FWP 1 n581_appi-x5.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-180779-20
     

 

     
  The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-180779) for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll free 1-866-718-1649 or by email to prospectus@ms.com.  
     
  This material was prepared by sales, trading, banking or other non-research personnel of one of the following: Morgan Stanley & Co. LLC, Morgan Stanley & Co. International Limited, Morgan Stanley Japan Limited and/or Morgan Stanley Dean Witter Asia Limited (together with their affiliates, hereinafter “Morgan Stanley”), Merrill Lynch, Pierce, Fenner & Smith Incorporated (“BofA Merrill Lynch”), CIBC World Markets Corp. (“CIBCWM”), Drexel Hamilton, LLC (“Drexel”),and/or SG Americas Securities, LLC (together with its affiliates, “Societe Generale” and, together with Morgan Stanley, BofA Merrill Lynch, CIBCWM and Drexel, the “Underwriters”). This material was not produced by an Underwriter’s research analyst, although it may refer to an Underwriter’s research analyst or research report. Unless otherwise indicated, these views (if any) are the author’s and may differ from those of the fixed income or equity research departments of the Underwriters or others in those firms.  
     
  This material may have been prepared by or in conjunction with the respective trading desks of the Underwriters that may deal as principal in or own or act as market maker or liquidity provider for the securities/instruments (or related derivatives) mentioned herein. The trading desk may have accumulated a position in the subject securities/instruments based on the information contained herein. Trading desk materials are not independent of the proprietary interests of the Underwriters, which may conflict with your interests. Each of the Underwriters may also perform or seek to perform investment banking services for the issuers of the securities and instruments mentioned herein.  
     
  This material has been prepared for information purposes to support the promotion or marketing of the transaction or matters addressed herein. This is not a research report and was not prepared by the research department of any Underwriter. It was prepared by sales, trading, banking or other non-research personnel of one or more of the Underwriters. This material is not intended or written to be used, and it cannot be used by any taxpayer, for the purpose of avoiding penalties that may be imposed on the taxpayer under U.S. federal tax laws. Each taxpayer should seek advice based on the taxpayer’s particular circumstances from an independent tax advisor. Past performance is not necessarily a guide to future performance. Please see additional important information and qualifications at the end of this material.  
     
  The asset-backed securities referred to in these materials are being offered when, as and if issued. In particular, you are advised that asset-backed securities, and the asset pools backing them, are subject to modification or revision (including, among other things, the possibility that one or more classes of securities may be split, combined or eliminated), at any time prior to issuance or availability of a final prospectus. As a result, you may commit to purchase securities that have characteristics that may change, and you are advised that all or a portion of the securities may not be issued that have the characteristics described in these materials. Our obligation to sell securities to you is conditioned on the securities and the underlying transaction having the characteristics described in these materials. If we determine that condition is not satisfied in any material respect, we will notify you, and neither the issuing entity nor any Underwriter will have any obligation to you to deliver all or any portion of the securities which you have committed to purchase, and there will be no liability between us as a consequence of the non-delivery.  
     
  The information contained in this material is subject to change, completion or amendment from time to time, and the information in this material supersedes information in any other communication relating to the securities referred to in this material. This material is not a solicitation to participate in any trading strategy, and is not an offer to sell any security or instrument or a solicitation of an offer to buy or sell any security or instrument in any jurisdiction where an offer, solicitation or sale is not permitted.  
     
  The securities/instruments discussed in this material may not be suitable for all investors. This material has been prepared and issued by the Underwriters for intended distribution to market professionals and institutional investor clients. Other recipients should seek independent investment advice prior to making any investment decision based on this material. This material does not provide individually tailored investment advice or offer tax, regulatory, accounting or legal advice. Prior to entering into any proposed transaction, recipients should determine, in consultation with their own investment, legal, tax, regulatory and accounting advisors, the economic risks and merits, as well as the legal, tax, regulatory and accounting characteristics and consequences, of the transaction. You should consider this material as only a single factor in making an investment decision.  
     
  The value of and income from investments may vary because of changes in interest rates, foreign exchange rates, default rates, prepayment rates, securities/instruments prices, market indexes, operational or financial conditions of companies or other factors. There may be time limitations on the exercise of options or other rights in securities/instruments transactions. Past performance is not necessarily a guide to future performance. Estimates of future performance are based on assumptions that may not be realized. Actual events may differ from those assumed and changes to any assumptions may have a material impact on any projections or estimates. Other events not taken into account may occur and may significantly affect the projections or estimates. Certain assumptions may have been made for modeling purposes only to simplify the presentation and/or calculation of any projections or estimates, and the Underwriters do not represent that any such assumptions will reflect actual future events. Accordingly, there can be no assurance that estimated returns or projections will be realized or that actual returns or performance results will not materially differ from those estimated herein.  Some of the information contained in this document may be aggregated data of transactions in securities or other financial instruments executed by an Underwriter that has been compiled so as not to identify the underlying transactions of any particular customer.  
     
  Notwithstanding anything herein to the contrary, the Underwriters and each recipient hereof agree that they (and their employees, representatives, and other agents) may disclose to any and all persons, without limitation of any kind from the commencement of discussions, the U.S. federal and state income tax treatment and tax structure of the transaction and all materials of any kind (including opinions or other tax analyses) that are provided to it relating to the tax treatment and tax structure. For this purpose, "tax structure" is limited to facts relevant to the U.S. federal and state income tax treatment of the transaction and does not include information relating to the identity of the parties, their affiliates, agents or advisors.  
     
  In the United Kingdom, this free writing prospectus is only being distributed to, and 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) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005 (the “Order”) or (ii) are high net-worth companies, unincorporated associations, partnerships or trustees in accordance with Article 49(2) of the Order (all such persons together being referred to as “relevant persons”). This free writing prospectus must not be acted on or relied on by persons who are not relevant persons. Any investment or investment activity to which this free writing prospectus relates is available only to relevant persons and will be engaged in only with relevant persons.  
     
  THE OFFERED CERTIFICATES HAVE NOT BEEN AND WILL NOT BE REGISTERED UNDER THE FINANCIAL INSTRUMENTS EXCHANGE ACT OF JAPAN (LAW NO. 25 OF 1948, AS AMENDED (THE “FIEL”)), AND EACH OF MORGAN STANLEY & CO. LLC, MERRILL LYNCH, PIERCE, FENNER & SMITH INCORPORATED, CIBC WORLD MARKETS CORP., DREXEL HAMILTON, LLC AND SG AMERICAS SECURITIES, 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   1   535-545 Fifth Avenue   10.9%      MSBNA   MSMCH   $90,000,000   $90,000,000   $90,000,000   $605.27   Refinance   Joseph Moinian   Joseph Moinian
Loan       2   Crowne Plaza - Hollywood, FL   7.3%      BANA   BANA   $60,000,000   $59,934,928   $49,312,150   $192,716.81   Refinance   Sotherly Hotels LP   Sotherly Hotels LP
Loan       3   Hotel Valencia Santana Row   6.4%      MSBNA   MSMCH   $53,000,000   $53,000,000   $48,826,067   $246,511.63   Refinance   Valencia Hotel Group   Doyle A. Graham, Jr.
Loan   5, 6, 7   4   U-Haul Portfolio   6.0%      MSBNA   MSMCH   $50,000,000   $49,349,665   $0   $4,849.45   Refinance   AMERCO   AMERCO
Property       4.01   U-Haul Moving & Storage of Flushing       MSBNA   MSMCH   $3,143,395   $3,102,510                    
Property       4.02   U-Haul Moving & Storage at Grand Concourse       MSBNA   MSMCH   $2,372,263   $2,341,407                    
Property       4.03   U-Haul Moving & Storage at Ben White       MSBNA   MSMCH   $1,436,308   $1,417,626                    
Property       4.04   U-Haul Moving & Storage of Quail Springs       MSBNA   MSMCH   $1,389,216   $1,371,147                    
Property       4.05   U-Haul Moving & Storage of Philadelphia       MSBNA   MSMCH   $1,200,848   $1,185,229                    
Property       4.06   U-Haul Moving & Storage at Mile High Station       MSBNA   MSMCH   $1,200,848   $1,185,229                    
Property       4.07   U-Haul Moving & Storage at 26th and Indian School       MSBNA   MSMCH   $1,171,415   $1,156,179                    
Property       4.08   U-Haul Moving & Storage of Wilkes-Barre       MSBNA   MSMCH   $1,089,004   $1,074,840                    
Property       4.09   U-Haul Moving & Storage of Lafayette       MSBNA   MSMCH   $1,083,117   $1,069,030                    
Property       4.10   U-Haul Moving & Storage at Ashley Road       MSBNA   MSMCH   $1,059,571   $1,045,790                    
Property       4.11   U-Haul Moving & Storage of Woodlake       MSBNA   MSMCH   $941,841   $929,591                    
Property       4.12   U-Haul Moving & Storage of Spring       MSBNA   MSMCH   $930,068   $917,971                    
Property       4.13   U-Haul Moving & Storage of Kingwood       MSBNA   MSMCH   $877,090   $865,682                    
Property       4.14   U-Haul Moving & Storage of Evanston       MSBNA   MSMCH   $871,203   $859,872                    
Property       4.15   U-Haul Moving & Storage of Inglewood       MSBNA   MSMCH   $865,317   $854,062                    
Property       4.16   U-Haul Moving & Storage at Pelham       MSBNA   MSMCH   $794,679   $784,342                    
Property       4.17   U-Haul Moving & Storage of Fort Pierce       MSBNA   MSMCH   $750,530   $740,768                    
Property       4.18   U-Haul Moving & Storage at Waverly Road       MSBNA   MSMCH   $735,814   $726,243                    
Property       4.19   U-Haul Moving & Storage of South Central       MSBNA   MSMCH   $698,140   $689,059                    
Property       4.20   U-Haul Moving & Storage at New Utrecht Avenue       MSBNA   MSMCH   $682,835   $673,954                    
Property       4.21   U-Haul Moving & Storage of Castleton       MSBNA   MSMCH   $588,651   $580,994                    
Property       4.22   U-Haul Moving & Storage at Tropicana Field       MSBNA   MSMCH   $573,935   $566,470                    
Property       4.23   U-Haul Moving & Storage of Eastside       MSBNA   MSMCH   $570,991   $563,565                    
Property       4.24   U-Haul Moving & Storage of Somerville       MSBNA   MSMCH   $565,105   $557,755                    
Property       4.25   U-Haul Moving & Storage of Overbrook       MSBNA   MSMCH   $565,105   $557,755                    
Property       4.26   U-Haul Moving & Storage of Cheltenham       MSBNA   MSMCH   $565,105   $557,755                    
Property       4.27   U-Haul Moving & Storage of Sherwood       MSBNA   MSMCH   $559,218   $551,945                    
Property       4.28   U-Haul Moving & Storage at Page Avenue       MSBNA   MSMCH   $535,672   $528,705                    
Property       4.29   U-Haul Moving & Storage of Lubbock       MSBNA   MSMCH   $529,786   $522,895                    
Property       4.30   U-Haul Moving & Storage of South Shore       MSBNA   MSMCH   $525,077   $518,247                    
Property       4.31   U-Haul Moving & Storage at Summer Avenue       MSBNA   MSMCH   $518,013   $511,275                    
Property       4.32   U-Haul Moving & Storage at Capitol Avenue       MSBNA   MSMCH   $518,013   $511,275                    
Property       4.33   Milwaukie U-Haul Moving & Storage       MSBNA   MSMCH   $482,694   $476,415                    
Property       4.34   U-Haul Moving & Storage of Gresham       MSBNA   MSMCH   $476,807   $470,605                    
Property       4.35   U-Haul Moving & Storage of Abilene       MSBNA   MSMCH   $476,807   $470,605                    
Property       4.36   U-Haul Moving & Storage at 5th Avenue       MSBNA   MSMCH   $470,921   $464,796                    
Property       4.37   U-Haul Moving & Storage at Hammond Square       MSBNA   MSMCH   $453,261   $447,366                    
Property       4.38   U-Haul Moving & Storage at 10 Mile & Groesbeck Highway       MSBNA   MSMCH   $453,261   $447,366                    
Property       4.39   U-Haul Moving & Storage of Midway       MSBNA   MSMCH   $446,197   $440,394                    
Property       4.40   U-Haul Moving & Storage of Garner       MSBNA   MSMCH   $441,488   $435,746                    
Property       4.41   U-Haul Moving & Storage of Lynchburg       MSBNA   MSMCH   $429,715   $424,126                    
Property       4.42   U-Haul Moving & Storage of I-80 & Manawa       MSBNA   MSMCH   $412,056   $406,696                    
Property       4.43   U-Haul Moving & Storage of West Columbia       MSBNA   MSMCH   $406,169   $400,886                    
Property       4.44   U-Haul Moving & Storage of Ontario       MSBNA   MSMCH   $397,928   $392,752                    
Property       4.45   U-Haul Moving & Storage of Roxborough       MSBNA   MSMCH   $397,339   $392,171                    
Property       4.46   U-Haul Moving & Storage at East Main Street       MSBNA   MSMCH   $394,396   $389,266                    
Property       4.47   U-Haul Moving & Storage at Bardstown       MSBNA   MSMCH   $388,510   $383,456                    
Property       4.48   U-Haul Moving & Storage of Jonesboro, GA       MSBNA   MSMCH   $388,510   $383,456                    
Property       4.49   U-Haul Moving & Storage of Portsmouth       MSBNA   MSMCH   $388,510   $383,456                    
Property       4.50   U-Haul Moving & Storage of Danbury       MSBNA   MSMCH   $382,623   $377,646                    
Property       4.51   U-Haul Moving & Storage of Mather       MSBNA   MSMCH   $373,205   $368,350                    
Property       4.52   U-Haul Moving & Storage of Huntington Station       MSBNA   MSMCH   $370,850   $366,026                    
Property       4.53   U-Haul Moving & Storage at Broad Street       MSBNA   MSMCH   $364,964   $360,217                    
Property       4.54   U-Haul Moving & Storage of Madison       MSBNA   MSMCH   $353,190   $348,597                    
Property       4.55   U-Haul Moving & Storage of Plainfield       MSBNA   MSMCH   $341,417   $336,977                    
Property       4.56   U-Haul Moving & Storage of Elyria       MSBNA   MSMCH   $335,531   $331,167                    
Property       4.57   U-Haul Moving & Storage of Manchester       MSBNA   MSMCH   $317,871   $313,737                    
Property       4.58   U-Haul Moving & Storage of Old Bridge       MSBNA   MSMCH   $317,871   $313,737                    
Property       4.59   U-Haul Moving & Storage of High Point       MSBNA   MSMCH   $294,325   $290,497                    
Property       4.60   U-Haul Moving & Storage of Idaho Falls       MSBNA   MSMCH   $294,325   $290,497                    
Property       4.61   U-Haul Moving & Storage of Hammond       MSBNA   MSMCH   $294,325   $290,497                    
Property       4.62   U-Haul Moving & Storage of Jonesboro, AR       MSBNA   MSMCH   $288,439   $284,687                    
Property       4.63   U-Haul Moving & Storage at 6th Avenue       MSBNA   MSMCH   $288,439   $284,687                    
Property       4.64   U-Haul Moving & Storage of Chula Vista       MSBNA   MSMCH   $281,375   $277,715                    
Property       4.65   U-Haul Moving & Storage of Barstow       MSBNA   MSMCH   $275,489   $271,905                    
Property       4.66   U-Haul Moving & Storage at Western Avenue       MSBNA   MSMCH   $270,779   $267,257                    
Property       4.67   U-Haul Moving & Storage at Wade Hampton       MSBNA   MSMCH   $270,779   $267,257                    
Property       4.68   U-Haul Moving & Storage at 7 Mile & Livernois       MSBNA   MSMCH   $264,893   $261,447                    
Property       4.69   U-Haul Moving & Storage of Clarksville       MSBNA   MSMCH   $259,006   $255,638                    
Property       4.70   U-Haul Moving & Storage of Bowling Green       MSBNA   MSMCH   $259,006   $255,638                    
Property       4.71   U-Haul Moving & Storage at Alexis Road       MSBNA   MSMCH   $253,120   $249,828                    
Property       4.72   U-Haul Moving & Storage at Veterans Memorial       MSBNA   MSMCH   $247,233   $244,018                    
Property       4.73   U-Haul Moving & Storage at Jefferson Davis Highway       MSBNA   MSMCH   $247,233   $244,018                    
Property       4.74   U-Haul Moving & Storage at Southfield Freeway & Joy Road       MSBNA   MSMCH   $241,347   $238,208                    
Property       4.75   U-Haul Moving & Storage at East Spokane       MSBNA   MSMCH   $235,460   $232,398                    
Property       4.76   U-Haul Moving & Storage of North Hills       MSBNA   MSMCH   $235,460   $232,398                    
Property       4.77   U-Haul Moving & Storage of Aurora       MSBNA   MSMCH   $235,460   $232,398                    
Property       4.78   U-Haul Moving & Storage of East Lake       MSBNA   MSMCH   $235,460   $232,398                    
Property       4.79   U-Haul Moving & Storage of Fort Smith       MSBNA   MSMCH   $229,574   $226,588                    
Property       4.80   U-Haul Moving & Storage at Jim Miller Road       MSBNA   MSMCH   $223,687   $220,778                    
Property       4.81   U-Haul Moving & Storage at Highway 367       MSBNA   MSMCH   $217,801   $214,968                    
Property       4.82   U-Haul Moving & Storage at 10th Avenue       MSBNA   MSMCH   $211,914   $209,158                    
Property       4.83   U-Haul Moving & Storage at Mesa Road       MSBNA   MSMCH   $211,914   $209,158                    
Property       4.84   U-Haul Moving & Storage of Cumberland       MSBNA   MSMCH   $206,028   $203,348                    
Property       4.85   U-Haul Moving & Storage of Colonie       MSBNA   MSMCH   $194,255   $191,728                    

 

 

I-1
 

  

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS                                
                                                     
                                                     
Property
Flag 		  Footnotes   Loan ID   Property Name   % of Initial
Pool Balance 		  Mortgage
Loan
Originator(1)		   Mortgage
Loan Seller(1)		   Original
Balance		   Cut-off Date
Balance		   Maturity/ARD
Balance 		  Cut-off Date
Balance per SF/
Units/Rooms/Pads		   Loan Purpose   Sponsor   Non-Recourse Carveout Guarantor
Property       4.86   U-Haul Moving & Storage of Terre Haute       MSBNA   MSMCH   $188,368   $185,918                    
Property       4.87   U-Haul Moving & Storage of Reading       MSBNA   MSMCH   $188,368   $185,918                    
Property       4.88   U-Haul Storage of Pearl       MSBNA   MSMCH   $188,368   $185,918                    
Property       4.89   U-Haul Moving & Storage of Hamilton       MSBNA   MSMCH   $182,482   $180,108                    
Property       4.90   U-Haul Moving & Storage of Lebanon       MSBNA   MSMCH   $176,595   $174,298                    
Property       4.91   U-Haul Moving & Storage at 7 Mile & Van Dyke       MSBNA   MSMCH   $173,652   $171,393                    
Property       4.92   U-Haul Moving & Storage at State Street       MSBNA   MSMCH   $164,822   $162,678                    
Property       4.93   U-Haul Moving & Storage of Provo       MSBNA   MSMCH   $158,936   $156,868                    
Property       4.94   U-Haul Moving & Storage of Fall River       MSBNA   MSMCH   $158,936   $156,868                    
Property       4.95   U-Haul Moving & Storage of Schenectady       MSBNA   MSMCH   $141,276   $139,439                    
Property       4.96   U-Haul Moving & Storage of Glens Falls       MSBNA   MSMCH   $141,276   $139,439                    
Property       4.97   U-Haul Moving & Storage of Bremerton       MSBNA   MSMCH   $135,390   $133,629                    
Property       4.98   U-Haul Moving & Storage of South End       MSBNA   MSMCH   $123,617   $122,009                    
Property       4.99   U-Haul Moving & Storage of Keene       MSBNA   MSMCH   $117,730   $116,199                    
Property       4.100   U-Haul Moving & Storage of Lima Mall       MSBNA   MSMCH   $117,730   $116,199                    
Property       4.101   U-Haul Moving & Storage of New Britain       MSBNA   MSMCH   $111,844   $110,389                    
Property       4.102   U-Haul Moving & Storage of Cape Girardeau       MSBNA   MSMCH   $105,957   $104,579                    
Property       4.103   U-Haul Moving & Storage at North Watkins       MSBNA   MSMCH   $101,248   $99,931                    
Property       4.104   U-Haul Moving & Storage at National Road       MSBNA   MSMCH   $96,539   $95,283                    
Property       4.105   U-Haul Moving & Storage of Pensacola-Bellview       MSBNA   MSMCH   $89,475   $88,311                    
Loan   8   5   Granite 190   5.0%      CIBC   CIBC   $41,250,000   $41,250,000   $36,830,567   $134.16   Acquisition   City Office REIT Operating Partnership, L.P.   City Office REIT Operating Partnership, L.P.
Loan   4, 9   6   Herald Center   4.9%      MSMCH   MSMCH   $40,000,000   $40,000,000   $40,000,000   $1,023.84   Refinance   J.E.M.B. Realty Corp.   Joseph L. Jerome
Loan       7   Hammond Square   4.6%      MSBNA   MSMCH   $38,000,000   $38,000,000   $30,340,294   $102.93   Refinance   Stirling Properties   James E. Maurin
Loan   10   8   1 Emerson Lane   3.8%      MSBNA   MSMCH   $31,000,000   $31,000,000   $27,419,319   $91.18   Refinance   Raymond Gindi   Raymond Gindi
Loan   7, 11   9   CVS/Walgreens Portfolio   3.3%      MSBNA   MSMCH   $27,091,836   $27,091,836   $27,091,836   $335.86   Acquisition   Stewart Alpert   Stewart Alpert
Property       9.01   CVS/Walgreens Portfolio - Walgreens - Ellicott City, MD       MSBNA   MSMCH   $7,145,979   $7,145,979   $7,145,979                
Property       9.02   CVS/Walgreens Portfolio - CVS - Highlands, NJ       MSBNA   MSMCH   $5,945,455   $5,945,455   $5,945,455                
Property       9.03   CVS/Walgreens Portfolio - CVS - Hastings, MN       MSBNA   MSMCH   $3,915,997   $3,915,997   $3,915,997                
Property       9.04   CVS/Walgreens Portfolio - CVS - Fayetteville, AR       MSBNA   MSMCH   $3,795,944   $3,795,944   $3,795,944                
Property       9.05   CVS/Walgreens Portfolio - CVS - Westland, MI       MSBNA   MSMCH   $3,144,231   $3,144,231   $3,144,231                
Property       9.06   CVS/Walgreens Portfolio - CVS - Selbyville, DE       MSBNA   MSMCH   $3,144,231   $3,144,231   $3,144,231                
Loan   12   10   University West Apartments   3.3%      BANA   BANA   $27,000,000   $27,000,000   $24,767,654   $93,167.70   Refinance   Corridor Ventures, Inc.   Daniel Joseph; Hagan Brown
Loan       11   Gateway Crossing   3.2%      CIBC   CIBC   $26,500,000   $26,500,000   $24,227,774   $110,416.67   Acquisition   Romspen Holdings Inc.   Romspen Holdings Inc.
Loan   11, 13, 14, 15   12   Gateway Fairfield   2.7%      BANA   BANA   $22,110,000   $22,110,000   $19,030,633   $130.24   Refinance   Lary Mielke; Thomas Tellefsen   OCP Investors, LLC; Pinole R.O.W. Partnership, L.P.
Loan       13   FedEx - Manassas, VA   2.7%      BANA/CGMRC   BANA   $21,800,000   $21,800,000   $21,800,000   $124.35   Acquisition   PA-SC Venture I LLC   PA-SC Venture I Equity Sub LLC
Loan       14   Village at West Oaks   2.6%      BANA   BANA   $21,500,000   $21,500,000   $18,885,092   $76.16   Refinance   Herbert L. Levine; Elliott Aintabi   Herbert L. Levine; Elliott Aintabi
Loan   4   15   Broadstone Medical Apartments   2.5%      BANA   BANA   $20,200,000   $20,200,000   $18,520,868   $52,604.17   Refinance   John J. Curry; Howard P. Treatman   John J. Curry; Howard P. Treatman
Loan       16   400 South Beverly Drive   2.0%      BANA   BANA   $16,236,500   $16,236,500   $14,899,430   $371.43   Refinance   Jacob Taban   Jacob Taban
Loan       17   Pointe at Steeplechase   1.9%      BANA   BANA   $15,475,000   $15,475,000   $14,212,576   $48,971.52   Acquisition   Michael P. Boriack; John M. Boriack   Michael P. Boriack; John M. Boriack
Loan       18   Bent Tree Apartments   1.7%      MSBNA   MSMCH   $13,875,000   $13,875,000   $12,741,208   $51,011.03   Refinance   Daniel R. Carter   Daniel R. Carter
Loan       19   Bayshore Apartments   1.6%      MSBNA   MSMCH   $13,300,000   $13,300,000   $12,145,577   $56,355.93   Refinance   J.C. Hart Company   J.C. Hart Holdings, LLC
Loan   11   20   Plant City Crossing   1.5%      MSBNA   MSMCH   $12,000,000   $12,000,000   $12,000,000   $140.76   Refinance   Albert J. Fraga   Albert J. Fraga
Loan       21   Cobblestone Creek Apartments   1.3%      MSBNA   MSMCH   $10,300,000.00   $10,300,000.00   $9,095,847.44   $117,045.45   Refinance   Jeffrey Marlow   Jeffrey Marlow
Loan       22   O’Connor Plaza Office Building   1.1%      CIBC   CIBC   $9,000,000   $9,000,000   $7,931,907   $52.60   Refinance   Kennon C. Beasley; William Ball   Kennon C. Beasley; William Ball
Loan   4   23   Rockside Place Apartments   1.1%      SMC   SMF III   $9,000,000   $9,000,000   $7,323,305   $27,777.78   Refinance   Michael Niederst   Michael Niederst
Loan       24   Auburn Ridge Office   1.1%      SMC   SMF III   $8,700,000   $8,700,000   $5,450,007   $137.10   Refinance   David R. Victor   David R. Victor
Loan       25   Fairfield Inn & Suites Kansas City   1.0%      SMC   SMF III   $8,300,000   $8,300,000   $6,779,967   $83,838.38   Refinance   Larry-Bharat Patel   Larry-Bharat Patel
Loan       26   Durham Plaza   1.0%      MSBNA   MSMCH   $8,212,000   $8,212,000   $7,241,130   $35.01   Acquisition   Nassimi Realty, LLC   Mike M. Nassimi
Loan       27   Rainbow Pavilion   1.0%      MSBNA   MSMCH   $8,000,000   $7,990,677   $6,506,932   $125.33   Refinance   Adnan Mustafa; Robert Lavichant   Adnan Mustafa; Robert Lavichant
Loan   4   28   Weeping Cherry Apartments   0.9%      SMC   SMF III   $7,500,000   $7,500,000   $6,426,769   $36,407.77   Refinance   David Niederst   David Niederst
Loan       29   Cambria Suites Raleigh-Durham Airport   0.9%      BANA   BANA   $7,300,000   $7,300,000   $5,417,611   $70,873.79   Refinance   Yogesh Manocha; Vinod Jindal; Subhash Gumber   Yogesh Manocha; Vinod Jindal; Subhash Gumber
Loan       30   The Exchange at Telfair   0.8%      MSBNA   MSMCH   $6,500,000   $6,500,000   $5,300,063   $253.14   Refinance   H. Blake Tartt III   H. Blake Tartt III
Loan       31   USSC - Plantation, FL   0.8%      BANA   BANA   $6,375,000   $6,367,390   $5,166,414   $101.43   Refinance   Grayburn Properties, Inc.   Grayburn Properties, Inc.
Loan       32   Parkwood Village Apartments   0.8%      SMC   SMF III   $6,350,000   $6,350,000   $5,182,423   $46,691.18   Refinance   Gideon Levy   Gideon Levy
Loan       33   Southeast Center   0.8%      MSBNA   MSMCH   $6,200,000   $6,178,187   $4,561,361   $84.32   Refinance   Rudolf Abramov   Rudolf Abramov; Iosif Abramov
Loan   4   34   Auburn Crossroads   0.7%      BANA   BANA   $6,100,000   $6,092,822   $4,954,323   $129.78   Refinance   Steven H. Usdan; Helena Usdan   Steven H. Usdan; Helena Usdan
Loan       35   La Quinta Russellville   0.7%      SMC   SMF III   $6,000,000   $6,000,000   $4,469,417   $88,235.29   Refinance   Piyush Yash Patel   Piyush Yash Patel
Loan       36   Interplaza West   0.7%      MSBNA   MSMCH   $5,900,000   $5,900,000   $5,193,784   $186.27   Acquisition   Jae Myung Lee   Jae Myung Lee
Loan       37   Holiday Inn Express & Suites - Corpus Christi, TX   0.7%      BANA   BANA   $5,530,000   $5,521,791   $4,180,704   $86,277.99   Refinance   Raju Bhagat; Vilina Bhagat   Daryl Genzer
Loan       38   Pelican Point Main Street   0.6%      MSBNA   MSMCH   $5,000,000   $5,000,000   $4,074,243   $129.13   Refinance   Edward St. John, LLC   Edward St. John, LLC
Loan       39   StorQuest - San Leandro, CA   0.6%      BANA   BANA   $4,900,000   $4,900,000   $4,900,000   $113.72   Refinance   Clark W. Porter; William W. Hobin; Timothy B. Hobin   Clark W. Porter; William W. Hobin; Timothy B. Hobin
Loan       40   Sunshine Resort MHC   0.6%      BANA   BANA   $4,600,000   $4,600,000   $3,844,067   $11,192.21   Acquisition   Hugh Reid, Jr.; Margaret Reid   Hugh Reid, Jr.; Margaret Reid
Loan   4   41   Village Creek Apartments   0.5%      BANA   BANA   $4,350,000   $4,350,000   $3,555,246   $43,500.00   Refinance   Manuel Gliksberg   Manuel Gliksberg
Loan       42   Walgreens - Shawnee, KS   0.5%      MSBNA   MSMCH   $3,868,886   $3,868,886   $3,868,886   $255.88   Acquisition   Richard W. Saliture   Richard W. Saliture
Loan       43   Walgreens - North Wilkesboro, NC   0.4%      BANA   BANA   $3,600,000   $3,600,000   $2,929,519   $248.69   Refinance   Allan Eisenkraft; Estelle Eisenkraft   Allan Eisenkraft; Estelle Eisenkraft
Loan       44   350 Second Street   0.4%      MSBNA   MSMCH   $3,500,000   $3,500,000   $3,500,000   $379.82   Refinance   Jerry Moison; William Moison   Jerry Moison; William Moison
Loan       45   Walgreens - Greendale, IN   0.4%      BANA   BANA   $3,500,000   $3,500,000   $2,624,400   $236.17   Refinance   Harold J. Etkin; Johanne Etkin-Finley   Harold J. Etkin; Johanne Etkin-Finley
Loan       46   Canyon Walk Apartments   0.4%      MSBNA   MSMCH   $3,500,000   $3,492,123   $2,887,850   $22,385.40   Refinance   Joe Markowicz   Market 8 Trust
Loan       47   1100 W. University Ave   0.4%      CIBC   CIBC   $3,300,000   $3,292,511   $2,719,316   $387.35   Refinance   David E. Cunningham   David E. Cunningham
Loan       48   Spyglass Apartments   0.3%      BANA   BANA   $2,825,000   $2,825,000   $2,377,027   $28,250.00   Refinance   David P.Taylor   David P.Taylor
Loan       49   StorQuest - Vallejo, CA   0.3%      BANA   BANA   $2,700,000   $2,700,000   $2,700,000   $58.86   Refinance   Clark W. Porter; William W. Hobin; Timothy B. Hobin   Clark W. Porter; William W. Hobin; Timothy B. Hobin
Loan   4   50   Imperial Medical Office Building   0.3%      MSBNA   MSMCH   $2,500,000   $2,500,000   $2,295,713   $92.87   Refinance   Mark Hamermesh; Gary Grabel   Mark Hamermesh; Gary Grabel
Loan       51   Massillon Marketplace Outparcels   0.3%      MSBNA   MSMCH   $2,150,000   $2,150,000   $2,150,000   $95.69   Refinance   E. Stanley Kroenke   E. Stanley Kroenke
Loan   7, 11   52   Dollar General Portfolio   0.2%      SMC   SMF III   $2,050,000   $2,050,000   $1,704,288   $63.57   Acquisition   Joseph A. Anthony   Joseph A. Anthony
Property       52   Dollar General Portfolio - Ashland       SMC   SMF III   $582,472   $582,472   $484,244                
Property       52   Dollar General Portfolio - Jennerstown       SMC   SMF III   $514,391   $514,391   $427,645                
Property       52   Dollar General Portfolio - Mt. Holly Springs       SMC   SMF III   $544,650   $544,650   $452,800                
Property       52   Dollar General Portfolio - Coxs Creek       SMC   SMF III   $408,487   $408,487   $339,600                
Loan       53   Wayne MHC   0.2%      BANA   BANA   $1,900,000   $1,900,000   $1,585,319   $26,760.56   Refinance   Dale Dakin; Joann Dakin   Dale Dakin; Joann Dakin
Loan       54   StorQuest - Indian School - Phoenix, AZ   0.2%      BANA   BANA   $1,775,000   $1,775,000   $1,637,784   $40.43   Refinance   Clark W. Porter; William W. Hobin; Timothy B. Hobin   Clark W. Porter; William W. Hobin; Timothy B. Hobin
Loan       55   StorQuest - Bell Road - Phoenix, AZ   0.2%      BANA   BANA   $1,450,000   $1,450,000   $1,337,909   $36.69   Refinance   Clark W. Porter; William W. Hobin; Timothy B. Hobin   Clark W. Porter; William W. Hobin; Timothy B. Hobin

  

I-2
 

  

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
Loan   3, 4   1   535-545 Fifth Avenue   10.9%          1   Mixed Use   Office/Retail   Fee   N/A 535-545 Fifth Avenue   New York
Loan       2   Crowne Plaza - Hollywood, FL   7.3%          1   Hospitality   Full Service   Fee   N/A 4000 South Ocean Drive   Hollywood
Loan       3   Hotel Valencia Santana Row   6.4%          1   Hospitality   Full Service   Leasehold   ### 355 Santana Row   San Jose
Loan   5, 6, 7   4   U-Haul Portfolio   6.0%          105                        
Property       4.01   U-Haul Moving & Storage of Flushing               Self Storage   Self Storage   Fee   N/A 3630 College Point Boulevard   Flushing
Property       4.02   U-Haul Moving & Storage at Grand Concourse               Self Storage   Self Storage   Fee   N/A 383 Grand Concourse   Bronx
Property       4.03   U-Haul Moving & Storage at Ben White               Self Storage   Self Storage   Fee   N/A 304 East Ben White Boulevard   Austin
Property       4.04   U-Haul Moving & Storage of Quail Springs               Self Storage   Self Storage   Fee   N/A 721 West Memorial Road   Oklahoma City
Property       4.05   U-Haul Moving & Storage of Philadelphia               Self Storage   Self Storage   Fee   N/A 314-322 North 13th Street   Philadelphia
Property       4.06   U-Haul Moving & Storage at Mile High Station               Self Storage   Self Storage   Fee   N/A 2000 West Lower Colfax Avenue and 3425 Lipan Street   Denver
Property       4.07   U-Haul Moving & Storage at 26th and Indian School               Self Storage   Self Storage   Fee   N/A 2626 East Indian School Road   Phoenix
Property       4.08   U-Haul Moving & Storage of Wilkes-Barre               Self Storage   Self Storage   Fee   N/A 231 Mundy Street and 3 Heinz Drive   Wilkes-Barre
Property       4.09   U-Haul Moving & Storage of Lafayette               Self Storage   Self Storage   Fee   N/A 3700 Ambassador Caffery Parkway   Lafayette
Property       4.10   U-Haul Moving & Storage at Ashley Road               Self Storage   Self Storage   Fee   N/A 1530 Ashley Road   Charlotte
Property       4.11   U-Haul Moving & Storage of Woodlake               Self Storage   Self Storage   Fee   N/A 6745 FM 78   San Antonio
Property       4.12   U-Haul Moving & Storage of Spring               Self Storage   Self Storage   Fee   N/A 1609 Spring Cypress Road   Spring
Property       4.13   U-Haul Moving & Storage of Kingwood               Self Storage   Self Storage   Fee   N/A 22250 Highway 59 North   Kingwood
Property       4.14   U-Haul Moving & Storage of Evanston               Self Storage   Self Storage   Fee   N/A 2125 Dempster Street   Evanston
Property       4.15   U-Haul Moving & Storage of Inglewood               Self Storage   Self Storage   Fee   N/A 964 South La Brea   Inglewood
Property       4.16   U-Haul Moving & Storage at Pelham               Self Storage   Self Storage   Fee   N/A 2797 Pelham Parkway   Pelham
Property       4.17   U-Haul Moving & Storage of Fort Pierce               Self Storage   Self Storage   Fee   N/A 3618 and 3626 South Federal Highway   Fort Pierce
Property       4.18   U-Haul Moving & Storage at Waverly Road               Self Storage   Self Storage   Fee   N/A 901 South Waverly Road   Lansing
Property       4.19   U-Haul Moving & Storage of South Central               Self Storage   Self Storage   Fee   N/A 11020 South Vermont Avenue   Los Angeles
Property       4.20   U-Haul Moving & Storage at New Utrecht Avenue               Self Storage   Self Storage   Fee   N/A 6615 New Utrecht Avenue   Brooklyn
Property       4.21   U-Haul Moving & Storage of Castleton               Self Storage   Self Storage   Fee   N/A 7027 East 86th Street   Indianapolis
Property       4.22   U-Haul Moving & Storage at Tropicana Field               Self Storage   Self Storage   Fee   N/A 975 2nd Avenue South   Saint Petersburg
Property       4.23   U-Haul Moving & Storage of Eastside               Self Storage   Self Storage   Fee   N/A 22 Atlas Court   Madison
Property       4.24   U-Haul Moving & Storage of Somerville               Self Storage   Self Storage   Fee   N/A 151 Linwood Street   Somerville
Property       4.25   U-Haul Moving & Storage of Overbrook               Self Storage   Self Storage   Fee   N/A 6141 Lancaster Avenue   Philadelphia
Property       4.26   U-Haul Moving & Storage of Cheltenham               Self Storage   Self Storage   Fee   N/A 7400 Ogontz Avenue   Philadelphia
Property       4.27   U-Haul Moving & Storage of Sherwood               Self Storage   Self Storage   Fee   N/A 8621 Warden Road   Sherwood
Property       4.28   U-Haul Moving & Storage at Page Avenue               Self Storage   Self Storage   Fee   N/A 9804 and 9820 Page Avenue   Overland
Property       4.29   U-Haul Moving & Storage of Lubbock               Self Storage   Self Storage   Fee   N/A 1613 34th Street   Lubbock
Property       4.30   U-Haul Moving & Storage of South Shore               Self Storage   Self Storage   Fee   N/A 1650 East 71st Street   Chicago
Property       4.31   U-Haul Moving & Storage at Summer Avenue               Self Storage   Self Storage   Fee   N/A 5315 Summer Avenue   Memphis
Property       4.32   U-Haul Moving & Storage at Capitol Avenue               Self Storage   Self Storage   Fee   N/A 755 Capitol Avenue   Hartford
Property       4.33   Milwaukie U-Haul Moving & Storage               Self Storage   Self Storage   Fee   N/A 14310 Southeast McLoughlin Boulevard   Milwaukie
Property       4.34   U-Haul Moving & Storage of Gresham               Self Storage   Self Storage   Fee   N/A 704 Northeast Hogan Avenue   Gresham
Property       4.35   U-Haul Moving & Storage of Abilene               Self Storage   Self Storage   Fee   N/A 826 South Clack Street   Abilene
Property       4.36   U-Haul Moving & Storage at 5th Avenue               Self Storage   Self Storage   Fee   N/A 1314 East 5th Avenue   Columbus
Property       4.37   U-Haul Moving & Storage at Hammond Square               Self Storage   Self Storage   Fee   N/A 1915 Southwest Railroad Avenue   Hammond
Property       4.38   U-Haul Moving & Storage at 10 Mile & Groesbeck Highway               Self Storage   Self Storage   Fee   N/A 24875 Groesbeck Highway   Warren
Property       4.39   U-Haul Moving & Storage of Midway               Self Storage   Self Storage   Fee   N/A 15182 Beach Boulevard   Westminster
Property       4.40   U-Haul Moving & Storage of Garner               Self Storage   Self Storage   Fee   N/A 1702 Mechanical Boulevard   Garner
Property       4.41   U-Haul Moving & Storage of Lynchburg               Self Storage   Self Storage   Fee   N/A 1760 Park Avenue   Lynchburg
Property       4.42   U-Haul Moving & Storage of I-80 & Manawa               Self Storage   Self Storage   Fee   N/A 721 32nd Avenue   Council Bluffs
Property       4.43   U-Haul Moving & Storage of West Columbia               Self Storage   Self Storage   Fee   N/A 400 Orchard Road I-26   West Columbia
Property       4.44   U-Haul Moving & Storage of Ontario               Self Storage   Self Storage   Fee   N/A 831 East Holt Boulevard   Ontario
Property       4.45   U-Haul Moving & Storage of Roxborough               Self Storage   Self Storage   Fee   N/A 8300 Ridge Avenue   Philadelphia
Property       4.46   U-Haul Moving & Storage at East Main Street               Self Storage   Self Storage   Fee   N/A 3500 East Main Street   Columbus
Property       4.47   U-Haul Moving & Storage at Bardstown               Self Storage   Self Storage   Fee   N/A 4128 Bardstown Road   Louisville
Property       4.48   U-Haul Moving & Storage of Jonesboro, GA               Self Storage   Self Storage   Fee   N/A 7308 Tara Boulevard   Jonesboro
Property       4.49   U-Haul Moving & Storage of Portsmouth               Self Storage   Self Storage   Fee   N/A 400 U.S. Highway 1 Bypass   Portsmouth
Property       4.50   U-Haul Moving & Storage of Danbury               Self Storage   Self Storage   Fee   N/A 75 Division Street   Danbury
Property       4.51   U-Haul Moving & Storage of Mather               Self Storage   Self Storage   Fee   N/A 10161 Mills Station   Sacramento
Property       4.52   U-Haul Moving & Storage of Huntington Station               Self Storage   Self Storage   Fee   N/A 85 East Jericho Turnpike   Huntington Station
Property       4.53   U-Haul Moving & Storage at Broad Street               Self Storage   Self Storage   Fee   N/A 1589 Broad Street   Augusta
Property       4.54   U-Haul Moving & Storage of Madison               Self Storage   Self Storage   Fee   N/A 121 Moving Center Court   Madison
Property       4.55   U-Haul Moving & Storage of Plainfield               Self Storage   Self Storage   Fee   N/A 243 East 2nd Street   Plainfield
Property       4.56   U-Haul Moving & Storage of Elyria               Self Storage   Self Storage   Fee   N/A 41215 North Ridge Road   Elyria
Property       4.57   U-Haul Moving & Storage of Manchester               Self Storage   Self Storage   Fee   N/A 432 Oakland Street   Manchester
Property       4.58   U-Haul Moving & Storage of Old Bridge               Self Storage   Self Storage   Fee   N/A 1275 U.S. Highway 9 North   Old Bridge
Property       4.59   U-Haul Moving & Storage of High Point               Self Storage   Self Storage   Fee   N/A 2908 North Main Street   High Point
Property       4.60   U-Haul Moving & Storage of Idaho Falls               Self Storage   Self Storage   Fee   N/A 1091 Northgate Mile   Idaho Falls
Property       4.61   U-Haul Moving & Storage of Hammond               Self Storage   Self Storage   Fee   N/A 822 165th Street   Hammond
Property       4.62   U-Haul Moving & Storage of Jonesboro, AR               Self Storage   Self Storage   Fee   N/A 1700 Red Wolf Boulevard   Jonesboro
Property       4.63   U-Haul Moving & Storage at 6th Avenue               Self Storage   Self Storage   Fee   N/A 1802 6th Avenue Southeast   Decatur
Property       4.64   U-Haul Moving & Storage of Chula Vista               Self Storage   Self Storage   Fee   N/A 99 North Fourth Avenue   Chula Vista
Property       4.65   U-Haul Moving & Storage of Barstow               Self Storage   Self Storage   Fee   N/A 800 East Main Street   Barstow
Property       4.66   U-Haul Moving & Storage at Western Avenue               Self Storage   Self Storage   Fee   N/A 47 Western Avenue   Augusta
Property       4.67   U-Haul Moving & Storage at Wade Hampton               Self Storage   Self Storage   Fee   N/A 529 Wade Hampton Boulevard   Greenville
Property       4.68   U-Haul Moving & Storage at 7 Mile & Livernois               Self Storage   Self Storage   Fee   N/A 19797 Livernois   Detroit
Property       4.69   U-Haul Moving & Storage of Clarksville               Self Storage   Self Storage   Fee   N/A 712 Providence Boulevard   Clarksville
Property       4.70   U-Haul Moving & Storage of Bowling Green               Self Storage   Self Storage   Fee   N/A 1817 Campbell Lane   Bowling Green
Property       4.71   U-Haul Moving & Storage at Alexis Road               Self Storage   Self Storage   Fee   N/A 50 West Alexis Road   Toledo
Property       4.72   U-Haul Moving & Storage at Veterans Memorial               Self Storage   Self Storage   Fee   N/A 12455 Veterans Memorial   Houston
Property       4.73   U-Haul Moving & Storage at Jefferson Davis Highway               Self Storage   Self Storage   Fee   N/A 5210 Jefferson Davis Highway   Richmond
Property       4.74   U-Haul Moving & Storage at Southfield Freeway & Joy Road               Self Storage   Self Storage   Fee   N/A 19001 Joy Road   Detroit
Property       4.75   U-Haul Moving & Storage at East Spokane               Self Storage   Self Storage   Fee   N/A 14505 East Sprague Avenue   Spokane
Property       4.76   U-Haul Moving & Storage of North Hills               Self Storage   Self Storage   Fee   N/A 8500 Sepulveda Boulevard   North Hills
Property       4.77   U-Haul Moving & Storage of Aurora               Self Storage   Self Storage   Fee   N/A 1282 North Lake Street   Aurora
Property       4.78   U-Haul Moving & Storage of East Lake               Self Storage   Self Storage   Fee   N/A 7733 First Avenue North   Birmingham
Property       4.79   U-Haul Moving & Storage of Fort Smith               Self Storage   Self Storage   Fee   N/A 2205 Towson Avenue   Fort Smith
Property       4.80   U-Haul Moving & Storage at Jim Miller Road               Self Storage   Self Storage   Fee   N/A 7107 C F Hawn Freeway   Dallas
Property       4.81   U-Haul Moving & Storage at Highway 367               Self Storage   Self Storage   Fee   N/A 12060 Lusher Road   Saint Louis
Property       4.82   U-Haul Moving & Storage at 10th Avenue               Self Storage   Self Storage   Fee   N/A 930 Tenth Avenue   Columbus
Property       4.83   U-Haul Moving & Storage at Mesa Road               Self Storage   Self Storage   Fee   N/A 8801 Mesa Road   Houston
Property       4.84   U-Haul Moving & Storage of Cumberland               Self Storage   Self Storage   Fee   N/A 135 Mendon Road   Cumberland
Property       4.85   U-Haul Moving & Storage of Colonie               Self Storage   Self Storage   Fee   N/A 2043-45 Central Avenue   Albany

 

 

I-3
 

  

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
Property       4.86   U-Haul Moving & Storage of Terre Haute               Self Storage   Self Storage   Fee   N/A 4111 Wabash Avenue   Terre Haute
Property       4.87   U-Haul Moving & Storage of Reading               Self Storage   Self Storage   Fee   N/A 1647 North 5th Street   Reading
Property       4.88   U-Haul Storage of Pearl               Self Storage   Self Storage   Fee   N/A 2203 Highway 80 East   Pearl
Property       4.89   U-Haul Moving & Storage of Hamilton               Self Storage   Self Storage   Fee   N/A 25 South Erie Boulevard   Hamilton
Property       4.90   U-Haul Moving & Storage of Lebanon               Self Storage   Self Storage   Fee   N/A 1440 Cumberland Street   Lebanon
Property       4.91   U-Haul Moving & Storage at 7 Mile & Van Dyke               Self Storage   Self Storage   Fee   N/A 8055 East 7 Mile Road   Detroit
Property       4.92   U-Haul Moving & Storage at State Street               Self Storage   Self Storage   Fee   N/A 2020 West State Street   Milwaukee
Property       4.93   U-Haul Moving & Storage of Provo               Self Storage   Self Storage   Fee   N/A 551 West Columbia Lane   Provo
Property       4.94   U-Haul Moving & Storage of Fall River               Self Storage   Self Storage   Fee   N/A 1030 Pleasant Street   Fall River
Property       4.95   U-Haul Moving & Storage of Schenectady               Self Storage   Self Storage   Fee   N/A 2516 Hamburg Street   Schenectady
Property       4.96   U-Haul Moving & Storage of Glens Falls               Self Storage   Self Storage   Fee   N/A 112 Main Street   Queensbury
Property       4.97   U-Haul Moving & Storage of Bremerton               Self Storage   Self Storage   Fee   N/A 2804 Kitsap Way   Bremerton
Property       4.98   U-Haul Moving & Storage of South End               Self Storage   Self Storage   Fee   N/A 1415 South Detroit   Toledo
Property       4.99   U-Haul Moving & Storage of Keene               Self Storage   Self Storage   Fee   N/A 199 Marlboro Street   Keene
Property       4.100   U-Haul Moving & Storage of Lima Mall               Self Storage   Self Storage   Fee   N/A 1608 Elida Road   Lima
Property       4.101   U-Haul Moving & Storage of New Britain               Self Storage   Self Storage   Fee   N/A 900 West Main Street   New Britain
Property       4.102   U-Haul Moving & Storage of Cape Girardeau               Self Storage   Self Storage   Fee   N/A 740 South Kings Highway   Cape Girardeau
Property       4.103   U-Haul Moving & Storage at North Watkins               Self Storage   Self Storage   Fee   N/A 2722 North Watkins Street   Memphis
Property       4.104   U-Haul Moving & Storage at National Road               Self Storage   Self Storage   Fee   N/A 5900 National Road   Richmond
Property       4.105   U-Haul Moving & Storage of Pensacola-Bellview               Self Storage   Self Storage   Fee   N/A 4921 Mobile Highway   Pensacola
Loan   8   5   Granite 190   5.0%          1   Office   Suburban   Fee/Leasehold   ### 1301 & 1311 West President George Bush Turnpike   Richardson
Loan   4, 9   6   Herald Center   4.9%          1   Mixed Use   Retail/Office   Fee   N/A 1293-1311 Broadway   New York
Loan       7   Hammond Square   4.6%          1   Retail   Anchored   Fee   N/A 2000 SW Railroad Avenue   Hammond
Loan   10   8   1 Emerson Lane   3.8%          1   Industrial   Warehouse/Distribution   Fee   N/A 1 Emerson Lane   Secaucus
Loan   7, 11   9   CVS/Walgreens Portfolio   3.3%          6                        
Property       9.01   CVS/Walgreens Portfolio - Walgreens - Ellicott City, MD               Retail   Free Standing   Fee   N/A 10097 Baltimore National Pike a/k/a 3311 Centennial lane   Ellicott City
Property       9.02   CVS/Walgreens Portfolio - CVS - Highlands, NJ               Retail   Free Standing   Fee   N/A 470 Route 36   Highlands
Property       9.03   CVS/Walgreens Portfolio - CVS - Hastings, MN               Retail   Free Standing   Fee   N/A 1411 Vermillion Street   Hastings
Property       9.04   CVS/Walgreens Portfolio - CVS - Fayetteville, AR               Retail   Free Standing   Fee   N/A 2402 N. College Avenue   Fayetteville
Property       9.05   CVS/Walgreens Portfolio - CVS - Westland, MI               Retail   Free Standing   Fee   N/A 7291 Middlebelt Road   Westland
Property       9.06   CVS/Walgreens Portfolio - CVS - Selbyville, DE               Retail   Free Standing   Fee   N/A 36252 Lighthouse Road   Selbyville
Loan   12   10   University West Apartments   3.3%          1   Multifamily   Student Housing   Fee   N/A 800-1106 Pinon Drive; 1300 & 1400 Coconino Road; 4305-4345 Maricopa Drive; 1405, 1415, 1425 Coconino Road; 4501, 4502, 4509, 4510, 4518, 4533, 4541 Steinbeck Street   Ames
Loan       11   Gateway Crossing   3.2%          1   Multifamily   Garden   Fee   N/A 601 Giddings Court   Augusta
Loan   11, 13, 14, 15   12   Gateway Fairfield   2.7%          1   Retail   Anchored   Fee   N/A 1305-1440 Gateway Boulevard   Fairfield
Loan       13   FedEx - Manassas, VA   2.7%          1   Industrial   Warehouse/Distribution   Fee   N/A 7303 Cushing Road   Manassas
Loan       14   Village at West Oaks   2.6%          1   Retail   Anchored   Fee   N/A 2306 State Highway 6 South   Houston
Loan   4   15   Broadstone Medical Apartments   2.5%          1   Multifamily   Garden   Fee   N/A 4900 Medical Drive   San Antonio
Loan       16   400 South Beverly Drive   2.0%          1   Office   CBD   Fee   N/A 400 South Beverly Drive   Beverly Hills
Loan       17   Pointe at Steeplechase   1.9%          1   Multifamily   Garden   Fee   N/A 8901 Jones Road   Houston
Loan       18   Bent Tree Apartments   1.7%          1   Multifamily   Garden   Fee   N/A 4801 Gus Eckert Road   San Antonio
Loan       19   Bayshore Apartments   1.6%          1   Multifamily   Garden   Fee   N/A 1534 Sandy Bay Drive   Greenwood
Loan   11   20   Plant City Crossing   1.5%          1   Retail   Anchored   Fee   N/A 2501 Thonotosassa Road   Plant City
Loan       21   Cobblestone Creek Apartments   1.3%          1   Multifamily   Garden   Fee   N/A 9350 80th Street   Pleasant Prairie
Loan       22   O’Connor Plaza Office Building   1.1%          1   Office   Suburban   Fee   N/A 101 West Goodwin Avenue   Victoria
Loan   4   23   Rockside Place Apartments   1.1%          1   Multifamily   Garden   Fee   N/A 12205 Valley Lane Drive   Garfield Heights
Loan       24   Auburn Ridge Office   1.1%          1   Office   Suburban   Fee   N/A 3850 Hamlin Road   Auburn Hills
Loan       25   Fairfield Inn & Suites Kansas City   1.0%          1   Hospitality   Limited Service   Fee   N/A 8101 North Church Road   Kansas City
Loan       26   Durham Plaza   1.0%          1   Retail   Anchored   Fee   N/A 2000 Avondale Drive; 416 E Club Boulevard; 300 Foushee Street   Durham
Loan       27   Rainbow Pavilion   1.0%          1   Retail   Unanchored   Fee   N/A 6315-6475 S. Rainbow   Las Vegas
Loan   4   28   Weeping Cherry Apartments   0.9%          1   Multifamily   Garden   Fee   N/A 1550 West Royalton Road   Broadview Heights
Loan       29   Cambria Suites Raleigh-Durham Airport   0.9%          1   Hospitality   Limited Service   Fee   N/A 300 Airgate Drive   Morrisville
Loan       30   The Exchange at Telfair   0.8%          1   Retail   Unanchored   Fee   N/A 13425 University Boulevard   Sugar Land
Loan       31   USSC - Plantation, FL   0.8%          1   Self Storage   Self Storage   Fee   N/A 6701 NW 18th Court   Plantation
Loan       32   Parkwood Village Apartments   0.8%          1   Multifamily   Garden   Fee   N/A 4920 Winters Chapel Road   Dunwoody
Loan       33   Southeast Center   0.8%          1   Retail   Anchored   Fee   N/A 4201 East Berry Street   Fort Worth
Loan   4   34   Auburn Crossroads   0.7%          1   Retail   Anchored   Fee   N/A 2520 -2590 Bell Road   Auburn
Loan       35   La Quinta Russellville   0.7%          1   Hospitality   Limited Service   Fee   N/A 111 East Harrell Drive   Russellville
Loan       36   Interplaza West   0.7%          1   Retail   Shadow Anchored   Fee   N/A 17120 & 17132 West Colfax Avenue   Golden
Loan       37   Holiday Inn Express & Suites - Corpus Christi, TX   0.7%          1   Hospitality   Limited Service   Fee   N/A 929 Navigation Boulevard   Corpus Christi
Loan       38   Pelican Point Main Street   0.6%          1   Mixed Use   Retail/Office   Fee   N/A 6473 Highway 44   Gonzales
Loan       39   StorQuest - San Leandro, CA   0.6%          1   Self Storage   Self Storage   Fee   N/A 1100 Davis Street   San Leandro
Loan       40   Sunshine Resort MHC   0.6%          1   Manufactured Housing   Manufactured Housing   Fee   N/A 303 State Road 70 East   Lake Placid
Loan   4   41   Village Creek Apartments   0.5%          1   Multifamily   Garden   Fee   N/A 2231 Live Oak Street   Commerce
Loan       42   Walgreens - Shawnee, KS   0.5%          1   Retail   Free Standing   Fee   N/A 11021 Shawnee Mission Parkway   Shawnee
Loan       43   Walgreens - North Wilkesboro, NC   0.4%          1   Retail   Free Standing   Fee   N/A 1395 West D Street   North Wilkesboro
Loan       44   350 Second Street   0.4%          1   Office   Suburban   Fee   N/A 350 Second Street   Los Altos
Loan       45   Walgreens - Greendale, IN   0.4%          1   Retail   Free Standing   Fee   N/A 432 Craig Avenue   Greendale
Loan       46   Canyon Walk Apartments   0.4%          1   Multifamily   Garden   Fee   N/A 2795 Desert Foothills Boulevard   Bullhead City
Loan       47   1100 W. University Ave   0.4%          1   Retail   Free Standing   Fee   N/A 1100 W. University Ave.   Georgetown
Loan       48   Spyglass Apartments   0.3%          1   Multifamily   Mid Rise   Fee   N/A 1600 Thompson Heights Road   Cincinnati
Loan       49   StorQuest - Vallejo, CA   0.3%          1   Self Storage   Self Storage   Fee   N/A 1080 Magazine Street   Vallejo
Loan   4   50   Imperial Medical Office Building   0.3%          1   Office   Medical   Fee   N/A 15651 Imperial Highway   La Mirada
Loan       51   Massillon Marketplace Outparcels   0.3%          1   Retail   Free Standing   Fee   N/A 38-46 Massillon Marketplace Drive   Massillon
Loan   7, 11   52   Dollar General Portfolio   0.2%          4                        
Property       52   Dollar General Portfolio - Ashland               Retail   Free Standing   Fee   N/A 874 Railroad Street   Ashland
Property       52   Dollar General Portfolio - Jennerstown               Retail   Free Standing   Fee   N/A 1297 West Pitt Street   Jennerstown
Property       52   Dollar General Portfolio - Mt. Holly Springs               Retail   Free Standing   Fee   N/A 406 North Baltimore Avenue   Mount Holly Springs
Property       52   Dollar General Portfolio - Coxs Creek               Retail   Free Standing   Fee   N/A 6668 New Shepherdsville Road   Coxs Creek
Loan       53   Wayne MHC   0.2%          1   Manufactured Housing   Manufactured Housing   Fee   N/A 5434 North Waynesville Road   Oregonia
Loan       54   StorQuest - Indian School - Phoenix, AZ   0.2%          1   Self Storage   Self Storage   Fee   N/A 10622 West Indian School Road   Phoenix
Loan       55   StorQuest - Bell Road - Phoenix, AZ   0.2%          1   Self Storage   Self Storage   Fee   N/A 3043 East Bell Road   Phoenix

  

I-4
 

  

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 		  County   State   Zip Code   Year Built   Year Renovated   Size   Units of
Measure 		  Occupancy
Rate		   Occupancy Rate
As-of Date 		  Appraised
Value 		  Appraisal
As-of
Date 		      Mortgage
Rate 		  Administrative
Fee Rate(2)		   Master Servicing
Fee Rate		   Primary Servicing
Fee Rate		   Pari Passu
Loan Primary Servicing
Fee Rate		   Trustee
Fee Rate		   Trust Advisor
Fee Rate		   CREFC
Fee Rate
Loan   3, 4   1   535-545 Fifth Avenue   10.9%      New York   NY   10017   1898; 1927   2009   512,171   SF   82.2%   3/1/2015 $630,000,000   1/1/2015       3.860%   0.01540%   0.00500%   0.00000%   0.00500%   0.00490%   0.00000%   0.00050%
Loan       2   Crowne Plaza - Hollywood, FL   7.3%      Broward   FL   33019   1973   2008-2014   311   Rooms   83.7%   7/31/2015 $89,000,000   9/3/2015       4.913%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan       3   Hotel Valencia Santana Row   6.4%      Santa Clara   CA   95128   2003   2013-2015   215   Rooms   83.4%   6/30/2015 $86,800,000   5/21/2015       4.830%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan   5, 6, 7   4   U-Haul Portfolio   6.0%                          32,519   Units   92.7%       $458,000,000           4.865%   0.01290%   0.00500%   0.00000%   0.00250%   0.00490%   0.00000%   0.00050%
Property       4.01   U-Haul Moving & Storage of Flushing       Queens   NY   11354   1928   N/A   861   Units   99.8%   6/30/2015 $26,700,000   6/3/2015                                    
Property       4.02   U-Haul Moving & Storage at Grand Concourse       Bronx   NY   10451   1928   N/A   958   Units   98.7%   6/30/2015 $20,150,000   6/3/2015                                    
Property       4.03   U-Haul Moving & Storage at Ben White       Travis   TX   78704   1979   N/A   881   Units   99.4%   6/30/2015 $12,200,000   6/1/2015                                    
Property       4.04   U-Haul Moving & Storage of Quail Springs       Oklahoma   OK   73114   1997   N/A   928   Units   93.6%   6/30/2015 $11,800,000   6/9/2015                                    
Property       4.05   U-Haul Moving & Storage of Philadelphia       Philadelphia   PA   19107   1927   N/A   917   Units   96.7%   6/30/2015 $10,200,000   6/3/2015                                    
Property       4.06   U-Haul Moving & Storage at Mile High Station       Denver   CO   80204   1928; 1984   N/A   590   Units   95.3%   6/30/2015 $10,200,000   6/4/2015                                    
Property       4.07   U-Haul Moving & Storage at 26th and Indian School       Maricopa   AZ   85016   1970   N/A   439   Units   96.4%   6/30/2015 $9,950,000   6/3/2015                                    
Property       4.08   U-Haul Moving & Storage of Wilkes-Barre       Luzerne   PA   18702   1984; 1988   N/A   905   Units   83.4%   6/30/2015 $9,250,000   6/9/2015                                    
Property       4.09   U-Haul Moving & Storage of Lafayette       Lafayette   LA   70503   1996   N/A   697   Units   86.2%   6/30/2015 $9,200,000   6/2/2015                                    
Property       4.10   U-Haul Moving & Storage at Ashley Road       Mecklenburg   NC   28208   1968; 1995   N/A   762   Units   94.8%   6/30/2015 $9,000,000   6/4/2015                                    
Property       4.11   U-Haul Moving & Storage of Woodlake       Bexar   TX   78244   1999   N/A   633   Units   97.6%   6/30/2015 $8,000,000   6/4/2015                                    
Property       4.12   U-Haul Moving & Storage of Spring       Harris   TX   77388   1985   N/A   578   Units   79.4%   6/30/2015 $7,900,000   6/4/2015                                    
Property       4.13   U-Haul Moving & Storage of Kingwood       Harris   TX   77339   1985   N/A   454   Units   96.3%   6/30/2015 $7,450,000   6/4/2015                                    
Property       4.14   U-Haul Moving & Storage of Evanston       Cook   IL   60201   1960   N/A   429   Units   99.3%   6/30/2015 $7,400,000   6/9/2015                                    
Property       4.15   U-Haul Moving & Storage of Inglewood       Los Angeles   CA   90301   1946   N/A   219   Units   98.2%   6/30/2015 $7,350,000   6/2/2015                                    
Property       4.16   U-Haul Moving & Storage at Pelham       Shelby   AL   35124   2000   N/A   515   Units   96.1%   6/30/2015 $6,750,000   6/4/2015                                    
Property       4.17   U-Haul Moving & Storage of Fort Pierce       St. Lucie   FL   34982   1945; 1981; 1994   N/A   572   Units   70.1%   6/30/2015 $6,375,000   6/3/2015                                    
Property       4.18   U-Haul Moving & Storage at Waverly Road       Ingham   MI   48917   2000   N/A   611   Units   97.1%   6/30/2015 $6,250,000   6/8/2015                                    
Property       4.19   U-Haul Moving & Storage of South Central       Los Angeles   CA   90044   1965   N/A   272   Units   97.8%   6/30/2015 $5,930,000   6/2/2015                                    
Property       4.20   U-Haul Moving & Storage at New Utrecht Avenue       Kings   NY   11219   1931   N/A   175   Units   98.3%   6/30/2015 $5,800,000   6/3/2015                                    
Property       4.21   U-Haul Moving & Storage of Castleton       Marion   IN   46250   1969; 1991   N/A   375   Units   90.9%   6/30/2015 $5,000,000   6/8/2015                                    
Property       4.22   U-Haul Moving & Storage at Tropicana Field       Pinellas   FL   33705   1958   N/A   419   Units   94.0%   6/30/2015 $4,875,000   6/11/2015                                    
Property       4.23   U-Haul Moving & Storage of Eastside       Dane   WI   53714   1969; 1986; 2001   N/A   314   Units   99.4%   6/30/2015 $4,850,000   6/8/2015                                    
Property       4.24   U-Haul Moving & Storage of Somerville       Suffolk   MA   02143   1940   N/A   228   Units   94.7%   6/30/2015 $4,800,000   6/8/2015                                    
Property       4.25   U-Haul Moving & Storage of Overbrook       Philadelphia   PA   19151   1996   N/A   192   Units   99.0%   6/30/2015 $4,800,000   6/3/2015                                    
Property       4.26   U-Haul Moving & Storage of Cheltenham       Philadelphia   PA   19138   1972   N/A   206   Units   93.2%   6/30/2015 $4,800,000   6/3/2015                                    
Property       4.27   U-Haul Moving & Storage of Sherwood       Pulaski   AR   72120   1984   N/A   369   Units   85.1%   6/30/2015 $4,750,000   6/9/2015                                    
Property       4.28   U-Haul Moving & Storage at Page Avenue       St. Louis   MO   63132   1959; 1980   N/A   239   Units   95.8%   6/30/2015 $4,550,000   5/28/2015                                    
Property       4.29   U-Haul Moving & Storage of Lubbock       Lubbock   TX   79411   1971   N/A   346   Units   97.7%   6/30/2015 $4,500,000   6/5/2015                                    
Property       4.30   U-Haul Moving & Storage of South Shore       Cook   IL   60649   1953   N/A   187   Units   94.1%   6/30/2015 $4,460,000   6/9/2015                                    
Property       4.31   U-Haul Moving & Storage at Summer Avenue       Shelby   TN   38122   1983   N/A   460   Units   92.8%   6/30/2015 $4,400,000   5/26/2015                                    
Property       4.32   U-Haul Moving & Storage at Capitol Avenue       Hartford   CT   06106   1900   N/A   470   Units   93.2%   6/30/2015 $4,400,000   6/8/2015                                    
Property       4.33   Milwaukie U-Haul Moving & Storage       Clackamas   OR   97267   1979   N/A   216   Units   97.7%   6/30/2015 $4,100,000   6/1/2015                                    
Property       4.34   U-Haul Moving & Storage of Gresham       Multnomah   OR   97030   1958; 1983; 1993   N/A   276   Units   99.6%   6/30/2015 $4,050,000   6/1/2015                                    
Property       4.35   U-Haul Moving & Storage of Abilene       Taylor   TX   79605   1979   N/A   228   Units   93.4%   6/30/2015 $4,050,000   6/5/2015                                    
Property       4.36   U-Haul Moving & Storage at 5th Avenue       Franklin   OH   43219   1965; 1996; 2002   N/A   382   Units   97.4%   6/30/2015 $4,000,000   5/28/2015                                    
Property       4.37   U-Haul Moving & Storage at Hammond Square       County   LA   70403   1982   N/A   380   Units   93.9%   6/30/2015 $3,850,000   6/2/2015                                    
Property       4.38   U-Haul Moving & Storage at 10 Mile & Groesbeck Highway       Macomb   MI   48089   1963; 2001   N/A   548   Units   87.0%   6/30/2015 $3,850,000   6/4/2015                                    
Property       4.39   U-Haul Moving & Storage of Midway       Orange   CA   92683   1979   N/A   167   Units   90.4%   6/30/2015 $3,790,000   6/2/2015                                    
Property       4.40   U-Haul Moving & Storage of Garner       Wake   NC   27529   1990   N/A   242   Units   99.2%   6/30/2015 $3,750,000   6/9/2015                                    
Property       4.41   U-Haul Moving & Storage of Lynchburg       City of Lynchburg   VA   24501   1902   N/A   402   Units   96.8%   6/30/2015 $3,650,000   6/3/2015                                    
Property       4.42   U-Haul Moving & Storage of I-80 & Manawa       Pottawattamie   IA   51501   1965-2014   N/A   255   Units   96.9%   6/30/2015 $3,500,000   6/8/2015                                    
Property       4.43   U-Haul Moving & Storage of West Columbia       Lexington   SC   29170   1990   N/A   288   Units   97.9%   6/30/2015 $3,450,000   6/3/2015                                    
Property       4.44   U-Haul Moving & Storage of Ontario       San Bernardino   CA   91761   1950   N/A   301   Units   93.0%   6/30/2015 $3,380,000   5/28/2015                                    
Property       4.45   U-Haul Moving & Storage of Roxborough       Philadelphia   PA   19128   1970   N/A   150   Units   97.3%   6/30/2015 $3,375,000   6/3/2015                                    
Property       4.46   U-Haul Moving & Storage at East Main Street       Franklin   OH   43213   1986   N/A   334   Units   99.4%   6/30/2015 $3,350,000   5/28/2015                                    
Property       4.47   U-Haul Moving & Storage at Bardstown       Jefferson   KY   40218   1969   N/A   182   Units   96.2%   6/30/2015 $3,300,000   6/8/2015                                    
Property       4.48   U-Haul Moving & Storage of Jonesboro, GA       Clayton   GA   30236   1974   N/A   408   Units   85.5%   6/30/2015 $3,300,000   6/9/2015                                    
Property       4.49   U-Haul Moving & Storage of Portsmouth       Rockingham   NH   03801   1960   N/A   257   Units   98.8%   6/30/2015 $3,300,000   6/8/2015                                    
Property       4.50   U-Haul Moving & Storage of Danbury       Fairfield   CT   06810   1958   N/A   266   Units   80.8%   6/30/2015 $3,250,000   6/9/2015                                    
Property       4.51   U-Haul Moving & Storage of Mather       Sacramento   CA   95827   1976   N/A   207   Units   94.2%   6/30/2015 $3,170,000   6/3/2015                                    
Property       4.52   U-Haul Moving & Storage of Huntington Station       Suffolk   NY   11746   1965   N/A   241   Units   91.7%   6/30/2015 $3,150,000   6/3/2015                                    
Property       4.53   U-Haul Moving & Storage at Broad Street       Richmond   GA   30904   1928   N/A   567   Units   95.2%   6/30/2015 $3,100,000   6/9/2015                                    
Property       4.54   U-Haul Moving & Storage of Madison       Davidson   TN   37115   1978   N/A   200   Units   96.5%   6/30/2015 $3,000,000   6/2/2015                                    
Property       4.55   U-Haul Moving & Storage of Plainfield       Union   NJ   07060   1972   N/A   195   Units   96.4%   6/30/2015 $2,900,000   6/3/2015                                    
Property       4.56   U-Haul Moving & Storage of Elyria       Lorain   OH   44035   1975   N/A   316   Units   94.0%   6/30/2015 $2,850,000   6/4/2015                                    
Property       4.57   U-Haul Moving & Storage of Manchester       Hartford   CT   06042   1969   N/A   232   Units   85.8%   6/30/2015 $2,700,000   6/10/2015                                    
Property       4.58   U-Haul Moving & Storage of Old Bridge       Middlesex   NJ   08857   1972   N/A   185   Units   94.1%   6/30/2015 $2,700,000   6/3/2015                                    
Property       4.59   U-Haul Moving & Storage of High Point       Guilford   NC   27265   1993   N/A   156   Units   95.5%   6/30/2015 $2,500,000   6/2/2015                                    
Property       4.60   U-Haul Moving & Storage of Idaho Falls       Bonneville   ID   83401   1952   N/A   396   Units   90.4%   6/30/2015 $2,500,000   6/9/2015                                    
Property       4.61   U-Haul Moving & Storage of Hammond       Lake   IN   46324   1938   N/A   212   Units   96.7%   6/30/2015 $2,500,000   6/9/2015                                    
Property       4.62   U-Haul Moving & Storage of Jonesboro, AR       Craighead   AR   72401   1984   N/A   224   Units   90.6%   6/30/2015 $2,450,000   6/8/2015                                    
Property       4.63   U-Haul Moving & Storage at 6th Avenue       Morgan   AL   35601   1968   N/A   243   Units   96.7%   6/30/2015 $2,450,000   6/4/2015                                    
Property       4.64   U-Haul Moving & Storage of Chula Vista       San Diego   CA   91910   1980   N/A   118   Units   92.4%   6/30/2015 $2,390,000   6/10/2015                                    
Property       4.65   U-Haul Moving & Storage of Barstow       San Bernardino   CA   92311   1967   N/A   197   Units   88.3%   6/30/2015 $2,340,000   5/27/2015                                    
Property       4.66   U-Haul Moving & Storage at Western Avenue       Kennebec   ME   04330   1966   N/A   166   Units   97.6%   6/30/2015 $2,300,000   6/8/2015                                    
Property       4.67   U-Haul Moving & Storage at Wade Hampton       Greenville   SC   29609   1989   N/A   189   Units   95.8%   6/30/2015 $2,300,000   6/3/2015                                    
Property       4.68   U-Haul Moving & Storage at 7 Mile & Livernois       Wayne   MI   48221   1945   N/A   177   Units   96.0%   6/30/2015 $2,250,000   6/4/2015                                    
Property       4.69   U-Haul Moving & Storage of Clarksville       Montgomery   TN   37042   1960   N/A   364   Units   81.6%   6/30/2015 $2,200,000   6/2/2015                                    
Property       4.70   U-Haul Moving & Storage of Bowling Green       Warren   KY   42104   1974   N/A   193   Units   95.3%   6/30/2015 $2,200,000   6/8/2015                                    
Property       4.71   U-Haul Moving & Storage at Alexis Road       Lucas   OH   43612   1973   N/A   227   Units   91.2%   6/30/2015 $2,150,000   6/9/2015                                    
Property       4.72   U-Haul Moving & Storage at Veterans Memorial       Harris   TX   77014   1981   N/A   263   Units   90.1%   6/30/2015 $2,100,000   6/4/2015                                    
Property       4.73   U-Haul Moving & Storage at Jefferson Davis Highway       Chesterfield   VA   23234   1965   N/A   154   Units   92.2%   6/30/2015 $2,100,000   6/3/2015                                    
Property       4.74   U-Haul Moving & Storage at Southfield Freeway & Joy Road       Wayne   MI   48228   1953   N/A   339   Units   97.9%   6/30/2015 $2,050,000   6/4/2015                                    
Property       4.75   U-Haul Moving & Storage at East Spokane       Spokane   WA   99216   1996   N/A   247   Units   85.0%   6/30/2015 $2,000,000   5/19/2015                                    
Property       4.76   U-Haul Moving & Storage of North Hills       Los Angeles   CA   91343   1966   N/A   89   Units   97.8%   6/30/2015 $2,000,000   6/2/2015                                    
Property       4.77   U-Haul Moving & Storage of Aurora       Kane   IL   60506   1967   N/A   130   Units   83.1%   6/30/2015 $2,000,000   6/10/2015                                    
Property       4.78   U-Haul Moving & Storage of East Lake       Jefferson   AL   35206   1953   N/A   259   Units   92.3%   6/30/2015 $2,000,000   6/4/2015                                    
Property       4.79   U-Haul Moving & Storage of Fort Smith       Sebastian   AR   72901   1980   N/A   228   Units   94.7%   6/30/2015 $1,950,000   6/9/2015                                    
Property       4.80   U-Haul Moving & Storage at Jim Miller Road       Dallas   TX   75217   1979   N/A   210   Units   94.8%   6/30/2015 $1,900,000   6/9/2015                                    
Property       4.81   U-Haul Moving & Storage at Highway 367       St. Louis   MO   63138   1970   N/A   142   Units   93.0%   6/30/2015 $1,850,000   5/28/2015                                    
Property       4.82   U-Haul Moving & Storage at 10th Avenue       Muscogee   GA   31901   1963   N/A   145   Units   93.1%   6/30/2015 $1,800,000   6/9/2015                                    
Property       4.83   U-Haul Moving & Storage at Mesa Road       Harris   TX   77028   1965   N/A   168   Units   92.3%   6/30/2015 $1,800,000   6/4/2015                                    
Property       4.84   U-Haul Moving & Storage of Cumberland       Providence   RI   02864   1950   N/A   192   Units   88.0%   6/30/2015 $1,750,000   6/4/2015                                    
Property       4.85   U-Haul Moving & Storage of Colonie       Albany   NY   12208   1993   N/A   196   Units   84.7%   6/30/2015 $1,650,000   6/3/2015                                    

  

I-5
 

  

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS                                                                                    
                                                                                                 
                    MORTGAGED LOAN CHARACTERISTICS       MORTGAGE LOAN CHARACTERISTICS                            
Property
Flag 		  Footnotes   Loan ID   Property Name   % of Initial
Pool Balance 		  County   State   Zip Code   Year Built   Year Renovated   Size   Units of
Measure 		  Occupancy
Rate		   Occupancy Rate
As-of Date 		  Appraised
Value 		  Appraisal
As-of
Date 		      Mortgage
Rate 		  Administrative
Fee Rate(2)		   Master Servicing
Fee Rate		   Primary Servicing
Fee Rate		   Pari Passu
Loan Primary Servicing
Fee Rate		   Trustee
Fee Rate		   Trust Advisor
Fee Rate		   CREFC
Fee Rate
Property       4.86   U-Haul Moving & Storage of Terre Haute       Vigo   IN   47803   1956; 1967   N/A   227   Units   94.7%   6/30/2015 $1,600,000   6/8/2015                                    
Property       4.87   U-Haul Moving & Storage of Reading       Berks   PA   19601   1978   N/A   126   Units   94.4%   6/30/2015 $1,600,000   6/9/2015                                    
Property       4.88   U-Haul Storage of Pearl       Rankin   MS   39208   1980   N/A   148   Units   76.4%   6/30/2015 $1,600,000   5/27/2015                                    
Property       4.89   U-Haul Moving & Storage of Hamilton       Butler   OH   45011   1981-1986   N/A   198   Units   90.9%   6/30/2015 $1,550,000   6/8/2015                                    
Property       4.90   U-Haul Moving & Storage of Lebanon       Lebanon   PA   17042   1980   N/A   144   Units   99.3%   6/30/2015 $1,500,000   6/9/2015                                    
Property       4.91   U-Haul Moving & Storage at 7 Mile & Van Dyke       Wayne   MI   48234   1948   N/A   267   Units   85.4%   6/30/2015 $1,475,000   6/4/2015                                    
Property       4.92   U-Haul Moving & Storage at State Street       Milwaukee   WI   53233   1967   N/A   134   Units   93.3%   6/30/2015 $1,400,000   6/8/2015                                    
Property       4.93   U-Haul Moving & Storage of Provo       Utah   UT   84604   1945-1970   N/A   263   Units   60.8%   6/30/2015 $1,350,000   6/8/2015                                    
Property       4.94   U-Haul Moving & Storage of Fall River       Bristol   MA   02723   1940   N/A   177   Units   96.0%   6/30/2015 $1,350,000   6/4/2015                                    
Property       4.95   U-Haul Moving & Storage of Schenectady       Schenectady   NY   12303   1985   N/A   182   Units   91.2%   6/30/2015 $1,200,000   6/3/2015                                    
Property       4.96   U-Haul Moving & Storage of Glens Falls       Warren   NY   12801   1991   N/A   144   Units   95.8%   6/30/2015 $1,200,000   6/3/2015                                    
Property       4.97   U-Haul Moving & Storage of Bremerton       Kitsap   WA   98312   1981   N/A   101   Units   96.0%   6/30/2015 $1,150,000   6/4/2015                                    
Property       4.98   U-Haul Moving & Storage of South End       Lucas   OH   43614   1953; 2003   N/A   225   Units   80.9%   6/30/2015 $1,050,000   6/9/2015                                    
Property       4.99   U-Haul Moving & Storage of Keene       Cheshire   NH   03431   1960   N/A   117   Units   95.7%   6/30/2015 $1,000,000   6/8/2015                                    
Property       4.100   U-Haul Moving & Storage of Lima Mall       Allen   OH   45805   1930   N/A   159   Units   97.5%   6/30/2015 $1,000,000   6/1/2015                                    
Property       4.101   U-Haul Moving & Storage of New Britain       Hartford   CT   06052   1947   N/A   109   Units   89.0%   6/30/2015 $950,000   6/10/2015                                    
Property       4.102   U-Haul Moving & Storage of Cape Girardeau       Cape Girardeau   MO   63703   1978   N/A   105   Units   97.1%   6/30/2015 $900,000   6/9/2015                                    
Property       4.103   U-Haul Moving & Storage at North Watkins       Shelby   TN   38127   1972   N/A   181   Units   92.8%   6/30/2015 $860,000   5/26/2015                                    
Property       4.104   U-Haul Moving & Storage at National Road       Wayne   IN   47374   1965; 1970; 1984   N/A   151   Units   82.1%   6/30/2015 $820,000   6/8/2015                                    
Property       4.105   U-Haul Moving & Storage of Pensacola-Bellview       Escambia   FL   32506   1962   N/A   111   Units   73.0%   6/30/2015 $760,000   6/2/2015                                    
Loan   8   5   Granite 190   5.0%      Collin   TX   75080   2001; 2008   N/A   307,468   SF   92.0%   9/4/2015 $55,000,000   8/3/2015       4.790%   0.02665%   0.00500%   0.01500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan   4, 9   6   Herald Center   4.9%      New York   NY   10001   1902   2015   249,063   SF   96.6%   6/12/2015 $572,000,000   6/29/2015       4.510%   0.01540%   0.00500%   0.00000%   0.00500%   0.00490%   0.00000%   0.00050%
Loan       7   Hammond Square   4.6%      Tangipahoa Parish   LA   70403   1977; 2009   N/A   369,196   SF   86.2%   7/1/2015 $86,400,000   6/17/2015       4.200%   0.02665%   0.00500%   0.01500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan   10   8   1 Emerson Lane   3.8%      Hudson   NJ   07094   1977; 2015   2015   340,000   SF   100.0%   9/1/2015 $44,200,000   9/1/2015       4.880%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan   7, 11   9   CVS/Walgreens Portfolio   3.3%                          80,665   SF   100.0%       $47,390,000           4.410%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Property       9.01   CVS/Walgreens Portfolio - Walgreens - Ellicott City, MD       Howard   MD   21042   2015   N/A   14,490   SF   100.0%   7/31/2015 $12,500,000   7/28/2015                                    
Property       9.02   CVS/Walgreens Portfolio - CVS - Highlands, NJ       Monmouth   NJ   07732   2014   N/A   12,900   SF   100.0%   7/31/2015 $10,400,000   8/13/2015                                    
Property       9.03   CVS/Walgreens Portfolio - CVS - Hastings, MN       Dakota   MN   55033   2014   N/A   13,225   SF   100.0%   7/31/2015 $6,850,000   8/1/2015                                    
Property       9.04   CVS/Walgreens Portfolio - CVS - Fayetteville, AR       Washington   AR   72703   2014   N/A   13,225   SF   100.0%   7/31/2015 $6,640,000   8/3/2015                                    
Property       9.05   CVS/Walgreens Portfolio - CVS - Westland, MI       Wayne   MI   48185   2014   N/A   13,600   SF   100.0%   7/31/2015 $5,500,000   7/28/2015                                    
Property       9.06   CVS/Walgreens Portfolio - CVS - Selbyville, DE       Sussex   DE   19975   2014   N/A   13,225   SF   100.0%   7/31/2015 $5,500,000   7/27/2015                                    
Loan   12   10   University West Apartments   3.3%      Story   IA   50014   1988-2005   N/A   483   Units   99.2%   8/18/2015 $60,700,000   5/20/2015       4.553%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan       11   Gateway Crossing   3.2%      Richmond   GA   30907   2013-2014   N/A   240   Units   93.8%   9/30/2015 $35,700,000   6/10/2015       4.340%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan   11, 13, 14, 15   12   Gateway Fairfield   2.7%      Solano   CA   94533   1989   2000   169,757   SF   97.2%   8/19/2015 $31,600,000   9/4/2015       4.721%   0.04665%   0.00500%   0.03500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan       13   FedEx - Manassas, VA   2.7%      Prince William   VA   20109   2015   N/A   175,308   SF   100.0%   11/1/2015 $40,700,000   8/17/2015       4.050%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan       14   Village at West Oaks   2.6%      Harris   TX   77077   1995   2013   282,301   SF   91.7%   10/15/2015 $32,300,000   9/22/2015       4.568%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan   4   15   Broadstone Medical Apartments   2.5%      Bexar   TX   78229   1981   2012-2014   384   Units   92.8%   9/25/2015 $27,100,000   9/4/2015       4.522%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan       16   400 South Beverly Drive   2.0%      Los Angeles   CA   90212   1957   2015   43,713   SF   100.0%   9/1/2015 $24,500,000   8/21/2015       4.576%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan       17   Pointe at Steeplechase   1.9%      Harris   TX   77065   1983   N/A   316   Units   91.8%   10/27/2015 $20,800,000   8/18/2015       4.620%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan       18   Bent Tree Apartments   1.7%      Bexar   TX   78240   1978   2013-2014   272   Units   96.0%   7/1/2015 $18,500,000   5/12/2015       4.620%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan       19   Bayshore Apartments   1.6%      Johnson   IN   46142   1997   N/A   236   Units   96.2%   6/12/2015 $18,000,000   6/5/2015       4.270%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan   11   20   Plant City Crossing   1.5%      Hillsborough   FL   33563   2001   2010   85,252   SF   96.2%   5/14/2015 $17,400,000   5/13/2015       4.805%   0.02665%   0.00500%   0.01500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan       21   Cobblestone Creek Apartments   1.3%      Kenosha   WI   53158   2014-2015   n/a   88   Units   100.0%   8/31/2015 $14,200,000   7/13/2015       4.800%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan       22   O’Connor Plaza Office Building   1.1%      Victoria   TX   77901   1985   2015   171,103   SF   92.0%   10/19/2015 $14,500,000   9/24/2015       4.710%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan   4   23   Rockside Place Apartments   1.1%      Cuyahoga   OH   44125   1963-1968   N/A   324   Units   95.1%   10/26/2015 $12,000,000   9/30/2015       4.618%   0.05665%   0.00500%   0.04500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan       24   Auburn Ridge Office   1.1%      Oakland   MI   48326   2004   N/A   63,456   SF   100.0%   11/1/2015 $13,300,000   8/27/2015       4.700%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan       25   Fairfield Inn & Suites Kansas City   1.0%      Clay   MO   64158   1991   2015   99   Rooms   82.7%   6/30/2015 $12,000,000   8/1/2015       4.734%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan       26   Durham Plaza   1.0%      Durham   NC   27704   1973-1998   N/A   234,578   SF   90.4%   8/27/2015 $11,725,000   6/26/2015       4.740%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan       27   Rainbow Pavilion   1.0%      Clark   NV   89118   2005   2011   63,759   SF   84.2%   8/5/2015 $14,300,000   6/2/2015       4.600%   0.04665%   0.00500%   0.03500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan   4   28   Weeping Cherry Apartments   0.9%      Cuyahoga   OH   44147   1964   2005   206   Units   88.8%   10/26/2015 $10,000,000   9/30/2015       4.550%   0.05665%   0.00500%   0.04500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan       29   Cambria Suites Raleigh-Durham Airport   0.9%      Wake County   NC   27560   2008   N/A   103   Rooms   75.6%   8/31/2015 $11,100,000   8/18/2015       4.699%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan       30   The Exchange at Telfair   0.8%      Fort Bend   TX   77479   2014   N/A   25,677   SF   94.6%   10/31/2015 $9,400,000   8/25/2015       4.680%   0.05665%   0.00500%   0.04500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan       31   USSC - Plantation, FL   0.8%      Broward   FL   33313   1979   N/A   62,777   SF   76.6%   9/1/2015 $8,500,000   8/7/2015       4.493%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan       32   Parkwood Village Apartments   0.8%      DeKalb   GA   30360   1979   2014   136   Units   98.0%   10/15/2015 $10,000,000   9/10/2015       4.707%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan       33   Southeast Center   0.8%      Tarrant   TX   76105   1998   N/A   73,268   SF   100.0%   6/9/2015 $10,700,000   6/12/2015       4.465%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan   4   34   Auburn Crossroads   0.7%      Placer   CA   95603   1994   N/A   46,948   SF   100.0%   9/1/2015 $8,600,000   10/1/2015       4.557%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan       35   La Quinta Russellville   0.7%      Pope   AR   72802   2008   2014   68   Rooms   79.9%   8/31/2015 $9,300,000   9/18/2015       4.800%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan       36   Interplaza West   0.7%      Jefferson   CO   80401   2001   N/A   31,675   SF   100.0%   7/20/2015 $8,650,000   6/4/2015       4.665%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan       37   Holiday Inn Express & Suites - Corpus Christi, TX   0.7%      Nueces   TX   78408   2011   N/A   64   Rooms   64.3%   7/31/2015 $7,900,000   7/20/2015       5.203%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan       38   Pelican Point Main Street   0.6%      Ascension Parish   LA   70737   2006   N/A   38,721   SF   86.7%   10/6/2015 $6,700,000   8/24/2015       4.660%   0.09165%   0.00500%   0.08000%   0.00000%   0.00490%   0.00125%   0.00050%
Loan       39   StorQuest - San Leandro, CA   0.6%      Alameda   CA   94577   1985; 2002   N/A   43,087   SF   94.1%   7/31/2015 $9,700,000   8/12/2015       4.268%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan       40   Sunshine Resort MHC   0.6%      Highlands   FL   33852   1971; 1988   N/A   411   Pads   71.7%   10/8/2015 $8,300,000   9/29/2015       4.585%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan   4   41   Village Creek Apartments   0.5%      Hunt   TX   75428   1973   2014   100   Units   97.0%   10/19/2015 $5,800,000   9/4/2015       4.750%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan       42   Walgreens - Shawnee, KS   0.5%      Johnson   KS   66203   2001   N/A   15,120   SF   100.0%   11/1/2015 $7,100,000   7/14/2015       4.730%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan       43   Walgreens - North Wilkesboro, NC   0.4%      Wilkes   NC   28659   2005   N/A   14,476   SF   100.0%   11/1/2015 $6,300,000   7/7/2015       4.620%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan       44   350 Second Street   0.4%      Santa Clara   CA   94022   1984   1994   9,215   SF   100.0%   9/1/2015 $7,230,000   8/17/2015       4.650%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan       45   Walgreens - Greendale, IN   0.4%      Dearborn   IN   47025   2005   N/A   14,820   SF   100.0%   11/1/2015 $5,400,000   9/1/2015       4.981%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan       46   Canyon Walk Apartments   0.4%      Mohave   AZ   86429   1997   N/A   156   Units   90.4%   8/4/2015 $5,600,000   7/7/2015       5.040%   0.07665%   0.00500%   0.06500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan       47   1100 W. University Ave   0.4%      Williamson   TX   78628   2015   N/A   8,500   SF   100.0%   11/1/2015 $5,000,000   5/22/2015       5.000%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan       48   Spyglass Apartments   0.3%      Hamilton   OH   45223   1973   N/A   100   Units   97.0%   10/2/2015 $4,350,000   6/15/2015       4.815%   0.04665%   0.00500%   0.03500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan       49   StorQuest - Vallejo, CA   0.3%      Solano   CA   94591   1989   N/A   45,875   SF   95.9%   7/31/2015 $5,900,000   8/12/2015       4.318%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan   4   50   Imperial Medical Office Building   0.3%      Los Angeles   CA   90638   1973   N/A   26,920   SF   79.5%   6/1/2015 $4,550,000   6/12/2015       4.620%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan       51   Massillon Marketplace Outparcels   0.3%      Stark   OH   44646   2000-2004   N/A   22,469   SF   100.0%   6/26/2015 $4,590,000   7/2/2015       4.120%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan   7, 11   52   Dollar General Portfolio   0.2%                          32,250   SF   100.0%       $2,710,000           5.278%   0.05665%   0.00500%   0.04500%   0.00000%   0.00490%   0.00125%   0.00050%
Property       52   Dollar General Portfolio - Ashland       Schuylkill   PA   17921   2003   N/A   8,125   SF   100.0%   11/1/2015 $770,000   7/9/2015                                    
Property       52   Dollar General Portfolio - Jennerstown       Somerset   PA   15547   2003   N/A   8,125   SF   100.0%   11/1/2015 $680,000   7/9/2015                                    
Property       52   Dollar General Portfolio - Mt. Holly Springs       Cumberland   PA   17065   2003   N/A   8,000   SF   100.0%   11/1/2015 $720,000   7/9/2015                                    
Property       52   Dollar General Portfolio - Coxs Creek       Nelson   KY   40013   2002   N/A   8,000   SF   100.0%   11/1/2015 $540,000   7/16/2015                                    
Loan       53   Wayne MHC   0.2%      Warren   OH   45054   1971   N/A   71   Pads   91.5%   10/27/2015 $2,530,000   8/22/2015       5.394%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan       54   StorQuest - Indian School - Phoenix, AZ   0.2%      Maricopa   AZ   85037   1980   N/A   43,900   SF   92.2%   8/31/2015 $2,900,000   9/3/2015       4.935%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%
Loan       55   StorQuest - Bell Road - Phoenix, AZ   0.2%      Maricopa   AZ   85032   1976   N/A   39,520   SF   84.8%   8/31/2015 $2,330,000   8/28/2015       4.935%   0.01665%   0.00500%   0.00500%   0.00000%   0.00490%   0.00125%   0.00050%

  

I-6
 

  

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS                                                                                
                    MORTGAGE LOAN CHARACTERISTICS
Property
Flag 		  Footnotes   Loan ID   Property Name   % of Initial
Pool Balance 		  Interest
Accrual  
Basis 		  Seasoning
(mos.)		   ARD
(Yes/No) 		  Original Term
to Maturity (mos.) 		  Remaining Term
to Maturity (mos.)		   Original
Interest-Only
Period (mos.) 		  Remaining
Interest-Only
Period (mos.) 		  Original
Amortization
Term (mos.) 		  Remaining
Amortization
Term (mos.) 		  Note Date   First
Payment
Date		   First P&I Payment
Date (Partial
IO Loans)		   Maturity
 Date		   ARD Loan
Stated Maturity
Date		   Monthly
Debt Service
(P&I)		   Monthly
Debt Service
(IO)		   Annual Debt
Service
(P&I)		   Annual Debt
Service
(IO)		   Lockbox Type
Loan   3, 4   1   535-545 Fifth Avenue   10.9%      Actual/360   8   No   120   112   120   112   0   0   2/11/2015   4/6/2015   N/A   3/6/2025   N/A   $0.00   $293,520.83   $0   $3,522,250   Hard
Loan       2   Crowne Plaza - Hollywood, FL   7.3%      Actual/360   1   No   120   119   0   0   360   359   9/28/2015   11/1/2015   N/A   10/1/2025   N/A   $318,910.30   $0.00   $3,826,924   $0   Hard
Loan       3   Hotel Valencia Santana Row   6.4%      Actual/360   2   No   120   118   60   58   360   360   8/28/2015   10/1/2015   10/1/2020   9/1/2025   N/A   $279,034.52   $216,287.85   $3,348,414   $2,595,454   Hard
Loan   5, 6, 7   4   U-Haul Portfolio   6.0%      Actual/360   2   No   240   238   0   0   240   238   8/12/2015   10/1/2015   N/A   9/1/2035   N/A   $530,555.63   $0.00   $6,366,668   $0   Soft
Property       4.01   U-Haul Moving & Storage of Flushing                                                                                
Property       4.02   U-Haul Moving & Storage at Grand Concourse                                                                                
Property       4.03   U-Haul Moving & Storage at Ben White                                                                                
Property       4.04   U-Haul Moving & Storage of Quail Springs                                                                                
Property       4.05   U-Haul Moving & Storage of Philadelphia                                                                                
Property       4.06   U-Haul Moving & Storage at Mile High Station                                                                                
Property       4.07   U-Haul Moving & Storage at 26th and Indian School                                                                                
Property       4.08   U-Haul Moving & Storage of Wilkes-Barre                                                                                
Property       4.09   U-Haul Moving & Storage of Lafayette                                                                                
Property       4.10   U-Haul Moving & Storage at Ashley Road                                                                                
Property       4.11   U-Haul Moving & Storage of Woodlake                                                                                
Property       4.12   U-Haul Moving & Storage of Spring                                                                                
Property       4.13   U-Haul Moving & Storage of Kingwood                                                                                
Property       4.14   U-Haul Moving & Storage of Evanston                                                                                
Property       4.15   U-Haul Moving & Storage of Inglewood                                                                                
Property       4.16   U-Haul Moving & Storage at Pelham                                                                                
Property       4.17   U-Haul Moving & Storage of Fort Pierce                                                                                
Property       4.18   U-Haul Moving & Storage at Waverly Road                                                                                
Property       4.19   U-Haul Moving & Storage of South Central                                                                                
Property       4.20   U-Haul Moving & Storage at New Utrecht Avenue                                                                                
Property       4.21   U-Haul Moving & Storage of Castleton                                                                                
Property       4.22   U-Haul Moving & Storage at Tropicana Field                                                                                
Property       4.23   U-Haul Moving & Storage of Eastside                                                                                
Property       4.24   U-Haul Moving & Storage of Somerville                                                                                
Property       4.25   U-Haul Moving & Storage of Overbrook                                                                                
Property       4.26   U-Haul Moving & Storage of Cheltenham                                                                                
Property       4.27   U-Haul Moving & Storage of Sherwood                                                                                
Property       4.28   U-Haul Moving & Storage at Page Avenue                                                                                
Property       4.29   U-Haul Moving & Storage of Lubbock                                                                                
Property       4.30   U-Haul Moving & Storage of South Shore                                                                                
Property       4.31   U-Haul Moving & Storage at Summer Avenue                                                                                
Property       4.32   U-Haul Moving & Storage at Capitol Avenue                                                                                
Property       4.33   Milwaukie U-Haul Moving & Storage                                                                                
Property       4.34   U-Haul Moving & Storage of Gresham                                                                                
Property       4.35   U-Haul Moving & Storage of Abilene                                                                                
Property       4.36   U-Haul Moving & Storage at 5th Avenue                                                                                
Property       4.37   U-Haul Moving & Storage at Hammond Square                                                                                
Property       4.38   U-Haul Moving & Storage at 10 Mile & Groesbeck Highway                                                                                
Property       4.39   U-Haul Moving & Storage of Midway                                                                                
Property       4.40   U-Haul Moving & Storage of Garner                                                                                
Property       4.41   U-Haul Moving & Storage of Lynchburg                                                                                
Property       4.42   U-Haul Moving & Storage of I-80 & Manawa                                                                                
Property       4.43   U-Haul Moving & Storage of West Columbia                                                                                
Property       4.44   U-Haul Moving & Storage of Ontario                                                                                
Property       4.45   U-Haul Moving & Storage of Roxborough                                                                                
Property       4.46   U-Haul Moving & Storage at East Main Street                                                                                
Property       4.47   U-Haul Moving & Storage at Bardstown                                                                                
Property       4.48   U-Haul Moving & Storage of Jonesboro, GA                                                                                
Property       4.49   U-Haul Moving & Storage of Portsmouth                                                                                
Property       4.50   U-Haul Moving & Storage of Danbury                                                                                
Property       4.51   U-Haul Moving & Storage of Mather                                                                                
Property       4.52   U-Haul Moving & Storage of Huntington Station                                                                                
Property       4.53   U-Haul Moving & Storage at Broad Street                                                                                
Property       4.54   U-Haul Moving & Storage of Madison                                                                                
Property       4.55   U-Haul Moving & Storage of Plainfield                                                                                
Property       4.56   U-Haul Moving & Storage of Elyria                                                                                
Property       4.57   U-Haul Moving & Storage of Manchester                                                                                
Property       4.58   U-Haul Moving & Storage of Old Bridge                                                                                
Property       4.59   U-Haul Moving & Storage of High Point                                                                                
Property       4.60   U-Haul Moving & Storage of Idaho Falls                                                                                
Property       4.61   U-Haul Moving & Storage of Hammond                                                                                
Property       4.62   U-Haul Moving & Storage of Jonesboro, AR                                                                                
Property       4.63   U-Haul Moving & Storage at 6th Avenue                                                                                
Property       4.64   U-Haul Moving & Storage of Chula Vista                                                                                
Property       4.65   U-Haul Moving & Storage of Barstow                                                                                
Property       4.66   U-Haul Moving & Storage at Western Avenue                                                                                
Property       4.67   U-Haul Moving & Storage at Wade Hampton                                                                                
Property       4.68   U-Haul Moving & Storage at 7 Mile & Livernois                                                                                
Property       4.69   U-Haul Moving & Storage of Clarksville                                                                                
Property       4.70   U-Haul Moving & Storage of Bowling Green                                                                                
Property       4.71   U-Haul Moving & Storage at Alexis Road                                                                                
Property       4.72   U-Haul Moving & Storage at Veterans Memorial                                                                                
Property       4.73   U-Haul Moving & Storage at Jefferson Davis Highway                                                                                
Property       4.74   U-Haul Moving & Storage at Southfield Freeway & Joy Road                                                                                
Property       4.75   U-Haul Moving & Storage at East Spokane                                                                                
Property       4.76   U-Haul Moving & Storage of North Hills                                                                                
Property       4.77   U-Haul Moving & Storage of Aurora                                                                                
Property       4.78   U-Haul Moving & Storage of East Lake                                                                                
Property       4.79   U-Haul Moving & Storage of Fort Smith                                                                                
Property       4.80   U-Haul Moving & Storage at Jim Miller Road                                                                                
Property       4.81   U-Haul Moving & Storage at Highway 367                                                                                
Property       4.82   U-Haul Moving & Storage at 10th Avenue                                                                                
Property       4.83   U-Haul Moving & Storage at Mesa Road                                                                                
Property       4.84   U-Haul Moving & Storage of Cumberland                                                                                
Property       4.85   U-Haul Moving & Storage of Colonie                                                                                

  

I-7
 

  

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS                                                                                
                    MORTGAGE LOAN CHARACTERISTICS
Property
Flag 		  Footnotes   Loan ID   Property Name   % of Initial
Pool Balance 		  Interest
Accrual  
Basis 		  Seasoning
(mos.)		   ARD
(Yes/No) 		  Original Term
to Maturity (mos.) 		  Remaining Term
to Maturity (mos.)		   Original
Interest-Only
Period (mos.) 		  Remaining
Interest-Only
Period (mos.) 		  Original
Amortization
Term (mos.) 		  Remaining
Amortization
Term (mos.) 		  Note Date   First
Payment
Date		   First P&I Payment
Date (Partial
IO Loans)		   Maturity
 Date		   ARD Loan
Stated Maturity
Date		   Monthly
Debt Service
(P&I)		   Monthly
Debt Service
(IO)		   Annual Debt
Service
(P&I)		   Annual Debt
Service
(IO)		   Lockbox Type
Property       4.86   U-Haul Moving & Storage of Terre Haute                                                                                
Property       4.87   U-Haul Moving & Storage of Reading                                                                                
Property       4.88   U-Haul Storage of Pearl                                                                                
Property       4.89   U-Haul Moving & Storage of Hamilton                                                                                
Property       4.90   U-Haul Moving & Storage of Lebanon                                                                                
Property       4.91   U-Haul Moving & Storage at 7 Mile & Van Dyke                                                                                
Property       4.92   U-Haul Moving & Storage at State Street                                                                                
Property       4.93   U-Haul Moving & Storage of Provo                                                                                
Property       4.94   U-Haul Moving & Storage of Fall River                                                                                
Property       4.95   U-Haul Moving & Storage of Schenectady                                                                                
Property       4.96   U-Haul Moving & Storage of Glens Falls                                                                                
Property       4.97   U-Haul Moving & Storage of Bremerton                                                                                
Property       4.98   U-Haul Moving & Storage of South End                                                                                
Property       4.99   U-Haul Moving & Storage of Keene                                                                                
Property       4.100   U-Haul Moving & Storage of Lima Mall                                                                                
Property       4.101   U-Haul Moving & Storage of New Britain                                                                                
Property       4.102   U-Haul Moving & Storage of Cape Girardeau                                                                                
Property       4.103   U-Haul Moving & Storage at North Watkins                                                                                
Property       4.104   U-Haul Moving & Storage at National Road                                                                                
Property       4.105   U-Haul Moving & Storage of Pensacola-Bellview                                                                                
Loan   8   5   Granite 190   5.0%      Actual/360   1   No   120   119   42   41   360   360   9/3/2015   11/1/2015   5/1/2019   10/1/2025   N/A   $216,175.19   $166,943.14   $2,594,102   $2,003,318   Springing
Loan   4, 9   6   Herald Center   4.9%      Actual/360   22   No   120   98   120   98   0   0   12/20/2013   2/7/2014   N/A   1/7/2024   N/A   $0.00   $152,421.30   $0   $1,829,056   Hard
Loan       7   Hammond Square   4.6%      Actual/360   3   No   120   117   24   21   300   300   7/31/2015   9/1/2015   9/1/2017   8/1/2025   N/A   $202,243.15   $134,847.22   $2,426,918   $1,618,167   Springing
Loan   10   8   1 Emerson Lane   3.8%      Actual/360   2   No   120   118   36   34   360   360   9/1/2015   10/1/2015   10/1/2018   9/1/2025   N/A   $164,148.64   $127,817.59   $1,969,784   $1,533,811   Hard
Loan   7, 11   9   CVS/Walgreens Portfolio   3.3%      Actual/360   1   No   120   119   120   119   0   0   9/30/2015   11/1/2015   N/A   10/1/2025   N/A   $0.00   $100,945.31   $0   $1,211,344   Hard
Property       9.01   CVS/Walgreens Portfolio - Walgreens - Ellicott City, MD                                                                                
Property       9.02   CVS/Walgreens Portfolio - CVS - Highlands, NJ                                                                                
Property       9.03   CVS/Walgreens Portfolio - CVS - Hastings, MN                                                                                
Property       9.04   CVS/Walgreens Portfolio - CVS - Fayetteville, AR                                                                                
Property       9.05   CVS/Walgreens Portfolio - CVS - Westland, MI                                                                                
Property       9.06   CVS/Walgreens Portfolio - CVS - Selbyville, DE                                                                                
Loan   12   10   University West Apartments   3.3%      Actual/360   0   No   120   120   60   60   360   360   10/28/2015   12/1/2015   12/1/2020   11/1/2025   N/A   $137,656.61   $103,865.31   $1,651,879   $1,246,384   Springing
Loan       11   Gateway Crossing   3.2%      Actual/360   3   No   120   117   60   57   360   360   7/29/2015   9/1/2015   9/1/2020   8/1/2025   N/A   $131,764.10   $97,172.80   $1,581,169   $1,166,074   Soft
Loan   11, 13, 14, 15   12   Gateway Fairfield   2.7%      Actual/360   0   No   120   120   24   24   360   360   10/2/2015   12/1/2015   12/1/2017   11/1/2025   N/A   $114,950.06   $88,192.54   $1,379,401   $1,058,310   Springing
Loan       13   FedEx - Manassas, VA   2.7%      Actual/360   0   No   120   120   120   120   0   0   10/30/2015   12/1/2015   N/A   11/1/2025   N/A   $0.00   $74,596.88   $0   $895,163   Hard
Loan       14   Village at West Oaks   2.6%      Actual/360   0   No   120   120   36   36   360   360   10/19/2015   12/1/2015   12/1/2018   11/1/2025   N/A   $109,807.75   $82,980.05   $1,317,693   $995,761   Springing
Loan   4   15   Broadstone Medical Apartments   2.5%      Actual/360   0   No   120   120   60   60   360   360   10/21/2015   12/1/2015   12/1/2020   11/1/2025   N/A   $102,614.65   $77,177.56   $1,231,376   $926,131   Springing
Loan       16   400 South Beverly Drive   2.0%      Actual/360   0   No   120   120   60   60   360   360   10/30/2015   12/1/2015   12/1/2020   11/1/2025   N/A   $83,002.78   $62,775.12   $996,033   $753,301   Springing
Loan       17   Pointe at Steeplechase   1.9%      Actual/360   1   No   120   119   60   59   360   360   9/30/2015   11/1/2015   11/1/2020   10/1/2025   N/A   $79,516.79   $60,406.23   $954,201   $724,875   Springing
Loan       18   Bent Tree Apartments   1.7%      Actual/360   2   No   120   118   60   58   360   360   8/11/2015   10/1/2015   10/1/2020   9/1/2025   N/A   $71,295.34   $54,160.68   $855,544   $649,928   Springing
Loan       19   Bayshore Apartments   1.6%      Actual/360   2   No   120   118   60   58   360   360   8/5/2015   10/1/2015   10/1/2020   9/1/2025   N/A   $65,583.82   $47,983.14   $787,006   $575,798   Springing
Loan   11   20   Plant City Crossing   1.5%      Actual/360   2   No   120   118   120   118   0   0   8/25/2015   10/1/2015   N/A   9/1/2025   N/A   $0.00   $48,717.36   $0   $584,608   Springing
Loan       21   Cobblestone Creek Apartments   1.3%      Actual/360   1   No   120   119   36   35   360   360   9/3/2015   11/1/2015   11/1/2018   10/1/2025   N/A   $54,040.53   $41,772.22   $648,486   $501,267   Springing
Loan       22   O’Connor Plaza Office Building   1.1%      Actual/360   0   No   120   120   36   36   360   360   11/3/2015   1/1/2016   1/1/2019   12/1/2025   N/A   $46,731.51   $35,815.63   $560,778   $429,788   Springing
Loan   4   23   Rockside Place Apartments   1.1%      Actual/360   0   No   120   120   0   0   360   360   10/29/2015   12/6/2015   N/A   11/6/2025   N/A   $46,234.86   $0.00   $554,818   $0   N/A
Loan       24   Auburn Ridge Office   1.1%      Actual/360   0   No   120   120   0   0   240   240   10/22/2015   12/6/2015   N/A   11/6/2025   N/A   $55,984.16   $0.00   $671,810   $0   Hard
Loan       25   Fairfield Inn & Suites Kansas City   1.0%      Actual/360   0   No   120   120   0   0   360   360   10/13/2015   12/6/2015   N/A   11/6/2025   N/A   $43,216.72   $0.00   $518,601   $0   Springing
Loan       26   Durham Plaza   1.0%      Actual/360   2   No   120   118   36   34   360   360   9/1/2015   10/1/2015   10/1/2018   9/1/2025   N/A   $42,788.19   $32,887.92   $513,458   $394,655   Soft
Loan       27   Rainbow Pavilion   1.0%      Actual/360   1   No   120   119   0   0   360   359   10/1/2015   11/1/2015   N/A   10/1/2025   N/A   $41,011.55   $0.00   $492,139   $0   Springing
Loan   4   28   Weeping Cherry Apartments   0.9%      Actual/360   0   No   120   120   24   24   360   360   10/27/2015   12/6/2015   12/6/2017   11/6/2025   N/A   $38,224.54   $28,832.47   $458,694   $345,990   N/A
Loan       29   Cambria Suites Raleigh-Durham Airport   0.9%      Actual/360   0   No   120   120   0   0   300   300   10/20/2015   12/1/2015   N/A   11/1/2025   N/A   $41,404.72   $0.00   $496,857   $0   Springing
Loan       30   The Exchange at Telfair   0.8%      Actual/360   0   No   120   120   0   0   360   360   10/13/2015   12/1/2015   N/A   11/1/2025   N/A   $33,633.36   $0.00   $403,600   $0   Springing
Loan       31   USSC - Plantation, FL   0.8%      Actual/360   1   No   120   119   0   0   360   359   9/30/2015   11/1/2015   N/A   10/1/2025   N/A   $32,274.68   $0.00   $387,296   $0   Springing
Loan       32   Parkwood Village Apartments   0.8%      Actual/360   0   No   120   120   0   0   360   360   10/28/2015   12/6/2015   N/A   11/6/2025   N/A   $32,960.22   $0.00   $395,523   $0   N/A
Loan       33   Southeast Center   0.8%      Actual/360   2   No   120   118   0   0   300   298   9/1/2015   10/1/2015   N/A   9/1/2025   N/A   $34,338.56   $0.00   $412,063   $0   Springing
Loan   4   34   Auburn Crossroads   0.7%      Actual/360   1   No   120   119   0   0   360   359   10/1/2015   11/1/2015   N/A   10/1/2025   N/A   $31,114.74   $0.00   $373,377   $0   Springing
Loan       35   La Quinta Russellville   0.7%      Actual/360   0   No   120   120   0   0   300   300   10/14/2015   12/6/2015   N/A   11/6/2025   N/A   $34,379.82   $0.00   $412,558   $0   Springing
Loan       36   Interplaza West   0.7%      Actual/360   2   No   120   118   36   34   360   360   8/6/2015   10/1/2015   10/1/2018   9/1/2025   N/A   $30,475.64   $23,254.81   $365,708   $279,058   Hard
Loan       37   Holiday Inn Express & Suites - Corpus Christi, TX   0.7%      Actual/360   1   No   120   119   0   0   300   299   9/8/2015   11/1/2015   N/A   10/1/2025   N/A   $32,985.24   $0.00   $395,823   $0   Springing
Loan       38   Pelican Point Main Street   0.6%      Actual/360   0   No   120   120   0   0   360   360   10/8/2015   12/1/2015   N/A   11/1/2025   N/A   $25,811.82   $0.00   $309,742   $0   N/A
Loan       39   StorQuest - San Leandro, CA   0.6%      Actual/360   1   No   120   119   120   119   0   0   10/1/2015   11/1/2015   N/A   10/1/2025   N/A   $0.00   $17,669.72   $0   $212,037   N/A
Loan       40   Sunshine Resort MHC   0.6%      Actual/360   0   No   120   120   12   12   360   360   10/16/2015   12/1/2015   12/1/2016   11/1/2025   N/A   $23,540.42   $17,819.94   $282,485   $213,839   N/A
Loan   4   41   Village Creek Apartments   0.5%      Actual/360   0   No   120   120   0   0   360   360   10/27/2015   12/1/2015   N/A   11/1/2025   N/A   $22,691.66   $0.00   $272,300   $0   Springing
Loan       42   Walgreens - Shawnee, KS   0.5%      Actual/360   2   No   120   118   120   118   0   0   8/19/2015   10/1/2015   N/A   9/1/2025   N/A   $0.00   $15,461.66   $0   $185,540   Springing
Loan       43   Walgreens - North Wilkesboro, NC   0.4%      Actual/360   0   Yes   120   120   0   0   360   360   10/13/2015   12/1/2015   N/A   11/1/2025   10/15/2030   $18,498.25   $0.00   $221,979   $0   Hard
Loan       44   350 Second Street   0.4%      Actual/360   1   No   120   119   120   119   0   0   9/30/2015   11/1/2015   N/A   10/1/2025   N/A   $0.00   $13,750.87   $0   $165,010   Springing
Loan       45   Walgreens - Greendale, IN   0.4%      Actual/360   0   No   120   120   0   0   300   300   10/9/2015   12/1/2015   N/A   11/1/2025   N/A   $20,421.93   $0.00   $245,063   $0   Springing
Loan       46   Canyon Walk Apartments   0.4%      Actual/360   2   No   120   118   0   0   360   358   8/28/2015   10/1/2015   N/A   9/1/2025   N/A   $18,874.41   $0.00   $226,493   $0   Springing
Loan       47   1100 W. University Ave   0.4%      Actual/360   2   No   120   118   0   0   360   358   8/28/2015   10/1/2015   N/A   9/1/2025   N/A   $17,715.11   $0.00   $212,581   $0   Springing
Loan       48   Spyglass Apartments   0.3%      Actual/360   3   No   120   117   12   9   360   360   7/17/2015   9/1/2015   9/1/2016   8/1/2025   N/A   $14,847.42   $11,492.75   $178,169   $137,913   N/A
Loan       49   StorQuest - Vallejo, CA   0.3%      Actual/360   1   No   120   119   120   119   0   0   10/1/2015   11/1/2015   N/A   10/1/2025   N/A   $0.00   $9,850.44   $0   $118,205   N/A
Loan   4   50   Imperial Medical Office Building   0.3%      Actual/360   2   No   120   118   60   58   360   360   8/5/2015   10/1/2015   10/1/2020   9/1/2025   N/A   $12,846.01   $9,758.68   $154,152   $117,104   Springing
Loan       51   Massillon Marketplace Outparcels   0.3%      Actual/360   2   No   120   118   120   118   0   0   8/19/2015   10/1/2015   N/A   9/1/2025   N/A   $0.00   $7,484.19   $0   $89,810   Springing
Loan   7, 11   52   Dollar General Portfolio   0.2%      Actual/360   0   No   120   120   0   0   360   360   10/30/2015   12/6/2015   N/A   11/6/2025   N/A   $11,355.75   $0.00   $136,269   $0   Soft
Property       52   Dollar General Portfolio - Ashland                                                                                
Property       52   Dollar General Portfolio - Jennerstown                                                                                
Property       52   Dollar General Portfolio - Mt. Holly Springs                                                                                
Property       52   Dollar General Portfolio - Coxs Creek                                                                                
Loan       53   Wayne MHC   0.2%      Actual/360   0   No   120   120   0   0   360   360   10/30/2015   12/1/2015   N/A   11/1/2025   N/A   $10,661.97   $0.00   $127,944   $0   Springing
Loan       54   StorQuest - Indian School - Phoenix, AZ   0.2%      Actual/360   0   No   120   120   60   60   360   360   10/6/2015   12/1/2015   12/1/2020   11/1/2025   N/A   $9,458.20   $7,401.07   $113,498   $88,813   Springing
Loan       55   StorQuest - Bell Road - Phoenix, AZ   0.2%      Actual/360   0   No   120   120   60   60   360   360   10/6/2015   12/1/2015   12/1/2020   11/1/2025   N/A   $7,726.41   $6,045.95   $92,717   $72,551   Springing

  

I-8
 

  

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS                                                            
                    MORTGAGE LOAN CHARACTERISTICS
Property
Flag 		  Footnotes   Loan ID   Property Name   % of Initial
Pool Balance 		  Cash Management Status   Crossed With
Other Loans 		  Related-Borrower Loans   UW NOI
DSCR (P&I)		   UW NOI
DSCR (IO)		   UW NCF
DSCR (P&I)		   UW NCF
DSCR (IO)		   Cut-Off Date
LTV Ratio		   Maturity Date LTV Ratio   Grace Period to
Late Charge
(Days)		   Grace Period to Default
(Days)		   Due Date   Prepayment Provisions
(No. of Payments)		   YM
Formula
Loan   3, 4   1   535-545 Fifth Avenue   10.9%      In Place   No   N/A   N/A   1.59x   N/A   1.37x   49.2%   49.2%   0   3   Sixth   LO(32);DEF(84);O(4)    
Loan       2   Crowne Plaza - Hollywood, FL   7.3%      Springing   No   N/A   1.78x   N/A   1.56x   N/A   67.3%   55.4%   0   4   First   LO(25);DEF(90);O(5)    
Loan       3   Hotel Valencia Santana Row   6.4%      Springing   No   N/A   2.02x   2.61x   1.74x   2.24x   61.1%   56.3%   5   5   First   LO(26);DEF(87);O(7)    
Loan   5, 6, 7   4   U-Haul Portfolio   6.0%      Springing   No   N/A   1.91x   N/A   1.86x   N/A   34.4%   0.0%   0   0   First   LO(26);DEF(210);O(4)    
Property       4.01   U-Haul Moving & Storage of Flushing                                                            
Property       4.02   U-Haul Moving & Storage at Grand Concourse                                                            
Property       4.03   U-Haul Moving & Storage at Ben White                                                            
Property       4.04   U-Haul Moving & Storage of Quail Springs                                                            
Property       4.05   U-Haul Moving & Storage of Philadelphia                                                            
Property       4.06   U-Haul Moving & Storage at Mile High Station                                                            
Property       4.07   U-Haul Moving & Storage at 26th and Indian School                                                            
Property       4.08   U-Haul Moving & Storage of Wilkes-Barre                                                            
Property       4.09   U-Haul Moving & Storage of Lafayette                                                            
Property       4.10   U-Haul Moving & Storage at Ashley Road                                                            
Property       4.11   U-Haul Moving & Storage of Woodlake                                                            
Property       4.12   U-Haul Moving & Storage of Spring                                                            
Property       4.13   U-Haul Moving & Storage of Kingwood                                                            
Property       4.14   U-Haul Moving & Storage of Evanston                                                            
Property       4.15   U-Haul Moving & Storage of Inglewood                                                            
Property       4.16   U-Haul Moving & Storage at Pelham                                                            
Property       4.17   U-Haul Moving & Storage of Fort Pierce                                                            
Property       4.18   U-Haul Moving & Storage at Waverly Road                                                            
Property       4.19   U-Haul Moving & Storage of South Central                                                            
Property       4.20   U-Haul Moving & Storage at New Utrecht Avenue                                                            
Property       4.21   U-Haul Moving & Storage of Castleton                                                            
Property       4.22   U-Haul Moving & Storage at Tropicana Field                                                            
Property       4.23   U-Haul Moving & Storage of Eastside                                                            
Property       4.24   U-Haul Moving & Storage of Somerville                                                            
Property       4.25   U-Haul Moving & Storage of Overbrook                                                            
Property       4.26   U-Haul Moving & Storage of Cheltenham                                                            
Property       4.27   U-Haul Moving & Storage of Sherwood                                                            
Property       4.28   U-Haul Moving & Storage at Page Avenue                                                            
Property       4.29   U-Haul Moving & Storage of Lubbock                                                            
Property       4.30   U-Haul Moving & Storage of South Shore                                                            
Property       4.31   U-Haul Moving & Storage at Summer Avenue                                                            
Property       4.32   U-Haul Moving & Storage at Capitol Avenue                                                            
Property       4.33   Milwaukie U-Haul Moving & Storage                                                            
Property       4.34   U-Haul Moving & Storage of Gresham                                                            
Property       4.35   U-Haul Moving & Storage of Abilene                                                            
Property       4.36   U-Haul Moving & Storage at 5th Avenue                                                            
Property       4.37   U-Haul Moving & Storage at Hammond Square                                                            
Property       4.38   U-Haul Moving & Storage at 10 Mile & Groesbeck Highway                                                            
Property       4.39   U-Haul Moving & Storage of Midway                                                            
Property       4.40   U-Haul Moving & Storage of Garner                                                            
Property       4.41   U-Haul Moving & Storage of Lynchburg                                                            
Property       4.42   U-Haul Moving & Storage of I-80 & Manawa                                                            
Property       4.43   U-Haul Moving & Storage of West Columbia                                                            
Property       4.44   U-Haul Moving & Storage of Ontario                                                            
Property       4.45   U-Haul Moving & Storage of Roxborough                                                            
Property       4.46   U-Haul Moving & Storage at East Main Street                                                            
Property       4.47   U-Haul Moving & Storage at Bardstown                                                            
Property       4.48   U-Haul Moving & Storage of Jonesboro, GA                                                            
Property       4.49   U-Haul Moving & Storage of Portsmouth                                                            
Property       4.50   U-Haul Moving & Storage of Danbury                                                            
Property       4.51   U-Haul Moving & Storage of Mather                                                            
Property       4.52   U-Haul Moving & Storage of Huntington Station                                                            
Property       4.53   U-Haul Moving & Storage at Broad Street                                                            
Property       4.54   U-Haul Moving & Storage of Madison                                                            
Property       4.55   U-Haul Moving & Storage of Plainfield                                                            
Property       4.56   U-Haul Moving & Storage of Elyria                                                            
Property       4.57   U-Haul Moving & Storage of Manchester                                                            
Property       4.58   U-Haul Moving & Storage of Old Bridge                                                            
Property       4.59   U-Haul Moving & Storage of High Point                                                            
Property       4.60   U-Haul Moving & Storage of Idaho Falls                                                            
Property       4.61   U-Haul Moving & Storage of Hammond                                                            
Property       4.62   U-Haul Moving & Storage of Jonesboro, AR                                                            
Property       4.63   U-Haul Moving & Storage at 6th Avenue                                                            
Property       4.64   U-Haul Moving & Storage of Chula Vista                                                            
Property       4.65   U-Haul Moving & Storage of Barstow                                                            
Property       4.66   U-Haul Moving & Storage at Western Avenue                                                            
Property       4.67   U-Haul Moving & Storage at Wade Hampton                                                            
Property       4.68   U-Haul Moving & Storage at 7 Mile & Livernois                                                            
Property       4.69   U-Haul Moving & Storage of Clarksville                                                            
Property       4.70   U-Haul Moving & Storage of Bowling Green                                                            
Property       4.71   U-Haul Moving & Storage at Alexis Road                                                            
Property       4.72   U-Haul Moving & Storage at Veterans Memorial                                                            
Property       4.73   U-Haul Moving & Storage at Jefferson Davis Highway                                                            
Property       4.74   U-Haul Moving & Storage at Southfield Freeway & Joy Road                                                            
Property       4.75   U-Haul Moving & Storage at East Spokane                                                            
Property       4.76   U-Haul Moving & Storage of North Hills                                                            
Property       4.77   U-Haul Moving & Storage of Aurora                                                            
Property       4.78   U-Haul Moving & Storage of East Lake                                                            
Property       4.79   U-Haul Moving & Storage of Fort Smith                                                            
Property       4.80   U-Haul Moving & Storage at Jim Miller Road                                                            
Property       4.81   U-Haul Moving & Storage at Highway 367                                                            
Property       4.82   U-Haul Moving & Storage at 10th Avenue                                                            
Property       4.83   U-Haul Moving & Storage at Mesa Road                                                            
Property       4.84   U-Haul Moving & Storage at Cumberland                                                            
Property       4.85   U-Haul Moving & Storage at Colonie                                                            

  

I-9
 

  

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS                                                            
                    MORTGAGE LOAN CHARACTERISTICS
Property
Flag 		  Footnotes   Loan ID   Property Name   % of Initial
Pool Balance 		  Cash Management Status   Crossed With
Other Loans 		  Related-Borrower Loans   UW NOI
DSCR (P&I)		   UW NOI
DSCR (IO)		   UW NCF
DSCR (P&I)		   UW NCF
DSCR (IO)		   Cut-Off Date
LTV Ratio		   Maturity Date LTV Ratio   Grace Period to
Late Charge
(Days)		   Grace Period to Default
(Days)		   Due Date   Prepayment Provisions
(No. of Payments)		   YM
Formula
Property       4.86   U-Haul Moving & Storage of Terre Haute                                                            
Property       4.87   U-Haul Moving & Storage of Reading                                                            
Property       4.88   U-Haul Storage of Pearl                                                            
Property       4.89   U-Haul Moving & Storage of Hamilton                                                            
Property       4.90   U-Haul Moving & Storage of Lebanon                                                            
Property       4.91   U-Haul Moving & Storage at 7 Mile & Van Dyke                                                            
Property       4.92   U-Haul Moving & Storage at State Street                                                            
Property       4.93   U-Haul Moving & Storage of Provo                                                            
Property       4.94   U-Haul Moving & Storage of Fall River                                                            
Property       4.95   U-Haul Moving & Storage of Schenectady                                                            
Property       4.96   U-Haul Moving & Storage of Glens Falls                                                            
Property       4.97   U-Haul Moving & Storage of Bremerton                                                            
Property       4.98   U-Haul Moving & Storage of South End                                                            
Property       4.99   U-Haul Moving & Storage of Keene                                                            
Property       4.100   U-Haul Moving & Storage of Lima Mall                                                            
Property       4.101   U-Haul Moving & Storage of New Britain                                                            
Property       4.102   U-Haul Moving & Storage of Cape Girardeau                                                            
Property       4.103   U-Haul Moving & Storage at North Watkins                                                            
Property       4.104   U-Haul Moving & Storage at National Road                                                            
Property       4.105   U-Haul Moving & Storage of Pensacola-Bellview                                                            
Loan   8   5   Granite 190   5.0%      Springing   No   N/A   1.43x   1.85x   1.32x   1.70x   75.0%   67.0%   7   7   First   LO(25);DEF(92);O(3)    
Loan   4, 9   6   Herald Center   4.9%      Springing   No   N/A   N/A   1.99x   N/A   1.94x   44.6%   44.6%   5   0   Seventh   LO(41);DEF(72);O(7)    
Loan       7   Hammond Square   4.6%      Springing   No   N/A   1.96x   2.94x   1.85x   2.78x   44.0%   35.1%   0   5   First   LO(27);DEF(88);O(5)    
Loan   10   8   1 Emerson Lane   3.8%      Springing   No   N/A   1.27x   1.63x   1.21x   1.56x   70.1%   62.0%   0   5   First   LO(26);DEF(90);O(4)    
Loan   7, 11   9   CVS/Walgreens Portfolio   3.3%      Springing   No   N/A   N/A   1.91x   N/A   1.91x   57.2%   57.2%   5   5   First   LO(25);DEF(91);O(4)    
Property       9.01   CVS/Walgreens Portfolio - Walgreens - Ellicott City, MD                                                            
Property       9.02   CVS/Walgreens Portfolio - CVS - Highlands, NJ                                                            
Property       9.03   CVS/Walgreens Portfolio - CVS - Hastings, MN                                                            
Property       9.04   CVS/Walgreens Portfolio - CVS - Fayetteville, AR                                                            
Property       9.05   CVS/Walgreens Portfolio - CVS - Westland, MI                                                            
Property       9.06   CVS/Walgreens Portfolio - CVS - Selbyville, DE                                                            
Loan   12   10   University West Apartments   3.3%      Springing   No   N/A   1.50x   1.99x   1.45x   1.93x   74.1%   68.0%   0   0   First   LO(24);DEF(91);O(5)    
Loan       11   Gateway Crossing   3.2%      Springing   No   N/A   1.33x   1.81x   1.29x   1.75x   74.2%   67.9%   7   7   First   LO(27);DEF(90);O(3)    
Loan   11, 13, 14, 15   12   Gateway Fairfield   2.7%      Springing   No   N/A   1.49x   1.94x   1.40x   1.83x   70.0%   60.2%   0   0   First   LO(24);DEF(92);O(4)    
Loan       13   FedEx - Manassas, VA   2.7%      Springing   No   N/A   N/A   2.67x   N/A   2.62x   53.6%   53.6%   5   5   First   LO(24);DEF(92);O(4)    
Loan       14   Village at West Oaks   2.6%      Springing   No   N/A   1.42x   1.88x   1.32x   1.74x   66.6%   58.5%   0   0   First   LO(24);DEF(89);O(7)    
Loan   4   15   Broadstone Medical Apartments   2.5%      Springing   No   N/A   1.36x   1.80x   1.28x   1.70x   74.5%   68.3%   10   4   First   LO(24);DEF(91);O(5)    
Loan       16   400 South Beverly Drive   2.0%      Springing   No   N/A   1.39x   1.84x   1.28x   1.69x   66.3%   60.8%   5   4   First   LO(24);YM1(91);O(5)   A
Loan       17   Pointe at Steeplechase   1.9%      Springing   No   N/A   1.38x   1.82x   1.30x   1.72x   74.4%   68.3%   5   4   First   LO(25);DEF(91);O(4)    
Loan       18   Bent Tree Apartments   1.7%      Springing   No   N/A   1.30x   1.71x   1.22x   1.60x   75.0%   68.9%   0   5   First   LO(26);DEF(90);O(4)    
Loan       19   Bayshore Apartments   1.6%      Springing   No   N/A   1.60x   2.19x   1.52x   2.08x   73.9%   67.5%   0   5   First   LO(26);DEF(90);O(4)    
Loan   11   20   Plant City Crossing   1.5%      Springing   No   N/A   N/A   1.83x   N/A   1.71x   69.0%   69.0%   0   5   First   LO(26);DEF(90);O(4)    
Loan       21   Cobblestone Creek Apartments   1.3%      Springing   No   N/A   1.30x   1.68x   1.27x   1.64x   72.5%   64.1%   5   5   First   LO(25);DEF(91);O(4)    
Loan       22   O’Connor Plaza Office Building   1.1%      Springing   No   N/A   1.94x   2.53x   1.65x   2.15x   62.1%   54.7%   7   7   First   LO(23);DEF(94);O(3)    
Loan   4   23   Rockside Place Apartments   1.1%      N/A   No   Group 1   1.72x   N/A   1.55x   N/A   75.0%   61.0%   0   0   Sixth   LO(24);DEF(91);O(5)    
Loan       24   Auburn Ridge Office   1.1%      In Place   No   N/A   1.54x   N/A   1.41x   N/A   65.4%   41.0%   0   0   Sixth   LO(24);DEF(92);O(4)    
Loan       25   Fairfield Inn & Suites Kansas City   1.0%      Springing   No   N/A   2.22x   N/A   2.02x   N/A   69.2%   56.5%   0   0   Sixth   LO(24);DEF(91);O(5)    
Loan       26   Durham Plaza   1.0%      Springing   No   N/A   2.11x   2.74x   1.76x   2.30x   70.0%   61.8%   15   5   First   LO(26);DEF(89);O(5)    
Loan       27   Rainbow Pavilion   1.0%      Springing   No   N/A   1.73x   N/A   1.61x   N/A   55.9%   45.5%   5   5   First   LO(24);YM1(92);O(4)   B
Loan   4   28   Weeping Cherry Apartments   0.9%      N/A   No   Group 1   1.76x   2.33x   1.62x   2.15x   75.0%   64.3%   0   0   Sixth   LO(24);DEF(91);O(5)    
Loan       29   Cambria Suites Raleigh-Durham Airport   0.9%      Springing   No   N/A   1.80x   N/A   1.55x   N/A   65.8%   48.8%   5   4   First   LO(24);DEF(92);O(4)    
Loan       30   The Exchange at Telfair   0.8%      Springing   No   N/A   1.57x   N/A   1.41x   N/A   69.1%   56.4%   5   5   First   LO(24);DEF(92);O(4)    
Loan       31   USSC - Plantation, FL   0.8%      Springing   No   N/A   1.68x   N/A   1.65x   N/A   74.9%   60.8%   4   4   First   LO(25);DEF(91);O(4)    
Loan       32   Parkwood Village Apartments   0.8%      N/A   No   N/A   1.43x   N/A   1.43x   N/A   63.5%   51.8%   0   0   Sixth   LO(24);DEF(92);O(4)    
Loan       33   Southeast Center   0.8%      Springing   No   N/A   1.88x   N/A   1.71x   N/A   57.7%   42.6%   5   5   First   LO(26);DEF(90);O(4)    
Loan   4   34   Auburn Crossroads   0.7%      Springing   No   N/A   1.60x   N/A   1.46x   N/A   70.8%   57.6%   5   4   First   LO(25);YM1(90);O(5)   A
Loan       35   La Quinta Russellville   0.7%      Springing   No   N/A   2.09x   N/A   1.90x   N/A   64.5%   48.1%   0   0   Sixth   LO(24);DEF(92);O(4)    
Loan       36   Interplaza West   0.7%      Springing   No   N/A   1.61x   2.11x   1.58x   2.08x   68.2%   60.0%   5   5   First   LO(26);DEF(90);O(4)    
Loan       37   Holiday Inn Express & Suites - Corpus Christi, TX   0.7%      Springing   No   N/A   1.84x   N/A   1.64x   N/A   69.9%   52.9%   5   4   First   LO(25);DEF(91);O(4)    
Loan       38   Pelican Point Main Street   0.6%      N/A   No   N/A   1.64x   N/A   1.49x   N/A   74.6%   60.8%   0   5   First   LO(24);DEF(92);O(4)    
Loan       39   StorQuest - San Leandro, CA   0.6%      N/A   No   Group 2   N/A   2.75x   N/A   2.72x   50.5%   50.5%   5   4   First   LO(25);DEF(91);O(4)    
Loan       40   Sunshine Resort MHC   0.6%      N/A   No   N/A   2.03x   2.68x   1.95x   2.58x   55.4%   46.3%   5   4   First   LO(24);DEF(92);O(4)    
Loan   4   41   Village Creek Apartments   0.5%      Springing   No   N/A   1.62x   N/A   1.53x   N/A   75.0%   61.3%   5   4   First   LO(24);DEF(92);O(4)    
Loan       42   Walgreens - Shawnee, KS   0.5%      Springing   No   N/A   N/A   1.97x   N/A   1.95x   54.5%   54.5%   5   5   First   LO(26);DEF(90);O(4)    
Loan       43   Walgreens - North Wilkesboro, NC   0.4%      Springing   No   N/A   1.50x   N/A   1.50x   N/A   57.1%   46.5%   5   4   First   LO(24);YM1(92);O(4)   A
Loan       44   350 Second Street   0.4%      Springing   No   N/A   N/A   2.20x   N/A   2.10x   48.4%   48.4%   5   5   First   LO(25);DEF(91);O(4)    
Loan       45   Walgreens - Greendale, IN   0.4%      Springing   No   N/A   1.26x   N/A   1.25x   N/A   64.8%   48.6%   5   4   First   LO(24);YM1(89);O(7)   A
Loan       46   Canyon Walk Apartments   0.4%      Springing   No   N/A   1.84x   N/A   1.67x   N/A   62.4%   51.6%   5   5   First   LO(26);DEF(90);O(4)    
Loan       47   1100 W. University Ave   0.4%      Springing   No   N/A   1.43x   N/A   1.41x   N/A   65.9%   54.4%   10   7   First   LO(26);DEF(91);O(3)    
Loan       48   Spyglass Apartments   0.3%      N/A   No   N/A   1.84x   2.38x   1.70x   2.20x   64.9%   54.6%   5   4   First   LO(27);DEF(89);O(4)    
Loan       49   StorQuest - Vallejo, CA   0.3%      N/A   No   Group 2   N/A   3.01x   N/A   2.95x   45.8%   45.8%   5   4   First   LO(25);DEF(91);O(4)    
Loan   4   50   Imperial Medical Office Building   0.3%      Springing   No   N/A   1.69x   2.23x   1.44x   1.90x   54.9%   50.5%   5   5   First   LO(26);DEF(87);O(7)    
Loan       51   Massillon Marketplace Outparcels   0.3%      Springing   No   N/A   N/A   3.67x   N/A   3.52x   46.8%   46.8%   0 (with one 5-day grace each rolling 12 months)   5   First   LO(23);YM1(93);O(4)   C
Loan   7, 11   52   Dollar General Portfolio   0.2%      Springing   No   N/A   1.47x   N/A   1.39x   N/A   75.6%   62.9%   0   0   Sixth   LO(24);DEF(92);O(4)    
Property       52   Dollar General Portfolio - Ashland                                                            
Property       52   Dollar General Portfolio - Jennerstown                                                            
Property       52   Dollar General Portfolio - Mt. Holly Springs                                                            
Property       52   Dollar General Portfolio - Coxs Creek                                                            
Loan       53   Wayne MHC   0.2%      Springing   No   N/A   1.30x   N/A   1.27x   N/A   75.1%   62.7%   5   4   First   LO(24);YM1(92);O(4)   D
Loan       54   StorQuest - Indian School - Phoenix, AZ   0.2%      Springing   No   Group 2   1.54x   1.97x   1.48x   1.89x   61.2%   56.5%   5   4   First   LO(24);DEF(92);O(4)    
Loan       55   StorQuest - Bell Road - Phoenix, AZ   0.2%      Springing   No   Group 2   1.66x   2.12x   1.59x   2.03x   62.2%   57.4%   5   4   First   LO(24);DEF(92);O(4)    

  

I-10
 

  

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS                                                                
                    MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS                                
Property
Flag 		  Footnotes   Loan ID   Property Name   % of Initial
Pool Balance 		  Third Most
Recent Revenues		   Third Most
Recent Expenses		   Third Most
Recent NOI 		  Third
Most Recent
NOI Date 		  Third Most
Recent NOI
Debt Yield		   Second Most
 Recent Revenues		   Second Most
 Recent Expenses		   Second Most
 Recent NOI 		  Second
Most Recent
NOI Date 		  Second Most
Recent NOI
Debt Yield		   Most
 Recent Revenues		   Most
 Recent Expenses		   Most
Recent NOI 		  Most
Recent
NOI Date 		  Most
Recent NOI
Debt Yield
Loan   3, 4   1   535-545 Fifth Avenue   10.9%      $23,268,253   $11,574,190   $11,694,063   12/31/2012   3.8%   $24,020,887   $11,849,516   $12,171,371   12/31/2013   3.9%   $24,677,806   $12,291,524   $12,386,282   12/31/2014   4.0%
Loan       2   Crowne Plaza - Hollywood, FL   7.3%      $18,480,373   $12,287,258   $6,193,115   11/30/2013 TTM   10.3%   $19,740,459   $13,550,240   $6,190,219   12/31/2014   10.3%   $20,654,993   $13,932,679   $6,722,314   7/31/2015 TTM   11.2%
Loan       3   Hotel Valencia Santana Row   6.4%      $19,875,427   $13,826,222   $6,049,205   12/31/2013   11.4%   $21,877,048   $14,921,039   $6,956,009   12/31/2014   13.1%   $23,860,297   $16,625,257   $7,235,040   6/30/2015 TTM   13.7%
Loan   5, 6, 7   4   U-Haul Portfolio   6.0%      $38,387,341   $11,599,082   $26,788,260   3/31/2013 FYE   17.0%   $41,770,378   $12,071,479   $29,698,899   3/31/2014 FYE   18.8%   $43,890,317   $12,164,586   $31,725,731   6/30/2015 TTM   20.1%
Property       4.01   U-Haul Moving & Storage of Flushing               $1,460,708                   $1,753,364           $2,314,270   $477,895   $1,836,375        
Property       4.02   U-Haul Moving & Storage at Grand Concourse               $839,923                   $988,793           $1,773,648   $593,154   $1,180,494        
Property       4.03   U-Haul Moving & Storage at Ben White               $581,121                   $979,467           $1,376,906   $288,191   $1,088,714        
Property       4.04   U-Haul Moving & Storage of Quail Springs               $703,914                   $768,003           $957,898   $161,312   $796,586        
Property       4.05   U-Haul Moving & Storage of Philadelphia               $539,323                   $543,747           $851,698   $216,391   $635,307        
Property       4.06   U-Haul Moving & Storage at Mile High Station               $562,258                   $731,131           $911,543   $169,993   $741,550        
Property       4.07   U-Haul Moving & Storage at 26th and Indian School               $533,562                   $553,775           $782,879   $157,174   $625,705        
Property       4.08   U-Haul Moving & Storage of Wilkes-Barre               $466,010                   $653,877           $854,596   $177,912   $676,684        
Property       4.09   U-Haul Moving & Storage of Lafayette               $741,714                   $729,966           $856,407   $164,512   $691,895        
Property       4.10   U-Haul Moving & Storage at Ashley Road               $557,221                   $603,889           $814,996   $124,923   $690,073        
Property       4.11   U-Haul Moving & Storage of Woodlake               $550,193                   $556,525           $814,380   $192,656   $621,724        
Property       4.12   U-Haul Moving & Storage of Spring               $405,309                   $613,569           $732,257   $160,274   $571,982        
Property       4.13   U-Haul Moving & Storage of Kingwood               $405,623                   $505,584           $718,383   $155,040   $563,343        
Property       4.14   U-Haul Moving & Storage of Evanston               $416,452                   $461,642           $765,879   $252,820   $513,060        
Property       4.15   U-Haul Moving & Storage of Inglewood               $406,722                   $441,311           $622,824   $148,190   $474,634        
Property       4.16   U-Haul Moving & Storage at Pelham               $503,847                   $537,823           $720,795   $127,234   $593,561        
Property       4.17   U-Haul Moving & Storage of Fort Pierce               $194,032                   $261,626           $522,824   $179,851   $342,974        
Property       4.18   U-Haul Moving & Storage at Waverly Road               $511,352                   $568,924           $764,908   $151,999   $612,909        
Property       4.19   U-Haul Moving & Storage of South Central               $317,820                   $376,687           $491,629   $88,989   $402,640        
Property       4.20   U-Haul Moving & Storage at New Utrecht Avenue               $331,450                   $333,758           $450,986   $112,126   $338,860        
Property       4.21   U-Haul Moving & Storage of Castleton               $362,434                   $485,079           $556,666   $153,629   $403,037        
Property       4.22   U-Haul Moving & Storage at Tropicana Field               $304,245                   $299,956           $535,939   $133,678   $402,262        
Property       4.23   U-Haul Moving & Storage of Eastside               $354,527                   $366,439           $502,353   $120,495   $381,858        
Property       4.24   U-Haul Moving & Storage of Somerville               $400,409                   $470,784           $472,098   $131,473   $340,625        
Property       4.25   U-Haul Moving & Storage of Overbrook               $261,316                   $256,701           $359,179   $78,839   $280,340        
Property       4.26   U-Haul Moving & Storage of Cheltenham               $201,840                   $189,286           $368,320   $92,100   $276,219        
Property       4.27   U-Haul Moving & Storage of Sherwood               $374,447                   $365,389           $439,384   $115,440   $323,943        
Property       4.28   U-Haul Moving & Storage at Page Avenue               $242,112                   $427,943           $540,724   $151,094   $389,630        
Property       4.29   U-Haul Moving & Storage of Lubbock               $336,521                   $324,111           $458,537   $111,419   $347,118        
Property       4.30   U-Haul Moving & Storage of South Shore               $293,287                   $292,967           $394,805   $109,459   $285,346        
Property       4.31   U-Haul Moving & Storage at Summer Avenue               $332,731                   $348,645           $504,836   $134,253   $370,583        
Property       4.32   U-Haul Moving & Storage at Capitol Avenue               $279,942                   $311,642           $573,562   $175,045   $398,517        
Property       4.33   Milwaukie U-Haul Moving & Storage               $400,591                   $533,121           $443,362   $93,004   $350,358        
Property       4.34   U-Haul Moving & Storage of Gresham               $252,066                   $334,717           $443,063   $130,937   $312,126        
Property       4.35   U-Haul Moving & Storage of Abilene               $293,250                   $299,114           $398,095   $95,747   $302,348        
Property       4.36   U-Haul Moving & Storage at 5th Avenue               $344,249                   $356,328           $539,076   $136,325   $402,751        
Property       4.37   U-Haul Moving & Storage at Hammond Square               $209,763                   $216,675           $346,283   $90,728   $255,555        
Property       4.38   U-Haul Moving & Storage at 10 Mile & Groesbeck Highway               $180,189                   $274,604           $517,943   $132,539   $385,404        
Property       4.39   U-Haul Moving & Storage of Midway               $190,840                   $199,821           $317,548   $100,303   $217,245        
Property       4.40   U-Haul Moving & Storage of Garner               $252,041                   $268,844           $389,101   $96,542   $292,559        
Property       4.41   U-Haul Moving & Storage of Lynchburg               $247,367                   $274,147           $395,773   $78,038   $317,735        
Property       4.42   U-Haul Moving & Storage of I-80 & Manawa               $221,200                   $266,893           $393,009   $118,942   $274,067        
Property       4.43   U-Haul Moving & Storage of West Columbia               $237,765                   $236,090           $335,532   $95,070   $240,462        
Property       4.44   U-Haul Moving & Storage of Ontario               $175,075                   $192,046           $294,510   $79,854   $214,655        
Property       4.45   U-Haul Moving & Storage of Roxborough               $181,146                   $170,134           $293,437   $90,042   $203,395        
Property       4.46   U-Haul Moving & Storage at East Main Street               $273,452                   $282,450           $430,821   $113,713   $317,108        
Property       4.47   U-Haul Moving & Storage at Bardstown               $264,335                   $258,571           $374,822   $97,450   $277,372        
Property       4.48   U-Haul Moving & Storage of Jonesboro, GA               $227,188                   $213,115           $386,861   $102,575   $284,286        
Property       4.49   U-Haul Moving & Storage of Portsmouth               $233,931                   $249,754           $368,386   $95,895   $272,491        
Property       4.50   U-Haul Moving & Storage of Danbury               $259,438                   $272,071           $372,455   $106,471   $265,984        
Property       4.51   U-Haul Moving & Storage of Mather               $224,767                   $230,768           $346,766   $77,449   $269,317        
Property       4.52   U-Haul Moving & Storage of Huntington Station               $197,136                   $219,521           $325,264   $90,719   $234,545        
Property       4.53   U-Haul Moving & Storage at Broad Street               $233,672                   $226,530           $325,718   $82,887   $242,831        
Property       4.54   U-Haul Moving & Storage of Madison               $344,898                   $340,092           $474,286   $110,913   $363,372        
Property       4.55   U-Haul Moving & Storage of Plainfield               $129,190                   $152,842           $259,547   $89,127   $170,420        
Property       4.56   U-Haul Moving & Storage of Elyria               $234,357                   $215,264           $385,915   $133,063   $252,852        
Property       4.57   U-Haul Moving & Storage of Manchester               $227,480                   $203,675           $322,100   $103,376   $218,724        
Property       4.58   U-Haul Moving & Storage of Old Bridge               $164,797                   $156,140           $286,830   $92,764   $194,067        
Property       4.59   U-Haul Moving & Storage of High Point               $171,249                   $175,107           $242,639   $74,897   $167,741        
Property       4.60   U-Haul Moving & Storage of Idaho Falls               $166,727                   $166,967           $288,622   $111,970   $176,652        
Property       4.61   U-Haul Moving & Storage of Hammond               $128,268                   $164,199           $282,591   $107,275   $175,316        
Property       4.62   U-Haul Moving & Storage of Jonesboro, AR               $194,477                   $162,407           $274,181   $89,845   $184,337        
Property       4.63   U-Haul Moving & Storage at 6th Avenue               $155,363                   $174,871           $250,686   $76,350   $174,336        
Property       4.64   U-Haul Moving & Storage of Chula Vista               $130,427                   $129,122           $229,722   $73,782   $155,940        
Property       4.65   U-Haul Moving & Storage of Barstow               $153,644                   $156,623           $230,388   $76,823   $153,565        
Property       4.66   U-Haul Moving & Storage at Western Avenue               $126,377                   $191,422           $295,459   $83,540   $211,919        
Property       4.67   U-Haul Moving & Storage at Wade Hampton               $172,388                   $183,049           $270,888   $78,893   $191,996        
Property       4.68   U-Haul Moving & Storage at 7 Mile & Livernois               $208,911                   $211,151           $335,133   $92,727   $242,406        
Property       4.69   U-Haul Moving & Storage of Clarksville               $180,237                   $184,117           $281,265   $81,346   $199,918        
Property       4.70   U-Haul Moving & Storage of Bowling Green               $144,240                   $130,660           $238,278   $77,172   $161,106        
Property       4.71   U-Haul Moving & Storage at Alexis Road               $223,176                   $213,850           $337,938   $108,450   $229,488        
Property       4.72   U-Haul Moving & Storage at Veterans Memorial               $89,287                   $101,272           $235,767   $93,495   $142,273        
Property       4.73   U-Haul Moving & Storage at Jefferson Davis Highway               $131,052                   $148,172           $226,023   $68,437   $157,586        
Property       4.74   U-Haul Moving & Storage at Southfield Freeway & Joy Road               $148,818                   $154,646           $297,741   $83,010   $214,731        
Property       4.75   U-Haul Moving & Storage at East Spokane               $183,429                   $192,752           $255,518   $81,259   $174,260        
Property       4.76   U-Haul Moving & Storage of North Hills               $60,715                   $60,757           $161,229   $78,324   $82,905        
Property       4.77   U-Haul Moving & Storage of Aurora               $135,957                   $154,230           $174,341   $87,997   $86,345        
Property       4.78   U-Haul Moving & Storage of East Lake               $152,854                   $155,068           $212,743   $60,708   $152,035        
Property       4.79   U-Haul Moving & Storage of Fort Smith               $143,880                   $131,322           $219,783   $69,502   $150,281        
Property       4.80   U-Haul Moving & Storage at Jim Miller Road               $105,352                   $116,869           $201,440   $77,954   $123,485        
Property       4.81   U-Haul Moving & Storage at Highway 367               $171,241                   $168,593           $305,497   $144,917   $160,580        
Property       4.82   U-Haul Moving & Storage at 10th Avenue               $130,318                   $123,330           $202,790   $64,043   $138,748        
Property       4.83   U-Haul Moving & Storage at Mesa Road               $131,471                   $126,127           $235,315   $91,811   $143,505        
Property       4.84   U-Haul Moving & Storage of Cumberland               $104,086                   $103,029           $206,674   $78,376   $128,298        
Property       4.85   U-Haul Moving & Storage of Colonie               $177,254                   $187,168           $324,688   $134,191   $190,497        

  

I-11
 

  

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS                                                                
                    MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS                                
Property
Flag 		  Footnotes   Loan ID   Property Name   % of Initial
Pool Balance 		  Third Most
Recent Revenues		   Third Most
Recent Expenses		   Third Most
Recent NOI 		  Third
Most Recent
NOI Date 		  Third Most
Recent NOI
Debt Yield		   Second Most
 Recent Revenues		   Second Most
 Recent Expenses		   Second Most
 Recent NOI 		  Second
Most Recent
NOI Date 		  Second Most
Recent NOI
Debt Yield		   Most
 Recent Revenues		   Most
 Recent Expenses		   Most
Recent NOI 		  Most
Recent
NOI Date 		  Most
Recent NOI
Debt Yield
Property       4.86   U-Haul Moving & Storage of Terre Haute               $127,659                   $133,759           $212,936   $70,375   $142,561        
Property       4.87   U-Haul Moving & Storage of Reading               $100,983                   $105,692           $198,396   $85,062   $113,334        
Property       4.88   U-Haul Storage of Pearl               $120,982                   $113,280           $182,800   $69,443   $113,357        
Property       4.89   U-Haul Moving & Storage of Hamilton               $106,321                   $112,595           $201,820   $74,177   $127,643        
Property       4.90   U-Haul Moving & Storage of Lebanon               $91,095                   $90,642           $187,498   $81,162   $106,336        
Property       4.91   U-Haul Moving & Storage at 7 Mile & Van Dyke               $145,822                   $136,221           $220,417   $77,463   $142,954        
Property       4.92   U-Haul Moving & Storage at State Street               $93,785                   $84,673           $176,577   $90,708   $85,869        
Property       4.93   U-Haul Moving & Storage of Provo               $80,237                   $79,214           $159,070   $85,584   $73,486        
Property       4.94   U-Haul Moving & Storage of Fall River               $75,355                   $79,847           $162,921   $77,677   $85,244        
Property       4.95   U-Haul Moving & Storage of Schenectady               $67,749                   $85,799           $193,605   $94,732   $98,873        
Property       4.96   U-Haul Moving & Storage of Glens Falls               $109,188                   $99,077           $231,381   $97,903   $133,478        
Property       4.97   U-Haul Moving & Storage of Bremerton               $91,792                   $83,181           $168,327   $78,823   $89,504        
Property       4.98   U-Haul Moving & Storage of South End               $93,909                   $95,659           $175,070   $78,977   $96,093        
Property       4.99   U-Haul Moving & Storage of Keene               $112,284                   $111,139           $200,082   $95,446   $104,637        
Property       4.100   U-Haul Moving & Storage of Lima Mall               $85,698                   $92,074           $159,488   $67,818   $91,670        
Property       4.101   U-Haul Moving & Storage of New Britain               $58,729                   $55,425           $139,758   $62,967   $76,791        
Property       4.102   U-Haul Moving & Storage of Cape Girardeau               $60,362                   $62,744           $130,748   $69,666   $61,083        
Property       4.103   U-Haul Moving & Storage at North Watkins               $65,754                   $61,022           $143,957   $70,587   $73,370        
Property       4.104   U-Haul Moving & Storage at National Road               $56,281                   $54,705           $136,900   $80,499   $56,401        
Property       4.105   U-Haul Moving & Storage of Pensacola-Bellview               $50,531                   $49,540           $118,610   $66,390   $52,220        
Loan   8   5   Granite 190   5.0%      $6,921,709   $3,185,866   $3,735,843   12/31/2013   9.1%   $6,852,771   $3,298,092   $3,554,679   12/31/2014   8.6%   $7,474,765   $2,973,174   $4,501,591   6/30/2015 TTM   10.9%
Loan   4, 9   6   Herald Center   4.9%      $12,230,965   $7,176,592   $5,054,373   12/31/2013   2.0%   $8,414,264   $7,564,095   $850,169   12/31/2014   0.3%   $8,344,260   $7,933,437   $410,823   4/30/2015 TTM   0.2%
Loan       7   Hammond Square   4.6%      $6,096,330   $1,218,561   $4,877,769   12/31/2012   12.8%   $6,183,205   $1,222,478   $4,960,727   12/31/2013   13.1%   $6,347,470   $1,371,542   $4,975,928   12/31/2014   13.1%
Loan   10   8   1 Emerson Lane   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   N/A   N/A   N/A
Loan   7, 11   9   CVS/Walgreens Portfolio   3.3%      $0   $0   $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
Property       9.01   CVS/Walgreens Portfolio - Walgreens - Ellicott City, MD       N/A   N/A   N/A   N/A       N/A   N/A   N/A   N/A       N/A   N/A   N/A   N/A    
Property       9.02   CVS/Walgreens Portfolio - CVS - Highlands, NJ       N/A   N/A   N/A   N/A       N/A   N/A   N/A   N/A       N/A   N/A   N/A   N/A    
Property       9.03   CVS/Walgreens Portfolio - CVS - Hastings, MN       N/A   N/A   N/A   N/A       N/A   N/A   N/A   N/A       N/A   N/A   N/A   N/A    
Property       9.04   CVS/Walgreens Portfolio - CVS - Fayetteville, AR       N/A   N/A   N/A   N/A       N/A   N/A   N/A   N/A       N/A   N/A   N/A   N/A    
Property       9.05   CVS/Walgreens Portfolio - CVS - Westland, MI       N/A   N/A   N/A   N/A       N/A   N/A   N/A   N/A       N/A   N/A   N/A   N/A    
Property       9.06   CVS/Walgreens Portfolio - CVS - Selbyville, DE       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   10   University West Apartments   3.3%      $5,736,152   $2,214,578   $3,521,574   12/31/2013   7.8%   $5,978,561   $2,226,735   $3,751,826   12/31/2014   8.3%   $6,212,033   $2,238,564   $3,973,469   8/31/2015 TTM   8.8%
Loan       11   Gateway Crossing   3.2%      N/A   N/A   N/A   N/A   N/A   $1,923,546   $1,095,653   $827,893   12/31/2014   3.1%   $2,992,591   $1,261,305   $1,731,286   6/30/2015 TTM   6.5%
Loan   11, 13, 14, 15   12   Gateway Fairfield   2.7%      $2,589,782   $783,308   $1,806,474   12/31/2013   8.2%   $2,563,533   $762,836   $1,800,697   12/31/2014   8.1%   $2,490,365   $768,969   $1,721,396   7/31/2015 TTM   7.8%
Loan       13   FedEx - Manassas, VA   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   N/A   N/A   N/A
Loan       14   Village at West Oaks   2.6%      $2,112,392   $1,212,426   $899,966   12/31/2013   4.2%   $2,535,892   $1,294,889   $1,241,003   12/31/2014   5.8%   $2,598,743   $1,354,463   $1,244,280   8/31/2015 TTM   5.8%
Loan   4   15   Broadstone Medical Apartments   2.5%      $3,287,341   $1,625,900   $1,661,441   12/31/2013   8.2%   $3,234,852   $1,613,121   $1,621,731   12/31/2014   8.0%   $3,255,618   $1,643,136   $1,612,482   8/31/2015 TTM   8.0%
Loan       16   400 South Beverly Drive   2.0%      $745,084   $393,770   $351,314   12/31/2013   2.2%   $983,257   $423,223   $560,034   12/31/2014   3.4%   $1,336,247   $450,685   $885,562   7/31/2015 T-7 Ann.   5.5%
Loan       17   Pointe at Steeplechase   1.9%      $2,357,398   $1,302,320   $1,055,078   12/31/2013   6.8%   $2,522,085   $1,266,855   $1,255,230   12/31/2014   8.1%   $2,647,654   $1,263,243   $1,384,411   6/30/2015 TTM   8.9%
Loan       18   Bent Tree Apartments   1.7%      $2,125,698   $1,118,514   $1,007,184   12/31/2013 T-8 Ann.   7.3%   $2,264,810   $1,127,789   $1,137,021   12/31/2014   8.2%   $2,307,372   $1,168,096   $1,139,276   6/30/2015 TTM   8.2%
Loan       19   Bayshore Apartments   1.6%      $2,191,976   $1,119,050   $1,072,926   12/31/2013   8.1%   $2,204,686   $1,222,911   $981,775   12/31/2014   7.4%   $2,320,637   $1,158,558   $1,162,079   9/30/2015 TTM   8.7%
Loan   11   20   Plant City Crossing   1.5%      $1,313,769   $485,695   $828,074   12/31/2013   6.9%   $1,386,385   $493,377   $893,008   12/31/2014   7.4%   $1,404,997   $484,149   $920,848   5/31/2015 TTM   7.7%
Loan       21   Cobblestone Creek Apartments   1.3%      N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
Loan       22   O’Connor Plaza Office Building   1.1%      $2,278,694   $1,272,359   $1,006,335   12/31/2013   11.2%   $2,289,230   $1,443,350   $845,880   12/31/2014   9.4%   $2,376,049   $1,479,438   $896,611   7/31/2015 TTM   10.0%
Loan   4   23   Rockside Place Apartments   1.1%      $2,077,782   $1,528,979   $548,803   12/31/2013   6.1%   $2,274,935   $1,533,519   $741,416   12/31/2014   8.2%   $2,293,235   $1,545,225   $748,010   9/30/2015 TTM   8.3%
Loan       24   Auburn Ridge Office   1.1%      $1,704,272   $413,246   $1,291,026   12/31/2013   14.8%   $1,756,196   $443,902   $1,312,294   12/31/2014   15.1%   $1,786,331   $418,901   $1,367,430   9/30/2015 TTM   15.7%
Loan       25   Fairfield Inn & Suites Kansas City   1.0%      $2,147,705   $1,225,671   $922,034   12/31/2013   11.1%   $2,457,397   $1,413,009   $1,044,388   12/31/2014   12.6%   $2,666,308   $1,391,774   $1,274,534   6/30/2015 TTM   15.4%
Loan       26   Durham Plaza   1.0%      $1,364,265   $486,274   $877,991   12/31/2013   10.7%   $1,348,090   $503,721   $844,369   12/31/2014   10.3%   $1,398,338   $563,630   $834,708   4/30/2015 TTM   10.2%
Loan       27   Rainbow Pavilion   1.0%      $824,709   $481,836   $342,874   12/31/2013   4.3%   $1,092,095   $411,950   $680,145   12/31/2014   8.5%   $1,230,811   $442,147   $788,664   5/31/2015 TTM   9.9%
Loan   4   28   Weeping Cherry Apartments   0.9%      $1,436,682   $657,520   $779,162   12/31/2013   10.4%   $1,447,223   $693,150   $754,073   12/31/2014   10.1%   $1,499,809   $693,032   $806,777   9/30/2015 TTM   10.8%
Loan       29   Cambria Suites Raleigh-Durham Airport   0.9%      $2,738,537   $1,914,015   $824,522   12/31/2013   11.3%   $3,014,318   $2,137,660   $876,658   12/31/2014   12.0%   $3,178,324   $2,217,302   $961,022   8/31/2015 TTM   13.2%
Loan       30   The Exchange at Telfair   0.8%      N/A   N/A   N/A   N/A   N/A   $275,076   $107,796   $167,279   12/31/2014   2.6%   $768,991   $181,272   $587,719   9/15/2015 T-9 Ann.   9.0%
Loan       31   USSC - Plantation, FL   0.8%      $669,444   $246,142   $423,302   12/31/2013   6.6%   $748,964   $251,628   $497,336   12/31/2014   7.8%   $847,680   $258,249   $589,431   6/30/2015 TTM   9.3%
Loan       32   Parkwood Village Apartments   0.8%      $936,018   $473,271   $462,748   12/31/2013   7.3%   $1,012,566   $498,383   $514,182   12/31/2014   8.1%   $1,110,018   $553,988   $556,030   7/31/2015 TTM   8.8%
Loan       33   Southeast Center   0.8%      $1,149,433   $280,813   $868,621   12/31/2013   14.1%   $1,027,515   $274,507   $753,009   12/31/2014   12.2%   $1,131,965   $294,728   $837,237   6/30/2015 TTM   13.6%
Loan   4   34   Auburn Crossroads   0.7%      $736,391   $245,711   $490,680   12/31/2013   8.1%   $755,298   $251,251   $504,047   12/31/2014   8.3%   $779,205   $252,186   $527,019   3/31/2015 TTM   8.6%
Loan       35   La Quinta Russellville   0.7%      $1,738,022   $892,124   $845,898   12/31/2013   14.1%   $1,870,607   $945,859   $924,749   12/31/2014   15.4%   $1,884,550   $949,452   $935,098   8/31/2015 TTM   15.6%
Loan       36   Interplaza West   0.7%      N/A   N/A   N/A   N/A   N/A   $829,268   $217,696   $611,572   12/31/2013   10.4%   $821,689   $251,705   $569,984   12/31/2014   9.7%
Loan       37   Holiday Inn Express & Suites - Corpus Christi, TX   0.7%      $1,992,362   $1,050,223   $942,139   12/31/2013   17.1%   $2,037,168   $1,202,407   $834,761   12/31/2014   15.1%   $1,998,888   $1,171,199   $827,689   6/30/2015 TTM   15.0%
Loan       38   Pelican Point Main Street   0.6%      $531,249   $146,088   $385,161   12/31/2013   7.7%   $628,114   $154,197   $473,917   12/31/2014   9.5%   $626,410   $160,344   $466,066   5/31/2015 TTM   9.3%
Loan       39   StorQuest - San Leandro, CA   0.6%      $800,612   $322,517   $478,095   12/31/2013   9.8%   $846,757   $347,852   $498,905   12/31/2014   10.2%   $893,843   $327,488   $566,356   7/31/2015 TTM   11.6%
Loan       40   Sunshine Resort MHC   0.6%      $1,157,744   $597,080   $560,664   12/31/2013   12.2%   $1,233,554   $609,899   $623,655   12/31/2014   13.6%   $1,312,558   $599,951   $712,607   8/31/2015 TTM   15.5%
Loan   4   41   Village Creek Apartments   0.5%      N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   $869,182   $518,510   $350,672   8/31/2015 TTM   8.1%
Loan       42   Walgreens - Shawnee, KS   0.5%      N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A   N/A
Loan       43   Walgreens - North Wilkesboro, NC   0.4%      $346,500   $0   $346,500   12/31/2012   9.6%   $346,500   $0   $346,500   12/31/2013   9.6%   $346,500   $0   $346,500   12/31/2014   9.6%
Loan       44   350 Second Street   0.4%      $421,793   $98,310   $323,483   12/31/2013   9.2%   $457,557   $100,221   $357,336   12/31/2014   10.2%   $472,037   $93,743   $378,294   8/31/2015 TTM   10.8%
Loan       45   Walgreens - Greendale, IN   0.4%      $325,000   $0   $325,000   12/31/2012   9.3%   $325,000   $0   $325,000   12/31/2013   9.3%   $325,000   $0   $325,000   12/31/2014   9.3%
Loan       46   Canyon Walk Apartments   0.4%      $812,603   $533,499   $279,104   12/31/2012   8.0%   $773,200   $578,374   $194,826   12/31/2013   5.6%   $939,272   $690,819   $248,452   7/31/2015 T-10 Ann.   7.1%
Loan       47   1100 W. University Ave   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   N/A   N/A   N/A
Loan       48   Spyglass Apartments   0.3%      $695,541   $434,361   $261,180   12/31/2013   9.2%   $676,426   $491,074   $185,352   12/31/2014   6.6%   $708,694   $480,715   $227,979   5/31/2015 TTM   8.1%
Loan       49   StorQuest - Vallejo, CA   0.3%      $535,108   $270,943   $264,165   12/31/2013   9.8%   $601,367   $286,088   $315,279   12/31/2014   11.7%   $639,867   $291,306   $348,561   7/31/2015 TTM   12.9%
Loan   4   50   Imperial Medical Office Building   0.3%      $545,248   $205,096   $340,152   12/31/2013   13.6%   $459,644   $217,067   $242,577   12/31/2014   9.7%   $459,329   $202,678   $256,651   5/31/2015 TTM   10.3%
Loan       51   Massillon Marketplace Outparcels   0.3%      $286,698   $76,406   $210,291   12/31/2012   9.8%   $285,242   $69,276   $215,966   12/31/2013   10.0%   $399,104   $24,756   $374,348   12/31/2014   17.4%
Loan   7, 11   52   Dollar General Portfolio   0.2%      N/A   N/A   N/A       N/A   N/A   N/A   N/A       N/A   N/A   N/A   N/A   N/A   N/A
Property       52   Dollar General Portfolio - Ashland       N/A   N/A   N/A           N/A   N/A   N/A           N/A   N/A   N/A   N/A    
Property       52   Dollar General Portfolio - Jennerstown       N/A   N/A   N/A           N/A   N/A   N/A           N/A   N/A   N/A   N/A    
Property       52   Dollar General Portfolio - Mt. Holly Springs       N/A   N/A   N/A           N/A   N/A   N/A           N/A   N/A   N/A   N/A    
Property       52   Dollar General Portfolio - Coxs Creek       N/A   N/A   N/A           N/A   N/A   N/A           N/A   N/A   N/A   N/A    
Loan       53   Wayne MHC   0.2%      $309,715   $73,212   $236,503   12/31/2013   12.4%   $301,601   $76,667   $224,934   12/31/2014   11.8%   $327,791   $96,503   $231,288   9/30/2015 TTM   12.2%
Loan       54   StorQuest - Indian School - Phoenix, AZ   0.2%      $299,059   $174,081   $124,978   12/31/2013   7.0%   $333,789   $191,474   $142,315   12/31/2014   8.0%   $345,044   $197,316   $147,728   7/31/2015 TTM   8.3%
Loan       55   StorQuest - Bell Road - Phoenix, AZ   0.2%      $347,766   $189,301   $158,465   12/31/2013   10.9%   $323,770   $215,479   $108,291   12/31/2014   7.5%   $338,968   $214,971   $123,997   7/31/2015 TTM   8.6%

  

I-12
 

  

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS                                                        
                    MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS   LARGEST TENANT INFORMATION         2ND LARGEST TENANT INFORMATION
Property
Flag 		  Footnotes   Loan ID   Property Name   % of Initial
Pool Balance 		  UW
Occupancy		   UW EGI   UW
Expenses 		  UW NOI     UW NOI
Debt Yield		   UW
Replacement
Reserves		   UW TI/LC UW NCF UW NCF
Debt Yield		   Largest Tenant Largest
Tenant Lease
Expiration		 Largest
Tenant NSF 		Largest
Tenant
% of NSF		   2nd Largest Tenant 2nd Largest
Tenant Lease
Expiration		 2nd Largest
Tenant NSF		 2nd Largest
Tenant
% of NSF
Loan   3, 4   1   535-545 Fifth Avenue   10.9%      82.5%   $33,746,755   $14,495,104   $19,251,651   6.2%   $174,138   $2,485,201 $16,592,312 5.4%   Laboratory Institute of Merchandising 5/31/2021 30,160 5.9%   Penton Learning Systems 5/31/2025 27,153 5.3%
Loan       2   Crowne Plaza - Hollywood, FL   7.3%      80.0%   $20,662,690   $13,854,226   $6,808,464   11.4%   $826,508   $0 $5,981,956 10.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan       3   Hotel Valencia Santana Row   6.4%      83.4%   $23,860,297   $17,093,349   $6,766,948   12.8%   $954,412   $0 $5,812,536 11.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   5, 6, 7   4   U-Haul Portfolio   6.0%      92.5%   $43,890,317   $13,920,199   $29,970,118   19.0%   $791,733   $0 $29,178,385 18.5%                    
Property       4.01   U-Haul Moving & Storage of Flushing           $2,314,270   $570,466   $1,743,805       $8,600   $0 $1,735,204     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.02   U-Haul Moving & Storage at Grand Concourse           $1,773,648   $664,100   $1,109,548       $12,080   $0 $1,097,469     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.03   U-Haul Moving & Storage at Ben White           $1,376,906   $343,268   $1,033,638       $11,182   $0 $1,022,456     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.04   U-Haul Moving & Storage of Quail Springs           $957,898   $199,628   $758,270       $7,150   $0 $751,120     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.05   U-Haul Moving & Storage of Philadelphia           $851,698   $250,459   $601,239       $12,927   $0 $588,312     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.06   U-Haul Moving & Storage at Mile High Station           $911,543   $206,454   $705,089       $15,250   $0 $689,839     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.07   U-Haul Moving & Storage at 26th and Indian School           $782,879   $188,489   $594,390       $17,397   $0 $576,993     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.08   U-Haul Moving & Storage of Wilkes-Barre           $854,596   $212,095   $642,500       $18,235   $0 $624,266     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.09   U-Haul Moving & Storage of Lafayette           $856,407   $198,768   $657,639       $3,432   $0 $654,207     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.10   U-Haul Moving & Storage at Ashley Road           $814,996   $157,523   $657,473       $5,704   $0 $651,769     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.11   U-Haul Moving & Storage of Woodlake           $814,380   $225,232   $589,148       $5,818   $0 $583,330     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.12   U-Haul Moving & Storage of Spring           $732,257   $189,565   $542,692       $30,715   $0 $511,977     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.13   U-Haul Moving & Storage of Kingwood           $718,383   $183,775   $534,608       $19,118   $0 $515,490     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.14   U-Haul Moving & Storage of Evanston           $765,879   $283,455   $482,425       $13,560   $0 $468,865     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.15   U-Haul Moving & Storage of Inglewood           $622,824   $173,103   $449,721       $11,818   $0 $437,903     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.16   U-Haul Moving & Storage at Pelham           $720,795   $156,065   $564,730       $3,982   $0 $560,747     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.17   U-Haul Moving & Storage of Fort Pierce           $522,824   $200,764   $322,061       $27,415   $0 $294,646     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.18   U-Haul Moving & Storage at Waverly Road           $764,908   $182,596   $582,312       $5,214   $0 $577,099     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.19   U-Haul Moving & Storage of South Central           $491,629   $108,654   $382,975       $2,305   $0 $380,670     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.20   U-Haul Moving & Storage at New Utrecht Avenue           $450,986   $130,165   $320,821       $4,324   $0 $316,496     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.21   U-Haul Moving & Storage of Castleton           $556,666   $175,896   $380,771       $6,795   $0 $373,976     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.22   U-Haul Moving & Storage at Tropicana Field           $535,939   $155,115   $380,824       $15,068   $0 $365,756     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.23   U-Haul Moving & Storage of Eastside           $502,353   $140,589   $361,764       $11,974   $0 $349,789     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.24   U-Haul Moving & Storage of Somerville           $472,098   $150,357   $321,741       $7,048   $0 $314,693     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.25   U-Haul Moving & Storage of Overbrook           $359,179   $93,206   $265,973       $5,163   $0 $260,810     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.26   U-Haul Moving & Storage of Cheltenham           $368,320   $106,833   $261,487       $7,675   $0 $253,812     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.27   U-Haul Moving & Storage of Sherwood           $439,384   $133,016   $306,368       $9,822   $0 $296,546     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.28   U-Haul Moving & Storage at Page Avenue           $540,724   $172,723   $368,001       $9,441   $0 $358,560     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.29   U-Haul Moving & Storage of Lubbock           $458,537   $129,760   $328,777       $7,229   $0 $321,548     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.30   U-Haul Moving & Storage of South Shore           $394,805   $125,251   $269,554       $8,219   $0 $261,335     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.31   U-Haul Moving & Storage at Summer Avenue           $504,836   $154,446   $350,390       $8,893   $0 $341,497     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.32   U-Haul Moving & Storage at Capitol Avenue           $573,562   $197,987   $375,575       $17,915   $0 $357,660     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.33   Milwaukie U-Haul Moving & Storage           $443,362   $110,738   $332,624       $4,581   $0 $328,043     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.34   U-Haul Moving & Storage of Gresham           $443,063   $148,660   $294,403       $4,762   $0 $289,641     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.35   U-Haul Moving & Storage of Abilene           $398,095   $111,671   $286,424       $12,528   $0 $273,896     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.36   U-Haul Moving & Storage at 5th Avenue           $539,076   $157,888   $381,188       $8,434   $0 $372,754     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.37   U-Haul Moving & Storage at Hammond Square           $346,283   $104,579   $241,703       $13,474   $0 $228,229     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.38   U-Haul Moving & Storage at 10 Mile & Groesbeck Highway           $517,943   $153,257   $364,687       $6,489   $0 $358,198     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.39   U-Haul Moving & Storage of Midway           $317,548   $113,005   $204,543       $5,227   $0 $199,316     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.40   U-Haul Moving & Storage of Garner           $389,101   $112,106   $276,995       $3,590   $0 $273,404     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.41   U-Haul Moving & Storage of Lynchburg           $395,773   $93,869   $301,904       $1,713   $0 $300,191     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.42   U-Haul Moving & Storage of I-80 & Manawa           $393,009   $134,662   $258,347       $15,047   $0 $243,300     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.43   U-Haul Moving & Storage of West Columbia           $335,532   $108,491   $227,041       $2,917   $0 $224,124     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.44   U-Haul Moving & Storage of Ontario           $294,510   $91,635   $202,875       $5,455   $0 $197,420     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.45   U-Haul Moving & Storage of Roxborough           $293,437   $101,780   $191,657       $4,838   $0 $186,820     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.46   U-Haul Moving & Storage at East Main Street           $430,821   $130,946   $299,875       $3,971   $0 $295,904     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.47   U-Haul Moving & Storage at Bardstown           $374,822   $112,443   $262,379       $6,442   $0 $255,937     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.48   U-Haul Moving & Storage of Jonesboro, GA           $386,861   $118,049   $268,812       $8,583   $0 $260,229     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.49   U-Haul Moving & Storage of Portsmouth           $368,386   $110,630   $257,755       $6,788   $0 $250,967     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.50   U-Haul Moving & Storage of Danbury           $372,455   $121,369   $251,086       $3,590   $0 $247,496     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.51   U-Haul Moving & Storage of Mather           $346,766   $91,320   $255,447       $11,486   $0 $243,960     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.52   U-Haul Moving & Storage of Huntington Station           $325,264   $103,730   $221,534       $5,979   $0 $215,555     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.53   U-Haul Moving & Storage at Broad Street           $325,718   $95,916   $229,802       $19,590   $0 $210,212     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.54   U-Haul Moving & Storage of Madison           $474,286   $129,885   $344,401       $5,834   $0 $338,567     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.55   U-Haul Moving & Storage of Plainfield           $259,547   $99,509   $160,038       $6,238   $0 $153,801     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.56   U-Haul Moving & Storage of Elyria           $385,915   $148,499   $237,416       $8,840   $0 $228,576     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.57   U-Haul Moving & Storage of Manchester           $322,100   $116,260   $205,840       $7,127   $0 $198,713     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.58   U-Haul Moving & Storage of Old Bridge           $286,830   $104,237   $182,593       $9,005   $0 $173,588     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.59   U-Haul Moving & Storage of High Point           $242,639   $84,603   $158,036       $4,865   $0 $153,171     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.60   U-Haul Moving & Storage of Idaho Falls           $288,622   $123,515   $165,107       $13,110   $0 $151,997     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.61   U-Haul Moving & Storage of Hammond           $282,591   $118,579   $164,013       $7,084   $0 $156,929     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.62   U-Haul Moving & Storage of Jonesboro, AR           $274,181   $100,812   $173,369       $7,652   $0 $165,717     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.63   U-Haul Moving & Storage at 6th Avenue           $250,686   $86,377   $164,308       $6,558   $0 $157,751     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.64   U-Haul Moving & Storage of Chula Vista           $229,722   $82,971   $146,751       $3,381   $0 $143,370     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.65   U-Haul Moving & Storage of Barstow           $230,388   $86,038   $144,350       $5,050   $0 $139,300     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.66   U-Haul Moving & Storage at Western Avenue           $295,459   $95,358   $200,101       $5,181   $0 $194,919     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.67   U-Haul Moving & Storage at Wade Hampton           $270,888   $89,728   $181,160       $7,073   $0 $174,087     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.68   U-Haul Moving & Storage at 7 Mile & Livernois           $335,133   $106,133   $229,001       $5,725   $0 $223,276     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.69   U-Haul Moving & Storage of Clarksville           $281,265   $92,597   $188,668       $5,642   $0 $183,026     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.70   U-Haul Moving & Storage of Bowling Green           $238,278   $86,703   $151,575       $2,695   $0 $148,880     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.71   U-Haul Moving & Storage at Alexis Road           $337,938   $121,967   $215,970       $4,600   $0 $211,371     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.72   U-Haul Moving & Storage at Veterans Memorial           $235,767   $102,925   $132,842       $8,485   $0 $124,357     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.73   U-Haul Moving & Storage at Jefferson Davis Highway           $226,023   $77,477   $148,545       $6,140   $0 $142,405     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.74   U-Haul Moving & Storage at Southfield Freeway & Joy Road           $297,741   $94,920   $202,821       $6,248   $0 $196,574     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.75   U-Haul Moving & Storage at East Spokane           $255,518   $91,479   $164,039       $7,437   $0 $156,602     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.76   U-Haul Moving & Storage of North Hills           $161,229   $84,773   $76,456       $4,423   $0 $72,033     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.77   U-Haul Moving & Storage of Aurora           $174,341   $94,970   $79,371       $5,270   $0 $74,101     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.78   U-Haul Moving & Storage of East Lake           $212,743   $69,218   $143,525       $5,208   $0 $138,317     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.79   U-Haul Moving & Storage of Fort Smith           $219,783   $78,294   $141,490       $5,592   $0 $135,897     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.80   U-Haul Moving & Storage at Jim Miller Road           $201,440   $86,012   $115,428       $10,202   $0 $105,225     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.81   U-Haul Moving & Storage at Highway 367           $305,497   $157,137   $148,360       $2,814   $0 $145,547     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.82   U-Haul Moving & Storage at 10th Avenue           $202,790   $72,155   $130,636       $5,219   $0 $125,417     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.83   U-Haul Moving & Storage at Mesa Road           $235,315   $101,223   $134,092       $5,945   $0 $128,146     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.84   U-Haul Moving & Storage of Cumberland           $206,674   $86,643   $120,031       $7,608   $0 $112,423     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.85   U-Haul Moving & Storage of Colonie           $324,688   $147,178   $177,509       $10,811   $0 $166,698     N/A N/A N/A N/A   N/A N/A N/A N/A

  

I-13
 

  

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS                                                        
                    2ND LARGEST TENANT INFORMATION     LARGEST TENANT INFORMATION         2ND LARGEST TENANT INFORMATION      
Property
Flag 		  Footnotes   Loan ID   Property Name   % of Initial
Pool Balance 		  UW
Occupancy		   UW EGI   UW
Expenses 		  UW NOI     UW NOI
Debt Yield		   UW
Replacement
Reserves		   UW TI/LC UW NCF UW NCF
Debt Yield		   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
Property       4.86   U-Haul Moving & Storage of Terre Haute           $212,936   $78,893   $134,043       $3,267   $0 $130,776     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.87   U-Haul Moving & Storage of Reading           $198,396   $92,998   $105,398       $3,641   $0 $101,757     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.88   U-Haul Storage of Pearl           $182,800   $76,755   $106,045       $4,160   $0 $101,885     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.89   U-Haul Moving & Storage of Hamilton           $201,820   $82,250   $119,570       $4,182   $0 $115,388     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.90   U-Haul Moving & Storage of Lebanon           $187,498   $88,662   $98,836       $3,273   $0 $95,564     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.91   U-Haul Moving & Storage at 7 Mile & Van Dyke           $220,417   $86,280   $134,137       $4,904   $0 $129,233     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.92   U-Haul Moving & Storage at State Street           $176,577   $97,771   $78,806       $3,165   $0 $75,640     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.93   U-Haul Moving & Storage of Provo           $159,070   $91,947   $67,123       $6,616   $0 $60,507     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.94   U-Haul Moving & Storage of Fall River           $162,921   $84,194   $78,728       $4,496   $0 $74,232     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.95   U-Haul Moving & Storage of Schenectady           $193,605   $102,476   $91,129       $4,031   $0 $87,098     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.96   U-Haul Moving & Storage of Glens Falls           $231,381   $107,158   $124,223       $2,371   $0 $121,853     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.97   U-Haul Moving & Storage of Bremerton           $168,327   $85,556   $82,771       $4,295   $0 $78,476     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.98   U-Haul Moving & Storage of South End           $175,070   $85,980   $89,090       $2,126   $0 $86,964     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.99   U-Haul Moving & Storage of Keene           $200,082   $103,449   $96,634       $5,177   $0 $91,456     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.100   U-Haul Moving & Storage of Lima Mall           $159,488   $74,197   $85,291       $4,797   $0 $80,494     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.101   U-Haul Moving & Storage of New Britain           $139,758   $68,558   $71,201       $2,656   $0 $68,544     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.102   U-Haul Moving & Storage of Cape Girardeau           $130,748   $74,896   $55,853       $3,150   $0 $52,702     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.103   U-Haul Moving & Storage at North Watkins           $143,957   $76,346   $67,612       $3,053   $0 $64,558     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.104   U-Haul Moving & Storage at National Road           $136,900   $85,976   $50,925       $4,547   $0 $46,378     N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.105   U-Haul Moving & Storage of Pensacola-Bellview           $118,610   $71,135   $47,475       $3,814   $0 $43,661     N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   8   5   Granite 190   5.0%      91.7%   $7,073,978   $3,367,861   $3,706,116   9.0%   $61,494   $230,601 $3,414,022 8.3%   United Healthcare 6/9/2023 197,957 64.4%   Parsons Services Company 3/31/2023 44,346 14.4%
Loan   4, 9   6   Herald Center   4.9%      96.6%   $32,119,558   $8,915,485   $23,204,073   9.1%   $60,266   $554,713 $22,589,094 8.9%   ASA College 6/15/2028 165,494 66.4%   H & M 1/31/2041 62,800 25.2%
Loan       7   Hammond Square   4.6%      80.7%   $6,328,333   $1,572,780   $4,755,552   12.5%   $41,922   $217,826 $4,495,805 11.8%   JC Penney 1/31/2029 84,549 22.9%   Best Buy 1/31/2020 30,038 8.1%
Loan   10   8   1 Emerson Lane   3.8%      95.0%   $2,584,000   $77,520   $2,506,480   8.1%   $34,000   $85,000 $2,387,480 7.7%   L.I. 2000, Inc. 8/31/2025 340,000 100.0%   N/A N/A N/A N/A
Loan   7, 11   9   CVS/Walgreens Portfolio   3.3%      100.0%   $2,385,810   $71,574   $2,314,236   8.5%   $0   $0 $2,314,236 8.5%                    
Property       9.01   CVS/Walgreens Portfolio - Walgreens - Ellicott City, MD       100.0%   $625,317   $18,760   $606,557       $0   $0 $606,557     Walgreen Co. 2/28/2035 14,490 100.0%   N/A N/A N/A N/A
Property       9.02   CVS/Walgreens Portfolio - CVS - Highlands, NJ       100.0%   $521,130   $15,634   $505,496       $0   $0 $505,496     New Jersey CVS Pharmacy, L.L.C. 1/31/2040 12,900 100.0%   N/A N/A N/A N/A
Property       9.03   CVS/Walgreens Portfolio - CVS - Hastings, MN       100.0%   $341,734   $10,252   $331,482       $0   $0 $331,482     Grand St. Paul CVS, L.L.C. 1/31/2040 13,225 100.0%   N/A N/A N/A N/A
Property       9.04   CVS/Walgreens Portfolio - CVS - Fayetteville, AR       100.0%   $331,174   $9,935   $321,239       $0   $0 $321,239     Arkansas CVS Pharmacy, L.L.C. 1/31/2040 13,225 100.0%   N/A N/A N/A N/A
Property       9.05   CVS/Walgreens Portfolio - CVS - Westland, MI       100.0%   $278,665   $8,360   $270,305       $0   $0 $270,305     Woodward Detroit CVS, L.L.C. 1/31/2040 13,600 100.0%   N/A N/A N/A N/A
Property       9.06   CVS/Walgreens Portfolio - CVS - Selbyville, DE       100.0%   $287,791   $8,634   $279,157       $0   $0 $279,157     Delaware CVS Pharmacy, L.L.C. 1/31/2040 13,225 100.0%   N/A N/A N/A N/A
Loan   12   10   University West Apartments   3.3%      96.9%   $6,387,188   $2,258,060   $4,129,128   9.2%   $125,000   $0 $4,004,128 8.9%   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan       11   Gateway Crossing   3.2%      93.9%   $3,456,906   $1,351,500   $2,105,406   7.9%   $60,000   $0 $2,045,406 7.7%   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   11, 13, 14, 15   12   Gateway Fairfield   2.7%      92.2%   $2,856,219   $801,175   $2,055,044   9.3%   $33,951   $86,989 $1,934,104 8.7%   Ross Dress For Less 1/31/2021 30,170 17.8%   Kids R Us 1/31/2020 21,500 12.7%
Loan       13   FedEx - Manassas, VA   2.7%      98.0%   $2,483,447   $89,526   $2,393,921   11.0%   $17,531   $28,334 $2,348,057 10.8%   FedEx 8/31/2030 175,308 100.0%   N/A N/A N/A N/A
Loan       14   Village at West Oaks   2.6%      87.5%   $3,234,900   $1,358,928   $1,875,972   8.7%   $25,407   $112,977 $1,737,588 8.1%   Academy 1/31/2024 58,844 20.8%   Best Buy 1/31/2022 46,388 16.4%
Loan   4   15   Broadstone Medical Apartments   2.5%      92.6%   $3,337,353   $1,666,166   $1,671,187   8.3%   $96,000   $0 $1,575,187 7.8%   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan       16   400 South Beverly Drive   2.0%      95.1%   $1,944,382   $555,176   $1,389,206   8.6%   $10,894   $102,890 $1,275,422 7.9%   Agency for the Performing Arts (APA) 12/31/2022 9,264 21.2%   Donaldson & Callif 12/31/2020 4,947 11.3%
Loan       17   Pointe at Steeplechase   1.9%      90.5%   $2,726,661   $1,407,085   $1,319,576   8.5%   $74,576   $0 $1,245,000 8.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan       18   Bent Tree Apartments   1.7%      93.5%   $2,345,914   $1,236,911   $1,109,002   8.0%   $68,000   $0 $1,041,002 7.5%   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan       19   Bayshore Apartments   1.6%      95.0%   $2,402,282   $1,141,749   $1,260,533   9.5%   $65,530   $0 $1,195,003 9.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   11   20   Plant City Crossing   1.5%      95.4%   $1,598,454   $527,737   $1,070,717   8.9%   $13,267   $59,676 $997,774 8.3%   Publix 9/30/2021 37,860 44.4%   Dollar General 9/1/2016 8,000 9.4%
Loan       21   Cobblestone Creek Apartments   1.3%      95.0%   $1,214,596   $372,184   $842,412   8.2%   $22,000   $0 $820,412 8.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan       22   O’Connor Plaza Office Building   1.1%      89.2%   $2,643,451   $1,555,097   $1,088,354   12.1%   $34,221   $131,278 $922,855 10.3%   CDM Resource Management, LLC 1/31/2017 13,646 8.0%   Sendera Steakhouse 6/30/2018 13,267 7.8%
Loan   4   23   Rockside Place Apartments   1.1%      86.6%   $2,293,235   $1,336,251   $956,984   10.6%   $98,229   $0 $858,755 9.5%   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan       24   Auburn Ridge Office   1.1%      93.8%   $1,434,810   $403,014   $1,031,796   11.9%   $12,691   $72,498 $946,606 10.9%   Borg Warner 3/31/2020 63,456 100.0%   N/A N/A N/A N/A
Loan       25   Fairfield Inn & Suites Kansas City   1.0%      80.0%   $2,580,861   $1,431,053   $1,149,808   13.9%   $103,234   $0 $1,046,574 12.6%   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan       26   Durham Plaza   1.0%      94.0%   $1,639,238   $558,044   $1,081,195   13.2%   $79,723   $95,591 $905,881 11.0%   2000 Food Corporation 6/30/2026 49,770 21.2%   Kimbrells of North Carolina 3/31/2022 37,067 15.8%
Loan       27   Rainbow Pavilion   1.0%      83.2%   $1,309,573   $457,686   $851,887   10.7%   $9,539   $48,121 $794,228 9.9%   Elite Dance Studio 3/31/2019 7,546 11.8%   Kobe Sushi Bistro 2/28/2017 5,338 8.4%
Loan   4   28   Weeping Cherry Apartments   0.9%      88.9%   $1,499,809   $693,125   $806,684   10.8%   $62,079   $0 $744,605 9.9%   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan       29   Cambria Suites Raleigh-Durham Airport   0.9%      76.6%   $3,178,324   $2,282,584   $895,740   12.3%   $127,133   $0 $768,607 10.5%   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan       30   The Exchange at Telfair   0.8%      94.6%   $888,444   $254,153   $634,291   9.8%   $3,852   $59,571 $570,869 8.8%   Mattress One 2/8/2020 3,485 13.6%   Society Cycleworks 7/31/2024 3,311 12.9%
Loan       31   USSC - Plantation, FL   0.8%      85.0%   $889,670   $238,888   $650,782   10.2%   $12,452   $0 $638,330 10.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan       32   Parkwood Village Apartments   0.8%      88.8%   $1,136,252   $568,738   $567,513   8.9%   $0   $0 $567,513 8.9%   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan       33   Southeast Center   0.8%      95.0%   $1,111,346   $336,174   $775,172   12.5%   $15,934   $56,416 $702,821 11.4%   Fiesta Mart 10/31/2025 51,962 70.9%   US Renal Care 5/31/2018 7,300 10.0%
Loan   4   34   Auburn Crossroads   0.7%      95.0%   $861,315   $263,793   $597,522   9.8%   $16,036   $37,367 $544,119 8.9%   Ross  Stores, Inc. 1/31/2020 25,500 54.3%   Rue21, Inc. 1/31/2026 6,808 14.5%
Loan       35   La Quinta Russellville   0.7%      79.9%   $1,884,550   $1,024,238   $860,311   14.3%   $75,382   $0 $784,929 13.1%   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan       36   Interplaza West   0.7%      95.0%   $823,315   $233,111   $590,204   10.0%   $4,751   $6,110 $579,343 9.8%   Golfsmith USA, LLC 8/31/2020 13,860 43.8%   Petco 1/31/2017 12,225 38.6%
Loan       37   Holiday Inn Express & Suites - Corpus Christi, TX   0.7%      64.4%   $1,998,888   $1,270,817   $728,071   13.2%   $79,956   $0 $648,116 11.7%   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan       38   Pelican Point Main Street   0.6%      86.6%   $680,003   $172,794   $507,209   10.1%   $7,154   $38,721 $461,334 9.2%   Troubled Son of Pelican Point d/b/a Snap Fitness 6/30/2018 4,800 12.4%   Pelican Landing Seafood House 4/30/2017 2,800 7.2%
Loan       39   StorQuest - San Leandro, CA   0.6%      87.7%   $893,843   $309,731   $584,112   11.9%   $6,513   $0 $577,599 11.8%   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan       40   Sunshine Resort MHC   0.6%      100.0%   $1,234,885   $660,904   $573,981   12.5%   $22,605   $0 $551,376 12.0%   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   4   41   Village Creek Apartments   0.5%      94.0%   $952,004   $510,308   $441,696   10.2%   $25,000   $0 $416,696 9.6%   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan       42   Walgreens - Shawnee, KS   0.5%      100.0%   $376,000   $11,280   $364,720   9.4%   $3,024   $0 $361,696 9.3%   Walgreen Co. 9/30/2030 15,120 100.0%   N/A N/A N/A N/A
Loan       43   Walgreens - North Wilkesboro, NC   0.4%      98.0%   $339,570   $6,791   $332,779   9.2%   $0   $0 $332,779 9.2%   Walgreens 10/31/2030 14,476 100.0%   N/A N/A N/A N/A
Loan       44   350 Second Street   0.4%      95.0%   $494,601   $131,733   $362,868   10.4%   $1,382   $15,481 $346,005 9.9%   TH, Inc. 5/30/2016 2,130 23.1%   Jupiter Research Foundation 12/31/2019 2,125 23.1%
Loan       45   Walgreens - Greendale, IN   0.4%      98.0%   $318,500   $9,555   $308,945   8.8%   $2,964   $0 $305,981 8.7%   Walgreens 10/31/2080 14,820 100.0%   N/A N/A N/A N/A
Loan       46   Canyon Walk Apartments   0.4%      91.8%   $1,016,791   $599,087   $417,704   12.0%   $39,000   $0 $378,704 10.8%   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan       47   1100 W. University Ave   0.4%      95.0%   $310,888   $6,218   $304,670   9.3%   $1,275   $2,699 $300,696 9.1%   Mattress Firm, Inc. 4/30/2027 8,500 100.0%   N/A N/A N/A N/A
Loan       48   Spyglass Apartments   0.3%      93.0%   $754,153   $425,581   $328,572   11.6%   $25,000   $0 $303,572 10.7%   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan       49   StorQuest - Vallejo, CA   0.3%      94.7%   $639,867   $284,443   $355,424   13.2%   $6,783   $0 $348,641 12.9%   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   4   50   Imperial Medical Office Building   0.3%      80.2%   $463,518   $202,838   $260,680   10.4%   $5,384   $32,573 $222,723 8.9%   Greater Orange County Medical Group MTM 2,927 10.9%   RadNet Management Inc. 3/31/2018 2,786 10.3%
Loan       51   Massillon Marketplace Outparcels   0.3%      94.0%   $482,288   $152,361   $329,927   15.3%   $1,543   $12,546 $315,838 14.7%   Mattress Firm 12/31/2018 4,952 22.0%   Applebee’s 2/28/2021 4,755 21.2%
Loan   7, 11   52   Dollar General Portfolio   0.2%      95.0%   $207,018   $6,211   $200,807   9.8%   $5,242   $6,510 $189,055 9.2%                    
Property       52   Dollar General Portfolio - Ashland       95.0%   $57,950   $1,739   $56,212       $1,453   $1,640 $53,118     Dollar General 2/28/2023 8,125 100.0%   N/A N/A N/A N/A
Property       52   Dollar General Portfolio - Jennerstown       95.0%   $51,300   $1,539   $49,761       $1,709   $1,640 $46,412     Dollar General 8/31/2023 8,125 100.0%   N/A N/A N/A N/A
Property       52   Dollar General Portfolio - Mt. Holly Springs       95.0%   $54,150   $1,625   $52,526       $1,490   $1,615 $49,420     Dollar General 6/30/2023 8,000 100.0%   N/A N/A N/A N/A
Property       52   Dollar General Portfolio - Coxs Creek       95.0%   $43,618   $1,309   $42,309       $591   $1,615 $40,104     Dollar General 5/14/2019 8,000 100.0%   N/A N/A N/A N/A
Loan       53   Wayne MHC   0.2%      89.0%   $286,107   $120,256   $165,851   8.7%   $3,700   $0 $162,151 8.5%   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan       54   StorQuest - Indian School - Phoenix, AZ   0.2%      78.9%   $345,045   $170,239   $174,806   9.8%   $6,732   $0 $168,074 9.5%   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan       55   StorQuest - Bell Road - Phoenix, AZ   0.2%      82.7%   $338,968   $185,349   $153,619   10.6%   $6,023   $0 $147,596 10.2%   N/A N/A N/A N/A   N/A N/A N/A N/A

  

I-14
 

  

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS                                  
                    3RD LARGEST TENANT INFORMATION         4TH LARGEST TENANT INFORMATION         5TH LARGEST TENANT INFORMATION      
Property
Flag 		  Footnotes   Loan ID   Property Name   % of Initial
Pool Balance 		  3rd Largest Tenant 3rd Largest
Tenant Lease
Expiration		 3rd Largest
Tenant NSF		 3rd Largest
Tenant
% of NSF		   4th Largest Tenant 4th Largest
Tenant Lease
Expiration		 4th Largest
Tenant NSF 		4th Largest
Tenant
% of NSF		   5th Largest Tenant 5th Largest
Tenant Lease
Expiration		 5th Largest
Tenant NSF 		5th Largest
Tenant
% of NSF
Loan   3, 4   1   535-545 Fifth Avenue   10.9%      NBA 12/31/2035 25,562 5.0%   Gardiner & Theobald Inc. 8/23/2025 22,737 4.4%   Empire Offices 535 Holdings 8/31/2021 19,096 3.7%
Loan       2   Crowne Plaza - Hollywood, FL   7.3%      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       3   Hotel Valencia Santana Row   6.4%      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   5, 6, 7   4   U-Haul Portfolio   6.0%                                 
Property       4.01   U-Haul Moving & Storage of Flushing       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.02   U-Haul Moving & Storage at Grand Concourse       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.03   U-Haul Moving & Storage at Ben White       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.04   U-Haul Moving & Storage of Quail Springs       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.05   U-Haul Moving & Storage of Philadelphia       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.06   U-Haul Moving & Storage at Mile High Station       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.07   U-Haul Moving & Storage at 26th and Indian School       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.08   U-Haul Moving & Storage of Wilkes-Barre       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.09   U-Haul Moving & Storage of Lafayette       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.10   U-Haul Moving & Storage at Ashley Road       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.11   U-Haul Moving & Storage of Woodlake       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.12   U-Haul Moving & Storage of Spring       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.13   U-Haul Moving & Storage of Kingwood       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.14   U-Haul Moving & Storage of Evanston       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.15   U-Haul Moving & Storage of Inglewood       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.16   U-Haul Moving & Storage at Pelham       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.17   U-Haul Moving & Storage of Fort Pierce       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.18   U-Haul Moving & Storage at Waverly Road       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.19   U-Haul Moving & Storage of South Central       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.20   U-Haul Moving & Storage at New Utrecht Avenue       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.21   U-Haul Moving & Storage of Castleton       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.22   U-Haul Moving & Storage at Tropicana Field       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.23   U-Haul Moving & Storage of Eastside       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.24   U-Haul Moving & Storage of Somerville       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.25   U-Haul Moving & Storage of Overbrook       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.26   U-Haul Moving & Storage of Cheltenham       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.27   U-Haul Moving & Storage of Sherwood       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.28   U-Haul Moving & Storage at Page Avenue       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.29   U-Haul Moving & Storage of Lubbock       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.30   U-Haul Moving & Storage of South Shore       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.31   U-Haul Moving & Storage at Summer Avenue       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.32   U-Haul Moving & Storage at Capitol Avenue       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.33   Milwaukie U-Haul Moving & Storage       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.34   U-Haul Moving & Storage of Gresham       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.35   U-Haul Moving & Storage of Abilene       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.36   U-Haul Moving & Storage at 5th Avenue       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.37   U-Haul Moving & Storage at Hammond Square       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.38   U-Haul Moving & Storage at 10 Mile & Groesbeck Highway       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.39   U-Haul Moving & Storage of Midway       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.40   U-Haul Moving & Storage of Garner       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.41   U-Haul Moving & Storage of Lynchburg       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.42   U-Haul Moving & Storage of I-80 & Manawa       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.43   U-Haul Moving & Storage of West Columbia       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.44   U-Haul Moving & Storage of Ontario       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.45   U-Haul Moving & Storage of Roxborough       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.46   U-Haul Moving & Storage at East Main Street       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.47   U-Haul Moving & Storage at Bardstown       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.48   U-Haul Moving & Storage of Jonesboro, GA       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.49   U-Haul Moving & Storage of Portsmouth       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.50   U-Haul Moving & Storage of Danbury       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.51   U-Haul Moving & Storage of Mather       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.52   U-Haul Moving & Storage of Huntington Station       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.53   U-Haul Moving & Storage at Broad Street       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.54   U-Haul Moving & Storage of Madison       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.55   U-Haul Moving & Storage of Plainfield       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.56   U-Haul Moving & Storage of Elyria       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.57   U-Haul Moving & Storage of Manchester       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.58   U-Haul Moving & Storage of Old Bridge       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.59   U-Haul Moving & Storage of High Point       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.60   U-Haul Moving & Storage of Idaho Falls       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.61   U-Haul Moving & Storage of Hammond       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.62   U-Haul Moving & Storage of Jonesboro, AR       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.63   U-Haul Moving & Storage at 6th Avenue       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.64   U-Haul Moving & Storage of Chula Vista       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.65   U-Haul Moving & Storage of Barstow       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.66   U-Haul Moving & Storage at Western Avenue       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.67   U-Haul Moving & Storage at Wade Hampton       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.68   U-Haul Moving & Storage at 7 Mile & Livernois       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.69   U-Haul Moving & Storage of Clarksville       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.70   U-Haul Moving & Storage of Bowling Green       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.71   U-Haul Moving & Storage at Alexis Road       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.72   U-Haul Moving & Storage at Veterans Memorial       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.73   U-Haul Moving & Storage at Jefferson Davis Highway       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.74   U-Haul Moving & Storage at Southfield Freeway & Joy Road       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.75   U-Haul Moving & Storage at East Spokane       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.76   U-Haul Moving & Storage of North Hills       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.77   U-Haul Moving & Storage of Aurora       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.78   U-Haul Moving & Storage of East Lake       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.79   U-Haul Moving & Storage of Fort Smith       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.80   U-Haul Moving & Storage at Jim Miller Road       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.81   U-Haul Moving & Storage at Highway 367       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.82   U-Haul Moving & Storage at 10th Avenue       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.83   U-Haul Moving & Storage at Mesa Road       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.84   U-Haul Moving & Storage of Cumberland       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.85   U-Haul Moving & Storage of Colonie       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A

 

I-15
 

 

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS                                  
                    3RD LARGEST TENANT INFORMATION         4TH LARGEST TENANT INFORMATION         5TH LARGEST TENANT INFORMATION      
Property
Flag 		  Footnotes   Loan ID   Property Name   % of Initial
Pool Balance 		  3rd Largest Tenant 3rd Largest
Tenant Lease
Expiration		 3rd Largest
Tenant NSF		 3rd Largest
Tenant
% of NSF		   4th Largest Tenant 4th Largest
Tenant Lease
Expiration		 4th Largest
Tenant NSF 		4th Largest
Tenant
% of NSF		   5th Largest Tenant 5th Largest
Tenant Lease
Expiration		 5th Largest
Tenant NSF 		5th Largest
Tenant
% of NSF
Property       4.86   U-Haul Moving & Storage of Terre Haute       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.87   U-Haul Moving & Storage of Reading       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.88   U-Haul Storage of Pearl       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.89   U-Haul Moving & Storage of Hamilton       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.90   U-Haul Moving & Storage of Lebanon       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.91   U-Haul Moving & Storage at 7 Mile & Van Dyke       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.92   U-Haul Moving & Storage at State Street       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.93   U-Haul Moving & Storage of Provo       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.94   U-Haul Moving & Storage of Fall River       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.95   U-Haul Moving & Storage of Schenectady       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.96   U-Haul Moving & Storage of Glens Falls       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.97   U-Haul Moving & Storage of Bremerton       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.98   U-Haul Moving & Storage of South End       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.99   U-Haul Moving & Storage of Keene       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.100   U-Haul Moving & Storage of Lima Mall       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.101   U-Haul Moving & Storage of New Britain       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.102   U-Haul Moving & Storage of Cape Girardeau       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.103   U-Haul Moving & Storage at North Watkins       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.104   U-Haul Moving & Storage at National Road       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       4.105   U-Haul Moving & Storage of Pensacola-Bellview       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   5   Granite 190   5.0%      Airbus DS Communications 1/31/2018 13,634 4.4%   Intersil Corporation 7/31/2016 12,760 4.2%   AD Corporation 9/30/2016 9,660 3.1%
Loan   4, 9   6   Herald Center   4.9%      Verizon Wireless 10/31/2025 6,500 2.6%   Bank Of America 7/31/2017 5,293 2.1%   T-Mobile 10/31/2017 210 0.1%
Loan       7   Hammond Square   4.6%      TJ Maxx 8/31/2019 26,108 7.1%   Books A Million 1/31/2020 15,500 4.2%   Walgreens 12/31/2021 14,490 3.9%
Loan   10   8   1 Emerson Lane   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   7, 11   9   CVS/Walgreens Portfolio   3.3%                                 
Property       9.01   CVS/Walgreens Portfolio - Walgreens - Ellicott City, MD       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       9.02   CVS/Walgreens Portfolio - CVS - Highlands, NJ       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       9.03   CVS/Walgreens Portfolio - CVS - Hastings, MN       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       9.04   CVS/Walgreens Portfolio - CVS - Fayetteville, AR       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       9.05   CVS/Walgreens Portfolio - CVS - Westland, MI       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       9.06   CVS/Walgreens Portfolio - CVS - Selbyville, DE       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   10   University West Apartments   3.3%      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       11   Gateway Crossing   3.2%      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   11, 13, 14, 15   12   Gateway Fairfield   2.7%      Fitness Evolution 11/30/2025 16,557 9.8%   Hometown Buffet 1/31/2025 10,100 5.9%   Trader Joe’s 12/31/2019 9,592 5.7%
Loan       13   FedEx - Manassas, VA   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       14   Village at West Oaks   2.6%      Bed Bath & Beyond 1/31/2020 40,000 14.2%   Ross 1/31/2021 33,600 11.9%   Barnes & Noble 3/1/2017 30,048 10.6%
Loan   4   15   Broadstone Medical Apartments   2.5%      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       16   400 South Beverly Drive   2.0%      Worldview Travel 11/30/2015 3,344 7.6%   Jelly Fish Bloom 3/31/2018 3,020 6.9%   Monarch Medical Group, Inc. 2/28/2018 2,350 5.4%
Loan       17   Pointe at Steeplechase   1.9%      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       18   Bent Tree Apartments   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       19   Bayshore Apartments   1.6%      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   11   20   Plant City Crossing   1.5%      El Mirasol 3/31/2018 4,800 5.6%   Cato 1/31/2018 4,200 4.9%   Heartland Dental Care 11/30/2023 3,977 4.7%
Loan       21   Cobblestone Creek Apartments   1.3%      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       22   O’Connor Plaza Office Building   1.1%      K&L Consulting Services, Inc. 11/30/2022 12,956 7.6%   Regency Nursing & Rehabilitation Center 11/30/2022 12,788 7.5%   Wells Fargo Bank 9/30/2018 10,769 6.3%
Loan   4   23   Rockside Place 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       24   Auburn Ridge Office   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       25   Fairfield Inn & Suites Kansas City   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       26   Durham Plaza   1.0%      EC Barton DBA Surplus War 8/31/2020 30,433 13.0%   Big Lots 1/31/2016 27,720 11.8%   Harbor Freight Tools 6/30/2022 15,000 6.4%
Loan       27   Rainbow Pavilion   1.0%      Crab Corner II 4/14/2018 3,680 5.8%   Mountain’s Edge Fitness 4/30/2017 3,630 5.7%   Jeff Speakman Kempo 3/31/2019 3,630 5.7%
Loan   4   28   Weeping Cherry Apartments   0.9%      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       29   Cambria Suites Raleigh-Durham Airport   0.9%      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       30   The Exchange at Telfair   0.8%      Comfort Care Dental 6/30/2024 2,232 8.7%   Mr. Jan’s Math Class 4/30/2021 2,108 8.2%   Royal Nails 5/1/2019 2,039 7.9%
Loan       31   USSC - Plantation, FL   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       32   Parkwood Village 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       33   Southeast Center   0.8%      Berry Dental FW, PLLC 6/30/2020 4,918 6.7%   Rent a Center 4/30/2018 3,488 4.8%   Sam’s Dollar Plus 4/30/2018 2,100 2.9%
Loan   4   34   Auburn Crossroads   0.7%      Brown Group Retail 1/31/2025 5,108 10.9%   Rajinder Narula d/b/a Mountain Mikes Pizza 6/30/2018 2,925 6.2%   Great Clips/Hoopala 9/30/2018 1,425 3.0%
Loan       35   La Quinta Russellville   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       36   Interplaza West   0.7%      Venetian Nail Spa 8/31/2018 2,100 6.6%   Adio Health Centers PC 6/30/2018 2,090 6.6%   Great Clips 12/31/2018 1,400 4.4%
Loan       37   Holiday Inn Express & Suites - Corpus Christi, TX   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       38   Pelican Point Main Street   0.6%      Louis LeFebvre 7/31/2017 2,600 6.7%   MIE Properties 12/31/2021 2,488 6.4%   Starcon International Inc. 12/31/2017 2,400 6.2%
Loan       39   StorQuest - San Leandro, CA   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       40   Sunshine Resort MHC   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   4   41   Village Creek Apartments   0.5%      N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan       42   Walgreens - Shawnee, KS   0.5%      N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan       43   Walgreens - North Wilkesboro, NC   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       44   350 Second Street   0.4%      Prime Fiduciary Services, LLC 12/31/2020 1,238 13.4%   Pinacle Dental 12/31/2017 1,222 13.3%   Moison Investment Co. 8/31/2027 747 8.1%
Loan       45   Walgreens - Greendale, IN   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       46   Canyon Walk 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       47   1100 W. University Ave   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       48   Spyglass 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       49   StorQuest - Vallejo, CA   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   4   50   Imperial Medical Office Building   0.3%      Stephen C. Smith, D.C. 10/31/2017 1,956 7.3%   Dr. Henry Winn 1/31/2016 1,891 7.0%   Ajit Shah, M.D. and Chunilal Shah, M.D. 12/31/2016 1,655 6.1%
Loan       51   Massillon Marketplace Outparcels   0.3%      IHOP 11/30/2027 3,920 17.4%   Wendy’s 12/31/2019 3,510 15.6%   GNC 7/31/2020 2,132 9.5%
Loan   7, 11   52   Dollar General Portfolio   0.2%                                 
Property       52   Dollar General Portfolio - Ashland       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       52   Dollar General Portfolio - Jennerstown       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       52   Dollar General Portfolio - Mt. Holly Springs       N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property       52   Dollar General Portfolio - Coxs Creek       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   Wayne MHC   0.2%      N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan       54   StorQuest - Indian School - Phoenix, AZ   0.2%      N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan       55   StorQuest - Bell Road - Phoenix, AZ   0.2%      N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A

  

I-16
 

  

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS                                
                    MORTGAGE LOAN RESERVE INFORMATION                        
Property
Flag 		  Footnotes   Loan ID   Property Name   % of Initial
Pool Balance 		  Upfront
Replacement
Reserves 		Monthly
 Replacement
Reserves		  Replacement
Reserve Cap		 Upfront TI/LC
 Reserves 		Monthly TI/LC
Reserves		 TI/LC
Reserve Cap		 Upfront Tax
 Reserves 		Monthly Tax
 Reserves		 Upfront
Insurance Reserves 		Monthly
Insurance
Reserves		 Upfront
Deferred Maint.
Reserve 		Initial Other
Reserves		 Ongoing Other
Reserves
Loan   3, 4   1   535-545 Fifth Avenue   10.9%      $0 $8,509 $0 $8,094,462 $21,273 $0 $1,888,673 $629,558 $0 $0 $126,764 $6,909,955 $0
Loan       2   Crowne Plaza - Hollywood, FL   7.3%      $0 $68,976 $0 $0 $0 $0 $805,387 $76,424 $362,975 $51,854 $0 $0 $0
Loan       3   Hotel Valencia Santana Row   6.4%      $0 $77,528 $0 $0 $0 $0 $160,263 $17,807 $0 $0 $0 $0 $164,325
Loan   5, 6, 7   4   U-Haul Portfolio   6.0%      $994,102 $0 $994,102 $0 $0 $0 $2,242,110 $0 $0 $0 $479,829 $0 $0
Property       4.01   U-Haul Moving & Storage of Flushing                                
Property       4.02   U-Haul Moving & Storage at Grand Concourse                                
Property       4.03   U-Haul Moving & Storage at Ben White                                
Property       4.04   U-Haul Moving & Storage of Quail Springs                                
Property       4.05   U-Haul Moving & Storage of Philadelphia                                
Property       4.06   U-Haul Moving & Storage at Mile High Station                                
Property       4.07   U-Haul Moving & Storage at 26th and Indian School                                
Property       4.08   U-Haul Moving & Storage of Wilkes-Barre                                
Property       4.09   U-Haul Moving & Storage of Lafayette                                
Property       4.10   U-Haul Moving & Storage at Ashley Road                                
Property       4.11   U-Haul Moving & Storage of Woodlake                                
Property       4.12   U-Haul Moving & Storage of Spring                                
Property       4.13   U-Haul Moving & Storage of Kingwood                                
Property       4.14   U-Haul Moving & Storage of Evanston                                
Property       4.15   U-Haul Moving & Storage of Inglewood                                
Property       4.16   U-Haul Moving & Storage at Pelham                                
Property       4.17   U-Haul Moving & Storage of Fort Pierce                                
Property       4.18   U-Haul Moving & Storage at Waverly Road                                
Property       4.19   U-Haul Moving & Storage of South Central                                
Property       4.20   U-Haul Moving & Storage at New Utrecht Avenue                                
Property       4.21   U-Haul Moving & Storage of Castleton                                
Property       4.22   U-Haul Moving & Storage at Tropicana Field                                
Property       4.23   U-Haul Moving & Storage of Eastside                                
Property       4.24   U-Haul Moving & Storage of Somerville                                
Property       4.25   U-Haul Moving & Storage of Overbrook                                
Property       4.26   U-Haul Moving & Storage of Cheltenham                                
Property       4.27   U-Haul Moving & Storage of Sherwood                                
Property       4.28   U-Haul Moving & Storage at Page Avenue                                
Property       4.29   U-Haul Moving & Storage of Lubbock                                
Property       4.30   U-Haul Moving & Storage of South Shore                                
Property       4.31   U-Haul Moving & Storage at Summer Avenue                                
Property       4.32   U-Haul Moving & Storage at Capitol Avenue                                
Property       4.33   Milwaukie U-Haul Moving & Storage                                
Property       4.34   U-Haul Moving & Storage of Gresham                                
Property       4.35   U-Haul Moving & Storage of Abilene                                
Property       4.36   U-Haul Moving & Storage at 5th Avenue                                
Property       4.37   U-Haul Moving & Storage at Hammond Square                                
Property       4.38   U-Haul Moving & Storage at 10 Mile & Groesbeck Highway                                
Property       4.39   U-Haul Moving & Storage of Midway                                
Property       4.40   U-Haul Moving & Storage of Garner                                
Property       4.41   U-Haul Moving & Storage of Lynchburg                                
Property       4.42   U-Haul Moving & Storage of I-80 & Manawa                                
Property       4.43   U-Haul Moving & Storage of West Columbia                                
Property       4.44   U-Haul Moving & Storage of Ontario                                
Property       4.45   U-Haul Moving & Storage of Roxborough                                
Property       4.46   U-Haul Moving & Storage at East Main Street                                
Property       4.47   U-Haul Moving & Storage at Bardstown                                
Property       4.48   U-Haul Moving & Storage of Jonesboro, GA                                
Property       4.49   U-Haul Moving & Storage of Portsmouth                                
Property       4.50   U-Haul Moving & Storage of Danbury                                
Property       4.51   U-Haul Moving & Storage of Mather                                
Property       4.52   U-Haul Moving & Storage of Huntington Station                                
Property       4.53   U-Haul Moving & Storage at Broad Street                                
Property       4.54   U-Haul Moving & Storage of Madison                                
Property       4.55   U-Haul Moving & Storage of Plainfield                                
Property       4.56   U-Haul Moving & Storage of Elyria                                
Property       4.57   U-Haul Moving & Storage of Manchester                                
Property       4.58   U-Haul Moving & Storage of Old Bridge                                
Property       4.59   U-Haul Moving & Storage of High Point                                
Property       4.60   U-Haul Moving & Storage of Idaho Falls                                
Property       4.61   U-Haul Moving & Storage of Hammond                                
Property       4.62   U-Haul Moving & Storage of Jonesboro, AR                                
Property       4.63   U-Haul Moving & Storage at 6th Avenue                                
Property       4.64   U-Haul Moving & Storage of Chula Vista                                
Property       4.65   U-Haul Moving & Storage of Barstow                                
Property       4.66   U-Haul Moving & Storage at Western Avenue                                
Property       4.67   U-Haul Moving & Storage at Wade Hampton                                
Property       4.68   U-Haul Moving & Storage at 7 Mile & Livernois                                
Property       4.69   U-Haul Moving & Storage of Clarksville                                
Property       4.70   U-Haul Moving & Storage of Bowling Green                                
Property       4.71   U-Haul Moving & Storage at Alexis Road                                
Property       4.72   U-Haul Moving & Storage at Veterans Memorial                                
Property       4.73   U-Haul Moving & Storage at Jefferson Davis Highway                                
Property       4.74   U-Haul Moving & Storage at Southfield Freeway & Joy Road                                
Property       4.75   U-Haul Moving & Storage at East Spokane                                
Property       4.76   U-Haul Moving & Storage of North Hills                                
Property       4.77   U-Haul Moving & Storage of Aurora                                
Property       4.78   U-Haul Moving & Storage of East Lake                                
Property       4.79   U-Haul Moving & Storage of Fort Smith                                
Property       4.80   U-Haul Moving & Storage at Jim Miller Road                                
Property       4.81   U-Haul Moving & Storage at Highway 367                                
Property       4.82   U-Haul Moving & Storage at 10th Avenue                                
Property       4.83   U-Haul Moving & Storage at Mesa Road                                
Property       4.84   U-Haul Moving & Storage of Cumberland                                
Property       4.85   U-Haul Moving & Storage of Colonie                                

  

I-17
 

  

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS                                
                    MORTGAGE LOAN RESERVE INFORMATION                        
Property
Flag 		  Footnotes   Loan ID   Property Name   % of Initial
Pool Balance 		  Upfront
Replacement
Reserves 		Monthly
  Replacement
Reserves		   Replacement
Reserve Cap		 Upfront TI/LC
 Reserves 		Monthly TI/LC
Reserves		 TI/LC
Reserve Cap		 Upfront Tax
 Reserves 		Monthly Tax
 Reserves		 Upfront
Insurance Reserves 		Monthly
Insurance
Reserves		 Upfront
Deferred Maint.
Reserve 		Initial Other
Reserves		 Ongoing Other
Reserves
Property       4.86   U-Haul Moving & Storage of Terre Haute                                
Property       4.87   U-Haul Moving & Storage of Reading                                
Property       4.88   U-Haul Storage of Pearl                                
Property       4.89   U-Haul Moving & Storage of Hamilton                                
Property       4.90   U-Haul Moving & Storage of Lebanon                                
Property       4.91   U-Haul Moving & Storage at 7 Mile & Van Dyke                                
Property       4.92   U-Haul Moving & Storage at State Street                                
Property       4.93   U-Haul Moving & Storage of Provo                                
Property       4.94   U-Haul Moving & Storage of Fall River                                
Property       4.95   U-Haul Moving & Storage of Schenectady                                
Property       4.96   U-Haul Moving & Storage of Glens Falls                                
Property       4.97   U-Haul Moving & Storage of Bremerton                                
Property       4.98   U-Haul Moving & Storage of South End                                
Property       4.99   U-Haul Moving & Storage of Keene                                
Property       4.100   U-Haul Moving & Storage of Lima Mall                                
Property       4.101   U-Haul Moving & Storage of New Britain                                
Property       4.102   U-Haul Moving & Storage of Cape Girardeau                                
Property       4.103   U-Haul Moving & Storage at North Watkins                                
Property       4.104   U-Haul Moving & Storage at National Road                                
Property       4.105   U-Haul Moving & Storage of Pensacola-Bellview                                
Loan   8   5   Granite 190   5.0%      $0 $5,125 $0 $2,847,522 $19,217 $0 $883,431 $88,343 $58,560 $8,366 $0 $1,271,389 $0
Loan   4, 9   6   Herald Center   4.9%      $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $48,000,000 $0
Loan       7   Hammond Square   4.6%      $0 $3,494 $0 $374,496 $14,584 $875,000 $169,084 $28,181 $0 $0 $0 $0 $0
Loan   10   8   1 Emerson Lane   3.8%      $0 $0 $0 $0 $0 $0 $92,120 $46,060 $0 $0 $0 $0 $0
Loan   7, 11   9   CVS/Walgreens Portfolio   3.3%      $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Property       9.01   CVS/Walgreens Portfolio - Walgreens - Ellicott City, MD                                
Property       9.02   CVS/Walgreens Portfolio - CVS - Highlands, NJ                                
Property       9.03   CVS/Walgreens Portfolio - CVS - Hastings, MN                                
Property       9.04   CVS/Walgreens Portfolio - CVS - Fayetteville, AR                                
Property       9.05   CVS/Walgreens Portfolio - CVS - Westland, MI                                
Property       9.06   CVS/Walgreens Portfolio - CVS - Selbyville, DE                                
Loan   12   10   University West Apartments   3.3%      $0 $14,117 $0 $0 $0 $0 $165,879 $55,293 $0 $0 $19,843 $0 $0
Loan       11   Gateway Crossing   3.2%      $0 $4,000 $120,000 $0 $0 $0 $208,309 $20,831 $23,460 $4,460 $0 $0 $0
Loan   11, 13, 14, 15   12   Gateway Fairfield   2.7%      $0 $2,829 $0 $0 $8,333 $300,000 $238,554 $29,819 $0 $0 $0 $3,908,928 $0
Loan       13   FedEx - Manassas, VA   2.7%      $0 $0 $0 $0 $0 $0 $0 $9,226 $0 $0 $0 $6,909,558 $0
Loan       14   Village at West Oaks   2.6%      $0 $2,117 $0 $0 $9,410 $340,000 $619,494 $56,318 $0 $0 $0 $67,400 $0
Loan   4   15   Broadstone Medical Apartments   2.5%      $0 $10,189 $0 $0 $0 $0 $515,092 $53,570 $0 $0 $82,000 $0 $0
Loan       16   400 South Beverly Drive   2.0%      $0 $908 $0 $180,000 $0 $0 $22,187 $11,093 $0 $0 $0 $591,740 $0
Loan       17   Pointe at Steeplechase   1.9%      $0 $6,215 $0 $0 $0 $0 $220,833 $22,083 $0 $8,906 $31,125 $0 $0
Loan       18   Bent Tree Apartments   1.7%      $0 $5,667 $0 $0 $0 $0 $25,861 $25,861 $0 $0 $8,750 $0 $0
Loan       19   Bayshore Apartments   1.6%      $0 $5,461 $0 $0 $0 $0 $102,319 $18,604 $0 $0 $23,188 $0 $0
Loan   11   20   Plant City Crossing   1.5%      $0 $0 $0 $0 $0 $0 $144,375 $13,125 $17,979 $5,993 $0 $0 $0
Loan       21   Cobblestone Creek Apartments   1.3%      $0 $1,833 $0 $0 $0 $0 $3,880 $970 $0 $0 $0 $0 $0
Loan       22   O’Connor Plaza Office Building   1.1%      $175,000 $2,852 $0 $300,000 $0 $300,000 $0 $12,602 $3,993 $3,993 $0 $0 $0
Loan   4   23   Rockside Place Apartments   1.1%      $200,000 $8,186 $0 $0 $0 $0 $123,548 $24,710 $44,463 $3,705 $0 $0 $0
Loan       24   Auburn Ridge Office   1.1%      $0 $0 $0 $0 $10,576 $2,700,000 $25,282 $6,320 $11,295 $876 $0 $0 $28,875
Loan       25   Fairfield Inn & Suites Kansas City   1.0%      $0 $8,603 $0 $0 $0 $0 $111,930 $9,328 $15,396 $4,246 $0 $0 $0
Loan       26   Durham Plaza   1.0%      $0 $2,931 $0 $0 $7,816 $250,000 $129,690 $14,410 $0 $0 $407,294 $76,556 $0
Loan       27   Rainbow Pavilion   1.0%      $0 $1,063 $25,504 $0 $5,048 $121,142 $43,021 $6,146 $14,242 $1,187 $0 $324,080 $0
Loan   4   28   Weeping Cherry Apartments   0.9%      $0 $5,174 $310,440 $0 $0 $0 $67,159 $13,432 $24,545 $2,045 $0 $0 $0
Loan       29   Cambria Suites Raleigh-Durham Airport   0.9%      $0 $10,594 $0 $0 $0 $0 $77,001 $3,080 $9,900 $1,980 $0 $330,000 $0
Loan       30   The Exchange at Telfair   0.8%      $0 $321 $0 $0 $2,083 $100,000 $144,556 $14,456 $18,856 $1,571 $0 $159,166 $0
Loan       31   USSC - Plantation, FL   0.8%      $0 $1,415 $0 $0 $0 $0 $72,272 $6,023 $5,985 $976 $0 $0 $0
Loan       32   Parkwood Village Apartments   0.8%      $269,900 $0 $39,576 $0 $0 $0 $20,302 $10,151 $33,204 $3,690 $35,100 $45,000 $0
Loan       33   Southeast Center   0.8%      $0 $0 $0 $0 $0 $0 $125,968 $13,996 $0 $0 $9,188 $0 $0
Loan   4   34   Auburn Crossroads   0.7%      $155,000 $391 $0 $0 $2,750 $132,000 $55,196 $6,899 $0 $0 $46,875 $66,671 $0
Loan       35   La Quinta Russellville   0.7%      $0 $6,272 $0 $0 $0 $0 $15,615 $1,952 $8,410 $2,803 $0 $396,750 $0
Loan       36   Interplaza West   0.7%      $0 $396 $0 $300,000 $0 $300,000 $44,423 $11,106 $1,046 $1,046 $8,563 $14,884 $0
Loan       37   Holiday Inn Express & Suites - Corpus Christi, TX   0.7%      $0 $6,788 $0 $0 $0 $0 $65,058 $6,506 $15,613 $3,123 $0 $0 $0
Loan       38   Pelican Point Main Street   0.6%      $0 $0 $0 $0 $3,250 $117,000 $42,064 $3,824 $0 $0 $0 $0 $0
Loan       39   StorQuest - San Leandro, CA   0.6%      $0 $0 $0 $0 $0 $0 $46,794 $7,799 $0 $0 $0 $0 $0
Loan       40   Sunshine Resort MHC   0.6%      $0 $1,884 $0 $0 $0 $0 $6,851 $6,851 $7,006 $3,503 $0 $27,500 $0
Loan   4   41   Village Creek Apartments   0.5%      $0 $2,083 $0 $0 $0 $0 $85,684 $7,140 $14,214 $2,369 $25,063 $0 $0
Loan       42   Walgreens - Shawnee, KS   0.5%      $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Loan       43   Walgreens - North Wilkesboro, NC   0.4%      $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Loan       44   350 Second Street   0.4%      $0 $0 $0 $12,222 $0 $0 $0 $1,036 $2,359 $262 $0 $0 $0
Loan       45   Walgreens - Greendale, IN   0.4%      $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Loan       46   Canyon Walk Apartments   0.4%      $0 $0 $0 $0 $0 $0 $3,655 $3,655 $0 $0 $0 $0 $0
Loan       47   1100 W. University Ave   0.4%      $0 $106 $0 $0 $708 $25,500 $0 $0 $3,825 $1,913 $0 $0 $0
Loan       48   Spyglass Apartments   0.3%      $0 $2,083 $0 $0 $0 $0 $29,713 $7,428 $0 $0 $161,345 $0 $0
Loan       49   StorQuest - Vallejo, CA   0.3%      $0 $0 $0 $0 $0 $0 $28,423 $4,060 $0 $0 $0 $0 $0
Loan   4   50   Imperial Medical Office Building   0.3%      $0 $449 $0 $0 $3,029 $109,026 $19,680 $3,280 $0 $0 $0 $0 $0
Loan       51   Massillon Marketplace Outparcels   0.3%      $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Loan   7, 11   52   Dollar General Portfolio   0.2%      $0 $437 $0 $32,500 $1,344 $75,000 $10,223 $2,435 $3,255 $362 $0 $0 $0
Property       52   Dollar General Portfolio - Ashland                                
Property       52   Dollar General Portfolio - Jennerstown                                
Property       52   Dollar General Portfolio - Mt. Holly Springs                                
Property       52   Dollar General Portfolio - Coxs Creek                                
Loan       53   Wayne MHC   0.2%      $0 $308 $0 $0 $0 $0 $7,995 $1,326 $1,162 $581 $0 $0 $0
Loan       54   StorQuest - Indian School - Phoenix, AZ   0.2%      $15,000 $561 $20,196 $0 $0 $0 $4,779 $2,390 $0 $0 $0 $0 $0
Loan       55   StorQuest - Bell Road - Phoenix, AZ   0.2%      $0 $502 $18,069 $0 $0 $0 $4,435 $2,217 $0 $0 $0 $0 $0

  

I-18
 

  

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS                      
                  MORTGAGE LOAN RESERVE INFORMATION   THIRD PARTY REPORTS            
Property
Flag 		  Footnotes   Loan ID   Property Name   % of Initial
Pool Balance 		Other Reserves Description   Appraisal
Report Date 		Environmental
Phase I
Report Date 		Environmental
Phase II
Report Date 		Engineering
Report Date 		Seismic
Report Date		 Seismic Zone (Y/N) PML %
Loan   3, 4   1   535-545 Fifth Avenue   10.9%    Upfront Claims Reserve; Upfront Free Rent Funds   2/9/2015 1/16/2015 N/A 2/4/2015 N/A No N/A
Loan       2   Crowne Plaza - Hollywood, FL   7.3%    N/A   9/21/2015 9/3/2015 N/A 9/3/2015 N/A No N/A
Loan       3   Hotel Valencia Santana Row   6.4%    Ground Lease Reserve   7/282015 5/26/2015 N/A 5/22/2015 5/22/2015 Yes 14.00%
Loan   5, 6, 7   4   U-Haul Portfolio   6.0%    N/A                
Property       4.01   U-Haul Moving & Storage of Flushing         7/23/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.02   U-Haul Moving & Storage at Grand Concourse         7/23/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.03   U-Haul Moving & Storage at Ben White         7/22/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.04   U-Haul Moving & Storage of Quail Springs         7/22/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.05   U-Haul Moving & Storage of Philadelphia         7/27/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.06   U-Haul Moving & Storage at Mile High Station         7/22/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.07   U-Haul Moving & Storage at 26th and Indian School         7/21/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.08   U-Haul Moving & Storage of Wilkes-Barre         7/28/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.09   U-Haul Moving & Storage of Lafayette         7/21/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.10   U-Haul Moving & Storage at Ashley Road         7/21/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.11   U-Haul Moving & Storage of Woodlake         7/24/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.12   U-Haul Moving & Storage of Spring         7/23/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.13   U-Haul Moving & Storage of Kingwood         7/23/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.14   U-Haul Moving & Storage of Evanston         7/23/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.15   U-Haul Moving & Storage of Inglewood         7/21/2015 6/5/2015 N/A 6/5/2015 6/5/2015 Yes 14.00%
Property       4.16   U-Haul Moving & Storage at Pelham         7/21/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.17   U-Haul Moving & Storage of Fort Pierce         7/23/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.18   U-Haul Moving & Storage at Waverly Road         7/22/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.19   U-Haul Moving & Storage of South Central         6/9/2015 6/5/2015 N/A 6/5/2015 6/5/2015 Yes 17.00%
Property       4.20   U-Haul Moving & Storage at New Utrecht Avenue         7/23/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.21   U-Haul Moving & Storage of Castleton         7/21/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.22   U-Haul Moving & Storage at Tropicana Field         7/22/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.23   U-Haul Moving & Storage of Eastside         7/20/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.24   U-Haul Moving & Storage of Somerville         8/11/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.25   U-Haul Moving & Storage of Overbrook         7/27/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.26   U-Haul Moving & Storage of Cheltenham         7/27/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.27   U-Haul Moving & Storage of Sherwood         7/21/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.28   U-Haul Moving & Storage at Page Avenue         7/21/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.29   U-Haul Moving & Storage of Lubbock         7/22/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.30   U-Haul Moving & Storage of South Shore         7/23/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.31   U-Haul Moving & Storage at Summer Avenue         7/24/2015 6/5/2015 N/A 6/5/2015 6/5/2015 Yes 11.00%
Property       4.32   U-Haul Moving & Storage at Capitol Avenue         7/23/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.33   Milwaukie U-Haul Moving & Storage         7/22/2015 6/5/2015 N/A 6/5/2015 6/5/2015 Yes 11.00%
Property       4.34   U-Haul Moving & Storage of Gresham         7/22/2015 6/5/2015 N/A 6/5/2015 6/5/2015 Yes 11.00%
Property       4.35   U-Haul Moving & Storage of Abilene         7/23/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.36   U-Haul Moving & Storage at 5th Avenue         7/22/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.37   U-Haul Moving & Storage at Hammond Square         7/21/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.38   U-Haul Moving & Storage at 10 Mile & Groesbeck Highway         7/28/2015 6/5/2015; 6/9/2015 N/A 6/5/2015 N/A No N/A
Property       4.39   U-Haul Moving & Storage of Midway         7/21/2015 6/5/2015 N/A 6/5/2015 6/5/2015 Yes 13.00%
Property       4.40   U-Haul Moving & Storage of Garner         7/21/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.41   U-Haul Moving & Storage of Lynchburg         7/22/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.42   U-Haul Moving & Storage of I-80 & Manawa         7/22/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.43   U-Haul Moving & Storage of West Columbia         7/23/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.44   U-Haul Moving & Storage of Ontario         7/21/2015 6/5/2015 N/A 6/5/2015 6/5/2015 Yes 15.00%
Property       4.45   U-Haul Moving & Storage of Roxborough         7/27/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.46   U-Haul Moving & Storage at East Main Street         7/22/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.47   U-Haul Moving & Storage at Bardstown         7/24/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.48   U-Haul Moving & Storage of Jonesboro, GA         7/23/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.49   U-Haul Moving & Storage of Portsmouth         7/21/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.50   U-Haul Moving & Storage of Danbury         7/23/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.51   U-Haul Moving & Storage of Mather         7/21/2015 6/5/2015 N/A 6/5/2015 6/5/2015 Yes 7.00%
Property       4.52   U-Haul Moving & Storage of Huntington Station         7/23/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.53   U-Haul Moving & Storage at Broad Street         7/23/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.54   U-Haul Moving & Storage of Madison         7/28/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.55   U-Haul Moving & Storage of Plainfield         7/23/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.56   U-Haul Moving & Storage of Elyria         7/22/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.57   U-Haul Moving & Storage of Manchester         7/23/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.58   U-Haul Moving & Storage of Old Bridge         7/23/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.59   U-Haul Moving & Storage of High Point         7/22/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.60   U-Haul Moving & Storage of Idaho Falls         7/27/2015 6/5/2015 N/A 6/5/2015 6/5/2015 Yes 7.00%
Property       4.61   U-Haul Moving & Storage of Hammond         7/23/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.62   U-Haul Moving & Storage of Jonesboro, AR         7/21/2015 6/5/2015 N/A 6/5/2015 6/5/2015 Yes 11.00%
Property       4.63   U-Haul Moving & Storage at 6th Avenue         7/21/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.64   U-Haul Moving & Storage of Chula Vista         7/21/2015 6/5/2015 N/A 6/5/2015 6/5/2015 Yes 8.00%
Property       4.65   U-Haul Moving & Storage of Barstow         7/21/2015 6/5/2015 N/A 6/5/2015 6/5/2015 Yes 11.00%
Property       4.66   U-Haul Moving & Storage at Western Avenue         7/21/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.67   U-Haul Moving & Storage at Wade Hampton         7/23/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.68   U-Haul Moving & Storage at 7 Mile & Livernois         7/28/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.69   U-Haul Moving & Storage of Clarksville         7/24/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.70   U-Haul Moving & Storage of Bowling Green         7/24/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.71   U-Haul Moving & Storage at Alexis Road         7/22/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.72   U-Haul Moving & Storage at Veterans Memorial         7/23/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.73   U-Haul Moving & Storage at Jefferson Davis Highway         7/22/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.74   U-Haul Moving & Storage at Southfield Freeway & Joy Road         7/22/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.75   U-Haul Moving & Storage at East Spokane         7/21/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.76   U-Haul Moving & Storage of North Hills         7/21/2015 6/5/2015 N/A 6/5/2015 6/5/2015 Yes 16.00%
Property       4.77   U-Haul Moving & Storage of Aurora         7/23/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.78   U-Haul Moving & Storage of East Lake         7/21/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.79   U-Haul Moving & Storage of Fort Smith         7/22/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.80   U-Haul Moving & Storage at Jim Miller Road         6/12/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.81   U-Haul Moving & Storage at Highway 367         7/21/2015 6/5/2015 N/A 6/5/2015 6/5/2015 Yes 5.00%
Property       4.82   U-Haul Moving & Storage at 10th Avenue         7/23/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.83   U-Haul Moving & Storage at Mesa Road         7/23/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.84   U-Haul Moving & Storage of Cumberland         7/22/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.85   U-Haul Moving & Storage of Colonie         7/23/2015 6/5/2015 N/A 6/5/2015 N/A No N/A

  

I-19
 

  

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS                      
                  THIRD PARTY REPORTS   THIRD PARTY REPORTS            
Property
Flag 		  Footnotes   Loan ID   Property Name   % of Initial
Pool Balance 		Other Reserves Description   Appraisal
Report Date 		Environmental
Phase I
Report Date 		Environmental
Phase II
Report Date 		Engineering
Report Date 		Seismic
Report Date		 Seismic Zone (Y/N) PML %
Property       4.86   U-Haul Moving & Storage of Terre Haute         7/21/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.87   U-Haul Moving & Storage of Reading         7/28/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.88   U-Haul Storage of Pearl         7/21/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.89   U-Haul Moving & Storage of Hamilton         7/21/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.90   U-Haul Moving & Storage of Lebanon         6/12/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.91   U-Haul Moving & Storage at 7 Mile & Van Dyke         7/28/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.92   U-Haul Moving & Storage at State Street         7/20/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.93   U-Haul Moving & Storage of Provo         7/27/2015 6/5/2015 N/A 6/5/2015 6/5/2015 Yes 9.00%
Property       4.94   U-Haul Moving & Storage of Fall River         7/22/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.95   U-Haul Moving & Storage of Schenectady         7/23/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.96   U-Haul Moving & Storage of Glens Falls         7/23/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.97   U-Haul Moving & Storage of Bremerton         7/21/2015 6/5/2015 N/A 6/5/2015 6/5/2015 Yes 17.00%
Property       4.98   U-Haul Moving & Storage of South End         7/22/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.99   U-Haul Moving & Storage of Keene         7/21/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.100   U-Haul Moving & Storage of Lima Mall         7/22/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.101   U-Haul Moving & Storage of New Britain         7/23/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.102   U-Haul Moving & Storage of Cape Girardeau         7/21/2015 6/5/2015 N/A 6/5/2015 6/5/2015 Yes 10.00%
Property       4.103   U-Haul Moving & Storage at North Watkins         7/24/2015 6/5/2015 N/A 6/5/2015 6/5/2015 Yes 10.00%
Property       4.104   U-Haul Moving & Storage at National Road         7/21/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Property       4.105   U-Haul Moving & Storage of Pensacola-Bellview         7/22/2015 6/5/2015 N/A 6/5/2015 N/A No N/A
Loan   8   5   Granite 190   5.0%    Parsons Rent Reserve; United Healthcare Rent Reserve   8/19/2015 7/15/2015 N/A 7/15/2015 N/A No N/A
Loan   4, 9   6   Herald Center   4.9%    H&M Reserve; West 34th Street Reserve   7/13/2015 7/20/2015 N/A 7/20/2015 N/A No N/A
Loan       7   Hammond Square   4.6%    N/A   9/1/2015 7/2/2015 N/A 7/2/2015 N/A No N/A
Loan   10   8   1 Emerson Lane   3.8%    N/A   9/8/2015 7/13/2015 N/A 7/10/2015 N/A No N/A
Loan   7, 11   9   CVS/Walgreens Portfolio   3.3%    N/A                
Property       9.01   CVS/Walgreens Portfolio - Walgreens - Ellicott City, MD         9/18/2015 9/28/2015 N/A 8/7/2015 N/A No N/A
Property       9.02   CVS/Walgreens Portfolio - CVS - Highlands, NJ         8/18/2015 9/28/2015 N/A 8/11/2015 N/A No N/A
Property       9.03   CVS/Walgreens Portfolio - CVS - Hastings, MN         8/27/2015 9/28/2015 N/A 8/12/2015 N/A No N/A
Property       9.04   CVS/Walgreens Portfolio - CVS - Fayetteville, AR         8/12/2015 8/24/2015 N/A 8/12/2015 N/A No N/A
Property       9.05   CVS/Walgreens Portfolio - CVS - Westland, MI         8/12/2015 9/28/2015 N/A 8/12/2015 N/A No N/A
Property       9.06   CVS/Walgreens Portfolio - CVS - Selbyville, DE         8/14/2015 9/28/2015 N/A 8/12/2015 N/A No N/A
Loan   12   10   University West Apartments   3.3%    N/A   8/19/2015 5/27/2015 N/A 5/27/2015 N/A No N/A
Loan       11   Gateway Crossing   3.2%    N/A   7/1/2015 6/19/2015 N/A 6/22/2015 N/A No N/A
Loan   11, 13, 14, 15   12   Gateway Fairfield   2.7%    Junior Anchor Holdback; Outstanding Landlord Obligations; Free Rent Reserve   9/29/2015 9/2/2015 N/A 9/2/2015 9/2/2015 Yes 15.00%
Loan       13   FedEx - Manassas, VA   2.7%    Post-Closing Construction Reserve   9/4/2015 8/14/2015 N/A 8/17/2015 N/A No N/A
Loan       14   Village at West Oaks   2.6%    Free Rent Reserve   10/13/2015 9/28/2015 N/A 9/28/2015 N/A No N/A
Loan   4   15   Broadstone Medical Apartments   2.5%    N/A   9/4/2015 9/9/2015 N/A 9/9/2015 N/A No N/A
Loan       16   400 South Beverly Drive   2.0%    Lanlord Obligation Reserve   9/16/2015 9/8/2015 N/A 9/9/2015 9/8/2015 Yes 15.00%
Loan       17   Pointe at Steeplechase   1.9%    N/A   9/11/2015 8/28/2015 N/A 8/28/2015 N/A No N/A
Loan       18   Bent Tree Apartments   1.7%    N/A   5/28/2015 5/21/2015 N/A 5/21/2015 N/A No N/A
Loan       19   Bayshore Apartments   1.6%    N/A   7/6/2015 6/25/2015 N/A 6/25/2015 N/A No N/A
Loan   11   20   Plant City Crossing   1.5%    N/A   6/24/2015 6/3/2015 N/A 6/2/2015 N/A No N/A
Loan       21   Cobblestone Creek Apartments   1.3%    N/A   9/2/2015 7/21/2015 N/A 7/21/2015 N/A No N/A
Loan       22   O’Connor Plaza Office Building   1.1%    N/A   10/21/2015 9/29/2015 N/A 9/29/2015 N/A No N/A
Loan   4   23   Rockside Place Apartments   1.1%    N/A   10/14/2015 10/8/2015 N/A 10/8/2015 N/A No N/A
Loan       24   Auburn Ridge Office   1.1%    BorgWarner   9/30/2015 9/2/2015 N/A 9/2/2015 N/A No N/A
Loan       25   Fairfield Inn & Suites Kansas City   1.0%    N/A   10/13/2015 9/3/2015 N/A 9/3/2015 N/A No N/A
Loan       26   Durham Plaza   1.0%    Free Rent Reserve   8/28/2015 7/6/2015 N/A 7/6/2015 N/A No N/A
Loan       27   Rainbow Pavilion   1.0%    Edward Jones, Farmers Insurance & Cracked Egg Free Rent Reserve; TI holdback; Edward Jones TI/LCs & Quest Tenant TI Reserves   6/8/2015 6/8/2015 N/A 6/8/2015 N/A No N/A
Loan   4   28   Weeping Cherry Apartments   0.9%    N/A   10/15/2015 10/6/2015 N/A 10/6/2015 N/A No N/A
Loan       29   Cambria Suites Raleigh-Durham Airport   0.9%    PIP Reserve   9/29/2015 8/31/2015 N/A 8/31/2015 N/A No N/A
Loan       30   The Exchange at Telfair   0.8%    Pizza Parlor Lease Rent Reserve; Lease Reserve Escrows   10/7/2015 8/26/2015 N/A 8/26/2015 N/A No N/A
Loan       31   USSC - Plantation, FL   0.8%    N/A   9/15/2015 8/19/2015 N/A 8/19/2015 N/A No N/A
Loan       32   Parkwood Village Apartments   0.8%    Environmental Reserve   9/23/2015 9/17/2015 N/A 9/18/2015 N/A No N/A
Loan       33   Southeast Center   0.8%    N/A   7/9/2015 6/25/2015 N/A 6/23/2015 N/A No N/A
Loan   4   34   Auburn Crossroads   0.7%    Rue21 Landlord Work Reserve; Rue21 Leasing Commissions Reserve   5/14/2015 5/13/2015 6/29/2015 5/14/2015 5/13/2015 Yes 4.00%
Loan       35   La Quinta Russellville   0.7%    PIP Reserve   9/30/2015 8/31/2015 N/A 8/28/2015 N/A No N/A
Loan       36   Interplaza West   0.7%    Free Rent Reserve   6/12/2015 6/11/2015 N/A 6/12/2015 N/A No N/A
Loan       37   Holiday Inn Express & Suites - Corpus Christi, TX   0.7%    N/A   8/20/2015 8/4/2015 N/A 8/4/2015 N/A No N/A
Loan       38   Pelican Point Main Street   0.6%    N/A   10/6/2015 9/9/2015 N/A 9/9/2015 N/A No N/A
Loan       39   StorQuest - San Leandro, CA   0.6%    N/A   8/24/2015 8/14/2015 N/A 8/14/2015 8/13/2015 Yes 13.00%
Loan       40   Sunshine Resort MHC   0.6%    Debt Service Reserve   10/14/2015 5/11/2015 N/A 5/8/2015 N/A No N/A
Loan   4   41   Village Creek Apartments   0.5%    N/A   9/16/2015 9/15/2015 N/A 9/16/2015 N/A No N/A
Loan       42   Walgreens - Shawnee, KS   0.5%    N/A   8/4/2015 7/23/2015 N/A 7/23/2015 N/A No N/A
Loan       43   Walgreens - North Wilkesboro, NC   0.4%    N/A   7/17/2015 7/16/2015 N/A 7/20/2015 N/A No N/A
Loan       44   350 Second Street   0.4%    N/A   9/23/2015 8/27/2015 N/A 8/27/2015 8/27/2015 Yes 14.00%
Loan       45   Walgreens - Greendale, IN   0.4%    N/A   9/16/2015 9/15/2015 N/A 9/16/2015 N/A No N/A
Loan       46   Canyon Walk Apartments   0.4%    N/A   8/3/2015 7/29/2015 N/A 7/28/2015 N/A No N/A
Loan       47   1100 W. University Ave   0.4%    N/A   5/29/2015 6/8/2015 N/A 6/2/2015 N/A No N/A
Loan       48   Spyglass Apartments   0.3%    N/A   8/8/2015 6/30/2015 N/A 7/1/2015 N/A No N/A
Loan       49   StorQuest - Vallejo, CA   0.3%    N/A   9/16/2015 8/14/2015 N/A 8/14/2015 8/14/2015 Yes 9.00%
Loan   4   50   Imperial Medical Office Building   0.3%    N/A   7/23/2015 6/24/2015 N/A 6/24/2015 6/24/2015 Yes 10.00%
Loan       51   Massillon Marketplace Outparcels   0.3%    N/A   7/30/2015 7/13/2015 N/A 7/13/2015 N/A No N/A
Loan   7, 11   52   Dollar General Portfolio   0.2%    N/A                
Property       52   Dollar General Portfolio - Ashland         10/29/2015 8/14/2015 N/A 10/20/2015 N/A No N/A
Property       52   Dollar General Portfolio - Jennerstown         10/29/2015 8/14/2015 N/A 10/20/2015 N/A No N/A
Property       52   Dollar General Portfolio - Mt. Holly Springs         10/29/2015 8/14/2015 N/A 10/20/2015 N/A No N/A
Property       52   Dollar General Portfolio - Coxs Creek         7/21/2015 8/14/2015 N/A 10/20/2015 N/A No N/A
Loan       53   Wayne MHC   0.2%    N/A   10/13/2015 9/25/2015 N/A 9/10/2015 N/A No N/A
Loan       54   StorQuest - Indian School - Phoenix, AZ   0.2%    N/A   9/8/2015 8/31/2015 N/A 9/1/2015 N/A No N/A
Loan       55   StorQuest - Bell Road - Phoenix, AZ   0.2%    N/A   9/9/2015 9/4/2015 N/A 9/4/2015 N/A No N/A

  

I-20
 

  

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS                          
                    TOTAL MORTGAGE DEBT INFORMATION           TOTAL DEBT INFORMATION      
Property
Flag 		  Footnotes   Loan ID   Property Name   % of Initial
Pool Balance 		  Cut-off Date
Pari Passu Mortgage
Debt Balance		 Cut-off Date
Subord. Mortgage
Debt Balance		 Total Mortgage
Debt Cut-off
Date LTV Ratio		 Total Mortgage
Debt UW
NCF DSCR		 Total Mortgage
Debt UW NOI
Debt Yield		   Cut-off Date
Mezzanine
Debt Balance		 Total Debt
Cut-off Date
LTV Ratio		 Total
Debt UW
NCF DSCR		 Total Debt
UW NOI
Debt Yield
Loan   3, 4   1   535-545 Fifth Avenue   10.9%      $220,000,000   49.2% 1.37x 6.2%          
Loan       2   Crowne Plaza - Hollywood, FL   7.3%                         
Loan       3   Hotel Valencia Santana Row   6.4%                         
Loan   5, 6, 7   4   U-Haul Portfolio   6.0%      $108,349,665 $111,000,000 58.7% 1.38x 11.2%          
Property       4.01   U-Haul Moving & Storage of Flushing                          
Property       4.02   U-Haul Moving & Storage at Grand Concourse                          
Property       4.03   U-Haul Moving & Storage at Ben White                          
Property       4.04   U-Haul Moving & Storage of Quail Springs                          
Property       4.05   U-Haul Moving & Storage of Philadelphia                          
Property       4.06   U-Haul Moving & Storage at Mile High Station                          
Property       4.07   U-Haul Moving & Storage at 26th and Indian School                          
Property       4.08   U-Haul Moving & Storage of Wilkes-Barre                          
Property       4.09   U-Haul Moving & Storage of Lafayette                          
Property       4.10   U-Haul Moving & Storage at Ashley Road                          
Property       4.11   U-Haul Moving & Storage of Woodlake                          
Property       4.12   U-Haul Moving & Storage of Spring                          
Property       4.13   U-Haul Moving & Storage of Kingwood                          
Property       4.14   U-Haul Moving & Storage of Evanston                          
Property       4.15   U-Haul Moving & Storage of Inglewood                          
Property       4.16   U-Haul Moving & Storage at Pelham                          
Property       4.17   U-Haul Moving & Storage of Fort Pierce                          
Property       4.18   U-Haul Moving & Storage at Waverly Road                          
Property       4.19   U-Haul Moving & Storage of South Central                          
Property       4.20   U-Haul Moving & Storage at New Utrecht Avenue                          
Property       4.21   U-Haul Moving & Storage of Castleton                          
Property       4.22   U-Haul Moving & Storage at Tropicana Field                          
Property       4.23   U-Haul Moving & Storage of Eastside                          
Property       4.24   U-Haul Moving & Storage of Somerville                          
Property       4.25   U-Haul Moving & Storage of Overbrook                          
Property       4.26   U-Haul Moving & Storage of Cheltenham                          
Property       4.27   U-Haul Moving & Storage of Sherwood                          
Property       4.28   U-Haul Moving & Storage at Page Avenue                          
Property       4.29   U-Haul Moving & Storage of Lubbock                          
Property       4.30   U-Haul Moving & Storage of South Shore                          
Property       4.31   U-Haul Moving & Storage at Summer Avenue                          
Property       4.32   U-Haul Moving & Storage at Capitol Avenue                          
Property       4.33   Milwaukie U-Haul Moving & Storage                          
Property       4.34   U-Haul Moving & Storage of Gresham                          
Property       4.35   U-Haul Moving & Storage of Abilene                          
Property       4.36   U-Haul Moving & Storage at 5th Avenue                          
Property       4.37   U-Haul Moving & Storage at Hammond Square                          
Property       4.38   U-Haul Moving & Storage at 10 Mile & Groesbeck Highway                          
Property       4.39   U-Haul Moving & Storage of Midway                          
Property       4.40   U-Haul Moving & Storage of Garner                          
Property       4.41   U-Haul Moving & Storage of Lynchburg                          
Property       4.42   U-Haul Moving & Storage of I-80 & Manawa                          
Property       4.43   U-Haul Moving & Storage of West Columbia                          
Property       4.44   U-Haul Moving & Storage of Ontario                          
Property       4.45   U-Haul Moving & Storage of Roxborough                          
Property       4.46   U-Haul Moving & Storage at East Main Street                          
Property       4.47   U-Haul Moving & Storage at Bardstown                          
Property       4.48   U-Haul Moving & Storage of Jonesboro, GA                          
Property       4.49   U-Haul Moving & Storage of Portsmouth                          
Property       4.50   U-Haul Moving & Storage of Danbury                          
Property       4.51   U-Haul Moving & Storage of Mather                          
Property       4.52   U-Haul Moving & Storage of Huntington Station                          
Property       4.53   U-Haul Moving & Storage at Broad Street                          
Property       4.54   U-Haul Moving & Storage of Madison                          
Property       4.55   U-Haul Moving & Storage of Plainfield                          
Property       4.56   U-Haul Moving & Storage of Elyria                          
Property       4.57   U-Haul Moving & Storage of Manchester                          
Property       4.58   U-Haul Moving & Storage of Old Bridge                          
Property       4.59   U-Haul Moving & Storage of High Point                          
Property       4.60   U-Haul Moving & Storage of Idaho Falls                          
Property       4.61   U-Haul Moving & Storage of Hammond                          
Property       4.62   U-Haul Moving & Storage of Jonesboro, AR                          
Property       4.63   U-Haul Moving & Storage at 6th Avenue                          
Property       4.64   U-Haul Moving & Storage of Chula Vista                          
Property       4.65   U-Haul Moving & Storage of Barstow                          
Property       4.66   U-Haul Moving & Storage at Western Avenue                          
Property       4.67   U-Haul Moving & Storage at Wade Hampton                          
Property       4.68   U-Haul Moving & Storage at 7 Mile & Livernois                          
Property       4.69   U-Haul Moving & Storage of Clarksville                          
Property       4.70   U-Haul Moving & Storage of Bowling Green                          
Property       4.71   U-Haul Moving & Storage at Alexis Road                          
Property       4.72   U-Haul Moving & Storage at Veterans Memorial                          
Property       4.73   U-Haul Moving & Storage at Jefferson Davis Highway                          
Property       4.74   U-Haul Moving & Storage at Southfield Freeway & Joy Road                          
Property       4.75   U-Haul Moving & Storage at East Spokane                          
Property       4.76   U-Haul Moving & Storage of North Hills                          
Property       4.77   U-Haul Moving & Storage of Aurora                          
Property       4.78   U-Haul Moving & Storage of East Lake                          
Property       4.79   U-Haul Moving & Storage of Fort Smith                          
Property       4.80   U-Haul Moving & Storage at Jim Miller Road                          
Property       4.81   U-Haul Moving & Storage at Highway 367                          
Property       4.82   U-Haul Moving & Storage at 10th Avenue                          
Property       4.83   U-Haul Moving & Storage at Mesa Road                          
Property       4.84   U-Haul Moving & Storage of Cumberland                          
Property       4.85   U-Haul Moving & Storage of Colonie                          

  

I-21
 

  

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS                          
                    TOTAL MORTGAGE DEBT INFORMATION           TOTAL DEBT INFORMATION      
Property
Flag 		  Footnotes   Loan ID   Property Name   % of Initial
Pool Balance 		  Cut-off Date
Pari Passu Mortgage
Debt Balance		 Cut-off Date
Subord. Mortgage
Debt Balance		 Total Mortgage
Debt Cut-off
Date LTV Ratio		 Total Mortgage
Debt UW
NCF DSCR		 Total Mortgage
Debt UW NOI
Debt Yield		   Cut-off Date
Mezzanine
Debt Balance		 Total Debt
Cut-off Date
LTV Ratio		 Total
Debt UW
NCF DSCR		 Total Debt
UW NOI
Debt Yield
Property       4.86   U-Haul Moving & Storage of Terre Haute                          
Property       4.87   U-Haul Moving & Storage of Reading                          
Property       4.88   U-Haul Storage of Pearl                          
Property       4.89   U-Haul Moving & Storage of Hamilton                          
Property       4.90   U-Haul Moving & Storage of Lebanon                          
Property       4.91   U-Haul Moving & Storage at 7 Mile & Van Dyke                          
Property       4.92   U-Haul Moving & Storage at State Street                          
Property       4.93   U-Haul Moving & Storage of Provo                          
Property       4.94   U-Haul Moving & Storage of Fall River                          
Property       4.95   U-Haul Moving & Storage of Schenectady                          
Property       4.96   U-Haul Moving & Storage of Glens Falls                          
Property       4.97   U-Haul Moving & Storage of Bremerton                          
Property       4.98   U-Haul Moving & Storage of South End                          
Property       4.99   U-Haul Moving & Storage of Keene                          
Property       4.100   U-Haul Moving & Storage of Lima Mall                          
Property       4.101   U-Haul Moving & Storage of New Britain                          
Property       4.102   U-Haul Moving & Storage of Cape Girardeau                          
Property       4.103   U-Haul Moving & Storage at North Watkins                          
Property       4.104   U-Haul Moving & Storage at National Road                          
Property       4.105   U-Haul Moving & Storage of Pensacola-Bellview                          
Loan   8   5   Granite 190   5.0%                         
Loan   4, 9   6   Herald Center   4.9%      $215,000,000   44.6% 1.94x 9.1%   $40,000,000 51.6% 1.66x 7.9%
Loan       7   Hammond Square   4.6%        $15,000,000 61.3% 1.28x 9.0%          
Loan   10   8   1 Emerson Lane   3.8%                         
Loan   7, 11   9   CVS/Walgreens Portfolio   3.3%                         
Property       9.01   CVS/Walgreens Portfolio - Walgreens - Ellicott City, MD                          
Property       9.02   CVS/Walgreens Portfolio - CVS - Highlands, NJ                          
Property       9.03   CVS/Walgreens Portfolio - CVS - Hastings, MN                          
Property       9.04   CVS/Walgreens Portfolio - CVS - Fayetteville, AR                          
Property       9.05   CVS/Walgreens Portfolio - CVS - Westland, MI                          
Property       9.06   CVS/Walgreens Portfolio - CVS - Selbyville, DE                          
Loan   12   10   University West Apartments   3.3%      $18,000,000   74.1% 1.45x 9.2%          
Loan       11   Gateway Crossing   3.2%                         
Loan   11, 13, 14, 15   12   Gateway Fairfield   2.7%                         
Loan       13   FedEx - Manassas, VA   2.7%                         
Loan       14   Village at West Oaks   2.6%                         
Loan   4   15   Broadstone Medical Apartments   2.5%                         
Loan       16   400 South Beverly Drive   2.0%                         
Loan       17   Pointe at Steeplechase   1.9%                         
Loan       18   Bent Tree Apartments   1.7%                         
Loan       19   Bayshore Apartments   1.6%                         
Loan   11   20   Plant City Crossing   1.5%                         
Loan       21   Cobblestone Creek Apartments   1.3%                         
Loan       22   O’Connor Plaza Office Building   1.1%                         
Loan   4   23   Rockside Place Apartments   1.1%                         
Loan       24   Auburn Ridge Office   1.1%                         
Loan       25   Fairfield Inn & Suites Kansas City   1.0%                         
Loan       26   Durham Plaza   1.0%                         
Loan       27   Rainbow Pavilion   1.0%                         
Loan   4   28   Weeping Cherry Apartments   0.9%                         
Loan       29   Cambria Suites Raleigh-Durham Airport   0.9%                         
Loan       30   The Exchange at Telfair   0.8%                         
Loan       31   USSC - Plantation, FL   0.8%                         
Loan       32   Parkwood Village Apartments   0.8%                         
Loan       33   Southeast Center   0.8%                         
Loan   4   34   Auburn Crossroads   0.7%                         
Loan       35   La Quinta Russellville   0.7%                         
Loan       36   Interplaza West   0.7%                         
Loan       37   Holiday Inn Express & Suites - Corpus Christi, TX   0.7%                         
Loan       38   Pelican Point Main Street   0.6%                         
Loan       39   StorQuest - San Leandro, CA   0.6%                         
Loan       40   Sunshine Resort MHC   0.6%                         
Loan   4   41   Village Creek Apartments   0.5%                         
Loan       42   Walgreens - Shawnee, KS   0.5%                         
Loan       43   Walgreens - North Wilkesboro, NC   0.4%                         
Loan       44   350 Second Street   0.4%                         
Loan       45   Walgreens - Greendale, IN   0.4%                         
Loan       46   Canyon Walk Apartments   0.4%                         
Loan       47   1100 W. University Ave   0.4%                         
Loan       48   Spyglass Apartments   0.3%                         
Loan       49   StorQuest - Vallejo, CA   0.3%                         
Loan   4   50   Imperial Medical Office Building   0.3%                         
Loan       51   Massillon Marketplace Outparcels   0.3%                         
Loan   7, 11   52   Dollar General Portfolio   0.2%                         
Property       52   Dollar General Portfolio - Ashland                          
Property       52   Dollar General Portfolio - Jennerstown                          
Property       52   Dollar General Portfolio - Mt. Holly Springs                          
Property       52   Dollar General Portfolio - Coxs Creek                          
Loan       53   Wayne MHC   0.2%                         
Loan       54   StorQuest - Indian School - Phoenix, AZ   0.2%                         
Loan       55   StorQuest - Bell Road - Phoenix, AZ   0.2%                         

  

I-22
 

 

MSBAM 2015-C27 

   
(1) MSBNA—Morgan Stanley Bank, N.A.; MSMCH—Morgan Stanley Mortgage Capital Holdings LLC; BANA—Bank of America, National Association; CIBC—CIBC Inc.; SMC—Starwood Mortgage Capital LLC; SMF III—Starwood Mortgage Funding III LLC.
   
(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, 535-545 Fifth Avenue, is part of a non-serviced loan combination that is evidenced by five pari passu promissory notes with an aggregate Cut-off Date principal balance of $310,000,000. The 535-545 Fifth Avenue mortgage loan is evidenced by three such pari passu promissory notes (Notes A-3, A-4 and A-5) with an aggregate outstanding principal balance as of the Cut-off Date of $90,000,000. The pari passu promissory notes that are not included in the Issuing Entity (Notes A-1 and A-2) evidence the related non-serviced companion loan, which had an aggregate outstanding principal balance as of the Cut-off Date of $220,000,000. Promissory Note A-1, which had an outstanding principal balance as of the Cut-off Date of $110,000,000, was contributed to the MSBAM 2015-C24 securitization trust, and Promissory Note A-2, which had an outstanding principal balance as of the Cut-off Date of $110,000,000, is expected to be held by the MSBAM 2015-C26 trust on the closing date of this transaction. The 535-545 Fifth Avenue non-serviced loan combination will be serviced pursuant to the MSBAM 2015-C24 pooling and servicing agreement; however, the controlling portion of such non-serviced loan combination is expected to be held by the MSBAM 2015-C26 securitization trust on the closing date of this transaction, and the related control rights (including the right to replace the applicable special servicer with respect to such non-serviced loan combination) are expected to be exercisable by (i) the MSBAM 2015-C26 controlling class representative during a subordinate control period under the MSBAM 2015-C26 pooling and servicing agreement, (ii) the MSBAM 2015-C26 special servicer (which will be required to consult with the MSBAM 2015-C26 controlling class representative) during a collective consultation period under the MSBAM 2015-C26 pooling and servicing agreement, and (iii) the MSBAM 2015-C26 special servicer during a senior consultation period under the MSBAM 2015-C26 pooling and servicing agreement. 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 535-545 Fifth Avenue Non-Serviced Loan Combination” and “Servicing of the Mortgage Loans” in the Free Writing Prospectus.
   
(4) With respect to Mortgage Loan Nos. 1, 6, 15, 23, 28, 34, 41 and 50, 535-545 Fifth Avenue, Herald Center, Broadstone Medical Apartments, Rockside Place Apartments, Weeping Cherry Apartments, Auburn Crossroads, Village Creek Apartments and Imperial Medical Office Building, the related mortgage loan documents permit future subordinate secured financing or mezzanine financing generally subject to compliance with certain combined LTV, DSCR and/or Debt Yield tests. See “Description of the Mortgage Pool—Material Terms and Characteristics of the Mortgage Loans—Subordinate and Other Financing” in the Free Writing Prospectus.
   
(5) Mortgage Loan No. 4, U-Haul Portfolio, is part of a non-serviced loan combination evidenced by four pari passu senior notes with an aggregate Cut-off Date principal balance of $157,699,330 (provided, that prior to certain trigger events as described in the U-Haul Portfolio Intercreditor Agreement, principal payments will be applied to Promissory Note A-1A and Promissory Note A-1B before being applied to Promissory Note A-2A and Promissory Note A-2B) and two junior notes with an aggregate Cut-off Date principal balance of $111,000,000 as follows: (i) the U-Haul Portfolio mortgage loan is evidenced by Promissory Note A-1A (one of the senior notes), with an outstanding Cut-off Date principal balance of $49,349,665, (ii) the U-Haul Portfolio non-serviced companion loan is evidenced by Promissory Notes A-1B (one of the senior notes), with an outstanding Cut-off Date principal balance of $49,349,665 (which was contributed to the JPMBB 2015-C32 securitization trust), and Promissory Notes A-2A and A-2B (two of the senior notes), with an aggregate outstanding Cut-off Date principal balance of $59,000,000 (which were contributed to the MSJP 2015-HAUL securitization trust), and (iii) the U-Haul Portfolio B notes are evidenced by Promissory Notes A-3A and A-3B (the two junior notes), with an aggregate outstanding Cut-off Date principal balance of $111,000,000 (which were also contributed to the MSJP 2015-HAUL securitization trust). Promissory Notes A-1A and A-1B are scheduled to amortize to zero in approximately 10 years, while Promissory Notes A-2A

  

I-23
 

  

   
  and A-2B are scheduled to be interest-only for approximately 10 years. The U-Haul Portfolio Non-Serviced Loan Combination is serviced according to the MSJP 2015-HAUL trust and servicing agreement. 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 but exclude the U-Haul Portfolio B-notes. The UW NCF DSCR, UW NOI Debt Yield and Cut-off Date LTV for the U-Haul Portfolio non-serviced loan combination, taking into account the U-Haul Portfolio B notes, are equal to 1.38x, 11.2% and 58.7%, respectively. See “Description of the Mortgage Pool—The Non-Serviced Loan Combinations—The U-Haul Portfolio Non-Serviced Loan Combination” and “Servicing of the Mortgage Loans—Additional Matters Relating to the Servicing of the Non-Serviced Mortgage Loans” in the Free Writing Prospectus.
   
(6) With respect to Mortgage Loan No. 4, U-Haul Portfolio, the appraised value represents the “portfolio value” conclusion. The sum of the values on a stand-alone basis is $424,700,000, resulting in a Cut-off Date LTV Ratio of 37.1%. There are no collateral partial release provisions within the terms of the U-Haul Portfolio Mortgage Loan. See “Risk Factors—Risks Related to the Mortgage Loans—Limitations of Appraisals” in this Free Writing Prospectus.
   
(7) With respect to Mortgage Loan Nos. 4, 9 and 52, U-Haul Portfolio, CVS/Walgreens Portfolio and Dollar General Portfolio, each such mortgage loan is secured by multiple properties. For purposes of the statistical information set forth in the 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, 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.
   
(8) With respect to Mortgage Loan No. 5, Granite 190, the fifth largest tenant, AD Corporation, subleases its space to two subtenants pursuant to subleases that are co-terminous with the prime lease.
   
(9) Mortgage Loan No. 6, Herald Center, is part of a non-serviced loan combination evidenced by four pari passu promissory notes with an aggregate Cut-off Date principal balance of $255,000,000. Prior to the date hereof, such promissory notes (or interests therein) were contributed to one or more REMICs, and references herein to the Herald Center mortgage loan, non-serviced companion loan or non-serviced loan combination will be deemed to refer to the REMIC regular interests, together with the corresponding promissory notes. The “Herald Center mortgage loan” refers to one such pari passu promissory note (Note A-3) with an outstanding principal balance as of the Cut-off Date of $40,000,000. The “Herald Center non-serviced companion loan” refers to the remaining pari passu promissory notes (Notes A-1, A-2 and A-4), which had an aggregate outstanding principal balance as of the Cut-off Date of $215,000,000, the interests in which are not included in the Issuing Entity. The regular interests corresponding to Promissory Notes A-2 and A-4, which had an aggregate outstanding principal balance as of the Cut-off Date of $115,000,000, were contributed to the MSBAM 2015-C25 securitization trust. The regular interest corresponding to Promissory Note A-1, which had an outstanding principal balance as of the Cut-off Date of $100,000,000, is expected to be held by the MSBAM 2015-C26 securitization trust on the closing date of this transaction. The Herald Center Non-Serviced Loan Combination is serviced according to the MSBAM 2015-C25 pooling and servicing agreement. 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 Herald Center Non-Serviced Loan Combination” in the Free Writing Prospectus.
   
(10) With respect to Mortgage Loan No. 8, 1 Emerson Lane, 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) With respect to Mortgage Loan Nos. 9, 12, 20 and 52, CVS/Walgreens Portfolio, Gateway Fairfield, Plant City Crossing and Dollar General 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 the Free Writing Prospectus.
   
(12) Mortgage Loan No. 10, University West Apartments, is part of a loan pair evidenced by two pari passu promissory notes with an aggregate Cut-off Date principal balance of $45,000,000. The University West Apartments mortgage loan is evidenced by one such pari passu promissory note (Note A-1) with an outstanding principal balance as of the Cut-off Date of $27,000,000. The pari passu promissory note not

 

I-24
 

  

   
  included in the Issuing Entity (Note A-2) evidences the related serviced companion loan, which had an outstanding principal balance as of the Cut-off Date of $18,000,000, is currently held by BANA and will be contributed to a future securitization trust. The University West Apartments Loan Pair is going to be serviced according to the Pooling and Servicing Agreement. 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 University West Apartments Loan Pair” in the Free Writing Prospectus.
   
(13) With respect to Mortgage Loan No. 12, Gateway Fairfield, the current occupancy as of August 19, 2015 includes a temporary lease for the junior anchor space that runs through November 2015. Current Occupancy excluding the temporary tenant is 79.0%.
   
(14) With respect to Mortgage Loan No. 12, Gateway Fairfield, the 2nd Largest Tenant, Kids R Us, is currently subleasing its space to Michaels Stores, Inc. through the end of its lease term, January 31, 2020.
   
(15) With respect to Mortgage Loan No. 12, Gateway Fairfield, 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.
   
A. “Yield Maintenance” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the Loan through and including the Maturity Date each equal to the amount of interest which would be due on the principal amount of the Loan being prepaid assuming a per annum interest rate equal to the excess of the Interest Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, “Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading “U.S. government securities” and the sub-heading “Treasury constant maturities” for the week ending prior to the Prepayment Calculation Date, of the U.S. Treasury constant maturities with maturity dates (one longer and one equal to or shorter) most nearly approximating the Maturity Date and converted to a monthly compounded nominal yield. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Reinvestment Yield. The “Prepayment Calculation Date” shall mean, as applicable, the Payment Date on which Lender applies any prepayment to the reduction of the outstanding principal amount of the Note. Lender’s calculation of Yield Maintenance shall be conclusive and binding absent manifest error.
   
B. “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.
   
C. “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

 

I-25
 

  

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

 

I-26