015									1.54	1.44
44	Best Western Fountainview	120	0	0	240	240	0	L(24),D(93),O(3)	0	0	9,300,000	1/14/2015									1.75	1.59
45	Holiday Inn & Suites Fairburn	120	0	0	300	300	0	L(24),D(93),O(3)	0	0	8,600,000	1/6/2015									2.04	1.83
46	Hobby Lobby	119	120	119	0	0	1	YM(25),YM or D(91),O(4)	0	0	7,950,000	11/10/2014									1.71	1.68
47	Widmer Shoppes	119	0	0	300	299	1	L(25),D(92),O(3)	0	0	8,600,000	12/19/2014									1.49	1.41
48	Candlewood Suites Lithia Springs	120	0	0	270	270	0	L(24),D(93),O(3)	0	0	7,600,000	1/26/2015									1.85	1.69
49	400 Liberty	121	1	1	360	360	0	L(24),D(93),O(4)	0	0	7,400,000	1/22/2015									1.40	1.28
50	Security Public Storage - Roseville II	119	24	23	360	360	1	L(25),GRTR 1% or YM or D(88),O(7)	0	5	7,750,000	1/12/2015									1.79	1.68
51	Reedley Shopping Center	120	60	60	360	360	0	L(24),D(92),O(4)	0	5	11,500,000	12/13/2014									3.82	3.27
52	Holiday Inn Express - Lithia Springs	117	0	0	300	297	3	L(27),D(90),O(3)	0	0	7,400,000	10/24/2014									1.69	1.49
53	11940 West 95th Street	120	0	0	360	360	0	L(24),D(92),O(4)	0	5	7,000,000	1/28/2015									1.58	1.52
54	Walgreens - Hilliard, OH	120	120	120	0	0	0	YM(24),YM or D(92),O(4)	0	0	6,400,000	2/11/2015									1.77	1.76
55	Shoppes at Park Place	120	36	36	360	360	0	L(24),D(92),O(4)	0	0	5,750,000	1/13/2015									1.74	1.62
56	Walgreens - Niles, OH	120	120	120	0	0	0	YM(24),YM or D(92),O(4)	0	0	5,200,000	2/7/2015									1.78	1.76
57	Winn Dixie - New Port Richey	120	0	0	360	360	0	L(24),D(93),O(3)	0	0	4,850,000	1/14/2015									1.65	1.52
58	AAAA Lisenby Storage	120	24	24	360	360	0	L(24),D(92),O(4)	0	5	4,330,000	1/5/2015									1.53	1.50
59	Main Corner	120	0	0	360	360	0	L(24),D(92),O(4)	0	5	4,050,000	11/26/2014									1.86	1.65
60	Walgreens - Millington, TN	119	0	0	360	359	1	L(25),D(91),O(4)	0	5	4,700,000	12/22/2014									1.72	1.71
61	Walgreens - Highland, IL	119	0	0	360	359	1	L(25),D(91),O(4)	0	5	4,675,000	12/23/2014									1.72	1.71
62	CVS - Gahanna	120	120	120	0	0	0	L(24),D(92),O(4)	0	5	4,500,000	1/5/2015									2.09	2.08
63	Walgreens - Pensacola	120	0	0	300	300	0	L(24),D(92),O(4)	0	5	4,250,000	1/19/2015									1.49	1.48
64	Storage Depot - Orange	120	0	0	360	360	0	L(24),GRTR 1% or YM(92),O(4)	0	5	2,370,000	1/21/2015									1.66	1.62
65	Dollar General - Iberia	119	120	119	0	0	1	YM(25),YM or D(91),O(4)	0	0	1,350,000	1/7/2015									1.80	1.76
66	Dollar General - Pine Island	119	120	119	0	0	1	YM(25),YM or D(91),O(4)	0	0	1,160,000	1/5/2015									1.80	1.76
67	Dollar General - Isle	119	120	119	0	0	1	YM(25),YM or D(91),O(4)	0	0	1,090,000	12/30/2014									1.80	1.77
68	Dollar General - Wheaton	120	120	120	0	0	0	YM(24),YM or D(92),O(4)	0	0	980,000	1/23/2015									1.93	1.89

A-1-3

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

Mortgage Loan Number	Property Name	Cut-off Date LTV Ratio(4)(6)(7)	LTV Ratio at Maturity or ARD(4)(6)(7)	Cut-off Date U/W NOI Debt Yield(4)(6)	Cut-off Date U/W NCF Debt Yield(4)(6)	U/W Revenues ($)	U/W Expenses ($)(8)	U/W Net Operating Income ($)	U/W Replacement ($)	U/W TI/LC ($)	U/W Net Cash Flow ($)	Occupancy Rate(3)	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
1	3 Columbus Circle	50.0%	50.0%	8.8%	8.4%	46,655,003	16,006,943	30,648,061	131,452	1,022,258	29,494,350	82.7%	2/26/2015			TTM 9/30/2014	40,984,976	15,222,578	25,762,399	0	25,762,399
2	Walgreens Portfolio	68.4%	62.6%	8.3%	8.2%	10,072,543	201,451	9,871,092	89,294	0	9,781,797	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
2.01	Walgreens- River Falls					437,643	8,753	428,890	0	0	428,890	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
2.02	Walgreens- Forrest City					404,926	8,099	396,828	0	0	396,828	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
2.03	Walgreens- Saint Louis (Lusher)					401,825	8,037	393,789	1,966	0	391,823	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
2.04	Walgreens- Saint Louis (Lemay)					391,378	7,828	383,551	7,550	0	376,000	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
2.05	Walgreens- Saint Charles					384,298	7,686	376,612	629	0	375,984	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
2.06	Walgreens- Toledo					370,200	7,404	362,796	6,810	0	355,985	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
2.07	Walgreens- Birmingham					365,627	7,313	358,314	6,804	0	351,510	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
2.08	Walgreens- La Vista					358,429	7,169	351,260	1,568	0	349,692	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
2.09	Walgreens- Olathe					356,347	7,127	349,220	2,503	0	346,717	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
2.10	Walgreens- Arkadelphia					354,764	7,095	347,668	0	0	347,668	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
2.11	Walgreens- Franklin					361,362	7,227	354,134	7,213	0	346,922	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
2.12	Walgreens- Cincinnati					357,100	7,142	349,958	2,086	0	347,873	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
2.13	Walgreens- Malvern					348,444	6,969	341,475	146	0	341,330	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
2.14	Walgreens- Bartlett (5950)					349,915	6,998	342,917	2,722	0	340,195	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
2.15	Walgreens- Bartlett (6697)					354,168	7,083	347,085	7,106	0	339,978	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
2.16	Walgreens- Mount Washington					351,679	7,034	344,645	6,521	0	338,125	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
2.17	Walgreens- Florence					345,449	6,909	338,540	148	0	338,392	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
2.18	Walgreens- Little Rock					352,111	7,042	345,069	6,810	0	338,258	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
2.19	Walgreens- Evansville					343,359	6,867	336,492	6,115	0	330,377	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
2.20	Walgreens- Oklahoma City					333,541	6,671	326,870	1,808	0	325,062	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
2.21	Walgreens- Hobart					327,026	6,541	320,485	1,663	0	318,822	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
2.22	Walgreens- Memphis					319,660	6,393	313,267	1,947	0	311,320	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
2.23	Walgreens- Oakland					315,605	6,312	309,293	1,911	0	307,382	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
2.24	Walgreens- Knoxville					314,159	6,283	307,876	1,808	0	306,069	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
2.25	Walgreens- Decatur					311,242	6,225	305,017	5,796	0	299,221	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
2.26	Walgreens- Sioux Falls					304,641	6,093	298,548	0	0	298,548	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
2.27	Walgreens- Enterprise					299,223	5,984	293,238	148	0	293,090	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
2.28	Walgreens- Tulsa					282,733	5,655	277,079	260	0	276,819	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
2.29	Walgreens- Michigan City					275,689	5,514	270,175	7,258	0	262,918	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
3	One Monument Place	67.5%	64.9%	9.2%	8.6%	6,018,734	2,287,800	3,730,935	44,495	221,950	3,464,490	91.6%	11/30/2014			Actual 2014	5,390,096	2,210,557	3,179,538	0	3,179,538
4	University of Delaware Hotel Portfolio	71.8%	65.3%	11.6%	10.2%	12,119,797	8,041,735	4,078,062	0	0	3,593,270	83.0%	11/30/2014	142	118	TTM 11/30/2014	12,119,796	8,039,726	4,080,070	0	4,080,070	142	118
4.01	Embassy Suites Newark Wilmington South					7,899,604	5,433,400	2,466,204	0	0	2,150,220	79.1%	11/30/2014	144	114	TTM 11/30/2014	7,899,603	5,422,962	2,476,641	0	2,476,641	144	114
4.02	Homewood Suites Wilmington South					4,220,193	2,608,335	1,611,858	0	0	1,443,050	89.8%	11/30/2014	139	125	TTM 11/30/2014	4,220,193	2,616,764	1,603,429	0	1,603,429	139	125
5	200 Kansas Street	76.0%	66.3%	7.6%	7.2%	3,476,824	964,830	2,511,994	18,011	103,492	2,390,491	84.2%	1/1/2015			Actual 2014	1,507,941	438,869	1,069,072	121,503	947,569
6	DS Services Portfolio	64.2%	58.2%	9.4%	8.8%	4,157,918	1,192,653	2,965,266	64,949	131,616	2,768,700	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
6.01	DS Services - Phoenix, AZ					787,545	185,934	601,611	10,049	24,079	567,483	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
6.02	DS Services - Kentwood, LA					785,064	248,780	536,284	16,238	27,484	492,563	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
6.03	DS Services - Santa Ana, CA					752,262	269,734	482,528	7,890	19,396	455,242	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
6.04	DS Services - Orlando, FL					472,674	125,312	347,362	8,034	15,735	323,594	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
6.05	DS Services - Salt Lake City, UT					399,301	95,365	303,936	7,056	13,763	283,117	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
6.06	DS Services - Las Vegas, NV					391,890	90,529	301,361	6,016	12,849	282,497	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
6.07	DS Services - Elgin, IL					293,007	89,661	203,346	4,830	9,343	189,172	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
6.08	DS Services - Grand Prairie, TX					276,175	87,337	188,837	4,838	8,968	175,032	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
7	Ontario Airport Tower	72.6%	63.5%	10.2%	9.5%	4,713,659	1,693,550	3,020,110	29,546	184,666	2,805,898	96.9%	1/31/2015			Actual 2014	4,618,257	1,598,269	3,019,988	0	3,019,988
8	18th Street Atrium	61.4%	56.3%	8.7%	8.2%	3,778,792	1,427,123	2,351,668	27,963	114,914	2,208,791	100.0%	2/1/2015			TTM 1/31/2015	2,951,388	1,419,677	1,531,711	0	1,531,711
9	Hilton Albany	66.0%	48.0%	14.2%	11.1%	20,647,679	16,877,668	3,770,011	0	0	2,944,104	76.8%	1/31/2015	127	97	TTM 1/31/2015	20,660,273	16,455,684	4,204,589	0	4,204,589	127	97
10	Hanesbrands Industrial	70.0%	70.0%	8.8%	8.1%	1,646,650	32,933	1,613,717	140,334	0	1,473,383	100.0%	3/1/2015			Actual 2013	1,042,148	0	1,042,148	0	1,042,148
11	Hampton Inn & Suites - Miami Airport	66.7%	58.0%	11.9%	10.5%	6,481,835	4,339,291	2,142,544	0	0	1,883,271	84.3%	12/31/2014	144	115	Actual 2014	6,692,457	4,551,454	2,141,003	0	2,141,003	142	119
12	Cole Income NAV Portfolio	64.0%	64.0%	9.9%	9.2%	1,722,359	51,671	1,670,688	40,447	63,487	1,566,753	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
12.01	Time Warner Cable Midwest					330,096	9,903	320,193	15,617	24,512	280,064	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
12.02	PetSmart					312,301	9,369	302,932	5,125	8,044	289,763	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
12.03	Walgreens					218,500	6,555	211,945	2,964	4,652	204,329	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
12.04	National Tire & Battery					165,798	4,974	160,824	2,750	4,316	153,758	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
12.05	Tire Center					157,531	4,726	152,805	3,267	5,128	144,409	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
12.06	Family Dollar II					100,700	3,021	97,679	1,664	2,612	93,403	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
12.07	Dollar General I					81,472	2,444	79,028	1,820	2,857	74,351	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
12.08	Burger King					81,408	2,442	78,966	649	1,018	77,299	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
12.09	Family Dollar I					83,531	2,506	81,025	1,664	2,612	76,749	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
12.10	Dollar General II					67,688	2,031	65,657	1,805	2,834	61,018	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
12.11	Family Dollar III					75,835	2,275	73,560	1,647	2,585	69,328	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
12.12	AutoZone (Ground)					47,500	1,425	46,075	1,476	2,317	42,282	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
13	Shop City Shopping Center	71.1%	57.2%	11.1%	10.1%	2,637,568	803,176	1,834,392	46,785	116,964	1,670,643	90.0%	12/9/2014			TTM 10/31/2014	2,663,862	730,173	1,933,689	0	1,933,689
14	SCORE Industrial Portfolio	73.6%	60.7%	11.2%	9.5%	2,497,086	706,864	1,790,222	112,927	158,487	1,518,808	89.1%	3/1/2015			Actual 2014	602,603	230,104	372,499	112,927	259,572
14.01	1235 Commerce					583,836	125,484	458,352	22,942	32,198	403,213	100.0%	3/1/2015			Actual 2014	541,553	19,962	521,591	22,942	498,650
14.02	2050 American Italian					413,493	116,860	296,633	18,315	25,704	252,613	100.0%	3/1/2015			Actual 2014	61,050	7,913	53,137	18,315	34,822
14.03	546 L&C Distribution					387,332	100,592	286,740	16,500	23,157	247,083	100.0%	3/1/2015			Actual 2014	0	86,051	(86,051)	16,500	(102,551)
14.04	805 Victory Trail					399,896	145,720	254,176	31,320	43,956	178,899	100.0%	3/1/2015			Actual 2014	0	0	0	31,320	(31,320)
14.05	1416 Atlas					285,152	111,124	174,028	6,900	9,684	157,444	100.0%	3/1/2015			Actual 2014	0	0	0	6,900	(6,900)
14.06	1255 Commerce					303,745	67,921	235,823	12,300	17,262	206,261	0.0%	3/1/2015			Actual 2014	0	116,178	(116,178)	12,300	(128,478)
14.07	1424-1428 Atlas					123,632	39,162	84,470	4,650	6,526	73,294	100.0%	3/1/2015			Actual 2014	0	0	0	4,650	(4,650)
15	Bella Luna / San Lucas	58.3%	53.1%	12.8%	11.6%	5,822,334	3,218,017	2,604,317	230,880	0	2,373,437	94.1%	1/13/2015			Actual 2014	5,379,741	3,076,963	2,302,778	0	2,302,778
16	Portofino Landing Apartments	68.2%	59.8%	8.8%	7.9%	3,261,659	1,941,686	1,319,972	136,416	0	1,183,556	92.7%	2/4/2015			TTM 1/31/2015	2,957,529	1,899,216	1,058,313	0	1,058,313
17	Riverstone Apartments	70.2%	62.6%	9.3%	8.6%	2,952,308	1,556,595	1,395,713	106,800	0	1,288,913	94.9%	11/1/2014			TTM 10/31/2014	2,826,203	1,580,825	1,245,378	106,000	1,139,378
18	Canyon Crossing I	70.8%	64.6%	9.3%	8.5%	1,596,745	877,766	718,979	64,264	0	654,715	93.1%	1/15/2015			TTM 1/31/2015	1,553,505	882,721	670,784	0	670,784
19	Canyon Crossing II	70.8%	64.6%	9.3%	8.5%	1,386,040	740,425	645,615	56,368	0	589,247	90.9%	1/15/2015			TTM 1/31/2015	1,331,522	763,102	568,420	0	568,420
20	Hunter’s Glen	73.0%	65.2%	7.5%	7.5%	2,008,730	990,504	1,018,226	0	0	1,018,226	88.9%	1/15/2015			TTM 9/30/2014	1,822,273	1,011,033	811,240	0	811,240
21	San Clemente Self Storage	58.0%	58.0%	9.4%	9.3%	1,705,403	548,300	1,157,103	11,652	0	1,145,451	95.0%	1/18/2015			Actual 2014	1,700,903	533,692	1,167,210	0	1,167,210
22	Country Inn & Suites Virginia Beach	65.9%	53.3%	12.3%	11.0%	4,022,983	2,517,498	1,505,485	0	0	1,344,566	64.5%	12/31/2014	142	92	Actual 2014	4,022,983	2,437,633	1,585,350	0	1,585,350	142	92
23	377 Broadway	58.8%	55.8%	8.9%	8.5%	1,256,850	216,428	1,040,423	2,951	33,994	1,003,478	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
24	Actuant HQ	65.0%	65.0%	9.6%	8.7%	1,117,168	33,515	1,083,653	16,301	80,138	987,215	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
25	Hampton Inn St. George	69.9%	54.5%	13.0%	11.7%	3,842,289	2,376,479	1,465,810	0	0	1,312,119	81.1%	12/31/2014	102	83	Actual 2014	3,842,402	2,384,367	1,458,035	164,000	1,294,035	102	83
26	Wildhorse Marketplace	71.0%	57.3%	9.5%	8.9%	1,423,382	375,010	1,048,373	12,907	60,086	975,380	95.5%	1/15/2015			Annualized 9 9/30/2014	1,586,172	429,220	1,156,951	0	1,156,951
27	Abington Apartments	74.8%	65.2%	9.3%	8.3%	2,191,467	1,199,009	992,458	99,384	0	893,074	90.5%	3/4/2015			TTM 10/31/2014	2,183,107	1,219,433	963,673	0	963,673
28	Augusta Ranch Marketplace	67.4%	63.5%	10.7%	9.8%	1,404,109	392,266	1,011,843	22,627	61,459	927,756	91.5%	1/15/2015			Actual 2014	1,274,056	364,586	909,470	0	909,470
29	Chase Bank Tower	70.9%	57.2%	11.2%	9.3%	3,224,785	2,057,957	1,166,828	16,372	180,564	969,891	79.4%	2/23/2015			Actual 2014	2,997,206	2,011,352	985,854	0	985,854
30	Hampton Inn & Suites Bartram Park	66.7%	53.7%	12.9%	11.7%	3,124,831	1,830,415	1,294,416	0	0	1,169,423	79.9%	11/30/2014	103	82	TTM 11/30/2014	3,124,832	1,830,415	1,294,417	124,993	1,169,424	103	82
31	Pic N Save/ Burger King Portfolio	74.6%	60.5%	8.7%	8.4%	1,183,232	327,393	855,839	2,366	29,266	824,207	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
31.01	Pic N Save					1,007,560	298,582	708,978	2,366	23,939	682,672	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
31.02	Burger King - Lafayette					175,672	28,811	146,861	0	5,327	141,534	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
32	Lamplighter MHC	68.6%	54.2%	9.0%	8.9%	1,277,301	422,637	854,664	12,850	0	841,814	86.8%	1/31/2015			TTM 11/30/2014	1,213,621	430,076	783,545	0	783,545
33	Pathfinder Office	71.7%	68.5%	9.1%	8.2%	1,504,315	663,737	840,577	20,590	64,346	755,642	98.8%	11/30/2014			Actual 2014	1,504,921	662,424	842,497	0	842,497
34	Shore Center Shopping Center	73.2%	63.4%	10.1%	9.2%	1,566,806	660,550	906,256	17,787	62,672	825,797	90.9%	2/18/2015			Actual 2014	1,469,579	342,222	1,127,357	0	1,127,357
35	Atrium Pointe	67.3%	57.5%	10.2%	9.0%	1,370,725	482,132	888,593	16,775	81,557	790,260	87.1%	1/28/2015			TTM 10/31/2014	1,350,526	444,335	906,190	0	906,190
36	Candlewood Turlock	72.1%	58.7%	10.6%	9.6%	2,126,736	1,221,281	905,455	0	0	820,386	82.8%	10/31/2014	78	64	TTM 10/31/2014	2,126,736	1,208,421	918,315	0	918,315	78	64
37	HGI Palmdale	68.3%	55.7%	12.1%	10.2%	3,965,404	2,963,501	1,001,903	0	0	843,286	73.1%	11/30/2014	120	88	TTM 11/30/2014	3,965,404	2,978,505	986,899	158,616	828,283	120	88
38	Temple Terrace Shoppes	71.7%	60.6%	9.7%	8.7%	1,014,132	246,864	767,269	18,921	64,515	683,833	94.8%	1/31/2015			Actual 2014	969,843	228,840	741,003	0	741,003
39	Masonic Building	71.4%	68.2%	9.3%	8.4%	1,806,105	1,110,754	695,351	12,565	51,797	630,989	91.6%	1/1/2015			TTM 10/31/2014	1,360,139	1,138,304	221,834	0	221,834
40	Punta Gorda Waterfront Inn & Suites	56.3%	42.8%	13.4%	12.0%	2,677,067	1,671,376	1,005,691	0	0	898,609	50.4%	12/31/2014	79	36	Actual 2014	2,290,783	1,391,033	899,750	91,631	808,119	79	40
41	429 On the Park	75.0%	66.9%	11.9%	9.7%	1,738,135	862,160	875,975	25,190	140,722	710,062	97.6%	1/1/2015			Actual 2014	1,776,969	893,093	883,876	0	883,876
42	Stanley Station	64.9%	52.8%	10.2%	9.2%	1,197,519	512,743	684,776	14,483	51,563	618,730	90.1%	1/20/2015			TTM 11/30/2014	1,170,846	499,068	671,779	39,745	632,034
43	Jo-Ann Fabrics	68.1%	57.3%	9.8%	9.2%	881,064	252,449	628,615	9,865	31,630	587,120	100.0%	3/1/2015			Actual 2014	669,271	168,788	500,482	0	500,482
44	Best Western Fountainview	66.7%	41.5%	13.5%	12.3%	1,923,607	1,086,829	836,778	0	0	759,834	75.7%	1/31/2015	98	73	TTM 1/31/2015	1,792,722	944,192	848,530	71,709	776,821	98	74
45	Holiday Inn & Suites Fairburn	67.4%	49.5%	13.6%	12.2%	2,055,070	1,263,966	791,104	0	0	708,901	68.6%	12/31/2014	98	67	Actual 2014	2,055,070	1,259,097	795,973	82,203	713,770	98	67
46	Hobby Lobby	70.0%	70.0%	8.5%	8.3%	492,290	20,489	471,801	8,250	0	463,551	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
47	Widmer Shoppes	62.7%	46.6%	10.2%	9.7%	897,300	345,405	551,895	6,347	21,303	524,245	100.0%	11/30/2014			TTM 11/30/2014	1,024,185	312,853	711,332	0	711,332
48	Candlewood Suites Lithia Springs	69.7%	48.4%	13.6%	12.4%	1,609,544	887,933	721,611	0	0	657,229	90.7%	12/31/2014	72	58	Actual 2014	1,681,949	938,860	743,088	67,278	675,810	69	63
49	400 Liberty	70.3%	57.1%	8.7%	7.9%	583,101	130,400	452,701	10,478	31,060	411,164	91.4%	2/18/2015			Actual 2014	330,000	81,316	248,684	0	248,684
50	Security Public Storage - Roseville II	65.8%	55.5%	10.3%	9.7%	778,269	252,898	525,372	30,768	0	494,603	94.1%	1/9/2015			TTM 11/30/2014	949,603	240,864	708,739	0	708,739
51	Reedley Shopping Center	43.5%	39.4%	21.5%	18.5%	1,386,195	308,724	1,077,471	25,624	128,658	923,189	95.8%	2/1/2015			Actual 2014	1,254,530	255,163	999,367	0	999,367
52	Holiday Inn Express - Lithia Springs	67.2%	50.1%	11.6%	10.2%	1,718,797	1,140,598	578,199	0	0	509,447	54.8%	10/31/2014	92	51	TTM 10/31/2014	1,718,797	1,142,280	576,517	34,326	542,191	92	51
53	11940 West 95th Street	69.3%	55.9%	9.5%	9.2%	640,775	178,445	462,330	2,101	15,759	444,470	100.0%	3/2/2015			Annualized 8 8/31/2014	673,425	183,349	490,076	11,517	478,559
54	Walgreens - Hilliard, OH	70.0%	70.0%	8.4%	8.4%	389,186	11,676	377,511	2,223	0	375,288	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
55	Shoppes at Park Place	64.3%	55.9%	10.2%	9.5%	595,233	219,172	376,060	2,571	23,728	349,762	94.6%	2/16/2015			Actual 2014	508,381	216,222	292,159	0	292,159
56	Walgreens - Niles, OH	70.0%	70.0%	8.5%	8.4%	318,125	9,544	308,581	2,964	0	305,617	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
57	Winn Dixie - New Port Richey	72.2%	58.6%	10.2%	9.4%	366,806	11,004	355,802	10,860	17,410	327,531	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
58	AAAA Lisenby Storage	74.8%	63.7%	9.1%	9.0%	511,610	215,722	295,888	5,290	0	290,599	92.1%	1/5/2015			Actual 2014	510,075	188,280	321,795	0	321,795
59	Main Corner	71.6%	57.5%	11.0%	9.8%	515,851	195,867	319,984	15,325	20,217	284,442	88.0%	12/14/2014			Actual 2014	787,330	234,352	552,978	0	552,978
60	Walgreens - Millington, TN	57.4%	45.9%	10.1%	10.0%	274,219	2,742	271,477	1,456	0	270,021	100.0%	3/1/2015			Actual 2014	282,700	3,600	279,100	0	279,100
61	Walgreens - Highland, IL	57.1%	45.7%	10.1%	10.0%	271,600	2,716	268,884	1,482	0	267,402	100.0%	3/1/2015			Annualized 9 9/30/2014	280,000	3,600	276,400	0	276,400
62	CVS - Gahanna	59.0%	59.0%	9.0%	9.0%	242,500	2,425	240,075	1,044	0	239,031	100.0%	3/1/2015			Actual 2013	250,000	0	250,000	0	250,000
63	Walgreens - Pensacola	60.0%	43.5%	9.6%	9.5%	247,350	2,474	244,877	1,414	0	243,462	100.0%	3/1/2015			Actual 2014	255,000	0	255,000	0	255,000
64	Storage Depot - Orange	66.1%	53.3%	10.0%	9.8%	268,349	111,711	156,639	3,664	0	152,974	88.8%	1/21/2015			Actual 2014	268,349	96,459	171,890	0	171,890
65	Dollar General - Iberia	65.0%	65.0%	10.1%	9.9%	91,083	2,733	88,351	1,581	0	86,770	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
66	Dollar General - Pine Island	65.0%	65.0%	10.1%	9.9%	78,305	2,349	75,956	1,365	0	74,591	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
67	Dollar General - Isle	65.0%	65.0%	10.1%	9.9%	73,972	2,219	71,753	1,365	0	70,388	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV
68	Dollar General - Wheaton	65.0%	65.0%	10.2%	9.9%	66,721	2,002	64,720	1,365	0	63,355	100.0%	3/1/2015			NAV	NAV	NAV	NAV	NAV	NAV

A-1-4

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

Mortgage Loan

Number

Property Name

Second Most

Recent Period

Second Most Recent

Revenues ($)

Second Most Recent

Expenses ($)

Second Most

Recent NOI ($)

Second Most Recent

Capital Expenditures

Second Most

Recent NCF ($)

Second Most

Recent Hotel ADR

Second Most Recent

Hotel RevPAR

Third Most Recent

Period

Third Most Recent

Revenues ($)

Third Most Recent

Expenses ($)

Third Most

Recent NOI ($)

Third Most Recent

Capital Expenditures

Third Most

Recent NCF ($)

Third Most Recent

Hotel ADR

Third Most

Recent Hotel

RevPAR

Master Lease

(Y/N)

3 Columbus Circle

Actual 2013

33,159,185

13,439,257

19,719,928

Actual 2012

18,447,324

11,173,564

7,273,760

Walgreens Portfolio

NAV

2.01

Walgreens- River Falls

NAV

2.02

Walgreens- Forrest City

NAV

2.03

Walgreens- Saint Louis (Lusher)

NAV

2.04

Walgreens- Saint Louis (Lemay)

NAV

2.05

Walgreens- Saint Charles

NAV

2.06

Walgreens- Toledo

NAV

2.07

Walgreens- Birmingham

NAV

2.08

Walgreens- La Vista

NAV

2.09

Walgreens- Olathe

NAV

2.10

Walgreens- Arkadelphia

NAV

2.11

Walgreens- Franklin

NAV

2.12

Walgreens- Cincinnati

NAV

2.13

Walgreens- Malvern

NAV

2.14

Walgreens- Bartlett (5950)

NAV

2.15

Walgreens- Bartlett (6697)

NAV

2.16

Walgreens- Mount Washington

NAV

2.17

Walgreens- Florence

NAV

2.18

Walgreens- Little Rock

NAV

2.19

Walgreens- Evansville

NAV

2.20

Walgreens- Oklahoma City

NAV

2.21

Walgreens- Hobart

NAV

2.22

Walgreens- Memphis

NAV

2.23

Walgreens- Oakland

NAV

2.24

Walgreens- Knoxville

NAV

2.25

Walgreens- Decatur

NAV

2.26

Walgreens- Sioux Falls

NAV

2.27

Walgreens- Enterprise

NAV

2.28

Walgreens- Tulsa

NAV

2.29

Walgreens- Michigan City

NAV

One Monument Place

Actual 2013

5,442,116

2,150,512

3,291,604

Actual 2012

5,221,662

2,102,540

3,119,122

University of Delaware Hotel Portfolio

Actual 2013

11,959,289

7,778,900

4,180,389

139

116

Actual 2012

10,822,378

7,143,553

3,678,825

135

105

4.01

Embassy Suites Newark Wilmington South

Actual 2013

7,801,833

5,345,660

2,456,173

141

111

Actual 2012

7,197,921

4,905,223

2,292,698

137

104

4.02

Homewood Suites Wilmington South

Actual 2013

4,157,456

2,433,240

1,724,216

137

123

Actual 2012

3,624,457

2,238,330

1,386,127

131

106

200 Kansas Street

NAV

DS Services Portfolio

NAV

6.01

DS Services - Phoenix, AZ

NAV

6.02

DS Services - Kentwood, LA

NAV

6.03

DS Services - Santa Ana, CA

NAV

6.04

DS Services - Orlando, FL

NAV

6.05

DS Services - Salt Lake City, UT

NAV

6.06

DS Services - Las Vegas, NV

NAV

6.07

DS Services - Elgin, IL

NAV

6.08

DS Services - Grand Prairie, TX

NAV

Ontario Airport Tower

Actual 2013

4,084,630

1,505,616

2,579,014

NAV

18th Street Atrium

Actual 2013

2,927,481

1,390,552

1,536,929

Actual 2012

2,669,951

1,255,698

1,414,253

Hilton Albany

Actual 2013

17,141,433

14,469,239

2,672,194

115

Actual 2012

13,406,576

12,279,686

1,126,890

100

Hanesbrands Industrial

Actual 2012

1,042,148

Actual 2011

1,042,148

Hampton Inn & Suites - Miami Airport

Actual 2013

6,139,964

4,111,589

2,028,375

136

109

Actual 2012

5,469,829

3,814,835

1,654,994

131

Cole Income NAV Portfolio

NAV

12.01

Time Warner Cable Midwest

NAV

12.02

PetSmart

NAV

12.03

Walgreens

NAV

12.04

National Tire & Battery

NAV

12.05

Tire Center

NAV

12.06

Family Dollar II

NAV

12.07

Dollar General I

NAV

12.08

Burger King

NAV

12.09

Family Dollar I

NAV

12.10

Dollar General II

NAV

12.11

Family Dollar III

NAV

12.12

AutoZone (Ground)

NAV

Shop City Shopping Center

Actual 2013

2,485,459

752,412

1,733,047

Actual 2012

2,780,622

697,371

2,083,251

SCORE Industrial Portfolio

NAV

14.01

1235 Commerce

NAV

14.02

2050 American Italian

NAV

14.03

546 L&C Distribution

NAV

14.04

805 Victory Trail

NAV

14.05

1416 Atlas

NAV

14.06

1255 Commerce

NAV

14.07

1424-1428 Atlas

NAV

Bella Luna / San Lucas

Actual 2013

3,368,214

2,442,850

925,364

Annualized 8 12/31/2012

1,659,469

1,485,614

173,855

Portofino Landing Apartments

Actual 2014

2,882,595

1,885,712

996,883

Annualized 10 12/31/2013

2,278,582

1,464,503

814,079

Riverstone Apartments

Actual 2013

2,753,172

1,484,027

1,269,145

Actual 2012

2,539,432

1,357,524

1,181,908

Canyon Crossing I

Actual 2014

1,548,467

884,383

664,084

Actual 2013

1,499,832

855,177

644,655

Canyon Crossing II

Actual 2014

1,337,683

773,596

564,087

Actual 2013

1,259,734

730,475

529,259

Hunter’s Glen

Actual 2013

1,774,803

1,017,356

757,447

Actual 2012

1,596,703

981,115

615,588

San Clemente Self Storage

Actual 2013

1,659,793

568,739

1,091,054

Actual 2012

1,592,372

537,926

1,054,446

Country Inn & Suites Virginia Beach

Actual 2013

3,716,815

2,440,085

1,276,730

135

Actual 2012

3,668,862

2,282,835

1,386,027

128

377 Broadway

NAV

Actuant HQ

NAV

Hampton Inn St. George

Actual 2013

3,405,007

2,283,341

1,121,667

136,200

985,466

Actual 2012

3,265,276

2,216,090

1,049,186

130,611

918,575

Wildhorse Marketplace

Actual 2013

1,303,127

358,646

944,481

Actual 2012

1,279,779

364,869

914,909

Abington Apartments

Actual 2013

2,219,030

1,233,135

985,895

Actual 2012

2,133,060

1,271,363

861,697

Augusta Ranch Marketplace

Actual 2013

1,262,216

412,616

849,600

Actual 2012

1,300,238

406,599

893,638

Chase Bank Tower

Actual 2013

2,861,540

1,803,326

1,058,213

Actual 2012

2,639,285

1,941,609

697,676

Hampton Inn & Suites Bartram Park

Actual 2013

2,718,525

1,715,544

1,002,981

Actual 2012

2,394,218

1,521,314

872,904

Pic N Save/ Burger King Portfolio

NAV

31.01

Pic N Save

NAV

31.02

Burger King - Lafayette

NAV

Lamplighter MHC

Actual 2013

1,164,929

415,653

749,275

Actual 2012

1,090,125

400,333

689,792

Pathfinder Office

Actual 2013

1,429,456

574,125

855,331

Actual 2012

1,281,391

489,504

791,887

Shore Center Shopping Center

Actual 2013

1,528,970

323,689

1,205,281

Actual 2012

1,458,515

310,146

1,148,369

Atrium Pointe

Actual 2013

1,346,032

427,079

918,953

Actual 2012

1,303,354

429,032

874,322

Candlewood Turlock

Actual 2013

1,932,539

1,129,732

802,806

Actual 2012

1,838,240

976,988

861,252

HGI Palmdale

Actual 2013

3,750,909

2,834,062

916,847

150,036

766,811

114

Actual 2012

3,743,933

2,821,047

922,886

149,757

773,129

118

Temple Terrace Shoppes

Actual 2013

946,620

230,772

715,848

Actual 2012

882,844

245,543

637,301

Masonic Building

Actual 2013

1,042,517

1,075,032

(32,515)

Actual 2012

1,087,015

978,527

108,488

Punta Gorda Waterfront Inn & Suites

Actual 2013

953,040

966,532

(13,492)

38,122

(51,613)

Actual 2012

1,554,397

1,311,521

242,876

62,176

180,700

429 On the Park

Actual 2013

1,622,276

865,357

756,919

Actual 2012

1,428,219

826,670

601,548

Stanley Station

Actual 2013

1,134,444

460,329

674,116

29,865

644,251

Actual 2012

1,063,832

398,014

665,817

5,039

660,778

Jo-Ann Fabrics

Actual 2013

907,873

166,818

741,055

Actual 2012

763,640

172,053

591,586

Best Western Fountainview

Actual 2014

1,787,862

922,335

865,527

71,514

794,012

Actual 2013

1,468,831

904,556

564,275

58,753

505,522

Holiday Inn & Suites Fairburn

Actual 2013

1,475,905

1,038,759

437,146

59,036

378,110

Actual 2012

1,300,513

990,679

309,834

52,021

257,813

Hobby Lobby

NAV

Widmer Shoppes

Actual 2013

919,765

322,997

596,768

271,709

325,059

Actual 2012

803,435

294,855

508,580

11,400

497,180

Candlewood Suites Lithia Springs

Actual 2013

746,040

479,459

266,581

29,842

236,740

NAV

400 Liberty

Annualized 4 12/31/13

106,881

44,236

62,645

NAV

Security Public Storage - Roseville II

Actual 2013

880,248

222,923

657,325

Actual 2012

815,566

165,151

650,415

Reedley Shopping Center

Actual 2013

1,271,003

248,331

1,022,672

Actual 2012

1,243,476

257,453

986,023

Holiday Inn Express - Lithia Springs

Actual 2013

1,482,238

1,104,325

377,913

29,517

348,396

Actual 2012

1,239,399

924,073

315,326

24,346

290,980

11940 West 95th Street

NAV

Walgreens - Hilliard, OH

NAV

Shoppes at Park Place

Actual 2013

626,743

220,058

406,684

Actual 2012

598,432

198,168

400,264

Walgreens - Niles, OH

NAV

Winn Dixie - New Port Richey

NAV

AAAA Lisenby Storage

Actual 2013

457,337

183,274

274,063

Actual 2012

394,723

180,642

214,081

Main Corner

Actual 2013

470,917

166,367

304,550

Actual 2012

423,637

189,754

233,884

Walgreens - Millington, TN

Actual 2013

282,700

3,600

279,100

Actual 2012

282,700

3,300

279,400

Walgreens - Highland, IL

Actual 2013

280,000

3,600

276,400

Actual 2012

280,000

3,300

276,700

CVS - Gahanna

Actual 2012

250,000

Actual 2011

250,000

Walgreens - Pensacola

Actual 2013

255,000

Actual 2012

255,000

Storage Depot - Orange

Actual 2013

246,207

89,525

156,682

Actual 2012

253,048

87,490

165,558

Dollar General - Iberia

NAV

Dollar General - Pine Island

NAV

Dollar General - Isle

NAV

Dollar General - Wheaton

NAV

A-1-5

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

Mortgage Loan Number	Property Name	Largest Tenant Name(3)(9)(10)(11)	Largest Tenant Sq. Ft.	Largest Tenant % of NRA	Largest Tenant Exp. Date	2nd Largest Tenant Name(9)(10)(11)	2nd Largest Tenant Sq. Ft.	2nd Largest Tenant % of NRA	2nd Largest Tenant Exp. Date	3rd Largest Tenant Name(9)(10)	3rd Largest Tenant Sq. Ft.	3rd Largest Tenant % of NRA	3rd Largest Tenant Exp. Date	4th Largest Tenant Name(9)(10)(11)	4th Largest Tenant Sq. Ft.	4th Largest Tenant % of NRA	4th Largest Tenant Exp. Date
1	3 Columbus Circle	Young & Rubicam Inc.	159,394	30.3%	7/31/2033	Emerge212	57,359	10.9%	2/29/2028	Gilder, Gagnon, Howe & Co.	36,076	6.9%	1/31/2017	Jazz at Lincoln Center	30,653	5.8%	4/30/2028
2	Walgreens Portfolio	Walgreens	427,800	100.0%	11/30/2029
2.01	Walgreens- River Falls	Walgreens	14,490	100.0%	11/30/2029
2.02	Walgreens- Forrest City	Walgreens	14,550	100.0%	11/30/2029
2.03	Walgreens- Saint Louis (Lusher)	Walgreens	16,380	100.0%	11/30/2029
2.04	Walgreens- Saint Louis (Lemay)	Walgreens	15,730	100.0%	11/30/2029
2.05	Walgreens- Saint Charles	Walgreens	15,715	100.0%	11/30/2029
2.06	Walgreens- Toledo	Walgreens	14,490	100.0%	11/30/2029
2.07	Walgreens- Birmingham	Walgreens	15,120	100.0%	11/30/2029
2.08	Walgreens- La Vista	Walgreens	15,680	100.0%	11/30/2029
2.09	Walgreens- Olathe	Walgreens	13,905	100.0%	11/30/2029
2.10	Walgreens- Arkadelphia	Walgreens	14,820	100.0%	11/30/2029
2.11	Walgreens- Franklin	Walgreens	15,680	100.0%	11/30/2029
2.12	Walgreens- Cincinnati	Walgreens	13,905	100.0%	11/30/2029
2.13	Walgreens- Malvern	Walgreens	14,550	100.0%	11/30/2029
2.14	Walgreens- Bartlett (5950)	Walgreens	15,120	100.0%	11/30/2029
2.15	Walgreens- Bartlett (6697)	Walgreens	15,120	100.0%	11/30/2029
2.16	Walgreens- Mount Washington	Walgreens	14,820	100.0%	11/30/2029
2.17	Walgreens- Florence	Walgreens	14,820	100.0%	11/30/2029
2.18	Walgreens- Little Rock	Walgreens	14,490	100.0%	11/30/2029
2.19	Walgreens- Evansville	Walgreens	15,680	100.0%	11/30/2029
2.20	Walgreens- Oklahoma City	Walgreens	13,905	100.0%	11/30/2029
2.21	Walgreens- Hobart	Walgreens	15,120	100.0%	11/30/2029
2.22	Walgreens- Memphis	Walgreens	13,905	100.0%	11/30/2029
2.23	Walgreens- Oakland	Walgreens	13,650	100.0%	11/30/2029
2.24	Walgreens- Knoxville	Walgreens	13,905	100.0%	11/30/2029
2.25	Walgreens- Decatur	Walgreens	14,490	100.0%	11/30/2029
2.26	Walgreens- Sioux Falls	Walgreens	14,820	100.0%	11/30/2029
2.27	Walgreens- Enterprise	Walgreens	14,820	100.0%	11/30/2029
2.28	Walgreens- Tulsa	Walgreens	13,000	100.0%	11/30/2029
2.29	Walgreens- Michigan City	Walgreens	15,120	100.0%	11/30/2029
3	One Monument Place	Teoco	51,336	23.1%	10/31/2020	Schneider Electric	25,339	11.4%	3/31/2019	Crawford & Co.	16,624	7.5%	6/30/2017	Accelera Solutions, Inc	15,709	7.1%	2/28/2021
4	University of Delaware Hotel Portfolio
4.01	Embassy Suites Newark Wilmington South
4.02	Homewood Suites Wilmington South
5	200 Kansas Street	Design Within Reach	23,498	26.1%	11/30/2023	Dot & Bo	21,066	23.4%	11/30/2019	Modani	11,258	12.5%	5/31/2025	Bright Horizons	10,163	11.3%	5/31/2029
6	DS Services Portfolio	Various	432,993	100.0%	12/31/2034
6.01	DS Services - Phoenix, AZ	Phoenix, AZ	66,990	100.0%	12/31/2034
6.02	DS Services - Kentwood, LA	Kentwood, LA	108,250	100.0%	12/31/2034
6.03	DS Services - Santa Ana, CA	Santa Ana, CA	52,600	100.0%	12/31/2034
6.04	DS Services - Orlando, FL	Orlando, FL	53,558	100.0%	12/31/2034
6.05	DS Services - Salt Lake City, UT	Salt Lake City, UT	47,041	100.0%	12/31/2034
6.06	DS Services - Las Vegas, NV	Las Vegas, NV	40,104	100.0%	12/31/2034
6.07	DS Services - Elgin, IL	Elgin, IL	32,200	100.0%	12/31/2034
6.08	DS Services - Grand Prairie, TX	Grand Prairie, TX	32,250	100.0%	12/31/2034
7	Ontario Airport Tower	West Coast University, Inc.	62,596	42.4%	7/31/2021	California League Services Corp.	27,147	18.4%	3/31/2020	CU Direct Corporation	25,434	17.2%	2/29/2020	Best, Best & Krieger, LLP	12,918	8.7%	12/31/2023
8	18th Street Atrium	Intrawest	35,286	31.5%	11/30/2018	Zayo Group	30,538	27.3%	9/30/2019	M.A. Mortenson Company	25,052	22.4%	9/30/2024	NexCore	13,716	12.3%	12/31/2019
9	Hilton Albany
10	Hanesbrands Industrial	Hanesbrand	467,781	100.0%	9/30/2030
11	Hampton Inn & Suites - Miami Airport
12	Cole Income NAV Portfolio	Various	202,235	100.0%	Various
12.01	Time Warner Cable Midwest	Time Warner Cable Midwest LLC	78,083	100.0%	7/31/2024
12.02	PetSmart	PetSmart, Inc.	25,625	100.0%	6/30/2025
12.03	Walgreens	Walgreens	14,820	100.0%	9/30/2082
12.04	National Tire & Battery	NTW, LLC	13,748	100.0%	9/30/2025
12.05	Tire Center	Tire Centers, LLC	16,336	100.0%	11/30/2023
12.06	Family Dollar II	Family Dollar	8,320	100.0%	5/31/2024
12.07	Dollar General I	Dollar General	9,100	100.0%	9/30/2029
12.08	Burger King	Burger King	3,243	100.0%	9/30/2034
12.09	Family Dollar I	Family Dollar	8,320	100.0%	9/30/2023
12.10	Dollar General II	Dollar General	9,026	100.0%	10/31/2029
12.11	Family Dollar III	Family Dollar	8,233	100.0%	6/30/2024
12.12	AutoZone (Ground)	AutoZone (Ground)	7,381	100.0%	7/31/2029
13	Shop City Shopping Center	Tops	51,704	22.1%	4/30/2020	CW Price / National Stores	25,178	10.8%	11/30/2017	Valu Home Center	23,112	9.9%	10/31/2018	Rite Aid	14,499	6.2%	9/30/2024
14	SCORE Industrial Portfolio	Various	670,045	89.0%	Various
14.01	1235 Commerce	Dana Off Highway Products	152,945	100.0%	6/30/2018
14.02	2050 American Italian	Avantech Inc.	122,100	100.0%	7/1/2024
14.03	546 L&C Distribution	Footprint South Carolina	110,000	100.0%	1/31/2023
14.04	805 Victory Trail	Suminoe Textiles	208,000	99.6%	12/31/2019
14.05	1416 Atlas	IAA Acquisition Corp.	46,000	100.0%	4/30/2021
14.06	1255 Commerce
14.07	1424-1428 Atlas	American Freight of South Florida	31,000	100.0%	7/31/2019
15	Bella Luna / San Lucas
16	Portofino Landing Apartments
17	Riverstone Apartments
18	Canyon Crossing I
19	Canyon Crossing II
20	Hunter’s Glen
21	San Clemente Self Storage
22	Country Inn & Suites Virginia Beach
23	377 Broadway	Keller Williams	14,755	100.0%	1/31/2025
24	Actuant HQ	Actuant Corporation	81,503	100.0%	3/31/2026
25	Hampton Inn St. George
26	Wildhorse Marketplace	Sports Authority	27,270	48.6%	1/31/2020	Wildhorse Cinema 6	11,944	21.3%	5/31/2028	Rusted Porch	3,921	7.0%	6/30/2021	Heritage Title	2,597	4.6%	8/31/2018
27	Abington Apartments
28	Augusta Ranch Marketplace	Basha’s	54,409	67.8%	2/28/2025	A Quilter’s Oasis	3,600	4.5%	6/30/2016	Fat Willy’s	2,835	3.5%	3/31/2015	Agape Animal Clinic	2,110	2.6%	2/28/2017
29	Chase Bank Tower	JP Morgan Chase Bank	36,359	17.8%	9/30/2021	Merrill Lynch	9,460	4.6%	9/30/2015	Univision Radio Broadcasting	9,333	4.6%	10/31/2015	Perdue, Brandon, Fielder, Collins & Mott, L.L.P.	9,007	4.4%	4/30/2017
30	Hampton Inn & Suites Bartram Park
31	Pic N Save/ Burger King Portfolio	Various	Various	Various	Various
31.01	Pic N Save	Pic N Save	59,162	100.0%	12/31/2026
31.02	Burger King - Lafayette	Burger King	2,955	100.0%	5/30/2022
32	Lamplighter MHC
33	Pathfinder Office	Acacia Executive Services	15,305	23.8%	8/31/2019	Barrett Daffin Frappier Treder & Weiss, LLP	9,226	14.3%	9/30/2019	Cherrywood Commercial Lending LLC	5,035	7.8%	12/31/2016	FS-Elliot, LLC	3,891	6.0%	10/31/2018
34	Shore Center Shopping Center	Tops Markets	47,000	42.3%	12/27/2021	CitiTrends, Inc.	12,259	11.0%	11/30/2016	Dollar Tree, Inc.	11,200	10.1%	7/31/2020	Aarons, Inc.	7,100	6.4%	1/31/2018
35	Atrium Pointe	Town Center Bank	7,756	12.2%	9/30/2016	Capri Beauty School	7,215	11.3%	5/6/2022	Gatto’s Italian Restaurant	6,656	10.4%	1/31/2017	Athletico	4,097	6.4%	12/31/2020
36	Candlewood Turlock
37	HGI Palmdale
38	Temple Terrace Shoppes	Dollar Tree Stores	14,425	19.8%	4/30/2016	Holiday CVS, L.L.C.	13,556	18.6%	10/28/2019	Fitness24 of Temple	7,992	11.0%	12/31/2020	Buddy’s Newco LLC	6,000	8.2%	1/31/2016
39	Masonic Building	Elevated 3rd	8,653	12.4%	6/30/2022	Appaloosa Grill	8,158	11.7%	12/31/2023	Louis Berger Group	5,871	8.4%	4/30/2016	Gutcheck (subleased)	4,639	6.6%	8/31/2016
40	Punta Gorda Waterfront Inn & Suites
41	429 On the Park	Maximus Inc.	13,290	13.2%	12/31/2015	Innovative Edit, Inc.	13,200	13.1%	11/30/2020	Novia Careclinics, LLC	12,815	12.7%	10/31/2017	Flagship Logistics Group	7,856	7.8%	11/30/2018
42	Stanley Station	Dobbels True Value Hardware	15,000	20.7%	4/30/2016	Sherwin Williams	7,600	10.5%	12/31/2019	La Petite Academy	7,257	10.0%	6/30/2016	Jalapenos	4,680	6.5%	11/30/2020
43	Jo-Ann Fabrics	Jo-Ann Stores	61,657	100.0%	1/31/2024
44	Best Western Fountainview
45	Holiday Inn & Suites Fairburn
46	Hobby Lobby	Hobby Lobby	55,000	100.0%	12/31/2029
47	Widmer Shoppes	Dandelions and Mudpuddles	11,609	36.6%	8/31/2018	Justin’s Discount Spirits & Wine	5,467	17.2%	6/30/2016	Fritz’s Union Station Restaurant	3,681	11.6%	2/29/2020	SERC Rehabilitation Partners	2,630	8.3%	7/31/2018
48	Candlewood Suites Lithia Springs
49	400 Liberty	Brooklyn Bureau of Community Services	12,000	36.6%	5/29/2018	Hill Of the Lord	4,500	13.7%	1/31/2025	Specialty Construction	3,000	9.2%	1/1/2025	Reborn for New Life	2,900	8.9%	5/31/2018
50	Security Public Storage - Roseville II
51	Reedley Shopping Center	SaveMart	46,060	35.5%	3/31/2016	WorkForce Connection	27,177	21.0%	3/31/2018	SEARS Hometown Store	10,720	8.3%	3/31/2019	Family Dollar	10,720	8.3%	6/30/2021
52	Holiday Inn Express - Lithia Springs
53	11940 West 95th Street	Mattress Firm, Inc.	3,694	35.2%	10/31/2024	Select Comfort Retail Corp.	3,108	29.6%	12/31/2023	Jimmy John’s	1,300	12.4%	12/31/2023	Phone Medic, LLC	1,202	11.4%	12/31/2021
54	Walgreens - Hilliard, OH	Walgreens	14,820	100.0%	6/30/2032
55	Shoppes at Park Place	S&Z Investment LLC	2,994	16.3%	6/30/2020	Tim Donut U.S. Limited	2,453	13.4%	12/31/2018	Southfield Palace Wine Shop	2,320	12.6%	5/31/2019	ZRC Operations Company, Inc	2,100	11.4%	3/31/2019
56	Walgreens - Niles, OH	Walgreens	14,820	100.0%	2/28/2032
57	Winn Dixie - New Port Richey	Winn Dixie	43,441	100.0%	1/25/2021
58	AAAA Lisenby Storage
59	Main Corner	Dollar Tree Stores, Inc.	7,789	22.9%	8/31/2015	AutoZone, Inc.	6,151	18.1%	10/31/2024	Anytime Fitness	4,958	14.6%	7/31/2023	Davison BFE, LLC	4,180	12.3%	2/29/2020
60	Walgreens - Millington, TN	Walgreens	14,560	100.0%	2/29/2080
61	Walgreens - Highland, IL	Walgreens	14,820	100.0%	3/31/2080
62	CVS - Gahanna	CVS -- Leased Fee	10,443	100.0%	12/31/2029
63	Walgreens - Pensacola	Walgreens	13,650	100.0%	9/30/2078
64	Storage Depot - Orange
65	Dollar General - Iberia	Dollar General	10,542	100.0%	11/30/2029
66	Dollar General - Pine Island	Dollar General	9,100	100.0%	11/30/2029
67	Dollar General - Isle	Dollar General	9,100	100.0%	12/31/2029
68	Dollar General - Wheaton	Dollar General	9,100	100.0%	1/31/2030

A-1-6

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

Mortgage Loan

Number

Property Name

5th Largest Tenant

Name(9)(10)(11)

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 ($)

Tax

Escrow (Initial)

Monthly

Tax Escrow ($)

Tax Escrow -

Cash or LoC

Tax Escrow - LoC

Counterparty

Insurance

Escrow (Initial)

Monthly

Insurance

Escrow ($)

Insurance Escrow -

Cash or LoC

Insurance Escrow - LoC Counterparty

3 Columbus Circle

Versace

21,342

4.1%

7/31/2025

2/17/2015

2/9/2015

Refinance

3,500,000

1,260,386

420,129

Cash

Springing

Walgreens Portfolio

Various

Acquisition

Springing

2.01

Walgreens- River Falls

10/21/2014

2.02

Walgreens- Forrest City

10/21/2014

6.0%

2.03

Walgreens- Saint Louis (Lusher)

10/21/2014

2.04

Walgreens- Saint Louis (Lemay)

10/28/2014

10/29/2014

10/28/2014

4.0%

2.05

Walgreens- Saint Charles

10/21/2014

2.06

Walgreens- Toledo

10/21/2014

2.07

Walgreens- Birmingham

10/21/2014

2.08

Walgreens- La Vista

10/21/2014

2.09

Walgreens- Olathe

10/27/2014

2.10

Walgreens- Arkadelphia

10/28/2014

10/27/2014

2.11

Walgreens- Franklin

10/28/2014

2.12

Walgreens- Cincinnati

10/21/2014

2.13

Walgreens- Malvern

10/21/2014

2.14

Walgreens- Bartlett (5950)

10/21/2014

6.0%

2.15

Walgreens- Bartlett (6697)

10/28/2014

6.0%

2.16

Walgreens- Mount Washington

10/29/2014

2.17

Walgreens- Florence

10/21/2014

2.18

Walgreens- Little Rock

10/31/2014

10/28/2014

2.19

Walgreens- Evansville

10/21/2014

10/22/2014

2.20

Walgreens- Oklahoma City

10/29/2014

10/27/2014

2.21

Walgreens- Hobart

10/29/2014

10/16/2014

2.22

Walgreens- Memphis

10/28/2014

10/29/2014

10/28/2014

8.0%

2.23

Walgreens- Oakland

10/21/2014

6.0%

2.24

Walgreens- Knoxville

10/29/2014

10/27/2014

2.25

Walgreens- Decatur

10/21/2014

2.26

Walgreens- Sioux Falls

10/29/2014

10/28/2014

2.27

Walgreens- Enterprise

10/28/2014

2.28

Walgreens- Tulsa

10/29/2014

10/28/2014

2.29

Walgreens- Michigan City

10/21/2014

One Monument Place

Everbank

14,217

6.4%

12/31/2017

12/15/2014

12/16/2014

Refinance

250,000

50,500

Cash

20,000

4,400

Cash

University of Delaware Hotel Portfolio

12/24/2014

12/23/2014

Refinance

23,841

214,385

30,626

Cash

16,200

8,100

Cash

4.01

Embassy Suites Newark Wilmington South

12/24/2014

12/23/2014

4.02

Homewood Suites Wilmington South

12/24/2014

12/23/2014

200 Kansas Street

Element Sciences

9,887

11.0%

2/29/2020

1/26/2015

1/27/2015

10.0%

Acquisition

100,000

129,947

43,316

Cash

15,990

3,198

Cash

DS Services Portfolio

Various

Acquisition

Springing

6.01

DS Services - Phoenix, AZ

11/13/2014

11/17/2014

11/20/2014

6.02

DS Services - Kentwood, LA

11/13/2014

11/14/2014

6.03

DS Services - Santa Ana, CA

11/14/2014

11/17/2014

11/15/2014

17.0%

6.04

DS Services - Orlando, FL

11/11/2014

6.05

DS Services - Salt Lake City, UT

11/11/2014

11/14/2014

11/13/2014

11.0%

6.06

DS Services - Las Vegas, NV

11/17/2014

11/21/2014

6.07

DS Services - Elgin, IL

11/12/2014

11/11/2014

6.08

DS Services - Grand Prairie, TX

11/14/2014

11/17/2014

Ontario Airport Tower

Colliers International

7,881

5.3%

9/30/2016

1/15/2015

7.0%

Acquisition

36,000

Cash

4,150

Cash

18th Street Atrium

Registria

4,900

4.4%

2/28/2019

2/9/2015

2/10/2015

Refinance

138,894

34,723

Cash

12,400

2,067

Cash

Hilton Albany

1/6/2015

1/20/2015

Acquisition

120,000

102,481

34,159

Cash

16,354

16,358

Cash

Hanesbrands Industrial

12/22/2014

12/19/2014

Acquisition

Springing

Hampton Inn & Suites - Miami Airport

1/30/2015

Refinance

95,345

23,836

Cash

Springing

Cole Income NAV Portfolio

Various

Acquisition

Springing

12.01

Time Warner Cable Midwest

9/25/2014

9/24/2014

12.02

PetSmart

1/21/2015

1/22/2015

12.03

Walgreens

1/13/2015

1/15/2015

12.04

National Tire & Battery

1/21/2015

1/22/2015

12.05

Tire Center

1/21/2015

1/22/2015

12.06

Family Dollar II

1/21/2015

1/22/2015

12.07

Dollar General I

1/21/2015

12.08

Burger King

9/22/2014

12.09

Family Dollar I

1/21/2015

1/22/2015

12.10

Dollar General II

10/6/2014

10/3/2014

12.11

Family Dollar III

1/13/2015

1/15/2015

12.12

AutoZone (Ground)

2/4/2015

1/15/2015

Shop City Shopping Center

Dollar Tree

12,756

5.5%

3/31/2018

12/11/2014

2/23/2015

Refinance

60,000

55,937

29,907

Cash

42,246

5,281

Cash

SCORE Industrial Portfolio

Various

142,458

96,233

32,078

Cash

Springing

14.01

1235 Commerce

2/6/2015

14.02

2050 American Italian

2/6/2015

2/5/2015

14.03

546 L&C Distribution

2/6/2015

2/5/2015

14.04

805 Victory Trail

11/24/2014

2/4/2015

14.05

1416 Atlas

2/6/2015

14.06

1255 Commerce

2/6/2015

14.07

1424-1428 Atlas

2/6/2015

Bella Luna / San Lucas

9/26/2014

Refinance

4,375

32,500

Cash

50,000

30,675

Cash

Portofino Landing Apartments

1/29/2015

Refinance

25,625

46,754

23,377

Cash

132,250

18,250

Cash

Riverstone Apartments

12/4/2014

Refinance

38,699

150,175

21,454

Cash

118,283

10,753

Cash

Canyon Crossing I

2/13/2015

Refinance

16,563

48,771

16,257

Cash

3,143

Cash

Canyon Crossing II

2/13/2015

Refinance

14,375

38,758

12,919

Cash

2,668

Cash

Hunter’s Glen

10/7/2014

11/11/2014

Acquisition

15,938

23,000

11,500

Cash

4,524

Cash

San Clemente Self Storage

2/11/2015

2/12/2015

9.0%

Refinance

8,548

Cash

7,621

762

Cash

Country Inn & Suites Virginia Beach

12/4/2014

Refinance

23,451

7,819

Cash

Springing

377 Broadway

12/31/2014

Refinance

30,129

7,532

Cash

27,312

3,902

Cash

Actuant HQ

9/23/2014

Acquisition

Springing

Hampton Inn St. George

1/30/2015

Refinance

34,783

5,799

Cash

19,532

1,600

Cash

Wildhorse Marketplace

Blue Sage Pizza

1,580

2.8%

12/31/2016

2/11/2015

12/16/2014

Acquisition

6,370

6,370; Springing

Cash

1,808

1,808; Springing

Cash

Abington Apartments

12/18/2014

Refinance

75,625

49,322

12,331

Cash

54,142

8,300

Cash

Augusta Ranch Marketplace

Eastridge Family Dentistry

1,764

2.2%

3/31/2020

1/14/2015

1/13/2015

Acquisition

18,132

Cash

2,882

1,441

Cash

Chase Bank Tower

COSTEP

5,609

2.7%

12/31/2017

2/11/2015

Refinance

37,373

18,686

Cash

57,350

5,800

Cash

Hampton Inn & Suites Bartram Park

12/16/2014

Refinance

50,060

10,012

Cash

6,200

3,100

Cash

Pic N Save/ Burger King Portfolio

Various

Refinance

Springing

31.01

Pic N Save

12/22/2014

31.02

Burger King - Lafayette

12/23/2014

1/9/2015

Lamplighter MHC

12/30/2014

Refinance

50,225

8,924

2,231

Cash

Springing

Pathfinder Office

Howard Hughes Qu & Associates

3,885

6.0%

6/30/2015

12/15/2014

12/16/2014

12.0%

Refinance

13,000

12,100

Cash

3,500

1,100

Cash

Shore Center Shopping Center

Rainbow Leasing

5,500

5.0%

8/31/2019

6/17/2014

7/21/2014

Acquisition

32,000

29,414

9,803; Springing

Cash

5,562

2,780

Cash

Atrium Pointe

ReMax

3,128

4.9%

9/30/2016

1/2/2015

Refinance

7,813

127,819

15,977

Cash

9,862

822

Cash

Candlewood Turlock

11/26/2014

11/21/2014

Refinance

44,883

9,301

Cash

3,200

1,600

Cash

HGI Palmdale

9/8/2014

9/10/2014

Refinance

91,898

18,380

Cash

8,748

875

Cash

Temple Terrace Shoppes

Jose Jiminez

6,000

8.2%

2/29/2016

2/4/2015

2/3/2015

Refinance

27,500

5,500; Springing

Cash

Springing

Masonic Building

Defenders of Wildlife

3,706

5.3%

7/31/2019

12/17/2014

Refinance

12,300

36,359

18,180

Cash

31,602

3,160

Cash

Punta Gorda Waterfront Inn & Suites

1/8/2015

1/9/2015

Refinance

18,000

53,774

13,444

Cash

34,844

4,355

Cash

429 On the Park

Camp Dresser & McKee Inc.

6,200

6.2%

10/31/2016

1/15/2015

1/16/2015

Acquisition

108,237

18,039

Cash

9,228

3,076

Cash

Stanley Station

New Stanley Station Liquors

4,440

6.1%

7/31/2015

12/22/2014

Refinance

20,457

Cash

10,973

914

Cash

Jo-Ann Fabrics

1/26/2015

1/23/2015

Acquisition

260,000

60,590

12,118

Cash

1,324; Springing

Cash

Best Western Fountainview

1/21/2015

Refinance

7,500

23,765

7,922

Cash

22,395

2,799

Cash

Holiday Inn & Suites Fairburn

1/14/2015

Refinance

6,250

42,470

7,078

Cash

8,069

1,900

Cash

Hobby Lobby

11/18/2014

11/20/2014

Acquisition

Springing

Widmer Shoppes

Sheridan’s Frozen Custard

2,000

6.3%

9/30/2021

12/22/2014

12/24/2014

Refinance

14,156

Cash

8,309

692

Cash

Candlewood Suites Lithia Springs

2/3/2015

2/4/2015

Refinance

4,688

24,705

4,941

Cash

4,899

1,633

Cash

400 Liberty

Stone D Sign

2,535

7.7%

1/31/2025

1/28/2015

3/3/2015

Refinance

9,000

21,183

5,914

Cash

6,841

1,710

Cash

Security Public Storage - Roseville II

11/19/2014

10/7/2014

1/14/2015

2.0%

Acquisition

Springing

Reedley Shopping Center

United Health Centers

4,898

3.8%

6/30/2024

12/24/2014

8.0%

Refinance

Springing

Holiday Inn Express - Lithia Springs

10/31/2014

Refinance

12,830

6,415

Cash

1,200

Cash

11940 West 95th Street

Wireless Vision, LLC (T-Mobile)

1,202

11.4%

1/31/2021

2/4/2015

Acquisition

4,754

Cash

2,532

1,266

Cash

Walgreens - Hilliard, OH

2/12/2015

12/31/2014

Acquisition

Springing

Shoppes at Park Place

Jin Hong Corporation

1,800

9.8%

6/30/2016

2/17/2015

1/12/2015

Refinance

42,150

5,850

Cash

1,020

203

Cash

Walgreens - Niles, OH

2/12/2015

12/31/2014

Acquisition

Springing

Winn Dixie - New Port Richey

1/27/2015

Acquisition

Springing

AAAA Lisenby Storage

1/6/2015

Acquisition

11,145

2,229

Cash

3,646

1,823

Cash

Main Corner

Postal Depot, Inc.

1,387

4.1%

4/30/2015

12/3/2014

12/30/2014

2/23/2015

Refinance

24,836

6,209

Cash

1,449

483

Cash

Walgreens - Millington, TN

1/5/2015

1/6/2015

Refinance

Springing

Walgreens - Highland, IL

1/6/2015

Refinance

Springing

CVS - Gahanna

1/14/2015

Refinance

Springing

Walgreens - Pensacola

2/2/2015

Acquisition

Springing

Storage Depot - Orange

1/22/2015

Acquisition

8,523

2,841

Cash

Springing

Dollar General - Iberia

1/7/2015

1/8/2015

Acquisition

Springing

Dollar General - Pine Island

1/12/2015

1/9/2015

Acquisition

Springing

Dollar General - Isle

12/31/2014

1/7/2015

Acquisition

Springing

Dollar General - Wheaton

1/27/2015

Acquisition

Springing

A-1-7

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

Mortgage Loan Number	Property Name	Upfront Replacement Reserve ($)	Monthly Replacement Reserve ($)(12)	Replacement Reserve Cap ($)	Replacement Reserve Escrow - Cash or LoC	Replacement Reserve Escrow - LoC Counterparty	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)	TI/LC Reserve Cap ($)	TI/LC Escrow - Cash or LoC	TI/LC Escrow - LoC Counterparty	Debt Service Escrow (Initial) ($)	Debt Service Escrow (Monthly) ($)	Debt Service Escrow - Cash or LoC	Debt Service Escrow - LoC Counterparty	Other Escrow I Reserve Description	Other Escrow I (Initial) ($)(6)(7)	Other Escrow I (Monthly) ($)
1	3 Columbus Circle	0	0	0			0	0	0			0	0			Rent Concession / Tenant Specific TILC Reserve	Rent Concession - $840,247.87 / Tenant Specific TILC - $4,405,061.91	0
2	Walgreens Portfolio	0	0	0			0	0	0			0	0				0	0
2.01	Walgreens- River Falls
2.02	Walgreens- Forrest City
2.03	Walgreens- Saint Louis (Lusher)
2.04	Walgreens- Saint Louis (Lemay)
2.05	Walgreens- Saint Charles
2.06	Walgreens- Toledo
2.07	Walgreens- Birmingham
2.08	Walgreens- La Vista
2.09	Walgreens- Olathe
2.10	Walgreens- Arkadelphia
2.11	Walgreens- Franklin
2.12	Walgreens- Cincinnati
2.13	Walgreens- Malvern
2.14	Walgreens- Bartlett (5950)
2.15	Walgreens- Bartlett (6697)
2.16	Walgreens- Mount Washington
2.17	Walgreens- Florence
2.18	Walgreens- Little Rock
2.19	Walgreens- Evansville
2.20	Walgreens- Oklahoma City
2.21	Walgreens- Hobart
2.22	Walgreens- Memphis
2.23	Walgreens- Oakland
2.24	Walgreens- Knoxville
2.25	Walgreens- Decatur
2.26	Walgreens- Sioux Falls
2.27	Walgreens- Enterprise
2.28	Walgreens- Tulsa
2.29	Walgreens- Michigan City
3	One Monument Place	0	3,710	0	Cash		500,000	20,580	0	Cash		0	0			Special Rollover Reserve	0	Springing
4	University of Delaware Hotel Portfolio	2,338,946	Springing	0	Cash		0	0	0			0	0				0	0
4.01	Embassy Suites Newark Wilmington South
4.02	Homewood Suites Wilmington South
5	200 Kansas Street	375,000	1,501	0	Cash		450,000	8,624	0	Cash		0	0			Free Rent Reserve	61,919	0
6	DS Services Portfolio	0	Springing	0			0	0	0			0	0				0	0
6.01	DS Services - Phoenix, AZ
6.02	DS Services - Kentwood, LA
6.03	DS Services - Santa Ana, CA
6.04	DS Services - Orlando, FL
6.05	DS Services - Salt Lake City, UT
6.06	DS Services - Las Vegas, NV
6.07	DS Services - Elgin, IL
6.08	DS Services - Grand Prairie, TX
7	Ontario Airport Tower	0	2,470	0	Cash		0	15,390	0	Cash		0	0			Free Rent Reserve	75,000	25,000; Springing
8	18th Street Atrium	0	2,330	0	Cash		400,000	11,185	0	Cash		0	0			Outstanding TI/LC Reserve	876,820	0
9	Hilton Albany	0	68,825	0	Cash		0	0	0			0	0			PIP Reserve	3,400,000	0
10	Hanesbrands Industrial	0	0	0			0	0	0			0	0			Construction Reserve	4,859,426	0
11	Hampton Inn & Suites - Miami Airport	0	21,606	0	Cash		0	0	0			0	0				0	0
12	Cole Income NAV Portfolio	0	Springing	0			0	Springing	0			0	0			Excess Cash Reserve	0	Springing
12.01	Time Warner Cable Midwest
12.02	PetSmart
12.03	Walgreens
12.04	National Tire & Battery
12.05	Tire Center
12.06	Family Dollar II
12.07	Dollar General I
12.08	Burger King
12.09	Family Dollar I
12.10	Dollar General II
12.11	Family Dollar III
12.12	AutoZone (Ground)
13	Shop City Shopping Center	412,000	3,899	0	Cash		602,000	19,493	602,000	Cash		0	0				0	0
14	SCORE Industrial Portfolio	276,287	9,411	0	Cash		587,000	18,821	900,000	Cash		0	0			Free Rent Reserve	146,667	0
14.01	1235 Commerce
14.02	2050 American Italian
14.03	546 L&C Distribution
14.04	805 Victory Trail
14.05	1416 Atlas
14.06	1255 Commerce
14.07	1424-1428 Atlas
15	Bella Luna / San Lucas	500,000	19,500; Springing	0	Cash		0	0	0			0	0				0	0
16	Portofino Landing Apartments	0	11,368	0	Cash		0	0	0			0	0			Liquidity Reserve	500,000	0
17	Riverstone Apartments	0	8,900	0	Cash		0	0	0			0	0				0	0
18	Canyon Crossing I	5,355	5,355	0	Cash		0	0	0			0	0				0	0
19	Canyon Crossing II	4,697	4,697	0	Cash		0	0	0			0	0				0	0
20	Hunter’s Glen	0	3,883	0	Cash		0	0	0			0	0			Capital Improvement Reserve	3,020,000	0
21	San Clemente Self Storage	0	975; Springing	30,000	Cash		0	0	0			0	0				0	0
22	Country Inn & Suites Virginia Beach	0	5,774	0	Cash		0	0	0			0	0			Seasonality Reserve	0	Springing
23	377 Broadway	0	246	0	Cash		1,454,921	3,000	0	Cash		0	0			Performance Reserve	500,000	0
24	Actuant HQ	0	0	0			0	6,678	0	Cash		0	0				0	0
25	Hampton Inn St. George	4,348	4,348	0	Cash		0	0	0			0	0			Seasonality Reserve	65,600	Springing
26	Wildhorse Marketplace	0	1,100	0	Cash		125,000	4,700; Springing	250,000	Cash		0	0			Drunken Onion Free Rent Reserve	40,000	0
27	Abington Apartments	0	8,282	0	Cash		0	0	0			0	0				0	0
28	Augusta Ranch Marketplace	0	1,885	0	Cash		0	6,635; Springing	200,000	Cash		0	0				0	0
29	Chase Bank Tower	4,264	4,264	0	Cash		17,055	8,527	0	Cash		0	0				0	0
30	Hampton Inn & Suites Bartram Park	10,416	10,416	0	Cash		0	0	0			0	0			PIP Reserve	0	Springing
31	Pic N Save/ Burger King Portfolio	30,000	Springing	0	Cash		0	0	0			0	0			Special Rollover Reserve	0	Springing
31.01	Pic N Save
31.02	Burger King - Lafayette
32	Lamplighter MHC	0	1,071	0	Cash		0	0	0			0	0				0	0
33	Pathfinder Office	0	1,716	0	Cash		0	5,363	0	Cash		0	0				0	0
34	Shore Center Shopping Center	253,000	1,480	0	Cash		150,000	3,700	0	Cash		0	0				0	0
35	Atrium Pointe	0	1,042	0	Cash		0	6,796	0	Cash		0	0				0	0
36	Candlewood Turlock	7,089	7,089	0	Cash		0	0	0			0	0				0	0
37	HGI Palmdale	0	13,218	0	Cash		0	0	0			0	0			Seasonality Reserve	40,000	10,000
38	Temple Terrace Shoppes	0	1,577	56,763	Cash		0	5,376	193,545	Cash		0	0				0	0
39	Masonic Building	0	1,047	0	Cash		50,000	4,072	200,000	Cash		0	0			Free Rent Reserve	80,761	0
40	Punta Gorda Waterfront Inn & Suites	0	8,924	0	Cash		0	0	0			0	0			Seasonality Reserve	29,514	Available Cash Flow
41	429 On the Park	0	2,099	0	Cash		250,000	11,481	450,000	Cash		0	0			Innovative Edit Reserve	47,850	0
42	Stanley Station	0	1,207	0	Cash		75,000	3,952	0	Cash		0	0				0	0
43	Jo-Ann Fabrics	0	822	0	Cash		0	2,636	0	Cash		0	0				0	0
44	Best Western Fountainview	0	6,412	0	Cash		0	0	0			0	0			Renovation Reserve	400,000	0
45	Holiday Inn & Suites Fairburn	6,850	6,850	0	Cash		0	0	0			0	0			PIP Reserve	0	Springing
46	Hobby Lobby	0	0	0			0	0	0			0	0				0	0
47	Widmer Shoppes	0	529	0	Cash		25,000	1,864	0	Cash		0	0				0	0
48	Candlewood Suites Lithia Springs	0	5,365	0	Cash		0	0	0			0	0				0	0
49	400 Liberty	0	873	18,000	Cash		0	5,457	196,458	Cash		0	0			Free Rent	250,000	0
50	Security Public Storage - Roseville II	0	Springing	0			0	0	0			0	0				0	0
51	Reedley Shopping Center	0	Springing	0			0	Springing	0			0	0			Tax Lien Reserve	14,600	0
52	Holiday Inn Express - Lithia Springs	5,730	5,730	0	Cash		0	0	0			0	0			Seasonality Reserve	68,000	Springing
53	11940 West 95th Street	0	175	0	Cash		0	1,313	125,000	Cash		0	0			Mattress Firm TILC Reserve	73,880	0
54	Walgreens - Hilliard, OH	0	0	0			0	0	0			0	0				0	0
55	Shoppes at Park Place	0	230	13,772	Cash		0	1,530	91,810	Cash		0	0			Free Rent Reserve	24,950	0
56	Walgreens - Niles, OH	0	0	0			0	0	0			0	0				0	0
57	Winn Dixie - New Port Richey	0	905	0	Cash		0	0	0			0	0				0	0
58	AAAA Lisenby Storage	0	441	15,840	Cash		0	0	0			0	0				0	0
59	Main Corner	0	1,277	20,433	Cash		0	1,674	60,279	Cash		0	0			Postal Depot Reserve	150,000	0
60	Walgreens - Millington, TN	0	Springing	0			0	Springing	0			0	0				0	0
61	Walgreens - Highland, IL	0	Springing	0			0	Springing	0			0	0				0	0
62	CVS - Gahanna	0	Springing	0			0	Springing	0			0	0				0	0
63	Walgreens - Pensacola	0	Springing	0			0	Springing	0			0	0				0	0
64	Storage Depot - Orange	0	306	0	Cash		0	0	0			0	0				0	0
65	Dollar General - Iberia	0	0	0			0	0	0			0	0				0	0
66	Dollar General - Pine Island	0	0	0			0	0	0			0	0				0	0
67	Dollar General - Isle	0	0	0			0	0	0			0	0				0	0
68	Dollar General - Wheaton	0	0	0			0	0	0			0	0				0	0

A-1-8

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

Mortgage Loan Number	Property Name	Other Escrow I Cap ($)	Other Escrow I Escrow - Cash or LoC	Other Escrow I - LoC Counterparty	Other Escrow II Reserve Description	Other Escrow II (Initial) ($)	Other Escrow II (Monthly) ($)	Other Escrow II Cap ($)	Other Escrow II Escrow - Cash or LoC	Other Escrow II - LoC Counterparty	Holdback(6)	Ownership Interest(13)	Ground Lease Initial Expiration Date	Annual Ground Rent Payment	Annual Ground Rent Increases
1	3 Columbus Circle	0	Cash		Signage Reserve	4,074,836	0	0	Cash			Fee
2	Walgreens Portfolio	0				0	0	0				Fee
2.01	Walgreens- River Falls											Fee
2.02	Walgreens- Forrest City											Fee
2.03	Walgreens- Saint Louis (Lusher)											Fee
2.04	Walgreens- Saint Louis (Lemay)											Fee
2.05	Walgreens- Saint Charles											Fee
2.06	Walgreens- Toledo											Fee
2.07	Walgreens- Birmingham											Fee
2.08	Walgreens- La Vista											Fee
2.09	Walgreens- Olathe											Fee
2.10	Walgreens- Arkadelphia											Fee
2.11	Walgreens- Franklin											Fee
2.12	Walgreens- Cincinnati											Fee
2.13	Walgreens- Malvern											Fee
2.14	Walgreens- Bartlett (5950)											Fee
2.15	Walgreens- Bartlett (6697)											Fee
2.16	Walgreens- Mount Washington											Fee
2.17	Walgreens- Florence											Fee
2.18	Walgreens- Little Rock											Fee
2.19	Walgreens- Evansville											Fee
2.20	Walgreens- Oklahoma City											Fee
2.21	Walgreens- Hobart											Fee
2.22	Walgreens- Memphis											Fee
2.23	Walgreens- Oakland											Fee
2.24	Walgreens- Knoxville											Fee
2.25	Walgreens- Decatur											Fee
2.26	Walgreens- Sioux Falls											Fee
2.27	Walgreens- Enterprise											Fee
2.28	Walgreens- Tulsa											Fee
2.29	Walgreens- Michigan City											Fee
3	One Monument Place	0			Master Lease Reserve	939,375	0	0	Cash			Fee
4	University of Delaware Hotel Portfolio	0				0	0	0				Fee
4.01	Embassy Suites Newark Wilmington South											Fee
4.02	Homewood Suites Wilmington South											Fee
5	200 Kansas Street	0	Cash		Element Science TI Reserve ($314,110); Modani TI Reserve (140,725); Earnout Reserve ($450,000)	904,835	0	0	Cash			Fee
6	DS Services Portfolio	0				0	0	0				Fee
6.01	DS Services - Phoenix, AZ											Fee
6.02	DS Services - Kentwood, LA											Fee
6.03	DS Services - Santa Ana, CA											Fee
6.04	DS Services - Orlando, FL											Fee
6.05	DS Services - Salt Lake City, UT											Fee
6.06	DS Services - Las Vegas, NV											Fee
6.07	DS Services - Elgin, IL											Fee
6.08	DS Services - Grand Prairie, TX											Fee
7	Ontario Airport Tower	0	Cash			0	0	0				Fee
8	18th Street Atrium	0	Cash		Free Rent Reserve	208,059	0	0	Cash			Fee
9	Hilton Albany	0	Cash			0	0	0				Fee & Leasehold	12/20/2056	$373,789	Adjusts every three years based on ground lease but in no event will annual rent be less than $190,000
10	Hanesbrands Industrial	0	Cash		Expansion Space Rent Reserve	291,734	0	0	Cash			Fee
11	Hampton Inn & Suites - Miami Airport	0				0	0	0				Fee
12	Cole Income NAV Portfolio	0				0	0	0				Fee
12.01	Time Warner Cable Midwest											Fee
12.02	PetSmart											Fee
12.03	Walgreens											Fee
12.04	National Tire & Battery											Fee
12.05	Tire Center											Fee
12.06	Family Dollar II											Fee
12.07	Dollar General I											Fee
12.08	Burger King											Fee
12.09	Family Dollar I											Fee
12.10	Dollar General II											Fee
12.11	Family Dollar III											Fee
12.12	AutoZone (Ground)											Fee
13	Shop City Shopping Center	0				0	0	0				Fee
14	SCORE Industrial Portfolio	0	Cash			0	0	0				Fee
14.01	1235 Commerce											Fee
14.02	2050 American Italian											Fee
14.03	546 L&C Distribution											Fee
14.04	805 Victory Trail											Fee
14.05	1416 Atlas											Fee
14.06	1255 Commerce											Fee
14.07	1424-1428 Atlas											Fee
15	Bella Luna / San Lucas	0				0	0	0				Fee
16	Portofino Landing Apartments	0	Cash		Guarantor Income Tax Reserve	31,250	0	0	Cash			Fee
17	Riverstone Apartments	0				0	0	0				Fee
18	Canyon Crossing I	0				0	0	0				Fee
19	Canyon Crossing II	0				0	0	0				Fee
20	Hunter’s Glen	0	Cash			0	0	0				Fee
21	San Clemente Self Storage	0				0	0	0				Fee
22	Country Inn & Suites Virginia Beach	0				0	0	0				Fee
23	377 Broadway	0	Cash		Condo Association Reserve	17,250	5,750	0	Cash			Fee
24	Actuant HQ	0				0	0	0				Fee
25	Hampton Inn St. George	0	Cash		PIP Reserve	0	Springing	0				Fee & Leasehold	12/31/2044	$816,000
26	Wildhorse Marketplace	0	Cash			0	0	0				Fee
27	Abington Apartments	0				0	0	0				Fee
28	Augusta Ranch Marketplace	0				0	0	0			1,000,000	Fee
29	Chase Bank Tower	0				0	0	0				Fee
30	Hampton Inn & Suites Bartram Park	0				0	0	0				Fee
31	Pic N Save/ Burger King Portfolio	0				0	0	0				Fee
31.01	Pic N Save											Fee
31.02	Burger King - Lafayette											Fee
32	Lamplighter MHC	0				0	0	0				Fee
33	Pathfinder Office	0				0	0	0				Fee
34	Shore Center Shopping Center	0				0	0	0				Fee
35	Atrium Pointe	0				0	0	0				Fee & Leasehold	7/15/2045	$0
36	Candlewood Turlock	0				0	0	0				Fee
37	HGI Palmdale	40,000	Cash			0	0	0				Fee
38	Temple Terrace Shoppes	0				0	0	0				Fee
39	Masonic Building	0	Cash		Ground Rent Reserve	28,201	0	0	Cash			Leasehold	12/31/2020	$338,494	2.43537%
40	Punta Gorda Waterfront Inn & Suites	167,000	Cash		Renovation Reserve	26,000	0	0	Cash			Fee
41	429 On the Park	0	Cash			0	0	0				Fee
42	Stanley Station	0				0	0	0				Fee
43	Jo-Ann Fabrics	0				0	0	0				Fee
44	Best Western Fountainview	0	Cash			0	0	0				Fee
45	Holiday Inn & Suites Fairburn	0				0	0	0				Fee
46	Hobby Lobby	0				0	0	0				Fee
47	Widmer Shoppes	0				0	0	0				Fee
48	Candlewood Suites Lithia Springs	0				0	0	0				Fee
49	400 Liberty	0	Cash			0	0	0				Fee
50	Security Public Storage - Roseville II	0				0	0	0				Fee
51	Reedley Shopping Center	0	Cash		UHC Tenant Reserve	75,000	0	0	Cash			Fee
52	Holiday Inn Express - Lithia Springs	0	Cash			0	0	0				Fee
53	11940 West 95th Street	0	Cash			0	0	0				Fee
54	Walgreens - Hilliard, OH	0				0	0	0				Fee
55	Shoppes at Park Place	0	Cash			0	0	0				Fee
56	Walgreens - Niles, OH	0				0	0	0				Fee
57	Winn Dixie - New Port Richey	0				0	0	0				Fee
58	AAAA Lisenby Storage	0				0	0	0				Fee
59	Main Corner	0	Cash			0	0	0				Fee
60	Walgreens - Millington, TN	0				0	0	0				Fee
61	Walgreens - Highland, IL	0				0	0	0				Fee
62	CVS - Gahanna	0				0	0	0				Fee
63	Walgreens - Pensacola	0				0	0	0				Fee
64	Storage Depot - Orange	0				0	0	0				Fee
65	Dollar General - Iberia	0				0	0	0				Fee
66	Dollar General - Pine Island	0				0	0	0				Fee
67	Dollar General - Isle	0				0	0	0				Fee
68	Dollar General - Wheaton	0				0	0	0				Fee

A-1-9

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

Mortgage Loan Number	Property Name	Lockbox	Whole Loan Cut-off Date Balance ($)	Whole Loan Debt Service ($)	Subordinate Secured Debt Original Balance ($)	Subordinate Secured Debt Cut-off Date Balance ($)	Whole Loan U/W NOI DSCR (x)	Whole Loan U/W NCF DSCR (x)	Whole Loan Cut-off Date LTV Ratio	Whole Loan Cut-off Date U/W NOI Debt Yield	Whole Loan Cut-off Date U/W NCF Debt Yield	Mezzanine Debt Cut-off Date Balance($)	Sponsor(11)(14)	Affiliated Sponsors	Mortgage Loan Number
1	3 Columbus Circle	Hard/Springing Cash Management											SL Green Realty Corp.; Joseph Moinian		1
2	Walgreens Portfolio	Hard/Upfront Cash Management											Cole Operating Partnership IV, LP	Y-Group 1	2
2.01	Walgreens- River Falls														2.01
2.02	Walgreens- Forrest City														2.02
2.03	Walgreens- Saint Louis (Lusher)														2.03
2.04	Walgreens- Saint Louis (Lemay)														2.04
2.05	Walgreens- Saint Charles														2.05
2.06	Walgreens- Toledo														2.06
2.07	Walgreens- Birmingham														2.07
2.08	Walgreens- La Vista														2.08
2.09	Walgreens- Olathe														2.09
2.10	Walgreens- Arkadelphia														2.10
2.11	Walgreens- Franklin														2.11
2.12	Walgreens- Cincinnati														2.12
2.13	Walgreens- Malvern														2.13
2.14	Walgreens- Bartlett (5950)														2.14
2.15	Walgreens- Bartlett (6697)														2.15
2.16	Walgreens- Mount Washington														2.16
2.17	Walgreens- Florence														2.17
2.18	Walgreens- Little Rock														2.18
2.19	Walgreens- Evansville														2.19
2.20	Walgreens- Oklahoma City														2.20
2.21	Walgreens- Hobart														2.21
2.22	Walgreens- Memphis														2.22
2.23	Walgreens- Oakland														2.23
2.24	Walgreens- Knoxville														2.24
2.25	Walgreens- Decatur														2.25
2.26	Walgreens- Sioux Falls														2.26
2.27	Walgreens- Enterprise														2.27
2.28	Walgreens- Tulsa														2.28
2.29	Walgreens- Michigan City														2.29
3	One Monument Place	Hard/Upfront Cash Management	45,000,000	260,040.64	4,500,000	4,500,000	1.20	1.11	75.0%	8.3%	7.7%		Golden Rocky Corporation	Y-Group 2	3
4	University of Delaware Hotel Portfolio	Hard/Springing Cash Management										7,300,000	The Buccini/Pollin Group		4
4.01	Embassy Suites Newark Wilmington South														4.01
4.02	Homewood Suites Wilmington South														4.02
5	200 Kansas Street	Hard/Springing Cash Management											John Porges; Dean Benjamin		5
6	DS Services Portfolio	Hard/Upfront Cash Management											AG Net Lease III Corp.; AG Net Lease III (SO) Corp.		6
6.01	DS Services - Phoenix, AZ														6.01
6.02	DS Services - Kentwood, LA														6.02
6.03	DS Services - Santa Ana, CA														6.03
6.04	DS Services - Orlando, FL														6.04
6.05	DS Services - Salt Lake City, UT														6.05
6.06	DS Services - Las Vegas, NV														6.06
6.07	DS Services - Elgin, IL														6.07
6.08	DS Services - Grand Prairie, TX														6.08
7	Ontario Airport Tower	Hard/Upfront Cash Management											Bruce Way; Mark Walsh		7
8	18th Street Atrium	Hard/Springing Cash Management											Kenneth Grant		8
9	Hilton Albany	Hard/Springing Cash Management											United Capital Corp.		9
10	Hanesbrands Industrial	Hard/Upfront Cash Management											Ladder Capital Finance Holdings LLLP	Y-Group 3	10
11	Hampton Inn & Suites - Miami Airport	Springing (Without Established Account)											Bernard Wolfson		11
12	Cole Income NAV Portfolio	Hard/Springing Cash Management											Cole Real Estate Income Strategy (Daily NAV), Inc.	Y-Group 1	12
12.01	Time Warner Cable Midwest														12.01
12.02	PetSmart														12.02
12.03	Walgreens														12.03
12.04	National Tire & Battery														12.04
12.05	Tire Center														12.05
12.06	Family Dollar II														12.06
12.07	Dollar General I														12.07
12.08	Burger King														12.08
12.09	Family Dollar I														12.09
12.10	Dollar General II														12.10
12.11	Family Dollar III														12.11
12.12	AutoZone (Ground)														12.12
13	Shop City Shopping Center	Springing (Without Established Account)											Edward Eden		13
14	SCORE Industrial Portfolio	Hard/Springing Cash Management											Reger Holdings, LLC; Gordon Reger		14
14.01	1235 Commerce														14.01
14.02	2050 American Italian														14.02
14.03	546 L&C Distribution														14.03
14.04	805 Victory Trail														14.04
14.05	1416 Atlas														14.05
14.06	1255 Commerce														14.06
14.07	1424-1428 Atlas														14.07
15	Bella Luna / San Lucas	Soft/Springing Cash Management											Michael Cohan; Mark Omid Bolour; Yakov Albaz		15
16	Portofino Landing Apartments	Soft/Springing Cash Management											Barry Nussbaum; Jerry Ruyan		16
17	Riverstone Apartments	Springing (Without Established Account)											Tyler Ross; David Colman; Michael Colman		17
18	Canyon Crossing I	Soft/Springing Cash Management											Harry Bookey; Michael D. Rubin	Y-Group 4	18
19	Canyon Crossing II	Soft/Springing Cash Management											Harry Bookey; Michael D. Rubin	Y-Group 4	19
20	Hunter’s Glen	Soft/Springing Cash Management											Chuck Patty; John Carr; Paul Van		20
21	San Clemente Self Storage	Springing (Without Established Account)											See footnote		21
22	Country Inn & Suites Virginia Beach	Hard/Springing Cash Management											Akhil Jain		22
23	377 Broadway	Hard/Springing Cash Management											Haim Binstock; Ilan Bracha		23
24	Actuant HQ	Hard/Upfront Cash Management											Ladder Capital Finance Holdings LLLP	Y-Group 3	24
25	Hampton Inn St. George	Springing (Without Established Account)											Kevin Ence		25
26	Wildhorse Marketplace	Soft/Springing Cash Management											Brittany Boylan; Bonnie Bunker; Karl Bunker		26
27	Abington Apartments	Springing (Without Established Account)											Eliyahu Stefansky		27
28	Augusta Ranch Marketplace	Springing (Without Established Account)											See footnote		28
29	Chase Bank Tower	Hard/Springing Cash Management											Cielo Property Group, LLC		29
30	Hampton Inn & Suites Bartram Park	Springing (Without Established Account)											Kishor Kanji; Rakesh Bhakta; Dinesh Patel; Dilip Kanji		30
31	Pic N Save/ Burger King Portfolio	Hard/Upfront Cash Management											Anthony M. Fernicola		31
31.01	Pic N Save														31.01
31.02	Burger King - Lafayette														31.02
32	Lamplighter MHC	None											See footnote		32
33	Pathfinder Office	Hard/Upfront Cash Management										750,000	Golden Rocky Corporation	Y-Group 2	33
34	Shore Center Shopping Center	Springing (Without Established Account)											Cofinance, Inc; James Maurer		34
35	Atrium Pointe	Springing (Without Established Account)											Paul B. Fried		35
36	Candlewood Turlock	Hard/Springing Cash Management											Rohit Ranchhod		36
37	HGI Palmdale	Hard/Springing Cash Management											Robert Michael House; Richard Clark Ronald		37
38	Temple Terrace Shoppes	Springing (Without Established Account)											Richard Cohen		38
39	Masonic Building	Hard/Springing Cash Management											Paul J. Ruff		39
40	Punta Gorda Waterfront Inn & Suites	Hard/Springing Cash Management											Amer T. Asmar		40
41	429 On the Park	Springing (Without Established Account)											Yoav Merary		41
42	Stanley Station	Springing (Without Established Account)											Ralph W. Varnum; Kirby V. Deeter	Y-Group 6	42
43	Jo-Ann Fabrics	Hard/Upfront Cash Management											Joseph R. Prestiflippo, JR., Stephen R. Malley		43
44	Best Western Fountainview	Hard/Springing Cash Management											Anand Bhakta; Pratik Patel		44
45	Holiday Inn & Suites Fairburn	Springing (Without Established Account)											Rajesh Patel; Bhavesh Patel	Y-Group 5	45
46	Hobby Lobby	Hard/Upfront Cash Management											Ladder Capital Finance Holdings LLLP	Y-Group 3	46
47	Widmer Shoppes	Springing (Without Established Account)											Ralph W. Varnum; Kirby V. Deeter	Y-Group 6	47
48	Candlewood Suites Lithia Springs	Hard/Springing Cash Management											Nishal Patel; Hasmukhabhai M. Patel		48
49	400 Liberty	Hard/Springing Cash Management											Toby Mandel; Joel Brunner		49
50	Security Public Storage - Roseville II	None											See footnote		50
51	Reedley Shopping Center	Springing (Without Established Account)											Roger W. Burnell; Joelle Burnell		51
52	Holiday Inn Express - Lithia Springs	Springing (Without Established Account)											Rajesh Patel, Bhavesh Patel	Y-Group 5	52
53	11940 West 95th Street	Springing (Without Established Account)											The Vaupel Family Trust; Michael C. Vaupel; Lynda L. Roese-Vaupel		53
54	Walgreens - Hilliard, OH	Hard/Upfront Cash Management											Ladder Capital Finance Holdings LLLP	Y-Group 3	54
55	Shoppes at Park Place	Springing (With Established Account)											Stephen Grand; Gary Sakwa		55
56	Walgreens - Niles, OH	Hard/Upfront Cash Management											Ladder Capital Finance Holdings LLLP	Y-Group 3	56
57	Winn Dixie - New Port Richey	Hard/Springing Cash Management											Marc Jacobowitz, Yerachmeal Jacobson		57
58	AAAA Lisenby Storage	None											Noah Mehrkam		58
59	Main Corner	Springing (Without Established Account)											Matthew Jonna; Michelle Jonna; Kona Investments, L.L.C.		59
60	Walgreens - Millington, TN	Springing (Without Established Account)											Ira M. Ingerman; Stanley Ginsburg	Y-Group 7	60
61	Walgreens - Highland, IL	Springing (Without Established Account)											Ira M. Ingerman; Stanley Ginsburg	Y-Group 7	61
62	CVS - Gahanna	Springing (Without Established Account)											Dovie Sperlin		62
63	Walgreens - Pensacola	Springing (Without Established Account)											Fanourious Ferderigos; Chris Tsokos		63
64	Storage Depot - Orange	None											John Garrison; James Lee; Neel Wells; James B. Binkley; Todd M. Jurek		64
65	Dollar General - Iberia	Hard/Upfront Cash Management											Ladder Capital Finance Holdings LLLP	Y-Group 3	65
66	Dollar General - Pine Island	Hard/Upfront Cash Management											Ladder Capital Finance Holdings LLLP	Y-Group 3	66
67	Dollar General - Isle	Hard/Upfront Cash Management											Ladder Capital Finance Holdings LLLP	Y-Group 3	67
68	Dollar General - Wheaton	Hard/Upfront Cash Management											Ladder Capital Finance Holdings LLLP	Y-Group 3	68

A-1-10

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)	“LCF” denotes Ladder Capital Finance LLC, “WFB” denotes Wells Fargo Bank, National Association and “SPREF” denotes Silverpeak Real Estate Finance LLC

(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—Partial Release and/or Partial Defeasance and/or Substitution” in the Free Writing Prospectus.

(3)	For mortgage loan #5 (200 Kansas Street), the Number of Units includes 56,396 square feet of office space and 33,661 square feet of retail space.

	For mortgage loan #12 (Cole Income NAV Portfolio), the sole tenant at the AutoZone (Ground) mortgaged property (7,381 square feet), representing 100% of net rentable square feet at the mortgaged property, leases the collateral pad site and the improvements built on the pad site are owned by the tenant. The Number of Units includes the only tenant’s improvements.

	For mortgage loan #35 (Atrium Pointe), the Number of Units includes 33,303 square feet of retail space and 31,218 square feet of office space.

	For mortgage loan #39 (Masonic Building), the Number of Units includes 53,750 square feet of office space and 16,053 square feet of retail space.

	For mortgage loan #49 (400 Liberty), the Number of Units includes 16,482 square feet of office space and 16,261 square feet of industrial space.

	For mortgage loan #62 (CVS – Gahanna), the sole tenant (10,443 square feet), representing 100% of net rentable square feet, leases the collateral pad site and the improvements built on the pad site are owned by the tenant. The Number of Units includes the only tenant’s improvements.

(4)	For mortgage loan #1 (3 Columbus Circle), the mortgage loan represents Notes A-3 and A-6 of six pari passu companion loans, which have a combined Cut-off date principal balance of $350,000,000. Notes A-1, A-2, A-4 and A-5 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure presented are based on Notes A-1, A-2, A-3, A-4, A-5 and A-6 in the aggregate (“3 Columbus Circle Loan Combination”). Notes A-3 and A-6 represent non-controlling interests in the 3 Columbus Circle Loan Combination.

	For mortgage loan #2 (Walgreens Portfolio), the mortgage loan represents Note A-1 of three pari passu notes, which have a combined Cut-off date principal balance of $119,065,000. Notes A-2 and A-3 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure figures presented are based on Notes A-1, A-2 and A-3 in the aggregate (“Walgreens Portfolio Loan Combination”). Note A-1 represents the controlling interest in the Walgreens Portfolio Loan Combination.

	For mortgage loan #15 (Bella Luna/San Lucas), the mortgage loan represents Note A-1 of two pari passu companion loans, which have a combined Cut-off date principal balance of $20,410,318. Note A-2 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit

A-1-11

	of Measure presented are based on Note A-1, and Note A-2 in the aggregate (“Bella Luna/San Lucas Mortgage Loan Combination”). Note A-1 represents the controlling interest in Bella Luna/San Lucas Mortgage Loan Combination.

(5)	For mortgage loan #3 (One Monument Place), the mortgage loan amortizes on a planned amortization schedule which can be found in Annex A-4 of this Free Writing Prospectus. As such, the Cut-off Date Balance, Maturity Date or ARD Balloon Balance, Monthly P&I Payment, U/W NOI DSCR and U/W NCF DSCR, all reflect such planned amortization schedule. The Monthly P&I Payment shown in Annex A-1 was calculated using the average of principal and interest payments during the first 12 months following the interest-only period. U/W NOI DSCR and U/W NCF DSCR were calculated using an amount equal to 12 times such average monthly debt service.

(6)	For mortgage loan #20 (Hunter’s Glen), the Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD is based on the net funded amount of $10,530,000, which is the gross loan amount of $13,550,000 less the capital improvement reserve of $3,020,000. The funds may only be released in five or less increments of at least $600,000. Terms to release this reserve are as follows: the first release of $600,000 is not subject to a NCF debt yield test; the second release is limited such that then-funded proceeds provide a NCF debt yield of at least 8.25%; the third release is limited such that then-funded proceeds provide a NCF debt yield of at least 8.75%; the fourth release is limited such that then-funded proceeds provide a NCF debt yield of at least 9.25%; and the fifth release is limited such that then-funded proceeds provide a NCF debt yield of at least 9.75%. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the gross funded amount of $13,550,000 are 93.9% and 86.1%, respectively.

	For mortgage loan #28 (Augusta Ranch Marketplace), all LTVs, DSCRs and Debt Yields are calculated assuming the full loan amount of $10,500,000 net of a $1,000,000 holdback. Provided no event of default has occurred or is continuing, the Holdback can be disbursed if by February 27, 2017 (“Holdback Deadline”), the following conditions have occurred: (i) the debt yield is no less than 8.75%; (ii) there has been no adverse change or anticipated change to the rent roll or financial condition of the tenants since the loan closing; (iii) pad improvements have been completed; (iv) Dairy Queen and Eastridge Family Dentistry are in occupancy, open for business, paying full contractual rent and all landlord obligations have been satisfied; (v) the third largest tenant (2,835 square feet), representing 3.5% of net rentable square feet, is in occupancy, open for business and paying full contractual rent; and (vi) the largest tenant (54,409 square feet), representing 67.8% of net rentable square feet, has consented to the third largest tenant’s expansion space or the third largest tenant has accepted a smaller expansion space not requiring the largest tenant’s consent. If the Holdback has not been released by the Holdback Deadline, the lender may extend the Holdback Deadline or apply the unreleased proceeds to pay down the mortgage loan, with the applicable yield maintenance premiums. In addition, if condition (i) is not satisfied but conditions (ii) through (vi) are satisfied by the Holdback Deadline, the lender will use the Holdback to pay down the mortgage loan in such amount that will result in a 8.75% debt yield and release the remaining proceeds to the borrower. Assuming the full Holdback balance is not applied to the full loan amount of $10,500,000, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, U/W NOI Debt Yield and U/W NCF Debt Yield are 74.5%, 70.6%, 9.6% and 8.8%, respectively.

(7)	For mortgage loan #9 (Hilton Albany), the Appraised Value represents the value assuming the performance improvement plan, which is expected to be completed by February 2016, has been completed. The appraised value assuming the performance improvement plan has not been completed is $36,200,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $36,200,000 appraised value are 73.5% and 53.4%, respectively.

	For mortgage loan #10 (Hanesbrands Industrial), the Appraised Value assumes the completion of the tenant expansion, which is expected to be completed by October 1, 2015. A reserve of $4,859,426 was established at origination to cover the borrower’s maximum obligation for payment of tenant’s expansion costs and a reserve of $291,734 was established for free rent relating to the expansion of the Hanesbrands Industrial property. Hanesbrands is required to begin paying $3.15

A-1-12

	per square foot on 467,781 square feet upon the earlier of (i) the completion of the expansion space and (ii) October 1, 2015.

	For mortgage loan #44 (Best Western Fountainview), the Appraised Value assumes completion of planned renovation work which is not yet completed. A reserve of $400,000 was established at origination to cover the cost of the planned renovation work. The appraised value assuming the planned renovation work has not been completed is $8,800,000. The Cut-off Date LTV Ratio and the LTV Ratio at Maturity or ARD based on the $8,800,000 appraised value are 70.5% and 43.9% respectively.

(8)	For mortgage loan #1 (3 Columbus Circle), mortgaged property has been granted a property tax exemption as a result of renovation work done at the mortgaged property pursuant to an Industrial & Commercial Incentive Program (“ICIP”) which commences in 2010 and is scheduled to end in 2021. The ICIP provides real property tax benefits, a partial exemption from or abatement of, for varying periods up to 25 years to eligible industrial or commercial buildings that are constructed, expanded, modernized, rehabilitated, or otherwise physically improved. Based on the appraisal obtained by the lender, the tax benefits begin to phase out in fiscal year 2017/18 and expire in 2020/21, resulting in the exemption reducing from approximately $7,917,304 currently to zero in 2021.

(9)	In certain cases, mortgage loans may have tenants that have executed leases, but may not be fully paying rent or occupying the related leased premises, that were included in the underwriting.

	For mortgage loan #1 (3 Columbus Circle), the fifth largest tenant (21,342 square feet), representing 4.1% of net rentable square feet, has fully abated rent through July 1, 2015. There is a $497,980 reserve representing the outstanding rent abatement.

	For mortgage loan #5 (200 Kansas Street), the third largest tenant (11,258 square feet), representing 12.5% of net rentable square feet, is not in occupancy or paying rent as the space is being built out. The tenant is anticipated to begin paying rent in June 2015 and $61,919 was reserved at origination to cover the remaining abatement.

	For mortgage loan #8 (18th Street Atrium), the largest tenant (35,286 square feet), representing 31.5% of net rentable square feet, has a free rent period that runs from July 1, 2015 through September 30, 2015 and $63,764 was reserved at origination to cover the abatement. The second largest tenant (30,538 square feet), representing 27.3% of net rentable square feet, has a free rent period that expires May 31, 2105 and $27,387 was reserved at origination to cover the remaining abatement. The third largest tenant (25,052 square feet), representing 22.4% of net rentable square feet, has a free rent period that expires May 31, 2015 and $116,909 was reserved at origination to cover the remaining abatement.

	For mortgage loan #10 (Hanesbrands Industrial), the sole tenant is expanding the mortgaged property by 87,435 square feet to 467,781 square feet. At origination a rent escrow of $291,734 was established, which represents the difference between the current rent of $86,846 and the rent once the property is expanded to $122,877. The expansion rent commences upon the earlier of the sole tenant’s occupancy of any portion of the expansion or October 1, 2015.

	For mortgage loan #14 (SCORE Industrial Portfolio), the sole tenant at the 546 L&C Distribution Property, representing 100% of net rentable square feet, has free rent from February 1, 2015 through July 31, 2015. $146,667 was reserved at origination to cover the remaining abatement.

	For mortgage loan #23 (377 Broadway), the sole tenant is paying rent but has not taken occupancy as the space is being built out.

	For mortgage loan #28 (Augusta Ranch Marketplace), the third largest tenant (2,835 square feet), representing 3.5% of net rentable square feet, is not in occupancy of 1,822 square feet of expansion space. There is a $1,000,000 Holdback that will be released upon certain conditions

A-1-13

	being met, including the third largest tenant is in occupancy, open for business and paying full contractual rent.

	For mortgage loan #38 (Temple Terrace Shoppes), the fourth largest tenant (6,000 square feet), representing 8.2% of net rentable square feet, is currently dark and has been underwritten as vacant.

	For mortgage loan #39 (Masonic Building), the largest tenant has free rent through June 30, 2015. There is a $80,761 reserve representing the remaining abatement.

	For mortgage loan #41 (429 On the Park), the second largest tenant (13,200 square feet), representing 13.1% of net rentable feet, has abated rent in the months of October, November and December 2015. Three months of rent equal to $47,850 was reserved at origination.

	For mortgage loan #55 (Shoppes at Park Place), the largest tenant (2,994 square feet), representing 16.3% of net rentable square feet, has executed a lease and is currently fitting out their space. There is a four-month rent abatement that has been reserved for at closing. The tenant took possession of its space in February 2015 and is anticipated to begin operations and commence paying rent in June 2015 when the free rent period ends.

(10)	The tenant early termination options discussed in this footnote are not intended to be an exclusive list. In particular, termination options based on co-tenancy clauses are generally included only for top five tenants by net rentable square feet if the option is currently or imminently exercisable.

	For mortgage loan #3 (One Monument Place), the largest tenant (51,366 square feet), representing 23.1% of net rentable square feet, may terminate 9,420 square feet of its space on April 30, 2016 upon providing written notice no later than July 31, 2015 and payment of all unamortized tenant improvements and leasing commissions.

	For mortgage loan #5 (200 Kansas Street), the fourth largest tenant (10,163 square feet), representing 11.3% of net rentable square feet, has a one-time right to terminate its lease effective as of May 31, 2024, upon providing 12 months’ written notice and payment of a termination fee equal to six months of base rent and the unamortized portion of all tenant improvements and leasing commissions. The fifth largest tenant (9,887 square feet), representing 11.0% of net rentable square feet, has a one-time right to terminate its lease effective as of September 30, 2018, upon providing six months’ written notice and payment of a termination fee equal to $275,497.

	For mortgage loan #7 (Ontario Airport Tower), the fourth largest tenant (12,918 square feet), representing 8.7% of net rentable square feet, may terminate all of its space on January 31, 2020 and January 31, 2022, upon providing not more than eight months’, but not less than seven months’ written notice and payment of any unamortized leasing commissions.

	For mortgage loan #8 (18th Street Atrium), the fourth largest tenant (13,716 square feet), representing 12.3% of net rentable square feet, has a right to terminate its lease at any time after March 31, 2015 upon providing 270 days’ notice and payment of a termination fee equal to the unamortized cost of tenant improvements and leasing commissions at an 8.0% interest rate, subject to a cap of $108,000. The fifth largest tenant (4,900 square feet), representing 4.4% of net rentable square feet, has the right to terminate its lease if the leased premises no longer meets its needs and the borrower and the borrower is unable to provide alternative space in the 18th Street Atrium Property that meets its needs on mutually acceptable terms. The tenant may exercise its option with six months prior notice after March 2017, provided that any termination is accompanied by a payment of an amount equal to $1,350 multiplied by the number of months remaining in the scheduled term of the lease.

	For mortgage loan #12 (Cole Income NAV Portfolio), the sole tenant at the Walgreens Property (14,820 square feet) representing 100.0% of net rentable square feet, may terminate all of its

A-1-14

	space on January 31, 2032 and every five years thereafter upon providing 12 months’ written notice.

	For mortgage loan #14 (SCORE Industrial Portfolio), the largest tenant at the 1424-1428 Atlas mortgaged property (31,000 square feet), representing 100.0% of net rentable square feet of such property, has a right to terminate its lease on July 31, 2017 if it does not meet its sales goals.

	For mortgage loan #26 (Wildhorse Marketplace), the fourth largest tenant (2,597 square feet), representing 4.6% of net rentable square feet, may terminate its lease at any time after August 31, 2016 upon providing 90 days’ written notice and payment of all unamortized tenant improvements and leasing commissions.

	For mortgage loan #29 (Chase Bank Tower), the third largest tenant (9,333 square feet), representing 4.6% of net rentable square feet, may terminate its lease on November 1, 2018 upon providing 12 months’ written notice and payment of termination fees equal to four months of base rent plus any unamortized leasing commissions.

	For mortgage loan #33 (Pathfinder Office), the second largest tenant (9,226 square feet), representing 14.3% of net rentable square feet, may terminate its lease on October 1, 2017 upon providing nine months’ written notice and payment of a termination fee equal to $90,938.

	For mortgage loan #49 (400 Liberty), the largest tenant (12,000 square feet), representing 36.6% of net rentable square feet, may terminate its lease upon providing six months’ written notice and payment of all leasing commissions in the event the funding the tenant receives from New York City is withdrawn fully or materially reduced and payment of all leasing costs.

	For mortgage loan #51 (Reedley Shopping Center), the largest tenant (46,060 square feet), representing 35.5% of net rentable square feet, has alleged landlord defaults due to the second largest tenant’s (27,177 square feet), representing 21.0% of net rentable square feet, and the fourth largest tenant’s (10,720 square feet), representing 8.3% of net rentable square feet, violation of permitted use requirements. The second largest tenant’s lease commenced in 2003 and the fourth largest tenant’s lease was executed in 2011. The second largest tenant (27,177 square feet), representing 21.0% of net rentable square feet, may terminate its lease if funds are not allocated or are substantially under-allocated by the appropriating government agency upon 90 days’ written notice and payment of all unamortized tenant improvements.

	For mortgage loan #53 (11940 West 95th Street), the fourth largest tenant (1,202 square feet), representing 11.4% of net rentable square feet, may terminate its lease as of December 31, 2019, upon providing written notice between July and December 2019. The fourth largest tenant must pay a termination fee equal to all unamortized tenant improvements, leasing commissions, rent abatements and must continue to pay base rent until the earlier of: (i) the borrower entering into a new lease with a replacement tenant; or (ii) June 30, 2020.

	For mortgage loan #59 (Main Corner), the third largest tenant (4,958 square feet), representing 14.6% of net rentable square feet, may terminate its lease on July 31, 2020 upon providing 12 months’ written notice. The fourth largest tenant (4,180 square feet), representing 12.3% of net rentable square feet, has a one-time right to terminate its lease if gross sales for any trailing twelve month period through September 2017 have not exceeded $500,000, upon providing 30 days’ written notice after September 2017 and payment of all unamortized tenant improvements and leasing commissions.

	For mortgage loan #60 (Walgreens – Millington, TN) the only tenant (14,560 square feet), representing 100% of net rentable square feet, may terminate its lease on February 28, 2030, and every five years thereafter, upon providing at least six months’ written notice.

A-1-15


	For mortgage loan #61 (Walgreens – Highland, IL) the only tenant (14,820 square feet), representing 100% of net rentable square feet, may terminate its lease on March 31, 2030, and every five years thereafter, upon providing at least 12 months’ written notice.

	For mortgage loan #63 (Walgreens – Pensacola) the only tenant (13,650 square feet), representing 100% of net rentable square feet, may terminate its lease on September 30, 2028, and every five years thereafter, upon providing at least six months’ written notice.

(11)	For mortgage loan #1 (3 Columbus Circle), the second largest tenant (57,359 square feet), representing 10.9% of net rentable square feet, is affiliated with the sponsor.

	For mortgage loan #3 (One Monument Place), the largest tenant (51,366 square feet), representing 23.1% of net rentable square feet, subleases 9,018 square feet for a total annual base rent of $300,796 ($33.36 per square foot expiring on April, 30, 2016).

	For mortgage loan #7 (Ontario Airport Tower), the second largest tenant (27,147 square feet), representing 18.4% of net rentable square feet, subleases 6,738 square feet for a total annual base rent of $145,541 ($21.60 per square foot) expiring on December, 30, 2016.

	For mortgage loan #23 (377 Broadway), the sole tenant (14,755 square feet), representing 100% of net rentable square feet, is an affiliate of the borrower’s sponsor.

	For mortgage loan #34 (Shore Center Shopping Center), the largest tenant (47,000 square feet), representing 42.3% of net rentable square feet, is subleasing its entire space for $759,875 ($16.17 per square foot), expiring December 27, 2021.

	For mortgage loan #39 (Masonic Building), the fourth largest tenant (4,639 square feet), representing 6.6% of the net rentable square feet, subleases its entire space to Zoolo Inc. at an annual rent of $95,600 ($20.50 per square foot) expiring on August 31, 2016.

	For mortgage loan #43 (Jo-Ann Fabrics), the sole tenant of the property subleases 18,847 square feet (representing 30.6% of net rentable square feet), for an initial annual base rent of $249,723 ($13.25 per square foot) expiring on January 31, 2019 with a five year option to renew.

	For mortgage loan #51 (Reedley Shopping Center), the fifth largest tenant (4,898 square feet), representing 3.8% of net rentable square feet, has multiple leases that expire as follows: 1,727 square feet expiring August 31, 2018 and 3,171 square feet expiring June 30, 2024.

(12)	For mortgage loan #4 (University of Delaware Hotel Portfolio) the Monthly Replacement Reserve will be adjusted to an amount equal to the greater of 1/12th of (i) 4.0% of the total annual gross revenues and (ii) the amount required to be reserved for capital expenses and FF&E expenses under the franchise agreements. However, the required Monthly Replacement Reserve will not be required until such time that the amount in the FF&E Reserves is less than $1,000,000.

	For mortgage loan #9 (Hilton Albany), the Monthly Replacement Reserve will be adjusted to 4% of the operating income from the preceding month.

	For mortgage loans #11 (Hampton Inn & Suites – Miami 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 #22 (Country Inn & Suites Virginia Beach), the Monthly Replacement Reserve will be adjusted to 3% of gross revenue from the preceding month.

	For mortgage loan #37 (HGI Palmdale), the Monthly Replacement Reserve is equal to the greater of: (i) 1/12th of the Applicable Percentage (defined below) of the greater of: (a) gross revenues

A-1-16

	generated during the 12 months preceding the end of the prior calendar quarter for which financial statements have been provided; and (b) gross revenues projected in the then-effective budget; and (ii) the amount required to be reserved under the franchise agreement and/or management agreement. The “Applicable Percentage” shall be (i) 2% during the first year of the loan term, (ii) 3% during the second year of the loan term and (iii) 4% during each subsequent year of the loan term.

	For mortgage loan #40 (Punta Gorda Waterfront Inn & Suites), #44 (Best Western Fountainview) and #48 (Candlewood Suites Lithia Springs), the Monthly Replacement Reserve is equal to the greater of: (i) 1/12th of 4% of the greater of: (a) gross revenues generated during the 12 months preceding the end of the prior calendar quarter for which financial statements have been provided; and (b) gross revenues projected in the then-effective budget; and (ii) the amount required to be reserved under the management agreement.

(13)	For mortgage loan #35 (Atrium Pointe), the portion of the property that is in the form of a leasehold estate is immaterial to the operation of the property and not necessary for satisfaction of zoning or tenant lease requirements.

(14)	For mortgage loan #21 (San Clemente Self Storage), the sponsor is Robert L. Benner and Barbara A. Benner individually and as trustees of the Benner Family Trust; William R. Burk II; Ann M. Burk individually and as trustee of the WAG Revocable Trust.

	For mortgage loan #28 (Augusta Ranch Marketplace), the sponsor is South Dakota Trust Company, LLC, as Trustee of: The Kennon Stuart Shea Legacy Trust FBO Graham Thomas Shea and His Descendants; The Kennon Stuart Shea Legacy Trust FBO Anna Kathleen Shea and Her Descendants; and The Kennon Stuart Shea Legacy Trust FBO John Kennon Shea and His Descendants.

	For mortgage loan #32 (Lamplighter MHC), the sponsor is Daniel T. Van Voorhis; Daniel Thomas Van Voorhis Revocable Living Trust; Fitzgerald Family MHC LLC; Robert Fitzgerald; Robert Fitzgerald Revocable Trust; Karen Fitzgerald; Karen Fitzgerald Revocable Trust

	For mortgage loan #50 (Security Public Storage - Roseville II) the sponsor is Benjamin D. Eisler; Shirley E. Eisler; Eisler Revocable Trust; Michael B. Eisler; The Michael Bradley Eisler Revocable Trust; BACO Realty Corporation.

A-1-17

Wells Fargo Commercial Mortgage Securities FWPFree writing prospectus