FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-180779-13

The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-180779) for the offering to which this free writing prospectus 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 if you request it by calling toll free 1-866-718-1649 or by email to prospectus@ms.com.

This material was prepared by sales, trading, banking or other non-research personnel of one of the following: Morgan Stanley & Co. LLC, Morgan Stanley & Co. International Limited, Morgan Stanley Japan Limited and/or Morgan Stanley Dean Witter Asia Limited (together with their affiliates, hereinafter “Morgan Stanley”), Merrill Lynch, Pierce, Fenner & Smith Incorporated (“BofA Merrill Lynch”), CIBC World Markets Corp. (“CIBCWM”) and/or Drexel Hamilton, LLC (“Drexel” and, together with Morgan Stanley, BofA Merrill Lynch and CIBCWM, the “Underwriters”). This material was not produced by an Underwriter’s research analyst, although it may refer to an Underwriter’s research analyst or research report. Unless otherwise indicated, these views (if any) are the author’s and may differ from those of the fixed income or equity research departments of the Underwriters or others in those firms.

This material may have been prepared by or in conjunction with the respective trading desks of the Underwriters that may deal as principal in or own or act as market maker or liquidity provider for the securities/instruments (or related derivatives) mentioned herein. The trading desk may have accumulated a position in the subject securities/instruments based on the information contained herein. Trading desk materials are not independent of the proprietary interests of the Underwriters, which may conflict with your interests. Each of the Underwriters may also perform or seek to perform investment banking services for the issuers of the securities and instruments mentioned herein.

This material has been prepared for information purposes to support the promotion or marketing of the transaction or matters addressed herein. This is not a research report and was not prepared by the research department of any Underwriter. It was prepared by sales, trading, banking or other non-research personnel of one or more of the Underwriters. This material is not intended or written to be used, and it cannot be used by any taxpayer, for the purpose of avoiding penalties that may be imposed on the taxpayer under U.S. federal tax laws. Each taxpayer should seek advice based on the taxpayer’s particular circumstances from an independent tax advisor. Past performance is not necessarily a guide to future performance. Please see additional important information and qualifications at the end of this material.

The asset-backed securities referred to in these materials are being offered when, as and if issued. In particular, you are advised that asset-backed securities, and the asset pools backing them, are subject to modification or revision (including, among other things, the possibility that one or more classes of securities may be split, combined or eliminated), at any time prior to issuance or availability of a final prospectus. As a result, you may commit to purchase securities that have characteristics that may change, and you are advised that all or a portion of the securities may not be issued that have the characteristics described in these materials. Our obligation to sell securities to you is conditioned on the securities and the underlying transaction having the characteristics described in these materials. If we determine that condition is not satisfied in any material respect, we will notify you, and neither the issuing entity nor any Underwriter will have any obligation to you to deliver all or any portion of the securities which you have committed to purchase, and there will be no liability between us as a consequence of the non-delivery.

The information contained in this material is subject to change, completion or amendment from time to time, and the information in this material supersedes information in any other communication relating to the securities referred to in this material. This material is not a solicitation to participate in any trading strategy, and is not an offer to sell any security or instrument or a solicitation of an offer to buy or sell any security or instrument in any jurisdiction where an offer, solicitation or sale is not permitted.

The securities/instruments discussed in this material may not be suitable for all investors. This material has been prepared and issued by the Underwriters for intended distribution to market professionals and institutional investor clients. Other recipients should seek independent investment advice prior to making any investment decision based on this material. This material does not provide individually tailored investment advice or offer tax, regulatory, accounting or legal advice. Prior to entering into any proposed transaction, recipients should determine, in consultation with their own investment, legal, tax, regulatory and accounting advisors, the economic risks and merits, as well as the legal, tax, regulatory and accounting characteristics and consequences, of the transaction. You should consider this material as only a single factor in making an investment decision.

The value of and income from investments may vary because of changes in interest rates, foreign exchange rates, default rates, prepayment rates, securities/instruments prices, market indexes, operational or financial conditions of companies or other factors. There may be time limitations on the exercise of options or other rights in securities/instruments transactions. Past performance is not necessarily a guide to future performance. Estimates of future performance are based on assumptions that may not be realized. Actual events may differ from those assumed and changes to any assumptions may have a material impact on any projections or estimates. Other events not taken into account may occur and may significantly affect the projections or estimates. Certain assumptions may have been made for modeling purposes only to simplify the presentation and/or calculation of any projections or estimates, and the Underwriters do not represent that any such assumptions will reflect actual future events. Accordingly, there can be no assurance that estimated returns or projections will be realized or that actual returns or performance results will not materially differ from those estimated herein. Some of the information contained in this document may be aggregated data of transactions in securities or other financial instruments executed by an Underwriter that has been compiled so as not to identify the underlying transactions of any particular customer.

Notwithstanding anything herein to the contrary, the Underwriters and each recipient hereof agree that they (and their employees, representatives, and other agents) may disclose to any and all persons, without limitation of any kind from the commencement of discussions, the U.S. federal and state income tax treatment and tax structure of the transaction and all materials of any kind (including opinions or other tax analyses) that are provided to it relating to the tax treatment and tax structure. For this purpose, “tax structure” is limited to facts relevant to the U.S. federal and state income tax treatment of the transaction and does not include information relating to the identity of the parties, their affiliates, agents or advisors.

In the United Kingdom, this free writing prospectus is directed only at persons who (i) have professional experience in matters relating to investments and who qualify as investment professionals in accordance with Article 19(5) or (ii) are persons falling within Article 49(2) (“high net worth companies, unincorporated associations etc”) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005 (all such persons together being referred to as “relevant persons”). This free writing prospectus must not be acted on or relied on by persons who are not relevant persons. Any investment or investment activity to which this free writing prospectus relates is available only to relevant persons and will be engaged in only with relevant persons.

THE OFFERED CERTIFICATES HAVE NOT BEEN AND WILL NOT BE REGISTERED UNDER THE FINANCIAL INSTRUMENTS EXCHANGE ACT OF JAPAN (LAW NO. 25 OF 1948, AS AMENDED (THE “FIEL”)), AND EACH UNDERWRITER HAS AGREED THAT IT WILL NOT OFFER OR SELL ANY OFFERED CERTIFICATES, DIRECTLY OR INDIRECTLY, IN JAPAN OR TO, OR FOR THE BENEFIT OF, ANY JAPANESE PERSON, OR TO OTHERS FOR RE-OFFERING OR RESALE, DIRECTLY OR INDIRECTLY, IN JAPAN OR TO ANY JAPANESE PERSON, EXCEPT PURSUANT TO AN EXEMPTION FROM THE REGISTRATION REQUIREMENTS OF, AND OTHERWISE IN COMPLIANCE WITH, THE FIEL AND ANY OTHER APPLICABLE LAWS AND REGULATIONS. FOR THE PURPOSES OF THIS PARAGRAPH, “JAPANESE PERSON” SHALL MEAN ANY PERSON RESIDENT IN JAPAN, INCLUDING ANY CORPORATION OR OTHER ENTITY ORGANIZED UNDER THE LAWS AND REGULATIONS OF JAPAN.

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

Any legends, disclaimers or other notices that may appear at the bottom of, or attached to, the email communication to which this material may have been attached 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 email system.

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Mortgage Loan Originator(1)	Mortgage Loan Seller(1)	Original Balance	Cut-off Date Balance	Maturity/ARD Balance	Cut-off Date Balance per SF/ Units/Rooms/Pads	Loan Purpose
Loan	3	1	Discovery Business Center	9.6%	BANA	BANA	$110,000,000	$110,000,000	$100,320,759	$132.01	Refinance
Loan	4, 5	2	Orlando Maitland Office Portfolio	7.3%	BANA	BANA	$84,000,000	$84,000,000	$61,596,541	$142.69	Acquisition
Property		2.01	Summit Park III		BANA	BANA	$31,749,000	$31,749,000	$23,281,292
Property		2.02	Summit Park II		BANA	BANA	$20,822,000	$20,822,000	$15,268,610
Property		2.03	Summit Park I		BANA	BANA	$20,822,000	$20,822,000	$15,268,610
Property		2.04	Summit Tower		BANA	BANA	$10,607,000	$10,607,000	$7,778,029
Loan	5, 6, 7	3	VA Office Portfolio	4.3%	BANA	BANA	$49,000,000	$49,000,000	$46,253,053	$142.35	Refinance
Property		3.01	Reston Sunrise		BANA	BANA	$19,971,212	$19,971,212	$18,851,623
Property		3.02	McLean Hilton Office		BANA	BANA	$17,521,212	$17,521,212	$16,538,970
Property		3.03	Flint Hill Centre		BANA	BANA	$11,507,576	$11,507,576	$10,862,460
Loan	8, 9	4	Linc LIC	3.5%	MSMCH	MSMCH	$40,000,000	$40,000,000	$34,752,385	$155,148.10	Refinance
Loan		5	Summerhill Pointe Apartments	3.1%	BANA	BANA	$35,500,000	$35,500,000	$32,679,769	$61,631.94	Refinance
Loan		6	DoubleTree - Santa Ana, CA	2.8%	BANA	BANA	$32,000,000	$32,000,000	$25,915,667	$126,482.21	Refinance
Loan		7	Pavilions at Northshore	2.7%	MSMCH	MSMCH	$30,500,000	$30,500,000	$27,932,529	$90,773.81	Refinance
Loan	9, 10	8	One & Only Ocean Club	2.6%	BANA	BANA	$30,000,000	$30,000,000	$26,819,897	$809,523.81	Acquisition
Loan		9	Arelia James Island Apartments	2.5%	CIBC	CIBC	$29,000,000	$29,000,000	$26,482,230	$107,407.41	Acquisition
Loan	5, 7, 9, 11	10	Ashford Portfolio - Palm Desert, CA	2.1%	BANA	BANA	$24,500,000	$24,500,000	$19,820,072	$87,188.61	Refinance
Property		10.01	Residence Inn Palm Desert		BANA	BANA	$13,004,399	$13,004,399	$10,520,331
Property		10.02	Courtyard Palm Desert		BANA	BANA	$11,495,601	$11,495,601	$9,299,740
Loan	5, 7, 9, 11	11	Ashford Portfolio - Charlotte/Durham, NC	1.8%	BANA	BANA	$21,225,000	$21,225,000	$17,170,654	$82,910.16	Refinance
Property		11.01	Springhill Suites Charlotte University Research Park		BANA	BANA	$13,950,000	$13,950,000	$11,285,306
Property		11.02	Springhill Suites Raleigh Durham Airport		BANA	BANA	$7,275,000	$7,275,000	$5,885,348
Loan		12	33 West 46th Street	1.7%	MSMCH	MSMCH	$19,500,000	$19,500,000	$17,011,550	$458.55	Refinance
Loan		13	Crossroads Shopping Center	1.7%	BANA	BANA	$19,500,000	$19,500,000	$16,110,781	$197.13	Acquisition
Loan	9	14	Mirabella Apartments	1.7%	CIBC	CIBC	$19,200,000	$19,200,000	$17,564,231	$80,000.00	Refinance
Loan	9	15	Acadia Apartments	1.6%	CIBC	CIBC	$18,600,000	$18,600,000	$16,355,562	$61,184.21	Refinance
Loan		16	Bradhurst Court	1.5%	MSMCH	MSMCH	$17,100,000	$17,100,000	$17,100,000	$189.41	Refinance
Loan	5, 7	17	Kayyem Retail Portfolio	1.5%	MSMCH	MSMCH	$17,000,000	$17,000,000	$14,789,144	$259.90	Acquisition
Property		17.01	Rite Aid - Hellertown, PA		MSMCH	MSMCH	$4,014,452	$4,014,452	$3,492,371
Property		17.02	Rite Aid - Lebanon, PA		MSMCH	MSMCH	$3,874,600	$3,874,600	$3,370,707
Property		17.03	Rite Aid - Punxsutawney, PA		MSMCH	MSMCH	$3,535,920	$3,535,920	$3,076,072
Property		17.04	Walgreens - West Allis, WI		MSMCH	MSMCH	$3,134,168	$3,134,168	$2,726,568
Property		17.05	CVS - Montevallo, AL		MSMCH	MSMCH	$2,440,860	$2,440,860	$2,123,425
Loan		18	Hampton Inn & Suites DuPont	1.5%	CIBC	CIBC	$17,000,000	$17,000,000	$12,437,625	$147,826.09	Refinance
Loan	5, 7	19	RAM Portfolio	1.4%	CIBC	CIBC	$16,425,000	$16,425,000	$14,734,765	$96.10	Acquisition
Property		19.01	267 Lowell Road		CIBC	CIBC	$12,225,000	$12,225,000	$10,966,971
Property		19.02	25 Industrial Avenue		CIBC	CIBC	$4,200,000	$4,200,000	$3,767,794
Loan		20	College Plaza	1.4%	MSMCH	MSMCH	$16,000,000	$16,000,000	$13,418,705	$145.00	Refinance
Loan		21	Residence Inn Charlotte Piper Glen	1.3%	MSMCH	MSMCH	$15,500,000	$15,391,127	$11,417,921	$135,009.89	Refinance
Loan		22	Petaluma Business Center	1.2%	BANA	BANA	$13,950,000	$13,950,000	$12,216,505	$119.87	Refinance
Loan		23	The Falls at Ocotillo	1.2%	CIBC	CIBC	$13,465,000	$13,465,000	$10,915,971	$192.05	Refinance
Loan		24	Hyatt House Herndon	1.2%	CIBC	CIBC	$13,300,000	$13,284,148	$10,780,595	$127,732.20	Refinance
Loan	7	25	South Valley Medical Centre	1.1%	MSMCH	MSMCH	$12,800,000	$12,800,000	$12,800,000	$166.47	Refinance
Loan		26	Hidden Valley Tech Center	1.1%	BANA	BANA	$12,800,000	$12,800,000	$11,175,255	$98.60	Refinance
Loan		27	Arlington Estates MHC	1.1%	BANA	BANA	$12,500,000	$12,500,000	$10,970,352	$18,968.13	Refinance
Loan		28	Holiday Inn - Fort Myers, FL	1.0%	BANA	BANA	$12,075,000	$12,045,940	$9,857,011	$71,277.75	Refinance
Loan		29	Blue Jay Village Shopping Center	1.0%	MSMCH	MSMCH	$11,800,000	$11,770,753	$9,585,782	$101.97	Refinance
Loan		30	Brookhill V Shopping Center	1.0%	MSMCH	MSMCH	$11,250,000	$11,250,000	$9,557,745	$71.16	Refinance
Loan		31	Brigham Business Park	1.0%	CIBC	CIBC	$11,200,000	$11,200,000	$10,845,662	$66.18	Acquisition
Loan		32	Courtyard by Marriott - Salisbury, NC	1.0%	CIBC	CIBC	$11,000,000	$11,000,000	$8,899,388	$117,021.28	Refinance
Loan		33	Holcomb 400 Shopping Center	0.9%	MSMCH	MSMCH	$10,500,000	$10,487,260	$8,487,726	$101.21	Refinance
Loan	12	34	US Storage Centers - Chatsworth, CA	0.9%	BANA	BANA	$10,400,000	$10,400,000	$9,080,255	$13,577.02	Acquisition
Loan		35	Orleans Square	0.9%	CIBC	CIBC	$10,350,000	$10,350,000	$8,804,106	$157.34	Refinance
Loan		36	New Townwest Center	0.9%	CIBC	CIBC	$10,175,000	$10,162,873	$8,247,561	$78.46	Refinance
Loan		37	Northgate Apartments	0.9%	MSMCH	MSMCH	$9,900,000	$9,900,000	$9,075,358	$45,000.00	Refinance
Loan		38	Hampton Inn & Suites - Lithia Springs, GA	0.8%	BANA	BANA	$9,500,000	$9,500,000	$7,721,946	$94,059.41	Refinance
Loan		39	Weatherford Regional Medical Park	0.8%	MSMCH	MSMCH	$9,450,000	$9,450,000	$7,938,864	$219.83	Acquisition
Loan		40	Hester’s Crossing	0.8%	CIBC	CIBC	$9,150,000	$9,150,000	$7,777,858	$120.25	Acquisition
Loan	7	41	White Clay Center II & III	0.8%	CIBC	CIBC	$8,900,000	$8,900,000	$8,348,886	$58.19	Refinance
Loan	9, 13	42	Upland Mountain Shopping Center	0.8%	BANA	BANA	$8,700,000	$8,700,000	$7,983,649	$133.18	Refinance
Loan	9	43	6868 Cortona Drive	0.8%	MSMCH	MSMCH	$8,650,000	$8,650,000	$7,392,502	$144.71	Refinance
Loan		44	Maguire Hill	0.7%	CIBC	CIBC	$8,550,000	$8,550,000	$7,800,054	$44,531.25	Refinance
Loan		45	Residence Inn Charlotte Lake Norman	0.7%	MSMCH	MSMCH	$8,500,000	$8,440,296	$6,261,440	$108,208.92	Refinance
Loan		46	Berkeley Plaza	0.7%	MSMCH	MSMCH	$8,375,000	$8,365,339	$6,821,918	$82.20	Refinance
Loan		47	Northgate Business Park	0.7%	BANA	BANA	$8,325,000	$8,325,000	$7,124,177	$59.65	Acquisition
Loan		48	Aramingo Village Shopping Center	0.7%	MSMCH	MSMCH	$8,200,000	$8,168,685	$129,678	$109.26	Refinance
Loan		49	Highland UT Retail	0.7%	BANA	BANA	$7,800,000	$7,781,507	$6,382,701	$210.60	Acquisition
Loan		50	Redwood Shopping Center	0.7%	CIBC	CIBC	$7,550,000	$7,550,000	$6,632,956	$76.95	Refinance
Loan	5, 12	51	Hart Metro Self Storage Portfolio	0.7%	BANA	BANA	$7,500,000	$7,500,000	$7,500,000	$6,811.99	Acquisition
Property		51.01	Bloomington RV & Mini-Storage		BANA	BANA	$3,450,000	$3,450,000	$3,450,000
Property		51.02	Eden Prairie RV & Mini Storage		BANA	BANA	$2,750,000	$2,750,000	$2,750,000
Property		51.03	Orono RV & Mini Storage		BANA	BANA	$1,300,000	$1,300,000	$1,300,000
Loan	11, 14	52	Gander Commons - Fredericksburg, VA	0.7%	CIBC	CIBC	$7,500,000	$7,500,000	$6,562,170	$64.61	Refinance
Loan		53	Holiday Inn Express - Syracuse	0.7%	MSMCH	MSMCH	$7,500,000	$7,482,695	$6,163,864	$78,765.21	Refinance
Loan		54	Trails at 620	0.6%	MSMCH	MSMCH	$7,100,000	$7,100,000	$6,108,740	$273.58	Acquisition
Loan	9	55	Burlington Plaza Shopping Center	0.6%	BANA	BANA	$7,100,000	$7,100,000	$6,073,639	$68.47	Acquisition
Loan		56	Urban Outfitters Melrose Avenue	0.6%	MSMCH	MSMCH	$7,000,000	$7,000,000	$7,000,000	$515.08	Refinance
Loan		57	Mega Foods	0.6%	CIBC	CIBC	$6,900,000	$6,900,000	$5,889,000	$102.26	Acquisition
Loan		58	Homewood Suites Mobile	0.6%	MSMCH	MSMCH	$6,800,000	$6,793,468	$6,319,876	$78,993.81	Acquisition
Loan		59	Dover Pointe	0.6%	MSMCH	MSMCH	$6,750,000	$6,750,000	$6,304,846	$40,178.57	Acquisition

I-1

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Mortgage Loan Originator(1)	Mortgage Loan Seller(1)	Original Balance	Cut-off Date Balance	Maturity/ARD Balance	Cut-off Date Balance per SF/ Units/Rooms/Pads	Loan Purpose
Loan		60	SpringHill Suites Charlotte Concord Mills/Speedway	0.6%	MSMCH	MSMCH	$6,550,000	$6,503,993	$4,824,992	$68,463.08	Refinance
Loan		61	Shops at the Domain	0.6%	CIBC	CIBC	$6,450,000	$6,450,000	$5,405,846	$479.59	Acquisition
Loan	15	62	Metairie Center	0.6%	BANA	BANA	$6,375,000	$6,367,334	$5,160,336	$189.18	Refinance
Loan		63	Crockett Square	0.6%	BANA	BANA	$6,337,500	$6,337,500	$6,337,500	$59.16	Acquisition
Loan	16	64	Green Leaf Hermitage - 22911 Lyden Drive	0.3%	MSMCH	MSMCH	$3,200,000	$3,196,220	$2,597,359	$326.55	Acquisition
Loan	16	65	Green Leaf Hermitage - Brident Dental	0.2%	MSMCH	MSMCH	$1,800,000	$1,793,608	$1,469,664	$326.55	Acquisition
Loan	16	66	Green Leaf Hermitage - IHOP	0.1%	MSMCH	MSMCH	$1,250,000	$1,245,561	$1,020,600	$326.55	Acquisition
Loan		67	Holiday Inn - Lumberton	0.5%	MSMCH	MSMCH	$6,100,000	$6,057,153	$4,493,504	$56,608.91	Refinance
Loan		68	Presidio Office Building	0.5%	MSMCH	MSMCH	$6,000,000	$6,000,000	$5,719,377	$73.87	Refinance
Loan		69	Holiday Inn Concord Downtown	0.5%	MSMCH	MSMCH	$5,984,000	$5,969,108	$4,857,841	$48,927.12	Refinance
Loan		70	Bella Terra Apartments	0.5%	MSMCH	MSMCH	$5,607,000	$5,607,000	$4,908,368	$28,035.00	Refinance
Loan		71	College Park Medical Plaza	0.5%	CIBC	CIBC	$5,400,000	$5,400,000	$4,831,330	$186.61	Refinance
Loan		72	La Quinta - Dallas Fort Worth, TX	0.5%	BANA	BANA	$5,250,000	$5,250,000	$4,267,391	$69,078.95	Refinance
Loan		73	San Jose Villas	0.4%	BANA	BANA	$5,100,000	$5,100,000	$5,100,000	$70,833.33	Refinance
Loan		74	Eastdale Apartments	0.4%	BANA	BANA	$5,000,000	$4,986,988	$4,028,140	$15,983.94	Refinance
Loan	12	75	StorageMax - Broussard, LA	0.4%	BANA	BANA	$4,925,000	$4,912,744	$3,998,140	$6,804.35	Refinance
Loan		76	Walgreens - Austin, TX	0.4%	MSMCH	MSMCH	$4,315,000	$4,315,000	$4,315,000	$316.12	Acquisition
Loan		77	The Vedado Apartments	0.4%	BANA	BANA	$4,260,738	$4,260,738	$3,760,180	$86,953.84	Refinance
Loan		78	Hampton Inn - Quincy, FL	0.4%	BANA	BANA	$4,160,000	$4,160,000	$2,594,897	$66,031.75	Refinance
Loan		79	Vintage Center	0.3%	MSMCH	MSMCH	$3,950,000	$3,950,000	$3,455,167	$315.17	Refinance
Loan		80	Colorado Mills	0.3%	BANA	BANA	$3,925,000	$3,925,000	$3,588,180	$392.50	Refinance
Loan		81	Walgreens - Leitchfield, KY	0.3%	MSMCH	MSMCH	$3,700,000	$3,700,000	$3,700,000	$255.35	Acquisition
Loan		82	Anderson Ferry Plaza	0.3%	CIBC	CIBC	$3,600,000	$3,600,000	$3,153,583	$82.57	Acquisition
Loan		83	Walgreens - New Ulm, MN	0.3%	MSMCH	MSMCH	$3,400,000	$3,400,000	$2,883,837	$229.42	Acquisition
Loan		84	Horizon Place	0.3%	MSMCH	MSMCH	$3,000,000	$3,000,000	$2,477,497	$226.89	Refinance
Loan		85	Acacia Hills	0.2%	CIBC	CIBC	$2,362,500	$2,362,500	$2,155,278	$36,914.06	Refinance
Loan		86	Walgreens - Katy, TX	0.2%	BANA	BANA	$2,000,000	$2,000,000	$1,604,118	$137.36	Refinance
Loan		87	College Park Place	0.2%	MSMCH	MSMCH	$1,785,000	$1,785,000	$1,662,742	$37,978.72	Acquisition
Loan		88	Triple C MHC	0.2%	BANA	BANA	$1,785,000	$1,785,000	$1,551,129	$22,312.50	Acquisition

I-2

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Sponsor
Loan	3	1	Discovery Business Center	9.6%	Spectrum Office Properties LLC
Loan	4, 5	2	Orlando Maitland Office Portfolio	7.3%	Michael Klein; EK 2013 Family Trust
Property		2.01	Summit Park III
Property		2.02	Summit Park II
Property		2.03	Summit Park I
Property		2.04	Summit Tower
Loan	5, 6, 7	3	VA Office Portfolio	4.3%	Cow Holdings Limited
Property		3.01	Reston Sunrise
Property		3.02	McLean Hilton Office
Property		3.03	Flint Hill Centre
Loan	8, 9	4	Linc LIC	3.5%	Rockrose Development Corp.
Loan		5	Summerhill Pointe Apartments	3.1%	Sho Nakatani; Shin Nakatani
Loan		6	DoubleTree - Santa Ana, CA	2.8%	Lenawee Investments, LLC
Loan		7	Pavilions at Northshore	2.7%	Ojala Interests, LP
Loan	9, 10	8	One & Only Ocean Club	2.6%	Access Industries Holdings LLC
Loan		9	Arelia James Island Apartments	2.5%	William P. Dickey
Loan	5, 7, 9, 11	10	Ashford Portfolio - Palm Desert, CA	2.1%	Ashford Hospitality Limited Partnership
Property		10.01	Residence Inn Palm Desert
Property		10.02	Courtyard Palm Desert
Loan	5, 7, 9, 11	11	Ashford Portfolio - Charlotte/Durham, NC	1.8%	Ashford Hospitality Limited Partnership
Property		11.01	Springhill Suites Charlotte University Research Park
Property		11.02	Springhill Suites Raleigh Durham Airport
Loan		12	33 West 46th Street	1.7%	Northern Estates Corporation; Colorado Fund LLC
Loan		13	Crossroads Shopping Center	1.7%	Jay M. Kaplan
Loan	9	14	Mirabella Apartments	1.7%	Michael Green; Scott McWhorter
Loan	9	15	Acadia Apartments	1.6%	Nathan Keller; Jonathan Keller; Ivan Keller
Loan		16	Bradhurst Court	1.5%	Ben Ashkenazy
Loan	5, 7	17	Kayyem Retail Portfolio	1.5%	Robert E. Kayyem
Property		17.01	Rite Aid - Hellertown, PA
Property		17.02	Rite Aid - Lebanon, PA
Property		17.03	Rite Aid - Punxsutawney, PA
Property		17.04	Walgreens - West Allis, WI
Property		17.05	CVS - Montevallo, AL
Loan		18	Hampton Inn & Suites DuPont	1.5%	Nitin M. Patel; Dahayabhai G. Desai; Amratlal N. Patel
Loan	5, 7	19	RAM Portfolio	1.4%	Howard A. Goldenfarb
Property		19.01	267 Lowell Road
Property		19.02	25 Industrial Avenue
Loan		20	College Plaza	1.4%	Combined Holding Company LLC
Loan		21	Residence Inn Charlotte Piper Glen	1.3%	Parag J. Patel; Vinay Patel
Loan		22	Petaluma Business Center	1.2%	Matthew Thomas White
Loan		23	The Falls at Ocotillo	1.2%	Peter Hollingshead; Thomas A. Cologna
Loan		24	Hyatt House Herndon	1.2%	Michael Moriarty; Creighton Schneck
Loan	7	25	South Valley Medical Centre	1.1%	Rodney A. Mitchell
Loan		26	Hidden Valley Tech Center	1.1%	Matthew Thomas White
Loan		27	Arlington Estates MHC	1.1%	Foster D. Potter
Loan		28	Holiday Inn - Fort Myers, FL	1.0%	Fred Hirschovits; James W. Field
Loan		29	Blue Jay Village Shopping Center	1.0%	Peter Hollingshead; Thomas A. Cologna
Loan		30	Brookhill V Shopping Center	1.0%	Paul Bedrin; Gerald Bedrin
Loan		31	Brigham Business Park	1.0%	Ivy Realty Fund III, L.P.
Loan		32	Courtyard by Marriott - Salisbury, NC	1.0%	Bhupendra M. Patel; Pankaj V. Patel
Loan		33	Holcomb 400 Shopping Center	0.9%	Adam Ifshin
Loan	12	34	US Storage Centers - Chatsworth, CA	0.9%	Hoeven Family Partnership, L.P.
Loan		35	Orleans Square	0.9%	Charles Veldekens
Loan		36	New Townwest Center	0.9%	W. Benjamin Bius
Loan		37	Northgate Apartments	0.9%	Eric Choi
Loan		38	Hampton Inn & Suites - Lithia Springs, GA	0.8%	Bipin Hira
Loan		39	Weatherford Regional Medical Park	0.8%	Joseph Yasgur; Michael Laub
Loan		40	Hester’s Crossing	0.8%	Stephanie L. Cusack; Robert Searls; Searls Family LLP
Loan	7	41	White Clay Center II & III	0.8%	R. Clayton Emory; Robert H. Hill; Carmen J. Facciolo, Jr.
Loan	9, 13	42	Upland Mountain Shopping Center	0.8%	Peter W. Doerken
Loan	9	43	6868 Cortona Drive	0.8%	Kip Bradley; Patricia Bradley
Loan		44	Maguire Hill	0.7%	James T. Szymanski
Loan		45	Residence Inn Charlotte Lake Norman	0.7%	Parag J. Patel; Vinay Patel
Loan		46	Berkeley Plaza	0.7%	Hubert G. Tolson, III
Loan		47	Northgate Business Park	0.7%	Avistone, LLC
Loan		48	Aramingo Village Shopping Center	0.7%	Robert Y. Shasha
Loan		49	Highland UT Retail	0.7%	Thomas A. Hulbert; Bret Fox
Loan		50	Redwood Shopping Center	0.7%	Gregory A. Fowler
Loan	5, 12	51	Hart Metro Self Storage Portfolio	0.7%	Hart Metro Storage HHF Investor LLC; Metro JV Fund II LLC
Property		51.01	Bloomington RV & Mini-Storage
Property		51.02	Eden Prairie RV & Mini Storage
Property		51.03	Orono RV & Mini Storage
Loan	11, 14	52	Gander Commons - Fredericksburg, VA	0.7%	Robert Chesson
Loan		53	Holiday Inn Express - Syracuse	0.7%	Madelyne H. Jerry; Madelyne H. Jerry Trust
Loan		54	Trails at 620	0.6%	Jason Hodges
Loan	9	55	Burlington Plaza Shopping Center	0.6%	Jeffrey Seltzer
Loan		56	Urban Outfitters Melrose Avenue	0.6%	Cathrine Ireland
Loan		57	Mega Foods	0.6%	Leon Melohn
Loan		58	Homewood Suites Mobile	0.6%	Andy Chopra; Manoj Chauhan; Rakesh Chauhan
Loan		59	Dover Pointe	0.6%	GWR Equities

I-3

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Sponsor
Loan		60	SpringHill Suites Charlotte Concord Mills/Speedway	0.6%	Parag J. Patel; Vinay Patel
Loan		61	Shops at the Domain	0.6%	Joseph D. Goveia
Loan	15	62	Metairie Center	0.6%	Eric M. Rosen
Loan		63	Crockett Square	0.6%	Wheeler Real Estate Investment Trust, Inc.
Loan	16	64	Green Leaf Hermitage - 22911 Lyden Drive	0.3%	The Horowitz Family Trust of 1993
Loan	16	65	Green Leaf Hermitage - Brident Dental	0.2%	The Horowitz Family Trust of 1993
Loan	16	66	Green Leaf Hermitage - IHOP	0.1%	The Horowitz Family Trust of 1993
Loan		67	Holiday Inn - Lumberton	0.5%	Parag J. Patel; Vinay Patel
Loan		68	Presidio Office Building	0.5%	NetREIT, Inc.
Loan		69	Holiday Inn Concord Downtown	0.5%	Chartwell Hotels, LLC
Loan		70	Bella Terra Apartments	0.5%	Bernard Englard
Loan		71	College Park Medical Plaza	0.5%	George Lindahl III; Fuad Cochinwala; Christopher W. Ewing; Joe D. Newcomb; Nataliya Scheib; Christopher P. D’Agostino
Loan		72	La Quinta - Dallas Fort Worth, TX	0.5%	Roshan Patel; Jayanti Patel
Loan		73	San Jose Villas	0.4%	Ibrahim F. Michael; Araxie Y. Gettas
Loan		74	Eastdale Apartments	0.4%	Matthew B. Lester
Loan	12	75	StorageMax - Broussard, LA	0.4%	Jack Paul Showers
Loan		76	Walgreens - Austin, TX	0.4%	Gary E. Menchofer
Loan		77	The Vedado Apartments	0.4%	Valentin Cantergiani Cassanelli
Loan		78	Hampton Inn - Quincy, FL	0.4%	Pareshkumar C. Patel; Paresh Gocool
Loan		79	Vintage Center	0.3%	The Read King Companies
Loan		80	Colorado Mills	0.3%	Gerald M. Biehl
Loan		81	Walgreens - Leitchfield, KY	0.3%	Richard W. Saliture
Loan		82	Anderson Ferry Plaza	0.3%	Mark Mascia
Loan		83	Walgreens - New Ulm, MN	0.3%	Reno Consulter
Loan		84	Horizon Place	0.3%	Todd P. Leavitt; Lauren Leavitt
Loan		85	Acacia Hills	0.2%	James T. Szymanski
Loan		86	Walgreens - Katy, TX	0.2%	Edward C. Stark, as Trustee of the Edward C. Stark Living Trust dated February 22, 1996; First Midwest Bank as Successor Trustee of the Douglas J. McClement Trust dated April 22, 1996 (as amended). Douglas J. McClement Trust dated April 22, 1996
Loan		87	College Park Place	0.2%	The Mareau Group
Loan		88	Triple C MHC	0.2%	Kolman Bubis

I-4

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Non-Recourse Carveout Guarantor
Loan	3	1	Discovery Business Center	9.6%	Spectrum Office Properties LLC
Loan	4, 5	2	Orlando Maitland Office Portfolio	7.3%	Michael Klein; EK 2013 Family Trust
Property		2.01	Summit Park III
Property		2.02	Summit Park II
Property		2.03	Summit Park I
Property		2.04	Summit Tower
Loan	5, 6, 7	3	VA Office Portfolio	4.3%	Cow Holdings Limited
Property		3.01	Reston Sunrise
Property		3.02	McLean Hilton Office
Property		3.03	Flint Hill Centre
Loan	8, 9	4	Linc LIC	3.5%	Rockrose General Equities Holdings L.L.C.
Loan		5	Summerhill Pointe Apartments	3.1%	New Nac, Inc.; Sho Nakatani
Loan		6	DoubleTree - Santa Ana, CA	2.8%	Lenawee Investments, LLC
Loan		7	Pavilions at Northshore	2.7%	Larry Likover; Clayton D. Likover
Loan	9, 10	8	One & Only Ocean Club	2.6%	AI Petroleum Holdings LLC
Loan		9	Arelia James Island Apartments	2.5%	William P. Dickey
Loan	5, 7, 9, 11	10	Ashford Portfolio - Palm Desert, CA	2.1%	Ashford Hospitality Limited Partnership
Property		10.01	Residence Inn Palm Desert
Property		10.02	Courtyard Palm Desert
Loan	5, 7, 9, 11	11	Ashford Portfolio - Charlotte/Durham, NC	1.8%	Ashford Hospitality Limited Partnership
Property		11.01	Springhill Suites Charlotte University Research Park
Property		11.02	Springhill Suites Raleigh Durham Airport
Loan		12	33 West 46th Street	1.7%	Jorge Justo Neuss; German Ricardo Jorge Neuss
Loan		13	Crossroads Shopping Center	1.7%	Jay M. Kaplan
Loan	9	14	Mirabella Apartments	1.7%	Michael Green; Scott McWhorter
Loan	9	15	Acadia Apartments	1.6%	Nathan Keller; Jonathan Keller; Ivan Keller
Loan		16	Bradhurst Court	1.5%	Ben Ashkenazy
Loan	5, 7	17	Kayyem Retail Portfolio	1.5%	Robert E. Kayyem
Property		17.01	Rite Aid - Hellertown, PA
Property		17.02	Rite Aid - Lebanon, PA
Property		17.03	Rite Aid - Punxsutawney, PA
Property		17.04	Walgreens - West Allis, WI
Property		17.05	CVS - Montevallo, AL
Loan		18	Hampton Inn & Suites DuPont	1.5%	Nitin M. Patel; Dahayabhai G. Desai; Amratlal N. Patel
Loan	5, 7	19	RAM Portfolio	1.4%	Howard A. Goldenfarb
Property		19.01	267 Lowell Road
Property		19.02	25 Industrial Avenue
Loan		20	College Plaza	1.4%	Combined Holding Company LLC
Loan		21	Residence Inn Charlotte Piper Glen	1.3%	Parag J. Patel; Vinay Patel
Loan		22	Petaluma Business Center	1.2%	Matthew Thomas White
Loan		23	The Falls at Ocotillo	1.2%	Peter Hollingshead; Thomas A. Cologna
Loan		24	Hyatt House Herndon	1.2%	Michael Moriarty; Creighton Schneck
Loan	7	25	South Valley Medical Centre	1.1%	Rodney A. Mitchell
Loan		26	Hidden Valley Tech Center	1.1%	Matthew Thomas White
Loan		27	Arlington Estates MHC	1.1%	Foster D. Potter
Loan		28	Holiday Inn - Fort Myers, FL	1.0%	Fred Hirschovits; James W. Field
Loan		29	Blue Jay Village Shopping Center	1.0%	Peter Hollingshead; Thomas A. Cologna
Loan		30	Brookhill V Shopping Center	1.0%	Paul Bedrin; Gerald Bedrin
Loan		31	Brigham Business Park	1.0%	Ivy Realty Fund III, L.P.
Loan		32	Courtyard by Marriott - Salisbury, NC	1.0%	Bhupendra M. Patel; Pankaj V. Patel
Loan		33	Holcomb 400 Shopping Center	0.9%	DLC Management Corporation; Delphi Commercial Properties, Inc.
Loan	12	34	US Storage Centers - Chatsworth, CA	0.9%	Hoeven Family Partnership, L.P.
Loan		35	Orleans Square	0.9%	Charles Veldekens
Loan		36	New Townwest Center	0.9%	W. Benjamin Bius
Loan		37	Northgate Apartments	0.9%	Eric Choi
Loan		38	Hampton Inn & Suites - Lithia Springs, GA	0.8%	Bipin Hira
Loan		39	Weatherford Regional Medical Park	0.8%	Joseph Yasgur; Michael Laub
Loan		40	Hester’s Crossing	0.8%	Stephanie L. Cusack
Loan	7	41	White Clay Center II & III	0.8%	R. Clayton Emory; Robert H. Hill; Carmen J. Facciolo, Jr.
Loan	9, 13	42	Upland Mountain Shopping Center	0.8%	Peter W. Doerken
Loan	9	43	6868 Cortona Drive	0.8%	Kip Bradley; Patricia Bradley
Loan		44	Maguire Hill	0.7%	James T. Szymanski; Szymanski Trust
Loan		45	Residence Inn Charlotte Lake Norman	0.7%	Parag J. Patel; Vinay Patel
Loan		46	Berkeley Plaza	0.7%	Hubert G. Tolson, III
Loan		47	Northgate Business Park	0.7%	Richard M. Kent; Jeffrey J. Katke; Daniel P. Culler
Loan		48	Aramingo Village Shopping Center	0.7%	Robert Y. Shasha
Loan		49	Highland UT Retail	0.7%	Thomas A. Hulbert; Bret Fox
Loan		50	Redwood Shopping Center	0.7%	Gregory A. Fowler; The Gregory A. Fowler Living Trust U/T/A Date April 27, 1995
Loan	5, 12	51	Hart Metro Self Storage Portfolio	0.7%	Metro Storage HHF Venture, LLC
Property		51.01	Bloomington RV & Mini-Storage
Property		51.02	Eden Prairie RV & Mini Storage
Property		51.03	Orono RV & Mini Storage
Loan	11, 14	52	Gander Commons - Fredericksburg, VA	0.7%	Robert Chesson
Loan		53	Holiday Inn Express - Syracuse	0.7%	Madelyne H. Jerry; Madelyne H. Jerry Trust
Loan		54	Trails at 620	0.6%	Jason Hodges
Loan	9	55	Burlington Plaza Shopping Center	0.6%	Jeffrey Seltzer
Loan		56	Urban Outfitters Melrose Avenue	0.6%	Cathrine Ireland
Loan		57	Mega Foods	0.6%	Leon Melohn
Loan		58	Homewood Suites Mobile	0.6%	Andy Chopra; Manoj Chauhan; Rakesh Chauhan
Loan		59	Dover Pointe	0.6%	Grady W. Roberts

I-5

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Non-Recourse Carveout Guarantor
Loan		60	SpringHill Suites Charlotte Concord Mills/Speedway	0.6%	Parag J. Patel; Vinay Patel
Loan		61	Shops at the Domain	0.6%	Joseph D. Goveia
Loan	15	62	Metairie Center	0.6%	Eric M. Rosen
Loan		63	Crockett Square	0.6%	Wheeler REIT, L.P.
Loan	16	64	Green Leaf Hermitage - 22911 Lyden Drive	0.3%	The Horowitz Family Trust of 1993
Loan	16	65	Green Leaf Hermitage - Brident Dental	0.2%	The Horowitz Family Trust of 1993
Loan	16	66	Green Leaf Hermitage - IHOP	0.1%	The Horowitz Family Trust of 1993
Loan		67	Holiday Inn - Lumberton	0.5%	Parag J. Patel; Vinay Patel
Loan		68	Presidio Office Building	0.5%	NetREIT, Inc.
Loan		69	Holiday Inn Concord Downtown	0.5%	Anastasia Tsunis; Vicki (Vasilicki)Tsunis
Loan		70	Bella Terra Apartments	0.5%	Bernard Englard
Loan		71	College Park Medical Plaza	0.5%	George Lindahl III; Fuad Cochinwala; Christopher W. Ewing; Joe D. Newcomb; Nataliya Scheib; Christopher P. D’Agostino; JBeard Medical, LP
Loan		72	La Quinta - Dallas Fort Worth, TX	0.5%	Roshan Patel; Jayanti Patel
Loan		73	San Jose Villas	0.4%	Ibrahim F. Michael; Araxie Y. Gettas
Loan		74	Eastdale Apartments	0.4%	Matthew B. Lester
Loan	12	75	StorageMax - Broussard, LA	0.4%	Jack Paul Showers
Loan		76	Walgreens - Austin, TX	0.4%	Gary E. Menchofer
Loan		77	The Vedado Apartments	0.4%	Valentin Cantergiani Cassanelli
Loan		78	Hampton Inn - Quincy, FL	0.4%	Pareshkumar C. Patel; Paresh Gocool
Loan		79	Vintage Center	0.3%	Jeffrey A. Read; C. Ewing King
Loan		80	Colorado Mills	0.3%	Gerald M. Biehl
Loan		81	Walgreens - Leitchfield, KY	0.3%	Richard W. Saliture
Loan		82	Anderson Ferry Plaza	0.3%	Mark Mascia
Loan		83	Walgreens - New Ulm, MN	0.3%	Reno Consulter
Loan		84	Horizon Place	0.3%	Todd P. Leavitt; Lauren Leavitt
Loan		85	Acacia Hills	0.2%	James T. Szymanski; Szymanski Trust
Loan		86	Walgreens - Katy, TX	0.2%	Edward C. Stark, as Trustee of the Edward C. Stark Living Trust dated February 22, 1996; First Midwest Bank as Successor Trustee of the Douglas J. McClement Trust dated April 22, 1996 (as amended). Douglas J. McClement Trust dated April 22, 1996
Loan		87	College Park Place	0.2%	Beau Jaussi; Chad Meredith Packard
Loan		88	Triple C MHC	0.2%	Kolman Bubis

I-6

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

MORTGAGED PROPERTY CHARACTERISTICS

Property Flag

Footnotes

Loan ID

Property Name

% of Initial Pool Balance

No. of Properties

General Property Type

Detailed Property Type

Title Type

Ground Lease Initial Lease Expiration Date

Address

City

County

State

Zip Code

Loan

3

1

Discovery Business Center

9.6%

1

Office

Suburban

Fee

N/A

32-49 Discovery, 6501-6591 Irvine Center Drive and 15201-15480 Laguna Canyon Road

Irvine

Orange

CA

92618

Loan

4, 5

2

Orlando Maitland Office Portfolio

7.3%

4

Property

2.01

Summit Park III

Office

Suburban

Fee

N/A

2001 Summit Park Drive

Orlando

Orange

FL

32810

Property

2.02

Summit Park II

Office

Suburban

Fee

N/A

1958 Summit Drive

Orlando

Orange

FL

32810

Property

2.03

Summit Park I

Office

Suburban

Fee

N/A

1950 Summit Drive

Orlando

Orange

FL

32810

Property

2.04

Summit Tower

Office

Suburban

Fee

N/A

1901 Summit Tower Boulevard

Orlando

Orange

FL

32810

Loan

5, 6, 7

3

VA Office Portfolio

4.3%

3

Property

3.01

Reston Sunrise

Office

Suburban

Fee

N/A

12355 Sunrise Valley Drive

Reston

Fairfax

VA

20191

Property

3.02

McLean Hilton Office

Office

Suburban

Fee

N/A

7918 Jones Branch Drive

McLean

Fairfax

VA

22102

Property

3.03

Flint Hill Centre

Office

Suburban

Fee

N/A

3050 Chain Bridge Road

Fairfax

Fairfax

VA

22030

Loan

8, 9

4

Linc LIC

3.5%

1

Multifamily

High-Rise

Fee

N/A

43-10 Crescent Street

Long Island City

Queens

NY

11101

Loan

5

Summerhill Pointe Apartments

3.1%

1

Multifamily

Garden

Fee

N/A

9501 West Sahara Avenue

Las Vegas

Clark

NV

89117

Loan

6

DoubleTree - Santa Ana, CA

2.8%

1

Hospitality

Full Service

Fee

N/A

201 East MacArthur Boulevard

Santa Ana

Orange

CA

92707

Loan

7

Pavilions at Northshore

2.7%

1

Multifamily

Garden

Fee

N/A

201 & 301 Northshore Boulevard

Portland

San Patricio

TX

78374

Loan

9, 10

8

One & Only Ocean Club

2.6%

1

Hospitality

Full Service

Fee

N/A

Paradise Island Boulevard

Paradise Island

N/A

Bahamas

N/A

Loan

9

Arelia James Island Apartments

2.5%

1

Multifamily

Garden

Fee

N/A

5230 South Gate Parkway

Jacksonville

Duval

FL

32256

Loan

5, 7, 9, 11

10

Ashford Portfolio - Palm Desert, CA

2.1%

2

Property

10.01

Residence Inn Palm Desert

Hospitality

Extended Stay

Fee

N/A

38305 Cook Street

Palm Desert

Riverside

CA

92211

Property

10.02

Courtyard Palm Desert

Hospitality

Limited Service

Fee

N/A

75895 Frank Sinatra Drive

Palm Desert

Riverside

CA

92211

Loan

5, 7, 9, 11

11

Ashford Portfolio - Charlotte/Durham, NC

1.8%

2

Property

11.01

Springhill Suites Charlotte University Research Park

Hospitality

Limited Service

Fee

N/A

8700 Research Drive

Charlotte

Mecklenburg

NC

28262

Property

11.02

Springhill Suites Raleigh Durham Airport

Hospitality

Limited Service

Fee

N/A

920 Slater Road

Durham

Durham

NC

27703

Loan

12

33 West 46th Street

1.7%

1

Office

CBD

Fee

N/A

33 West 46th Street

New York

New York

NY

10036

Loan

13

Crossroads Shopping Center

1.7%

1

Retail

Unanchored

Fee

N/A

9070 & 9094 Research Boulevard

Austin

Travis

TX

78758

Loan

9

14

Mirabella Apartments

1.7%

1

Multifamily

Garden

Fee

N/A

12055 Sabo Road

Houston

Harris

TX

77089

Loan

9

15

Acadia Apartments

1.6%

1

Multifamily

Garden

Fee

N/A

4031 Thousand Oaks Dr

San Antonio

Bexar

TX

78217

Loan

16

Bradhurst Court

1.5%

1

Retail

Anchored

Fee

N/A

300 West 145th Street

New York

New York

NY

10030

Loan

5, 7

17

Kayyem Retail Portfolio

1.5%

5

Property

17.01

Rite Aid - Hellertown, PA

Retail

Free-Standing

Fee

N/A

110 Main Street

Hellertown

Northampton

PA

18055

Property

17.02

Rite Aid - Lebanon, PA

Retail

Free-Standing

Fee/Leasehold

7/31/2024

415 South 9th Street

Lebanon

Lebanon

PA

17042

Property

17.03

Rite Aid - Punxsutawney, PA

Retail

Free-Standing

Fee

N/A

201 West Mahoning Street

Punxsutawney

Jefferson

PA

15767

Property

17.04

Walgreens - West Allis, WI

Retail

Free-Standing

Fee

N/A

10725 West Greenfield Avenue

West Allis

Milwaukee

WI

53214

Property

17.05

CVS - Montevallo, AL

Retail

Free-Standing

Fee

N/A

700 Main Street

Montevallo

Shelby

AL

35115

Loan

18

Hampton Inn & Suites DuPont

1.5%

1

Hospitality

Limited Service

Fee

N/A

800 Station Drive

DuPont

Pierce

WA

98327

Loan

5, 7

19

RAM Portfolio

1.4%

2

Property

19.01

267 Lowell Road

Industrial

Flex

Fee

N/A

267 Lowell Road

Hudson

Hillsborough

NH

03051

Property

19.02

25 Industrial Avenue

Industrial

Flex

Fee

N/A

25 Industrial Avenue

Chelmsford

Middlesex

MA

01824

Loan

20

College Plaza

1.4%

1

Retail

Anchored

Fee

N/A

15100 Frederick Road

Rockville

Montgomery

MD

20850

Loan

21

Residence Inn Charlotte Piper Glen

1.3%

1

Hospitality

Extended Stay

Fee

N/A

5115 Piper Station Drive

Charlotte

Mecklenburg

NC

28277

Loan

22

Petaluma Business Center

1.2%

1

Office

Suburban

Fee

N/A

755, 765, and 775 Baywood Drive

Petaluma

Sonoma

CA

94954

Loan

23

The Falls at Ocotillo

1.2%

1

Retail

Unanchored

Fee

N/A

1025-1095 West Queen Creek Road

Chandler

Maricopa

AZ

85248

Loan

24

Hyatt House Herndon

1.2%

1

Hospitality

Extended Stay

Fee

N/A

467 Herndon Parkway

Herndon

Fairfax

VA

20170

Loan

7

25

South Valley Medical Centre

1.1%

1

Office

Medical

Fee

N/A

8231, 8233, 8239, 8241, 8243, and 8247 East Stockton Boulevard

Sacramento

Sacramento

CA

95828

Loan

26

Hidden Valley Tech Center

1.1%

1

Mixed Use

Industrial/Office

Fee

N/A

1140, 1150, 1170 Financial Boulevard, 5595 Equity Avenue & 5580 Mill Street

Reno

Washoe

NV

89502

Loan

27

Arlington Estates MHC

1.1%

1

Manufactured Housing

Manufactured Housing

Fee

N/A

3785 Evanston Avenue

Muskegon

Muskegon

MI

49442

Loan

28

Holiday Inn - Fort Myers, FL

1.0%

1

Hospitality

Full Service

Fee

N/A

9931 Interstate Commerce Drive

Fort Myers

Lee

FL

33913

Loan

29

Blue Jay Village Shopping Center

1.0%

1

Retail

Anchored

Fee

N/A

27159-27244 Highway 189

Blue Jay

San Bernardino

CA

92317

Loan

30

Brookhill V Shopping Center

1.0%

1

Retail

Anchored

Fee

N/A

9110-9190 Wadsworth Parkway

Westminster

Jefferson

CO

80021

Loan

31

Brigham Business Park

1.0%

1

Industrial

Flex

Fee

N/A

19, 41, and 53 Brigham Street

Marlborough

Middlesex

MA

01752

Loan

32

Courtyard by Marriott - Salisbury, NC

1.0%

1

Hospitality

Limited Service

Fee

N/A

120 Marriott Circle

Salisbury

Rowan

NC

28144

Loan

33

Holcomb 400 Shopping Center

0.9%

1

Retail

Anchored

Fee

N/A

1475 Holcomb Bridge Road

Roswell

Fulton

GA

30076

Loan

12

34

US Storage Centers - Chatsworth, CA

0.9%

1

Self Storage

Self Storage

Fee

N/A

9818 De Soto Avenue

Chatsworth

Los Angeles

CA

91311

Loan

35

Orleans Square

0.9%

1

Retail

Unanchored

Fee

N/A

18321 West Lake Houston Parkway

Humble

Harris

TX

77346

Loan

36

New Townwest Center

0.9%

1

Retail

Anchored

Fee

N/A

3009-3011 Highway 30 & 130 Col. Etheridge Boulevard

Huntsville

Walker

TX

77340

Loan

37

Northgate Apartments

0.9%

1

Multifamily

Garden

Fee

N/A

3146 West Northgate Drive

Irving

Dallas

TX

75252

Loan

38

Hampton Inn & Suites - Lithia Springs, GA

0.8%

1

Hospitality

Limited Service

Fee

N/A

999 Bob Arnold Boulevard

Lithia Springs

Douglas

GA

30122

Loan

39

Weatherford Regional Medical Park

0.8%

1

Office

Medical

Fee

N/A

831, 879, 891, 905, and 907 E Eureka Street

Weatherford

Parker

TX

76086

Loan

40

Hester’s Crossing

0.8%

1

Retail

Unanchored

Fee

N/A

2400 S. Interstate Highway 35

Round Rock

Williamson

TX

78681

Loan

7

41

White Clay Center II & III

0.8%

1

Office

Suburban

Fee

N/A

200 & 400 White Clay Center Drive

Newark

New Castle

DE

19711

Loan

9, 13

42

Upland Mountain Shopping Center

0.8%

1

Retail

Anchored

Fee

N/A

1234-1284 W. Foothill Boulevard

Upland

San Bernardino

CA

91786

Loan

9

43

6868 Cortona Drive

0.8%

1

Industrial

Flex

Fee

N/A

6868 Cortona Drive

Goleta

Santa Barbara

CA

93117

Loan

44

Maguire Hill

0.7%

1

Multifamily

Garden

Fee

N/A

207 North Maguire Avenue

Tucson

Pima

AZ

85710

Loan

45

Residence Inn Charlotte Lake Norman

0.7%

1

Hospitality

Limited Service

Fee

N/A

16830 Kenton Drive

Huntersville

Mecklenburg

NC

28078

Loan

46

Berkeley Plaza

0.7%

1

Retail

Anchored

Fee

N/A

1101 W. Berkeley Blvd.

Goldsboro

Wayne

NC

27534

Loan

47

Northgate Business Park

0.7%

1

Industrial

Flex

Fee

N/A

4600-4650 Northgate Boulevard

Sacramento

Sacramento

CA

95834

Loan

48

Aramingo Village Shopping Center

0.7%

1

Retail

Unanchored

Fee

N/A

3668 Aramingo Avenue

Philadelphia

Philadelphia

PA

19134

Loan

49

Highland UT Retail

0.7%

1

Retail

Unanchored

Fee

N/A

5604 W 11000 N

Highland

Utah

UT

84003

Loan

50

Redwood Shopping Center

0.7%

1

Retail

Anchored

Fee

N/A

7064 South Redwood Road

West Jordan

Salt Lake

UT

84084

Loan

5, 12

51

Hart Metro Self Storage Portfolio

0.7%

3

Property

51.01

Bloomington RV & Mini-Storage

Self Storage

Self Storage

Fee

N/A

6200 West Old Shakopee Road

Bloomington

Hennepin

MN

55438

Property

51.02

Eden Prairie RV & Mini Storage

Self Storage

Self Storage

Fee

N/A

6851 Flying Cloud Drive

Eden Prairie

Hennepin

MN

55344

Property

51.03

Orono RV & Mini Storage

Self Storage

Self Storage

Fee

N/A

2725 W. Wayzata Boulevard

Orono

Hennepin

MN

55356

Loan

11, 14

52

Gander Commons - Fredericksburg, VA

0.7%

1

Retail

Anchored

Fee

N/A

3700-3708 Plank Road

Fredericksburg

Spotsylvania

VA

22407

Loan

53

Holiday Inn Express - Syracuse

0.7%

1

Hospitality

Limited Service

Fee

N/A

5418 South Bay Road

Syracuse

Onondaga

NY

13212

Loan

54

Trails at 620

0.6%

1

Retail

Shadow Anchored

Fee

N/A

8142 N. Ranch Road 620 RT 1, RT2, and FF1

Austin

Travis

TX

78726

Loan

9

55

Burlington Plaza Shopping Center

0.6%

1

Retail

Anchored

Fee

N/A

5628 - 5660 North Blackstone Avenue

Fresno

Fresno

CA

93710

Loan

56

Urban Outfitters Melrose Avenue

0.6%

1

Retail

Free-Standing

Fee

N/A

7650 Melrose Avenue

Los Angeles

Los Angeles

CA

90046

Loan

57

Mega Foods

0.6%

1

Retail

Unanchored

Fee

N/A

1201 South Hastings Way

Eau Claire

Eau Claire

WI

54701

Loan

58

Homewood Suites Mobile

0.6%

1

Hospitality

Limited Service

Fee

N/A

530 Providence Park Drive

Mobile

Mobile

AL

36695

Loan

59

Dover Pointe

0.6%

1

Multifamily

Garden

Fee

N/A

14445 Wallisville Road

Houston

Harris

TX

77049

I-7

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

MORTGAGED PROPERTY CHARACTERISTICS

Property Flag

Footnotes

Loan ID

Property Name

% of Initial Pool Balance

No. of Properties

General Property Type

Detailed Property Type

Title Type

Ground Lease Initial Lease Expiration Date

Address

City

County

State

Zip Code

Loan

60

SpringHill Suites Charlotte Concord Mills/Speedway

0.6%

1

Hospitality

Select Service

Fee

N/A

7811 Gateway Lane Northwest

Concord

Cabarrus

NC

28027

Loan

61

Shops at the Domain

0.6%

1

Retail

Shadow Anchored

Fee

N/A

3310 West Braker Lane

Austin

Travis

TX

78758

Loan

15

62

Metairie Center

0.6%

1

Retail

Unanchored

Fee

N/A

1700 Chemin Metairie Parkway & 107 Centre Sarcelle Boulevard

Youngsville

Lafayette Parish

LA

70592

Loan

63

Crockett Square

0.6%

1

Retail

Shadow Anchored

Fee

N/A

507 South Davy Crockett Parkway

Morristown

Hamblen

TN

37813

Loan

16

64

Green Leaf Hermitage - 22911 Lyden Drive

0.3%

1

Retail

Free-Standing

Fee

N/A

22911 Lyden Drive

Estero

Lee

FL

33928

Loan

16

65

Green Leaf Hermitage - Brident Dental

0.2%

1

Office

Medical

Fee

N/A

13327 Tomball Parkway

Houston

Harris

TX

77086

Loan

16

66

Green Leaf Hermitage - IHOP

0.1%

1

Leased Fee

Leased Fee

Fee

N/A

9540 Colerain Avenue

Cincinnati

Hamilton

OH

45251

Loan

67

Holiday Inn - Lumberton

0.5%

1

Hospitality

Full Service

Fee

N/A

101 Wintergreen Drive

Lumberton

Robeson

NC

28385

Loan

68

Presidio Office Building

0.5%

1

Office

Suburban

Fee

N/A

1155 Kelly Johnson Boulevard

Colorado Springs

El Paso

CO

80920

Loan

69

Holiday Inn Concord Downtown

0.5%

1

Hospitality

Full Service

Fee

N/A

172 North Main Street

Concord

Merrimack

NH

03301

Loan

70

Bella Terra Apartments

0.5%

1

Multifamily

Garden

Fee

N/A

1823 Las Vegas Trail

Fort Worth

Tarrant

TX

76108

Loan

71

College Park Medical Plaza

0.5%

1

Office

Medical

Fee

N/A

3117 College Park Drive

The Woodlands

Montgomery

TX

77384

Loan

72

La Quinta - Dallas Fort Worth, TX

0.5%

1

Hospitality

Limited Service

Fee

N/A

1809 Highway 121

Bedford

Tarrant

TX

76021

Loan

73

San Jose Villas

0.4%

1

Multifamily

Garden

Fee

N/A

3655 W. San Jose Avenue

Fresno

Fresno

CA

93711

Loan

74

Eastdale Apartments

0.4%

1

Multifamily

Garden

Fee

N/A

203 Eastdale Road South

Montgomery

Montgomery

AL

36117

Loan

12

75

StorageMax - Broussard, LA

0.4%

1

Self Storage

Self Storage

Fee

N/A

1321 Southeast Evangeline Thruway

Broussard

St. Martin Parish

LA

70518

Loan

76

Walgreens - Austin, TX

0.4%

1

Retail

Free-Standing

Fee

N/A

6721 South Congress Avenue

Austin

Travis

TX

78745

Loan

77

The Vedado Apartments

0.4%

1

Multifamily

Mid-Rise

Fee

N/A

119 Southwest 6th Avenue

Miami Beach

Miami-Dade

FL

33130

Loan

78

Hampton Inn - Quincy, FL

0.4%

1

Hospitality

Limited Service

Fee

N/A

165 Spooner Road

Quincy

Gadsden

FL

32351

Loan

79

Vintage Center

0.3%

1

Retail

Unanchored

Fee

N/A

10220 Louetta Road

Houston

Harris

TX

77070

Loan

80

Colorado Mills

0.3%

1

Retail

Shadow Anchored

Fee

N/A

14255 Colfax Drive

Lakewood

Jefferson

CO

80401

Loan

81

Walgreens - Leitchfield, KY

0.3%

1

Retail

Free-Standing

Fee

N/A

311 North Main Street

Leitchfield

Grayson

KY

42754

Loan

82

Anderson Ferry Plaza

0.3%

1

Office

Medical

Fee

N/A

2001-2045 Anderson Ferry Road

Cincinnati

Hamilton

OH

45238

Loan

83

Walgreens - New Ulm, MN

0.3%

1

Retail

Free-Standing

Fee

N/A

608 N. Broadway Street

New Ulm

Brown

MN

56073

Loan

84

Horizon Place

0.3%

1

Retail

Shadow Anchored

Fee

N/A

205-213 South Stephanie Street

Henderson

Clark

NV

89012

Loan

85

Acacia Hills

0.2%

1

Multifamily

Garden

Fee

N/A

9170 East Golf Links Road

Tucson

Pima

AZ

85730

Loan

86

Walgreens - Katy, TX

0.2%

1

Retail

Anchored

Fee

N/A

5161 Franz Road

Katy

Harris

TX

77493

Loan

87

College Park Place

0.2%

1

Multifamily

Student Housing

Fee

N/A

700 Pickens Street

Columbia

Richland

SC

29201

Loan

88

Triple C MHC

0.2%

1

Manufactured Housing

Manufactured Housing

Fee

N/A

106 East Victorian Avenue

Sparks

Washoe

NV

89431

I-8

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
					MORTGAGED PROPERTY CHARACTERISTICS								MORTGAGE LOAN CHARACTERISTICS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Year Built	Year Renovated	Size	Units of Measure	Occupancy Rate	Occupancy Rate As-of Date	Appraised Value	Appraisal As-of Date	Mortgage Rate	Administrative Fee Rate(2)	Master Servicing Fee Rate	Pari Passu Loan Primary Servicing Fee Rate	Trustee Fee Rate	Trust Advisor Fee Rate	CREFC Fee Rate
Loan	3	1	Discovery Business Center	9.6%	2000-2007	N/A	1,287,820	SF	94.8%	10/28/2014	$358,000,000	10/14/2014	4.181%	0.01820%	0.01000%	0.00000%	0.00350%	0.00420%	0.00050%
Loan	4, 5	2	Orlando Maitland Office Portfolio	7.3%			588,678	SF	95.8%		$118,000,000		4.380%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Property		2.01	Summit Park III		2009	N/A	211,236	SF	100.0%	11/21/2014	$44,600,000	10/27/2014
Property		2.02	Summit Park II		1996	2014	128,934	SF	100.0%	11/21/2014	$28,300,000	10/27/2014
Property		2.03	Summit Park I		1992	N/A	128,240	SF	100.0%	11/21/2014	$30,200,000	10/27/2014
Property		2.04	Summit Tower		1998	N/A	120,268	SF	79.6%	11/21/2014	$14,900,000	10/27/2014
Loan	5, 6, 7	3	VA Office Portfolio	4.3%			344,220	SF	84.1%		$66,000,000		4.505%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Property		3.01	Reston Sunrise		1985	N/A	141,583	SF	80.0%	10/14/2014	$26,900,000	9/30/2014
Property		3.02	McLean Hilton Office		1986	N/A	119,294	SF	88.4%	10/14/2014	$23,600,000	9/30/2014
Property		3.03	Flint Hill Centre		1985	N/A	83,343	SF	87.8%	10/14/2014	$15,500,000	9/30/2014
Loan	8, 9	4	Linc LIC	3.5%	2013	N/A	709	Units	98.0%	11/18/2014	$375,000,000	10/22/2014	4.760%	0.01400%	0.00500%	0.00500%	0.00350%	0.00000%	0.00050%
Loan		5	Summerhill Pointe Apartments	3.1%	1988	N/A	576	Units	97.4%	11/22/2014	$55,000,000	9/24/2014	4.770%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		6	DoubleTree - Santa Ana, CA	2.8%	2002	2012	253	Rooms	81.5%	10/31/2014	$48,200,000	11/19/2014	4.480%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		7	Pavilions at Northshore	2.7%	2001 (Ph 1) / 2006 (Ph 2)	2013-2014	336	Units	98.5%	10/31/2014	$42,500,000	7/31/2014	4.430%	0.03550%	0.03000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan	9, 10	8	One & Only Ocean Club	2.6%	1962	2009	105	Rooms	68.0%	10/31/2014	$150,000,000	3/27/2014	5.373%	0.01400%	0.00500%	0.00500%	0.00350%	0.00000%	0.00050%
Loan		9	Arelia James Island Apartments	2.5%	2009	N/A	270	Units	97.0%	11/14/2014	$38,700,000	10/30/2014	4.260%	0.05050%	0.04500%	0.00000%	0.00350%	0.00150%	0.00050%
Loan	5, 7, 9, 11	10	Ashford Portfolio - Palm Desert, CA	2.1%			281	Rooms	66.9%		$34,100,000		4.450%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Property		10.01	Residence Inn Palm Desert		1999	2012	130	Rooms	71.6%	11/30/2014	$18,100,000	10/9/2014
Property		10.02	Courtyard Palm Desert		1999	2012	151	Rooms	62.8%	11/30/2014	$16,000,000	10/9/2014
Loan	5, 7, 9, 11	11	Ashford Portfolio - Charlotte/Durham, NC	1.8%			256	Rooms	75.5%		$28,300,000		4.450%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Property		11.01	Springhill Suites Charlotte University Research Park		2001	2011	136	Rooms	73.6%	11/30/2014	$18,600,000	10/6/2014
Property		11.02	Springhill Suites Raleigh Durham Airport		2000	2011	120	Rooms	77.6%	11/30/2014	$9,700,000	10/7/2014
Loan		12	33 West 46th Street	1.7%	1915	2014	42,525	SF	90.9%	11/1/2014	$26,000,000	10/16/2014	4.265%	0.04050%	0.03500%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		13	Crossroads Shopping Center	1.7%	1982	N/A	98,918	SF	89.8%	11/1/2014	$26,100,000	10/13/2014	4.200%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan	9	14	Mirabella Apartments	1.7%	2002	N/A	240	Units	93.8%	11/13/2014	$25,690,000	11/4/2014	4.370%	0.04550%	0.04000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan	9	15	Acadia Apartments	1.6%	1982	2014	304	Units	92.8%	10/22/2014	$24,800,000	10/24/2014	4.610%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		16	Bradhurst Court	1.5%	2005	N/A	90,280	SF	100.0%	9/1/2014	$23,000,000	10/2/2014	4.700%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan	5, 7	17	Kayyem Retail Portfolio	1.5%			65,410	SF	100.0%		$24,385,000		4.650%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Property		17.01	Rite Aid - Hellertown, PA		2004	2013	13,813	SF	100.0%	7/28/2014	$5,650,000	7/23/2014
Property		17.02	Rite Aid - Lebanon, PA		2003	2008	13,813	SF	100.0%	7/28/2014	$5,450,000	7/23/2014
Property		17.03	Rite Aid - Punxsutawney, PA		2004	2008	13,824	SF	100.0%	7/28/2014	$5,475,000	7/28/2014
Property		17.04	Walgreens - West Allis, WI		1999	N/A	13,905	SF	100.0%	7/28/2014	$4,260,000	7/29/2014
Property		17.05	CVS - Montevallo, AL		2004	N/A	10,055	SF	100.0%	7/28/2014	$3,550,000	7/22/2014
Loan		18	Hampton Inn & Suites DuPont	1.5%	2013	N/A	115	Rooms	82.6%	10/31/2014	$24,300,000	10/29/2014	4.320%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan	5, 7	19	RAM Portfolio	1.4%			170,917	SF	100.0%		$21,900,000		4.480%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Property		19.01	267 Lowell Road		1985	2014	121,553	SF	100.0%	10/1/2014	$16,300,000	10/9/2014
Property		19.02	25 Industrial Avenue		1976	2014	49,364	SF	100.0%	10/1/2014	$5,600,000	10/9/2014
Loan		20	College Plaza	1.4%	1974, 1987	N/A	110,343	SF	98.8%	10/28/2014	$25,400,000	10/6/2014	4.705%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		21	Residence Inn Charlotte Piper Glen	1.3%	2001	2007	114	Rooms	77.9%	8/31/2014	$21,800,000	6/17/2014	4.500%	0.04050%	0.03500%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		22	Petaluma Business Center	1.2%	1991/2000	N/A	116,380	SF	80.0%	8/28/2014	$20,700,000	9/25/2014	4.430%	0.04550%	0.04000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		23	The Falls at Ocotillo	1.2%	2002	N/A	70,112	SF	87.6%	11/1/2014	$18,500,000	10/24/2014	4.510%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		24	Hyatt House Herndon	1.2%	1999	2011	104	Rooms	81.4%	9/30/2014	$18,500,000	10/14/2014	4.500%	0.06050%	0.05500%	0.00000%	0.00350%	0.00150%	0.00050%
Loan	7	25	South Valley Medical Centre	1.1%	2004-2014	N/A	76,889	SF	90.3%	9/1/2014	$21,900,000	10/2/2014	4.350%	0.05050%	0.04500%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		26	Hidden Valley Tech Center	1.1%	2001	2002	129,821	SF	88.5%	11/3/2014	$17,250,000	11/20/2014	4.305%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		27	Arlington Estates MHC	1.1%	1968, 1983, 1995	2000	659	Pads	84.8%	9/18/2014	$17,000,000	7/28/2014	4.524%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		28	Holiday Inn - Fort Myers, FL	1.0%	2009	N/A	169	Rooms	71.3%	8/31/2014	$17,000,000	10/2/2014	4.715%	0.04550%	0.04000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		29	Blue Jay Village Shopping Center	1.0%	1935-1980	2012-2014	115,439	SF	86.7%	9/1/2014	$17,700,000	9/23/2014	4.570%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		30	Brookhill V Shopping Center	1.0%	1995	N/A	158,087	SF	100.0%	9/30/2014	$15,120,000	10/22/2014	4.230%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		31	Brigham Business Park	1.0%	1984	2001	169,230	SF	94.4%	12/1/2014	$15,000,000	10/7/2014	4.290%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		32	Courtyard by Marriott - Salisbury, NC	1.0%	2013	N/A	94	Rooms	74.0%	10/31/2014	$15,800,000	10/28/2014	4.450%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		33	Holcomb 400 Shopping Center	0.9%	1984, 1991, 2010	2012-2014	103,616	SF	91.6%	11/3/2014	$14,300,000	9/26/2014	4.420%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan	12	34	US Storage Centers - Chatsworth, CA	0.9%	1974	N/A	766	Units	92.3%	11/1/2014	$15,500,000	10/31/2014	4.300%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		35	Orleans Square	0.9%	2006	N/A	65,783	SF	89.2%	1/6/2015	$13,800,000	10/27/2014	4.270%	0.05550%	0.05000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		36	New Townwest Center	0.9%	1979, 1983, 2002	2013	129,529	SF	99.1%	1/6/2015	$14,100,000	6/19/2014	4.500%	0.07050%	0.06500%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		37	Northgate Apartments	0.9%	1980	N/A	220	Units	95.0%	10/20/2014	$13,200,000	7/24/2014	4.500%	0.07050%	0.06500%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		38	Hampton Inn & Suites - Lithia Springs, GA	0.8%	2006	2012	101	Rooms	73.7%	9/30/2014	$13,500,000	9/1/2014	4.588%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		39	Weatherford Regional Medical Park	0.8%	2005-2014	N/A	42,988	SF	100.0%	9/2/2014	$15,200,000	9/17/2014	4.750%	0.07050%	0.06500%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		40	Hester’s Crossing	0.8%	1982	2005	76,091	SF	100.0%	12/15/2014	$12,250,000	11/10/2014	4.250%	0.05550%	0.05000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan	7	41	White Clay Center II & III	0.8%	1985, 1988	N/A	152,954	SF	84.7%	6/30/2014	$12,850,000	7/2/2014	4.760%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan	9, 13	42	Upland Mountain Shopping Center	0.8%	1974	N/A	65,325	SF	91.1%	9/30/2014	$11,600,000	2/1/2015	4.557%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan	9	43	6868 Cortona Drive	0.8%	1964	2007	59,774	SF	100.0%	9/1/2014	$11,730,000	7/23/2014	4.450%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		44	Maguire Hill	0.7%	1980	N/A	192	Units	96.9%	11/3/2014	$11,400,000	9/19/2014	4.200%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		45	Residence Inn Charlotte Lake Norman	0.7%	2002	2012	78	Rooms	77.0%	8/31/2014	$12,900,000	6/17/2014	4.500%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		46	Berkeley Plaza	0.7%	1989, 2000	N/A	101,772	SF	100.0%	11/1/2014	$11,200,000	8/18/2014	4.645%	0.07050%	0.06500%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		47	Northgate Business Park	0.7%	1988	2011	139,555	SF	85.3%	10/31/2014	$11,100,000	9/30/2014	4.500%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		48	Aramingo Village Shopping Center	0.7%	1984	N/A	74,762	SF	98.1%	11/12/2014	$13,900,000	7/6/2014	4.375%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		49	Highland UT Retail	0.7%	2008	N/A	36,949	SF	91.8%	7/10/2014	$10,800,000	7/21/2014	4.788%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		50	Redwood Shopping Center	0.7%	1979, 1986	N/A	98,112	SF	92.7%	12/30/2014	$10,620,000	10/1/2014	4.570%	0.05550%	0.05000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan	5, 12	51	Hart Metro Self Storage Portfolio	0.7%			1,101	Units	81.8%		$15,400,000		4.505%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Property		51.01	Bloomington RV & Mini-Storage		1988	N/A	391	Units	88.5%	8/31/2014	$6,400,000	8/12/2014
Property		51.02	Eden Prairie RV & Mini Storage		1964	N/A	397	Units	88.7%	8/31/2014	$4,600,000	8/12/2014
Property		51.03	Orono RV & Mini Storage		2012	N/A	313	Units	64.8%	8/31/2014	$4,400,000	8/12/2014
Loan	11, 14	52	Gander Commons - Fredericksburg, VA	0.7%	1993	2003	116,074	SF	100.0%	12/1/2014	$10,000,000	11/25/2014	4.400%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		53	Holiday Inn Express - Syracuse	0.7%	2007	N/A	95	Rooms	70.5%	8/31/2014	$11,000,000	7/30/2014	4.920%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		54	Trails at 620	0.6%	2012-2013	N/A	25,952	SF	93.1%	11/14/2014	$10,000,000	10/1/2014	4.700%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan	9	55	Burlington Plaza Shopping Center	0.6%	1979, 1981	N/A	103,688	SF	94.2%	11/13/2014	$10,500,000	10/7/2014	4.480%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		56	Urban Outfitters Melrose Avenue	0.6%	1987	1998	13,590	SF	100.0%	7/16/2014	$12,000,000	9/16/2014	4.430%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		57	Mega Foods	0.6%	2012	N/A	67,478	SF	100.0%	1/1/2015	$9,200,000	10/8/2014	4.400%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		58	Homewood Suites Mobile	0.6%	1998	2007	86	Rooms	79.6%	7/31/2014	$10,000,000	9/9/2014	5.420%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		59	Dover Pointe	0.6%	1982	2013	168	Units	92.3%	10/16/2014	$9,300,000	10/15/2014	4.400%	0.05550%	0.05000%	0.00000%	0.00350%	0.00150%	0.00050%

I-9

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
					MORTGAGED PROPERTY CHARACTERISTICS								MORTGAGE LOAN CHARACTERISTICS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Year Built	Year Renovated	Size	Units of Measure	Occupancy Rate	Occupancy Rate As-of Date	Appraised Value	Appraisal As-of Date	Mortgage Rate	Administrative Fee Rate(2)	Master Servicing Fee Rate	Pari Passu Loan Primary Servicing Fee Rate	Trustee Fee Rate	Trust Advisor Fee Rate	CREFC Fee Rate
Loan		60	SpringHill Suites Charlotte Concord Mills/Speedway	0.6%	2001	2007	95	Rooms	68.5%	4/30/2014	$10,500,000	6/18/2024	4.500%	0.06050%	0.05500%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		61	Shops at the Domain	0.6%	2013	N/A	13,449	SF	100.0%	6/30/2014	$8,600,000	8/11/2014	4.670%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan	15	62	Metairie Center	0.6%	2012	N/A	33,657	SF	98.5%	11/19/2014	$8,500,000	2/18/2015	4.460%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		63	Crockett Square	0.6%	2005	N/A	107,122	SF	100.0%	10/13/2014	$9,750,000	10/17/2014	4.470%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan	16	64	Green Leaf Hermitage - 22911 Lyden Drive	0.3%	2014	N/A	8,200	SF	100.0%	8/1/2014	$4,430,000	5/1/2015	4.540%	0.03050%	0.02500%	0.00000%	0.00350%	0.00150%	0.00050%
Loan	16	65	Green Leaf Hermitage - Brident Dental	0.2%	2014	N/A	4,500	SF	100.0%	1/1/2015	$2,700,000	2/1/2015	4.715%	0.03050%	0.02500%	0.00000%	0.00350%	0.00150%	0.00050%
Loan	16	66	Green Leaf Hermitage - IHOP	0.1%	2006	N/A	6,395	SF	100.0%	1/1/2015	$2,000,000	8/6/2014	4.715%	0.03050%	0.02500%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		67	Holiday Inn - Lumberton	0.5%	1990	2010	107	Rooms	71.4%	8/31/2014	$8,400,000	6/20/2014	4.500%	0.06050%	0.05500%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		68	Presidio Office Building	0.5%	1985	N/A	81,222	SF	79.0%	11/1/2014	$8,600,000	7/15/2014	4.535%	0.07050%	0.06500%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		69	Holiday Inn Concord Downtown	0.5%	1975	2010	122	Rooms	65.1%	8/31/2014	$8,800,000	9/9/2014	4.550%	0.09050%	0.08500%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		70	Bella Terra Apartments	0.5%	1970	2013-2014	200	Units	94.0%	9/1/2014	$8,010,000	7/29/2014	4.420%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		71	College Park Medical Plaza	0.5%	2012	N/A	28,937	SF	100.0%	12/21/2014	$7,300,000	10/29/2014	4.350%	0.05550%	0.05000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		72	La Quinta - Dallas Fort Worth, TX	0.5%	2008	N/A	76	Rooms	80.5%	9/30/2014	$7,500,000	9/1/2014	4.588%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		73	San Jose Villas	0.4%	2004	N/A	72	Units	97.2%	10/6/2014	$9,100,000	8/4/2014	4.260%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		74	Eastdale Apartments	0.4%	1981	N/A	312	Units	88.5%	10/22/2014	$12,170,000	10/6/2014	4.327%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan	12	75	StorageMax - Broussard, LA	0.4%	2005	2008	722	Units	93.6%	10/17/2014	$6,550,000	9/9/2014	4.550%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		76	Walgreens - Austin, TX	0.4%	2003	N/A	13,650	SF	100.0%	1/1/2015	$7,000,000	10/1/2014	4.485%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		77	The Vedado Apartments	0.4%	2011	N/A	49	Units	95.9%	8/10/2014	$7,700,000	10/3/2014	4.780%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		78	Hampton Inn - Quincy, FL	0.4%	2006	2013	63	Rooms	60.5%	9/30/2014	$6,400,000	9/9/2014	4.598%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		79	Vintage Center	0.3%	2014	N/A	12,533	SF	88.8%	10/1/2014	$5,620,000	9/22/2014	4.380%	0.09050%	0.08500%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		80	Colorado Mills	0.3%	2004	N/A	10,000	SF	100.0%	12/16/2014	$6,100,000	11/5/2014	4.328%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		81	Walgreens - Leitchfield, KY	0.3%	2011	N/A	14,490	SF	100.0%	1/1/2015	$6,090,000	8/20/2014	4.450%	0.08050%	0.07500%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		82	Anderson Ferry Plaza	0.3%	1988/1994	N/A	43,600	SF	95.5%	10/1/2014	$5,100,000	10/28/2014	4.450%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		83	Walgreens - New Ulm, MN	0.3%	2006	N/A	14,820	SF	100.0%	9/1/2014	$5,900,000	9/11/2014	4.170%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		84	Horizon Place	0.3%	2002	N/A	13,222	SF	100.0%	10/16/2014	$4,600,000	9/25/2014	5.070%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		85	Acacia Hills	0.2%	1987	N/A	64	Units	100.0%	10/29/2014	$3,150,000	9/19/2014	4.200%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		86	Walgreens - Katy, TX	0.2%	2005	N/A	14,560	SF	100.0%	1/1/2015	$5,480,000	10/17/2014	4.200%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		87	College Park Place	0.2%	2005	N/A	47	Units	100.0%	9/5/2014	$2,380,000	9/1/2014	5.570%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%
Loan		88	Triple C MHC	0.2%	1959	N/A	80	Pads	96.2%	10/31/2014	$2,900,000	8/14/2014	5.100%	0.01550%	0.01000%	0.00000%	0.00350%	0.00150%	0.00050%

I-10

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
					MORTGAGE LOAN CHARACTERISTICS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Interest Accrual Basis	Seasoning (mos.)	ARD (Yes/No)	Original Term to Maturity (mos.)	Remaining Term to Maturity (mos.)	Original Interest-Only Period (mos.)	Remaining Interest-Only Period (mos.)	Original Amortization Term (mos.)	Remaining Amortization Term (mos.)	Note Date	First Payment Date	First P&I Payment Date (Partial IO Loans)	Maturity  Date	ARD Loan Stated Maturity Date	Monthly Debt Service (P&I)	Monthly Debt Service (IO)
Loan	3	1	Discovery Business Center	9.6%	Actual/360	2	No	120	118	60	58	360	360	11/6/2014	12/10/2014	12/10/2019	11/10/2024	N/A	$536,699.75	$388,581.37
Loan	4, 5	2	Orlando Maitland Office Portfolio	7.3%	Actual/360	0	No	120	120	0	0	300	300	12/16/2014	2/1/2015	N/A	1/1/2025	N/A	$461,196.32	$0.00
Property		2.01	Summit Park III
Property		2.02	Summit Park II
Property		2.03	Summit Park I
Property		2.04	Summit Tower
Loan	5, 6, 7	3	VA Office Portfolio	4.3%	Actual/360	2	No	60	58	12	10	360	360	10/31/2014	12/1/2014	12/1/2015	11/1/2019	N/A	$239,326.79	$186,509.09
Property		3.01	Reston Sunrise
Property		3.02	McLean Hilton Office
Property		3.03	Flint Hill Centre
Loan	8, 9	4	Linc LIC	3.5%	Actual/360	9	No	128	119	36	27	360	360	3/7/2014	5/4/2014	5/4/2017	12/4/2024	N/A	$208,900.11	$160,870.37
Loan		5	Summerhill Pointe Apartments	3.1%	Actual/360	2	No	120	118	60	58	360	360	10/24/2014	12/1/2014	12/1/2019	11/1/2024	N/A	$185,613.00	$143,072.40
Loan		6	DoubleTree - Santa Ana, CA	2.8%	Actual/360	0	No	120	120	0	0	360	360	12/19/2014	2/1/2015	N/A	1/1/2025	N/A	$161,759.25	$0.00
Loan		7	Pavilions at Northshore	2.7%	Actual/360	3	No	120	117	60	57	360	360	9/22/2014	11/1/2014	11/1/2019	10/1/2024	N/A	$153,273.05	$114,159.66
Loan	9, 10	8	One & Only Ocean Club	2.6%	Actual/360	6	No	120	114	36	30	360	360	6/5/2014	8/1/2014	8/1/2017	7/1/2024	N/A	$167,953.97	$136,190.63
Loan		9	Arelia James Island Apartments	2.5%	Actual/360	0	No	120	120	60	60	360	360	12/3/2014	2/1/2015	2/1/2020	1/1/2025	N/A	$142,832.39	$104,379.86
Loan	5, 7, 9, 11	10	Ashford Portfolio - Palm Desert, CA	2.1%	Actual/360	0	No	120	120	0	0	360	360	1/2/2015	3/1/2015	N/A	2/1/2025	N/A	$123,411.10	$0.00
Property		10.01	Residence Inn Palm Desert
Property		10.02	Courtyard Palm Desert
Loan	5, 7, 9, 11	11	Ashford Portfolio - Charlotte/Durham, NC	1.8%	Actual/360	0	No	120	120	0	0	360	360	1/2/2015	3/1/2015	N/A	2/1/2025	N/A	$106,914.31	$0.00
Property		11.01	Springhill Suites Charlotte University Research Park
Property		11.02	Springhill Suites Raleigh Durham Airport
Loan		12	33 West 46th Street	1.7%	Actual/360	1	No	120	119	36	35	360	360	11/25/2014	1/1/2015	1/1/2018	12/1/2024	N/A	$96,099.59	$70,268.84
Loan		13	Crossroads Shopping Center	1.7%	Actual/360	1	No	120	119	12	11	360	360	11/6/2014	1/1/2015	1/1/2016	12/1/2024	N/A	$95,358.35	$69,197.92
Loan	9	14	Mirabella Apartments	1.7%	Actual/360	0	No	120	120	60	60	360	360	12/29/2014	2/1/2015	2/1/2020	1/1/2025	N/A	$95,806.15	$70,891.11
Loan	9	15	Acadia Apartments	1.6%	Actual/360	1	No	120	119	36	35	360	360	12/1/2014	1/1/2015	1/1/2018	12/1/2024	N/A	$95,463.04	$72,447.43
Loan		16	Bradhurst Court	1.5%	Actual/360	0	No	120	120	120	120	0	0	12/9/2014	2/5/2015	N/A	1/5/2025	N/A	$0.00	$67,905.21
Loan	5, 7	17	Kayyem Retail Portfolio	1.5%	Actual/360	2	No	120	118	30	28	360	360	10/20/2014	12/1/2014	6/1/2017	11/1/2024	N/A	$87,658.26	$66,789.93
Property		17.01	Rite Aid - Hellertown, PA
Property		17.02	Rite Aid - Lebanon, PA
Property		17.03	Rite Aid - Punxsutawney, PA
Property		17.04	Walgreens - West Allis, WI
Property		17.05	CVS - Montevallo, AL
Loan		18	Hampton Inn & Suites DuPont	1.5%	Actual/360	0	No	120	120	0	0	300	300	12/19/2014	2/1/2015	N/A	1/1/2025	N/A	$92,763.08	$0.00
Loan	5, 7	19	RAM Portfolio	1.4%	Actual/360	1	No	120	119	48	47	360	360	11/20/2014	1/1/2015	1/1/2019	12/1/2024	N/A	$83,027.99	$62,171.67
Property		19.01	267 Lowell Road
Property		19.02	25 Industrial Avenue
Loan		20	College Plaza	1.4%	Actual/360	2	No	144	142	36	34	360	360	10/29/2014	12/1/2014	12/1/2017	11/1/2026	N/A	$83,030.14	$63,604.63
Loan		21	Residence Inn Charlotte Piper Glen	1.3%	Actual/360	4	No	120	116	0	0	300	296	8/14/2014	10/1/2014	N/A	9/1/2024	N/A	$86,154.03	$0.00
Loan		22	Petaluma Business Center	1.2%	Actual/360	1	No	120	119	36	35	360	360	11/26/2014	1/1/2015	1/1/2018	12/1/2024	N/A	$70,103.57	$52,214.01
Loan		23	The Falls at Ocotillo	1.2%	Actual/360	0	No	120	120	0	0	360	360	12/31/2014	2/1/2015	N/A	1/1/2025	N/A	$68,305.21	$0.00
Loan		24	Hyatt House Herndon	1.2%	Actual/360	1	No	120	119	0	0	360	359	12/1/2014	1/1/2015	N/A	12/1/2024	N/A	$67,389.15	$0.00
Loan	7	25	South Valley Medical Centre	1.1%	Actual/360	1	No	120	119	120	119	0	0	11/10/2014	1/1/2015	N/A	12/1/2024	N/A	$0.00	$47,044.44
Loan		26	Hidden Valley Tech Center	1.1%	Actual/360	0	No	120	120	36	36	360	360	12/18/2014	2/1/2015	2/1/2018	1/1/2025	N/A	$63,381.13	$46,557.78
Loan		27	Arlington Estates MHC	1.1%	Actual/360	3	No	120	117	36	33	360	360	9/30/2014	11/1/2014	11/1/2017	10/1/2024	N/A	$63,514.04	$47,779.51
Loan		28	Holiday Inn - Fort Myers, FL	1.0%	Actual/360	2	No	120	118	0	0	360	358	10/27/2014	12/1/2014	N/A	11/1/2024	N/A	$62,734.43	$0.00
Loan		29	Blue Jay Village Shopping Center	1.0%	Actual/360	2	No	120	118	0	0	360	358	10/22/2014	12/1/2014	N/A	11/1/2024	N/A	$60,280.66	$0.00
Loan		30	Brookhill V Shopping Center	1.0%	Actual/360	0	No	120	120	24	24	360	360	12/19/2014	2/1/2015	2/1/2017	1/1/2025	N/A	$55,211.60	$40,207.03
Loan		31	Brigham Business Park	1.0%	Actual/360	0	No	60	60	36	36	360	360	12/12/2014	2/1/2015	2/1/2018	1/1/2020	N/A	$55,359.86	$40,596.11
Loan		32	Courtyard by Marriott - Salisbury, NC	1.0%	Actual/360	0	No	120	120	0	0	360	360	12/19/2014	2/1/2015	N/A	1/1/2025	N/A	$55,409.06	$0.00
Loan		33	Holcomb 400 Shopping Center	0.9%	Actual/360	1	No	120	119	0	0	360	359	11/4/2014	1/1/2015	N/A	12/1/2024	N/A	$52,704.02	$0.00
Loan	12	34	US Storage Centers - Chatsworth, CA	0.9%	Actual/360	1	No	120	119	36	35	360	360	11/25/2014	1/1/2015	1/1/2018	12/1/2024	N/A	$51,466.63	$37,784.26
Loan		35	Orleans Square	0.9%	Actual/360	1	No	120	119	24	23	360	360	11/26/2014	1/1/2015	1/1/2017	12/1/2024	N/A	$51,037.04	$37,340.26
Loan		36	New Townwest Center	0.9%	Actual/360	1	No	120	119	0	0	360	359	11/4/2014	1/1/2015	N/A	12/1/2024	N/A	$51,555.23	$0.00
Loan		37	Northgate Apartments	0.9%	Actual/360	2	No	120	118	60	58	360	360	10/31/2014	12/5/2014	12/5/2019	11/5/2024	N/A	$50,161.85	$37,640.63
Loan		38	Hampton Inn & Suites - Lithia Springs, GA	0.8%	Actual/360	0	No	120	120	0	0	360	360	12/5/2014	2/1/2015	N/A	1/1/2025	N/A	$48,633.11	$0.00
Loan		39	Weatherford Regional Medical Park	0.8%	Actual/360	1	No	120	119	12	11	360	360	11/26/2014	1/1/2015	1/1/2016	12/1/2024	N/A	$49,295.67	$37,925.78
Loan		40	Hester’s Crossing	0.8%	Actual/360	0	No	120	120	24	24	360	360	12/15/2014	2/1/2015	2/1/2017	1/1/2025	N/A	$45,012.50	$32,856.34
Loan	7	41	White Clay Center II & III	0.8%	Actual/360	2	No	60	58	12	10	360	360	10/8/2014	12/1/2014	12/1/2015	11/1/2019	N/A	$46,480.27	$35,793.66
Loan	9, 13	42	Upland Mountain Shopping Center	0.8%	Actual/360	1	No	120	119	60	59	360	360	11/5/2014	1/1/2015	1/1/2020	12/1/2024	N/A	$44,376.76	$33,497.11
Loan	9	43	6868 Cortona Drive	0.8%	Actual/360	2	No	120	118	24	22	360	360	10/24/2014	12/1/2014	12/1/2016	11/1/2024	N/A	$43,571.67	$32,522.60
Loan		44	Maguire Hill	0.7%	Actual/360	0	No	120	120	60	60	360	360	12/16/2014	2/1/2015	2/1/2020	1/1/2025	N/A	$41,810.97	$30,340.63
Loan		45	Residence Inn Charlotte Lake Norman	0.7%	Actual/360	4	No	120	116	0	0	300	296	8/14/2014	10/1/2014	N/A	9/1/2024	N/A	$47,245.76	$0.00
Loan		46	Berkeley Plaza	0.7%	Actual/360	1	No	120	119	0	0	360	359	11/17/2014	1/1/2015	N/A	12/1/2024	N/A	$43,159.49	$0.00
Loan		47	Northgate Business Park	0.7%	Actual/360	2	No	120	118	24	22	360	360	10/28/2014	12/1/2014	12/1/2016	11/1/2024	N/A	$42,181.55	$31,652.34
Loan		48	Aramingo Village Shopping Center	0.7%	Actual/360	1	No	180	179	0	0	180	179	11/14/2014	1/1/2015	N/A	12/1/2029	N/A	$62,206.87	$0.00
Loan		49	Highland UT Retail	0.7%	Actual/360	2	No	120	118	0	0	360	358	10/30/2014	12/1/2014	N/A	11/1/2024	N/A	$40,867.34	$0.00
Loan		50	Redwood Shopping Center	0.7%	Actual/360	1	No	120	119	36	35	360	360	11/17/2014	1/1/2015	1/1/2018	12/1/2024	N/A	$38,569.40	$29,152.26
Loan	5, 12	51	Hart Metro Self Storage Portfolio	0.7%	Actual/360	3	No	120	117	120	117	0	0	9/16/2014	11/1/2014	N/A	10/1/2024	N/A	$0.00	$28,547.31
Property		51.01	Bloomington RV & Mini-Storage
Property		51.02	Eden Prairie RV & Mini Storage
Property		51.03	Orono RV & Mini Storage
Loan	11, 14	52	Gander Commons - Fredericksburg, VA	0.7%	Actual/360	0	No	120	120	36	36	360	360	1/2/2015	3/1/2015	3/1/2018	2/1/2025	N/A	$37,557.07	$27,881.94
Loan		53	Holiday Inn Express - Syracuse	0.7%	Actual/360	2	No	120	118	0	0	360	358	10/3/2014	12/1/2014	N/A	11/1/2024	N/A	$39,895.73	$0.00
Loan		54	Trails at 620	0.6%	Actual/360	1	No	120	119	24	23	360	360	11/26/2014	1/1/2015	1/1/2017	12/1/2024	N/A	$36,823.28	$28,194.56
Loan	9	55	Burlington Plaza Shopping Center	0.6%	Actual/360	1	No	120	119	24	23	360	360	11/18/2014	1/1/2015	1/1/2017	12/1/2024	N/A	$35,890.33	$26,874.81
Loan		56	Urban Outfitters Melrose Avenue	0.6%	Actual/360	1	No	120	119	120	119	0	0	11/4/2014	1/1/2015	N/A	12/1/2024	N/A	$0.00	$26,200.58
Loan		57	Mega Foods	0.6%	Actual/360	0	No	120	120	24	24	360	360	12/15/2014	2/1/2015	2/1/2017	1/1/2025	N/A	$34,552.50	$25,651.39
Loan		58	Homewood Suites Mobile	0.6%	Actual/360	1	No	60	59	0	0	360	359	11/12/2014	1/1/2015	N/A	12/1/2019	N/A	$38,269.03	$0.00
Loan		59	Dover Pointe	0.6%	Actual/360	1	No	84	83	36	35	360	360	11/19/2014	1/1/2015	1/1/2018	12/1/2021	N/A	$33,801.36	$25,093.75

I-11

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
					MORTGAGE LOAN CHARACTERISTICS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Interest Accrual Basis	Seasoning (mos.)	ARD (Yes/No)	Original Term to Maturity (mos.)	Remaining Term to Maturity (mos.)	Original Interest-Only Period (mos.)	Remaining Interest-Only Period (mos.)	Original Amortization Term (mos.)	Remaining Amortization Term (mos.)	Note Date	First Payment Date	First P&I Payment Date (Partial IO Loans)	Maturity  Date	ARD Loan Stated Maturity Date	Monthly Debt Service (P&I)	Monthly Debt Service (IO)
Loan		60	SpringHill Suites Charlotte Concord Mills/Speedway	0.6%	Actual/360	4	No	120	116	0	0	300	296	8/14/2014	10/1/2014	N/A	9/1/2024	N/A	$36,407.03	$0.00
Loan		61	Shops at the Domain	0.6%	Actual/360	3	No	120	117	12	9	360	360	9/23/2014	11/1/2014	11/1/2015	10/1/2024	N/A	$33,335.93	$25,449.88
Loan	15	62	Metairie Center	0.6%	Actual/360	1	No	120	119	0	0	360	359	11/26/2014	1/1/2015	N/A	12/1/2024	N/A	$32,149.85	$0.00
Loan		63	Crockett Square	0.6%	Actual/360	1	No	120	119	120	119	0	0	11/5/2014	1/1/2015	N/A	12/1/2024	N/A	$0.00	$23,935.07
Loan	16	64	Green Leaf Hermitage - 22911 Lyden Drive	0.3%	Actual/360	1	No	120	119	0	0	360	359	11/13/2014	1/1/2015	N/A	12/1/2024	N/A	$16,290.07	$0.00
Loan	16	65	Green Leaf Hermitage - Brident Dental	0.2%	Actual/360	3	No	120	117	0	0	360	357	9/29/2014	11/1/2014	N/A	10/1/2024	N/A	$9,351.72	$0.00
Loan	16	66	Green Leaf Hermitage - IHOP	0.1%	Actual/360	3	No	120	117	0	0	360	357	9/29/2014	11/1/2014	N/A	10/1/2024	N/A	$6,494.25	$0.00
Loan		67	Holiday Inn - Lumberton	0.5%	Actual/360	4	No	120	116	0	0	300	296	8/14/2014	10/1/2014	N/A	9/1/2024	N/A	$33,905.78	$0.00
Loan		68	Presidio Office Building	0.5%	Actual/360	1	No	84	83	48	47	360	360	12/1/2014	1/1/2015	1/1/2019	12/1/2021	N/A	$30,526.02	$22,989.93
Loan		69	Holiday Inn Concord Downtown	0.5%	Actual/360	2	No	120	118	0	0	360	358	10/27/2014	12/1/2014	N/A	11/1/2024	N/A	$30,498.09	$0.00
Loan		70	Bella Terra Apartments	0.5%	Actual/360	2	No	120	118	36	34	360	360	10/3/2014	12/1/2014	12/1/2017	11/1/2024	N/A	$28,143.94	$20,939.29
Loan		71	College Park Medical Plaza	0.5%	Actual/360	0	No	120	120	48	48	360	360	12/23/2014	2/1/2015	2/1/2019	1/1/2025	N/A	$26,881.84	$19,846.88
Loan		72	La Quinta - Dallas Fort Worth, TX	0.5%	Actual/360	0	No	120	120	0	0	360	360	12/5/2014	2/1/2015	N/A	1/1/2025	N/A	$26,876.19	$0.00
Loan		73	San Jose Villas	0.4%	Actual/360	2	No	120	118	120	118	0	0	10/17/2014	12/1/2014	N/A	11/1/2024	N/A	$0.00	$18,356.46
Loan		74	Eastdale Apartments	0.4%	Actual/360	2	No	120	118	0	0	360	358	10/30/2014	12/1/2014	N/A	11/1/2024	N/A	$24,822.91	$0.00
Loan	12	75	StorageMax - Broussard, LA	0.4%	Actual/360	2	No	120	118	0	0	360	358	10/24/2014	12/1/2014	N/A	11/1/2024	N/A	$25,100.78	$0.00
Loan		76	Walgreens - Austin, TX	0.4%	Actual/360	1	No	120	119	120	119	0	0	11/10/2014	1/1/2015	N/A	12/1/2024	N/A	$0.00	$16,351.30
Loan		77	The Vedado Apartments	0.4%	Actual/360	0	No	120	120	36	36	360	360	12/30/2014	2/1/2015	2/1/2018	1/1/2025	N/A	$22,303.14	$17,207.66
Loan		78	Hampton Inn - Quincy, FL	0.4%	Actual/360	0	No	120	120	0	0	240	240	12/9/2014	2/1/2015	N/A	1/1/2025	N/A	$26,538.79	$0.00
Loan		79	Vintage Center	0.3%	Actual/360	1	No	120	119	36	35	360	360	11/7/2014	1/1/2015	1/1/2018	12/1/2024	N/A	$19,733.42	$14,617.74
Loan		80	Colorado Mills	0.3%	Actual/360	0	No	120	120	60	60	360	360	12/30/2014	2/1/2015	2/1/2020	1/1/2025	N/A	$19,488.29	$14,352.78
Loan		81	Walgreens - Leitchfield, KY	0.3%	Actual/360	2	No	120	118	120	118	0	0	10/17/2014	12/1/2014	N/A	11/1/2024	N/A	$0.00	$13,911.40
Loan		82	Anderson Ferry Plaza	0.3%	Actual/360	0	No	120	120	36	36	360	360	12/23/2014	2/1/2015	2/1/2018	1/1/2025	N/A	$18,133.88	$13,535.42
Loan		83	Walgreens - New Ulm, MN	0.3%	Actual/360	0	No	120	120	24	24	360	360	12/4/2014	2/1/2015	2/1/2017	1/1/2025	N/A	$16,567.11	$11,979.10
Loan		84	Horizon Place	0.3%	Actual/360	0	No	120	120	0	0	360	360	12/3/2014	2/1/2015	N/A	1/1/2025	N/A	$16,233.24	$0.00
Loan		85	Acacia Hills	0.2%	Actual/360	0	No	120	120	60	60	360	360	12/16/2014	2/1/2015	2/1/2020	1/1/2025	N/A	$11,553.03	$8,383.59
Loan		86	Walgreens - Katy, TX	0.2%	Actual/360	0	No	120	120	0	0	360	360	12/22/2014	2/1/2015	N/A	1/1/2025	N/A	$9,780.34	$0.00
Loan		87	College Park Place	0.2%	Actual/360	1	No	120	119	60	59	360	360	11/18/2014	1/1/2015	1/1/2020	12/1/2024	N/A	$10,213.57	$8,400.45
Loan		88	Triple C MHC	0.2%	Actual/360	2	No	120	118	24	22	360	360	10/30/2014	12/1/2014	12/1/2016	11/1/2024	N/A	$9,691.65	$7,691.61

I-12

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

MORTGAGE LOAN CHARACTERISTICS

Property Flag

Footnotes

Loan ID

Property Name

% of Initial Pool Balance

Annual Debt Service (P&I)

Annual Debt Service (IO)

Lockbox Type

Cash Management Status

Crossed With Other Loans

Related- Borrower Loans

UW NOI DSCR (P&I)

UW NOI DSCR (IO)

UW NCF DSCR (P&I)

UW NCF DSCR (IO)

Cut-Off Date LTV Ratio

Maturity Date LTV Ratio

Grace Period to Late Charge (Days)

Grace Period to Default (Days)

Due Date

Prepayment Provisions (No. of Payments)

YM Formula

Loan

3

1

Discovery Business Center

9.6%

$6,440,397

$4,662,976

Hard

Springing

No

N/A

2.11x

2.91x

1.97x

2.72x

47.5%

43.3%

0

0

Tenth

LO(22);YM1(4);DEF/YM1(89);O(5)

A

Loan

4, 5

2

Orlando Maitland Office Portfolio

7.3%

$5,534,356

$0

Hard

Springing

No

N/A

1.54x

N/A

1.35x

N/A

71.2%

52.2%

0

0

First

LO(24);YM1(92);O(4)

B

Property

2.01

Summit Park III

Property

2.02

Summit Park II

Property

2.03

Summit Park I

Property

2.04

Summit Tower

Loan

5, 6, 7

3

VA Office Portfolio

4.3%

$2,871,921

$2,238,109

Hard

Springing

No

N/A

1.57x

2.02x

1.41x

1.80x

74.2%

70.1%

5

4

First

LO(24);YM1(29);O(7)

C

Property

3.01

Reston Sunrise

Property

3.02

McLean Hilton Office

Property

3.03

Flint Hill Centre

Loan

8, 9

4

Linc LIC

3.5%

$2,506,801

$1,930,444

Soft

Springing

No

N/A

2.80x

3.64x

2.78x

3.61x

29.3%

25.5%

3

3

Fourth

LO(33);DEF(88);O(7)

Loan

5

Summerhill Pointe Apartments

3.1%

$2,227,356

$1,716,869

Springing

Springing

No

N/A

1.45x

1.88x

1.39x

1.80x

64.5%

59.4%

0

0

First

LO(26);DEF(90);O(4)

Loan

6

DoubleTree - Santa Ana, CA

2.8%

$1,941,111

$0

Hard

In Place

No

N/A

1.97x

N/A

1.72x

N/A

66.4%

53.8%

0

0

First

LO(24);DEF(60);O(36)

Loan

7

Pavilions at Northshore

2.7%

$1,839,277

$1,369,916

Springing

Springing

No

N/A

1.57x

2.11x

1.52x

2.05x

71.8%

65.7%

5

5

First

LO(23);YM1(90);O(7)

D

Loan

9, 10

8

One & Only Ocean Club

2.6%

$2,015,448

$1,634,288

Hard

Springing

No

N/A

1.98x

2.44x

1.63x

2.01x

56.7%

50.7%

4

5

First

LO(30);DEF(85);O(5)

Loan

9

Arelia James Island Apartments

2.5%

$1,713,989

$1,252,558

Soft

Springing

No

N/A

1.30x

1.78x

1.27x

1.73x

74.9%

68.4%

7

7

First

LO(24);DEF(89);O(7)

Loan

5, 7, 9, 11

10

Ashford Portfolio - Palm Desert, CA

2.1%

$1,480,933

$0

Soft

In Place

No

Group 1

1.97x

N/A

1.74x

N/A

71.8%

58.1%

0

0

First

LO(23);DEF(90);O(7)

Property

10.01

Residence Inn Palm Desert

Property

10.02

Courtyard Palm Desert

Loan

5, 7, 9, 11

11

Ashford Portfolio - Charlotte/Durham, NC

1.8%

$1,282,972

$0

Soft

In Place

No

Group 1

2.15x

N/A

1.87x

N/A

75.0%

60.7%

0

0

First

LO(23);DEF(90);O(7)

Property

11.01

Springhill Suites Charlotte University Research Park

Property

11.02

Springhill Suites Raleigh Durham Airport

Loan

12

33 West 46th Street

1.7%

$1,153,195

$843,226

Soft

Springing

No

N/A

1.39x

1.90x

1.29x

1.76x

75.0%

65.4%

0

5

First

LO(25);DEF(91);O(4)

Loan

13

Crossroads Shopping Center

1.7%

$1,144,300

$830,375

Springing

Springing

No

N/A

1.58x

2.17x

1.48x

2.04x

74.7%

61.7%

4

4

First

LO(25);DEF(91);O(4)

Loan

9

14

Mirabella Apartments

1.7%

$1,149,674

$850,693

Soft

Springing

No

N/A

1.42x

1.92x

1.37x

1.85x

74.7%

68.4%

7

7

First

LO(24);DEF(92);O(4)

Loan

9

15

Acadia Apartments

1.6%

$1,145,556

$869,369

Springing

Springing

No

N/A

1.34x

1.77x

1.28x

1.68x

75.0%

65.9%

7

7

First

LO(25);DEF(92);O(3)

Loan

16

Bradhurst Court

1.5%

$0

$814,863

Springing

Springing

No

N/A

N/A

1.52x

N/A

1.46x

74.3%

74.3%

0

0

Fifth

LO(24);DEF(92);O(4)

Loan

5, 7

17

Kayyem Retail Portfolio

1.5%

$1,051,899

$801,479

Hard

Springing

No

N/A

1.56x

2.05x

1.50x

1.97x

69.7%

60.6%

0

5

First

LO(26);DEF(90);O(4)

Property

17.01

Rite Aid - Hellertown, PA

Property

17.02

Rite Aid - Lebanon, PA

Property

17.03

Rite Aid - Punxsutawney, PA

Property

17.04

Walgreens - West Allis, WI

Property

17.05

CVS - Montevallo, AL

Loan

18

Hampton Inn & Suites DuPont

1.5%

$1,113,157

$0

Springing

Springing

No

N/A

1.78x

N/A

1.67x

N/A

70.0%

51.2%

7

7

First

LO(24);DEF(93);O(3)

Loan

5, 7

19

RAM Portfolio

1.4%

$996,336

$746,060

Hard

Springing

No

N/A

1.52x

2.04x

1.43x

1.91x

75.0%

67.3%

7

7

First

LO(24);YM1(94);O(2)

E

Property

19.01

267 Lowell Road

Property

19.02

25 Industrial Avenue

Loan

20

College Plaza

1.4%

$996,362

$763,256

Hard

Springing

No

N/A

1.52x

1.98x

1.42x

1.85x

63.0%

52.8%

0

5

First

LO(26);DEF(93);O(25)

Loan

21

Residence Inn Charlotte Piper Glen

1.3%

$1,033,848

$0

Springing

Springing

No

Group 2

1.91x

N/A

1.76x

N/A

70.6%

52.4%

5

5

First

LO(23);YM1(5);DEF/YM1(88);O(4)

F

Loan

22

Petaluma Business Center

1.2%

$841,243

$626,568

Springing

Springing

No

Group 3

1.61x

2.16x

1.45x

1.94x

67.4%

59.0%

5

4

First

LO(25);DEF(89);O(6)

Loan

23

The Falls at Ocotillo

1.2%

$819,663

$0

Hard

Springing

No

Group 4

1.51x

N/A

1.40x

N/A

72.8%

59.0%

7

7

First

LO(24);DEF(93);O(3)

Loan

24

Hyatt House Herndon

1.2%

$808,670

$0

Springing

Springing

No

N/A

1.78x

N/A

1.58x

N/A

71.8%

58.3%

7

7

First

LO(25);DEF(90);O(5)

Loan

7

25

South Valley Medical Centre

1.1%

$0

$564,533

N/A

N/A

No

N/A

N/A

2.30x

N/A

2.04x

58.4%

58.4%

5

5

First

LO(23);YM1(93);O(4)

F

Loan

26

Hidden Valley Tech Center

1.1%

$760,574

$558,693

Springing

Springing

No

Group 3

1.56x

2.12x

1.41x

1.93x

74.2%

64.8%

5

4

First

LO(24);DEF(89);O(7)

Loan

27

Arlington Estates MHC

1.1%

$762,168

$573,354

Springing

Springing

No

N/A

1.67x

2.22x

1.63x

2.16x

73.5%

64.5%

5

4

First

LO(27);DEF(89);O(4)

Loan

28

Holiday Inn - Fort Myers, FL

1.0%

$752,813

$0

Hard

Springing

No

N/A

1.83x

N/A

1.54x

N/A

70.9%

58.0%

5

4

First

LO(26);DEF(90);O(4)

Loan

29

Blue Jay Village Shopping Center

1.0%

$723,368

$0

Hard

Springing

No

Group 4

1.51x

N/A

1.39x

N/A

66.5%

54.2%

5

5

First

LO(23);YM1(93);O(4)

F

Loan

30

Brookhill V Shopping Center

1.0%

$662,539

$482,484

Hard

Springing

No

N/A

1.62x

2.22x

1.40x

1.92x

74.4%

63.2%

5

5

First

LO(24);DEF(92);O(4)

Loan

31

Brigham Business Park

1.0%

$664,318

$487,153

Springing

Springing

No

N/A

1.69x

2.31x

1.48x

2.02x

74.7%

72.3%

7

7

First

LO(23);YM1(33);O(4)

G

Loan

32

Courtyard by Marriott - Salisbury, NC

1.0%

$664,909

$0

Springing

Springing

No

N/A

1.92x

N/A

1.75x

N/A

69.6%

56.3%

7

7

First

LO(24);DEF(93);O(3)

Loan

33

Holcomb 400 Shopping Center

0.9%

$632,448

$0

Hard

Springing

No

N/A

1.69x

N/A

1.56x

N/A

73.3%

59.4%

5

5

First

LO(25);DEF(91);O(4)

Loan

12

34

US Storage Centers - Chatsworth, CA

0.9%

$617,600

$453,411

Springing

Springing

No

N/A

1.55x

2.11x

1.52x

2.07x

67.1%

58.6%

4

4

First

LO(23);YM1(93);O(4)

H

Loan

35

Orleans Square

0.9%

$612,444

$448,083

Springing

Springing

No

N/A

1.60x

2.19x

1.49x

2.04x

75.0%

63.8%

7

7

First

LO(25);DEF(91);O(4)

Loan

36

New Townwest Center

0.9%

$618,663

$0

Springing

Springing

No

N/A

1.94x

N/A

1.66x

N/A

72.1%

58.5%

7

7

First

LO(25);DEF(92);O(3)

Loan

37

Northgate Apartments

0.9%

$601,942

$451,688

Springing

Springing

No

N/A

1.56x

2.08x

1.47x

1.96x

75.0%

68.8%

0

5

Fifth

LO(26);DEF(87);O(7)

Loan

38

Hampton Inn & Suites - Lithia Springs, GA

0.8%

$583,597

$0

Springing

Springing

No

N/A

1.86x

N/A

1.67x

N/A

70.4%

57.2%

5

4

First

LO(24);DEF(92);O(4)

Loan

39

Weatherford Regional Medical Park

0.8%

$591,548

$455,109

N/A

N/A

No

N/A

1.50x

1.95x

1.37x

1.78x

62.2%

52.2%

5

5

First

LO(23);YM1(93);O(4)

F

Loan

40

Hester’s Crossing

0.8%

$540,150

$394,276

Springing

Springing

No

N/A

1.85x

2.53x

1.69x

2.31x

74.7%

63.5%

7

7

First

LO(24);DEF(92);O(4)

Loan

7

41

White Clay Center II & III

0.8%

$557,763

$429,524

Hard

Springing

No

N/A

1.76x

2.29x

1.48x

1.92x

69.3%

65.0%

7

7

First

LO(26);DEF(31);O(3)

Loan

9, 13

42

Upland Mountain Shopping Center

0.8%

$532,521

$401,965

Springing

Springing

No

N/A

1.41x

1.87x

1.31x

1.73x

75.0%

68.8%

4

4

First

LO(25);DEF(91);O(4)

Loan

9

43

6868 Cortona Drive

0.8%

$522,860

$390,271

Springing

Springing

No

N/A

1.55x

2.08x

1.46x

1.96x

73.7%

63.0%

5

5

First

LO(23);YM1(93);O(4)

I

Loan

44

Maguire Hill

0.7%

$501,732

$364,088

N/A

N/A

No

Group 5

1.51x

2.08x

1.40x

1.93x

75.0%

68.4%

7

7

First

LO(24);DEF(93);O(3)

Loan

45

Residence Inn Charlotte Lake Norman

0.7%

$566,949

$0

Springing

Springing

No

Group 2

2.11x

N/A

1.93x

N/A

65.4%

48.5%

5

5

First

LO(23);YM1(5);DEF/YM1(88);O(4)

F

Loan

46

Berkeley Plaza

0.7%

$517,914

$0

Hard

Springing

No

N/A

1.61x

N/A

1.45x

N/A

74.7%

60.9%

5

5

First

LO(23);YM1(2);DEF/YM1(91);O(4)

J

Loan

47

Northgate Business Park

0.7%

$506,179

$379,828

Springing

Springing

No

N/A

1.63x

2.17x

1.42x

1.89x

75.0%

64.2%

5

4

First

LO(26);DEF(90);O(4)

Loan

48

Aramingo Village Shopping Center

0.7%

$746,482

$0

N/A

N/A

No

N/A

1.36x

N/A

1.27x

N/A

58.8%

0.9%

0

5

First

LO(25);DEF(150);O(5)

Loan

49

Highland UT Retail

0.7%

$490,408

$0

Springing

Springing

No

N/A

1.46x

N/A

1.35x

N/A

72.1%

59.1%

5

4

First

LO(26);DEF(90);O(4)

Loan

50

Redwood Shopping Center

0.7%

$462,833

$349,827

Hard

Springing

No

N/A

1.74x

2.30x

1.54x

2.04x

71.1%

62.5%

7

7

First

LO(25);DEF(91);O(4)

Loan

5, 12

51

Hart Metro Self Storage Portfolio

0.7%

$0

$342,568

Springing

Springing

No

N/A

N/A

2.39x

N/A

2.15x

48.7%

48.7%

5

4

First

LO(27);DEF(89);O(4)

Property

51.01

Bloomington RV & Mini-Storage

Property

51.02

Eden Prairie RV & Mini Storage

Property

51.03

Orono RV & Mini Storage

Loan

11, 14

52

Gander Commons - Fredericksburg, VA

0.7%

$450,685

$334,583

Springing

Springing

No

N/A

1.70x

2.29x

1.53x

2.06x

75.0%

65.6%

7

7

First

LO(23);DEF(92);O(5)

Loan

53

Holiday Inn Express - Syracuse

0.7%

$478,749

$0

Springing

Springing

No

N/A

1.87x

N/A

1.65x

N/A

68.0%

56.0%

0

5

First

LO(25);DEF(91);O(4)

Loan

54

Trails at 620

0.6%

$441,879

$338,335

Hard

In Place

No

N/A

1.47x

1.91x

1.37x

1.79x

71.0%

61.1%

0

5

First

LO(25);DEF(91);O(4)

Loan

9

55

Burlington Plaza Shopping Center

0.6%

$430,684

$322,498

Springing

Springing

No

N/A

1.79x

2.39x

1.62x

2.16x

67.6%

57.8%

5

4

First

LO(25);DEF(88);O(7)

Loan

56

Urban Outfitters Melrose Avenue

0.6%

$0

$314,407

Springing

Springing

No

N/A

N/A

2.35x

N/A

2.23x

58.3%

58.3%

5

5

First

LO(25);DEF(91);O(4)

Loan

57

Mega Foods

0.6%

$414,630

$307,817

Hard

Springing

No

N/A

1.44x

1.94x

1.42x

1.92x

75.0%

64.0%

7

7

First

LO(24);DEF(93);O(3)

Loan

58

Homewood Suites Mobile

0.6%

$459,228

$0

Springing

Springing

No

N/A

2.00x

N/A

1.76x

N/A

67.9%

63.2%

0

5

First

LO(25);DEF(11);O(24)

Loan

59

Dover Pointe

0.6%

$405,616

$301,125

N/A

N/A

No

N/A

1.51x

2.03x

1.40x

1.89x

72.6%

67.8%

5

5

First

YM1(77);O(7)

F

I-13

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

MORTGAGE LOAN CHARACTERISTICS

Property Flag

Footnotes

Loan ID

Property Name

% of Initial Pool Balance

Annual Debt Service (P&I)

Annual Debt Service (IO)

Lockbox Type

Cash Management Status

Crossed With Other Loans

Related- Borrower Loans

UW NOI DSCR (P&I)

UW NOI DSCR (IO)

UW NCF DSCR (P&I)

UW NCF DSCR (IO)

Cut-Off Date LTV Ratio

Maturity Date LTV Ratio

Grace Period to Late Charge (Days)

Grace Period to Default (Days)

Due Date

Prepayment Provisions (No. of Payments)

YM Formula

Loan

60

SpringHill Suites Charlotte Concord Mills/Speedway

0.6%

$436,884

$0

Springing

Springing

No

Group 2

2.16x

N/A

1.94x

N/A

61.9%

46.0%

5

5

First

LO(23);YM1(5);DEF/YM1(88);O(4)

F

Loan

61

Shops at the Domain

0.6%

$400,031

$305,399

Springing

Springing

No

N/A

1.36x

1.78x

1.30x

1.70x

75.0%

62.9%

7

7

First

LO(27);DEF(89);O(4)

Loan

15

62

Metairie Center

0.6%

$385,798

$0

Hard

Springing

No

N/A

1.47x

N/A

1.36x

N/A

74.9%

60.7%

5

4

First

LO(25);DEF(91);O(4)

Loan

63

Crockett Square

0.6%

$0

$287,221

Hard

Springing

No

N/A

N/A

2.71x

N/A

2.35x

65.0%

65.0%

5

4

First

LO(25);DEF(91);O(4)

Loan

16

64

Green Leaf Hermitage - 22911 Lyden Drive

0.3%

$195,481

$0

Springing

Springing

Yes

Group 6

1.34x

N/A

1.27x

N/A

68.3%

55.7%

5

5

First

LO(25);DEF(91);O(4)

Loan

16

65

Green Leaf Hermitage - Brident Dental

0.2%

$112,221

$0

Springing

Springing

Yes

Group 6

1.34x

N/A

1.27x

N/A

68.3%

55.7%

5

5

First

LO(26);DEF(90);O(4)

Loan

16

66

Green Leaf Hermitage - IHOP

0.1%

$77,931

$0

Springing

Springing

Yes

Group 6

1.34x

N/A

1.27x

N/A

68.3%

55.7%

5

5

First

LO(26);DEF(90);O(4)

Loan

67

Holiday Inn - Lumberton

0.5%

$406,869

$0

Springing

Springing

No

Group 2

1.93x

N/A

1.71x

N/A

72.1%

53.5%

5

5

First

LO(23);YM1(5);DEF/YM1(88);O(4)

F

Loan

68

Presidio Office Building

0.5%

$366,312

$275,879

Springing

Springing

No

N/A

2.04x

2.71x

1.52x

2.02x

69.8%

66.5%

5

5

First

LO(25);DEF(52);O(7)

Loan

69

Holiday Inn Concord Downtown

0.5%

$365,977

$0

Springing

Springing

No

N/A

2.20x

N/A

1.79x

N/A

67.8%

55.2%

0

5

First

LO(26);DEF(90);O(4)

Loan

70

Bella Terra Apartments

0.5%

$337,727

$251,271

Springing

Springing

No

N/A

1.70x

2.29x

1.55x

2.08x

70.0%

61.3%

5

5

First

LO(23);YM1(93);O(4)

F

Loan

71

College Park Medical Plaza

0.5%

$322,582

$238,163

Springing

Springing

No

N/A

1.59x

2.16x

1.49x

2.01x

74.0%

66.2%

7

7

First

LO(24);DEF(93);O(3)

Loan

72

La Quinta - Dallas Fort Worth, TX

0.5%

$322,514

$0

Springing

Springing

No

N/A

1.89x

N/A

1.68x

N/A

70.0%

56.9%

5

4

First

LO(24);DEF(93);O(3)

Loan

73

San Jose Villas

0.4%

$0

$220,278

Springing

Springing

No

N/A

N/A

2.76x

N/A

2.61x

56.0%

56.0%

5

4

First

LO(26);DEF(90);O(4)

Loan

74

Eastdale Apartments

0.4%

$297,875

$0

Springing

Springing

No

N/A

3.05x

N/A

2.69x

N/A

41.0%

33.1%

5

4

First

LO(26);DEF(90);O(4)

Loan

12

75

StorageMax - Broussard, LA

0.4%

$301,209

$0

Springing

Springing

No

N/A

1.63x

N/A

1.59x

N/A

75.0%

61.0%

5

4

First

LO(26);DEF(90);O(4)

Loan

76

Walgreens - Austin, TX

0.4%

$0

$196,216

Springing

Springing

No

N/A

N/A

2.00x

N/A

1.98x

61.6%

61.6%

5

5

First

LO(25);DEF(91);O(4)

Loan

77

The Vedado Apartments

0.4%

$267,638

$206,492

Springing

Springing

No

N/A

1.45x

1.88x

1.38x

1.79x

55.3%

48.8%

5

4

First

LO(24);DEF/YM1(91);O(5)

K

Loan

78

Hampton Inn - Quincy, FL

0.4%

$318,465

$0

Hard

Springing

No

N/A

1.91x

N/A

1.73x

N/A

65.0%

40.5%

5

4

First

LO(24);DEF(92);O(4)

Loan

79

Vintage Center

0.3%

$236,801

$175,413

Springing

Springing

No

N/A

1.56x

2.11x

1.48x

2.00x

70.3%

61.5%

5

5

First

LO(25);DEF(91);O(4)

Loan

80

Colorado Mills

0.3%

$233,859

$172,233

Springing

Springing

No

N/A

1.60x

2.17x

1.49x

2.03x

64.3%

58.8%

5

4

First

LO(24);DEF(89);O(7)

Loan

81

Walgreens - Leitchfield, KY

0.3%

$0

$166,937

Springing

Springing

No

N/A

N/A

2.03x

N/A

2.02x

60.8%

60.8%

5

5

First

LO(25);DEF(91);O(4)

Loan

82

Anderson Ferry Plaza

0.3%

$217,607

$162,425

Hard

Springing

No

N/A

1.94x

2.60x

1.67x

2.24x

70.6%

61.8%

7

7

First

LO(24);DEF(92);O(4)

Loan

83

Walgreens - New Ulm, MN

0.3%

$198,805

$143,749

Springing

Springing

No

N/A

1.59x

2.19x

1.57x

2.17x

57.6%

48.9%

5

5

First

LO(24);DEF(92);O(4)

Loan

84

Horizon Place

0.3%

$194,799

$0

Springing

Springing

No

N/A

1.55x

N/A

1.46x

N/A

65.2%

53.9%

5

5

First

LO(23);YM1(93);O(4)

F

Loan

85

Acacia Hills

0.2%

$138,636

$100,603

N/A

N/A

No

Group 5

1.54x

2.13x

1.42x

1.95x

75.0%

68.4%

7

7

First

LO(24);DEF(93);O(3)

Loan

86

Walgreens - Katy, TX

0.2%

$117,364

$0

Springing

Springing

No

N/A

2.72x

N/A

2.69x

N/A

36.5%

29.3%

5

4

First

LO(24);DEF(92);O(4)

Loan

87

College Park Place

0.2%

$122,563

$100,805

N/A

N/A

No

N/A

1.29x

1.57x

1.23x

1.50x

75.0%

69.9%

0

5

First

LO(23);YM1(72);O(25)

J

Loan

88

Triple C MHC

0.2%

$116,300

$92,299

Hard

Springing

No

N/A

1.53x

1.93x

1.48x

1.86x

61.6%

53.5%

5

4

First

LO(26);DEF(90);O(4)

I-14

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
					MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Third Most Recent Revenues	Third Most Recent Expenses	Third Most Recent NOI	Third Most Recent NOI Date	Third Most Recent NOI Debt Yield	Second Most  Recent Revenues	Second Most  Recent Expenses	Second Most  Recent NOI	Second Most Recent NOI Date	Second Most Recent NOI Debt Yield	Most  Recent Revenues	Most  Recent Expenses
Loan	3	1	Discovery Business Center	9.6%	$21,267,671	$6,390,660	$14,877,011	12/31/2012	8.8%	$19,506,731	$6,817,461	$12,689,270	12/31/2013	7.5%	$24,737,582	$7,680,139
Loan	4, 5	2	Orlando Maitland Office Portfolio	7.3%	$12,857,020	$3,819,114	$9,037,906	12/31/2011	10.8%	$13,269,901	$4,000,872	$9,269,029	12/31/2012	11.0%	$13,120,665	$3,861,180
Property		2.01	Summit Park III		$5,197,771	$1,756,020	$3,441,751	12/31/2011		$5,629,851	$1,995,045	$3,634,806	12/31/2012		$5,478,308	$1,824,336
Property		2.02	Summit Park II		$2,473,389	$599,468	$1,873,921	12/31/2011		$2,427,668	$541,474	$1,886,194	12/31/2012		$2,435,224	$553,513
Property		2.03	Summit Park I		$2,612,828	$503,738	$2,109,090	12/31/2011		$2,617,413	$466,560	$2,150,853	12/31/2012		$2,649,275	$542,080
Property		2.04	Summit Tower		$2,573,032	$959,888	$1,613,144	12/31/2011		$2,594,969	$997,793	$1,597,176	12/31/2012		$2,557,858	$941,251
Loan	5, 6, 7	3	VA Office Portfolio	4.3%	$6,029,925	$3,082,630	$2,947,295	12/31/2012	6.0%	$6,120,643	$3,041,988	$3,078,655	12/31/2013	6.3%	$6,405,304	$2,849,132
Property		3.01	Reston Sunrise		$2,135,096	$1,025,697	$1,109,399	12/31/2012		$1,959,871	$1,022,636	$937,235	12/31/2013		$2,098,527	$939,180
Property		3.02	McLean Hilton Office		$2,676,739	$1,269,272	$1,407,467	12/31/2012		$2,951,166	$1,213,286	$1,737,880	12/31/2013		$2,576,940	$1,097,805
Property		3.03	Flint Hill Centre		$1,218,090	$787,661	$430,429	12/31/2012		$1,209,606	$806,066	$403,540	12/31/2013		$1,729,837	$812,147
Loan	8, 9	4	Linc LIC	3.5%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		5	Summerhill Pointe Apartments	3.1%	$5,333,002	$2,464,831	$2,868,171	12/31/2012	8.1%	$5,425,281	$2,469,121	$2,956,160	12/31/2013	8.3%	$5,619,528	$2,390,529
Loan		6	DoubleTree - Santa Ana, CA	2.8%	$10,297,098	$7,411,526	$2,885,572	12/31/2012	9.0%	$11,502,997	$7,907,830	$3,595,167	12/31/2013	11.2%	$12,183,445	$8,298,310
Loan		7	Pavilions at Northshore	2.7%	$3,765,760	$1,590,604	$2,175,156	12/31/2012	7.1%	$4,253,765	$1,661,973	$2,591,792	12/31/2013 T-9 Ann.	8.5%	$4,558,115	$1,724,222
Loan	9, 10	8	One & Only Ocean Club	2.6%	$46,458,678	$36,941,200	$9,517,478	12/31/2012	11.2%	$49,059,669	$37,926,627	$11,133,042	12/31/2013	13.1%	$47,634,729	$38,368,248
Loan		9	Arelia James Island Apartments	2.5%	$3,503,827	$1,471,653	$2,032,174	12/31/2012	7.0%	$3,597,238	$1,500,145	$2,097,093	12/31/2013	7.2%	$3,602,941	$1,616,697
Loan	5, 7, 9, 11	10	Ashford Portfolio - Palm Desert, CA	2.1%	$6,829,951	$4,933,122	$1,896,829	12/31/2012	7.7%	$7,716,154	$5,419,639	$2,296,515	12/31/2013	9.4%	$8,619,004	$5,752,258
Property		10.01	Residence Inn Palm Desert		$3,541,751	$2,575,434	$966,317	12/31/2012		$3,962,260	$2,808,013	$1,154,247	12/31/2013		$4,439,509	$2,941,851
Property		10.02	Courtyard Palm Desert		$3,288,200	$2,357,688	$930,512	12/31/2012		$3,753,894	$2,611,626	$1,142,268	12/31/2013		$4,179,495	$2,810,407
Loan	5, 7, 9, 11	11	Ashford Portfolio - Charlotte/Durham, NC	1.8%	$6,195,760	$4,164,965	$2,030,795	12/31/2012	9.6%	$6,517,888	$4,276,478	$2,241,410	12/31/2013	10.6%	$7,225,212	$4,471,732
Property		11.01	Springhill Suites Charlotte University Research Park		$3,321,564	$1,997,300	$1,324,264	12/31/2012		$3,433,235	$2,039,283	$1,393,952	12/31/2013		$3,971,542	$2,243,490
Property		11.02	Springhill Suites Raleigh Durham Airport		$2,874,196	$2,167,665	$706,531	12/31/2012		$3,084,653	$2,237,195	$847,458	12/31/2013		$3,253,670	$2,228,242
Loan		12	33 West 46th Street	1.7%	$951,940	$495,133	$456,806	12/31/2012	2.3%	$1,105,872	$501,841	$604,031	12/31/2013	3.1%	$1,272,057	$641,165
Loan		13	Crossroads Shopping Center	1.7%	$1,999,379	$716,028	$1,283,351	12/31/2012	6.6%	$2,218,885	$749,775	$1,469,110	12/31/2013	7.5%	$2,511,535	$778,038
Loan	9	14	Mirabella Apartments	1.7%	$2,771,496	$1,306,467	$1,465,029	12/31/2012	7.6%	$2,992,734	$1,447,204	$1,545,530	12/31/2013	8.0%	$3,085,226	$1,507,855
Loan	9	15	Acadia Apartments	1.6%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$2,387,123	$1,135,545
Loan		16	Bradhurst Court	1.5%	$89,060	$60,896	$28,164	12/31/2012	0.2%	$1,385,343	$181,243	$1,204,100	12/31/2013	7.0%	$1,410,588	$276,975
Loan	5, 7	17	Kayyem Retail Portfolio	1.5%	$1,817,739	$62,685	$1,755,054	12/31/2012	10.3%	$1,813,893	$72,958	$1,740,935	12/31/2013	10.2%	$1,808,744	$75,167
Property		17.01	Rite Aid - Hellertown, PA		$423,771	$0	$423,771	12/31/2012		$423,771	$12,962	$410,809	12/31/2013		$423,447	$12,673
Property		17.02	Rite Aid - Lebanon, PA		$412,008	$15,905	$396,103	12/31/2010		$412,008	$16,013	$395,995	12/31/2013		$412,008	$15,861
Property		17.03	Rite Aid - Punxsutawney, PA		$410,986	$12,387	$398,599	12/31/2010		$410,986	$12,475	$398,511	12/31/2013		$410,986	$12,330
Property		17.04	Walgreens - West Allis, WI		$326,315	$11,191	$315,124	12/31/2012		$321,544	$10,844	$310,700	12/31/2013		$319,815	$4,797
Property		17.05	CVS - Montevallo, AL		$244,659	$23,201	$221,458	12/31/2012		$245,584	$20,664	$224,920	12/31/2013		$242,488	$29,506
Loan		18	Hampton Inn & Suites DuPont	1.5%	N/A	N/A	N/A	N/A	N/A	$3,630,755	$1,712,857	$1,917,898	12/31/2013	11.3%	$4,060,257	$1,872,279
Loan	5, 7	19	RAM Portfolio	1.4%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$1,744,269	$517,185
Property		19.01	267 Lowell Road		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		$1,173,668	$338,859
Property		19.02	25 Industrial Avenue		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		$570,601	$178,326
Loan		20	College Plaza	1.4%	$2,178,936	$575,750	$1,603,185	12/31/2012	10.0%	$1,545,100	$653,787	$891,313	12/31/2013	5.6%	$1,719,631	$735,957
Loan		21	Residence Inn Charlotte Piper Glen	1.3%	$4,103,980	$2,103,978	$2,000,002	12/31/2012	13.0%	$3,785,845	$1,972,539	$1,813,306	12/31/2013	11.8%	$4,001,705	$2,099,631
Loan		22	Petaluma Business Center	1.2%	$2,010,648	$827,148	$1,183,500	12/31/2012	8.5%	$2,160,145	$869,480	$1,290,665	12/31/2013	9.3%	$1,225,122	$486,729
Loan		23	The Falls at Ocotillo	1.2%	$1,687,939	$522,358	$1,165,581	12/31/2012	8.7%	$1,632,656	$485,642	$1,147,014	12/31/2013	8.5%	$1,541,997	$483,140
Loan		24	Hyatt House Herndon	1.2%	$4,211,999	$2,730,250	$1,481,749	12/31/2012	11.2%	$3,931,447	$2,649,224	$1,282,223	12/31/2013	9.7%	$3,958,538	$2,587,847
Loan	7	25	South Valley Medical Centre	1.1%	$1,360,469	$320,343	$1,040,126	12/31/2012	8.1%	$1,531,348	$273,692	$1,257,656	12/31/2013	9.8%	$1,556,259	$255,524
Loan		26	Hidden Valley Tech Center	1.1%	$1,215,531	$337,301	$878,230	12/31/2012	6.9%	$1,300,244	$333,692	$966,552	12/31/2013	7.6%	$1,370,603	$341,769
Loan		27	Arlington Estates MHC	1.1%	$2,220,507	$969,674	$1,250,833	12/31/2012	10.0%	$2,246,959	$946,413	$1,300,546	12/31/2013	10.4%	$2,276,791	$951,555
Loan		28	Holiday Inn - Fort Myers, FL	1.0%	$4,247,589	$3,469,088	$778,501	12/31/2012	6.5%	$4,736,819	$3,674,880	$1,061,939	12/31/2013	8.8%	$5,433,834	$4,062,035
Loan		29	Blue Jay Village Shopping Center	1.0%	$1,613,332	$570,578	$1,042,754	12/31/2012	8.9%	$1,607,497	$554,512	$1,052,985	12/31/2013	8.9%	$1,757,595	$601,481
Loan		30	Brookhill V Shopping Center	1.0%	$1,150,904	$522,710	$628,194	12/31/2012	5.6%	$1,630,740	$610,825	$1,019,915	12/31/2013	9.1%	$1,581,626	$583,355
Loan		31	Brigham Business Park	1.0%	$1,457,430	$439,242	$1,018,188	12/31/2012	9.1%	$1,484,249	$426,801	$1,057,448	12/31/2013	9.4%	$1,467,283	$448,516
Loan		32	Courtyard by Marriott - Salisbury, NC	1.0%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$2,871,747	$1,590,199
Loan		33	Holcomb 400 Shopping Center	0.9%	$1,317,542	$422,856	$894,687	12/31/2012	8.5%	$1,358,153	$320,932	$1,037,220	12/31/2013	9.9%	$1,445,792	$362,635
Loan	12	34	US Storage Centers - Chatsworth, CA	0.9%	$1,097,411	$321,193	$776,218	12/31/2012	7.5%	$1,297,155	$372,670	$924,485	12/31/2013	8.9%	$1,354,930	$373,258
Loan		35	Orleans Square	0.9%	$1,034,513	$445,435	$589,078	12/31/2012	5.7%	$1,225,183	$569,172	$656,011	12/31/2013	6.3%	$1,301,700	$495,131
Loan		36	New Townwest Center	0.9%	$670,925	$264,323	$406,602	12/31/2011	4.0%	$666,560	$253,752	$412,808	12/31/2012	4.1%	$885,370	$275,922
Loan		37	Northgate Apartments	0.9%	$1,681,665	$942,048	$739,617	12/31/2012	7.5%	$1,788,358	$916,727	$871,632	12/31/2013	8.8%	$1,868,159	$941,230
Loan		38	Hampton Inn & Suites - Lithia Springs, GA	0.8%	$2,151,215	$1,433,822	$717,393	12/31/2012	7.6%	$2,351,642	$1,558,005	$793,637	12/31/2013	8.4%	$2,787,275	$1,728,949
Loan		39	Weatherford Regional Medical Park	0.8%	$827,260	$83,630	$743,630	12/31/2012	7.9%	$950,247	$362,884	$587,364	12/31/2013	6.2%	$901,425	$182,493
Loan		40	Hester’s Crossing	0.8%	$1,095,286	$449,428	$645,858	12/31/2012	7.1%	$953,700	$403,812	$549,888	12/31/2013	6.0%	$1,193,795	$429,512
Loan	7	41	White Clay Center II & III	0.8%	$1,907,181	$1,162,521	$744,660	12/31/2011	8.4%	$2,111,402	$1,183,351	$928,051	12/31/2012	10.4%	$2,131,540	$1,057,149
Loan	9, 13	42	Upland Mountain Shopping Center	0.8%	$955,113	$298,565	$656,548	12/31/2012	7.5%	$846,120	$273,099	$573,021	12/31/2013	6.6%	$865,956	$291,358
Loan	9	43	6868 Cortona Drive	0.8%	$1,026,784	$233,539	$793,246	12/31/2011	9.2%	$1,032,939	$211,526	$821,413	12/31/2012	9.5%	$1,077,163	$210,258
Loan		44	Maguire Hill	0.7%	$1,219,969	$631,716	$588,253	12/31/2012	6.9%	$1,263,720	$644,808	$618,912	12/31/2013	7.2%	$1,301,910	$582,481
Loan		45	Residence Inn Charlotte Lake Norman	0.7%	$2,532,669	$1,428,478	$1,104,191	12/31/2012	13.1%	$2,407,817	$1,410,261	$997,556	12/31/2013	11.8%	$2,588,639	$1,440,302
Loan		46	Berkeley Plaza	0.7%	$1,118,542	$218,525	$900,018	12/31/2012	10.8%	$1,078,774	$262,860	$815,914	12/31/2013	9.8%	$1,119,035	$282,656
Loan		47	Northgate Business Park	0.7%	N/A	N/A	N/A	N/A	N/A	$1,053,946	$508,463	$545,483	12/31/2012	6.6%	$1,189,678	$462,997
Loan		48	Aramingo Village Shopping Center	0.7%	$1,152,938	$297,751	$855,187	12/31/2010	10.5%	$1,254,750	$361,321	$893,429	12/31/2013	10.9%	$1,551,502	$513,247
Loan		49	Highland UT Retail	0.7%	$799,500	$181,719	$617,781	12/31/2012	7.9%	$812,338	$194,043	$618,295	12/31/2013	7.9%	$882,112	$109,593
Loan		50	Redwood Shopping Center	0.7%	$919,660	$321,382	$598,278	12/31/2012	7.9%	$988,675	$335,088	$653,587	12/31/2013	8.7%	$1,061,535	$327,533
Loan	5, 12	51	Hart Metro Self Storage Portfolio	0.7%	$1,116,260	$787,772	$328,488	12/31/2012	4.4%	$1,404,153	$816,336	$587,817	12/31/2013	7.8%	$1,546,978	$849,401
Property		51.01	Bloomington RV & Mini-Storage		$600,912	$288,986	$311,926	12/31/2012		$644,480	$298,348	$346,132	12/31/2013		$656,748	$304,580
Property		51.02	Eden Prairie RV & Mini Storage		$480,758	$248,155	$232,603	12/31/2012		$499,765	$268,380	$231,385	12/31/2013		$529,121	$279,607
Property		51.03	Orono RV & Mini Storage		$34,590	$250,631	-$216,041	12/31/2012		$259,908	$249,608	$10,300	12/31/2013		$361,109	$265,214
Loan	11, 14	52	Gander Commons - Fredericksburg, VA	0.7%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$1,018,920	$195,538
Loan		53	Holiday Inn Express - Syracuse	0.7%	$2,746,308	$1,812,137	$934,171	12/31/2012	12.5%	$2,818,662	$1,841,478	$977,184	12/31/2013	13.1%	$2,732,650	$1,743,546
Loan		54	Trails at 620	0.6%	$177,307	$88,667	$88,640	12/31/2012	1.2%	$808,801	$360,158	$448,643	12/31/2013	6.3%	$1,019,029	$362,616
Loan	9	55	Burlington Plaza Shopping Center	0.6%	$1,073,060	$243,426	$829,634	12/31/2012	11.7%	$1,029,435	$256,111	$773,324	12/31/2013	10.9%	$1,006,148	$302,925
Loan		56	Urban Outfitters Melrose Avenue	0.6%	$820,065	$60,215	$759,850	12/31/2012	10.9%	$856,879	$90,883	$765,997	12/31/2013	10.9%	$861,493	$112,496
Loan		57	Mega Foods	0.6%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$643,840	$0
Loan		58	Homewood Suites Mobile	0.6%	$2,949,325	$1,873,131	$1,076,194	12/31/2012	15.8%	$2,732,955	$1,921,283	$811,672	12/31/2013	11.9%	$2,777,197	$1,934,495
Loan		59	Dover Pointe	0.6%	$1,018,227	$606,395	$411,832	12/31/2012	6.1%	$1,209,758	$759,776	$449,982	12/31/2013	6.7%	$1,377,514	$773,027

I-15

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
					MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Third Most Recent Revenues	Third Most Recent Expenses	Third Most Recent NOI	Third Most Recent NOI Date	Third Most Recent NOI Debt Yield	Second Most  Recent Revenues	Second Most  Recent Expenses	Second Most  Recent NOI	Second Most Recent NOI Date	Second Most Recent NOI Debt Yield	Most  Recent Revenues	Most  Recent Expenses
Loan		60	SpringHill Suites Charlotte Concord Mills/Speedway	0.6%	$2,086,487	$1,292,941	$793,546	12/31/2012	12.2%	$1,972,022	$1,284,687	$687,335	12/31/2013	10.6%	$2,311,673	$1,391,375
Loan		61	Shops at the Domain	0.6%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	15	62	Metairie Center	0.6%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		63	Crockett Square	0.6%	$1,034,604	$204,384	$830,220	12/31/2012	13.1%	$1,047,047	$198,220	$848,827	12/31/2013	13.4%	$1,058,800	$207,188
Loan	16	64	Green Leaf Hermitage - 22911 Lyden Drive	0.3%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	16	65	Green Leaf Hermitage - Brident Dental	0.2%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	16	66	Green Leaf Hermitage - IHOP	0.1%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$131,000	$35,112
Loan		67	Holiday Inn - Lumberton	0.5%	$2,071,386	$1,305,563	$765,823	12/31/2012	12.6%	$2,197,249	$1,368,378	$828,871	12/31/2013	13.7%	$2,249,419	$1,487,329
Loan		68	Presidio Office Building	0.5%	$1,155,666	$648,649	$507,017	6/30/2012 TTM	8.5%	$1,417,812	$636,799	$781,013	12/31/2013	13.0%	$1,428,193	$606,357
Loan		69	Holiday Inn Concord Downtown	0.5%	$3,374,436	$2,689,593	$684,843	12/31/2012	11.5%	$3,480,432	$2,763,974	$716,458	12/31/2013	12.0%	$3,742,472	$2,964,986
Loan		70	Bella Terra Apartments	0.5%	$965,950	$704,215	$261,735	10/31/2012 TTM	4.7%	$1,061,030	$694,442	$366,588	12/31/2013	6.5%	$1,197,396	$658,173
Loan		71	College Park Medical Plaza	0.5%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		72	La Quinta - Dallas Fort Worth, TX	0.5%	$1,507,950	$966,327	$541,623	12/31/2012	10.3%	$1,613,483	$996,276	$617,207	12/31/2013	11.8%	$1,725,612	$1,054,912
Loan		73	San Jose Villas	0.4%	$820,119	$277,602	$542,517	12/31/2012	10.6%	$844,165	$281,807	$562,358	12/31/2013	11.0%	$880,578	$302,690
Loan		74	Eastdale Apartments	0.4%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$2,001,208	$1,040,581
Loan	12	75	StorageMax - Broussard, LA	0.4%	$695,533	$397,061	$298,472	12/31/2012	6.1%	$794,655	$422,841	$371,814	12/31/2013	7.6%	$843,117	$372,951
Loan		76	Walgreens - Austin, TX	0.4%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		77	The Vedado Apartments	0.4%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$714,404	$363,956
Loan		78	Hampton Inn - Quincy, FL	0.4%	$1,240,400	$643,000	$597,400	12/31/2012	14.4%	$1,294,000	$693,000	$601,000	12/31/2013	14.4%	$1,463,485	$688,929
Loan		79	Vintage Center	0.3%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		80	Colorado Mills	0.3%	$539,799	$224,999	$314,800	12/31/2012	8.0%	$458,140	$183,577	$274,563	12/31/2013	7.0%	$538,698	$107,001
Loan		81	Walgreens - Leitchfield, KY	0.3%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		82	Anderson Ferry Plaza	0.3%	$648,588	$194,305	$454,283	12/31/2011	12.6%	$641,358	$202,972	$438,386	12/31/2012	12.2%	$703,430	$189,892
Loan		83	Walgreens - New Ulm, MN	0.3%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		84	Horizon Place	0.3%	$448,689	$65,376	$383,312	12/31/2012	12.8%	$350,255	$62,733	$287,523	12/31/2013	9.6%	$363,522	$65,939
Loan		85	Acacia Hills	0.2%	$369,069	$182,387	$186,682	12/31/2012	7.9%	$386,253	$197,769	$188,484	12/31/2013	8.0%	$398,967	$183,380
Loan		86	Walgreens - Katy, TX	0.2%	$329,000	$0	$329,000	12/31/2012	16.5%	$329,000	$0	$329,000	12/31/2013	16.5%	$329,000	$0
Loan		87	College Park Place	0.2%	$330,904	$178,576	$152,328	12/31/2012	8.5%	$342,793	$181,010	$161,783	12/31/2013	9.1%	$348,745	$181,712
Loan		88	Triple C MHC	0.2%	$328,102	$135,237	$192,865	12/31/2012	10.8%	$333,383	$153,378	$180,005	12/31/2013	10.1%	$325,844	$127,543

I-16

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
					MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Most Recent NOI	Most Recent NOI Date	Most Recent NOI Debt Yield	UW Occupancy	UW EGI	UW Expenses	UW NOI	UW NOI Debt Yield	UW Replacement Reserves	UW TI/LC	UW NCF	UW NCF Debt Yield
Loan	3	1	Discovery Business Center	9.6%	$17,057,443	11/30/2014 TTM	10.0%	95.1%	$28,635,994	$7,681,028	$20,954,966	12.3%	$321,955	$1,062,865	$19,570,146	11.5%
Loan	4, 5	2	Orlando Maitland Office Portfolio	7.3%	$9,259,485	12/31/2013	11.0%	98.9%	$13,064,072	$4,555,108	$8,508,964	10.1%	$147,176	$915,269	$7,446,519	8.9%
Property		2.01	Summit Park III		$3,653,972	12/31/2013		95.0%	$5,524,468	$1,990,111	$3,534,357		$52,809	$406,032	$3,075,516
Property		2.02	Summit Park II		$1,881,711	12/31/2013		97.0%	$2,753,638	$815,074	$1,938,564		$32,234	$127,387	$1,778,943
Property		2.03	Summit Park I		$2,107,195	12/31/2013		95.0%	$2,700,647	$765,298	$1,935,349		$32,066	$124,034	$1,779,249
Property		2.04	Summit Tower		$1,616,607	12/31/2013		80.6%	$2,085,319	$984,625	$1,100,694		$30,067	$257,816	$812,811
Loan	5, 6, 7	3	VA Office Portfolio	4.3%	$3,556,172	10/31/2014 T-10 Ann.	7.3%	84.0%	$7,634,600	$3,120,833	$4,513,767	9.2%	$86,056	$389,239	$4,038,472	8.2%
Property		3.01	Reston Sunrise		$1,159,347	10/31/2014 T-10 Ann.		78.8%	$2,836,868	$1,075,058	$1,761,810		$35,396	$145,345	$1,581,069
Property		3.02	McLean Hilton Office		$1,479,135	10/31/2014 T-10 Ann.		87.0%	$2,982,797	$1,231,693	$1,751,104		$29,824	$147,614	$1,573,666
Property		3.03	Flint Hill Centre		$917,690	10/31/2014 T-10 Ann.		87.8%	$1,814,935	$814,082	$1,000,853		$20,836	$96,280	$883,737
Loan	8, 9	4	Linc LIC	3.5%	N/A	N/A	N/A	97.0%	$25,852,446	$6,527,323	$19,325,123	17.6%	$141,800	$0	$19,183,323	17.4%
Loan		5	Summerhill Pointe Apartments	3.1%	$3,228,999	11/30/2014 TTM	9.1%	90.5%	$5,619,528	$2,387,234	$3,232,294	9.1%	$144,000	$0	$3,088,294	8.7%
Loan		6	DoubleTree - Santa Ana, CA	2.8%	$3,885,135	10/31/2014 TTM	12.1%	81.5%	$12,183,445	$8,364,006	$3,819,439	11.9%	$487,338	$0	$3,332,101	10.4%
Loan		7	Pavilions at Northshore	2.7%	$2,833,893	10/31/2014 TTM	9.3%	95.0%	$4,654,384	$1,767,334	$2,887,050	9.5%	$84,000	$0	$2,803,050	9.2%
Loan	9, 10	8	One & Only Ocean Club	2.6%	$9,266,481	10/31/2014 TTM	10.9%	67.5%	$49,367,461	$38,076,120	$11,291,340	13.3%	$1,974,698	$0	$9,316,642	11.0%
Loan		9	Arelia James Island Apartments	2.5%	$1,986,244	10/31/2014 TTM	6.8%	95.0%	$3,796,516	$1,567,707	$2,228,809	7.7%	$57,345	$0	$2,171,463	7.5%
Loan	5, 7, 9, 11	10	Ashford Portfolio - Palm Desert, CA	2.1%	$2,866,746	11/30/2014 TTM	11.7%	100.0%	$8,619,004	$5,696,817	$2,922,187	11.9%	$344,760	$0	$2,577,427	10.5%
Property		10.01	Residence Inn Palm Desert		$1,497,658	11/30/2014 TTM		100.0%	$4,439,509	$2,899,003	$1,540,506		$177,580	$0	$1,362,926
Property		10.02	Courtyard Palm Desert		$1,369,088	11/30/2014 TTM		100.0%	$4,179,495	$2,797,814	$1,381,681		$167,180	$0	$1,214,501
Loan	5, 7, 9, 11	11	Ashford Portfolio - Charlotte/Durham, NC	1.8%	$2,753,480	11/30/2014 TTM	13.0%	100.0%	$7,225,212	$4,466,476	$2,758,736	13.0%	$361,261	$0	$2,397,475	11.3%
Property		11.01	Springhill Suites Charlotte University Research Park		$1,728,052	11/30/2014 TTM		100.0%	$3,971,542	$2,240,819	$1,730,723		$198,577	$0	$1,532,146
Property		11.02	Springhill Suites Raleigh Durham Airport		$1,025,428	11/30/2014 TTM		100.0%	$3,253,670	$2,225,657	$1,028,013		$162,684	$0	$865,329
Loan		12	33 West 46th Street	1.7%	$630,893	8/31/2014 TTM	3.2%	95.0%	$2,191,449	$591,290	$1,600,159	8.2%	$8,505	$108,014	$1,483,640	7.6%
Loan		13	Crossroads Shopping Center	1.7%	$1,733,497	8/31/2014 TTM	8.9%	89.5%	$2,558,150	$752,235	$1,805,915	9.3%	$19,584	$91,295	$1,695,036	8.7%
Loan	9	14	Mirabella Apartments	1.7%	$1,577,371	9/30/2014 TTM	8.2%	92.8%	$3,150,483	$1,520,821	$1,629,661	8.5%	$60,000	$0	$1,569,661	8.2%
Loan	9	15	Acadia Apartments	1.6%	$1,251,578	10/22/2014 TTM	6.7%	91.0%	$2,786,400	$1,248,295	$1,538,105	8.3%	$76,000	$0	$1,462,105	7.9%
Loan		16	Bradhurst Court	1.5%	$1,133,613	8/31/2014 TTM	6.6%	95.0%	$1,467,245	$225,400	$1,241,845	7.3%	$13,542	$40,626	$1,187,677	6.9%
Loan	5, 7	17	Kayyem Retail Portfolio	1.5%	$1,733,577	6/30/2014 TTM	10.2%	95.6%	$1,951,162	$306,018	$1,645,144	9.7%	$21,803	$48,154	$1,575,188	9.3%
Property		17.01	Rite Aid - Hellertown, PA		$410,774	6/30/2014 TTM		95.0%	$451,343	$64,867	$386,476		$4,558	$12,294	$369,624
Property		17.02	Rite Aid - Lebanon, PA		$396,147	6/30/2014 TTM		95.0%	$446,449	$74,781	$371,667		$2,763	$12,294	$356,611
Property		17.03	Rite Aid - Punxsutawney, PA		$398,656	6/30/2014 TTM		95.0%	$432,621	$57,384	$375,238		$2,765	$12,303	$360,170
Property		17.04	Walgreens - West Allis, WI		$315,018	6/30/2014 TTM		95.0%	$368,450	$80,459	$287,991		$7,092	$11,263	$269,636
Property		17.05	CVS - Montevallo, AL		$212,982	6/30/2014 TTM		100.0%	$252,299	$28,527	$223,773		$4,625	$0	$219,148
Loan		18	Hampton Inn & Suites DuPont	1.5%	$2,187,978	10/31/2014 TTM	12.9%	82.6%	$4,060,082	$2,083,753	$1,976,329	11.6%	$121,802	$0	$1,854,527	10.9%
Loan	5, 7	19	RAM Portfolio	1.4%	$1,227,084	9/30/2014 T-9 Ann.	7.5%	90.0%	$2,052,377	$533,572	$1,518,805	9.2%	$25,638	$64,948	$1,428,219	8.7%
Property		19.01	267 Lowell Road		$834,809	9/30/2014 T-9 Ann.		90.0%	$1,487,490	$365,503	$1,121,987		$18,233	$46,190	$1,057,564
Property		19.02	25 Industrial Avenue		$392,275	9/30/2014 T-9 Ann.		90.0%	$564,887	$168,070	$396,818		$7,405	$18,758	$370,655
Loan		20	College Plaza	1.4%	$983,674	8/31/2014 TTM	6.1%	94.0%	$2,092,749	$580,835	$1,511,914	9.4%	$19,637	$79,447	$1,412,830	8.8%
Loan		21	Residence Inn Charlotte Piper Glen	1.3%	$1,902,074	8/31/2014 TTM	12.4%	77.9%	$4,001,705	$2,022,822	$1,978,883	12.9%	$160,068	$0	$1,818,815	11.8%
Loan		22	Petaluma Business Center	1.2%	$738,393	7/31/2014 TTM	5.3%	78.8%	$2,164,218	$810,678	$1,353,540	9.7%	$29,095	$108,105	$1,216,340	8.7%
Loan		23	The Falls at Ocotillo	1.2%	$1,058,857	9/30/2014 TTM	7.9%	87.0%	$1,742,342	$506,456	$1,235,886	9.2%	$19,631	$71,498	$1,144,757	8.5%
Loan		24	Hyatt House Herndon	1.2%	$1,370,691	10/31/2014 TTM	10.3%	82.0%	$3,968,715	$2,528,880	$1,439,835	10.8%	$158,749	$0	$1,281,086	9.6%
Loan	7	25	South Valley Medical Centre	1.1%	$1,300,735	9/30/2014 T-9 Ann.	10.2%	91.0%	$1,650,421	$349,426	$1,300,995	10.2%	$15,378	$133,787	$1,151,830	9.0%
Loan		26	Hidden Valley Tech Center	1.1%	$1,028,834	11/30/2014 TTM	8.0%	87.1%	$1,534,059	$349,683	$1,184,376	9.3%	$37,648	$71,048	$1,075,680	8.4%
Loan		27	Arlington Estates MHC	1.1%	$1,325,236	8/31/2014 TTM	10.6%	84.7%	$2,293,422	$1,019,285	$1,274,137	10.2%	$32,950	$0	$1,241,187	9.9%
Loan		28	Holiday Inn - Fort Myers, FL	1.0%	$1,371,799	8/31/2014 TTM	11.4%	71.3%	$5,433,834	$4,057,797	$1,376,037	11.4%	$217,353	$0	$1,158,684	9.6%
Loan		29	Blue Jay Village Shopping Center	1.0%	$1,156,114	8/31/2014 TTM	9.8%	85.4%	$1,691,693	$597,175	$1,094,519	9.3%	$17,787	$72,727	$1,004,005	8.5%
Loan		30	Brookhill V Shopping Center	1.0%	$998,271	09/30/2014 TTM	8.9%	95.0%	$1,682,279	$611,315	$1,070,964	9.5%	$28,456	$115,404	$927,105	8.2%
Loan		31	Brigham Business Park	1.0%	$1,018,767	9/2/2014 TTM	9.1%	92.0%	$1,630,388	$504,583	$1,125,806	10.1%	$47,131	$94,769	$983,906	8.8%
Loan		32	Courtyard by Marriott - Salisbury, NC	1.0%	$1,281,548	10/31/2014 TTM	11.7%	74.0%	$2,871,551	$1,595,628	$1,275,923	11.6%	$114,862	$0	$1,161,061	10.6%
Loan		33	Holcomb 400 Shopping Center	0.9%	$1,083,157	9/30/2014 T-9 Ann.	10.3%	91.6%	$1,490,615	$418,877	$1,071,738	10.2%	$26,863	$60,097	$984,778	9.4%
Loan	12	34	US Storage Centers - Chatsworth, CA	0.9%	$981,672	9/30/2014 TTM	9.4%	92.6%	$1,439,614	$481,948	$957,666	9.2%	$19,175	$0	$938,491	9.0%
Loan		35	Orleans Square	0.9%	$806,569	9/30/2014 TTM	7.8%	88.9%	$1,536,939	$555,250	$981,689	9.5%	$9,867	$58,038	$913,784	8.8%
Loan		36	New Townwest Center	0.9%	$609,448	12/31/2013	6.0%	94.0%	$1,606,098	$403,152	$1,202,947	11.8%	$19,430	$157,118	$1,026,399	10.1%
Loan		37	Northgate Apartments	0.9%	$926,928	9/30/2014 TTM	9.4%	95.0%	$1,967,662	$1,027,889	$939,773	9.5%	$55,000	$0	$884,773	8.9%
Loan		38	Hampton Inn & Suites - Lithia Springs, GA	0.8%	$1,058,326	10/31/2014 TTM	11.1%	74.6%	$2,788,097	$1,703,115	$1,084,982	11.4%	$111,491	$0	$973,491	10.2%
Loan		39	Weatherford Regional Medical Park	0.8%	$718,932	8/31/2014 TTM	7.6%	95.0%	$1,177,421	$288,188	$889,233	9.4%	$8,598	$71,360	$809,275	8.6%
Loan		40	Hester’s Crossing	0.8%	$764,283	9/1/2014 TTM	8.4%	94.0%	$1,449,630	$451,872	$997,758	10.9%	$15,218	$69,940	$912,600	10.0%
Loan	7	41	White Clay Center II & III	0.8%	$1,074,391	12/31/2013	12.1%	83.5%	$2,046,045	$1,062,192	$983,853	11.1%	$22,943	$136,129	$824,781	9.3%
Loan	9, 13	42	Upland Mountain Shopping Center	0.8%	$574,598	6/30/2014 TTM	6.6%	90.2%	$1,037,070	$286,442	$750,628	8.6%	$13,065	$17,306	$696,369	8.0%
Loan	9	43	6868 Cortona Drive	0.8%	$866,905	12/31/2013	10.0%	95.0%	$1,023,306	$210,784	$812,521	9.4%	$8,966	$38,853	$764,702	8.8%
Loan		44	Maguire Hill	0.7%	$719,429	9/30/2014 TTM	8.4%	89.6%	$1,341,072	$584,613	$756,460	8.8%	$54,290	$0	$702,170	8.2%
Loan		45	Residence Inn Charlotte Lake Norman	0.7%	$1,148,337	8/31/2014 TTM	13.6%	77.0%	$2,588,639	$1,391,187	$1,197,452	14.2%	$103,546	$0	$1,093,906	13.0%
Loan		46	Berkeley Plaza	0.7%	$836,379	6/30/2014 TTM	10.0%	94.0%	$1,090,657	$257,837	$832,820	10.0%	$19,337	$64,142	$749,342	9.0%
Loan		47	Northgate Business Park	0.7%	$726,681	12/31/2013	8.7%	84.5%	$1,349,720	$524,999	$824,721	9.9%	$27,911	$77,402	$719,408	8.6%
Loan		48	Aramingo Village Shopping Center	0.7%	$1,038,256	8/30/2014 TTM	12.7%	88.7%	$1,402,275	$386,765	$1,015,510	12.4%	$14,752	$56,072	$944,687	11.6%
Loan		49	Highland UT Retail	0.7%	$772,519	9/30/2014 T-9 Ann.	9.9%	90.6%	$877,106	$160,995	$716,111	9.2%	$7,390	$45,704	$663,017	8.5%
Loan		50	Redwood Shopping Center	0.7%	$734,002	7/31/2014 TTM	9.7%	90.0%	$1,205,808	$400,802	$805,006	10.7%	$30,415	$61,811	$712,781	9.4%
Loan	5, 12	51	Hart Metro Self Storage Portfolio	0.7%	$697,577	7/31/2014 TTM	9.3%	77.7%	$1,684,223	$864,250	$819,973	10.9%	$82,575	$0	$737,398	9.8%
Property		51.01	Bloomington RV & Mini-Storage		$352,168	7/31/2014 TTM		82.0%	$679,940	$309,377	$370,563		$29,325	$0	$341,238
Property		51.02	Eden Prairie RV & Mini Storage		$249,514	7/31/2014 TTM		86.0%	$579,866	$270,954	$308,912		$29,775	$0	$279,137
Property		51.03	Orono RV & Mini Storage		$95,895	7/31/2014 TTM		64.7%	$424,417	$283,919	$140,498		$23,475	$0	$117,023
Loan	11, 14	52	Gander Commons - Fredericksburg, VA	0.7%	$823,381	11/30/2014 T-10 Ann.	11.0%	94.5%	$1,033,299	$265,433	$767,866	10.2%	$37,573	$41,652	$688,640	9.2%
Loan		53	Holiday Inn Express - Syracuse	0.7%	$989,104	9/30/2014 TTM	13.2%	71.2%	$2,719,949	$1,823,422	$896,527	12.0%	$108,798	$0	$787,729	10.5%
Loan		54	Trails at 620	0.6%	$656,413	9/30/2014 TTM	9.2%	92.5%	$1,033,306	$385,695	$647,611	9.1%	$3,893	$36,592	$607,126	8.6%
Loan	9	55	Burlington Plaza Shopping Center	0.6%	$703,223	9/30/2014 TTM	9.9%	94.4%	$1,051,059	$281,832	$769,227	10.8%	$20,738	$50,834	$697,655	9.8%
Loan		56	Urban Outfitters Melrose Avenue	0.6%	$748,997	10/31/2014 TTM	10.7%	95.0%	$892,489	$152,601	$739,888	10.6%	$2,446	$35,878	$701,564	10.0%
Loan		57	Mega Foods	0.6%	$643,840	12/31/2013	9.3%	95.0%	$611,648	$15,291	$596,357	8.6%	$6,748	$0	$589,609	8.5%
Loan		58	Homewood Suites Mobile	0.6%	$842,702	7/31/2014	12.4%	79.6%	$2,777,197	$1,859,697	$917,500	13.5%	$111,088	$0	$806,412	11.9%
Loan		59	Dover Pointe	0.6%	$604,487	9/30/2014 TTM	9.0%	92.0%	$1,443,596	$832,870	$610,726	9.0%	$42,000	$0	$568,726	8.4%

I-17

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
					MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Most Recent NOI	Most Recent NOI Date	Most Recent NOI Debt Yield	UW Occupancy	UW EGI	UW Expenses	UW NOI	UW NOI Debt Yield	UW Replacement Reserves	UW TI/LC	UW NCF	UW NCF Debt Yield
Loan		60	SpringHill Suites Charlotte Concord Mills/Speedway	0.6%	$920,298	8/31/2014 TTM	14.1%	66.0%	$2,311,673	$1,369,754	$941,919	14.5%	$92,467	$0	$849,452	13.1%
Loan		61	Shops at the Domain	0.6%	N/A	N/A	N/A	94.5%	$711,312	$168,879	$542,433	8.4%	$2,017	$20,238	$520,178	8.1%
Loan	15	62	Metairie Center	0.6%	N/A	N/A	N/A	90.0%	$684,752	$115,972	$568,780	8.9%	$8,416	$36,653	$523,711	8.2%
Loan		63	Crockett Square	0.6%	$851,612	9/30/2014 TTM	13.4%	94.0%	$983,719	$206,579	$777,140	12.3%	$26,781	$75,492	$674,867	10.6%
Loan	16	64	Green Leaf Hermitage - 22911 Lyden Drive	0.3%	N/A	N/A	N/A	95.0%	$283,860	$8,516	$275,344	8.3%	$1,230	$18,942	$255,172	7.9%
Loan	16	65	Green Leaf Hermitage - Brident Dental	0.2%	N/A	N/A	N/A	95.0%	$153,900	$9,000	$144,900	8.3%	$675	$4,815	$139,410	7.9%
Loan	16	66	Green Leaf Hermitage - IHOP	0.1%	$95,888	12/31/2013	7.7%	95.0%	$99,750	$2,993	$96,758	8.3%	$959	$0	$95,798	7.9%
Loan		67	Holiday Inn - Lumberton	0.5%	$762,090	8/31/2014 TTM	12.6%	71.4%	$2,249,419	$1,462,346	$787,073	13.0%	$89,977	$0	$697,097	11.5%
Loan		68	Presidio Office Building	0.5%	$821,836	9/30/2014 TTM	13.7%	79.5%	$1,362,073	$614,992	$747,081	12.5%	$16,244	$173,815	$557,022	9.3%
Loan		69	Holiday Inn Concord Downtown	0.5%	$777,486	8/31/2014 TTM	13.0%	65.1%	$3,742,472	$2,936,714	$805,758	13.5%	$149,699	$0	$656,059	11.0%
Loan		70	Bella Terra Apartments	0.5%	$539,223	8/31/2014 TTM	9.6%	90.5%	$1,297,571	$722,736	$574,835	10.3%	$52,274	$0	$522,561	9.3%
Loan		71	College Park Medical Plaza	0.5%	N/A	N/A	N/A	95.0%	$850,056	$336,053	$514,003	9.5%	$5,787	$28,937	$479,279	8.9%
Loan		72	La Quinta - Dallas Fort Worth, TX	0.5%	$670,700	9/30/2014 TTM	12.8%	80.5%	$1,725,571	$1,115,868	$609,703	11.6%	$69,024	$0	$540,679	10.3%
Loan		73	San Jose Villas	0.4%	$577,888	9/30/2014 TTM	11.3%	95.5%	$898,201	$289,435	$608,766	11.9%	$34,920	$0	$573,846	11.3%
Loan		74	Eastdale Apartments	0.4%	$960,627	9/30/2014 TTM	19.3%	88.3%	$2,001,660	$1,092,637	$909,023	18.2%	$109,200	$0	$799,823	16.0%
Loan	12	75	StorageMax - Broussard, LA	0.4%	$470,166	9/30/2014 TTM	9.6%	74.4%	$843,117	$351,013	$492,104	10.0%	$13,293	$0	$478,811	9.7%
Loan		76	Walgreens - Austin, TX	0.4%	N/A	N/A	N/A	100.0%	$404,000	$12,120	$391,880	9.1%	$2,730	$0	$389,150	9.0%
Loan		77	The Vedado Apartments	0.4%	$350,448	10/31/2014 TTM	8.2%	95.5%	$740,058	$352,416	$387,642	9.1%	$17,052	$0	$370,590	8.7%
Loan		78	Hampton Inn - Quincy, FL	0.4%	$774,556	9/30/2014 TTM	18.6%	60.7%	$1,475,607	$866,114	$609,493	14.7%	$59,024	$0	$550,469	13.2%
Loan		79	Vintage Center	0.3%	N/A	N/A	N/A	88.8%	$480,283	$109,832	$370,450	9.4%	$1,880	$17,170	$351,400	8.9%
Loan		80	Colorado Mills	0.3%	$431,697	10/31/2014 T-10 Ann.	11.0%	95.0%	$573,966	$200,473	$373,493	9.5%	$1,500	$22,776	$349,217	8.9%
Loan		81	Walgreens - Leitchfield, KY	0.3%	N/A	N/A	N/A	100.0%	$350,000	$10,500	$339,500	9.2%	$2,898	$0	$336,602	9.1%
Loan		82	Anderson Ferry Plaza	0.3%	$513,539	12/31/2013	14.3%	90.0%	$640,970	$218,159	$422,811	11.7%	$9,592	$49,545	$363,675	10.1%
Loan		83	Walgreens - New Ulm, MN	0.3%	N/A	N/A	N/A	100.0%	$325,000	$9,750	$315,250	9.3%	$2,964	$0	$312,286	9.2%
Loan		84	Horizon Place	0.3%	$297,583	9/30/2014 TTM	9.9%	90.0%	$363,476	$61,781	$301,695	10.1%	$1,473	$15,602	$284,620	9.5%
Loan		85	Acacia Hills	0.2%	$215,587	9/30/2014 TTM	9.1%	94.4%	$392,072	$178,289	$213,783	9.0%	$17,500	$0	$196,283	8.3%
Loan		86	Walgreens - Katy, TX	0.2%	$329,000	9/30/2014 T-9 Ann.	16.5%	100.0%	$325,765	$6,515	$319,250	16.0%	$3,931	$0	$315,319	15.8%
Loan		87	College Park Place	0.2%	$167,033	7/31/2014 TTM	9.4%	93.8%	$340,197	$182,184	$158,013	8.9%	$7,050	$0	$150,963	8.5%
Loan		88	Triple C MHC	0.2%	$198,301	9/30/2014 TTM	11.1%	95.0%	$355,700	$177,399	$178,301	10.0%	$6,640	$0	$171,661	9.6%

I-18

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

LARGEST TENANT INFORMATION

2ND LARGEST TENANT INFORMATION

Property Flag

Footnotes

Loan ID

Property Name

% of Initial Pool Balance

Largest Tenant

Largest Tenant Lease Expiration

Largest Tenant NSF

Largest Tenant % of NSF

2nd Largest Tenant

2nd Largest Tenant Lease Expiration

2nd Largest Tenant NSF

2nd Largest Tenant % of NSF

Loan

3

1

Discovery Business Center

9.6%

Kofax, Inc.

4/30/2016

91,159

7.1%

State Street Bank

6/30/2019

75,960

5.9%

Loan

4, 5

2

Orlando Maitland Office Portfolio

7.3%

Property

2.01

Summit Park III

Metavante

11/30/2019

198,139

93.8%

ZRS Management

10/31/2015

9,214

4.4%

Property

2.02

Summit Park II

Charles Schwab

7/31/2020

128,934

100.0%

N/A

N/A

N/A

N/A

Property

2.03

Summit Park I

Electronic Arts-Tiburon

10/31/2025

128,240

100.0%

N/A

N/A

N/A

N/A

Property

2.04

Summit Tower

Staples

5/31/2016

57,818

48.1%

FedEx

1/31/2019

37,940

31.5%

Loan

5, 6, 7

3

VA Office Portfolio

4.3%

Property

3.01

Reston Sunrise

hCentive, Inc.

11/30/2018

22,073

15.6%

Alliance Structural Engineers, Inc.

10/31/2017

8,662

6.1%

Property

3.02

McLean Hilton Office

FNH, USA

8/31/2018

18,077

15.2%

SCI Consulting, Inc.

3/31/2018

16,925

14.2%

Property

3.03

Flint Hill Centre

Azure Summit Technology

8/31/2018

22,031

26.4%

Prudential Carruthers Realtors

12/31/2017

12,426

14.9%

Loan

8, 9

4

Linc LIC

3.5%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5

Summerhill Pointe Apartments

3.1%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

6

DoubleTree - Santa Ana, CA

2.8%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

7

Pavilions at Northshore

2.7%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

9, 10

8

One & Only Ocean Club

2.6%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

9

Arelia James Island Apartments

2.5%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5, 7, 9, 11

10

Ashford Portfolio - Palm Desert, CA

2.1%

Property

10.01

Residence Inn Palm Desert

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

10.02

Courtyard Palm Desert

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5, 7, 9, 11

11

Ashford Portfolio - Charlotte/Durham, NC

1.8%

Property

11.01

Springhill Suites Charlotte University Research Park

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

11.02

Springhill Suites Raleigh Durham Airport

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

12

33 West 46th Street

1.7%

Teamamerica, Inc & Volatour, Inc.

11/30/2020; 12/31/2020

13,659

32.1%

Roni Casting Inc.

7/30/2020

6,200

14.6%

Loan

13

Crossroads Shopping Center

1.7%

Trudy’s

1/31/2017

8,700

8.8%

Make It Sweet

4/30/2017

6,754

6.8%

Loan

9

14

Mirabella Apartments

1.7%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

9

15

Acadia Apartments

1.6%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

16

Bradhurst Court

1.5%

Pathmark

1/31/2020

42,459

47.0%

Manhattan Parking Group

1/31/2018

42,185

46.7%

Loan

5, 7

17

Kayyem Retail Portfolio

1.5%

Property

17.01

Rite Aid - Hellertown, PA

Rite Aid

10/5/2024

13,813

100.0%

N/A

N/A

N/A

N/A

Property

17.02

Rite Aid - Lebanon, PA

Rite Aid

8/31/2024

13,813

100.0%

N/A

N/A

N/A

N/A

Property

17.03

Rite Aid - Punxsutawney, PA

Rite Aid

1/18/2025

13,824

100.0%

N/A

N/A

N/A

N/A

Property

17.04

Walgreens - West Allis, WI

Walgreens

7/31/2019

13,905

100.0%

N/A

N/A

N/A

N/A

Property

17.05

CVS - Montevallo, AL

CVS

1/31/2030

10,055

100.0%

N/A

N/A

N/A

N/A

Loan

18

Hampton Inn & Suites DuPont

1.5%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5, 7

19

RAM Portfolio

1.4%

Property

19.01

267 Lowell Road

Mercury Systems Inc.

12/31/2024

100,111

82.4%

Vectron International

6/30/2023

21,442

17.6%

Property

19.02

25 Industrial Avenue

Comcast

12/31/2023

29,708

60.2%

CDM Smith Inc

8/31/2015

11,656

23.6%

Loan

20

College Plaza

1.4%

The Tile Shop

12/31/2024

37,478

34.0%

New York Mart

5/31/2025

26,770

24.3%

Loan

21

Residence Inn Charlotte Piper Glen

1.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

22

Petaluma Business Center

1.2%

Regus

5/31/2017

16,908

14.5%

Oracle America, Inc

9/30/2016

4,977

4.3%

Loan

23

The Falls at Ocotillo

1.2%

Adv. Back & Neck Care

5/31/2020

5,239

7.5%

Coldwell Banker

2/28/2015

5,002

7.1%

Loan

24

Hyatt House Herndon

1.2%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

7

25

South Valley Medical Centre

1.1%

Kaiser

9/30/2018

27,171

35.3%

Total Renal Care, Inc

9/10/2023

13,591

17.7%

Loan

26

Hidden Valley Tech Center

1.1%

IQ Systems, Inc.

10/31/2015

8,055

6.2%

Konica Minolta Business

9/30/2016

7,550

5.8%

Loan

27

Arlington Estates MHC

1.1%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

28

Holiday Inn - Fort Myers, FL

1.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

29

Blue Jay Village Shopping Center

1.0%

Jensen’s Finest Foods

4/30/2023

32,045

27.8%

Coldwell Banker Sky Ridge

10/31/2022

9,064

7.9%

Loan

30

Brookhill V Shopping Center

1.0%

Murdoch’s Ranch & Home Supply

12/31/2022

49,227

31.1%

Colorado Casual Furniture

3/31/2018

35,000

22.1%

Loan

31

Brigham Business Park

1.0%

TCG New Jersey Inc. (AT&T)

7/30/2025

21,106

12.5%

Vivint Solar

11/30/2017

18,187

10.7%

Loan

32

Courtyard by Marriott - Salisbury, NC

1.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

33

Holcomb 400 Shopping Center

0.9%

LA Fitness

12/31/2017

36,466

35.2%

Ballard’s Backroom

12/31/2018

18,000

17.4%

Loan

12

34

US Storage Centers - Chatsworth, CA

0.9%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

35

Orleans Square

0.9%

Profusion Performance Art, LLC

6/30/2017

8,494

12.9%

Dr. Michelle Legall and Associates

12/31/2017

5,560

8.5%

Loan

36

New Townwest Center

0.9%

Hobby Lobby

9/30/2023

57,845

44.7%

Goodwill

8/31/2023

24,715

19.1%

Loan

37

Northgate Apartments

0.9%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

38

Hampton Inn & Suites - Lithia Springs, GA

0.8%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

39

Weatherford Regional Medical Park

0.8%

Weatherford Texas Hospital Company, LLC

4/3/2024; 9/30/22; 7/31/2024

22,384

52.1%

Weatherford Anesthesia Associates, PA

10/31/2026

8,020

18.7%

Loan

40

Hester’s Crossing

0.8%

Gold’s Gym

6/23/2022

43,519

57.2%

Morelia Mexican Grill

6/30/2024

11,780

15.5%

Loan

7

41

White Clay Center II & III

0.8%

Chase Bank

7/31/2016

90,000

58.8%

First Data Corporation

7/1/2015

37,588

24.6%

Loan

9, 13

42

Upland Mountain Shopping Center

0.8%

Big Lots

5/31/2019

22,378

34.3%

Foothill Family Shelter

10/31/2024

6,781

10.4%

Loan

9

43

6868 Cortona Drive

0.8%

Innerlite, Inc.

8/31/2019

29,487

49.3%

Aurrion, Inc.

10/31/2019

15,253

25.5%

Loan

44

Maguire Hill

0.7%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

45

Residence Inn Charlotte Lake Norman

0.7%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

46

Berkeley Plaza

0.7%

Big Lots

1/31/2016

28,516

28.0%

Staples

12/31/2018

24,500

24.1%

Loan

47

Northgate Business Park

0.7%

Tri-Quest Builders & Developers

5/31/2019

8,928

6.4%

Vinculums Services

7/10/2016

7,747

5.6%

Loan

48

Aramingo Village Shopping Center

0.7%

The New Wilson Meats, Inc.

3/31/2023

12,000

16.1%

Dollar Tree Stores, Inc.

2/28/2018

11,156

14.9%

Loan

49

Highland UT Retail

0.7%

Newport Sports

5/31/2020

13,720

37.1%

Anytime Fitness

10/31/2023

7,327

19.8%

Loan

50

Redwood Shopping Center

0.7%

Harbor Freight Tools USA Inc.

4/30/2022

16,716

17.0%

Crosroads Fitness West Jordan, LLC

4/30/2023

14,565

14.8%

Loan

5, 12

51

Hart Metro Self Storage Portfolio

0.7%

Property

51.01

Bloomington RV & Mini-Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

51.02

Eden Prairie RV & Mini Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

51.03

Orono RV & Mini Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

11, 14

52

Gander Commons - Fredericksburg, VA

0.7%

Gander Mountain Company

01/07/2019

87,097

75.0%

Bed Bath & Beyond, Inc.

01/31/2020

28,977

25.0%

Loan

53

Holiday Inn Express - Syracuse

0.7%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

54

Trails at 620

0.6%

Mattress Firm

4/30/2019

3,500

13.5%

Freebirds World Burrito

1/31/2024

3,241

12.5%

Loan

9

55

Burlington Plaza Shopping Center

0.6%

Burlington Coat Factory

11/30/2018

67,259

64.9%

Federico College

7/31/2022

9,600

9.3%

Loan

56

Urban Outfitters Melrose Avenue

0.6%

Urban Outfitters

4/30/2018

13,590

100.0%

N/A

N/A

N/A

N/A

Loan

57

Mega Foods

0.6%

Consumers Cooperative Association of Eau Claire

2/29/2032

67,478

100.0%

N/A

N/A

N/A

N/A

Loan

58

Homewood Suites Mobile

0.6%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

59

Dover Pointe

0.6%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

I-19

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

LARGEST TENANT INFORMATION

2ND LARGEST TENANT INFORMATION

Property Flag

Footnotes

Loan ID

Property Name

% of Initial Pool Balance

Largest Tenant

Largest Tenant Lease Expiration

Largest Tenant NSF

Largest Tenant % of NSF

2nd Largest Tenant

2nd Largest Tenant Lease Expiration

2nd Largest Tenant NSF

2nd Largest Tenant % of NSF

Loan

60

SpringHill Suites Charlotte Concord Mills/Speedway

0.6%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

61

Shops at the Domain

0.6%

Mattress Firm, Inc.

6/30/2024

3,258

24.2%

Sleep Number

8/31/2023

2,966

22.1%

Loan

15

62

Metairie Center

0.6%

Anytime Fitness

9/30/2018

5,000

14.9%

Breast Center of Acadiana

12/31/2018

3,582

10.6%

Loan

63

Crockett Square

0.6%

Hobby Lobby

9/30/2020

58,935

55.0%

Ross Dress for Less

1/31/2016

30,187

28.2%

Loan

16

64

Green Leaf Hermitage - 22911 Lyden Drive

0.3%

Mattress Firm

9/30/2025

5,000

61.0%

Aspen Dental

9/30/2024

3,200

39.0%

Loan

16

65

Green Leaf Hermitage - Brident Dental

0.2%

Brident Dental and Orthodontic

1/31/2025

4,500

100.0%

N/A

N/A

N/A

N/A

Loan

16

66

Green Leaf Hermitage - IHOP

0.1%

IHOP

11/30/2030

6,395

100.0%

N/A

N/A

N/A

N/A

Loan

67

Holiday Inn - Lumberton

0.5%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

68

Presidio Office Building

0.5%

eSuite 360

10/31/2016

7,690

9.5%

Taeus International Corporation

3/31/2017

6,859

8.4%

Loan

69

Holiday Inn Concord Downtown

0.5%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

70

Bella Terra Apartments

0.5%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

71

College Park Medical Plaza

0.5%

Cynthia A Sloan. DO

2/12/2025

11,271

39.0%

One Step 10, LP

2/28/2023

6,897

23.8%

Loan

72

La Quinta - Dallas Fort Worth, TX

0.5%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

73

San Jose Villas

0.4%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

74

Eastdale Apartments

0.4%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

12

75

StorageMax - Broussard, LA

0.4%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

76

Walgreens - Austin, TX

0.4%

Walgreens

12/31/2078

13,650

100.0%

N/A

N/A

N/A

N/A

Loan

77

The Vedado Apartments

0.4%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

78

Hampton Inn - Quincy, FL

0.4%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

79

Vintage Center

0.3%

Mattress Firm

7/31/2019

4,029

32.1%

Serenity Dental Care PLLC

9/30/2024

3,076

24.5%

Loan

80

Colorado Mills

0.3%

Pei Wei Asian Diner

10/31/2019

3,000

30.0%

Chipotle Mexican Grill

11/30/2024

2,600

26.0%

Loan

81

Walgreens - Leitchfield, KY

0.3%

Walgreen Company

9/30/2085

14,490

100.0%

N/A

N/A

N/A

N/A

Loan

82

Anderson Ferry Plaza

0.3%

TriHealth

3/14/2021

26,837

61.6%

University of Cincinnati d.b.a. Hoxworth Blood Center

9/30/2016

9,520

21.8%

Loan

83

Walgreens - New Ulm, MN

0.3%

Walgreens

9/30/2031

14,820

100.0%

N/A

N/A

N/A

N/A

Loan

84

Horizon Place

0.3%

Wells Fargo Bank

7/31/2017

3,780

28.6%

Tesoro Refining and Marketing Company

3/11/2026

3,500

26.5%

Loan

85

Acacia Hills

0.2%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

86

Walgreens - Katy, TX

0.2%

Walgreens

12/31/2079

14,560

100.0%

N/A

N/A

N/A

N/A

Loan

87

College Park Place

0.2%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

88

Triple C MHC

0.2%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

I-20

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

3RD LARGEST TENANT INFORMATION

4TH LARGEST TENANT INFORMATION

Property Flag

Footnotes

Loan ID

Property Name

% of Initial Pool Balance

3rd Largest Tenant

3rd Largest Tenant Lease Expiration

3rd Largest Tenant NSF

3rd Largest Tenant % of NSF

4th Largest Tenant

4th Largest Tenant Lease Expiration

4th Largest Tenant NSF

4th Largest Tenant % of NSF

Loan

3

1

Discovery Business Center

9.6%

Sage Software, Inc.

10/31/2020 & 11/30/2020

71,711

5.6%

DaVita HealthCare Partners Inc

8/31/2024

65,998

5.1%

Loan

4, 5

2

Orlando Maitland Office Portfolio

7.3%

Property

2.01

Summit Park III

Nature’s Table

5/31/2016

2,548

1.2%

N/A

N/A

N/A

N/A

Property

2.02

Summit Park II

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.03

Summit Park I

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.04

Summit Tower

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5, 6, 7

3

VA Office Portfolio

4.3%

Property

3.01

Reston Sunrise

Heart +Mind Strategies, LLC

10/31/2017

7,477

5.3%

AMYX, Inc.

9/30/2017

5,871

4.1%

Property

3.02

McLean Hilton Office

Coulter Companies

3/31/2020

16,925

14.2%

Roberts Miotkowski & Hobbes PC

11/30/2017

13,536

11.3%

Property

3.03

Flint Hill Centre

TIAA

3/31/2020

7,188

8.6%

Fitzgerald Mgt Group/Monarch Bank

3/31/2017

5,340

6.4%

Loan

8, 9

4

Linc LIC

3.5%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5

Summerhill Pointe Apartments

3.1%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

6

DoubleTree - Santa Ana, CA

2.8%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

7

Pavilions at Northshore

2.7%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

9, 10

8

One & Only Ocean Club

2.6%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

9

Arelia James Island Apartments

2.5%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5, 7, 9, 11

10

Ashford Portfolio - Palm Desert, CA

2.1%

Property

10.01

Residence Inn Palm Desert

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

10.02

Courtyard Palm Desert

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5, 7, 9, 11

11

Ashford Portfolio - Charlotte/Durham, NC

1.8%

Property

11.01

Springhill Suites Charlotte University Research Park

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

11.02

Springhill Suites Raleigh Durham Airport

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

12

33 West 46th Street

1.7%

Dana Jane Saltzman, MD

9/30/2024

4,100

9.6%

Harz Energy LLC

12/1/2024

2,100

4.9%

Loan

13

Crossroads Shopping Center

1.7%

Pluckers Wing Bar

1/31/2018

6,101

6.2%

Chilis

11/30/2017

6,000

6.1%

Loan

9

14

Mirabella Apartments

1.7%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

9

15

Acadia Apartments

1.6%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

16

Bradhurst Court

1.5%

Round the Clock Nursery Inc

4/8/2021

5,300

5.9%

Carver Bancorp Inc

8/31/2015

336

0.4%

Loan

5, 7

17

Kayyem Retail Portfolio

1.5%

Property

17.01

Rite Aid - Hellertown, PA

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

17.02

Rite Aid - Lebanon, PA

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

17.03

Rite Aid - Punxsutawney, PA

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

17.04

Walgreens - West Allis, WI

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

17.05

CVS - Montevallo, AL

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

18

Hampton Inn & Suites DuPont

1.5%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5, 7

19

RAM Portfolio

1.4%

Property

19.01

267 Lowell Road

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

19.02

25 Industrial Avenue

University Hospital Services

1/31/2017

4,000

8.1%

Kones Cranes Inc

11/30/2017

4,000

8.1%

Loan

20

College Plaza

1.4%

Advance Auto

7/31/2017

9,747

8.8%

Kids First Swim School

9/30/2020

6,500

5.9%

Loan

21

Residence Inn Charlotte Piper Glen

1.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

22

Petaluma Business Center

1.2%

Sheraton Conference Center

3/31/2021

4,914

4.2%

Birch Worldwide, Inc.

5/31/2016

3,688

3.2%

Loan

23

The Falls at Ocotillo

1.2%

Stone & Vine

9/16/2024

5,000

7.1%

JP Morgan Chase

1/1/2022

4,852

6.9%

Loan

24

Hyatt House Herndon

1.2%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

7

25

South Valley Medical Centre

1.1%

WellSpace Family Service Agency

8/31/2023

7,657

10.0%

WellSpace Health

6/30/2027

6,614

8.6%

Loan

26

Hidden Valley Tech Center

1.1%

Cricket Nevada Property Co

10/31/2016

7,200

5.5%

ORC International

8/31/2016

6,811

5.2%

Loan

27

Arlington Estates MHC

1.1%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

28

Holiday Inn - Fort Myers, FL

1.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

29

Blue Jay Village Shopping Center

1.0%

Country Furniture

1/31/2016

6,378

5.5%

Arrowhead Animal Hospital

8/31/2021

5,800

5.0%

Loan

30

Brookhill V Shopping Center

1.0%

Bicycle Village

6/30/2016

20,392

12.9%

Hoffbrau Bar & Grill

12/31/2024

15,000

9.5%

Loan

31

Brigham Business Park

1.0%

Polycel, Inc.

12/31/2016

12,256

7.2%

LCI Paper Co.

5/31/2017

9,500

5.6%

Loan

32

Courtyard by Marriott - Salisbury, NC

1.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

33

Holcomb 400 Shopping Center

0.9%

Southeast Endocrine & Diabetics

10/31/2019

11,449

11.0%

JP Morgan Chase Bank

1/31/2031

6,500

6.3%

Loan

12

34

US Storage Centers - Chatsworth, CA

0.9%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

35

Orleans Square

0.9%

Kingwood Rhythm, Inc

12/31/2016

5,488

8.3%

Dennis Holdings LLC d/b/a Mojo-Sports Grille

12/31/2016

5,390

8.2%

Loan

36

New Townwest Center

0.9%

Snap Fitness

9/20/2018

5,138

4.0%

Rodeo Mexican Restaurant

2/5/2015

4,230

3.3%

Loan

37

Northgate Apartments

0.9%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

38

Hampton Inn & Suites - Lithia Springs, GA

0.8%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

39

Weatherford Regional Medical Park

0.8%

Consultants in Radiology

9/30/2021

7,500

17.4%

Thomas C. Binzer

8/31/2026

5,084

11.8%

Loan

40

Hester’s Crossing

0.8%

Chef’s City

10/31/2017

5,611

7.4%

First American Title

8/31/2019

3,722

4.9%

Loan

7

41

White Clay Center II & III

0.8%

Temitope Ibrahim tdba The Redeemed Christian Church of God, Potter’s House

4/30/2019

2,000

1.3%

N/A

N/A

N/A

N/A

Loan

9, 13

42

Upland Mountain Shopping Center

0.8%

Coin Laundry

11/30/2024

4,216

6.5%

Martial Arts Studio

11/30/2015

3,494

5.3%

Loan

9

43

6868 Cortona Drive

0.8%

Google, Inc.

10/31/2017

15,034

25.2%

N/A

N/A

N/A

N/A

Loan

44

Maguire Hill

0.7%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

45

Residence Inn Charlotte Lake Norman

0.7%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

46

Berkeley Plaza

0.7%

Gold’s Gym

5/31/2019

21,096

20.7%

Books A Million

1/31/2018

12,500

12.3%

Loan

47

Northgate Business Park

0.7%

Spectrum Services Group

12/31/2015

6,791

4.9%

Discovery Office Systems

11/30/2015

5,859

4.2%

Loan

48

Aramingo Village Shopping Center

0.7%

Rainbow Apparel

1/31/2016

8,032

10.7%

Value Discount

10/31/2023

7,316

9.8%

Loan

49

Highland UT Retail

0.7%

Barbacoa Mexican Grill

2/28/2018

2,500

6.8%

Taco Time

3/31/2025

2,323

6.3%

Loan

50

Redwood Shopping Center

0.7%

Dollar Tree Stores, Inc.

1/31/2018

12,233

12.5%

G & M Riddle Enterprises, LLC; DBA The Warehouse

3/31/2019

12,000

12.2%

Loan

5, 12

51

Hart Metro Self Storage Portfolio

0.7%

Property

51.01

Bloomington RV & Mini-Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

51.02

Eden Prairie RV & Mini Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

51.03

Orono RV & Mini Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

11, 14

52

Gander Commons - Fredericksburg, VA

0.7%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

53

Holiday Inn Express - Syracuse

0.7%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

54

Trails at 620

0.6%

Pacific Dental

2/28/2023

3,024

11.7%

Schlotzsky’s Deli

5/26/2022

3,000

11.6%

Loan

9

55

Burlington Plaza Shopping Center

0.6%

ChaseMe dba Roger Dunn Golf

3/31/2020

6,780

6.5%

Jenny Craig

8/31/2017

2,960

2.9%

Loan

56

Urban Outfitters Melrose Avenue

0.6%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

57

Mega Foods

0.6%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

58

Homewood Suites Mobile

0.6%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

59

Dover Pointe

0.6%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

I-21

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

3RD LARGEST TENANT INFORMATION

4TH LARGEST TENANT INFORMATION

Property Flag

Footnotes

Loan ID

Property Name

% of Initial Pool Balance

3rd Largest Tenant

3rd Largest Tenant Lease Expiration

3rd Largest Tenant NSF

3rd Largest Tenant % of NSF

4th Largest Tenant

4th Largest Tenant Lease Expiration

4th Largest Tenant NSF

4th Largest Tenant % of NSF

Loan

60

SpringHill Suites Charlotte Concord Mills/Speedway

0.6%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

61

Shops at the Domain

0.6%

MFX Salon

8/31/2020

1,800

13.4%

Floss Dental

1/31/2024

1,574

11.7%

Loan

15

62

Metairie Center

0.6%

Lafayette Health Ventures, Inc.

10/31/2024

2,801

8.3%

Twins

12/31/2019

2,688

8.0%

Loan

63

Crockett Square

0.6%

Dollar Tree

9/30/2015

10,000

9.3%

Pier 1 Imports

2/29/2016

8,000

7.5%

Loan

16

64

Green Leaf Hermitage - 22911 Lyden Drive

0.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

16

65

Green Leaf Hermitage - Brident Dental

0.2%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

16

66

Green Leaf Hermitage - IHOP

0.1%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

67

Holiday Inn - Lumberton

0.5%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

68

Presidio Office Building

0.5%

SilverSky

10/31/2017

6,238

7.7%

Shadow Mountain Recovery

8/31/2020

4,606

5.7%

Loan

69

Holiday Inn Concord Downtown

0.5%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

70

Bella Terra Apartments

0.5%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

71

College Park Medical Plaza

0.5%

North Houston-Woodland Oral Surgiacal

6/30/2023

3,823

13.2%

Houston Pain and Spine

11/30/2023

2,878

9.9%

Loan

72

La Quinta - Dallas Fort Worth, TX

0.5%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

73

San Jose Villas

0.4%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

74

Eastdale Apartments

0.4%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

12

75

StorageMax - Broussard, LA

0.4%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

76

Walgreens - Austin, TX

0.4%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

77

The Vedado Apartments

0.4%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

78

Hampton Inn - Quincy, FL

0.4%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

79

Vintage Center

0.3%

Dunkin Donuts

8/31/2024

2,208

17.6%

VIP Nails & Spa

9/30/2024

1,815

14.5%

Loan

80

Colorado Mills

0.3%

Pieology

10/31/2023

2,470

24.7%

Which Wich

11/30/2017

1,930

19.3%

Loan

81

Walgreens - Leitchfield, KY

0.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

82

Anderson Ferry Plaza

0.3%

ABC Pediatric Therapy, Inc

7/31/2016

3,057

7.0%

Thoma & Sutton Eye Care Professional LLC

10/31/2022

2,245

5.1%

Loan

83

Walgreens - New Ulm, MN

0.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

84

Horizon Place

0.3%

Vijay Gandhi DBA Hollywood Smokes

4/30/2019

1,440

10.9%

Supercuts (Jerome & Nicolette)

5/5/2019

1,300

9.8%

Loan

85

Acacia Hills

0.2%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

86

Walgreens - Katy, TX

0.2%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

87

College Park Place

0.2%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

88

Triple C MHC

0.2%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

I-22

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
					5TH LARGEST TENANT INFORMATION				MORTGAGE LOAN RESERVE INFORMATION
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	5th Largest Tenant	5th Largest Tenant Lease Expiration	5th Largest Tenant NSF	5th Largest Tenant % of NSF	Upfront Replacement Reserves	Monthly Replacement Reserves	Replacement Reserve Cap	Upfront TI/LC  Reserves	Monthly TI/LC Reserves	TI/LC Reserve Cap	Upfront Tax  Reserves	Monthly Tax  Reserves
Loan	3	1	Discovery Business Center	9.6%	Thales	1/31/2020	53,840	4.2%	$0	$0	$0	$0	$0	$0	$0	$0
Loan	4, 5	2	Orlando Maitland Office Portfolio	7.3%					$0	$12,264	$0	$1,500,000	$295,000	$2,500,000	$185,804	$92,902
Property		2.01	Summit Park III		N/A	N/A	N/A	N/A
Property		2.02	Summit Park II		N/A	N/A	N/A	N/A
Property		2.03	Summit Park I		N/A	N/A	N/A	N/A
Property		2.04	Summit Tower		N/A	N/A	N/A	N/A
Loan	5, 6, 7	3	VA Office Portfolio	4.3%					$100,000	$0	$0	$1,184,904	$35,856	$0	$396,261	$66,043
Property		3.01	Reston Sunrise		Zyedge, LLC	11/30/2016	5,524	3.9%
Property		3.02	McLean Hilton Office		Human Touch LLC	3/31/2019	8,591	7.2%
Property		3.03	Flint Hill Centre		Bixal Solutions, Inc.	MTM	4,710	5.7%
Loan	8, 9	4	Linc LIC	3.5%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$0	$0
Loan		5	Summerhill Pointe Apartments	3.1%	N/A	N/A	N/A	N/A	$2,000,000	$12,000	$0	$0	$0	$0	$127,840	$31,960
Loan		6	DoubleTree - Santa Ana, CA	2.8%	N/A	N/A	N/A	N/A	$0	$40,614	$2,530,000	$0	$0	$0	$168,516	$33,703
Loan		7	Pavilions at Northshore	2.7%	N/A	N/A	N/A	N/A	$0	$7,000	$420,000	$0	$0	$0	$292,965	$29,297
Loan	9, 10	8	One & Only Ocean Club	2.6%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$0	$0
Loan		9	Arelia James Island Apartments	2.5%	N/A	N/A	N/A	N/A	$0	$4,779	$0	$0	$0	$0	$80,650	$40,325
Loan	5, 7, 9, 11	10	Ashford Portfolio - Palm Desert, CA	2.1%					$60,316	$28,415	$0	$0	$0	$0	$57,388	$26,438
Property		10.01	Residence Inn Palm Desert		N/A	N/A	N/A	N/A
Property		10.02	Courtyard Palm Desert		N/A	N/A	N/A	N/A
Loan	5, 7, 9, 11	11	Ashford Portfolio - Charlotte/Durham, NC	1.8%					$0	$0	$0	$0	$0	$0	$0	$0
Property		11.01	Springhill Suites Charlotte University Research Park		N/A	N/A	N/A	N/A
Property		11.02	Springhill Suites Raleigh Durham Airport		N/A	N/A	N/A	N/A
Loan		12	33 West 46th Street	1.7%	iOttie, Inc.	8/31/2019	2,100	4.9%	$0	$709	$0	$0	$0	$0	$17,413	$17,413
Loan		13	Crossroads Shopping Center	1.7%	Pacific Rim	7/31/2020	5,400	5.5%	$0	$1,649	$0	$0	$8,243	$0	$0	$32,199
Loan	9	14	Mirabella Apartments	1.7%	N/A	N/A	N/A	N/A	$0	$4,762	$0	$0	$0	$0	$41,728	$41,728
Loan	9	15	Acadia Apartments	1.6%	N/A	N/A	N/A	N/A	$0	$6,333	$0	$0	$0	$0	$335,671	$30,516
Loan		16	Bradhurst Court	1.5%	N/A	N/A	N/A	N/A	$0	$1,129	$54,480	$0	$0	$0	$3,793	$1,897
Loan	5, 7	17	Kayyem Retail Portfolio	1.5%					$0	$0	$0	$0	$5,178	$311,000	$720	$720
Property		17.01	Rite Aid - Hellertown, PA		N/A	N/A	N/A	N/A
Property		17.02	Rite Aid - Lebanon, PA		N/A	N/A	N/A	N/A
Property		17.03	Rite Aid - Punxsutawney, PA		N/A	N/A	N/A	N/A
Property		17.04	Walgreens - West Allis, WI		N/A	N/A	N/A	N/A
Property		17.05	CVS - Montevallo, AL		N/A	N/A	N/A	N/A
Loan		18	Hampton Inn & Suites DuPont	1.5%	N/A	N/A	N/A	N/A	$366,000	$0	$366,000	$0	$0	$0	$38,108	$9,527
Loan	5, 7	19	RAM Portfolio	1.4%					$225,000	$0	$0	$0	$5,412	$390,000	$90,512	$19,213
Property		19.01	267 Lowell Road		N/A	N/A	N/A	N/A
Property		19.02	25 Industrial Avenue		N/A	N/A	N/A	N/A
Loan		20	College Plaza	1.4%	Upscale Resale	8/31/2017	5,175	4.7%	$0	$0	$0	$0	$6,896	$248,272	$57,000	$19,000
Loan		21	Residence Inn Charlotte Piper Glen	1.3%	N/A	N/A	N/A	N/A	$12,690	$12,690	$0	$0	$0	$0	$83,066	$9,230
Loan		22	Petaluma Business Center	1.2%	BH&G Mason-McDuffie	12/31/2019	3,639	3.1%	$0	$2,425	$0	$300,000	$8,333	$300,000	$40,590	$13,530
Loan		23	The Falls at Ocotillo	1.2%	Salt & Lime	5/31/2025	4,500	6.4%	$0	$1,644	$0	$222,821	$5,916	$0	$63,120	$12,624
Loan		24	Hyatt House Herndon	1.2%	N/A	N/A	N/A	N/A	$0	$13,229	$0	$0	$0	$0	$23,726	$18,283
Loan	7	25	South Valley Medical Centre	1.1%	County of Sacramento	5/31/2019	5,088	6.6%	$0	$0	$0	$0	$0	$0	$0	$0
Loan		26	Hidden Valley Tech Center	1.1%	PSI - Pipeline System	4/30/2015	6,599	5.1%	$0	$3,137	$0	$125,000	$8,000	$200,000	$19,439	$9,719
Loan		27	Arlington Estates MHC	1.1%	N/A	N/A	N/A	N/A	$40,750	$2,746	$0	$0	$0	$0	$183,000	$20,417
Loan		28	Holiday Inn - Fort Myers, FL	1.0%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$105,796	$8,816
Loan		29	Blue Jay Village Shopping Center	1.0%	San Bernardino County Library	5/31/2016	5,513	4.8%	$0	$1,924	$69,264	$45,000	$7,215	$259,740	$69,798	$17,449
Loan		30	Brookhill V Shopping Center	1.0%	Planet Fitness	5/31/2019	12,500	7.9%	$0	$2,371	$56,911	$0	$6,549	$158,087	$135,988	$11,332
Loan		31	Brigham Business Park	1.0%	Abramson & DiBenedetto	7/31/2018	7,631	4.5%	$300,000	$3,928	$0	$47,801	$7,897	$150,000	$77,880	$19,470
Loan		32	Courtyard by Marriott - Salisbury, NC	1.0%	N/A	N/A	N/A	N/A	$0	$9,573	$0	$0	$0	$0	$36,353	$6,059
Loan		33	Holcomb 400 Shopping Center	0.9%	Tiger Academy	12/31/2015	5,000	4.8%	$0	$2,239	$0	$0	$4,317	$155,424	$9,929	$9,929
Loan	12	34	US Storage Centers - Chatsworth, CA	0.9%	N/A	N/A	N/A	N/A	$0	$1,598	$0	$0	$0	$0	$21,681	$7,227
Loan		35	Orleans Square	0.9%	BFS Medical Partners	4/30/2016	5,180	7.9%	$0	$822	$0	$0	$5,482	$175,000	$0	$26,062
Loan		36	New Townwest Center	0.9%	Double Daves Pizza Works	1/31/2018	3,894	3.0%	$0	$1,580	$0	$0	$4,514	$325,000	$144,173	$12,014
Loan		37	Northgate Apartments	0.9%	N/A	N/A	N/A	N/A	$0	$5,042	$0	$0	$0	$0	$0	$15,058
Loan		38	Hampton Inn & Suites - Lithia Springs, GA	0.8%	N/A	N/A	N/A	N/A	$0	$9,291	$0	$0	$0	$0	$13,222	$6,611
Loan		39	Weatherford Regional Medical Park	0.8%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$0	$13,035
Loan		40	Hester’s Crossing	0.8%	Tia Salons, LLC	7/31/2019	2,288	3.0%	$0	$1,268	$0	$0	$6,341	$228,273	$20,592	$20,592
Loan	7	41	White Clay Center II & III	0.8%	N/A	N/A	N/A	N/A	$0	$1,912	$0	$1,476,512	$11,344	$0	$65,541	$21,847
Loan	9, 13	42	Upland Mountain Shopping Center	0.8%	Limericks Tavern	2/28/2017	3,000	4.6%	$0	$1,089	$0	$0	$3,500	$42,000	$51,810	$10,362
Loan	9	43	6868 Cortona Drive	0.8%	N/A	N/A	N/A	N/A	$0	$747	$35,856	$0	$2,489	$119,472	$61,182	$10,197
Loan		44	Maguire Hill	0.7%	N/A	N/A	N/A	N/A	$0	$4,524	$0	$0	$0	$0	$30,183	$10,061
Loan		45	Residence Inn Charlotte Lake Norman	0.7%	N/A	N/A	N/A	N/A	$8,180	$8,180	$0	$0	$0	$0	$50,093	$5,566
Loan		46	Berkeley Plaza	0.7%	Sleepy’s	10/31/2017	5,000	4.9%	$0	$1,273	$45,828	$0	$4,067	$146,412	$0	$7,950
Loan		47	Northgate Business Park	0.7%	River City Baptist Church	10/2/2018	5,501	3.9%	$0	$2,325	$0	$20,000	$8,750	$210,000	$49,126	$8,188
Loan		48	Aramingo Village Shopping Center	0.7%	Wilson Aramingo Beverage	12/31/2014	6,000	8.0%	$0	$1,299	$44,255	$0	$0	$0	$100,550	$10,055
Loan		49	Highland UT Retail	0.7%	1 Hour Martinizing	9/15/2020	1,900	5.1%	$38,000	$616	$0	$0	$4,000	$185,000	$0	$5,728
Loan		50	Redwood Shopping Center	0.7%	Pawn Solutions LLC; DBA Sportsman’s Fast Cash	2/28/2017	10,270	10.5%	$0	$2,535	$0	$0	$5,178	$0	$9,624	$9,624
Loan	5, 12	51	Hart Metro Self Storage Portfolio	0.7%					$0	$0	$0	$0	$0	$0	$0	$24,599
Property		51.01	Bloomington RV & Mini-Storage		N/A	N/A	N/A	N/A
Property		51.02	Eden Prairie RV & Mini Storage		N/A	N/A	N/A	N/A
Property		51.03	Orono RV & Mini Storage		N/A	N/A	N/A	N/A
Loan	11, 14	52	Gander Commons - Fredericksburg, VA	0.7%	N/A	N/A	N/A	N/A	$0	$3,131	$0	$0	$4,836	$290,185	$24,569	$8,190
Loan		53	Holiday Inn Express - Syracuse	0.7%	N/A	N/A	N/A	N/A	$0	$9,062	$0	$0	$0	$0	$29,454	$9,818
Loan		54	Trails at 620	0.6%	Hildebrand Jewelers	2/28/2024	2,000	7.7%	$0	$324	$0	$0	$3,028	$109,000	$0	$20,085
Loan	9	55	Burlington Plaza Shopping Center	0.6%	Avon Products	6/30/2017	2,729	2.6%	$0	$1,728	$0	$0	$4,500	$162,000	$14,157	$7,079
Loan		56	Urban Outfitters Melrose Avenue	0.6%	N/A	N/A	N/A	N/A	$0	$204	$0	$0	$0	$0	$9,393	$3,131
Loan		57	Mega Foods	0.6%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$0	$0
Loan		58	Homewood Suites Mobile	0.6%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$0	$8,000
Loan		59	Dover Pointe	0.6%	N/A	N/A	N/A	N/A	$12,312	$3,500	$210,000	$0	$0	$0	$13,333	$13,333

I-23

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
					5TH LARGEST TENANT INFORMATION				MORTGAGE LOAN RESERVE INFORMATION
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	5th Largest Tenant	5th Largest Tenant Lease Expiration	5th Largest Tenant NSF	5th Largest Tenant % of NSF	Upfront Replacement Reserves	Monthly Replacement Reserves	Replacement Reserve Cap	Upfront TI/LC  Reserves	Monthly TI/LC Reserves	TI/LC Reserve Cap	Upfront Tax  Reserves	Monthly Tax  Reserves
Loan		60	SpringHill Suites Charlotte Concord Mills/Speedway	0.6%	N/A	N/A	N/A	N/A	$7,818	$7,818	$0	$0	$0	$0	$0	$5,579
Loan		61	Shops at the Domain	0.6%	Glamour Shots	2/28/2021	1,334	9.9%	$0	$168	$0	$0	$0	$90,000	$24,331	$2,433
Loan	15	62	Metairie Center	0.6%	Corner Bar	1/31/2016	2,250	6.7%	$0	$421	$0	$0	$3,054	$165,000	$0	$3,649
Loan		63	Crockett Square	0.6%	N/A	N/A	N/A	N/A	$0	$2,232	$0	$100,000	$6,249	$250,000	$46,802	$7,215
Loan	16	64	Green Leaf Hermitage - 22911 Lyden Drive	0.3%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$1,579	$0	$16,532	$4,133
Loan	16	65	Green Leaf Hermitage - Brident Dental	0.2%	N/A	N/A	N/A	N/A	$0	$159	$0	$0	$808	$0	$10,141	$1,126
Loan	16	66	Green Leaf Hermitage - IHOP	0.1%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$7,650	$2,550
Loan		67	Holiday Inn - Lumberton	0.5%	N/A	N/A	N/A	N/A	$7,069	$7,069	$0	$0	$0	$0	$0	$3,421
Loan		68	Presidio Office Building	0.5%	Interlinc Mortgage Services, LLC	1/31/2016	4,351	5.4%	$0	$1,357	$0	$0	$6,633	$0	$101,615	$11,291
Loan		69	Holiday Inn Concord Downtown	0.5%	N/A	N/A	N/A	N/A	$0	$9,541	$0	$0	$0	$0	$42,765	$14,255
Loan		70	Bella Terra Apartments	0.5%	N/A	N/A	N/A	N/A	$0	$4,356	$0	$0	$0	$0	$8,318	$8,318
Loan		71	College Park Medical Plaza	0.5%	Dr, Lillan, DDS, MS, PC	1/31/2025	2,331	8.1%	$0	$482	$0	$0	$2,411	$120,000	$8,887	$8,887
Loan		72	La Quinta - Dallas Fort Worth, TX	0.5%	N/A	N/A	N/A	N/A	$13,494	$4,181	$0	$0	$0	$0	$7,822	$7,822
Loan		73	San Jose Villas	0.4%	N/A	N/A	N/A	N/A	$0	$2,910	$0	$0	$0	$0	$11,908	$5,954
Loan		74	Eastdale Apartments	0.4%	N/A	N/A	N/A	N/A	$0	$9,100	$0	$0	$0	$0	$0	$4,717
Loan	12	75	StorageMax - Broussard, LA	0.4%	N/A	N/A	N/A	N/A	$0	$1,108	$39,623	$0	$0	$0	$0	$2,527
Loan		76	Walgreens - Austin, TX	0.4%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$0	$0
Loan		77	The Vedado Apartments	0.4%	N/A	N/A	N/A	N/A	$0	$1,421	$0	$0	$0	$0	$35,379	$11,793
Loan		78	Hampton Inn - Quincy, FL	0.4%	N/A	N/A	N/A	N/A	$7,750	$4,919	$0	$0	$0	$0	$6,130	$3,065
Loan		79	Vintage Center	0.3%	N/A	N/A	N/A	N/A	$0	$104	$0	$232,280	$1,250	$50,000	$41,250	$3,750
Loan		80	Colorado Mills	0.3%	N/A	N/A	N/A	N/A	$0	$0	$0	$25,000	$0	$25,000	$63,423	$7,047
Loan		81	Walgreens - Leitchfield, KY	0.3%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$0	$0
Loan		82	Anderson Ferry Plaza	0.3%	N/A	N/A	N/A	N/A	$48,880	$0	$16,000	$100,000	$0	$100,000	$95,074	$11,884
Loan		83	Walgreens - New Ulm, MN	0.3%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$0	$0
Loan		84	Horizon Place	0.3%	Domino’s Pizza LLC	5/31/2017	1,202	9.1%	$0	$0	$0	$0	$881	$21,155	$2,918	$2,918
Loan		85	Acacia Hills	0.2%	N/A	N/A	N/A	N/A	$0	$1,458	$0	$0	$0	$0	$7,755	$2,585
Loan		86	Walgreens - Katy, TX	0.2%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$0	$0
Loan		87	College Park Place	0.2%	N/A	N/A	N/A	N/A	$0	$588	$14,100	$0	$0	$0	$4,151	$4,151
Loan		88	Triple C MHC	0.2%	N/A	N/A	N/A	N/A	$0	$553	$0	$0	$0	$0	$2,617	$1,308

I-24

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

MORTGAGE LOAN RESERVE INFORMATION

THIRD PARTY REPORTS

Property Flag

Footnotes

Loan ID

Property Name

% of Initial Pool Balance

Upfront Insurance Reserves

Monthly Insurance Reserves

Upfront Deferred Maint. Reserve

Initial Other Reserves

Ongoing Other Reserves

Other Reserves Description

Appraisal Report Date

Environmental Phase I Report Date

Environmental Phase II Report Date

Engineering Report Date

Seismic Report Date

Seismic Zone

PML %

Loan

3

1

Discovery Business Center

9.6%

$0

$0

$0

$0

$0

N/A

10/31/2014

11/4/2014

N/A

10/27/2014

10/27/2014

Yes

6.00%

Loan

4, 5

2

Orlando Maitland Office Portfolio

7.3%

$69,031

$34,515

$0

$3,447,904

$0

Unfunded Obligations Reserve

Property

2.01

Summit Park III

11/26/2014

11/5/2014

N/A

11/2/2014

N/A

No

N/A

Property

2.02

Summit Park II

11/26/2014

11/5/2014

N/A

11/1/2014

N/A

No

N/A

Property

2.03

Summit Park I

11/26/2014

11/5/2014

N/A

10/31/2014

N/A

No

N/A

Property

2.04

Summit Tower

11/26/2014

11/5/2014

N/A

11/4/2014

N/A

No

N/A

Loan

5, 6, 7

3

VA Office Portfolio

4.3%

$0

$0

$0

$518,432

$0

Concessions Reserve; Environmental Reserve

Property

3.01

Reston Sunrise

10/29/2014

10/23/2014

N/A

10/6/2014

N/A

No

N/A

Property

3.02

McLean Hilton Office

10/30/2014

10/23/2014

N/A

10/6/2014

N/A

No

N/A

Property

3.03

Flint Hill Centre

10/29/2014

10/23/2014

N/A

10/6/2014

N/A

No

N/A

Loan

8, 9

4

Linc LIC

3.5%

$0

$0

$0

$0

$0

N/A

11/10/2014

2/12/2014

N/A

2/20/2014

N/A

No

N/A

Loan

5

Summerhill Pointe Apartments

3.1%

$73,717

$7,372

$0

$0

$0

N/A

10/10/2014

10/6/2014

N/A

9/30/2014

N/A

No

N/A

Loan

6

DoubleTree - Santa Ana, CA

2.8%

$0

$0

$12,500

$0

$0

N/A

12/4/2014

11/24/2014

N/A

11/21/2014

11/21/2014

Yes

9.00%

Loan

7

Pavilions at Northshore

2.7%

$0

$0

$0

$0

$0

N/A

9/8/2014

8/12/2014

N/A

8/12/2014

N/A

No

N/A

Loan

9, 10

8

One & Only Ocean Club

2.6%

$0

$0

$0

$2,200,000

$0

Seasonality Reserve

7/8/2014

4/3/2014

N/A

4/3/2014

N/A

No

N/A

Loan

9

Arelia James Island Apartments

2.5%

$7,654

$7,654

$0

$0

$834

Drainage Association Impound Reserve

11/6/2014

10/14/2014

N/A

10/10/2014

N/A

No

N/A

Loan

5, 7, 9, 11

10

Ashford Portfolio - Palm Desert, CA

2.1%

$0

$0

$0

$3,065,275

$0

PIP Reserve

Property

10.01

Residence Inn Palm Desert

11/7/2014

10/16/2014

N/A

10/15/2014

10/15/2014

Yes

6.00%

Property

10.02

Courtyard Palm Desert

11/7/2014

10/16/2014

N/A

10/15/2014

10/15/2014

Yes

6.00%

Loan

5, 7, 9, 11

11

Ashford Portfolio - Charlotte/Durham, NC

1.8%

$0

$0

$0

$0

$0

N/A

Property

11.01

Springhill Suites Charlotte University Research Park

11/6/2014

10/16/2014

N/A

10/15/2014

N/A

No

N/A

Property

11.02

Springhill Suites Raleigh Durham Airport

11/5/2014

10/16/2014

N/A

10/15/2014

N/A

No

N/A

Loan

12

33 West 46th Street

1.7%

$1,995

$1,995

$9,063

$1,547,079

$0

Outstanding TI/LC; Outstanding Free Rent; Upfront Reserve

11/19/2014

10/23/2014

N/A

10/24/2014

N/A

No

N/A

Loan

13

Crossroads Shopping Center

1.7%

$0

$0

$0

$270,637

$0

Rent Abatement Reserve; Dover Saddlery Reserve; Replacement Lease TI/LC Reserve

10/31/2014

8/30/2014

9/25/2014

10/21/2014

N/A

No

N/A

Loan

9

14

Mirabella Apartments

1.7%

$35,777

$11,926

$146,031

$0

$0

N/A

11/18/2014

11/10/2014

N/A

11/7/2014

N/A

No

N/A

Loan

9

15

Acadia Apartments

1.6%

$40,261

$8,052

$43,938

$0

$0

N/A

10/30/2014

10/27/2014

N/A

10/27/2014

N/A

No

N/A

Loan

16

Bradhurst Court

1.5%

$0

$0

$4,125

$0

$0

N/A

12/18/2014

10/1/2014

N/A

10/1/2014

N/A

No

N/A

Loan

5, 7

17

Kayyem Retail Portfolio

1.5%

$786

$786

$0

$0

$0

N/A

Property

17.01

Rite Aid - Hellertown, PA

10/22/2014

8/8/2014

N/A

8/7/2014

N/A

No

N/A

Property

17.02

Rite Aid - Lebanon, PA

10/22/2014

8/18/2014

N/A

8/7/2014

N/A

No

N/A

Property

17.03

Rite Aid - Punxsutawney, PA

10/21/2014

8/12/2014

N/A

8/7/2014

N/A

No

N/A

Property

17.04

Walgreens - West Allis, WI

10/24/2014

8/1/2014

N/A

8/7/2014

N/A

No

N/A

Property

17.05

CVS - Montevallo, AL

10/22/2014

7/30/2014

N/A

8/7/2014

N/A

No

N/A

Loan

18

Hampton Inn & Suites DuPont

1.5%

$14,050

$2,342

$0

$0

$0

N/A

12/1/2014

11/14/2014

N/A

11/14/2014

11/14/2014

Yes

9.00%

Loan

5, 7

19

RAM Portfolio

1.4%

$0

$0

$0

$148,540

$0

Comcast Reserve

Property

19.01

267 Lowell Road

10/28/2014

10/15/2014

N/A

10/15/2014

N/A

No

N/A

Property

19.02

25 Industrial Avenue

10/21/2014

10/15/2014

N/A

10/15/2014

N/A

No

N/A

Loan

20

College Plaza

1.4%

$0

$0

$0

$793,234

$0

Occupancy Reserve Funds; Outstanding TI/LC Reserve Fund

10/24/2014

10/28/2014

N/A

10/7/2014

N/A

No

N/A

Loan

21

Residence Inn Charlotte Piper Glen

1.3%

$0

$0

$4,688

$1,050,000

$0

FF&E/PIP Reserve

7/29/2014

6/23/2014

N/A

6/23/2014

N/A

No

N/A

Loan

22

Petaluma Business Center

1.2%

$3,016

$1,508

$0

$0

$0

N/A

11/14/2014

10/20/2014

N/A

10/20/2014

10/20/2014

Yes

10.00%

Loan

23

The Falls at Ocotillo

1.2%

$6,501

$1,300

$0

$89,488

$0

Free Rent Reserve

11/19/2014

10/29/2014

N/A

10/29/2014

N/A

No

N/A

Loan

24

Hyatt House Herndon

1.2%

$7,219

$3,609

$0

$0

$0

N/A

11/5/2014

10/21/2014

N/A

10/24/2014

N/A

No

N/A

Loan

7

25

South Valley Medical Centre

1.1%

$0

$0

$0

$0

$0

N/A

11/10/2014

10/7/2014

N/A

10/7/2014

10/22/2014

Yes

6.00%

Loan

26

Hidden Valley Tech Center

1.1%

$0

$0

$0

$243,665

$0

GSA TI Reserve; GSA Free Rent Reserve Fund

12/11/2014

12/1/2014

N/A

12/15/2014

12/15/2014

Yes

8.00%

Loan

27

Arlington Estates MHC

1.1%

$0

$3,388

$7,281

$0

$0

N/A

8/8/2014

9/8/2014

N/A

8/25/2014

N/A

No

N/A

Loan

28

Holiday Inn - Fort Myers, FL

1.0%

$105,937

$10,594

$0

$0

$18,113

FF&E Reserve

10/9/2014

10/6/2014

N/A

10/6/2014

N/A

No

N/A

Loan

29

Blue Jay Village Shopping Center

1.0%

$0

$0

$56,319

$0

$0

N/A

11/21/2014

9/26/2014

N/A

9/29/2014

9/29/2014

Yes

17.00%

Loan

30

Brookhill V Shopping Center

1.0%

$0

$0

$0

$228,250

$0

Existing TI/LC Reserve Funds; Rent Concession Reserve Funds

10/27/2014

10/30/2014

N/A

10/30/2014

N/A

No

N/A

Loan

31

Brigham Business Park

1.0%

$23,790

$2,163

$24,009

$0

$0

N/A

10/28/2014

10/21/2014

N/A

11/7/2014

N/A

No

N/A

Loan

32

Courtyard by Marriott - Salisbury, NC

1.0%

$17,897

$1,491

$0

$0

$0

N/A

12/3/2014

11/7/2014

N/A

11/7/2014

N/A

No

N/A

Loan

33

Holcomb 400 Shopping Center

0.9%

$0

$0

$31,500

$97,083

$0

Outstanding TI’s; Rent Escrow

10/22/2014

10/17/2014

N/A

10/7/2014

N/A

No

N/A

Loan

12

34

US Storage Centers - Chatsworth, CA

0.9%

$0

$0

$15,000

$0

$0

N/A

11/18/2014

10/31/2014

N/A

11/15/2014

10/31/2014

Yes

15.00%

Loan

35

Orleans Square

0.9%

$9,167

$4,583

$0

$1,200,000

$0

Achievement and Rent Holdback Reserve

11/4/2014

8/28/2014

N/A

11/5/2014

N/A

No

N/A

Loan

36

New Townwest Center

0.9%

$11,473

$2,123

$22,750

$0

$0

N/A

7/2/2014

6/27/2014

N/A

6/30/2014

N/A

No

N/A

Loan

37

Northgate Apartments

0.9%

$0

$0

$72,688

$0

$0

N/A

10/8/2014

10/6/2014

N/A

10/6/2014

N/A

No

N/A

Loan

38

Hampton Inn & Suites - Lithia Springs, GA

0.8%

$38,252

$3,477

$0

$0

$2,820

Seasonality Reserve

10/6/2014

10/31/2014

N/A

10/30/2014

N/A

No

N/A

Loan

39

Weatherford Regional Medical Park

0.8%

$2,530

$1,265

$0

$0

$0

N/A

10/8/2014

9/30/2014

N/A

9/26/2014

N/A

No

N/A

Loan

40

Hester’s Crossing

0.8%

$3,899

$1,950

$0

$170,013

$0

Unfunded Obligations Reserve

12/2/2014

11/14/2014

N/A

11/17/2014

N/A

No

N/A

Loan

7

41

White Clay Center II & III

0.8%

$13,682

$2,280

$317,543

$111,000

$0

Gross Receipts Tax Reserve

10/15/2014

7/14/2014

N/A

7/14/2014

N/A

No

N/A

Loan

9, 13

42

Upland Mountain Shopping Center

0.8%

$0

$0

$0

$187,500

$0

Family Foothill Reserve

9/8/2014

8/14/2014

N/A

8/8/2014

8/8/2014

Yes

17.00%

Loan

9

43

6868 Cortona Drive

0.8%

$0

$556

$0

$136,795

$0

Unfunded TI/LCs

8/27/2014

7/31/2014

N/A

7/31/2014

7/31/2014

Yes

15.00%

Loan

44

Maguire Hill

0.7%

$17,674

$1,607

$0

$0

$0

N/A

10/15/2014

9/30/2014

N/A

9/26/2014

N/A

No

N/A

Loan

45

Residence Inn Charlotte Lake Norman

0.7%

$0

$0

$3,750

$490,000

$0

FF&E/PIP Reserve

7/29/2014

6/24/2014

N/A

6/23/2014

N/A

No

N/A

Loan

46

Berkeley Plaza

0.7%

$2,500

$2,500

$83,750

$31,650

$0

Sleepy’s Reserve Funds

9/22/2014

8/25/2014

N/A

8/25/2014

N/A

No

N/A

Loan

47

Northgate Business Park

0.7%

$0

$8,463

$0

$0

$0

N/A

10/7/2014

9/29/2014

N/A

9/29/2014

9/29/2014

Yes

8.00%

Loan

48

Aramingo Village Shopping Center

0.7%

$0

$0

$28,625

$400,000

$0

Hertz Reserve

8/6/2014

7/2/2014

N/A

7/2/2014

N/A

No

N/A

Loan

49

Highland UT Retail

0.7%

$0

$0

$0

$0

$0

N/A

8/15/2014

7/15/2014

N/A

7/16/2014

7/16/2014

Yes

3.00%

Loan

50

Redwood Shopping Center

0.7%

$8,474

$1,059

$0

$166,563

$0

Harbor Freight Tools TI Reserve; Lease Expiration Reserve; Recent Lease Rent and T/I Reserve

11/5/2014

9/29/2014

11/14/2014

9/29/2014

9/29/2014

Yes

13.00%

Loan

5, 12

51

Hart Metro Self Storage Portfolio

0.7%

$0

$0

$117,838

$0

$0

N/A

Property

51.01

Bloomington RV & Mini-Storage

8/12/2014

7/9/2014

N/A

9/1/2014

N/A

No

N/A

Property

51.02

Eden Prairie RV & Mini Storage

8/12/2014

7/9/2014

N/A

9/1/2014

N/A

No

N/A

Property

51.03

Orono RV & Mini Storage

8/12/2014

7/9/2014

N/A

9/1/2014

N/A

No

N/A

Loan

11, 14

52

Gander Commons - Fredericksburg, VA

0.7%

$4,637

$1,546

$0

$0

$10,311

Additional Leasing Reserve

12/17/2014

12/9/2014

N/A

12/9/2014

N/A

No

N/A

Loan

53

Holiday Inn Express - Syracuse

0.7%

$0

$0

$7,125

$468,341

$0

Litigation Escrow

9/19/2014

8/13/2014

N/A

8/14/2014

N/A

No

N/A

Loan

54

Trails at 620

0.6%

$1,900

$950

$0

$68,767

$3,375

Freebirds Free Rent; One Year Condo Fees

10/27/2014

10/8/2014

N/A

10/8/2014

N/A

No

N/A

Loan

9

55

Burlington Plaza Shopping Center

0.6%

$0

$0

$89,629

$0

$0

N/A

10/9/2014

11/4/2014

N/A

10/13/2014

10/13/2014

Yes

3.00%

Loan

56

Urban Outfitters Melrose Avenue

0.6%

$5,180

$1,295

$0

$0

$0

N/A

10/6/2014

10/8/2014

N/A

10/8/2014

10/8/2014

Yes

14.00%

Loan

57

Mega Foods

0.6%

$0

$0

$0

$34,553

$0

Payment Reserve

12/2/2014

10/13/2014

N/A

10/13/2014

N/A

No

N/A

Loan

58

Homewood Suites Mobile

0.6%

$5,892

$5,892

$0

$2,000,000

$0

PIP Reserve

9/30/2014

9/22/2014

N/A

9/22/2014

N/A

No

N/A

Loan

59

Dover Pointe

0.6%

$0

$0

$37,688

$0

$0

N/A

10/27/2014

10/22/2014

N/A

10/23/2014

N/A

No

N/A

I-25

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
					MORTGAGE LOAN RESERVE INFORMATION						THIRD PARTY REPORTS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Upfront Insurance Reserves	Monthly Insurance Reserves	Upfront Deferred Maint. Reserve	Initial Other Reserves	Ongoing Other Reserves	Other Reserves Description	Appraisal Report Date	Environmental Phase I Report Date	Environmental Phase II Report Date	Engineering Report Date	Seismic Report Date	Seismic Zone	PML %
Loan		60	SpringHill Suites Charlotte Concord Mills/Speedway	0.6%	$0	$0	$6,563	$726,000	$0	FF&E/PIP Reserve	7/29/2014	6/24/2014	N/A	6/24/2014	N/A	No	N/A
Loan		61	Shops at the Domain	0.6%	$876	$219	$0	$0	$0	N/A	8/15/2014	8/29/2014	N/A	8/6/2014	N/A	No	N/A
Loan	15	62	Metairie Center	0.6%	$5,238	$5,238	$0	$0	$0	N/A	10/13/2014	10/3/2014	N/A	9/30/2014	N/A	No	N/A
Loan		63	Crockett Square	0.6%	$0	$0	$37,500	$0	$0	N/A	10/23/2014	9/29/2014	N/A	9/29/2014	N/A	No	N/A
Loan	16	64	Green Leaf Hermitage - 22911 Lyden Drive	0.3%	$861	$861	$0	$52,889	$0	Aspen Free Rent Reserve	8/20/2014	8/11/2014	N/A	8/11/2014	N/A	No	N/A
Loan	16	65	Green Leaf Hermitage - Brident Dental	0.2%	$865	$865	$0	$54,000	$0	Cash Collateral and Security Reserve	8/20/2014	8/11/2014	N/A	8/11/2014	N/A	No	N/A
Loan	16	66	Green Leaf Hermitage - IHOP	0.1%	$241	$241	$0	$0	$0	N/A	8/20/2014	8/11/2014	N/A	8/11/2014	N/A	No	N/A
Loan		67	Holiday Inn - Lumberton	0.5%	$0	$0	$3,750	$400,000	$0	FF&E/PIP Escrow	7/29/2014	6/30/2014	N/A	7/1/2014	N/A	No	N/A
Loan		68	Presidio Office Building	0.5%	$0	$0	$15,719	$32,584	$0	General Services Administration; Heartland Payment Systems	8/4/2014	7/21/2014	N/A	7/21/2014	N/A	No	N/A
Loan		69	Holiday Inn Concord Downtown	0.5%	$0	$0	$15,000	$1,493,140	$0	PIP Reserve; Conversion Reserve	10/20/2014	9/23/2014	N/A	9/23/2014	N/A	No	N/A
Loan		70	Bella Terra Apartments	0.5%	$0	$0	$0	$0	$0	N/A	10/7/2014	9/18/2014	N/A	9/18/2014	N/A	No	N/A
Loan		71	College Park Medical Plaza	0.5%	$7,242	$1,007	$0	$1,161,137	$0	Specified Tenants Reserve	11/5/2014	11/5/2014	N/A	11/4/2014	N/A	No	N/A
Loan		72	La Quinta - Dallas Fort Worth, TX	0.5%	$8,327	$4,119	$0	$0	$0	N/A	9/30/2014	10/31/2014	N/A	10/30/2014	N/A	No	N/A
Loan		73	San Jose Villas	0.4%	$16,361	$1,487	$0	$0	$0	N/A	8/6/2014	8/26/2014	N/A	8/26/2014	8/26/2014	Yes	<5%
Loan		74	Eastdale Apartments	0.4%	$0	$0	$23,625	$0	$0	N/A	10/27/2014	10/16/2014	N/A	10/17/2014	N/A	No	N/A
Loan	12	75	StorageMax - Broussard, LA	0.4%	$15,400	$5,133	$0	$0	$0	N/A	10/15/2014	9/16/2014	N/A	9/16/2014	N/A	No	N/A
Loan		76	Walgreens - Austin, TX	0.4%	$0	$0	$0	$0	$0	N/A	11/5/2014	10/7/2014	N/A	10/3/2014	N/A	No	N/A
Loan		77	The Vedado Apartments	0.4%	$86,429	$5,138	$8,113	$0	$0	N/A	12/9/2014	10/13/2014	N/A	10/13/2014	N/A	No	N/A
Loan		78	Hampton Inn - Quincy, FL	0.4%	$8,628	$2,157	$9,688	$0	$0	N/A	10/3/2014	9/17/2014	N/A	9/17/2014	N/A	No	N/A
Loan		79	Vintage Center	0.3%	$0	$0	$0	$0	$0	N/A	10/7/2014	9/25/2014	N/A	9/25/2014	N/A	No	N/A
Loan		80	Colorado Mills	0.3%	$2,365	$788	$0	$0	$0	N/A	12/8/2014	11/11/2014	N/A	11/10/2014	N/A	No	N/A
Loan		81	Walgreens - Leitchfield, KY	0.3%	$0	$0	$0	$0	$0	N/A	8/29/2014	8/29/2014	N/A	8/29/2014	N/A	No	N/A
Loan		82	Anderson Ferry Plaza	0.3%	$1,404	$702	$0	$0	$0	N/A	12/4/2014	11/3/2014	N/A	10/31/2014	N/A	No	N/A
Loan		83	Walgreens - New Ulm, MN	0.3%	$0	$0	$0	$0	$0	N/A	12/2/2014	9/19/2014	N/A	9/19/2014	N/A	No	N/A
Loan		84	Horizon Place	0.3%	$0	$0	$0	$0	$0	N/A	11/25/2014	10/14/2014	N/A	10/14/2014	N/A	No	N/A
Loan		85	Acacia Hills	0.2%	$6,107	$555	$0	$0	$0	N/A	10/17/2014	9/30/2014	N/A	9/26/2014	N/A	No	N/A
Loan		86	Walgreens - Katy, TX	0.2%	$0	$0	$0	$0	$0	N/A	11/26/2014	10/28/2014	N/A	10/29/2014	N/A	No	N/A
Loan		87	College Park Place	0.2%	$0	$965	$0	$0	$0	N/A	9/25/2014	9/11/2014	N/A	9/11/2014	N/A	No	N/A
Loan		88	Triple C MHC	0.2%	$0	$639	$0	$0	$0	N/A	8/21/2014	8/22/2014	N/A	8/19/2014	N/A	Yes	N/A

I-26

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
					TOTAL MORTGAGE DEBT INFORMATION					TOTAL DEBT INFORMATION
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Cut-off Date Pari Passu Mortgage Debt Balance	Cut-off Date Subord. Mortgage Debt Balance	Total Mortgage Debt Cut-off Date LTV Ratio	Total Mortgage Debt UW NCF DSCR	Total Mortgage Debt UW NOI Debt Yield	Cut-off Date Mezzanine Debt Balance	Total Debt Cut-off Date LTV Ratio	Total Debt UW NCF DSCR	Total Debt UW NOI Debt Yield
Loan	3	1	Discovery Business Center	9.6%	$60,000,000		47.5%	1.97x	12.3%
Loan	4, 5	2	Orlando Maitland Office Portfolio	7.3%
Property		2.01	Summit Park III
Property		2.02	Summit Park II
Property		2.03	Summit Park I
Property		2.04	Summit Tower
Loan	5, 6, 7	3	VA Office Portfolio	4.3%						$5,780,000	83.0%	1.11x	8.2%
Property		3.01	Reston Sunrise
Property		3.02	McLean Hilton Office
Property		3.03	Flint Hill Centre
Loan	8, 9	4	Linc LIC	3.5%	$70,000,000	$130,000,000	64.0%	1.28x	8.1%
Loan		5	Summerhill Pointe Apartments	3.1%
Loan		6	DoubleTree - Santa Ana, CA	2.8%
Loan		7	Pavilions at Northshore	2.7%
Loan	9, 10	8	One & Only Ocean Club	2.6%	$55,000,000		56.7%	1.63x	13.3%
Loan		9	Arelia James Island Apartments	2.5%
Loan	5, 7, 9, 11	10	Ashford Portfolio - Palm Desert, CA	2.1%
Property		10.01	Residence Inn Palm Desert
Property		10.02	Courtyard Palm Desert
Loan	5, 7, 9, 11	11	Ashford Portfolio - Charlotte/Durham, NC	1.8%
Property		11.01	Springhill Suites Charlotte University Research Park
Property		11.02	Springhill Suites Raleigh Durham Airport
Loan		12	33 West 46th Street	1.7%
Loan		13	Crossroads Shopping Center	1.7%
Loan	9	14	Mirabella Apartments	1.7%
Loan	9	15	Acadia Apartments	1.6%
Loan		16	Bradhurst Court	1.5%
Loan	5, 7	17	Kayyem Retail Portfolio	1.5%
Property		17.01	Rite Aid - Hellertown, PA
Property		17.02	Rite Aid - Lebanon, PA
Property		17.03	Rite Aid - Punxsutawney, PA
Property		17.04	Walgreens - West Allis, WI
Property		17.05	CVS - Montevallo, AL
Loan		18	Hampton Inn & Suites DuPont	1.5%
Loan	5, 7	19	RAM Portfolio	1.4%
Property		19.01	267 Lowell Road
Property		19.02	25 Industrial Avenue
Loan		20	College Plaza	1.4%
Loan		21	Residence Inn Charlotte Piper Glen	1.3%
Loan		22	Petaluma Business Center	1.2%
Loan		23	The Falls at Ocotillo	1.2%
Loan		24	Hyatt House Herndon	1.2%
Loan	7	25	South Valley Medical Centre	1.1%
Loan		26	Hidden Valley Tech Center	1.1%
Loan		27	Arlington Estates MHC	1.1%
Loan		28	Holiday Inn - Fort Myers, FL	1.0%
Loan		29	Blue Jay Village Shopping Center	1.0%
Loan		30	Brookhill V Shopping Center	1.0%
Loan		31	Brigham Business Park	1.0%
Loan		32	Courtyard by Marriott - Salisbury, NC	1.0%
Loan		33	Holcomb 400 Shopping Center	0.9%
Loan	12	34	US Storage Centers - Chatsworth, CA	0.9%
Loan		35	Orleans Square	0.9%
Loan		36	New Townwest Center	0.9%
Loan		37	Northgate Apartments	0.9%
Loan		38	Hampton Inn & Suites - Lithia Springs, GA	0.8%
Loan		39	Weatherford Regional Medical Park	0.8%
Loan		40	Hester’s Crossing	0.8%
Loan	7	41	White Clay Center II & III	0.8%
Loan	9, 13	42	Upland Mountain Shopping Center	0.8%
Loan	9	43	6868 Cortona Drive	0.8%
Loan		44	Maguire Hill	0.7%
Loan		45	Residence Inn Charlotte Lake Norman	0.7%
Loan		46	Berkeley Plaza	0.7%
Loan		47	Northgate Business Park	0.7%
Loan		48	Aramingo Village Shopping Center	0.7%
Loan		49	Highland UT Retail	0.7%
Loan		50	Redwood Shopping Center	0.7%
Loan	5, 12	51	Hart Metro Self Storage Portfolio	0.7%
Property		51.01	Bloomington RV & Mini-Storage
Property		51.02	Eden Prairie RV & Mini Storage
Property		51.03	Orono RV & Mini Storage
Loan	11, 14	52	Gander Commons - Fredericksburg, VA	0.7%
Loan		53	Holiday Inn Express - Syracuse	0.7%
Loan		54	Trails at 620	0.6%
Loan	9	55	Burlington Plaza Shopping Center	0.6%
Loan		56	Urban Outfitters Melrose Avenue	0.6%
Loan		57	Mega Foods	0.6%
Loan		58	Homewood Suites Mobile	0.6%
Loan		59	Dover Pointe	0.6%

I-27

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
					TOTAL MORTGAGE DEBT INFORMATION					TOTAL DEBT INFORMATION
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Cut-off Date Pari Passu Mortgage Debt Balance	Cut-off Date Subord. Mortgage Debt Balance	Total Mortgage Debt Cut-off Date LTV Ratio	Total Mortgage Debt UW NCF DSCR	Total Mortgage Debt UW NOI Debt Yield	Cut-off Date Mezzanine Debt Balance	Total Debt Cut-off Date LTV Ratio	Total Debt UW NCF DSCR	Total Debt UW NOI Debt Yield
Loan		60	SpringHill Suites Charlotte Concord Mills/Speedway	0.6%
Loan		61	Shops at the Domain	0.6%
Loan	15	62	Metairie Center	0.6%
Loan		63	Crockett Square	0.6%
Loan	16	64	Green Leaf Hermitage - 22911 Lyden Drive	0.3%
Loan	16	65	Green Leaf Hermitage - Brident Dental	0.2%
Loan	16	66	Green Leaf Hermitage - IHOP	0.1%
Loan		67	Holiday Inn - Lumberton	0.5%
Loan		68	Presidio Office Building	0.5%
Loan		69	Holiday Inn Concord Downtown	0.5%
Loan		70	Bella Terra Apartments	0.5%
Loan		71	College Park Medical Plaza	0.5%
Loan		72	La Quinta - Dallas Fort Worth, TX	0.5%
Loan		73	San Jose Villas	0.4%
Loan		74	Eastdale Apartments	0.4%
Loan	12	75	StorageMax - Broussard, LA	0.4%
Loan		76	Walgreens - Austin, TX	0.4%
Loan		77	The Vedado Apartments	0.4%
Loan		78	Hampton Inn - Quincy, FL	0.4%
Loan		79	Vintage Center	0.3%
Loan		80	Colorado Mills	0.3%
Loan		81	Walgreens - Leitchfield, KY	0.3%
Loan		82	Anderson Ferry Plaza	0.3%
Loan		83	Walgreens - New Ulm, MN	0.3%
Loan		84	Horizon Place	0.3%
Loan		85	Acacia Hills	0.2%
Loan		86	Walgreens - Katy, TX	0.2%
Loan		87	College Park Place	0.2%
Loan		88	Triple C MHC	0.2%

I-28

MSBAM 2015-C20

FOOTNOTES TO APPENDIX I

(1)	BANA—Bank of America, National Association; MSMCH—Morgan Stanley Mortgage Capital Holdings LLC; CIBC—CIBC Inc.
(2)	The Administrative Fee Rate includes the master servicing fee rate, trust advisor fee rate, trustee/certificate administrator fee rate, primary servicing fee rate, CREFC® license fee rate and, with respect to any non-serviced mortgage loan, pari passu loan primary servicing fee rate, in each case applicable to the related mortgage loan.
(3)	With respect to Mortgage Loan No. 1, Discovery Business Center is part of a loan pair evidenced by two pari passu promissory notes (Note A-1 and Note A-2). Note A-1, which evidences the Discovery Business Center Mortgage Loan, is being contributed to the MSBAM 2015-C20 securitization trust and has an original principal balance of $110,000,000. Note A-2 has an original principal balance of $60,000,000 and is expected to be contributed to a future securitization trust. Unless otherwise indicated, the Cut-off Date Balance per Unit, Maturity Date Balance per Unit, UW NCF DSCR, UW NOI Debt Yield, UW NOI Debt Yield at Maturity, Cut-off Date LTV Ratio and Maturity Date LTV Ratio calculations are based on the combined loan balance of Note A-1 and Note A-2. See “Description of the Mortgage Pool—The A/B Whole Loans and the Loan Pairs—The Discovery Business Center Loan Pair” and “Servicing of the Mortgage Loans” in the free writing prospectus.
(4)	With respect to Mortgage Loan No. 2, Orlando Maitland Office Portfolio, the sole tenant at the Summit Park I building, Electronic Arts-Tiburon, subleases an additional 12,590 SF in the Summit Park III building from Metavante. The Largest Tenant NSF shown for Metavante includes the subleased square footage.
(5)	With respect to Mortgage Loan Nos. 2, 3, 10, 11, 17, 19 and 51, Orlando Maitland Office Portfolio, VA Office Portfolio, Ashford Portfolio - Palm Desert, CA, Ashford Portfolio - Charlotte/Durham, NC, Kayyem Retail Portfolio, RAM Portfolio and Hart Metro Self Storage Portfolio, each such mortgage loan is secured by multiple properties. For the purpose of the statistical information set forth in this free writing prospectus as to such mortgage loans, a portion of the Cut-off Date Balance has been allocated to each mortgaged property based on the respective Appraised Values and/or UW NCF, and all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Unit calculations are shown on an aggregate basis.
(6)	With respect to Mortgage Loan No. 3, VA Office Portfolio, the mortgage loan amortizes according to a schedule attached to the free writing prospectus. The monthly payment varies due to the allocation of principal and interest between the mortgage loan and the mezzanine loan. The monthly payment shown is based on the average over the first 12 months after the interest-only period of the mortgage loan.
(7)	With respect to Mortgage Loan Nos. 3, 10, 11, 17, 19, 25 and 41, VA Office Portfolio, Ashford Portfolio - Palm Desert, CA, Ashford Portfolio - Charlotte/Durham, NC, Kayyem Retail Portfolio, RAM Portfolio, South Valley Medical Centre and White Clay Center II & III, the related loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, in connection with partial defeasance or prepayment of the related mortgage loan. See “Description of the Mortgage Pool—Material Terms and Characteristics of the Mortgage Loans—Defeasance Loans” and “—Partial Releases Other Than in Connection with Defeasance” in the free writing prospectus.
(8)	With respect to Mortgage Loan No. 4, Linc LIC is part of a non-serviced loan combination evidenced by two pari passu senior promissory notes (Note A-2 and Note A-3), one subordinate note (Note A-1, referred to as the “Linc LIC MSBAM 2014-C19 Trust B Note”) and two non-securitized subordinate notes (Note A-4 and Note-5, collectively referred to as the “Linc LIC Non-Securitized B Note”). Note A-3, which evidences the Linc LIC Mortgage Loan, is being contributed to the MSBAM 2015-C20 securitization trust and has an original principal balance of $40,000,000. Note A-2 was contributed to the MSBAM 2014-C19 securitization trust and has an original principal balance of $70,000,000. The Linc LIC MSBAM 2014-C19 Trust B Note, which has an original principal balance of $96,639,000, was also contributed to the MSBAM 2014-C19 securitization trust, but not included in the pool of mortgage loans backing the certificates other than certain separate loan-specific certificates. The Linc LIC Non-Securitized B Note, which has an original principal balance of $33,361,000, has not been securitized and is currently held by MSMCH. Unless otherwise indicated, the Cut-off Date Balance per Unit, Maturity Date Balance per Unit, UW NCF DSCR, UW NOI Debt Yield, UW NOI Debt Yield at Maturity, Cut-off Date LTV Ratio and Maturity Date LTV Ratio calculations are based on the combined loan balance of Note A-2 and Note A-3 but exclude the balance of the Linc LIC MSBAM 2014-C19 Trust B Note and the Linc LIC Non-Securitized B Note. See “Description of the Mortgage Pool—The Non-Serviced Loan Combinations—The Linc LIC Non-Serviced Loan Combination” and “Servicing of the Mortgage Loans” in the Free Writing Prospectus.
(9)	With respect to Mortgage Loan Nos. 4, 8, 10, 11, 14, 15, 42, 43 and 55, Linc LIC, One & Only Ocean Club, Ashford Portfolio - Palm Desert, CA, Ashford Portfolio - Charlotte/Durham, NC, Mirabella Apartments, Acadia Apartments, Upland Mountain Shopping Center, 6868 Cortona Drive and Burlington Plaza Shopping Center, the related mortgage loan documents permit future mezzanine financing generally subject to compliance with certain combined LTV, DSCR and/or Debt Yield tests. See “Description of the Mortgage Pool—Material Terms and Characteristics of the Mortgage Loans—Subordinate and Other Financing” in the free writing prospectus.

I-29

MSBAM 2015-C20

FOOTNOTES TO APPENDIX I

(10)	With respect to Mortgage Loan No. 8, One & Only Ocean Club is part of a loan combination evidenced by two pari passu promissory notes (Note A-1 and Note A-2). Note A-2, which evidences the One & Only Ocean Club Mortgage Loan, is being contributed to the MSBAM 2015-C20 securitization trust and has an original principal balance of $30,000,000. Note A-1 was contributed to the MSBAM 2014-C19 securitization trust and has an original principal balance of $55,000,000. Unless otherwise indicated, the Cut-off Date Balance per Unit, Maturity Date Balance per Unit, UW NCF DSCR, UW NOI Debt Yield, UW NOI Debt Yield at Maturity, Cut-off Date LTV Ratio and Maturity Date LTV Ratio calculations are based on the combined loan balance of Note A-1 and Note A-2. See “Description of the Mortgage Pool—The Non-Serviced Loan Combinations—The One & Only Ocean Club Non-Serviced Loan Combination” and “Servicing of the Mortgage Loans” in the free writing prospectus.
(11)	With respect to Mortgage Loan Nos. 10, 11 and 52, Ashford Portfolio - Palm Desert, CA, Ashford Portfolio - Charlotte/Durham, NC and Gander Commons - Fredericksburg, VA, as the First Payment Date will be in March 2015, the related mortgage loan seller will remit to the depositor on the securitization closing date a payment in an amount equal to 31 days of interest at the related net mortgage rate on the principal balance of each of the related mortgage loans as of the cut-off date. The aggregate amount of those deposits will be delivered to the certificate administrator on the closing date for deposit into the distribution account and will be included in funds available for distribution to certificateholders on the distribution date in February 2015, provided that an amount equal to one day of interest on each such loan will be deposited into the interest reserve account for distribution to certificateholders on the distribution date in March 2015.
(12)	With respect to self-storage properties, the Occupancy Rate is generally calculated based on square footage. With respect to Mortgage Loan Nos. 34, 51 and 75, US Storage Centers - Chatsworth, CA, Hart Metro Self Storage Portfolio, StorageMax - Broussard, LA, the Occupancy Rate is based on the number of units.
(13)	With respect to Mortgage Loan No. 42, Upland Mountain Shopping Center, the appraised value represents the “as-stabilized” value of $11,600,000 as of February 1, 2015, which is dependent on the tenant improvements and leasing commissions for Foothill Family Thrift Store being paid in full and their free rent period being complete. As escrows of $187,500 were taken at loan closing pending satisfaction of certain requirements contained in the loan documents, the “as-stabilized” value is utilized. See “Risk Factors—Limitations of Appraisals” in the free writing prospectus.
(14)	With respect to Mortgage Loan No. 52, Gander Commons - Fredericksburg, VA, the largest tenant by square footage, Gander Mountain Company, subleases approximately 15,607 SF to Sofa Outlet. The Largest Tenant NSF shown for Gander Mountain Company includes its occupied and subleased square footage.
(15)	With respect to Mortgage Loan No. 62, Metairie Center, the appraised value represents the “as-stabilized” value of $8,500,000 as of February 18, 2015, which is dependent on the construction and interior build-out of the third building of the property, which is expected to be complete on February 18, 2015. The “as-is” value as of September 18, 2014 is $8,300,000. See “Risk Factors—Limitations of Appraisals” in the free writing prospectus.
(16)	With respect to Mortgage Loan Nos. 64, 65 and 66, Green Leaf Hermitage - 22911 Lyden Drive, Green Leaf Hermitage - Brident Dental and Green Leaf Hermitage - IHOP, the mortgage loans are cross-collateralized and cross-defaulted. For the purpose of the statistical information set forth in this free writing prospectus as to such mortgage loans, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Unit calculations are shown on an aggregate basis.
A.	“Yield Maintenance Premium” shall mean an amount equal to the greater of the following two amounts: (a) an amount equal to one percent (1%) of the amount prepaid; or (b) an amount equal to: (i) the amount, if any, by which the sum of the present values as of the prepayment date of all unpaid principal and interest payments required hereunder, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the Open Period Start Date, from the Open Period Start Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield (defined below) exceeds the outstanding principal balance of the Loan as of the prepayment date; multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of the Loan as of the prepayment date. For purposes of the foregoing, “Periodic Treasury Yield” shall mean: (A) the annual yield to maturity of the actively traded non-callable United States Treasury fixed interest rate security (other than any such security which can be surrendered at the option of the holder at face value in payment of federal estate tax or which was issued at a substantial discount) that has a maturity closest to (whether before, on or after) the Open Period Start Date (or if two or more such securities have maturity dates equally close to the Open Period Start Date, the average annual yield to maturity of all such securities), as reported in The Wall Street Journal or other authoritative publication or news retrieval service on the fifth Business Day preceding the prepayment date; divided by (B) twelve (12). Lender’s calculation of the Yield Maintenance Premium, and all component calculations, shall be conclusive and binding on Borrower absent manifest error.

I-30

MSBAM 2015-C20

FOOTNOTES TO APPENDIX I

B.	“Yield Maintenance” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the Loan through and including the last day of the Lockout Period each equal to the amount of interest which would be due on the principal amount of the Loan being prepaid assuming a per annum interest rate equal to the excess of the Interest Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, “Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading “U.S. government securities” and the sub-heading “Treasury constant maturities” for the week ending prior to the Prepayment Calculation Date, of the U.S. Treasury constant maturities with maturity dates (one longer and one equal to or shorter) most nearly approximating the last day of the Lockout Period, and converted to a monthly compounded nominal yield. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Reinvestment Yield. The “Prepayment Calculation Date” shall mean, as applicable, the Payment Date on which Lender applies any prepayment to the reduction of the outstanding principal amount of the Note. Lender’s calculation of Yield Maintenance shall be conclusive and binding absent manifest error.
C.	“Yield Maintenance” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the Loan through and including the last day of the calendar month immediately preceding the Open Date each equal to the amount of interest which would be due on the principal amount of the Loan being prepaid assuming a per annum interest rate equal to the excess of the Interest Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, “Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.l5-Selected Interest Rates under the heading “U.S. government securities” and the sub-heading “Treasury constant maturities” for the week ending prior to the Prepayment Calculation Date, of the U.S. Treasury constant maturities with maturity dates (one longer and one equal to or shorter) most nearly approximating the last day of the calendar month immediately preceding the Open Date, and converted to a monthly compounded nominal yield. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Reinvestment Yield. The “Prepayment Calculation Date” shall mean, as applicable, the Payment Date on which Lender applies any prepayment to the reduction of the outstanding principal amount of the Note. Lender’s calculation of Yield Maintenance shall be conclusive and binding absent manifest error.
D.	“Yield Maintenance Premium” shall mean an amount equal to the greater of: (x) one percent (1%) of the principal amount of this Note being prepaid or (y) the present value as of the Prepayment Date (defined below) of the Calculated Payments (defined below) from the Prepayment Date through the Open Period Date determined by discounting such payments at the Discount Rate (defined below). As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of this Note being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (1) the Applicable Interest Rate and (2) the Yield Maintenance Treasury Rate (defined below). As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.

I-31

MSBAM 2015-C20

FOOTNOTES TO APPENDIX I

E.	“Yield Maintenance Amount” shall mean the present value of a series of payments each equal to the Payment Differential and payable on each Payment Date over the remaining original term of the Loan and, with respect to the principal balance of the Note due to be outstanding on such date, on the Maturity Date, discounted at the Reinvestment Yield for the number of months remaining as of the date of such prepayment to each such Payment Date and the Maturity Date, respectively. “Payment Differential” shall mean an amount equal to (i) the Interest Rate less the Reinvestment Yield, divided by (ii) twelve (12), and multiplied by (iii) the principal sum outstanding under the Note after application of the Monthly Payment Amount due on the Prepayment Date (or, if notwithstanding the provisions of Section 2.4 hereof the Prepayment Date is not a Payment Date, on the Payment Date immediately prior to the Prepayment Date), provided that the Payment Differential shall in no event be less than zero. “Reinvestment Yield” shall mean an amount equal to the lesser of (i) the yield on the U.S. Treasury issue (primary issue) with a maturity date closest to the Maturity Date, or (ii) the yield on the U.S. Treasury issue (primary issue) with a term equal to the remaining average life of the indebtedness evidenced by the Note, as determined by Lender, with each such yield being based on the bid price for such issue as published in the Wall Street Journal on the date that is fourteen (14) days prior to the Partial Prepayment Date or Prepayment Date, as applicable (or, if such bid price is not published on that date, the next preceding date on which such bid price is so published) and converted to a monthly compounded nominal yield. For clarification, and without limiting the foregoing, the Reinvestment Yield shall be computed separately with respect to a Partial Prepayment, if any, and any subsequent prepayment of the entire remaining amount of the Loan.
F.	“Yield Maintenance Premium” shall mean an amount equal to the greater of: (x) one percent (1%) of the principal amount of this Note being prepaid or (y) the present value as of the Prepayment Date (defined below) of the Calculated Payments (defined below) from the Prepayment Date through the Maturity Date determined by discounting such payments at the Discount Rate (defined below). As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of this Note being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (1) the Applicable Interest Rate and (2) the Yield Maintenance Treasury Rate (defined below). As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
G.	“Yield Maintenance Amount” shall mean the present value of a series of payments each equal to the Payment Differential and payable on each Payment Date over the remaining original term of the Loan and, with respect to the principal balance of the Note due to be outstanding on such date, on the Maturity Date, discounted at the Reinvestment Yield for the number of months remaining as of the date of such prepayment to each such Payment Date and the Maturity Date, respectively. “Payment Differential” shall mean an amount equal to (i) the Interest Rate less the Reinvestment Yield, divided by (ii) twelve (12), and multiplied by (iii) the principal sum outstanding under the Note after application of the Monthly Payment Amount due on the Prepayment Date (or, if notwithstanding the provisions of Section 2.4 hereof the Prepayment Date is not a Payment Date, on the Payment Date immediately prior to the Prepayment Date), provided that the Payment Differential shall in no event be less than zero. “Reinvestment Yield” shall mean an amount equal to the lesser of (i) the yield on the U.S. Treasury issue (primary issue) with a maturity date closest to the Maturity Date, or (ii) the yield on the U.S. Treasury issue (primary issue) with a term equal to the remaining average life of the indebtedness evidenced by the Note, as determined by Lender, with each such yield being based on the bid price for such issue as published in the Wall Street Journal on the date that is fourteen (14) days prior to the Prepayment Date (or, if such bid price is not published on that date, the next preceding date on which such bid price is so published) and converted to a monthly compounded nominal yield.

I-32

MSBAM 2015-C20

FOOTNOTES TO APPENDIX I

H	“Yield Maintenance” means a prepayment premium in an amount equal to the greater of (i) 1% of the portion of the Loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the Loan each equal to the amount of interest which would be due on the portion of the Loan being prepaid assuming a per annum interest rate equal to the excess of the Note Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, “Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading “U.S. government securities” and the sub-heading “Treasury constant maturities” for the week ending prior to the Prepayment Calculation Date, of the U.S. Treasury constant maturities with maturity dates (one longer and one equal to or shorter) most nearly approximating the Maturity Date, and converted to a monthly compounded nominal yield. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Reinvestment Yield. The “Prepayment Calculation Date” shall mean, as applicable, the date on which (i) Lender applies any prepayment to the reduction of the outstanding principal amount of the Note, (ii) Lender accelerates the Loan, in the case of a prepayment resulting from acceleration, or (iii) Lender applies funds held under any Reserve Account, in the case of a prepayment resulting from such application (other than in connection with acceleration of the Loan).
I	“Yield Maintenance Premium” shall mean an amount equal to the greater of: (x) one percent (1%) of the principal amount of this Note being prepaid or (y) the present value as of the Prepayment Date (defined below) of the Calculated Payments (defined below) from the Prepayment Date through the Payment Date occurring three (3) months prior to the Maturity Date determined by discounting such payments at the Discount Rate (defined below). As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of this Note being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (1) the Applicable Interest Rate and (2) the Yield Maintenance Treasury Rate (defined below). As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
J	“Yield Maintenance Premium” shall mean an amount equal to the greater of (i) one percent (1%) of the amount prepaid and (ii) an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Maturity Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.l5-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.

I-33

MSBAM 2015-C20

FOOTNOTES TO APPENDIX I

K “Yield Maintenance” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the Loan through and including the Maturity Date each equal to the amount of interest which would be due on the principal amount of the Loan being prepaid assuming a per annum interest rate equal to the excess of the Interest Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, “Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading “U.S. government securities” and the sub-heading “Treasury constant maturities” for the week ending prior to the Prepayment Calculation Date, of the U.S. Treasury constant maturities with maturity dates (one longer and one equal to or shorter) most nearly approximating the Maturity Date, and converted to a monthly compounded nominal yield. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Reinvestment Yield. The “Prepayment Calculation Date” shall mean, as applicable, the Payment Date on which Lender applies any prepayment to the reduction of the outstanding principal amount of the Note. Lender’s calculation of Yield Maintenance shall be conclusive and binding absent manifest error.

I-34