FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-180779-17

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, the 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, the “Underwriter”). This material was not produced by the Underwriter’s research analysts, although it may refer to such a research analyst or the Underwriter’s 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 department of the Underwriter or others in that firm.

This material may have been prepared by or in conjunction with the trading desk of the Underwriter, which 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 Underwriter, which may conflict with your interests. The Underwriter 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 the Underwriter. It was prepared by sales, trading, banking or other non-research personnel of the Underwriter. 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 the 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 Underwriter 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 Underwriter does 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 the Underwriter that has been compiled so as not to identify the underlying transactions of any particular customer.

Notwithstanding anything herein to the contrary, the Underwriter 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 MORGAN STANLEY & CO. LLC 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	Sponsor	Non-Recourse Carveout Guarantor
Loan	3, 4, 5, 6	1	TKG 3 Retail Portfolio	9.0%	MSBNA	MSMCH	$80,000,000	$80,000,000	$80,000,000	$112.76	Refinance	E. Stanley Kroenke	E. Stanley Kroenke
Property		1.01	Riverside Center, NY		MSBNA	MSMCH	$24,395,641	$24,395,641	$24,395,641
Property		1.02	Norwichtown Commons, CT		MSBNA	MSMCH	$15,205,679	$15,205,679	$15,205,679
Property		1.03	Coral North, IA		MSBNA	MSMCH	$13,224,072	$13,224,072	$13,224,072
Property		1.04	Grant Creek Town Center, MT		MSBNA	MSMCH	$12,373,023	$12,373,023	$12,373,023
Property		1.05	Manhattan Marketplace, KS		MSBNA	MSMCH	$10,143,464	$10,143,464	$10,143,464
Property		1.06	Riverside Crossing, CO		MSBNA	MSMCH	$4,658,121	$4,658,121	$4,658,121
Loan	7	2	300 South Riverside Plaza Fee	7.6%	MSBNA	MSMCH	$67,000,000	$67,000,000	$67,000,000	$158.25	Acquisition	James Stanton; David Lowenfeld	World-Wide Holdings Corporation
Loan	8	3	32 Old Slip Fee	6.8%	MSBNA	MSMCH	$60,000,000	$60,000,000	$60,000,000	$155.29	Acquisition	Leon Melohn	Leon Melohn
Loan	6, 9, 10	4	Waterfront at Port Chester	6.0%	MSBNA	MSMCH	$53,500,000	$53,500,000	$53,500,000	$381.71	Refinance	Gregg Wasser	Gregg Wasser
Loan	11	5	Alderwood Mall	5.7%	MSBNA	MSMCH	$50,400,000	$50,275,604	$33,182,607	$393.67	Refinance	GGP/Homart II L.L.C.	GGP/Homart II L.L.C.
Loan		6	841-853 Broadway	5.6%	MSBNA	MSMCH	$50,000,000	$50,000,000	$50,000,000	$199.27	Refinance	Jeffrey J. Feil	Jeffrey J. Feil
Loan		7	Shoppes at Westlake Village	5.6%	MSBNA	MSMCH	$50,000,000	$50,000,000	$50,000,000	$473.79	Refinance	Daniel F. Selleck; Chet Huffman	Daniel F. Selleck; Chet Huffman
Loan	12	8	Hilton Garden Inn W 54th Street	4.5%	MSBNA	MSMCH	$40,000,000	$40,000,000	$40,000,000	$386,533.67	Refinance	Joseph Moinian; Morad Ghadamian	Joseph Moinian; Morad Ghadamian
Loan		9	Premier Apartments	3.8%	MSBNA	MSMCH	$33,250,000	$33,250,000	$30,648,829	$207,812.50	Refinance	GR Holding LLLP	GR Holding LLLP
Loan		10	West Valley Medical Center	3.0%	MSBNA	MSMCH	$27,000,000	$27,000,000	$27,000,000	$262.12	Refinance	Mark Hamermesh; Gary Grabel	Mark Hamermesh; Gary Grabel
Loan		11	Northeastern Apartments	2.7%	MSBNA	MSMCH	$24,350,000	$24,208,794	$19,254,802	$295,229.20	Refinance	Anwar N. Faisal	Anwar N. Faisal
Loan		12	Preferred Freezer - Vernon, CA	2.2%	MSBNA	MSMCH	$19,200,000	$19,200,000	$19,200,000	$186.41	Refinance	Bernard Huberman; Daniel Rosenthal	Bernard Huberman; Daniel Rosenthal
Loan		13	Saticoy Plaza	2.1%	MSBNA	MSMCH	$19,000,000	$19,000,000	$19,000,000	$308.70	Refinance	Nasser Moradian	Nasser Moradian
Loan		14	Grapevine Town Center	2.1%	MSBNA	MSMCH	$18,320,000	$18,294,326	$14,672,335	$88.38	Refinance	The Weitzman Group	Herbert D. Weitzman
Loan		15	Campus Quarters	2.0%	MSBNA	MSMCH	$18,000,000	$18,000,000	$17,004,738	$109,090.91	Acquisition	Michael P. Wheeler	Michael P. Wheeler
Loan		16	HSBC - Brandon, FL	2.0%	MSBNA	MSMCH	$17,800,000	$17,753,439	$14,331,049	$147.28	Refinance	Mary Ellen Costa	Mary Ellen Costa
Loan		17	Signature Apartments	1.8%	MSBNA	MSMCH	$16,250,000	$16,122,077	$253,331	$80,209.34	Refinance	John P. Walsh	John P. Walsh
Loan	6, 13	18	XL Self Storage Portfolio - Rancho Cucamonga	1.0%	MSBNA	MSMCH	$9,000,000	$8,966,039	$7,317,200	$62.99	Refinance	Paul R. Hatch; Kenneth L. Hatch	Paul R. Hatch; Kenneth L. Hatch
Loan	6, 13	19	XL Self Storage Portfolio - Salt Lake City	0.7%	MSBNA	MSMCH	$6,300,000	$6,275,572	$5,097,704	$62.99	Refinance	Paul R. Hatch; Kenneth L. Hatch	Paul R. Hatch; Kenneth L. Hatch
Loan		20	The Park on Waters	1.7%	MSBNA	MSMCH	$14,615,000	$14,615,000	$13,287,675	$54,737.83	Acquisition	Roderick R. Hubbard	Roderick R. Hubbard
Loan		21	Crown Valley Center	1.5%	MSBNA	MSMCH	$13,000,000	$13,000,000	$10,998,605	$306.84	Refinance	HAMC Properties Group, LLC	Fujishige Children Trust; Joyce Tomi Yada
Loan		22	Homewood Suites Chester	1.4%	MSBNA	MSMCH	$12,400,000	$12,366,045	$9,902,151	$104,796.99	Refinance	Shamin Hotels, Inc.	Neil P. Amin
Loan		23	Holiday Inn Express - Santa Barbara	1.2%	MSBNA	MSMCH	$10,500,000	$10,500,000	$10,500,000	$172,131.15	Refinance	Somera Capital Management, LLC	Somera Capital Management, LLC
Loan		24	San Marcos Civic Center	1.1%	MSBNA	MSMCH	$9,700,000	$9,700,000	$8,831,963	$160.19	Acquisition	Eric P. Webb	Eric P. Webb
Loan		25	Ashleye Village Apartments	1.1%	MSBNA	MSMCH	$9,500,000	$9,500,000	$8,208,474	$51,630.43	Refinance	Bernard Englard; Joseph Hoch	Bernard Englard; Joseph Hoch
Loan		26	Oaks of Westchase	1.1%	MSBNA	MSMCH	$9,350,000	$9,350,000	$8,342,356	$51,373.63	Acquisition	37th Parallel Properties Investment Group	Chad Doty; Dan Chamberlain; Josh Burnham; John Jones; Brady McClellan; Andrew McClellan
Loan		27	Holiday Inn Express & Suites Richmond	1.0%	MSBNA	MSMCH	$9,300,000	$9,274,534	$7,426,613	$96,609.73	Refinance	Shamin Hotels, Inc.	Neil P. Amin
Loan		28	The Chase Bank and International Rescue Buildings	1.0%	MSBNA	MSMCH	$8,950,000	$8,950,000	$7,536,059	$197.21	Refinance	Ralph J. Cimmarusti; Lawrence P. Cimmarusti	Ralph J. Cimmarusti; Lawrence P. Cimmarusti
Loan		29	Longston Place	0.9%	MSBNA	MSMCH	$8,000,000	$7,968,407	$6,452,139	$119.73	Refinance	Greg D. Zaser	Greg D. Zaser
Loan		30	Club at Springlake Apartments	0.8%	MSBNA	MSMCH	$7,429,500	$7,429,500	$6,419,459	$37,147.50	Refinance	Bernard Englard; Joseph Hoch	Bernard Englard; Joseph Hoch
Loan		31	Tate Boulevard IV	0.8%	MSBNA	MSMCH	$7,250,000	$7,221,341	$5,846,240	$129.16	Refinance	C. Hunt Shuford, Jr.	C. Hunt Shuford, Jr.
Loan		32	Weston Town Center Shoppes	0.8%	MSBNA	MSMCH	$7,100,000	$7,090,253	$5,709,321	$196.21	Refinance	Norman Egozi	Norman Egozi
Loan		33	Gateway Centre	0.8%	MSBNA	MSMCH	$6,700,000	$6,700,000	$5,797,355	$181.04	Refinance	James E. Archer; Sheldon L. Schreiberg	James E. Archer; Sheldon L. Schreiberg;
Loan		34	Legacy of Dalton	0.7%	MSBNA	MSMCH	$6,200,000	$6,200,000	$5,131,140	$39,240.51	Refinance	Prominent Realty Group of GA	Douglas P. Foppe; Richard K. Stetzer
Loan		35	Walgreens - Midlothian, IL	0.7%	MSBNA	MSMCH	$6,150,000	$6,125,689	$4,959,223	$413.34	Acquisition	Weiner Investment Properties	Victor J. Weiner; Robert M. Weiner
Loan		36	Stony Island Retail Center	0.7%	MSBNA	MSMCH	$6,080,000	$6,080,000	$5,060,035	$207.28	Acquisition	Michael Laub	Michael Laub
Loan		37	Stonebriar Shops	0.6%	MSBNA	MSMCH	$5,700,000	$5,700,000	$5,183,729	$152.19	Acquisition	Monticello Asset Management	Tim L. Cantrell
Loan		38	58 E 56th Street	0.6%	MSBNA	MSMCH	$5,632,000	$5,617,268	$4,534,408	$719.24	Refinance	Dr. Alfonso A. Costa	Dr. Alfonso A. Costa
Loan		39	Walgreens - Birmingham	0.6%	MSBNA	MSMCH	$5,500,000	$5,500,000	$4,656,516	$379.57	Acquisition	Kenneth Shimm	Kenneth Shimm
Loan		40	Holiday Inn Express Springfield	0.6%	MSBNA	MSMCH	$5,100,000	$5,078,944	$4,079,905	$57,715.27	Refinance	Lawrence N. Kasser	Lawrence N. Kasser
Loan		41	Chino Hills Shopping Center	0.6%	MSBNA	MSMCH	$5,000,000	$5,000,000	$4,560,967	$133.13	Refinance	Gary Grabel	Gary Grabel
Loan		42	Miramar Crossings	0.6%	MSBNA	MSMCH	$5,000,000	$5,000,000	$4,531,079	$167.31	Refinance	Daniel Baumgard; Ralph Sheppard	Daniel Baumgard; Ralph Sheppard
Loan		43	Burbank Whitsett Plaza	0.6%	MSBNA	MSMCH	$5,000,000	$4,990,757	$3,662,895	$126.51	Refinance	Jack Yadegar	Jack Yadegar
Loan		44	70 Federal Street	0.6%	MSBNA	MSMCH	$5,000,000	$4,990,133	$3,599,747	$80.37	Refinance	Diana Lee Coles	Diana Lee Coles
Loan		45	Bixby Point, Long Beach	0.5%	MSBNA	MSMCH	$4,500,000	$4,500,000	$4,500,000	$396.86	Refinance	Omid Bolour	Omid Bolour
Loan		46	Douglas Park Plaza	0.5%	MSBNA	MSMCH	$4,100,000	$4,091,973	$2,958,167	$446.92	Acquisition	Eric Yan; Alice Yan	Eric Yan; Alice Yan
Loan		47	Westgate Plaza	0.4%	MSBNA	MSMCH	$3,725,000	$3,725,000	$3,090,139	$72.74	Refinance	Hubert G. Tolson, III	Hubert G. Tolson, III
Loan		48	Spring Green at Cinco Terrace	0.4%	MSBNA	MSMCH	$3,734,000	$3,723,476	$2,966,021	$197.01	Refinance	Excel Commercial Real Estate, LLC	H. Blake Tartt III
Loan		49	Mesquite Bluffs Apartments	0.4%	MSBNA	MSMCH	$3,500,000	$3,491,553	$2,856,644	$19,838.37	Refinance	Joseph Markowicz	Market 8 Trust
Loan		50	Walgreens - Panama City Beach	0.4%	MSBNA	MSMCH	$3,475,000	$3,475,000	$3,475,000	$229.83	Acquisition	Eve Gordon-Ramek	Eve Gordon-Ramek
Loan		51	Vintage Pads	0.3%	MSBNA	MSMCH	$3,000,000	$3,000,000	$2,560,196	$42,857.14	Refinance	Iconic Investors LLC	William M. Bennett
Loan		52	Zen Apartments	0.3%	MSBNA	MSMCH	$2,676,000	$2,676,000	$2,283,695	$46,137.93	Refinance	Iconic Investors LLC	William M. Bennett
Loan		53	Shakopee Commons	0.2%	MSBNA	MSMCH	$2,050,000	$2,050,000	$1,742,258	$160.80	Refinance	George Daniels	George Daniels
Loan		54	CVS - West Columbia, SC	0.2%	MSBNA	MSMCH	$1,900,000	$1,900,000	$1,900,000	$187.65	Acquisition	Eve Gordon-Ramek	Eve Gordon-Ramek

I-1

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

Year Built

Year Renovated

Size

Units of Measure

Loan

3, 4, 5, 6

1

TKG 3 Retail Portfolio

9.0%

6

Various

Various

1,416,414

SF

Property

1.01

Riverside Center, NY

Retail

Anchored

Fee

N/A

710 Horatio Street

Utica

Oneida

NY

13502

1973

1993; 2003; 2015

692,658

SF

Property

1.02

Norwichtown Commons, CT

Retail

Anchored

Fee

N/A

42 Town Street

Norwich

New London

CT

6360

1966

2013

168,753

SF

Property

1.03

Coral North, IA

Retail

Anchored

Fee

N/A

2515-2530 Corridor Way

Coralville

Johnson

IA

52241

2006

N/A

208,406

SF

Property

1.04

Grant Creek Town Center, MT

Retail

Anchored

Fee

N/A

3055-3275 North Reserve Street

Missoula

Missoula

MT

59808

1999

2002

163,420

SF

Property

1.05

Manhattan Marketplace, KS

Retail

Anchored

Fee

N/A

401 3rd Place

Manhattan

Riley

KS

66502

2006-2011

N/A

148,173

SF

Property

1.06

Riverside Crossing, CO

Retail

Unanchored

Fee

N/A

2502 and 2504 Highway 6 & 50

Grand Junction

Mesa

CO

81505

2006-2008

N/A

35,004

SF

Loan

7

2

300 South Riverside Plaza Fee

7.6%

1

Leased Fee

Leased Fee

Fee

N/A

300 South Riverside Plaza

Chicago

Cook

IL

60606

1983

2012

1,055,273

SF

Loan

8

3

32 Old Slip Fee

6.8%

1

Leased Fee

Leased Fee

Fee

N/A

32 Old Slip

New York

New York

NY

10005

1987

N/A

1,133,361

SF

Loan

6, 9, 10

4

Waterfront at Port Chester

6.0%

1

Retail

Anchored

Fee

N/A

5-40 Westchester Avenue

Port Chester

Westchester

NY

10573

2005-2007

N/A

349,743

SF

Loan

11

5

Alderwood Mall

5.7%

1

Retail

Super Regional Mall

Fee

N/A

3000 184th Street Southwest

Lynnwood

Snohomish

WA

98037

1979

1995; 2003; 2009

575,704

SF

Loan

6

841-853 Broadway

5.6%

1

Mixed Use

Office/Retail

Fee

N/A

841-853 Broadway

New York

New York

NY

10003

1913; 1926

2015

250,921

SF

Loan

7

Shoppes at Westlake Village

5.6%

1

Retail

Shadow Anchored

Fee

N/A

30770 Russell Ranch Road

Westlake Village

Los Angeles

CA

91362

2014

N/A

105,532

SF

Loan

12

8

Hilton Garden Inn W 54th Street

4.5%

1

Hospitality

Select Service

Fee

N/A

237 West 54th Street

New York

New York

NY

10019

2013

N/A

401

Rooms

Loan

9

Premier Apartments

3.8%

1

Multifamily

High Rise

Fee

N/A

8711 Georgia Avenue

Silver Spring

Montgomery

MD

20910

2014

N/A

160

Units

Loan

10

West Valley Medical Center

3.0%

1

Office

Medical

Fee

N/A

5353-5363 Balboa Boulevard

Encino

Los Angeles

CA

91316

1964; 1986

1995; 2002

103,008

SF

Loan

11

Northeastern Apartments

2.7%

1

Multifamily

Student Housing

Fee

N/A

132-136 Hemenway Street & 97 Saint Stephen Street

Boston

Suffolk

MA

2115

1900

2000; 2009-2014

82

Units

Loan

12

Preferred Freezer - Vernon, CA

2.2%

1

Industrial

Warehouse

Fee

N/A

2050 East 55th Street

Vernon

Los Angeles

CA

90058

2001

N/A

103,000

SF

Loan

13

Saticoy Plaza

2.1%

1

Retail

Shadow Anchored

Fee

N/A

17200-17288 Saticoy Street

Van Nuys

Los Angeles

CA

91406

1986

2005

61,548

SF

Loan

14

Grapevine Town Center

2.1%

1

Retail

Anchored

Fee

N/A

1217, 1219, 1317, 1319, 1419, and 1469 West State Highway 114

Grapevine

Tarrant

TX

76051

1995; 1996; 1997

N/A

207,004

SF

Loan

15

Campus Quarters

2.0%

1

Multifamily

Student Housing

Fee

N/A

112 South University Boulevard

Mobile

Mobile

AL

36608

2012

N/A

165

Units

Loan

16

HSBC - Brandon, FL

2.0%

1

Office

Suburban

Fee

N/A

636 Grand Regency Boulevard

Brandon

Hillsborough

FL

33510

2000

2012-2014

120,543

SF

Loan

17

Signature Apartments

1.8%

1

Multifamily

Garden

Fee

N/A

2033 NW Bob White Lane & 12441 Chickadee Lane NW

Silverdale

Kitsap

WA

98383

1990

2012-2014

201

Units

Loan

6, 13

18

XL Self Storage Portfolio - Rancho Cucamonga

1.0%

1

Self Storage

Self Storage

Fee

N/A

8530 Hellman Avenue

Rancho Cucamonga

San Bernardino

CA

91730

2007

N/A

120,914

SF

Loan

6, 13

19

XL Self Storage Portfolio - Salt Lake City

0.7%

1

Self Storage

Self Storage

Fee

N/A

1880 S 500 W

Salt Lake City

Salt Lake

UT

84115

2008

N/A

121,056

SF

Loan

20

The Park on Waters

1.7%

1

Multifamily

Garden

Fee

N/A

2701 West Waters Avenue

Tampa

Hillsborough

FL

33614

1984

N/A

267

Units

Loan

21

Crown Valley Center

1.5%

1

Retail

Unanchored

Fee

N/A

27620-27680 Marguerite Parkkway

Mission Viejo

Orange

CA

92692

1985

N/A

42,367

SF

Loan

22

Homewood Suites Chester

1.4%

1

Hospitality

Extended Stay

Fee

N/A

12810 Old Stage Road

Chester

Chesterfield

VA

23836

2001

2013

118

Rooms

Loan

23

Holiday Inn Express - Santa Barbara

1.2%

1

Hospitality

Limited Service

Fee

N/A

17 West Haley Street

Santa Barbara

Santa Barbara

CA

93101

1916

1999; 2004

61

Rooms

Loan

24

San Marcos Civic Center

1.1%

1

Retail

Unanchored

Leasehold

3/14/2062

125-157 North Twin Oaks Valley Road

San Marcos

San Diego

CA

92069

2008

N/A

60,552

SF

Loan

25

Ashleye Village Apartments

1.1%

1

Multifamily

Garden

Fee

N/A

155 West Overly Drive

Lake Dallas

Denton

TX

75065

1987

2008

184

Units

Loan

26

Oaks of Westchase

1.1%

1

Multifamily

Garden

Fee

N/A

2851 Wallingford Drive

Houston

Harris

TX

77042

1980

2013

182

Units

Loan

27

Holiday Inn Express & Suites Richmond

1.0%

1

Hospitality

Limited Service

Fee

N/A

5030 West Village Green Drive

Midlothian

Chesterfield

VA

23112

2003

2014

96

Rooms

Loan

28

The Chase Bank and International Rescue Buildings

1.0%

1

Mixed Use

Office/Retail

Fee

N/A

620 North Brand Boulevard & 625 North Maryland Avenue

Glendale

Los Angeles

CA

91203

1968; 1979

2002

45,384

SF

Loan

29

Longston Place

0.9%

1

Retail

Unanchored

Fee

N/A

13315 Meridian Avenue East

Puyallup

Pierce

WA

98373

1999

N/A

66,552

SF

Loan

30

Club at Springlake Apartments

0.8%

1

Multifamily

Garden

Fee

N/A

5201 Springlake Parkway

Haltom City

Tarrant

TX

76117

1985

2008

200

Units

Loan

31

Tate Boulevard IV

0.8%

1

Office

Medical

Fee

N/A

1501 Tate Boulevard SE

Hickory

Catawba

NC

28602

2004

N/A

55,911

SF

Loan

32

Weston Town Center Shoppes

0.8%

1

Retail

Unanchored

Fee

N/A

16600-16678 Saddle Club Road

Weston

Broward

FL

33326

1981

2001

36,136

SF

Loan

33

Gateway Centre

0.8%

1

Mixed Use

Retail/Office

Fee

N/A

2000 East Sample Road

Lighthouse Point

Broward

FL

33064

2003

N/A

37,009

SF

Loan

34

Legacy of Dalton

0.7%

1

Multifamily

Garden

Fee

N/A

2111 Club Drive

Dalton

Whitfield

GA

30720

1972

N/A

158

Units

Loan

35

Walgreens - Midlothian, IL

0.7%

1

Retail

Free-Standing

Fee

N/A

4800 148th Street

Midlothian

Cook

IL

60445

2008

N/A

14,820

SF

Loan

36

Stony Island Retail Center

0.7%

1

Retail

Unanchored

Fee

N/A

8721 South Stony Island Avenue

Chicago

Cook

IL

60617

1971; 2004

2014

29,332

SF

Loan

37

Stonebriar Shops

0.6%

1

Retail

Anchored

Fee

N/A

2595 Preston Road

Frisco

Collin

TX

75034

2001

N/A

37,452

SF

Loan

38

58 E 56th Street

0.6%

1

Mixed Use

Retail/Multifamily

Fee

N/A

58 E 56th Street

New York

New York

NY

10022

1910

2014

7,810

SF

Loan

39

Walgreens - Birmingham

0.6%

1

Retail

Free-Standing

Fee

N/A

1560 Montclair Road.

Birmingham

Jefferson

AL

35210

2002

N/A

14,490

SF

Loan

40

Holiday Inn Express Springfield

0.6%

1

Hospitality

Limited Service

Fee

N/A

818 Charleston Road

Springfield

Windsor

VT

5156

1968; 1978

2011

88

Rooms

Loan

41

Chino Hills Shopping Center

0.6%

1

Retail

Unanchored

Fee

N/A

14850-14858 Pipeline Avenue & 4000-4082 Chino Hills Parkway

Chino Hills

San Bernardino

CA

91709

1973-1978

N/A

37,558

SF

Loan

42

Miramar Crossings

0.6%

1

Retail

Unanchored

Fee

N/A

11508 Miramar Parkway

Hollywood

Broward

FL

33025

2005

2013; 2014

29,884

SF

Loan

43

Burbank Whitsett Plaza

0.6%

1

Retail

Unanchored

Fee

N/A

12411-12451 Burbank Boulevard

Valley Village

Los Angeles

CA

91607

1961

2002

39,450

SF

Loan

44

70 Federal Street

0.6%

1

Office

CBD

Fee

N/A

70 Federal Street

Boston

Suffolk

MA

2110

1966

2004

62,090

SF

Loan

45

Bixby Point, Long Beach

0.5%

1

Retail

Unanchored

Fee

N/A

4000-4040 Atlantic Avenue

Long Beach

Los Angeles

CA

90807

2008

N/A

11,339

SF

Loan

46

Douglas Park Plaza

0.5%

1

Retail

Unanchored

Fee

N/A

3801 & 3821 Lakewood Boulevard

Long Beach

Los Angeles

CA

90808

2013

N/A

9,156

SF

Loan

47

Westgate Plaza

0.4%

1

Retail

Unanchored

Fee

N/A

4150 W Vernon Avenue

Kinston

Lenoir

NC

28405

1988; 2009

2013

51,212

SF

Loan

48

Spring Green at Cinco Terrace

0.4%

1

Retail

Unanchored

Fee

N/A

9727 Spring Green Boulevard

Katy

Fort Bend

TX

77494

2013

N/A

18,900

SF

Loan

49

Mesquite Bluffs Apartments

0.4%

1

Multifamily

Garden

Fee

N/A

100 North Grapevine Road

Mesquite

Clark

NV

89027

1997

2014

176

Units

Loan

50

Walgreens - Panama City Beach

0.4%

1

Retail

Free-Standing

Fee

N/A

9998 Front Beach Road

Panama City Beach

Bay

FL

32407

1999

N/A

15,120

SF

Loan

51

Vintage Pads

0.3%

1

Multifamily

Student Housing

Fee

N/A

212 South Cooper Street

Arlington

Tarrant

TX

76013

1962

2013

70

Units

Loan

52

Zen Apartments

0.3%

1

Multifamily

Student Housing

Fee

N/A

805 South Center Street

Arlington

Tarrant

TX

76010

1968

2013

58

Units

Loan

53

Shakopee Commons

0.2%

1

Retail

Unanchored

Fee

N/A

1329 Heather Street

Shakopee

Scott

MN

55379

2000

N/A

12,749

SF

Loan

54

CVS - West Columbia, SC

0.2%

1

Retail

Free-Standing

Fee

N/A

2908 Emanuel Church Road

West Columbia

Lexington

SC

29170

1998

2011

10,125

SF

I-2

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	Occupancy Rate	Occupancy Rate As-of Date	Appraised Value	Appraisal As-of Date	Mortgage Rate	Administrative Fee Rate(2)	Master Servicing Fee Rate	Primary Servicing Fee Rate	Pari Passu Loan Primary Servicing Fee Rate	Trustee Fee Rate	Trust Advisor Fee Rate	CREFC Fee Rate	Interest Accrual   Basis	Seasoning (mos.)	ARD (Yes/No)	Original Term to Maturity (mos.)	Remaining Term to Maturity (mos.)
Loan	3, 4, 5, 6	1	TKG 3 Retail Portfolio	9.0%	96.3%		$212,945,000		4.240%	0.02140%	0.00500%	0.00500%	0.00000%	0.00450%	0.00640%	0.00050%	Actual/360	1	No	120	119
Property		1.01	Riverside Center, NY		95.6%	3/17/2015	$66,120,000	2/26/2015
Property		1.02	Norwichtown Commons, CT		96.7%	3/17/2015	$39,600,000	2/23/2015
Property		1.03	Coral North, IA		98.4%	3/17/2015	$35,200,000	2/6/2015
Property		1.04	Grant Creek Town Center, MT		92.8%	3/17/2015	$32,400,000	2/19/2015
Property		1.05	Manhattan Marketplace, KS		98.9%	3/17/2015	$27,000,000	2/19/2015
Property		1.06	Riverside Crossing, CO		100.0%	3/17/2015	$12,625,000	2/13/2015
Loan	7	2	300 South Riverside Plaza Fee	7.6%	N/A	N/A	$229,000,000	11/12/2014	3.950%	0.01500%	0.00500%	0.00000%	0.00500%	0.00450%	0.00000%	0.00050%	Actual/360	4	Yes	120	116
Loan	8	3	32 Old Slip Fee	6.8%	N/A	N/A	$225,000,000	12/1/2014	3.708%	0.01500%	0.00500%	0.00000%	0.00500%	0.00450%	0.00000%	0.00050%	Actual/360	2	Yes	120	118
Loan	6, 9, 10	4	Waterfront at Port Chester	6.0%	95.6%	3/1/2015	$178,000,000	12/8/2014	4.130%	0.01500%	0.00500%	0.00000%	0.00500%	0.00450%	0.00000%	0.00050%	Actual/360	3	No	120	117
Loan	11	5	Alderwood Mall	5.7%	96.4%	2/28/2015	$693,500,000	3/17/2015	3.479%	0.01500%	0.00500%	0.00000%	0.00500%	0.00450%	0.00000%	0.00050%	Actual/360	1	No	120	119
Loan		6	841-853 Broadway	5.6%	91.7%	2/28/2015	$280,000,000	2/1/2015	3.350%	0.01770%	0.00500%	0.00500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	3	No	120	117
Loan		7	Shoppes at Westlake Village	5.6%	97.6%	4/13/2015	$78,000,000	12/3/2014	4.200%	0.01770%	0.00500%	0.00500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	2	No	120	118
Loan	12	8	Hilton Garden Inn W 54th Street	4.5%	94.6%	2/28/2015	$251,000,000	11/24/2014	4.013%	0.01500%	0.00500%	0.00000%	0.00500%	0.00450%	0.00000%	0.00050%	Actual/360	4	No	120	116
Loan		9	Premier Apartments	3.8%	95.6%	6/2/2015	$55,700,000	3/19/2015	4.855%	0.01770%	0.00500%	0.00500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	0	No	120	120
Loan		10	West Valley Medical Center	3.0%	100.0%	3/4/2015	$50,250,000	12/30/2014	4.000%	0.01770%	0.00500%	0.00500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	3	No	120	117
Loan		11	Northeastern Apartments	2.7%	100.0%	5/13/2015	$40,000,000	1/15/2015	3.790%	0.01770%	0.00500%	0.00500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	4	No	120	116
Loan		12	Preferred Freezer - Vernon, CA	2.2%	100.0%	3/30/2015	$32,500,000	2/12/2015	4.220%	0.01770%	0.00500%	0.00500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	2	No	120	118
Loan		13	Saticoy Plaza	2.1%	100.0%	6/3/2015	$33,000,000	3/18/2015	4.370%	0.01770%	0.00500%	0.00500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	0	No	120	120
Loan		14	Grapevine Town Center	2.1%	87.5%	3/10/2015	$31,000,000	2/25/2015	4.155%	0.04770%	0.00500%	0.03500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	1	No	120	119
Loan		15	Campus Quarters	2.0%	94.6%	5/12/2015	$24,400,000	12/15/2014	4.570%	0.01770%	0.00500%	0.00500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	1	No	84	83
Loan		16	HSBC - Brandon, FL	2.0%	100.0%	7/1/2015	$27,500,000	1/29/2015	4.300%	0.04770%	0.00500%	0.03500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	2	No	120	118
Loan		17	Signature Apartments	1.8%	95.0%	3/4/2015	$26,680,000	2/26/2015	4.229%	0.01770%	0.00500%	0.00500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	2	No	180	178
Loan	6, 13	18	XL Self Storage Portfolio - Rancho Cucamonga	1.0%	96.9%	4/30/2015	$12,000,000	1/27/2015	4.590%	0.07270%	0.00500%	0.06000%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	3	No	120	117
Loan	6, 13	19	XL Self Storage Portfolio - Salt Lake City	0.7%	93.7%	5/11/2015	$8,400,000	1/26/2015	4.450%	0.07270%	0.00500%	0.06000%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	3	No	120	117
Loan		20	The Park on Waters	1.7%	97.8%	2/24/2015	$19,500,000	2/13/2015	4.000%	0.05270%	0.00500%	0.04000%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	3	No	120	117
Loan		21	Crown Valley Center	1.5%	92.2%	4/1/2015	$23,500,000	4/12/2015	4.075%	0.01770%	0.00500%	0.00500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	1	No	120	119
Loan		22	Homewood Suites Chester	1.4%	70.5%	2/28/2015	$18,700,000	1/23/2015	4.068%	0.01770%	0.00500%	0.00500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	2	No	120	118
Loan		23	Holiday Inn Express - Santa Barbara	1.2%	94.9%	12/31/2014	$22,800,000	1/12/2015	3.800%	0.01770%	0.00500%	0.00500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	4	No	120	116
Loan		24	San Marcos Civic Center	1.1%	97.1%	2/1/2015	$14,350,000	2/2/2015	4.080%	0.05770%	0.00500%	0.04500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	2	No	120	118
Loan		25	Ashleye Village Apartments	1.1%	95.7%	2/12/2015	$14,850,000	2/3/2015	3.853%	0.01770%	0.00500%	0.00500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	4	No	120	116
Loan		26	Oaks of Westchase	1.1%	98.9%	4/14/2015	$12,600,000	3/25/2015	4.200%	0.01770%	0.00500%	0.00500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	2	No	120	118
Loan		27	Holiday Inn Express & Suites Richmond	1.0%	60.8%	2/28/2015	$12,700,000	1/23/2015	4.068%	0.01770%	0.00500%	0.00500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	2	No	120	118
Loan		28	The Chase Bank and International Rescue Buildings	1.0%	100.0%	2/28/2015	$12,350,000	2/25/2015	3.899%	0.01770%	0.00500%	0.00500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	2	No	120	118
Loan		29	Longston Place	0.9%	97.6%	4/1/2015	$14,200,000	1/30/2015	4.355%	0.07270%	0.00500%	0.06000%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	3	No	120	117
Loan		30	Club at Springlake Apartments	0.8%	97.0%	1/31/2015	$11,430,000	12/19/2014	3.853%	0.01770%	0.00500%	0.00500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	4	No	120	116
Loan		31	Tate Boulevard IV	0.8%	100.0%	4/1/2015	$9,775,000	1/15/2015	4.350%	0.07270%	0.00500%	0.06000%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	3	No	120	117
Loan		32	Weston Town Center Shoppes	0.8%	96.2%	4/1/2015	$9,600,000	1/22/2015	4.270%	0.01770%	0.00500%	0.00500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	1	No	120	119
Loan		33	Gateway Centre	0.8%	92.6%	1/1/2015	$9,600,000	1/28/2015	3.925%	0.01770%	0.00500%	0.00500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	3	No	120	117
Loan		34	Legacy of Dalton	0.7%	90.5%	2/10/2015	$8,300,000	1/26/2015	4.250%	0.07270%	0.00500%	0.06000%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	4	No	120	116
Loan		35	Walgreens - Midlothian, IL	0.7%	100.0%	7/1/2015	$8,580,000	1/30/2015	4.350%	0.01770%	0.00500%	0.00500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	3	No	120	117
Loan		36	Stony Island Retail Center	0.7%	100.0%	5/7/2015	$8,450,000	1/15/2015	4.440%	0.07270%	0.00500%	0.06000%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	2	No	120	118
Loan		37	Stonebriar Shops	0.6%	100.0%	1/1/2015	$7,850,000	1/23/2015	3.995%	0.01770%	0.00500%	0.00500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	4	No	120	116
Loan		38	58 E 56th Street	0.6%	100.0%	4/15/2015	$8,500,000	3/12/2015	4.300%	0.07770%	0.00500%	0.06500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	2	No	120	118
Loan		39	Walgreens - Birmingham	0.6%	100.0%	7/1/2015	$7,600,000	1/28/2015	4.100%	0.01770%	0.00500%	0.00500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	3	No	120	117
Loan		40	Holiday Inn Express Springfield	0.6%	64.2%	12/31/2014	$7,800,000	2/9/2015	4.123%	0.05770%	0.00500%	0.04500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	3	No	120	117
Loan		41	Chino Hills Shopping Center	0.6%	91.9%	2/1/2015	$8,300,000	2/10/2015	4.200%	0.01770%	0.00500%	0.00500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	3	No	120	117
Loan		42	Miramar Crossings	0.6%	83.9%	3/31/2015	$10,200,000	3/3/2015	3.800%	0.09770%	0.00500%	0.08500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	2	No	120	118
Loan		43	Burbank Whitsett Plaza	0.6%	100.0%	3/23/2015	$9,900,000	2/19/2015	4.350%	0.01770%	0.00500%	0.00500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	1	No	120	119
Loan		44	70 Federal Street	0.6%	76.4%	2/1/2015	$24,300,000	2/4/2015	3.900%	0.01770%	0.00500%	0.00500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	1	No	120	119
Loan		45	Bixby Point, Long Beach	0.5%	88.3%	3/13/2015	$7,200,000	3/16/2015	4.430%	0.01770%	0.00500%	0.00500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	1	No	120	119
Loan		46	Douglas Park Plaza	0.5%	100.0%	2/28/2015	$8,000,000	4/2/2015	3.955%	0.01770%	0.00500%	0.00500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	1	No	120	119
Loan		47	Westgate Plaza	0.4%	100.0%	2/1/2015	$4,975,000	1/3/2015	4.340%	0.08270%	0.00500%	0.07000%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	3	No	120	117
Loan		48	Spring Green at Cinco Terrace	0.4%	100.0%	3/25/2015	$6,200,000	3/17/2015	3.920%	0.01770%	0.00500%	0.00500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	2	No	120	118
Loan		49	Mesquite Bluffs Apartments	0.4%	92.6%	3/31/2015	$6,150,000	3/2/2015	4.700%	0.07770%	0.00500%	0.06500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	2	No	120	118
Loan		50	Walgreens - Panama City Beach	0.4%	100.0%	7/1/2015	$5,000,000	1/16/2015	4.100%	0.08270%	0.00500%	0.07000%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	3	No	120	117
Loan		51	Vintage Pads	0.3%	100.0%	2/24/2015	$4,000,000	1/27/2015	4.393%	0.05770%	0.00500%	0.04500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	3	No	120	117
Loan		52	Zen Apartments	0.3%	96.6%	3/2/2015	$3,850,000	1/27/2015	4.393%	0.05770%	0.00500%	0.04500%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	3	No	120	117
Loan		53	Shakopee Commons	0.2%	100.0%	2/20/2015	$2,950,000	2/6/2015	4.225%	0.09270%	0.00500%	0.08000%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	4	No	120	116
Loan		54	CVS - West Columbia, SC	0.2%	100.0%	7/1/2015	$3,050,000	2/16/2015	4.270%	0.08270%	0.00500%	0.07000%	0.00000%	0.00450%	0.00270%	0.00050%	Actual/360	2	No	120	118

I-3

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
					MORTGAGE LOAN CHARACTERISTICS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	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)	Annual Debt Service (P&I)	Annual Debt Service (IO)	Lockbox Type	Cash Management Status	Crossed With Other Loans	Related-Borrower Loans
Loan	3, 4, 5, 6	1	TKG 3 Retail Portfolio	9.0%	120	119	0	0	5/15/2015	7/1/2015	N/A	6/1/2025	N/A	$0.00	$286,592.59	$0	$3,439,111	Springing	Springing	No	N/A
Property		1.01	Riverside Center, NY
Property		1.02	Norwichtown Commons, CT
Property		1.03	Coral North, IA
Property		1.04	Grant Creek Town Center, MT
Property		1.05	Manhattan Marketplace, KS
Property		1.06	Riverside Crossing, CO
Loan	7	2	300 South Riverside Plaza Fee	7.6%	120	116	0	0	2/10/2015	4/5/2015	N/A	3/5/2025	3/5/2045	$0.00	$223,604.75	$0	$2,683,257	Hard	Springing	No	N/A
Loan	8	3	32 Old Slip Fee	6.8%	120	118	0	0	4/14/2015	6/5/2015	N/A	5/5/2025	5/5/2045	$0.00	$187,949.65	$0	$2,255,396	Hard	In Place	No	N/A
Loan	6, 9, 10	4	Waterfront at Port Chester	6.0%	120	117	0	0	3/24/2015	5/1/2015	N/A	4/1/2025	N/A	$0.00	$186,686.52	$0	$2,240,238	Hard	Springing	No	N/A
Loan	11	5	Alderwood Mall	5.7%	0	0	360	359	5/5/2015	7/1/2015	N/A	6/1/2025	N/A	$269,134.00	$0.00	$3,229,608	$0	Hard	Springing	No	N/A
Loan		6	841-853 Broadway	5.6%	120	117	0	0	3/10/2015	5/1/2015	N/A	4/1/2025	N/A	$0.00	$141,521.99	$0	$1,698,264	Springing	Springing	No	N/A
Loan		7	Shoppes at Westlake Village	5.6%	120	118	0	0	4/15/2015	6/1/2015	N/A	5/1/2025	N/A	$0.00	$177,430.56	$0	$2,129,167	Springing	Springing	No	N/A
Loan	12	8	Hilton Garden Inn W 54th Street	4.5%	120	116	0	0	2/6/2015	4/1/2015	N/A	3/1/2025	N/A	$0.00	$135,621.27	$0	$1,627,455	Soft	Springing	No	N/A
Loan		9	Premier Apartments	3.8%	60	60	360	360	6/10/2015	8/1/2015	8/1/2020	7/1/2025	N/A	$175,553.08	$136,385.04	$2,106,637	$1,636,621	Springing	Springing	No	N/A
Loan		10	West Valley Medical Center	3.0%	120	117	0	0	3/5/2015	5/1/2015	N/A	4/1/2025	N/A	$0.00	$91,250.00	$0	$1,095,000	Springing	Springing	No	Group 1
Loan		11	Northeastern Apartments	2.7%	0	0	360	356	2/18/2015	4/1/2015	N/A	3/1/2025	N/A	$113,322.04	$0.00	$1,359,864	$0	N/A	N/A	No	N/A
Loan		12	Preferred Freezer - Vernon, CA	2.2%	120	118	0	0	5/1/2015	6/1/2015	N/A	5/1/2025	N/A	$0.00	$68,457.78	$0	$821,493	Springing	Springing	No	N/A
Loan		13	Saticoy Plaza	2.1%	120	120	0	0	6/3/2015	8/1/2015	N/A	7/1/2025	N/A	$0.00	$70,152.66	$0	$841,832	Springing	Springing	No	N/A
Loan		14	Grapevine Town Center	2.1%	0	0	360	359	5/7/2015	7/1/2015	N/A	6/1/2025	N/A	$89,107.44	$0.00	$1,069,289	$0	Springing	Springing	No	N/A
Loan		15	Campus Quarters	2.0%	42	41	360	360	5/26/2015	7/1/2015	1/1/2019	6/1/2022	N/A	$91,953.55	$69,502.08	$1,103,443	$834,025	Springing	Springing	No	N/A
Loan		16	HSBC - Brandon, FL	2.0%	0	0	360	358	5/1/2015	6/1/2015	N/A	5/1/2025	N/A	$88,087.12	$0.00	$1,057,045	$0	Hard	In Place	No	N/A
Loan		17	Signature Apartments	1.8%	0	0	180	178	4/13/2015	6/1/2015	N/A	5/1/2030	N/A	$122,072.60	$0.00	$1,464,871	$0	N/A	N/A	No	N/A
Loan	6, 13	18	XL Self Storage Portfolio - Rancho Cucamonga	1.0%	0	0	360	357	3/13/2015	5/1/2015	N/A	4/1/2025	N/A	$46,084.22	$0.00	$553,011	$0	Soft	Springing	Yes	Group 4
Loan	6, 13	19	XL Self Storage Portfolio - Salt Lake City	0.7%	0	0	360	357	3/25/2015	5/1/2015	N/A	4/1/2025	N/A	$31,734.28	$0.00	$380,811	$0	Hard	Springing	Yes	Group 4
Loan		20	The Park on Waters	1.7%	60	57	360	360	3/30/2015	5/1/2015	5/1/2020	4/1/2025	N/A	$69,774.25	$49,393.29	$837,291	$592,719	Springing	Springing	No	N/A
Loan		21	Crown Valley Center	1.5%	24	23	360	360	5/27/2015	7/1/2015	7/1/2017	6/1/2025	N/A	$62,627.40	$44,758.97	$751,529	$537,108	Springing	Springing	No	N/A
Loan		22	Homewood Suites Chester	1.4%	0	0	360	358	4/13/2015	6/1/2015	N/A	5/1/2025	N/A	$59,686.64	$0.00	$716,240	$0	Springing	Springing	No	Group 2
Loan		23	Holiday Inn Express - Santa Barbara	1.2%	120	116	0	0	2/6/2015	4/1/2015	N/A	3/1/2025	N/A	$0.00	$33,711.81	$0	$404,542	Springing	Springing	No	N/A
Loan		24	San Marcos Civic Center	1.1%	60	58	360	360	4/2/2015	6/1/2015	6/1/2020	5/1/2025	N/A	$46,757.77	$33,438.06	$561,093	$401,257	Springing	Springing	No	N/A
Loan		25	Ashleye Village Apartments	1.1%	36	32	360	360	2/27/2015	4/1/2015	4/1/2018	3/1/2025	N/A	$44,550.35	$30,922.55	$534,604	$371,071	Springing	Springing	No	Group 3
Loan		26	Oaks of Westchase	1.1%	48	46	360	360	4/30/2015	6/1/2015	6/1/2019	5/1/2025	N/A	$45,723.11	$33,179.51	$548,677	$398,154	Springing	Springing	No	N/A
Loan		27	Holiday Inn Express & Suites Richmond	1.0%	0	0	360	358	4/13/2015	6/1/2015	N/A	5/1/2025	N/A	$44,764.98	$0.00	$537,180	$0	Springing	Springing	No	Group 2
Loan		28	The Chase Bank and International Rescue Buildings	1.0%	24	22	360	360	4/7/2015	6/1/2015	6/1/2017	5/1/2025	N/A	$42,209.18	$29,483.93	$506,510	$353,807	Springing	Springing	No	N/A
Loan		29	Longston Place	0.9%	0	0	360	357	3/10/2015	5/1/2015	N/A	4/1/2025	N/A	$39,848.50	$0.00	$478,182	$0	Soft	In Place	No	N/A
Loan		30	Club at Springlake Apartments	0.8%	36	32	360	360	2/27/2015	4/1/2015	4/1/2018	3/1/2025	N/A	$34,840.72	$24,183.07	$418,089	$290,197	Springing	Springing	No	Group 3
Loan		31	Tate Boulevard IV	0.8%	0	0	360	357	4/1/2015	5/1/2015	N/A	4/1/2025	N/A	$36,091.35	$0.00	$433,096	$0	Springing	Springing	No	N/A
Loan		32	Weston Town Center Shoppes	0.8%	0	0	360	359	5/7/2015	7/1/2015	N/A	6/1/2025	N/A	$35,010.91	$0.00	$420,131	$0	Springing	Springing	No	N/A
Loan		33	Gateway Centre	0.8%	36	33	360	360	3/19/2015	5/1/2015	5/1/2018	4/1/2025	N/A	$31,697.81	$22,218.95	$380,374	$266,627	Springing	Springing	No	N/A
Loan		34	Legacy of Dalton	0.7%	12	8	360	360	2/25/2015	4/1/2015	4/1/2016	3/1/2025	N/A	$30,500.27	$22,263.31	$366,003	$267,160	Springing	Springing	No	N/A
Loan		35	Walgreens - Midlothian, IL	0.7%	0	0	360	357	3/30/2015	5/1/2015	N/A	4/1/2025	N/A	$30,615.43	$0.00	$367,385	$0	Springing	Springing	No	N/A
Loan		36	Stony Island Retail Center	0.7%	12	10	360	360	4/24/2015	6/1/2015	6/1/2016	5/1/2025	N/A	$30,590.09	$22,808.44	$367,081	$273,701	N/A	N/A	No	N/A
Loan		37	Stonebriar Shops	0.6%	60	56	360	360	2/18/2015	4/1/2015	4/1/2020	3/1/2025	N/A	$27,196.24	$19,239.81	$326,355	$230,878	Springing	Springing	No	N/A
Loan		38	58 E 56th Street	0.6%	0	0	360	358	4/20/2015	6/1/2015	N/A	5/1/2025	N/A	$27,871.16	$0.00	$334,454	$0	Springing	Springing	No	N/A
Loan		39	Walgreens - Birmingham	0.6%	24	21	360	360	3/24/2015	5/1/2015	5/1/2017	4/1/2025	N/A	$26,575.91	$19,052.66	$318,911	$228,632	Springing	Springing	No	N/A
Loan		40	Holiday Inn Express Springfield	0.6%	0	0	360	357	3/2/2015	5/1/2015	N/A	4/1/2025	N/A	$24,709.73	$0.00	$296,517	$0	Springing	Springing	No	N/A
Loan		41	Chino Hills Shopping Center	0.6%	60	57	360	360	3/30/2015	5/1/2015	5/1/2020	4/1/2025	N/A	$24,450.86	$17,743.06	$293,410	$212,917	Springing	Springing	No	Group 1
Loan		42	Miramar Crossings	0.6%	60	58	360	360	4/29/2015	6/1/2015	6/1/2020	5/1/2025	N/A	$23,297.87	$16,053.24	$279,574	$192,639	Springing	Springing	No	N/A
Loan		43	Burbank Whitsett Plaza	0.6%	0	0	300	299	5/14/2015	7/1/2015	N/A	6/1/2025	N/A	$27,367.64	$0.00	$328,412	$0	Springing	Springing	No	N/A
Loan		44	70 Federal Street	0.6%	0	0	300	299	5/18/2015	7/1/2015	N/A	6/1/2025	N/A	$26,116.55	$0.00	$313,399	$0	Springing	Springing	No	N/A
Loan		45	Bixby Point, Long Beach	0.5%	120	119	0	0	5/8/2015	7/1/2015	N/A	6/1/2025	N/A	$0.00	$16,843.23	$0	$202,119	Soft	Springing	No	N/A
Loan		46	Douglas Park Plaza	0.5%	0	0	300	299	5/8/2015	7/1/2015	N/A	6/1/2025	N/A	$21,539.57	$0.00	$258,475	$0	Springing	Springing	No	N/A
Loan		47	Westgate Plaza	0.4%	12	9	360	360	3/19/2015	5/1/2015	5/1/2016	4/1/2025	N/A	$18,521.56	$13,659.20	$222,259	$163,910	Springing	Springing	No	N/A
Loan		48	Spring Green at Cinco Terrace	0.4%	0	0	360	358	4/17/2015	6/1/2015	N/A	5/1/2025	N/A	$17,654.90	$0.00	$211,859	$0	Springing	Springing	No	N/A
Loan		49	Mesquite Bluffs Apartments	0.4%	0	0	360	358	4/14/2015	6/1/2015	N/A	5/1/2025	N/A	$18,152.32	$0.00	$217,828	$0	Springing	Springing	No	N/A
Loan		50	Walgreens - Panama City Beach	0.4%	120	117	0	0	3/9/2015	5/1/2015	N/A	4/1/2025	N/A	$0.00	$12,037.82	$0	$144,454	Springing	Springing	No	Group 6
Loan		51	Vintage Pads	0.3%	24	21	360	360	3/5/2015	5/1/2015	5/1/2017	4/1/2025	N/A	$15,009.54	$11,133.77	$180,114	$133,605	N/A	N/A	No	Group 5
Loan		52	Zen Apartments	0.3%	24	21	360	360	3/5/2015	5/1/2015	5/1/2017	4/1/2025	N/A	$13,388.51	$9,931.32	$160,662	$119,176	N/A	N/A	No	Group 5
Loan		53	Shakopee Commons	0.2%	24	20	360	360	2/27/2015	4/1/2015	4/1/2017	3/1/2025	N/A	$10,054.79	$7,317.95	$120,657	$87,815	Springing	Springing	No	N/A
Loan		54	CVS - West Columbia, SC	0.2%	120	118	0	0	4/7/2015	6/1/2015	N/A	5/1/2025	N/A	$0.00	$6,854.73	$0	$82,257	Springing	Springing	No	Group 6

I-4

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
					MORTGAGE LOAN CHARACTERISTICS											MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	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	Third Most Recent Revenues	Third Most Recent Expenses	Third Most Recent NOI	Third Most Recent NOI Date	Third Most Recent NOI Debt Yield
Loan	3, 4, 5, 6	1	TKG 3 Retail Portfolio	9.0%	N/A	2.07x	N/A	1.90x	75.0%	75.0%	0	5	First	LO(23);YM1(93);O(4)	A	N/A	N/A	N/A	N/A	N/A
Property		1.01	Riverside Center, NY
Property		1.02	Norwichtown Commons, CT
Property		1.03	Coral North, IA
Property		1.04	Grant Creek Town Center, MT
Property		1.05	Manhattan Marketplace, KS
Property		1.06	Riverside Crossing, CO
Loan	7	2	300 South Riverside Plaza Fee	7.6%	N/A	1.48x	N/A	1.48x	72.9%	72.9%	0	1	Fifth	LO(28);DEF(85);O(7)		N/A	N/A	N/A	N/A	N/A
Loan	8	3	32 Old Slip Fee	6.8%	N/A	1.28x	N/A	1.28x	78.2%	78.2%	0	0	Fifth	LO(26);DEF(87);O(7)		N/A	N/A	N/A	N/A	N/A
Loan	6, 9, 10	4	Waterfront at Port Chester	6.0%	N/A	1.70x	N/A	1.66x	75.0%	75.0%	0	5	First	LO(27);DEF(88);O(5)		$12,690,898	$2,655,741	$10,035,157	12/31/2012	7.5%
Loan	11	5	Alderwood Mall	5.7%	2.34x	N/A	2.24x	N/A	32.7%	21.6%	0	0	First	LO(25);DEF(88);O(7)		$37,528,421	$8,197,087	$29,331,334	12/31/2012	12.9%
Loan		6	841-853 Broadway	5.6%	N/A	7.04x	N/A	5.97x	17.9%	17.9%	5	5	First	LO(27);DEF(88);O(5)		$12,600,436	$5,052,394	$7,548,042	12/31/2012	15.1%
Loan		7	Shoppes at Westlake Village	5.6%	N/A	1.94x	N/A	1.85x	64.1%	64.1%	5	5	First	LO(26);DEF(90);O(4)		N/A	N/A	N/A	N/A	N/A
Loan	12	8	Hilton Garden Inn W 54th Street	4.5%	N/A	2.87x	N/A	2.64x	61.8%	61.8%	0	5	First	LO(28);DEF(88);O(4)		N/A	N/A	N/A	N/A	N/A
Loan		9	Premier Apartments	3.8%	1.17x	1.51x	1.15x	1.48x	59.7%	55.0%	0	5	First	LO(24);DEF(92);O(4)		N/A	N/A	N/A	N/A	N/A
Loan		10	West Valley Medical Center	3.0%	N/A	2.56x	N/A	2.25x	53.7%	53.7%	0	5	First	LO(27);DEF(87);O(6)		$3,881,742	$1,387,029	$2,494,713	12/31/2012	9.2%
Loan		11	Northeastern Apartments	2.7%	1.38x	N/A	1.37x	N/A	60.5%	48.1%	0	5	First	LO(28);DEF(88);O(4)		$1,945,980	$370,670	$1,575,310	12/13/2012	6.5%
Loan		12	Preferred Freezer - Vernon, CA	2.2%	N/A	2.28x	N/A	2.11x	59.1%	59.1%	5	5	First	LO(26);DEF(87);O(7)		$1,825,690	$1,746	$1,823,944	12/31/2012	9.5%
Loan		13	Saticoy Plaza	2.1%	N/A	1.89x	N/A	1.76x	57.6%	57.6%	0	5	First	LO(24);DEF(89);O(7)		$1,589,270	$322,745	$1,266,525	12/31/2012	6.7%
Loan		14	Grapevine Town Center	2.1%	1.97x	N/A	1.79x	N/A	59.0%	47.3%	0	5	First	LO(25);DEF(91);O(4)		$3,345,045	$1,124,880	$2,220,165	12/31/2012	12.1%
Loan		15	Campus Quarters	2.0%	1.55x	2.05x	1.48x	1.95x	73.8%	69.7%	0	5	First	LO(25);DEF/YM1(55);O(4)	B	$2,792,276	$1,388,267	$1,404,009	12/31/2013	7.8%
Loan		16	HSBC - Brandon, FL	2.0%	1.68x	N/A	1.52x	N/A	64.6%	52.1%	5	5	First	LO(26);DEF(90);O(4)		$1,737,184	$3,019	$1,734,165	12/31/2012	9.8%
Loan		17	Signature Apartments	1.8%	1.20x	N/A	1.17x	N/A	60.4%	0.9%	0	5	First	LO(23);YM1(153);O(4)	C	$2,357,284	$1,134,939	$1,222,345	12/31/2012	7.6%
Loan	6, 13	18	XL Self Storage Portfolio - Rancho Cucamonga	1.0%	1.32x	N/A	1.28x	N/A	74.7%	60.9%	5	5	First	LO(27);DEF(89);O(4)		$1,265,313	$214,121	$1,051,192	12/31/2012	9.8%
Loan	6, 13	19	XL Self Storage Portfolio - Salt Lake City	0.7%	1.32x	N/A	1.28x	N/A	74.7%	60.9%	0	5	First	LO(27);DEF(89);O(4)		$579,024	$135,586	$443,438	12/31/2012	9.8%
Loan		20	The Park on Waters	1.7%	1.48x	2.09x	1.40x	1.98x	74.9%	68.1%	0	5	First	LO(27);DEF(89);O(4)		$2,230,365	$1,140,955	$1,089,410	12/31/2012	7.5%
Loan		21	Crown Valley Center	1.5%	1.85x	2.58x	1.75x	2.45x	55.3%	46.8%	0	5	First	LO(25);DEF(91);O(4)		$1,823,798	$426,570	$1,397,228	12/31/2013	10.7%
Loan		22	Homewood Suites Chester	1.4%	2.04x	N/A	1.85x	N/A	66.1%	53.0%	5	5	First	LO(26);DEF(90);O(4)		$3,106,375	$1,818,874	$1,287,501	12/31/2012	10.4%
Loan		23	Holiday Inn Express - Santa Barbara	1.2%	N/A	4.41x	N/A	4.02x	46.1%	46.1%	0	5	First	LO(23);YM1(93);O(4)	D	$3,889,266	$2,132,786	$1,756,480	12/31/2012	16.7%
Loan		24	San Marcos Civic Center	1.1%	1.59x	2.22x	1.46x	2.04x	67.6%	61.5%	5	5	First	LO(26);DEF(81);O(13)		$1,414,325	$747,093	$667,232	12/31/2012	6.9%
Loan		25	Ashleye Village Apartments	1.1%	1.91x	2.75x	1.82x	2.62x	64.0%	55.3%	5	5	First	LO(23);YM1(93);O(4)	C	$1,383,075	$580,643	$802,432	12/31/2012	8.4%
Loan		26	Oaks of Westchase	1.1%	1.58x	2.17x	1.49x	2.06x	74.2%	66.2%	0	5	First	LO(26);DEF(90);O(4)		$1,455,027	$944,500	$510,527	12/31/2013	5.5%
Loan		27	Holiday Inn Express & Suites Richmond	1.0%	2.08x	N/A	1.91x	N/A	73.0%	58.5%	5	5	First	LO(26);DEF(90);O(4)		$2,310,561	$1,190,230	$1,120,331	12/31/2012	12.1%
Loan		28	The Chase Bank and International Rescue Buildings	1.0%	1.58x	2.27x	1.45x	2.07x	72.5%	61.0%	5	5	First	LO(26);DEF(90);O(4)		$1,246,254	$562,597	$683,657	12/31/2012	7.6%
Loan		29	Longston Place	0.9%	2.16x	N/A	2.00x	N/A	56.1%	45.4%	5	5	First	LO(27);DEF(89);O(4)		$1,277,859	$243,259	$1,034,600	12/31/2012	13.0%
Loan		30	Club at Springlake Apartments	0.8%	1.96x	2.82x	1.84x	2.65x	65.0%	56.2%	5	5	First	LO(23);YM1(93);O(4)	C	$1,310,989	$638,090	$672,899	12/31/2012	9.1%
Loan		31	Tate Boulevard IV	0.8%	1.69x	N/A	1.47x	N/A	73.9%	59.8%	0	5	First	LO(24);YM1(3);DEF/YM1(89);O(4)	B	$1,176,611	$413,499	$763,112	12/31/2012	10.6%
Loan		32	Weston Town Center Shoppes	0.8%	1.56x	N/A	1.45x	N/A	73.9%	59.5%	5	5	First	LO(25);DEF(91);O(4)		$913,735	$403,711	$510,024	12/31/2012	7.2%
Loan		33	Gateway Centre	0.8%	1.84x	2.63x	1.66x	2.36x	69.8%	60.4%	0	5	First	LO(27);DEF(89);O(4)		$1,023,824	$313,725	$710,099	12/31/2012	10.6%
Loan		34	Legacy of Dalton	0.7%	1.54x	2.10x	1.43x	1.96x	74.7%	61.8%	5	5	First	LO(23);YM1(4);DEF/YM1(89);O(4)	C	$1,226,869	$808,542	$418,327	12/31/2012	6.7%
Loan		35	Walgreens - Midlothian, IL	0.7%	1.24x	N/A	1.24x	N/A	71.4%	57.8%	5	5	First	LO(27);DEF(89);O(4)		$471,000	N/A	$471,000	12/31/2012	7.7%
Loan		36	Stony Island Retail Center	0.7%	1.42x	1.90x	1.33x	1.78x	72.0%	59.9%	5	5	First	LO(23);YM1(93);O(4)	C	$619,871	$140,525	$479,346	12/31/2012	7.9%
Loan		37	Stonebriar Shops	0.6%	1.70x	2.41x	1.65x	2.33x	72.6%	66.0%	5	5	First	LO(28);DEF(88);O(4)		$709,924	$216,711	$493,213	12/31/2012	8.7%
Loan		38	58 E 56th Street	0.6%	1.20x	N/A	1.17x	N/A	66.1%	53.3%	0	5	First	LO(26);DEF(90);O(4)		$451,639	$148,998	$302,641	12/31/2013	5.4%
Loan		39	Walgreens - Birmingham	0.6%	1.38x	1.93x	1.38x	1.92x	72.4%	61.3%	5	5	First	LO(27);DEF(88);O(5)		N/A	N/A	N/A	N/A	N/A
Loan		40	Holiday Inn Express Springfield	0.6%	2.50x	N/A	2.18x	N/A	65.1%	52.3%	5	5	First	LO(27);DEF(89);O(4)		$2,413,663	$1,640,174	$773,489	12/31/2012	15.2%
Loan		41	Chino Hills Shopping Center	0.6%	1.67x	2.30x	1.55x	2.13x	60.2%	55.0%	5	5	First	LO(27);DEF(86);O(7)		$674,751	$208,309	$466,442	12/31/2012	9.3%
Loan		42	Miramar Crossings	0.6%	2.29x	3.32x	2.15x	3.12x	49.0%	44.4%	5	5	First	LO(23);YM1(93);O(4)	C	$944,782	$334,045	$610,736	12/31/2012	12.2%
Loan		43	Burbank Whitsett Plaza	0.6%	1.77x	N/A	1.55x	N/A	50.4%	37.0%	5	5	First	LO(25);DEF(91);O(4)		N/A	N/A	N/A	12/31/2012	N/A
Loan		44	70 Federal Street	0.6%	2.67x	N/A	2.20x	N/A	20.5%	14.8%	5	5	First	LO(25);DEF(91);O(4)		$1,795,154	$1,095,601	$699,553	12/31/2012	14.0%
Loan		45	Bixby Point, Long Beach	0.5%	N/A	2.04x	N/A	1.95x	62.5%	62.5%	5	5	First	LO(25);DEF(90);O(5)		$519,023	$105,524	$413,499	12/31/2012	9.2%
Loan		46	Douglas Park Plaza	0.5%	1.38x	N/A	1.33x	N/A	51.1%	37.0%	5	5	First	LO(25);DEF(91);O(4)		N/A	N/A	N/A	N/A	N/A
Loan		47	Westgate Plaza	0.4%	1.92x	2.60x	1.71x	2.31x	74.9%	62.1%	5	5	First	LO(23);YM1(4);DEF/YM1(89);O(4)	B	$507,628	$105,445	$402,184	12/31/2012	10.8%
Loan		48	Spring Green at Cinco Terrace	0.4%	2.25x	N/A	2.05x	N/A	60.1%	47.8%	5	5	First	LO(26);DEF(90);O(4)		N/A	N/A	N/A	N/A	N/A
Loan		49	Mesquite Bluffs Apartments	0.4%	2.18x	N/A	1.98x	N/A	56.8%	46.4%	5	5	First	LO(26);DEF(90);O(4)		N/A	N/A	N/A	N/A	N/A
Loan		50	Walgreens - Panama City Beach	0.4%	N/A	1.95x	N/A	1.92x	69.5%	69.5%	5	5	First	LO(27);DEF(89);O(4)		N/A	N/A	N/A	N/A	N/A
Loan		51	Vintage Pads	0.3%	1.70x	2.30x	1.61x	2.17x	75.0%	64.0%	5	5	First	LO(27);DEF(89);O(4)		$422,612	$195,301	$227,311	12/31/2012	7.6%
Loan		52	Zen Apartments	0.3%	1.66x	2.24x	1.57x	2.12x	69.5%	59.3%	5	5	First	LO(27);DEF(89);O(4)		N/A	N/A	N/A	N/A	N/A
Loan		53	Shakopee Commons	0.2%	1.79x	2.46x	1.63x	2.23x	69.5%	59.1%	5	5	First	LO(28);DEF(87);O(5)		$295,400	$115,690	$179,710	12/31/2012	8.8%
Loan		54	CVS - West Columbia, SC	0.2%	N/A	1.97x	N/A	1.97x	62.3%	62.3%	5	5	First	LO(26);DEF(90);O(4)		N/A	N/A	N/A	N/A	N/A

I-5

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
						MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	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	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, 4, 5, 6	1	TKG 3 Retail Portfolio	9.0%	N/A	N/A	N/A	N/A	N/A	$20,388,482	$5,815,646	$14,572,836	12/31/2014	9.1%	94.4%	$21,686,289	$7,501,483	$14,184,806	8.9%	$293,535	$843,862	$13,047,409	8.2%
Property		1.01	Riverside Center, NY							$6,965,520	$2,356,726	$4,608,794	12/31/2014		95.0%	$7,513,576	$2,599,684	$4,913,892		$103,899	$304,770	$4,505,224
Property		1.02	Norwichtown Commons, CT							$2,694,428	$950,580	$1,743,849	12/31/2014		94.1%	$3,382,612	$1,061,085	$2,321,526		$65,647	$133,315	$2,122,565
Property		1.03	Coral North, IA							$3,808,013	$814,041	$2,993,972	12/31/2014		95.0%	$4,055,985	$1,820,488	$2,235,497		$31,261	$147,968	$2,056,267
Property		1.04	Grant Creek Town Center, MT							$2,635,118	$534,190	$2,100,928	12/31/2014		90.8%	$2,615,910	$622,459	$1,993,451		$63,617	$88,083	$1,841,750
Property		1.05	Manhattan Marketplace, KS							$3,068,726	$1,001,344	$2,067,382	12/31/2014		95.0%	$3,003,062	$1,130,319	$1,872,743		$22,226	$120,020	$1,730,497
Property		1.06	Riverside Crossing, CO							$1,216,676	$158,764	$1,057,912	12/31/2014		95.0%	$1,115,144	$267,447	$847,698		$6,886	$49,706	$791,106
Loan	7	2	300 South Riverside Plaza Fee	7.6%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	100.0%	$9,900,000	$0	$9,900,000	5.9%	$0	$0	$9,900,000	5.9%
Loan	8	3	32 Old Slip Fee	6.8%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	100.0%	$8,500,000	$0	$8,500,000	4.8%	$0	$0	$8,500,000	4.8%
Loan	6, 9, 10	4	Waterfront at Port Chester	6.0%	$13,069,140	$2,557,288	$10,511,852	12/31/2013	7.9%	$12,418,420	$2,668,847	$9,749,573	12/31/2014	7.3%	95.2%	$12,546,407	$3,023,714	$9,522,693	7.1%	$52,632	$168,423	$9,301,637	7.0%
Loan	11	5	Alderwood Mall	5.7%	$39,585,451	$7,941,621	$31,643,830	12/31/2013	14.0%	$40,058,601	$7,890,005	$32,168,596	2/28/2015 TTM	14.2%	100.0%	$41,736,151	$7,605,321	$34,130,830	15.1%	$86,356	$1,434,194	$32,610,281	14.4%
Loan		6	841-853 Broadway	5.6%	$10,868,533	$5,604,939	$5,263,594	12/31/2013	10.5%	$9,951,876	$5,994,949	$3,956,927	12/31/2014	7.9%	90.2%	$18,726,559	$6,773,389	$11,953,170	23.9%	$52,863	$1,760,338	$10,139,969	20.3%
Loan		7	Shoppes at Westlake Village	5.6%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	95.0%	$5,253,660	$1,114,623	$4,139,036	8.3%	$15,924	$187,197	$3,935,915	7.9%
Loan	12	8	Hilton Garden Inn W 54th Street	4.5%	$31,834,953	$15,268,197	$16,566,756	12/31/2014	10.7%	$34,204,812	$17,349,472	$16,855,340	2/28/2015 TTM	10.9%	94.6%	$36,508,694	$18,395,077	$18,113,617	11.7%	$1,460,348	$0	$16,653,269	10.7%
Loan		9	Premier Apartments	3.8%	N/A	N/A	N/A	N/A	N/A	$2,600,937	$2,023,289	$577,648	4/30/2015 TTM	1.7%	95.0%	$3,784,945	$1,321,096	$2,463,849	7.4%	$36,000	$0	$2,427,849	7.3%
Loan		10	West Valley Medical Center	3.0%	$3,851,298	$1,358,961	$2,492,337	12/31/2013	9.2%	$4,150,037	$1,473,511	$2,676,526	12/31/2014	9.9%	94.9%	$4,357,512	$1,555,453	$2,802,059	10.4%	$20,570	$320,889	$2,460,601	9.1%
Loan		11	Northeastern Apartments	2.7%	$2,103,300	$385,709	$1,717,591	12/31/2013	7.1%	$2,339,963	$410,768	$1,929,195	12/31/2014	8.0%	95.0%	$2,320,398	$439,336	$1,881,062	7.8%	$24,600	$0	$1,856,462	7.7%
Loan		12	Preferred Freezer - Vernon, CA	2.2%	$1,825,690	$1,833	$1,823,857	12/31/2013	9.5%	$1,825,690	$7,087	$1,818,603	12/31/2014	9.5%	95.0%	$2,174,435	$300,906	$1,873,529	9.8%	$22,280	$116,390	$1,734,860	9.0%
Loan		13	Saticoy Plaza	2.1%	$1,504,073	$329,768	$1,174,305	12/31/2013	6.2%	$1,750,545	$340,712	$1,409,833	12/31/2014	7.4%	95.0%	$2,100,152	$511,979	$1,588,173	8.4%	$15,297	$95,399	$1,477,476	7.8%
Loan		14	Grapevine Town Center	2.1%	$3,171,286	$1,236,171	$1,935,115	12/31/2013	10.6%	$3,184,471	$1,030,520	$2,153,951	2/28/2015 TTM	11.8%	84.7%	$3,228,474	$1,119,012	$2,109,462	11.5%	$36,840	$161,463	$1,911,159	10.4%
Loan		15	Campus Quarters	2.0%	$2,958,094	$1,557,595	$1,400,499	12/31/2014	7.8%	$3,209,026	$1,482,603	$1,726,423	4/30/2015 TTM	9.6%	93.0%	$3,263,200	$1,556,243	$1,706,957	9.5%	$78,300	$0	$1,628,657	9.0%
Loan		16	HSBC - Brandon, FL	2.0%	$1,603,552	$5,933	$1,597,619	12/31/2013	9.0%	$1,715,448	$6,869	$1,708,579	12/31/2014	9.6%	95.0%	$2,818,121	$1,037,694	$1,780,427	10.0%	$24,463	$151,884	$1,604,080	9.0%
Loan		17	Signature Apartments	1.8%	$2,481,029	$1,078,692	$1,402,337	12/31/2013	8.7%	$2,789,000	$1,064,251	$1,724,749	12/31/2014	10.7%	95.0%	$2,875,179	$1,113,487	$1,761,692	10.9%	$50,250	$0	$1,711,442	10.6%
Loan	6, 13	18	XL Self Storage Portfolio - Rancho Cucamonga	1.0%	$1,288,766	$223,819	$1,064,947	12/31/2013	10.4%	$994,811	$204,937	$789,874	12/31/2014	8.9%	95.0%	$989,493	$284,264	$705,229	8.1%	$18,137	$0	$687,092	7.9%
Loan	6, 13	19	XL Self Storage Portfolio - Salt Lake City	0.7%	$666,266	$141,500	$524,766	12/31/2013	10.4%	$703,495	$144,031	$559,464	12/31/2014	8.9%	90.7%	$703,497	$175,620	$527,877	8.1%	$17,049	$0	$510,829	7.9%
Loan		20	The Park on Waters	1.7%	$2,309,781	$1,127,345	$1,182,436	12/31/2013	8.1%	$2,423,530	$1,158,431	$1,265,099	12/31/2014	8.7%	95.0%	$2,495,512	$1,255,613	$1,239,898	8.5%	$66,750	$0	$1,173,148	8.0%
Loan		21	Crown Valley Center	1.5%	$1,890,903	$451,926	$1,438,977	12/31/2014	11.1%	$1,889,451	$435,170	$1,454,281	3/31/2015 TTM	11.2%	89.9%	$1,821,342	$433,754	$1,387,588	10.7%	$6,775	$62,279	$1,318,534	10.1%
Loan		22	Homewood Suites Chester	1.4%	$2,891,239	$1,833,517	$1,057,722	12/31/2013	8.6%	$3,303,199	$1,845,600	$1,457,599	2/28/2015 TTM	11.8%	70.5%	$3,303,199	$1,845,600	$1,457,599	11.8%	$132,128	$0	$1,325,471	10.7%
Loan		23	Holiday Inn Express - Santa Barbara	1.2%	$4,006,419	$2,146,570	$1,859,849	12/31/2013	17.7%	$4,233,443	$2,255,335	$1,978,108	12/31/2014	18.8%	89.0%	$3,969,587	$2,185,670	$1,783,917	17.0%	$158,783	$0	$1,625,134	15.5%
Loan		24	San Marcos Civic Center	1.1%	$2,119,580	$968,443	$1,151,137	12/31/2013	11.9%	$2,016,176	$1,006,819	$1,009,358	12/31/2014	10.4%	92.4%	$1,962,526	$1,071,898	$890,628	9.2%	$9,083	$64,185	$817,360	8.4%
Loan		25	Ashleye Village Apartments	1.1%	$1,488,385	$551,753	$936,632	12/31/2013	9.9%	$1,546,640	$552,061	$994,579	12/31/2014	10.5%	94.5%	$1,596,443	$576,754	$1,019,689	10.7%	$46,000	$0	$973,689	10.2%
Loan		26	Oaks of Westchase	1.1%	$1,764,198	$933,746	$830,452	12/31/2014	8.9%	$1,782,656	$947,859	$834,797	2/28/2015 TTM	8.9%	93.5%	$1,835,166	$970,487	$864,679	9.2%	$45,500	$0	$819,179	8.8%
Loan		27	Holiday Inn Express & Suites Richmond	1.0%	$2,128,146	$1,190,031	$938,115	12/31/2013	10.1%	$2,403,450	$1,283,590	$1,119,860	2/28/2015 TTM	12.1%	60.8%	$2,403,450	$1,283,590	$1,119,860	12.1%	$96,138	$0	$1,023,722	11.0%
Loan		28	The Chase Bank and International Rescue Buildings	1.0%	$1,326,088	$524,941	$801,147	12/31/2013	9.0%	$1,389,661	$534,947	$854,714	12/31/2014	9.5%	95.0%	$1,405,246	$603,283	$801,963	9.0%	$12,451	$56,737	$732,774	8.2%
Loan		29	Longston Place	0.9%	$1,040,132	$231,938	$808,193	12/31/2013	10.1%	$1,310,538	$194,926	$1,115,612	12/31/2014	14.0%	95.0%	$1,319,127	$287,249	$1,031,878	12.9%	$9,982	$65,886	$956,010	12.0%
Loan		30	Club at Springlake Apartments	0.8%	$1,402,569	$643,045	$759,524	12/31/2013	10.2%	$1,493,019	$677,470	$815,549	12/31/2014	11.0%	93.4%	$1,537,379	$718,706	$818,673	11.0%	$50,000	$0	$768,673	10.3%
Loan		31	Tate Boulevard IV	0.8%	$1,132,710	$422,636	$710,074	12/31/2013	9.8%	$1,194,533	$419,486	$775,047	12/31/2014	10.7%	95.0%	$1,159,855	$430,041	$729,814	10.1%	$13,978	$79,953	$635,883	8.8%
Loan		32	Weston Town Center Shoppes	0.8%	$1,001,374	$396,260	$605,114	12/31/2013	8.5%	$997,243	$420,234	$577,009	12/31/2014	8.1%	93.0%	$1,086,675	$430,459	$656,216	9.3%	$7,174	$38,304	$610,738	8.6%
Loan		33	Gateway Centre	0.8%	$1,022,196	$276,518	$745,678	12/31/2013	11.1%	$1,016,365	$304,035	$712,329	12/31/2014	10.6%	92.1%	$1,061,403	$359,859	$701,544	10.5%	$6,055	$65,876	$629,613	9.4%
Loan		34	Legacy of Dalton	0.7%	$1,299,395	$731,230	$568,165	12/31/2013	9.2%	$1,322,500	$779,493	$543,007	12/31/2014	8.8%	92.5%	$1,323,393	$761,355	$562,038	9.1%	$39,500	$0	$522,538	8.4%
Loan		35	Walgreens - Midlothian, IL	0.7%	$471,000	N/A	$471,000	12/31/2013	7.7%	$471,000	N/A	$471,000	12/31/2014	7.7%	100.0%	$471,000	$14,130	$456,870	7.5%	$2,223	$0	$454,647	7.4%
Loan		36	Stony Island Retail Center	0.7%	$625,826	$157,870	$467,956	12/31/2013	7.7%	$691,503	$154,587	$536,916	12/31/2014	8.8%	95.0%	$730,631	$210,713	$519,918	8.6%	$4,400	$27,572	$487,946	8.0%
Loan		37	Stonebriar Shops	0.6%	$757,991	$225,517	$532,474	12/31/2013	9.3%	$801,173	$226,710	$574,463	12/31/2014	10.1%	95.0%	$787,179	$231,309	$555,870	9.8%	$5,618	$11,713	$538,539	9.4%
Loan		38	58 E 56th Street	0.6%	$514,623	$154,906	$359,717	12/31/2014	6.4%	$552,127	$171,713	$380,413	3/1/2015 TTM	6.8%	95.0%	$571,696	$171,259	$400,437	7.1%	$1,852	$7,588	$390,997	7.0%
Loan		39	Walgreens - Birmingham	0.6%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	100.0%	$492,342	$50,701	$441,641	8.0%	$2,174	$0	$439,468	8.0%
Loan		40	Holiday Inn Express Springfield	0.6%	$2,282,652	$1,600,477	$682,175	12/31/2013	13.4%	$2,358,658	$1,616,519	$742,139	12/31/2014	14.6%	64.2%	$2,358,658	$1,617,048	$741,610	14.6%	$94,346	$0	$647,264	12.7%
Loan		41	Chino Hills Shopping Center	0.6%	$649,905	$187,809	$462,096	12/31/2013	9.2%	$666,991	$163,929	$503,062	12/31/2014	10.1%	88.7%	$725,486	$236,130	$489,356	9.8%	$5,634	$29,671	$454,051	9.1%
Loan		42	Miramar Crossings	0.6%	$961,815	$302,834	$658,981	12/31/2013	13.2%	$927,854	$310,504	$617,350	2/28/2015	12.3%	85.0%	$955,970	$317,062	$638,909	12.8%	$4,483	$34,039	$600,387	12.0%
Loan		43	Burbank Whitsett Plaza	0.6%	$710,279	$188,993	$521,286	12/31/2013 T-7 Ann.	10.4%	$800,021	$212,265	$587,756	12/31/2014	11.8%	95.0%	$802,012	$219,784	$582,227	11.7%	$8,285	$65,882	$508,061	10.2%
Loan		44	70 Federal Street	0.6%	$1,875,920	$982,660	$893,260	12/31/2013	17.9%	$1,973,902	$954,359	$1,019,543	12/31/2014	20.4%	76.0%	$1,893,230	$1,055,099	$838,131	16.8%	$13,660	$134,114	$690,357	13.8%
Loan		45	Bixby Point, Long Beach	0.5%	$525,751	$125,887	$399,864	12/31/2013	8.9%	$550,448	$127,708	$422,740	12/31/2014	9.4%	90.1%	$538,992	$126,379	$412,613	9.2%	$1,134	$17,122	$394,357	8.8%
Loan		46	Douglas Park Plaza	0.5%	N/A	N/A	N/A	N/A	N/A	$358,132	$109,508	$248,624	12/31/2014	6.1%	95.0%	$564,130	$206,356	$357,774	8.7%	$1,190	$13,185	$343,399	8.4%
Loan		47	Westgate Plaza	0.4%	$388,576	$143,912	$244,664	12/31/2013	6.6%	$470,637	$155,504	$315,133	12/31/2014	8.5%	93.0%	$567,054	$140,116	$426,937	11.5%	$7,682	$39,945	$379,310	10.2%
Loan		48	Spring Green at Cinco Terrace	0.4%	$429,629	$162,365	$267,264	12/31/2014	7.2%	$492,101	$163,511	$328,590	2/28/2015 TTM	8.8%	95.0%	$669,622	$193,953	$475,669	12.8%	$2,835	$37,989	$434,845	11.7%
Loan		49	Mesquite Bluffs Apartments	0.4%	$684,152	$463,219	$220,933	12/31/2013	6.3%	$825,692	$437,985	$387,707	12/31/2014	11.1%	90.0%	$914,975	$440,129	$474,846	13.6%	$44,000	$0	$430,846	12.3%
Loan		50	Walgreens - Panama City Beach	0.4%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	100.0%	$290,854	$8,726	$282,128	8.1%	$4,376	$0	$277,752	8.0%
Loan		51	Vintage Pads	0.3%	$469,875	$220,672	$249,202	12/31/2013	8.3%	$525,294	$251,324	$273,970	1/31/2015 TTM	9.1%	95.0%	$559,383	$252,591	$306,792	10.2%	$17,500	$0	$289,292	9.6%
Loan		52	Zen Apartments	0.3%	$382,487	$201,152	$181,335	12/31/2013 T-8 (Ann.)	6.8%	$413,525	$241,085	$172,440	1/31/2015 TTM	6.4%	92.5%	$508,915	$241,988	$266,927	10.0%	$14,500	$0	$252,427	9.4%
Loan		53	Shakopee Commons	0.2%	$321,728	$108,607	$213,121	12/31/2013	10.4%	$364,625	$139,494	$225,131	12/31/2014	11.0%	94.5%	$341,328	$125,735	$215,593	10.5%	$3,445	$15,908	$196,240	9.6%
Loan		54	CVS - West Columbia, SC	0.2%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	100.0%	$167,000	$5,010	$161,990	8.5%	$0	$0	$161,990	8.5%

I-6

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

LARGEST TENANT INFORMATION

2ND LARGEST TENANT INFORMATION

3RD 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

3rd Largest Tenant

3rd Largest Tenant Lease Expiration

3rd Largest Tenant NSF

3rd Largest Tenant % of NSF

Loan

3, 4, 5, 6

1

TKG 3 Retail Portfolio

9.0%

Property

1.01

Riverside Center, NY

Walmart

2/28/2020

204,235

29.5%

Lowe’s

11/30/2027

130,019

18.8%

BJ’s Wholesale Club

1/31/2019

114,489

16.5%

Property

1.02

Norwichtown Commons, CT

Stop & Shop

2/28/2023

73,239

43.4%

Big Lots

1/31/2021

33,494

19.8%

Planet Fitness

9/30/2034

17,000

10.1%

Property

1.03

Coral North, IA

Gordmans

2/28/2018

50,071

24.0%

TJ Maxx

5/31/2021

25,000

12.0%

Bed Bath & Beyond

1/31/2019

23,028

11.0%

Property

1.04

Grant Creek Town Center, MT

Ross

1/31/2018

29,974

18.3%

TJ Maxx

4/30/2017

28,000

17.1%

REI

5/31/2020

23,535

14.4%

Property

1.05

Manhattan Marketplace, KS

Dick’s Sporting Goods

1/31/2022

45,000

30.4%

Best Buy

1/31/2017

30,000

20.2%

Bed Bath & Beyond

1/31/2020

20,000

13.5%

Property

1.06

Riverside Crossing, CO

Grand International Buffet

9/30/2018

8,045

23.0%

USA Recruiting

10/31/2017

4,949

14.1%

Verizon Wireless

12/31/2017

4,108

11.7%

Loan

7

2

300 South Riverside Plaza Fee

7.6%

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

8

3

32 Old Slip Fee

6.8%

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

6, 9, 10

4

Waterfront at Port Chester

6.0%

Super Stop & Shop

8/31/2030

70,216

20.1%

AMC Loews Theater

12/31/2030

70,000

20.0%

Bed Bath & Beyond

1/31/2022

36,068

10.3%

Loan

11

5

Alderwood Mall

5.7%

Loews Cineplex

12/31/2025

79,330

13.8%

REI

1/31/2020

25,543

4.4%

Forever 21

1/31/2022

24,320

4.2%

Loan

6

841-853 Broadway

5.6%

Centro, Inc

8/31/2025

26,234

10.5%

Capital One

8/31/2025

15,990

6.4%

Chelsea Hotels Management

7/31/2025

13,292

5.3%

Loan

7

Shoppes at Westlake Village

5.6%

Total Woman Gym + Spa

7/31/2029

13,591

12.9%

Guitar Center

4/29/2025

9,397

8.9%

Tilly’s

3/30/2025

9,066

8.6%

Loan

12

8

Hilton Garden Inn W 54th Street

4.5%

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

9

Premier Apartments

3.8%

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

10

West Valley Medical Center

3.0%

Prime Surgical Affiliates

5/15/2025

9,047

8.8%

Radnet Management

9/30/2018

7,090

6.9%

Keith Brookenthal M.D.

12/31/2024

7,054

6.8%

Loan

11

Northeastern Apartments

2.7%

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

12

Preferred Freezer - Vernon, CA

2.2%

Preferred Freezer

6/30/2030

103,000

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

13

Saticoy Plaza

2.1%

Rite Aid

5/31/2017

17,200

27.9%

House of Champions

8/31/2025

6,254

10.2%

Chase Bank

11/30/2023

5,850

9.5%

Loan

14

Grapevine Town Center

2.1%

Office Depot

8/31/2020

30,845

14.9%

Big Lots

1/31/2020

30,390

14.7%

Ross Dress for Less

1/31/2019

28,400

13.7%

Loan

15

Campus Quarters

2.0%

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

HSBC - Brandon, FL

2.0%

HSBC Card Services, Inc.

6/30/2020

120,543

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

17

Signature Apartments

1.8%

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

6, 13

18

XL Self Storage Portfolio - Rancho Cucamonga

1.0%

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

6, 13

19

XL Self Storage Portfolio - Salt Lake City

0.7%

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

20

The Park on Waters

1.7%

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

21

Crown Valley Center

1.5%

DaVita, Inc.

8/2/2018

10,000

23.6%

Palm Beach Tan

8/4/2016

3,500

8.3%

One West bank

3/17/2024

3,010

7.1%

Loan

22

Homewood Suites Chester

1.4%

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

23

Holiday Inn Express - Santa Barbara

1.2%

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

24

San Marcos Civic Center

1.1%

LA Fitness

7/31/2022

43,000

71.0%

Pizza Nova

12/31/2018

3,618

6.0%

FedEx Kinko’s

7/31/2016

1,801

3.0%

Loan

25

Ashleye Village Apartments

1.1%

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

26

Oaks of Westchase

1.1%

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

27

Holiday Inn Express & Suites Richmond

1.0%

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

28

The Chase Bank and International Rescue Buildings

1.0%

Chase Bank

3/14/2021

6,810

15.0%

Lanair Group, LLC

8/31/2016

6,702

14.8%

Gamblit Gaming

11/30/2015

6,702

14.8%

Loan

29

Longston Place

0.9%

Regal Cinemas

5/19/2019

47,552

71.5%

Buffalo Wild Wings (ground lease)

11/30/2022

6,000

9.0%

IHOP

7/31/2022

4,875

7.3%

Loan

30

Club at Springlake Apartments

0.8%

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

31

Tate Boulevard IV

0.8%

Catawba Women’s Center

3/31/2020

18,736

33.5%

Catawba Valley Medical Center - Imaging

12/31/2024

15,398

27.5%

Catawba Valley Medical Center - Non Imaging

12/31/2024

8,098

14.5%

Loan

32

Weston Town Center Shoppes

0.8%

True Value Hardware

1/28/2020

4,897

13.6%

Weston Learning Academy

8/31/2020

4,000

11.1%

Nudu & Associates Inc.

7/31/2020

2,500

6.9%

Loan

33

Gateway Centre

0.8%

Bone Fish Grill

2/28/2020

5,932

16.0%

Body & Soul

4/30/2019

3,200

8.6%

One Investment Group

8/31/2025

3,000

8.1%

Loan

34

Legacy of Dalton

0.7%

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

35

Walgreens - Midlothian, IL

0.7%

Walgreens

5/31/2033

14,820

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

36

Stony Island Retail Center

0.7%

Dollar Tree

5/31/2025

16,128

55.0%

DaVita Inc

2/28/2029

11,204

38.2%

Dunkin Donuts

10/31/2024

2,000

6.8%

Loan

37

Stonebriar Shops

0.6%

Casual Living

10/31/2018

15,024

40.1%

Texas Republic Bank

6/30/2017

8,214

21.9%

Peeks Carpet

1/31/2020

7,916

21.1%

Loan

38

58 E 56th Street

0.6%

Roast Kitchen

1/31/2029

4,016

51.4%

MultiFamily

Various

3,794

48.6%

N/A

N/A

N/A

N/A

Loan

39

Walgreens - Birmingham

0.6%

Walgreens

8/31/2027

14,490

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

40

Holiday Inn Express Springfield

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

41

Chino Hills Shopping Center

0.6%

Line Drive Baseball/Softball Academy

1/31/2019

12,696

33.8%

Shamrock Pub and Restaurant

12/31/2019

5,388

14.3%

API Prep. Institute

2/28/2019

2,250

6.0%

Loan

42

Miramar Crossings

0.6%

Precious Years Christian Learning Center

9/30/2023

6,000

20.1%

IHOP

5/31/2020

3,600

12.0%

Dickey’s Barbecue Pit

6/16/2021

2,400

8.0%

Loan

43

Burbank Whitsett Plaza

0.6%

Cambridge Farms Market

3/28/2028

25,000

63.4%

7 Days Food Store

7/31/2016 (2,550 SF); 8/31/2018 (900 SF)

3,450

8.7%

El Pollo Loco

6/30/2017

2,080

5.3%

Loan

44

70 Federal Street

0.6%

Fidelity

1/31/2022

22,342

36.0%

Massachusettes Housing

9/30/2017

8,957

14.4%

Cabot Wellington

7/31/2016

5,985

9.6%

Loan

45

Bixby Point, Long Beach

0.5%

Wells Fargo (First Bank)

5/31/2018

3,557

31.4%

The Factory

10/31/2019

1,891

16.7%

FedEx Kinko’s

3/31/2020

1,763

15.5%

Loan

46

Douglas Park Plaza

0.5%

Habit Burger Grill

2/28/2024

2,606

28.5%

California Fish Grill

10/31/2024

2,428

26.5%

Starbucks

7/31/2023

1,676

18.3%

Loan

47

Westgate Plaza

0.4%

Badcock Furniture

4/11/2023

19,792

38.6%

Gold’s Gym

4/30/2020

10,901

21.3%

Sleepy’s

11/30/2020

8,119

15.9%

Loan

48

Spring Green at Cinco Terrace

0.4%

Lights & Things

1/31/2019

4,200

22.2%

Texas Childrens Urgent Care

5/31/2024

2,800

14.8%

Drystyle (Blowpink)

12/31/2021

2,800

14.8%

Loan

49

Mesquite Bluffs Apartments

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

50

Walgreens - Panama City Beach

0.4%

Walgreens

1/31/2030

15,120

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

51

Vintage Pads

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

52

Zen Apartments

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

53

Shakopee Commons

0.2%

Von Hanson Meats

2/28/2017

3,220

25.3%

Caribou Coffee

10/31/2023

1,900

14.9%

USA Karate

9/30/2018

1,890

14.8%

Loan

54

CVS - West Columbia, SC

0.2%

CVS

4/30/2040

10,125

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

I-7

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
					4TH LARGEST TENANT INFORMATION				5TH LARGEST TENANT INFORMATION				MORTGAGE LOAN RESERVE INFORMATION
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	4th Largest Tenant	4th Largest Tenant Lease Expiration	4th Largest Tenant NSF	4th Largest Tenant % of NSF	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
Loan	3, 4, 5, 6	1	TKG 3 Retail Portfolio	9.0%									$0	$0	$0	$0	$0
Property		1.01	Riverside Center, NY		Burlington Coat Factory	6/30/2024	70,000	10.1%	Bass Pro Shops	8/31/2028	61,790	8.9%
Property		1.02	Norwichtown Commons, CT		Dollar Tree	1/31/2018	9,000	5.3%	Dress Barn	12/31/2017	7,600	4.5%
Property		1.03	Coral North, IA		Michaels	2/28/2018	21,633	10.4%	Petco	6/30/2018	15,050	7.2%
Property		1.04	Grant Creek Town Center, MT		St. Patrick Hospital	8/31/2019	12,000	7.3%	Famous Footwear	5/31/2017	10,000	6.1%
Property		1.05	Manhattan Marketplace, KS		Petco	1/31/2020	16,500	11.1%	Longhorn Steakhouse (ground lease)	1/31/2021	5,662	3.8%
Property		1.06	Riverside Crossing, CO		Eyemart Express	10/31/2018	2,740	7.8%	Sleep Number	6/30/2017	2,740	7.8%
Loan	7	2	300 South Riverside Plaza Fee	7.6%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0
Loan	8	3	32 Old Slip Fee	6.8%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0
Loan	6, 9, 10	4	Waterfront at Port Chester	6.0%	Marshalls	5/31/2020	30,105	8.6%	Crunch Fitness	12/31/2025	23,404	6.7%	$0	$4,386	$250,000	$0	$29,240
Loan	11	5	Alderwood Mall	5.7%	H&M	1/31/2023	18,000	3.1%	Claim Jumper	10/31/2024	12,641	2.2%	$0	$0	$0	$591,860	$0
Loan		6	841-853 Broadway	5.6%	EMC Corporation	11/30/2020	12,813	5.1%	Jivamukti Yoga Center	7/30/2021	12,700	5.1%	$0	$0	$0	$0	$0
Loan		7	Shoppes at Westlake Village	5.6%	DaVita	8/9/2030	8,342	7.9%	Jeannine’s	4/26/2027	7,588	7.2%	$0	$881	$0	$0	$8,813
Loan	12	8	Hilton Garden Inn W 54th Street	4.5%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0
Loan		9	Premier Apartments	3.8%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$3,333	$0	$0	$0
Loan		10	West Valley Medical Center	3.0%	Providence Tarzana Medical Center	12/31/2016	5,100	5.0%	Valley Pediatric Medical Group	2/29/2020	4,608	4.5%	$0	$0	$0	$0	$0
Loan		11	Northeastern Apartments	2.7%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$300	$0	$0	$0
Loan		12	Preferred Freezer - Vernon, CA	2.2%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0
Loan		13	Saticoy Plaza	2.1%	AT&T Wireless	7/31/2024	3,000	4.9%	Mid Valley Vet	8/31/2024	2,500	4.1%	$0	$0	$0	$100,000	$0
Loan		14	Grapevine Town Center	2.1%	Beall’s	9/30/2020	25,027	12.1%	Cost Plus World Market	MTM	19,089	9.2%	$0	$3,070	$0	$0	$4,167
Loan		15	Campus Quarters	2.0%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$6,525	$0	$0	$0
Loan		16	HSBC - Brandon, FL	2.0%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$32,144
Loan		17	Signature Apartments	1.8%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0
Loan	6, 13	18	XL Self Storage Portfolio - Rancho Cucamonga	1.0%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$1,511	$54,400	$0	$0
Loan	6, 13	19	XL Self Storage Portfolio - Salt Lake City	0.7%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$1,421	$51,200	$0	$0
Loan		20	The Park on Waters	1.7%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$5,563	$0	$0	$0
Loan		21	Crown Valley Center	1.5%	Baja Fresh	12/31/2017	2,650	6.3%	Massage Envy	2/28/2019	2,250	5.3%	$0	$0	$0	$0	$5,296
Loan		22	Homewood Suites Chester	1.4%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$11,032	$661,935	$0	$0
Loan		23	Holiday Inn Express - Santa Barbara	1.2%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0
Loan		24	San Marcos Civic Center	1.1%	Sombrero Mexican Food	1/31/2018	1,700	2.8%	Sushi	1/31/2020	1,576	2.6%	$0	$0	$0	$0	$6,308
Loan		25	Ashleye Village Apartments	1.1%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$3,833	$0	$0	$0
Loan		26	Oaks of Westchase	1.1%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$3,792	$0	$0	$0
Loan		27	Holiday Inn Express & Suites Richmond	1.0%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$8,012	$480,690	$0	$0
Loan		28	The Chase Bank and International Rescue Buildings	1.0%	International Rescue	1/31/2016	5,297	11.7%	Coldwell Banker	8/30/2017	3,883	8.6%	$0	$1,037	$0	$245,000	$0
Loan		29	Longston Place	0.9%	Sunrise Dental	8/31/2019	3,250	4.9%	Lifewise Chiro (sublease from Jubilee)	1/31/2018	1,625	2.4%	$0	$0	$0	$0	$2,773
Loan		30	Club at Springlake Apartments	0.8%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$4,167	$0	$0	$0
Loan		31	Tate Boulevard IV	0.8%	Carolina Foot & Ankle Associates, PLLC	11/30/2020	5,885	10.5%	Carolina Surgery and Cancer Center, PLLC	6/30/2020	4,424	7.9%	$0	$1,165	$33,547	$0	$5,824
Loan		32	Weston Town Center Shoppes	0.8%	American Tigers Inc.	6/30/2015	2,300	6.4%	Viana & Carreno Inc.	10/8/2016	2,267	6.3%	$0	$598	$0	$50,000	$0
Loan		33	Gateway Centre	0.8%	Lighthouse Point Dental Group	8/31/2019	2,736	7.4%	Awaken Yoga, LLC	7/31/2017	2,725	7.4%	$0	$505	$0	$0	$0
Loan		34	Legacy of Dalton	0.7%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$3,292	$0	$0	$0
Loan		35	Walgreens - Midlothian, IL	0.7%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0
Loan		36	Stony Island Retail Center	0.7%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0
Loan		37	Stonebriar Shops	0.6%	Vintage Stock of Texas, Inc.	8/31/2018	6,298	16.8%	N/A	N/A	N/A	N/A	$17,500	$0	$17,500	$150,000	$0
Loan		38	58 E 56th Street	0.6%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$155	$0	$80,320	$0
Loan		39	Walgreens - Birmingham	0.6%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0
Loan		40	Holiday Inn Express Springfield	0.6%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$9,828	$0	$0	$0
Loan		41	Chino Hills Shopping Center	0.6%	Lario’s Meat Market	8/31/2023	2,108	5.6%	James P. Fabozzi, DDS	10/31/2019	1,440	3.8%	$0	$469	$16,901	$0	$2,848
Loan		42	Miramar Crossings	0.6%	Ornella’s Seafood Pasta Grill	7/25/2019	2,400	8.0%	Latin Flavor	5/31/2020	1,800	6.0%	$0	$374	$0	$75,000	$0
Loan		43	Burbank Whitsett Plaza	0.6%	Continental Kosher Bakery	10/31/2016	1,950	4.9%	Coin Laundry	6/30/2018	1,550	3.9%	$0	$0	$0	$0	$0
Loan		44	70 Federal Street	0.6%	Axis Technology	11/30/2017	3,920	6.3%	US Professional Services	4/30/2018	3,285	5.3%	$0	$0	$0	$0	$0
Loan		45	Bixby Point, Long Beach	0.5%	Game Stop	5/31/2018	1,488	13.1%	Tokyo Bento	3/31/2018	1,310	11.6%	$0	$0	$0	$0	$1,181
Loan		46	Douglas Park Plaza	0.5%	Jersey Mikes Subs	1/31/2024	1,342	14.7%	The Flame Broiler	11/30/2023	1,104	12.1%	$0	$0	$0	$0	$0
Loan		47	Westgate Plaza	0.4%	Pet Sense	4/30/2017	5,200	10.2%	Hwy 55 Burgers Shakes and Fries	6/30/2024	2,400	4.7%	$0	$640	$23,000	$0	$4,268
Loan		48	Spring Green at Cinco Terrace	0.4%	Floss	11/30/2023	2,100	11.1%	Vision Eye Max	12/31/2020	2,100	11.1%	$0	$236	$0	$0	$2,083
Loan		49	Mesquite Bluffs Apartments	0.4%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0
Loan		50	Walgreens - Panama City Beach	0.4%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0
Loan		51	Vintage Pads	0.3%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$1,458	$0	$0	$0
Loan		52	Zen Apartments	0.3%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$1,208	$0	$0	$0
Loan		53	Shakopee Commons	0.2%	ECIG Store	12/31/2018	1,500	11.8%	Kims Nails	4/30/2017	1,496	11.7%	$18,129	$287	$31,898	$50,000	$1,275
Loan		54	CVS - West Columbia, SC	0.2%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$35,000	$0	$0	$0	$0

I-8

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
					MORTGAGE LOAN RESERVE INFORMATION
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	TI/LC Reserve Cap	Upfront Tax  Reserves	Monthly Tax  Reserves	Upfront Insurance Reserves	Monthly Insurance Reserves	Upfront Deferred Maint. Reserve	Initial Other Reserves	Ongoing Other Reserves	Other Reserves Description
Loan	3, 4, 5, 6	1	TKG 3 Retail Portfolio	9.0%	$0	$0	$0	$0	$0	$0	$0	$0	N/A
Property		1.01	Riverside Center, NY
Property		1.02	Norwichtown Commons, CT
Property		1.03	Coral North, IA
Property		1.04	Grant Creek Town Center, MT
Property		1.05	Manhattan Marketplace, KS
Property		1.06	Riverside Crossing, CO
Loan	7	2	300 South Riverside Plaza Fee	7.6%	$0	$0	$0	$0	$0	$0	$0	$0	N/A
Loan	8	3	32 Old Slip Fee	6.8%	$0	$0	$0	$0	$0	$0	$0	$0	N/A
Loan	6, 9, 10	4	Waterfront at Port Chester	6.0%	$1,200,000	$350,835	$116,945	$0	$0	$0	$62,500	$0	Environmental
Loan	11	5	Alderwood Mall	5.7%	$0	$0	$0	$0	$0	$0	$0	$0	N/A
Loan		6	841-853 Broadway	5.6%	$0	$628,469	$209,490	$0	$0	$0	$3,266,667	$0	Capital One Outstanding LL Work; Capital One Free Rent
Loan		7	Shoppes at Westlake Village	5.6%	$250,000	$51,668	$25,834	$38,440	$4,805	$0	$3,167,300	$0	Rent and CAM; Outstanding TI/LC
Loan	12	8	Hilton Garden Inn W 54th Street	4.5%	$0	$0	$0	$0	$0	$0	$0	$0	N/A
Loan		9	Premier Apartments	3.8%	$0	$278,920	$27,892	$0	$0	$0	$0	$0	N/A
Loan		10	West Valley Medical Center	3.0%	$0	$22,735	$22,735	$0	$0	$0	$473,806	$0	Outstanding Tenant Improvements & Rent; Free Rent
Loan		11	Northeastern Apartments	2.7%	$0	$23,780	$11,890	$0	$0	$45,504	$0	$0	N/A
Loan		12	Preferred Freezer - Vernon, CA	2.2%	$0	$0	$0	$0	$0	$0	$0	$0	N/A
Loan		13	Saticoy Plaza	2.1%	$100,000	$53,840	$8,973	$9,633	$1,376	$0	$35,400	$0	Free Rent
Loan		14	Grapevine Town Center	2.1%	$250,000	$252,385	$50,477	$0	$0	$0	$0	$0	N/A
Loan		15	Campus Quarters	2.0%	$0	$128,226	$18,318	$13,890	$6,945	$0	$100,000	$0	Debt Service
Loan		16	HSBC - Brandon, FL	2.0%	$1,928,688	$0	$0	$0	$0	$0	$0	$0	N/A
Loan		17	Signature Apartments	1.8%	$0	$17,323	$17,323	$0	$0	$0	$0	$0	N/A
Loan	6, 13	18	XL Self Storage Portfolio - Rancho Cucamonga	1.0%	$0	$0	$7,045	$0	$0	$0	$0	$0	N/A
Loan	6, 13	19	XL Self Storage Portfolio - Salt Lake City	0.7%	$0	$19,360	$4,840	$1,009	$1,009	$0	$0	$0	N/A
Loan		20	The Park on Waters	1.7%	$0	$18,820	$18,820	$0	$0	$21,563	$0	$0	N/A
Loan		21	Crown Valley Center	1.5%	$63,552	$72,250	$12,042	$0	$0	$28,469	$0	$0	N/A
Loan		22	Homewood Suites Chester	1.4%	$0	$39,780	$7,956	$0	$0	$0	$0	$0	N/A
Loan		23	Holiday Inn Express - Santa Barbara	1.2%	$0	$0	$0	$0	$0	$0	$0	$0	N/A
Loan		24	San Marcos Civic Center	1.1%	$151,380	$34,479	$17,240	$1,133	$1,133	$0	$0	$0	N/A
Loan		25	Ashleye Village Apartments	1.1%	$0	$14,241	$14,241	$0	$0	$0	$0	$0	N/A
Loan		26	Oaks of Westchase	1.1%	$0	$55,630	$9,272	$0	$0	$31,250	$0	$0	N/A
Loan		27	Holiday Inn Express & Suites Richmond	1.0%	$0	$30,500	$6,100	$0	$0	$0	$0	$0	N/A
Loan		28	The Chase Bank and International Rescue Buildings	1.0%	$245,000	$0	$9,644	$0	$0	$15,900	$0	$0	N/A
Loan		29	Longston Place	0.9%	$145,000	$42,072	$13,831	$0	$0	$6,750	$0	$0	N/A
Loan		30	Club at Springlake Apartments	0.8%	$0	$10,964	$10,964	$0	$0	$104,500	$0	$0	N/A
Loan		31	Tate Boulevard IV	0.8%	$209,665	$28,800	$7,200	$0	$0	$0	$0	$0	N/A
Loan		32	Weston Town Center Shoppes	0.8%	$50,000	$114,520	$14,315	$15,309	$5,103	$117,853	$212,500	$0	Environmental
Loan		33	Gateway Centre	0.8%	$0	$8,663	$8,663	$0	$0	$0	$0	$0	N/A
Loan		34	Legacy of Dalton	0.7%	$0	$29,571	$7,393	$31,980	$6,396	$125,500	$0	$0	N/A
Loan		35	Walgreens - Midlothian, IL	0.7%	$0	$0	$0	$0	$0	$0	$0	$0	N/A
Loan		36	Stony Island Retail Center	0.7%	$0	$45,020	$11,255	$3,438	$1,146	$0	$0	$0	N/A
Loan		37	Stonebriar Shops	0.6%	$150,000	$35,427	$11,809	$2,672	$891	$25,000	$0	$0	N/A
Loan		38	58 E 56th Street	0.6%	$80,320	$61,170	$12,234	$0	$0	$0	$29,149	$0	Free Rent
Loan		39	Walgreens - Birmingham	0.6%	$0	$0	$0	$0	$0	$0	$0	$0	N/A
Loan		40	Holiday Inn Express Springfield	0.6%	$0	$5,934	$5,934	$0	$0	$0	$0	$0	N/A
Loan		41	Chino Hills Shopping Center	0.6%	$102,533	$7,564	$7,564	$0	$0	$27,500	$55,036	$0	Shamrock Pub TI
Loan		42	Miramar Crossings	0.6%	$75,000	$54,744	$9,124	$0	$0	$0	$0	$0	N/A
Loan		43	Burbank Whitsett Plaza	0.6%	$0	$52,316	$10,463	$9,660	$1,610	$13,250	$0	$0	N/A
Loan		44	70 Federal Street	0.6%	$0	$76,542	$38,271	$24,760	$3,095	$0	$0	$0	N/A
Loan		45	Bixby Point, Long Beach	0.5%	$56,695	$20,202	$5,051	$3,173	$529	$0	$0	$0	N/A
Loan		46	Douglas Park Plaza	0.5%	$0	$13,989	$2,798	$388	$388	$0	$0	$0	N/A
Loan		47	Westgate Plaza	0.4%	$153,000	$17,900	$4,475	$23,266	$1,790	$0	$0	$1,799	Sleepy’s Reserve
Loan		48	Spring Green at Cinco Terrace	0.4%	$100,000	$40,509	$6,752	$0	$0	$0	$123,299	$0	Comet Cleaners Lease Rent; Comet Dry Cleaners Lease TI; Rite Choice Lease
Loan		49	Mesquite Bluffs Apartments	0.4%	$0	$3,422	$1,711	$0	$0	$0	$0	$0	N/A
Loan		50	Walgreens - Panama City Beach	0.4%	$0	$0	$0	$0	$0	$0	$0	$0	N/A
Loan		51	Vintage Pads	0.3%	$0	$20,000	$5,000	$7,428	$1,486	$0	$0	$0	N/A
Loan		52	Zen Apartments	0.3%	$0	$20,000	$5,000	$16,288	$1,737	$0	$0	$0	N/A
Loan		53	Shakopee Commons	0.2%	$75,000	$25,980	$6,495	$1,680	$560	$0	$0	$0	N/A
Loan		54	CVS - West Columbia, SC	0.2%	$0	$0	$0	$208	$208	$0	$0	$0	N/A

I-9

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

THIRD PARTY REPORTS

TOTAL MORTGAGE DEBT INFORMATION

TOTAL DEBT INFORMATION

Property Flag

Footnotes

Loan ID

Property Name

% of Initial Pool Balance

Appraisal Report Date

Environmental Phase I Report Date

Environmental Phase II Report Date

Engineering Report Date

Seismic Report Date

Seismic Zone

PML %

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, 4, 5, 6

1

TKG 3 Retail Portfolio

9.0%

$79,708,750

75.0%

1.90x

8.9%

Property

1.01

Riverside Center, NY

4/15/2015

2/18/2015

N/A

2/18/2015

N/A

No

N/A

Property

1.02

Norwichtown Commons, CT

3/30/2015

2/25/2015

N/A

2/18/2015

N/A

No

N/A

Property

1.03

Coral North, IA

3/10/2015

2/18/2015

N/A

2/18/2015

N/A

No

N/A

Property

1.04

Grant Creek Town Center, MT

3/26/2015

2/18/2015

N/A

2/18/2015

N/A

No

N/A

Property

1.05

Manhattan Marketplace, KS

3/13/2015

2/18/2015

N/A

2/18/2015

N/A

No

N/A

Property

1.06

Riverside Crossing, CO

4/7/2015

2/18/2015

N/A

2/18/2015

N/A

No

N/A

Loan

7

2

300 South Riverside Plaza Fee

7.6%

1/16/2015

12/16/2014

N/A

N/A

N/A

No

N/A

$100,000,000

72.9%

1.48x

5.9%

Loan

8

3

32 Old Slip Fee

6.8%

4/16/2015

12/9/2014

N/A

N/A

N/A

No

N/A

$116,000,000

78.2%

1.28x

4.8%

Loan

6, 9, 10

4

Waterfront at Port Chester

6.0%

3/9/2015

12/30/2014

N/A

12/23/2014

N/A

No

N/A

$80,000,000

75.0%

1.66x

7.1%

Loan

11

5

Alderwood Mall

5.7%

3/17/2015

3/23/2015

N/A

3/24/2015

3/24/2015

Yes

7.00%

$176,363,626

$127,800,000

51.1%

1.71x

9.6%

Loan

6

841-853 Broadway

5.6%

3/6/2015

1/28/2015

N/A

1/28/2015

N/A

No

N/A

Loan

7

Shoppes at Westlake Village

5.6%

12/22/2014

12/23/2014

N/A

12/23/2014

12/23/2014

Yes

8.00%

Loan

12

8

Hilton Garden Inn W 54th Street

4.5%

2/5/2015

12/4/2014

N/A

12/4/2014

N/A

No

N/A

$115,000,000

$20,000,000

69.7%

2.16x

10.4%

$25,000,000

79.7%

1.62x

9.1%

Loan

9

Premier Apartments

3.8%

5/4/2015

5/7/2015

N/A

5/6/2015

N/A

No

N/A

$5,250,000

69.1%

0.94x

6.4%

Loan

10

West Valley Medical Center

3.0%

1/13/2015

12/30/2014

N/A

12/30/2014

12/30/2014

Yes

18.00%

Loan

11

Northeastern Apartments

2.7%

2/3/2015

1/23/2015

N/A

1/21/2015

N/A

No

N/A

Loan

12

Preferred Freezer - Vernon, CA

2.2%

3/23/2015

2/17/2015

N/A

2/17/2015

2/17/2015

Yes

12.00%

Loan

13

Saticoy Plaza

2.1%

5/1/2015

3/11/2015

N/A

3/10/2015

3/12/2015

Yes

11.00%

Loan

14

Grapevine Town Center

2.1%

4/23/2015

3/2/2015

N/A

3/2/2015

N/A

No

N/A

Loan

15

Campus Quarters

2.0%

5/21/2015

2/27/2015

N/A

3/2/2015

N/A

No

N/A

Loan

16

HSBC - Brandon, FL

2.0%

2/12/2015

2/3/2015

N/A

2/3/2015

N/A

No

N/A

Loan

17

Signature Apartments

1.8%

3/4/2015

3/10/2015

N/A

3/10/2015

3/10/2015

Yes

8.00%

Loan

6, 13

18

XL Self Storage Portfolio - Rancho Cucamonga

1.0%

2/26/2015

2/2/2015

N/A

1/30/2015

1/30/2015

Yes

11.00%

Loan

6, 13

19

XL Self Storage Portfolio - Salt Lake City

0.7%

6/10/2015

2/2/2015

N/A

1/30/2015

1/30/2015

Yes

11.00%

Loan

20

The Park on Waters

1.7%

3/4/2015

2/24/2015

N/A

2/24/2015

N/A

No

N/A

Loan

21

Crown Valley Center

1.5%

4/23/2015

4/21/2015

N/A

4/20/2015

4/21/2015

Yes

6.00%

Loan

22

Homewood Suites Chester

1.4%

3/6/2015

1/27/2015

N/A

1/19/2015

N/A

No

N/A

Loan

23

Holiday Inn Express - Santa Barbara

1.2%

2/4/2015

1/15/2015

N/A

1/15/2015

1/15/2015

Yes

19.00%

Loan

24

San Marcos Civic Center

1.1%

3/9/2015

2/6/2015

N/A

2/6/2015

2/6/2015

Yes

8.00%

Loan

25

Ashleye Village Apartments

1.1%

2/13/2015

2/9/2015

N/A

2/9/2015

N/A

No

N/A

Loan

26

Oaks of Westchase

1.1%

4/14/2015

4/2/2015

N/A

4/2/2015

N/A

No

N/A

Loan

27

Holiday Inn Express & Suites Richmond

1.0%

4/8/2015

1/27/2015

N/A

1/27/2015

N/A

No

N/A

Loan

28

The Chase Bank and International Rescue Buildings

1.0%

3/26/2015

2/26/2015

N/A

2/26/2015

2/26/2015

Yes

21.00%

Loan

29

Longston Place

0.9%

2/17/2015

2/9/2015

N/A

2/9/2015

2/9/2015

Yes

7.00%

Loan

30

Club at Springlake Apartments

0.8%

3/11/2015

2/9/2015

N/A

2/9/2015

N/A

No

N/A

Loan

31

Tate Boulevard IV

0.8%

3/19/2015

1/16/2015

N/A

1/20/2015

N/A

No

N/A

Loan

32

Weston Town Center Shoppes

0.8%

3/4/2015

2/4/2015

3/23/2015

2/2/2015

N/A

No

N/A

Loan

33

Gateway Centre

0.8%

3/17/2015

2/23/2015

N/A

2/19/2015

N/A

No

N/A

Loan

34

Legacy of Dalton

0.7%

3/2/2015

2/12/2015

N/A

2/13/2015

N/A

No

N/A

Loan

35

Walgreens - Midlothian, IL

0.7%

2/10/2015

2/6/2015

N/A

2/6/2015

N/A

No

N/A

Loan

36

Stony Island Retail Center

0.7%

3/16/2015

1/22/2015

N/A

1/21/2015

N/A

No

N/A

Loan

37

Stonebriar Shops

0.6%

2/11/2015

1/28/2015

N/A

1/28/2015

N/A

No

N/A

Loan

38

58 E 56th Street

0.6%

4/14/2015

3/19/2015

N/A

3/19/2015

N/A

No

N/A

Loan

39

Walgreens - Birmingham

0.6%

2/2/2015

12/26/2014

N/A

2/4/2015

N/A

No

N/A

Loan

40

Holiday Inn Express Springfield

0.6%

2/11/2015

2/11/2015

N/A

2/11/2015

N/A

No

N/A

Loan

41

Chino Hills Shopping Center

0.6%

2/17/2015

2/18/2015

N/A

2/18/2015

2/18/2015

Yes

18.00%

Loan

42

Miramar Crossings

0.6%

3/11/2015

3/10/2015

N/A

3/11/2015

N/A

No

N/A

Loan

43

Burbank Whitsett Plaza

0.6%

3/30/2015

3/3/2015

N/A

3/3/2015

3/3/2015

Yes

12.00%

Loan

44

70 Federal Street

0.6%

2/20/2015

2/6/2015

N/A

2/6/2015

N/A

No

N/A

Loan

45

Bixby Point, Long Beach

0.5%

4/21/2015

4/13/2015

N/A

4/13/2015

4/13/2015

Yes

7.10%

Loan

46

Douglas Park Plaza

0.5%

4/17/2015

5/5/2015

N/A

4/13/2015

4/8/2015

Yes

9.00%

Loan

47

Westgate Plaza

0.4%

2/19/2015

2/5/2015

N/A

2/6/2015

N/A

No

N/A

Loan

48

Spring Green at Cinco Terrace

0.4%

4/2/2015

3/23/2015

N/A

3/23/2015

N/A

No

N/A

Loan

49

Mesquite Bluffs Apartments

0.4%

3/18/2015

3/10/2015

N/A

3/10/2015

N/A

No

N/A

Loan

50

Walgreens - Panama City Beach

0.4%

1/22/2015

1/21/2015

N/A

1/23/2015

N/A

No

N/A

Loan

51

Vintage Pads

0.3%

3/2/2015

2/4/2015

N/A

2/4/2015

N/A

No

N/A

Loan

52

Zen Apartments

0.3%

3/2/2015

2/4/2015

N/A

2/4/2015

N/A

No

N/A

Loan

53

Shakopee Commons

0.2%

2/23/2015

2/10/2015

N/A

2/10/2015

N/A

No

N/A

Loan

54

CVS - West Columbia, SC

0.2%

3/16/2015

2/24/2015

N/A

2/23/2015

N/A

No

N/A

I-10

MSC 2015-MS1
(1)	MSBNA—Morgan Stanley Bank, N.A.; MSMCH—Morgan Stanley Mortgage Capital Holdings LLC. Mortgage Loan No. 5, Alderwood Mall, was co-originated by MSBNA and Citigroup Global Markets Realty Corp.
(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)	Mortgage Loan No. 1, TKG 3 Retail Portfolio, is part of a $159,708,750 loan pair that is evidenced by four pari passu promissory notes. The TKG 3 Retail Portfolio mortgage loan is evidenced by two of such pari passu promissory notes (Note A-1 and Note A-4) with an aggregate Cut-off Date principal balance of $80,000,000. The pari passu promissory notes not included in the Issuing Entity (Note A-2 and Note A-3) evidence the related serviced companion loan, which has a Cut-off Date principal balance of $79,708,750 and is currently held by Morgan Stanley Bank, N.A. Unless otherwise indicated, all LTV, DSCR, Debt Yield and Cut-off Date Balance PSF/Unit calculations include the related pari passu serviced companion loan. See “Description of the Mortgage Pool—The A/B Whole Loans and the Loan Pairs—The TKG 3 Retail Portfolio Loan Pair” in this Free Writing Prospectus.
(4)	With respect to Mortgage Loan No. 1, TKG 3 Retail Portfolio, the Debt Service Payment Grace Period to Impose Late Charge is zero days, but five days once every 12 months.
(5)	Mortgage Loan No. 1, TKG 3 Retail Portfolio, is secured by multiple properties. For purposes of the statistical information set forth in this Free Writing Prospectus as to such mortgage loan, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Unit calculations are shown on an aggregate basis, and 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, among other methods.
(6)	With respect to Mortgage Loan Nos. 1, 4, 18 and 19, TKG 3 Retail Portfolio, Waterfront at Port Chester and XL Self Storage Portfolio, the related loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, in connection with a 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 this Free Writing Prospectus.
(7)	Mortgage Loan No. 2, 300 South Riverside Plaza Fee, is part of a $167,000,000 non-serviced loan combination that is evidenced by two pari passu promissory notes. The 300 South Riverside Plaza Fee mortgage loan is evidenced by one of such pari passu promissory notes (Note A-2) with a Cut-off Date principal balance of $67,000,000. The pari passu promissory note not included in the Issuing Entity (Note A-1) evidences the related non-serviced companion loan, which has a Cut-off Date principal balance of $100,000,000 and was contributed to the MSBAM 2015-C22 securitization trust. Unless otherwise indicated, all LTV, DSCR, Debt Yield and Cut-off Date Balance PSF/Unit calculations include the related pari passu non-serviced companion loan. See “Description of the Mortgage Pool—The Non-Serviced Loan Combinations—The 300 South Riverside Plaza Fee Non-Serviced Loan Combination” in this Free Writing Prospectus.
(8)	Mortgage Loan No. 3, 32 Old Slip Fee, is part of a $176,000,000 non-serviced loan combination that is evidenced by five pari passu promissory notes. The 32 Old Slip Fee mortgage loan is evidenced by two of such pari passu promissory notes (Note A-2 and Note A-5) with an aggregate Cut-off Date principal balance of $60,000,000. The pari passu promissory notes not included in the Issuing Entity (Note A-1, Note A-3 and Note A-4) evidence the related non-serviced companion loan, which has a Cut-off Date principal balance of $116,000,000 and is currently held by Morgan Stanley Bank, N.A. Unless otherwise indicated, all LTV, DSCR, Debt Yield and Cut-off Date Balance PSF/Unit calculations include the related pari passu non-serviced companion loan. See “Description of the Mortgage Pool—The Non-Serviced Loan Combinations—The 32 Old Slip Fee Non-Serviced Loan Combination” in this Free Writing Prospectus.
(9)	Mortgage Loan No. 4, Waterfront at Port Chester, is part of a $133,500,000 non-serviced loan combination that is evidenced by two pari passu promissory notes. The Waterfront at Port Chester mortgage loan is evidenced by one of such pari passu promissory notes (Note A-2) with a Cut-off Date principal balance of $53,500,000. The pari passu promissory note not included in the Issuing Entity (Note A-1) evidences the related non-serviced companion loan, which has a Cut-off Date principal balance of $80,000,000 and was contributed to the MSBAM 2015-C22 securitization trust. Unless otherwise indicated, all LTV, DSCR, Debt Yield and Cut-off Date Balance

I-11

MSC 2015-MS1
	PSF/Unit calculations include the related pari passu non-serviced companion loan. See “Description of the Mortgage Pool—The Non-Serviced Loan Combinations—The Waterfront at Port Chester Non-Serviced Loan Combination” in this Free Writing Prospectus.
(10)	With respect to Mortgage Loan No. 4, Waterfront at Port Chester, the related mortgaged property is subject to a ground lease whereby the ground lessor has provided its fee interest as collateral for the subject loan, and the Title Type is shown as Fee.
(11)	Mortgage Loan No. 5, Alderwood Mall, is part of a non-serviced loan combination evidenced by (i) four pari passu senior promissory notes in the aggregate original principal amount of $227,200,000 and (ii) two subordinate notes in the aggregate original principal amount of $127,800,000. The Alderwood Mall mortgage loan is evidenced by one pari passu promissory note (Note A-1-3) with a Cut-off Date principal balance of $50,275,604. Notes A-1-1, A-1-2 and A-1-4, in the aggregate original principal amount of $176,800,000, evidence the non-serviced companion loan. Notes A-2-1 and A-2-2, in the aggregate original principal amount of $127,800,000, collectively represent a B note, which is generally subordinate to the Alderwood Mall mortgage loan and the Alderwood Mall non-serviced companion loan. A portion of the Alderwood Mall non-serviced companion loan (Notes A-1-1 and A-1-2), in the aggregate original principal amount of $127,800,000, and the entire Alderwood Mall B note were contributed to the MSCCG 2015-ALDR securitization trust. The remaining portion of the Alderwood Mall non-serviced companion Loan (Note A-1-4), in the original principal amount of $49,000,000, is expected to be held by Citigroup Global Markets Realty Corp. or an affiliate thereof on the closing date and may be contributed to one or more future securitization transactions. See “Description of the Mortgage Pool—The Non-Serviced Loan Combinations—The Alderwood Mall Non-Serviced Loan Combination” and “Servicing of the Mortgage Loans” in this Free Writing Prospectus.
(12)	Mortgage Loan No. 8, Hilton Garden Inn W 54th Street, is part of a non-serviced loan combination evidenced by (i) three pari passu senior promissory notes: (a) Note A-1, representing the Hilton Garden Inn W 54th Street mortgage loan, with a Cut-off Date principal balance of $40,000,000, (b) Note A-2, which has a Cut-off Date principal balance of $75,000,000 and was contributed to the MSBAM 2015-C22 securitization trust and (c) Note A-3, which has a Cut-off Date principal balance of $40,000,000 and is currently held by Morgan Stanley Bank, N.A., and (ii) one subordinate note (Note B), which has a Cut-off Date principal balance of $20,000,000 and is currently held by Aareal Capital Corporation. The promissory notes described in clauses (i)(b) and (i)(c) in the preceding sentence evidence the related non-serviced companion loan, which has a Cut-off Date principal balance of $115,000,000. Unless otherwise indicated, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Unit calculations include the related pari passu non-serviced companion loan but do not include the related subordinate note. See “Description of the Mortgage Pool—The Non-Serviced Loan Combinations—The Hilton Garden Inn W 54th Street Non-Serviced Loan Combination” in this Free Writing Prospectus.
(13)	Mortgage Loan Nos. 18 and 19, which comprise XL Self Storage Portfolio, 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: (i) one percent (1%) of the principal amount of the Loan being prepaid or (ii) 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.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-12

MSC 2015-MS1
B.	“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 Stated 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.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 Stated 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.
C.	“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.
D.	“Yield Maintenance Premium” shall mean an amount equal to the greater of (i) one percent (1%) of the amount prepaid and (ii) 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.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of on the run 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-13