FWP 1 n322_x1-appi.htm FREE WRITING PROSPECTUS Unassociated Document
 
   
FREE WRITING PROSPECTUS
   
FILED PURSUANT TO RULE 433
   
REGISTRATION FILE NO.: 333-180779-09
     
 
 
 
 
 
 
The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-180779) for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll free 1-866-718-1649 or by email to prospectus@ms.com.
 
     
 
This material was prepared by sales, trading, banking or other non-research personnel of one of the following: Morgan Stanley & Co. LLC, Morgan Stanley & Co. International Limited, Morgan Stanley Japan Limited and/or Morgan Stanley Dean Witter Asia Limited (together with their affiliates, hereinafter “Morgan Stanley”), Merrill Lynch, Pierce, Fenner & Smith Incorporated (“BofA Merrill Lynch”), CIBC World Markets Corp. (“CIBCWM”) and/or Drexel Hamilton, LLC (“Drexel” and, together with Morgan Stanley, BofA Merrill Lynch and CIBCWM, the “Underwriters”). This material was not produced by an Underwriter’s research analyst, although it may refer to an Underwriter’s research analyst or research report. Unless otherwise indicated, these views (if any) are the author’s and may differ from those of the fixed income or equity research departments of the Underwriters or others in those firms.
 
     
 
This material may have been prepared by or in conjunction with the respective trading desks of the Underwriters that may deal as principal in or own or act as market maker or liquidity provider for the securities/instruments (or related derivatives) mentioned herein. The trading desk may have accumulated a position in the subject securities/instruments based on the information contained herein. Trading desk materials are not independent of the proprietary interests of the Underwriters, which may conflict with your interests. Each of the Underwriters may also perform or seek to perform investment banking services for the issuers of the securities and instruments mentioned herein.
 
     
 
This material has been prepared for information purposes to support the promotion or marketing of the transaction or matters addressed herein. This is not a research report and was not prepared by the research department of any Underwriter. It was prepared by sales, trading, banking or other non-research personnel of one or more of the Underwriters. This material is not intended or written to be used, and it cannot be used by any taxpayer, for the purpose of avoiding penalties that may be imposed on the taxpayer under U.S. federal tax laws. Each taxpayer should seek advice based on the taxpayer’s particular circumstances from an independent tax advisor. Past performance is not necessarily a guide to future performance. Please see additional important information and qualifications at the end of this material.
 
     
 
The asset-backed securities referred to in these materials are being offered when, as and if issued. In particular, you are advised that asset-backed securities, and the asset pools backing them, are subject to modification or revision (including, among other things, the possibility that one or more classes of securities may be split, combined or eliminated), at any time prior to issuance or availability of a final prospectus. As a result, you may commit to purchase securities that have characteristics that may change, and you are advised that all or a portion of the securities may not be issued that have the characteristics described in these materials. Our obligation to sell securities to you is conditioned on the securities and the underlying transaction having the characteristics described in these materials. If we determine that condition is not satisfied in any material respect, we will notify you, and neither the issuing entity nor any Underwriter will have any obligation to you to deliver all or any portion of the securities which you have committed to purchase, and there will be no liability between us as a consequence of the non-delivery.
 
     
 
The information contained in this material is subject to change, completion or amendment from time to time, and the information in this material supersedes information in any other communication relating to the securities referred to in this material. This material is not a solicitation to participate in any trading strategy, and is not an offer to sell any security or instrument or a solicitation of an offer to buy or sell any security or instrument in any jurisdiction where an offer, solicitation or sale is not permitted.
 
     
 
The securities/instruments discussed in this material may not be suitable for all investors. This material has been prepared and issued by the Underwriters for intended distribution to market professionals and institutional investor clients. Other recipients should seek independent investment advice prior to making any investment decision based on this material. This material does not provide individually tailored investment advice or offer tax, regulatory, accounting or legal advice. Prior to entering into any proposed transaction, recipients should determine, in consultation with their own investment, legal, tax, regulatory and accounting advisors, the economic risks and merits, as well as the legal, tax, regulatory and accounting characteristics and consequences, of the transaction. You should consider this material as only a single factor in making an investment decision.
 
     
 
The value of and income from investments may vary because of changes in interest rates, foreign exchange rates, default rates, prepayment rates, securities/instruments prices, market indexes, operational or financial conditions of companies or other factors. There may be time limitations on the exercise of options or other rights in securities/instruments transactions. Past performance is not necessarily a guide to future performance. Estimates of future performance are based on assumptions that may not be realized. Actual events may differ from those assumed and changes to any assumptions may have a material impact on any projections or estimates. Other events not taken into account may occur and may significantly affect the projections or estimates. Certain assumptions may have been made for modeling purposes only to simplify the presentation and/or calculation of any projections or estimates, and the Underwriters do not represent that any such assumptions will reflect actual future events. Accordingly, there can be no assurance that estimated returns or projections will be realized or that actual returns or performance results will not materially differ from those estimated herein.  Some of the information contained in this document may be aggregated data of transactions in securities or other financial instruments executed by an Underwriter that has been compiled so as not to identify the underlying transactions of any particular customer.
 
     
 
Notwithstanding anything herein to the contrary, the Underwriters and each recipient hereof agree that they (and their employees, representatives, and other agents) may disclose to any and all persons, without limitation of any kind from the commencement of discussions, the U.S. federal and state income tax treatment and tax structure of the transaction and all materials of any kind (including opinions or other tax analyses) that are provided to it relating to the tax treatment and tax structure. For this purpose, tax structure is limited to facts relevant to the U.S. federal and state income tax treatment of the transaction and does not include information relating to the identity of the parties, their affiliates, agents or advisors.
 
     
 
In the United Kingdom, this free writing prospectus is directed only at persons who (i) have professional experience in matters relating to investments and who qualify as investment professionals in accordance with Article 19(5) or (ii) are persons falling within Article 49(2) (“high net worth companies, unincorporated associations etc”) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005 (all such persons together being referred to as “relevant persons”). This free writing prospectus must not be acted on or relied on by persons who are not relevant persons. Any investment or investment activity to which this free writing prospectus relates is available only to relevant persons and will be engaged in only with relevant persons.
 
     
 
THE OFFERED CERTIFICATES HAVE NOT BEEN AND WILL NOT BE REGISTERED UNDER THE FINANCIAL INSTRUMENTS EXCHANGE ACT OF JAPAN (LAW NO. 25 OF 1948, AS AMENDED (THE “FIEL”)), AND EACH UNDERWRITER HAS AGREED THAT IT WILL NOT OFFER OR SELL ANY OFFERED CERTIFICATES, DIRECTLY OR INDIRECTLY, IN JAPAN OR TO, OR FOR THE BENEFIT OF, ANY JAPANESE PERSON, OR TO OTHERS FOR RE-OFFERING OR RESALE, DIRECTLY OR INDIRECTLY, IN JAPAN OR TO ANY JAPANESE PERSON, EXCEPT PURSUANT TO AN EXEMPTION FROM THE REGISTRATION REQUIREMENTS OF, AND OTHERWISE IN COMPLIANCE WITH, THE FIEL AND ANY OTHER APPLICABLE LAWS AND REGULATIONS. FOR THE PURPOSES OF THIS PARAGRAPH, “JAPANESE PERSON” SHALL MEAN ANY PERSON RESIDENT IN JAPAN, INCLUDING ANY CORPORATION OR OTHER ENTITY ORGANIZED UNDER THE LAWS AND REGULATIONS OF JAPAN.
 
     
 
IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS
 
     
 
Any legends, disclaimers or other notices that may appear at the bottom of, or attached to, the email communication to which this material may have been attached are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another email system.
 
 
 
 
 
 
 
 
 

 
  
APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property
Flag
 
Footnotes
 
Loan ID
 
Property Name
 
% of Initial
Pool Balance
 
Mortgage
Loan
Originator(1)
 
Mortgage
Loan Seller(1)
 
Original
Balance
 
Cut-off Date
Balance
 
Maturity Date
Balance
 
Cut-off Date
Balance per SF/
Units/Rooms/Pads
 
Loan Purpose
Loan
 
4, 5, 6
 
1
 
Arundel Mills & Marketplace
 
11.4%
 
BANA
 
BANA
 
$145,000,000
 
$145,000,000
 
$145,000,000
 
$232.52
 
Refinance
Property
     
1.1
 
Arundel Mills
     
BANA
 
BANA
 
$141,375,000
 
$141,375,000
 
$141,375,000
       
Property
     
1.2
 
Arundel Marketplace
     
BANA
 
BANA
 
$3,625,000
 
$3,625,000
 
$3,625,000
       
Loan
 
6, 7, 8
 
2
 
State Farm Portfolio
 
7.9%
 
MSMCH
 
MSMCH
 
$100,000,000
 
$100,000,000
 
$100,000,000
 
$112.87
 
Acquisition
Property
     
2.1
 
State Farm Portfolio - Charlottesville
     
MSMCH
 
MSMCH
 
$13,497,500
 
$13,497,500
 
$13,497,500
       
Property
     
2.2
 
State Farm Portfolio - Murfreesboro
     
MSMCH
 
MSMCH
 
$11,868,173
 
$11,868,173
 
$11,868,173
       
Property
     
2.3
 
State Farm Portfolio - Ballston Spa
     
MSMCH
 
MSMCH
 
$10,646,177
 
$10,646,177
 
$10,646,177
       
Property
     
2.4
 
State Farm Portfolio - Birmingham
     
MSMCH
 
MSMCH
 
$9,720,422
 
$9,720,422
 
$9,720,422
       
Property
     
2.5
 
State Farm Portfolio - Tulsa
     
MSMCH
 
MSMCH
 
$8,609,517
 
$8,609,517
 
$8,609,517
       
Property
     
2.6
 
State Farm Portfolio - Columbia
     
MSMCH
 
MSMCH
 
$8,572,487
 
$8,572,487
 
$8,572,487
       
Property
     
2.7
 
State Farm Portfolio - Jacksonville
     
MSMCH
 
MSMCH
 
$8,516,941
 
$8,516,941
 
$8,516,941
       
Property
     
2.8
 
State Farm Portfolio - Lincoln North
     
MSMCH
 
MSMCH
 
$6,258,100
 
$6,258,100
 
$6,258,100
       
Property
     
2.9
 
State Farm Portfolio - Greeley Central
     
MSMCH
 
MSMCH
 
$5,647,102
 
$5,647,102
 
$5,647,102
       
Property
     
2.10
 
State Farm Portfolio - New Albany
     
MSMCH
 
MSMCH
 
$4,832,438
 
$4,832,438
 
$4,832,438
       
Property
     
2.11
 
State Farm Portfolio - Lincoln South
     
MSMCH
 
MSMCH
 
$3,591,928
 
$3,591,928
 
$3,591,928
       
Property
     
2.12
 
State Farm Portfolio - Greeley South
     
MSMCH
 
MSMCH
 
$3,092,020
 
$3,092,020
 
$3,092,020
       
Property
     
2.13
 
State Farm Portfolio - Kalamazoo
     
MSMCH
 
MSMCH
 
$2,629,143
 
$2,629,143
 
$2,629,143
       
Property
     
2.14
 
State Farm Portfolio - Greeley North
     
MSMCH
 
MSMCH
 
$2,518,052
 
$2,518,052
 
$2,518,052
       
Loan
     
3
 
Green Hills Corporate Center
 
5.1%
 
CIBC
 
CIBC
 
$65,000,000
 
$64,925,107
 
$59,728,806
 
$111.18
 
Refinance
Loan
     
4
 
Outlets of Mississippi
 
4.9%
 
CIBC
 
CIBC
 
$62,000,000
 
$62,000,000
 
$56,882,344
 
$206.56
 
Refinance
Loan
 
9, 10
 
5
 
Marriott Philadelphia Downtown
 
4.7%
 
MSMCH
 
MSMCH
 
$60,000,000
 
$59,722,188
 
$49,805,056
 
$162,595.92
 
Acquisition
Loan
 
11
 
6
 
Hilton San Francisco Financial District
 
4.1%
 
BANA
 
BANA
 
$52,000,000
 
$52,000,000
 
$46,372,866
 
$178,637.20
 
Refinance
Loan
 
10, 12
 
7
 
La Concha Hotel & Tower
 
3.3%
 
BANA
 
BANA
 
$42,000,000
 
$41,908,345
 
$34,820,021
 
$262,366.15
 
Acquisition
Loan
 
10
 
8
 
Aspen Heights - Stillwater
 
3.0%
 
MSMCH
 
MSMCH
 
$38,100,000
 
$38,100,000
 
$35,224,484
 
$164,935.06
 
Refinance
Loan
 
13
 
9
 
Thunder Hollow Apartments
 
2.4%
 
MSMCH
 
MSMCH
 
$30,875,000
 
$30,875,000
 
$28,200,536
 
$102,574.75
 
Refinance
Loan
 
6, 8
 
10
 
Sprague Hotel Portfolio
 
2.2%
 
BANA
 
BANA
 
$27,450,000
 
$27,319,474
 
$17,387,371
 
$79,186.88
 
Refinance
Property
     
10.1
 
Hilton Garden Inn - Indianapolis
     
BANA
 
BANA
 
$13,520,000
 
$13,455,712
 
$8,563,834
       
Property
     
10.2
 
Hilton Garden Inn - Edinburgh
     
BANA
 
BANA
 
$8,905,000
 
$8,862,656
 
$5,640,603
       
Property
     
10.3
 
Holiday Inn Express - Greenwood
     
BANA
 
BANA
 
$5,025,000
 
$5,001,106
 
$3,182,935
       
Loan
 
14
 
11
 
Library of Congress Annex
 
1.8%
 
MSMCH
 
MSMCH
 
$23,375,000
 
$23,375,000
 
$20,245,181
 
$107.97
 
Acquisition
Loan
     
12
 
Wellington Circle Plaza
 
1.8%
 
BANA
 
BANA
 
$22,800,000
 
$22,800,000
 
$20,104,100
 
$419.62
 
Refinance
Loan
     
13
 
The Milano
 
1.8%
 
CIBC
 
CIBC
 
$22,600,000
 
$22,600,000
 
$21,115,827
 
$74,098.36
 
Refinance
Loan
     
14
 
Cascade Station I & II
 
1.8%
 
MSMCH
 
MSMCH
 
$22,500,000
 
$22,500,000
 
$20,645,917
 
$176.17
 
Acquisition
Loan
     
15
 
Eagles Landing Apartments
 
1.7%
 
BANA
 
BANA
 
$21,000,000
 
$21,000,000
 
$18,833,007
 
$38,602.94
 
Acquisition
Loan
 
10
 
16
 
The Osceola Apartments
 
1.6%
 
BANA
 
BANA
 
$19,750,000
 
$19,750,000
 
$18,700,324
 
$46,912.11
 
Refinance
Loan
 
10
 
17
 
Hampton Inn & Suites Wellington
 
1.5%
 
MSMCH
 
MSMCH
 
$19,000,000
 
$18,891,784
 
$15,753,066
 
$154,850.69
 
Refinance
Loan
     
18
 
Desert Inn & Suites
 
1.5%
 
BANA
 
BANA
 
$18,500,000
 
$18,500,000
 
$18,500,000
 
$126,712.33
 
Refinance
Loan
     
19
 
Mill River
 
1.4%
 
CIBC
 
CIBC
 
$18,250,000
 
$18,250,000
 
$14,995,463
 
$116.62
 
Refinance
Loan
 
8
 
20
 
Exchange Right Portfolio II
 
1.4%
 
BANA
 
BANA
 
$18,008,322
 
$18,008,322
 
$18,008,322
 
$112.87
 
Acquisition
Property
     
20.1
 
CVS - Bessemer
     
BANA
 
BANA
 
$3,544,043
 
$3,544,043
 
$3,544,043
       
Property
     
20.2
 
Tractor Supply - Denham Springs
     
BANA
 
BANA
 
$2,187,337
 
$2,187,337
 
$2,187,337
       
Property
     
20.3
 
Dollar General - Westwego
     
BANA
 
BANA
 
$1,641,691
 
$1,641,691
 
$1,641,691
       
Property
     
20.4
 
Auto Zone - Tampa Bay
     
BANA
 
BANA
 
$1,306,186
 
$1,306,186
 
$1,306,186
       
Property
     
20.5
 
Dollar General - Lakeland
     
BANA
 
BANA
 
$972,279
 
$972,279
 
$972,279
       
Property
     
20.6
 
Dollar General - Birmingham
     
BANA
 
BANA
 
$967,679
 
$967,679
 
$967,679
       
Property
     
20.7
 
Dollar General - Cuyahoga Falls
     
BANA
 
BANA
 
$916,430
 
$916,430
 
$916,430
       
Property
     
20.8
 
Family Dollar - Oklahoma City
     
BANA
 
BANA
 
$880,880
 
$880,880
 
$880,880
       
Property
     
20.9
 
Dollar General - Baton Rouge
     
BANA
 
BANA
 
$841,671
 
$841,671
 
$841,671
       
Property
     
20.10
 
Family Dollar - Cleveland 130th
     
BANA
 
BANA
 
$813,230
 
$813,230
 
$813,230
       
Property
     
20.11
 
Dollar General - Gulfport
     
BANA
 
BANA
 
$793,783
 
$793,783
 
$793,783
       
Property
     
20.12
 
Dollar Tree - Davenport
     
BANA
 
BANA
 
$727,753
 
$727,753
 
$727,753
       
Property
     
20.13
 
Dollar General - Lafayette
     
BANA
 
BANA
 
$723,757
 
$723,757
 
$723,757
       
Property
     
20.14
 
Dollar General - Cleveland
     
BANA
 
BANA
 
$680,406
 
$680,406
 
$680,406
       
Property
     
20.15
 
Family Dollar - Cleveland Broadway
     
BANA
 
BANA
 
$540,250
 
$540,250
 
$540,250
       
Property
     
20.16
 
Advance Auto Parts - San Angelo
     
BANA
 
BANA
 
$470,947
 
$470,947
 
$470,947
       
Loan
     
21
 
Greenhill Apartments at Kalamazoo
 
1.4%
 
CIBC
 
CIBC
 
$18,000,000
 
$18,000,000
 
$16,547,728
 
$61,643.84
 
Refinance
Loan
     
22
 
Hampton Inn - Virginia Beach
 
1.4%
 
CIBC
 
CIBC
 
$17,500,000
 
$17,500,000
 
$13,193,609
 
$124,113.48
 
Refinance
Loan
     
23
 
Windy Knolls Apartments
 
1.3%
 
BANA
 
BANA
 
$17,000,000
 
$17,000,000
 
$14,298,669
 
$101,190.48
 
Refinance
Loan
     
24
 
Alexander Heights Apartments
 
1.3%
 
BANA
 
BANA
 
$17,000,000
 
$17,000,000
 
$14,298,669
 
$115,646.26
 
Refinance
Loan
     
25
 
Monmouth Plaza
 
1.2%
 
CIBC
 
CIBC
 
$15,000,000
 
$15,000,000
 
$12,903,556
 
$176.90
 
Refinance
Loan
 
10
 
26
 
One El Paseo Plaza
 
1.1%
 
BANA
 
BANA
 
$14,386,500
 
$14,386,500
 
$12,764,833
 
$203.19
 
Refinance
Loan
 
10
 
27
 
Hampton Inn Lake Worth
 
1.0%
 
MSMCH
 
MSMCH
 
$12,500,000
 
$12,429,494
 
$10,380,220
 
$119,514.36
 
Refinance
Loan
     
28
 
Slatten Ranch East Shopping Center
 
0.9%
 
MSMCH
 
MSMCH
 
$12,000,000
 
$12,000,000
 
$10,029,396
 
$142.19
 
Refinance
Loan
 
10
 
29
 
Staybridge Houston NASA
 
0.9%
 
MSMCH
 
MSMCH
 
$10,850,000
 
$10,832,983
 
$8,114,251
 
$96,723.07
 
Refinance
Loan
 
6, 8, 15
 
30
 
United Stor-All Portfolio
 
0.8%
 
BANA
 
BANA
 
$10,500,000
 
$10,475,632
 
$8,622,581
 
$5,222.15
 
Refinance
Property
     
30.1
 
United Stor-All Portfolio - S. Semoran Boulevard
     
BANA
 
BANA
 
$4,200,000
 
$4,190,253
 
$3,449,033
       
Property
     
30.2
 
United Stor-All Portfolio - W. Colonial Drive
     
BANA
 
BANA
 
$3,375,000
 
$3,367,167
 
$2,771,544
       
Property
     
30.3
 
United Stor-All Portfolio - Red Bug Road
     
BANA
 
BANA
 
$2,925,000
 
$2,918,212
 
$2,402,004
       
Loan
     
31
 
Bellwether Hotel
 
0.8%
 
MSMCH
 
MSMCH
 
$10,500,000
 
$10,457,029
 
$8,245,637
 
$158,439.84
 
Refinance
Loan
     
32
 
LA Fine Arts & Wine Storage
 
0.8%
 
MSMCH
 
MSMCH
 
$10,000,000
 
$9,983,604
 
$7,410,048
 
$265.94
 
Refinance
Loan
 
14
 
33
 
Department of Veterans Affairs Golden
 
0.8%
 
MSMCH
 
MSMCH
 
$9,800,000
 
$9,800,000
 
$8,395,256
 
$172.68
 
Acquisition
Loan
     
34
 
Brewster Mews Apartments
 
0.8%
 
CIBC
 
CIBC
 
$9,800,000
 
$9,800,000
 
$9,027,358
 
$45,370.37
 
Refinance
Loan
     
35
 
Emerald Crossing
 
0.7%
 
MSMCH
 
MSMCH
 
$9,500,000
 
$9,500,000
 
$7,995,737
 
$42,410.71
 
Refinance
Loan
 
15
 
36
 
Mount Vernon Self Storage
 
0.7%
 
BANA
 
BANA
 
$9,250,000
 
$9,250,000
 
$7,964,200
 
$8,015.60
 
Refinance
Loan
     
37
 
Montclair Town Center
 
0.7%
 
BANA
 
BANA
 
$9,150,000
 
$9,150,000
 
$9,150,000
 
$94.34
 
Acquisition
 
 
I-1

 

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property
Flag
 
Footnotes
 
Loan ID
 
Property Name
 
% of Initial
Pool Balance
 
Mortgage
Loan
Originator(1)
 
Mortgage
Loan Seller(1)
 
Original
Balance
 
Cut-off Date
Balance
 
Maturity
Balance
 
Cut-off Date
Balance per SF/
Units/Rooms/Pads
 
Loan Purpose
Loan
     
38
 
Gateway Square
 
0.7%
 
MSMCH
 
MSMCH
 
$8,900,000
 
$8,900,000
 
$8,900,000
 
$99.98
 
Refinance
Loan
     
39
 
Hilton Garden Inn - Daytona Beach
 
0.7%
 
MSMCH
 
MSMCH
 
$8,850,000
 
$8,822,277
 
$6,684,252
 
$76,715.45
 
Refinance
Loan
 
10
 
40
 
Milestone South Crossing
 
0.7%
 
BANA
 
BANA
 
$8,800,000
 
$8,800,000
 
$7,752,503
 
$162.15
 
Refinance
Loan
     
41
 
Holiday Inn Express Niagara Falls
 
0.7%
 
MSMCH
 
MSMCH
 
$8,500,000
 
$8,441,923
 
$7,532,421
 
$97,033.59
 
Refinance
Loan
     
42
 
Powers Ferry
 
0.7%
 
CIBC
 
CIBC
 
$8,325,000
 
$8,325,000
 
$7,220,115
 
$317.78
 
Acquisition
Loan
     
43
 
Town & Country Center
 
0.6%
 
CIBC
 
CIBC
 
$8,150,000
 
$8,150,000
 
$7,221,405
 
$98.47
 
Refinance
Loan
     
44
 
61 Raymond
 
0.6%
 
BANA
 
BANA
 
$7,600,000
 
$7,600,000
 
$6,983,787
 
$165.74
 
Refinance
Loan
     
45
 
Cypresswood Center
 
0.6%
 
MSMCH
 
MSMCH
 
$7,500,000
 
$7,491,161
 
$6,586,612
 
$215.70
 
Acquisition
Loan
     
46
 
53 Cardinal Drive
 
0.6%
 
CIBC
 
CIBC
 
$7,200,000
 
$7,200,000
 
$5,904,396
 
$149.64
 
Refinance
Loan
     
47
 
Preston Trail Plaza
 
0.6%
 
MSMCH
 
MSMCH
 
$7,050,000
 
$7,050,000
 
$5,375,421
 
$80.53
 
Acquisition
Loan
     
48
 
Price Chopper Grocery
 
0.6%
 
BANA
 
BANA
 
$7,050,000
 
$7,042,113
 
$5,769,039
 
$130.87
 
Refinance
Loan
     
49
 
Mountain View Villas MHC
 
0.5%
 
BANA
 
BANA
 
$6,960,000
 
$6,952,292
 
$5,703,691
 
$38,839.62
 
Acquisition
Loan
 
6
 
50
 
McGalliard Mall Shoppes
 
0.5%
 
MSMCH
 
MSMCH
 
$6,900,000
 
$6,876,128
 
$6,108,255
 
$115.97
 
Acquisition
Loan
 
10
 
51
 
Quail Springs Shopping Center
 
0.5%
 
MSMCH
 
MSMCH
 
$6,600,000
 
$6,600,000
 
$6,600,000
 
$93.53
 
Refinance
Loan
     
52
 
Park Place Plaza
 
0.5%
 
MSMCH
 
MSMCH
 
$6,540,000
 
$6,540,000
 
$5,389,819
 
$52.11
 
Refinance
Loan
     
53
 
Del Sol Inn
 
0.5%
 
BANA
 
BANA
 
$6,500,000
 
$6,500,000
 
$5,995,836
 
$110,169.49
 
Refinance
Loan
     
54
 
Four Points By Sheraton Houston Hobby Airport
 
0.5%
 
CIBC
 
CIBC
 
$6,450,000
 
$6,450,000
 
$4,841,861
 
$81,645.57
 
Refinance
Loan
 
16
 
55
 
Carlisle Medical
 
0.5%
 
CIBC
 
CIBC
 
$6,400,000
 
$6,400,000
 
$5,215,351
 
$136.85
 
Acquisition
Loan
     
56
 
Creswell Plaza
 
0.5%
 
CIBC
 
CIBC
 
$6,000,000
 
$6,000,000
 
$5,152,452
 
$140.62
 
Refinance
Loan
     
57
 
1488 Town Plaza
 
0.5%
 
CIBC
 
CIBC
 
$5,725,000
 
$5,725,000
 
$4,660,597
 
$204.27
 
Refinance
Loan
     
58
 
Collegiate Court Apartments
 
0.4%
 
MSMCH
 
MSMCH
 
$5,500,000
 
$5,500,000
 
$4,873,893
 
$166,666.67
 
Refinance
Loan
     
59
 
Sierra Lakes Center
 
0.4%
 
BANA
 
BANA
 
$5,500,000
 
$5,493,856
 
$4,501,564
 
$254.17
 
Acquisition
Loan
     
60
 
Gables of Notting Hill
 
0.4%
 
MSMCH
 
MSMCH
 
$5,475,000
 
$5,475,000
 
$5,038,479
 
$31,285.71
 
Acquisition
Loan
 
16
 
61
 
Carlisle Medical III
 
0.4%
 
CIBC
 
CIBC
 
$5,050,000
 
$5,050,000
 
$4,115,238
 
$131.40
 
Acquisition
Loan
     
62
 
Brookhaven Plaza
 
0.4%
 
CIBC
 
CIBC
 
$5,000,000
 
$5,000,000
 
$4,309,285
 
$100.00
 
Refinance
Loan
 
6, 8
 
63
 
North Texas Retail Portfolio
 
0.4%
 
BANA
 
BANA
 
$5,000,000
 
$4,994,724
 
$4,125,286
 
$114.89
 
Acquisition
Property
     
63.1
 
Golden Beach Marketplace
     
BANA
 
BANA
 
$2,685,000
 
$2,682,167
 
$2,215,279
       
Property
     
63.2
 
Shoppes at Mustang Crossing
     
BANA
 
BANA
 
$2,315,000
 
$2,312,557
 
$1,910,008
       
Loan
     
64
 
Cal Plaza
 
0.4%
 
CIBC
 
CIBC
 
$4,915,000
 
$4,915,000
 
$4,336,934
 
$125.48
 
Refinance
Loan
     
65
 
Pepper Tree Heights
 
0.4%
 
CIBC
 
CIBC
 
$4,700,000
 
$4,700,000
 
$4,171,770
 
$47,000.00
 
Refinance
Loan
     
66
 
Hilyard Abbey
 
0.3%
 
MSMCH
 
MSMCH
 
$4,400,000
 
$4,400,000
 
$3,806,441
 
$231,578.95
 
Acquisition
Loan
     
67
 
The Shops at Flower Mound
 
0.3%
 
CIBC
 
CIBC
 
$4,350,000
 
$4,350,000
 
$3,541,240
 
$98.25
 
Refinance
Loan
     
68
 
West Court Plaza
 
0.3%
 
MSMCH
 
MSMCH
 
$4,200,000
 
$4,195,050
 
$3,410,563
 
$48.66
 
Refinance
Loan
     
69
 
3110 Plaza
 
0.3%
 
MSMCH
 
MSMCH
 
$3,990,000
 
$3,990,000
 
$3,243,797
 
$142.87
 
Acquisition
Loan
     
70
 
College Marketplace
 
0.3%
 
MSMCH
 
MSMCH
 
$4,000,000
 
$3,988,320
 
$3,065,950
 
$96.38
 
Refinance
Loan
     
71
 
CVS - Waterford, MI
 
0.3%
 
MSMCH
 
MSMCH
 
$3,980,000
 
$3,980,000
 
$3,980,000
 
$308.53
 
Acquisition
Loan
     
72
 
LaQuinta Inn & Suites Port Charlotte
 
0.3%
 
BANA
 
BANA
 
$3,770,000
 
$3,770,000
 
$3,144,482
 
$46,543.21
 
Refinance
Loan
     
73
 
Coventry Park Apartments
 
0.3%
 
BANA
 
BANA
 
$3,380,000
 
$3,376,439
 
$2,789,324
 
$29,107.24
 
Acquisition
Loan
     
74
 
Walgreens - Gainesville, FL
 
0.2%
 
BANA
 
BANA
 
$3,100,000
 
$3,100,000
 
$3,100,000
 
$209.18
 
Acquisition
Loan
 
15
 
75
 
American Mini Storage - Houston
 
0.2%
 
BANA
 
BANA
 
$2,600,000
 
$2,597,101
 
$2,128,576
 
$4,470.05
 
Refinance
Loan
     
76
 
Rite Aid - Greenville, SC
 
0.2%
 
CIBC
 
CIBC
 
$2,100,000
 
$2,100,000
 
$1,605,139
 
$192.52
 
Refinance
 
 
I-2

 
 
APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
                         
Property
Flag
 
Footnotes
 
Loan ID
 
Property Name
 
% of Initial
Pool Balance
 
Sponsor
 
Non-Recourse Carveout Guarantor
Loan
 
4, 5, 6
 
1
 
Arundel Mills & Marketplace
 
11.4%
 
Simon Property Group, L.P.
 
Simon Property Group, L.P.
Property
     
1.1
 
Arundel Mills
           
Property
     
1.2
 
Arundel Marketplace
           
Loan
 
6, 7, 8
 
2
 
State Farm Portfolio
 
7.9%
 
JDM Partners Opportunity Fund II LLC
 
JDM Partners Opportunity Fund II LLC
Property
     
2.1
 
State Farm Portfolio - Charlottesville
           
Property
     
2.2
 
State Farm Portfolio - Murfreesboro
           
Property
     
2.3
 
State Farm Portfolio - Ballston Spa
           
Property
     
2.4
 
State Farm Portfolio - Birmingham
           
Property
     
2.5
 
State Farm Portfolio - Tulsa
           
Property
     
2.6
 
State Farm Portfolio - Columbia
           
Property
     
2.7
 
State Farm Portfolio - Jacksonville
           
Property
     
2.8
 
State Farm Portfolio - Lincoln North
           
Property
     
2.9
 
State Farm Portfolio - Greeley Central
           
Property
     
2.10
 
State Farm Portfolio - New Albany
           
Property
     
2.11
 
State Farm Portfolio - Lincoln South
           
Property
     
2.12
 
State Farm Portfolio - Greeley South
           
Property
     
2.13
 
State Farm Portfolio - Kalamazoo
           
Property
     
2.14
 
State Farm Portfolio - Greeley North
           
Loan
     
3
 
Green Hills Corporate Center
 
5.1%
 
Jacob Weinreb
 
Jacob Weinreb
Loan
     
4
 
Outlets of Mississippi
 
4.9%
 
Spectrum Capital, LLC
 
Spectrum Capital, LLC
Loan
 
9, 10
 
5
 
Marriott Philadelphia Downtown
 
4.7%
 
Oaktree Capital Management LLC; Clearview Hotel Capital, LLC; Host Hotels & Resorts L.P.
 
Oaktree Real Estate Opportunities Fund VI, L.P.; Clearview Hotel Capital, LLC
Loan
 
11
 
6
 
Hilton San Francisco Financial District
 
4.1%
 
Portsmouth Square, Inc.
 
Portsmouth Square, Inc.
Loan
 
10, 12
 
7
 
La Concha Hotel & Tower
 
3.3%
 
Paulson Management IV LLC
 
Paulson PRV Holdings LLC; John A. Paulson
Loan
 
10
 
8
 
Aspen Heights - Stillwater
 
3.0%
 
BRG Partners, LP
 
Greg Henry
Loan
 
13
 
9
 
Thunder Hollow Apartments
 
2.4%
 
Oxford Realty Group LLC; Harry Rieder; George Karasick; George Rieder
 
Oxford Realty Group LLC; Harry Rieder; George Karasick; George Rieder
Loan
 
6, 8
 
10
 
Sprague Hotel Portfolio
 
2.2%
 
Richard L. Sprague; Janeen M. Sprague
 
Richard L. Sprague; Janeen M. Sprague
Property
     
10.1
 
Hilton Garden Inn - Indianapolis
           
Property
     
10.2
 
Hilton Garden Inn - Edinburgh
           
Property
     
10.3
 
Holiday Inn Express - Greenwood
           
Loan
 
14
 
11
 
Library of Congress Annex
 
1.8%
 
James M. Jacobson, Jr.
 
James M. Jacobson, Jr.
Loan
     
12
 
Wellington Circle Plaza
 
1.8%
 
Leonard H. Bierbrier
 
Leonard H. Bierbrier
Loan
     
13
 
The Milano
 
1.8%
 
Vito Dragone III; Laurence Bank; Stephen P. Hodgins
 
Vito Dragone III; Laurence Bank; Stephen P. Hodgins
Loan
     
14
 
Cascade Station I & II
 
1.8%
 
Joaquin Charles de Monet
 
Joaquin Charles de Monet
Loan
     
15
 
Eagles Landing Apartments
 
1.7%
 
Jeffrey Kaftan
 
Jeffrey Kaftan
Loan
 
10
 
16
 
The Osceola Apartments
 
1.6%
 
Charles Dubroff; Jason Pollack
 
Charles Dubroff; Jason Pollack
Loan
 
10
 
17
 
Hampton Inn & Suites Wellington
 
1.5%
 
Robert Guarini
 
Hampton Reserve LLC; Springing Guarantors: Robert Guarini; John Costas; Michael Panakos; Lori Gottbetter
Loan
     
18
 
Desert Inn & Suites
 
1.5%
 
The Hansji Family Trust; Shirish H. Patel; Arun H. Patel; The Hansji-Patel Family Trust
 
Shirish H. Patel; Arun H. Patel; Pushpa S. Hansji as Co-Trustee of the Hansji Family Trust; Priti A. Hansji as Co-Trustee of the Hansji-Patel Family Trust
Loan
     
19
 
Mill River
 
1.4%
 
Demetrios Dasco; Gordon Reger
 
Demetrios Dasco; Gordon Reger
Loan
 
8
 
20
 
Exchange Right Portfolio II
 
1.4%
 
David Fisher; Joshua Ungerecht; Warren Thomas
 
David Fisher; Joshua Ungerecht; Warren Thomas
Property
     
20.1
 
CVS - Bessemer
           
Property
     
20.2
 
Tractor Supply - Denham Springs
           
Property
     
20.3
 
Dollar General - Westwego
           
Property
     
20.4
 
Auto Zone - Tampa Bay
           
Property
     
20.5
 
Dollar General - Lakeland
           
Property
     
20.6
 
Dollar General - Birmingham
           
Property
     
20.7
 
Dollar General - Cuyahoga Falls
           
Property
     
20.8
 
Family Dollar - Oklahoma City
           
Property
     
20.9
 
Dollar General - Baton Rouge
           
Property
     
20.10
 
Family Dollar - Cleveland 130th
           
Property
     
20.11
 
Dollar General - Gulfport
           
Property
     
20.12
 
Dollar Tree - Davenport
           
Property
     
20.13
 
Dollar General - Lafayette
           
Property
     
20.14
 
Dollar General - Cleveland
           
Property
     
20.15
 
Family Dollar - Cleveland Broadway
           
Property
     
20.16
 
Advance Auto Parts - San Angelo
           
Loan
     
21
 
Greenhill Apartments at Kalamazoo
 
1.4%
 
Frank Tropea III; R. Clayton Emory; Davis Emory
 
Frank Tropea III; R. Clayton Emory; Davis Emory
Loan
     
22
 
Hampton Inn - Virginia Beach
 
1.4%
 
Avraham Sibony; David Sibony; Prosper Sibony; Yaron Sibony
 
Avraham Sibony; David Sibony; Prosper Sibony; Yaron Sibony
Loan
     
23
 
Windy Knolls Apartments
 
1.3%
 
C. Burton Cutright; Eric G. Olson
 
C. Burton Cutright; Eric G. Olson
Loan
     
24
 
Alexander Heights Apartments
 
1.3%
 
C. Burton Cutright; Eric G. Olson
 
C. Burton Cutright; Eric G. Olson
Loan
     
25
 
Monmouth Plaza
 
1.2%
 
Eli Dweck; Murray Dweck; Albert Bijou; Joseph Bijou
 
Eli Dweck; Murray Dweck; Albert Bijou; Joseph Bijou
Loan
 
10
 
26
 
One El Paseo Plaza
 
1.1%
 
Samuel E. Rasmussen
 
Samuel E. Rasmussen
Loan
 
10
 
27
 
Hampton Inn Lake Worth
 
1.0%
 
Robert Guarini
 
Hampton Reserve LLC; Springing Guarantors: Robert Guarini; John Costas; Michael Panakos; Lori Gottbetter
Loan
     
28
 
Slatten Ranch East Shopping Center
 
0.9%
 
Slatten Ranch Partners, GP, Inc.
 
Brent Aasen; Mark Elstob; Phil Bates; John Hauck
Loan
 
10
 
29
 
Staybridge Houston NASA
 
0.9%
 
Pathfinder Development
 
Chirag Patel; Rahul Bahl
Loan
 
6, 8, 15
 
30
 
United Stor-All Portfolio
 
0.8%
 
Arthur Victor II; Barry Bender
 
Arthur Victor II; Barry Bender
Property
     
30.1
 
United Stor-All Portfolio - S. Semoran Boulevard
           
Property
     
30.2
 
United Stor-All Portfolio - W. Colonial Drive
           
Property
     
30.3
 
United Stor-All Portfolio - Red Bug Road
           
Loan
     
31
 
Bellwether Hotel
 
0.8%
 
Andre Molnar
 
Andre Molnar
Loan
     
32
 
LA Fine Arts & Wine Storage
 
0.8%
 
Probity International Corporation
 
Probity International Corporation
Loan
 
14
 
33
 
Department of Veterans Affairs Golden
 
0.8%
 
James M. Jacobson, Jr.
 
James M. Jacobson, Jr.
Loan
     
34
 
Brewster Mews Apartments
 
0.8%
 
The Related Companies, Inc.
 
The Related Companies, Inc.
Loan
     
35
 
Emerald Crossing
 
0.7%
 
Robert P. Greene
 
Robert P. Greene
Loan
 
15
 
36
 
Mount Vernon Self Storage
 
0.7%
 
W. Gary Crampton; Gerald Hill
 
W. Gary Crampton; Gerald Hill
Loan
     
37
 
Montclair Town Center
 
0.7%
 
Larry Cohen
 
Larry Cohen
 
 
I-3

 

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
 
Property
Flag
 
Footnotes
 
Loan ID
 
Property Name
 
% of Initial
Pool Balance
 
Sponsor
 
Non-Recourse Carveout Guarantor
Loan
     
38
 
Gateway Square
 
0.7%
 
Mark F. Simens
 
Mark F. Simens; Richard D. Freemon 1980 Inter-Vivos Trust
Loan
     
39
 
Hilton Garden Inn - Daytona Beach
 
0.7%
 
Manoj Bhoola, Snehal Bhoola
 
Manoj Bhoola; Sangeeta Bhoola
Loan
 
10
 
40
 
Milestone South Crossing
 
0.7%
 
William C. Valaika
 
William C. Valaika
Loan
     
41
 
Holiday Inn Express Niagara Falls
 
0.7%
 
Mohan S. Saran; Manjit K. Saran; Harinder N. Mohan; Neeta Mohan
 
Mohan S. Saran; Manjit K. Saran; Harinder N. Mohan; Neeta Mohan
Loan
     
42
 
Powers Ferry
 
0.7%
 
Jonathan Penner
 
Jonathan Penner
Loan
     
43
 
Town & Country Center
 
0.6%
 
Gregory A. Fowler; The Gregory A. Fowler Living Trust UTA Dated April 27, 1995
 
Gregory A. Fowler; The Gregory A. Fowler Living Trust UTA Dated April 27, 1995
Loan
     
44
 
61 Raymond
 
0.6%
 
Gregory C. McLemore
 
Gregory C. McLemore
Loan
     
45
 
Cypresswood Center
 
0.6%
 
Signal Investment
 
Joseph T. Kung; Peter Lin
Loan
     
46
 
53 Cardinal Drive
 
0.6%
 
Fredric C. Slater; Robert E. Slater
 
Fredric C. Slater; Robert E. Slater
Loan
     
47
 
Preston Trail Plaza
 
0.6%
 
Hopkins Commercial Real Estate, Inc.
 
Michael Hopkins
Loan
     
48
 
Price Chopper Grocery
 
0.6%
 
James A. Ellis
 
James A. Ellis
Loan
     
49
 
Mountain View Villas MHC
 
0.5%
 
The Keith Family Trust established February 1, 2010; Keith Family Trust dated March 27, 2000; Angus Keith, II; Charles M. Keith
 
The Keith Family Trust established February 1, 2010; Keith Family Trust dated March 27, 2000; Angus Keith, II; Charles M. Keith
Loan
 
6
 
50
 
McGalliard Mall Shoppes
 
0.5%
 
Streak Investments LLC
 
Dan DiCillo; Greg Donahue; Streak Investments, LLC
Loan
 
10
 
51
 
Quail Springs Shopping Center
 
0.5%
 
Ethan Christopher
 
Mark Hamermesh; Gary Grabel; Aric Browne
Loan
     
52
 
Park Place Plaza
 
0.5%
 
Peter Abrams; Fred R. Levin
 
Peter Abrams
Loan
     
53
 
Del Sol Inn
 
0.5%
 
The Hansji Family Trust; Shirish H. Patel; Arun H. Patel; The Hansji-Patel Family Trust
 
Shirish H. Patel; Arun H. Patel; Pushpa S. Hansji as Co-Trustee of the Hansji Family Trust; Priti A. Hansji as Trustee of the Hansji-Patel Family Trust
Loan
     
54
 
Four Points By Sheraton Houston Hobby Airport
 
0.5%
 
Asha H. Dand; Rohit H. Dand
 
Asha H. Dand; Rohit H. Dand
Loan
 
16
 
55
 
Carlisle Medical
 
0.5%
 
Aaron Orlofsky
 
Aaron Orlofsky
Loan
     
56
 
Creswell Plaza
 
0.5%
 
Isaac Seruya
 
Isaac Seruya
Loan
     
57
 
1488 Town Plaza
 
0.5%
 
Randall D. Keith; KM Realty Advisors, LLC
 
Randall D. Keith; KM Realty Advisors, LLC
Loan
     
58
 
Collegiate Court Apartments
 
0.4%
 
Jennifer Price Davis; Jan Price-Perfater; William H. Price
 
Jennifer Price Davis; Jan Price-Perfater; William H. Price
Loan
     
59
 
Sierra Lakes Center
 
0.4%
 
Hamid Farsai; Mahnaz Farsai; Ali Farsai; Sean Farsai; Reza Zafari; Malea Farsai
 
Hamid Farsai; Mahnaz Farsai; Ali Farsai; Sean Farsai; Reza Zafari; Malea Farsai
Loan
     
60
 
Gables of Notting Hill
 
0.4%
 
Grady W. Roberts
 
Grady W. Roberts
Loan
 
16
 
61
 
Carlisle Medical III
 
0.4%
 
Aaron Orlofsky
 
Aaron Orlofsky
Loan
     
62
 
Brookhaven Plaza
 
0.4%
 
Michael D. Kimble
 
Michael D. Kimble
Loan
 
6, 8
 
63
 
North Texas Retail Portfolio
 
0.4%
 
Mary Ellen Anderson; Janice Lee Cabral
 
Mary Ellen Anderson; Janice Lee Cabral
Property
     
63.1
 
Golden Beach Marketplace
           
Property
     
63.2
 
Shoppes at Mustang Crossing
           
Loan
     
64
 
Cal Plaza
 
0.4%
 
Robert Lattanzio
 
Robert Lattanzio
Loan
     
65
 
Pepper Tree Heights
 
0.4%
 
The Related Companies, Inc.
 
The Related Companies, Inc.
Loan
     
66
 
Hilyard Abbey
 
0.3%
 
Nelson Brothers Professional Real Estate
 
Patrick Nelson; Brian Nelson
Loan
     
67
 
The Shops at Flower Mound
 
0.3%
 
Randall D. Keith; KM Realty Advisors, LLC
 
Randall D. Keith; KM Realty Advisors, LLC
Loan
     
68
 
West Court Plaza
 
0.3%
 
Abraham Alexandrovich; Valerie Alexandrovich
 
Abraham Alexandrovich; Valerie Alexandrovich
Loan
     
69
 
3110 Plaza
 
0.3%
 
Alberto Dayan
 
Alberto Dayan
Loan
     
70
 
College Marketplace
 
0.3%
 
Terrance L. Lien; Martin J. Nelson
 
Terrance L. Lien; Martin J. Nelson
Loan
     
71
 
CVS - Waterford, MI
 
0.3%
 
Kikuko Yokoo; Ryuichi Yokoo; Kureha Yokoo
 
Kikuko Yokoo; Ryuichi Yokoo; Kureha Yokoo
Loan
     
72
 
LaQuinta Inn & Suites Port Charlotte
 
0.3%
 
Jose M. Suriol
 
Jose M. Suriol
Loan
     
73
 
Coventry Park Apartments
 
0.3%
 
Paul R. Himmelstein; Jeremy Antes
 
Paul R. Himmelstein; Jeremy Antes
Loan
     
74
 
Walgreens - Gainesville, FL
 
0.2%
 
DEB Trust; NHB Trust
 
David E. Berman
Loan
 
15
 
75
 
American Mini Storage - Houston
 
0.2%
 
Michael S. Rosen and Marilyn S. Rosen Family Trust; Marilyn S. Rosen; Michael S. Rosen
 
Michael S. Rosen and Marilyn S. Rosen Family Trust; Marilyn Rosen; Michael Rosen
Loan
     
76
 
Rite Aid - Greenville, SC
 
0.2%
 
Richard Popovich
 
Richard Popovich
 
 
I-4

 

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
                                                         
                   
MORTGAGED PROPERTY CHARACTERISTICS
         
Property
Flag
 
Footnotes
 
Loan ID
 
Property Name
 
% of Initial
Pool Balance
 
No. of
Properties
 
General Property Type
 
Detailed Property Type
 
Title Type
 
 
Ground Lease
Initial Lease
Expiration Date 
Address
 
City
 
County
 
State
 
Zip Code
Loan
 
4, 5, 6
 
1
 
Arundel Mills & Marketplace
 
11.4%
 
2
                                   
Property
     
1.1
 
Arundel Mills
         
Retail
 
Super Regional Mall
 
Fee
 
N/A
7000 Arundel Mills Circle
 
Hanover
 
Anne Arundel
 
MD
 
21076
Property
     
1.2
 
Arundel Marketplace
         
Retail
 
Anchored
 
Fee
 
N/A
7600 Arundel Mills Boulevard
 
Hanover
 
Anne Arundel
 
MD
 
21076
Loan
 
6, 7, 8
 
2
 
State Farm Portfolio
 
7.9%
 
14
                                   
Property
     
2.1
 
State Farm Portfolio - Charlottesville
     
1
 
Office
 
Suburban
 
Fee
 
N/A
1500 State Farm Boulevard
 
Charlottesville
 
Albemarle
 
VA
 
22909
Property
     
2.2
 
State Farm Portfolio - Murfreesboro
     
1
 
Office
 
Suburban
 
Fee
 
N/A
2500 Memorial  Boulevard
 
Murfreesboro
 
Rutherford
 
TN
 
37131
Property
     
2.3
 
State Farm Portfolio - Ballston Spa
     
1
 
Office
 
Suburban
 
Fee
 
N/A
100 State Farm Place
 
Malta
 
Saratoga
 
NY
 
12020
Property
     
2.4
 
State Farm Portfolio - Birmingham
     
1
 
Office
 
Suburban
 
Fee
 
N/A
100 State Farm Parkway
 
Birmingham
 
Jefferson
 
AL
 
35209
Property
     
2.5
 
State Farm Portfolio - Tulsa
     
1
 
Office
 
Suburban
 
Fee
 
N/A
12222 State Farn Boulevard
 
Tulsa
 
Tulsa
 
OK
 
74146
Property
     
2.6
 
State Farm Portfolio - Columbia
     
1
 
Office
 
Suburban
 
Fee
 
N/A
4700 South Providence Road
 
Columbia
 
Boone
 
MO
 
65203
Property
     
2.7
 
State Farm Portfolio - Jacksonville
     
1
 
Office
 
Suburban
 
Fee
 
N/A
8001 Baymeadows Way
 
Jacksonville
 
Duval
 
FL
 
32256
Property
     
2.8
 
State Farm Portfolio - Lincoln North
     
1
 
Office
 
Suburban
 
Fee
 
N/A
222 South 84th Street
 
Lincoln
 
Lancaster
 
NE
 
68510
Property
     
2.9
 
State Farm Portfolio - Greeley Central
     
1
 
Office
 
Suburban
 
Fee
 
N/A
1555 Promontory Circle - Building B
 
Greeley
 
Weld
 
CO
 
80634
Property
     
2.10
 
State Farm Portfolio - New Albany
     
1
 
Office
 
Suburban
 
Fee
 
N/A
5400 New Albany Road East
 
New Albany
 
Franklin
 
OH
 
43054
Property
     
2.11
 
State Farm Portfolio - Lincoln South
     
1
 
Office
 
Suburban
 
Fee
 
N/A
500 South 84th Street
 
Lincoln
 
Lancaster
 
NE
 
68510
Property
     
2.12
 
State Farm Portfolio - Greeley South
     
1
 
Office
 
Suburban
 
Fee
 
N/A
1555 Promontory Circle  - Building C
 
Greeley
 
Weld
 
CO
 
80634
Property
     
2.13
 
State Farm Portfolio - Kalamazoo
     
1
 
Office
 
Suburban
 
Fee
 
N/A
5564 Portage Road
 
Portage
 
Kalamazoo
 
MI
 
49002
Property
     
2.14
 
State Farm Portfolio - Greeley North
     
1
 
Office
 
Suburban
 
Fee
 
N/A
1555 Promontory Circle - Building A
 
Greeley
 
Weld
 
CO
 
80634
Loan
     
3
 
Green Hills Corporate Center
 
5.1%
 
1
 
Office
 
Suburban
 
Fee
 
N/A
2675 Morgantown Road
 
Reading
 
Berks
 
PA
 
19607
Loan
     
4
 
Outlets of Mississippi
 
4.9%
 
1
 
Retail
 
Outlet Center
 
Fee
 
N/A
200 Bass Pro Drive
 
Pearl
 
Jackson
 
MS
 
39208
Loan
 
9, 10
 
5
 
Marriott Philadelphia Downtown
 
4.7%
 
1
 
Hospitality
 
Full Service
 
Fee
 
N/A
1201 Market Street
 
Philadelphia
 
Philadelphia
 
PA
 
19107
Loan
 
11
 
6
 
Hilton San Francisco Financial District
 
4.1%
 
1
 
Hospitality
 
Full Service
 
Fee
 
N/A
750 Kearny Street
 
San Francisco
 
San Francisco
 
CA
 
94108
Loan
 
10, 12
 
7
 
La Concha Hotel & Tower
 
3.3%
 
1
 
Hospitality
 
Full Service
 
Fee/Leasehold
 
1/22/2103
1077 Ashford Avenue
 
San Juan
 
Carolina
 
PR
 
00907
Loan
 
10
 
8
 
Aspen Heights - Stillwater
 
3.0%
 
1
 
Multifamily
 
Student Housing
 
Fee
 
N/A
920 East Loveland Drive
 
Stillwater
 
Payne
 
OK
 
74075
Loan
 
13
 
9
 
Thunder Hollow Apartments
 
2.4%
 
1
 
Multifamily
 
Garden
 
Fee
 
N/A
3228 Bristol Road
 
Bensalem
 
Bucks
 
PA
 
19020
Loan
 
6, 8
 
10
 
Sprague Hotel Portfolio
 
2.2%
 
3
                                   
Property
     
10.1
 
Hilton Garden Inn - Indianapolis
         
Hospitality
 
Limited Service
 
Fee
 
N/A
5255 Noggle Way
 
Indianapolis
 
Johnson
 
IN
 
46237
Property
     
10.2
 
Hilton Garden Inn - Edinburgh
         
Hospitality
 
Limited Service
 
Fee
 
N/A
12210 North Executive Drive
 
Edinburgh
 
Bartholomew
 
IN
 
46124
Property
     
10.3
 
Holiday Inn Express - Greenwood
         
Hospitality
 
Limited Service
 
Fee
 
N/A
1180 Wilson Drive
 
Greenwood
 
Johnson
 
IN
 
46143
Loan
 
14
 
11
 
Library of Congress Annex
 
1.8%
 
1
 
Industrial
 
Warehouse
 
Fee
 
N/A
1701 Brightseat Road
 
Landover
 
Prince Georges
 
MD
 
20785
Loan
     
12
 
Wellington Circle Plaza
 
1.8%
 
1
 
Retail
 
Anchored
 
Fee
 
N/A
590-616 Fellsway and 4110 Mystic Valley Parkway
 
Medford
 
Middlesex
 
MA
 
02155
Loan
     
13
 
The Milano
 
1.8%
 
1
 
Multifamily
 
Garden
 
Fee
 
N/A
1002 Kennebec Street
 
Oxon Hill
 
Prince Georges
 
MD
 
20745
Loan
     
14
 
Cascade Station I & II
 
1.8%
 
1
 
Office
 
Suburban
 
Leasehold
 
6/30/2084
9500 & 9600 NE Cascades Parkway
 
Portland
 
Multnomah
 
OR
 
97220
Loan
     
15
 
Eagles Landing Apartments
 
1.7%
 
1
 
Multifamily
 
Garden
 
Fee
 
N/A
500 Coachman Drive
 
Troy
 
Oakland
 
MI
 
48083
Loan
 
10
 
16
 
The Osceola Apartments
 
1.6%
 
1
 
Multifamily
 
Student Housing
 
Fee
 
N/A
500 Chapel Drive
 
Tallahassee
 
Leon
 
FL
 
32304
Loan
 
10
 
17
 
Hampton Inn & Suites Wellington
 
1.5%
 
1
 
Hospitality
 
Limited Service
 
Fee
 
N/A
2155 Wellington Green Drive
 
Wellington
 
Palm Beach
 
FL
 
33414
Loan
     
18
 
Desert Inn & Suites
 
1.5%
 
1
 
Hospitality
 
Limited Service
 
Fee
 
N/A
1600 South Harbor Boulevard
 
Anaheim
 
Orange
 
CA
 
92802
Loan
     
19
 
Mill River
 
1.4%
 
1
 
Mixed Use
 
Office/Retail
 
Fee
 
N/A
1 & 7 Washington Street
 
Taunton
 
Bristol
 
MA
 
02780
Loan
 
8
 
20
 
Exchange Right Portfolio II
 
1.4%
 
16
                                   
Property
     
20.1
 
CVS - Bessemer
         
Retail
 
Freestanding
 
Fee
 
N/A
2901 Morgan Road Southeast
 
Bessemer
 
Jefferson
 
AL
 
35022
Property
     
20.2
 
Tractor Supply - Denham Springs
         
Retail
 
Freestanding
 
Fee
 
N/A
246 Southeast Florida Avenue
 
Denham Springs
 
Livingston Parrish
 
LA
 
70726
Property
     
20.3
 
Dollar General - Westwego
         
Retail
 
Freestanding
 
Fee
 
N/A
8500 Westbank Expressway
 
Westwego
 
Jefferson
 
LA
 
70094
Property
     
20.4
 
Auto Zone - Tampa Bay
         
Retail
 
Freestanding
 
Fee
 
N/A
1347 South 78th Street
 
Tampa
 
Hillsborough
 
FL
 
33619
Property
     
20.5
 
Dollar General - Lakeland
         
Retail
 
Freestanding
 
Fee
 
N/A
1916 Harden Boulevard
 
Lakeland
 
Polk
 
FL
 
33803
Property
     
20.6
 
Dollar General - Birmingham
         
Retail
 
Freestanding
 
Fee
 
N/A
4600 5th Avenue
 
Birmingham
 
Jefferson
 
AL
 
35222
Property
     
20.7
 
Dollar General - Cuyahoga Falls
         
Retail
 
Freestanding
 
Fee
 
N/A
3940/3946 State Road
 
Cuyahoga Falls
 
Summit
 
OH
 
44223
Property
     
20.8
 
Family Dollar - Oklahoma City
         
Retail
 
Freestanding
 
Fee
 
N/A
900 South East 15th Street
 
Oklahoma
 
Oklahoma City
 
OK
 
73129
Property
     
20.9
 
Dollar General - Baton Rouge
         
Retail
 
Freestanding
 
Fee
 
N/A
4755 Prescott Road
 
Baton Rouge
 
East Baton Rouge
 
LA
 
70805
Property
     
20.10
 
Family Dollar - Cleveland 130th
         
Retail
 
Freestanding
 
Fee
 
N/A
4576 West 130th Street
 
Cleveland
 
Cuyahoga
 
OH
 
44135
Property
     
20.11
 
Dollar General - Gulfport
         
Retail
 
Freestanding
 
Fee
 
N/A
13125 Three Rivers Road
 
Gulfport
 
Harrison
 
MS
 
39503
Property
     
20.12
 
Dollar Tree - Davenport
         
Retail
 
Freestanding
 
Fee
 
N/A
1307 East Locust Street
 
Davenport
 
Scott
 
IA
 
52803
Property
     
20.13
 
Dollar General - Lafayette
         
Retail
 
Freestanding
 
Fee
 
N/A
2411 Louisiana Ave
 
Lafayette
 
Lafayette
 
LA
 
70501
Property
     
20.14
 
Dollar General - Cleveland
         
Retail
 
Freestanding
 
Fee
 
N/A
3785 Lee Road
 
Cleveland
 
Cuyahoga
 
OH
 
44128
Property
     
20.15
 
Family Dollar - Cleveland Broadway
         
Retail
 
Freestanding
 
Fee
 
N/A
7945 Broadway Avenue
 
Cleveland
 
Cuyahoga
 
OH
 
44105
Property
     
20.16
 
Advance Auto Parts - San Angelo
         
Retail
 
Freestanding
 
Fee
 
N/A
502 North Main Street
 
San Angelo
 
Tom Green
 
TX
 
76902
Loan
     
21
 
Greenhill Apartments at Kalamazoo
 
1.4%
 
1
 
Multifamily
 
Garden
 
Fee
 
N/A
200 Lake Forest Boulevard
 
Kalamazoo
 
Kalamazoo
 
MI
 
49006
Loan
     
22
 
Hampton Inn - Virginia Beach
 
1.4%
 
1
 
Hospitality
 
Full Service
 
Fee
 
N/A
1011 Atlantic Avenue
 
Virginia Beach
 
Virginia Beach City
 
VA
 
23451
Loan
     
23
 
Windy Knolls Apartments
 
1.3%
 
1
 
Multifamily
 
Garden
 
Fee
 
N/A
712 Windy Way
 
Newport News
 
Newport News City
 
VA
 
23602
Loan
     
24
 
Alexander Heights Apartments
 
1.3%
 
1
 
Multifamily
 
Garden
 
Fee
 
N/A
2704 Salem Church Road
 
Fredericksburg
 
Spotsylvania
 
VA
 
22407
Loan
     
25
 
Monmouth Plaza
 
1.2%
 
1
 
Retail
 
Anchored
 
Fee
 
N/A
125-135 Route 35
 
Eatontown
 
Monmouth
 
NJ
 
07724
Loan
 
10
 
26
 
One El Paseo Plaza
 
1.1%
 
1
 
Office
 
Suburban
 
Fee
 
N/A
74-199 El Pase, 74-225 & 74-245 Highway 111
 
Palm Desert
 
Riverside
 
CA
 
92260
Loan
 
10
 
27
 
Hampton Inn Lake Worth
 
1.0%
 
1
 
Hospitality
 
Limited Service
 
Fee
 
N/A
8205 Lake Worth Road
 
Lake Worth
 
Palm Beach
 
FL
 
33467
Loan
     
28
 
Slatten Ranch East Shopping Center
 
0.9%
 
1
 
Retail
 
Anchored
 
Fee
 
N/A
5819, 5829, 5839, and 5859 Lone Tree Way
 
Antioch
 
Contra Costa
 
CA
 
94531
Loan
 
10
 
29
 
Staybridge Houston NASA
 
0.9%
 
1
 
Hospitality
 
Extended Stay
 
Fee
 
N/A
501 W. Texas Avenue
 
Webster
 
Harris
 
TX
 
77598
Loan
 
6, 8, 15
 
30
 
United Stor-All Portfolio
 
0.8%
 
3
                                   
Property
     
30.1
 
United Stor-All Portfolio - S. Semoran Boulevard
         
Self Storage
 
Self Storage
 
Fee
 
N/A
965 South Semoran Boulevard
 
Winter Park
 
Orange
 
FL
 
32792
Property
     
30.2
 
United Stor-All Portfolio - W. Colonial Drive
         
Self Storage
 
Self Storage
 
Fee
 
N/A
7400 West Colonial Drive
 
Orlando
 
Orange
 
FL
 
32818
Property
     
30.3
 
United Stor-All Portfolio - Red Bug Road
         
Self Storage
 
Self Storage
 
Fee
 
N/A
1007 Willa Springs Drive
 
Winter Springs
 
Seminole
 
FL
 
32708
Loan
     
31
 
Bellwether Hotel
 
0.8%
 
1
 
Hospitality
 
Full Service
 
Leasehold
 
3/31/2048
1 Bellwether Way
 
Bellingham
 
Whatcom
 
WA
 
98225
Loan
     
32
 
LA Fine Arts & Wine Storage
 
0.8%
 
1
 
Self Storage
 
Self Storage
 
Fee
 
N/A
2290 South Centinela Avenue
 
Los Angeles
 
Los Angeles
 
CA
 
90064
Loan
 
14
 
33
 
Department of Veterans Affairs Golden
 
0.8%
 
1
 
Office
 
Suburban
 
Fee
 
N/A
555 Corporate Circle
 
Golden
 
Jefferson
 
CO
 
80401
Loan
     
34
 
Brewster Mews Apartments
 
0.8%
 
1
 
Multifamily
 
Garden
 
Fee
 
N/A
501 and 925 Robin Road
 
Amherst
 
Erie
 
NY
 
14228
Loan
     
35
 
Emerald Crossing
 
0.7%
 
1
 
Multifamily
 
Garden
 
Fee
 
N/A
10556 Emerald Ridge Avenue
 
Saint Louis
 
St. Louis
 
MO
 
63114
Loan
 
15
 
36
 
Mount Vernon Self Storage
 
0.7%
 
1
 
Self Storage
 
Self Storage
 
Fee
 
N/A
1621 Huguenot Road
 
Midlothian
 
Chesterfield
 
VA
 
23113
Loan
     
37
 
Montclair Town Center
 
0.7%
 
1
 
Retail
 
Anchored
 
Fee
 
N/A
9710 & 9730-9886 Central Avenue
 
Montclair
 
San Bernardino
 
CA
 
91763
 
 
I-5

 

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
                                                         
                   
MORTGAGED PROPERTY CHARACTERISTICS
               
Property
Flag
 
Footnotes
 
Loan ID
 
Property Name
 
% of Initial
Pool Balance
 
No. of
Properties
 
General Property Type
 
Detailed Property Type
 
Title Type
 
 
Ground Lease
Initial Lease
Expiration Date 
Address
 
City
 
County
 
State
 
Zip Code
Loan
     
38
 
Gateway Square
 
0.7%
 
1
 
Retail
 
Unanchored
 
Fee
 
N/A
4801-4889 Hopyard Road
 
Pleasanton
 
Alameda
 
CA
 
94588
Loan
     
39
 
Hilton Garden Inn - Daytona Beach
 
0.7%
 
1
 
Hospitality
 
Limited Service
 
Leasehold
 
1/20/2029
189 Midway Avenue
 
Daytona Beach
 
Volusia
 
FL
 
32114
Loan
 
10
 
40
 
Milestone South Crossing
 
0.7%
 
1
 
Retail
 
Anchored
 
Fee
 
N/A
4612, 4654, 4714, 4611 Milestone Lane
 
Castle Rock
 
Douglas
 
CO
 
80104
Loan
     
41
 
Holiday Inn Express Niagara Falls
 
0.7%
 
1
 
Hospitality
 
Limited Service
 
Fee
 
N/A
10111 Niagara Falls Boulevard
 
Niagara Falls
 
Niagara
 
NY
 
14304
Loan
     
42
 
Powers Ferry
 
0.7%
 
1
 
Retail
 
Anchored
 
Fee
 
N/A
6370 Powers Ferry Road
 
Sandy Springs
 
Fulton
 
GA
 
30339
Loan
     
43
 
Town & Country Center
 
0.6%
 
1
 
Retail
 
Unanchored
 
Fee
 
N/A
4250 South Alameda Street
 
Corpus Christi
 
Nueces
 
TX
 
78412
Loan
     
44
 
61 Raymond
 
0.6%
 
1
 
Mixed Use
 
Retail/Office
 
Fee
 
N/A
61 North Raymond Avenue
 
Pasadena
 
Los Angeles
 
CA
 
91103
Loan
     
45
 
Cypresswood Center
 
0.6%
 
1
 
Retail
 
Shadow Anchored
 
Fee
 
N/A
19724 State Highway 249
 
Houston
 
Harris
 
TX
 
77070
Loan
     
46
 
53 Cardinal Drive
 
0.6%
 
1
 
Office
 
Suburban
 
Fee
 
N/A
53 Cardinal Drive
 
Westfield
 
Union
 
NJ
 
07090
Loan
     
47
 
Preston Trail Plaza
 
0.6%
 
1
 
Retail
 
Unanchored
 
Fee
 
N/A
17370 Preston Road
 
Dallas
 
Collin
 
TX
 
75252
Loan
     
48
 
Price Chopper Grocery
 
0.6%
 
1
 
Retail
 
Freestanding
 
Fee
 
N/A
2600 Ensign Hill Drive
 
Platte City
 
Platte
 
MO
 
64079
Loan
     
49
 
Mountain View Villas MHC
 
0.5%
 
1
 
Manufactured Housing
 
Manufactured Housing
 
Fee
 
N/A
21621 Sandia Road
 
Apple Valley
 
San Bernardino
 
CA
 
92308
Loan
 
6
 
50
 
McGalliard Mall Shoppes
 
0.5%
 
1
 
Retail
 
Shadow Anchored
 
Fee
 
N/A
800 East McGalliard Road
 
Muncie
 
Delaware
 
IN
 
47303
Loan
 
10
 
51
 
Quail Springs Shopping Center
 
0.5%
 
1
 
Retail
 
Anchored
 
Fee
 
N/A
2301 West Memorial Road
 
Oklahoma City
 
Oklahoma
 
OK
 
73134
Loan
     
52
 
Park Place Plaza
 
0.5%
 
1
 
Retail
 
Unanchored
 
Fee
 
N/A
20 W. Park Avenue
 
Vineland
 
Cumberland
 
NJ
 
08360
Loan
     
53
 
Del Sol Inn
 
0.5%
 
1
 
Hospitality
 
Limited Service
 
Fee
 
N/A
1604 South Harbor Boulevard
 
Anaheim
 
Orange
 
CA
 
92802
Loan
     
54
 
Four Points By Sheraton Houston Hobby Airport
 
0.5%
 
1
 
Hospitality
 
Limited Service
 
Fee
 
N/A
8720 Gulf Freeway
 
Houston
 
Harris
 
TX
 
77017
Loan
 
16
 
55
 
Carlisle Medical
 
0.5%
 
1
 
Office
 
Medical Office
 
Fee
 
N/A
417 Village Drive, 419 Village Drive, 3 Alexandra Court
 
Carlisle
 
Cumberland
 
PA
 
17015
Loan
     
56
 
Creswell Plaza
 
0.5%
 
1
 
Retail
 
Shadow Anchored
 
Fee
 
N/A
1723 Creswell Lane
 
Opelousas
 
St. Landry Parish
 
LA
 
70570
Loan
     
57
 
1488 Town Plaza
 
0.5%
 
1
 
Retail
 
Unanchored
 
Fee
 
N/A
3588&3600 FM 1488 Road
 
Conroe
 
Montgomery
 
TX
 
77384
Loan
     
58
 
Collegiate Court Apartments
 
0.4%
 
1
 
Multifamily
 
Student Housing
 
Fee
 
N/A
100-106 Collegiate Court
 
Blacksburg
 
Montgomery
 
VA
 
24060
Loan
     
59
 
Sierra Lakes Center
 
0.4%
 
1
 
Retail
 
Anchored
 
Fee
 
N/A
16943 & 16975 Sierra Lakes Parkway
 
Fontana
 
San Bernardino
 
CA
 
92336
Loan
     
60
 
Gables of Notting Hill
 
0.4%
 
1
 
Multifamily
 
Garden
 
Fee
 
N/A
601 Brown Trail
 
Hurst
 
Tarrant
 
TX
 
76053
Loan
 
16
 
61
 
Carlisle Medical III
 
0.4%
 
1
 
Office
 
Medical Office
 
Fee
 
N/A
2 and 3 Jennifer Court
 
Carlisle
 
Cumberland
 
PA
 
17013
Loan
     
62
 
Brookhaven Plaza
 
0.4%
 
1
 
Retail
 
Unanchored
 
Fee
 
N/A
935 & 939 Brookway Boulevard
 
Brookhaven
 
Lincoln
 
MS
 
39601
Loan
 
6, 8
 
63
 
North Texas Retail Portfolio
 
0.4%
 
2
                                   
Property
     
63.1
 
Golden Beach Marketplace
         
Retail
 
Shadow Anchored
 
Fee
 
N/A
10716 North Beach Street
 
Fort Worth
 
Tarrant
 
TX
 
76244
Property
     
63.2
 
Shoppes at Mustang Crossing
         
Retail
 
Shadow Anchored
 
Fee
 
N/A
1012 US Highway 80
 
Forney
 
Kaufman
 
TX
 
75126
Loan
     
64
 
Cal Plaza
 
0.4%
 
1
 
Retail
 
Unanchored
 
Fee
 
N/A
6740-6680 North Blackstone Avenue
 
Fresno
 
Fresno
 
CA
 
93710
Loan
     
65
 
Pepper Tree Heights
 
0.4%
 
1
 
Multifamily
 
Mid Rise
 
Fee
 
N/A
285 Pepper Tree Drive
 
Amherst
 
Erie
 
NY
 
14228
Loan
     
66
 
Hilyard Abbey
 
0.3%
 
1
 
Multifamily
 
Student Housing
 
Fee
 
N/A
1848 Hilyard Street
 
Eugene
 
Lane
 
OR
 
97401
Loan
     
67
 
The Shops at Flower Mound
 
0.3%
 
1
 
Retail
 
Unanchored
 
Fee
 
N/A
2021 & 2111 Justin Road
 
Flower Mound
 
Denton
 
TX
 
75028
Loan
     
68
 
West Court Plaza
 
0.3%
 
1
 
Retail
 
Unanchored
 
Fee
 
N/A
6-70 West Court Street
 
Woodland
 
Yolo
 
CA
 
95695
Loan
     
69
 
3110 Plaza
 
0.3%
 
1
 
Retail
 
Unanchored
 
Fee
 
N/A
3110 North Federal Highway
 
Lighthouse Point
 
Broward
 
FL
 
33064
Loan
     
70
 
College Marketplace
 
0.3%
 
1
 
Retail
 
Anchored
 
Fee
 
N/A
21800 Marketplace NW
 
Poulsbo
 
Kitsap
 
WA
 
98370
Loan
     
71
 
CVS - Waterford, MI
 
0.3%
 
1
 
Retail
 
Freestanding
 
Fee
 
N/A
4300 Dixie Highway
 
Waterford Township
 
Oakland
 
MI
 
48329
Loan
     
72
 
LaQuinta Inn & Suites Port Charlotte
 
0.3%
 
1
 
Hospitality
 
Full Service
 
Fee
 
N/A
812 Kings Highway
 
Port Charlotte
 
Charlotte
 
FL
 
33980
Loan
     
73
 
Coventry Park Apartments
 
0.3%
 
1
 
Multifamily
 
Garden
 
Fee
 
N/A
3926 South Redwood Drive
 
Independence
 
Jackson
 
MO
 
64055
Loan
     
74
 
Walgreens - Gainesville, FL
 
0.2%
 
1
 
Retail
 
Freestanding
 
Fee
 
N/A
5171 N.W. 43rd Street
 
Gainesville
 
Alachua
 
FL
 
32606
Loan
 
15
 
75
 
American Mini Storage - Houston
 
0.2%
 
1
 
Self Storage
 
Self Storage
 
Fee
 
N/A
4100 W. 34th
 
Houston
 
Harris
 
TX
 
77092
Loan
     
76
 
Rite Aid - Greenville, SC
 
0.2%
 
1
 
Retail
 
Freestanding
 
Fee
 
N/A
1 East Stone Avenue
 
Greenville
 
Greenville
 
SC
 
29609
 
 
I-6

 

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

                                                 
                   
MORTGAGED PROPERTY CHARACTERISTICS
       
Property
Flag
 
Footnotes
 
Loan ID
 
Property Name
 
% of Initial
Pool Balance
 
Year Built
 
Year Renovated
 
 
Net Rentable Area
SF/Units/Acres/
Rooms/Pads
 
Units of
Measure
 
Occupancy
Rate
 
Occupancy Rate
As-of Date
 
Appraised
Value
 
Appraisal
As-of Date
Loan
 
4, 5, 6
 
1
 
Arundel Mills & Marketplace
 
11.4%
         
1,655,776
 
SF
 
99.6%
     
$730,000,000
   
Property
     
1.1
 
Arundel Mills
     
2000
 
N/A
 
1,554,241
 
SF
 
99.6%
 
3/31/2014
$710,000,000
 
12/17/2013
Property
     
1.2
 
Arundel Marketplace
     
2001
 
N/A
 
101,535
 
SF
 
100.0%
 
3/31/2014
$20,000,000
 
12/17/2013
Loan
 
6, 7, 8
 
2
 
State Farm Portfolio
 
7.9%
         
3,397,783
 
SF
 
100.0%
     
$540,100,000
   
Property
     
2.1
 
State Farm Portfolio - Charlottesville
     
1978
 
2012
 
362,155
 
SF
 
100.0%
 
6/1/2014
$72,900,000
 
3/1/2014
Property
     
2.2
 
State Farm Portfolio - Murfreesboro
     
1989
 
N/A
 
402,177
 
SF
 
100.0%
 
6/1/2014
$64,100,000
 
3/1/2014
Property
     
2.3
 
State Farm Portfolio - Ballston Spa
     
1991
 
2012
 
336,382
 
SF
 
100.0%
 
6/1/2014
$57,500,000
 
3/1/2014
Property
     
2.4
 
State Farm Portfolio - Birmingham
     
1992
 
N/A
 
312,989
 
SF
 
100.0%
 
6/1/2014
$52,500,000
 
3/1/2014
Property
     
2.5
 
State Farm Portfolio - Tulsa
     
1989
 
N/A
 
287,580
 
SF
 
100.0%
 
6/1/2014
$46,500,000
 
3/1/2014
Property
     
2.6
 
State Farm Portfolio - Columbia
     
1992
 
2008-2013
 
335,049
 
SF
 
100.0%
 
6/1/2014
$46,300,000
 
3/1/2014
Property
     
2.7
 
State Farm Portfolio - Jacksonville
     
1977
 
N/A
 
302,440
 
SF
 
100.0%
 
6/1/2014
$46,000,000
 
3/1/2014
Property
     
2.8
 
State Farm Portfolio - Lincoln North
     
1988
 
2011
 
224,175
 
SF
 
100.0%
 
6/1/2014
$33,800,000
 
3/1/2014
Property
     
2.9
 
State Farm Portfolio - Greeley Central
     
2003
 
N/A
 
194,203
 
SF
 
100.0%
 
6/1/2014
$30,500,000
 
3/1/2014
Property
     
2.10
 
State Farm Portfolio - New Albany
     
2002
 
N/A
 
148,782
 
SF
 
100.0%
 
6/1/2014
$26,100,000
 
3/1/2014
Property
     
2.11
 
State Farm Portfolio - Lincoln South
     
2000
 
2007
 
128,971
 
SF
 
100.0%
 
6/1/2014
$19,400,000
 
3/1/2014
Property
     
2.12
 
State Farm Portfolio - Greeley South
     
2003
 
N/A
 
112,874
 
SF
 
100.0%
 
6/1/2014
$16,700,000
 
3/1/2014
Property
     
2.13
 
State Farm Portfolio - Kalamazoo
     
1989
 
1998
 
105,639
 
SF
 
100.0%
 
6/1/2014
$14,200,000
 
3/1/2014
Property
     
2.14
 
State Farm Portfolio - Greeley North
     
2001
 
N/A
 
144,367
 
SF
 
100.0%
 
6/1/2014
$13,600,000
 
3/1/2014
Loan
     
3
 
Green Hills Corporate Center
 
5.1%
 
1970-1992
 
N/A
 
583,962
 
SF
 
99.1%
 
4/1/2014
$92,000,000
 
2/24/2014
Loan
     
4
 
Outlets of Mississippi
 
4.9%
 
2013
 
N/A
 
300,156
 
SF
 
95.4%
 
3/28/2014
$91,800,000
 
3/27/2014
Loan
 
9, 10
 
5
 
Marriott Philadelphia Downtown
 
4.7%
 
1995 (Tower Building); 1893 (Headhouse)
 
1999 (Headhouse); 2011-2012
 
1,408
 
Rooms
 
77.3%
 
3/31/2014
$307,000,000
 
12/2/2013
Loan
 
11
 
6
 
Hilton San Francisco Financial District
 
4.1%
 
1970
 
2006
 
543
 
Rooms
 
91.2%
 
3/31/2014
$179,800,000
 
10/11/2013
Loan
 
10, 12
 
7
 
La Concha Hotel & Tower
 
3.3%
 
1958
 
2010
 
483
 
Rooms
 
90.1%
 
4/30/2014
$186,000,000
 
2/25/2014
Loan
 
10
 
8
 
Aspen Heights - Stillwater
 
3.0%
 
2013
 
N/A
 
231
 
Units
 
98.2%
 
3/26/2014
$50,800,000
 
11/13/2013
Loan
 
13
 
9
 
Thunder Hollow Apartments
 
2.4%
 
1974
 
N/A
 
301
 
Units
 
88.7%
 
5/22/2014
$41,825,000
 
3/4/2014
Loan
 
6, 8
 
10
 
Sprague Hotel Portfolio
 
2.2%
         
345
 
Rooms
 
71.9%
     
$43,300,000
   
Property
     
10.1
 
Hilton Garden Inn - Indianapolis
     
2009
 
N/A
 
135
 
Rooms
 
71.3%
 
1/31/2014
$20,800,000
 
2/1/2014
Property
     
10.2
 
Hilton Garden Inn - Edinburgh
     
2008
 
N/A
 
125
 
Rooms
 
68.4%
 
1/31/2014
$13,700,000
 
2/1/2014
Property
     
10.3
 
Holiday Inn Express - Greenwood
     
2000
 
2008
 
85
 
Rooms
 
76.1%
 
1/31/2014
$8,800,000
 
2/1/2014
Loan
 
14
 
11
 
Library of Congress Annex
 
1.8%
 
1975
 
N/A
 
216,500
 
SF
 
100.0%
 
2/1/2014
$33,700,000
 
1/16/2014
Loan
     
12
 
Wellington Circle Plaza
 
1.8%
 
1963
 
N/A
 
54,335
 
SF
 
95.3%
 
3/31/2014
$35,800,000
 
3/21/2014
Loan
     
13
 
The Milano
 
1.8%
 
1964
 
2011-2013
 
305
 
Units
 
94.8%
 
3/10/2014
$30,300,000
 
1/8/2014
Loan
     
14
 
Cascade Station I & II
 
1.8%
 
2008/2009
 
N/A
 
127,718
 
SF
 
100.0%
 
4/1/2014
$30,000,000
 
3/4/2014
Loan
     
15
 
Eagles Landing Apartments
 
1.7%
 
1969
 
2013
 
544
 
Units
 
93.4%
 
3/25/2014
$28,300,000
 
3/4/2014
Loan
 
10
 
16
 
The Osceola Apartments
 
1.6%
 
1966
 
2013
 
421
 
Units
 
98.8%
 
4/30/2014
$32,120,000
 
1/31/2014
Loan
 
10
 
17
 
Hampton Inn & Suites Wellington
 
1.5%
 
2005
 
N/A
 
122
 
Rooms
 
62.1%
 
2/28/2014
$30,200,000
 
11/8/2013
Loan
     
18
 
Desert Inn & Suites
 
1.5%
 
1984
 
2013
 
146
 
Rooms
 
90.9%
 
12/31/2013
$38,000,000
 
3/25/2014
Loan
     
19
 
Mill River
 
1.4%
 
1972
 
2009
 
156,488
 
SF
 
87.0%
 
5/1/2014
$25,400,000
 
3/6/2014
Loan
 
8
 
20
 
Exchange Right Portfolio II
 
1.4%
         
159,545
 
SF
 
100.0%
     
$29,160,000
   
Property
     
20.1
 
CVS - Bessemer
     
2003
 
N/A
 
10,466
 
SF
 
100.0%
 
6/1/2014
$5,900,000
 
2/14/2014
Property
     
20.2
 
Tractor Supply - Denham Springs
     
2013
 
N/A
 
18,942
 
SF
 
100.0%
 
6/1/2014
$3,620,000
 
2/7/2014
Property
     
20.3
 
Dollar General - Westwego
     
2013
 
N/A
 
12,450
 
SF
 
100.0%
 
6/1/2014
$2,720,000
 
4/10/2014
Property
     
20.4
 
Auto Zone - Tampa Bay
     
2007
 
N/A
 
7,540
 
SF
 
100.0%
 
6/1/2014
$2,200,000
 
4/9/2014
Property
     
20.5
 
Dollar General - Lakeland
     
2011
 
N/A
 
9,072
 
SF
 
100.0%
 
6/1/2014
$1,600,000
 
4/9/2014
Property
     
20.6
 
Dollar General - Birmingham
     
2013
 
N/A
 
9,223
 
SF
 
100.0%
 
6/1/2014
$1,600,000
 
4/8/2014
Property
     
20.7
 
Dollar General - Cuyahoga Falls
     
2014
 
N/A
 
9,408
 
SF
 
100.0%
 
6/1/2014
$1,495,000
 
4/2/2014
Property
     
20.8
 
Family Dollar - Oklahoma City
     
2013
 
N/A
 
8,536
 
SF
 
100.0%
 
6/1/2014
$660,000
 
8/22/2013
Property
     
20.9
 
Dollar General - Baton Rouge
     
2013
 
N/A
 
9,103
 
SF
 
100.0%
 
6/1/2014
$1,380,000
 
4/10/2014
Property
     
20.10
 
Family Dollar - Cleveland 130th
     
2013
 
N/A
 
8,412
 
SF
 
100.0%
 
6/1/2014
$1,050,000
 
11/6/2013
Property
     
20.11
 
Dollar General - Gulfport
     
2009
 
N/A
 
9,337
 
SF
 
100.0%
 
6/1/2014
$1,300,000
 
4/11/2014
Property
     
20.12
 
Dollar Tree - Davenport
     
1945
 
N/A
 
10,343
 
SF
 
100.0%
 
6/1/2014
$1,150,000
 
12/20/2013
Property
     
20.13
 
Dollar General - Lafayette
     
2014
 
N/A
 
9,100
 
SF
 
100.0%
 
6/1/2014
$1,175,000
 
4/10/2014
Property
     
20.14
 
Dollar General - Cleveland
     
1956
 
2013
 
12,471
 
SF
 
100.0%
 
6/1/2014
$1,150,000
 
2/24/2014
Property
     
20.15
 
Family Dollar - Cleveland Broadway
     
2013
 
N/A
 
8,404
 
SF
 
100.0%
 
6/1/2014
$1,400,000
 
11/6/2013
Property
     
20.16
 
Advance Auto Parts - San Angelo
     
2002
 
N/A
 
6,738
 
SF
 
100.0%
 
6/1/2014
$760,000
 
4/5/2014
Loan
     
21
 
Greenhill Apartments at Kalamazoo
 
1.4%
 
1989
 
2013
 
292
 
Units
 
95.0%
 
3/11/2014
$24,800,000
 
3/22/2014
Loan
     
22
 
Hampton Inn - Virginia Beach
 
1.4%
 
2009
 
N/A
 
141
 
Rooms
 
66.2%
 
3/31/2014
$25,400,000
 
1/10/2014
Loan
     
23
 
Windy Knolls Apartments
 
1.3%
 
2010
 
N/A
 
168
 
Units
 
96.0%
 
4/8/2014
$24,300,000
 
2/27/2014
Loan
     
24
 
Alexander Heights Apartments
 
1.3%
 
2007
 
N/A
 
147
 
Units
 
91.2%
 
4/8/2014
$23,050,000
 
2/27/2014
Loan
     
25
 
Monmouth Plaza
 
1.2%
 
2001
 
N/A
 
84,792
 
SF
 
100.0%
 
4/29/2014
$20,900,000
 
3/20/2014
Loan
 
10
 
26
 
One El Paseo Plaza
 
1.1%
 
2001
 
N/A
 
70,803
 
SF
 
100.0%
 
2/1/2014
$25,100,000
 
1/15/2014
Loan
 
10
 
27
 
Hampton Inn Lake Worth
 
1.0%
 
2006
 
N/A
 
104
 
Rooms
 
63.5%
 
2/28/2014
$18,400,000
 
11/8/2013
Loan
     
28
 
Slatten Ranch East Shopping Center
 
0.9%
 
2003
 
N/A
 
84,392
 
SF
 
100.0%
 
3/6/2014
$26,050,000
 
3/28/2014
Loan
 
10
 
29
 
Staybridge Houston NASA
 
0.9%
 
2009
 
N/A
 
112
 
Rooms
 
85.1%
 
2/28/2014
$15,500,000
 
3/14/2014
Loan
 
6, 8, 15
 
30
 
United Stor-All Portfolio
 
0.8%
         
2,006
 
Units
 
76.0%
     
$17,500,000
   
Property
     
30.1
 
United Stor-All Portfolio - S. Semoran Boulevard
     
1998
 
N/A
 
778
 
Units
 
75.1%
 
3/4/2014
$6,900,000
 
1/21/2014
Property
     
30.2
 
United Stor-All Portfolio - W. Colonial Drive
     
1999
 
N/A
 
681
 
Units
 
71.7%
 
3/4/2014
$5,700,000
 
1/21/2014
Property
     
30.3
 
United Stor-All Portfolio - Red Bug Road
     
1998
 
N/A
 
547
 
Units
 
82.5%
 
3/4/2014
$4,900,000
 
1/20/2014
Loan
     
31
 
Bellwether Hotel
 
0.8%
 
2000
 
N/A
 
66
 
Rooms
 
79.5%
 
12/31/2013
$15,600,000
 
12/10/2013
Loan
     
32
 
LA Fine Arts & Wine Storage
 
0.8%
 
1954
 
1989
 
37,541
 
SF
 
89.0%
 
2/28/2014
$14,700,000
 
3/12/2014
Loan
 
14
 
33
 
Department of Veterans Affairs Golden
 
0.8%
 
1996
 
2011
 
56,753
 
SF
 
100.0%
 
2/18/2014
$14,250,000
 
1/17/2014
Loan
     
34
 
Brewster Mews Apartments
 
0.8%
 
1983
 
N/A
 
216
 
Units
 
97.2%
 
3/13/2014
$14,100,000
 
3/25/2014
Loan
     
35
 
Emerald Crossing
 
0.7%
 
1964
 
2011
 
224
 
Units
 
96.8%
 
3/26/2014
$12,700,000
 
3/3/2014
Loan
 
15
 
36
 
Mount Vernon Self Storage
 
0.7%
 
2000
 
N/A
 
1,154
 
Units
 
75.6%
 
4/17/2014
$13,000,000
 
3/28/2014
Loan
     
37
 
Montclair Town Center
 
0.7%
 
1980
 
N/A
 
96,989
 
SF
 
79.8%
 
4/1/2014
$15,950,000
 
3/4/2014
 
 
I-7

 
 
APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
                                                 
                   
MORTGAGED PROPERTY CHARACTERISTICS
 
Property
Flag
 
Footnotes
 
Loan ID
 
Property Name
 
% of Initial
Pool Balance
 
Year Built
 
Year Renovated
 
 
Net Rentable Area
SF/Units/Acres/
Rooms/Pads
 
Units of
Measure
 
Occupancy
Rate
 
Occupancy Rate
As-of Date
 
Appraised
Value
 
Appraisal
As-of Date
Loan
     
38
 
Gateway Square
 
0.7%
 
1990
 
N/A
 
89,015
 
SF
 
81.1%
 
2/25/2014
$21,100,000
 
11/14/2013
Loan
     
39
 
Hilton Garden Inn - Daytona Beach
 
0.7%
 
2001
 
2008
 
115
 
Rooms
 
72.0%
 
12/31/2013
$13,100,000
 
1/1/2014
Loan
 
10
 
40
 
Milestone South Crossing
 
0.7%
 
2003
 
N/A
 
54,272
 
SF
 
94.4%
 
3/31/2014
$11,700,000
 
2/12/2014
Loan
     
41
 
Holiday Inn Express Niagara Falls
 
0.7%
 
2009
 
N/A
 
87
 
Rooms
 
80.9%
 
2/28/2014
$13,800,000
 
9/30/2013
Loan
     
42
 
Powers Ferry
 
0.7%
 
2009
 
N/A
 
26,197
 
SF
 
85.8%
 
2/24/2014
$11,100,000
 
1/31/2014
Loan
     
43
 
Town & Country Center
 
0.6%
 
1958
 
2007
 
82,763
 
SF
 
84.5%
 
4/13/2014
$10,900,000
 
2/10/2014
Loan
     
44
 
61 Raymond
 
0.6%
 
1896
 
1990
 
45,854
 
SF
 
95.5%
 
4/8/2014
$11,500,000
 
2/26/2014
Loan
     
45
 
Cypresswood Center
 
0.6%
 
1996-2001
 
N/A
 
34,730
 
SF
 
94.8%
 
2/1/2014
$10,100,000
 
2/16/2014
Loan
     
46
 
53 Cardinal Drive
 
0.6%
 
1987
 
N/A
 
48,114
 
SF
 
100.0%
 
3/12/2014
$9,700,000
 
3/12/2014
Loan
     
47
 
Preston Trail Plaza
 
0.6%
 
1982-1983
 
N/A
 
87,542
 
SF
 
79.0%
 
4/21/2014
$9,460,000
 
3/24/2014
Loan
     
48
 
Price Chopper Grocery
 
0.6%
 
2008
 
N/A
 
53,811
 
SF
 
100.0%
 
6/1/2014
$9,400,000
 
3/15/2014
Loan
     
49
 
Mountain View Villas MHC
 
0.5%
 
1990
 
2005
 
179
 
Pads
 
86.0%
 
4/1/2014
$9,150,000
 
3/17/2014
Loan
 
6
 
50
 
McGalliard Mall Shoppes
 
0.5%
 
1978-2007
 
N/A
 
59,292
 
SF
 
98.0%
 
3/1/2014
$9,250,000
 
3/8/2014
Loan
 
10
 
51
 
Quail Springs Shopping Center
 
0.5%
 
2004
 
2008, 2014
 
70,564
 
SF
 
100.0%
 
3/1/2014
$10,200,000
 
3/24/2014
Loan
     
52
 
Park Place Plaza
 
0.5%
 
1970
 
2000
 
125,515
 
SF
 
92.0%
 
5/9/2014
$8,900,000
 
3/12/2014
Loan
     
53
 
Del Sol Inn
 
0.5%
 
1963
 
1982
 
59
 
Rooms
 
86.4%
 
2/28/2014
$12,000,000
 
3/25/2014
Loan
     
54
 
Four Points By Sheraton Houston Hobby Airport
 
0.5%
 
2011
 
N/A
 
79
 
Rooms
 
69.9%
 
1/31/2014
$9,900,000
 
4/2/2014
Loan
 
16
 
55
 
Carlisle Medical
 
0.5%
 
2004
 
N/A
 
46,768
 
SF
 
100.0%
 
4/28/2014
$8,800,000
 
2/24/2014
Loan
     
56
 
Creswell Plaza
 
0.5%
 
2003
 
N/A
 
42,669
 
SF
 
100.0%
 
5/15/2014
$8,100,000
 
3/28/2014
Loan
     
57
 
1488 Town Plaza
 
0.5%
 
1999, 2003, 2013
 
N/A
 
28,027
 
SF
 
96.4%
 
4/30/2014
$7,700,000
 
3/5/2014
Loan
     
58
 
Collegiate Court Apartments
 
0.4%
 
1999
 
N/A
 
33
 
Units
 
100.0%
 
2/4/2014
$7,400,000
 
1/23/2014
Loan
     
59
 
Sierra Lakes Center
 
0.4%
 
2009
 
N/A
 
21,615
 
SF
 
88.4%
 
4/1/2014
$7,870,000
 
3/17/2014
Loan
     
60
 
Gables of Notting Hill
 
0.4%
 
1968
 
2011
 
175
 
Units
 
92.6%
 
2/7/2014
$7,270,000
 
1/24/2014
Loan
 
16
 
61
 
Carlisle Medical III
 
0.4%
 
2004
 
N/A
 
38,432
 
SF
 
100.0%
 
5/12/2014
$7,000,000
 
2/24/2014
Loan
     
62
 
Brookhaven Plaza
 
0.4%
 
2008
 
2012
 
50,000
 
SF
 
99.2%
 
2/13/2014
$6,700,000
 
3/1/2014
Loan
 
6, 8
 
63
 
North Texas Retail Portfolio
 
0.4%
         
43,475
 
SF
 
97.1%
     
$7,150,000
   
Property
     
63.1
 
Golden Beach Marketplace
     
2003
 
N/A
 
21,350
 
SF
 
100.0%
 
4/4/2014
$3,700,000
 
2/12/2014
Property
     
63.2
 
Shoppes at Mustang Crossing
     
2006
 
N/A
 
22,125
 
SF
 
94.4%
 
4/4/2014
$3,450,000
 
2/12/2014
Loan
     
64
 
Cal Plaza
 
0.4%
 
1987
 
N/A
 
39,170
 
SF
 
90.1%
 
2/1/2014
$6,700,000
 
3/13/2014
Loan
     
65
 
Pepper Tree Heights
 
0.4%
 
1980
 
N/A
 
100
 
Units
 
94.0%
 
3/31/2014
$6,800,000
 
3/25/2014
Loan
     
66
 
Hilyard Abbey
 
0.3%
 
2010
 
N/A
 
19
 
Units
 
100.0%
 
12/31/2013
$6,050,000
 
1/7/2014
Loan
     
67
 
The Shops at Flower Mound
 
0.3%
 
1998
 
N/A
 
44,275
 
SF
 
87.9%
 
4/30/2014
$6,300,000
 
3/1/2014
Loan
     
68
 
West Court Plaza
 
0.3%
 
1971
 
N/A
 
86,220
 
SF
 
96.5%
 
4/1/2014
$8,340,000
 
2/3/2014
Loan
     
69
 
3110 Plaza
 
0.3%
 
1987
 
N/A
 
27,928
 
SF
 
93.3%
 
3/1/2014
$5,500,000
 
3/10/2014
Loan
     
70
 
College Marketplace
 
0.3%
 
2007
 
N/A
 
41,382
 
SF
 
78.4%
 
1/1/2014
$7,320,000
 
1/9/2014
Loan
     
71
 
CVS - Waterford, MI
 
0.3%
 
2009
 
N/A
 
12,900
 
SF
 
100.0%
 
5/1/2014
$6,350,000
 
2/22/2014
Loan
     
72
 
LaQuinta Inn & Suites Port Charlotte
 
0.3%
 
2008
 
N/A
 
81
 
Rooms
 
67.9%
 
3/31/2014
$6,030,000
 
3/19/2014
Loan
     
73
 
Coventry Park Apartments
 
0.3%
 
1972
 
2014
 
116
 
Units
 
95.7%
 
4/1/2014
$4,350,000
 
3/11/2014
Loan
     
74
 
Walgreens - Gainesville, FL
 
0.2%
 
2008
 
N/A
 
14,820
 
SF
 
100.0%
 
6/1/2014
$8,300,000
 
2/17/2014
Loan
 
15
 
75
 
American Mini Storage - Houston
 
0.2%
 
1998
 
N/A
 
581
 
Units
 
90.2%
 
3/31/2014
$5,090,000
 
2/11/2014
Loan
     
76
 
Rite Aid - Greenville, SC
 
0.2%
 
1998
 
N/A
 
10,908
 
SF
 
100.0%
 
12/31/2013
$3,290,000
 
3/23/2014
 
 
I-8

 

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
                                                     
                   
MORTGAGE LOAN CHARACTERISTICS
Property
Flag
 
Footnotes
 
Loan ID
 
Property Name
 
% of Initial
Pool Balance
 
Mortgage
Rate
 
Administrative
Fee Rate(2)
 
Master Servicing
Fee Rate
 
Pari Passu
Loan Primary
Servicing
Fee Rate
 
Trustee
Fee Rate
 
Trust Advisor
Fee Rate
 
CREFC
Fee Rate
 
Interest
Accrual
Basis
 
Seasoning
(mos.)
Loan
 
4, 5, 6
 
1
 
Arundel Mills & Marketplace
 
11.4%
 
4.288%
 
0.02210%
 
0.01000%
 
0.01000%
 
0.00160%
 
0.00000%
 
0.00050%
 
Actual/360
 
4
Property
     
1.1
 
Arundel Mills
                                       
Property
     
1.2
 
Arundel Marketplace
                                       
Loan
 
6, 7, 8
 
2
 
State Farm Portfolio
 
7.9%
 
4.627%
 
0.02210%
 
0.01000%
 
0.01000%
 
0.00160%
 
0.00000%
 
0.00050%
 
Actual/360
 
2
Property
     
2.1
 
State Farm Portfolio - Charlottesville
                                       
Property
     
2.2
 
State Farm Portfolio - Murfreesboro
                                       
Property
     
2.3
 
State Farm Portfolio - Ballston Spa
                                       
Property
     
2.4
 
State Farm Portfolio - Birmingham
                                       
Property
     
2.5
 
State Farm Portfolio - Tulsa
                                       
Property
     
2.6
 
State Farm Portfolio - Columbia
                                       
Property
     
2.7
 
State Farm Portfolio - Jacksonville
                                       
Property
     
2.8
 
State Farm Portfolio - Lincoln North
                                       
Property
     
2.9
 
State Farm Portfolio - Greeley Central
                                       
Property
     
2.10
 
State Farm Portfolio - New Albany
                                       
Property
     
2.11
 
State Farm Portfolio - Lincoln South
                                       
Property
     
2.12
 
State Farm Portfolio - Greeley South
                                       
Property
     
2.13
 
State Farm Portfolio - Kalamazoo
                                       
Property
     
2.14
 
State Farm Portfolio - Greeley North
                                       
Loan
     
3
 
Green Hills Corporate Center
 
5.1%
 
4.650%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
1
Loan
     
4
 
Outlets of Mississippi
 
4.9%
 
4.550%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
0
Loan
 
9, 10
 
5
 
Marriott Philadelphia Downtown
 
4.7%
 
5.240%
 
0.02210%
 
0.01000%
 
0.01000%
 
0.00160%
 
0.00000%
 
0.00050%
 
Actual/360
 
4
Loan
 
11
 
6
 
Hilton San Francisco Financial District
 
4.1%
 
5.275%
 
0.02335%
 
0.01000%
 
0.01000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
5
Loan
 
10, 12
 
7
 
La Concha Hotel & Tower
 
3.3%
 
5.187%
 
0.02210%
 
0.01000%
 
0.01000%
 
0.00160%
 
0.00000%
 
0.00050%
 
Actual/360
 
2
Loan
 
10
 
8
 
Aspen Heights - Stillwater
 
3.0%
 
5.070%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
4
Loan
 
13
 
9
 
Thunder Hollow Apartments
 
2.4%
 
4.828%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
1
Loan
 
6, 8
 
10
 
Sprague Hotel Portfolio
 
2.2%
 
4.970%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
2
Property
     
10.1
 
Hilton Garden Inn - Indianapolis
                                       
Property
     
10.2
 
Hilton Garden Inn - Edinburgh
                                       
Property
     
10.3
 
Holiday Inn Express - Greenwood
                                       
Loan
 
14
 
11
 
Library of Congress Annex
 
1.8%
 
4.950%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
3
Loan
     
12
 
Wellington Circle Plaza
 
1.8%
 
4.730%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
1
Loan
     
13
 
The Milano
 
1.8%
 
4.400%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
3
Loan
     
14
 
Cascade Station I & II
 
1.8%
 
4.550%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
1
Loan
     
15
 
Eagles Landing Apartments
 
1.7%
 
4.461%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
1
Loan
 
10
 
16
 
The Osceola Apartments
 
1.6%
 
4.785%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
0
Loan
 
10
 
17
 
Hampton Inn & Suites Wellington
 
1.5%
 
5.200%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
5
Loan
     
18
 
Desert Inn & Suites
 
1.5%
 
4.701%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
1
Loan
     
19
 
Mill River
 
1.4%
 
4.910%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
0
Loan
 
8
 
20
 
Exchange Right Portfolio II
 
1.4%
 
4.713%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
0
Property
     
20.1
 
CVS - Bessemer
                                       
Property
     
20.2
 
Tractor Supply - Denham Springs
                                       
Property
     
20.3
 
Dollar General - Westwego
                                       
Property
     
20.4
 
Auto Zone - Tampa Bay
                                       
Property
     
20.5
 
Dollar General - Lakeland
                                       
Property
     
20.6
 
Dollar General - Birmingham
                                       
Property
     
20.7
 
Dollar General - Cuyahoga Falls
                                       
Property
     
20.8
 
Family Dollar - Oklahoma City
                                       
Property
     
20.9
 
Dollar General - Baton Rouge
                                       
Property
     
20.10
 
Family Dollar - Cleveland 130th
                                       
Property
     
20.11
 
Dollar General - Gulfport
                                       
Property
     
20.12
 
Dollar Tree - Davenport
                                       
Property
     
20.13
 
Dollar General - Lafayette
                                       
Property
     
20.14
 
Dollar General - Cleveland
                                       
Property
     
20.15
 
Family Dollar - Cleveland Broadway
                                       
Property
     
20.16
 
Advance Auto Parts - San Angelo
                                       
Loan
     
21
 
Greenhill Apartments at Kalamazoo
 
1.4%
 
4.680%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
0
Loan
     
22
 
Hampton Inn - Virginia Beach
 
1.4%
 
5.130%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
0
Loan
     
23
 
Windy Knolls Apartments
 
1.3%
 
4.794%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
0
Loan
     
24
 
Alexander Heights Apartments
 
1.3%
 
4.794%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
0
Loan
     
25
 
Monmouth Plaza
 
1.2%
 
4.690%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
1
Loan
 
10
 
26
 
One El Paseo Plaza
 
1.1%
 
5.015%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
1
Loan
 
10
 
27
 
Hampton Inn Lake Worth
 
1.0%
 
5.250%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
5
Loan
     
28
 
Slatten Ranch East Shopping Center
 
0.9%
 
4.574%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
1
Loan
 
10
 
29
 
Staybridge Houston NASA
 
0.9%
 
4.900%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
1
Loan
 
6, 8, 15
 
30
 
United Stor-All Portfolio
 
0.8%
 
4.892%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
2
Property
     
30.1
 
United Stor-All Portfolio - S. Semoran Boulevard
                                       
Property
     
30.2
 
United Stor-All Portfolio - W. Colonial Drive
                                       
Property
     
30.3
 
United Stor-All Portfolio - Red Bug Road
                                       
Loan
     
31
 
Bellwether Hotel
 
0.8%
 
5.050%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
3
Loan
     
32
 
LA Fine Arts & Wine Storage
 
0.8%
 
4.650%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
1
Loan
 
14
 
33
 
Department of Veterans Affairs Golden
 
0.8%
 
5.000%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
2
Loan
     
34
 
Brewster Mews Apartments
 
0.8%
 
4.820%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
0
Loan
     
35
 
Emerald Crossing
 
0.7%
 
4.810%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
1
Loan
 
15
 
36
 
Mount Vernon Self Storage
 
0.7%
 
4.724%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
1
Loan
     
37
 
Montclair Town Center
 
0.7%
 
4.570%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
1
 
 
I-9

 
 
APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
                                                     
                   
MORTGAGE LOAN CHARACTERISTICS
   
Property
Flag
 
Footnotes
 
Loan ID
 
Property Name
 
% of Initial
Pool Balance
 
Mortgage
Rate
 
Administrative
Fee Rate(2)
 
Master Servicing
Fee Rate
 
Pari Passu
Loan Primary
Servicing
Fee Rate
 
Trustee
Fee Rate
 
Trust Advisor
Fee Rate
 
CREFC
Fee Rate
 
Interest
Accrual
Basis
 
Seasoning
(mos.)
Loan
     
38
 
Gateway Square
 
0.7%
 
4.700%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
3
Loan
     
39
 
Hilton Garden Inn - Daytona Beach
 
0.7%
 
5.180%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
2
Loan
 
10
 
40
 
Milestone South Crossing
 
0.7%
 
4.697%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
2
Loan
     
41
 
Holiday Inn Express Niagara Falls
 
0.7%
 
4.930%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
4
Loan
     
42
 
Powers Ferry
 
0.7%
 
5.010%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
1
Loan
     
43
 
Town & Country Center
 
0.6%
 
4.960%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
0
Loan
     
44
 
61 Raymond
 
0.6%
 
4.642%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
1
Loan
     
45
 
Cypresswood Center
 
0.6%
 
4.550%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
1
Loan
     
46
 
53 Cardinal Drive
 
0.6%
 
4.850%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
0
Loan
     
47
 
Preston Trail Plaza
 
0.6%
 
5.740%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
1
Loan
     
48
 
Price Chopper Grocery
 
0.6%
 
4.779%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
1
Loan
     
49
 
Mountain View Villas MHC
 
0.5%
 
4.823%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
1
Loan
 
6
 
50
 
McGalliard Mall Shoppes
 
0.5%
 
4.570%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
2
Loan
 
10
 
51
 
Quail Springs Shopping Center
 
0.5%
 
4.600%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
1
Loan
     
52
 
Park Place Plaza
 
0.5%
 
5.002%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
0
Loan
     
53
 
Del Sol Inn
 
0.5%
 
4.891%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
1
Loan
     
54
 
Four Points By Sheraton Houston Hobby Airport
 
0.5%
 
5.010%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
0
Loan
 
16
 
55
 
Carlisle Medical
 
0.5%
 
4.660%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
0
Loan
     
56
 
Creswell Plaza
 
0.5%
 
4.630%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
0
Loan
     
57
 
1488 Town Plaza
 
0.5%
 
4.630%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
0
Loan
     
58
 
Collegiate Court Apartments
 
0.4%
 
4.950%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
3
Loan
     
59
 
Sierra Lakes Center
 
0.4%
 
4.785%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
1
Loan
     
60
 
Gables of Notting Hill
 
0.4%
 
4.730%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
3
Loan
 
16
 
61
 
Carlisle Medical III
 
0.4%
 
4.660%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
0
Loan
     
62
 
Brookhaven Plaza
 
0.4%
 
4.770%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
0
Loan
 
6, 8
 
63
 
North Texas Retail Portfolio
 
0.4%
 
5.030%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
1
Property
     
63.1
 
Golden Beach Marketplace
                                       
Property
     
63.2
 
Shoppes at Mustang Crossing
                                       
Loan
     
64
 
Cal Plaza
 
0.4%
 
4.770%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
0
Loan
     
65
 
Pepper Tree Heights
 
0.4%
 
5.040%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
0
Loan
     
66
 
Hilyard Abbey
 
0.3%
 
4.910%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
1
Loan
     
67
 
The Shops at Flower Mound
 
0.3%
 
4.630%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
0
Loan
     
68
 
West Court Plaza
 
0.3%
 
4.550%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
1
Loan
     
69
 
3110 Plaza
 
0.3%
 
4.590%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
0
Loan
     
70
 
College Marketplace
 
0.3%
 
5.600%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
2
Loan
     
71
 
CVS - Waterford, MI
 
0.3%
 
4.780%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
2
Loan
     
72
 
LaQuinta Inn & Suites Port Charlotte
 
0.3%
 
5.380%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
0
Loan
     
73
 
Coventry Park Apartments
 
0.3%
 
5.037%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
1
Loan
     
74
 
Walgreens - Gainesville, FL
 
0.2%
 
4.600%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
2
Loan
 
15
 
75
 
American Mini Storage - Houston
 
0.2%
 
4.793%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
1
Loan
     
76
 
Rite Aid - Greenville, SC
 
0.2%
 
5.520%
 
0.02335%
 
0.02000%
 
0.00000%
 
0.00160%
 
0.00125%
 
0.00050%
 
Actual/360
 
0
 
 
I-10

 
 
APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
                                                     
                   
MORTGAGE LOAN CHARACTERISTICS
 
Property
Flag
 
Footnotes
 
Loan ID
 
Property Name
 
% of Initial
Pool Balance
 
ARD Loan
(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
Loan
 
4, 5, 6
 
1
 
Arundel Mills & Marketplace
 
11.4%
 
No
 
120
 
116
 
120
 
116
 
0
 
0
 
1/23/2014
 
3/6/2014
Property
     
1.1
 
Arundel Mills
                                       
Property
     
1.2
 
Arundel Marketplace
                                       
Loan
 
6, 7, 8
 
2
 
State Farm Portfolio
 
7.9%
 
Yes
 
120
 
118
 
120
 
118
 
0
 
0
 
4/1/2014
 
5/6/2014
Property
     
2.1
 
State Farm Portfolio - Charlottesville
                                       
Property
     
2.2
 
State Farm Portfolio - Murfreesboro
                                       
Property
     
2.3
 
State Farm Portfolio - Ballston Spa
                                       
Property
     
2.4
 
State Farm Portfolio - Birmingham
                                       
Property
     
2.5
 
State Farm Portfolio - Tulsa
                                       
Property
     
2.6
 
State Farm Portfolio - Columbia
                                       
Property
     
2.7
 
State Farm Portfolio - Jacksonville
                                       
Property
     
2.8
 
State Farm Portfolio - Lincoln North
                                       
Property
     
2.9
 
State Farm Portfolio - Greeley Central
                                       
Property
     
2.10
 
State Farm Portfolio - New Albany
                                       
Property
     
2.11
 
State Farm Portfolio - Lincoln South
                                       
Property
     
2.12
 
State Farm Portfolio - Greeley South
                                       
Property
     
2.13
 
State Farm Portfolio - Kalamazoo
                                       
Property
     
2.14
 
State Farm Portfolio - Greeley North
                                       
Loan
     
3
 
Green Hills Corporate Center
 
5.1%
 
Yes
 
60
 
59
 
0
 
0
 
360
 
359
 
4/10/2014
 
6/1/2014
Loan
     
4
 
Outlets of Mississippi
 
4.9%
 
No
 
120
 
120
 
60
 
60
 
360
 
360
 
5/8/2014
 
7/1/2014
Loan
 
9, 10
 
5
 
Marriott Philadelphia Downtown
 
4.7%
 
No
 
120
 
116
 
0
 
0
 
360
 
356
 
1/10/2014
 
3/1/2014
Loan
 
11
 
6
 
Hilton San Francisco Financial District
 
4.1%
 
No
 
120
 
115
 
36
 
31
 
360
 
360
 
12/18/2013
 
2/1/2014
Loan
 
10, 12
 
7
 
La Concha Hotel & Tower
 
3.3%
 
No
 
120
 
118
 
0
 
0
 
360
 
358
 
3/10/2014
 
5/1/2014
Loan
 
10
 
8
 
Aspen Heights - Stillwater
 
3.0%
 
No
 
120
 
116
 
60
 
56
 
360
 
360
 
1/9/2014
 
3/1/2014
Loan
 
13
 
9
 
Thunder Hollow Apartments
 
2.4%
 
No
 
84
 
83
 
12
 
11
 
360
 
360
 
4/30/2014
 
6/1/2014
Loan
 
6, 8
 
10
 
Sprague Hotel Portfolio
 
2.2%
 
No
 
120
 
118
 
0
 
0
 
240
 
238
 
3/6/2014
 
5/1/2014
Property
     
10.1
 
Hilton Garden Inn - Indianapolis
                                       
Property
     
10.2
 
Hilton Garden Inn - Edinburgh
                                       
Property
     
10.3
 
Holiday Inn Express - Greenwood
                                       
Loan
 
14
 
11
 
Library of Congress Annex
 
1.8%
 
No
 
120
 
117
 
24
 
21
 
360
 
360
 
2/18/2014
 
4/1/2014
Loan
     
12
 
Wellington Circle Plaza
 
1.8%
 
No
 
120
 
119
 
36
 
35
 
360
 
360
 
4/11/2014
 
6/1/2014
Loan
     
13
 
The Milano
 
1.8%
 
No
 
60
 
57
 
12
 
9
 
360
 
360
 
2/4/2014
 
4/1/2014
Loan
     
14
 
Cascade Station I & II
 
1.8%
 
No
 
120
 
119
 
60
 
59
 
360
 
360
 
4/11/2014
 
6/1/2014
Loan
     
15
 
Eagles Landing Apartments
 
1.7%
 
No
 
120
 
119
 
48
 
47
 
360
 
360
 
4/17/2014
 
6/1/2014
Loan
 
10
 
16
 
The Osceola Apartments
 
1.6%
 
No
 
60
 
60
 
18
 
18
 
360
 
360
 
5/2/2014
 
7/1/2014
Loan
 
10
 
17
 
Hampton Inn & Suites Wellington
 
1.5%
 
No
 
120
 
115
 
0
 
0
 
360
 
355
 
12/20/2013
 
2/1/2014
Loan
     
18
 
Desert Inn & Suites
 
1.5%
 
No
 
120
 
119
 
120
 
119
 
0
 
0
 
4/21/2014
 
6/1/2014
Loan
     
19
 
Mill River
 
1.4%
 
No
 
120
 
120
 
0
 
0
 
360
 
360
 
5/12/2014
 
7/1/2014
Loan
 
8
 
20
 
Exchange Right Portfolio II
 
1.4%
 
No
 
120
 
120
 
120
 
120
 
0
 
0
 
5/9/2014
 
7/1/2014
Property
     
20.1
 
CVS - Bessemer
                                       
Property
     
20.2
 
Tractor Supply - Denham Springs
                                       
Property
     
20.3
 
Dollar General - Westwego
                                       
Property
     
20.4
 
Auto Zone - Tampa Bay
                                       
Property
     
20.5
 
Dollar General - Lakeland
                                       
Property
     
20.6
 
Dollar General - Birmingham
                                       
Property
     
20.7
 
Dollar General - Cuyahoga Falls
                                       
Property
     
20.8
 
Family Dollar - Oklahoma City
                                       
Property
     
20.9
 
Dollar General - Baton Rouge
                                       
Property
     
20.10
 
Family Dollar - Cleveland 130th
                                       
Property
     
20.11
 
Dollar General - Gulfport
                                       
Property
     
20.12
 
Dollar Tree - Davenport
                                       
Property
     
20.13
 
Dollar General - Lafayette
                                       
Property
     
20.14
 
Dollar General - Cleveland
                                       
Property
     
20.15
 
Family Dollar - Cleveland Broadway
                                       
Property
     
20.16
 
Advance Auto Parts - San Angelo
                                       
Loan
     
21
 
Greenhill Apartments at Kalamazoo
 
1.4%
 
No
 
120
 
120
 
60
 
60
 
360
 
360
 
5/16/2014
 
7/1/2014
Loan
     
22
 
Hampton Inn - Virginia Beach
 
1.4%
 
No
 
120
 
120
 
0
 
0
 
300
 
300
 
5/8/2014
 
7/1/2014
Loan
     
23
 
Windy Knolls Apartments
 
1.3%
 
No
 
120
 
120
 
12
 
12
 
360
 
360
 
5/2/2014
 
7/1/2014
Loan
     
24
 
Alexander Heights Apartments
 
1.3%
 
No
 
120
 
120
 
12
 
12
 
360
 
360
 
5/2/2014
 
7/1/2014
Loan
     
25
 
Monmouth Plaza
 
1.2%
 
No
 
120
 
119
 
24
 
23
 
360
 
360
 
5/1/2014
 
6/1/2014
Loan
 
10
 
26
 
One El Paseo Plaza
 
1.1%
 
No
 
120
 
119
 
36
 
35
 
360
 
360
 
4/24/2014
 
6/1/2014
Loan
 
10
 
27
 
Hampton Inn Lake Worth
 
1.0%
 
No
 
120
 
115
 
0
 
0
 
360
 
355
 
12/20/2013
 
2/1/2014
Loan
     
28
 
Slatten Ranch East Shopping Center
 
0.9%
 
No
 
120
 
119
 
12
 
11
 
360
 
360
 
4/30/2014
 
6/1/2014
Loan
 
10
 
29
 
Staybridge Houston NASA
 
0.9%
 
No
 
120
 
119
 
0
 
0
 
300
 
299
 
4/17/2014
 
6/1/2014
Loan
 
6, 8, 15
 
30
 
United Stor-All Portfolio
 
0.8%
 
No
 
120
 
118
 
0
 
0
 
360
 
358
 
4/1/2014
 
5/1/2014
Property
     
30.1
 
United Stor-All Portfolio - S. Semoran Boulevard
                                       
Property
     
30.2
 
United Stor-All Portfolio - W. Colonial Drive
                                       
Property
     
30.3
 
United Stor-All Portfolio - Red Bug Road
                                       
Loan
     
31
 
Bellwether Hotel
 
0.8%
 
No
 
120
 
117
 
0
 
0
 
324
 
321
 
2/6/2014
 
4/1/2014
Loan
     
32
 
LA Fine Arts & Wine Storage
 
0.8%
 
No
 
120
 
119
 
0
 
0
 
300
 
299
 
5/1/2014
 
6/1/2014
Loan
 
14
 
33
 
Department of Veterans Affairs Golden
 
0.8%
 
No
 
120
 
118
 
18
 
16
 
360
 
360
 
3/19/2014
 
5/1/2014
Loan
     
34
 
Brewster Mews Apartments
 
0.8%
 
No
 
60
 
60
 
0
 
0
 
360
 
360
 
5/9/2014
 
7/1/2014
Loan
     
35
 
Emerald Crossing
 
0.7%
 
No
 
120
 
119
 
12
 
11
 
360
 
360
 
4/17/2014
 
6/1/2014
Loan
 
15
 
36
 
Mount Vernon Self Storage
 
0.7%
 
No
 
120
 
119
 
24
 
23
 
360
 
360
 
5/1/2014
 
6/1/2014
Loan
     
37
 
Montclair Town Center
 
0.7%
 
No
 
120
 
119
 
120
 
119
 
0
 
0
 
4/21/2014
 
6/1/2014

 
I-11

 
 
APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
                                                     
                   
MORTGAGE LOAN CHARACTERISTICS
Property
Flag
 
Footnotes
 
Loan ID
 
Property Name
 
% of Initial
Pool Balance
 
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
Loan
     
38
 
Gateway Square
 
0.7%
 
No
 
120
 
117
 
120
 
117
 
0
 
0
 
2/27/2014
 
4/1/2014
Loan
     
39
 
Hilton Garden Inn - Daytona Beach
 
0.7%
 
No
 
120
 
118
 
0
 
0
 
300
 
298
 
3/11/2014
 
5/1/2014
Loan
 
10
 
40
 
Milestone South Crossing
 
0.7%
 
No
 
120
 
118
 
36
 
34
 
360
 
360
 
3/31/2014
 
5/1/2014
Loan
     
41
 
Holiday Inn Express Niagara Falls
 
0.7%
 
No
 
62
 
58
 
0
 
0
 
300
 
296
 
1/15/2014
 
3/1/2014
Loan
     
42
 
Powers Ferry
 
0.7%
 
No
 
120
 
119
 
24
 
23
 
360
 
360
 
4/4/2014
 
6/1/2014
Loan
     
43
 
Town & Country Center
 
0.6%
 
No
 
120
 
120
 
36
 
36
 
360
 
360
 
5/16/2014
 
7/1/2014
Loan
     
44
 
61 Raymond
 
0.6%
 
No
 
120
 
119
 
60
 
59
 
360
 
360
 
4/11/2014
 
6/1/2014
Loan
     
45
 
Cypresswood Center
 
0.6%
 
No
 
84
 
83
 
0
 
0
 
360
 
359
 
4/30/2014
 
6/1/2014
Loan
     
46
 
53 Cardinal Drive
 
0.6%
 
No
 
120
 
120
 
0
 
0
 
360
 
360
 
5/15/2014
 
7/1/2014
Loan
     
47
 
Preston Trail Plaza
 
0.6%
 
No
 
180
 
179
 
18
 
17
 
360
 
360
 
4/24/2014
 
6/1/2014
Loan
     
48
 
Price Chopper Grocery
 
0.6%
 
No
 
120
 
119
 
0
 
0
 
360
 
359
 
4/17/2014
 
6/1/2014
Loan
     
49
 
Mountain View Villas MHC
 
0.5%
 
No
 
120
 
119
 
0
 
0
 
360
 
359
 
4/17/2014
 
6/1/2014
Loan
 
6
 
50
 
McGalliard Mall Shoppes
 
0.5%
 
No
 
60
 
58
 
0
 
0
 
300
 
298
 
3/27/2014
 
5/1/2014
Loan
 
10
 
51
 
Quail Springs Shopping Center
 
0.5%
 
No
 
60
 
59
 
60
 
59
 
0
 
0
 
4/23/2014
 
6/1/2014
Loan
     
52
 
Park Place Plaza
 
0.5%
 
No
 
120
 
120
 
0
 
0
 
360
 
360
 
5/12/2014
 
7/1/2014
Loan
     
53
 
Del Sol Inn
 
0.5%
 
No
 
120
 
119
 
60
 
59
 
360
 
360
 
4/21/2014
 
6/1/2014
Loan
     
54
 
Four Points By Sheraton Houston Hobby Airport
 
0.5%
 
No
 
120
 
120
 
0
 
0
 
300
 
300
 
5/16/2014
 
7/1/2014
Loan
 
16
 
55
 
Carlisle Medical
 
0.5%
 
No
 
120
 
120
 
0
 
0
 
360
 
360
 
5/13/2014
 
7/1/2014
Loan
     
56
 
Creswell Plaza
 
0.5%
 
No
 
120
 
120
 
24
 
24
 
360
 
360
 
5/16/2014
 
7/1/2014
Loan
     
57
 
1488 Town Plaza
 
0.5%
 
No
 
120
 
120
 
0
 
0
 
360
 
360
 
5/8/2014
 
7/1/2014
Loan
     
58
 
Collegiate Court Apartments
 
0.4%
 
No
 
120
 
117
 
36
 
33
 
360
 
360
 
2/18/2014
 
4/1/2014
Loan
     
59
 
Sierra Lakes Center
 
0.4%
 
No
 
120
 
119
 
0
 
0
 
360
 
359
 
4/16/2014
 
6/1/2014
Loan
     
60
 
Gables of Notting Hill
 
0.4%
 
No
 
84
 
81
 
24
 
21
 
360
 
360
 
2/27/2014
 
4/1/2014
Loan
 
16
 
61
 
Carlisle Medical III
 
0.4%
 
No
 
120
 
120
 
0
 
0
 
360
 
360
 
5/13/2014
 
7/1/2014
Loan
     
62
 
Brookhaven Plaza
 
0.4%
 
No
 
120
 
120
 
24
 
24
 
360
 
360
 
5/16/2014
 
7/1/2014
Loan
 
6, 8
 
63
 
North Texas Retail Portfolio
 
0.4%
 
No
 
120
 
119
 
0
 
0
 
360
 
359
 
4/24/2014
 
6/1/2014
Property
     
63.1
 
Golden Beach Marketplace
                                       
Property
     
63.2
 
Shoppes at Mustang Crossing
                                       
Loan
     
64
 
Cal Plaza
 
0.4%
 
No
 
120
 
120
 
36
 
36
 
360
 
360
 
5/12/2014
 
7/1/2014
Loan
     
65
 
Pepper Tree Heights
 
0.4%
 
No
 
84
 
84
 
0
 
0
 
360
 
360
 
5/9/2014
 
7/1/2014
Loan
     
66
 
Hilyard Abbey
 
0.3%
 
No
 
120
 
119
 
24
 
23
 
360
 
360
 
4/8/2014
 
6/1/2014
Loan
     
67
 
The Shops at Flower Mound
 
0.3%
 
No
 
120
 
120
 
0
 
0
 
360
 
360
 
5/8/2014
 
7/1/2014
Loan
     
68
 
West Court Plaza
 
0.3%
 
No
 
120
 
119
 
0
 
0
 
360
 
359
 
4/30/2014
 
6/1/2014
Loan
     
69
 
3110 Plaza
 
0.3%
 
No
 
120
 
120
 
0
 
0
 
360
 
360
 
5/9/2014
 
7/1/2014
Loan
     
70
 
College Marketplace
 
0.3%
 
No
 
120
 
118
 
0
 
0
 
300
 
298
 
3/17/2014
 
5/1/2014
Loan
     
71
 
CVS - Waterford, MI
 
0.3%
 
No
 
120
 
118
 
120
 
118
 
0
 
0
 
3/28/2014
 
5/1/2014
Loan
     
72
 
LaQuinta Inn & Suites Port Charlotte
 
0.3%
 
No
 
120
 
120
 
0
 
0
 
360
 
360
 
5/8/2014
 
7/1/2014
Loan
     
73
 
Coventry Park Apartments
 
0.3%
 
No
 
120
 
119
 
0
 
0
 
360
 
359
 
4/22/2014
 
6/1/2014
Loan
     
74
 
Walgreens - Gainesville, FL
 
0.2%
 
No
 
120
 
118
 
120
 
118
 
0
 
0
 
3/27/2014
 
5/1/2014
Loan
 
15
 
75
 
American Mini Storage - Houston
 
0.2%
 
No
 
120
 
119
 
0
 
0
 
360
 
359
 
4/2/2014
 
6/1/2014
Loan
     
76
 
Rite Aid - Greenville, SC
 
0.2%
 
No
 
120
 
120
 
0
 
0
 
300
 
300
 
5/9/2014
 
7/1/2014
 
 
I-12

 

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
                                                     
                   
MORTGAGE LOAN CHARACTERISTICS
 
Property
Flag
 
Footnotes
 
Loan ID
 
Property Name
 
% of Initial
Pool Balance
 
First P&I Payment
Date (Partial
IO Loans)
 
Maturity
 Date
 
ARD Loan Stated
Maturity
Date
 
Monthly
Debt Service
(P&I)
 
Monthly
Debt Service
(IO)
 
Annual Debt
Service
(P&I)
 
Annual Debt
Service
(IO)
 
Lockbox Type
 
Cash
Management
Status
Loan
 
4, 5, 6
 
1
 
Arundel Mills & Marketplace
 
11.4%
 
N/A
 
2/6/2024
 
N/A
 
$0.00
 
$525,329.63
 
$0
 
$6,303,956
 
Hard
 
Springing
Property
     
1.1
 
Arundel Mills
                                       
Property
     
1.2
 
Arundel Marketplace
                                       
Loan
 
6, 7, 8
 
2
 
State Farm Portfolio
 
7.9%
 
N/A
 
4/6/2024
 
4/6/2029
 
$0.00
 
$390,904.86
 
$0
 
$4,690,858
 
Hard
 
In Place
Property
     
2.1
 
State Farm Portfolio - Charlottesville
                                       
Property
     
2.2
 
State Farm Portfolio - Murfreesboro
                                       
Property
     
2.3
 
State Farm Portfolio - Ballston Spa
                                       
Property
     
2.4
 
State Farm Portfolio - Birmingham
                                       
Property
     
2.5
 
State Farm Portfolio - Tulsa
                                       
Property
     
2.6
 
State Farm Portfolio - Columbia
                                       
Property
     
2.7
 
State Farm Portfolio - Jacksonville
                                       
Property
     
2.8
 
State Farm Portfolio - Lincoln North
                                       
Property
     
2.9
 
State Farm Portfolio - Greeley Central
                                       
Property
     
2.10
 
State Farm Portfolio - New Albany
                                       
Property
     
2.11
 
State Farm Portfolio - Lincoln South
                                       
Property
     
2.12
 
State Farm Portfolio - Greeley South
                                       
Property
     
2.13
 
State Farm Portfolio - Kalamazoo
                                       
Property
     
2.14
 
State Farm Portfolio - Greeley North
                                       
Loan
     
3
 
Green Hills Corporate Center
 
5.1%
 
N/A
 
5/1/2019
 
4/1/2024
 
$335,163.93
 
$0.00
 
$4,021,967
 
$0
 
Hard
 
Springing
Loan
     
4
 
Outlets of Mississippi
 
4.9%
 
7/1/2019
 
6/1/2024
 
N/A
 
$315,989.52
 
$238,348.38
 
$3,791,874
 
$2,860,181
 
Hard
 
Springing
Loan
 
9, 10
 
5
 
Marriott Philadelphia Downtown
 
4.7%
 
N/A
 
2/1/2024
 
N/A
 
$330,950.69
 
$0.00
 
$3,971,408
 
$0
 
Soft
 
In Place
Loan
 
11
 
6
 
Hilton San Francisco Financial District
 
4.1%
 
2/1/2017
 
1/1/2024
 
N/A
 
$287,953.31
 
$231,760.36
 
$3,455,440
 
$2,781,124
 
Hard
 
In Place
Loan
 
10, 12
 
7
 
La Concha Hotel & Tower
 
3.3%
 
N/A
 
4/1/2024
 
N/A
 
$230,289.40
 
$0.00
 
$2,763,473
 
$0
 
Hard
 
In Place
Loan
 
10
 
8
 
Aspen Heights - Stillwater
 
3.0%
 
3/1/2019
 
2/1/2024
 
N/A
 
$206,162.09
 
$163,208.23
 
$2,473,945
 
$1,958,499
 
Soft
 
Springing
Loan
 
13
 
9
 
Thunder Hollow Apartments
 
2.4%
 
6/1/2015
 
5/1/2021
 
N/A
 
$157,447.49
 
$125,933.45
 
$1,889,370
 
$1,511,201
 
Soft
 
In Place
Loan
 
6, 8
 
10
 
Sprague Hotel Portfolio
 
2.2%
 
N/A
 
4/1/2024
 
N/A
 
$180,703.24
 
$0.00
 
$2,168,439
 
$0
 
Springing
 
Springing
Property
     
10.1
 
Hilton Garden Inn - Indianapolis
                                       
Property
     
10.2
 
Hilton Garden Inn - Edinburgh
                                       
Property
     
10.3
 
Holiday Inn Express - Greenwood
                                       
Loan
 
14
 
11
 
Library of Congress Annex
 
1.8%
 
4/1/2016
 
3/1/2024
 
N/A
 
$124,768.74
 
$97,761.07
 
$1,497,225
 
$1,173,133
 
Hard
 
In Place
Loan
     
12
 
Wellington Circle Plaza
 
1.8%
 
6/1/2017
 
5/1/2024
 
N/A
 
$118,660.89
 
$91,118.19
 
$1,423,931
 
$1,093,418
 
Hard
 
Springing
Loan
     
13
 
The Milano
 
1.8%
 
4/1/2015
 
3/1/2019
 
N/A
 
$113,171.97
 
$84,017.59
 
$1,358,064
 
$1,008,211
 
Soft
 
Springing
Loan
     
14
 
Cascade Station I & II
 
1.8%
 
6/1/2019
 
5/1/2024
 
N/A
 
$114,673.62
 
$86,497.40
 
$1,376,083
 
$1,037,969
 
Hard
 
Springing
Loan
     
15
 
Eagles Landing Apartments
 
1.7%
 
6/1/2018
 
5/1/2024
 
N/A
 
$105,917.84
 
$79,151.77
 
$1,271,014
 
$949,821
 
Springing
 
Springing
Loan
 
10
 
16
 
The Osceola Apartments
 
1.6%
 
1/1/2016
 
6/1/2019
 
N/A
 
$103,442.41
 
$79,846.92
 
$1,241,309
 
$958,163
 
Soft
 
Springing
Loan
 
10
 
17
 
Hampton Inn & Suites Wellington
 
1.5%
 
N/A
 
1/1/2024
 
N/A
 
$104,331.07
 
$0.00
 
$1,251,973
 
$0
 
Soft
 
Springing
Loan
     
18
 
Desert Inn & Suites
 
1.5%
 
N/A
 
5/1/2024
 
N/A
 
$0.00
 
$73,480.33
 
$0
 
$881,764
 
Springing
 
Springing
Loan
     
19
 
Mill River
 
1.4%
 
N/A
 
6/1/2024
 
N/A
 
$96,968.58
 
$0.00
 
$1,163,623
 
$0
 
Hard
 
Springing
Loan
 
8
 
20
 
Exchange Right Portfolio II
 
1.4%
 
N/A
 
6/1/2024
 
N/A
 
$0.00
 
$71,709.56
 
$0
 
$860,515
 
Hard
 
Springing
Property
     
20.1
 
CVS - Bessemer
                                       
Property
     
20.2
 
Tractor Supply - Denham Springs
                                       
Property
     
20.3
 
Dollar General - Westwego
                                       
Property
     
20.4
 
Auto Zone - Tampa Bay
                                       
Property
     
20.5
 
Dollar General - Lakeland
                                       
Property
     
20.6
 
Dollar General - Birmingham
                                       
Property
     
20.7
 
Dollar General - Cuyahoga Falls
                                       
Property
     
20.8
 
Family Dollar - Oklahoma City
                                       
Property
     
20.9
 
Dollar General - Baton Rouge
                                       
Property
     
20.10
 
Family Dollar - Cleveland 130th
                                       
Property
     
20.11
 
Dollar General - Gulfport
                                       
Property
     
20.12
 
Dollar Tree - Davenport
                                       
Property
     
20.13
 
Dollar General - Lafayette
                                       
Property
     
20.14
 
Dollar General - Cleveland
                                       
Property
     
20.15
 
Family Dollar - Cleveland Broadway
                                       
Property
     
20.16
 
Advance Auto Parts - San Angelo
                                       
Loan
     
21
 
Greenhill Apartments at Kalamazoo
 
1.4%
 
7/1/2019
 
6/1/2024
 
N/A
 
$93,138.55
 
$71,175.00
 
$1,117,663
 
$854,100
 
Soft
 
Springing
Loan
     
22
 
Hampton Inn - Virginia Beach
 
1.4%
 
N/A
 
6/1/2024
 
N/A
 
$103,633.10
 
$0.00
 
$1,243,597
 
$0
 
Hard
 
Springing
Loan
     
23
 
Windy Knolls Apartments
 
1.3%
 
7/1/2015
 
6/1/2024
 
N/A
 
$89,131.47
 
$68,858.26
 
$1,069,578
 
$826,299
 
Springing
 
Springing
Loan
     
24
 
Alexander Heights Apartments
 
1.3%
 
7/1/2015
 
6/1/2024
 
N/A
 
$89,131.47
 
$68,858.26
 
$1,069,578
 
$826,299
 
Springing
 
Springing
Loan
     
25
 
Monmouth Plaza
 
1.2%
 
6/1/2016
 
5/1/2024
 
N/A
 
$77,705.54
 
$59,439.24
 
$932,466
 
$713,271
 
Hard
 
Springing
Loan
 
10
 
26
 
One El Paseo Plaza
 
1.1%
 
6/1/2017
 
5/1/2024
 
N/A
 
$77,361.78
 
$60,958.63
 
$928,341
 
$731,504
 
Springing
 
Springing
Loan
 
10
 
27
 
Hampton Inn Lake Worth
 
1.0%
 
N/A
 
1/1/2024
 
N/A
 
$69,025.46
 
$0.00
 
$828,306
 
$0
 
Soft
 
Springing
Loan
     
28
 
Slatten Ranch East Shopping Center
 
0.9%
 
6/1/2015
 
5/1/2024
 
N/A
 
$61,331.00
 
$46,375.28
 
$735,972
 
$556,503
 
Springing
 
Springing
Loan
 
10
 
29
 
Staybridge Houston NASA
 
0.9%
 
N/A
 
5/1/2024
 
N/A
 
$62,797.48
 
$0.00
 
$753,570
 
$0
 
Hard
 
Springing
Loan
 
6, 8, 15
 
30
 
United Stor-All Portfolio
 
0.8%
 
N/A
 
4/1/2024
 
N/A
 
$55,675.26
 
$0.00
 
$668,103
 
$0
 
Springing
 
Springing
Property
     
30.1
 
United Stor-All Portfolio - S. Semoran Boulevard
                                       
Property
     
30.2
 
United Stor-All Portfolio - W. Colonial Drive
                                       
Property
     
30.3
 
United Stor-All Portfolio - Red Bug Road
                                       
Loan
     
31
 
Bellwether Hotel
 
0.8%
 
N/A
 
3/1/2024
 
N/A
 
$59,431.49
 
$0.00
 
$713,178
 
$0
 
Springing
 
Springing
Loan
     
32
 
LA Fine Arts & Wine Storage
 
0.8%
 
N/A
 
5/1/2024
 
N/A
 
$56,438.07
 
$0.00
 
$677,257
 
$0
 
Soft
 
Springing
Loan
 
14
 
33
 
Department of Veterans Affairs Golden
 
0.8%
 
11/1/2015
 
4/1/2024
 
N/A
 
$52,608.52
 
$41,400.46
 
$631,302
 
$496,806
 
Hard
 
In Place
Loan
     
34
 
Brewster Mews Apartments
 
0.8%
 
N/A
 
6/1/2019
 
N/A
 
$51,535.74
 
$0.00
 
$618,429
 
$0
 
Springing
 
Springing
Loan
     
35
 
Emerald Crossing
 
0.7%
 
6/1/2015
 
5/1/2024
 
N/A
 
$49,900.65
 
$38,608.04
 
$598,808
 
$463,296
 
Springing
 
Springing
Loan
 
15
 
36
 
Mount Vernon Self Storage
 
0.7%
 
6/1/2016
 
5/1/2024
 
N/A
 
$48,107.52
 
$36,919.92
 
$577,290
 
$443,039
 
Springing
 
Springing
Loan
     
37
 
Montclair Town Center
 
0.7%
 
N/A
 
5/1/2024
 
N/A
 
$0.00
 
$35,330.23
 
$0
 
$423,963
 
Springing
 
Springing
 
 
I-13

 
 
APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
                                                     
                   
MORTGAGE LOAN CHARACTERISTICS
   
Property
Flag
 
Footnotes
 
Loan ID
 
Property Name
 
% of Initial
Pool Balance
 
First P&I Payment
Date (Partial
IO Loans)
 
Maturity
 Date
 
ARD Loan Stated Maturity
Date
 
Monthly
Debt Service
(P&I)
 
Monthly
Debt Service
(IO)
 
Annual Debt
Service
(P&I)
 
Annual Debt
Service
(IO)
 
Lockbox Type
 
Cash
Management
Status
Loan
     
38
 
Gateway Square
 
0.7%
 
N/A
 
3/1/2024
 
N/A
 
$0.00
 
$35,342.48
 
$0
 
$424,110
 
Springing
 
Springing
Loan
     
39
 
Hilton Garden Inn - Daytona Beach
 
0.7%
 
N/A
 
4/1/2024
 
N/A
 
$52,668.57
 
$0.00
 
$632,023
 
$0
 
Springing
 
Springing
Loan
 
10
 
40
 
Milestone South Crossing
 
0.7%
 
5/1/2017
 
4/1/2024
 
N/A
 
$45,624.26
 
$34,923.06
 
$547,491
 
$419,077
 
Springing
 
Springing
Loan
     
41
 
Holiday Inn Express Niagara Falls
 
0.7%
 
N/A
 
4/1/2019
 
N/A
 
$49,344.11
 
$0.00
 
$592,129
 
$0
 
Hard
 
Springing
Loan
     
42
 
Powers Ferry
 
0.7%
 
6/1/2016
 
5/1/2024
 
N/A
 
$44,741.29
 
$35,239.61
 
$536,895
 
$422,875
 
Hard
 
Springing
Loan
     
43
 
Town & Country Center
 
0.6%
 
7/1/2017
 
6/1/2024
 
N/A
 
$43,551.94
 
$34,154.54
 
$522,623
 
$409,854
 
Hard
 
Springing
Loan
     
44
 
61 Raymond
 
0.6%
 
6/1/2019
 
5/1/2024
 
N/A
 
$39,151.97
 
$29,807.66
 
$469,824
 
$357,692
 
Springing
 
Springing
Loan
     
45
 
Cypresswood Center
 
0.6%
 
N/A
 
5/1/2021
 
N/A
 
$38,224.54
 
$0.00
 
$458,694
 
$0
 
Hard
 
Springing
Loan
     
46
 
53 Cardinal Drive
 
0.6%
 
N/A
 
6/1/2024
 
N/A
 
$37,993.81
 
$0.00
 
$455,926
 
$0
 
Hard
 
Springing
Loan
     
47
 
Preston Trail Plaza
 
0.6%
 
12/1/2015
 
5/1/2029
 
N/A
 
$41,097.11
 
$34,190.87
 
$493,165
 
$410,290
 
Soft
 
Springing
Loan
     
48
 
Price Chopper Grocery
 
0.6%
 
N/A
 
5/1/2024
 
N/A
 
$36,899.47
 
$0.00
 
$442,794
 
$0
 
Hard
 
In Place
Loan
     
49
 
Mountain View Villas MHC
 
0.5%
 
N/A
 
5/1/2024
 
N/A
 
$36,613.53
 
$0.00
 
$439,362
 
$0
 
Springing
 
Springing
Loan
 
6
 
50
 
McGalliard Mall Shoppes
 
0.5%
 
N/A
 
4/1/2019
 
N/A
 
$38,627.11
 
$0.00
 
$463,525
 
$0
 
Hard
 
Springing
Loan
 
10
 
51
 
Quail Springs Shopping Center
 
0.5%
 
N/A
 
5/1/2019
 
N/A
 
$0.00
 
$25,651.39
 
$0
 
$307,817
 
Hard
 
Springing
Loan
     
52
 
Park Place Plaza
 
0.5%
 
N/A
 
6/1/2024
 
N/A
 
$35,116.13
 
$0.00
 
$421,394
 
$0
 
Soft
 
Springing
Loan
     
53
 
Del Sol Inn
 
0.5%
 
6/1/2019
 
5/1/2024
 
N/A
 
$34,461.69
 
$26,860.87
 
$413,540
 
$322,330
 
Springing
 
Springing
Loan
     
54
 
Four Points By Sheraton Houston Hobby Airport
 
0.5%
 
N/A
 
6/1/2024
 
N/A
 
$37,743.65
 
$0.00
 
$452,924
 
$0
 
Springing
 
Springing
Loan
 
16
 
55
 
Carlisle Medical
 
0.5%
 
N/A
 
6/1/2024
 
N/A
 
$33,039.12
 
$0.00
 
$396,469
 
$0
 
Hard
 
Springing
Loan
     
56
 
Creswell Plaza
 
0.5%
 
7/1/2016
 
6/1/2024
 
N/A
 
$30,866.33
 
$23,471.53
 
$370,396
 
$281,658
 
Soft
 
Springing
Loan
     
57
 
1488 Town Plaza
 
0.5%
 
N/A
 
6/1/2024
 
N/A
 
$29,451.62
 
$0.00
 
$353,419
 
$0
 
Springing
 
Springing
Loan
     
58
 
Collegiate Court Apartments
 
0.4%
 
4/1/2017
 
3/1/2024
 
N/A
 
$29,357.35
 
$23,002.60
 
$352,288
 
$276,031
 
N/A
 
N/A
Loan
     
59
 
Sierra Lakes Center
 
0.4%
 
N/A
 
5/1/2024
 
N/A
 
$28,806.75
 
$0.00
 
$345,681
 
$0
 
Springing
 
Springing
Loan
     
60
 
Gables of Notting Hill
 
0.4%
 
4/1/2016
 
3/1/2021
 
N/A
 
$28,494.23
 
$21,880.36
 
$341,931
 
$262,564
 
N/A
 
N/A
Loan
 
16
 
61
 
Carlisle Medical III
 
0.4%
 
N/A
 
6/1/2024
 
N/A
 
$26,069.93
 
$0.00
 
$312,839
 
$0
 
Hard
 
Springing
Loan
     
62
 
Brookhaven Plaza
 
0.4%
 
7/1/2016
 
6/1/2024
 
N/A
 
$26,142.68
 
$20,151.04
 
$313,712
 
$241,812
 
Soft
 
Springing
Loan
 
6, 8
 
63
 
North Texas Retail Portfolio
 
0.4%
 
N/A
 
5/1/2024
 
N/A
 
$26,932.83
 
$0.00
 
$323,194
 
$0
 
Hard
 
Springing
Property
     
63.1
 
Golden Beach Marketplace
                                       
Property
     
63.2
 
Shoppes at Mustang Crossing
                                       
Loan
     
64
 
Cal Plaza
 
0.4%
 
7/1/2017
 
6/1/2024
 
N/A
 
$25,698.25
 
$19,808.47
 
$308,379
 
$237,702
 
Soft
 
Springing
Loan
     
65
 
Pepper Tree Heights
 
0.4%
 
N/A
 
6/1/2021
 
N/A
 
$25,345.64
 
$0.00
 
$304,148
 
$0
 
Springing
 
Springing
Loan
     
66
 
Hilyard Abbey
 
0.3%
 
6/1/2016
 
5/1/2024
 
N/A
 
$23,378.73
 
$18,253.38
 
$280,545
 
$219,041
 
Hard
 
Springing
Loan
     
67
 
The Shops at Flower Mound
 
0.3%
 
N/A
 
6/1/2024
 
N/A
 
$22,378.09
 
$0.00
 
$268,537
 
$0
 
Springing
 
Springing
Loan
     
68
 
West Court Plaza
 
0.3%
 
N/A
 
5/1/2024
 
N/A
 
$21,405.74
 
$0.00
 
$256,869
 
$0
 
Springing
 
Springing
Loan
     
69
 
3110 Plaza
 
0.3%
 
N/A
 
6/1/2024
 
N/A
 
$20,430.67
 
$0.00
 
$245,168
 
$0
 
N/A
 
N/A
Loan
     
70
 
College Marketplace
 
0.3%
 
N/A
 
4/1/2024
 
N/A
 
$24,802.95
 
$0.00
 
$297,635
 
$0
 
Springing
 
Springing
Loan
     
71
 
CVS - Waterford, MI
 
0.3%
 
N/A
 
4/1/2024
 
N/A
 
$0.00
 
$16,073.86
 
$0
 
$192,886
 
Springing
 
Springing
Loan
     
72
 
LaQuinta Inn & Suites Port Charlotte
 
0.3%
 
N/A
 
6/1/2024
 
N/A
 
$21,122.67
 
$0.00
 
$253,472
 
$0
 
Hard
 
Springing
Loan
     
73
 
Coventry Park Apartments
 
0.3%
 
N/A
 
5/1/2024
 
N/A
 
$18,221.08
 
$0.00
 
$218,653
 
$0
 
Springing
 
Springing
Loan
     
74
 
Walgreens - Gainesville, FL
 
0.2%
 
N/A
 
4/1/2024
 
N/A
 
$0.00
 
$12,048.38
 
$0
 
$144,581
 
Hard
 
Springing
Loan
 
15
 
75
 
American Mini Storage - Houston
 
0.2%
 
N/A
 
5/1/2024
 
N/A
 
$13,630.30
 
$0.00
 
$163,564
 
$0
 
Springing
 
Springing
Loan
     
76
 
Rite Aid - Greenville, SC
 
0.2%
 
N/A
 
6/1/2024
 
N/A
 
$12,920.93
 
$0.00
 
$155,051
 
$0
 
Hard
 
Springing
 
 
I-14

 

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
                                                                     
                   
MORTGAGE LOAN CHARACTERISTICS
     
Property
Flag
 
Footnotes
 
Loan ID
 
Property Name
 
% of Initial
Pool Balance
 
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
 
4, 5, 6
 
1
 
Arundel Mills & Marketplace
 
11.4%
 
No
 
N/A
 
N/A
 
2.96x
 
N/A
 
2.84x
 
52.7%
 
52.7%
 
0
 
0
 
Sixth
 
LO(28);DEF(85);O(7)
   
Property
     
1.1
 
Arundel Mills
                                                       
Property
     
1.2
 
Arundel Marketplace
                                                       
Loan
 
6, 7, 8
 
2
 
State Farm Portfolio
 
7.9%
 
No
 
N/A
 
N/A
 
2.03x
 
N/A
 
2.02x
 
71.0%
 
71.0%
 
0
 
0
 
Sixth
 
LO(26);DEF(90);O(4)
   
Property
     
2.1
 
State Farm Portfolio - Charlottesville
                                                       
Property
     
2.2
 
State Farm Portfolio - Murfreesboro
                                                       
Property
     
2.3
 
State Farm Portfolio - Ballston Spa
                                                       
Property
     
2.4
 
State Farm Portfolio - Birmingham
                                                       
Property
     
2.5
 
State Farm Portfolio - Tulsa
                                                       
Property
     
2.6
 
State Farm Portfolio - Columbia
                                                       
Property
     
2.7
 
State Farm Portfolio - Jacksonville
                                                       
Property
     
2.8
 
State Farm Portfolio - Lincoln North
                                                       
Property
     
2.9
 
State Farm Portfolio - Greeley Central
                                                       
Property
     
2.10
 
State Farm Portfolio - New Albany
                                                       
Property
     
2.11
 
State Farm Portfolio - Lincoln South
                                                       
Property
     
2.12
 
State Farm Portfolio - Greeley South
                                                       
Property
     
2.13
 
State Farm Portfolio - Kalamazoo
                                                       
Property
     
2.14
 
State Farm Portfolio - Greeley North
                                                       
Loan
     
3
 
Green Hills Corporate Center
 
5.1%
 
No
 
N/A
 
1.56x
 
N/A
 
1.44x
 
N/A
 
70.6%
 
64.9%
 
7
 
7
 
First
 
LO(25);DEF(31);O(4)
   
Loan
     
4
 
Outlets of Mississippi
 
4.9%
 
No
 
N/A
 
1.62x
 
2.15x
 
1.56x
 
2.06x
 
67.5%
 
62.0%
 
7
 
7
 
First
 
LO(24);DEF(93);O(3)
   
Loan
 
9, 10
 
5
 
Marriott Philadelphia Downtown
 
4.7%
 
No
 
N/A
 
1.95x
 
N/A
 
1.62x
 
N/A
 
74.6%
 
62.2%
 
0
 
5
 
First
 
LO(28);DEF(85);O(7)
   
Loan
 
11
 
6
 
Hilton San Francisco Financial District
 
4.1%
 
No
 
N/A
 
1.94x
 
2.42x
 
1.63x
 
2.03x
 
53.9%
 
48.1%
 
0
 
5
 
First
 
LO(29);DEF(87);O(4)
   
Loan
 
10, 12
 
7
 
La Concha Hotel & Tower
 
3.3%
 
No
 
N/A
 
2.38x
 
N/A
 
2.02x
 
N/A
 
68.1%
 
56.6%
 
0
 
5
 
First
 
LO(26);DEF(82);O(12)
   
Loan
 
10
 
8
 
Aspen Heights - Stillwater
 
3.0%
 
No
 
N/A
 
1.30x
 
1.64x
 
1.27x
 
1.60x
 
75.0%
 
69.3%
 
5
 
5
 
First
 
LO(28);YM1(88);O(4)
 
A
Loan
 
13
 
9
 
Thunder Hollow Apartments
 
2.4%
 
No
 
N/A
 
1.36x
 
1.70x
 
1.34x
 
1.68x
 
73.8%
 
67.4%
 
5
 
5
 
First
 
LO(25);DEF(55);O(4)
   
Loan
 
6, 8
 
10
 
Sprague Hotel Portfolio
 
2.2%
 
No
 
N/A
 
1.69x
 
N/A
 
1.50x
 
N/A
 
63.1%
 
40.2%
 
0
 
0
 
First
 
LO(26);DEF(91);O(3)
   
Property
     
10.1
 
Hilton Garden Inn - Indianapolis
                                                       
Property
     
10.2
 
Hilton Garden Inn - Edinburgh
                                                       
Property
     
10.3
 
Holiday Inn Express - Greenwood
                                                       
Loan
 
14
 
11
 
Library of Congress Annex
 
1.8%
 
No
 
Group 2
 
1.42x
 
1.82x
 
1.31x
 
1.68x
 
69.4%
 
60.1%
 
5
 
5
 
First
 
LO(27);DEF(86);O(7)
   
Loan
     
12
 
Wellington Circle Plaza
 
1.8%
 
No
 
N/A
 
1.29x
 
1.68x
 
1.25x
 
1.63x
 
63.7%
 
56.2%
 
0
 
5
 
First
 
LO(25);YM1(91);O(4)
 
B
Loan
     
13
 
The Milano
 
1.8%
 
No
 
N/A
 
1.44x
 
1.94x
 
1.39x
 
1.87x
 
74.6%
 
69.7%
 
7
 
7
 
First
 
LO(27);DEF(30);O(3)
   
Loan
     
14
 
Cascade Station I & II
 
1.8%
 
No
 
N/A
 
1.55x
 
2.05x
 
1.42x
 
1.88x
 
75.0%
 
68.8%
 
5
 
5
 
First
 
LO(25);DEF(88);O(7)
   
Loan
     
15
 
Eagles Landing Apartments
 
1.7%
 
No
 
N/A
 
1.97x
 
2.63x
 
1.84x
 
2.46x
 
74.2%
 
66.5%
 
0
 
4
 
First
 
LO(25);DEF(88);O(7)
   
Loan
 
10
 
16
 
The Osceola Apartments
 
1.6%
 
No
 
N/A
 
1.37x
 
1.78x
 
1.30x
 
1.69x
 
61.5%
 
58.2%
 
5
 
4
 
First
 
LO(24);DEF(33);O(3)
   
Loan
 
10
 
17
 
Hampton Inn & Suites Wellington
 
1.5%
 
No
 
Group 3
 
2.15x
 
N/A
 
1.98x
 
N/A
 
62.6%
 
52.2%
 
0
 
5
 
First
 
LO(24);YM1(92);O(4)
 
C
Loan
     
18
 
Desert Inn & Suites
 
1.5%
 
No
 
Group 4
 
N/A
 
3.65x
 
N/A
 
3.34x
 
48.7%
 
48.7%
 
5
 
4
 
First
 
LO(25);DEF(91);O(4)
   
Loan
     
19
 
Mill River
 
1.4%
 
No
 
N/A
 
1.56x
 
N/A
 
1.41x
 
N/A
 
71.9%
 
59.0%
 
7
 
7
 
First
 
LO(24);DEF(93);O(3)
   
Loan
 
8
 
20
 
Exchange Right Portfolio II
 
1.4%
 
No
 
N/A
 
N/A
 
2.22x
 
N/A
 
2.05x
 
61.8%
 
61.8%
 
5
 
4
 
First
 
LO(24);DEF(92);O(4)
   
Property
     
20.1
 
CVS - Bessemer
                                                       
Property
     
20.2
 
Tractor Supply - Denham Springs
                                                       
Property
     
20.3
 
Dollar General - Westwego
                                                       
Property
     
20.4
 
Auto Zone - Tampa Bay
                                                       
Property
     
20.5
 
Dollar General - Lakeland
                                                       
Property
     
20.6
 
Dollar General - Birmingham
                                                       
Property
     
20.7
 
Dollar General - Cuyahoga Falls
                                                       
Property
     
20.8
 
Family Dollar - Oklahoma City
                                                       
Property
     
20.9
 
Dollar General - Baton Rouge
                                                       
Property
     
20.10
 
Family Dollar - Cleveland 130th
                                                       
Property
     
20.11
 
Dollar General - Gulfport
                                                       
Property
     
20.12
 
Dollar Tree - Davenport
                                                       
Property
     
20.13
 
Dollar General - Lafayette
                                                       
Property
     
20.14
 
Dollar General - Cleveland
                                                       
Property
     
20.15
 
Family Dollar - Cleveland Broadway
                                                       
Property
     
20.16
 
Advance Auto Parts - San Angelo
                                                       
Loan
     
21
 
Greenhill Apartments at Kalamazoo
 
1.4%
 
No
 
N/A
 
1.47x
 
1.92x
 
1.39x
 
1.82x
 
72.6%
 
66.7%
 
7
 
7
 
First
 
LO(24);YM1(93);O(3)
 
D
Loan
     
22
 
Hampton Inn - Virginia Beach
 
1.4%
 
No
 
N/A
 
1.62x
 
N/A
 
1.46x
 
N/A
 
68.9%
 
51.9%
 
7
 
7
 
First
 
LO(24);DEF(93);O(3)
   
Loan
     
23
 
Windy Knolls Apartments
 
1.3%
 
No
 
Group 1
 
1.32x
 
1.70x
 
1.26x
 
1.63x
 
70.0%
 
58.8%
 
5
 
4
 
First
 
LO(24);DEF(91);O(5)
   
Loan
     
24
 
Alexander Heights Apartments
 
1.3%
 
No
 
Group 1
 
1.32x
 
1.71x
 
1.28x
 
1.66x
 
73.8%
 
62.0%
 
5
 
4
 
First
 
LO(24);DEF(91);O(5)
   
Loan
     
25
 
Monmouth Plaza
 
1.2%
 
No
 
N/A
 
1.52x
 
1.99x
 
1.41x
 
1.85x
 
71.8%
 
61.7%
 
7
 
7
 
First
 
LO(25);DEF(91);O(4)
   
Loan
 
10
 
26
 
One El Paseo Plaza
 
1.1%
 
No
 
N/A
 
1.34x
 
1.69x
 
1.25x
 
1.59x
 
57.3%
 
50.9%
 
5
 
4
 
First
 
LO(25);DEF(91);O(4)
   
Loan
 
10
 
27
 
Hampton Inn Lake Worth
 
1.0%
 
No
 
Group 3
 
1.91x
 
N/A
 
1.74x
 
N/A
 
67.6%
 
56.4%
 
0
 
5
 
First
 
LO(24);YM1(92);O(4)
 
C
Loan
     
28
 
Slatten Ranch East Shopping Center
 
0.9%
 
No
 
N/A
 
2.32x
 
3.07x
 
2.19x
 
2.89x
 
46.1%
 
38.5%
 
5
 
5
 
First
 
LO(23);YM1(93);O(4)
 
E
Loan
 
10
 
29
 
Staybridge Houston NASA
 
0.9%
 
No
 
N/A
 
2.00x
 
N/A
 
1.80x
 
N/A
 
69.9%
 
52.4%
 
5
 
5
 
First
 
LO(25);DEF(88);O(7)
   
Loan
 
6, 8, 15
 
30
 
United Stor-All Portfolio
 
0.8%
 
No
 
N/A
 
1.77x
 
N/A
 
1.73x
 
N/A
 
59.9%
 
49.3%
 
5
 
4
 
First
 
LO(26);DEF(90);O(4)
   
Property
     
30.1
 
United Stor-All Portfolio - S. Semoran Boulevard
                                                       
Property
     
30.2
 
United Stor-All Portfolio - W. Colonial Drive
                                                       
Property
     
30.3
 
United Stor-All Portfolio - Red Bug Road
                                                       
Loan
     
31
 
Bellwether Hotel
 
0.8%
 
No
 
N/A
 
1.95x
 
N/A
 
1.65x
 
N/A
 
67.0%
 
52.9%
 
0
 
5
 
First
 
LO(23);YM1(93);O(4)
 
E
Loan
     
32
 
LA Fine Arts & Wine Storage
 
0.8%
 
No
 
N/A
 
1.26x
 
N/A
 
1.25x
 
N/A
 
67.9%
 
50.4%
 
5
 
5
 
First
 
LO(25);DEF(89);O(6)
   
Loan
 
14
 
33
 
Department of Veterans Affairs Golden
 
0.8%
 
No
 
Group 2
 
1.48x
 
1.88x
 
1.46x
 
1.86x
 
68.8%
 
58.9%
 
5
 
5
 
First
 
LO(26);DEF(87);O(7)
   
Loan
     
34
 
Brewster Mews Apartments
 
0.8%
 
No
 
Group 5
 
1.45x
 
N/A
 
1.36x
 
N/A
 
69.5%
 
64.0%
 
7
 
7
 
First
 
LO(24);YM1(23);O(13)
 
D
Loan
     
35
 
Emerald Crossing
 
0.7%
 
No
 
N/A
 
1.42x
 
1.83x
 
1.32x
 
1.71x
 
74.8%
 
63.0%
 
5
 
5
 
First
 
LO(23);YM1(93);O(4)
 
E
Loan
 
15
 
36
 
Mount Vernon Self Storage
 
0.7%
 
No
 
N/A
 
1.56x
 
2.04x
 
1.53x
 
2.00x
 
71.2%
 
61.3%
 
5
 
4
 
First
 
LO(25);DEF(91);O(4)
   
Loan
     
37
 
Montclair Town Center
 
0.7%
 
No
 
N/A
 
N/A
 
2.65x
 
N/A
 
2.45x
 
57.4%
 
57.4%
 
5
 
4
 
First
 
LO(25);DEF(90);O(5)
   
 
 
I-15

 

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
                                                                     
                   
MORTGAGE LOAN CHARACTERISTICS
         
Property
Flag
 
Footnotes
 
Loan ID
 
Property Name
 
% of Initial
Pool Balance
 
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
 
LTV Ratio at
Maturity/ARD
 
Grace Period to
Late Charge
(Days)
 
Grace Period
to Default
(Days)
 
Due Date
 
Prepayment Provisions
(No. of Payments)
 
YM
Formula
Loan
     
38
 
Gateway Square
 
0.7%
 
No
 
N/A
 
N/A
 
3.11x
 
N/A
 
2.85x
 
42.2%
 
42.2%
 
0
 
5
 
First
 
LO(27);DEF(89);O(4)
   
Loan
     
39
 
Hilton Garden Inn - Daytona Beach
 
0.7%
 
No
 
N/A
 
2.25x
 
N/A
 
2.01x
 
N/A
 
67.3%
 
51.0%
 
5
 
5
 
First
 
LO(26);DEF(90);O(4)
   
Loan
 
10
 
40
 
Milestone South Crossing
 
0.7%
 
No
 
N/A
 
1.39x
 
1.81x
 
1.29x
 
1.69x
 
75.2%
 
66.3%
 
5
 
4
 
First
 
LO(26);DEF(90);O(4)
   
Loan
     
41
 
Holiday Inn Express Niagara Falls
 
0.7%
 
No
 
N/A
 
2.35x
 
N/A
 
2.13x
 
N/A
 
61.2%
 
54.6%
 
5
 
5
 
First
 
LO(28);DEF(30);O(4)
   
Loan
     
42
 
Powers Ferry
 
0.7%
 
No
 
N/A
 
1.36x
 
1.72x
 
1.35x
 
1.72x
 
75.0%
 
65.0%
 
7
 
7
 
First
 
LO(25);DEF(91);O(4)
   
Loan
     
43
 
Town & Country Center
 
0.6%
 
No
 
N/A
 
1.55x
 
1.97x
 
1.42x
 
1.82x
 
74.8%
 
66.3%
 
7
 
7
 
First
 
LO(24);DEF(92);O(4)
   
Loan
     
44
 
61 Raymond
 
0.6%
 
No
 
N/A
 
1.69x
 
2.21x
 
1.55x
 
2.04x
 
66.1%
 
60.7%
 
5
 
4
 
First
 
LO(25);DEF(88);O(7)
   
Loan
     
45
 
Cypresswood Center
 
0.6%
 
No
 
N/A
 
1.57x
 
N/A
 
1.47x
 
N/A
 
74.2%
 
65.2%
 
5
 
5
 
First
 
LO(25);DEF(55);O(4)
   
Loan
     
46
 
53 Cardinal Drive
 
0.6%
 
No
 
N/A
 
1.49x
 
N/A
 
1.39x
 
N/A
 
74.2%
 
60.9%
 
7
 
7
 
First
 
LO(24);DEF(92);O(4)
   
Loan
     
47
 
Preston Trail Plaza
 
0.6%
 
No
 
N/A
 
1.58x
 
1.90x
 
1.37x
 
1.65x
 
74.5%
 
56.8%
 
5
 
5
 
First
 
LO(23);YM1(93);O(64)
 
E
Loan
     
48
 
Price Chopper Grocery
 
0.6%
 
No
 
N/A
 
1.33x
 
N/A
 
1.32x
 
N/A
 
74.9%
 
61.4%
 
5
 
4
 
First
 
LO(25);DEF(91);O(4)
   
Loan
     
49
 
Mountain View Villas MHC
 
0.5%
 
No
 
N/A
 
1.34x
 
N/A
 
1.33x
 
N/A
 
76.0%
 
62.3%
 
5
 
4
 
First
 
LO(25);DEF(88);O(7)
   
Loan
 
6
 
50
 
McGalliard Mall Shoppes
 
0.5%
 
No
 
N/A
 
1.48x
 
N/A
 
1.38x
 
N/A
 
74.3%
 
66.0%
 
5
 
5
 
First
 
LO(26);DEF(30);O(4)
   
Loan
 
10
 
51
 
Quail Springs Shopping Center
 
0.5%
 
No
 
N/A
 
N/A
 
2.55x
 
N/A
 
2.22x
 
64.7%
 
64.7%
 
5
 
5
 
First
 
LO(25);DEF(28);O(7)
   
Loan
     
52
 
Park Place Plaza
 
0.5%
 
No
 
N/A
 
1.58x
 
N/A
 
1.38x
 
N/A
 
73.5%
 
60.6%
 
5
 
5
 
First
 
LO(24);DEF(92);O(4)
   
Loan
     
53
 
Del Sol Inn
 
0.5%
 
No
 
Group 4
 
2.27x
 
2.92x
 
2.04x
 
2.62x
 
54.2%
 
50.0%
 
5
 
4
 
First
 
LO(25);DEF(91);O(4)
   
Loan
     
54
 
Four Points By Sheraton Houston Hobby Airport
 
0.5%
 
No
 
N/A
 
1.63x
 
N/A
 
1.45x
 
N/A
 
65.2%
 
48.9%
 
7
 
7
 
First
 
LO(24);DEF(90);O(6)
   
Loan
 
16
 
55
 
Carlisle Medical
 
0.5%
 
No
 
Group 6
 
1.57x
 
N/A
 
1.41x
 
N/A
 
72.7%
 
59.3%
 
7
 
7
 
First
 
LO(24);DEF(93);O(3)
   
Loan
     
56
 
Creswell Plaza
 
0.5%
 
No
 
N/A
 
1.48x
 
1.95x
 
1.38x
 
1.81x
 
74.1%
 
63.6%
 
7
 
7
 
First
 
LO(24);DEF(92);O(4)
   
Loan
     
57
 
1488 Town Plaza
 
0.5%
 
No
 
Group 7
 
1.69x
 
N/A
 
1.59x
 
N/A
 
74.4%
 
60.5%
 
7
 
7
 
First
 
LO(24);DEF(92);O(4)
   
Loan
     
58
 
Collegiate Court Apartments
 
0.4%
 
No
 
N/A
 
1.45x
 
1.85x
 
1.41x
 
1.79x
 
74.3%
 
65.9%
 
5
 
5
 
First
 
LO(23);YM1(90);O(7)
 
E
Loan
     
59
 
Sierra Lakes Center
 
0.4%
 
No
 
N/A
 
1.46x
 
N/A
 
1.39x
 
N/A
 
69.8%
 
57.2%
 
5
 
4
 
First
 
LO(25);DEF(88);O(7)
   
Loan
     
60
 
Gables of Notting Hill
 
0.4%
 
No
 
N/A
 
1.56x
 
2.03x
 
1.43x
 
1.86x
 
75.3%
 
69.3%
 
5
 
5
 
First
 
LO(27);YM1(53);O(4)
 
E
Loan
 
16
 
61
 
Carlisle Medical III
 
0.4%
 
No
 
Group 6
 
1.55x
 
N/A
 
1.38x
 
N/A
 
72.1%
 
58.8%
 
7
 
7
 
First
 
LO(24);DEF(93);O(3)
   
Loan
     
62
 
Brookhaven Plaza
 
0.4%
 
No
 
N/A
 
1.65x
 
2.13x
 
1.50x
 
1.95x
 
74.6%
 
64.3%
 
7
 
7
 
First
 
LO(24);DEF(92);O(4)
   
Loan
 
6, 8
 
63
 
North Texas Retail Portfolio
 
0.4%
 
No
 
N/A
 
1.80x
 
N/A
 
1.61x
 
N/A
 
69.9%
 
57.7%
 
5
 
4
 
First
 
LO(25);DEF(91);O(4)
   
Property
     
63.1
 
Golden Beach Marketplace
                                                       
Property
     
63.2
 
Shoppes at Mustang Crossing
                                                       
Loan
     
64
 
Cal Plaza
 
0.4%
 
No
 
N/A
 
1.65x
 
2.14x
 
1.48x
 
1.91x
 
73.4%
 
64.7%
 
7
 
7
 
First
 
LO(24);DEF(92);O(4)
   
Loan
     
65
 
Pepper Tree Heights
 
0.4%
 
No
 
Group 5
 
1.42x
 
N/A
 
1.30x
 
N/A
 
69.1%
 
61.3%
 
7
 
7
 
First
 
LO(24);YM1(47);O(13)
 
D
Loan
     
66
 
Hilyard Abbey
 
0.3%
 
No
 
N/A
 
1.38x
 
1.76x
 
1.36x
 
1.74x
 
72.7%
 
62.9%
 
0
 
5
 
First
 
LO(23);YM1(92);O(5)
 
C
Loan
     
67
 
The Shops at Flower Mound
 
0.3%
 
No
 
Group 7
 
1.78x
 
N/A
 
1.61x
 
N/A
 
69.0%
 
56.2%
 
7
 
7
 
First
 
LO(24);DEF(92);O(4)
   
Loan
     
68
 
West Court Plaza
 
0.3%
 
No
 
N/A
 
2.43x
 
N/A
 
2.07x
 
N/A
 
50.3%
 
40.9%
 
5
 
5
 
First
 
LO(25);DEF(91);O(4)
   
Loan
     
69
 
3110 Plaza
 
0.3%
 
No
 
N/A
 
1.65x
 
N/A
 
1.46x
 
N/A
 
72.5%
 
59.0%
 
5
 
5
 
First
 
LO(24);DEF(92);O(4)
   
Loan
     
70
 
College Marketplace
 
0.3%
 
No
 
N/A
 
1.34x
 
N/A
 
1.32x
 
N/A
 
54.5%
 
41.9%
 
5
 
5
 
First
 
LO(23);YM1(93);O(4)
 
E
Loan
     
71
 
CVS - Waterford, MI
 
0.3%
 
No
 
N/A
 
N/A
 
1.91x
 
N/A
 
1.91x
 
62.7%
 
62.7%
 
0
 
5
 
First
 
LO(26);DEF(90);O(4)
   
Loan
     
72
 
LaQuinta Inn & Suites Port Charlotte
 
0.3%
 
No
 
N/A
 
2.05x
 
N/A
 
1.79x
 
N/A
 
62.5%
 
52.1%
 
5
 
4
 
First
 
LO(24);DEF(92);O(4)
   
Loan
     
73
 
Coventry Park Apartments
 
0.3%
 
No
 
N/A
 
1.62x
 
N/A
 
1.48x
 
N/A
 
77.6%
 
64.1%
 
5
 
4
 
First
 
LO(25);DEF(91);O(4)
   
Loan
     
74
 
Walgreens - Gainesville, FL
 
0.2%
 
No
 
N/A
 
N/A
 
3.07x
 
N/A
 
3.07x
 
37.3%
 
37.3%
 
5
 
4
 
First
 
LO(26);DEF(90);O(4)
   
Loan
 
15
 
75
 
American Mini Storage - Houston
 
0.2%
 
No
 
N/A
 
1.82x
 
N/A
 
1.76x
 
N/A
 
51.0%
 
41.8%
 
4
 
4
 
First
 
LO(25);YM1(88);O(7)
 
F
Loan
     
76
 
Rite Aid - Greenville, SC
 
0.2%
 
No
 
N/A
 
1.58x
 
N/A
 
1.54x
 
N/A
 
63.8%
 
48.8%
 
7
 
7
 
First
 
LO(24);DEF(93);O(3)
   
 
 
I-16

 
 
APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
                                                         
                   
MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS
       
Property
Flag
 
Footnotes
 
Loan ID
 
Property Name
 
% of Initial
Pool Balance
 
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
Loan
 
4, 5, 6
 
1
 
Arundel Mills & Marketplace
 
11.4%
 
$52,750,515
 
$17,264,943
 
$35,485,572
 
12/31/2011
 
9.2%
 
$58,473,057
 
$16,618,247
 
$41,854,810
 
12/31/2012
 
10.9%
Property
     
1.1
 
Arundel Mills
                                           
Property
     
1.2
 
Arundel Marketplace
                                           
Loan
 
6, 7, 8
 
2
 
State Farm Portfolio
 
7.9%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Property
     
2.1
 
State Farm Portfolio - Charlottesville
     
N/A
 
N/A
 
N/A
 
N/A
     
N/A
 
N/A
 
N/A
 
N/A
   
Property
     
2.2
 
State Farm Portfolio - Murfreesboro
     
N/A
 
N/A
 
N/A
 
N/A
     
N/A
 
N/A
 
N/A
 
N/A
   
Property
     
2.3
 
State Farm Portfolio - Ballston Spa
     
N/A
 
N/A
 
N/A
 
N/A
     
N/A
 
N/A
 
N/A
 
N/A
   
Property
     
2.4
 
State Farm Portfolio - Birmingham
     
N/A
 
N/A
 
N/A
 
N/A
     
N/A
 
N/A
 
N/A
 
N/A
   
Property
     
2.5
 
State Farm Portfolio - Tulsa
     
N/A
 
N/A
 
N/A
 
N/A
     
N/A
 
N/A
 
N/A
 
N/A
   
Property
     
2.6
 
State Farm Portfolio - Columbia
     
N/A
 
N/A
 
N/A
 
N/A
     
N/A
 
N/A
 
N/A
 
N/A
   
Property
     
2.7
 
State Farm Portfolio - Jacksonville
     
N/A
 
N/A
 
N/A
 
N/A
     
N/A
 
N/A
 
N/A
 
N/A
   
Property
     
2.8
 
State Farm Portfolio - Lincoln North
     
N/A
 
N/A
 
N/A
 
N/A
     
N/A
 
N/A
 
N/A
 
N/A
   
Property
     
2.9
 
State Farm Portfolio - Greeley Central
     
N/A
 
N/A
 
N/A
 
N/A
     
N/A
 
N/A
 
N/A
 
N/A
   
Property
     
2.10
 
State Farm Portfolio - New Albany
     
N/A
 
N/A
 
N/A
 
N/A
     
N/A
 
N/A
 
N/A
 
N/A
   
Property
     
2.11
 
State Farm Portfolio - Lincoln South
     
N/A
 
N/A
 
N/A
 
N/A
     
N/A
 
N/A
 
N/A
 
N/A
   
Property
     
2.12
 
State Farm Portfolio - Greeley South
     
N/A
 
N/A
 
N/A
 
N/A
     
N/A
 
N/A
 
N/A
 
N/A
   
Property
     
2.13
 
State Farm Portfolio - Kalamazoo
     
N/A
 
N/A
 
N/A
 
N/A
     
N/A
 
N/A
 
N/A
 
N/A
   
Property
     
2.14
 
State Farm Portfolio - Greeley North
     
N/A
 
N/A
 
N/A
 
N/A
     
N/A
 
N/A
 
N/A
 
N/A
   
Loan
     
3
 
Green Hills Corporate Center
 
5.1%
 
$10,802,675
 
$5,193,512
 
$5,609,163
 
12/31/2011
 
8.6%
 
$10,863,238
 
$4,830,215
 
$6,033,023
 
12/31/2012
 
9.3%
Loan
     
4
 
Outlets of Mississippi
 
4.9%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Loan
 
9, 10
 
5
 
Marriott Philadelphia Downtown
 
4.7%
 
$79,623,636
 
$62,592,967
 
$17,030,669
 
12/31/2011
 
7.4%
 
$93,432,083
 
$67,420,744
 
$26,011,339
 
12/31/2012
 
11.4%
Loan
 
11
 
6
 
Hilton San Francisco Financial District
 
4.1%
 
$43,823,657
 
$34,586,107
 
$9,237,550
 
12/31/2012
 
9.5%
 
$48,890,910
 
$36,010,471
 
$12,880,439
 
12/31/2013
 
13.3%
Loan
 
10, 12
 
7
 
La Concha Hotel & Tower
 
3.3%
 
$52,803,242
 
$41,283,553
 
$11,519,689
 
12/31/2012
 
9.1%
 
$54,700,836
 
$39,755,026
 
$14,945,810
 
12/31/2013
 
11.8%
Loan
 
10
 
8
 
Aspen Heights - Stillwater
 
3.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Loan
 
13
 
9
 
Thunder Hollow Apartments
 
2.4%
 
$3,519,709
 
$1,947,263
 
$1,572,446
 
12/31/2011
 
5.1%
 
$4,261,361
 
$1,730,983
 
$2,530,378
 
12/31/2012
 
8.2%
Loan
 
6, 8
 
10
 
Sprague Hotel Portfolio
 
2.2%
 
$9,979,355
 
$6,301,794
 
$3,677,561
 
12/31/2011
 
13.5%
 
$11,264,918
 
$6,590,782
 
$4,674,136
 
12/31/2012
 
17.1%
Property
     
10.1
 
Hilton Garden Inn - Indianapolis
     
$3,822,997
 
$2,387,798
 
$1,435,199
 
12/31/2011
     
$4,715,299
 
$2,542,329
 
$2,172,970
 
12/31/2012
   
Property
     
10.2
 
Hilton Garden Inn - Edinburgh
     
$3,935,395
 
$2,492,471
 
$1,442,924
 
12/31/2011
     
$3,975,331
 
$2,508,070
 
$1,467,261
 
12/31/2012
   
Property
     
10.3
 
Holiday Inn Express - Greenwood
     
$2,220,963
 
$1,421,525
 
$799,438
 
12/31/2011
     
$2,574,288
 
$1,540,383
 
$1,033,905
 
12/31/2012
   
Loan
 
14
 
11
 
Library of Congress Annex
 
1.8%
 
$2,500,626
 
$406,474
 
$2,094,152
 
12/31/2011
 
9.0%
 
$3,380,824
 
$674,472
 
$2,706,352
 
12/31/2012
 
11.6%
Loan
     
12
 
Wellington Circle Plaza
 
1.8%
 
$2,018,427
 
$546,733
 
$1,471,694
 
12/31/2011
 
6.5%
 
$2,043,910
 
$527,512
 
$1,516,398
 
12/31/2012
 
6.7%
Loan
     
13
 
The Milano
 
1.8%
 
$705,266
 
$1,227,553
 
-$522,286
 
12/31/2011
 
-2.3%
 
$2,835,770
 
$1,512,657
 
$1,323,113
 
12/31/2012
 
5.9%
Loan
     
14
 
Cascade Station I & II
 
1.8%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$1,896,839
 
$529,248
 
$1,367,591
 
12/31/2012
 
6.1%
Loan
     
15
 
Eagles Landing Apartments
 
1.7%
 
$4,130,323
 
$2,640,475
 
$1,489,848
 
12/31/2011
 
7.1%
 
$4,591,716
 
$2,685,018
 
$1,906,698
 
12/31/2012
 
9.1%
Loan
 
10
 
16
 
The Osceola Apartments
 
1.6%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$982,857
 
$741,317
 
$241,540
 
12/31/2012
 
1.2%
Loan
 
10
 
17
 
Hampton Inn & Suites Wellington
 
1.5%
 
$4,453,156
 
$2,148,993
 
$2,304,163
 
12/31/2011
 
12.2%
 
$4,834,480
 
$2,342,824
 
$2,491,656
 
12/31/2012
 
13.2%
Loan
     
18
 
Desert Inn & Suites
 
1.5%
 
$6,214,472
 
$3,363,661
 
$2,850,811
 
12/31/2011
 
15.4%
 
$6,904,728
 
$3,259,636
 
$3,645,092
 
12/31/2012
 
19.7%
Loan
     
19
 
Mill River
 
1.4%
 
$2,741,325
 
$923,273
 
$1,818,052
 
12/31/2011
 
10.0%
 
$2,725,424
 
$895,767
 
$1,829,657
 
12/31/2012
 
10.0%
Loan
 
8
 
20
 
Exchange Right Portfolio II
 
1.4%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Property
     
20.1
 
CVS - Bessemer
     
N/A
 
N/A
 
N/A
 
N/A
     
N/A
 
N/A
 
N/A
 
N/A
   
Property
     
20.2
 
Tractor Supply - Denham Springs
     
N/A
 
N/A
 
N/A
 
N/A
     
N/A
 
N/A
 
N/A
 
N/A
   
Property
     
20.3
 
Dollar General - Westwego
     
N/A
 
N/A
 
N/A
 
N/A
     
N/A
 
N/A
 
N/A
 
N/A
   
Property
     
20.4
 
Auto Zone - Tampa Bay
     
N/A
 
N/A
 
N/A
 
N/A
     
N/A
 
N/A
 
N/A
 
N/A
   
Property
     
20.5
 
Dollar General - Lakeland
     
N/A
 
N/A
 
N/A
 
N/A
     
N/A
 
N/A
 
N/A
 
N/A
   
Property
     
20.6
 
Dollar General - Birmingham
     
N/A
 
N/A
 
N/A
 
N/A
     
N/A
 
N/A
 
N/A
 
N/A
   
Property
     
20.7
 
Dollar General - Cuyahoga Falls
     
N/A
 
N/A
 
N/A
 
N/A
     
N/A
 
N/A
 
N/A
 
N/A
   
Property
     
20.8
 
Family Dollar - Oklahoma City
     
N/A
 
N/A
 
N/A
 
N/A
     
N/A
 
N/A
 
N/A
 
N/A
   
Property
     
20.9
 
Dollar General - Baton Rouge
     
N/A
 
N/A
 
N/A
 
N/A
     
N/A
 
N/A
 
N/A
 
N/A
   
Property
     
20.10
 
Family Dollar - Cleveland 130th
     
N/A
 
N/A
 
N/A
 
N/A
     
N/A
 
N/A
 
N/A
 
N/A
   
Property
     
20.11
 
Dollar General - Gulfport
     
N/A
 
N/A
 
N/A
 
N/A
     
N/A
 
N/A
 
N/A
 
N/A
   
Property
     
20.12
 
Dollar Tree - Davenport
     
N/A
 
N/A
 
N/A
 
N/A
     
N/A
 
N/A
 
N/A
 
N/A
   
Property
     
20.13
 
Dollar General - Lafayette
     
N/A
 
N/A
 
N/A
 
N/A
     
N/A
 
N/A
 
N/A
 
N/A
   
Property
     
20.14
 
Dollar General - Cleveland
     
N/A
 
N/A
 
N/A
 
N/A
     
N/A
 
N/A
 
N/A
 
N/A
   
Property
     
20.15
 
Family Dollar - Cleveland Broadway
     
N/A
 
N/A
 
N/A
 
N/A
     
N/A
 
N/A
 
N/A
 
N/A
   
Property
     
20.16
 
Advance Auto Parts - San Angelo
     
N/A
 
N/A
 
N/A
 
N/A
     
N/A
 
N/A
 
N/A
 
N/A
   
Loan
     
21
 
Greenhill Apartments at Kalamazoo
 
1.4%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$2,980,792
 
$1,328,274
 
$1,652,518
 
12/31/2013
 
9.2%
Loan
     
22
 
Hampton Inn - Virginia Beach
 
1.4%
 
$4,950,221
 
$3,057,578
 
$1,892,643
 
12/31/2012
 
10.8%
 
$4,928,727
 
$2,982,002
 
$1,946,725
 
12/31/2013
 
11.1%
Loan
     
23
 
Windy Knolls Apartments
 
1.3%
 
$2,266,333
 
$869,245
 
$1,397,088
 
12/31/2012
 
8.2%
 
$2,347,241
 
$931,452
 
$1,415,789
 
12/31/2013
 
8.3%
Loan
     
24
 
Alexander Heights Apartments
 
1.3%
 
$1,842,280
 
$721,790
 
$1,120,490
 
12/31/2012
 
6.6%
 
$2,022,068
 
$713,892
 
$1,308,176
 
12/31/2013
 
7.7%
Loan
     
25
 
Monmouth Plaza
 
1.2%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$1,696,653
 
$480,993
 
$1,215,660
 
12/31/2012
 
8.1%
Loan
 
10
 
26
 
One El Paseo Plaza
 
1.1%
 
$1,606,082
 
$498,992
 
$1,107,090
 
12/31/2011
 
7.7%
 
$1,592,098
 
$495,915
 
$1,096,182
 
12/31/2012
 
7.6%
Loan
 
10
 
27
 
Hampton Inn Lake Worth
 
1.0%
 
$2,470,252
 
$1,401,859
 
$1,068,393
 
12/31/2011
 
8.6%
 
$3,024,855
 
$1,585,504
 
$1,439,351
 
12/31/2012
 
11.6%
Loan
     
28
 
Slatten Ranch East Shopping Center
 
0.9%
 
$1,687,377
 
$400,324
 
$1,287,053
 
12/31/2011
 
10.7%
 
$1,834,171
 
$419,818
 
$1,414,353
 
12/31/2012
 
11.8%
Loan
 
10
 
29
 
Staybridge Houston NASA
 
0.9%
 
$3,144,981
 
$2,025,959
 
$1,119,022
 
12/31/2011
 
10.3%
 
$3,552,627
 
$2,233,192
 
$1,319,435
 
12/31/2012
 
12.2%
Loan
 
6, 8, 15
 
30
 
United Stor-All Portfolio
 
0.8%
 
$1,915,190
 
$791,008
 
$1,124,182
 
12/31/2011
 
10.7%
 
$1,897,291
 
$792,912
 
$1,104,379
 
12/31/2012
 
10.5%
Property
     
30.1
 
United Stor-All Portfolio - S. Semoran Boulevard
     
$681,338
 
$269,511
 
$411,827
 
12/31/2011
     
$692,797
 
$266,760
 
$426,037
 
12/31/2012
   
Property
     
30.2
 
United Stor-All Portfolio - W. Colonial Drive
     
$657,267
 
$283,767
 
$373,500
 
12/31/2011
     
$659,022
 
$282,413
 
$376,609
 
12/31/2012
   
Property
     
30.3
 
United Stor-All Portfolio - Red Bug Road
     
$576,585
 
$237,730
 
$338,855
 
12/31/2011
     
$545,472
 
$243,739
 
$301,733
 
12/31/2012
   
Loan
     
31
 
Bellwether Hotel
 
0.8%
 
$4,323,789
 
$3,216,513
 
$1,107,275
 
12/31/2011
 
10.6%
 
$4,783,655
 
$3,505,015
 
$1,278,641
 
12/31/2012
 
12.2%
Loan
     
32
 
LA Fine Arts & Wine Storage
 
0.8%
 
$1,271,810
 
$432,503
 
$839,307
 
5/31/2012
 
8.4%
 
$1,345,471
 
$421,359
 
$924,112
 
5/31/2013
 
9.3%
Loan
 
14
 
33
 
Department of Veterans Affairs Golden
 
0.8%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$1,261,773
 
$307,362
 
$954,411
 
12/31/2012
 
9.7%
Loan
     
34
 
Brewster Mews Apartments
 
0.8%
 
$1,782,007
 
$806,167
 
$975,840
 
12/31/2011
 
10.0%
 
$1,773,441
 
$834,110
 
$939,331
 
12/31/2012
 
9.6%
Loan
     
35
 
Emerald Crossing
 
0.7%
 
$1,171,088
 
$741,625
 
$429,463
 
12/31/2012
 
4.5%
 
$1,520,994
 
$707,258
 
$813,736
 
12/31/2013
 
8.6%
Loan
 
15
 
36
 
Mount Vernon Self Storage
 
0.7%
 
$1,219,444
 
$393,258
 
$826,186
 
12/31/2012
 
8.9%
 
$1,306,015
 
$415,547
 
$890,468
 
12/31/2013
 
9.6%
Loan
     
37
 
Montclair Town Center
 
0.7%
 
$1,321,894
 
$352,576
 
$969,318
 
12/31/2011
 
10.6%
 
$1,495,698
 
$375,862
 
$1,119,836
 
12/31/2012
 
12.2%
 
 
I-17

 
 
APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
                                                         
                   
MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS
 
Property
Flag
 
Footnotes
 
Loan ID
 
Property Name
 
% of Initial
Pool Balance
 
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
Loan
     
38
 
Gateway Square
 
0.7%
 
$1,962,436
 
$621,850
 
$1,340,586
 
12/31/2011
 
15.1%
 
$1,825,063
 
$616,207
 
$1,208,856
 
12/31/2012
 
13.6%
Loan
     
39
 
Hilton Garden Inn - Daytona Beach
 
0.7%
 
$3,614,816
 
$2,417,198
 
$1,197,618
 
12/31/2011
 
13.6%
 
$3,543,772
 
$2,428,089
 
$1,115,683
 
12/31/2012
 
12.6%
Loan
 
10
 
40
 
Milestone South Crossing
 
0.7%
 
$1,097,979
 
$373,151
 
$724,828
 
12/31/2011
 
8.2%
 
$1,073,543
 
$387,156
 
$686,387
 
12/31/2012
 
7.8%
Loan
     
41
 
Holiday Inn Express Niagara Falls
 
0.7%
 
$2,559,334
 
$1,253,522
 
$1,305,812
 
12/31/2011
 
15.5%
 
$2,847,652
 
$1,632,797
 
$1,214,855
 
12/31/2012
 
14.4%
Loan
     
42
 
Powers Ferry
 
0.7%
 
$828,035
 
$147,019
 
$681,016
 
12/31/2011
 
8.2%
 
$865,843
 
$126,980
 
$738,863
 
12/31/2012
 
8.9%
Loan
     
43
 
Town & Country Center
 
0.6%
 
$840,560
 
$324,501
 
$516,059
 
12/31/2011
 
6.3%
 
$861,748
 
$339,189
 
$522,559
 
12/31/2012
 
6.4%
Loan
     
44
 
61 Raymond
 
0.6%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Loan
     
45
 
Cypresswood Center
 
0.6%
 
$1,016,278
 
$365,419
 
$650,859
 
12/31/2011
 
8.7%
 
$1,102,749
 
$378,616
 
$724,133
 
12/31/2012
 
9.7%
Loan
     
46
 
53 Cardinal Drive
 
0.6%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$1,105,454
 
$531,817
 
$573,637
 
12/31/2012
 
8.0%
Loan
     
47
 
Preston Trail Plaza
 
0.6%
 
$1,297,996
 
$490,594
 
$807,402
 
12/31/2010
 
11.5%
 
$963,366
 
$462,750
 
$500,616
 
12/31/2011
 
7.1%
Loan
     
48
 
Price Chopper Grocery
 
0.6%
 
$633,250
 
$0
 
$633,250
 
12/31/2011
 
9.0%
 
$633,250
 
$0
 
$633,250
 
12/31/2012
 
9.0%
Loan
     
49
 
Mountain View Villas MHC
 
0.5%
 
$737,985
 
$194,659
 
$543,326
 
12/31/2011
 
7.8%
 
$821,149
 
$157,689
 
$663,460
 
12/31/2012
 
9.5%
Loan
 
6
 
50
 
McGalliard Mall Shoppes
 
0.5%
 
$548,770
 
$234,909
 
$313,861
 
12/31/2011
 
4.6%
 
$459,510
 
$209,854
 
$249,656
 
12/31/2012
 
3.6%
Loan
 
10
 
51
 
Quail Springs Shopping Center
 
0.5%
 
$545,046
 
$113,666
 
$431,380
 
12/31/2011
 
6.5%
 
$883,408
 
$134,680
 
$748,728
 
12/31/2012
 
11.3%
Loan
     
52
 
Park Place Plaza
 
0.5%
 
$958,715
 
$321,584
 
$637,131
 
12/31/2011
 
9.7%
 
$1,036,909
 
$306,821
 
$730,088
 
12/31/2012
 
11.2%
Loan
     
53
 
Del Sol Inn
 
0.5%
 
$1,707,247
 
$1,010,885
 
$696,362
 
12/31/2011
 
10.7%
 
$2,110,096
 
$1,234,355
 
$875,741
 
12/31/2012
 
13.5%
Loan
     
54
 
Four Points By Sheraton Houston Hobby Airport
 
0.5%
 
$1,597,699
 
$1,122,240
 
$475,459
 
12/31/2012
 
7.4%
 
$1,906,843
 
$1,261,074
 
$645,769
 
12/31/2013
 
10.0%
Loan
 
16
 
55
 
Carlisle Medical
 
0.5%
 
$780,335
 
$122,008
 
$658,327
 
12/31/2011
 
10.3%
 
$709,751
 
$134,534
 
$575,217
 
12/31/2012
 
9.0%
Loan
     
56
 
Creswell Plaza
 
0.5%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$717,069
 
$123,650
 
$593,419
 
12/31/2012
 
9.9%
Loan
     
57
 
1488 Town Plaza
 
0.5%
 
$365,918
 
$112,203
 
$253,715
 
12/31/2011
 
4.4%
 
$224,185
 
$104,083
 
$120,102
 
12/31/2012
 
2.1%
Loan
     
58
 
Collegiate Court Apartments
 
0.4%
 
$602,376
 
$179,905
 
$422,471
 
12/31/2011
 
7.7%
 
$634,875
 
$187,827
 
$447,049
 
12/31/2012
 
8.1%
Loan
     
59
 
Sierra Lakes Center
 
0.4%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$669,125
 
$191,179
 
$477,946
 
12/31/2012
 
8.7%
Loan
     
60
 
Gables of Notting Hill
 
0.4%
 
N/A
 
N/A
 
N/A
 
N/A
 
0.0%
 
$1,358,692
 
$1,039,733
 
$318,959
 
12/31/2012
 
5.8%
Loan
 
16
 
61
 
Carlisle Medical III
 
0.4%
 
$84,651
 
$119,617
 
-$34,966
 
12/31/2011
 
-0.7%
 
$528,627
 
$160,584
 
$368,043
 
12/31/2012
 
7.3%
Loan
     
62
 
Brookhaven Plaza
 
0.4%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$481,277
 
$137,216
 
$344,062
 
12/31/2013
 
6.9%
Loan
 
6, 8
 
63
 
North Texas Retail Portfolio
 
0.4%
 
$541,727
 
$265,929
 
$275,798
 
12/31/2011
 
5.5%
 
$609,653
 
$289,771
 
$319,882
 
12/31/2012
 
6.4%
Property
     
63.1
 
Golden Beach Marketplace
     
$347,195
 
$178,538
 
$168,657
 
12/31/2011
     
$343,002
 
$182,895
 
$160,107
 
12/31/2012
   
Property
     
63.2
 
Shoppes at Mustang Crossing
     
$194,532
 
$87,391
 
$107,141
 
12/31/2011
     
$266,651
 
$106,876
 
$159,775
 
12/31/2012
   
Loan
     
64
 
Cal Plaza
 
0.4%
 
$605,633
 
$204,663
 
$400,970
 
12/31/2011
 
8.2%
 
$640,154
 
$222,806
 
$417,348
 
12/31/2012
 
8.5%
Loan
     
65
 
Pepper Tree Heights
 
0.4%
 
$878,540
 
$325,409
 
$553,131
 
12/31/2011
 
11.8%
 
$870,803
 
$326,662
 
$544,141
 
12/31/2012
 
11.6%
Loan
     
66
 
Hilyard Abbey
 
0.3%
 
$539,331
 
$139,715
 
$399,616
 
12/31/2011
 
9.1%
 
$503,435
 
$128,335
 
$375,101
 
12/31/2012
 
8.5%
Loan
     
67
 
The Shops at Flower Mound
 
0.3%
 
$637,470
 
$247,208
 
$390,262
 
12/31/2011
 
9.0%
 
$727,524
 
$297,574
 
$429,950
 
12/31/2012
 
9.9%
Loan
     
68
 
West Court Plaza
 
0.3%
 
$994,976
 
$377,484
 
$617,492
 
12/31/2011
 
14.7%
 
$979,865
 
$354,422
 
$625,443
 
12/31/2012
 
14.9%
Loan
     
69
 
3110 Plaza
 
0.3%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Loan
     
70
 
College Marketplace
 
0.3%
 
$540,664
 
$175,150
 
$365,514
 
12/31/2011
 
9.2%
 
$563,404
 
$208,309
 
$355,095
 
12/31/2012
 
8.9%
Loan
     
71
 
CVS - Waterford, MI
 
0.3%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Loan
     
72
 
LaQuinta Inn & Suites Port Charlotte
 
0.3%
 
$777,206
 
$512,505
 
$264,701
 
7/31/2012 T7
 
7.0%
 
$1,452,500
 
$1,049,598
 
$402,902
 
12/31/2013
 
10.7%
Loan
     
73
 
Coventry Park Apartments
 
0.3%
 
$832,119
 
$499,739
 
$332,380
 
12/31/2011
 
9.8%
 
$849,899
 
$507,821
 
$342,078
 
12/31/2012
 
10.1%
Loan
     
74
 
Walgreens - Gainesville, FL
 
0.2%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Loan
 
15
 
75
 
American Mini Storage - Houston
 
0.2%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$519,186
 
$241,371
 
$277,815
 
12/31/2012
 
10.7%
Loan
     
76
 
Rite Aid - Greenville, SC
 
0.2%
 
$263,447
 
N/A
 
$263,447
 
12/31/2011
 
12.5%
 
$263,447
 
N/A
 
$263,447
 
12/31/2012
 
12.5%
 
 
I-18

 
 
APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
                                                                         
                   
MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS
                     
Property
Flag
 
Footnotes
 
Loan ID
 
Property Name
 
% of Initial
Pool Balance
 
Most
 Recent
Revenues
 
Most
 Recent Expenses
 
Most
Recent NOI
 
Most
Recent
NOI Date
 
Most
Recent NOI
Debt Yield
 
UW
Occupancy
 
UW EGI
 
UW
Expenses
 
UW NOI(3)
 
UW NOI
Debt Yield
 
UW
Replacement
Reserves
 
UW TI/LC
 
UW NCF(3)
 
UW NCF
Debt Yield
Loan
 
4, 5, 6
 
1
 
Arundel Mills & Marketplace
 
11.4%
 
$63,903,361
 
$17,346,288
 
$46,557,073
 
11/30/2013 TTM
 
12.1%
 
97.5%
 
$65,894,657
 
$16,428,304
 
$49,466,352
 
12.8%
 
$304,645
 
$1,573,200
 
$47,588,507
 
12.4%
Property
     
1.1
 
Arundel Mills
                                                           
Property
     
1.2
 
Arundel Marketplace
                                                           
Loan
 
6, 7, 8
 
2
 
State Farm Portfolio
 
7.9%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
99.6%
 
$36,587,871
 
$0
 
$36,587,870
 
9.5%
 
$36,013
 
$249,874
 
$36,301,983
 
9.5%
Property
     
2.1
 
State Farm Portfolio - Charlottesville
     
N/A
 
N/A
 
N/A
 
N/A
     
100.0%
 
$4,903,746
 
$0
 
$4,903,745
     
$0
 
$0
 
$4,903,744
   
Property
     
2.2
 
State Farm Portfolio - Murfreesboro
     
N/A
 
N/A
 
N/A
 
N/A
     
100.0%
 
$4,311,150
 
$0
 
$4,311,150
     
$0
 
$0
 
$4,311,150
   
Property
     
2.3
 
State Farm Portfolio - Ballston Spa
     
N/A
 
N/A
 
N/A
 
N/A
     
100.0%
 
$3,890,531
 
$0
 
$3,890,531
     
$0
 
$0
 
$3,890,531
   
Property
     
2.4
 
State Farm Portfolio - Birmingham
     
N/A
 
N/A
 
N/A
 
N/A
     
100.0%
 
$3,531,680
 
$0
 
$3,531,680
     
$0
 
$0
 
$3,531,680
   
Property
     
2.5
 
State Farm Portfolio - Tulsa
     
N/A
 
N/A
 
N/A
 
N/A
     
100.0%
 
$3,163,847
 
$0
 
$3,163,847
     
$0
 
$0
 
$3,163,847
   
Property
     
2.6
 
State Farm Portfolio - Columbia
     
N/A
 
N/A
 
N/A
 
N/A
     
100.0%
 
$3,118,993
 
$0
 
$3,118,993
     
$0
 
$0
 
$3,118,993
   
Property
     
2.7
 
State Farm Portfolio - Jacksonville
     
N/A
 
N/A
 
N/A
 
N/A
     
100.0%
 
$3,071,383
 
$0
 
$3,071,383
     
$0
 
$0
 
$3,071,383
   
Property
     
2.8
 
State Farm Portfolio - Lincoln North
     
N/A
 
N/A
 
N/A
 
N/A
     
100.0%
 
$2,276,575
 
$0
 
$2,276,575
     
$0
 
$0
 
$2,276,575
   
Property
     
2.9
 
State Farm Portfolio - Greeley Central
     
N/A
 
N/A
 
N/A
 
N/A
     
100.0%
 
$2,026,982
 
$0
 
$2,026,982
     
$0
 
$0
 
$2,026,982
   
Property
     
2.10
 
State Farm Portfolio - New Albany
     
N/A
 
N/A
 
N/A
 
N/A
     
100.0%
 
$1,762,755
 
$0
 
$1,762,755
     
$0
 
$0
 
$1,762,755
   
Property
     
2.11
 
State Farm Portfolio - Lincoln South
     
N/A
 
N/A
 
N/A
 
N/A
     
100.0%
 
$1,309,745
 
$0
 
$1,309,745
     
$0
 
$0
 
$1,309,745
   
Property
     
2.12
 
State Farm Portfolio - Greeley South
     
N/A
 
N/A
 
N/A
 
N/A
     
93.4%
 
$994,679
 
$0
 
$994,679
     
$15,802
 
$109,640
 
$869,237
   
Property
     
2.13
 
State Farm Portfolio - Kalamazoo
     
N/A
 
N/A
 
N/A
 
N/A
     
100.0%
 
$953,601
 
$0
 
$953,601
     
$0
 
$0
 
$953,601
   
Property
     
2.14
 
State Farm Portfolio - Greeley North
     
N/A
 
N/A
 
N/A
 
N/A
     
93.4%
 
$1,272,204
 
$0
 
$1,272,204
     
$20,211
 
$140,233
 
$1,111,760
   
Loan
     
3
 
Green Hills Corporate Center
 
5.1%
 
$11,280,438
 
$4,835,381
 
$6,445,057
 
12/31/2013
 
9.9%
 
95.0%
 
$11,143,789
 
$4,871,467
 
$6,272,322
 
9.7%
 
$198,547
 
$301,675
 
$5,772,100
 
8.9%
Loan
     
4
 
Outlets of Mississippi
 
4.9%
 
N/A
 
N/A
 
N/A
 
N/A
 
0.0%
 
95.0%
 
$9,370,839
 
$3,212,799
 
$6,158,040
 
9.9%
 
$30,016
 
$225,117
 
$5,902,907
 
9.5%
Loan
 
9, 10
 
5
 
Marriott Philadelphia Downtown
 
4.7%
 
$102,595,401
 
$71,052,680
 
$31,542,721
 
3/31/2014 TTM
 
13.8%
 
75.0%
 
$99,550,816
 
$69,883,804
 
$29,667,012
 
13.0%
 
$4,977,541
 
$0
 
$24,689,471
 
10.8%
Loan
 
11
 
6
 
Hilton San Francisco Financial District
 
4.1%
 
$50,317,932
 
$37,101,744
 
$13,216,188
 
3/31/2014 TTM
 
13.6%
 
90.2%
 
$49,901,914
 
$37,370,956
 
$12,530,958
 
12.9%
 
$1,996,077
 
$0
 
$10,534,881
 
10.9%
Loan
 
10, 12
 
7
 
La Concha Hotel & Tower
 
3.3%
 
$56,531,453
 
$40,261,969
 
$16,269,484
 
4/30/2014 TTM
 
12.8%
 
90.1%
 
$58,317,747
 
$38,405,146
 
$19,912,602
 
15.7%
 
$2,332,710
 
$0
 
$16,884,357
 
13.3%
Loan
 
10
 
8
 
Aspen Heights - Stillwater
 
3.0%
 
$5,199,006
 
$1,706,398
 
$3,492,608
 
3/31/2014 T-8 Ann.
 
9.2%
 
95.0%
 
$5,138,154
 
$1,927,211
 
$3,210,943
 
8.4%
 
$69,300
 
$0
 
$3,141,643
 
8.2%
Loan
 
13
 
9
 
Thunder Hollow Apartments
 
2.4%
 
$4,288,939
 
$1,842,523
 
$2,446,416
 
3/31/2014 TTM
 
7.9%
 
90.2%
 
$4,409,594
 
$1,845,845
 
$2,563,749
 
8.3%
 
$77,488
 
$0
 
$2,536,261
 
8.2%
Loan
 
6, 8
 
10
 
Sprague Hotel Portfolio
 
2.2%
 
$10,684,711
 
$6,704,485
 
$3,980,226
 
1/31/2014 TTM
 
14.6%
 
71.5%
 
$10,684,708
 
$7,012,597
 
$3,672,111
 
13.4%
 
$428,535
 
$0
 
$3,243,576
 
11.9%
Property
     
10.1
 
Hilton Garden Inn - Indianapolis
     
$4,608,327
 
$2,710,937
 
$1,897,390
 
1/31/2014 TTM
     
71.3%
 
$4,608,327
 
$2,845,968
 
$1,762,359
     
$185,480
 
$0
 
$1,576,879
   
Property
     
10.2
 
Hilton Garden Inn - Edinburgh
     
$3,724,460
 
$2,441,044
 
$1,283,416
 
1/31/2014 TTM
     
68.4%
 
$3,724,460
 
$2,544,954
 
$1,179,506
     
$148,978
 
$0
 
$1,030,528
   
Property
     
10.3
 
Holiday Inn Express - Greenwood
     
$2,351,924
 
$1,552,504
 
$799,420
 
1/31/2014 TTM
     
76.1%
 
$2,351,921
 
$1,621,675
 
$730,246
     
$94,077
 
$0
 
$636,169
   
Loan
 
14
 
11
 
Library of Congress Annex
 
1.8%
 
$3,221,581
 
$928,915
 
$2,292,666
 
10/31/2013 YTD Ann.
 
9.8%
 
95.0%
 
$3,125,572
 
$994,882
 
$2,130,690
 
9.1%
 
$33,179
 
$129,511
 
$1,968,000
 
8.4%
Loan
     
12
 
Wellington Circle Plaza
 
1.8%
 
$2,189,672
 
$597,167
 
$1,592,505
 
12/31/2013
 
7.0%
 
94.0%
 
$2,320,471
 
$482,779
 
$1,837,692
 
8.1%
 
$11,410
 
$40,000
 
$1,786,282
 
7.8%
Loan
     
13
 
The Milano
 
1.8%
 
$3,743,266
 
$1,842,762
 
$1,900,504
 
2/28/2014 TTM
 
8.4%
 
88.9%
 
$3,778,297
 
$1,819,967
 
$1,958,331
 
8.7%
 
$76,250
 
$0
 
$1,882,081
 
8.3%
Loan
     
14
 
Cascade Station I & II
 
1.8%
 
$2,785,134
 
$743,879
 
$2,041,255
 
12/31/2013
 
9.1%
 
93.0%
 
$3,017,682
 
$884,958
 
$2,132,724
 
9.5%
 
$19,158
 
$195,409
 
$1,956,473
 
8.7%
Loan
     
15
 
Eagles Landing Apartments
 
1.7%
 
$4,836,744
 
$2,778,787
 
$2,057,957
 
2/28/2014 TTM
 
9.8%
 
93.9%
 
$4,852,060
 
$2,353,489
 
$2,498,572
 
11.9%
 
$157,760
 
$0
 
$2,340,812
 
11.1%
Loan
 
10
 
16
 
The Osceola Apartments
 
1.6%
 
$2,367,441
 
$1,366,543
 
$1,000,898
 
1/31/2014 TTM
 
5.1%
 
93.2%
 
$3,251,531
 
$1,550,448
 
$1,701,083
 
8.6%
 
$83,300
 
$0
 
$1,617,783
 
8.2%
Loan
 
10
 
17
 
Hampton Inn & Suites Wellington
 
1.5%
 
$5,183,904
 
$2,620,013
 
$2,563,891
 
2/28/2014 TTM
 
13.6%
 
62.1%
 
$5,183,904
 
$2,492,301
 
$2,691,603
 
14.2%
 
$207,356
 
$0
 
$2,484,247
 
13.1%
Loan
     
18
 
Desert Inn & Suites
 
1.5%
 
$7,105,901
 
$3,236,740
 
$3,869,161
 
1/31/2014 TTM
 
20.9%
 
88.0%
 
$6,962,883
 
$3,740,995
 
$3,221,888
 
17.4%
 
$278,515
 
$0
 
$2,943,373
 
15.9%
Loan
     
19
 
Mill River
 
1.4%
 
$2,638,864
 
$905,777
 
$1,733,087
 
12/31/2013
 
9.5%
 
89.8%
 
$2,694,122
 
$877,994
 
$1,816,128
 
10.0%
 
$33,285
 
$137,690
 
$1,645,153
 
9.0%
Loan
 
8
 
20
 
Exchange Right Portfolio II
 
1.4%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
92.7%
 
$1,946,242
 
$38,924
 
$1,907,317
 
10.6%
 
$19,240
 
$121,096
 
$1,766,986
 
9.8%
Property
     
20.1
 
CVS - Bessemer
     
N/A
 
N/A
 
N/A
 
N/A
     
90.0%
 
$346,572
 
$6,931
 
$339,641
     
$5,966
 
$7,568
 
$326,107
   
Property
     
20.2
 
Tractor Supply - Denham Springs
     
N/A
 
N/A
 
N/A
 
N/A
     
90.0%
 
$211,499
 
$4,230
 
$207,269
     
$568
 
$7,568
 
$199,133
   
Property
     
20.3
 
Dollar General - Westwego
     
N/A
 
N/A
 
N/A
 
N/A
     
95.0%
 
$174,739
 
$3,495
 
$171,244
     
$202
 
$7,568
 
$163,474
   
Property
     
20.4
 
Auto Zone - Tampa Bay
     
N/A
 
N/A
 
N/A
 
N/A
     
95.0%
 
$127,775
 
$2,556
 
$125,219
     
$606
 
$7,568
 
$117,045
   
Property
     
20.5
 
Dollar General - Lakeland
     
N/A
 
N/A
 
N/A
 
N/A
     
95.0%
 
$113,143
 
$2,263
 
$110,880
     
$635
 
$7,568
 
$102,677
   
Property
     
20.6
 
Dollar General - Birmingham
     
N/A
 
N/A
 
N/A
 
N/A
     
95.0%
 
$101,338
 
$2,027
 
$99,311
     
$277
 
$7,568
 
$91,466
   
Property
     
20.7
 
Dollar General - Cuyahoga Falls
     
N/A
 
N/A
 
N/A
 
N/A
     
95.0%
 
$95,855
 
$1,917
 
$93,938
     
$376
 
$7,568
 
$85,993
   
Property
     
20.8
 
Family Dollar - Oklahoma City
     
N/A
 
N/A
 
N/A
 
N/A
     
90.0%
 
$105,294
 
$2,106
 
$103,188
     
$427
 
$7,568
 
$95,193
   
Property
     
20.9
 
Dollar General - Baton Rouge
     
N/A
 
N/A
 
N/A
 
N/A
     
95.0%
 
$88,507
 
$1,770
 
$86,737
     
$273
 
$7,568
 
$78,895
   
Property
     
20.10
 
Family Dollar - Cleveland 130th
     
N/A
 
N/A
 
N/A
 
N/A
     
90.0%
 
$95,824
 
$1,916
 
$93,908
     
$252
 
$7,568
 
$86,088
   
Property
     
20.11
 
Dollar General - Gulfport
     
N/A
 
N/A
 
N/A
 
N/A
     
95.0%
 
$91,926
 
$1,839
 
$90,087
     
$187
 
$7,568
 
$82,332
   
Property
     
20.12
 
Dollar Tree - Davenport
     
N/A
 
N/A
 
N/A
 
N/A
     
90.0%
 
$81,049
 
$1,621
 
$79,428
     
$3,103
 
$7,568
 
$68,757
   
Property
     
20.13
 
Dollar General - Lafayette
     
N/A
 
N/A
 
N/A
 
N/A
     
95.0%
 
$75,240
 
$1,505
 
$73,735
     
$182
 
$7,568
 
$65,985
   
Property
     
20.14
 
Dollar General - Cleveland
     
N/A
 
N/A
 
N/A
 
N/A
     
95.0%
 
$85,204
 
$1,704
 
$83,500
     
$3,492
 
$7,568
 
$72,439
   
Property
     
20.15
 
Family Dollar - Cleveland Broadway
     
N/A
 
N/A
 
N/A
 
N/A
     
90.0%
 
$102,565
 
$2,051
 
$100,514
     
$336
 
$7,568
 
$92,610
   
Property
     
20.16
 
Advance Auto Parts - San Angelo
     
N/A
 
N/A
 
N/A
 
N/A
     
90.0%
 
$49,712
 
$994
 
$48,718
     
$2,358
 
$7,568
 
$38,792
   
Loan
     
21
 
Greenhill Apartments at Kalamazoo
 
1.4%
 
$2,980,794
 
$1,328,274
 
$1,652,520
 
1/31/2014 TTM
 
9.2%
 
95.0%
 
$2,973,975
 
$1,334,049
 
$1,639,926
 
9.1%
 
$87,600
 
$0
 
$1,552,326
 
8.6%
Loan
     
22
 
Hampton Inn - Virginia Beach
 
1.4%
 
$5,020,274
 
$3,020,296
 
$1,999,978
 
3/31/2014 TTM
 
11.4%
 
66.2%
 
$5,009,864
 
$2,999,590
 
$2,010,274
 
11.5%
 
$200,395
 
$0
 
$1,809,880
 
10.3%
Loan
     
23
 
Windy Knolls Apartments
 
1.3%
 
$2,352,891
 
$968,565
 
$1,384,326
 
3/31/2014 TTM
 
8.1%
 
93.8%
 
$2,382,677
 
$974,617
 
$1,408,060
 
8.3%
 
$58,182
 
$0
 
$1,349,878
 
7.9%
Loan
     
24
 
Alexander Heights Apartments
 
1.3%
 
$2,071,740
 
$723,829
 
$1,347,911
 
3/31/2014 TTM
 
7.9%
 
91.8%
 
$2,080,112
 
$666,551
 
$1,413,561
 
8.3%
 
$44,576
 
$0
 
$1,368,985
 
8.1%
Loan
     
25
 
Monmouth Plaza
 
1.2%
 
$1,675,899
 
$639,685
 
$1,036,214
 
12/31/2013
 
6.9%
 
95.0%
 
$1,990,042
 
$568,235
 
$1,421,808
 
9.5%
 
$14,415
 
$90,727
 
$1,316,666
 
8.8%
Loan
 
10
 
26
 
One El Paseo Plaza
 
1.1%
 
$1,660,586
 
$503,166
 
$1,157,421
 
2/28/2014 TTM
 
8.0%
 
69.0%
 
$1,742,615
 
$502,799
 
$1,239,816
 
8.6%
 
$10,620
 
$68,788
 
$1,160,408
 
8.1%
Loan
 
10
 
27
 
Hampton Inn Lake Worth
 
1.0%
 
$3,373,650
 
$1,695,906
 
$1,677,744
 
2/28/2014 TTM
 
13.5%
 
63.5%
 
$3,373,650
 
$1,794,436
 
$1,579,215
 
12.7%
 
$134,946
 
$0
 
$1,444,268
 
11.6%
Loan
     
28
 
Slatten Ranch East Shopping Center
 
0.9%
 
$1,864,570
 
$491,171
 
$1,373,399
 
12/31/2013
 
11.4%
 
92.7%
 
$2,187,658
 
$478,237
 
$1,709,421
 
14.2%
 
$12,659
 
$87,768
 
$1,608,994
 
13.4%
Loan
 
10
 
29
 
Staybridge Houston NASA
 
0.9%
 
$3,801,586
 
$2,289,775
 
$1,511,811
 
2/28/2014 TTM
 
14.0%
 
84.8%
 
$3,764,287
 
$2,258,910
 
$1,505,377
 
13.9%
 
$150,571
 
$0
 
$1,354,806
 
12.5%
Loan
 
6, 8, 15
 
30
 
United Stor-All Portfolio
 
0.8%
 
$2,021,796
 
$845,844
 
$1,175,952
 
1/31/2014 TTM
 
11.2%
 
74.1%
 
$2,021,796
 
$836,382
 
$1,185,414
 
11.3%
 
$31,844
 
$0
 
$1,153,570
 
11.0%
Property
     
30.1
 
United Stor-All Portfolio - S. Semoran Boulevard
     
$745,365
 
$277,339
 
$468,026
 
1/31/2014 TTM
     
75.0%
 
$745,365
 
$271,628
 
$473,737
     
$10,633
 
$0
 
$463,104
   
Property
     
30.2
 
United Stor-All Portfolio - W. Colonial Drive
     
$677,755
 
$302,584
 
$375,171
 
1/31/2014 TTM
     
72.8%
 
$677,755
 
$301,599
 
$376,156
     
$11,852
 
$0
 
$364,304
   
Property
     
30.3
 
United Stor-All Portfolio - Red Bug Road
     
$598,676
 
$265,921
 
$332,755
 
1/31/2014 TTM
     
74.4%
 
$598,676
 
$263,155
 
$335,521
     
$9,359
 
$0
 
$326,162
   
Loan
     
31
 
Bellwether Hotel
 
0.8%
 
$5,415,144
 
$3,930,186
 
$1,484,959
 
1/31/2014 TTM
 
14.2%
 
78.6%
 
$5,349,731
 
$3,961,198
 
$1,388,533
 
13.3%
 
$213,989
 
$0
 
$1,174,544
 
11.2%
Loan
     
32
 
LA Fine Arts & Wine Storage
 
0.8%
 
$1,360,171
 
$411,412
 
$948,759
 
12/31/2013
 
9.5%
 
85.4%
 
$1,370,502
 
$519,855
 
$850,647
 
8.5%
 
$5,631
 
$0
 
$845,016
 
8.5%
Loan
 
14
 
33
 
Department of Veterans Affairs Golden
 
0.8%
 
$1,256,653
 
$383,915
 
$872,738
 
12/31/2013
 
8.9%
 
100.0%
 
$1,323,913
 
$389,009
 
$934,904
 
9.5%
 
$11,854
 
$0
 
$923,050
 
9.4%
Loan
     
34
 
Brewster Mews Apartments
 
0.8%
 
$1,745,894
 
$750,051
 
$995,843
 
2/28/2014 TTM
 
10.2%
 
97.0%
 
$1,736,921
 
$838,881
 
$898,040
 
9.2%
 
$60,031
 
$0
 
$838,009
 
8.6%
Loan
     
35
 
Emerald Crossing
 
0.7%
 
$1,546,792
 
$715,649
 
$831,143
 
2/28/2014 TTM
 
8.7%
 
96.8%
 
$1,553,828
 
$704,451
 
$849,377
 
8.9%
 
$56,000
 
$0
 
$793,377
 
8.4%
Loan
 
15
 
36
 
Mount Vernon Self Storage
 
0.7%
 
$1,319,582
 
$452,081
 
$867,501
 
3/31/2014 TTM
 
9.4%
 
71.6%
 
$1,319,582
 
$417,306
 
$902,276
 
9.8%
 
$16,740
 
$0
 
$885,536
 
9.6%
Loan
     
37
 
Montclair Town Center
 
0.7%
 
$1,493,923
 
$339,269
 
$1,154,654
 
12/31/2013
 
12.6%
 
78.9%
 
$1,562,067
 
$439,624
 
$1,122,443
 
12.3%
 
$19,398
 
$66,386
 
$1,036,660
 
11.3%

 
I-19

 

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
                                                                         
                   
MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS
                 
Property
Flag
 
Footnotes
 
Loan ID
 
Property Name
 
% of Initial
Pool Balance
 
Most
 Recent
Revenues
 
Most
 Recent Expenses
 
Most
Recent NOI
 
Most
Recent
NOI Date
 
Most
Recent NOI
Debt Yield
 
UW
Occupancy
 
UW EGI
 
UW
Expenses
 
UW NOI(3)
 
UW NOI
Debt Yield
 
UW
Replacement
Reserves
 
UW TI/LC
 
UW NCF(3)
 
UW NCF
Debt Yield
Loan
     
38
 
Gateway Square
 
0.7%
 
$1,916,694
 
$591,847
 
$1,324,847
 
12/31/2013
 
14.9%
 
81.5%
 
$1,898,367
 
$577,582
 
$1,320,785
 
14.8%
 
$13,352
 
$99,697
 
$1,207,736
 
13.6%
Loan
     
39
 
Hilton Garden Inn - Daytona Beach
 
0.7%
 
$3,900,395
 
$2,579,299
 
$1,321,096
 
2/28/2014 TTM
 
15.0%
 
72.0%
 
$3,873,141
 
$2,448,655
 
$1,424,486
 
16.1%
 
$155,126
 
$0
 
$1,269,360
 
14.4%
Loan
 
10
 
40
 
Milestone South Crossing
 
0.7%
 
$1,137,715
 
$107,783
 
$1,029,932
 
12/31/2013
 
11.7%
 
92.2%
 
$1,127,592
 
$368,459
 
$759,133
 
8.6%
 
$10,854
 
$41,599
 
$706,680
 
8.0%
Loan
     
41
 
Holiday Inn Express Niagara Falls
 
0.7%
 
$3,168,483
 
$1,690,789
 
$1,477,694
 
2/28/2014 TTM
 
17.5%
 
80.9%
 
$3,168,483
 
$1,777,776
 
$1,390,707
 
16.5%
 
$126,739
 
$0
 
$1,263,968
 
15.0%
Loan
     
42
 
Powers Ferry
 
0.7%
 
$856,166
 
$128,322
 
$727,844
 
12/31/2013
 
8.7%
 
88.0%
 
$960,130
 
$230,807
 
$729,323
 
8.8%
 
$3,930
 
$0
 
$725,393
 
8.7%
Loan
     
43
 
Town & Country Center
 
0.6%
 
$937,279
 
$296,801
 
$640,478
 
12/31/2013
 
7.9%
 
83.3%
 
$1,137,382
 
$329,771
 
$807,611
 
9.9%
 
$13,085
 
$50,277
 
$744,249
 
9.1%
Loan
     
44
 
61 Raymond
 
0.6%
 
$724,190
 
$471,628
 
$252,562
 
12/31/2013
 
3.3%
 
90.8%
 
$1,160,494
 
$368,797
 
$791,697
 
10.4%
 
$16,507
 
$46,784
 
$728,406
 
9.6%
Loan
     
45
 
Cypresswood Center
 
0.6%
 
$1,090,021
 
$413,974
 
$676,047
 
12/31/2013
 
9.0%
 
94.4%
 
$1,102,691
 
$381,533
 
$721,158
 
9.6%
 
$6,221
 
$39,245
 
$675,692
 
9.0%
Loan
     
46
 
53 Cardinal Drive
 
0.6%
 
$1,165,653
 
$535,816
 
$629,837
 
12/31/2013
 
8.7%
 
90.0%
 
$701,069
 
$21,032
 
$680,037
 
9.4%
 
$12,471
 
$33,199
 
$634,367
 
8.8%
Loan
     
47
 
Preston Trail Plaza
 
0.6%
 
$939,078
 
$497,223
 
$441,855
 
12/31/2012
 
6.3%
 
79.0%
 
$1,275,322
 
$495,429
 
$779,893
 
11.1%
 
$14,913
 
$89,293
 
$675,687
 
9.6%
Loan
     
48
 
Price Chopper Grocery
 
0.6%
 
$633,250
 
$0
 
$633,250
 
2/28/2014 TTM
 
9.0%
 
95.0%
 
$857,190
 
$269,354
 
$587,836
 
8.3%
 
$2,691
 
$0
 
$585,145
 
8.3%
Loan
     
49
 
Mountain View Villas MHC
 
0.5%
 
$842,571
 
$111,870
 
$730,701
 
2/28/2014 TTM
 
10.5%
 
86.0%
 
$986,993
 
$399,651
 
$587,342
 
8.4%
 
$4,475
 
$0
 
$582,867
 
8.4%
Loan
 
6
 
50
 
McGalliard Mall Shoppes
 
0.5%
 
$848,780
 
$290,119
 
$558,661
 
12/31/2013
 
8.1%
 
93.0%
 
$967,174
 
$279,391
 
$687,783
 
10.0%
 
$10,673
 
$50,991
 
$638,619
 
9.3%
Loan
 
10
 
51
 
Quail Springs Shopping Center
 
0.5%
 
$956,447
 
$164,167
 
$792,280
 
2/28/2014 TTM
 
12.0%
 
93.0%
 
$996,759
 
$212,426
 
$784,333
 
11.9%
 
$10,585
 
$88,911
 
$684,837
 
10.4%
Loan
     
52
 
Park Place Plaza
 
0.5%
 
$1,046,476
 
$392,535
 
$653,942
 
12/31/2013
 
10.0%
 
92.0%
 
$1,048,998
 
$383,251
 
$665,747
 
10.2%
 
$26,750
 
$56,482
 
$582,515
 
8.9%
Loan
     
53
 
Del Sol Inn
 
0.5%
 
$2,360,866
 
$1,333,166
 
$1,027,700
 
2/28/2014 TTM
 
15.8%
 
86.4%
 
$2,360,786
 
$1,421,090
 
$939,696
 
14.5%
 
$94,431
 
$0
 
$845,265
 
13.0%
Loan
     
54
 
Four Points By Sheraton Houston Hobby Airport
 
0.5%
 
$2,049,930
 
$1,315,264
 
$734,666
 
4/30/2014 TTM
 
11.4%
 
71.9%
 
$2,049,911
 
$1,310,428
 
$739,482
 
11.5%
 
$81,996
 
$0
 
$657,486
 
10.2%
Loan
 
16
 
55
 
Carlisle Medical
 
0.5%
 
$770,425
 
$124,642
 
$645,783
 
12/31/2013
 
10.1%
 
94.0%
 
$750,778
 
$126,366
 
$624,412
 
9.8%
 
$9,354
 
$56,589
 
$558,469
 
8.7%
Loan
     
56
 
Creswell Plaza
 
0.5%
 
$727,686
 
$134,041
 
$593,645
 
12/31/2013
 
9.9%
 
90.7%
 
$679,114
 
$130,719
 
$548,395
 
9.1%
 
$6,400
 
$32,002
 
$509,993
 
8.5%
Loan
     
57
 
1488 Town Plaza
 
0.5%
 
$419,031
 
$110,277
 
$308,754
 
12/31/2013
 
5.4%
 
95.0%
 
$736,768
 
$141,210
 
$595,558
 
10.4%
 
$5,168
 
$28,027
 
$562,363
 
9.8%
Loan
     
58
 
Collegiate Court Apartments
 
0.4%
 
$682,848
 
$199,263
 
$483,585
 
2/28/2014 TTM
 
8.8%
 
95.0%
 
$708,438
 
$199,111
 
$509,327
 
9.3%
 
$14,160
 
$0
 
$495,167
 
9.0%
Loan
     
59
 
Sierra Lakes Center
 
0.4%
 
$714,884
 
$195,041
 
$519,843
 
12/31/2013
 
9.5%
 
93.5%
 
$740,487
 
$235,101
 
$505,386
 
9.2%
 
$3,891
 
$20,573
 
$480,922
 
8.8%
Loan
     
60
 
Gables of Notting Hill
 
0.4%
 
$1,508,782
 
$1,000,367
 
$508,415
 
12/31/2013
 
9.3%
 
81.0%
 
$1,538,592
 
$1,005,465
 
$533,127
 
9.7%
 
$44,704
 
$0
 
$488,423
 
8.9%
Loan
 
16
 
61
 
Carlisle Medical III
 
0.4%
 
$657,308
 
$152,625
 
$504,683
 
12/31/2013
 
10.0%
 
95.0%
 
$634,591
 
$150,892
 
$483,700
 
9.6%
 
$5,765
 
$46,503
 
$431,432
 
8.5%
Loan
     
62
 
Brookhaven Plaza
 
0.4%
 
$542,632
 
$135,758
 
$406,874
 
2/1/2014 TTM
 
8.1%
 
94.0%
 
$689,572
 
$173,515
 
$516,057
 
10.3%
 
$7,500
 
$36,652
 
$471,905
 
9.4%
Loan
 
6, 8
 
63
 
North Texas Retail Portfolio
 
0.4%
 
$692,626
 
$268,504
 
$424,123
 
12/31/2013
 
8.5%
 
93.2%
 
$891,980
 
$309,149
 
$582,831
 
11.7%
 
$8,695
 
$54,425
 
$519,711
 
10.4%
Property
     
63.1
 
Golden Beach Marketplace
     
$409,307
 
$167,559
 
$241,748
 
12/31/2013
     
93.1%
 
$486,130
 
$192,921
 
$293,209
     
$4,270
 
$26,447
 
$262,492
   
Property
     
63.2
 
Shoppes at Mustang Crossing
     
$283,319
 
$100,945
 
$182,375
 
12/31/2013
     
93.4%
 
$405,850
 
$116,228
 
$289,622
     
$4,425
 
$27,978
 
$257,219
   
Loan
     
64
 
Cal Plaza
 
0.4%
 
$658,624
 
$218,012
 
$440,612
 
12/31/2013
 
9.0%
 
89.9%
 
$721,955
 
$213,727
 
$508,227
 
10.3%
 
$6,608
 
$46,480
 
$455,139
 
9.3%
Loan
     
65
 
Pepper Tree Heights
 
0.4%
 
$865,082
 
$336,753
 
$528,329
 
2/28/2014 TTM
 
11.2%
 
97.0%
 
$877,878
 
$447,369
 
$430,509
 
9.2%
 
$33,925
 
$0
 
$396,584
 
8.4%
Loan
     
66
 
Hilyard Abbey
 
0.3%
 
$509,090
 
$138,905
 
$370,185
 
12/31/2013
 
8.4%
 
94.0%
 
$516,563
 
$130,503
 
$386,060
 
8.8%
 
$4,750
 
$0
 
$381,310
 
8.7%
Loan
     
67
 
The Shops at Flower Mound
 
0.3%
 
$776,077
 
$316,716
 
$459,361
 
12/31/2013
 
10.6%
 
87.6%
 
$792,607
 
$315,830
 
$476,777
 
11.0%
 
$17,267
 
$27,451
 
$432,059
 
9.9%
Loan
     
68
 
West Court Plaza
 
0.3%
 
$977,832
 
$334,084
 
$643,748
 
12/31/2013
 
15.3%
 
92.0%
 
$980,598
 
$357,631
 
$622,967
 
14.9%
 
$22,084
 
$69,838
 
$531,044
 
12.7%
Loan
     
69
 
3110 Plaza
 
0.3%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
92.6%
 
$678,537
 
$274,105
 
$404,432
 
10.1%
 
$5,586
 
$39,937
 
$358,909
 
9.0%
Loan
     
70
 
College Marketplace
 
0.3%
 
$617,761
 
$309,779
 
$307,982
 
12/31/2013
 
7.7%
 
64.8%
 
$605,124
 
$206,768
 
$398,356
 
10.0%
 
$6,207
 
$22,346
 
$392,149
 
9.8%
Loan
     
71
 
CVS - Waterford, MI
 
0.3%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
100.0%
 
$437,683
 
$68,320
 
$369,363
 
9.3%
 
$0
 
$0
 
$369,363
 
9.3%
Loan
     
72
 
LaQuinta Inn & Suites Port Charlotte
 
0.3%
 
$1,666,267
 
$1,131,025
 
$535,242
 
3/31/2014 TTM
 
14.2%
 
67.9%
 
$1,666,267
 
$1,146,098
 
$520,169
 
13.8%
 
$66,651
 
$0
 
$453,518
 
12.0%
Loan
     
73
 
Coventry Park Apartments
 
0.3%
 
$879,970
 
$510,999
 
$368,971
 
2/28/2014 TTM
 
10.9%
 
95.2%
 
$877,220
 
$524,055
 
$353,165
 
10.5%
 
$30,102
 
$0
 
$323,063
 
9.6%
Loan
     
74
 
Walgreens - Gainesville, FL
 
0.2%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
97.0%
 
$480,150
 
$35,740
 
$444,410
 
14.3%
 
$0
 
$0
 
$444,410
 
14.3%
Loan
 
15
 
75
 
American Mini Storage - Houston
 
0.2%
 
$596,446
 
$228,567
 
$367,879
 
1/31/2014 TTM
 
14.2%
 
70.4%
 
$590,356
 
$293,418
 
$296,938
 
11.4%
 
$9,371
 
$0
 
$287,567
 
11.1%
Loan
     
76
 
Rite Aid - Greenville, SC
 
0.2%
 
$263,447
 
N/A
 
$263,447
 
12/31/2013
 
12.5%
 
95.0%
 
$251,829
 
$7,076
 
$244,753
 
11.7%
 
$1,636
 
$4,364
 
$238,753
 
11.4%

 
I-20

 
 
APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
                                                                 
                   
LARGEST TENANT INFORMATION
 
2ND LARGEST TENANT INFORMATION
 
3RD LARGEST TENANT INFORMATION
Property
Flag
 
Footnotes
 
Loan ID
 
Property Name
 
% of Initial
Pool Balance
 
Largest Tenant
 
Largest
Tenant
Lease
Expiration
 
Largest
Tenant
NSF
 
Largest
Tenant
% of NSF
 
2nd Largest Tenant
 
2nd Largest
Tenant
Lease
Expiration
 
2nd
Largest
Tenant
NSF
 
2nd
Largest
Tenant
% of NSF
 
3rd Largest Tenant
 
3rd Largest
Tenant
Lease
Expiration
 
3rd
Largest
Tenant
NSF
 
3rd
Largest
Tenant
% of NSF
Loan
 
4, 5, 6
 
1
 
Arundel Mills & Marketplace
 
11.4%
                                               
Property
     
1.1
 
Arundel Mills
     
Maryland Live Casino
 
6/6/2111
 
260,749
 
15.7%
 
Bass Pro Shops Outdoor
 
10/31/2016
 
127,672
 
7.7%
 
Cinemark Theatres
 
12/31/2020
 
107,190
 
6.5%
Property
     
1.2
 
Arundel Marketplace
     
H.H. Gregg
 
4/30/2020
 
33,165
 
2.0%
 
Michael’s
 
2/28/2018
 
23,923
 
1.4%
 
Staples
 
1/31/2018
 
20,384
 
1.2%
Loan
 
6, 7, 8
 
2
 
State Farm Portfolio
 
7.9%
                                               
Property
     
2.1
 
State Farm Portfolio - Charlottesville
     
State Farm
 
11/30/2028
 
362,155
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Property
     
2.2
 
State Farm Portfolio - Murfreesboro
     
State Farm
 
11/30/2028
 
402,177
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Property
     
2.3
 
State Farm Portfolio - Ballston Spa
     
State Farm
 
11/30/2028
 
336,382
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Property
     
2.4
 
State Farm Portfolio - Birmingham
     
State Farm
 
11/30/2028
 
312,989
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Property
     
2.5
 
State Farm Portfolio - Tulsa
     
State Farm
 
11/30/2028
 
287,580
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Property
     
2.6
 
State Farm Portfolio - Columbia
     
State Farm
 
11/30/2028
 
335,049
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Property
     
2.7
 
State Farm Portfolio - Jacksonville
     
State Farm
 
11/30/2028
 
302,440
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Property
     
2.8
 
State Farm Portfolio - Lincoln North
     
State Farm
 
11/30/2028
 
224,175
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Property
     
2.9
 
State Farm Portfolio - Greeley Central
     
State Farm
 
11/30/2028
 
194,203
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Property
     
2.10
 
State Farm Portfolio - New Albany
     
State Farm
 
11/30/2028
 
148,782
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Property
     
2.11
 
State Farm Portfolio - Lincoln South
     
State Farm
 
11/30/2028
 
128,971
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Property
     
2.12
 
State Farm Portfolio - Greeley South
     
State Farm
 
11/30/2023
 
112,874
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Property
     
2.13
 
State Farm Portfolio - Kalamazoo
     
State Farm
 
11/30/2028
 
105,639
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Property
     
2.14
 
State Farm Portfolio - Greeley North
     
State Farm
 
11/30/2018
 
144,367
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Loan
     
3
 
Green Hills Corporate Center
 
5.1%
 
Penske
 
12/31/2020
 
421,292
 
72.1%
 
Worley Parsons
 
3/31/2022
 
150,668
 
25.8%
 
Sodexo
 
3/31/2017
 
1,466
 
0.3%
Loan
     
4
 
Outlets of Mississippi
 
4.9%
 
Saks Fifth Avenue
 
11/30/2023
 
20,000
 
6.7%
 
Forever 21
 
1/31/2025
 
15,095
 
5.0%
 
Nike Factory
 
1/31/2019
 
12,000
 
4.0%
Loan
 
9, 10
 
5
 
Marriott Philadelphia Downtown
 
4.7%
 
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
 
11
 
6
 
Hilton San Francisco Financial District
 
4.1%
 
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
 
10, 12
 
7
 
La Concha Hotel & Tower
 
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
 
10
 
8
 
Aspen Heights - Stillwater
 
3.0%
 
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
 
13
 
9
 
Thunder Hollow Apartments
 
2.4%
 
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
 
6, 8
 
10
 
Sprague Hotel Portfolio
 
2.2%
                                               
Property
     
10.1
 
Hilton Garden Inn - Indianapolis
     
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
     
10.2
 
Hilton Garden Inn - Edinburgh
     
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
     
10.3
 
Holiday Inn Express - Greenwood
     
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
 
11
 
Library of Congress Annex
 
1.8%
 
Library of Congress (USA)
 
1/31/2022
 
216,500
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Loan
     
12
 
Wellington Circle Plaza
 
1.8%
 
CVS
 
1/31/2025
 
15,068
 
27.7%
 
The Men’s Wearhouse
 
12/31/2014
 
5,483
 
10.1%
 
CVS Storage
 
1/31/2025
 
4,943
 
9.1%
Loan
     
13
 
The Milano
 
1.8%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Loan
     
14
 
Cascade Station I & II
 
1.8%
 
Wells Fargo
 
11/30/2023
 
49,426
 
38.7%
 
ITT Educational
 
2/28/2021
 
35,000
 
27.4%
 
Univ of Phoenix
 
2/28/2019
 
15,998
 
12.5%
Loan
     
15
 
Eagles Landing 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
 
10
 
16
 
The Osceola 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
 
10
 
17
 
Hampton Inn & Suites Wellington
 
1.5%
 
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
     
18
 
Desert Inn & Suites
 
1.5%
 
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
     
19
 
Mill River
 
1.4%
 
Community Counseling Of Bristol County 
4/30/2020
 
30,780
 
19.7%
 
Comm. Ma: Dept. Of Social Services
 
3/15/2019
 
18,215
 
11.6%
 
Planet Fitness
 
12/31/2018
 
15,900
 
10.2%
Loan
 
8
 
20
 
Exchange Right Portfolio II
 
1.4%
                                               
Property
     
20.1
 
CVS - Bessemer
     
CVS
 
1/31/2024
 
10,466
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Property
     
20.2
 
Tractor Supply - Denham Springs
     
Tractor Supply
 
11/30/2028
 
18,942
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Property
     
20.3
 
Dollar General - Westwego
     
Dollar General
 
10/31/2028
 
12,450
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Property
     
20.4
 
Auto Zone - Tampa Bay
     
Auto Zone
 
8/31/2027
 
7,540
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Property
     
20.5
 
Dollar General - Lakeland
     
Dollar General
 
1/31/2026
 
9,072
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Property
     
20.6
 
Dollar General - Birmingham
     
Dollar General
 
6/30/2028
 
9,223
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Property
     
20.7
 
Dollar General - Cuyahoga Falls
     
Dollar General
 
2/28/2029
 
9,408
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Property
     
20.8
 
Family Dollar - Oklahoma City
     
Family Dollar
 
3/30/2023
 
8,536
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Property
     
20.9
 
Dollar General - Baton Rouge
     
Dollar General
 
9/1/2028
 
9,103
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Property
     
20.10
 
Family Dollar - Cleveland 130th
     
Family Dollar
 
6/30/2024
 
8,412
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Property
     
20.11
 
Dollar General - Gulfport
     
Dollar General
 
10/31/2024
 
9,337
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Property
     
20.12
 
Dollar Tree - Davenport
     
Dollar Tree
 
2/29/2024
 
10,343
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Property
     
20.13
 
Dollar General - Lafayette
     
Dollar General
 
3/31/2029
 
9,100
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Property
     
20.14
 
Dollar General - Cleveland
     
Dollar General
 
8/31/2023
 
12,471
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Property
     
20.15
 
Family Dollar - Cleveland Broadway
     
Family Dollar
 
6/30/2024
 
8,404
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Property
     
20.16
 
Advance Auto Parts - San Angelo
     
Advane Auto Parts
 
6/30/2022
 
6,738
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Loan
     
21
 
Greenhill Apartments at Kalamazoo
 
1.4%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Loan
     
22
 
Hampton Inn - Virginia Beach
 
1.4%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Loan
     
23
 
Windy Knolls 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
     
24
 
Alexander Heights 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
     
25
 
Monmouth Plaza
 
1.2%
 
Toy’s R Us
 
1/31/2024
 
49,000
 
57.8%
 
DSW
 
1/15/2024
 
24,400
 
28.8%
 
EMS
 
10/31/2017
 
6,992
 
8.2%
Loan
 
10
 
26
 
One El Paseo Plaza
 
1.1%
 
Morgan Stanley Smith Barney
 
10/31/2019
 
12,170
 
17.2%
 
Wells Fargo Bank National Association
 
2/28/2017
 
7,337
 
10.4%
 
Hightower Holding, LLC
 
1/31/2017
 
6,431
 
9.1%
Loan
 
10
 
27
 
Hampton Inn Lake Worth
 
1.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Loan
     
28
 
Slatten Ranch East Shopping Center
 
0.9%
 
Sports Authority
 
1/31/2025
 
41,345
 
49.0%
 
Beverage & More
 
1/31/2019
 
10,160
 
12.0%
 
Pet Food Express
 
3/31/2019
 
6,469
 
7.7%
Loan
 
10
 
29
 
Staybridge Houston NASA
 
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
 
6, 8, 15
 
30
 
United Stor-All Portfolio
 
0.8%
                                               
Property
     
30.1
 
United Stor-All Portfolio - S. Semoran Boulevard
     
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
     
30.2
 
United Stor-All Portfolio - W. Colonial Drive
     
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
     
30.3
 
United Stor-All Portfolio - Red Bug 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
Loan
     
31
 
Bellwether Hotel
 
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
 
LA Fine Arts & Wine Storage
 
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
 
14
 
33
 
Department of Veterans Affairs Golden
 
0.8%
 
United States of America
 
9/25/2026
 
56,753
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Loan
     
34
 
Brewster Mews 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
     
35
 
Emerald Crossing
 
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
 
15
 
36
 
Mount Vernon Self Storage
 
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
     
37
 
Montclair Town Center
 
0.7%
 
24 Hour Fitness
 
9/30/2021
 
20,389
 
21.0%
 
Dollar General
 
2/28/2022
 
15,892
 
16.4%
 
Bienvenidos Ctr.
 
4/30/2018
 
5,844
 
6.0%

 
I-21

 
 
APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
                                                                 
                   
LARGEST TENANT INFORMATION
 
2ND LARGEST TENANT INFORMATION
 
3RD LARGEST TENANT INFORMATION
Property
Flag
 
Footnotes
 
Loan ID
 
Property Name
 
% of Initial
Pool Balance
 
Largest Tenant
 
Largest
Tenant
Lease
Expiration
 
Largest
Tenant
NSF
 
Largest
Tenant
% of NSF
 
2nd Largest Tenant
 
2nd Largest
Tenant
Lease
Expiration
 
2nd
Largest
Tenant
NSF
 
2nd
Largest
Tenant
% of NSF
 
3rd Largest Tenant
 
3rd Largest
Tenant
Lease
Expiration
 
3rd
Largest
Tenant
NSF
 
3rd
Largest
Tenant
% of NSF
Loan
     
38
 
Gateway Square
 
0.7%
 
NorCal Coconuts
 
10/17/2018
 
10,280
 
11.5%
 
Kelly-Moore Paint
 
8/31/2018
 
6,000
 
6.7%
 
Chili’s Grill & Bar #171
 
6/11/2014
 
6,000
 
6.7%
Loan
     
39
 
Hilton Garden Inn - Daytona Beach
 
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
 
10
 
40
 
Milestone South Crossing
 
0.7%
 
PetsMart
 
1/31/2024
 
19,207
 
35.4%
 
Office Depot
 
9/30/2018
 
16,172
 
29.8%
 
Mt. Fuji Restaurant
 
2/28/2017
 
3,900
 
7.2%
Loan
     
41
 
Holiday Inn Express Niagara Falls
 
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
     
42
 
Powers Ferry
 
0.7%
 
CVS
 
1/31/2030
 
12,900
 
49.2%
 
Life Long Fitness
 
2/28/2016
 
2,800
 
10.7%
 
Bruegger’s Enterprises
 
4/30/2020
 
2,277
 
8.7%
Loan
     
43
 
Town & Country Center
 
0.6%
 
Platypus Inc
 
7/31/2020
 
10,228
 
12.4%
 
Kimco Educational Products Inc, DBA Learning Zone 
10/31/2014
 
8,678
 
10.5%
 
Spec’s Family Partners, Ltd., DBA Spec’s Wine, Spirits, 
Cigars and Fine Foods (Future, In Process)
4/16/2024
 
7,122
 
8.6%
Loan
     
44
 
61 Raymond
 
0.6%
 
Meat District Co
 
1/31/2024
 
5,570
 
12.1%
 
Slaters 50/50
 
3/31/2018
 
5,304
 
11.6%
 
Henry Artime
 
5/31/2018
 
5,219
 
11.4%
Loan
     
45
 
Cypresswood Center
 
0.6%
 
Willie’s
 
7/31/2014
 
4,000
 
11.5%
 
Burger King
 
9/4/2016
 
3,730
 
10.7%
 
JP Morgan Chase Bank
 
7/31/2015
 
3,600
 
10.4%
Loan
     
46
 
53 Cardinal Drive
 
0.6%
 
Lindabury, McCormick, Esqs
 
12/31/2025
 
48,114
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Loan
     
47
 
Preston Trail Plaza
 
0.6%
 
La Hacienda Ranch
 
12/31/2023
 
6,708
 
7.7%
 
Banana Leaf
 
7/31/2016
 
4,648
 
5.3%
 
Classy Canine Daycare
 
10/31/2023
 
4,019
 
4.6%
Loan
     
48
 
Price Chopper Grocery
 
0.6%
 
AWG
 
10/31/2028
 
53,811
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Loan
     
49
 
Mountain View Villas MHC
 
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
 
6
 
50
 
McGalliard Mall Shoppes
 
0.5%
 
Party City
 
4/30/2024
 
12,000
 
20.2%
 
DaVita Health Care
 
4/30/2024
 
6,790
 
11.5%
 
Buffalo Wild Wings
 
12/31/2019
 
6,000
 
10.1%
Loan
 
10
 
51
 
Quail Springs Shopping Center
 
0.5%
 
Gold’s Gym
 
4/21/2022
 
48,171
 
68.3%
 
Chuck E Cheese
 
1/31/2024
 
13,711
 
19.4%
 
AT&T Mobility
 
6/30/2018
 
4,576
 
6.5%
Loan
     
52
 
Park Place Plaza
 
0.5%
 
Forman Mills
 
2/28/2019
 
57,400
 
45.7%
 
Harbor Freight Tools USA
 
5/31/2015
 
15,000
 
12.0%
 
Dollar Tree
 
1/31/2022
 
12,537
 
10.0%
Loan
     
53
 
Del Sol Inn
 
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
     
54
 
Four Points By Sheraton Houston Hobby Airport
 
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
 
16
 
55
 
Carlisle Medical
 
0.5%
 
Carlisle Regional Medical Center
 
11/10/2017
 
25,514
 
54.6%
 
Davita Dialysis
 
10/31/2021
 
5,796
 
12.4%
 
Penns Wood Physical Therapy
 
1/31/2019
 
4,200
 
9.0%
Loan
     
56
 
Creswell Plaza
 
0.5%
 
Dollar Tree
 
1/15/2019
 
10,200
 
23.9%
 
Shoe Show
 
4/15/2019
 
5,200
 
12.2%
 
Hibbets Sporting Goods
 
1/15/2019
 
5,000
 
11.7%
Loan
     
57
 
1488 Town Plaza
 
0.5%
 
Spec’s Family Partners, Ltd.
 
2/28/2024
 
6,000
 
21.4%
 
PDS Texas Dental Services, LLC (Pacific Dental)
 
10/31/2022
 
4,044
 
14.4%
 
Urgent Clinics Medical Care Group, LLC
 
1/31/2019
 
3,504
 
12.5%
Loan
     
58
 
Collegiate Court 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
     
59
 
Sierra Lakes Center
 
0.4%
 
Dollar Tree
 
5/31/2019
 
8,715
 
40.3%
 
Tios Mexican Restaurant
 
9/30/2023
 
5,300
 
24.5%
 
7-Eleven, Inc.
 
3/31/2022
 
2,400
 
11.1%
Loan
     
60
 
Gables of Notting Hill
 
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
 
16
 
61
 
Carlisle Medical III
 
0.4%
 
HMA-Carlisle Regional
 
12/31/2015
 
17,439
 
45.4%
 
Interstate Waste
 
12/31/2016
 
10,000
 
26.0%
 
Drayer Physical Therapy
 
7/14/2020
 
8,488
 
22.1%
Loan
     
62
 
Brookhaven Plaza
 
0.4%
 
1st Choice
 
7/27/2031
 
10,000
 
20.0%
 
Hibbett Sports
 
3/25/2022
 
7,819
 
15.6%
 
Petsense (937)
 
8/30/2017
 
6,000
 
12.0%
Loan
 
6, 8
 
63
 
North Texas Retail Portfolio
 
0.4%
                                               
Property
     
63.1
 
Golden Beach Marketplace
     
Sci Fi Factory
 
4/30/2020
 
4,000
 
18.7%
 
S. S. Noah Playcare Centers
 
5/31/2015
 
3,729
 
17.5%
 
Mustafa Mashriqi, DBA New York Pizza
 
8/31/2018
 
3,150
 
14.8%
Property
     
63.2
 
Shoppes at Mustang Crossing
     
Anytime Fitness
 
9/15/2015
 
8,100
 
36.6%
 
Galaxy Sports Bar
 
8/31/2018
 
3,500
 
15.8%
 
Planet Beach
 
3/31/2018
 
2,962
 
13.4%
Loan
     
64
 
Cal Plaza
 
0.4%
 
German Auto Repair
 
1/31/2019
 
4,945
 
12.6%
 
Sleep Fit Corp
 
2/1/2019
 
4,824
 
12.3%
 
Bright Now Dental
 
11/30/2018
 
4,547
 
11.6%
Loan
     
65
 
Pepper Tree Heights
 
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
     
66
 
Hilyard Abbey
 
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
     
67
 
The Shops at Flower Mound
 
0.3%
 
El Chico Restaurants of Texas
 
12/31/2018
 
6,070
 
13.7%
 
North Texas Message Works, LLC
 
3/31/2018
 
4,486
 
10.1%
 
Dolphin Pool Supply & Service Inc.
 
1/31/2019
 
4,000
 
9.0%
Loan
     
68
 
West Court Plaza
 
0.3%
 
Big Lots
 
1/31/2019
 
30,000
 
34.8%
 
Dollar Tree
 
3/31/2019
 
12,800
 
14.8%
 
O’Reilly Auto
 
3/31/2019
 
11,920
 
13.8%
Loan
     
69
 
3110 Plaza
 
0.3%
 
Hott Legz
 
6/30/2018
 
3,700
 
13.2%
 
Patti Italian Chophouse
 
7/31/2016
 
3,400
 
12.2%
 
South FL ENT
 
11/30/2017
 
3,000
 
10.7%
Loan
     
70
 
College Marketplace
 
0.3%
 
Office Max
 
3/31/2018
 
18,000
 
43.5%
 
Big 5
 
1/31/2021
 
13,230
 
32.0%
 
Allstate Insurance
 
12/31/2018
 
1,200
 
2.9%
Loan
     
71
 
CVS - Waterford, MI
 
0.3%
 
CVS
 
9/18/2034
 
12,900
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Loan
     
72
 
LaQuinta Inn & Suites Port Charlotte
 
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
     
73
 
Coventry Park 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
     
74
 
Walgreens - Gainesville, FL
 
0.2%
 
Walgreens Co.
 
7/31/2083
 
14,820
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Loan
 
15
 
75
 
American Mini Storage - Houston
 
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
     
76
 
Rite Aid - Greenville, SC
 
0.2%
 
Rite Aid
 
3/13/2020
 
10,908
 
100.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
 
I-22

 

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
                                                             
                   
4TH LARGEST TENANT INFORMATION
 
5TH LARGEST TENANT INFORMATION
 
MORTGAGE LOAN RESERVE INFORMATION
Property
Flag
 
Footnotes
 
Loan ID
 
Property Name
 
% of Initial
Pool Balance
 
4th Largest Tenant
 
4th Largest
Tenant Lease
Expiration
 
4th Largest
Tenant NSF
 
4th Largest
Tenant
% of NSF
 
5th Largest Tenant
 
5th Largest
Tenant Lease
Expiration
 
5th Largest
Tenant NSF
 
 
5th Largest
Tenant
% of NSF
 
Upfront
Replacement
Reserves
 
Monthly
Replacement
Reserves
 
Replacement
Reserve Cap
Loan
 
4, 5, 6
 
1
 
Arundel Mills & Marketplace
 
11.4%
                                 
$0
 
$0
 
$0
Property
     
1.1
 
Arundel Mills
     
Burlington Coat Factory
 
1/31/2016
 
81,282
 
4.9%
 
Medieval Times
 
8/31/2023
 
66,244
 
4.0%
           
Property
     
1.2
 
Arundel Marketplace
     
PetsMart
 
1/31/2018
 
18,963
 
1.1%
 
Mattress Warehouse
 
3/31/2018
 
5,100
 
0.3%
           
Loan
 
6, 7, 8
 
2
 
State Farm Portfolio
 
7.9%
                                 
$0
 
$0
 
$0
Property
     
2.1
 
State Farm Portfolio - Charlottesville
     
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
           
Property
     
2.2
 
State Farm Portfolio - Murfreesboro
     
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
           
Property
     
2.3
 
State Farm Portfolio - Ballston Spa
     
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
           
Property
     
2.4
 
State Farm Portfolio - Birmingham
     
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
           
Property
     
2.5
 
State Farm Portfolio - Tulsa
     
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
           
Property
     
2.6
 
State Farm Portfolio - Columbia
     
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
           
Property
     
2.7
 
State Farm Portfolio - Jacksonville
     
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
           
Property
     
2.8
 
State Farm Portfolio - Lincoln North
     
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
           
Property
     
2.9
 
State Farm Portfolio - Greeley Central
     
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
           
Property
     
2.10
 
State Farm Portfolio - New Albany
     
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
           
Property
     
2.11
 
State Farm Portfolio - Lincoln South
     
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
           
Property
     
2.12
 
State Farm Portfolio - Greeley South
     
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
           
Property
     
2.13
 
State Farm Portfolio - Kalamazoo
     
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
           
Property
     
2.14
 
State Farm Portfolio - Greeley North
     
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
           
Loan
     
3
 
Green Hills Corporate Center
 
5.1%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$16,546
 
$0
Loan
     
4
 
Outlets of Mississippi
 
4.9%
 
Coach
 
1/31/2024
 
8,000
 
2.7%
 
Gap
 
1/31/2019
 
8,000
 
2.7%
 
$0
 
$2,501
 
$0
Loan
 
9, 10
 
5
 
Marriott Philadelphia Downtown
 
4.7%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$0
 
$0
Loan
 
11
 
6
 
Hilton San Francisco Financial District
 
4.1%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$162,628
 
$0
Loan
 
10, 12
 
7
 
La Concha Hotel & Tower
 
3.3%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$185,000
 
$0
Loan
 
10
 
8
 
Aspen Heights - Stillwater
 
3.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$5,775
 
$0
Loan
 
13
 
9
 
Thunder Hollow Apartments
 
2.4%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$500,000
 
$0
 
$0
Loan
 
6, 8
 
10
 
Sprague Hotel Portfolio
 
2.2%
                                 
$0
 
$35,711
 
$0
Property
     
10.1
 
Hilton Garden Inn - Indianapolis
     
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
           
Property
     
10.2
 
Hilton Garden Inn - Edinburgh
     
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
           
Property
     
10.3
 
Holiday Inn Express - Greenwood
     
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
           
Loan
 
14
 
11
 
Library of Congress Annex
 
1.8%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$0
 
$0
Loan
     
12
 
Wellington Circle Plaza
 
1.8%
 
Circle Laundry
 
2/28/2021
 
4,394
 
8.1%
 
Lenscrafter
 
12/31/2016
 
4,009
 
7.4%
 
$0
 
$950
 
$0
Loan
     
13
 
The Milano
 
1.8%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$6,354
 
$0
Loan
     
14
 
Cascade Station I & II
 
1.8%
 
CU Business Group
 
1/31/2019
 
6,657
 
5.2%
 
Mead & Hunt
 
5/31/2018
 
6,646
 
5.2%
 
$0
 
$1,596
 
$0
Loan
     
15
 
Eagles Landing Apartments
 
1.7%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$535,250
 
$13,147
 
$473,280
Loan
 
10
 
16
 
The Osceola Apartments
 
1.6%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$200,000
 
$6,942
 
$0
Loan
 
10
 
17
 
Hampton Inn & Suites Wellington
 
1.5%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$500,000
 
$0
 
$500,000
Loan
     
18
 
Desert Inn & Suites
 
1.5%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$23,210
 
$0
Loan
     
19
 
Mill River
 
1.4%
 
Moran Foods, Inc./Save-A-Lot
 
10/31/2018
 
15,000
 
9.6%
 
Taunton Healthcare Clinic, LLC/American Renal Associates
4/30/2020
 
9,269
 
5.9%
 
$0
 
$2,773
 
$0
Loan
 
8
 
20
 
Exchange Right Portfolio II
 
1.4%
                                 
$0
 
$1,471
 
$0
Property
     
20.1
 
CVS - Bessemer
     
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
           
Property
     
20.2
 
Tractor Supply - Denham Springs
     
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
           
Property
     
20.3
 
Dollar General - Westwego
     
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
           
Property
     
20.4
 
Auto Zone - Tampa Bay
     
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
           
Property
     
20.5
 
Dollar General - Lakeland
     
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
           
Property
     
20.6
 
Dollar General - Birmingham
     
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
           
Property
     
20.7
 
Dollar General - Cuyahoga Falls
     
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
           
Property
     
20.8
 
Family Dollar - Oklahoma City
     
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
           
Property
     
20.9
 
Dollar General - Baton Rouge
     
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
           
Property
     
20.10
 
Family Dollar - Cleveland 130th
     
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
           
Property
     
20.11
 
Dollar General - Gulfport
     
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
           
Property
     
20.12
 
Dollar Tree - Davenport
     
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
           
Property
     
20.13
 
Dollar General - Lafayette
     
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
           
Property
     
20.14
 
Dollar General - Cleveland
     
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
           
Property
     
20.15
 
Family Dollar - Cleveland Broadway
     
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
           
Property
     
20.16
 
Advance Auto Parts - San Angelo
     
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
           
Loan
     
21
 
Greenhill Apartments at Kalamazoo
 
1.4%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$7,300
 
$0
Loan
     
22
 
Hampton Inn - Virginia Beach
 
1.4%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$16,392
 
$0
Loan
     
23
 
Windy Knolls Apartments
 
1.3%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$4,849
 
$0
Loan
     
24
 
Alexander Heights Apartments
 
1.3%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$3,715
 
$0
Loan
     
25
 
Monmouth Plaza
 
1.2%
 
Burger King
 
2/28/2021
 
4,400
 
5.2%
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$565
 
Combined replacement/TI/LC: $120,000
Loan
 
10
 
26
 
One El Paseo Plaza
 
1.1%
 
Integrated Wealth Management
 
11/30/2016
 
5,196
 
7.3%
 
RBC Capital Markets, LLC
 
7/31/2019
 
5,013
 
7.1%
 
$0
 
$885
 
$42,480
Loan
 
10
 
27
 
Hampton Inn Lake Worth
 
1.0%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$300,000
 
$0
 
$300,000
Loan
     
28
 
Slatten Ranch East Shopping Center
 
0.9%
 
Wells Fargo Bank
 
1/31/2019
 
3,990
 
4.7%
 
Yesterday’s Treasures (Temp.)
 
N/A
 
3,000
 
3.6%
 
$0
 
$0
 
$0
Loan
 
10
 
29
 
Staybridge Houston NASA
 
0.9%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$11,918
 
$0
Loan
 
6, 8, 15
 
30
 
United Stor-All Portfolio
 
0.8%
                                 
$0
 
$2,654
 
$95,530
Property
     
30.1
 
United Stor-All Portfolio - S. Semoran Boulevard
     
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
           
Property
     
30.2
 
United Stor-All Portfolio - W. Colonial Drive
     
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
           
Property
     
30.3
 
United Stor-All Portfolio - Red Bug Road
     
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
           
Loan
     
31
 
Bellwether Hotel
 
0.8%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$17,715
 
$425,162
Loan
     
32
 
LA Fine Arts & Wine Storage
 
0.8%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$0
 
$0
Loan
 
14
 
33
 
Department of Veterans Affairs Golden
 
0.8%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$0
 
$0
Loan
     
34
 
Brewster Mews Apartments
 
0.8%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$5,003
 
$0
Loan
     
35
 
Emerald Crossing
 
0.7%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$5,133
 
$0
Loan
 
15
 
36
 
Mount Vernon Self Storage
 
0.7%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$1,395
 
$0
Loan
     
37
 
Montclair Town Center
 
0.7%
 
T Shirt Factory Warehouse
 
9/30/2018
 
5,458
 
5.6%
 
First Dental
 
10/31/2023
 
3,293
 
3.4%
 
$0
 
$1,800
 
$0

 
I-23

 

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
                                                             
                   
4TH LARGEST TENANT INFORMATION
 
5TH LARGEST TENANT INFORMATION
 
MORTGAGE LOAN RESERVE INFORMATION
Property
Flag
 
Footnotes
 
Loan ID
 
Property Name
 
% of Initial
Pool Balance
 
4th Largest Tenant
 
4th Largest
Tenant Lease
Expiration
 
4th Largest
Tenant NSF
 
 
4th Largest
Tenant
% of NSF
 
5th Largest Tenant
 
5th Largest
Tenant Lease
Expiration
 
5th Largest
Tenant NSF
 
5th Largest
Tenant
% of NSF
 
Upfront
Replacement
Reserves
 
Monthly
Replacement
Reserves
 
Replacement
Reserve Cap
Loan
     
38
 
Gateway Square
 
0.7%
 
Eddie Papa’s Restaurant
 
3/31/2018
 
4,774
 
5.4%
 
Callahan Tile & Stone
 
N/A
 
4,225
 
4.7%
 
$0
 
$0
 
$0
Loan
     
39
 
Hilton Garden Inn - Daytona Beach
 
0.7%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$12,833
 
$465,000
Loan
 
10
 
40
 
Milestone South Crossing
 
0.7%
 
Wendy’s
 
12/31/2017
 
3,224
 
5.9%
 
Sew Ciety
 
11/30/2014
 
2,233
 
4.1%
 
$0
 
$905
 
$0
Loan
     
41
 
Holiday Inn Express Niagara Falls
 
0.7%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$14,500
 
$0
Loan
     
42
 
Powers Ferry
 
0.7%
 
Subway
 
5/31/2015
 
1,700
 
6.5%
 
Sooji European Day Spa
 
2/28/2015
 
1,400
 
5.3%
 
$0
 
$328
 
$0
Loan
     
43
 
Town & Country Center
 
0.6%
 
David Hyung Jong Moon, DBA A-1 Dry Cleaners
 
10/31/2017
 
6,600
 
8.0%
 
Kevin Roberts, DBA Arts of Defense
 
8/31/2017
 
5,487
 
6.6%
 
$0
 
$1,090
 
$0
Loan
     
44
 
61 Raymond
 
0.6%
 
Bessinger, Ritt, Tai, & Thvedt
 
9/30/2016
 
4,649
 
10.1%
 
Ace One Foods Group, Inc.
 
4/30/2018
 
3,391
 
7.4%
 
$0
 
$1,376
 
$0
Loan
     
45
 
Cypresswood Center
 
0.6%
 
Memorial Hermann Hospital System
 
10/31/2016
 
3,000
 
8.6%
 
Cypresswood Cleaners
 
6/30/2016
 
2,750
 
7.9%
 
$0
 
$518
 
$0
Loan
     
46
 
53 Cardinal Drive
 
0.6%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$28,000
 
$1,039
 
$0
Loan
     
47
 
Preston Trail Plaza
 
0.6%
 
TX Car Title & Payday Loan
 
6/30/2016
 
4,000
 
4.6%
 
Café De France
 
8/31/2018
 
3,633
 
4.2%
 
$0
 
$1,243
 
$0
Loan
     
48
 
Price Chopper Grocery
 
0.6%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$224
 
$0
Loan
     
49
 
Mountain View Villas MHC
 
0.5%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$597
 
$0
Loan
 
6
 
50
 
McGalliard Mall Shoppes
 
0.5%
 
Panera Bread
 
4/30/2017
 
5,051
 
8.5%
 
Rent-A-Center
 
5/31/2015
 
4,179
 
7.0%
 
$0
 
$871
 
$0
Loan
 
10
 
51
 
Quail Springs Shopping Center
 
0.5%
 
Push Pedal Pull
 
7/7/2018
 
2,746
 
3.9%
 
Beyond Nutrition
 
6/24/2017
 
1,360
 
1.9%
 
$0
 
$882
 
$0
Loan
     
52
 
Park Place Plaza
 
0.5%
 
Rainbow
 
1/31/2020
 
11,683
 
9.3%
 
U Save Outlet
 
1/31/2019
 
8,586
 
6.8%
 
$0
 
$2,229
 
$0
Loan
     
53
 
Del Sol Inn
 
0.5%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$7,869
 
$0
Loan
     
54
 
Four Points By Sheraton Houston Hobby Airport
 
0.5%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$6,733
 
$0
Loan
 
16
 
55
 
Carlisle Medical
 
0.5%
 
Equipment Transport
 
8/31/2016
 
2,770
 
5.9%
 
Lung Asthma & Sleep Associates
 
10/31/2017
 
2,183
 
4.7%
 
$0
 
$780
 
$0
Loan
     
56
 
Creswell Plaza
 
0.5%
 
CATO
 
1/31/2019
 
4,640
 
10.9%
 
Gamestop
 
7/31/2015
 
3,229
 
7.6%
 
$0
 
$356
 
$0
Loan
     
57
 
1488 Town Plaza
 
0.5%
 
C. Tran & K. Nguyen (Nail Salon)
 
9/30/2017
 
2,235
 
8.0%
 
Candace McBride (Optometrist)
 
1/31/2019
 
1,748
 
6.2%
 
$0
 
$431
 
$0
Loan
     
58
 
Collegiate Court Apartments
 
0.4%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$1,180
 
$42,480
Loan
     
59
 
Sierra Lakes Center
 
0.4%
 
Dry Cleaner
 
4/30/2019
 
1,500
 
6.9%
 
Nail Salon
 
4/17/2019
 
1,200
 
5.6%
 
$0
 
$324
 
$0
Loan
     
60
 
Gables of Notting Hill
 
0.4%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$3,725
 
$134,100
Loan
 
16
 
61
 
Carlisle Medical III
 
0.4%
 
Vickory Diagnostics
 
12/31/2014
 
2,505
 
6.5%
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$480
 
$0
Loan
     
62
 
Brookhaven Plaza
 
0.4%
 
Los Parilleros (A&F Holdings)
 
7/31/2017
 
5,775
 
11.6%
 
Factory Connection (937)
 
7/31/2017
 
4,500
 
9.0%
 
$0
 
$625
 
$0
Loan
 
6, 8
 
63
 
North Texas Retail Portfolio
 
0.4%
                                 
$26,516
 
$725
 
$0
Property
     
63.1
 
Golden Beach Marketplace
     
The Beacon Café
 
8/31/2018
 
2,528
 
11.8%
 
S. S. Noah, LLC
 
5/31/2015
 
2,137
 
10.0%
           
Property
     
63.2
 
Shoppes at Mustang Crossing
     
Rehab Management
 
7/31/2016
 
2,400
 
10.8%
 
Wingstop
 
5/31/2017
 
1,500
 
6.8%
           
Loan
     
64
 
Cal Plaza
 
0.4%
 
Imperial Graden
 
11/30/2022
 
3,782
 
9.7%
 
Bella Bead Boutique
 
6/30/2017
 
3,384
 
8.6%
 
$0
 
$551
 
$0
Loan
     
65
 
Pepper Tree Heights
 
0.4%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$2,799
 
$0
Loan
     
66
 
Hilyard Abbey
 
0.3%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$396
 
$0
Loan
     
67
 
The Shops at Flower Mound
 
0.3%
 
Dental Management Strategies, LLC
 
8/31/2014
 
3,337
 
7.5%
 
Stephen Willis DVM (Critter Care Animal Hospital)
 
9/30/2015
 
2,500
 
5.6%
 
$0
 
$1,439
 
$0
Loan
     
68
 
West Court Plaza
 
0.3%
 
Rent-A-Center
 
6/30/2016
 
4,800
 
5.6%
 
Susies Deals
 
3/31/2014
 
4,800
 
5.6%
 
$0
 
$0
 
$0
Loan
     
69
 
3110 Plaza
 
0.3%
 
3110 Fitness
 
5/31/2016
 
2,200
 
7.9%
 
Lighthouse Point Animal Hospital
 
12/31/2014
 
2,183
 
7.8%
 
$0
 
$0
 
$0
Loan
     
70
 
College Marketplace
 
0.3%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$518
 
$12,500
Loan
     
71
 
CVS - Waterford, MI
 
0.3%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$0
 
$0
Loan
     
72
 
LaQuinta Inn & Suites Port Charlotte
 
0.3%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$75,000
 
$5,554
 
$0
Loan
     
73
 
Coventry Park Apartments
 
0.3%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$2,508
 
$0
Loan
     
74
 
Walgreens - Gainesville, FL
 
0.2%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$0
 
$0
Loan
 
15
 
75
 
American Mini Storage - Houston
 
0.2%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$781
 
$37,485
Loan
     
76
 
Rite Aid - Greenville, SC
 
0.2%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
$0
 
$136
 
$0
 
 
I-24

 

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
                                                             
                   
MORTGAGE LOAN RESERVE INFORMATION
     
Property
Flag
 
Footnotes
 
Loan ID
 
Property Name
 
% of Initial
Pool Balance
 
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
 
Other Reserves Description
Loan
 
4, 5, 6
 
1
 
Arundel Mills & Marketplace
 
11.4%
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
N/A
Property
     
1.1
 
Arundel Mills
                                               
Property
     
1.2
 
Arundel Marketplace
                                               
Loan
 
6, 7, 8
 
2
 
State Farm Portfolio
 
7.9%
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
N/A
Property
     
2.1
 
State Farm Portfolio - Charlottesville
                                               
Property
     
2.2
 
State Farm Portfolio - Murfreesboro
                                               
Property
     
2.3
 
State Farm Portfolio - Ballston Spa
                                               
Property
     
2.4
 
State Farm Portfolio - Birmingham
                                               
Property
     
2.5
 
State Farm Portfolio - Tulsa
                                               
Property
     
2.6
 
State Farm Portfolio - Columbia
                                               
Property
     
2.7
 
State Farm Portfolio - Jacksonville
                                               
Property
     
2.8
 
State Farm Portfolio - Lincoln North
                                               
Property
     
2.9
 
State Farm Portfolio - Greeley Central
                                               
Property
     
2.10
 
State Farm Portfolio - New Albany
                                               
Property
     
2.11
 
State Farm Portfolio - Lincoln South
                                               
Property
     
2.12
 
State Farm Portfolio - Greeley South
                                               
Property
     
2.13
 
State Farm Portfolio - Kalamazoo
                                               
Property
     
2.14
 
State Farm Portfolio - Greeley North
                                               
Loan
     
3
 
Green Hills Corporate Center
 
5.1%
 
$0
 
$72,998
 
$0
 
$1,038,377
 
$140,823
 
$143,316
 
$11,943
 
$0
 
$0
 
$0
 
N/A
Loan
     
4
 
Outlets of Mississippi
 
4.9%
 
$0
 
$18,760
 
$450,000
 
$395,415
 
$65,902
 
$29,322
 
$13,074
 
$0
 
$0
 
$0
 
N/A
Loan
 
9, 10
 
5
 
Marriott Philadelphia Downtown
 
4.7%
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
N/A
Loan
 
11
 
6
 
Hilton San Francisco Financial District
 
4.1%
 
$0
 
$0
 
$0
 
$203,150
 
$50,787
 
$149,852
 
$37,463
 
$0
 
$500,000
 
$0
 
Spa Renovation Reserve
Loan
 
10, 12
 
7
 
La Concha Hotel & Tower
 
3.3%
 
$0
 
$0
 
$0
 
$108,558
 
$27,140
 
$1,772,052
 
$161,096
 
$0
 
$805,833
 
$55,833
 
Seasonality Reserve; Ground and Parking Rent Reserve
Loan
 
10
 
8
 
Aspen Heights - Stillwater
 
3.0%
 
$0
 
$0
 
$0
 
$55,826
 
$27,913
 
$0
 
$0
 
$0
 
$0
 
$0
 
N/A
Loan
 
13
 
9
 
Thunder Hollow Apartments
 
2.4%
 
$0
 
$0
 
$0
 
$108,629
 
$9,052
 
$0
 
$0
 
$185,210
 
$0
 
$0
 
N/A
Loan
 
6, 8
 
10
 
Sprague Hotel Portfolio
 
2.2%
 
$0
 
$0
 
$0
 
$219,439
 
$36,573
 
$0
 
$0
 
$0
 
$200,000
 
$0
 
Greenwood PIP Reserve
Property
     
10.1
 
Hilton Garden Inn - Indianapolis
                                               
Property
     
10.2
 
Hilton Garden Inn - Edinburgh
                                               
Property
     
10.3
 
Holiday Inn Express - Greenwood
                                               
Loan
 
14
 
11
 
Library of Congress Annex
 
1.8%
 
$0
 
$0
 
$0
 
$112,169
 
$18,695
 
$0
 
$0
 
$500,000
 
$1,051,742
 
$0
 
Outstanding TI/LC Reserve
Loan
     
12
 
Wellington Circle Plaza
 
1.8%
 
$0
 
$3,333
 
$200,000
 
$13,872
 
$13,872
 
$0
 
$0
 
$26,369
 
$300,000
 
$0
 
Men’s Wearhouse Reserve
Loan
     
13
 
The Milano
 
1.8%
 
$0
 
$0
 
$0
 
$111,600
 
$18,600
 
$42,315
 
$10,579
 
$11,063
 
$0
 
$0
 
N/A
Loan
     
14
 
Cascade Station I & II
 
1.8%
 
$383,160
 
$0
 
$574,731
 
$0
 
$10,380
 
$0
 
$0
 
$0
 
$350,000
 
$0
 
ITT Lease Allowance Reserve
Loan
     
15
 
Eagles Landing Apartments
 
1.7%
 
$0
 
$0
 
$0
 
$113,731
 
$37,910
 
$0
 
$0
 
$564,750
 
$0
 
$0
 
N/A
Loan
 
10
 
16
 
The Osceola Apartments
 
1.6%
 
$0
 
$0
 
$0
 
$74,428
 
$10,633
 
$35,210
 
$11,737
 
$0
 
$0
 
$0
 
N/A
Loan
 
10
 
17
 
Hampton Inn & Suites Wellington
 
1.5%
 
$0
 
$0
 
$0
 
$54,000
 
$18,000
 
$0
 
$0
 
$0
 
$0
 
$0
 
N/A
Loan
     
18
 
Desert Inn & Suites
 
1.5%
 
$0
 
$0
 
$0
 
$0
 
$11,383
 
$0
 
$0
 
$0
 
$0
 
$0
 
N/A
Loan
     
19
 
Mill River
 
1.4%
 
$150,000
 
$9,128
 
$325,000
 
$39,444
 
$19,722
 
$24,293
 
$3,037
 
$15,250
 
$1,500,000
 
$0
 
Achievement Reserve
Loan
 
8
 
20
 
Exchange Right Portfolio II
 
1.4%
 
$0
 
$0
 
$0
 
$61,630
 
$18,642
 
$0
 
$0
 
$41,040
 
$28,490
 
$0
 
Cleveland 130 Reserve
Property
     
20.1
 
CVS - Bessemer
                                               
Property
     
20.2
 
Tractor Supply - Denham Springs
                                               
Property
     
20.3
 
Dollar General - Westwego
                                               
Property
     
20.4
 
Auto Zone - Tampa Bay
                                               
Property
     
20.5
 
Dollar General - Lakeland
                                               
Property
     
20.6
 
Dollar General - Birmingham
                                               
Property
     
20.7
 
Dollar General - Cuyahoga Falls
                                               
Property
     
20.8
 
Family Dollar - Oklahoma City
                                               
Property
     
20.9
 
Dollar General - Baton Rouge
                                               
Property
     
20.10
 
Family Dollar - Cleveland 130th
                                               
Property
     
20.11
 
Dollar General - Gulfport
                                               
Property
     
20.12
 
Dollar Tree - Davenport
                                               
Property
     
20.13
 
Dollar General - Lafayette
                                               
Property
     
20.14
 
Dollar General - Cleveland
                                               
Property
     
20.15
 
Family Dollar - Cleveland Broadway
                                               
Property
     
20.16
 
Advance Auto Parts - San Angelo
                                               
Loan
     
21
 
Greenhill Apartments at Kalamazoo
 
1.4%
 
$0
 
$0
 
$0
 
$158,339
 
$31,668
 
$79,677
 
$8,853
 
$57,150
 
$0
 
$0
 
N/A
Loan
     
22
 
Hampton Inn - Virginia Beach
 
1.4%
 
$0
 
$0
 
$0
 
$12,566
 
$12,566
 
$118,352
 
$8,454
 
$0
 
$0
 
$0
 
N/A
Loan
     
23
 
Windy Knolls Apartments
 
1.3%
 
$0
 
$0
 
$0
 
$0
 
$22,503
 
$6,821
 
$1,137
 
$0
 
$0
 
$0
 
N/A
Loan
     
24
 
Alexander Heights Apartments
 
1.3%
 
$0
 
$0
 
$0
 
$54,668
 
$8,959
 
$16,311
 
$2,330
 
$0
 
$0
 
$0
 
N/A
Loan
     
25
 
Monmouth Plaza
 
1.2%
 
$0
 
$1,201
 
Combined replacement/TI/LC: $120,000
 
$28,333
 
$28,333
 
$36,558
 
$3,656
 
$0
 
$56,000
 
$0
 
Environmental Reserve
Loan
 
10
 
26
 
One El Paseo Plaza
 
1.1%
 
$10,000
 
$8,000
 
$200,000
 
$14,500
 
$9,367
 
$0
 
$0
 
$0
 
$0
 
$0
 
N/A
Loan
 
10
 
27
 
Hampton Inn Lake Worth
 
1.0%
 
$0
 
$0
 
$0
 
$29,750
 
$9,916
 
$0
 
$0
 
$0
 
$0
 
$0
 
PIP
Loan
     
28
 
Slatten Ranch East Shopping Center
 
0.9%
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
$450,000
 
$0
 
Sports Authority Rent Reserve
Loan
 
10
 
29
 
Staybridge Houston NASA
 
0.9%
 
$0
 
$0
 
$0
 
$89,285
 
$17,857
 
$0
 
$7,691
 
$0
 
$0
 
$0
 
N/A
Loan
 
6, 8, 15
 
30
 
United Stor-All Portfolio
 
0.8%
 
$0
 
$0
 
$0
 
$74,577
 
$12,429
 
$0
 
$4,928
 
$0
 
$0
 
$0
 
N/A
Property
     
30.1
 
United Stor-All Portfolio - S. Semoran Boulevard
                                               
Property
     
30.2
 
United Stor-All Portfolio - W. Colonial Drive
                                               
Property
     
30.3
 
United Stor-All Portfolio - Red Bug Road
                                               
Loan
     
31
 
Bellwether Hotel
 
0.8%
 
$0
 
$0
 
$0
 
$46,844
 
$8,621
 
$16,749
 
$1,861
 
$0
 
$0
 
$0
 
N/A
Loan
     
32
 
LA Fine Arts & Wine Storage
 
0.8%
 
$0
 
$0
 
$0
 
$6,060
 
$1,515
 
$0
 
$0
 
$10,360
 
$0
 
$0
 
N/A
Loan
 
14
 
33
 
Department of Veterans Affairs Golden
 
0.8%
 
$0
 
$0
 
$0
 
$36,180
 
$7,236
 
$0
 
$0
 
$20,044
 
$0
 
$0
 
N/A
Loan
     
34
 
Brewster Mews Apartments
 
0.8%
 
$0
 
$0
 
$0
 
$128,386
 
$20,111
 
$46,490
 
$3,874
 
$501,050
 
$1,950
 
$975
 
Annual Bond Payment Reserve
Loan
     
35
 
Emerald Crossing
 
0.7%
 
$0
 
$0
 
$0
 
$45,425
 
$9,085
 
$0
 
$0
 
$0
 
$0
 
$0
 
N/A
Loan
 
15
 
36
 
Mount Vernon Self Storage
 
0.7%
 
$0
 
$0
 
$0
 
$6,845
 
$6,845
 
$0
 
$0
 
$0
 
$0
 
$0
 
N/A
Loan
     
37
 
Montclair Town Center
 
0.7%
 
$125,000
 
$6,250
 
$125,000
 
$6,711
 
$6,711
 
$0
 
$0
 
$0
 
$0
 
$0
 
N/A
 
 
I-25

 

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
                                                             
                   
MORTGAGE LOAN RESERVE INFORMATION
     
Property
Flag
 
Footnotes
 
Loan ID
 
Property Name
 
% of Initial
Pool Balance
 
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
 
Other Reserves Description
Loan
     
38
 
Gateway Square
 
0.7%
 
$90,000
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
N/A
Loan
     
39
 
Hilton Garden Inn - Daytona Beach
 
0.7%
 
$0
 
$0
 
$0
 
$15,139
 
$7,559
 
$0
 
$0
 
$150,000
 
$0
 
$0
 
N/A
Loan
 
10
 
40
 
Milestone South Crossing
 
0.7%
 
$0
 
$3,333
 
$120,000
 
$13,622
 
$13,622
 
$0
 
$0
 
$0
 
$390,000
 
$0
 
Office Depot Reserve; Petsmart Reserve
Loan
     
41
 
Holiday Inn Express Niagara Falls
 
0.7%
 
$0
 
$0
 
$0
 
$15,004
 
$8,336
 
$3,333
 
$1,667
 
$0
 
$72,216
 
$0
 
Tax Reserve
Loan
     
42
 
Powers Ferry
 
0.7%
 
$0
 
$0
 
$0
 
$36,708
 
$4,589
 
$2,308
 
$769
 
$0
 
$0
 
$0
 
N/A
Loan
     
43
 
Town & Country Center
 
0.6%
 
$0
 
$4,190
 
$0
 
$65,187
 
$10,865
 
$428
 
$428
 
$18,875
 
$624,898
 
$0
 
Spec’s Rent Reserve; Spec’s Tenant Leasing Costs Reserve; Lease Up Reserve
Loan
     
44
 
61 Raymond
 
0.6%
 
$0
 
$3,600
 
$0
 
$11,649
 
$11,649
 
$0
 
$0
 
$0
 
$0
 
$0
 
N/A
Loan
     
45
 
Cypresswood Center
 
0.6%
 
$0
 
$2,894
 
$104,190
 
$78,700
 
$15,740
 
$0
 
$0
 
$3,750
 
$5,000
 
$0
 
Environmental Reserve
Loan
     
46
 
53 Cardinal Drive
 
0.6%
 
$0
 
$0
 
$0
 
$35,119
 
$17,559
 
$7,400
 
$0
 
$0
 
$1,700,000
 
$0
 
Lindabury Lease Leasing Costs Reserve
Loan
     
47
 
Preston Trail Plaza
 
0.6%
 
$67,204
 
$4,167
 
$0
 
$74,992
 
$14,998
 
$0
 
$4,812
 
$0
 
$21,980
 
$0
 
Lily Med Spa & Marshall Eye Care Reserve
Loan
     
48
 
Price Chopper Grocery
 
0.6%
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
N/A
Loan
     
49
 
Mountain View Villas MHC
 
0.5%
 
$0
 
$0
 
$0
 
$3,420
 
$3,420
 
$7,113
 
$652
 
$0
 
$0
 
$0
 
N/A
Loan
 
6
 
50
 
McGalliard Mall Shoppes
 
0.5%
 
$125,000
 
$2,904
 
$125,000
 
$112,386
 
$9,852
 
$2,982
 
$1,492
 
$145,313
 
$44,700
 
$0
 
Davita Dialysis Reserve; Orange Leaf Reserve
Loan
 
10
 
51
 
Quail Springs Shopping Center
 
0.5%
 
$0
 
$4,116
 
$148,184
 
$18,362
 
$9,181
 
$0
 
$0
 
$5,625
 
$526,227
 
$0
 
CEC Entertainment Reserve
Loan
     
52
 
Park Place Plaza
 
0.5%
 
$0
 
$3,333
 
$0
 
$29,060
 
$14,530
 
$0
 
$0
 
$74,250
 
$0
 
$0
 
N/A
Loan
     
53
 
Del Sol Inn
 
0.5%
 
$0
 
$0
 
$0
 
$0
 
$3,420
 
$0
 
$0
 
$0
 
$0
 
$0
 
N/A
Loan
     
54
 
Four Points By Sheraton Houston Hobby Airport
 
0.5%
 
$0
 
$0
 
$0
 
$31,241
 
$5,207
 
$18,913
 
$6,304
 
$0
 
$0
 
$0
 
N/A
Loan
 
16
 
55
 
Carlisle Medical
 
0.5%
 
$0
 
$4,716
 
$113,178
 
$41,194
 
$4,568
 
$2,444
 
$815
 
$0
 
$0
 
$0
 
N/A
Loan
     
56
 
Creswell Plaza
 
0.5%
 
$96,000
 
$2,667
 
$96,000
 
$31,717
 
$4,531
 
$9,041
 
$1,808
 
$26,635
 
$35,000
 
$0
 
Hertz Holdback
Loan
     
57
 
1488 Town Plaza
 
0.5%
 
$0
 
$2,336
 
$75,000
 
$28,670
 
$4,778
 
$2,814
 
$1,407
 
$0
 
$173,040
 
$0
 
Specs Leasing Reserve; Urgent Clinics Reserve
Loan
     
58
 
Collegiate Court Apartments
 
0.4%
 
$0
 
$0
 
$0
 
$12,800
 
$3,200
 
$0
 
$1,099
 
$0
 
$25,000
 
$0
 
Environmental Reserve
Loan
     
59
 
Sierra Lakes Center
 
0.4%
 
$33,000
 
$1,625
 
$58,500
 
$9,009
 
$9,009
 
$0
 
$699
 
$0
 
$0
 
$0
 
N/A
Loan
     
60
 
Gables of Notting Hill
 
0.4%
 
$0
 
$0
 
$0
 
$35,000
 
$8,750
 
$0
 
$0
 
$71,250
 
$5,480
 
$0
 
Termite Treatment Reserve
Loan
 
16
 
61
 
Carlisle Medical III
 
0.4%
 
$0
 
$3,875
 
$93,005
 
$46,845
 
$5,041
 
$1,849
 
$616
 
$0
 
$0
 
$0
 
N/A
Loan
     
62
 
Brookhaven Plaza
 
0.4%
 
$0
 
$3,333
 
$0
 
$40,584
 
$5,798
 
$7,901
 
$2,634
 
$0
 
$0
 
$0
 
N/A
Loan
 
6, 8
 
63
 
North Texas Retail Portfolio
 
0.4%
 
$79,549
 
$4,535
 
$0
 
$55,044
 
$11,009
 
$1,876
 
$1,876
 
$1,824
 
$9,671
 
$0
 
Planet Beach Reserve
Property
     
63.1
 
Golden Beach Marketplace
                                               
Property
     
63.2
 
Shoppes at Mustang Crossing
                                               
Loan
     
64
 
Cal Plaza
 
0.4%
 
$0
 
$2,938
 
$105,759
 
$17,408
 
$5,803
 
$10,094
 
$1,682
 
$48,479
 
$0
 
$0
 
N/A
Loan
     
65
 
Pepper Tree Heights
 
0.4%
 
$0
 
$0
 
$0
 
$97,979
 
$14,925
 
$27,907
 
$2,326
 
$177,650
 
$1,960
 
$980
 
Annual Bond Payment Reserve
Loan
     
66
 
Hilyard Abbey
 
0.3%
 
$0
 
$0
 
$0
 
$26,152
 
$3,736
 
$999
 
$333
 
$0
 
$0
 
$0
 
N/A
Loan
     
67
 
The Shops at Flower Mound
 
0.3%
 
$0
 
$3,136
 
$115,000
 
$52,305
 
$8,717
 
$3,669
 
$1,835
 
$23,500
 
$0
 
$0
 
N/A
Loan
     
68
 
West Court Plaza
 
0.3%
 
$0
 
$0
 
$0
 
$6,555
 
$6,555
 
$0
 
$0
 
$0
 
$150,000
 
$0
 
TI/LC and Replacement Reserve
Loan
     
69
 
3110 Plaza
 
0.3%
 
$0
 
$0
 
$0
 
$42,840
 
$6,120
 
$3,780
 
$3,780
 
$0
 
$0
 
$0
 
N/A
Loan
     
70
 
College Marketplace
 
0.3%
 
$450,000
 
$0
 
$0
 
$9,005
 
$9,005
 
$0
 
$0
 
$0
 
$0
 
$0
 
N/A
Loan
     
71
 
CVS - Waterford, MI
 
0.3%
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
N/A
Loan
     
72
 
LaQuinta Inn & Suites Port Charlotte
 
0.3%
 
$0
 
$0
 
$0
 
$50,842
 
$6,355
 
$0
 
$3,280
 
$0
 
$75,000
 
$0
 
Seasonality Reserve
Loan
     
73
 
Coventry Park Apartments
 
0.3%
 
$0
 
$0
 
$0
 
$21,658
 
$3,610
 
$27,133
 
$2,261
 
$0
 
$0
 
$0
 
N/A
Loan
     
74
 
Walgreens - Gainesville, FL
 
0.2%
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
N/A
Loan
 
15
 
75
 
American Mini Storage - Houston
 
0.2%
 
$0
 
$0
 
$0
 
$30,217
 
$6,043
 
$0
 
$2,981
 
$0
 
$0
 
$0
 
N/A
Loan
     
76
 
Rite Aid - Greenville, SC
 
0.2%
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
$0
 
N/A
 
 
I-26

 
 
APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
                                                                                     
                   
THIRD PARTY REPORTS
         
TOTAL MORTGAGE DEBT INFORMATION
 
TOTAL DEBT INFORMATION
Property
Flag
 
Footnotes
 
Loan ID
 
Property Name
 
% of Initial
Pool Balance
 
Appraisal
Report Date
 
Environmental
Phase I
Report Date
 
Environmental
Phase II
Report Date
 
Engineering
Report Date
 
Seismic Zone
(Y/N)
 
Seismic
Report Date
 
PML %
 
Cut-off Date
Pari Passu
Mortgage
Debt Balance
 
Cut-off Date
Subord.
Mortgage
Debt Balance
 
Total Mortgage
Debt Cut-off
Date LTV Ratio
 
Total
Mortgage
Debt UW
NCF DSCR
 
Total Mortgage
Debt UW NOI
Debt Yield
 
Cut-off Date
Mezzanine
Debt Balance
 
Cut-off Date
 Other Unsecured
Subordinate Debt
Balance
 
Total Debt
Cut-off Date
LTV Ratio
 
Total
Debt UW
NCF DSCR
 
Total Debt
UW NOI
Debt Yield
Loan
 
4, 5, 6
 
1
 
Arundel Mills & Marketplace
 
11.4%
                             
$240,000,000
     
52.7%
 
2.84x
 
12.8%
                   
Property
     
1.1
 
Arundel Mills
     
1/21/2014
 
1/14/2014
 
N/A
 
1/14/2014
 
No
 
N/A
 
N/A
                                       
Property
     
1.2
 
Arundel Marketplace
     
1/22/2014
 
1/14/2014
 
N/A
 
1/14/2014
 
No
 
N/A
 
N/A
                                       
Loan
 
6, 7, 8
 
2
 
State Farm Portfolio
 
7.9%
                             
$283,500,000
     
71.0%
 
2.02x
 
9.5%
 
$86,000,000
     
86.9%
 
1.51x
 
7.8%
Property
     
2.1
 
State Farm Portfolio - Charlottesville
     
3/17/2014
 
3/10/2014
 
N/A
 
3/17/2014
 
No
 
N/A
 
N/A
                                       
Property
     
2.2
 
State Farm Portfolio - Murfreesboro
     
3/19/2014
 
3/11/2014
 
N/A
 
3/17/2014
 
No
 
N/A
 
N/A
                                       
Property
     
2.3
 
State Farm Portfolio - Ballston Spa
     
3/19/2014
 
3/17/2014
 
N/A
 
3/17/2014
 
No
 
N/A
 
N/A
                                       
Property
     
2.4
 
State Farm Portfolio - Birmingham
     
3/17/2014
 
3/10/2014
 
N/A
 
3/17/2014
 
No
 
N/A
 
N/A
                                       
Property
     
2.5
 
State Farm Portfolio - Tulsa
     
3/6/2014
 
3/10/2014
 
N/A
 
3/17/2014
 
No
 
N/A
 
N/A
                                       
Property
     
2.6
 
State Farm Portfolio - Columbia
     
3/17/2014
 
3/10/2014
 
N/A
 
3/17/2014
 
No
 
N/A
 
N/A
                                       
Property
     
2.7
 
State Farm Portfolio - Jacksonville
     
3/17/2014
 
3/11/2014
 
N/A
 
3/17/2014
 
No
 
N/A
 
N/A
                                       
Property
     
2.8
 
State Farm Portfolio - Lincoln North
     
3/21/2014
 
3/18/2014
 
N/A
 
3/17/2014
 
No
 
N/A
 
N/A
                                       
Property
     
2.9
 
State Farm Portfolio - Greeley Central
     
3/24/2014
 
3/17/2014
 
N/A
 
3/17/2014
 
No
 
N/A
 
N/A
                                       
Property
     
2.10
 
State Farm Portfolio - New Albany
     
3/17/2014
 
3/17/2014
 
N/A
 
3/17/2014
 
No
 
N/A
 
N/A
                                       
Property
     
2.11
 
State Farm Portfolio - Lincoln South
     
3/21/2014
 
3/18/2014
 
N/A
 
3/14/2014
 
No
 
N/A
 
N/A
                                       
Property
     
2.12
 
State Farm Portfolio - Greeley South
     
3/24/2014
 
3/17/2014
 
N/A
 
3/17/2014
 
No
 
N/A
 
N/A
                                       
Property
     
2.13
 
State Farm Portfolio - Kalamazoo
     
3/25/2014
 
3/18/2014
 
N/A
 
3/17/2014
 
No
 
N/A
 
N/A
                                       
Property
     
2.14
 
State Farm Portfolio - Greeley North
     
3/24/2014
 
3/17/2014
 
N/A
 
3/17/2014
 
No
 
N/A
 
N/A
                                       
Loan
     
3
 
Green Hills Corporate Center
 
5.1%
 
3/24/2014
 
2/28/2014
 
N/A
 
2/28/2014
 
No
 
N/A
 
N/A
                     
$7,000,000
     
78.2%
 
1.18x
 
8.7%
Loan
     
4
 
Outlets of Mississippi
 
4.9%
 
4/18/2014
 
4/7/2014
 
N/A
 
4/9/2014
 
No
 
N/A
 
N/A
                         
$9,850,000
 
78.3%
 
1.37x
 
8.6%
Loan
 
9, 10
 
5
 
Marriott Philadelphia Downtown
 
4.7%
 
12/30/2013
 
12/26/2013
 
N/A
 
12/26/2013
 
No
 
N/A
 
N/A
 
$169,212,866
     
74.6%
 
1.62x
 
13.0%
                   
Loan
 
11
 
6
 
Hilton San Francisco Financial District
 
4.1%
 
10/28/2013
 
10/28/2013
 
N/A
 
10/28/2013
 
Yes
 
10/28/2013
 
15.00%
 
$45,000,000
     
53.9%
 
1.63x
 
12.9%
 
$20,000,000
     
65.1%
 
1.25x
 
10.7%
Loan
 
10, 12
 
7
 
La Concha Hotel & Tower
 
3.3%
 
2/25/2014
 
1/31/2014
 
N/A
 
2/3/2014
 
Yes
 
1/31/2014
 
12.00%
 
$84,814,508
     
68.1%
 
2.02x
 
15.7%
                   
Loan
 
10
 
8
 
Aspen Heights - Stillwater
 
3.0%
 
12/10/2013
 
11/19/2013
 
N/A
 
11/19/2013
 
No
 
N/A
 
N/A
                                       
Loan
 
13
 
9
 
Thunder Hollow Apartments
 
2.4%
 
4/22/2014
 
3/19/2014
 
N/A
 
3/19/2014
 
No
 
N/A
 
N/A
                     
$4,125,000
     
83.7%
 
1.06x
 
7.3%
Loan
 
6, 8
 
10
 
Sprague Hotel Portfolio
 
2.2%
                                                                   
Property
     
10.1
 
Hilton Garden Inn - Indianapolis
     
2/19/2014
 
1/29/2014
 
N/A
 
1/29/2014
 
No
 
N/A
 
N/A
                                       
Property
     
10.2
 
Hilton Garden Inn - Edinburgh
     
2/19/2014
 
1/29/2014
 
N/A
 
1/29/2014
 
No
 
N/A
 
N/A
                                       
Property
     
10.3
 
Holiday Inn Express - Greenwood
     
2/19/2014
 
1/29/2014
 
N/A
 
1/29/2014
 
No
 
N/A
 
N/A
                                       
Loan
 
14
 
11
 
Library of Congress Annex
 
1.8%
 
1/23/2014
 
1/27/2014
 
N/A
 
1/27/2014
 
No
 
N/A
 
N/A
                                       
Loan
     
12
 
Wellington Circle Plaza
 
1.8%
 
4/2/2014
 
3/25/2014
 
N/A
 
3/25/2014
 
No
 
N/A
 
N/A
                                       
Loan
     
13
 
The Milano
 
1.8%
 
1/16/2014
 
1/13/2014
 
N/A
 
1/10/2014
 
No
 
N/A
 
N/A
                     
$3,150,000
     
85.0%
 
1.10x
 
7.6%
Loan
     
14
 
Cascade Station I & II
 
1.8%
 
4/2/2014
 
2/13/2014
 
N/A
 
2/13/2014
 
Yes
 
2/10/2014
 
6.00%
                                       
Loan
     
15
 
Eagles Landing Apartments
 
1.7%
 
3/28/2014
 
3/10/2014
 
N/A
 
3/6/2014
 
No
 
N/A
 
N/A
                                       
Loan
 
10
 
16
 
The Osceola Apartments
 
1.6%
 
2/4/2014
 
3/7/2014
 
N/A
 
3/7/2014
 
No
 
N/A
 
N/A
                                       
Loan
 
10
 
17
 
Hampton Inn & Suites Wellington
 
1.5%
 
12/23/2013
 
12/4/2013
 
N/A
 
12/4/2013
 
No
 
N/A
 
N/A
                                       
Loan
     
18
 
Desert Inn & Suites
 
1.5%
 
4/8/2014
 
4/1/2014
 
N/A
 
3/26/2014
 
Yes
 
3/26/2014
 
9.00%
                                       
Loan
     
19
 
Mill River
 
1.4%
 
3/27/2014
 
3/12/2014
 
N/A
 
3/12/2014
 
No
 
N/A
 
N/A
                                       
Loan
 
8
 
20
 
Exchange Right Portfolio II
 
1.4%
                                                                   
Property
     
20.1
 
CVS - Bessemer
     
2/21/2014
 
3/13/2014
 
N/A
 
3/11/2014
 
No
 
N/A
 
N/A
                                       
Property
     
20.2
 
Tractor Supply - Denham Springs
     
3/11/2014
 
1/24/2014
 
2/21/2014
 
1/22/2014
 
No
 
N/A
 
N/A
                                       
Property
     
20.3
 
Dollar General - Westwego
     
4/16/2014
 
4/23/2014
 
N/A
 
4/22/2014
 
No
 
N/A
 
N/A
                                       
Property
     
20.4
 
Auto Zone - Tampa Bay
     
4/16/2014
 
4/7/2014
 
4/29/2014
 
4/14/2014
 
No
 
N/A
 
N/A
                                       
Property
     
20.5
 
Dollar General - Lakeland
     
4/16/2014
 
4/18/2014
 
N/A
 
4/17/2014
 
No
 
N/A
 
N/A
                                       
Property
     
20.6
 
Dollar General - Birmingham
     
4/16/2014
 
5/1/2014
 
N/A
 
5/2/2014
 
No
 
N/A
 
N/A
                                       
Property
     
20.7
 
Dollar General - Cuyahoga Falls
     
4/16/2014
 
3/16/2014
 
N/A
 
4/15/2014
 
No
 
N/A
 
N/A
                                       
Property
     
20.8
 
Family Dollar - Oklahoma City
     
8/26/2013
 
2/5/2014
 
N/A
 
2/5/2014
 
No
 
N/A
 
N/A
                                       
Property
     
20.9
 
Dollar General - Baton Rouge
     
4/16/2014
 
4/22/2014
 
N/A
 
4/22/2014
 
No
 
N/A
 
N/A
                                       
Property
     
20.10
 
Family Dollar - Cleveland 130th
     
11/20/2013
 
8/29/2013
 
N/A
 
3/24/2014
 
No
 
N/A
 
N/A
                                       
Property
     
20.11
 
Dollar General - Gulfport
     
4/16/2014
 
2/20/2014
 
N/A
 
2/17/2014
 
No
 
N/A
 
N/A
                                       
Property
     
20.12
 
Dollar Tree - Davenport
     
1/8/2014
 
10/17/2013
 
N/A
 
2/24/2014
 
No
 
N/A
 
N/A
                                       
Property
     
20.13
 
Dollar General - Lafayette
     
4/16/2014
 
4/14/2014
 
N/A
 
4/14/2014
 
No
 
N/A
 
N/A
                                       
Property
     
20.14
 
Dollar General - Cleveland
     
4/24/2014
 
2/21/2014
 
3/28/2014
 
2/20/2014
 
No
 
N/A
 
N/A
                                       
Property
     
20.15
 
Family Dollar - Cleveland Broadway
     
11/20/2013
 
8/26/2013
 
N/A
 
12/30/2013
 
No
 
N/A
 
N/A
                                       
Property
     
20.16
 
Advance Auto Parts - San Angelo
     
4/16/2014
 
4/21/2014
 
N/A
 
4/18/2014
 
No
 
N/A
 
N/A
                                       
Loan
     
21
 
Greenhill Apartments at Kalamazoo
 
1.4%
 
3/26/2014
 
3/27/2014
 
N/A
 
3/27/2014
 
No
 
N/A
 
N/A
                                       
Loan
     
22
 
Hampton Inn - Virginia Beach
 
1.4%
 
2/14/2014
 
1/29/2014
 
N/A
 
1/29/2014
 
No
 
N/A
 
N/A
                                       
Loan
     
23
 
Windy Knolls Apartments
 
1.3%
 
3/10/2014
 
3/4/2014
 
N/A
 
3/5/2014
 
No
 
N/A
 
N/A
                                       
Loan
     
24
 
Alexander Heights Apartments
 
1.3%
 
3/20/2014
 
3/7/2014
 
N/A
 
3/4/2014
 
No
 
N/A
 
N/A
                                       
Loan
     
25
 
Monmouth Plaza
 
1.2%
 
4/1/2014
 
4/18/2014
 
N/A
 
3/27/2014
 
No
 
N/A
 
N/A
                                       
Loan
 
10
 
26
 
One El Paseo Plaza
 
1.1%
 
3/20/2014
 
3/13/2014
 
N/A
 
3/13/2014
 
Yes
 
3/13/2014
 
8.00%
                                       
Loan
 
10
 
27
 
Hampton Inn Lake Worth
 
1.0%
 
12/9/2013
 
12/4/2013
 
N/A
 
12/4/2013
 
No
 
N/A
 
N/A
                                       
Loan
     
28
 
Slatten Ranch East Shopping Center
 
0.9%
 
4/17/2014
 
4/2/2014
 
N/A
 
4/2/2014
 
Yes
 
4/2/2014
 
9.00%
                                       
Loan
 
10
 
29
 
Staybridge Houston NASA
 
0.9%
 
4/3/2014
 
3/20/2014
 
N/A
 
3/21/2014
 
No
 
N/A
 
N/A
                                       
Loan
 
6, 8, 15
 
30
 
United Stor-All Portfolio
 
0.8%
                                                                   
Property
     
30.1
 
United Stor-All Portfolio - S. Semoran Boulevard
     
1/31/2014
 
2/4/2014
 
N/A
 
2/4/2014
 
No
 
N/A
 
N/A
                                       
Property
     
30.2
 
United Stor-All Portfolio - W. Colonial Drive
     
1/31/2014
 
2/4/2014
 
N/A
 
2/4/2014
 
No
 
N/A
 
N/A
                                       
Property
     
30.3
 
United Stor-All Portfolio - Red Bug Road
     
1/31/2014
 
2/4/2014
 
N/A
 
2/4/2014
 
No
 
N/A
 
N/A
                                       
Loan
     
31
 
Bellwether Hotel
 
0.8%
 
1/21/2014
 
12/18/2013
 
N/A
 
12/18/2013
 
Yes
 
12/18/2013
 
8.00%
                                       
Loan
     
32
 
LA Fine Arts & Wine Storage
 
0.8%
 
3/20/2014
 
3/21/2014
 
N/A
 
3/21/2014
 
Yes
 
3/21/2014
 
17.00%
                                       
Loan
 
14
 
33
 
Department of Veterans Affairs Golden
 
0.8%
 
3/22/2014
 
1/28/2014
 
N/A
 
1/27/2014
 
No
 
N/A
 
N/A
                                       
Loan
     
34
 
Brewster Mews Apartments
 
0.8%
 
4/3/2014
 
4/4/2014
 
N/A
 
4/4/2014
 
No
 
N/A
 
N/A
                                       
Loan
     
35
 
Emerald Crossing
 
0.7%
 
3/28/2014
 
3/13/2014
 
N/A
 
3/13/2014
 
No
 
N/A
 
N/A
                                       
Loan
 
15
 
36
 
Mount Vernon Self Storage
 
0.7%
 
4/4/2014
 
3/26/2014
 
N/A
 
3/17/2014
 
No
 
N/A
 
N/A
                                       
Loan
     
37
 
Montclair Town Center
 
0.7%
 
3/5/2014
 
3/3/2014
 
3/18/2014
 
3/3/2014
 
Yes
 
3/3/2014
 
15.00%
                                       
 
 
I-27

 

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
                                                                                     
                   
THIRD PARTY REPORTS
       
TOTAL MORTGAGE DEBT INFORMATION
 
TOTAL DEBT INFORMATION
Property
Flag
 
Footnotes
 
Loan ID
 
Property Name
 
% of Initial
Pool Balance
 
Appraisal
Report Date
 
Environmental
Phase I
Report Date
 
Environmental
Phase II
Report Date
 
Engineering
Report Date
 
Seismic Zone
(Y/N)
 
Seismic
Report Date
 
PML %
 
Cut-off Date
Pari Passu
Mortgage
Debt Balance
 
Cut-off Date
Subord.
Mortgage
Debt Balance
 
Total Mortgage
Debt Cut-off
Date LTV Ratio
 
Total
Mortgage
Debt UW
NCF DSCR
 
Total Mortgage
Debt UW NOI
Debt Yield
 
Cut-off Date
Mezzanine
Debt Balance
 
Cut-off Date
 Other Unsecured
Subordinate Debt
Balance
 
Total Debt
Cut-off Date
LTV Ratio
 
Total
Debt UW
NCF DSCR
 
Total Debt
UW NOI
Debt Yield
Loan
     
38
 
Gateway Square
 
0.7%
 
1/23/2014
 
11/11/2013
 
1/31/2014
 
11/11/2013
 
Yes
 
11/11/2013
 
14.00%
                                       
Loan
     
39
 
Hilton Garden Inn - Daytona Beach
 
0.7%
 
1/23/2014
 
12/24/2013
 
N/A
 
12/24/2013
 
No
 
N/A
 
N/A
                                       
Loan
 
10
 
40
 
Milestone South Crossing
 
0.7%
 
2/19/2014
 
3/4/2014
 
N/A
 
3/4/2014
 
No
 
N/A
 
N/A
                                       
Loan
     
41
 
Holiday Inn Express Niagara Falls
 
0.7%
 
1/16/2014
 
10/10/2013
 
N/A
 
10/10/2013
 
No
 
N/A
 
N/A
                                       
Loan
     
42
 
Powers Ferry
 
0.7%
 
3/6/2014
 
2/7/2014
 
N/A
 
2/6/2014
 
No
 
N/A
 
N/A
                                       
Loan
     
43
 
Town & Country Center
 
0.6%
 
3/21/2014
 
2/27/2014
 
N/A
 
2/27/2014
 
No
 
N/A
 
N/A
                                       
Loan
     
44
 
61 Raymond
 
0.6%
 
3/7/2014
 
3/6/2014
 
N/A
 
3/28/2014
 
Yes
 
3/3/2014
 
18.00%
                                       
Loan
     
45
 
Cypresswood Center
 
0.6%
 
3/24/2014
 
2/16/2014
 
2/25/2014
 
2/25/2014
 
No
 
N/A
 
N/A
                                       
Loan
     
46
 
53 Cardinal Drive
 
0.6%
 
3/24/2014
 
3/24/2014
 
N/A
 
3/24/2014
 
No
 
N/A
 
N/A
                                       
Loan
     
47
 
Preston Trail Plaza
 
0.6%
 
4/10/2014
 
3/24/2014
 
N/A
 
3/25/2014
 
No
 
N/A
 
N/A
                                       
Loan
     
48
 
Price Chopper Grocery
 
0.6%
 
3/17/2014
 
4/11/2014
 
N/A
 
4/9/2014
 
No
 
N/A
 
N/A
                                       
Loan
     
49
 
Mountain View Villas MHC
 
0.5%
 
4/11/2014
 
4/2/2014
 
N/A
 
3/11/2014
 
Yes
 
3/11/2014
 
5.00%
                                       
Loan
 
6
 
50
 
McGalliard Mall Shoppes
 
0.5%
 
3/24/2014
 
2/21/2014
 
N/A
 
2/21/2014
 
No
 
N/A
 
N/A
                                       
Loan
 
10
 
51
 
Quail Springs Shopping Center
 
0.5%
 
4/8/2014
 
3/26/2014
 
N/A
 
3/26/2014
 
No
 
N/A
 
N/A
                                       
Loan
     
52
 
Park Place Plaza
 
0.5%
 
3/25/2014
 
4/10/2014
 
N/A
 
3/26/2014
 
No
 
N/A
 
N/A
                     
$821,553
     
82.7%
 
1.10x
 
9.0%
Loan
     
53
 
Del Sol Inn
 
0.5%
 
4/8/2014
 
1/1/2014
 
N/A
 
3/26/2014
 
Yes
 
3/26/2014
 
13.00%
                                       
Loan
     
54
 
Four Points By Sheraton Houston Hobby Airport
 
0.5%
 
4/16/2014
 
4/18/2014
 
N/A
 
4/18/2014
 
No
 
N/A
 
N/A
                                       
Loan
 
16
 
55
 
Carlisle Medical
 
0.5%
 
3/4/2014
 
3/7/2014
 
N/A
 
3/7/2014
 
No
 
N/A
 
N/A
                                       
Loan
     
56
 
Creswell Plaza
 
0.5%
 
4/30/2014
 
4/11/2014
 
N/A
 
4/10/2014
 
No
 
N/A
 
N/A
                                       
Loan
     
57
 
1488 Town Plaza
 
0.5%
 
4/18/2014
 
3/13/2014
 
N/A
 
3/13/2014
 
No
 
N/A
 
N/A
                                       
Loan
     
58
 
Collegiate Court Apartments
 
0.4%
 
1/28/2014
 
1/28/2014
 
N/A
 
1/28/2014
 
No
 
N/A
 
N/A
                                       
Loan
     
59
 
Sierra Lakes Center
 
0.4%
 
4/14/2014
 
3/10/2014
 
N/A
 
3/10/2014
 
Yes
 
3/10/2014
 
8.00%
                                       
Loan
     
60
 
Gables of Notting Hill
 
0.4%
 
1/31/2014
 
2/3/2014
 
N/A
 
2/3/2014
 
No
 
N/A
 
N/A
                                       
Loan
 
16
 
61
 
Carlisle Medical III
 
0.4%
 
3/4/2014
 
3/7/2014
 
N/A
 
3/7/2014
 
No
 
N/A
 
N/A
                                       
Loan
     
62
 
Brookhaven Plaza
 
0.4%
 
3/10/2014
 
3/5/2014
 
N/A
 
3/5/2014
 
No
 
N/A
 
N/A
                                       
Loan
 
6, 8
 
63
 
North Texas Retail Portfolio
 
0.4%
                                                                   
Property
     
63.1
 
Golden Beach Marketplace
     
3/5/2014
 
2/19/2014
 
N/A
 
2/18/2014
 
No
 
N/A
 
N/A
                                       
Property
     
63.2
 
Shoppes at Mustang Crossing
     
3/7/2014
 
2/19/2014
 
N/A
 
2/18/2014
 
No
 
N/A
 
N/A
                                       
Loan
     
64
 
Cal Plaza
 
0.4%
 
3/21/2014
 
3/17/2014
 
N/A
 
3/17/2014
 
Yes
 
3/17/2014
 
7.00%
                                       
Loan
     
65
 
Pepper Tree Heights
 
0.4%
 
4/3/2014
 
4/16/2014
 
N/A
 
4/4/2014
 
No
 
N/A
 
N/A
                                       
Loan
     
66
 
Hilyard Abbey
 
0.3%
 
1/14/2014
 
1/17/2014
 
N/A
 
1/17/2014
 
Yes
 
1/17/2014
 
5.00%
                                       
Loan
     
67
 
The Shops at Flower Mound
 
0.3%
 
3/10/2014
 
3/13/2014
 
4/10/2014
 
3/13/2014
 
No
 
N/A
 
N/A
                                       
Loan
     
68
 
West Court Plaza
 
0.3%
 
3/7/2014
 
2/3/2014
 
N/A
 
2/14/2014
 
Yes
 
2/11/2014
 
9.00%
                                       
Loan
     
69
 
3110 Plaza
 
0.3%
 
3/31/2014
 
3/24/2014
 
4/23/2014
 
3/21/2014
 
No
 
N/A
 
N/A
                                       
Loan
     
70
 
College Marketplace
 
0.3%
 
2/7/2014
 
1/17/2014
 
N/A
 
1/17/2014
 
Yes
 
1/17/2014
 
9.00%
                         
$3,149,747
 
97.5%
 
1.32x
 
5.6%
Loan
     
71
 
CVS - Waterford, MI
 
0.3%
 
2/22/2014
 
3/5/2014
 
N/A
 
3/5/2014
 
No
 
N/A
 
N/A
                                       
Loan
     
72
 
LaQuinta Inn & Suites Port Charlotte
 
0.3%
 
4/24/2014
 
3/24/2014
 
N/A
 
3/26/2014
 
No
 
N/A
 
N/A
                                       
Loan
     
73
 
Coventry Park Apartments
 
0.3%
 
4/8/2014
 
3/21/2014
 
N/A
 
3/21/2014
 
No
 
N/A
 
N/A
                                       
Loan
     
74
 
Walgreens - Gainesville, FL
 
0.2%
 
2/21/2014
 
2/25/2014
 
N/A
 
2/27/2014
 
No
 
N/A
 
N/A
                                       
Loan
 
15
 
75
 
American Mini Storage - Houston
 
0.2%
 
2/13/2014
 
2/26/2014
 
N/A
 
2/26/2014
 
No
 
N/A
 
N/A
                                       
Loan
     
76
 
Rite Aid - Greenville, SC
 
0.2%
 
4/21/2014
 
3/24/2014
 
N/A
 
3/24/2014
 
No
 
N/A
 
N/A
                                       
 
 
I-28

 
 
MSBAM 2014-C16
 
FOOTNOTES TO APPENDIX I

(1)
MSMCH—Morgan Stanley Mortgage Capital Holdings LLC; BANA—Bank of America, National Association; CIBC—CIBC Inc.

(2)
The Administrative Fee Rate includes the master servicing fee, trust advisor fee, trustee/certificate administrator fee, primary servicing fee, CREFC® license fee and, with respect to any non-serviced mortgage loan, pari passu loan primary servicing fee, in each case applicable to the related mortgage loan.

(3)
The UW NOI and UW NCF for the mortgaged properties are derived principally from current rent rolls or tenant leases and historical expenses, adjusted to account for inflation, contractual rent increases, significant occupancy increases and a market rate management fee. In some cases, UW NOI and UW NCF are based on tenants that may have signed a lease or lease amendment expanding its space but are not yet in occupancy, in operation and/or paying rent, or on tenants paying temporarily abated rent.

(4)
With respect to Mortgage Loan No. 1, Arundel Mills & Marketplace, the mortgage loan is part of a $385,000,000 pari passu non-serviced loan combination that is evidenced by six pari passu promissory notes. The Arundel Mills & Marketplace Mortgage Loan is evidenced by two of such pari passu notes (Notes A-2-1 and A-2-2) with an aggregate outstanding principal balance as of the Cut-off Date of $145,000,000. The pari passu notes not included in the Issuing Entity (Notes A-1-1, A-1-2, A-3-1 and A-3-2) evidence the related non-serviced companion loan, which has an outstanding balance as of the Cut-off Date of $240,000,000. Unless otherwise indicated, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Unit calculations include the related pari passu non-serviced companion loan. See “Description of the Mortgage Pool—The A/B Whole Loans and the Loan Pairs—The Arundel Mills & Marketplace Non-Serviced Loan Combination” in the free writing prospectus.

(5)
With respect to Mortgage Loan No. 1, Arundel Mills and Marketplace, the % NSF of the five largest tenants is calculated off of the combined square footage for Arundel Mills and Arundel Marketplace.

(6)
With respect to Mortgage Loan Nos. 1, 2, 10, 30, 50 and 63, Arundel Mills & Marketplace, State Farm Portfolio, Sprague Hotel Portfolio, United Stor-All Portfolio, McGalliard Mall Shoppes and North Texas Retail Portfolio, the related loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, in connection with partial defeasance or prepayment of the related mortgage loan. See “Description of the Mortgage Pool—Material Terms and Characteristics of the Mortgage Loans—Partial Releases Other Than in Connection with Defeasance” and “—Defeasance Loans” in the free writing prospectus.

(7)
With respect to Mortgage Loan No. 2, State Farm Portfolio, the mortgage loan is part of a $383,500,000 pari passu non-serviced loan combination that is evidenced by four pari passu promissory notes. The State Farm Portfolio Mortgage Loan is evidenced by one such pari passu note (Note A-4) with an outstanding principal balance as of the Cut-off Date of $100,000,000. The pari passu notes not included in the issuing entity (Notes A-1, A-2 and A-3) evidence the related non-serviced companion loan, which has an outstanding balance as of the Cut-off Date of $283,500,000. Unless otherwise indicated, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Unit calculations include the related pari passu non-serviced companion loan. See “Description of the Mortgage Pool—The Non-Serviced Loan Combinations—The State Farm Portfolio Non-Serviced Loan Combination” in the free writing prospectus.

(8)
With respect to Mortgage Loan Nos. 2, 10, 20, 30 and 63, State Farm Portfolio, Sprague Hotel Portfolio, Exchange Right Portfolio II, United Stor-All Portfolio and North Texas Retail Portfolio, each such mortgage loan is secured by multiple properties. For the purpose of the statistical information set forth in this free writing prospectus as to such mortgage loans, a portion of the Cut-off Date Balance has been allocated to each mortgaged property based on the respective Appraised Values and/or UW NCF, and all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Unit calculations are shown on an aggregate basis.

(9)
With respect to Mortgage Loan No. 5, Marriott Philadelphia Downtown, the mortgage loan is part of a $230,000,000 pari passu non-serviced loan combination that is evidenced by four pari passu promissory notes. The Marriott Philadelphia Downtown Mortgage Loan is evidenced by one of such pari passu notes (Note A-4) with an outstanding principal balance as of the Cut-off Date of $59,722,188. The pari passu notes not included in the Issuing Entity (Notes A-1, A-2 and A-3) evidence, in the aggregate, the related non-serviced companion loan, which has an outstanding balance as of the Cut-off Date of $169,212,866. Unless otherwise indicated, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Unit calculations include the related pari passu non-serviced companion loan. See “Description of the Mortgage Pool—The A/B Whole Loans and the Loan Pairs—The Marriott Philadelphia Downtown Non-Serviced Loan Combination” in the free writing prospectus.
 
 
I-29

 

MSBAM 2014-C16
 
FOOTNOTES TO APPENDIX I
 
(10)
With respect to Mortgage Loan Nos. 5, 7, 8, 16, 17, 26, 27, 29, 40 and 51, Marriott Philadelphia Downtown, La Concha Hotel & Tower, Aspen Heights - Stillwater, The Osceola Apartments, Hampton Inn & Suites Wellington, One El Paseo Plaza, Hampton Inn Lake Worth, Staybridge Houston NASA, Milestone South Crossing and Quail Springs Shopping Center, the related mortgage loan documents permit future mezzanine financing generally subject to compliance with certain combined LTV, DSCR and/or Debt Yield tests. See “Description of the Mortgage Pool—Material Terms and Characteristics of the Mortgage Loans—Subordinate and Other Financing” in the free writing prospectus.

(11)
With respect to Mortgage Loan No. 6, Hilton San Francisco Financial District, the mortgage loan is part of a $97,000,000 pari passu loan pair that is evidenced by two pari passu promissory notes. The Hilton San Francisco Financial District Mortgage Loan is evidenced by one of such pari passu notes (Note A-2) with an outstanding principal balance as of the Cut-off Date of $52,000,000. The pari passu note not included in the Issuing Entity (Note A-1) evidences the related companion loan, which has an outstanding balance as of the Cut-off Date of $45,000,000. Unless otherwise indicated, all LTV, DSCR, Debt Yield and Cut-off Date Balance PSF/Unit calculations include the related pari passu companion loan. See “Description of the Mortgage Pool—The A/B Whole Loans and the Loan Pairs—The Hilton San Francisco Financial District Loan Pair” in the free writing prospectus.

(12)
With respect to Mortgage Loan No. 7, La Concha Hotel & Tower, the mortgage loan is part of a $127,000,000 pari passu non-serviced loan combination that is evidenced by two pari passu promissory notes. The La Concha Hotel & Tower Mortgage Loan is evidenced by one of such pari passu notes (Note A-2) with an outstanding principal balance as of the Cut-off Date of $41,908,345. The pari passu note not included in the Issuing Entity (Note A-1) evidences the related non-serviced companion loan, which has an outstanding balance as of the Cut-off Date of $84,814,508. Unless otherwise indicated, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/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 La Concha Hotel & Tower Non-Serviced Loan Combination” in the free writing prospectus.

(13)
With respect to Mortgage Loan No. 9, Thunder Hollow Apartments, the mortgage loan amortizes according to a schedule provided in Schedule V of the loan agreement. The monthly payment varies due to the allocation of principal and interest between the mortgage loan and the related mezzanine loan. The monthly payment shown is based on the average over the first 12 months of the loan.

(14)
With respect to Mortgage Loan Nos. 11 and 33, Library of Congress Annex and Department of Veterans Affairs Golden, the Debt Service Payment Grace Period to Impose Late Charge and Debt Service Grace Period to Call a Default are five days, but seven days in the event a federal holiday or government shut-down in first five days of the month.

(15)
With respect to self-storage properties, the Occupancy Rate is generally calculated based on square footage. With respect to Mortgage Loan Nos. 30, 36 and 75, United Stor-All Portfolio, Mount Vernon Self Storage and American Mini Storage - Houston, the Occupancy Rate is based on the number of units.

(16)
With respect to Mortgage Loan Nos. 55 and 61, Carlisle Medical and Carlisle Medical III, the Largest Tenant NSF and Largest Tenant % of NSF are comprised of three separate leases, and the Largest Tenant Lease Expiration shown represents the largest of the three leases by NSF.
 
 
I-30

 
 
MSBAM 2014-C16
 
FOOTNOTES TO APPENDIX I
 
A.
Provided that no Event of Default then exists, Borrower shall have the right at any time after the Release Date and prior to the Permitted Prepayment Date to prepay the Debt in full, but not in part, upon not less than thirty (30) days’ (and not more than sixty (60) days’) prior written notice to Lender, and the payment of (i) all accrued and unpaid interest thereon to and including the date of such prepayment (and if such prepayment is not made on a Monthly Payment Date, Borrower shall also pay to Lender Short Interest), (ii) all other sums due under the Loan Documents and (iii) a prepayment premium equal to the greater of (x) one percent (1%) of the then outstanding balance of the Loan or (y) the Yield Maintenance Premium.
 
 
“Yield Maintenance Premium” shall mean an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Maturity Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.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.

B.
“Yield Maintenance” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the Loan through and including the 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.

 
“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.

 
“Prepayment Calculation Date” shall mean, as applicable, the Payment Date on which Lender applies any prepayment to the reduction of the outstanding principal amount of the Note. Lender’s calculation of Yield Maintenance shall be conclusive and binding absent manifest error.

C.
“Yield Maintenance Premium” shall mean an amount equal to the greater of (i) one percent (1%) of the amount prepaid and (ii) an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Maturity Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
 
 
I-31

 
 
MSBAM 2014-C16
 
FOOTNOTES TO APPENDIX I
 
D.
Provided no Event of Default exists, the principal balance of the Loan may be prepaid in whole but not in part at any time during the Yield Maintenance Period on the condition that: (i) written notice of such prepayment is received by Lender not more than sixty (60) days and not less than thirty (30) days prior to the date of such prepayment specifying the date on which prepayment is to be made (the “Prepayment Date”), (ii) such prepayment (x) is received by Lender on a Payment Date, or (y) if not received on a Payment Date, is accompanied by a payment of interest, calculated at the Interest Rate, on the amount prepaid, based on the number of days from the date such prepayment is received through the next Payment Date, (iii) in addition to any amount due pursuant to clause (ii) above, such prepayment is accompanied by all interest accrued hereunder through and including the date of such prepayment and all other sums due hereunder and/or under the other Loan Documents, and (iv) Lender is paid a prepayment fee in an amount (as liquidated damages in compensation for lost investment earnings and not as a penalty) equal to the greater of (A) one percent (1.0%) of the principal amount being prepaid, and (B) the Yield Maintenance Amount.

 
“Yield Maintenance Amount” shall mean the present value of a series of payments each equal to the Payment Differential and payable on each Payment Date over the remaining original term of the Loan and, with respect to the principal balance of the Note due to be outstanding on such date, on the Maturity Date, discounted at the Reinvestment Yield for the number of months remaining as of the date of such prepayment to each such Payment Date and the Maturity Date, respectively.

 
“Payment Differential” shall mean an amount equal to (i) the Interest Rate less the Reinvestment Yield, divided by (ii) twelve (12), and multiplied by (iii) the principal sum outstanding under the Note after application of the Monthly Payment Amount due on the Prepayment Date (or, if notwithstanding the provisions of Section 2.4 hereof the Prepayment Date is not a Payment Date, on the Payment Date immediately prior to the Prepayment Date), provided that the Payment Differential shall in no event be less than zero.

 
“Reinvestment Yield” shall mean an amount equal to the lesser of (i) the yield on the U.S. Treasury issue (primary issue) with a maturity date closest to the Maturity Date, or (ii) the yield on the U.S. Treasury issue (primary issue) with a term equal to the remaining average life of the indebtedness evidenced by the Note, as determined by Lender, with each such yield being based on the bid price for such issue as published in the Wall Street Journal on the date that is fourteen (14) days prior to the Prepayment Date (or, if such bid price is not published on that date, the next preceding date on which such bid price is so published) and converted to a monthly compounded nominal yield.

E.
“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.

F.
“Yield Maintenance” means a prepayment premium in an amount equal to the greater of (i) 1% of the portion of the Loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the Loan each equal to the amount of interest which would be due on the portion of the Loan being prepaid assuming a per annum interest rate equal to the excess of the Note Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield.

 
“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
 
 
I-32

 
 
MSBAM 2014-C16
 
FOOTNOTES TO APPENDIX I
 
 
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.
 
 
“Prepayment Calculation Date” shall mean, as applicable, the date on which (i) Lender applies any prepayment to the reduction of the outstanding principal amount of this Note, (ii) Lender accelerates the Loan, in the case of a prepayment resulting from acceleration, or (iii) Lender applies funds held under any Reserve Account, in the case of a prepayment resulting from such an application (other than in connection with acceleration of the Loan).
 
 
I-33