FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-180779-11

The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-180779) for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll free 1-866-718-1649 or by email to prospectus@ms.com.

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

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

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

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

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

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

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

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

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

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

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

Any legends, disclaimers or other notices that may appear at the bottom of, or attached to, the email communication to which this material may have been attached are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another email system.

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Mortgage Loan Originator(1)	Mortgage Loan Seller(1)	Original Balance	Cut-off Date Balance	Maturity/ARD Balance	Cut-off Date Balance per SF/ Units/Rooms/Pads	Loan Purpose	Sponsor
Loan	3, 4, 5	1	TKG Retail Portfolio A	10.3%	MSMCH	MSMCH	$106,575,000	$106,575,000	$106,575,000	$119.83	Refinance	E. Stanley Kroenke
Property		1.1	TKG Retail Portfolio A - Paxton Towne Center		MSMCH	MSMCH	$55,775,000	$55,775,000	$55,775,000
Property		1.2	TKG Retail Portfolio A - Sheridan Crossing		MSMCH	MSMCH	$20,850,000	$20,850,000	$20,850,000
Property		1.3	TKG Retail Portfolio A - Uintah Gardens		MSMCH	MSMCH	$18,075,000	$18,075,000	$18,075,000
Property		1.4	TKG Retail Portfolio A - Pecanland Crossings		MSMCH	MSMCH	$11,875,000	$11,875,000	$11,875,000
Loan	6, 7, 8	2	300 North LaSalle	9.7%	BANA	BANA	$100,000,000	$100,000,000	$80,814,835	$176.99	Acquisition	TILC Operating Properties LLC
Loan	9	3	Huntington Oaks Shopping Center	5.9%	BANA	BANA	$60,500,000	$60,500,000	$60,500,000	$239.58	Refinance	Stanley W. Gribble
Loan	4, 5, 8, 10	4	Ashford Hospitality Portfolio C1	5.7%	MSMCH	MSMCH	$59,080,000	$59,080,000	$51,375,551	$110,636.70	Refinance	Ashford Hospitality Limited Partnership
Property		4.1	Ashford Hospitality Portfolio C1 - Residence Inn Orlando Lake Buena Vista		MSMCH	MSMCH	$23,310,000	$23,310,000	$20,270,211
Property		4.2	Ashford Hospitality Portfolio C1 - Courtyard by Marriott - Ft. Lauderdale Weston		MSMCH	MSMCH	$18,970,000	$18,970,000	$16,496,178
Property		4.3	Ashford Hospitality Portfolio C1 - Courtyard Louisville Airport		MSMCH	MSMCH	$16,800,000	$16,800,000	$14,609,161
Loan	10, 11	5	Bovet Office Center	4.6%	BANA	BANA	$48,000,000	$48,000,000	$46,429,650	$213.76	Refinance	Golden Rocky Corporation
Loan	10	6	250 Munoz Rivera	3.9%	BANA	BANA	$40,000,000	$40,000,000	$34,117,954	$122.60	Acquisition	Paulson Management IV LLC
Loan	4, 5	7	Avion Business Park Portfolio	3.7%	BANA	BANA	$38,400,000	$38,400,000	$37,242,914	$120.47	Acquisition	Hayden Maguire Real Estate Fund I, L.P.; J. Anthony Hayden
Property		7.1	Avion Business Park Portfolio - Tech Center III		BANA	BANA	$9,500,000	$9,500,000	$9,213,742
Property		7.2	Avion Business Park Portfolio - Service Center III		BANA	BANA	$8,000,000	$8,000,000	$7,758,941
Property		7.3	Avion Business Park Portfolio - Avion Midrise I		BANA	BANA	$7,600,000	$7,600,000	$7,370,993
Property		7.4	Avion Business Park Portfolio - Avion Midrise II		BANA	BANA	$6,900,000	$6,900,000	$6,692,086
Property		7.5	Avion Business Park Portfolio - Tech Center II		BANA	BANA	$6,400,000	$6,400,000	$6,207,153
Loan	10	8	Aspen Heights - Murfreesboro	3.2%	MSMCH	MSMCH	$33,550,000	$33,550,000	$31,017,885	$142,765.96	Refinance	BRG Partners, LP
Loan		9	Turnpike Shopping Center	3.0%	MSMCH	MSMCH	$31,000,000	$31,000,000	$26,260,099	$300.12	Refinance	Combined Properties Limited Partnership
Loan		10	9800 Wilshire Boulevard	2.8%	MSMCH	MSMCH	$28,500,000	$28,500,000	$28,500,000	$572.23	Refinance	Alec E. Gores
Loan	5, 9	11	Louisiana and Mississippi Retail Portfolio	2.8%	BANA	BANA	$28,500,000	$28,500,000	$26,450,524	$60.38	Refinance	Mitchell W. Kimble; Michael D. Kimble
Property		11.1	Louisiana and Mississippi Retail Portfolio  - Saint Mary's Plaza		BANA	BANA	$5,436,338	$5,436,338	$5,045,403
Property		11.2	Louisiana and Mississippi Retail Portfolio  - Amite Crossing		BANA	BANA	$2,854,077	$2,854,077	$2,648,836
Property		11.3	Louisiana and Mississippi Retail Portfolio  - Pelican Pointe		BANA	BANA	$2,718,169	$2,718,169	$2,522,702
Property		11.4	Louisiana and Mississippi Retail Portfolio  - River Centre I		BANA	BANA	$2,174,535	$2,174,535	$2,018,161
Property		11.5	Louisiana and Mississippi Retail Portfolio  - Pineville Crossing		BANA	BANA	$2,038,627	$2,038,627	$1,892,026
Property		11.6	Louisiana and Mississippi Retail Portfolio  - Wax Pointe		BANA	BANA	$1,909,514	$1,909,514	$1,772,198
Property		11.7	Louisiana and Mississippi Retail Portfolio  - Natchez Center		BANA	BANA	$1,732,833	$1,732,833	$1,608,222
Property		11.8	Louisiana and Mississippi Retail Portfolio  - River West Plaza		BANA	BANA	$1,461,016	$1,461,016	$1,355,952
Property		11.9	Louisiana and Mississippi Retail Portfolio  - River Centre II		BANA	BANA	$1,427,039	$1,427,039	$1,324,418
Property		11.10	Louisiana and Mississippi Retail Portfolio  - Plaquemarine II		BANA	BANA	$1,359,084	$1,359,084	$1,261,351
Property		11.11	Louisiana and Mississippi Retail Portfolio  - Ville Platte		BANA	BANA	$1,338,698	$1,338,698	$1,242,430
Property		11.12	Louisiana and Mississippi Retail Portfolio  - Walker Commons		BANA	BANA	$1,325,107	$1,325,107	$1,229,817
Property		11.13	Louisiana and Mississippi Retail Portfolio  - Live Oak Center		BANA	BANA	$1,195,994	$1,195,994	$1,109,988
Property		11.14	Louisiana and Mississippi Retail Portfolio  - Plaquemine I		BANA	BANA	$795,064	$795,064	$737,890
Property		11.15	Louisiana and Mississippi Retail Portfolio  - Donaldsonville		BANA	BANA	$733,906	$733,906	$681,130
Loan	9	12	1200 Lakes Drive	2.7%	CIBC	CIBC	$28,000,000	$28,000,000	$24,879,157	$317.31	Refinance	Leon Melohn
Loan	4, 5, 10	13	Ashford Hospitality Portfolio C3	2.4%	MSMCH	MSMCH	$24,980,000	$24,980,000	$21,600,358	$91,167.88	Refinance	Ashford Hospitality Limited Partnership
Property		13.1	Ashford Hospitality Portfolio C3 - SpringHill Suites Buford		MSMCH	MSMCH	$10,085,508	$10,085,508	$8,720,999
Property		13.2	Ashford Hospitality Portfolio C3 - Hampton Inn Buford		MSMCH	MSMCH	$9,150,428	$9,150,428	$7,912,430
Property		13.3	Ashford Hospitality Portfolio C3 - Hampton Inn Lawrenceville		MSMCH	MSMCH	$5,744,064	$5,744,064	$4,966,927
Loan		14	Value Place Williston	1.9%	CIBC	CIBC	$20,000,000	$20,000,000	$8,844,630	$80,645.16	Refinance	Arthur L. Cahoon; Jeffrey G. Meyer
Loan	8	15	Shoregate Towers	1.9%	MSMCH	MSMCH	$19,600,000	$19,600,000	$18,722,214	$48,395.06	Refinance	Elliot Antebi
Loan		16	25 Taylor	1.8%	BANA	BANA	$18,500,000	$18,500,000	$16,958,546	$345.04	Refinance	J. Scott Plank
Loan		17	Main Street Square	1.7%	MSMCH	MSMCH	$17,200,000	$17,200,000	$15,777,609	$100,000.00	Refinance	Richard M. Lee, Jr.; Peter Hopper
Loan		18	Magnolia Town Center	1.6%	CIBC	CIBC	$16,500,000	$16,500,000	$15,080,180	$123.59	Refinance	William R. Austin; Robert C. Richey; Barbara B. Singletary; Dennis Mackey
Loan	4, 5	19	Midwest Apartment Management Portfolio	1.5%	CIBC	CIBC	$15,000,000	$15,000,000	$13,774,690	$37,128.71	Refinance	Harry W. Roe; Robert J. Stech; Steven H. Borgmann; William A. Borgmann; Gene Barnes
Property		19.1	Midwest Apartment Management Portfolio - Country Club Apartments		CIBC	CIBC	$3,975,000	$3,975,000	$3,650,293
Property		19.2	Midwest Apartment Management Portfolio - Lakeview Apartments		CIBC	CIBC	$3,600,000	$3,600,000	$3,305,926
Property		19.3	Midwest Apartment Management Portfolio - Northside Square Apartments		CIBC	CIBC	$2,437,500	$2,437,500	$2,238,387
Property		19.4	Midwest Apartment Management Portfolio - The Apartment Company		CIBC	CIBC	$2,040,000	$2,040,000	$1,873,358
Property		19.5	Midwest Apartment Management Portfolio - Prairieview Apartments		CIBC	CIBC	$1,860,000	$1,860,000	$1,708,061
Property		19.6	Midwest Apartment Management Portfolio - River Road Apartments		CIBC	CIBC	$1,087,500	$1,087,500	$998,665
Loan		20	Stone Point Plaza	1.4%	BANA	BANA	$14,250,000	$14,250,000	$12,457,303	$149.04	Refinance	Matthew Thomas White
Loan	4, 5, 10	21	Ashford Hospitality Portfolio C2	1.2%	MSMCH	MSMCH	$12,500,000	$12,500,000	$10,795,127	$71,022.73	Refinance	Ashford Hospitality Limited Partnership
Property		21.1	Ashford Hospitality Portfolio C2 - SpringHill Suites Kennesaw		MSMCH	MSMCH	$7,004,831	$7,004,831	$6,049,443
Property		21.2	Ashford Hospitality Portfolio C2 - Fairfield Inn Kennesaw		MSMCH	MSMCH	$5,495,169	$5,495,169	$4,745,684
Loan		22	Highland Business Park	1.1%	MSMCH	MSMCH	$11,175,000	$11,175,000	$9,402,977	$66.03	Acquisition	Robert Bowman; Souheil Anthony Azar
Loan	9	23	75 Robin Hill	1.1%	BANA	BANA	$11,100,000	$11,100,000	$9,538,507	$86.16	Refinance	Innovative Micro Technology, Inc.
Loan	9	24	Crown Center	1.1%	MSMCH	MSMCH	$11,000,000	$11,000,000	$9,512,936	$101.25	Refinance	Anders Schroeder; James Goldstein
Loan		25	Brittnae Pines Apartments	1.0%	MSMCH	MSMCH	$10,600,000	$10,575,580	$9,741,841	$50,844.13	Refinance	Nancy K. Dudley
Loan		26	Club Vantaggio Apartments	1.0%	MSMCH	MSMCH	$10,500,000	$10,500,000	$9,610,141	$194,444.44	Refinance	Chris Tokarski
Loan		27	La Quinta Inn & Suites Medical Center San Antonio	0.9%	CIBC	CIBC	$9,750,000	$9,750,000	$7,968,465	$58,035.71	Refinance	Henry Feldman
Loan		28	Home2 Suites - Southaven, MS	0.9%	CIBC	CIBC	$9,500,000	$9,488,779	$7,710,161	$90,369.32	Refinance	Eliot D. Cohen
Loan		29	Mesa Ridge Apartments	0.9%	MSMCH	MSMCH	$9,000,000	$8,979,266	$8,271,374	$53,448.01	Refinance	Nancy K. Dudley
Loan	4, 10	30	Florline Commons	0.8%	BANA	BANA	$8,750,000	$8,750,000	$7,849,004	$48.67	Refinance	Jeffrey Seltzer
Loan		31	Lafayette Center	0.8%	CIBC	CIBC	$8,300,000	$8,300,000	$7,074,803	$169.50	Refinance	Donald L. Wooden; Melinda L. Wooden; Wei Yang; The Don L. & Melinda L. Wooden Trust

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Mortgage Loan Originator(1)	Mortgage Loan Seller(1)	Original Balance	Cut-off Date Balance	Maturity/ARD Balance	Cut-off Date Balance per SF/ Units/Rooms/Pads	Loan Purpose	Sponsor
Loan	5, 12	32	Moosic Apartment Portfolio	0.8%	BANA	BANA	$8,250,000	$8,250,000	$6,774,386	$85,937.50	Refinance	Moosic Realty Partnership
Property		32.1	Moosic Apartment Portfolio - Birchwood		BANA	BANA	$3,135,000	$3,135,000	$2,574,266
Property		32.2	Moosic Apartment Portfolio - Ash Street		BANA	BANA	$3,052,500	$3,052,500	$2,506,523
Property		32.3	Moosic Apartment Portfolio - Elm Street		BANA	BANA	$2,062,500	$2,062,500	$1,693,597
Loan	13	33	376-380 Greenwich Avenue	0.8%	MSMCH	MSMCH	$8,000,000	$8,000,000	$8,000,000	$635.17	Refinance	Louis L. Ceruzzi, Jr.
Loan		34	Marketplace at Tamarac	0.8%	MSMCH	MSMCH	$7,912,500	$7,894,064	$6,438,229	$117.47	Acquisition	Alberto Dayan
Loan		35	Wingate by Wyndham Lake Charles	0.7%	BANA	BANA	$7,140,000	$7,140,000	$5,386,205	$93,947.37	Refinance	Jayantilal Patel
Loan		36	The Marketplace at Warsaw	0.7%	CIBC	CIBC	$7,000,000	$6,991,971	$5,706,119	$38.02	Refinance	Richard Birdoff; Jay Furman
Loan	14	37	Pryor Creek Apartments	0.6%	MSMCH	MSMCH	$6,627,500	$6,627,500	$5,358,358	$36,819.44	Acquisition	Haley Communities Limited Partnership Fund No. 2
Loan		38	Keystone Office Park	0.6%	MSMCH	MSMCH	$6,562,000	$6,562,000	$5,594,906	$56.65	Acquisition	Richard Stern; Derek Stern
Loan		39	Kingsland Village Shopping Center	0.6%	MSMCH	MSMCH	$6,200,000	$6,200,000	$5,026,777	$100.32	Refinance	Dan Levy; Raymond Levy
Loan		40	Rosedale Village Mobile Home Park and RV Park	0.6%	CIBC	CIBC	$6,000,000	$6,000,000	$6,000,000	$18,292.68	Refinance	McKay Florence; Ralph Beatty
Loan		41	Alpine Vista Village	0.6%	BANA	BANA	$5,800,000	$5,800,000	$5,323,175	$47,540.98	Refinance	Gregory T. Mason; Mason Hiller Company II, LLC
Loan		42	Ascension Apartments	0.6%	MSMCH	MSMCH	$5,737,500	$5,737,500	$4,676,651	$48,214.29	Acquisition	Young S. Park
Loan		43	Del Lago Apartments	0.5%	MSMCH	MSMCH	$5,625,000	$5,625,000	$5,256,077	$34,722.22	Acquisition	Grady W. Roberts
Loan		44	Southfair Office	0.5%	CIBC	CIBC	$5,450,000	$5,450,000	$4,700,427	$155.45	Refinance	Rachel Turner Thomas; Thomas Family Trust; Rachel Turner Thomas Trust; Herbert B. Turner By-Pass Trust; Herbert B. Turner Survivor Trust
Loan		45	University Commons Medical Office	0.5%	MSMCH	MSMCH	$5,300,000	$5,300,000	$4,445,444	$185.69	Acquisition	Michael Laub
Loan		46	Kerney Spectrum	0.5%	BANA	BANA	$5,200,000	$5,200,000	$5,200,000	$290.50	Refinance	Kenneth Carey; Roger Mercier
Loan	15	47	Storage Depot I	0.5%	BANA	BANA	$5,200,000	$5,200,000	$4,230,151	$9,867.17	Refinance	Russell R. Pratt; Malcom R. Riley
Loan		48	Holiday Inn The Villages FL	0.5%	MSMCH	MSMCH	$5,040,000	$5,040,000	$4,369,094	$63,000.00	Acquisition	William Yagoda; Elias Marcovici
Loan	10, 16	49	933 First Colonial Medical Office Building	0.5%	MSMCH	MSMCH	$5,000,000	$5,000,000	$4,193,815	$120.88	Refinance	JYMS Associates, LLC; TWO Y A Associates LLC
Loan		50	Sunrise Village	0.5%	BANA	BANA	$5,000,000	$5,000,000	$4,743,565	$41,666.67	Acquisition	George H. Connel III; Frederick G. Dawson III
Loan		51	The Shops at Firethorne	0.5%	CIBC	CIBC	$5,000,000	$4,994,027	$4,051,083	$246.01	Refinance	Randall D. Keith
Loan		52	Walgreens - Prairie Village, KS	0.5%	MSMCH	MSMCH	$4,725,000	$4,713,027	$3,794,972	$318.02	Acquisition	Robert J. Josten; Lanabel Josten
Loan	5	53	Rite Aid Portfolio - Hesperia, CA	0.4%	MSMCH	MSMCH	$4,500,000	$4,485,273	$3,337,313	$135.39	Refinance	Leonard H. Lundin; Gregory W. Bever
Property		53.1	Rite Aid Portfolio - Hesperia, CA 15510		MSMCH	MSMCH	$2,283,000	$2,275,529	$1,693,131
Property		53.2	Rite Aid Portfolio - Hesperia, CA 17441		MSMCH	MSMCH	$2,217,000	$2,209,745	$1,644,184
Loan		54	Walgreens - Norfolk, VA	0.4%	BANA	BANA	$4,350,000	$4,344,731	$3,516,976	$298.40	Refinance	Louis Silverman
Loan		55	Walgreens - Kearns, UT	0.4%	MSMCH	MSMCH	$4,200,000	$4,200,000	$4,200,000	$283.40	Acquisition	Richard W. Saliture
Loan	10	56	The 300 Building Apartments	0.4%	BANA	BANA	$4,200,000	$4,195,161	$3,421,377	$37,456.79	Refinance	J. Robert McKenzie; John K. Clark
Loan		57	Walgreens - Morrisville, NC	0.4%	MSMCH	MSMCH	$4,150,000	$4,145,004	$3,358,382	$279.69	Acquisition	Jubilee Management Company, LLC
Loan		58	Walgreens - Surprise, AZ	0.4%	MSMCH	MSMCH	$4,150,000	$4,139,977	$3,358,437	$279.35	Acquisition	Jubilee Management Company, LLC
Loan		59	Ortega Pines Apartments	0.4%	CIBC	CIBC	$3,975,000	$3,975,000	$3,505,754	$26,151.32	Acquisition	Muhamed Becovic
Loan	5, 15	60	Virginia Self Storage Portfolio	0.3%	BANA	BANA	$3,600,000	$3,600,000	$2,895,407	$7,725.32	Refinance	W. Gary Crampton; Gerald Hill
Property		60.1	Virginia Self Storage Portfolio - Glen Allen Self Storage		BANA	BANA	$2,730,435	$2,730,435	$2,196,033
Property		60.2	Virginia Self Storage Portfolio - Montpelier Self Storage		BANA	BANA	$869,565	$869,565	$699,373
Loan		61	South Mountain Plaza	0.3%	BANA	BANA	$3,250,000	$3,250,000	$2,425,297	$75.10	Acquisition	Ilan Benafshe
Loan		62	Walgreens - Las Vegas, NV	0.3%	BANA	BANA	$2,950,000	$2,950,000	$2,410,971	$212.15	Refinance	California Carmel Corporation
Loan		63	2130 W Fulton	0.3%	MSMCH	MSMCH	$2,600,000	$2,594,807	$2,411,388	$66.59	Acquisition	Rubicon US REIT, Inc.
Loan		64	Meadow Walk Apartments	0.2%	MSMCH	MSMCH	$2,220,000	$2,220,000	$1,782,488	$18,500.00	Acquisition	Haley Communities Limited Partnership Fund No. 2
Loan	15	65	Rockledge Self Storage	0.2%	BANA	BANA	$2,115,000	$2,115,000	$1,819,429	$5,314.07	Refinance	W. Gary Crampton; H. Hobbs Goodwin

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

						MORTGAGED PROPERTY CHARACTERISTICS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Non-Recourse Carveout Guarantor	No. of Properties	General Property Type	Detailed Property Type	Title Type	Ground Lease Initial Lease Expiration Date	Address
Loan	3, 4, 5	1	TKG Retail Portfolio A	10.3%	E. Stanley Kroenke	4
Property		1.1	TKG Retail Portfolio A - Paxton Towne Center				Retail	Anchored	Fee	N/A	5125 Jonestown Road
Property		1.2	TKG Retail Portfolio A - Sheridan Crossing				Retail	Anchored	Fee	N/A	4830-5160 West 120th Avenue
Property		1.3	TKG Retail Portfolio A - Uintah Gardens				Retail	Anchored	Fee	N/A	1732-1768 West Uintah Street
Property		1.4	TKG Retail Portfolio A - Pecanland Crossings				Retail	Anchored	Fee	N/A	4200 Millhaven Road
Loan	6, 7, 8	2	300 North LaSalle	9.7%	TILC Operating Properties LLC	1	Office	CBD	Fee	N/A	300 North LaSalle Street
Loan	9	3	Huntington Oaks Shopping Center	5.9%	Stanley W. Gribble	1	Retail	Anchored	Fee	N/A	SWC W. Huntington Drive and S. Mayflower Avenue
Loan	4, 5, 8, 10	4	Ashford Hospitality Portfolio C1	5.7%	Ashford Hospitality Limited Partnership	3
Property		4.1	Ashford Hospitality Portfolio C1 - Residence Inn Orlando Lake Buena Vista				Hospitality	Extended Stay	Fee	N/A	11450 Marbella Palm Court
Property		4.2	Ashford Hospitality Portfolio C1 - Courtyard by Marriott - Ft. Lauderdale Weston				Hospitality	Limited Service	Fee	N/A	2000 North Commerce Parkway
Property		4.3	Ashford Hospitality Portfolio C1 - Courtyard Louisville Airport				Hospitality	Full Service	Fee	N/A	819 Phillips Lane
Loan	10, 11	5	Bovet Office Center	4.6%	Golden Rocky Corporation	1	Office	CBD	Fee	N/A	155-177 Bovet Rd.
Loan	10	6	250 Munoz Rivera	3.9%	Paulson PRV Holdings LLC	1	Office	CBD	Fee	N/A	250 Munoz Rivera Avenue
Loan	4, 5	7	Avion Business Park Portfolio	3.7%	Hayden Maguire Real Estate Fund I, L.P.; J. Anthony Hayden	5
Property		7.1	Avion Business Park Portfolio - Tech Center III				Office	Suburban	Fee	N/A	3635 Concorde Parkway
Property		7.2	Avion Business Park Portfolio - Service Center III				Office	Suburban	Fee	N/A	3650 Concorde Parkway
Property		7.3	Avion Business Park Portfolio - Avion Midrise I				Office	Suburban	Fee	N/A	14500 Avion Parkway
Property		7.4	Avion Business Park Portfolio - Avion Midrise II				Office	Suburban	Fee	N/A	14520 Avion Parkway
Property		7.5	Avion Business Park Portfolio - Tech Center II				Office	Suburban	Fee	N/A	14700 Avion Parkway
Loan	10	8	Aspen Heights - Murfreesboro	3.2%	Greg Henry	1	Multifamily	Student Housing	Fee	N/A	2962 S Rutherford
Loan		9	Turnpike Shopping Center	3.0%	Combined Holding Company LLC	1	Retail	Anchored	Fee	N/A	9500 Main Street
Loan		10	9800 Wilshire Boulevard	2.8%	Alec E. Gores	1	Office	Urban	Fee	N/A	9800 Wilshire Blvd.
Loan	5, 9	11	Louisiana and Mississippi Retail Portfolio	2.8%	Mitchell W. Kimble; Michael D. Kimble	15
Property		11.1	Louisiana and Mississippi Retail Portfolio  - Saint Mary's Plaza				Retail	Anchored	Fee	N/A	837 Highway 90 East
Property		11.2	Louisiana and Mississippi Retail Portfolio  - Amite Crossing				Retail	Anchored	Fee	N/A	704 West Oak Street
Property		11.3	Louisiana and Mississippi Retail Portfolio  - Pelican Pointe				Retail	Anchored	Fee	N/A	2001 Moss Street
Property		11.4	Louisiana and Mississippi Retail Portfolio  - River Centre I				Retail	Anchored	Fee	N/A	1420 Hospital Road
Property		11.5	Louisiana and Mississippi Retail Portfolio  - Pineville Crossing				Retail	Unanchored	Fee	N/A	3740 Monroe Highway
Property		11.6	Louisiana and Mississippi Retail Portfolio  - Wax Pointe				Retail	Unanchored	Fee	N/A	14790 Wax Road
Property		11.7	Louisiana and Mississippi Retail Portfolio  - Natchez Center				Retail	Anchored	Fee	N/A	347 Devereaux Drive
Property		11.8	Louisiana and Mississippi Retail Portfolio  - River West Plaza				Retail	Unanchored	Fee	N/A	1900 Carter Street
Property		11.9	Louisiana and Mississippi Retail Portfolio  - River Centre II				Retail	Unanchored	Fee	N/A	1320 Hospital Road
Property		11.10	Louisiana and Mississippi Retail Portfolio  - Plaquemarine II				Retail	Unanchored	Fee	N/A	58630 Belleview Road
Property		11.11	Louisiana and Mississippi Retail Portfolio  - Ville Platte				Retail	Anchored	Fee	N/A	811 East La Salle Street
Property		11.12	Louisiana and Mississippi Retail Portfolio  - Walker Commons				Retail	Unanchored	Fee	N/A	28811 Walker South Road
Property		11.13	Louisiana and Mississippi Retail Portfolio  - Live Oak Center				Retail	Unanchored	Fee	N/A	4065 Florida Boulevard
Property		11.14	Louisiana and Mississippi Retail Portfolio  - Plaquemine I				Retail	Anchored	Fee	N/A	24835 Highway 1
Property		11.15	Louisiana and Mississippi Retail Portfolio  - Donaldsonville				Retail	Unanchored	Fee	N/A	3739 Highway 1
Loan	9	12	1200 Lakes Drive	2.7%	Leon Melohn	1	Retail	Movie Theater	Fee	N/A	1200 Lakes Drive
Loan	4, 5, 10	13	Ashford Hospitality Portfolio C3	2.4%	Ashford Hospitality Limited Partnership	3
Property		13.1	Ashford Hospitality Portfolio C3 - SpringHill Suites Buford				Hospitality	Limited Service	Fee	N/A	3250 Buford Drive
Property		13.2	Ashford Hospitality Portfolio C3 - Hampton Inn Buford				Hospitality	Limited Service	Fee	N/A	3240 Buford Drive
Property		13.3	Ashford Hospitality Portfolio C3 - Hampton Inn Lawrenceville				Hospitality	Limited Service	Fee	N/A	1135 Lakes Parkway
Loan		14	Value Place Williston	1.9%	Arthur L. Cahoon, Jeffrey G. Meyer	1	Hospitality	Extended Stay	Fee	N/A	121 Well Street West
Loan	8	15	Shoregate Towers	1.9%	Elliot Antebi	1	Multifamily	High Rise	Fee	N/A	30901 Lake Shore Blvd
Loan		16	25 Taylor	1.8%	J. Scott Plank	1	Office	CBD	Fee	N/A	25 Taylor Street
Loan		17	Main Street Square	1.7%	Richard M. Lee, Jr., Peter Hopper	1	Mixed Use	Multifamily/Retail	Fee	N/A	1001 Hayes Lane
Loan		18	Magnolia Town Center	1.6%	William R. Austin, Robert C. Richey, Barbara B. Singletary, Dennis Mackey	1	Retail	Anchored	Fee	N/A	6033-6189 Magnolia Avenue
Loan	4, 5	19	Midwest Apartment Management Portfolio	1.5%	Harry W. Roe; Robert J. Stech; Steven H. Borgmann; William A. Borgmann; Gene Barnes	6
Property		19.1	Midwest Apartment Management Portfolio - Country Club Apartments				Multifamily	Garden	Fee	N/A	4201 Denice Court
Property		19.2	Midwest Apartment Management Portfolio - Lakeview Apartments				Multifamily	Garden	Fee	N/A	201 & 303 East 22nd Street
Property		19.3	Midwest Apartment Management Portfolio - Northside Square Apartments				Multifamily	Garden	Fee	N/A	3805 27th Street
Property		19.4	Midwest Apartment Management Portfolio - The Apartment Company				Multifamily	Garden	Fee	N/A	901 Syracuse Avenue
Property		19.5	Midwest Apartment Management Portfolio - Prairieview Apartments				Multifamily	Garden	Fee	N/A	544 East 30th Street
Property		19.6	Midwest Apartment Management Portfolio - River Road Apartments				Multifamily	Garden	Fee	N/A	906 Riverfront Road
Loan		20	Stone Point Plaza	1.4%	Matthew Thomas White	1	Office	Suburban	Fee	N/A	1420 Rocky Ridge Drive
Loan	4, 5, 10	21	Ashford Hospitality Portfolio C2	1.2%	Ashford Hospitality Limited Partnership	2
Property		21.1	Ashford Hospitality Portfolio C2 - SpringHill Suites Kennesaw				Hospitality	Limited Service	Fee	N/A	3399 Town Point Drive
Property		21.2	Ashford Hospitality Portfolio C2 - Fairfield Inn Kennesaw				Hospitality	Limited Service	Fee	N/A	3425 Busbee Drive NW
Loan		22	Highland Business Park	1.1%	Robert Bowman; Souheil Anthony Azar	1	Office	Suburban	Fee	N/A	726-834 Tyvola Road
Loan	9	23	75 Robin Hill	1.1%	Innovative Micro Technology, Inc.	1	Industrial	Flex/R&D	Fee	N/A	75 Robin Hill
Loan	9	24	Crown Center	1.1%	Anders Schroeder; James Goldstein	1	Office	Suburban	Leasehold	1/14/2037	1201 W. Cypress Creek Road
Loan		25	Brittnae Pines Apartments	1.0%	Nancy K. Dudley	1	Multifamily	Garden	Fee	N/A	2051 North Torrey Pines Drive
Loan		26	Club Vantaggio Apartments	1.0%	Chris Tokarski	1	Multifamily	Townhouse	Fee	N/A	9301 Shirley Avenue
Loan		27	La Quinta Inn & Suites Medical Center San Antonio	0.9%	Henry Feldman	1	Hospitality	Limited Service	Fee	N/A	4431 Horizon Hill Boulevard
Loan		28	Home2 Suites - Southaven, MS	0.9%	Eliot D. Cohen	1	Hospitality	Limited Service	Fee	N/A	6750 Southcrest Parkway
Loan		29	Mesa Ridge Apartments	0.9%	Nancy K. Dudley	1	Multifamily	Garden	Fee	N/A	4895 E. Russell Road
Loan	4, 10	30	Florline Commons	0.8%	Jeffrey Seltzer	1	Retail	Anchored	Fee	N/A	9256-9550, 9606, 9856 Cortana Place, 9001 Florida Boulevard
Loan		31	Lafayette Center	0.8%	Donald L. Wooden; Melinda L. Wooden; Wei Yang; The Don L. & Melinda L. Wooden Trust	1	Office	Suburban	Fee	N/A	4090 Lafayette Center Drive

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

						MORTGAGED PROPERTY CHARACTERISTICS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Non-Recourse Carveout Guarantor	No. of Properties	General Property Type	Detailed Property Type	Title Type	Ground Lease Initial Lease Expiration Date	Address
Loan	5, 12	32	Moosic Apartment Portfolio	0.8%	George A. Plisko Jr.	3
Property		32.1	Moosic Apartment Portfolio - Birchwood				Multifamily	Garden	Fee	N/A	602-680 Marion Lane
Property		32.2	Moosic Apartment Portfolio - Ash Street				Multifamily	Garden	Fee	N/A	901-989 Ash Street
Property		32.3	Moosic Apartment Portfolio - Elm Street				Multifamily	Garden	Fee	N/A	201-269 Elm Street
Loan	13	33	376-380 Greenwich Avenue	0.8%	Louis L. Ceruzzi, Jr.	1	Mixed Use	Retail/Multifamily	Fee	N/A	376-380 Greenwich Avenue
Loan		34	Marketplace at Tamarac	0.8%	Alberto Dayan	1	Retail	Unanchored	Fee	N/A	6801-6997 West Commercial Boulevard
Loan		35	Wingate by Wyndham Lake Charles	0.7%	Jayantilal Patel	1	Hospitality	Limited Service	Fee	N/A	1731 W Prien Lake Road
Loan		36	The Marketplace at Warsaw	0.7%	Richard Birdoff, Jay Furman	1	Retail	Anchored	Fee	N/A	2820-2880 Frontage Road
Loan	14	37	Pryor Creek Apartments	0.6%	Haley Communities Limited Partnership Fund No. 2	1	Multifamily	Garden	Fee	N/A	1707 S. Elliott Street
Loan		38	Keystone Office Park	0.6%	Richard Stern; Derek Stern	1	Office	Suburban	Fee	N/A	3021-3077-3091-3105 East 98th Street
Loan		39	Kingsland Village Shopping Center	0.6%	Dan Levy; Raymond Levy	1	Retail	Unanchored	Fee	N/A	21930 Kingsland Blvd.
Loan		40	Rosedale Village Mobile Home Park and RV Park	0.6%	McKay Florence, Ralph Beatty	1	Manufactured Housing	Manufactured Housing/Recreational Vehicle Community	Fee	N/A	14035 Rosedale Highway
Loan		41	Alpine Vista Village	0.6%	Gregory T. Mason; Mason Hiller Company II, LLC	1	Manufactured Housing	Manufactured Housing	Fee	N/A	419 East 57th Street
Loan		42	Ascension Apartments	0.6%	Young S. Park	1	Multifamily	Garden	Fee	N/A	2500 Ascension Blvd
Loan		43	Del Lago Apartments	0.5%	Grady W. Roberts	1	Multifamily	Garden	Fee	N/A	9800 Hollock Street
Loan		44	Southfair Office	0.5%	Rachel Turner Thomas, Thomas Family Trust, Rachel Turner Thomas Trust, Herbert B. Turner By-Pass Trust, Herbert B. Turner Survivor Trust	1	Office	Suburban	Fee	N/A	2010 Jimmy Durante Blvd
Loan		45	University Commons Medical Office	0.5%	Michael Laub	1	Office	Medical	Fee	N/A	166 Springbrook Avenue
Loan		46	Kerney Spectrum	0.5%	Kenneth Carey; Roger Mercier	1	Retail	Unanchored	Fee	N/A	9211 Clairemont Mesa Boulevard
Loan	15	47	Storage Depot I	0.5%	Russell R. Pratt; Malcom R. Riley	1	Self Storage	Self Storage	Fee	N/A	276 Mt. Hermon Road
Loan		48	Holiday Inn The Villages FL	0.5%	William Yagoda; Elias Marcovici	1	Hospitality	Limited Service	Fee	N/A	1205 Avenida Central
Loan	10, 16	49	933 First Colonial Medical Office Building	0.5%	JYMS Associates, LLC; TWO Y A Associates LLC	1	Office	Medical	Fee	N/A	933 - 935 First Colonial Road
Loan		50	Sunrise Village	0.5%	George H. Connel III; Frederick G. Dawson III	1	Multifamily	Garden	Fee	N/A	725 Georgia 96
Loan		51	The Shops at Firethorne	0.5%	Randall D. Keith; KM Realty Advisors, LLC	1	Retail	Unanchored	Fee	N/A	2750 FM 1463
Loan		52	Walgreens - Prairie Village, KS	0.5%	Robert J. Josten; Lanabel Josten	1	Retail	Free-Standing	Fee	N/A	4016 W. 95th Street
Loan	5	53	Rite Aid Portfolio - Hesperia, CA	0.4%	Leonard H. Lundin; Gregory W. Bever	2
Property		53.1	Rite Aid Portfolio - Hesperia, CA 15510				Retail	Free-Standing	Fee	N/A	15510 Main Street
Property		53.2	Rite Aid Portfolio - Hesperia, CA 17441				Retail	Free-Standing	Fee	N/A	17441 Main Street
Loan		54	Walgreens - Norfolk, VA	0.4%	Louis Silverman	1	Retail	Anchored	Fee	N/A	810 West 21st Street
Loan		55	Walgreens - Kearns, UT	0.4%	Richard W. Saliture	1	Retail	Free-Standing	Fee	N/A	5586 West 6200 South
Loan	10	56	The 300 Building Apartments	0.4%	J. Robert McKenzie; John K. Clark	1	Multifamily	Mid-Rise	Fee	N/A	300 West 6th Street
Loan		57	Walgreens - Morrisville, NC	0.4%	Mary Lee	1	Retail	Free-Standing	Fee	N/A	3601 Davis Drive
Loan		58	Walgreens - Surprise, AZ	0.4%	Mary Lee	1	Retail	Free-Standing	Fee	N/A	13723 North Litchfield Road
Loan		59	Ortega Pines Apartments	0.4%	Muhamed Becovic	1	Multifamily	Garden	Fee	N/A	4800 Ortega Farms Boulevard
Loan	5, 15	60	Virginia Self Storage Portfolio	0.3%	W. Gary Crampton; Gerald Hill	2
Property		60.1	Virginia Self Storage Portfolio - Glen Allen Self Storage				Self Storage	Self Storage	Fee	N/A	13104 Mountain Road
Property		60.2	Virginia Self Storage Portfolio - Montpelier Self Storage				Self Storage	Self Storage	Leasehold	3/1/2022	15066 Bethany Church Road
Loan		61	South Mountain Plaza	0.3%	Ilan Benafshe	1	Retail	Unanchored	Fee	N/A	26 E Baseline Rd
Loan		62	Walgreens - Las Vegas, NV	0.3%	California Carmel Corporation	1	Retail	Anchored	Fee	N/A	7845 West Flamingo Road
Loan		63	2130 W Fulton	0.3%	Rubicon US REIT, Inc.	1	Office	CBD	Fee	N/A	2130-2140 West Fulton Street
Loan		64	Meadow Walk Apartments	0.2%	Haley Communities Limited Partnership Fund No. 2	1	Multifamily	Garden	Fee	N/A	925 W Skyline Dr
Loan	15	65	Rockledge Self Storage	0.2%	W. Gary Crampton; H. Hobbs Goodwin	1	Self Storage	Self Storage	Fee	N/A	1759 Huntington Lane

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	City	County	State	Zip Code	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	3, 4, 5	1	TKG Retail Portfolio A	10.3%							889,368	SF	97.1%		$146,500,000
Property		1.1	TKG Retail Portfolio A - Paxton Towne Center		Lower Paxton Township (Harrisburg)	Dauphin	PA	17112	2000	N/A	444,432	SF	95.0%	6/30/2014	$76,100,000	4/13/2014
Property		1.2	TKG Retail Portfolio A - Sheridan Crossing		Westminster	Adams	CO	80031	1997	N/A	132,549	SF	97.1%	6/30/2014	$30,000,000	4/14/2014
Property		1.3	TKG Retail Portfolio A - Uintah Gardens		Colorado Springs	El Paso	CO	80904	1972	2007	214,774	SF	100.0%	6/30/2014	$24,400,000	4/14/2014
Property		1.4	TKG Retail Portfolio A - Pecanland Crossings		Monroe	Ouachita Parish	LA	71203	2003	N/A	97,613	SF	100.0%	6/30/2014	$16,000,000	4/14/2014
Loan	6, 7, 8	2	300 North LaSalle	9.7%	Chicago	Cook	IL	60606	2009	N/A	1,302,901	SF	98.1%	7/8/2014	$851,000,000	6/27/2014
Loan	9	3	Huntington Oaks Shopping Center	5.9%	Monrovia	Los Angeles	CA	91016	1986	N/A	252,526	SF	97.7%	5/1/2014	$88,000,000	6/10/2014
Loan	4, 5, 8, 10	4	Ashford Hospitality Portfolio C1	5.7%							534	Rooms	78.0%		$84,400,000
Property		4.1	Ashford Hospitality Portfolio C1 - Residence Inn Orlando Lake Buena Vista		Orlando	Orange	FL	32836	2001	2012	210	Rooms	82.0%	6/30/2014	$33,300,000	4/16/2014
Property		4.2	Ashford Hospitality Portfolio C1 - Courtyard by Marriott - Ft. Lauderdale Weston		Fort Lauderdale	Broward	FL	33326	2002	2012	174	Rooms	79.3%	6/30/2014	$27,100,000	4/14/2014
Property		4.3	Ashford Hospitality Portfolio C1 - Courtyard Louisville Airport		Louisville	Jefferson	KY	40209	2002	2011	150	Rooms	70.7%	6/30/2014	$24,000,000	4/23/2014
Loan	10, 11	5	Bovet Office Center	4.6%	San Mateo	San Mateo	CA	94402	1970	N/A	224,549	SF	92.1%	7/7/2014	$70,500,000	5/27/2014
Loan	10	6	250 Munoz Rivera	3.9%	Hato Rey	San Juan	PR	00918	1991	2012	326,275	SF	80.4%	7/31/2014	$60,300,000	7/29/2014
Loan	4, 5	7	Avion Business Park Portfolio	3.7%							318,764	SF	75.7%		$47,200,000
Property		7.1	Avion Business Park Portfolio - Tech Center III		Chantilly	Fairfax	VA	77056	2001	N/A	88,648	SF	80.9%	6/1/2014	$11,800,000	6/4/2014
Property		7.2	Avion Business Park Portfolio - Service Center III		Chantilly	Fairfax	VA	77056	2000	N/A	69,189	SF	89.4%	6/1/2014	$10,000,000	6/4/2014
Property		7.3	Avion Business Park Portfolio - Avion Midrise I		Chantilly	Fairfax	VA	20151	1987	N/A	57,345	SF	100.0%	6/1/2014	$9,500,000	6/4/2014
Property		7.4	Avion Business Park Portfolio - Avion Midrise II		Chantilly	Fairfax	VA	20151	1998	N/A	55,772	SF	51.4%	6/1/2014	$8,100,000	6/4/2014
Property		7.5	Avion Business Park Portfolio - Tech Center II		Chantilly	Fairfax	VA	20151	2000	N/A	47,810	SF	39.1%	6/1/2014	$7,800,000	6/4/2014
Loan	10	8	Aspen Heights - Murfreesboro	3.2%	Murfreesboro	Rutherford	TN	37130	2013	N/A	235	Units	97.1%	9/1/2014	$47,350,000	11/15/2013
Loan		9	Turnpike Shopping Center	3.0%	Fairfax	Fairfax	VA	22031	1967	2013	103,292	SF	97.9%	6/13/2014	$43,100,000	5/15/2014
Loan		10	9800 Wilshire Boulevard	2.8%	Beverly Hills	Los Angeles	CA	90212	1958	2014	49,805	SF	100.0%	9/1/2014	$50,250,000	5/22/2014
Loan	5, 9	11	Louisiana and Mississippi Retail Portfolio	2.8%							471,982	SF	92.5%		$41,940,000
Property		11.1	Louisiana and Mississippi Retail Portfolio  - Saint Mary's Plaza		Morgan City	St. Mary	LA	70380	1987	N/A	138,128	SF	92.4%	8/25/2014	$8,000,000	4/26/2014
Property		11.2	Louisiana and Mississippi Retail Portfolio  - Amite Crossing		Amite	Tangipahoa	LA	70422	2009	N/A	39,000	SF	100.0%	8/25/2014	$4,200,000	4/27/2014
Property		11.3	Louisiana and Mississippi Retail Portfolio  - Pelican Pointe		Lafayette	Lafayette	LA	70501	2010	N/A	28,700	SF	100.0%	8/25/2014	$4,000,000	4/30/2014
Property		11.4	Louisiana and Mississippi Retail Portfolio  - River Centre I		New Roads	Pointe Coupee	LA	70760	2007	N/A	37,184	SF	100.0%	8/25/2014	$3,200,000	4/27/2014
Property		11.5	Louisiana and Mississippi Retail Portfolio  - Pineville Crossing		Pineville	Rapides	LA	71360	2009	N/A	19,600	SF	92.9%	8/25/2014	$3,000,000	4/30/2014
Property		11.6	Louisiana and Mississippi Retail Portfolio  - Wax Pointe		Baton Rouge	East Baton Rouge	LA	70818	2012	N/A	19,180	SF	94.8%	8/25/2014	$2,810,000	4/30/2014
Property		11.7	Louisiana and Mississippi Retail Portfolio  - Natchez Center		Natchez	Adams	MS	39120	2008	N/A	20,900	SF	100.0%	8/25/2014	$2,550,000	4/29/2014
Property		11.8	Louisiana and Mississippi Retail Portfolio  - River West Plaza		Vidalia	Concordia	LA	71373	2008	N/A	18,650	SF	100.0%	8/25/2014	$2,150,000	4/29/2014
Property		11.9	Louisiana and Mississippi Retail Portfolio  - River Centre II		New Roads	Pointe Coupee	LA	70760	2008	N/A	17,546	SF	100.0%	8/25/2014	$2,100,000	4/27/2014
Property		11.10	Louisiana and Mississippi Retail Portfolio  - Plaquemarine II		Plaquemine	Iberville	LA	70764	2008	N/A	17,675	SF	100.0%	8/25/2014	$2,000,000	4/30/2014
Property		11.11	Louisiana and Mississippi Retail Portfolio  - Ville Platte		Ville Platte	Evangeline	LA	70586	1982	N/A	45,419	SF	76.4%	8/25/2014	$1,970,000	4/30/2014
Property		11.12	Louisiana and Mississippi Retail Portfolio  - Walker Commons		Walker	Livingston	LA	70785	2011	N/A	13,800	SF	100.0%	8/25/2014	$1,950,000	4/27/2014
Property		11.13	Louisiana and Mississippi Retail Portfolio  - Live Oak Center		Baton Rouge	East Baton Rouge	LA	70806	2001	N/A	20,000	SF	40.8%	8/25/2014	$1,760,000	4/28/2014
Property		11.14	Louisiana and Mississippi Retail Portfolio  - Plaquemine I		Plaquemine	Iberville	LA	70764	2007	N/A	20,200	SF	100.0%	8/25/2014	$1,170,000	4/28/2014
Property		11.15	Louisiana and Mississippi Retail Portfolio  - Donaldsonville		Donaldsonville	Ascension	LA	70346	1990	N/A	16,000	SF	100.0%	8/25/2014	$1,080,000	4/28/2014
Loan	9	12	1200 Lakes Drive	2.7%	West Covina	Los Angeles	CA	91790	1999	N/A	88,241	SF	100.0%	6/10/2014	$37,400,000	5/27/2014
Loan	4, 5, 10	13	Ashford Hospitality Portfolio C3	2.4%							274	Rooms	77.1%		$37,400,000
Property		13.1	Ashford Hospitality Portfolio C3 - SpringHill Suites Buford		Buford	Gwinnett	GA	30519	2001	N/A	97	Rooms	82.8%	6/30/2014	$15,100,000	4/15/2014
Property		13.2	Ashford Hospitality Portfolio C3 - Hampton Inn Buford		Buford	Gwinnett	GA	30519	2000	N/A	92	Rooms	78.0%	6/30/2014	$13,700,000	4/15/2014
Property		13.3	Ashford Hospitality Portfolio C3 - Hampton Inn Lawrenceville		Lawrenceville	Gwinnett	GA	30043	1997	N/A	85	Rooms	69.6%	6/30/2014	$8,600,000	4/15/2014
Loan		14	Value Place Williston	1.9%	Williston	Williams	ND	58801	2012	N/A	248	Rooms	65.9%	7/31/2014	$31,900,000	8/4/2014
Loan	8	15	Shoregate Towers	1.9%	Willowick	Lake	OH	44095	1970	2010-2013	405	Units	91.4%	6/26/2014	$27,000,000	2/18/2014
Loan		16	25 Taylor	1.8%	San Francisco	San Francisco	CA	94102	1922	2012	53,617	SF	100.0%	9/1/2014	$28,100,000	5/6/2014
Loan		17	Main Street Square	1.7%	Holly Springs	Wake	NC	27540	2009	N/A	172	Units	93.0%	8/1/2014	$23,550,000	5/2/2014
Loan		18	Magnolia Town Center	1.6%	Riverside	Riverside	CA	92506	1993	N/A	133,510	SF	95.5%	7/1/2014	$35,600,000	6/5/2014
Loan	4, 5	19	Midwest Apartment Management Portfolio	1.5%							404	Units	100.0%		$20,000,000
Property		19.1	Midwest Apartment Management Portfolio - Country Club Apartments		Sioux City	Woodbury	IA	55104	1998	2013	88	Units	100.0%	5/31/2014	$5,300,000	4/9/2014
Property		19.2	Midwest Apartment Management Portfolio - Lakeview Apartments		Columbus	Platte	NE	68601	1991	2013	100	Units	100.0%	5/31/2014	$4,800,000	4/9/2014
Property		19.3	Midwest Apartment Management Portfolio - Northside Square Apartments		Columbus	Platte	NE	68601	1978	2013	72	Units	100.0%	5/31/2014	$3,250,000	4/9/2014
Property		19.4	Midwest Apartment Management Portfolio - The Apartment Company		Norfolk	Madison	NE	68701	1989	2013	60	Units	100.0%	5/31/2014	$2,720,000	4/8/2014
Property		19.5	Midwest Apartment Management Portfolio - Prairieview Apartments		Fremont	Dodge	NE	68025	1994	2013	52	Units	100.0%	5/31/2014	$2,480,000	4/9/2014
Property		19.6	Midwest Apartment Management Portfolio - River Road Apartments		Norfolk	Madison	NE	68701	1995	2013	32	Units	100.0%	5/31/2014	$1,450,000	4/8/2014
Loan		20	Stone Point Plaza	1.4%	Roseville	Placer	CA	95661	2005	N/A	95,612	SF	87.8%	5/30/2014	$19,150,000	6/19/2014
Loan	4, 5, 10	21	Ashford Hospitality Portfolio C2	1.2%							176	Rooms	74.2%		$20,700,000
Property		21.1	Ashford Hospitality Portfolio C2 - SpringHill Suites Kennesaw		Kennesaw	Cobb	GA	30144	2000	N/A	90	Rooms	74.8%	6/30/2014	$11,600,000	4/18/2014
Property		21.2	Ashford Hospitality Portfolio C2 - Fairfield Inn Kennesaw		Kennesaw	Cobb	GA	30144	1996	N/A	86	Rooms	73.5%	6/30/2014	$9,100,000	4/18/2014
Loan		22	Highland Business Park	1.1%	Charlotte	Mecklenburg	NC	28217	1982, 1984, 1985, 1986	2004	169,240	SF	100.0%	7/29/2014	$15,250,000	5/19/2014
Loan	9	23	75 Robin Hill	1.1%	Goleta	Santa Barbara	CA	93117	1960-1970	N/A	128,827	SF	100.0%	9/1/2014	$21,500,000	8/4/2014
Loan	9	24	Crown Center	1.1%	Fort Lauderdale	Broward	FL	33309	1980	1995	108,645	SF	93.0%	5/1/2014	$15,500,000	1/24/2014
Loan		25	Brittnae Pines Apartments	1.0%	Las Vegas	Clark	NV	89108	1997	N/A	208	Units	87.0%	5/20/2014	$16,250,000	5/16/2014
Loan		26	Club Vantaggio Apartments	1.0%	Northridge	Los Angeles	CA	91324	2006	N/A	54	Units	94.4%	6/16/2014	$16,200,000	6/18/2014
Loan		27	La Quinta Inn & Suites Medical Center San Antonio	0.9%	San Antonio	Bexar	TX	78229	2007	N/A	168	Rooms	74.0%	6/30/2014	$14,300,000	7/24/2014
Loan		28	Home2 Suites - Southaven, MS	0.9%	Southaven	DeSoto	MS	38671	2013	N/A	105	Rooms	92.2%	7/31/2014	$13,650,000	6/10/2014
Loan		29	Mesa Ridge Apartments	0.9%	Las Vegas	Clark	NV	89120	2004	N/A	168	Units	92.3%	5/16/2014	$13,800,000	5/16/2014
Loan	4, 10	30	Florline Commons	0.8%	Baton Rouge	East Baton Rouge Parish	LA	70815	1985	2002	179,775	SF	88.9%	6/1/2014	$12,000,000	5/6/2014
Loan		31	Lafayette Center	0.8%	Chantilly	Fairfax	VA	20151	2001	N/A	48,968	SF	100.0%	8/1/2014	$11,400,000	4/15/2014

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	City	County	State	Zip Code	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	5, 12	32	Moosic Apartment Portfolio	0.8%							96	Units	100.0%		$10,350,000
Property		32.1	Moosic Apartment Portfolio - Birchwood		Moosic	Lackawanna	PA	18507	2002	N/A	32	Units	100.0%	8/21/2014	$3,950,000	6/19/2014
Property		32.2	Moosic Apartment Portfolio - Ash Street		Moosic	Lackawanna	PA	18507	2013	N/A	36	Units	100.0%	8/21/2014	$3,850,000	6/19/2014
Property		32.3	Moosic Apartment Portfolio - Elm Street		Moosic	Lackawanna	PA	18507	2001	N/A	28	Units	100.0%	8/21/2014	$2,550,000	6/19/2014
Loan	13	33	376-380 Greenwich Avenue	0.8%	Greenwich	Fairfield	CT	06830	2014	N/A	12,595	SF	100.0%	7/31/2014	$11,850,000	9/1/2014
Loan		34	Marketplace at Tamarac	0.8%	Tamarac	Broward	FL	33319	1970/1991	N/A	67,202	SF	100.0%	4/1/2014	$10,600,000	5/18/2014
Loan		35	Wingate by Wyndham Lake Charles	0.7%	Lake Charles	Calcasieu Parish	LA	70605	2010	N/A	76	Rooms	78.8%	6/30/2014	$10,200,000	7/28/2014
Loan		36	The Marketplace at Warsaw	0.7%	Warsaw	Kosciusko	IN	46580	1986	2011	183,910	SF	94.9%	5/14/2014	$11,500,000	5/9/2014
Loan	14	37	Pryor Creek Apartments	0.6%	Pryor	Mayes	OK	74361	2001, 2008-2009	N/A	180	Units	96.2%	7/22/2014	$9,210,000	7/14/2015
Loan		38	Keystone Office Park	0.6%	Carmel	Hamilton	IN	46280	1985-1987; 2002-2003	2003	115,837	SF	89.5%	7/31/2014	$9,300,000	5/21/2014
Loan		39	Kingsland Village Shopping Center	0.6%	Katy	Harris	TX	77450	1978	2008	61,805	SF	97.2%	5/13/2014; 7/1/14	$9,200,000	5/20/2014
Loan		40	Rosedale Village Mobile Home Park and RV Park	0.6%	Bakersfield	Kern	CA	93314	1986	N/A	328	Pads	94.2%	4/20/2014	$12,400,000	5/8/2014
Loan		41	Alpine Vista Village	0.6%	Loveland	Larimer	CO	80538	1988	N/A	122	Pads	99.2%	6/1/2014	$8,050,000	7/10/2014
Loan		42	Ascension Apartments	0.6%	Arlington	Tarrant	TX	76006	1985; 1995	N/A	119	Units	100.0%	8/6/2014	$7,730,000	7/17/2014
Loan		43	Del Lago Apartments	0.5%	Houston	Harris	TX	77075	1982	2013/2014	162	Units	95.7%	6/9/2014	$7,900,000	6/18/2014
Loan		44	Southfair Office	0.5%	Del Mar	San Diego	CA	92014	1981	N/A	35,059	SF	98.3%	7/1/2014	$9,150,000	5/30/2014
Loan		45	University Commons Medical Office	0.5%	Clayton	Johnston	NC	27520	2012	N/A	28,542	SF	100.0%	6/2/2014	$8,200,000	5/2/2014
Loan		46	Kerney Spectrum	0.5%	San Diego	Kearney Mesa	CA	92123	2004	N/A	17,900	SF	100.0%	7/10/2014	$9,400,000	5/26/2014
Loan	15	47	Storage Depot I	0.5%	Scotts Valley	Santa Cruz	CA	95066	1985	N/A	527	Units	92.4%	8/1/2014	$7,500,000	7/19/2014
Loan		48	Holiday Inn The Villages FL	0.5%	Lady Lake	Lake	FL	32159	2001	N/A	80	Rooms	77.8%	3/31/2014	$7,200,000	5/2/2014
Loan	10, 16	49	933 First Colonial Medical Office Building	0.5%	Virginia Beach	Virginia Beach city	VA	23454	1988	2014	41,363	SF	95.0%	7/1/2014	$8,100,000	10/1/2014
Loan		50	Sunrise Village	0.5%	Bonaire	Houston	GA	31005	2000	N/A	120	Units	96.7%	8/4/2014	$6,000,000	7/15/2014
Loan		51	The Shops at Firethorne	0.5%	Katy	Fort Bend	TX	77494	2014	N/A	20,300	SF	100.0%	7/28/2014	$6,800,000	7/11/2014
Loan		52	Walgreens - Prairie Village, KS	0.5%	Prairie Village	Johnson	KS	66207	2009	N/A	14,820	SF	100.0%	9/1/2014	$9,540,000	5/2/2014
Loan	5	53	Rite Aid Portfolio - Hesperia, CA	0.4%							33,129	SF			$6,900,000
Property		53.1	Rite Aid Portfolio - Hesperia, CA 15510		Hesperia	San Bernardino	CA	92345	1997	n/a	16,809	SF	100.0%	9/1/2014	$3,500,000	4/25/2014
Property		53.2	Rite Aid Portfolio - Hesperia, CA 17441		Hesperia	San Bernardino	CA	92345	1998	n/a	16,320	SF	100.0%	9/1/2014	$3,400,000	4/25/2014
Loan		54	Walgreens - Norfolk, VA	0.4%	Norfolk	N/A	VA	23517	2004	N/A	14,560	SF	100.0%	9/1/2014	$6,100,000	6/13/2014
Loan		55	Walgreens - Kearns, UT	0.4%	Salt Lake City	Salt Lake	UT	84118	2014	N/A	14,820	SF	100.0%	9/1/2014	$6,820,000	5/7/2014
Loan	10	56	The 300 Building Apartments	0.4%	Chattanooga	Hamilton	TN	37402	1966	2013	112	Units	88.4%	4/30/2014	$6,700,000	5/19/2014
Loan		57	Walgreens - Morrisville, NC	0.4%	Morrisville	Wake	NC	27560	2007	N/A	14,820	SF	100.0%	5/9/2014	$7,810,000	4/23/2014
Loan		58	Walgreens - Surprise, AZ	0.4%	Surprise	Maricopa	AZ	85379	2009	N/A	14,820	SF	100.0%	8/25/2014	$7,050,000	4/25/2014
Loan		59	Ortega Pines Apartments	0.4%	Jacksonville	Duval	FL	32210	1974	2013	152	Units	97.4%	6/25/2014	$5,300,000	6/26/2014
Loan	5, 15	60	Virginia Self Storage Portfolio	0.3%							466	Units	81.0%		$5,700,000
Property		60.1	Virginia Self Storage Portfolio - Glen Allen Self Storage		Glen Allen	Hanover	VA	23059	2001	N/A
Property		60.2	Virginia Self Storage Portfolio - Montpelier Self Storage		Montpelier	Hanover	VA	23192	2003	2005
Loan		61	South Mountain Plaza	0.3%	Phoenix	Maricopa	AZ	85042	1988	N/A	43,276	SF	88.2%	8/7/2014	$4,850,000	7/17/2014
Loan		62	Walgreens - Las Vegas, NV	0.3%	Las Vegas	Clark	NV	89147	1999	N/A	13,905	SF	100.0%	9/1/2014	$4,980,000	6/2/2014
Loan		63	2130 W Fulton	0.3%	Chicago	Cook	IL	60612	1923	2002	38,967	SF	85.8%	8/19/2014	$3,650,000	5/1/2014
Loan		64	Meadow Walk Apartments	0.2%	Arkansas City	Cowley	KS	67005	2002	N/A	120	Units	95.8%	7/22/2014	$3,020,000	7/8/2014
Loan	15	65	Rockledge Self Storage	0.2%	Rockledge	Brevard	FL	32955	1996	N/A	398	Units	74.9%	8/18/2014	$3,000,000	8/1/2014

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
Loan	3, 4, 5	1	TKG Retail Portfolio A	10.3%	4.280%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Property		1.1	TKG Retail Portfolio A - Paxton Towne Center
Property		1.2	TKG Retail Portfolio A - Sheridan Crossing
Property		1.3	TKG Retail Portfolio A - Uintah Gardens
Property		1.4	TKG Retail Portfolio A - Pecanland Crossings
Loan	6, 7, 8	2	300 North LaSalle	9.7%	3.450%	0.00564%	0.00250%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan	9	3	Huntington Oaks Shopping Center	5.9%	4.630%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan	4, 5, 8, 10	4	Ashford Hospitality Portfolio C1	5.7%	4.657%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Property		4.1	Ashford Hospitality Portfolio C1 - Residence Inn Orlando Lake Buena Vista
Property		4.2	Ashford Hospitality Portfolio C1 - Courtyard by Marriott - Ft. Lauderdale Weston
Property		4.3	Ashford Hospitality Portfolio C1 - Courtyard Louisville Airport
Loan	10, 11	5	Bovet Office Center	4.6%	4.106%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan	10	6	250 Munoz Rivera	3.9%	4.376%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan	4, 5	7	Avion Business Park Portfolio	3.7%	4.550%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Property		7.1	Avion Business Park Portfolio - Tech Center III
Property		7.2	Avion Business Park Portfolio - Service Center III
Property		7.3	Avion Business Park Portfolio - Avion Midrise I
Property		7.4	Avion Business Park Portfolio - Avion Midrise II
Property		7.5	Avion Business Park Portfolio - Tech Center II
Loan	10	8	Aspen Heights - Murfreesboro	3.2%	5.070%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan		9	Turnpike Shopping Center	3.0%	5.040%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan		10	9800 Wilshire Boulevard	2.8%	4.500%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan	5, 9	11	Louisiana and Mississippi Retail Portfolio	2.8%	5.320%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Property		11.1	Louisiana and Mississippi Retail Portfolio  - Saint Mary's Plaza
Property		11.2	Louisiana and Mississippi Retail Portfolio  - Amite Crossing
Property		11.3	Louisiana and Mississippi Retail Portfolio  - Pelican Pointe
Property		11.4	Louisiana and Mississippi Retail Portfolio  - River Centre I
Property		11.5	Louisiana and Mississippi Retail Portfolio  - Pineville Crossing
Property		11.6	Louisiana and Mississippi Retail Portfolio  - Wax Pointe
Property		11.7	Louisiana and Mississippi Retail Portfolio  - Natchez Center
Property		11.8	Louisiana and Mississippi Retail Portfolio  - River West Plaza
Property		11.9	Louisiana and Mississippi Retail Portfolio  - River Centre II
Property		11.10	Louisiana and Mississippi Retail Portfolio  - Plaquemarine II
Property		11.11	Louisiana and Mississippi Retail Portfolio  - Ville Platte
Property		11.12	Louisiana and Mississippi Retail Portfolio  - Walker Commons
Property		11.13	Louisiana and Mississippi Retail Portfolio  - Live Oak Center
Property		11.14	Louisiana and Mississippi Retail Portfolio  - Plaquemine I
Property		11.15	Louisiana and Mississippi Retail Portfolio  - Donaldsonville
Loan	9	12	1200 Lakes Drive	2.7%	4.780%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan	4, 5, 10	13	Ashford Hospitality Portfolio C3	2.4%	4.900%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Property		13.1	Ashford Hospitality Portfolio C3 - SpringHill Suites Buford
Property		13.2	Ashford Hospitality Portfolio C3 - Hampton Inn Buford
Property		13.3	Ashford Hospitality Portfolio C3 - Hampton Inn Lawrenceville
Loan		14	Value Place Williston	1.9%	5.510%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan	8	15	Shoregate Towers	1.9%	4.409%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan		16	25 Taylor	1.8%	4.498%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan		17	Main Street Square	1.7%	4.530%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan		18	Magnolia Town Center	1.6%	4.310%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan	4, 5	19	Midwest Apartment Management Portfolio	1.5%	4.600%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Property		19.1	Midwest Apartment Management Portfolio - Country Club Apartments
Property		19.2	Midwest Apartment Management Portfolio - Lakeview Apartments
Property		19.3	Midwest Apartment Management Portfolio - Northside Square Apartments
Property		19.4	Midwest Apartment Management Portfolio - The Apartment Company
Property		19.5	Midwest Apartment Management Portfolio - Prairieview Apartments
Property		19.6	Midwest Apartment Management Portfolio - River Road Apartments
Loan		20	Stone Point Plaza	1.4%	4.360%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan	4, 5, 10	21	Ashford Hospitality Portfolio C2	1.2%	4.850%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Property		21.1	Ashford Hospitality Portfolio C2 - SpringHill Suites Kennesaw
Property		21.2	Ashford Hospitality Portfolio C2 - Fairfield Inn Kennesaw
Loan		22	Highland Business Park	1.1%	4.810%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan	9	23	75 Robin Hill	1.1%	4.652%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan	9	24	Crown Center	1.1%	4.900%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan		25	Brittnae Pines Apartments	1.0%	4.660%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan		26	Club Vantaggio Apartments	1.0%	4.400%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan		27	La Quinta Inn & Suites Medical Center San Antonio	0.9%	4.750%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan		28	Home2 Suites - Southaven, MS	0.9%	4.540%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan		29	Mesa Ridge Apartments	0.9%	4.660%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan	4, 10	30	Florline Commons	0.8%	4.482%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan		31	Lafayette Center	0.8%	4.810%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360

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
Loan	5, 12	32	Moosic Apartment Portfolio	0.8%	4.893%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Property		32.1	Moosic Apartment Portfolio - Birchwood
Property		32.2	Moosic Apartment Portfolio - Ash Street
Property		32.3	Moosic Apartment Portfolio - Elm Street
Loan	13	33	376-380 Greenwich Avenue	0.8%	4.860%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan		34	Marketplace at Tamarac	0.8%	4.610%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan		35	Wingate by Wyndham Lake Charles	0.7%	5.150%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan		36	The Marketplace at Warsaw	0.7%	4.670%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan	14	37	Pryor Creek Apartments	0.6%	4.430%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan		38	Keystone Office Park	0.6%	4.360%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan		39	Kingsland Village Shopping Center	0.6%	4.512%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan		40	Rosedale Village Mobile Home Park and RV Park	0.6%	4.480%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan		41	Alpine Vista Village	0.6%	4.575%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan		42	Ascension Apartments	0.6%	4.670%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan		43	Del Lago Apartments	0.5%	4.440%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan		44	Southfair Office	0.5%	4.800%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan		45	University Commons Medical Office	0.5%	4.700%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan		46	Kerney Spectrum	0.5%	4.333%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan	15	47	Storage Depot I	0.5%	4.611%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan		48	Holiday Inn The Villages FL	0.5%	5.000%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan	10, 16	49	933 First Colonial Medical Office Building	0.5%	4.700%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan		50	Sunrise Village	0.5%	4.055%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan		51	The Shops at Firethorne	0.5%	4.490%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan		52	Walgreens - Prairie Village, KS	0.5%	4.232%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan	5	53	Rite Aid Portfolio - Hesperia, CA	0.4%	4.673%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Property		53.1	Rite Aid Portfolio - Hesperia, CA 15510
Property		53.2	Rite Aid Portfolio - Hesperia, CA 17441
Loan		54	Walgreens - Norfolk, VA	0.4%	4.428%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan		55	Walgreens - Kearns, UT	0.4%	4.610%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan	10	56	The 300 Building Apartments	0.4%	4.650%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan		57	Walgreens - Morrisville, NC	0.4%	4.455%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan		58	Walgreens - Surprise, AZ	0.4%	4.450%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan		59	Ortega Pines Apartments	0.4%	4.750%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan	5, 15	60	Virginia Self Storage Portfolio	0.3%	4.700%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Property		60.1	Virginia Self Storage Portfolio - Glen Allen Self Storage
Property		60.2	Virginia Self Storage Portfolio - Montpelier Self Storage
Loan		61	South Mountain Plaza	0.3%	4.850%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan		62	Walgreens - Las Vegas, NV	0.3%	4.750%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan		63	2130 W Fulton	0.3%	5.270%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan		64	Meadow Walk Apartments	0.2%	4.230%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360
Loan	15	65	Rockledge Self Storage	0.2%	4.700%	0.01314%	0.01000%	0.00000%	0.00160%	0.00104%	0.00050%	Actual/360

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Seasoning (mos.)	ARD (Yes/No)	Original Term to Maturity (mos.)	Remaining Term to Maturity (mos.)	Original Interest-Only Period (mos.)	Remaining Interest-Only Period (mos.)	Original Amortization Term (mos.)	Remaining Amortization Term (mos.)	Note Date
Loan	3, 4, 5	1	TKG Retail Portfolio A	10.3%	1	No	60	59	60	59	0	0	7/11/2014
Property		1.1	TKG Retail Portfolio A - Paxton Towne Center
Property		1.2	TKG Retail Portfolio A - Sheridan Crossing
Property		1.3	TKG Retail Portfolio A - Uintah Gardens
Property		1.4	TKG Retail Portfolio A - Pecanland Crossings
Loan	6, 7, 8	2	300 North LaSalle	9.7%	1	No	120	119	60	59	360	360	7/17/2014
Loan	9	3	Huntington Oaks Shopping Center	5.9%	0	No	120	120	120	120	0	0	9/3/2014
Loan	4, 5, 8, 10	4	Ashford Hospitality Portfolio C1	5.7%	1	No	120	119	24	23	360	360	7/25/2014
Property		4.1	Ashford Hospitality Portfolio C1 - Residence Inn Orlando Lake Buena Vista
Property		4.2	Ashford Hospitality Portfolio C1 - Courtyard by Marriott - Ft. Lauderdale Weston
Property		4.3	Ashford Hospitality Portfolio C1 - Courtyard Louisville Airport
Loan	10, 11	5	Bovet Office Center	4.6%	1	No	60	59	36	35	360	360	7/18/2014
Loan	10	6	250 Munoz Rivera	3.9%	0	No	120	120	24	24	360	360	8/15/2014
Loan	4, 5	7	Avion Business Park Portfolio	3.7%	0	No	60	60	36	36	360	360	8/15/2014
Property		7.1	Avion Business Park Portfolio - Tech Center III
Property		7.2	Avion Business Park Portfolio - Service Center III
Property		7.3	Avion Business Park Portfolio - Avion Midrise I
Property		7.4	Avion Business Park Portfolio - Avion Midrise II
Property		7.5	Avion Business Park Portfolio - Tech Center II
Loan	10	8	Aspen Heights - Murfreesboro	3.2%	7	No	120	113	60	53	360	360	1/9/2014
Loan		9	Turnpike Shopping Center	3.0%	2	No	144	142	36	34	360	360	6/19/2014
Loan		10	9800 Wilshire Boulevard	2.8%	0	No	120	120	120	120	0	0	8/21/2014
Loan	5, 9	11	Louisiana and Mississippi Retail Portfolio	2.8%	0	No	60	60	0	0	360	360	9/2/2014
Property		11.1	Louisiana and Mississippi Retail Portfolio  - Saint Mary's Plaza
Property		11.2	Louisiana and Mississippi Retail Portfolio  - Amite Crossing
Property		11.3	Louisiana and Mississippi Retail Portfolio  - Pelican Pointe
Property		11.4	Louisiana and Mississippi Retail Portfolio  - River Centre I
Property		11.5	Louisiana and Mississippi Retail Portfolio  - Pineville Crossing
Property		11.6	Louisiana and Mississippi Retail Portfolio  - Wax Pointe
Property		11.7	Louisiana and Mississippi Retail Portfolio  - Natchez Center
Property		11.8	Louisiana and Mississippi Retail Portfolio  - River West Plaza
Property		11.9	Louisiana and Mississippi Retail Portfolio  - River Centre II
Property		11.10	Louisiana and Mississippi Retail Portfolio  - Plaquemarine II
Property		11.11	Louisiana and Mississippi Retail Portfolio  - Ville Platte
Property		11.12	Louisiana and Mississippi Retail Portfolio  - Walker Commons
Property		11.13	Louisiana and Mississippi Retail Portfolio  - Live Oak Center
Property		11.14	Louisiana and Mississippi Retail Portfolio  - Plaquemine I
Property		11.15	Louisiana and Mississippi Retail Portfolio  - Donaldsonville
Loan	9	12	1200 Lakes Drive	2.7%	0	No	60	60	0	0	300	300	9/2/2014
Loan	4, 5, 10	13	Ashford Hospitality Portfolio C3	2.4%	1	No	120	119	24	23	360	360	7/25/2014
Property		13.1	Ashford Hospitality Portfolio C3 - SpringHill Suites Buford
Property		13.2	Ashford Hospitality Portfolio C3 - Hampton Inn Buford
Property		13.3	Ashford Hospitality Portfolio C3 - Hampton Inn Lawrenceville
Loan		14	Value Place Williston	1.9%	0	No	120	120	0	0	180	180	8/29/2014
Loan	8	15	Shoregate Towers	1.9%	1	No	60	59	24	23	360	360	7/14/2014
Loan		16	25 Taylor	1.8%	0	No	120	120	60	60	360	360	8/7/2014
Loan		17	Main Street Square	1.7%	2	No	120	118	60	58	360	360	6/26/2014
Loan		18	Magnolia Town Center	1.6%	1	No	120	119	60	59	360	360	8/1/2014
Loan	4, 5	19	Midwest Apartment Management Portfolio	1.5%	2	No	120	118	60	58	360	360	7/1/2014
Property		19.1	Midwest Apartment Management Portfolio - Country Club Apartments
Property		19.2	Midwest Apartment Management Portfolio - Lakeview Apartments
Property		19.3	Midwest Apartment Management Portfolio - Northside Square Apartments
Property		19.4	Midwest Apartment Management Portfolio - The Apartment Company
Property		19.5	Midwest Apartment Management Portfolio - Prairieview Apartments
Property		19.6	Midwest Apartment Management Portfolio - River Road Apartments
Loan		20	Stone Point Plaza	1.4%	0	No	120	120	36	36	360	360	8/29/2014
Loan	4, 5, 10	21	Ashford Hospitality Portfolio C2	1.2%	1	No	120	119	24	23	360	360	7/25/2014
Property		21.1	Ashford Hospitality Portfolio C2 - SpringHill Suites Kennesaw
Property		21.2	Ashford Hospitality Portfolio C2 - Fairfield Inn Kennesaw
Loan		22	Highland Business Park	1.1%	0	No	120	120	12	12	360	360	8/5/2014
Loan	9	23	75 Robin Hill	1.1%	0	Yes	120	120	24	24	360	360	9/2/2014
Loan	9	24	Crown Center	1.1%	0	No	120	120	24	24	360	360	9/2/2014
Loan		25	Brittnae Pines Apartments	1.0%	2	No	60	58	0	0	360	358	6/30/2014
Loan		26	Club Vantaggio Apartments	1.0%	0	No	120	120	60	60	360	360	8/29/2014
Loan		27	La Quinta Inn & Suites Medical Center San Antonio	0.9%	0	No	120	120	0	0	360	360	8/28/2014
Loan		28	Home2 Suites - Southaven, MS	0.9%	1	No	120	119	0	0	360	359	7/18/2014
Loan		29	Mesa Ridge Apartments	0.9%	2	No	60	58	0	0	360	358	6/30/2014
Loan	4, 10	30	Florline Commons	0.8%	1	No	120	119	48	47	360	360	7/15/2014
Loan		31	Lafayette Center	0.8%	0	No	120	120	18	18	360	360	8/8/2014

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Seasoning (mos.)	ARD (Yes/No)	Original Term to Maturity (mos.)	Remaining Term to Maturity (mos.)	Original Interest-Only Period (mos.)	Remaining Interest-Only Period (mos.)	Original Amortization Term (mos.)	Remaining Amortization Term (mos.)	Note Date
Loan	5, 12	32	Moosic Apartment Portfolio	0.8%	0	No	120	120	0	0	360	360	8/29/2014
Property		32.1	Moosic Apartment Portfolio - Birchwood
Property		32.2	Moosic Apartment Portfolio - Ash Street
Property		32.3	Moosic Apartment Portfolio - Elm Street
Loan	13	33	376-380 Greenwich Avenue	0.8%	0	No	120	120	120	120	0	0	8/28/2014
Loan		34	Marketplace at Tamarac	0.8%	2	No	120	118	0	0	360	358	6/26/2014
Loan		35	Wingate by Wyndham Lake Charles	0.7%	0	No	120	120	0	0	300	300	8/29/2014
Loan		36	The Marketplace at Warsaw	0.7%	1	No	120	119	0	0	360	359	7/8/2014
Loan	14	37	Pryor Creek Apartments	0.6%	0	No	120	120	0	0	360	360	8/14/2014
Loan		38	Keystone Office Park	0.6%	1	No	120	119	24	23	360	360	7/17/2014
Loan		39	Kingsland Village Shopping Center	0.6%	0	No	120	120	0	0	360	360	8/29/2014
Loan		40	Rosedale Village Mobile Home Park and RV Park	0.6%	1	No	120	119	120	119	0	0	7/11/2014
Loan		41	Alpine Vista Village	0.6%	0	No	120	120	60	60	360	360	8/28/2014
Loan		42	Ascension Apartments	0.6%	0	No	120	120	0	0	360	360	8/20/2014
Loan		43	Del Lago Apartments	0.5%	1	No	84	83	36	35	360	360	7/21/2014
Loan		44	Southfair Office	0.5%	0	No	120	120	24	24	360	360	8/28/2014
Loan		45	University Commons Medical Office	0.5%	1	No	120	119	12	11	360	360	7/15/2014
Loan		46	Kerney Spectrum	0.5%	1	No	120	119	120	119	0	0	7/11/2014
Loan	15	47	Storage Depot I	0.5%	0	No	120	120	0	0	360	360	8/25/2014
Loan		48	Holiday Inn The Villages FL	0.5%	1	No	120	119	24	23	360	360	7/14/2014
Loan	10, 16	49	933 First Colonial Medical Office Building	0.5%	1	No	120	119	12	11	360	360	7/9/2014
Loan		50	Sunrise Village	0.5%	0	No	60	60	24	24	360	360	8/13/2014
Loan		51	The Shops at Firethorne	0.5%	1	No	120	119	0	0	360	359	8/1/2014
Loan		52	Walgreens - Prairie Village, KS	0.5%	2	No	120	118	0	0	360	358	6/19/2014
Loan	5	53	Rite Aid Portfolio - Hesperia, CA	0.4%	2	No	120	118	0	0	300	298	6/17/2014
Property		53.1	Rite Aid Portfolio - Hesperia, CA 15510
Property		53.2	Rite Aid Portfolio - Hesperia, CA 17441
Loan		54	Walgreens - Norfolk, VA	0.4%	1	No	120	119	0	0	360	359	7/11/2014
Loan		55	Walgreens - Kearns, UT	0.4%	1	No	120	119	120	119	0	0	7/2/2014
Loan	10	56	The 300 Building Apartments	0.4%	1	No	120	119	0	0	360	359	7/17/2014
Loan		57	Walgreens - Morrisville, NC	0.4%	1	No	120	119	0	0	360	359	7/31/2014
Loan		58	Walgreens - Surprise, AZ	0.4%	2	No	120	118	0	0	360	358	6/23/2014
Loan		59	Ortega Pines Apartments	0.4%	0	No	120	120	36	36	360	360	8/14/2014
Loan	5, 15	60	Virginia Self Storage Portfolio	0.3%	0	No	120	120	24	24	300	300	8/29/2014
Property		60.1	Virginia Self Storage Portfolio - Glen Allen Self Storage
Property		60.2	Virginia Self Storage Portfolio - Montpelier Self Storage
Loan		61	South Mountain Plaza	0.3%	0	No	120	120	0	0	300	300	8/15/2014
Loan		62	Walgreens - Las Vegas, NV	0.3%	0	No	120	120	0	0	360	360	8/26/2014
Loan		63	2130 W Fulton	0.3%	2	No	60	58	0	0	360	358	6/19/2014
Loan		64	Meadow Walk Apartments	0.2%	0	No	120	120	0	0	360	360	8/14/2014
Loan	15	65	Rockledge Self Storage	0.2%	0	No	120	120	24	24	360	360	8/29/2014

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	First Payment Date	First P&I Payment Date (Partial IO Loans)	Maturity  Date	ARD Loan Stated Maturity Date	Monthly Debt Service (P&I)	Monthly Debt Service (IO)	Annual Debt Service (P&I)	Annual Debt Service (IO)	Lockbox Type
Loan	3, 4, 5	1	TKG Retail Portfolio A	10.3%	9/1/2014	N/A	8/1/2019	N/A	$0.00	$385,396.91	$0	$4,624,763	Springing
Property		1.1	TKG Retail Portfolio A - Paxton Towne Center
Property		1.2	TKG Retail Portfolio A - Sheridan Crossing
Property		1.3	TKG Retail Portfolio A - Uintah Gardens
Property		1.4	TKG Retail Portfolio A - Pecanland Crossings
Loan	6, 7, 8	2	300 North LaSalle	9.7%	9/10/2014	9/10/2019	8/10/2024	N/A	$581,164.48	$291,493.06	$6,973,974	$3,497,917	Hard
Loan	9	3	Huntington Oaks Shopping Center	5.9%	11/1/2014	N/A	10/1/2024	N/A	$0.00	$236,671.24	$0	$2,840,055	Hard
Loan	4, 5, 8, 10	4	Ashford Hospitality Portfolio C1	5.7%	9/1/2014	9/1/2016	8/1/2024	N/A	$297,482.24	$232,471.20	$3,569,787	$2,789,654	Soft
Property		4.1	Ashford Hospitality Portfolio C1 - Residence Inn Orlando Lake Buena Vista
Property		4.2	Ashford Hospitality Portfolio C1 - Courtyard by Marriott - Ft. Lauderdale Weston
Property		4.3	Ashford Hospitality Portfolio C1 - Courtyard Louisville Airport
Loan	10, 11	5	Bovet Office Center	4.6%	9/1/2014	9/1/2017	8/1/2019	N/A	$232,102.32	$166,521.11	$2,785,228	$1,998,253	Hard
Loan	10	6	250 Munoz Rivera	3.9%	10/1/2014	10/1/2016	9/1/2024	N/A	$199,737.70	$147,892.59	$2,396,852	$1,774,711	Hard
Loan	4, 5	7	Avion Business Park Portfolio	3.7%	10/1/2014	10/1/2017	9/1/2019	N/A	$195,709.64	$147,622.22	$2,348,516	$1,771,467	Hard
Property		7.1	Avion Business Park Portfolio - Tech Center III
Property		7.2	Avion Business Park Portfolio - Service Center III
Property		7.3	Avion Business Park Portfolio - Avion Midrise I
Property		7.4	Avion Business Park Portfolio - Avion Midrise II
Property		7.5	Avion Business Park Portfolio - Tech Center II
Loan	10	8	Aspen Heights - Murfreesboro	3.2%	3/1/2014	3/1/2019	2/1/2024	N/A	$181,541.69	$143,717.48	$2,178,500	$1,724,610	Soft
Loan		9	Turnpike Shopping Center	3.0%	8/1/2014	8/1/2017	7/1/2026	N/A	$167,173.36	$132,008.33	$2,006,080	$1,584,100	Hard
Loan		10	9800 Wilshire Boulevard	2.8%	10/1/2014	N/A	9/1/2024	N/A	$0.00	$108,359.38	$0	$1,300,313	Hard
Loan	5, 9	11	Louisiana and Mississippi Retail Portfolio	2.8%	11/1/2014	N/A	10/1/2019	N/A	$158,623.42	$0.00	$1,903,481	$0	Hard
Property		11.1	Louisiana and Mississippi Retail Portfolio  - Saint Mary's Plaza
Property		11.2	Louisiana and Mississippi Retail Portfolio  - Amite Crossing
Property		11.3	Louisiana and Mississippi Retail Portfolio  - Pelican Pointe
Property		11.4	Louisiana and Mississippi Retail Portfolio  - River Centre I
Property		11.5	Louisiana and Mississippi Retail Portfolio  - Pineville Crossing
Property		11.6	Louisiana and Mississippi Retail Portfolio  - Wax Pointe
Property		11.7	Louisiana and Mississippi Retail Portfolio  - Natchez Center
Property		11.8	Louisiana and Mississippi Retail Portfolio  - River West Plaza
Property		11.9	Louisiana and Mississippi Retail Portfolio  - River Centre II
Property		11.10	Louisiana and Mississippi Retail Portfolio  - Plaquemarine II
Property		11.11	Louisiana and Mississippi Retail Portfolio  - Ville Platte
Property		11.12	Louisiana and Mississippi Retail Portfolio  - Walker Commons
Property		11.13	Louisiana and Mississippi Retail Portfolio  - Live Oak Center
Property		11.14	Louisiana and Mississippi Retail Portfolio  - Plaquemine I
Property		11.15	Louisiana and Mississippi Retail Portfolio  - Donaldsonville
Loan	9	12	1200 Lakes Drive	2.7%	11/1/2014	N/A	10/1/2019	N/A	$160,116.38	$0.00	$1,921,397	$0	Hard
Loan	4, 5, 10	13	Ashford Hospitality Portfolio C3	2.4%	9/1/2014	9/1/2016	8/1/2024	N/A	$132,575.53	$103,418.36	$1,590,906	$1,241,020	Soft
Property		13.1	Ashford Hospitality Portfolio C3 - SpringHill Suites Buford
Property		13.2	Ashford Hospitality Portfolio C3 - Hampton Inn Buford
Property		13.3	Ashford Hospitality Portfolio C3 - Hampton Inn Lawrenceville
Loan		14	Value Place Williston	1.9%	10/1/2014	N/A	9/1/2024	N/A	$163,522.84	$0.00	$1,962,274	$0	Soft
Loan	8	15	Shoregate Towers	1.9%	9/1/2014	9/1/2016	8/1/2019	N/A	$95,720.42	$73,016.90	$1,148,645	$876,203	Soft
Loan		16	25 Taylor	1.8%	10/1/2014	10/1/2019	9/1/2024	N/A	$93,714.80	$70,307.28	$1,124,578	$843,687	Hard
Loan		17	Main Street Square	1.7%	8/1/2014	8/1/2019	7/1/2024	N/A	$87,456.74	$65,831.81	$1,049,481	$789,982	Springing
Loan		18	Magnolia Town Center	1.6%	9/1/2014	9/1/2019	8/1/2024	N/A	$81,750.70	$60,085.59	$981,008	$721,027	N/A
Loan	4, 5	19	Midwest Apartment Management Portfolio	1.5%	8/1/2014	8/1/2019	7/1/2024	N/A	$76,896.66	$58,298.61	$922,760	$699,583	Springing
Property		19.1	Midwest Apartment Management Portfolio - Country Club Apartments
Property		19.2	Midwest Apartment Management Portfolio - Lakeview Apartments
Property		19.3	Midwest Apartment Management Portfolio - Northside Square Apartments
Property		19.4	Midwest Apartment Management Portfolio - The Apartment Company
Property		19.5	Midwest Apartment Management Portfolio - Prairieview Apartments
Property		19.6	Midwest Apartment Management Portfolio - River Road Apartments
Loan		20	Stone Point Plaza	1.4%	10/1/2014	10/1/2017	9/1/2024	N/A	$71,022.13	$52,494.10	$852,266	$629,929	Hard
Loan	4, 5, 10	21	Ashford Hospitality Portfolio C2	1.2%	9/1/2014	9/1/2016	8/1/2024	N/A	$65,961.48	$51,222.51	$791,538	$614,670	Soft
Property		21.1	Ashford Hospitality Portfolio C2 - SpringHill Suites Kennesaw
Property		21.2	Ashford Hospitality Portfolio C2 - Fairfield Inn Kennesaw
Loan		22	Highland Business Park	1.1%	10/1/2014	10/1/2015	9/1/2024	N/A	$58,698.92	$45,415.25	$704,387	$544,983	Springing
Loan	9	23	75 Robin Hill	1.1%	11/1/2014	11/1/2016	10/1/2024	10/1/2044	$57,248.99	$43,628.65	$686,988	$523,544	Hard
Loan	9	24	Crown Center	1.1%	11/1/2014	11/1/2016	10/1/2024	N/A	$58,379.94	$45,540.51	$700,559	$546,486	Springing
Loan		25	Brittnae Pines Apartments	1.0%	8/1/2014	N/A	7/1/2019	N/A	$54,721.05	$0.00	$656,653	$0	N/A
Loan		26	Club Vantaggio Apartments	1.0%	10/1/2014	10/1/2019	9/1/2024	N/A	$52,579.90	$39,034.72	$630,959	$468,417	Springing
Loan		27	La Quinta Inn & Suites Medical Center San Antonio	0.9%	10/1/2014	N/A	9/1/2024	N/A	$50,860.62	$0.00	$610,327	$0	Springing
Loan		28	Home2 Suites - Southaven, MS	0.9%	9/1/2014	N/A	8/1/2024	N/A	$48,361.16	$0.00	$580,334	$0	Hard
Loan		29	Mesa Ridge Apartments	0.9%	8/1/2014	N/A	7/1/2019	N/A	$46,461.27	$0.00	$557,535	$0	N/A
Loan	4, 10	30	Florline Commons	0.8%	9/1/2014	9/1/2018	8/1/2024	N/A	$44,241.43	$33,135.16	$530,897	$397,622	Springing
Loan		31	Lafayette Center	0.8%	10/1/2014	4/1/2016	9/1/2024	N/A	$43,597.41	$33,731.24	$523,169	$404,775	Hard

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	First Payment Date	First P&I Payment Date (Partial IO Loans)	Maturity  Date	ARD Loan Stated Maturity Date	Monthly Debt Service (P&I)	Monthly Debt Service (IO)	Annual Debt Service (P&I)	Annual Debt Service (IO)	Lockbox Type
Loan	5, 12	32	Moosic Apartment Portfolio	0.8%	10/1/2014	N/A	9/1/2024	N/A	$43,749.86	$0.00	$524,998	$0	Springing
Property		32.1	Moosic Apartment Portfolio - Birchwood
Property		32.2	Moosic Apartment Portfolio - Ash Street
Property		32.3	Moosic Apartment Portfolio - Elm Street
Loan	13	33	376-380 Greenwich Avenue	0.8%	10/1/2014	N/A	9/1/2024	N/A	$0.00	$32,850.00	$0	$394,200	Hard
Loan		34	Marketplace at Tamarac	0.8%	8/1/2014	N/A	7/1/2024	N/A	$40,610.29	$0.00	$487,323	$0	Springing
Loan		35	Wingate by Wyndham Lake Charles	0.7%	10/1/2014	N/A	9/1/2024	N/A	$42,366.09	$0.00	$508,393	$0	Springing
Loan		36	The Marketplace at Warsaw	0.7%	9/1/2014	N/A	8/1/2024	N/A	$36,178.53	$0.00	$434,142	$0	Hard
Loan	14	37	Pryor Creek Apartments	0.6%	10/1/2014	N/A	9/1/2024	N/A	$33,305.48	$0.00	$399,666	$0	N/A
Loan		38	Keystone Office Park	0.6%	9/1/2014	9/1/2016	8/1/2024	N/A	$32,705.07	$24,173.07	$392,461	$290,077	Springing
Loan		39	Kingsland Village Shopping Center	0.6%	10/1/2014	N/A	9/1/2024	N/A	$31,458.71	$0.00	$377,505	$0	Springing
Loan		40	Rosedale Village Mobile Home Park and RV Park	0.6%	9/1/2014	N/A	8/1/2024	N/A	$0.00	$22,711.11	$0	$272,533	N/A
Loan		41	Alpine Vista Village	0.6%	10/1/2014	10/1/2019	9/1/2024	N/A	$29,646.78	$22,419.62	$355,761	$269,035	Springing
Loan		42	Ascension Apartments	0.6%	10/1/2014	N/A	9/1/2024	N/A	$29,653.48	$0.00	$355,842	$0	Hard
Loan		43	Del Lago Apartments	0.5%	9/1/2014	9/1/2017	8/1/2021	N/A	$28,300.87	$21,101.56	$339,610	$253,219	N/A
Loan		44	Southfair Office	0.5%	10/1/2014	10/1/2016	9/1/2024	N/A	$28,594.26	$22,102.78	$343,131	$265,233	Springing
Loan		45	University Commons Medical Office	0.5%	9/1/2014	9/1/2015	8/1/2024	N/A	$27,487.80	$21,046.64	$329,854	$252,560	N/A
Loan		46	Kerney Spectrum	0.5%	9/1/2014	N/A	8/1/2024	N/A	$0.00	$19,037.12	$0	$228,445	Springing
Loan	15	47	Storage Depot I	0.5%	10/1/2014	N/A	9/1/2024	N/A	$26,691.70	$0.00	$320,300	$0	Springing
Loan		48	Holiday Inn The Villages FL	0.5%	9/1/2014	9/1/2016	8/1/2024	N/A	$27,055.81	$21,291.67	$324,670	$255,500	Springing
Loan	10, 16	49	933 First Colonial Medical Office Building	0.5%	9/1/2014	9/1/2015	8/1/2024	N/A	$25,931.89	$19,855.32	$311,183	$238,264	Springing
Loan		50	Sunrise Village	0.5%	10/1/2014	10/1/2016	9/1/2019	N/A	$24,029.58	$17,130.50	$288,355	$205,566	Springing
Loan		51	The Shops at Firethorne	0.5%	9/1/2014	N/A	8/1/2024	N/A	$25,304.57	$0.00	$303,655	$0	Springing
Loan		52	Walgreens - Prairie Village, KS	0.5%	8/1/2014	N/A	7/1/2024	N/A	$23,194.40	$0.00	$278,333	$0	N/A
Loan	5	53	Rite Aid Portfolio - Hesperia, CA	0.4%	8/1/2014	N/A	7/1/2024	N/A	$25,456.39	$0.00	$305,477	$0	Hard
Property		53.1	Rite Aid Portfolio - Hesperia, CA 15510
Property		53.2	Rite Aid Portfolio - Hesperia, CA 17441
Loan		54	Walgreens - Norfolk, VA	0.4%	9/1/2014	N/A	8/1/2024	N/A	$21,855.11	$0.00	$262,261	$0	Springing
Loan		55	Walgreens - Kearns, UT	0.4%	9/1/2014	N/A	8/1/2024	N/A	$0.00	$16,359.10	$0	$196,309	Springing
Loan	10	56	The 300 Building Apartments	0.4%	9/1/2014	N/A	8/1/2024	N/A	$21,656.75	$0.00	$259,881	$0	Springing
Loan		57	Walgreens - Morrisville, NC	0.4%	9/1/2014	N/A	8/1/2024	N/A	$20,916.62	$0.00	$250,999	$0	Springing
Loan		58	Walgreens - Surprise, AZ	0.4%	8/1/2014	N/A	7/1/2024	N/A	$20,904.33	$0.00	$250,852	$0	Springing
Loan		59	Ortega Pines Apartments	0.4%	10/1/2014	10/1/2017	9/1/2024	N/A	$20,735.48	$15,952.91	$248,826	$191,435	Springing
Loan	5, 15	60	Virginia Self Storage Portfolio	0.3%	10/1/2014	10/1/2016	9/1/2024	N/A	$20,420.83	$14,295.83	$245,050	$171,550	Springing
Property		60.1	Virginia Self Storage Portfolio - Glen Allen Self Storage
Property		60.2	Virginia Self Storage Portfolio - Montpelier Self Storage
Loan		61	South Mountain Plaza	0.3%	10/1/2014	N/A	9/1/2024	N/A	$18,716.23	$0.00	$224,595	$0	Hard
Loan		62	Walgreens - Las Vegas, NV	0.3%	10/1/2014	N/A	9/1/2024	N/A	$15,388.60	$0.00	$184,663	$0	Hard
Loan		63	2130 W Fulton	0.3%	8/1/2014	N/A	7/1/2019	N/A	$14,389.52	$0.00	$172,674	$0	Springing
Loan		64	Meadow Walk Apartments	0.2%	10/1/2014	N/A	9/1/2024	N/A	$10,895.09	$0.00	$130,741	$0	N/A
Loan	15	65	Rockledge Self Storage	0.2%	10/1/2014	10/1/2016	9/1/2024	N/A	$10,969.19	$8,398.80	$131,630	$100,786	Springing

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag

Footnotes

Loan ID

Property Name

% of Initial Pool Balance

Cash Management Status

Crossed With Other Loans

Related-Borrower Loans

UW NOI DSCR (P&I)

UW NOI DSCR (IO)

UW NCF DSCR (P&I)

UW NCF DSCR (IO)

Cut-Off Date LTV Ratio

Maturity Date LTV Ratio

Grace Period to Late Charge (Days)

Grace Period to Default (Days)

Due Date

Prepayment Provisions (No. of Payments)

YM Formula

Loan

3, 4, 5

1

TKG Retail Portfolio A

10.3%

Springing

No

N/A

N/A

2.00x

N/A

1.85x

72.7%

72.7%

0

5

First

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

A

Property

1.1

TKG Retail Portfolio A - Paxton Towne Center

Property

1.2

TKG Retail Portfolio A - Sheridan Crossing

Property

1.3

TKG Retail Portfolio A - Uintah Gardens

Property

1.4

TKG Retail Portfolio A - Pecanland Crossings

Loan

6, 7, 8

2

300 North LaSalle

9.7%

Springing

No

N/A

2.93x

5.85x

2.87x

5.72x

27.1%

21.9%

0

0

Tenth

LO(22);YM1(3);DEF/YM1(89);O(6)

B

Loan

9

3

Huntington Oaks Shopping Center

5.9%

Springing

No

N/A

N/A

1.72x

N/A

1.65x

68.8%

68.8%

0

5

First

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

Loan

4, 5, 8, 10

4

Ashford Hospitality Portfolio C1

5.7%

In Place

No

Group 1

2.18x

2.79x

1.94x

2.49x

70.0%

60.9%

0

5

First

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

Property

4.1

Ashford Hospitality Portfolio C1 - Residence Inn Orlando Lake Buena Vista

Property

4.2

Ashford Hospitality Portfolio C1 - Courtyard by Marriott - Ft. Lauderdale Weston

Property

4.3

Ashford Hospitality Portfolio C1 - Courtyard Louisville Airport

Loan

10, 11

5

Bovet Office Center

4.6%

In Place

No

N/A

1.53x

2.14x

1.38x

1.92x

68.1%

65.9%

5

4

First

LO(25);YM1(28);O(7)

C

Loan

10

6

250 Munoz Rivera

3.9%

Springing

No

N/A

2.22x

3.00x

2.02x

2.72x

66.3%

56.6%

0

5

First

LO(24);DEF(90);O(6)

Loan

4, 5

7

Avion Business Park Portfolio

3.7%

Springing

No

N/A

1.64x

2.17x

1.49x

1.98x

81.4%

78.9%

5

5

First

LO(24);DEF(31);O(5)

Property

7.1

Avion Business Park Portfolio - Tech Center III

Property

7.2

Avion Business Park Portfolio - Service Center III

Property

7.3

Avion Business Park Portfolio - Avion Midrise I

Property

7.4

Avion Business Park Portfolio - Avion Midrise II

Property

7.5

Avion Business Park Portfolio - Tech Center II

Loan

10

8

Aspen Heights - Murfreesboro

3.2%

Springing

No

N/A

1.26x

1.60x

1.23x

1.55x

70.9%

65.5%

5

5

First

LO(31);YM1(85);O(4)

D

Loan

9

Turnpike Shopping Center

3.0%

Springing

No

N/A

1.33x

1.68x

1.27x

1.61x

71.9%

60.9%

0

5

First

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

Loan

10

9800 Wilshire Boulevard

2.8%

Springing

No

N/A

N/A

1.84x

N/A

1.78x

56.7%

56.7%

0

5

First

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

Loan

5, 9

11

Louisiana and Mississippi Retail Portfolio

2.8%

Springing

No

N/A

1.73x

N/A

1.52x

N/A

68.0%

63.1%

0

0

First

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

Property

11.1

Louisiana and Mississippi Retail Portfolio  - Saint Mary's Plaza

Property

11.2

Louisiana and Mississippi Retail Portfolio  - Amite Crossing

Property

11.3

Louisiana and Mississippi Retail Portfolio  - Pelican Pointe

Property

11.4

Louisiana and Mississippi Retail Portfolio  - River Centre I

Property

11.5

Louisiana and Mississippi Retail Portfolio  - Pineville Crossing

Property

11.6

Louisiana and Mississippi Retail Portfolio  - Wax Pointe

Property

11.7

Louisiana and Mississippi Retail Portfolio  - Natchez Center

Property

11.8

Louisiana and Mississippi Retail Portfolio  - River West Plaza

Property

11.9

Louisiana and Mississippi Retail Portfolio  - River Centre II

Property

11.10

Louisiana and Mississippi Retail Portfolio  - Plaquemarine II

Property

11.11

Louisiana and Mississippi Retail Portfolio  - Ville Platte

Property

11.12

Louisiana and Mississippi Retail Portfolio  - Walker Commons

Property

11.13

Louisiana and Mississippi Retail Portfolio  - Live Oak Center

Property

11.14

Louisiana and Mississippi Retail Portfolio  - Plaquemine I

Property

11.15

Louisiana and Mississippi Retail Portfolio  - Donaldsonville

Loan

9

12

1200 Lakes Drive

2.7%

Springing

No

N/A

1.45x

N/A

1.45x

N/A

74.9%

66.5%

7

7

First

LO(23);DEF(35);O(2)

Loan

4, 5, 10

13

Ashford Hospitality Portfolio C3

2.4%

In Place

No

Group 1

1.87x

2.40x

1.67x

2.14x

66.8%

57.8%

0

5

First

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

Property

13.1

Ashford Hospitality Portfolio C3 - SpringHill Suites Buford

Property

13.2

Ashford Hospitality Portfolio C3 - Hampton Inn Buford

Property

13.3

Ashford Hospitality Portfolio C3 - Hampton Inn Lawrenceville

Loan

14

Value Place Williston

1.9%

Springing

No

N/A

1.83x

N/A

1.72x

N/A

62.7%

27.7%

7

7

First

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

Loan

8

15

Shoregate Towers

1.9%

Springing

No

N/A

1.60x

2.10x

1.52x

1.99x

72.6%

69.3%

0

5

First

LO(25);DEF(31);O(4)

Loan

16

25 Taylor

1.8%

Springing

No

N/A

1.37x

1.82x

1.32x

1.75x

65.8%

60.4%

5

4

First

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

Loan

17

Main Street Square

1.7%

Springing

No

N/A

1.38x

1.83x

1.33x

1.77x

73.0%

67.0%

5

5

First

LO(26);YM1(90);O(4)

E

Loan

18

Magnolia Town Center

1.6%

N/A

No

N/A

2.32x

3.15x

2.16x

2.93x

46.3%

42.4%

7

7

First

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

F

Loan

4, 5

19

Midwest Apartment Management Portfolio

1.5%

Springing

No

N/A

1.73x

2.28x

1.58x

2.08x

75.0%

68.9%

7

7

First

LO(26);DEF(89);O(5)

Property

19.1

Midwest Apartment Management Portfolio - Country Club Apartments

Property

19.2

Midwest Apartment Management Portfolio - Lakeview Apartments

Property

19.3

Midwest Apartment Management Portfolio - Northside Square Apartments

Property

19.4

Midwest Apartment Management Portfolio - The Apartment Company

Property

19.5

Midwest Apartment Management Portfolio - Prairieview Apartments

Property

19.6

Midwest Apartment Management Portfolio - River Road Apartments

Loan

20

Stone Point Plaza

1.4%

Springing

No

N/A

1.65x

2.23x

1.50x

2.03x

74.4%

65.1%

5

4

First

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

Loan

4, 5, 10

21

Ashford Hospitality Portfolio C2

1.2%

In Place

No

Group 1

1.98x

2.55x

1.75x

2.25x

60.4%

52.2%

0

5

First

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

Property

21.1

Ashford Hospitality Portfolio C2 - SpringHill Suites Kennesaw

Property

21.2

Ashford Hospitality Portfolio C2 - Fairfield Inn Kennesaw

Loan

22

Highland Business Park

1.1%

Springing

No

N/A

1.98x

2.55x

1.71x

2.21x

73.3%

61.7%

5

5

First

LO(25);YM1(91);O(4)

A

Loan

9

23

75 Robin Hill

1.1%

In Place

No

N/A

2.11x

2.77x

1.98x

2.59x

51.6%

44.4%

5

4

First

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

Loan

9

24

Crown Center

1.1%

Springing

No

N/A

1.64x

2.10x

1.44x

1.84x

71.0%

61.4%

0

5

First

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

Loan

25

Brittnae Pines Apartments

1.0%

N/A

No

Group 2

1.36x

N/A

1.28x

N/A

65.1%

59.9%

5

5

First

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

G

Loan

26

Club Vantaggio Apartments

1.0%

Springing

No

N/A

1.35x

1.82x

1.33x

1.79x

64.8%

59.3%

5

5

First

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

Loan

27

La Quinta Inn & Suites Medical Center San Antonio

0.9%

Springing

No

N/A

1.93x

N/A

1.67x

N/A

68.2%

55.7%

7

7

First

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

Loan

28

Home2 Suites - Southaven, MS

0.9%

Springing

No

N/A

2.22x

N/A

1.99x

N/A

69.5%

56.5%

7

7

First

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

Loan

29

Mesa Ridge Apartments

0.9%

N/A

No

Group 2

1.41x

N/A

1.34x

N/A

65.1%

59.9%

5

5

First

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

G

Loan

4, 10

30

Florline Commons

0.8%

Springing

No

N/A

2.15x

2.88x

1.93x

2.58x

72.9%

65.4%

5

4

First

LO(25);YM1(88);O(7)

H

Loan

31

Lafayette Center

0.8%

Springing

No

N/A

1.57x

2.02x

1.45x

1.87x

72.8%

62.1%

7

7

First

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

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag

Footnotes

Loan ID

Property Name

% of Initial Pool Balance

Cash Management Status

Crossed With Other Loans

Related-Borrower Loans

UW NOI DSCR (P&I)

UW NOI DSCR (IO)

UW NCF DSCR (P&I)

UW NCF DSCR (IO)

Cut-Off Date LTV Ratio

Maturity Date LTV Ratio

Grace Period to Late Charge (Days)

Grace Period to Default (Days)

Due Date

Prepayment Provisions (No. of Payments)

YM Formula

Loan

5, 12

32

Moosic Apartment Portfolio

0.8%

Springing

No

N/A

1.26x

N/A

1.21x

N/A

79.7%

65.5%

5

4

First

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

Property

32.1

Moosic Apartment Portfolio - Birchwood

Property

32.2

Moosic Apartment Portfolio - Ash Street

Property

32.3

Moosic Apartment Portfolio - Elm Street

Loan

13

33

376-380 Greenwich Avenue

0.8%

In Place

No

N/A

N/A

1.55x

N/A

1.47x

67.5%

67.5%

5

5

First

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

Loan

34

Marketplace at Tamarac

0.8%

Springing

No

N/A

1.68x

N/A

1.46x

N/A

74.5%

60.7%

5

5

First

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

Loan

35

Wingate by Wyndham Lake Charles

0.7%

Springing

No

N/A

1.92x

N/A

1.72x

N/A

70.0%

52.8%

5

4

First

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

Loan

36

The Marketplace at Warsaw

0.7%

Springing

No

N/A

1.97x

N/A

1.70x

N/A

60.8%

49.6%

7

7

First

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

Loan

14

37

Pryor Creek Apartments

0.6%

N/A

No

Group 3

1.77x

N/A

1.64x

N/A

72.0%

58.2%

5

5

First

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

Loan

38

Keystone Office Park

0.6%

Springing

No

N/A

2.37x

3.20x

1.80x

2.44x

70.6%

60.2%

5

5

First

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

Loan

39

Kingsland Village Shopping Center

0.6%

Springing

No

N/A

1.83x

N/A

1.72x

N/A

67.4%

54.6%

5

5

First

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

Loan

40

Rosedale Village Mobile Home Park and RV Park

0.6%

N/A

No

N/A

N/A

3.00x

N/A

2.94x

48.4%

48.4%

7

7

First

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

Loan

41

Alpine Vista Village

0.6%

Springing

No

N/A

1.34x

1.78x

1.33x

1.75x

72.0%

66.1%

5

4

First

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

Loan

42

Ascension Apartments

0.6%

Springing

No

N/A

1.44x

N/A

1.35x

N/A

74.2%

60.5%

5

5

First

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

Loan

43

Del Lago Apartments

0.5%

N/A

No

N/A

1.56x

2.09x

1.44x

1.93x

71.2%

66.5%

5

5

First

LO(25);YM1(52);O(7)

G

Loan

44

Southfair Office

0.5%

Springing

No

N/A

1.57x

2.03x

1.45x

1.87x

59.6%

51.4%

7

7

First

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

F

Loan

45

University Commons Medical Office

0.5%

N/A

No

N/A

1.70x

2.21x

1.51x

1.97x

64.6%

54.2%

5

5

First

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

G

Loan

46

Kerney Spectrum

0.5%

Springing

No

N/A

N/A

2.54x

N/A

2.40x

55.3%

55.3%

5

4

First

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

Loan

15

47

Storage Depot I

0.5%

Springing

No

N/A

1.41x

N/A

1.38x

N/A

69.3%

56.4%

5

4

First

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

I

Loan

48

Holiday Inn The Villages FL

0.5%

Springing

No

N/A

2.33x

2.96x

2.07x

2.63x

70.0%

60.7%

5

5

First

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

Loan

10, 16

49

933 First Colonial Medical Office Building

0.5%

Springing

No

N/A

1.89x

2.47x

1.65x

2.15x

61.7%

51.8%

5

5

First

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

G

Loan

50

Sunrise Village

0.5%

Springing

No

N/A

1.82x

2.55x

1.71x

2.40x

83.3%

79.1%

5

4

First

LO(24);DEF(32);O(4)

Loan

51

The Shops at Firethorne

0.5%

Springing

No

N/A

1.56x

N/A

1.43x

N/A

73.4%

59.6%

7

7

First

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

Loan

52

Walgreens - Prairie Village, KS

0.5%

N/A

No

N/A

1.83x

N/A

1.82x

N/A

49.4%

39.8%

5

5

First

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

Loan

5

53

Rite Aid Portfolio - Hesperia, CA

0.4%

Springing

No

N/A

1.61x

N/A

1.54x

N/A

65.0%

48.4%

5

5

First

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

Property

53.1

Rite Aid Portfolio - Hesperia, CA 15510

Property

53.2

Rite Aid Portfolio - Hesperia, CA 17441

Loan

54

Walgreens - Norfolk, VA

0.4%

Springing

No

N/A

1.39x

N/A

1.39x

N/A

71.2%

57.7%

5

4

First

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

Loan

55

Walgreens - Kearns, UT

0.4%

Springing

No

N/A

N/A

1.85x

N/A

1.84x

61.6%

61.6%

5

5

First

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

Loan

10

56

The 300 Building Apartments

0.4%

Springing

No

N/A

2.00x

N/A

1.89x

N/A

62.6%

51.1%

5

4

First

LO(25);YM1(92);O(3)

J

Loan

57

Walgreens - Morrisville, NC

0.4%

Springing

No

Group 4

1.58x

N/A

1.57x

N/A

53.1%

43.0%

5

5

First

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

Loan

58

Walgreens - Surprise, AZ

0.4%

Springing

No

Group 4

1.59x

N/A

1.57x

N/A

58.7%

47.6%

5

5

First

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

Loan

59

Ortega Pines Apartments

0.4%

Springing

No

N/A

1.62x

2.10x

1.47x

1.91x

75.0%

66.1%

7

7

First

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

Loan

5, 15

60

Virginia Self Storage Portfolio

0.3%

Springing

No

N/A

1.51x

2.16x

1.48x

2.12x

63.2%

50.8%

5

4

First

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

Property

60.1

Virginia Self Storage Portfolio - Glen Allen Self Storage

Property

60.2

Virginia Self Storage Portfolio - Montpelier Self Storage

Loan

61

South Mountain Plaza

0.3%

In Place

No

N/A

1.82x

N/A

1.61x

N/A

67.0%

50.0%

5

4

First

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

Loan

62

Walgreens - Las Vegas, NV

0.3%

In Place

No

N/A

1.61x

N/A

1.60x

N/A

59.2%

48.4%

5

4

First

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

Loan

63

2130 W Fulton

0.3%

Springing

No

N/A

1.40x

N/A

1.25x

N/A

71.1%

66.1%

0

5

First

LO(26);DEF(30);O(4)

Loan

64

Meadow Walk Apartments

0.2%

N/A

No

Group 3

2.23x

N/A

1.98x

N/A

73.5%

59.0%

5

5

First

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

Loan

15

65

Rockledge Self Storage

0.2%

Springing

No

N/A

1.77x

2.31x

1.71x

2.23x

70.5%

60.6%

5

4

First

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

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
Loan	3, 4, 5	1	TKG Retail Portfolio A	10.3%	$10,326,911	$2,708,719	$7,618,192	12/31/2011	7.1%	$12,484,735	$2,824,495	$9,660,241
Property		1.1	TKG Retail Portfolio A - Paxton Towne Center		$5,881,244	$1,216,873	$4,664,371	12/31/2011		$6,476,557	$1,219,725	$5,256,832
Property		1.2	TKG Retail Portfolio A - Sheridan Crossing		$2,380,596	$838,406	$1,542,190	12/31/2011		$2,629,784	$786,375	$1,843,410
Property		1.3	TKG Retail Portfolio A - Uintah Gardens		$2,065,071	$653,440	$1,411,631	12/31/2011		$1,889,691	$456,412	$1,433,279
Property		1.4	TKG Retail Portfolio A - Pecanland Crossings		N/A	N/A	N/A	N/A		$1,488,703	$361,983	$1,126,720
Loan	6, 7, 8	2	300 North LaSalle	9.7%	$65,506,238	$25,599,182	$39,907,056	12/31/2012	17.3%	$67,103,460	$27,541,392	$39,562,068
Loan	9	3	Huntington Oaks Shopping Center	5.9%	$5,838,850	$1,274,806	$4,564,044	12/31/2012	7.5%	$5,779,644	$1,360,387	$4,419,257
Loan	4, 5, 8, 10	4	Ashford Hospitality Portfolio C1	5.7%	$17,816,145	$10,960,117	$6,856,028	12/31/2012	11.6%	$18,685,988	$11,310,036	$7,375,952
Property		4.1	Ashford Hospitality Portfolio C1 - Residence Inn Orlando Lake Buena Vista		$7,695,834	$4,676,205	$3,019,629	12/31/2012		$7,466,094	$4,588,109	$2,877,985
Property		4.2	Ashford Hospitality Portfolio C1 - Courtyard by Marriott - Ft. Lauderdale Weston		$5,142,662	$3,302,711	$1,839,950	12/31/2012		$6,014,672	$3,637,091	$2,377,581
Property		4.3	Ashford Hospitality Portfolio C1 - Courtyard Louisville Airport		$4,977,649	$2,981,200	$1,996,449	12/31/2012		$5,205,223	$3,084,837	$2,120,386
Loan	10, 11	5	Bovet Office Center	4.6%	$4,672,718	$2,361,285	$2,311,433	12/31/2012	4.8%	$5,401,008	$2,418,741	$2,982,267
Loan	10	6	250 Munoz Rivera	3.9%	$10,200,994	$5,364,641	$4,836,353	12/31/2012	12.1%	$10,328,485	$5,521,497	$4,806,988
Loan	4, 5	7	Avion Business Park Portfolio	3.7%	$4,618,652	$2,203,010	$2,415,642	10/31/2012 Ann.	6.3%	$4,798,287	$2,159,767	$2,638,520
Property		7.1	Avion Business Park Portfolio - Tech Center III		$1,332,926	$476,252	$856,674	10/31/2012 Ann.		$1,486,106	$446,301	$1,039,805
Property		7.2	Avion Business Park Portfolio - Service Center III		$801,481	$421,782	$379,699	10/31/2012 Ann.		$908,196	$405,054	$503,143
Property		7.3	Avion Business Park Portfolio - Avion Midrise I		$1,311,821	$502,916	$808,904	10/31/2012 Ann.		$1,492,880	$534,475	$958,405
Property		7.4	Avion Business Park Portfolio - Avion Midrise II		$875,330	$488,882	$386,448	10/31/2012 Ann.		$457,303	$475,040	-$17,737
Property		7.5	Avion Business Park Portfolio - Tech Center II		$297,092	$313,177	-$16,085	10/31/2012 Ann.		$453,800	$298,897	$154,904
Loan	10	8	Aspen Heights - Murfreesboro	3.2%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		9	Turnpike Shopping Center	3.0%	$1,185,789	$395,138	$790,651	12/31/2012	2.6%	$1,730,165	$504,567	$1,225,598
Loan		10	9800 Wilshire Boulevard	2.8%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	5, 9	11	Louisiana and Mississippi Retail Portfolio	2.8%	$3,223,684	$958,965	$2,264,719	12/31/2012	7.9%	$3,377,065	$791,218	$2,585,847
Property		11.1	Louisiana and Mississippi Retail Portfolio  - Saint Mary's Plaza		$479,643	$244,375	$235,268	12/31/2012		$551,081	$173,569	$377,512
Property		11.2	Louisiana and Mississippi Retail Portfolio  - Amite Crossing		$428,439	$75,113	$353,326	12/31/2012		$369,925	$54,431	$315,494
Property		11.3	Louisiana and Mississippi Retail Portfolio  - Pelican Pointe		$284,717	$53,515	$231,202	12/31/2012		$248,374	$84,387	$163,987
Property		11.4	Louisiana and Mississippi Retail Portfolio  - River Centre I		$298,028	$60,000	$238,028	12/31/2012		$289,786	$62,511	$227,275
Property		11.5	Louisiana and Mississippi Retail Portfolio  - Pineville Crossing		$268,058	$116,470	$151,588	12/31/2012		$259,036	$52,129	$206,907
Property		11.6	Louisiana and Mississippi Retail Portfolio  - Wax Pointe		$24,909	$48,912	-$24,003	12/31/2012		$148,490	$43,203	$105,287
Property		11.7	Louisiana and Mississippi Retail Portfolio  - Natchez Center		$169,941	$61,015	$108,926	12/31/2012		$177,881	$50,889	$126,992
Property		11.8	Louisiana and Mississippi Retail Portfolio  - River West Plaza		$208,114	$37,730	$170,384	12/31/2012		$215,255	$35,263	$179,992
Property		11.9	Louisiana and Mississippi Retail Portfolio  - River Centre II		$201,194	$26,018	$175,176	12/31/2012		$205,709	$9,739	$195,970
Property		11.10	Louisiana and Mississippi Retail Portfolio  - Plaquemarine II		$183,811	$29,402	$154,409	12/31/2012		$174,873	$20,980	$153,893
Property		11.11	Louisiana and Mississippi Retail Portfolio  - Ville Platte		$67,996	$62,765	$5,231	12/31/2012		$129,567	$50,262	$79,305
Property		11.12	Louisiana and Mississippi Retail Portfolio  - Walker Commons		$179,370	$38,056	$141,314	12/31/2012		$156,932	$42,984	$113,948
Property		11.13	Louisiana and Mississippi Retail Portfolio  - Live Oak Center		$192,801	$65,651	$127,150	12/31/2012		$198,856	$63,346	$135,510
Property		11.14	Louisiana and Mississippi Retail Portfolio  - Plaquemine I		$134,413	$18,666	$115,747	12/31/2012		$107,200	$21,329	$85,871
Property		11.15	Louisiana and Mississippi Retail Portfolio  - Donaldsonville		$102,250	$21,277	$80,973	12/31/2012		$144,100	$26,196	$117,904
Loan	9	12	1200 Lakes Drive	2.7%	$2,885,124	$0	$2,885,124	12/31/2011	10.3%	$2,885,124	$0	$2,885,124
Loan	4, 5, 10	13	Ashford Hospitality Portfolio C3	2.4%	$6,724,628	$4,469,090	$2,255,538	12/31/2012	9.0%	$7,647,949	$4,921,037	$2,726,911
Property		13.1	Ashford Hospitality Portfolio C3 - SpringHill Suites Buford		$2,390,204	$1,577,243	$812,961	12/31/2012		$2,811,535	$1,778,408	$1,033,127
Property		13.2	Ashford Hospitality Portfolio C3 - Hampton Inn Buford		$2,510,037	$1,556,935	$953,102	12/31/2012		$2,779,261	$1,709,201	$1,070,060
Property		13.3	Ashford Hospitality Portfolio C3 - Hampton Inn Lawrenceville		$1,824,387	$1,334,912	$489,475	12/31/2012		$2,057,153	$1,433,429	$623,724
Loan		14	Value Place Williston	1.9%	N/A	N/A	N/A	N/A	N/A	$5,822,874	$1,572,543	$4,250,331
Loan	8	15	Shoregate Towers	1.9%	$3,339,104	$1,390,169	$1,948,935	12/31/2012	9.9%	$3,305,535	$1,426,503	$1,879,032
Loan		16	25 Taylor	1.8%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		17	Main Street Square	1.7%	$2,039,724	$958,353	$1,081,371	12/31/2012	6.3%	$2,323,731	$957,071	$1,366,660
Loan		18	Magnolia Town Center	1.6%	$2,951,748	$738,695	$2,213,053	12/31/2012	13.4%	$3,052,153	$718,889	$2,333,264
Loan	4, 5	19	Midwest Apartment Management Portfolio	1.5%	$2,886,455	$1,270,517	$1,615,938	12/31/2012	10.8%	$3,064,857	$1,376,978	$1,687,879
Property		19.1	Midwest Apartment Management Portfolio - Country Club Apartments		$760,391	$355,091	$405,300	12/31/2012		$789,011	$391,135	$397,876
Property		19.2	Midwest Apartment Management Portfolio - Lakeview Apartments		$679,417	$248,191	$431,226	12/31/2012		$687,886	$285,369	$402,517
Property		19.3	Midwest Apartment Management Portfolio - Northside Square Apartments		$492,506	$213,021	$279,485	12/31/2012		$498,865	$220,700	$278,165
Property		19.4	Midwest Apartment Management Portfolio - The Apartment Company		$378,545	$188,156	$190,389	12/31/2012		$436,937	$183,651	$253,286
Property		19.5	Midwest Apartment Management Portfolio - Prairieview Apartments		$370,170	$156,911	$213,259	12/31/2012		$400,817	$181,343	$219,474
Property		19.6	Midwest Apartment Management Portfolio - River Road Apartments		$205,426	$109,147	$96,279	12/31/2012		$251,341	$114,780	$136,561
Loan		20	Stone Point Plaza	1.4%	$2,225,662	$799,297	$1,426,365	12/31/2012	10.0%	$2,335,932	$797,115	$1,538,817
Loan	4, 5, 10	21	Ashford Hospitality Portfolio C2	1.2%	$3,978,640	$2,842,046	$1,136,594	12/31/2012	9.1%	$4,418,174	$3,008,076	$1,410,099
Property		21.1	Ashford Hospitality Portfolio C2 - SpringHill Suites Kennesaw		$2,201,681	$1,512,997	$688,683	12/31/2012		$2,420,399	$1,610,506	$809,893
Property		21.2	Ashford Hospitality Portfolio C2 - Fairfield Inn Kennesaw		$1,776,959	$1,329,048	$447,911	12/31/2012		$1,997,775	$1,397,570	$600,206
Loan		22	Highland Business Park	1.1%	$1,663,807	$505,678	$1,158,129	12/31/2011	10.4%	$1,804,038	$407,086	$1,396,952
Loan	9	23	75 Robin Hill	1.1%	$2,136,204	$281,100	$1,855,104	12/31/2012	16.7%	$2,138,397	$283,293	$1,855,104
Loan	9	24	Crown Center	1.1%	$1,980,794	$903,292	$1,077,502	9/30/2012 FYE	9.8%	$2,089,168	$1,002,011	$1,087,158
Loan		25	Brittnae Pines Apartments	1.0%	$1,422,839	$758,081	$664,758	12/31/2012	6.3%	$1,407,394	$750,948	$656,446
Loan		26	Club Vantaggio Apartments	1.0%	$1,266,967	$523,175	$743,792	12/31/2012	7.1%	$1,312,259	$579,217	$733,042
Loan		27	La Quinta Inn & Suites Medical Center San Antonio	0.9%	$3,578,870	$2,594,683	$984,187	12/31/2012	10.1%	$3,718,136	$2,656,809	$1,061,327
Loan		28	Home2 Suites - Southaven, MS	0.9%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		29	Mesa Ridge Apartments	0.9%	$1,293,990	$536,614	$757,377	12/31/2012	8.4%	$1,273,334	$528,125	$745,209
Loan	4, 10	30	Florline Commons	0.8%	$1,771,134	$526,177	$1,244,957	12/31/2012	14.2%	$1,940,458	$473,002	$1,467,456
Loan		31	Lafayette Center	0.8%	$1,114,301	$259,434	$854,867	12/31/2012	10.3%	$1,133,979	$271,265	$862,714

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
Loan	5, 12	32	Moosic Apartment Portfolio	0.8%	$556,277	$152,011	$404,266	12/31/2012	4.9%	$602,702	$148,640	$454,062
Property		32.1	Moosic Apartment Portfolio - Birchwood
Property		32.2	Moosic Apartment Portfolio - Ash Street
Property		32.3	Moosic Apartment Portfolio - Elm Street
Loan	13	33	376-380 Greenwich Avenue	0.8%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		34	Marketplace at Tamarac	0.8%	$1,161,565	$401,384	$760,181	12/31/2011	9.6%	$1,090,943	$413,697	$677,246
Loan		35	Wingate by Wyndham Lake Charles	0.7%	$2,171,077	$1,262,447	$908,630	12/31/2012	12.7%	$2,483,104	$1,363,782	$1,119,322
Loan		36	The Marketplace at Warsaw	0.7%	$1,410,693	$493,301	$917,392	12/31/2012	13.1%	$1,431,754	$409,494	$1,022,260
Loan	14	37	Pryor Creek Apartments	0.6%	$1,280,300	$641,764	$638,536	7/31/2013 TTM	9.6%	$1,357,673	$642,974	$714,699
Loan		38	Keystone Office Park	0.6%	$1,596,374	$788,166	$808,208	12/31/2012	12.3%	$1,641,731	$807,102	$834,630
Loan		39	Kingsland Village Shopping Center	0.6%	$917,966	$295,337	$622,629	12/31/2012	10.0%	$1,067,239	$344,842	$722,397
Loan		40	Rosedale Village Mobile Home Park and RV Park	0.6%	$1,560,650	$753,239	$807,411	12/31/2012	13.5%	$1,577,363	$820,190	$757,173
Loan		41	Alpine Vista Village	0.6%	$704,581	$261,775	$442,806	12/31/2012	7.6%	$692,093	$259,672	$432,421
Loan		42	Ascension Apartments	0.6%	$1,225,932	$743,071	$482,861	12/31/2012	8.4%	$1,253,102	$740,568	$512,534
Loan		43	Del Lago Apartments	0.5%	$1,005,207	$621,485	$383,722	12/31/2013	6.8%	$1,227,441	$630,646	$596,795
Loan		44	Southfair Office	0.5%	$648,560	$309,400	$339,160	12/31/2012	6.2%	$673,570	$223,856	$449,714
Loan		45	University Commons Medical Office	0.5%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		46	Kerney Spectrum	0.5%	$738,135	$226,209	$511,926	12/31/2012	9.8%	$737,600	$231,392	$506,208
Loan	15	47	Storage Depot I	0.5%	$691,638	$261,791	$429,847	12/31/2012	8.3%	$731,017	$304,631	$426,386
Loan		48	Holiday Inn The Villages FL	0.5%	$1,499,217	$939,429	$559,788	12/31/2011	11.1%	$1,793,532	$1,053,634	$739,898
Loan	10, 16	49	933 First Colonial Medical Office Building	0.5%	$542,861	$245,787	$297,074	12/31/2012	5.9%	$604,253	$272,096	$332,158
Loan		50	Sunrise Village	0.5%	$897,781	$373,746	$524,035	12/31/2012	10.5%	$884,249	$358,494	$525,755
Loan		51	The Shops at Firethorne	0.5%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		52	Walgreens - Prairie Village, KS	0.5%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	5	53	Rite Aid Portfolio - Hesperia, CA	0.4%	$525,687	$15,771	$509,916	12/31/2011	11.4%	$525,687	$15,771	$509,916
Property		53.1	Rite Aid Portfolio - Hesperia, CA 15510		$261,326	$7,840	$253,486	12/31/2011		$261,326	$7,840	$253,486
Property		53.2	Rite Aid Portfolio - Hesperia, CA 17441		$264,361	$7,931	$256,430	12/31/2011		$264,361	$7,931	$256,430
Loan		54	Walgreens - Norfolk, VA	0.4%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		55	Walgreens - Kearns, UT	0.4%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	10	56	The 300 Building Apartments	0.4%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		57	Walgreens - Morrisville, NC	0.4%	N/A	N/A	N/A	N/A	N/A	$410,000	$0	$410,000
Loan		58	Walgreens - Surprise, AZ	0.4%	N/A	N/A	N/A	N/A	N/A	$410,000	$0	$410,000
Loan		59	Ortega Pines Apartments	0.4%	$957,680	$630,797	$326,882	12/31/2012	8.2%	$974,685	$655,310	$319,375
Loan	5, 15	60	Virginia Self Storage Portfolio	0.3%	$531,766	$175,817	$355,949	12/31/2012	9.9%	$569,795	$218,771	$351,024
Property		60.1	Virginia Self Storage Portfolio - Glen Allen Self Storage
Property		60.2	Virginia Self Storage Portfolio - Montpelier Self Storage
Loan		61	South Mountain Plaza	0.3%	$418,063	$197,332	$220,731	12/31/2012	6.8%	$406,953	$189,066	$217,887
Loan		62	Walgreens - Las Vegas, NV	0.3%	$346,000	$26,871	$319,129	12/31/2011	10.8%	$346,000	$32,054	$313,946
Loan		63	2130 W Fulton	0.3%	N/A	N/A	N/A	N/A	N/A	$363,902	$129,492	$234,410
Loan		64	Meadow Walk Apartments	0.2%	$751,102	$451,673	$299,428	7/31/2013 TTM	13.5%	$762,251	$453,077	$309,173
Loan	15	65	Rockledge Self Storage	0.2%	$385,148	$205,467	$179,681	12/31/2012	8.5%	$417,825	$216,622	$201,203

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Second Most Recent NOI Date	Second Most Recent NOI Debt Yield	Most  Recent Revenues	Most  Recent Expenses	Most Recent NOI	Most Recent NOI Date	Most Recent NOI Debt Yield	UW Occupancy	UW EGI	UW Expenses
Loan	3, 4, 5	1	TKG Retail Portfolio A	10.3%	12/31/2012	9.1%	$12,196,784	$2,839,683	$9,357,101	Various	8.8%	94.5%	$12,579,021	$3,324,561
Property		1.1	TKG Retail Portfolio A - Paxton Towne Center		12/31/2012		$6,056,390	$1,310,326	$4,746,064	7/31/2014 TTM		93.1%	$6,245,524	$1,516,984
Property		1.2	TKG Retail Portfolio A - Sheridan Crossing		12/31/2012		$2,507,971	$741,799	$1,766,172	7/31/2014 T-11 Ann.		95.8%	$2,681,477	$833,803
Property		1.3	TKG Retail Portfolio A - Uintah Gardens		12/31/2012		$2,027,851	$499,307	$1,528,544	07/31/2014 TTM		96.6%	$2,178,086	$614,909
Property		1.4	TKG Retail Portfolio A - Pecanland Crossings		12/31/2012		$1,604,572	$288,251	$1,316,321	7/31/2014 TTM		95.1%	$1,473,934	$358,865
Loan	6, 7, 8	2	300 North LaSalle	9.7%	12/31/2013	17.2%	$68,017,177	$28,060,923	$39,956,254	4/30/2014 TTM	17.3%	97.7%	$73,734,014	$26,556,357
Loan	9	3	Huntington Oaks Shopping Center	5.9%	12/31/2013	7.3%	$6,088,431	$1,400,645	$4,687,786	6/30/2014 TTM	7.7%	95.0%	$6,399,165	$1,515,810
Loan	4, 5, 8, 10	4	Ashford Hospitality Portfolio C1	5.7%	12/31/2013	12.5%	$19,326,410	$11,552,514	$7,773,896	6/30/2014 TTM	13.2%	78.0%	$19,326,410	$11,552,514
Property		4.1	Ashford Hospitality Portfolio C1 - Residence Inn Orlando Lake Buena Vista		12/31/2013		$7,577,514	$4,622,185	$2,955,329	6/30/2014 TTM		82.0%	$7,577,514	$4,622,185
Property		4.2	Ashford Hospitality Portfolio C1 - Courtyard by Marriott - Ft. Lauderdale Weston		12/31/2013		$6,314,461	$3,805,743	$2,508,718	6/30/2014 TTM		79.3%	$6,314,461	$3,805,743
Property		4.3	Ashford Hospitality Portfolio C1 - Courtyard Louisville Airport		12/31/2013		$5,434,435	$3,124,586	$2,309,849	6/30/2014 TTM		70.7%	$5,434,435	$3,124,586
Loan	10, 11	5	Bovet Office Center	4.6%	12/31/2013	6.2%	$5,996,390	$2,468,882	$3,527,508	5/31/2014 TTM	7.3%	93.1%	$7,079,237	$2,810,871
Loan	10	6	250 Munoz Rivera	3.9%	12/31/2013	12.0%	$10,653,359	$5,460,989	$5,192,370	6/30/2014 TTM	13.0%	80.4%	$10,814,444	$5,493,800
Loan	4, 5	7	Avion Business Park Portfolio	3.7%	12/31/2013	6.9%	$5,022,655	$2,303,023	$2,719,632	6/30/2014 TTM	7.1%	83.8%	$6,153,556	$2,301,800
Property		7.1	Avion Business Park Portfolio - Tech Center III		12/31/2013		$1,507,579	$511,249	$996,330	6/30/2014 TTM
Property		7.2	Avion Business Park Portfolio - Service Center III		12/31/2013		$1,100,348	$424,864	$675,484	6/30/2014 TTM
Property		7.3	Avion Business Park Portfolio - Avion Midrise I		12/31/2013		$1,542,206	$556,524	$985,682	6/30/2014 TTM
Property		7.4	Avion Business Park Portfolio - Avion Midrise II		12/31/2013		$446,395	$460,346	-$13,951	6/30/2014 TTM
Property		7.5	Avion Business Park Portfolio - Tech Center II		12/31/2013		$426,125	$350,039	$76,086	6/30/2014 TTM
Loan	10	8	Aspen Heights - Murfreesboro	3.2%	N/A	N/A	$4,582,173	$2,129,169	$2,453,004	7/31/2014 TTM	7.3%	93.2%	$4,826,433	$2,075,638
Loan		9	Turnpike Shopping Center	3.0%	12/31/2013	4.0%	$2,119,210	$598,137	$1,521,072	4/30/2014 TTM	4.9%	95.5%	$3,415,052	$754,508
Loan		10	9800 Wilshire Boulevard	2.8%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	95.0%	$3,361,842	$966,692
Loan	5, 9	11	Louisiana and Mississippi Retail Portfolio	2.8%	12/31/2013	9.1%	$3,507,559	$586,092	$2,921,467	6/30/2014 TTM	10.3%	92.6%	$4,197,219	$910,180
Property		11.1	Louisiana and Mississippi Retail Portfolio  - Saint Mary's Plaza		12/31/2013		$553,750	$135,676	$418,074	6/30/2014 TTM		91.8%	$802,901	$211,944
Property		11.2	Louisiana and Mississippi Retail Portfolio  - Amite Crossing		12/31/2013		$383,939	$36,480	$347,459	6/30/2014 TTM		100.0%	$438,416	$73,639
Property		11.3	Louisiana and Mississippi Retail Portfolio  - Pelican Pointe		12/31/2013		$351,645	$40,026	$311,619	6/30/2014 TTM		100.0%	$407,008	$75,523
Property		11.4	Louisiana and Mississippi Retail Portfolio  - River Centre I		12/31/2013		$294,573	$93,304	$201,269	6/30/2014 TTM		100.0%	$334,345	$62,749
Property		11.5	Louisiana and Mississippi Retail Portfolio  - Pineville Crossing		12/31/2013		$251,329	$16,160	$235,169	6/30/2014 TTM		91.5%	$263,304	$62,919
Property		11.6	Louisiana and Mississippi Retail Portfolio  - Wax Pointe		12/31/2013		$170,693	$51,569	$119,124	6/30/2014 TTM		94.6%	$295,380	$48,663
Property		11.7	Louisiana and Mississippi Retail Portfolio  - Natchez Center		12/31/2013		$267,286	$19,726	$247,560	6/30/2014 TTM		100.0%	$305,165	$59,821
Property		11.8	Louisiana and Mississippi Retail Portfolio  - River West Plaza		12/31/2013		$202,622	$17,248	$185,374	6/30/2014 TTM		100.0%	$222,538	$43,524
Property		11.9	Louisiana and Mississippi Retail Portfolio  - River Centre II		12/31/2013		$193,782	$12,875	$180,907	6/30/2014 TTM		100.0%	$220,530	$22,629
Property		11.10	Louisiana and Mississippi Retail Portfolio  - Plaquemarine II		12/31/2013		$170,928	$19,304	$151,624	6/30/2014 TTM		100.0%	$199,552	$34,500
Property		11.11	Louisiana and Mississippi Retail Portfolio  - Ville Platte		12/31/2013		$144,671	$31,086	$113,585	6/30/2014 TTM		67.1%	$151,138	$54,725
Property		11.12	Louisiana and Mississippi Retail Portfolio  - Walker Commons		12/31/2013		$182,752	$34,974	$147,778	6/30/2014 TTM		100.0%	$179,585	$35,369
Property		11.13	Louisiana and Mississippi Retail Portfolio  - Live Oak Center		12/31/2013		$93,975	$42,066	$51,909	6/30/2014 TTM		38.3%	$91,571	$60,275
Property		11.14	Louisiana and Mississippi Retail Portfolio  - Plaquemine I		12/31/2013		$147,200	$10,570	$136,630	6/30/2014 TTM		100.0%	$162,675	$37,032
Property		11.15	Louisiana and Mississippi Retail Portfolio  - Donaldsonville		12/31/2013		$98,414	$25,028	$73,386	6/30/2014 TTM		100.0%	$123,111	$26,866
Loan	9	12	1200 Lakes Drive	2.7%	12/31/2012	10.3%	$2,885,124	$0	$2,885,124	12/31/2013	10.3%	95.0%	$2,877,907	$86,337
Loan	4, 5, 10	13	Ashford Hospitality Portfolio C3	2.4%	12/31/2013	10.9%	$8,028,705	$5,046,333	$2,982,372	6/30/2014 TTM	11.9%	76.8%	$8,028,705	$5,046,333
Property		13.1	Ashford Hospitality Portfolio C3 - SpringHill Suites Buford		12/31/2013		$2,957,645	$1,795,859	$1,161,786	6/30/2014 TTM		82.8%	$2,957,645	$1,795,859
Property		13.2	Ashford Hospitality Portfolio C3 - Hampton Inn Buford		12/31/2013		$2,973,780	$1,799,848	$1,173,932	6/30/2014 TTM		78.0%	$2,973,780	$1,799,848
Property		13.3	Ashford Hospitality Portfolio C3 - Hampton Inn Lawrenceville		12/31/2013		$2,097,280	$1,450,626	$646,654	6/30/2014 TTM		69.6%	$2,097,280	$1,450,626
Loan		14	Value Place Williston	1.9%	12/31/2013	21.3%	$5,332,915	$1,520,634	$3,812,281	7/31/14 TTM	19.1%	65.9%	$5,337,590	$1,743,528
Loan	8	15	Shoregate Towers	1.9%	12/31/2013	9.6%	$3,322,054	$1,437,192	$1,884,862	4/30/2014 TTM	9.6%	90.6%	$3,298,837	$1,457,215
Loan		16	25 Taylor	1.8%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	93.7%	$1,988,296	$449,129
Loan		17	Main Street Square	1.7%	12/31/2013	7.9%	$2,329,326	$954,050	$1,375,276	3/31/2014 TTM	8.0%	94.0%	$2,452,642	$1,006,011
Loan		18	Magnolia Town Center	1.6%	12/31/2013	14.1%	$3,176,501	$876,020	$2,300,481	5/31/14 T5 Annualized	13.9%	93.7%	$3,068,594	$796,439
Loan	4, 5	19	Midwest Apartment Management Portfolio	1.5%	12/31/2013	11.3%	$3,148,370	$1,466,440	$1,681,930	4/30/14 TTM	11.2%	94.4%	$2,990,476	$1,398,134
Property		19.1	Midwest Apartment Management Portfolio - Country Club Apartments		12/31/2013		$856,232	$422,864	$433,368	4/30/14 TTM		95.0%	$838,499	$396,893
Property		19.2	Midwest Apartment Management Portfolio - Lakeview Apartments		12/31/2013		$687,372	$319,325	$368,047	4/30/14 TTM		95.1%	$668,799	$298,820
Property		19.3	Midwest Apartment Management Portfolio - Northside Square Apartments		12/31/2013		$517,914	$221,963	$295,951	4/30/14 TTM		95.0%	$496,911	$217,049
Property		19.4	Midwest Apartment Management Portfolio - The Apartment Company		12/31/2013		$434,575	$184,040	$250,535	4/30/14 TTM		95.0%	$394,188	$186,664
Property		19.5	Midwest Apartment Management Portfolio - Prairieview Apartments		12/31/2013		$397,585	$194,793	$202,792	4/30/14 TTM		90.5%	$369,213	$187,057
Property		19.6	Midwest Apartment Management Portfolio - River Road Apartments		12/31/2013		$254,692	$123,455	$131,237	4/30/14 TTM		95.1%	$222,866	$111,651
Loan		20	Stone Point Plaza	1.4%	12/31/2013	10.8%	$2,254,245	$781,840	$1,472,405	5/31/2014 TTM	10.3%	87.8%	$2,197,762	$794,313
Loan	4, 5, 10	21	Ashford Hospitality Portfolio C2	1.2%	12/31/2013	11.3%	$4,637,640	$3,070,294	$1,567,346	6/30/2014 TTM	12.5%	74.2%	$4,637,640	$3,070,294
Property		21.1	Ashford Hospitality Portfolio C2 - SpringHill Suites Kennesaw		12/31/2013		$2,502,506	$1,632,056	$870,450	6/30/2014 TTM		74.8%	$2,502,506	$1,632,056
Property		21.2	Ashford Hospitality Portfolio C2 - Fairfield Inn Kennesaw		12/31/2013		$2,135,134	$1,438,238	$696,896	6/30/2014 TTM		73.5%	$2,135,134	$1,438,238
Loan		22	Highland Business Park	1.1%	12/31/2012	12.5%	$1,878,411	$453,231	$1,425,180	12/31/2013	12.8%	93.0%	$1,831,367	$439,807
Loan	9	23	75 Robin Hill	1.1%	12/31/2013	16.7%	$2,138,197	$283,093	$1,855,104	6/30/2014 TTM	16.7%	95.0%	$1,788,513	$336,748
Loan	9	24	Crown Center	1.1%	9/30/2013 FYE	9.9%	$2,137,555	$1,073,599	$1,063,955	12/31/2013	9.7%	87.0%	$2,153,714	$1,004,683
Loan		25	Brittnae Pines Apartments	1.0%	12/31/2013	6.2%	$1,435,361	$783,125	$652,236	4/30/2014 TTM	6.2%	86.1%	$1,589,937	$698,387
Loan		26	Club Vantaggio Apartments	1.0%	12/31/2013	7.0%	$1,337,813	$580,286	$757,527	5/31/2014 TTM	7.2%	92.0%	$1,362,286	$508,755
Loan		27	La Quinta Inn & Suites Medical Center San Antonio	0.9%	12/31/2013	10.9%	$3,923,059	$2,757,350	$1,165,709	6/30/14 TTM	12.0%	74.0%	$3,923,622	$2,745,438
Loan		28	Home2 Suites - Southaven, MS	0.9%	N/A	N/A	$3,235,207	$1,936,000	$1,299,207	7/31/14 T10 Annualized	13.7%	84.2%	$3,317,212	$2,027,476
Loan		29	Mesa Ridge Apartments	0.9%	12/31/2013	8.3%	$1,260,864	$534,228	$726,636	4/30/2014 TTM	8.1%	93.0%	$1,332,918	$546,545
Loan	4, 10	30	Florline Commons	0.8%	12/31/2013	16.8%	$1,926,276	$502,508	$1,423,768	3/30/2014 TTM	16.3%	92.1%	$1,665,710	$522,539
Loan		31	Lafayette Center	0.8%	12/31/2013	10.4%	$1,177,596	$321,108	$856,488	4/30/14 TTM	10.3%	92.0%	$1,118,066	$298,537

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Second Most Recent NOI Date	Second Most Recent NOI Debt Yield	Most  Recent Revenues	Most  Recent Expenses	Most Recent NOI	Most Recent NOI Date	Most Recent NOI Debt Yield	UW Occupancy	UW EGI	UW Expenses
Loan	5, 12	32	Moosic Apartment Portfolio	0.8%	12/31/2013	5.5%	$596,480	$171,584	$424,896	6/30/2014 TTM	5.2%	95.0%	$956,314	$295,174
Property		32.1	Moosic Apartment Portfolio - Birchwood
Property		32.2	Moosic Apartment Portfolio - Ash Street
Property		32.3	Moosic Apartment Portfolio - Elm Street
Loan	13	33	376-380 Greenwich Avenue	0.8%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	95.0%	$741,714	$131,727
Loan		34	Marketplace at Tamarac	0.8%	12/31/2012	8.6%	$1,236,865	$431,546	$805,319	12/31/2013	10.2%	95.0%	$1,324,340	$505,641
Loan		35	Wingate by Wyndham Lake Charles	0.7%	12/31/2013	15.7%	$2,568,976	$1,531,968	$1,037,008	6/30/2014 TTM	14.5%	78.3%	$2,568,976	$1,594,250
Loan		36	The Marketplace at Warsaw	0.7%	12/31/2013	14.6%	$1,487,447	$436,055	$1,051,392	4/30/14 TTM	15.0%	87.3%	$1,317,194	$461,319
Loan	14	37	Pryor Creek Apartments	0.6%	12/31/2013	10.8%	$1,400,069	$649,055	$751,014	5/31/2014 TTM	11.3%	96.2%	$1,447,973	$740,607
Loan		38	Keystone Office Park	0.6%	12/31/2013	12.7%	$1,734,304	$891,075	$843,229	4/30/2014 TTM	12.9%	88.8%	$1,776,394	$848,050
Loan		39	Kingsland Village Shopping Center	0.6%	12/31/2013	11.7%	$1,114,626	$323,544	$791,082	6/30/2014 TTM	12.8%	95.0%	$1,037,817	$345,529
Loan		40	Rosedale Village Mobile Home Park and RV Park	0.6%	12/31/2013	12.6%	$1,581,835	$823,701	$758,134	3/31/14 TTM	12.6%	95.0%	$1,602,931	$785,368
Loan		41	Alpine Vista Village	0.6%	12/31/2013	7.5%	$711,578	$272,107	$439,471	7/31/2014 TTM	7.6%	94.8%	$740,346	$262,176
Loan		42	Ascension Apartments	0.6%	12/31/2013	8.9%	$1,270,774	$760,481	$510,293	6/30/2014 TTM	8.9%	95.0%	$1,246,604	$734,988
Loan		43	Del Lago Apartments	0.5%	5/31/2014 TTM	10.6%	$1,310,231	$515,513	$794,717	5/31/2014 T-6 Ann.	14.1%	93.5%	$1,314,224	$784,706
Loan		44	Southfair Office	0.5%	12/31/2013	8.3%	$728,777	$195,193	$533,584	5/31/14 TTM	9.8%	93.2%	$738,066	$199,267
Loan		45	University Commons Medical Office	0.5%	N/A	N/A	$639,481	$217,960	$421,521	12/31/2013	8.0%	95.0%	$789,783	$230,580
Loan		46	Kerney Spectrum	0.5%	12/31/2013	9.7%	$810,646	$226,407	$584,239	4/30/2014 TTM	11.2%	91.3%	$800,961	$219,590
Loan	15	47	Storage Depot I	0.5%	12/31/2013	8.2%	$753,953	$292,494	$461,459	6/30/2014 TTM	8.9%	84.7%	$753,952	$302,622
Loan		48	Holiday Inn The Villages FL	0.5%	12/31/2012	14.7%	$2,159,754	$1,196,951	$962,803	3/31/2014 TTM	19.1%	76.0%	$2,151,215	$1,394,359
Loan	10, 16	49	933 First Colonial Medical Office Building	0.5%	12/31/2013	6.6%	$541,350	$251,892	$289,458	5/30/2014	5.8%	95.0%	$859,373	$271,414
Loan		50	Sunrise Village	0.5%	12/31/2013	10.5%	$863,774	$367,674	$496,100	6/30/2014 TTM	9.9%	85.9%	$902,478	$378,469
Loan		51	The Shops at Firethorne	0.5%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	94.2%	$638,117	$165,707
Loan		52	Walgreens - Prairie Village, KS	0.5%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	100.0%	$524,474	$15,734
Loan	5	53	Rite Aid Portfolio - Hesperia, CA	0.4%	12/31/2012	11.4%	$525,687	$15,771	$509,916	12/31/2013	11.4%	95.0%	$658,322	$165,857
Property		53.1	Rite Aid Portfolio - Hesperia, CA 15510		12/31/2012		$261,326	$7,840	$253,486	12/31/2013		95.0%	$327,963	$83,373
Property		53.2	Rite Aid Portfolio - Hesperia, CA 17441		12/31/2012		$264,361	$7,931	$256,430	12/31/2013		95.0%	$330,359	$82,484
Loan		54	Walgreens - Norfolk, VA	0.4%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	97.0%	$367,077	$1,835
Loan		55	Walgreens - Kearns, UT	0.4%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	100.0%	$375,000	$11,250
Loan	10	56	The 300 Building Apartments	0.4%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	92.0%	$909,944	$390,079
Loan		57	Walgreens - Morrisville, NC	0.4%	12/31/2012	9.9%	$410,000	$0	$410,000	12/31/2013	9.9%	100.0%	$410,000	$12,300
Loan		58	Walgreens - Surprise, AZ	0.4%	12/31/2012	9.9%	$410,000	$0	$410,000	12/31/2013	9.9%	100.0%	$410,000	$12,300
Loan		59	Ortega Pines Apartments	0.4%	12/31/2013	8.0%	$1,011,369	$665,070	$346,300	6/30/14 TTM	8.7%	92.0%	$1,046,649	$643,724
Loan	5, 15	60	Virginia Self Storage Portfolio	0.3%	12/31/2013	9.8%	$590,785	$225,409	$365,376	7/31/2014 TTM	10.1%	72.1%	$590,785	$219,927
Property		60.1	Virginia Self Storage Portfolio - Glen Allen Self Storage
Property		60.2	Virginia Self Storage Portfolio - Montpelier Self Storage
Loan		61	South Mountain Plaza	0.3%	12/31/2013	6.7%	$463,451	$169,588	$293,863	5/31/2014 TTM	9.0%	85.6%	$595,099	$185,799
Loan		62	Walgreens - Las Vegas, NV	0.3%	12/31/2012	10.6%	$346,000	$25,963	$320,037	12/31/2013	10.8%	98.0%	$306,740	$9,235
Loan		63	2130 W Fulton	0.3%	12/31/2012	9.0%	$404,083	$165,662	$238,421	12/31/2013	9.2%	81.8%	$390,213	$147,942
Loan		64	Meadow Walk Apartments	0.2%	12/31/2013	13.9%	$779,037	$464,470	$314,566	5/31/2014 TTM	14.2%	94.9%	$798,962	$506,860
Loan	15	65	Rockledge Self Storage	0.2%	12/31/2013	9.5%	$438,740	$212,020	$226,720	7/31/2014 TTM	10.7%	72.6%	$438,740	$206,129

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	UW NOI	UW NOI Debt Yield	UW Replacement Reserves	UW TI/LC	UW NCF	UW NCF Debt Yield
Loan	3, 4, 5	1	TKG Retail Portfolio A	10.3%	$9,254,460	8.7%	$213,457	$483,314	$8,557,689	8.0%
Property		1.1	TKG Retail Portfolio A - Paxton Towne Center		$4,728,540		$110,600	$213,327	$4,404,613
Property		1.2	TKG Retail Portfolio A - Sheridan Crossing		$1,847,674		$39,670	$113,993	$1,694,011
Property		1.3	TKG Retail Portfolio A - Uintah Gardens		$1,563,177		$32,216	$73,023	$1,457,938
Property		1.4	TKG Retail Portfolio A - Pecanland Crossings		$1,115,069		$30,971	$82,971	$1,001,127
Loan	6, 7, 8	2	300 North LaSalle	9.7%	$47,177,657	20.5%	$260,580	$814,497	$46,102,580	20.0%
Loan	9	3	Huntington Oaks Shopping Center	5.9%	$4,883,355	8.1%	$37,879	$157,509	$4,687,967	7.7%
Loan	4, 5, 8, 10	4	Ashford Hospitality Portfolio C1	5.7%	$7,773,896	13.2%	$836,201	$0	$6,937,695	11.7%
Property		4.1	Ashford Hospitality Portfolio C1 - Residence Inn Orlando Lake Buena Vista		$2,955,329		$303,101	$0	$2,652,228
Property		4.2	Ashford Hospitality Portfolio C1 - Courtyard by Marriott - Ft. Lauderdale Weston		$2,508,718		$315,723	$0	$2,192,995
Property		4.3	Ashford Hospitality Portfolio C1 - Courtyard Louisville Airport		$2,309,849		$217,377	$0	$2,092,472
Loan	10, 11	5	Bovet Office Center	4.6%	$4,268,366	8.9%	$44,910	$384,046	$3,839,410	8.0%
Loan	10	6	250 Munoz Rivera	3.9%	$5,320,644	13.3%	$97,883	$388,645	$4,834,116	12.1%
Loan	4, 5	7	Avion Business Park Portfolio	3.7%	$3,851,756	10.0%	$63,753	$278,622	$3,509,381	9.1%
Property		7.1	Avion Business Park Portfolio - Tech Center III
Property		7.2	Avion Business Park Portfolio - Service Center III
Property		7.3	Avion Business Park Portfolio - Avion Midrise I
Property		7.4	Avion Business Park Portfolio - Avion Midrise II
Property		7.5	Avion Business Park Portfolio - Tech Center II
Loan	10	8	Aspen Heights - Murfreesboro	3.2%	$2,750,795	8.2%	$73,200	$0	$2,677,595	8.0%
Loan		9	Turnpike Shopping Center	3.0%	$2,660,544	8.6%	$15,416	$94,549	$2,550,579	8.2%
Loan		10	9800 Wilshire Boulevard	2.8%	$2,395,150	8.4%	$9,961	$73,213	$2,311,976	8.1%
Loan	5, 9	11	Louisiana and Mississippi Retail Portfolio	2.8%	$3,287,039	11.5%	$94,397	$292,416	$2,900,226	10.2%
Property		11.1	Louisiana and Mississippi Retail Portfolio  - Saint Mary's Plaza		$590,957		$27,626	$74,926	$488,405
Property		11.2	Louisiana and Mississippi Retail Portfolio  - Amite Crossing		$364,777		$7,800	$27,838	$329,138
Property		11.3	Louisiana and Mississippi Retail Portfolio  - Pelican Pointe		$331,485		$5,740	$22,789	$302,957
Property		11.4	Louisiana and Mississippi Retail Portfolio  - River Centre I		$271,596		$7,437	$25,316	$238,843
Property		11.5	Louisiana and Mississippi Retail Portfolio  - Pineville Crossing		$200,385		$3,920	$13,118	$183,347
Property		11.6	Louisiana and Mississippi Retail Portfolio  - Wax Pointe		$246,717		$3,836	$14,396	$228,484
Property		11.7	Louisiana and Mississippi Retail Portfolio  - Natchez Center		$245,344		$4,180	$17,264	$223,900
Property		11.8	Louisiana and Mississippi Retail Portfolio  - River West Plaza		$179,014		$3,730	$12,622	$162,662
Property		11.9	Louisiana and Mississippi Retail Portfolio  - River Centre II		$197,901		$3,509	$12,294	$182,098
Property		11.10	Louisiana and Mississippi Retail Portfolio  - Plaquemarine II		$165,052		$3,535	$11,657	$149,860
Property		11.11	Louisiana and Mississippi Retail Portfolio  - Ville Platte		$96,413		$9,084	$21,593	$65,736
Property		11.12	Louisiana and Mississippi Retail Portfolio  - Walker Commons		$144,216		$2,760	$9,740	$131,716
Property		11.13	Louisiana and Mississippi Retail Portfolio  - Live Oak Center		$31,296		$4,000	$5,341	$21,955
Property		11.14	Louisiana and Mississippi Retail Portfolio  - Plaquemine I		$125,643		$4,040	$13,046	$108,556
Property		11.15	Louisiana and Mississippi Retail Portfolio  - Donaldsonville		$96,245		$3,200	$10,476	$82,569
Loan	9	12	1200 Lakes Drive	2.7%	$2,791,570	10.0%	$13,306	$0	$2,778,264	9.9%
Loan	4, 5, 10	13	Ashford Hospitality Portfolio C3	2.4%	$2,982,372	11.9%	$321,148	$0	$2,661,224	10.7%
Property		13.1	Ashford Hospitality Portfolio C3 - SpringHill Suites Buford		$1,161,786		$118,306	$0	$1,043,480
Property		13.2	Ashford Hospitality Portfolio C3 - Hampton Inn Buford		$1,173,932		$118,951	$0	$1,054,981
Property		13.3	Ashford Hospitality Portfolio C3 - Hampton Inn Lawrenceville		$646,654		$83,891	$0	$562,763
Loan		14	Value Place Williston	1.9%	$3,594,062	18.0%	$213,504	$0	$3,380,559	16.9%
Loan	8	15	Shoregate Towers	1.9%	$1,841,622	9.4%	$101,250	$0	$1,740,372	8.9%
Loan		16	25 Taylor	1.8%	$1,539,167	8.3%	$11,043	$47,606	$1,480,518	8.0%
Loan		17	Main Street Square	1.7%	$1,446,631	8.4%	$48,000	$0	$1,398,631	8.1%
Loan		18	Magnolia Town Center	1.6%	$2,272,155	13.8%	$48,064	$109,478	$2,114,614	12.8%
Loan	4, 5	19	Midwest Apartment Management Portfolio	1.5%	$1,592,342	10.6%	$138,458	$0	$1,453,884	9.7%
Property		19.1	Midwest Apartment Management Portfolio - Country Club Apartments		$441,606		$30,214	$0	$411,392
Property		19.2	Midwest Apartment Management Portfolio - Lakeview Apartments		$369,979		$34,254	$0	$335,725
Property		19.3	Midwest Apartment Management Portfolio - Northside Square Apartments		$279,862		$23,218	$0	$256,644
Property		19.4	Midwest Apartment Management Portfolio - The Apartment Company		$207,524		$21,800	$0	$185,724
Property		19.5	Midwest Apartment Management Portfolio - Prairieview Apartments		$182,156		$17,341	$0	$164,815
Property		19.6	Midwest Apartment Management Portfolio - River Road Apartments		$111,215		$11,631	$0	$99,584
Loan		20	Stone Point Plaza	1.4%	$1,403,449	9.8%	$14,342	$111,820	$1,277,287	9.0%
Loan	4, 5, 10	21	Ashford Hospitality Portfolio C2	1.2%	$1,567,346	12.5%	$185,505	$0	$1,381,841	11.1%
Property		21.1	Ashford Hospitality Portfolio C2 - SpringHill Suites Kennesaw		$870,450		$100,100	$0	$770,350
Property		21.2	Ashford Hospitality Portfolio C2 - Fairfield Inn Kennesaw		$696,896		$85,405	$0	$611,491
Loan		22	Highland Business Park	1.1%	$1,391,560	12.5%	$34,898	$154,008	$1,202,654	10.8%
Loan	9	23	75 Robin Hill	1.1%	$1,451,765	13.1%	$38,648	$55,653	$1,357,464	12.2%
Loan	9	24	Crown Center	1.1%	$1,149,031	10.4%	$33,508	$107,591	$1,007,932	9.2%
Loan		25	Brittnae Pines Apartments	1.0%	$891,550	8.4%	$52,000	$0	$839,550	7.9%
Loan		26	Club Vantaggio Apartments	1.0%	$853,531	8.1%	$13,500	$0	$840,031	8.0%
Loan		27	La Quinta Inn & Suites Medical Center San Antonio	0.9%	$1,178,184	12.1%	$156,945	$0	$1,021,239	10.5%
Loan		28	Home2 Suites - Southaven, MS	0.9%	$1,289,735	13.6%	$132,688	$0	$1,157,047	12.2%
Loan		29	Mesa Ridge Apartments	0.9%	$786,373	8.8%	$42,000	$0	$744,373	8.3%
Loan	4, 10	30	Florline Commons	0.8%	$1,143,171	13.1%	$35,955	$82,294	$1,024,922	11.7%
Loan		31	Lafayette Center	0.8%	$819,529	9.9%	$12,242	$48,968	$758,319	9.1%

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	UW NOI	UW NOI Debt Yield	UW Replacement Reserves	UW TI/LC	UW NCF	UW NCF Debt Yield
Loan	5, 12	32	Moosic Apartment Portfolio	0.8%	$661,140	8.0%	$24,000	$0	$637,140	7.7%
Property		32.1	Moosic Apartment Portfolio - Birchwood
Property		32.2	Moosic Apartment Portfolio - Ash Street
Property		32.3	Moosic Apartment Portfolio - Elm Street
Loan	13	33	376-380 Greenwich Avenue	0.8%	$609,988	7.6%	$2,306	$26,449	$581,232	7.3%
Loan		34	Marketplace at Tamarac	0.8%	$818,699	10.4%	$19,489	$87,362	$711,848	9.0%
Loan		35	Wingate by Wyndham Lake Charles	0.7%	$974,726	13.7%	$102,759	$0	$871,967	12.2%
Loan		36	The Marketplace at Warsaw	0.7%	$855,875	12.2%	$45,978	$73,564	$736,334	10.5%
Loan	14	37	Pryor Creek Apartments	0.6%	$707,367	10.7%	$50,360	$0	$657,006	9.9%
Loan		38	Keystone Office Park	0.6%	$928,345	14.1%	$23,167	$198,081	$707,096	10.8%
Loan		39	Kingsland Village Shopping Center	0.6%	$692,288	11.2%	$9,271	$34,611	$648,406	10.5%
Loan		40	Rosedale Village Mobile Home Park and RV Park	0.6%	$817,563	13.6%	$16,400	$0	$801,163	13.4%
Loan		41	Alpine Vista Village	0.6%	$478,170	8.2%	$6,100	$0	$472,070	8.1%
Loan		42	Ascension Apartments	0.6%	$511,616	8.9%	$29,750	$0	$481,866	8.4%
Loan		43	Del Lago Apartments	0.5%	$529,518	9.4%	$40,500	$0	$489,018	8.7%
Loan		44	Southfair Office	0.5%	$538,799	9.9%	$7,713	$35,060	$496,026	9.1%
Loan		45	University Commons Medical Office	0.5%	$559,203	10.6%	$4,281	$56,513	$498,409	9.4%
Loan		46	Kerney Spectrum	0.5%	$581,371	11.2%	$5,728	$27,497	$548,146	10.5%
Loan	15	47	Storage Depot I	0.5%	$451,330	8.7%	$7,905	$0	$443,425	8.5%
Loan		48	Holiday Inn The Villages FL	0.5%	$756,856	15.0%	$86,050	$0	$670,806	13.3%
Loan	10, 16	49	933 First Colonial Medical Office Building	0.5%	$587,959	11.8%	$12,380	$62,458	$513,121	10.3%
Loan		50	Sunrise Village	0.5%	$524,009	10.5%	$30,000	$0	$494,009	9.9%
Loan		51	The Shops at Firethorne	0.5%	$472,411	9.5%	$3,045	$35,931	$433,435	8.7%
Loan		52	Walgreens - Prairie Village, KS	0.5%	$508,740	10.8%	$2,964	$0	$505,776	10.7%
Loan	5	53	Rite Aid Portfolio - Hesperia, CA	0.4%	$492,466	11.0%	$4,969	$17,890	$469,606	10.5%
Property		53.1	Rite Aid Portfolio - Hesperia, CA 15510		$244,591		$2,521	$9,077	$232,992
Property		53.2	Rite Aid Portfolio - Hesperia, CA 17441		$247,875		$2,448	$8,813	$236,614
Loan		54	Walgreens - Norfolk, VA	0.4%	$365,242	8.4%	$0	$0	$365,242	8.4%
Loan		55	Walgreens - Kearns, UT	0.4%	$363,750	8.7%	$2,964	$0	$360,786	8.6%
Loan	10	56	The 300 Building Apartments	0.4%	$519,865	12.4%	$28,000	$0	$491,865	11.7%
Loan		57	Walgreens - Morrisville, NC	0.4%	$397,700	9.6%	$2,964	$0	$394,736	9.5%
Loan		58	Walgreens - Surprise, AZ	0.4%	$397,700	9.6%	$2,964	$0	$394,736	9.5%
Loan		59	Ortega Pines Apartments	0.4%	$402,926	10.1%	$38,000	$0	$364,926	9.2%
Loan	5, 15	60	Virginia Self Storage Portfolio	0.3%	$370,858	10.3%	$7,296	$0	$363,562	10.1%
Property		60.1	Virginia Self Storage Portfolio - Glen Allen Self Storage
Property		60.2	Virginia Self Storage Portfolio - Montpelier Self Storage
Loan		61	South Mountain Plaza	0.3%	$409,300	12.6%	$16,445	$31,141	$361,714	11.1%
Loan		62	Walgreens - Las Vegas, NV	0.3%	$297,505	10.1%	$2,781	$0	$294,724	10.0%
Loan		63	2130 W Fulton	0.3%	$242,271	9.3%	$7,794	$33,513	$215,964	8.3%
Loan		64	Meadow Walk Apartments	0.2%	$292,102	13.2%	$33,417	$0	$258,685	11.7%
Loan	15	65	Rockledge Self Storage	0.2%	$232,611	11.0%	$8,061	$0	$224,550	10.6%

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

LARGEST TENANT INFORMATION

2ND LARGEST TENANT INFORMATION

Property Flag

Footnotes

Loan ID

Property Name

% of Initial Pool Balance

Largest Tenant

Largest Tenant Lease Expiration

Largest Tenant NSF

Largest Tenant % of NSF

2nd Largest Tenant

2nd Largest Tenant Lease Expiration

2nd Largest Tenant NSF

2nd Largest Tenant % of NSF

Loan

3, 4, 5

1

TKG Retail Portfolio A

10.3%

Property

1.1

TKG Retail Portfolio A - Paxton Towne Center

KOHL'S

1/30/2021

86,584

19.5%

WEIS MARKETS

11/30/2020

65,043

14.6%

Property

1.2

TKG Retail Portfolio A - Sheridan Crossing

BIG LOTS

2/28/2019

36,343

27.4%

Sprouts Farmers Market

5/31/2022

27,470

20.7%

Property

1.3

TKG Retail Portfolio A - Uintah Gardens

KING SOOPERS

9/30/2026

77,771

36.2%

ARC THRIFT STORE

9/30/2018

35,858

16.7%

Property

1.4

TKG Retail Portfolio A - Pecanland Crossings

Ross

1/31/2019

30,187

30.9%

Bed Bath and Beyond

1/31/2024

20,000

20.5%

Loan

6, 7, 8

2

300 North LaSalle

9.7%

Kirkland and Ellis LLP

2/28/2029

687,857

52.8%

The Boston Consulting Group

12/31/2024

124,253

9.5%

Loan

9

3

Huntington Oaks Shopping Center

5.9%

Toys 'R' Us

1/31/2018

42,815

17.0%

Marshalls

7/25/2019

37,966

15.0%

Loan

4, 5, 8, 10

4

Ashford Hospitality Portfolio C1

5.7%

Property

4.1

Ashford Hospitality Portfolio C1 - Residence Inn Orlando Lake Buena Vista

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

4.2

Ashford Hospitality Portfolio C1 - Courtyard by Marriott - Ft. Lauderdale Weston

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

4.3

Ashford Hospitality Portfolio C1 - Courtyard Louisville Airport

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

10, 11

5

Bovet Office Center

4.6%

Rafter, Inc.

3/31/2015

32,033

14.3%

Bovet Professional  Center

12/31/2018

16,393

7.3%

Loan

10

6

250 Munoz Rivera

3.9%

UBS

11/1/2022

91,790

28.1%

AIG

12/1/2021

42,326

13.0%

Loan

4, 5

7

Avion Business Park Portfolio

3.7%

G3 Technologies, Inc.

8/1/2020

29,248

9.2%

Covance Laboratories

5/1/2017

29,196

9.2%

Property

7.1

Avion Business Park Portfolio - Tech Center III

Property

7.2

Avion Business Park Portfolio - Service Center III

Property

7.3

Avion Business Park Portfolio - Avion Midrise I

Property

7.4

Avion Business Park Portfolio - Avion Midrise II

Property

7.5

Avion Business Park Portfolio - Tech Center II

Loan

10

8

Aspen Heights - Murfreesboro

3.2%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

9

Turnpike Shopping Center

3.0%

Ross

1/31/2024

24,125

23.4%

PetsMart

1/31/2024

11,997

11.6%

Loan

10

9800 Wilshire Boulevard

2.8%

The Gores Group

5/31/2029

49,805

100.0%

N/A

N/A

N/A

N/A

Loan

5, 9

11

Louisiana and Mississippi Retail Portfolio

2.8%

Property

11.1

Louisiana and Mississippi Retail Portfolio  - Saint Mary's Plaza

Burkes Outlet # 403

7/12/2015

19,483

14.1%

Save A Lot

2/28/2022

19,074

13.8%

Property

11.2

Louisiana and Mississippi Retail Portfolio  - Amite Crossing

Stage

1/31/2020

16,112

41.3%

Dollar Tree

7/31/2019

8,000

20.5%

Property

11.3

Louisiana and Mississippi Retail Portfolio  - Pelican Pointe

1st Choice

3/31/2024

12,000

41.8%

Family Dollar

6/30/2019

9,200

32.1%

Property

11.4

Louisiana and Mississippi Retail Portfolio  - River Centre I

Stage

1/31/2018

23,000

61.9%

Family Dollar

12/31/2017

9,200

24.7%

Property

11.5

Louisiana and Mississippi Retail Portfolio  - Pineville Crossing

Hibbett Sports

4/30/2019

5,005

25.5%

Maurice's

6/30/2019

5,005

25.5%

Property

11.6

Louisiana and Mississippi Retail Portfolio  - Wax Pointe

Dr. Bryan Barrett

9/30/2024

4,580

23.9%

Las Palmas

6/30/2018

4,400

22.9%

Property

11.7

Louisiana and Mississippi Retail Portfolio  - Natchez Center

1st Choice

3/31/2024

12,000

57.4%

Snap Fitness

3/31/2015

3,500

16.7%

Property

11.8

Louisiana and Mississippi Retail Portfolio  - River West Plaza

O'Reilly Auto Parts

10/31/2028

7,000

37.5%

Hibbett Sports

1/31/2015

5,000

26.8%

Property

11.9

Louisiana and Mississippi Retail Portfolio  - River Centre II

Snap Fitness

6/30/2018

4,741

27.0%

El Patio Mexican Restaurant

1/31/2019

3,780

21.5%

Property

11.10

Louisiana and Mississippi Retail Portfolio  - Plaquemarine II

O'Reilly Auto Parts

8/31/2027

6,400

36.2%

Hibbett Sports

11/30/2017

5,000

28.3%

Property

11.11

Louisiana and Mississippi Retail Portfolio  - Ville Platte

Stage

1/31/2022

14,519

32.0%

Affordable Rent to Own

10/31/2016

12,000

26.4%

Property

11.12

Louisiana and Mississippi Retail Portfolio  - Walker Commons

Hibbett Sports

3/31/2019

4,800

34.8%

MNJ Holdings - Lolly Lu's

7/31/2018

1,800

13.0%

Property

11.13

Louisiana and Mississippi Retail Portfolio  - Live Oak Center

Rent A Center

11/30/2017

4,000

20.0%

Evangeline Laundromat

5/30/2021

3,000

15.0%

Property

11.14

Louisiana and Mississippi Retail Portfolio  - Plaquemine I

1st Choice

12/31/2024

11,000

54.5%

St. John Fathers Club

8/31/2018

6,200

30.7%

Property

11.15

Louisiana and Mississippi Retail Portfolio  - Donaldsonville

Fountain of Faith

1/30/2019

11,000

68.8%

1st Choice

4/30/2024

5,000

31.3%

Loan

9

12

1200 Lakes Drive

2.7%

Edwards Theatres

7/31/2020

88,241

100.0%

N/A

N/A

N/A

N/A

Loan

4, 5, 10

13

Ashford Hospitality Portfolio C3

2.4%

Property

13.1

Ashford Hospitality Portfolio C3 - SpringHill Suites Buford

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

13.2

Ashford Hospitality Portfolio C3 - Hampton Inn Buford

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

13.3

Ashford Hospitality Portfolio C3 - Hampton Inn Lawrenceville

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

14

Value Place Williston

1.9%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

8

15

Shoregate Towers

1.9%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

16

25 Taylor

1.8%

WeWork 25 Taylor LLC

8/1/2027

52,797

98.5%

N/A

N/A

N/A

N/A

Loan

17

Main Street Square

1.7%

Triangle Vet Referral Hospital of HS

1/27/2019

5,037

15.1%

Bluewater  DDS

9/30/2018

4,097

12.3%

Loan

18

Magnolia Town Center

1.6%

Ralphs

6/30/2018

46,025

34.5%

Rite Aid

6/30/2023

27,659

20.7%

Loan

4, 5

19

Midwest Apartment Management Portfolio

1.5%

Property

19.1

Midwest Apartment Management Portfolio - Country Club Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

19.2

Midwest Apartment Management Portfolio - Lakeview Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

19.3

Midwest Apartment Management Portfolio - Northside Square Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

19.4

Midwest Apartment Management Portfolio - The Apartment Company

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

19.5

Midwest Apartment Management Portfolio - Prairieview Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

19.6

Midwest Apartment Management Portfolio - River Road Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

20

Stone Point Plaza

1.4%

Lennar Home of California, Inc.

11/30/2015

10,371

10.8%

Matrix Absense Management

9/30/2015

10,193

10.7%

Loan

4, 5, 10

21

Ashford Hospitality Portfolio C2

1.2%

Property

21.1

Ashford Hospitality Portfolio C2 - SpringHill Suites Kennesaw

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

21.2

Ashford Hospitality Portfolio C2 - Fairfield Inn Kennesaw

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

22

Highland Business Park

1.1%

JPMorgan Chase Bank, N.A.

3/31/2020

53,009

31.3%

CNP Technologies, LLC

2/28/2021

16,238

9.6%

Loan

9

23

75 Robin Hill

1.1%

IMT

8/31/2029

128,827

100.0%

N/A

N/A

N/A

N/A

Loan

9

24

Crown Center

1.1%

Sanford Brown Institute

3/31/2021

38,595

35.5%

Brown & Brown of Florida Inc.

10/6/2020

29,670

27.3%

Loan

25

Brittnae Pines Apartments

1.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

26

Club Vantaggio Apartments

1.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

27

La Quinta Inn & Suites Medical Center San Antonio

0.9%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

28

Home2 Suites - Southaven, MS

0.9%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

29

Mesa Ridge Apartments

0.9%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

4, 10

30

Florline Commons

0.8%

Big Lots

1/31/2018

40,000

22.3%

America's Thrift Stores

9/30/2020

36,416

20.3%

Loan

31

Lafayette Center

0.8%

K Hovnanian Homes

1/1/2017

23,765

48.5%

Kid Junction

2/28/2023

9,259

18.9%

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

LARGEST TENANT INFORMATION

2ND LARGEST TENANT INFORMATION

Property Flag

Footnotes

Loan ID

Property Name

% of Initial Pool Balance

Largest Tenant

Largest Tenant Lease Expiration

Largest Tenant NSF

Largest Tenant % of NSF

2nd Largest Tenant

2nd Largest Tenant Lease Expiration

2nd Largest Tenant NSF

2nd Largest Tenant % of NSF

Loan

5, 12

32

Moosic Apartment Portfolio

0.8%

Property

32.1

Moosic Apartment Portfolio - Birchwood

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

32.2

Moosic Apartment Portfolio - Ash Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

32.3

Moosic Apartment Portfolio - Elm Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

13

33

376-380 Greenwich Avenue

0.8%

The National

9/30/2024

4,620

36.7%

3d Floor Apartment

8/31/2016

3,875

30.8%

Loan

34

Marketplace at Tamarac

0.8%

K&P Capital, Inc. DBA Floors Direct

8/31/2015

13,500

20.1%

Itsy Bitsy Kids, Inc.

3/31/2016

13,060

19.4%

Loan

35

Wingate by Wyndham Lake Charles

0.7%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

36

The Marketplace at Warsaw

0.7%

The Bon-Ton Stores

1/31/2020

80,320

43.7%

JCPenney

3/1/2015

22,456

12.2%

Loan

14

37

Pryor Creek Apartments

0.6%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

38

Keystone Office Park

0.6%

Beyond.com

7/31/2017

11,688

10.1%

Nelson & Frankenberger, P.C.

8/31/2015

6,504

5.6%

Loan

39

Kingsland Village Shopping Center

0.6%

Goodwill Industries

10/31/2024

20,116

32.5%

Mo's Place

11/30/2022

18,315

29.6%

Loan

40

Rosedale Village Mobile Home Park and RV Park

0.6%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

41

Alpine Vista Village

0.6%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

42

Ascension Apartments

0.6%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

43

Del Lago Apartments

0.5%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

44

Southfair Office

0.5%

The Gym in Del Mar

6/30/2029

9,755

27.8%

Jim Kirkpatrick

6/30/2015

3,939

11.2%

Loan

45

University Commons Medical Office

0.5%

University Orthopaedics & Sports Medicine

6/30/2022

7,263

25.4%

WakeMed

8/31/2020

6,435

22.5%

Loan

46

Kerney Spectrum

0.5%

Jack In The Box

5/31/2023

2,686

15.0%

Panda Restaurant Group, Inc.

6/30/2023

2,000

11.2%

Loan

15

47

Storage Depot I

0.5%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

48

Holiday Inn The Villages FL

0.5%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

10, 16

49

933 First Colonial Medical Office Building

0.5%

Fresenius Medical Care Camelot Dialysis

6/30/2026

9,805

23.7%

Arthritis Consultants of Tidewater, Inc.

12/31/2019

6,484

15.7%

Loan

50

Sunrise Village

0.5%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

51

The Shops at Firethorne

0.5%

Memorial Hermann Medical Group

6/30/2024

4,900

24.1%

Mattress Pal Holding, LLC (Mattress One)

9/30/2019

2,800

13.8%

Loan

52

Walgreens - Prairie Village, KS

0.5%

Walgreen, Co.

6/30/2035

14,820

100.0%

N/A

N/A

N/A

N/A

Loan

5

53

Rite Aid Portfolio - Hesperia, CA

0.4%

Property

53.1

Rite Aid Portfolio - Hesperia, CA 15510

Rite Aid

1/31/2019

16,809

100.0%

N/A

N/A

N/A

N/A

Property

53.2

Rite Aid Portfolio - Hesperia, CA 17441

Rite Aid

1/31/2019

16,320

100.0%

N/A

N/A

N/A

N/A

Loan

54

Walgreens - Norfolk, VA

0.4%

Walgreens

7/31/2029

14,560

100.0%

N/A

N/A

N/A

N/A

Loan

55

Walgreens - Kearns, UT

0.4%

Walgreen Co.

5/31/2034

14,820

100.0%

N/A

N/A

N/A

N/A

Loan

10

56

The 300 Building Apartments

0.4%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

57

Walgreens - Morrisville, NC

0.4%

Walgreens

9/30/2033

14,820

100.0%

N/A

N/A

N/A

N/A

Loan

58

Walgreens - Surprise, AZ

0.4%

Walgreens

7/31/2034

14,820

100.0%

N/A

N/A

N/A

N/A

Loan

59

Ortega Pines Apartments

0.4%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5, 15

60

Virginia Self Storage Portfolio

0.3%

Property

60.1

Virginia Self Storage Portfolio - Glen Allen Self Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

60.2

Virginia Self Storage Portfolio - Montpelier Self Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

61

South Mountain Plaza

0.3%

Dollar Tree

5/31/2018

14,900

34.4%

Fresenius

4/30/2020

7,350

17.0%

Loan

62

Walgreens - Las Vegas, NV

0.3%

Walgreens

5/31/2029

13,905

100.0%

N/A

N/A

N/A

N/A

Loan

63

2130 W Fulton

0.3%

Snap 36

2/28/2018

7,042

18.1%

Society, Inc.

8/31/2015

3,984

10.2%

Loan

64

Meadow Walk Apartments

0.2%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

15

65

Rockledge Self Storage

0.2%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

3RD LARGEST TENANT INFORMATION

4TH LARGEST TENANT INFORMATION

Property Flag

Footnotes

Loan ID

Property Name

% of Initial Pool Balance

3rd Largest Tenant

3rd Largest Tenant Lease Expiration

3rd Largest Tenant NSF

3rd Largest Tenant % of NSF

4th Largest Tenant

4th Largest Tenant Lease Expiration

4th Largest Tenant NSF

4th Largest Tenant % of NSF

Loan

3, 4, 5

1

TKG Retail Portfolio A

10.3%

Property

1.1

TKG Retail Portfolio A - Paxton Towne Center

HH GREGG

4/30/2020

32,748

7.4%

BABIES "R" US

1/31/2017

30,895

7.0%

Property

1.2

TKG Retail Portfolio A - Sheridan Crossing

Staples

5/30/2022

23,485

17.7%

Rocky Mountain Liquo

6/30/2017

4,242

3.2%

Property

1.3

TKG Retail Portfolio A - Uintah Gardens

PETCO

6/30/2018

15,149

7.1%

BIG 5 SPORTING GOODS

1/31/2018

14,800

6.9%

Property

1.4

TKG Retail Portfolio A - Pecanland Crossings

Petco

1/31/2019

12,830

13.1%

Dress Barn

12/31/2015

8,000

8.2%

Loan

6, 7, 8

2

300 North LaSalle

9.7%

Quarles and Brady LLP

3/31/2024

81,990

6.3%

GTCR Golder Rauner II, LLC

3/31/2024

66,095

5.1%

Loan

9

3

Huntington Oaks Shopping Center

5.9%

Bed Bath & Beyond

1/31/2018

30,000

11.9%

Chuck E. Cheese's

5/31/2016

13,437

5.3%

Loan

4, 5, 8, 10

4

Ashford Hospitality Portfolio C1

5.7%

Property

4.1

Ashford Hospitality Portfolio C1 - Residence Inn Orlando Lake Buena Vista

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

4.2

Ashford Hospitality Portfolio C1 - Courtyard by Marriott - Ft. Lauderdale Weston

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

4.3

Ashford Hospitality Portfolio C1 - Courtyard Louisville Airport

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

10, 11

5

Bovet Office Center

4.6%

International Data Group

9/30/2022

15,761

7.0%

4INFO, Inc.

8/31/2015

12,139

5.4%

Loan

10

6

250 Munoz Rivera

3.9%

O'Neill & Borges

5/1/2018

36,935

11.3%

Goldman Antonetti

11/1/2021

28,159

8.6%

Loan

4, 5

7

Avion Business Park Portfolio

3.7%

Fairfax County

9/1/2024

29,101

9.1%

The Lane Construction

11/1/2017

23,685

7.4%

Property

7.1

Avion Business Park Portfolio - Tech Center III

Property

7.2

Avion Business Park Portfolio - Service Center III

Property

7.3

Avion Business Park Portfolio - Avion Midrise I

Property

7.4

Avion Business Park Portfolio - Avion Midrise II

Property

7.5

Avion Business Park Portfolio - Tech Center II

Loan

10

8

Aspen Heights - Murfreesboro

3.2%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

9

Turnpike Shopping Center

3.0%

Dollar Tree

10/31/2019

10,609

10.3%

PB & Jack

12/31/2017

4,000

3.9%

Loan

10

9800 Wilshire Boulevard

2.8%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5, 9

11

Louisiana and Mississippi Retail Portfolio

2.8%

Property

11.1

Louisiana and Mississippi Retail Portfolio  - Saint Mary's Plaza

Citi Trends Fashion For Less

6/30/2015

16,800

12.2%

Aarons Rental

7/31/2018

12,000

8.7%

Property

11.2

Louisiana and Mississippi Retail Portfolio  - Amite Crossing

1st Choice

4/30/2024

5,888

15.1%

Hibbett Sports

7/31/2017

5,000

12.8%

Property

11.3

Louisiana and Mississippi Retail Portfolio  - Pelican Pointe

Iman Beauty Supply

2/28/2016

3,000

10.5%

Accutax

1/31/2017

1,500

5.2%

Property

11.4

Louisiana and Mississippi Retail Portfolio  - River Centre I

Hibbett Sports

1/31/2018

4,984

13.4%

N/A

N/A

N/A

N/A

Property

11.5

Louisiana and Mississippi Retail Portfolio  - Pineville Crossing

Rue 21 Store #684

1/25/2019

5,005

25.5%

Game Stop #6379

5/31/2017

1,820

9.3%

Property

11.6

Louisiana and Mississippi Retail Portfolio  - Wax Pointe

Johnny's Pizza

7/31/2017

2,800

14.6%

Persnickety

7/31/2017

2,000

10.4%

Property

11.7

Louisiana and Mississippi Retail Portfolio  - Natchez Center

Cash Depot

5/30/2017

2,000

9.6%

Subway

5/31/2018

2,000

9.6%

Property

11.8

Louisiana and Mississippi Retail Portfolio  - River West Plaza

Snap Fitness

11/30/2015

3,500

18.8%

Mid Delta Home Health of LA

3/31/2015

1,950

10.5%

Property

11.9

Louisiana and Mississippi Retail Portfolio  - River Centre II

Golden Wok

11/30/2018

2,500

14.2%

Radio Shack

12/1/2015

2,500

14.2%

Property

11.10

Louisiana and Mississippi Retail Portfolio  - Plaquemarine II

Snap Fitness

7/31/2015

4,835

27.4%

Advance America #5184

2/29/2016

1,440

8.1%

Property

11.11

Louisiana and Mississippi Retail Portfolio  - Ville Platte

Hibbett Sports

10/31/2021

7,000

15.4%

Security Finance

3/31/2018

1,200

2.6%

Property

11.12

Louisiana and Mississippi Retail Portfolio  - Walker Commons

Papa Murphy

11/1/2015

1,500

10.9%

MaryLee Donuts

11/30/2019

1,500

10.9%

Property

11.13

Louisiana and Mississippi Retail Portfolio  - Live Oak Center

Budget PrePay

3/31/2016

1,152

5.8%

N/A

N/A

N/A

N/A

Property

11.14

Louisiana and Mississippi Retail Portfolio  - Plaquemine I

Joe Lewis Car Care

10/31/2016

3,000

14.9%

N/A

N/A

N/A

N/A

Property

11.15

Louisiana and Mississippi Retail Portfolio  - Donaldsonville

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

9

12

1200 Lakes Drive

2.7%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

4, 5, 10

13

Ashford Hospitality Portfolio C3

2.4%

Property

13.1

Ashford Hospitality Portfolio C3 - SpringHill Suites Buford

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

13.2

Ashford Hospitality Portfolio C3 - Hampton Inn Buford

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

13.3

Ashford Hospitality Portfolio C3 - Hampton Inn Lawrenceville

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

14

Value Place Williston

1.9%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

8

15

Shoregate Towers

1.9%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

16

25 Taylor

1.8%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

17

Main Street Square

1.7%

Swoon Boutique

10/31/2018

2,769

8.3%

Jeffers Mann Artman Pediatrics

4/30/2016

2,657

8.0%

Loan

18

Magnolia Town Center

1.6%

AutoZone

1/31/2019

5,395

4.0%

Wells Fargo

8/31/2019

4,225

3.2%

Loan

4, 5

19

Midwest Apartment Management Portfolio

1.5%

Property

19.1

Midwest Apartment Management Portfolio - Country Club Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

19.2

Midwest Apartment Management Portfolio - Lakeview Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

19.3

Midwest Apartment Management Portfolio - Northside Square Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

19.4

Midwest Apartment Management Portfolio - The Apartment Company

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

19.5

Midwest Apartment Management Portfolio - Prairieview Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

19.6

Midwest Apartment Management Portfolio - River Road Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

20

Stone Point Plaza

1.4%

Unify Corporation

4/30/2017

9,990

10.4%

Ameriprise Holdings (A)

6/30/2018

8,336

8.7%

Loan

4, 5, 10

21

Ashford Hospitality Portfolio C2

1.2%

Property

21.1

Ashford Hospitality Portfolio C2 - SpringHill Suites Kennesaw

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

21.2

Ashford Hospitality Portfolio C2 - Fairfield Inn Kennesaw

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

22

Highland Business Park

1.1%

CNC/Access, Inc.

8/31/2015

8,112

4.8%

Voca Corporation of North Carolina

8/31/2015

7,780

4.6%

Loan

9

23

75 Robin Hill

1.1%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

9

24

Crown Center

1.1%

Cruise One, Inc.

1/31/2021

17,444

16.1%

Attorneys' Title Fund Services Inc.

10/31/2020

14,077

13.0%

Loan

25

Brittnae Pines Apartments

1.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

26

Club Vantaggio Apartments

1.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

27

La Quinta Inn & Suites Medical Center San Antonio

0.9%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

28

Home2 Suites - Southaven, MS

0.9%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

29

Mesa Ridge Apartments

0.9%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

4, 10

30

Florline Commons

0.8%

Bed Bath & Beyond

1/31/2019

25,000

13.9%

Office Depot

2/28/2020

18,300

10.2%

Loan

31

Lafayette Center

0.8%

Monarch

11/30/2016

7,181

14.7%

Re/Max

3/31/2018

4,698

9.6%

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

3RD LARGEST TENANT INFORMATION

4TH LARGEST TENANT INFORMATION

Property Flag

Footnotes

Loan ID

Property Name

% of Initial Pool Balance

3rd Largest Tenant

3rd Largest Tenant Lease Expiration

3rd Largest Tenant NSF

3rd Largest Tenant % of NSF

4th Largest Tenant

4th Largest Tenant Lease Expiration

4th Largest Tenant NSF

4th Largest Tenant % of NSF

Loan

5, 12

32

Moosic Apartment Portfolio

0.8%

Property

32.1

Moosic Apartment Portfolio - Birchwood

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

32.2

Moosic Apartment Portfolio - Ash Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

32.3

Moosic Apartment Portfolio - Elm Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

13

33

376-380 Greenwich Avenue

0.8%

Becker Salon

8/31/2024

2,550

20.2%

Sivik Global Healthcare

8/31/2019

1,550

12.3%

Loan

34

Marketplace at Tamarac

0.8%

Bethlehem Academy, Inc.

6/30/2017

8,441

12.6%

The Sherwin-Williams Company #702947

9/30/2019

4,994

7.4%

Loan

35

Wingate by Wyndham Lake Charles

0.7%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

36

The Marketplace at Warsaw

0.7%

Dunham's Athleisure

1/31/2017

13,200

7.2%

KJA Holdings (Sears)

7/5/2016

10,000

5.4%

Loan

14

37

Pryor Creek Apartments

0.6%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

38

Keystone Office Park

0.6%

Stephenson, Morow & Semler

2/28/2017

5,903

5.1%

Arrow Electronics, Inc

10/31/2016

5,415

4.7%

Loan

39

Kingsland Village Shopping Center

0.6%

A-1 Transmission

11/30/2017

4,010

6.5%

Discount Car Care

11/30/2017

3,790

6.1%

Loan

40

Rosedale Village Mobile Home Park and RV Park

0.6%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

41

Alpine Vista Village

0.6%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

42

Ascension Apartments

0.6%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

43

Del Lago Apartments

0.5%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

44

Southfair Office

0.5%

Becky Walker

9/30/2016

1,919

5.5%

MIZU Inc

11/30/2016

1,906

5.4%

Loan

45

University Commons Medical Office

0.5%

Activecare Physical Therapy

6/30/2019

6,230

21.8%

Pinnacle Health Services

9/30/2019

4,222

14.8%

Loan

46

Kerney Spectrum

0.5%

Los Primos Mexican Restaurant

6/30/2023

2,000

11.2%

Tigris Grille/Shmouni's Venture

7/31/2015

1,702

9.5%

Loan

15

47

Storage Depot I

0.5%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

48

Holiday Inn The Villages FL

0.5%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

10, 16

49

933 First Colonial Medical Office Building

0.5%

Fresenius Medical Care Virginia Beach Home Therapies

8/31/2024

4,414

10.7%

Learning Resource Center

8/31/2022

4,271

10.3%

Loan

50

Sunrise Village

0.5%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

51

The Shops at Firethorne

0.5%

DK Erowele, DDS, PC

9/30/2024

2,100

10.3%

Michelle Pham (Nail Salon)

5/31/2019

1,400

6.9%

Loan

52

Walgreens - Prairie Village, KS

0.5%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5

53

Rite Aid Portfolio - Hesperia, CA

0.4%

Property

53.1

Rite Aid Portfolio - Hesperia, CA 15510

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

53.2

Rite Aid Portfolio - Hesperia, CA 17441

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

54

Walgreens - Norfolk, VA

0.4%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

55

Walgreens - Kearns, UT

0.4%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

10

56

The 300 Building Apartments

0.4%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

57

Walgreens - Morrisville, NC

0.4%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

58

Walgreens - Surprise, AZ

0.4%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

59

Ortega Pines Apartments

0.4%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5, 15

60

Virginia Self Storage Portfolio

0.3%

Property

60.1

Virginia Self Storage Portfolio - Glen Allen Self Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

60.2

Virginia Self Storage Portfolio - Montpelier Self Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

61

South Mountain Plaza

0.3%

Evolve Dance & Fitness

9/30/2019

5,400

12.5%

Shellie's Daycare

10/31/2017

3,600

8.3%

Loan

62

Walgreens - Las Vegas, NV

0.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

63

2130 W Fulton

0.3%

Speedpro

6/30/2015

2,839

7.3%

Property Adventures

5/31/2015

2,809

7.2%

Loan

64

Meadow Walk Apartments

0.2%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

15

65

Rockledge Self Storage

0.2%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

					5TH LARGEST TENANT INFORMATION				MORTGAGE LOAN RESERVE INFORMATION
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	5th Largest Tenant	5th Largest Tenant Lease Expiration	5th Largest Tenant NSF	5th Largest Tenant % of NSF	Upfront Replacement Reserves	Monthly Replacement Reserves	Replacement Reserve Cap	Upfront TI/LC  Reserves	Monthly TI/LC Reserves	TI/LC Reserve Cap	Upfront Tax  Reserves
Loan	3, 4, 5	1	TKG Retail Portfolio A	10.3%					$0	$0	$0	$0	$0	$0	$0
Property		1.1	TKG Retail Portfolio A - Paxton Towne Center		BED BATH AND BEYOND	1/31/2021	30,054	6.8%
Property		1.2	TKG Retail Portfolio A - Sheridan Crossing		AAA Colorado	1/31/2017	3,491	2.6%
Property		1.3	TKG Retail Portfolio A - Uintah Gardens		ACE HARDWARE	6/30/2017	14,641	6.8%
Property		1.4	TKG Retail Portfolio A - Pecanland Crossings		Rue 21	1/31/2016	6,000	6.1%
Loan	6, 7, 8	2	300 North LaSalle	9.7%	Athene USA Corporation	3/31/2022	49,408	3.8%	$0	$0	$0	$0	$0	$0	$0
Loan	9	3	Huntington Oaks Shopping Center	5.9%	Trader Joe's	6/30/2015	11,246	4.5%	$0	$3,156	$100,000	$0	$13,678	$0	$305,102
Loan	4, 5, 8, 10	4	Ashford Hospitality Portfolio C1	5.7%					$1,208,321	$69,683	$0	$0	$0	$0	$564,135
Property		4.1	Ashford Hospitality Portfolio C1 - Residence Inn Orlando Lake Buena Vista		N/A	N/A	N/A	N/A
Property		4.2	Ashford Hospitality Portfolio C1 - Courtyard by Marriott - Ft. Lauderdale Weston		N/A	N/A	N/A	N/A
Property		4.3	Ashford Hospitality Portfolio C1 - Courtyard Louisville Airport		N/A	N/A	N/A	N/A
Loan	10, 11	5	Bovet Office Center	4.6%	Hemming Morse	4/30/2018	8,720	3.9%	$0	$4,321	$0	$0	$31,811	$763,467	$119,099
Loan	10	6	250 Munoz Rivera	3.9%	Operating Partners, Co.	9/1/2017	18,397	5.6%	$0	$8,157	$0	$0	$27,190	$0	$133,609
Loan	4, 5	7	Avion Business Park Portfolio	3.7%	US Inspect, LLC	3/1/2020	18,916	5.9%	$0	$5,313	$0	$3,900,000	$0	$0	$213,701
Property		7.1	Avion Business Park Portfolio - Tech Center III
Property		7.2	Avion Business Park Portfolio - Service Center III
Property		7.3	Avion Business Park Portfolio - Avion Midrise I
Property		7.4	Avion Business Park Portfolio - Avion Midrise II
Property		7.5	Avion Business Park Portfolio - Tech Center II
Loan	10	8	Aspen Heights - Murfreesboro	3.2%	N/A	N/A	N/A	N/A	$0	$6,100	$0	$0	$0	$0	$0
Loan		9	Turnpike Shopping Center	3.0%	TD Bank	12/31/2031	3,848	3.7%	$0	$0	$0	$0	$6,456	$200,000	$50,046
Loan		10	9800 Wilshire Boulevard	2.8%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$0
Loan	5, 9	11	Louisiana and Mississippi Retail Portfolio	2.8%					$0	$5,900	$0	$250,000	$30,000	$1,080,000	$305,060
Property		11.1	Louisiana and Mississippi Retail Portfolio  - Saint Mary's Plaza		Sears	1/31/2018	10,000	7.2%
Property		11.2	Louisiana and Mississippi Retail Portfolio  - Amite Crossing		Cato #11287	1/31/2015	4,000	10.3%
Property		11.3	Louisiana and Mississippi Retail Portfolio  - Pelican Pointe		Ala Floral Arrangements	9/25/2018	1,500	5.2%
Property		11.4	Louisiana and Mississippi Retail Portfolio  - River Centre I		N/A	N/A	N/A	N/A
Property		11.5	Louisiana and Mississippi Retail Portfolio  - Pineville Crossing		Courtesy Cash	12/30/2017	1,365	7.0%
Property		11.6	Louisiana and Mississippi Retail Portfolio  - Wax Pointe		LT Nail Salon	2/1/2018	1,600	8.3%
Property		11.7	Louisiana and Mississippi Retail Portfolio  - Natchez Center		Hertz	12/31/2016	1,400	6.7%
Property		11.8	Louisiana and Mississippi Retail Portfolio  - River West Plaza		Courtesy Cash	10/31/2017	1,200	6.4%
Property		11.9	Louisiana and Mississippi Retail Portfolio  - River Centre II		The Studio	1/11/2017	1,499	8.5%
Property		11.10	Louisiana and Mississippi Retail Portfolio  - Plaquemarine II		N/A	N/A	N/A	N/A
Property		11.11	Louisiana and Mississippi Retail Portfolio  - Ville Platte		N/A	N/A	N/A	N/A
Property		11.12	Louisiana and Mississippi Retail Portfolio  - Walker Commons		Merle Norman	10/31/2023	1,500	10.9%
Property		11.13	Louisiana and Mississippi Retail Portfolio  - Live Oak Center		N/A	N/A	N/A	N/A
Property		11.14	Louisiana and Mississippi Retail Portfolio  - Plaquemine I		N/A	N/A	N/A	N/A
Property		11.15	Louisiana and Mississippi Retail Portfolio  - Donaldsonville		N/A	N/A	N/A	N/A
Loan	9	12	1200 Lakes Drive	2.7%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$0
Loan	4, 5, 10	13	Ashford Hospitality Portfolio C3	2.4%					$664,818	$26,763	$0	$0	$0	$0	$217,264
Property		13.1	Ashford Hospitality Portfolio C3 - SpringHill Suites Buford		N/A	N/A	N/A	N/A
Property		13.2	Ashford Hospitality Portfolio C3 - Hampton Inn Buford		N/A	N/A	N/A	N/A
Property		13.3	Ashford Hospitality Portfolio C3 - Hampton Inn Lawrenceville		N/A	N/A	N/A	N/A
Loan		14	Value Place Williston	1.9%	N/A	N/A	N/A	N/A	$0	$17,792	$213,504	$0	$0	$0	$61,029
Loan	8	15	Shoregate Towers	1.9%	N/A	N/A	N/A	N/A	$0	$8,438	$0	$0	$0	$0	$30,740
Loan		16	25 Taylor	1.8%	N/A	N/A	N/A	N/A	$0	$920	$100,000	$0	$1,150	$0	$17,582
Loan		17	Main Street Square	1.7%	Anderson  Chiropractic	4/30/2017	1,805	5.4%	$0	$4,000	$139,500	$0	$0	$0	$122,605
Loan		18	Magnolia Town Center	1.6%	Fedex/Kinkos	6/30/2019	3,979	3.0%	$0	$0	$0	$0	$0	$0	$0
Loan	4, 5	19	Midwest Apartment Management Portfolio	1.5%					$0	$11,538	$0	$0	$0	$0	$49,050
Property		19.1	Midwest Apartment Management Portfolio - Country Club Apartments		N/A	N/A	N/A	N/A
Property		19.2	Midwest Apartment Management Portfolio - Lakeview Apartments		N/A	N/A	N/A	N/A
Property		19.3	Midwest Apartment Management Portfolio - Northside Square Apartments		N/A	N/A	N/A	N/A
Property		19.4	Midwest Apartment Management Portfolio - The Apartment Company		N/A	N/A	N/A	N/A
Property		19.5	Midwest Apartment Management Portfolio - Prairieview Apartments		N/A	N/A	N/A	N/A
Property		19.6	Midwest Apartment Management Portfolio - River Road Apartments		N/A	N/A	N/A	N/A
Loan		20	Stone Point Plaza	1.4%	Exchange Bank	6/30/2016	7,053	7.4%	$0	$1,195	$0	$0	$8,750	$210,000	$180,014
Loan	4, 5, 10	21	Ashford Hospitality Portfolio C2	1.2%					$266,771	$15,459	$0	$0	$0	$0	$91,328
Property		21.1	Ashford Hospitality Portfolio C2 - SpringHill Suites Kennesaw		N/A	N/A	N/A	N/A
Property		21.2	Ashford Hospitality Portfolio C2 - Fairfield Inn Kennesaw		N/A	N/A	N/A	N/A
Loan		22	Highland Business Park	1.1%	Dynazign, Inc.	3/31/2015	6,959	4.1%	$0	$2,821	$101,544	$0	$10,578	$380,790	$109,300
Loan	9	23	75 Robin Hill	1.1%	N/A	N/A	N/A	N/A	$0	$3,221	$0	$0	$8,333	$300,000	$85,353
Loan	9	24	Crown Center	1.1%	Midgard Management Inc.	6/30/2022	1,285	1.2%	$0	$2,792	$0	$0	$11,292	$675,000	$181,115
Loan		25	Brittnae Pines Apartments	1.0%	N/A	N/A	N/A	N/A	$52,000	$4,333	$102,000	$0	$0	$0	$24,678
Loan		26	Club Vantaggio Apartments	1.0%	N/A	N/A	N/A	N/A	$0	$1,125	$40,500	$0	$0	$0	$99,000
Loan		27	La Quinta Inn & Suites Medical Center San Antonio	0.9%	N/A	N/A	N/A	N/A	$0	$12,015	$0	$0	$0	$0	$113,099
Loan		28	Home2 Suites - Southaven, MS	0.9%	N/A	N/A	N/A	N/A	$0	$5,236	$0	$0	$0	$0	$14,874
Loan		29	Mesa Ridge Apartments	0.9%	N/A	N/A	N/A	N/A	$42,000	$3,500	$84,000	$0	$0	$0	$19,163
Loan	4, 10	30	Florline Commons	0.8%	Old Navy Clothing Co.	10/31/2015	15,000	8.3%	$0	$2,996	$0	$0	$3,333	$120,000	$100,899
Loan		31	Lafayette Center	0.8%	AT&T	8/31/2015	2,278	4.7%	$0	$1,020	$0	$50,000	$4,081	$75,000	$41,499

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

					5TH LARGEST TENANT INFORMATION				MORTGAGE LOAN RESERVE INFORMATION
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	5th Largest Tenant	5th Largest Tenant Lease Expiration	5th Largest Tenant NSF	5th Largest Tenant % of NSF	Upfront Replacement Reserves	Monthly Replacement Reserves	Replacement Reserve Cap	Upfront TI/LC  Reserves	Monthly TI/LC Reserves	TI/LC Reserve Cap	Upfront Tax  Reserves
Loan	5, 12	32	Moosic Apartment Portfolio	0.8%					$0	$1,920	$0	$0	$0	$0	$8,332
Property		32.1	Moosic Apartment Portfolio - Birchwood		N/A	N/A	N/A	N/A
Property		32.2	Moosic Apartment Portfolio - Ash Street		N/A	N/A	N/A	N/A
Property		32.3	Moosic Apartment Portfolio - Elm Street		N/A	N/A	N/A	N/A
Loan	13	33	376-380 Greenwich Avenue	0.8%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$0
Loan		34	Marketplace at Tamarac	0.8%	Alternative Home Health	5/31/2017	3,815	5.7%	$0	$0	$0	$0	$0	$0	$71,424
Loan		35	Wingate by Wyndham Lake Charles	0.7%	N/A	N/A	N/A	N/A	$0	$8,563	$0	$0	$0	$0	$46,600
Loan		36	The Marketplace at Warsaw	0.7%	KJ Quinn Pet Supplies	6/30/2015	9,350	5.1%	$0	$3,832	$0	$0	$6,250	$225,000	$53,974
Loan	14	37	Pryor Creek Apartments	0.6%	N/A	N/A	N/A	N/A	$4,197	$4,197	$0	$0	$0	$0	$35,676
Loan		38	Keystone Office Park	0.6%	Indiana Oral & Maxillofacial Surgery	11/30/2021	5,379	4.6%	$0	$1,931	$0	$0	$0	$0	$43,455
Loan		39	Kingsland Village Shopping Center	0.6%	Star Cleaners	2/28/2019	2,650	4.3%	$0	$774	$27,864	$0	$4,223	$152,028	$99,450
Loan		40	Rosedale Village Mobile Home Park and RV Park	0.6%	N/A	N/A	N/A	N/A	$0	$1,367	$65,600	$0	$0	$0	$37,361
Loan		41	Alpine Vista Village	0.6%	N/A	N/A	N/A	N/A	$20,938	$305	$0	$0	$0	$0	$2,357
Loan		42	Ascension Apartments	0.6%	N/A	N/A	N/A	N/A	$0	$2,479	$0	$0	$0	$0	$39,400
Loan		43	Del Lago Apartments	0.5%	N/A	N/A	N/A	N/A	$0	$3,375	$202,500	$0	$0	$0	$66,210
Loan		44	Southfair Office	0.5%	Nettle Design	10/31/2014	1,897	5.4%	$0	$643	$0	$100,000	$2,922	$250,000	$36,636
Loan		45	University Commons Medical Office	0.5%	Advanced Spine & Pain	6/30/2017	2,998	10.5%	$0	$0	$0	$0	$0	$0	$36,344
Loan		46	Kerney Spectrum	0.5%	Starbucks Corporation	5/31/2018	1,500	8.4%	$0	$477	$0	$0	$2,600	$0	$44,869
Loan	15	47	Storage Depot I	0.5%	N/A	N/A	N/A	N/A	$0	$659	$15,810	$0	$0	$0	$13,535
Loan		48	Holiday Inn The Villages FL	0.5%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$35,996
Loan	10, 16	49	933 First Colonial Medical Office Building	0.5%	Center for Effective Change	12/31/2017	2,330	5.6%	$0	$1,032	$30,852	$0	$5,000	$180,000	$11,280
Loan		50	Sunrise Village	0.5%	N/A	N/A	N/A	N/A	$100,000	$2,500	$0	$0	$0	$0	$44,869
Loan		51	The Shops at Firethorne	0.5%	QDC, LLC (Pilgrim Cleaners)	5/31/2019	1,400	6.9%	$0	$254	$0	$0	$1,438	$60,000	$11,403
Loan		52	Walgreens - Prairie Village, KS	0.5%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$0
Loan	5	53	Rite Aid Portfolio - Hesperia, CA	0.4%					$0	$0	$0	$0	$0	$0	$0
Property		53.1	Rite Aid Portfolio - Hesperia, CA 15510		N/A	N/A	N/A	N/A
Property		53.2	Rite Aid Portfolio - Hesperia, CA 17441		N/A	N/A	N/A	N/A
Loan		54	Walgreens - Norfolk, VA	0.4%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$0
Loan		55	Walgreens - Kearns, UT	0.4%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$0
Loan	10	56	The 300 Building Apartments	0.4%	N/A	N/A	N/A	N/A	$0	$2,333	$0	$0	$0	$0	$42,771
Loan		57	Walgreens - Morrisville, NC	0.4%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$0
Loan		58	Walgreens - Surprise, AZ	0.4%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$0
Loan		59	Ortega Pines Apartments	0.4%	N/A	N/A	N/A	N/A	$0	$3,167	$0	$0	$0	$0	$61,987
Loan	5, 15	60	Virginia Self Storage Portfolio	0.3%					$0	$608	$0	$0	$0	$0	$0
Property		60.1	Virginia Self Storage Portfolio - Glen Allen Self Storage		N/A	N/A	N/A	N/A
Property		60.2	Virginia Self Storage Portfolio - Montpelier Self Storage		N/A	N/A	N/A	N/A
Loan		61	South Mountain Plaza	0.3%	El Mesquite Restaurant	8/31/2015	2,160	5.0%	$0	$1,370	$0	$0	$2,595	$0	$43,143
Loan		62	Walgreens - Las Vegas, NV	0.3%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$0
Loan		63	2130 W Fulton	0.3%	Coakes Illustration	2/28/2017	2,809	7.2%	$0	$0	$0	$150,000	$0	$150,000	$44,891
Loan		64	Meadow Walk Apartments	0.2%	N/A	N/A	N/A	N/A	$2,785	$2,785	$0	$0	$0	$0	$21,537
Loan	15	65	Rockledge Self Storage	0.2%	N/A	N/A	N/A	N/A	$0	$672	$0	$0	$0	$0	$26,028

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Monthly Tax  Reserves	Upfront Insurance Reserves	Monthly Insurance Reserves	Upfront Deferred Maint. Reserve	Initial Other Reserves	Ongoing Other Reserves	Other Reserves Description
Loan	3, 4, 5	1	TKG Retail Portfolio A	10.3%	$0	$0	$0	$0	$0	$0	N/A
Property		1.1	TKG Retail Portfolio A - Paxton Towne Center
Property		1.2	TKG Retail Portfolio A - Sheridan Crossing
Property		1.3	TKG Retail Portfolio A - Uintah Gardens
Property		1.4	TKG Retail Portfolio A - Pecanland Crossings
Loan	6, 7, 8	2	300 North LaSalle	9.7%	$0	$0	$0	$0	$0	$0	N/A
Loan	9	3	Huntington Oaks Shopping Center	5.9%	$50,850	$0	$0	$0	$185,400	$0	Environmental Escrow
Loan	4, 5, 8, 10	4	Ashford Hospitality Portfolio C1	5.7%	$75,941	$0	$0	$0	$443,014	$0	Existing PIP
Property		4.1	Ashford Hospitality Portfolio C1 - Residence Inn Orlando Lake Buena Vista
Property		4.2	Ashford Hospitality Portfolio C1 - Courtyard by Marriott - Ft. Lauderdale Weston
Property		4.3	Ashford Hospitality Portfolio C1 - Courtyard Louisville Airport
Loan	10, 11	5	Bovet Office Center	4.6%	$29,775	$0	$0	$0	$0	$0	N/A
Loan	10	6	250 Munoz Rivera	3.9%	$44,536	$73,605	$36,803	$364,155	$0	$0	N/A
Loan	4, 5	7	Avion Business Park Portfolio	3.7%	$53,425	$42,550	$10,637	$0	$2,270,972	$0	Tenant Rent/TI/LC
Property		7.1	Avion Business Park Portfolio - Tech Center III
Property		7.2	Avion Business Park Portfolio - Service Center III
Property		7.3	Avion Business Park Portfolio - Avion Midrise I
Property		7.4	Avion Business Park Portfolio - Avion Midrise II
Property		7.5	Avion Business Park Portfolio - Tech Center II
Loan	10	8	Aspen Heights - Murfreesboro	3.2%	$39,950	$0	$0	$0	$0	$0	N/A
Loan		9	Turnpike Shopping Center	3.0%	$25,023	$0	$0	$0	$341,103	$0	Tenant Rent/TI/LC
Loan		10	9800 Wilshire Boulevard	2.8%	$0	$0	$0	$0	$0	$0	N/A
Loan	5, 9	11	Louisiana and Mississippi Retail Portfolio	2.8%	$27,733	$131,414	$29,480	$247,113	$17,137	$0	Tenant Rent
Property		11.1	Louisiana and Mississippi Retail Portfolio  - Saint Mary's Plaza
Property		11.2	Louisiana and Mississippi Retail Portfolio  - Amite Crossing
Property		11.3	Louisiana and Mississippi Retail Portfolio  - Pelican Pointe
Property		11.4	Louisiana and Mississippi Retail Portfolio  - River Centre I
Property		11.5	Louisiana and Mississippi Retail Portfolio  - Pineville Crossing
Property		11.6	Louisiana and Mississippi Retail Portfolio  - Wax Pointe
Property		11.7	Louisiana and Mississippi Retail Portfolio  - Natchez Center
Property		11.8	Louisiana and Mississippi Retail Portfolio  - River West Plaza
Property		11.9	Louisiana and Mississippi Retail Portfolio  - River Centre II
Property		11.10	Louisiana and Mississippi Retail Portfolio  - Plaquemarine II
Property		11.11	Louisiana and Mississippi Retail Portfolio  - Ville Platte
Property		11.12	Louisiana and Mississippi Retail Portfolio  - Walker Commons
Property		11.13	Louisiana and Mississippi Retail Portfolio  - Live Oak Center
Property		11.14	Louisiana and Mississippi Retail Portfolio  - Plaquemine I
Property		11.15	Louisiana and Mississippi Retail Portfolio  - Donaldsonville
Loan	9	12	1200 Lakes Drive	2.7%	$0	$0	$0	$0	$0	$0	N/A
Loan	4, 5, 10	13	Ashford Hospitality Portfolio C3	2.4%	$23,043	$0	$0	$0	$296,047	$0	PIP
Property		13.1	Ashford Hospitality Portfolio C3 - SpringHill Suites Buford
Property		13.2	Ashford Hospitality Portfolio C3 - Hampton Inn Buford
Property		13.3	Ashford Hospitality Portfolio C3 - Hampton Inn Lawrenceville
Loan		14	Value Place Williston	1.9%	$7,629	$20,835	$4,167	$0	$0	$0	N/A
Loan	8	15	Shoregate Towers	1.9%	$30,740	$0	$0	$8,125	$200,000	$0	Near-term Replacements
Loan		16	25 Taylor	1.8%	$2,512	$130,415	$12,604	$0	$1,304,280	$0	CapEx, Tenant Rent
Loan		17	Main Street Square	1.7%	$17,515	$8,418	$4,209	$0	$58,765	$0	Outstanding TI/LC
Loan		18	Magnolia Town Center	1.6%	$0	$0	$0	$36,206	$814,044	$0	Environmental
Loan	4, 5	19	Midwest Apartment Management Portfolio	1.5%	$27,170	$80,286	$10,036	$34,000	$0	$0	N/A
Property		19.1	Midwest Apartment Management Portfolio - Country Club Apartments
Property		19.2	Midwest Apartment Management Portfolio - Lakeview Apartments
Property		19.3	Midwest Apartment Management Portfolio - Northside Square Apartments
Property		19.4	Midwest Apartment Management Portfolio - The Apartment Company
Property		19.5	Midwest Apartment Management Portfolio - Prairieview Apartments
Property		19.6	Midwest Apartment Management Portfolio - River Road Apartments
Loan		20	Stone Point Plaza	1.4%	$22,502	$0	$0	$0	$0	$0	N/A
Loan	4, 5, 10	21	Ashford Hospitality Portfolio C2	1.2%	$9,686	$0	$0	$0	$0	$0	N/A
Property		21.1	Ashford Hospitality Portfolio C2 - SpringHill Suites Kennesaw
Property		21.2	Ashford Hospitality Portfolio C2 - Fairfield Inn Kennesaw
Loan		22	Highland Business Park	1.1%	$10,930	$0	$0	$240,375	$0	$0	N/A
Loan	9	23	75 Robin Hill	1.1%	$14,225	$0	$0	$0	$0	$0	N/A
Loan	9	24	Crown Center	1.1%	$16,465	$0	$0	$0	$122,074	$0	Tenant Rent, Ground Rent
Loan		25	Brittnae Pines Apartments	1.0%	$8,226	$0	$0	$13,125	$0	$0	N/A
Loan		26	Club Vantaggio Apartments	1.0%	$16,500	$1,770	$885	$0	$0	$0	N/A
Loan		27	La Quinta Inn & Suites Medical Center San Antonio	0.9%	$18,850	$33,503	$4,786	$0	$0	$0	N/A
Loan		28	Home2 Suites - Southaven, MS	0.9%	$2,125	$18,850	$3,142	$0	$0	$0	N/A
Loan		29	Mesa Ridge Apartments	0.9%	$6,388	$0	$0	$0	$0	$0	N/A
Loan	4, 10	30	Florline Commons	0.8%	$11,211	$0	$0	$35,250	$0	$0	N/A
Loan		31	Lafayette Center	0.8%	$10,375	$3,749	$813	$0	$0	$0	N/A

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Monthly Tax  Reserves	Upfront Insurance Reserves	Monthly Insurance Reserves	Upfront Deferred Maint. Reserve	Initial Other Reserves	Ongoing Other Reserves	Other Reserves Description
Loan	5, 12	32	Moosic Apartment Portfolio	0.8%	$8,332	$4,047	$2,023	$42,250	$0	$0	N/A
Property		32.1	Moosic Apartment Portfolio - Birchwood
Property		32.2	Moosic Apartment Portfolio - Ash Street
Property		32.3	Moosic Apartment Portfolio - Elm Street
Loan	13	33	376-380 Greenwich Avenue	0.8%	$0	$0	$0	$0	$243,360	$0	Outstanding TI/LC, Interest Reserve
Loan		34	Marketplace at Tamarac	0.8%	$17,856	$6,155	$6,155	$0	$0	$1,680	Combined CapEx/TI/LC
Loan		35	Wingate by Wyndham Lake Charles	0.7%	$4,660	$17,384	$5,433	$0	$0	$0	N/A
Loan		36	The Marketplace at Warsaw	0.7%	$13,493	$31,966	$2,906	$59,000	$562,659	$0	Lease-up, Debt Service
Loan	14	37	Pryor Creek Apartments	0.6%	$5,946	$0	$0	$8,750	$478,000	$0	Lease-up
Loan		38	Keystone Office Park	0.6%	$14,485	$0	$0	$73,424	$35,897	$0	Special Lease
Loan		39	Kingsland Village Shopping Center	0.6%	$11,050	$0	$0	$0	$4,400	$0	Environmental
Loan		40	Rosedale Village Mobile Home Park and RV Park	0.6%	$5,337	$7,192	$1,199	$0	$0	$0	N/A
Loan		41	Alpine Vista Village	0.6%	$2,357	$1,309	$654	$0	$0	$0	N/A
Loan		42	Ascension Apartments	0.6%	$9,850	$1,520	$760	$4,606	$0	$0	N/A
Loan		43	Del Lago Apartments	0.5%	$6,621	$0	$0	$13,750	$0	$0	N/A
Loan		44	Southfair Office	0.5%	$6,106	$6,903	$2,461	$0	$0	$6,667	Contingency Reserve
Loan		45	University Commons Medical Office	0.5%	$4,543	$1,166	$583	$0	$0	$0	N/A
Loan		46	Kerney Spectrum	0.5%	$7,476	$4,836	$403	$20,268	$0	$0	N/A
Loan	15	47	Storage Depot I	0.5%	$2,707	$9,449	$859	$50,519	$35,000	$0	Judgement Reserve
Loan		48	Holiday Inn The Villages FL	0.5%	$4,000	$4,525	$4,525	$14,375	$600,000	$0	PIP
Loan	10, 16	49	933 First Colonial Medical Office Building	0.5%	$3,760	$12,960	$1,080	$0	$1,889,490	$0	Outstanding TI/LC, CapEx, Tenant Rent
Loan		50	Sunrise Village	0.5%	$4,487	$6,139	$3,069	$0	$200,000	$0	CapEx
Loan		51	The Shops at Firethorne	0.5%	$5,701	$2,967	$742	$0	$316,575	$0	Tenant Rent and TI/LC
Loan		52	Walgreens - Prairie Village, KS	0.5%	$0	$0	$0	$0	$0	$0	N/A
Loan	5	53	Rite Aid Portfolio - Hesperia, CA	0.4%	$0	$0	$0	$0	$0	$0	N/A
Property		53.1	Rite Aid Portfolio - Hesperia, CA 15510
Property		53.2	Rite Aid Portfolio - Hesperia, CA 17441
Loan		54	Walgreens - Norfolk, VA	0.4%	$0	$0	$0	$0	$0	$0	N/A
Loan		55	Walgreens - Kearns, UT	0.4%	$0	$0	$0	$0	$62,500	$0	CapEx
Loan	10	56	The 300 Building Apartments	0.4%	$3,888	$12,384	$3,096	$0	$0	$0	N/A
Loan		57	Walgreens - Morrisville, NC	0.4%	$0	$0	$0	$0	$0	$0	N/A
Loan		58	Walgreens - Surprise, AZ	0.4%	$0	$0	$0	$0	$0	$0	N/A
Loan		59	Ortega Pines Apartments	0.4%	$5,635	$9,313	$4,657	$0	$0	$0	N/A
Loan	5, 15	60	Virginia Self Storage Portfolio	0.3%	$2,962	$0	$0	$0	$0	$0	N/A
Property		60.1	Virginia Self Storage Portfolio - Glen Allen Self Storage
Property		60.2	Virginia Self Storage Portfolio - Montpelier Self Storage
Loan		61	South Mountain Plaza	0.3%	$6,163	$4,070	$2,035	$0	$22,446	$0	Tenant Rent
Loan		62	Walgreens - Las Vegas, NV	0.3%	$0	$0	$0	$0	$0	$0	N/A
Loan		63	2130 W Fulton	0.3%	$3,844	$0	$0	$0	$0	$0	N/A
Loan		64	Meadow Walk Apartments	0.2%	$4,307	$0	$0	$6,250	$0	$0	N/A
Loan	15	65	Rockledge Self Storage	0.2%	$2,603	$0	$0	$0	$0	$0	N/A

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
					THIRD PARTY REPORTS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Appraisal Report Date	Environmental Phase I Report Date	Environmental Phase II Report Date	Engineering Report Date	Seismic Report Date	Seismic	PML %
Loan	3, 4, 5	1	TKG Retail Portfolio A	10.3%
Property		1.1	TKG Retail Portfolio A - Paxton Towne Center		6/10/2014	4/28/2014	N/A	4/28/2014	N/A	No	N/A
Property		1.2	TKG Retail Portfolio A - Sheridan Crossing		4/28/2014	4/28/2014	N/A	4/28/2014	N/A	No	N/A
Property		1.3	TKG Retail Portfolio A - Uintah Gardens		4/28/2014	4/28/2014	N/A	4/28/2014	N/A	No	N/A
Property		1.4	TKG Retail Portfolio A - Pecanland Crossings		5/28/2014	4/28/2014	N/A	4/28/2014	N/A	No	N/A
Loan	6, 7, 8	2	300 North LaSalle	9.7%	7/15/2014	7/15/2014	N/A	7/9/2014	N/A	No	N/A
Loan	9	3	Huntington Oaks Shopping Center	5.9%	7/15/2014	6/20/2014	N/A	6/18/2014	6/18/2014	Yes	10.00%
Loan	4, 5, 8, 10	4	Ashford Hospitality Portfolio C1	5.7%
Property		4.1	Ashford Hospitality Portfolio C1 - Residence Inn Orlando Lake Buena Vista		4/30/2014	4/30/2014	N/A	4/30/2014	N/A	No	N/A
Property		4.2	Ashford Hospitality Portfolio C1 - Courtyard by Marriott - Ft. Lauderdale Weston		4/30/2014	4/30/2014	N/A	4/30/2014	N/A	No	N/A
Property		4.3	Ashford Hospitality Portfolio C1 - Courtyard Louisville Airport		4/30/2014	4/30/2014	N/A	4/30/2014	N/A	No	N/A
Loan	10, 11	5	Bovet Office Center	4.6%	7/14/2014	6/10/2014	N/A	6/10/2014	6/27/2014	Yes	14.00%
Loan	10	6	250 Munoz Rivera	3.9%	8/14/2014	6/25/2014	N/A	7/7/2014	7/7/2014	Yes	9.00%
Loan	4, 5	7	Avion Business Park Portfolio	3.7%
Property		7.1	Avion Business Park Portfolio - Tech Center III		7/24/2014	5/28/2014	N/A	7/15/2014	N/A	No	N/A
Property		7.2	Avion Business Park Portfolio - Service Center III		7/24/2014	5/27/2014	N/A	7/15/2014	N/A	No	N/A
Property		7.3	Avion Business Park Portfolio - Avion Midrise I		7/28/2014	5/27/2014	N/A	7/15/2014	N/A	No	N/A
Property		7.4	Avion Business Park Portfolio - Avion Midrise II		7/23/2014	5/27/2014	N/A	7/15/2014	N/A	No	N/A
Property		7.5	Avion Business Park Portfolio - Tech Center II		7/24/2014	5/27/2014	N/A	7/15/2014	N/A	No	N/A
Loan	10	8	Aspen Heights - Murfreesboro	3.2%	12/12/2013	11/19/2013	N/A	11/19/2013	N/A	No	N/A
Loan		9	Turnpike Shopping Center	3.0%	5/21/2014	6/9/2014	N/A	6/4/2014	N/A	No	N/A
Loan		10	9800 Wilshire Boulevard	2.8%	7/20/2014	5/30/2014	N/A	5/30/2014	5/30/2014	Yes	18.00%
Loan	5, 9	11	Louisiana and Mississippi Retail Portfolio	2.8%
Property		11.1	Louisiana and Mississippi Retail Portfolio  - Saint Mary's Plaza		6/2/2014	5/5/2014	N/A	5/14/2014	N/A	No	N/A
Property		11.2	Louisiana and Mississippi Retail Portfolio  - Amite Crossing		5/13/2014	5/5/2014	N/A	5/5/2014	N/A	No	N/A
Property		11.3	Louisiana and Mississippi Retail Portfolio  - Pelican Pointe		6/5/2014	5/8/2014	N/A	5/5/2014	N/A	No	N/A
Property		11.4	Louisiana and Mississippi Retail Portfolio  - River Centre I		5/9/2014	5/5/2014	N/A	5/13/2014	N/A	No	N/A
Property		11.5	Louisiana and Mississippi Retail Portfolio  - Pineville Crossing		6/2/2014	5/5/2014	N/A	6/13/2014	N/A	No	N/A
Property		11.6	Louisiana and Mississippi Retail Portfolio  - Wax Pointe		6/2/2014	5/7/2014	N/A	5/5/2014	N/A	No	N/A
Property		11.7	Louisiana and Mississippi Retail Portfolio  - Natchez Center		6/5/2014	5/14/2014	N/A	5/13/2014	N/A	No	N/A
Property		11.8	Louisiana and Mississippi Retail Portfolio  - River West Plaza		6/2/2014	5/12/2014	N/A	5/12/2014	N/A	No	N/A
Property		11.9	Louisiana and Mississippi Retail Portfolio  - River Centre II		5/13/2014	5/5/2014	N/A	5/13/2014	N/A	No	N/A
Property		11.10	Louisiana and Mississippi Retail Portfolio  - Plaquemarine II		6/2/2014	5/5/2014	N/A	5/5/2014	N/A	No	N/A
Property		11.11	Louisiana and Mississippi Retail Portfolio  - Ville Platte		6/2/2014	5/12/2014	N/A	5/12/2014	N/A	No	N/A
Property		11.12	Louisiana and Mississippi Retail Portfolio  - Walker Commons		5/13/2014	5/14/2014	N/A	5/5/2014	N/A	No	N/A
Property		11.13	Louisiana and Mississippi Retail Portfolio  - Live Oak Center		6/2/2014	5/5/2014	N/A	5/12/2014	N/A	No	N/A
Property		11.14	Louisiana and Mississippi Retail Portfolio  - Plaquemine I		6/2/2014	5/9/2014	N/A	5/5/2014	N/A	No	N/A
Property		11.15	Louisiana and Mississippi Retail Portfolio  - Donaldsonville		6/2/2014	5/10/2014	N/A	5/8/2014	N/A	No	N/A
Loan	9	12	1200 Lakes Drive	2.7%	9/2/2014	6/23/2014	N/A	6/23/2014	6/23/2014	Yes	15.00%
Loan	4, 5, 10	13	Ashford Hospitality Portfolio C3	2.4%
Property		13.1	Ashford Hospitality Portfolio C3 - SpringHill Suites Buford		4/30/2014	4/30/2014	N/A	4/30/2014	N/A	No	N/A
Property		13.2	Ashford Hospitality Portfolio C3 - Hampton Inn Buford		4/30/2013	4/30/2014	N/A	4/30/2014	N/A	No	N/A
Property		13.3	Ashford Hospitality Portfolio C3 - Hampton Inn Lawrenceville		4/30/2014	4/30/2014	N/A	4/30/2014	N/A	No	N/A
Loan		14	Value Place Williston	1.9%	8/14/2014	8/11/2014	N/A	8/11/2014	N/A	No	N/A
Loan	8	15	Shoregate Towers	1.9%	4/30/2014	5/2/2014	N/A	5/2/2014	N/A	No	N/A
Loan		16	25 Taylor	1.8%	6/3/2014	5/13/2014	N/A	5/13/2014	5/13/2014	Yes	22.00%
Loan		17	Main Street Square	1.7%	5/13/2014	5/12/2014	N/A	5/12/2014	N/A	No	N/A
Loan		18	Magnolia Town Center	1.6%	7/10/2014	6/9/2014	N/A	6/9/2014	6/9/2014	Yes	12.00%
Loan	4, 5	19	Midwest Apartment Management Portfolio	1.5%
Property		19.1	Midwest Apartment Management Portfolio - Country Club Apartments		5/6/2014	4/15/2014	N/A	4/14/2014	N/A	No	N/A
Property		19.2	Midwest Apartment Management Portfolio - Lakeview Apartments		5/6/2014	4/15/2014	N/A	4/15/2014	N/A	No	N/A
Property		19.3	Midwest Apartment Management Portfolio - Northside Square Apartments		5/6/2014	4/15/2014	N/A	4/15/2014	N/A	No	N/A
Property		19.4	Midwest Apartment Management Portfolio - The Apartment Company		5/8/2014	4/15/2014	N/A	4/15/2014	N/A	No	N/A
Property		19.5	Midwest Apartment Management Portfolio - Prairieview Apartments		5/6/2014	4/15/2014	N/A	4/15/2014	N/A	No	N/A
Property		19.6	Midwest Apartment Management Portfolio - River Road Apartments		5/8/2014	4/15/2014	N/A	4/15/2014	N/A	No	N/A
Loan		20	Stone Point Plaza	1.4%	7/2/2014	6/23/2014	N/A	6/23/2014	6/23/2014	Yes	5.00%
Loan	4, 5, 10	21	Ashford Hospitality Portfolio C2	1.2%
Property		21.1	Ashford Hospitality Portfolio C2 - SpringHill Suites Kennesaw		4/30/2014	4/30/2014	N/A	4/30/2014	N/A	No	N/A
Property		21.2	Ashford Hospitality Portfolio C2 - Fairfield Inn Kennesaw		4/30/2014	4/30/2014	N/A	4/30/2014	N/A	No	N/A
Loan		22	Highland Business Park	1.1%	7/10/2014	4/10/2014	N/A	4/11/2014	N/A	No	N/A
Loan	9	23	75 Robin Hill	1.1%	8/12/2014	8/12/2014	N/A	8/12/2014	8/15/2014	Yes	15.00%
Loan	9	24	Crown Center	1.1%	1/31/2014	2/6/2014	N/A	2/6/2014	N/A	No	N/A
Loan		25	Brittnae Pines Apartments	1.0%	6/10/2014	5/22/2014	N/A	5/22/2014	N/A	No	N/A
Loan		26	Club Vantaggio Apartments	1.0%	7/8/2014	6/27/2014	N/A	6/27/2014	6/27/2014	Yes	16.00%
Loan		27	La Quinta Inn & Suites Medical Center San Antonio	0.9%	8/18/2014	8/5/2014	N/A	8/5/2014	N/A	No	N/A
Loan		28	Home2 Suites - Southaven, MS	0.9%	7/3/2014	6/25/2014	N/A	6/27/2014	N/A	No	N/A
Loan		29	Mesa Ridge Apartments	0.9%	5/21/2014	5/22/2014	N/A	5/22/2014	N/A	No	N/A
Loan	4, 10	30	Florline Commons	0.8%	6/6/2014	5/21/2014	N/A	5/21/2014	N/A	No	N/A
Loan		31	Lafayette Center	0.8%	7/16/2014	6/12/2014	N/A	6/11/2014	N/A	No	N/A

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
					THIRD PARTY REPORTS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Appraisal Report Date	Environmental Phase I Report Date	Environmental Phase II Report Date	Engineering Report Date	Seismic Report Date	Seismic	PML %
Loan	5, 12	32	Moosic Apartment Portfolio	0.8%
Property		32.1	Moosic Apartment Portfolio - Birchwood		8/12/2014	8/11/2014	N/A	6/25/2014	N/A	No	N/A
Property		32.2	Moosic Apartment Portfolio - Ash Street		8/12/2014	8/15/2014	N/A	6/25/2014	N/A	No	N/A
Property		32.3	Moosic Apartment Portfolio - Elm Street		8/12/2014	8/11/2014	N/A	6/25/2014	N/A	No	N/A
Loan	13	33	376-380 Greenwich Avenue	0.8%	7/29/2014	7/22/2014	N/A		N/A	No	N/A
Loan		34	Marketplace at Tamarac	0.8%	5/30/2014	5/29/2014	N/A	5/29/2014	N/A	No	N/A
Loan		35	Wingate by Wyndham Lake Charles	0.7%	8/19/2014	5/28/2014	N/A	5/27/2014	N/A	No	0.00%
Loan		36	The Marketplace at Warsaw	0.7%	5/23/2014	5/12/2014	N/A	5/12/2014	N/A	No	N/A
Loan	14	37	Pryor Creek Apartments	0.6%	8/1/2014	7/17/2014	N/A	7/17/2014	N/A	No	N/A
Loan		38	Keystone Office Park	0.6%	6/19/2014	5/23/2014	N/A	5/27/2014	N/A	No	N/A
Loan		39	Kingsland Village Shopping Center	0.6%	8/1/2014	8/11/2014	N/A	8/11/2014	N/A	No	N/A
Loan		40	Rosedale Village Mobile Home Park and RV Park	0.6%	5/9/2014	5/7/2014	N/A	5/9/2014	5/22/2014	Yes	9.00%
Loan		41	Alpine Vista Village	0.6%	7/23/2014	7/18/2014	N/A	7/18/2014	N/A	No	N/A
Loan		42	Ascension Apartments	0.6%	8/7/2014	7/24/2014	N/A	7/24/2014	N/A	No	N/A
Loan		43	Del Lago Apartments	0.5%	6/18/2014	6/30/2014	N/A	6/17/2014	N/A	No	N/A
Loan		44	Southfair Office	0.5%	8/14/2014	6/9/2014	N/A	6/9/2014	6/9/2014	Yes	8.00%
Loan		45	University Commons Medical Office	0.5%	6/3/2014	4/29/2014	N/A	4/29/2014	N/A	No	N/A
Loan		46	Kerney Spectrum	0.5%	6/20/2014	6/4/2014	N/A	6/5/2014	6/5/2014	Yes	5.00%
Loan	15	47	Storage Depot I	0.5%	8/21/2014	7/31/2014	N/A	8/8/2014	8/8/2014	Yes	5.00%
Loan		48	Holiday Inn The Villages FL	0.5%	5/29/2014	5/6/2014	N/A	5/6/2014	N/A	No	N/A
Loan	10, 16	49	933 First Colonial Medical Office Building	0.5%	5/29/2014	4/17/2014	N/A	4/17/2014	N/A	No	N/A
Loan		50	Sunrise Village	0.5%	8/4/2014	7/21/2014	N/A	8/1/2014	N/A	No	N/A
Loan		51	The Shops at Firethorne	0.5%	7/24/2014	7/18/2014	N/A	7/21/2014	N/A	No	N/A
Loan		52	Walgreens - Prairie Village, KS	0.5%	5/12/2014	5/8/2014	N/A	5/8/2014	N/A	No	N/A
Loan	5	53	Rite Aid Portfolio - Hesperia, CA	0.4%
Property		53.1	Rite Aid Portfolio - Hesperia, CA 15510		5/8/2014	5/13/2014	N/A	5/13/2014	5/13/2014	Yes	13.00%
Property		53.2	Rite Aid Portfolio - Hesperia, CA 17441		5/30/2014	5/13/2014	N/A	5/13/2014	5/13/2014	Yes	13.00%
Loan		54	Walgreens - Norfolk, VA	0.4%	6/20/2014	6/25/2014	N/A	6/13/2014	N/A	No	N/A
Loan		55	Walgreens - Kearns, UT	0.4%	5/28/2014	5/14/2014	N/A	5/14/2014	5/14/2014	Yes	8.00%
Loan	10	56	The 300 Building Apartments	0.4%	6/2/2014	5/22/2014	N/A	5/22/2014	N/A	No	N/A
Loan		57	Walgreens - Morrisville, NC	0.4%	7/16/2014	5/1/2014	N/A	4/30/2014	N/A	No	N/A
Loan		58	Walgreens - Surprise, AZ	0.4%	4/29/2014	4/30/2014	N/A	4/30/2014	N/A	No	N/A
Loan		59	Ortega Pines Apartments	0.4%	7/12/2014	7/7/2014	N/A	7/7/2014	N/A	No	N/A
Loan	5, 15	60	Virginia Self Storage Portfolio	0.3%	8/7/2014	8/6/2014	N/A	8/20/2014	N/A	No	N/A
Property		60.1	Virginia Self Storage Portfolio - Glen Allen Self Storage
Property		60.2	Virginia Self Storage Portfolio - Montpelier Self Storage
Loan		61	South Mountain Plaza	0.3%	7/23/2014	7/22/2014	N/A	8/7/2014	N/A	No	N/A
Loan		62	Walgreens - Las Vegas, NV	0.3%	6/11/2014	6/20/2014	N/A	6/23/2014	N/A	No	N/A
Loan		63	2130 W Fulton	0.3%	5/20/2014	5/9/2014	N/A	5/9/2014	N/A	No	N/A
Loan		64	Meadow Walk Apartments	0.2%	8/7/2014	7/17/2014	N/A	7/17/2014	N/A	No	N/A
Loan	15	65	Rockledge Self Storage	0.2%	8/7/2014	8/6/2014	N/A	8/20/2014	N/A	No	N/A

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
					TOTAL MORTGAGE DEBT INFORMATION					TOTAL DEBT INFORMATION
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Cut-off Date Pari Passu Mortgage Debt Balance	Cut-off Date Subord. Mortgage Debt Balance	Total Mortgage Debt Cut-off Date LTV Ratio	Total Mortgage Debt UW NCF DSCR	Total Mortgage Debt UW NOI Debt Yield	Cut-off Date Mezzanine Debt Balance	Total Debt Cut-off Date LTV Ratio	Total Debt UW NCF DSCR	Total Debt UW NOI Debt Yield
Loan	3, 4, 5	1	TKG Retail Portfolio A	10.3%
Property		1.1	TKG Retail Portfolio A - Paxton Towne Center
Property		1.2	TKG Retail Portfolio A - Sheridan Crossing
Property		1.3	TKG Retail Portfolio A - Uintah Gardens
Property		1.4	TKG Retail Portfolio A - Pecanland Crossings
Loan	6, 7, 8	2	300 North LaSalle	9.7%	$130,600,000	$244,400,000	55.8%	1.70x	9.9%		55.8%	1.70x	9.9%
Loan	9	3	Huntington Oaks Shopping Center	5.9%						$10,500,000	80.7%	1.22x	6.9%
Loan	4, 5, 8, 10	4	Ashford Hospitality Portfolio C1	5.7%						$8,440,000	80.0%	1.56x	11.5%
Property		4.1	Ashford Hospitality Portfolio C1 - Residence Inn Orlando Lake Buena Vista
Property		4.2	Ashford Hospitality Portfolio C1 - Courtyard by Marriott - Ft. Lauderdale Weston
Property		4.3	Ashford Hospitality Portfolio C1 - Courtyard Louisville Airport
Loan	10, 11	5	Bovet Office Center	4.6%
Loan	10	6	250 Munoz Rivera	3.9%
Loan	4, 5	7	Avion Business Park Portfolio	3.7%
Property		7.1	Avion Business Park Portfolio - Tech Center III
Property		7.2	Avion Business Park Portfolio - Service Center III
Property		7.3	Avion Business Park Portfolio - Avion Midrise I
Property		7.4	Avion Business Park Portfolio - Avion Midrise II
Property		7.5	Avion Business Park Portfolio - Tech Center II
Loan	10	8	Aspen Heights - Murfreesboro	3.2%
Loan		9	Turnpike Shopping Center	3.0%
Loan		10	9800 Wilshire Boulevard	2.8%
Loan	5, 9	11	Louisiana and Mississippi Retail Portfolio	2.8%						$5,000,000	79.9%	1.21x	9.8%
Property		11.1	Louisiana and Mississippi Retail Portfolio  - Saint Mary's Plaza
Property		11.2	Louisiana and Mississippi Retail Portfolio  - Amite Crossing
Property		11.3	Louisiana and Mississippi Retail Portfolio  - Pelican Pointe
Property		11.4	Louisiana and Mississippi Retail Portfolio  - River Centre I
Property		11.5	Louisiana and Mississippi Retail Portfolio  - Pineville Crossing
Property		11.6	Louisiana and Mississippi Retail Portfolio  - Wax Pointe
Property		11.7	Louisiana and Mississippi Retail Portfolio  - Natchez Center
Property		11.8	Louisiana and Mississippi Retail Portfolio  - River West Plaza
Property		11.9	Louisiana and Mississippi Retail Portfolio  - River Centre II
Property		11.10	Louisiana and Mississippi Retail Portfolio  - Plaquemarine II
Property		11.11	Louisiana and Mississippi Retail Portfolio  - Ville Platte
Property		11.12	Louisiana and Mississippi Retail Portfolio  - Walker Commons
Property		11.13	Louisiana and Mississippi Retail Portfolio  - Live Oak Center
Property		11.14	Louisiana and Mississippi Retail Portfolio  - Plaquemine I
Property		11.15	Louisiana and Mississippi Retail Portfolio  - Donaldsonville
Loan	9	12	1200 Lakes Drive	2.7%
Loan	4, 5, 10	13	Ashford Hospitality Portfolio C3	2.4%
Property		13.1	Ashford Hospitality Portfolio C3 - SpringHill Suites Buford
Property		13.2	Ashford Hospitality Portfolio C3 - Hampton Inn Buford
Property		13.3	Ashford Hospitality Portfolio C3 - Hampton Inn Lawrenceville
Loan		14	Value Place Williston	1.9%
Loan	8	15	Shoregate Towers	1.9%						$2,000,000	80.0%	1.26x	8.5%
Loan		16	25 Taylor	1.8%
Loan		17	Main Street Square	1.7%
Loan		18	Magnolia Town Center	1.6%
Loan	4, 5	19	Midwest Apartment Management Portfolio	1.5%
Property		19.1	Midwest Apartment Management Portfolio - Country Club Apartments
Property		19.2	Midwest Apartment Management Portfolio - Lakeview Apartments
Property		19.3	Midwest Apartment Management Portfolio - Northside Square Apartments
Property		19.4	Midwest Apartment Management Portfolio - The Apartment Company
Property		19.5	Midwest Apartment Management Portfolio - Prairieview Apartments
Property		19.6	Midwest Apartment Management Portfolio - River Road Apartments
Loan		20	Stone Point Plaza	1.4%
Loan	4, 5, 10	21	Ashford Hospitality Portfolio C2	1.2%
Property		21.1	Ashford Hospitality Portfolio C2 - SpringHill Suites Kennesaw
Property		21.2	Ashford Hospitality Portfolio C2 - Fairfield Inn Kennesaw
Loan		22	Highland Business Park	1.1%
Loan	9	23	75 Robin Hill	1.1%
Loan	9	24	Crown Center	1.1%
Loan		25	Brittnae Pines Apartments	1.0%
Loan		26	Club Vantaggio Apartments	1.0%
Loan		27	La Quinta Inn & Suites Medical Center San Antonio	0.9%
Loan		28	Home2 Suites - Southaven, MS	0.9%
Loan		29	Mesa Ridge Apartments	0.9%
Loan	4, 10	30	Florline Commons	0.8%
Loan		31	Lafayette Center	0.8%

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
					TOTAL MORTGAGE DEBT INFORMATION					TOTAL DEBT INFORMATION
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Cut-off Date Pari Passu Mortgage Debt Balance	Cut-off Date Subord. Mortgage Debt Balance	Total Mortgage Debt Cut-off Date LTV Ratio	Total Mortgage Debt UW NCF DSCR	Total Mortgage Debt UW NOI Debt Yield	Cut-off Date Mezzanine Debt Balance	Total Debt Cut-off Date LTV Ratio	Total Debt UW NCF DSCR	Total Debt UW NOI Debt Yield
Loan	5, 12	32	Moosic Apartment Portfolio	0.8%
Property		32.1	Moosic Apartment Portfolio - Birchwood
Property		32.2	Moosic Apartment Portfolio - Ash Street
Property		32.3	Moosic Apartment Portfolio - Elm Street
Loan	13	33	376-380 Greenwich Avenue	0.8%
Loan		34	Marketplace at Tamarac	0.8%
Loan		35	Wingate by Wyndham Lake Charles	0.7%
Loan		36	The Marketplace at Warsaw	0.7%
Loan	14	37	Pryor Creek Apartments	0.6%
Loan		38	Keystone Office Park	0.6%
Loan		39	Kingsland Village Shopping Center	0.6%
Loan		40	Rosedale Village Mobile Home Park and RV Park	0.6%
Loan		41	Alpine Vista Village	0.6%
Loan		42	Ascension Apartments	0.6%
Loan		43	Del Lago Apartments	0.5%
Loan		44	Southfair Office	0.5%
Loan		45	University Commons Medical Office	0.5%
Loan		46	Kerney Spectrum	0.5%
Loan	15	47	Storage Depot I	0.5%
Loan		48	Holiday Inn The Villages FL	0.5%
Loan	10, 16	49	933 First Colonial Medical Office Building	0.5%
Loan		50	Sunrise Village	0.5%
Loan		51	The Shops at Firethorne	0.5%
Loan		52	Walgreens - Prairie Village, KS	0.5%
Loan	5	53	Rite Aid Portfolio - Hesperia, CA	0.4%
Property		53.1	Rite Aid Portfolio - Hesperia, CA 15510
Property		53.2	Rite Aid Portfolio - Hesperia, CA 17441
Loan		54	Walgreens - Norfolk, VA	0.4%
Loan		55	Walgreens - Kearns, UT	0.4%
Loan	10	56	The 300 Building Apartments	0.4%
Loan		57	Walgreens - Morrisville, NC	0.4%
Loan		58	Walgreens - Surprise, AZ	0.4%
Loan		59	Ortega Pines Apartments	0.4%
Loan	5, 15	60	Virginia Self Storage Portfolio	0.3%
Property		60.1	Virginia Self Storage Portfolio - Glen Allen Self Storage
Property		60.2	Virginia Self Storage Portfolio - Montpelier Self Storage
Loan		61	South Mountain Plaza	0.3%
Loan		62	Walgreens - Las Vegas, NV	0.3%
Loan		63	2130 W Fulton	0.3%
Loan		64	Meadow Walk Apartments	0.2%
Loan	15	65	Rockledge Self Storage	0.2%

MSBAM 2014-C18

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)	With respect to Mortgage Loan No. 1, TKG Portfolio A, the Debt Service Payment Grace Period to Impose Late Charge is zero days, but five days once every 12 months.
(4)	With respect to Mortgage Loan Nos.1, 4, 7, 13, 19, 21 and 30, TKG Retail Portfolio A, Ashford Hospitality Portfolio C1, Avion Business Park Portfolio, Ashford Hospitality Portfolio C3, Midwest Apartment Management Portfolio, Ashford Hospitality Portfolio C2 and Florline Commons, 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.
(5)	With respect to Mortgage Loan Nos. 1, 4, 7, 11, 13, 19, 21, 32, 53 and 60, TKG Retail Portfolio A, Ashford Hospitality Portfolio C1, Avion Business Park Portfolio, Louisiana and Mississippi Retail Portfolio, Ashford Hospitality Portfolio C3, Midwest Apartment Management Portfolio, Ashford Hospitality Portfolio C2, Moosic Apartment Portfolio, Rite Aid Portfolio - Hesperia, CA and Virginia Self Storage Portfolio, each such mortgage loan is secured by multiple properties. For the purpose of the statistical information set forth in this free writing prospectus as to such mortgage loans, a portion of the Cut-off Date Balance has been allocated to each mortgaged property based on the respective Appraised Values and/or UW NCF, and all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Unit calculations are shown on an aggregate basis.
(6)	With respect to Mortgage Loan No. 2, 300 North LaSalle is part of a loan combination evidenced by three pari passu senior promissory notes (Note A-1, Note A-2 and Note A-3) and a componentized subordinate note (Note B). Note A-1, which evidences the 300 North LaSalle Mortgage Loan, is being contributed to the MSBAM 2014-C18 securitization trust and has an original principal balance of $100,000,000. Note B is also being contributed to the MSBAM 2014-C18 securitization trust, but will not be included in the pool of mortgage loans backing the certificates other than certain separate loan-specific certificates. Note B has an original principal balance of $244,400,000. Note A-2 and Note A-3 are expected to be contributed to one or more future securitization trusts and have a combined original principal balance of $130,600,000. The three pari passu senior promissory notes have a combined original principal balance of $230,600,000. Unless otherwise indicated, the Cut-off Date Balance per Unit, Maturity Date Balance per Unit, UW NCF DSCR, UW NOI Debt Yield, UW NOI Debt Yield at Maturity, Cut-off Date LTV Ratio and Maturity Date LTV Ratio calculations are based on the combined loan balance of the Note A-1, Note A-2 and Note A-3 but exclude the balance of Note B. See “Description of the Mortgage Pool—The A/B Whole Loans and the Loan Pairs—The 300 North LaSalle Loan Pair” in the free writing prospectus and “Servicing of the Mortgage Loans” in the Free Writing Prospectus.

I-1

MSBAM 2014-C18

FOOTNOTES TO APPENDIX I

(7)	With respect to Mortgage Loan No. 2, 300 North LaSalle, a springing tenant reserve related to the largest tenant, Kirkland and Ellis LLP, as required by the related mortgage loan, may be paid, at the related borrower’s election, in the form of a lump sum cash payment through twelve equal monthly installments, or by delivery of a letter of credit or guaranty from an affiliate of the 300 North LaSalle Borrower.
(8)	With respect to Mortgage Loan Nos. 2, 4 and 15, 300 North LaSalle, Ashford Hospitality Portfolio C1 and Shoregate Towers, the mortgage loan amortizes according to a schedule attached to the free writing prospectus an Appendix Viii, Appendix IX and Appendix X, respectively 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 after the interest-only period of the related mortgage loan.
(9)	With respect to Mortgage Loan Nos. 3, 11, 12, 23 and 24, Huntington Oaks Shopping Center, Louisiana and Mississippi Retail Portfolio , 1200 Lakes Drive, 75 Robin Hill and Crown Center, as the First Payment Date will be in November 2014, the related mortgage loan seller will remit to the depositor on the securitization closing date a payment in an amount equal to 30 days of interest at the related net mortgage rate on the principal balance of each of the related mortgage loans as of the cut-off date. The aggregate amount of those deposits will be delivered to the certificate administrator on the closing date for deposit into the distribution account and will be included in funds available for distribution to certificateholders on the distribution date in October 2014.
(10)	With respect to Mortgage Loan Nos. 4, 5, 6, 8, 13, 21, 30, 49 and 56, Ashford Hospitality Portfolio C1, Bovet Office Center, 250 Munoz Rivera, Aspen Heights - Murfreesboro, Ashford Hospitality Portfolio C3, Ashford Hospitality Portfolio C2, Florline Commons, 933 First Colonial Medical Office Building and The 300 Building Apartments, the related mortgage loan documents permit future mezzanine financing generally subject to compliance with certain combined LTV, DSCR and/or Debt Yield tests.
(11)	With respect to Mortgage Loan 5, Bovet Office Center, the largest tenant at the related mortgaged property, Rafter Inc., has a sublease to Speculative Product Design with respect to 16,047 SF of its originally leased space.
(12)	With respect to Mortgage Loan No. 32, Moosic Apartment Portfolio, two of the related mortgaged properties are subject to a ground lease whereby the ground lessor has provided its fee interest as collateral for the subject loan, and the Title Type is shown as Fee.
(13)	With respect to Mortgage Loan No. 33, 376-380 Greenwich Avenue, the appraised value represents the “as-stabilized” value of $11,850,000 as of September 1, 2014, which is dependent on completion of construction of the mortgaged property. As the sponsor has provided a completion guaranty, the “as-stabilized” value is utilized. The “as-is” value as of July 7, 2014 is $10,400,000. See “Risk Factors—Limitations of Appraisals” in the free writing prospectus.
(14)	With respect to Mortgage Loan No. 37, Pryor Creek Apartments, the appraised values represents the “as-stabilized” value of $9,210,000 as of July 14, 2015, which is dependent on lease-up and stabilization of the mortgaged property. As escrows of $478,000 were taken at loan closing pending satisfaction of certain requirements contained in the loan documents, the “as-stabilized” value is utilized. The “as-is” value as of July 14, 2014 is $8,630,000. See “Risk Factors—Limitations of Appraisals” in the free writing prospectus.

I-2

MSBAM 2014-C18

FOOTNOTES TO APPENDIX I

(15)	With respect to self-storage properties, the Occupancy Rate is generally calculated based on square footage. With respect to Mortgage Loan Nos. 47, 60 and 65, Storage Depot I, Virginia Self Storage Portfolio and Rockledge Self Storage, the Occupancy Rate is based on the number of units.
(16)	With respect to Mortgage Loan No. 49, 933 First Colonial Medical Office Building, the appraised values represents the “as-stabilized” value of $8,100,000 as of October 1, 2014, which is dependent on lease-up and stabilization of the mortgaged property. As escrows of $1,214,490 were taken at loan closing pending satisfaction of certain requirements contained in the loan documents, the “as-stabilized” value is utilized. The “as-is” value as of April 8, 2014 is $5,650,000. See “Risk Factors—Limitations of Appraisals” in the free writing prospectus.
A.	“Yield Maintenance Premium” shall mean an amount equal to the greater of: (i) one percent (1%) of the principal amount of the Loan being prepaid and (ii) the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Maturity Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of 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-3

MSBAM 2014-C18

FOOTNOTES TO APPENDIX I

B.

“Yield Maintenance Premium” shall mean an amount equal to the greater of the following two amounts: (a) an amount equal to one percent (1%) of the amount prepaid; or (b) an amount equal to: (i) the amount, if any, by which the sum of the present values as of the prepayment date of all unpaid principal and interest payments required hereunder, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the Open Period Start Date, from the Open Period Start Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield (defined below) exceeds the outstanding principal balance of the Loan as of the prepayment date; multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of the Loan as of the prepayment date. For purposes of the foregoing, “Periodic Treasury Yield” shall mean: (A) the annual yield to maturity of the actively traded non-callable United States Treasury fixed interest rate security (other than any such security which can be surrendered at the option of the holder at face value in payment of federal estate tax or which was issued at a substantial discount) that has a maturity closest to (whether before, on or after) the Open Period Start Date (or if two or more such securities have maturity dates equally close to the Open Period Start Date, the average annual yield to maturity of all such securities), as reported in The Wall Street Journal or other authoritative publication or news retrieval service on the fifth Business Day preceding the prepayment date; divided by (B) twelve (12). Lender’s calculation of the Yield Maintenance Premium, and all component calculations, shall be conclusive and binding on Borrower absent manifest error.

C.

“Yield Maintenance” shall mean an amount equal to the greater of (i) one percent (1 %) of the principal amount of the Loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the Loan through and including the Open Date each equal to the amount of interest which would be due on the principal amount of the Loan being prepaid assuming a per annum interest rate equal to the excess of the Interest Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, “Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.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 Open Date, and converted to a monthly compounded nominal yield. In the event Release H.l5 is no longer published, Lender shall select a comparable publication to determine the Reinvestment Yield. The “Prepayment Calculation Date” shall mean, as applicable, the Payment Date on which Lender applies any prepayment to the reduction of the outstanding principal amount of the Note. Lender’s calculation of Yield Maintenance shall be conclusive and binding absent manifest error.

I-4

MSBAM 2014-C18

FOOTNOTES TO APPENDIX I

D. 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.

I-5

MSBAM 2014-C18

FOOTNOTES TO APPENDIX I

E.

“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.

F.

“Yield Maintenance Amount” shall mean the present value of a series of payments each equal to the Payment Differential and payable on each Payment Date over the remaining original term of the Loan and, with respect to the principal balance of the Note due to be outstanding on such date, on the Maturity Date, discounted at the Reinvestment Yield for the number of months remaining as of the date of such prepayment to each such Payment Date and the Maturity Date, respectively. “Payment Differential” shall mean an amount equal to (i) the Interest Rate less the Reinvestment Yield, divided by (ii) twelve (12), and multiplied by (iii) the principal sum outstanding under the Note after application of the Monthly Payment Amount due on the Prepayment Date (or, if notwithstanding the provisions of Section 2.4 hereof the Prepayment Date is not a Payment Date, on the Payment Date immediately prior to the Prepayment Date), provided that the Payment Differential shall in no event be less than zero. “Reinvestment Yield” shall mean an amount equal to the lesser of (i) the yield on the U.S. Treasury issue (primary issue) with a maturity date closest to the Maturity Date, or (ii) the yield on the U.S. Treasury issue (primary issue) with a term equal to the remaining average life of the indebtedness evidenced by the Note, as determined by Lender, with each such yield being based on the bid price for such issue as published in the Wall Street Journal on the date that is fourteen (14) days prior to the Prepayment Date (or, if such bid price is not published on that date, the next preceding date on which such bid price is so published) and converted to a monthly compounded nominal yield.

I-6

MSBAM 2014-C18

FOOTNOTES TO APPENDIX I

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

I-7