FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-180779-14

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

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

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

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

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

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

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

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

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

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

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

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

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

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Mortgage Loan Originator(1)	Mortgage Loan Seller(1)	Original Balance	Cut-off Date Balance	Maturity/ARD Balance	Cut-off Date Balance per SF/ Units/Rooms/Pads	Loan Purpose
Loan	3, 4	1	Westfield Palm Desert Mall	7.2%	BANA	BANA	$62,500,000	$62,500,000	$62,500,000	$218.26	Refinance
Loan	5, 6	2	555 11th Street NW	6.9%	MSMCH	MSMCH	$60,000,000	$60,000,000	$60,000,000	$217.28	Acquisition
Loan	7	3	Discovery Business Center	6.9%	BANA	BANA	$60,000,000	$60,000,000	$54,720,414	$132.01	Refinance
Loan	6, 8, 9	4	Ashford Hotel Portfolio	6.3%	BANA	BANA	$54,900,000	$54,900,000	$44,413,142	$82,930.51	Refinance
Property		4.01	Ashford Hotel Portfolio - Residence Inn Orlando Sea World		BANA	BANA	$28,050,000	$28,050,000	$22,691,961
Property		4.02	Ashford Hotel Portfolio - Residence Inn Cottonwood		BANA	BANA	$17,250,000	$17,250,000	$13,954,948
Property		4.03	Ashford Hotel Portfolio - Courtyard Overland Park		BANA	BANA	$9,600,000	$9,600,000	$7,766,233
Loan	10	5	Fontainebleau Park Plaza	5.6%	MSMCH	MSMCH	$49,000,000	$49,000,000	$49,000,000	$210.00	Refinance
Loan	11	6	Cumberland Cove Apartments	5.1%	MSMCH	MSMCH	$44,000,000	$44,000,000	$40,733,480	$79,710.14	Acquisition
Loan		7	Lakewood Marketplace	4.4%	MSMCH	MSMCH	$38,200,000	$38,200,000	$38,200,000	$177.20	Refinance
Loan	8	8	Galaxy U-Haul Moving & Storage Portfolio	3.5%	MSMCH	MSMCH	$31,000,000	$30,923,505	$609,340	$5,185.90	Refinance
Property		8.01	Galaxy U-Haul Moving & Storage of Pawtucket		MSMCH	MSMCH	$4,429,307	$4,418,377	$87,063
Property		8.02	Galaxy U-Haul Moving & Storage of Newburgh/Middlehope		MSMCH	MSMCH	$4,017,279	$4,007,366	$78,964
Property		8.03	Galaxy U-Haul Moving & Storage of Bellingham		MSMCH	MSMCH	$3,553,746	$3,544,977	$69,853
Property		8.04	Galaxy U-Haul Moving & Storage of Bismarck		MSMCH	MSMCH	$3,347,732	$3,339,471	$65,803
Property		8.05	Galaxy U-Haul Moving & Storage at Westchase		MSMCH	MSMCH	$3,136,568	$3,128,828	$61,653
Property		8.06	Galaxy U-Haul Moving & Storage of Easton		MSMCH	MSMCH	$2,768,317	$2,761,486	$54,414
Property		8.07	Galaxy U-Haul Moving & Storage at Mexico Road		MSMCH	MSMCH	$2,407,792	$2,401,851	$47,328
Property		8.08	Galaxy U-Haul Moving & Storage at Commercial Avenue		MSMCH	MSMCH	$2,060,143	$2,055,059	$40,494
Property		8.09	Galaxy U-Haul Moving & Storage at E. 32nd Street		MSMCH	MSMCH	$1,905,632	$1,900,930	$37,457
Property		8.10	Galaxy U-Haul Moving & Storage of Menands		MSMCH	MSMCH	$1,751,121	$1,746,800	$34,420
Property		8.11	Galaxy U-Haul Moving & Storage of Sunsplash		MSMCH	MSMCH	$1,622,363	$1,618,360	$31,889
Loan		9	Briarwood Office	2.9%	MSMCH	MSMCH	$25,000,000	$25,000,000	$25,000,000	$120.58	Acquisition
Loan	12	10	International Park	2.7%	SMC	SMF III	$23,950,000	$23,950,000	$21,940,799	$113.43	Acquisition
Loan		11	Headquarters Village	2.2%	MSMCH	MSMCH	$19,000,000	$19,000,000	$17,320,180	$213.20	Refinance
Loan		12	Stone Ridge Plaza	2.2%	CIBC	CIBC	$18,975,000	$18,975,000	$16,926,046	$106.06	Refinance
Loan	8, 9	13	WM Retail Portfolio	1.9%	CIBC	CIBC	$16,500,000	$16,500,000	$14,044,006	$73.81	Acquisition
Property		13.01	WM Retail Portfolio - Rigsby Road Center		CIBC	CIBC	$6,531,030	$6,531,030	$5,558,899
Property		13.02	WM Retail Portfolio - Batavia Shopping Center		CIBC	CIBC	$3,151,900	$3,151,900	$2,682,746
Property		13.03	WM Retail Portfolio - Gatesville Shopping Center		CIBC	CIBC	$2,345,770	$2,345,770	$1,996,607
Property		13.04	WM Retail Portfolio - Mansfield Shopping Center		CIBC	CIBC	$1,766,530	$1,766,530	$1,503,585
Property		13.05	WM Retail Portfolio - Hugo Shopping Center		CIBC	CIBC	$1,649,250	$1,649,250	$1,403,762
Property		13.06	WM Retail Portfolio - Seagoville Shopping Center		CIBC	CIBC	$1,055,520	$1,055,520	$898,408
Loan		14	Verizon Wireless Building	1.8%	SMC	SMF III	$15,500,000	$15,500,000	$13,175,025	$90.83	Refinance
Loan	8, 9	15	New England Storage Portfolio	1.7%	SMC	SMF III	$14,795,000	$14,795,000	$13,519,268	$80.85	Acquisition
Property		15.01	New England Storage Portfolio - Simply SS Falmouth		SMC	SMF III	$6,390,000	$6,390,000	$5,839,008
Property		15.02	New England Storage Portfolio - Simply SS Middletown		SMC	SMF III	$5,125,000	$5,125,000	$4,683,086
Property		15.03	New England Storage Portfolio - Simply SS Fairhaven		SMC	SMF III	$3,280,000	$3,280,000	$2,997,175
Loan		16	Holiday Inn Romulus	1.6%	SMC	SMF III	$13,800,000	$13,800,000	$11,183,008	$96,503.50	Refinance
Loan		17	Talbots Flagship Store	1.5%	MSMCH	MSMCH	$13,500,000	$13,500,000	$11,698,745	$707.84	Refinance
Loan		18	Fairfield Inn - Morgantown	1.3%	MSMCH	MSMCH	$11,650,000	$11,635,802	$9,409,113	$122,482.13	Refinance
Loan		19	Commerce Green One	1.3%	BANA	BANA	$11,360,000	$11,360,000	$9,890,180	$103.21	Acquisition
Loan	13	20	Chandler Corporate Center II	1.2%	SMC	SMF III	$10,600,000	$10,600,000	$9,686,774	$154.87	Acquisition
Loan		21	Wolf Village Student Housing	1.2%	MSMCH	MSMCH	$10,550,000	$10,550,000	$8,076,904	$31,398.81	Refinance
Loan		22	Greenhaven Oaks Apartments	1.1%	BANA	BANA	$10,000,000	$9,987,813	$8,076,493	$52,567.44	Refinance
Loan		23	Peak 10 Office Building	1.1%	MSMCH	MSMCH	$10,000,000	$9,983,690	$7,415,697	$149.77	Refinance
Loan	9	24	La Plata Shopping Center	1.1%	BANA	BANA	$9,825,000	$9,825,000	$8,951,235	$128.48	Acquisition
Loan		25	River Bend Station	1.1%	CIBC	CIBC	$9,187,500	$9,187,500	$8,217,496	$69.41	Refinance
Loan		26	Mission Plaza Business Park	1.0%	MSMCH	MSMCH	$9,100,000	$9,100,000	$7,989,735	$64.20	Acquisition
Loan	13	27	Plaza Quebec	1.0%	SMC	SMF III	$9,000,000	$9,000,000	$8,012,910	$95.35	Acquisition
Loan	8, 9	28	Dollar General & KinderCare Portfolio	1.0%	MSMCH	MSMCH	$9,030,000	$8,984,766	$5,576,497	$78.01	Acquisition
Property		28.01	Dollar General & KinderCare Portfolio - Dollar General/Byhalia. MS		MSMCH	MSMCH	$896,967	$892,474	$553,924
Property		28.02	Dollar General & KinderCare Portfolio - Dollar General/DeWitt. AR		MSMCH	MSMCH	$853,727	$849,450	$527,221
Property		28.03	Dollar General & KinderCare Portfolio - KinderCare/Woodland Dr.		MSMCH	MSMCH	$835,627	$831,441	$516,043
Property		28.04	Dollar General & KinderCare Portfolio - KinderCare/High School Rd		MSMCH	MSMCH	$769,259	$765,406	$475,058
Property		28.05	Dollar General & KinderCare Portfolio - KinderCare/West 86th		MSMCH	MSMCH	$707,920	$704,374	$437,178
Property		28.06	Dollar General & KinderCare Portfolio - Dollar General/Burnsville, MS		MSMCH	MSMCH	$689,820	$686,364	$426,000
Property		28.07	Dollar General & KinderCare Portfolio - Dollar General/Pine Bluff, AR		MSMCH	MSMCH	$677,753	$674,358	$418,548
Property		28.08	Dollar General & KinderCare Portfolio - Dollar General/White Hall, AR		MSMCH	MSMCH	$652,614	$649,345	$403,023
Property		28.09	Dollar General & KinderCare Portfolio - Dollar General/Abbeville, MS		MSMCH	MSMCH	$646,580	$643,341	$399,297
Property		28.10	Dollar General & KinderCare Portfolio - KinderCare/Rangeline Rd.		MSMCH	MSMCH	$640,547	$637,338	$395,571
Property		28.11	Dollar General & KinderCare Portfolio - KinderCare/East 62nd		MSMCH	MSMCH	$603,340	$600,318	$372,594
Property		28.12	Dollar General & KinderCare Portfolio - Dollar General/Falkner, MS		MSMCH	MSMCH	$598,313	$595,316	$369,490
Property		28.13	Dollar General & KinderCare Portfolio - KinderCare/East 75th		MSMCH	MSMCH	$457,533	$455,241	$282,551
Loan		29	Dolfield A - D	1.0%	MSMCH	MSMCH	$9,100,000	$8,900,231	$7,127,427	$78.09	Refinance
Loan		30	Liberty Maynard	0.9%	CIBC	CIBC	$8,250,000	$8,250,000	$6,053,769	$174.26	Refinance
Loan	8	31	Maryland MHC Portfolio	0.9%	BANA	BANA	$8,250,000	$8,250,000	$6,595,654	$40,243.90	Refinance
Property		31.01	Maryland MHC Portfolio - Ken Lee MHC		BANA	BANA	$5,380,752	$5,380,752	$4,301,767
Property		31.02	Maryland MHC Portfolio - Beechwood MHC		BANA	BANA	$2,869,248	$2,869,248	$2,293,886
Loan		32	1523-1535 Elizabeth Avenue	0.9%	MSMCH	MSMCH	$8,200,000	$8,200,000	$6,979,445	$167.67	Refinance
Loan		33	Giant Food Stores - Lansdowne, PA Leased Fee	0.9%	MSMCH	MSMCH	$8,200,000	$8,189,659	$6,587,250	$149.45	Refinance
Loan		34	780 East 132nd Street	0.9%	BANA	BANA	$8,000,000	$8,000,000	$5,747,117	$27.98	Refinance
Loan	8	35	Woodward - Big Beaver Office Portfolio	0.9%	SMC	SMF III	$7,900,000	$7,890,340	$6,377,136	$119.94	Refinance
Property		35.01	Woodward - Big Beaver Office Portfolio - 363 West Big Beaver Road		SMC	SMF III	$5,270,017	$5,263,573	$4,254,129
Property		35.02	Woodward - Big Beaver Office Portfolio - 36880 Woodward Ave		SMC	SMF III	$2,629,983	$2,626,767	$2,123,008
Loan		36	Neptune Plaza	0.9%	CIBC	CIBC	$7,800,000	$7,800,000	$6,442,914	$176.90	Refinance
Loan		37	Hilton Garden Inn Fort Lauderdale	0.9%	MSMCH	MSMCH	$7,600,000	$7,600,000	$5,935,594	$48,717.95	Refinance
Loan		38	Bellaire Apartments	0.9%	MSMCH	MSMCH	$7,500,000	$7,500,000	$6,840,752	$37,500.00	Acquisition
Loan	14	39	1508-1512 East Broward Boulevard	0.8%	CIBC	CIBC	$7,312,500	$7,312,500	$5,911,638	$226.25	Acquisition
Loan		40	Candlewood Suites Kalamazoo	0.8%	SMC	SMF III	$7,000,000	$7,000,000	$5,635,260	$73,684.21	Refinance
Loan	6	41	Hermosa Courtyard	0.8%	MSMCH	MSMCH	$6,700,000	$6,700,000	$6,700,000	$441.52	Refinance
Loan	6, 8	42	Dallas Industrial Portfolio	0.7%	SMC	SMF III	$6,500,000	$6,500,000	$5,538,699	$30.39	Refinance
Property		42.01	Dallas Industrial Portfolio - 1105 Colorado Lane		SMC	SMF III	$4,721,053	$4,721,053	$4,022,845
Property		42.02	Dallas Industrial Portfolio - 1000 Harrison Avenue		SMC	SMF III	$1,778,947	$1,778,947	$1,515,855
Loan		43	Walgreens - Orland, CA	0.7%	MSMCH	MSMCH	$6,130,000	$6,130,000	$6,130,000	$384.81	Acquisition

I-1

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Mortgage Loan Originator(1)	Mortgage Loan Seller(1)	Original Balance	Cut-off Date Balance	Maturity/ARD Balance	Cut-off Date Balance per SF/ Units/Rooms/Pads	Loan Purpose
Loan	8, 9	44	Tampa Multifamily Portfolio	0.7%	MSMCH	MSMCH	$6,112,500	$6,105,125	$4,944,381	$29,211.12	Acquisition
Property		44.01	Tampa Multifamily Portfolio - Villas at Country Square		MSMCH	MSMCH	$4,297,500	$4,292,315	$3,476,234
Property		44.02	Tampa Multifamily Portfolio - Candlewood Apartments		MSMCH	MSMCH	$1,815,000	$1,812,810	$1,468,148
Loan		45	Village at Old Trace	0.7%	MSMCH	MSMCH	$6,110,000	$6,102,500	$4,929,217	$148.90	Acquisition
Loan		46	Mammoth Luxury Outlets	0.7%	SMC	SMF III	$5,850,000	$5,850,000	$4,854,637	$137.27	Refinance
Loan		47	Templeton Retail Center	0.6%	BANA	BANA	$5,500,000	$5,500,000	$4,823,287	$260.45	Refinance
Loan		48	Willow Park Apartments	0.6%	BANA	BANA	$5,325,000	$5,325,000	$4,759,554	$44,008.26	Acquisition
Loan		49	Country Meadows Plaza	0.6%	SMC	SMF III	$5,300,000	$5,293,683	$4,295,208	$60.30	Refinance
Loan		50	Park Terrace Apartments	0.6%	BANA	BANA	$5,250,000	$5,250,000	$4,692,518	$54,687.50	Acquisition
Loan		51	Riverview Commons	0.6%	CIBC	CIBC	$5,100,000	$5,100,000	$4,097,416	$89,473.68	Refinance
Loan		52	Hillsboro Sun West	0.6%	BANA	BANA	$4,900,000	$4,900,000	$3,560,093	$74.97	Acquisition
Loan		53	Empire Hu	0.5%	SMC	SMF III	$4,610,000	$4,610,000	$3,929,272	$116.73	Refinance
Loan		54	Home Depot - Lafayette, IN Leased Fee	0.5%	BANA	BANA	$4,376,250	$4,376,250	$3,824,754	$30.44	Acquisition
Loan		55	Stone Oak Square	0.4%	MSMCH	MSMCH	$3,800,000	$3,800,000	$3,340,142	$236.14	Acquisition
Loan		56	Shops at Town Center	0.3%	BANA	BANA	$3,005,000	$3,001,955	$2,491,935	$208.85	Refinance
Loan		57	Madison Park Apartments	0.3%	BANA	BANA	$3,000,000	$3,000,000	$2,540,163	$14,423.08	Refinance
Loan		58	Walgreens - Palm Harbor, FL	0.3%	BANA	BANA	$2,920,000	$2,920,000	$2,658,996	$197.03	Refinance
Loan		59	Lake Christine Village Apartments	0.3%	BANA	BANA	$2,900,000	$2,900,000	$2,592,057	$53,703.70	Acquisition
Loan		60	Broadway Corners	0.3%	MSMCH	MSMCH	$2,900,000	$2,897,026	$2,032,918	$211.17	Acquisition
Loan		61	Walgreens - Marion, IL	0.3%	MSMCH	MSMCH	$2,775,000	$2,775,000	$2,543,838	$194.61	Refinance
Loan		62	Belvoir Center Apartments	0.3%	SMC	SMF III	$2,325,000	$2,322,245	$1,885,884	$30,555.86	Refinance
Loan		63	Walgreens - Northfield, MN	0.3%	BANA	BANA	$2,190,000	$2,190,000	$1,994,247	$150.52	Refinance
Loan		64	Sanger Marketplace	0.2%	MSMCH	MSMCH	$2,050,000	$2,050,000	$1,657,848	$149.64	Refinance

I-2

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Sponsor	Non-Recourse Carveout Guarantor
Loan	3, 4	1	Westfield Palm Desert Mall	7.2%	Westfield America, Inc.	Westfield America, Inc.
Loan	5, 6	2	555 11th Street NW	6.9%	Rockrose Development Corp.	Rockrose General Equities Holdings L.L.C.
Loan	7	3	Discovery Business Center	6.9%	Spectrum Office Properties LLC	Spectrum Office Properties LLC
Loan	6, 8, 9	4	Ashford Hotel Portfolio	6.3%	Ashford Hospitality Limited Partnership	Ashford Hospitality Limited Partnership
Property		4.01	Ashford Hotel Portfolio - Residence Inn Orlando Sea World
Property		4.02	Ashford Hotel Portfolio - Residence Inn Cottonwood
Property		4.03	Ashford Hotel Portfolio - Courtyard Overland Park
Loan	10	5	Fontainebleau Park Plaza	5.6%	Eric Sheppard; Leon Wildstein	Eric Sheppard; Leon Wildstein
Loan	11	6	Cumberland Cove Apartments	5.1%	M. Scott Copeland; Todd A. Copeland	M. Scott Copeland; Todd A. Copeland
Loan		7	Lakewood Marketplace	4.4%	Harris Toibb	Harris Toibb
Loan	8	8	Galaxy U-Haul Moving & Storage Portfolio	3.5%	SAC Holding Corporation; Blackwater Investments, Inc.	SAC Holding Corporation; Blackwater Investments, Inc.
Property		8.01	Galaxy U-Haul Moving & Storage of Pawtucket
Property		8.02	Galaxy U-Haul Moving & Storage of Newburgh/Middlehope
Property		8.03	Galaxy U-Haul Moving & Storage of Bellingham
Property		8.04	Galaxy U-Haul Moving & Storage of Bismarck
Property		8.05	Galaxy U-Haul Moving & Storage at Westchase
Property		8.06	Galaxy U-Haul Moving & Storage of Easton
Property		8.07	Galaxy U-Haul Moving & Storage at Mexico Road
Property		8.08	Galaxy U-Haul Moving & Storage at Commercial Avenue
Property		8.09	Galaxy U-Haul Moving & Storage at E. 32nd Street
Property		8.10	Galaxy U-Haul Moving & Storage of Menands
Property		8.11	Galaxy U-Haul Moving & Storage of Sunsplash
Loan		9	Briarwood Office	2.9%	Menashe Frankel; Yeheskel Frankel	Menashe Frankel; Yeheskel Frankel
Loan	12	10	International Park	2.7%	David Garfinkle; Craig Sternberg; Ben Colonomos; David Lewin; Arnaud Sitbon	David Garfinkle; Craig Sternberg; Ben Colonomos; David Lewin; Arnaud Sitbon
Loan		11	Headquarters Village	2.2%	Whitestone REIT	Whitestone REIT Operating Partnership, L.P.
Loan		12	Stone Ridge Plaza	2.2%	Anthony Comparato	Anthony Comparato
Loan	8, 9	13	WM Retail Portfolio	1.9%	Scott Whitworth; George Mathes; John Mathes; Fountain Capital LLC; Stephen Swann	Scott Whitworth; George Mathes; John Mathes; Fountain Capital LLC
Property		13.01	WM Retail Portfolio - Rigsby Road Center
Property		13.02	WM Retail Portfolio - Batavia Shopping Center
Property		13.03	WM Retail Portfolio - Gatesville Shopping Center
Property		13.04	WM Retail Portfolio - Mansfield Shopping Center
Property		13.05	WM Retail Portfolio - Hugo Shopping Center
Property		13.06	WM Retail Portfolio - Seagoville Shopping Center
Loan		14	Verizon Wireless Building	1.8%	Landwin Partners Fund I, LLC	Landwin Partners Fund I, LLC
Loan	8, 9	15	New England Storage Portfolio	1.7%	Simply Self Storage	Kurt E. O’Brien
Property		15.01	New England Storage Portfolio - Simply SS Falmouth
Property		15.02	New England Storage Portfolio - Simply SS Middletown
Property		15.03	New England Storage Portfolio - Simply SS Fairhaven
Loan		16	Holiday Inn Romulus	1.6%	Group 10 Management Company	Majid Koza
Loan		17	Talbots Flagship Store	1.5%	Shorenstein Company LLC	Shorenstein Company LLC
Loan		18	Fairfield Inn - Morgantown	1.3%	Thomas E. Bonney; Gilbert Gabriel	Thomas E. Bonney; Gilbert Gabriel
Loan		19	Commerce Green One	1.3%	Albert Chao	Gulf United Investments Corporation
Loan	13	20	Chandler Corporate Center II	1.2%	Joaquin Charles de Monet	Joaquin Charles de Monet
Loan		21	Wolf Village Student Housing	1.2%	Nicholas Pannunzio	Nicholas Pannunzio
Loan		22	Greenhaven Oaks Apartments	1.1%	Drexel, Inc.	Drexel, Inc.
Loan		23	Peak 10 Office Building	1.1%	Charles T. Hodges	Charles T. Hodges
Loan	9	24	La Plata Shopping Center	1.1%	JBG Investment Fund IX, L.L.C.	JBG Investment Fund IX, L.L.C.
Loan		25	River Bend Station	1.1%	Jacob S. Polatsek	Jacob S. Polatsek
Loan		26	Mission Plaza Business Park	1.0%	Steven M. Firtel; Bradley H. Mindlin	Steven M. Firtel; Bradley H. Mindlin
Loan	13	27	Plaza Quebec	1.0%	Joaquin Charles de Monet	Joaquin Charles de Monet
Loan	8, 9	28	Dollar General & KinderCare Portfolio	1.0%	Robert C. Fanning; Janus L. Fanning	Robert C. Fanning; Janus L. Fanning
Property		28.01	Dollar General & KinderCare Portfolio - Dollar General/Byhalia. MS
Property		28.02	Dollar General & KinderCare Portfolio - Dollar General/DeWitt. AR
Property		28.03	Dollar General & KinderCare Portfolio - KinderCare/Woodland Dr.
Property		28.04	Dollar General & KinderCare Portfolio - KinderCare/High School Rd
Property		28.05	Dollar General & KinderCare Portfolio - KinderCare/West 86th
Property		28.06	Dollar General & KinderCare Portfolio - Dollar General/Burnsville, MS
Property		28.07	Dollar General & KinderCare Portfolio - Dollar General/Pine Bluff, AR
Property		28.08	Dollar General & KinderCare Portfolio - Dollar General/White Hall, AR
Property		28.09	Dollar General & KinderCare Portfolio - Dollar General/Abbeville, MS
Property		28.10	Dollar General & KinderCare Portfolio - KinderCare/Rangeline Rd.
Property		28.11	Dollar General & KinderCare Portfolio - KinderCare/East 62nd
Property		28.12	Dollar General & KinderCare Portfolio - Dollar General/Falkner, MS
Property		28.13	Dollar General & KinderCare Portfolio - KinderCare/East 75th
Loan		29	Dolfield A - D	1.0%	Edward St. John, LLC	Edward St. John, LLC
Loan		30	Liberty Maynard	0.9%	Patricia M. Fix	Hanson Investment, LLC
Loan	8	31	Maryland MHC Portfolio	0.9%	Great Rock, LLC; Palace Communities, LC	Great Rock, LLC; Palace Communities, LC
Property		31.01	Maryland MHC Portfolio - Ken Lee MHC
Property		31.02	Maryland MHC Portfolio - Beechwood MHC
Loan		32	1523-1535 Elizabeth Avenue	0.9%	Rickie Paley	Rickie Paley; Rickie Paley Revocable Trust u/a/d January 18, 2000
Loan		33	Giant Food Stores - Lansdowne, PA Leased Fee	0.9%	William M. Andersen	William M. Andersen
Loan		34	780 East 132nd Street	0.9%	The Benenson Capital Company LLC	The Benenson Capital Company LLC
Loan	8	35	Woodward - Big Beaver Office Portfolio	0.9%	Frank Simon	Frank Simon
Property		35.01	Woodward - Big Beaver Office Portfolio - 363 West Big Beaver Road
Property		35.02	Woodward - Big Beaver Office Portfolio - 36880 Woodward Ave
Loan		36	Neptune Plaza	0.9%	Richard H. Sauer; Elizabeth J. Sauer; Stephanie Sauer Pasternak; Jennifer Sauer	Richard H. Sauer; Elizabeth J. Sauer; Stephanie Sauer Pasternak; Jennifer Sauer
Loan		37	Hilton Garden Inn Fort Lauderdale	0.9%	Nicholas Economos, Jr.	Nicholas Economos, Jr.
Loan		38	Bellaire Apartments	0.9%	Regional Investment & Management	Roosevelt Miller
Loan	14	39	1508-1512 East Broward Boulevard	0.8%	Kimberly Sorrentino	Kimberly Sorrentino
Loan		40	Candlewood Suites Kalamazoo	0.8%	Anant Patel	Anant Patel
Loan	6	41	Hermosa Courtyard	0.8%	Balour Associates	Omid Bolour
Loan	6, 8	42	Dallas Industrial Portfolio	0.7%	American Synergy Management	William Ziegler; John Walsh
Property		42.01	Dallas Industrial Portfolio - 1105 Colorado Lane
Property		42.02	Dallas Industrial Portfolio - 1000 Harrison Avenue
Loan		43	Walgreens - Orland, CA	0.7%	Kim Lawrence Boliba	Kim Lawrence Boliba

I-3

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Sponsor	Non-Recourse Carveout Guarantor
Loan	8, 9	44	Tampa Multifamily Portfolio	0.7%	Herbert Klein; Martin Geller; Eric Richelson	Herbert Klein; Martin Geller; Eric Richelson
Property		44.01	Tampa Multifamily Portfolio - Villas at Country Square
Property		44.02	Tampa Multifamily Portfolio - Candlewood Apartments
Loan		45	Village at Old Trace	0.7%	Charles X. Lin	Charles X. Lin
Loan		46	Mammoth Luxury Outlets	0.7%	Paul S. Rudder	Paul S. Rudder
Loan		47	Templeton Retail Center	0.6%	Newlin Hastings; Bryan Beckham; Turko Semmes, III	Newlin Hastings; Bryan Beckham; Turko Semmes, III
Loan		48	Willow Park Apartments	0.6%	Thomas E. Roberts; Michael J. Roberts	Thomas E. Roberts; Michael J. Roberts
Loan		49	Country Meadows Plaza	0.6%	Kevin Spizizen; Neil Spizizen	Kevin Spizizen; Neil Spizizen
Loan		50	Park Terrace Apartments	0.6%	Thomas E. Roberts; Michael J. Roberts	Thomas E. Roberts; Michael J. Roberts
Loan		51	Riverview Commons	0.6%	Vladimir Shneyder	Vladimir Shneyder
Loan		52	Hillsboro Sun West	0.6%	Helmut Jung	Helmut Jung
Loan		53	Empire Hu	0.5%	Gregory P. Hatem; Williams G. Ransdell, III	Gregory P. Hatem; Williams G. Ransdell, III
Loan		54	Home Depot - Lafayette, IN Leased Fee	0.5%	Lakshmi K. Desai	Lakshmi K. Desai
Loan		55	Stone Oak Square	0.4%	Wenhao Deng	Wenhao Deng
Loan		56	Shops at Town Center	0.3%	Ronald Doumani	Ronald Doumani
Loan		57	Madison Park Apartments	0.3%	Robert Hassell Turner	Robert Hassell Turner
Loan		58	Walgreens - Palm Harbor, FL	0.3%	Patricia H. Ketchum, Trustee, UTA of Patricia H. Ketchum Trust Dated April 17, 1995	Patricia H. Ketchum, Trustee, UTA of Patricia H. Ketchum Trust Dated April 17, 1995
Loan		59	Lake Christine Village Apartments	0.3%	Thomas E. Roberts; Michael J. Roberts	Thomas E. Roberts; Michael J. Roberts
Loan		60	Broadway Corners	0.3%	Randolph John Hopkins	Randolph John Hopkins
Loan		61	Walgreens - Marion, IL	0.3%	Thomas Notey and Janet Cole Notey Revocable Trust	Thomas Notey; Janet Notey
Loan		62	Belvoir Center Apartments	0.3%	Peter Wells; Simon Fuchs	Peter Wells; Simon Fuchs
Loan		63	Walgreens - Northfield, MN	0.3%	Patricia H. Ketchum, Trustee, UTA of Patricia H. Ketchum Trust Dated April 17, 1995	Patricia H. Ketchum, Trustee, UTA of Patricia H. Ketchum Trust Dated April 17, 1995
Loan		64	Sanger Marketplace	0.2%	Canyon Partners Realty	Michael L. Barnett

I-4

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

MORTGAGED PROPERTY CHARACTERISTICS

Property Flag

Footnotes

Loan ID

Property Name

% of Initial Pool Balance

No. of Properties

General Property Type

Detailed Property Type

Title Type

Ground Lease Initial Lease Expiration Date

Address

City

County

State

Zip Code

Loan

3, 4

1

Westfield Palm Desert Mall

7.2%

1

Retail

Super Regional Mall

Fee

N/A

72810 & 72840 Highway 111 and 44430 & 44480 Town Center Way

Palm Desert

Riverside

CA

92260

Loan

5, 6

2

555 11th Street NW

6.9%

1

Office

CBD

Fee

N/A

555 11th Street NW

Washington

District of Columbia

DC

20004

Loan

7

3

Discovery Business Center

6.9%

1

Office

Suburban

Fee

N/A

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

Irvine

Orange

CA

92618

Loan

6, 8, 9

4

Ashford Hotel Portfolio

6.3%

3

Property

4.01

Ashford Hotel Portfolio - Residence Inn Orlando Sea World

Hospitality

Full Service

Fee

N/A

11000 Westwood Boulevard

Orlando

Orange

FL

32821

Property

4.02

Ashford Hotel Portfolio - Residence Inn Cottonwood

Hospitality

Extended Stay

Fee

N/A

6425 South 3000 East

Salt Lake City

Salt Lake

UT

84121

Property

4.03

Ashford Hotel Portfolio - Courtyard Overland Park

Hospitality

Limited Service

Fee

N/A

11001 Woodson Avenue

Overland Park

Johnson

KS

66211

Loan

10

5

Fontainebleau Park Plaza

5.6%

1

Retail

Anchored

Fee

N/A

9201 West Flagler Street

Miami

Miami-Dade

FL

33174

Loan

11

6

Cumberland Cove Apartments

5.1%

1

Multifamily

Garden

Fee

N/A

3110 Hidden Pond Drive

Raleigh

Wake

NC

27613

Loan

7

Lakewood Marketplace

4.4%

1

Retail

Anchored

Fee

N/A

SEC/SWC/NWC/NEC Woodruff Avenue & South Street

Lakewood

Los Angeles

CA

90713

Loan

8

8

Galaxy U-Haul Moving & Storage Portfolio

3.5%

11

Property

8.01

Galaxy U-Haul Moving & Storage of Pawtucket

Self Storage

Self Storage

Fee

N/A

125 Newell Avenue

Pawtucket

Providence

RI

02860

Property

8.02

Galaxy U-Haul Moving & Storage of Newburgh/Middlehope

Self Storage

Self Storage

Fee

N/A

5336 Rte 9 W

Newburgh

Orange

NY

12550

Property

8.03

Galaxy U-Haul Moving & Storage of Bellingham

Self Storage

Self Storage

Fee

N/A

4549 Meridian Street

Bellingham

Whatcom

WA

98226

Property

8.04

Galaxy U-Haul Moving & Storage of Bismarck

Self Storage

Self Storage

Fee

N/A

1453 Interstate Loop

Bismarck

Burleigh

ND

58503

Property

8.05

Galaxy U-Haul Moving & Storage at Westchase

Self Storage

Self Storage

Fee

N/A

11401 W Hillsborough Avenue

Tampa

Hillsborough

FL

33635

Property

8.06

Galaxy U-Haul Moving & Storage of Easton

Self Storage

Self Storage

Fee

N/A

2413 Nazareth Road

Easton

Northampton

PA

18045

Property

8.07

Galaxy U-Haul Moving & Storage at Mexico Road

Self Storage

Self Storage

Fee

N/A

7440 Mexico Road

Saint Peters

St. Charles

MO

63376

Property

8.08

Galaxy U-Haul Moving & Storage at Commercial Avenue

Self Storage

Self Storage

Fee

N/A

5505 Commercial Avenue

Raleigh

Wake

NC

27612

Property

8.09

Galaxy U-Haul Moving & Storage at E. 32nd Street

Self Storage

Self Storage

Fee

N/A

1175 E. 32nd Street

Yuma

Yuma

AZ

85365

Property

8.10

Galaxy U-Haul Moving & Storage of Menands

Self Storage

Self Storage

Fee

N/A

40 Simmons Lane

Albany

Albany

NY

12204

Property

8.11

Galaxy U-Haul Moving & Storage of Sunsplash

Self Storage

Self Storage

Fee

N/A

125 West Hampton Avenue

Mesa

Maricopa

AZ

85210

Loan

9

Briarwood Office

2.9%

1

Office

Suburban

Fee

N/A

10731 & 10771 East Easter Avenue; 10730 & 10770 East Briarwood Avenue

Centennial

Arapahoe

CO

80112

Loan

12

10

International Park

2.7%

1

Office

Suburban

Fee

N/A

1800 & 1900 International Park Drive

Hoover

Jefferson

AL

35243

Loan

11

Headquarters Village

2.2%

1

Mixed Use

Retail/Office

Fee

N/A

8200 Preston Road

Plano

Collin

TX

75024

Loan

12

Stone Ridge Plaza

2.2%

1

Retail

Anchored

Fee

N/A

1510-1590 Ridge Road West

Greece

Monroe

NY

14615

Loan

8, 9

13

WM Retail Portfolio

1.9%

6

Property

13.01

WM Retail Portfolio - Rigsby Road Center

Retail

Shadow Anchored

Fee

N/A

2000 Southeast Loop 410

San Antonio

Bexar

TX

78220

Property

13.02

WM Retail Portfolio - Batavia Shopping Center

Retail

Anchored

Fee

N/A

4140 Veterans Memorial Drive

Batavia

Genesee

NY

14020

Property

13.03

WM Retail Portfolio - Gatesville Shopping Center

Retail

Shadow Anchored

Fee

N/A

319 State Highway 36

Gatesville

Coryell

TX

76528

Property

13.04

WM Retail Portfolio - Mansfield Shopping Center

Retail

Shadow Anchored

Fee

N/A

2881 & 2891 Matlock Road

Mansfield

Tarrant

TX

76063

Property

13.05

WM Retail Portfolio - Hugo Shopping Center

Retail

Anchored

Fee

N/A

1601-1623 East Jackson Street

Hugo

Choctaw

OK

74743

Property

13.06

WM Retail Portfolio - Seagoville Shopping Center

Retail

Shadow Anchored

Fee

N/A

110 North Highway 175

Seagoville

Dallas

TX

75159

Loan

14

Verizon Wireless Building

1.8%

1

Office

Suburban

Fee

N/A

6955 West Morelos Place

Chandler

Maricopa

AZ

85226

Loan

8, 9

15

New England Storage Portfolio

1.7%

3

Property

15.01

New England Storage Portfolio - Simply SS Falmouth

Self Storage

Self Storage

Fee

N/A

33 Village Common Drive

Falmouth

Barnstable

MA

02536

Property

15.02

New England Storage Portfolio - Simply SS Middletown

Self Storage

Self Storage

Fee

N/A

75 Browns Lane

Middletown

Newport

RI

02842

Property

15.03

New England Storage Portfolio - Simply SS Fairhaven

Self Storage

Self Storage

Fee

N/A

16 Lambreth Park Road

Fairhaven

Bristol

MA

02719

Loan

16

Holiday Inn Romulus

1.6%

1

Hospitality

Full Service

Fee

N/A

8400 Merriman Road

Romulus

Wayne

MI

48174

Loan

17

Talbots Flagship Store

1.5%

1

Retail

Free-Standing

Fee

N/A

1201 South Main Street

Walnut Creek

Contra Costa

CA

94596

Loan

18

Fairfield Inn - Morgantown

1.3%

1

Hospitality

Limited Service

Fee

N/A

2500 University Town Centre Drive

Morgantown

Monongalia

WV

26501

Loan

19

Commerce Green One

1.3%

1

Office

Suburban

Fee

N/A

14090 Southwest Freeway

Sugar Land

Fort Bend

TX

77478

Loan

13

20

Chandler Corporate Center II

1.2%

1

Office

Suburban

Fee

N/A

500 North Juniper Drive

Chandler

Maricopa

AZ

85226

Loan

21

Wolf Village Student Housing

1.2%

1

Multifamily

Student Housing

Fee

N/A

1215-1359 Gray Wolf Circle

Pueblo

Pueblo

CO

81001

Loan

22

Greenhaven Oaks Apartments

1.1%

1

Multifamily

Garden

Fee

N/A

7236 Greenhaven Drive

Sacramento

Sacramento

CA

95831

Loan

23

Peak 10 Office Building

1.1%

1

Office

Suburban

Fee

N/A

8910 Lenox Pointe Drive

Charlotte

Mecklenburg

NC

28273

Loan

9

24

La Plata Shopping Center

1.1%

1

Retail

Anchored

Fee

N/A

6655 Crain Highway

La Plata

Charles

MD

20646

Loan

25

River Bend Station

1.1%

1

Mixed Use

Industrial/Retail

Fee

N/A

11133 Interstate 45 South

Conroe

Montgomery

TX

77302

Loan

26

Mission Plaza Business Park

1.0%

1

Mixed Use

Industrial/Retail

Fee

N/A

993 West Valley Boulevard

Rialto

San Bernardino

CA

92376

Loan

13

27

Plaza Quebec

1.0%

1

Office

Suburban

Fee

N/A

6025 South Quebec Street

Centennial

Arapahoe

CO

80111

Loan

8, 9

28

Dollar General & KinderCare Portfolio

1.0%

13

Property

28.01

Dollar General & KinderCare Portfolio - Dollar General/Byhalia. MS

Retail

Free-Standing

Fee

N/A

8020 Highway 178

Byhalia

Marshall

MS

38611

Property

28.02

Dollar General & KinderCare Portfolio - Dollar General/DeWitt. AR

Retail

Free-Standing

Fee

N/A

1840 S Whitehead Drive

DeWitt

Arkansas

AR

72042

Property

28.03

Dollar General & KinderCare Portfolio - KinderCare/Woodland Dr.

Retail

Free-Standing

Fee

N/A

7221 Woodland Dr.

Indianapolis

Marion

IN

46278

Property

28.04

Dollar General & KinderCare Portfolio - KinderCare/High School Rd

Retail

Free-Standing

Fee

N/A

4009 North High School Rd.

Indianapolis

Marion

IN

46254

Property

28.05

Dollar General & KinderCare Portfolio - KinderCare/West 86th

Retail

Free-Standing

Fee

N/A

3732 West 86th St.

Indianapolis

Marion

IN

46268

Property

28.06

Dollar General & KinderCare Portfolio - Dollar General/Burnsville, MS

Retail

Free-Standing

Fee

N/A

284 Highway 72

Burnsville

Tishomingo

MS

38833

Property

28.07

Dollar General & KinderCare Portfolio - Dollar General/Pine Bluff, AR

Retail

Free-Standing

Fee

N/A

9209 Sulphur Springs Rd.

Pine Bluff

Jefferson

AR

71603

Property

28.08

Dollar General & KinderCare Portfolio - Dollar General/White Hall, AR

Retail

Free-Standing

Fee

N/A

14019 Dollarway RD

White Hall

Jefferson

AR

71602

Property

28.09

Dollar General & KinderCare Portfolio - Dollar General/Abbeville, MS

Retail

Free-Standing

Fee

N/A

1038 Highway 7 South

Abbeville

Lafayette

MS

38601

Property

28.10

Dollar General & KinderCare Portfolio - KinderCare/Rangeline Rd.

Retail

Free-Standing

Fee

N/A

1001 South Rangeline Rd

Carmel

Hamilton

IN

46032

Property

28.11

Dollar General & KinderCare Portfolio - KinderCare/East 62nd

Retail

Free-Standing

Fee

N/A

4401 E. 62 St.

Indianapolis

Marion

IN

46220

Property

28.12

Dollar General & KinderCare Portfolio - Dollar General/Falkner, MS

Retail

Free-Standing

Fee

N/A

20790 Highway 15N

Falkner

Tippah

MS

38629

Property

28.13

Dollar General & KinderCare Portfolio - KinderCare/East 75th

Retail

Free-Standing

Fee

N/A

6901 E. 75 St.

Indianapolis

Marion

IN

46250

Loan

29

Dolfield A - D

1.0%

1

Industrial

Flex

Leasehold

11/30/2196

1,3,5 & 7 Easter Court

Owings Mills

Baltimore

MD

21117

Loan

30

Liberty Maynard

0.9%

1

Mixed Use

Retail/Office

Leasehold

7/31/2026

600-616 East Liberty Street, 305-307 Maynard

Ann Arbor

Washtenaw

MI

48104

Loan

8

31

Maryland MHC Portfolio

0.9%

2

Property

31.01

Maryland MHC Portfolio - Ken Lee MHC

Manufactured Housing

Manufactured Housing

Fee

N/A

900 Orems Road

Essex

Baltimore

MD

21221

Property

31.02

Maryland MHC Portfolio - Beechwood MHC

Manufactured Housing

Manufactured Housing

Fee

N/A

400 Abingin Road

Abingdon

Harford

MD

21009

Loan

32

1523-1535 Elizabeth Avenue

0.9%

1

Mixed Use

Office/Retail

Fee

N/A

1523 & 1535 Elizabeth Avenue

Charlotte

Mecklenburg

NC

28204

Loan

33

Giant Food Stores - Lansdowne, PA Leased Fee

0.9%

1

Leased Fee

Retail

Fee

N/A

300 E. Baltimore Pike

Lansdowne

Delaware

PA

19050

Loan

34

780 East 132nd Street

0.9%

1

Industrial

Warehouse Distribution

Fee

N/A

780 East 132nd Street

Bronx

Bronx

NY

10454

Loan

8

35

Woodward - Big Beaver Office Portfolio

0.9%

2

Property

35.01

Woodward - Big Beaver Office Portfolio - 363 West Big Beaver Road

Office

Suburban

Fee

N/A

363 West Big Beaver Road

Troy

Oakland

MI

48084

Property

35.02

Woodward - Big Beaver Office Portfolio - 36880 Woodward Ave

Office

Suburban

Fee

N/A

36880 Woodward Avenue

Bloomfield Township

Oakland

MI

48304

Loan

36

Neptune Plaza

0.9%

1

Retail

Anchored

Fee

N/A

332 Route 4 East

Paramus

Bergen

NJ

07652

Loan

37

Hilton Garden Inn Fort Lauderdale

0.9%

1

Hospitality

Select Service

Fee

N/A

180 SW 18th Avenue

Dania

Broward

FL

33004

Loan

38

Bellaire Apartments

0.9%

1

Multifamily

Garden

Fee

N/A

8237 S. Flores Street

San Antonio

Bexar

TX

78221

Loan

14

39

1508-1512 East Broward Boulevard

0.8%

1

Office

Suburban

Fee

N/A

1508-1512 East Broward Blvd

Fort Lauderdale

Broward

FL

33301

Loan

40

Candlewood Suites Kalamazoo

0.8%

1

Hospitality

Limited Service

Fee

N/A

3443 Retail Place Drive

Kalamazoo

Kalamazoo

MI

49048

Loan

6

41

Hermosa Courtyard

0.8%

1

Mixed Use

Retail/Office

Fee

N/A

1332 Hermosa Avenue

Hermosa Beach

Los Angeles

CA

90254

Loan

6, 8

42

Dallas Industrial Portfolio

0.7%

2

Property

42.01

Dallas Industrial Portfolio - 1105 Colorado Lane

Industrial

Flex

Fee

N/A

1105 Colorado Lane

Arlington

Tarrant

TX

76015

Property

42.02

Dallas Industrial Portfolio - 1000 Harrison Avenue

Industrial

Flex

Fee

N/A

1000 Harrison Avenue

Arlington

Tarrant

TX

76015

Loan

43

Walgreens - Orland, CA

0.7%

1

Retail

Free-Standing

Fee

N/A

828 Newville Road

Orland

Glenn

CA

95963

I-5

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

MORTGAGED PROPERTY CHARACTERISTICS

Property Flag

Footnotes

Loan ID

Property Name

% of Initial Pool Balance

No. of Properties

General Property Type

Detailed Property Type

Title Type

Ground Lease Initial Lease Expiration Date

Address

City

County

State

Zip Code

Loan

8, 9

44

Tampa Multifamily Portfolio

0.7%

2

Property

44.01

Tampa Multifamily Portfolio - Villas at Country Square

Multifamily

Garden

Fee

N/A

8401 Aiken Court

Tampa

Hillsborough

FL

33615

Property

44.02

Tampa Multifamily Portfolio - Candlewood Apartments

Multifamily

Garden

Fee

N/A

5908 Oak River Drive

Tampa

Hillsborough

FL

33615

Loan

45

Village at Old Trace

0.7%

1

Retail

Unanchored

Fee

N/A

3405 Dallas Highway SW

Marietta

Cobb

GA

30064

Loan

46

Mammoth Luxury Outlets

0.7%

1

Mixed Use

Retail/Office

Fee

N/A

3343 & 3399 Main Street

Mammoth Lakes

Mono

CA

93546

Loan

47

Templeton Retail Center

0.6%

1

Retail

Anchored

Fee

N/A

1111-1131 Rossi Road

Templeton

San Luis Obispo

CA

93465

Loan

48

Willow Park Apartments

0.6%

1

Multifamily

Garden

Fee

N/A

1151 Roger Avenue

Swansea

St. Clair

IL

62226

Loan

49

Country Meadows Plaza

0.6%

1

Mixed Use

Retail/Office

Fee

N/A

16700-16900 21 Mile Road

Macomb

Macomb

MI

48044

Loan

50

Park Terrace Apartments

0.6%

1

Multifamily

Garden

Fee

N/A

1 Park Terrace Lane

Fairview Heights

St. Clair

IL

62208

Loan

51

Riverview Commons

0.6%

1

Multifamily

Garden

Fee

N/A

168-170 North Water Street

Rochester

Monroe

NY

14604

Loan

52

Hillsboro Sun West

0.6%

1

Retail

Anchored

Fee

N/A

1280 Southwest Oak Street

Hillsboro

Hillsboro

OR

97123

Loan

53

Empire Hu

0.5%

1

Mixed Use

Office/Retail

Fee

N/A

319 & 325 West Martin Street, 18 Commerce Place, and 328 West Davie Street

Raleigh

Wake

NC

27601

Loan

54

Home Depot - Lafayette, IN Leased Fee

0.5%

1

Leased Fee

Retail

Fee

N/A

311 Sagamore Parkway

Lafayette

Tippecanoe

IN

47904

Loan

55

Stone Oak Square

0.4%

1

Retail

Unanchored

Fee

N/A

19202 Stone Oak Parkway

San Antonio

Bexar

TX

78258

Loan

56

Shops at Town Center

0.3%

1

Retail

Unanchored

Fee

N/A

6401, 6441 & 6461 North Durango Drive

Las Vegas

Clark

NV

89149

Loan

57

Madison Park Apartments

0.3%

1

Multifamily

Garden

Fee

N/A

512 N Martin L King Blvd

Lubbock

Lubbock

TX

79403

Loan

58

Walgreens - Palm Harbor, FL

0.3%

1

Retail

Free-Standing

Fee

N/A

35553 US Highway 19 N

Palm Harbor

Pinellas

FL

34684

Loan

59

Lake Christine Village Apartments

0.3%

1

Multifamily

Garden

Fee

N/A

1837 Lebanon Avenue

Belleville

St. Clair

IL

62221

Loan

60

Broadway Corners

0.3%

1

Retail

Unanchored

Fee

N/A

5949 Broadway Boulevard

Garland

Dallas

TX

75043

Loan

61

Walgreens - Marion, IL

0.3%

1

Retail

Free-Standing

Fee

N/A

1710 West Deyoung Street

Marion

Williamson

IL

62959

Loan

62

Belvoir Center Apartments

0.3%

1

Multifamily

Garden

Fee

N/A

4075 Monticello Boulevard

Cleveland Heights

Cuyahoga

OH

44121

Loan

63

Walgreens - Northfield, MN

0.3%

1

Retail

Free-Standing

Fee

N/A

401 5th Street West

Northfield

Rice

MN

55057

Loan

64

Sanger Marketplace

0.2%

1

Retail

Free-Standing

Fee

N/A

551 Stemmons Freeway

Sanger

Denton

TX

76266

I-6

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
					MORTGAGED PROPERTY CHARACTERISTICS								MORTGAGE LOAN CHARACTERISTICS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Year Built	Year Renovated	Size	Units of Measure	Occupancy Rate	Occupancy Rate As-of Date	Appraised Value	Appraisal As-of Date	Mortgage Rate	Administrative Fee Rate(2)	Master Servicing Fee Rate	Primary Servicing Fee Rate	Pari Passu Loan Primary Servicing Fee Rate	Trustee Fee Rate	Trust Advisor Fee Rate	CREFC Fee Rate
Loan	3, 4	1	Westfield Palm Desert Mall	7.2%	1983	2014	572,724	SF	95.9%	12/31/2014	$212,000,000	11/13/2014	3.853%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan	5, 6	2	555 11th Street NW	6.9%	2001	N/A	414,204	SF	85.2%	1/16/2015	$309,000,000	9/5/2014	3.166%	0.02895%	0.00500%	0.01750%	0.00000%	0.00460%	0.00135%	0.00050%
Loan	7	3	Discovery Business Center	6.9%	2000-2007	N/A	1,287,820	SF	94.8%	10/28/2014	$358,000,000	10/14/2014	4.181%	0.01510%	0.00500%	0.00000%	0.00500%	0.00460%	0.00000%	0.00050%
Loan	6, 8, 9	4	Ashford Hotel Portfolio	6.3%			662	Rooms	76.4%		$73,200,000		4.450%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Property		4.01	Ashford Hotel Portfolio - Residence Inn Orlando Sea World		2002	2009	350	Rooms	83.6%	11/30/2014	$37,400,000	10/8/2014
Property		4.02	Ashford Hotel Portfolio - Residence Inn Cottonwood		1999	2013	144	Rooms	68.5%	11/30/2014	$23,000,000	10/9/2014
Property		4.03	Ashford Hotel Portfolio - Courtyard Overland Park		2000	2013	168	Rooms	68.0%	11/30/2014	$12,800,000	10/13/2014
Loan	10	5	Fontainebleau Park Plaza	5.6%	2014	N/A	233,334	SF	100.0%	1/1/2015	$65,800,000	1/29/2015	4.200%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan	11	6	Cumberland Cove Apartments	5.1%	1986; 1995	2014-2015	552	Units	93.7%	12/10/2014	$57,900,000	11/4/2014	4.378%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan		7	Lakewood Marketplace	4.4%	1954-1988	2003	215,574	SF	88.5%	1/1/2015	$71,000,000	10/21/2014	4.000%	0.03145%	0.00500%	0.02000%	0.00000%	0.00460%	0.00135%	0.00050%
Loan	8	8	Galaxy U-Haul Moving & Storage Portfolio	3.5%			5,963	Units	83.1%		$60,190,000		4.450%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Property		8.01	Galaxy U-Haul Moving & Storage of Pawtucket		1965	1999	1,135	Units	84.0%	10/1/2014	$8,600,000	10/23/2014
Property		8.02	Galaxy U-Haul Moving & Storage of Newburgh/Middlehope		1986	2012	896	Units	56.3%	10/1/2014	$7,800,000	10/30/2014
Property		8.03	Galaxy U-Haul Moving & Storage of Bellingham		1998	N/A	683	Units	87.3%	10/1/2014	$6,900,000	10/30/2014
Property		8.04	Galaxy U-Haul Moving & Storage of Bismarck		1996	N/A	468	Units	99.6%	10/1/2014	$6,500,000	10/29/2014
Property		8.05	Galaxy U-Haul Moving & Storage at Westchase		2000	N/A	454	Units	81.7%	10/1/2014	$6,090,000	11/4/2014
Property		8.06	Galaxy U-Haul Moving & Storage of Easton		1975	2002	387	Units	89.9%	10/1/2014	$5,375,000	10/30/2014
Property		8.07	Galaxy U-Haul Moving & Storage at Mexico Road		1998	N/A	410	Units	95.6%	10/1/2014	$4,675,000	10/28/2014
Property		8.08	Galaxy U-Haul Moving & Storage at Commercial Avenue		1985	N/A	317	Units	92.7%	10/1/2014	$4,000,000	11/4/2014
Property		8.09	Galaxy U-Haul Moving & Storage at E. 32nd Street		1983	N/A	409	Units	90.2%	10/1/2014	$3,700,000	10/24/2014
Property		8.10	Galaxy U-Haul Moving & Storage of Menands		1986	N/A	421	Units	82.9%	10/1/2014	$3,400,000	10/30/2014
Property		8.11	Galaxy U-Haul Moving & Storage of Sunsplash		1984	N/A	383	Units	81.5%	10/1/2014	$3,150,000	11/3/2014
Loan		9	Briarwood Office	2.9%	2000	N/A	207,332	SF	91.0%	10/13/2014	$34,800,000	10/17/2014	4.423%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan	12	10	International Park	2.7%	1987; 1999	N/A	211,142	SF	93.3%	11/1/2014	$32,400,000	10/1/2014	4.450%	0.06645%	0.00500%	0.05500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan		11	Headquarters Village	2.2%	2009	N/A	89,117	SF	84.2%	11/24/2014	$26,900,000	10/27/2014	4.145%	0.02645%	0.00500%	0.01500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan		12	Stone Ridge Plaza	2.2%	1975	2010	178,915	SF	96.7%	11/30/2014	$25,300,000	11/12/2014	4.200%	0.06145%	0.00500%	0.05000%	0.00000%	0.00460%	0.00135%	0.00050%
Loan	8, 9	13	WM Retail Portfolio	1.9%			223,557	SF	90.4%		$22,510,000		4.300%	0.04645%	0.00500%	0.03500%	0.00000%	0.00460%	0.00135%	0.00050%
Property		13.01	WM Retail Portfolio - Rigsby Road Center		2002	N/A	64,200	SF	85.4%	1/9/2015	$8,910,000	11/22/2014
Property		13.02	WM Retail Portfolio - Batavia Shopping Center		2007	N/A	35,280	SF	92.1%	1/9/2015	$4,300,000	11/30/2014
Property		13.03	WM Retail Portfolio - Gatesville Shopping Center		2007	N/A	22,100	SF	94.1%	1/9/2015	$3,200,000	11/28/2014
Property		13.04	WM Retail Portfolio - Mansfield Shopping Center		2004	N/A	8,487	SF	70.6%	1/9/2015	$2,410,000	11/28/2014
Property		13.05	WM Retail Portfolio - Hugo Shopping Center		1975	N/A	86,941	SF	95.4%	1/9/2015	$2,250,000	11/28/2014
Property		13.06	WM Retail Portfolio - Seagoville Shopping Center		2003-2005	N/A	6,549	SF	78.9%	1/9/2015	$1,440,000	11/28/2014
Loan		14	Verizon Wireless Building	1.8%	2004	N/A	170,647	SF	100.0%	1/1/2015	$31,650,000	10/31/2014	4.250%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan	8, 9	15	New England Storage Portfolio	1.7%			183,003	SF	87.3%		$21,500,000		4.300%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Property		15.01	New England Storage Portfolio - Simply SS Falmouth		2001	N/A	79,245	SF	88.9%	11/10/2014	$9,640,000	11/10/2014
Property		15.02	New England Storage Portfolio - Simply SS Middletown		2001	N/A	62,500	SF	86.6%	11/10/2014	$7,450,000	11/10/2014
Property		15.03	New England Storage Portfolio - Simply SS Fairhaven		1981	N/A	41,258	SF	85.3%	11/10/2014	$4,410,000	11/10/2014
Loan		16	Holiday Inn Romulus	1.6%	2011	N/A	143	Rooms	61.3%	11/30/2014	$20,300,000	11/1/2014	4.500%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan		17	Talbots Flagship Store	1.5%	2004	N/A	19,072	SF	100.0%	12/2/2014	$23,200,000	12/5/2014	3.990%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan		18	Fairfield Inn - Morgantown	1.3%	2009	N/A	95	Rooms	84.8%	10/31/2014	$17,000,000	11/20/2014	4.400%	0.04145%	0.00500%	0.03000%	0.00000%	0.00460%	0.00135%	0.00050%
Loan		19	Commerce Green One	1.3%	1999	N/A	110,063	SF	82.1%	12/22/2014	$15,650,000	12/9/2014	4.185%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan	13	20	Chandler Corporate Center II	1.2%	2008	N/A	68,443	SF	100.0%	12/30/2014	$14,700,000	11/21/2014	4.305%	0.06645%	0.00500%	0.05500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan		21	Wolf Village Student Housing	1.2%	2009; 2010	N/A	336	Units	89.9%	1/14/2015	$14,900,000	10/22/2014	4.350%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan		22	Greenhaven Oaks Apartments	1.1%	1980	N/A	190	Units	97.4%	11/20/2014	$19,260,000	10/17/2014	4.400%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan		23	Peak 10 Office Building	1.1%	2000	2006	66,660	SF	100.0%	11/4/2014	$15,400,000	11/7/2014	4.680%	0.07145%	0.00500%	0.06000%	0.00000%	0.00460%	0.00135%	0.00050%
Loan	9	24	La Plata Shopping Center	1.1%	1972	2002	76,470	SF	99.0%	1/1/2015	$14,000,000	12/17/2014	4.120%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan		25	River Bend Station	1.1%	2004	2007	132,361	SF	93.6%	12/10/2014	$12,250,000	10/8/2014	4.610%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan		26	Mission Plaza Business Park	1.0%	1989	N/A	141,747	SF	89.1%	12/11/2014	$12,300,000	10/22/2014	4.550%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan	13	27	Plaza Quebec	1.0%	1984	2009	94,394	SF	85.1%	9/15/2014	$12,800,000	11/25/2014	4.105%	0.06645%	0.00500%	0.05500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan	8, 9	28	Dollar General & KinderCare Portfolio	1.0%			115,169	SF	100.0%		$14,910,000		4.350%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Property		28.01	Dollar General & KinderCare Portfolio - Dollar General/Byhalia. MS		2013	N/A	12,480	SF	100.0%	10/14/2014	$1,470,000	10/16/2014
Property		28.02	Dollar General & KinderCare Portfolio - Dollar General/DeWitt. AR		2013	N/A	12,406	SF	100.0%	10/14/2014	$1,440,000	10/15/2014
Property		28.03	Dollar General & KinderCare Portfolio - KinderCare/Woodland Dr.		1988	N/A	9,048	SF	100.0%	10/14/2014	$1,370,000	10/21/2014
Property		28.04	Dollar General & KinderCare Portfolio - KinderCare/High School Rd		1979	N/A	7,434	SF	100.0%	10/14/2014	$1,260,000	10/21/2014
Property		28.05	Dollar General & KinderCare Portfolio - KinderCare/West 86th		1973	N/A	6,789	SF	100.0%	10/14/2014	$1,160,000	10/21/2014
Property		28.06	Dollar General & KinderCare Portfolio - Dollar General/Burnsville, MS		2013	N/A	9,100	SF	100.0%	10/14/2014	$1,130,000	10/16/2014
Property		28.07	Dollar General & KinderCare Portfolio - Dollar General/Pine Bluff, AR		2013	N/A	9,026	SF	100.0%	10/14/2014	$1,140,000	10/15/2014
Property		28.08	Dollar General & KinderCare Portfolio - Dollar General/White Hall, AR		2013	N/A	9,026	SF	100.0%	10/14/2014	$1,110,000	10/15/2014
Property		28.09	Dollar General & KinderCare Portfolio - Dollar General/Abbeville, MS		2013	N/A	9,100	SF	100.0%	10/14/2014	$1,060,000	10/16/2014
Property		28.10	Dollar General & KinderCare Portfolio - KinderCare/Rangeline Rd.		1970	N/A	6,022	SF	100.0%	10/14/2014	$1,050,000	10/21/2014
Property		28.11	Dollar General & KinderCare Portfolio - KinderCare/East 62nd		1988	N/A	6,012	SF	100.0%	10/14/2014	$990,000	10/21/2014
Property		28.12	Dollar General & KinderCare Portfolio - Dollar General/Falkner, MS		2013	N/A	9,100	SF	100.0%	10/14/2014	$980,000	10/16/2014
Property		28.13	Dollar General & KinderCare Portfolio - KinderCare/East 75th		1980	N/A	9,626	SF	100.0%	10/14/2014	$750,000	10/21/2014
Loan		29	Dolfield A - D	1.0%	2005; 2007	N/A	113,979	SF	81.6%	11/5/2014	$12,300,000	12/9/2014	4.810%	0.07145%	0.00500%	0.06000%	0.00000%	0.00460%	0.00135%	0.00050%
Loan		30	Liberty Maynard	0.9%	1920	2013-2014	47,343	SF	100.0%	12/1/2014	$11,000,000	9/5/2014	4.400%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan	8	31	Maryland MHC Portfolio	0.9%			205	Pads	95.6%		$11,300,000		4.110%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Property		31.01	Maryland MHC Portfolio - Ken Lee MHC		1967	N/A	125	Pads	100.0%	1/7/2015	$7,370,000	12/9/2014
Property		31.02	Maryland MHC Portfolio - Beechwood MHC		1979	N/A	80	Pads	88.8%	1/7/2015	$3,930,000	12/9/2014
Loan		32	1523-1535 Elizabeth Avenue	0.9%	1954; 2004	2004	48,905	SF	97.6%	2/3/2015	$11,300,000	11/7/2014	4.300%	0.07145%	0.00500%	0.06000%	0.00000%	0.00460%	0.00135%	0.00050%
Loan		33	Giant Food Stores - Lansdowne, PA Leased Fee	0.9%	2003	N/A	54,800	SF	100.0%	12/1/2014	$11,850,000	11/25/2014	4.245%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan		34	780 East 132nd Street	0.9%	1956	2005	285,905	SF	100.0%	1/22/2015	$23,900,000	11/4/2014	3.850%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan	8	35	Woodward - Big Beaver Office Portfolio	0.9%			65,783	SF	92.2%		$11,790,000		4.385%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Property		35.01	Woodward - Big Beaver Office Portfolio - 363 West Big Beaver Road		1974	2004	46,693	SF	91.9%	10/7/2014	$7,865,000	12/6/2014
Property		35.02	Woodward - Big Beaver Office Portfolio - 36880 Woodward Ave		1962	2002	19,090	SF	92.9%	10/7/2014	$3,925,000	10/13/2014
Loan		36	Neptune Plaza	0.9%	1962	2014	44,092	SF	90.8%	1/1/2015	$10,800,000	10/29/2014	4.200%	0.05645%	0.00500%	0.04500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan		37	Hilton Garden Inn Fort Lauderdale	0.9%	2004	2012	156	Rooms	90.9%	10/31/2014	$29,000,000	12/1/2014	3.470%	0.07145%	0.00500%	0.06000%	0.00000%	0.00460%	0.00135%	0.00050%
Loan		38	Bellaire Apartments	0.9%	1984	N/A	200	Units	90.5%	12/2/2014	$10,400,000	11/12/2014	4.188%	0.05645%	0.00500%	0.04500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan	14	39	1508-1512 East Broward Boulevard	0.8%	1980	2014	32,320	SF	100.0%	2/1/2015	$9,750,000	10/3/2014	4.430%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan		40	Candlewood Suites Kalamazoo	0.8%	2009	N/A	95	Rooms	71.3%	11/30/2014	$10,000,000	12/1/2014	4.308%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan	6	41	Hermosa Courtyard	0.8%	1941	1985	15,175	SF	92.8%	1/29/2015	$12,400,000	10/31/2014	4.395%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan	6, 8	42	Dallas Industrial Portfolio	0.7%			213,853	SF	86.0%		$9,500,000		4.340%	0.06645%	0.00500%	0.05500%	0.00000%	0.00460%	0.00135%	0.00050%
Property		42.01	Dallas Industrial Portfolio - 1105 Colorado Lane		1977	2012	154,038	SF	86.4%	12/28/2014	$6,900,000	11/21/2014
Property		42.02	Dallas Industrial Portfolio - 1000 Harrison Avenue		1966	2011	59,815	SF	85.0%	12/28/2014	$2,600,000	11/21/2014
Loan		43	Walgreens - Orland, CA	0.7%	2010	N/A	15,930	SF	100.0%	2/1/2015	$9,150,000	11/10/2014	4.120%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%

I-7

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
					MORTGAGED PROPERTY CHARACTERISTICS								MORTGAGE LOAN CHARACTERISTICS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Year Built	Year Renovated	Size	Units of Measure	Occupancy Rate	Occupancy Rate As-of Date	Appraised Value	Appraisal As-of Date	Mortgage Rate	Administrative Fee Rate(2)	Master Servicing Fee Rate	Primary Servicing Fee Rate	Pari Passu Loan Primary Servicing Fee Rate	Trustee Fee Rate	Trust Advisor Fee Rate	CREFC Fee Rate
Loan	8, 9	44	Tampa Multifamily Portfolio	0.7%			209	Units	96.2%		$8,350,000		4.445%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Property		44.01	Tampa Multifamily Portfolio - Villas at Country Square		1983	N/A	146	Units	95.9%	11/5/2014	$5,800,000	11/14/2014
Property		44.02	Tampa Multifamily Portfolio - Candlewood Apartments		1981	N/A	63	Units	96.8%	11/5/2014	$2,550,000	11/14/2014
Loan		45	Village at Old Trace	0.7%	2006	N/A	40,985	SF	93.2%	10/13/2014	$8,650,000	10/24/2014	4.368%	0.07145%	0.00500%	0.06000%	0.00000%	0.00460%	0.00135%	0.00050%
Loan		46	Mammoth Luxury Outlets	0.7%	1971; 1988	2001	42,616	SF	97.9%	1/6/2015	$7,800,000	12/1/2014	4.350%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan		47	Templeton Retail Center	0.6%	2006	N/A	21,117	SF	94.2%	1/1/2015	$7,990,000	12/2/2014	4.500%	0.04645%	0.00500%	0.03500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan		48	Willow Park Apartments	0.6%	1978; 1987; 1994	2008-2011	121	Units	98.3%	12/10/2014	$7,180,000	11/6/2014	4.300%	0.08145%	0.00500%	0.07000%	0.00000%	0.00460%	0.00135%	0.00050%
Loan		49	Country Meadows Plaza	0.6%	1986	N/A	87,786	SF	89.0%	12/26/2014	$7,100,000	10/24/2014	4.500%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan		50	Park Terrace Apartments	0.6%	1985	N/A	96	Units	99.0%	12/10/2014	$6,910,000	11/6/2014	4.300%	0.08145%	0.00500%	0.07000%	0.00000%	0.00460%	0.00135%	0.00050%
Loan		51	Riverview Commons	0.6%	1892; 1960; 1982	2014	57	Units	100.0%	12/1/2014	$6,900,000	9/5/2014	4.250%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan		52	Hillsboro Sun West	0.6%	1978	N/A	65,356	SF	97.0%	12/19/2014	$8,990,000	12/3/2014	4.140%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan		53	Empire Hu	0.5%	1925	2004	39,494	SF	89.2%	11/15/2014	$6,785,000	12/2/2014	4.350%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan		54	Home Depot - Lafayette, IN Leased Fee	0.5%	2005	N/A	143,748	SF	100.0%	2/1/2015	$5,850,000	10/14/2014	4.350%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan		55	Stone Oak Square	0.4%	1999	N/A	16,092	SF	100.0%	12/1/2014	$5,540,000	11/11/2014	4.600%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan		56	Shops at Town Center	0.3%	2008	N/A	14,374	SF	100.0%	7/28/2014	$4,250,000	5/14/2014	5.200%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan		57	Madison Park Apartments	0.3%	1998	N/A	208	Units	94.7%	12/24/2014	$5,600,000	12/11/2014	4.107%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan		58	Walgreens - Palm Harbor, FL	0.3%	2004	N/A	14,820	SF	100.0%	2/1/2015	$5,825,000	11/14/2014	4.090%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan		59	Lake Christine Village Apartments	0.3%	1985	N/A	54	Units	94.4%	12/10/2014	$3,890,000	11/6/2014	4.300%	0.09145%	0.00500%	0.08000%	0.00000%	0.00460%	0.00135%	0.00050%
Loan		60	Broadway Corners	0.3%	2003	N/A	13,719	SF	100.0%	10/31/2014	$3,920,000	11/6/2014	5.150%	0.09145%	0.00500%	0.08000%	0.00000%	0.00460%	0.00135%	0.00050%
Loan		61	Walgreens - Marion, IL	0.3%	2003	N/A	14,259	SF	100.0%	10/29/2014	$4,650,000	11/2/2014	4.500%	0.08145%	0.00500%	0.07000%	0.00000%	0.00460%	0.00135%	0.00050%
Loan		62	Belvoir Center Apartments	0.3%	1965	N/A	76	Units	92.1%	12/14/2014	$3,100,000	12/1/2014	4.526%	0.05645%	0.00500%	0.04500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan		63	Walgreens - Northfield, MN	0.3%	2004	N/A	14,550	SF	100.0%	2/1/2015	$5,050,000	11/27/2014	4.090%	0.01645%	0.00500%	0.00500%	0.00000%	0.00460%	0.00135%	0.00050%
Loan		64	Sanger Marketplace	0.2%	2009	N/A	13,700	SF	91.2%	10/29/2014	$2,830,000	12/5/2014	4.440%	0.09145%	0.00500%	0.08000%	0.00000%	0.00460%	0.00135%	0.00050%

I-8

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
					MORTGAGE LOAN CHARACTERISTICS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Interest Accrual Basis	Seasoning (mos.)	ARD (Yes/No)	Original Term to Maturity (mos.)	Remaining Term to Maturity (mos.)	Original Interest-Only Period (mos.)	Remaining Interest-Only Period (mos.)	Original Amortization Term (mos.)	Remaining Amortization Term (mos.)	Note Date	First Payment Date	First P&I Payment Date (Partial IO Loans)	Maturity  Date	ARD Loan Stated Maturity Date	Monthly Debt Service (P&I)	Monthly Debt Service (IO)
Loan	3, 4	1	Westfield Palm Desert Mall	7.2%	Actual/360	0	No	120	120	120	120	0	0	2/3/2015	4/1/2015	N/A	3/1/2025	N/A	$0.00	$203,437.86
Loan	5, 6	2	555 11th Street NW	6.9%	Actual/360	3	No	120	117	120	117	0	0	10/30/2014	12/4/2014	N/A	11/4/2024	N/A	$0.00	$160,515.51
Loan	7	3	Discovery Business Center	6.9%	Actual/360	3	No	120	117	60	57	360	360	11/6/2014	12/10/2014	12/10/2019	11/10/2024	N/A	$292,745.32	$211,953.47
Loan	6, 8, 9	4	Ashford Hotel Portfolio	6.3%	Actual/360	0	No	120	120	0	0	360	360	1/2/2015	3/1/2015	N/A	2/1/2025	N/A	$276,541.60	$0.00
Property		4.01	Ashford Hotel Portfolio - Residence Inn Orlando Sea World
Property		4.02	Ashford Hotel Portfolio - Residence Inn Cottonwood
Property		4.03	Ashford Hotel Portfolio - Courtyard Overland Park
Loan	10	5	Fontainebleau Park Plaza	5.6%	Actual/360	1	No	120	119	120	119	0	0	12/16/2014	2/1/2015	N/A	1/1/2025	N/A	$0.00	$173,881.94
Loan	11	6	Cumberland Cove Apartments	5.1%	Actual/360	0	No	120	120	60	60	360	360	1/14/2015	3/1/2015	3/1/2020	2/1/2025	N/A	$211,669.32	$162,771.41
Loan		7	Lakewood Marketplace	4.4%	Actual/360	1	No	120	119	120	119	0	0	12/11/2014	2/1/2015	N/A	1/1/2025	N/A	$0.00	$129,101.85
Loan	8	8	Galaxy U-Haul Moving & Storage Portfolio	3.5%	Actual/360	1	No	240	239	0	0	240	239	12/16/2014	2/1/2015	N/A	1/1/2035	N/A	$195,285.62	$0.00
Property		8.01	Galaxy U-Haul Moving & Storage of Pawtucket
Property		8.02	Galaxy U-Haul Moving & Storage of Newburgh/Middlehope
Property		8.03	Galaxy U-Haul Moving & Storage of Bellingham
Property		8.04	Galaxy U-Haul Moving & Storage of Bismarck
Property		8.05	Galaxy U-Haul Moving & Storage at Westchase
Property		8.06	Galaxy U-Haul Moving & Storage of Easton
Property		8.07	Galaxy U-Haul Moving & Storage at Mexico Road
Property		8.08	Galaxy U-Haul Moving & Storage at Commercial Avenue
Property		8.09	Galaxy U-Haul Moving & Storage at E. 32nd Street
Property		8.10	Galaxy U-Haul Moving & Storage of Menands
Property		8.11	Galaxy U-Haul Moving & Storage of Sunsplash
Loan		9	Briarwood Office	2.9%	Actual/360	1	No	60	59	60	59	0	0	12/17/2014	2/1/2015	N/A	1/1/2020	N/A	$0.00	$93,425.64
Loan	12	10	International Park	2.7%	Actual/360	2	No	120	118	60	58	360	360	11/20/2014	1/6/2015	1/6/2020	12/6/2024	N/A	$120,640.64	$90,048.12
Loan		11	Headquarters Village	2.2%	Actual/360	2	No	120	118	60	58	360	360	11/26/2014	1/1/2015	1/1/2020	12/1/2024	N/A	$92,304.36	$66,540.68
Loan		12	Stone Ridge Plaza	2.2%	Actual/360	0	No	120	120	48	48	360	360	1/27/2015	3/1/2015	3/1/2019	2/1/2025	N/A	$92,791.01	$67,334.90
Loan	8, 9	13	WM Retail Portfolio	1.9%	Actual/360	0	No	120	120	24	24	360	360	1/27/2015	3/1/2015	3/1/2017	2/1/2025	N/A	$81,653.79	$59,946.18
Property		13.01	WM Retail Portfolio - Rigsby Road Center
Property		13.02	WM Retail Portfolio - Batavia Shopping Center
Property		13.03	WM Retail Portfolio - Gatesville Shopping Center
Property		13.04	WM Retail Portfolio - Mansfield Shopping Center
Property		13.05	WM Retail Portfolio - Hugo Shopping Center
Property		13.06	WM Retail Portfolio - Seagoville Shopping Center
Loan		14	Verizon Wireless Building	1.8%	Actual/360	0	No	120	120	24	24	360	360	1/9/2015	3/6/2015	3/6/2017	2/6/2025	N/A	$76,250.68	$55,658.28
Loan	8, 9	15	New England Storage Portfolio	1.7%	Actual/360	1	No	120	119	60	59	360	360	12/15/2014	2/6/2015	2/6/2020	1/6/2025	N/A	$73,216.23	$53,751.74
Property		15.01	New England Storage Portfolio - Simply SS Falmouth
Property		15.02	New England Storage Portfolio - Simply SS Middletown
Property		15.03	New England Storage Portfolio - Simply SS Fairhaven
Loan		16	Holiday Inn Romulus	1.6%	Actual/360	0	No	120	120	0	0	360	360	1/14/2015	3/6/2015	N/A	2/6/2025	N/A	$69,922.57	$0.00
Loan		17	Talbots Flagship Store	1.5%	Actual/360	1	No	120	119	36	35	360	360	12/31/2014	2/1/2015	2/1/2018	1/1/2025	N/A	$64,373.26	$45,510.94
Loan		18	Fairfield Inn - Morgantown	1.3%	Actual/360	1	No	120	119	0	0	360	359	12/23/2014	2/1/2015	N/A	1/1/2025	N/A	$58,338.65	$0.00
Loan		19	Commerce Green One	1.3%	Actual/360	1	No	120	119	36	35	360	360	12/29/2014	2/1/2015	2/1/2018	1/1/2025	N/A	$55,452.94	$40,168.25
Loan	13	20	Chandler Corporate Center II	1.2%	Actual/360	1	No	120	119	60	59	360	360	12/30/2014	2/6/2015	2/6/2020	1/6/2025	N/A	$52,487.50	$38,555.66
Loan		21	Wolf Village Student Housing	1.2%	Actual/360	0	No	120	120	0	0	324	324	1/14/2015	3/1/2015	N/A	2/1/2025	N/A	$55,396.04	$0.00
Loan		22	Greenhaven Oaks Apartments	1.1%	Actual/360	1	No	120	119	0	0	360	359	12/15/2014	2/1/2015	N/A	1/1/2025	N/A	$50,076.09	$0.00
Loan		23	Peak 10 Office Building	1.1%	Actual/360	1	No	120	119	0	0	300	299	12/12/2014	2/1/2015	N/A	1/1/2025	N/A	$56,609.85	$0.00
Loan	9	24	La Plata Shopping Center	1.1%	Actual/360	0	No	120	120	60	60	360	360	1/12/2015	3/1/2015	3/1/2020	2/1/2025	N/A	$47,588.30	$34,201.01
Loan		25	River Bend Station	1.1%	Actual/360	1	No	84	83	9	8	360	360	12/19/2014	2/1/2015	11/1/2015	1/1/2022	N/A	$47,154.12	$35,785.53
Loan		26	Mission Plaza Business Park	1.0%	Actual/360	1	No	120	119	36	35	360	360	12/18/2014	2/1/2015	2/1/2018	1/1/2025	N/A	$46,379.11	$34,983.39
Loan	13	27	Plaza Quebec	1.0%	Actual/360	0	No	120	120	48	48	360	360	1/16/2015	3/6/2015	3/6/2019	2/6/2025	N/A	$43,513.96	$31,215.10
Loan	8, 9	28	Dollar General & KinderCare Portfolio	1.0%	Actual/360	2	No	120	118	0	0	240	238	11/24/2014	1/1/2015	N/A	12/1/2024	N/A	$56,399.68	$0.00
Property		28.01	Dollar General & KinderCare Portfolio - Dollar General/Byhalia. MS
Property		28.02	Dollar General & KinderCare Portfolio - Dollar General/DeWitt. AR
Property		28.03	Dollar General & KinderCare Portfolio - KinderCare/Woodland Dr.
Property		28.04	Dollar General & KinderCare Portfolio - KinderCare/High School Rd
Property		28.05	Dollar General & KinderCare Portfolio - KinderCare/West 86th
Property		28.06	Dollar General & KinderCare Portfolio - Dollar General/Burnsville, MS
Property		28.07	Dollar General & KinderCare Portfolio - Dollar General/Pine Bluff, AR
Property		28.08	Dollar General & KinderCare Portfolio - Dollar General/White Hall, AR
Property		28.09	Dollar General & KinderCare Portfolio - Dollar General/Abbeville, MS
Property		28.10	Dollar General & KinderCare Portfolio - KinderCare/Rangeline Rd.
Property		28.11	Dollar General & KinderCare Portfolio - KinderCare/East 62nd
Property		28.12	Dollar General & KinderCare Portfolio - Dollar General/Falkner, MS
Property		28.13	Dollar General & KinderCare Portfolio - KinderCare/East 75th
Loan		29	Dolfield A - D	1.0%	Actual/360	18	No	138	120	0	0	360	342	7/9/2013	9/1/2013	N/A	2/1/2025	N/A	$47,799.57	$0.00
Loan		30	Liberty Maynard	0.9%	Actual/360	0	No	120	120	0	0	300	300	1/13/2015	3/1/2015	N/A	2/1/2025	N/A	$45,389.17	$0.00
Loan	8	31	Maryland MHC Portfolio	0.9%	Actual/360	0	No	120	120	0	0	360	360	1/15/2015	3/1/2015	N/A	2/1/2025	N/A	$39,911.74	$0.00
Property		31.01	Maryland MHC Portfolio - Ken Lee MHC
Property		31.02	Maryland MHC Portfolio - Beechwood MHC
Loan		32	1523-1535 Elizabeth Avenue	0.9%	Actual/360	0	No	120	120	24	24	360	360	1/21/2015	3/1/2015	3/1/2017	2/1/2025	N/A	$40,579.46	$29,791.44
Loan		33	Giant Food Stores - Lansdowne, PA Leased Fee	0.9%	Actual/360	1	No	120	119	0	0	360	359	12/23/2014	2/1/2015	N/A	1/1/2025	N/A	$40,315.07	$0.00
Loan		34	780 East 132nd Street	0.9%	Actual/360	0	No	120	120	0	0	300	300	1/22/2015	3/1/2015	N/A	2/1/2025	N/A	$41,567.19	$0.00
Loan	8	35	Woodward - Big Beaver Office Portfolio	0.9%	Actual/360	1	No	120	119	0	0	360	359	12/9/2014	2/6/2015	N/A	1/6/2025	N/A	$39,490.15	$0.00
Property		35.01	Woodward - Big Beaver Office Portfolio - 363 West Big Beaver Road
Property		35.02	Woodward - Big Beaver Office Portfolio - 36880 Woodward Ave
Loan		36	Neptune Plaza	0.9%	Actual/360	0	No	120	120	12	12	360	360	1/14/2015	3/1/2015	3/1/2016	2/1/2025	N/A	$38,143.34	$27,679.17
Loan		37	Hilton Garden Inn Fort Lauderdale	0.9%	Actual/360	0	No	120	120	0	0	360	360	1/9/2015	3/1/2015	N/A	2/1/2025	N/A	$34,000.25	$0.00
Loan		38	Bellaire Apartments	0.9%	Actual/360	1	No	120	119	60	59	360	360	12/30/2014	2/1/2015	2/1/2020	1/1/2025	N/A	$36,621.59	$26,535.37
Loan	14	39	1508-1512 East Broward Boulevard	0.8%	Actual/360	0	No	120	120	0	0	360	360	1/9/2015	3/1/2015	N/A	2/1/2025	N/A	$36,747.84	$0.00
Loan		40	Candlewood Suites Kalamazoo	0.8%	Actual/360	0	No	120	120	0	0	360	360	1/16/2015	3/6/2015	N/A	2/6/2025	N/A	$34,673.89	$0.00
Loan	6	41	Hermosa Courtyard	0.8%	Actual/360	1	No	120	119	120	119	0	0	12/9/2014	2/1/2015	N/A	1/1/2025	N/A	$0.00	$24,879.57
Loan	6, 8	42	Dallas Industrial Portfolio	0.7%	Actual/360	1	No	120	119	24	23	360	360	12/31/2014	2/6/2015	2/6/2017	1/6/2025	N/A	$32,319.50	$23,834.84
Property		42.01	Dallas Industrial Portfolio - 1105 Colorado Lane
Property		42.02	Dallas Industrial Portfolio - 1000 Harrison Avenue
Loan		43	Walgreens - Orland, CA	0.7%	Actual/360	0	No	120	120	120	120	0	0	1/9/2015	3/1/2015	N/A	2/1/2025	N/A	$0.00	$21,338.64

I-9

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
					MORTGAGE LOAN CHARACTERISTICS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Interest Accrual Basis	Seasoning (mos.)	ARD (Yes/No)	Original Term to Maturity (mos.)	Remaining Term to Maturity (mos.)	Original Interest-Only Period (mos.)	Remaining Interest-Only Period (mos.)	Original Amortization Term (mos.)	Remaining Amortization Term (mos.)	Note Date	First Payment Date	First P&I Payment Date (Partial IO Loans)	Maturity  Date	ARD Loan Stated Maturity Date	Monthly Debt Service (P&I)	Monthly Debt Service (IO)
Loan	8, 9	44	Tampa Multifamily Portfolio	0.7%	Actual/360	1	No	120	119	0	0	360	359	12/24/2014	2/1/2015	N/A	1/1/2025	N/A	$30,771.71	$0.00
Property		44.01	Tampa Multifamily Portfolio - Villas at Country Square
Property		44.02	Tampa Multifamily Portfolio - Candlewood Apartments
Loan		45	Village at Old Trace	0.7%	Actual/360	1	No	120	119	0	0	360	359	12/10/2014	2/1/2015	N/A	1/1/2025	N/A	$30,479.31	$0.00
Loan		46	Mammoth Luxury Outlets	0.7%	Actual/360	0	No	120	120	12	12	360	360	1/13/2015	3/6/2015	3/6/2016	2/6/2025	N/A	$29,121.99	$21,500.78
Loan		47	Templeton Retail Center	0.6%	Actual/360	0	No	120	120	36	36	360	360	1/12/2015	3/1/2015	3/1/2018	2/1/2025	N/A	$27,867.69	$20,911.46
Loan		48	Willow Park Apartments	0.6%	Actual/360	1	No	120	119	48	47	360	360	12/17/2014	2/1/2015	2/1/2019	1/1/2025	N/A	$26,351.90	$19,346.27
Loan		49	Country Meadows Plaza	0.6%	Actual/360	1	No	120	119	0	0	360	359	12/29/2014	2/6/2015	N/A	1/6/2025	N/A	$26,854.32	$0.00
Loan		50	Park Terrace Apartments	0.6%	Actual/360	1	No	120	119	48	47	360	360	12/17/2014	2/1/2015	2/1/2019	1/1/2025	N/A	$25,980.75	$19,073.78
Loan		51	Riverview Commons	0.6%	Actual/360	0	No	120	120	0	0	360	360	1/22/2015	3/1/2015	N/A	2/1/2025	N/A	$25,088.93	$0.00
Loan		52	Hillsboro Sun West	0.6%	Actual/360	0	No	120	120	0	0	300	300	1/8/2015	3/1/2015	N/A	2/1/2025	N/A	$26,244.28	$0.00
Loan		53	Empire Hu	0.5%	Actual/360	1	No	120	119	24	23	360	360	12/22/2014	2/6/2015	2/6/2017	1/6/2025	N/A	$22,949.12	$16,943.35
Loan		54	Home Depot - Lafayette, IN Leased Fee	0.5%	Actual/360	1	No	120	119	36	35	360	360	12/8/2014	2/1/2015	2/1/2018	1/1/2025	N/A	$21,785.49	$16,084.24
Loan		55	Stone Oak Square	0.4%	Actual/360	1	No	120	119	36	35	360	360	12/22/2014	2/1/2015	2/1/2018	1/1/2025	N/A	$19,480.49	$14,768.98
Loan		56	Shops at Town Center	0.3%	Actual/360	1	No	120	119	0	0	360	359	12/2/2014	2/1/2015	N/A	1/1/2025	N/A	$16,500.78	$0.00
Loan		57	Madison Park Apartments	0.3%	Actual/360	1	No	120	119	24	23	360	360	12/30/2014	2/1/2015	2/1/2017	1/1/2025	N/A	$14,508.14	$10,410.10
Loan		58	Walgreens - Palm Harbor, FL	0.3%	Actual/360	0	No	120	120	60	60	360	360	1/2/2015	3/1/2015	3/1/2020	2/1/2025	N/A	$14,092.46	$10,090.56
Loan		59	Lake Christine Village Apartments	0.3%	Actual/360	1	No	120	119	48	47	360	360	12/17/2014	2/1/2015	2/1/2019	1/1/2025	N/A	$14,351.27	$10,536.00
Loan		60	Broadway Corners	0.3%	Actual/360	1	No	180	179	0	0	360	359	12/17/2014	2/1/2015	N/A	1/1/2030	N/A	$15,834.76	$0.00
Loan		61	Walgreens - Marion, IL	0.3%	Actual/360	1	No	120	119	60	59	360	360	12/11/2014	2/1/2015	2/1/2020	1/1/2025	N/A	$14,060.52	$10,550.78
Loan		62	Belvoir Center Apartments	0.3%	Actual/360	1	No	120	119	0	0	360	359	12/24/2014	2/6/2015	N/A	1/6/2025	N/A	$11,816.38	$0.00
Loan		63	Walgreens - Northfield, MN	0.3%	Actual/360	0	No	120	120	60	60	360	360	1/2/2015	3/1/2015	3/1/2020	2/1/2025	N/A	$10,569.34	$7,567.92
Loan		64	Sanger Marketplace	0.2%	Actual/360	0	No	120	120	0	0	360	360	1/22/2015	3/1/2015	N/A	2/1/2025	N/A	$10,314.09	$0.00

I-10

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

MORTGAGE LOAN CHARACTERISTICS

Property Flag

Footnotes

Loan ID

Property Name

% of Initial Pool Balance

Annual Debt Service (P&I)

Annual Debt Service (IO)

Lockbox Type

Cash Management Status

Crossed With Other Loans

Related- Borrower Loans

UW NOI DSCR (P&I)

UW NOI DSCR (IO)

UW NCF DSCR (P&I)

UW NCF DSCR (IO)

Cut-Off Date LTV Ratio

Maturity Date LTV Ratio

Grace Period to Late Charge (Days)

Grace Period to Default (Days)

Due Date

Prepayment Provisions (No. of Payments)

YM Formula

Loan

3, 4

1

Westfield Palm Desert Mall

7.2%

$0

$2,441,254

Hard

Springing

No

N/A

N/A

2.79x

N/A

2.63x

59.0%

59.0%

4

4

First

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

A

Loan

5, 6

2

555 11th Street NW

6.9%

$0

$1,926,186

Soft

Springing

No

N/A

N/A

5.49x

N/A

5.49x

29.1%

29.1%

3

3

Fourth

LO(27);DEF(86);O(7)

Loan

7

3

Discovery Business Center

6.9%

$3,512,944

$2,543,442

Hard

Springing

No

N/A

2.11x

2.91x

1.97x

2.72x

47.5%

43.3%

0

0

Tenth

LO(22);YM1(5);DEF/YM1(88);O(5)

B

Loan

6, 8, 9

4

Ashford Hotel Portfolio

6.3%

$3,318,499

$0

Soft

In Place

No

N/A

2.21x

N/A

1.88x

N/A

75.0%

60.7%

0

0

First

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

Property

4.01

Ashford Hotel Portfolio - Residence Inn Orlando Sea World

Property

4.02

Ashford Hotel Portfolio - Residence Inn Cottonwood

Property

4.03

Ashford Hotel Portfolio - Courtyard Overland Park

Loan

10

5

Fontainebleau Park Plaza

5.6%

$0

$2,086,583

Soft

Springing

No

N/A

N/A

1.79x

N/A

1.72x

74.5%

74.5%

0

5

First

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

Loan

11

6

Cumberland Cove Apartments

5.1%

$2,540,032

$1,953,257

Soft

In Place

No

N/A

1.36x

1.77x

1.36x

1.77x

76.0%

70.4%

0

5

First

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

Loan

7

Lakewood Marketplace

4.4%

$0

$1,549,222

Springing

Springing

No

N/A

N/A

2.59x

N/A

2.42x

53.8%

53.8%

5

5

First

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

Loan

8

8

Galaxy U-Haul Moving & Storage Portfolio

3.5%

$2,343,427

$0

Soft

Springing

No

N/A

1.78x

N/A

1.73x

N/A

51.4%

1.0%

0

0

First

LO(25);DEF(211);O(4)

Property

8.01

Galaxy U-Haul Moving & Storage of Pawtucket

Property

8.02

Galaxy U-Haul Moving & Storage of Newburgh/Middlehope

Property

8.03

Galaxy U-Haul Moving & Storage of Bellingham

Property

8.04

Galaxy U-Haul Moving & Storage of Bismarck

Property

8.05

Galaxy U-Haul Moving & Storage at Westchase

Property

8.06

Galaxy U-Haul Moving & Storage of Easton

Property

8.07

Galaxy U-Haul Moving & Storage at Mexico Road

Property

8.08

Galaxy U-Haul Moving & Storage at Commercial Avenue

Property

8.09

Galaxy U-Haul Moving & Storage at E. 32nd Street

Property

8.10

Galaxy U-Haul Moving & Storage of Menands

Property

8.11

Galaxy U-Haul Moving & Storage of Sunsplash

Loan

9

Briarwood Office

2.9%

$0

$1,121,108

Hard

Springing

No

N/A

N/A

2.21x

N/A

2.08x

71.8%

71.8%

0

5

First

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

Loan

12

10

International Park

2.7%

$1,447,688

$1,080,577

Soft

Springing

No

N/A

1.78x

2.39x

1.60x

2.14x

73.9%

67.7%

0

0

Sixth

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

Loan

11

Headquarters Village

2.2%

$1,107,652

$798,488

Springing

Springing

No

N/A

1.61x

2.24x

1.51x

2.10x

70.6%

64.4%

0

5

First

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

Loan

12

Stone Ridge Plaza

2.2%

$1,113,492

$808,019

Springing

Springing

No

N/A

1.68x

2.32x

1.52x

2.09x

75.0%

66.9%

7

7

First

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

Loan

8, 9

13

WM Retail Portfolio

1.9%

$979,845

$719,354

Springing

Springing

No

N/A

1.71x

2.32x

1.49x

2.03x

73.3%

62.4%

7

7

First

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

C

Property

13.01

WM Retail Portfolio - Rigsby Road Center

Property

13.02

WM Retail Portfolio - Batavia Shopping Center

Property

13.03

WM Retail Portfolio - Gatesville Shopping Center

Property

13.04

WM Retail Portfolio - Mansfield Shopping Center

Property

13.05

WM Retail Portfolio - Hugo Shopping Center

Property

13.06

WM Retail Portfolio - Seagoville Shopping Center

Loan

14

Verizon Wireless Building

1.8%

$915,008

$667,899

Springing

Springing

No

N/A

1.95x

2.67x

1.92x

2.64x

49.0%

41.6%

0

0

Sixth

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

D

Loan

8, 9

15

New England Storage Portfolio

1.7%

$878,595

$645,021

N/A

N/A

No

N/A

1.55x

2.11x

1.52x

2.07x

68.8%

62.9%

0

0

Sixth

LO(25);DEF(82);O(13)

Property

15.01

New England Storage Portfolio - Simply SS Falmouth

Property

15.02

New England Storage Portfolio - Simply SS Middletown

Property

15.03

New England Storage Portfolio - Simply SS Fairhaven

Loan

16

Holiday Inn Romulus

1.6%

$839,071

$0

Springing

Springing

No

N/A

1.89x

N/A

1.65x

N/A

68.0%

55.1%

0

0

Sixth

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

Loan

17

Talbots Flagship Store

1.5%

$772,479

$546,131

Hard

Springing

No

N/A

1.81x

2.55x

1.71x

2.42x

58.2%

50.4%

0

5

First

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

Loan

18

Fairfield Inn - Morgantown

1.3%

$700,064

$0

Springing

Springing

No

N/A

2.13x

N/A

1.94x

N/A

68.4%

55.3%

0

5

First

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

E

Loan

19

Commerce Green One

1.3%

$665,435

$482,019

Springing

Springing

No

N/A

1.66x

2.29x

1.43x

1.98x

72.6%

63.2%

5

4

First

LO(25);YM1(90);O(5)

F

Loan

13

20

Chandler Corporate Center II

1.2%

$629,850

$462,668

Springing

Springing

No

Group 1

1.44x

1.96x

1.32x

1.79x

72.1%

65.9%

0

0

Sixth

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

Loan

21

Wolf Village Student Housing

1.2%

$664,752

$0

Soft

Springing

No

N/A

1.40x

N/A

1.35x

N/A

70.8%

54.2%

5

5

First

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

Loan

22

Greenhaven Oaks Apartments

1.1%

$600,913

$0

Springing

Springing

No

N/A

1.71x

N/A

1.56x

N/A

51.9%

41.9%

5

4

First

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

Loan

23

Peak 10 Office Building

1.1%

$679,318

$0

Hard

Springing

No

N/A

1.55x

N/A

1.42x

N/A

64.8%

48.2%

0

5

First

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

G

Loan

9

24

La Plata Shopping Center

1.1%

$571,060

$410,412

Springing

Springing

No

N/A

1.97x

2.75x

1.84x

2.56x

70.2%

63.9%

5

4

First

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

Loan

25

River Bend Station

1.1%

$565,849

$429,426

Springing

Springing

No

N/A

1.67x

2.20x

1.53x

2.02x

75.0%

67.1%

7

7

First

LO(25);DEF(56);O(3)

Loan

26

Mission Plaza Business Park

1.0%

$556,549

$419,801

Springing

Springing

No

N/A

1.54x

2.05x

1.36x

1.80x

74.0%

65.0%

0

5

First

LO(25);DEF(58);O(37)

Loan

13

27

Plaza Quebec

1.0%

$522,168

$374,581

Springing

Springing

No

Group 1

1.60x

2.24x

1.43x

2.00x

70.3%

62.6%

0

0

Sixth

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

Loan

8, 9

28

Dollar General & KinderCare Portfolio

1.0%

$676,796

$0

Springing

Springing

No

N/A

1.60x

N/A

1.51x

N/A

60.3%

37.4%

5

5

First

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

Property

28.01

Dollar General & KinderCare Portfolio - Dollar General/Byhalia. MS

Property

28.02

Dollar General & KinderCare Portfolio - Dollar General/DeWitt. AR

Property

28.03

Dollar General & KinderCare Portfolio - KinderCare/Woodland Dr.

Property

28.04

Dollar General & KinderCare Portfolio - KinderCare/High School Rd

Property

28.05

Dollar General & KinderCare Portfolio - KinderCare/West 86th

Property

28.06

Dollar General & KinderCare Portfolio - Dollar General/Burnsville, MS

Property

28.07

Dollar General & KinderCare Portfolio - Dollar General/Pine Bluff, AR

Property

28.08

Dollar General & KinderCare Portfolio - Dollar General/White Hall, AR

Property

28.09

Dollar General & KinderCare Portfolio - Dollar General/Abbeville, MS

Property

28.10

Dollar General & KinderCare Portfolio - KinderCare/Rangeline Rd.

Property

28.11

Dollar General & KinderCare Portfolio - KinderCare/East 62nd

Property

28.12

Dollar General & KinderCare Portfolio - Dollar General/Falkner, MS

Property

28.13

Dollar General & KinderCare Portfolio - KinderCare/East 75th

Loan

29

Dolfield A - D

1.0%

$573,595

$0

N/A

N/A

No

N/A

1.63x

N/A

1.31x

N/A

72.4%

57.9%

0

5

First

LO(30);YM1(12);DEF/YM1(92);O(4)

H

Loan

30

Liberty Maynard

0.9%

$544,670

$0

Springing

Springing

No

N/A

1.33x

N/A

1.23x

N/A

75.0%

55.0%

7

7

First

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

Loan

8

31

Maryland MHC Portfolio

0.9%

$478,941

$0

N/A

N/A

No

N/A

1.65x

N/A

1.63x

N/A

73.0%

58.4%

5

4

First

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

Property

31.01

Maryland MHC Portfolio - Ken Lee MHC

Property

31.02

Maryland MHC Portfolio - Beechwood MHC

Loan

32

1523-1535 Elizabeth Avenue

0.9%

$486,954

$357,497

Springing

Springing

No

N/A

1.59x

2.17x

1.43x

1.94x

72.6%

61.8%

15

5

First

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

Loan

33

Giant Food Stores - Lansdowne, PA Leased Fee

0.9%

$483,781

$0

Springing

Springing

No

N/A

1.41x

N/A

1.34x

N/A

69.1%

55.6%

5

5

First

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

Loan

34

780 East 132nd Street

0.9%

$498,806

$0

Springing

Springing

No

N/A

2.14x

N/A

1.89x

N/A

33.5%

24.0%

5

4

First

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

Loan

8

35

Woodward - Big Beaver Office Portfolio

0.9%

$473,882

$0

Springing

Springing

No

N/A

1.51x

N/A

1.34x

N/A

66.9%

54.1%

0

0

Sixth

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

D

Property

35.01

Woodward - Big Beaver Office Portfolio - 363 West Big Beaver Road

Property

35.02

Woodward - Big Beaver Office Portfolio - 36880 Woodward Ave

Loan

36

Neptune Plaza

0.9%

$457,720

$332,150

Springing

Springing

No

N/A

1.58x

2.17x

1.45x

2.00x

72.2%

59.7%

7

7

First

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

Loan

37

Hilton Garden Inn Fort Lauderdale

0.9%

$408,003

$0

Springing

Springing

No

N/A

5.47x

N/A

4.79x

N/A

26.2%

20.5%

5

5

First

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

Loan

38

Bellaire Apartments

0.9%

$439,459

$318,424

N/A

N/A

No

N/A

1.62x

2.23x

1.50x

2.07x

72.1%

65.8%

5

5

First

LO(23);YM1(84);O(13)

I

Loan

14

39

1508-1512 East Broward Boulevard

0.8%

$440,974

$0

Hard

Springing

No

N/A

1.49x

N/A

1.41x

N/A

75.0%

60.6%

7

7

First

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

Loan

40

Candlewood Suites Kalamazoo

0.8%

$416,087

$0

Springing

Springing

No

N/A

2.09x

N/A

1.90x

N/A

70.0%

56.4%

0

0

Sixth

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

Loan

6

41

Hermosa Courtyard

0.8%

$0

$298,555

Hard

Springing

No

N/A

N/A

1.91x

N/A

1.81x

54.0%

54.0%

5

5

First

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

Loan

6, 8

42

Dallas Industrial Portfolio

0.7%

$387,834

$286,018

Springing

Springing

No

N/A

1.68x

2.28x

1.47x

2.00x

68.4%

58.3%

0

0

Sixth

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

Property

42.01

Dallas Industrial Portfolio - 1105 Colorado Lane

Property

42.02

Dallas Industrial Portfolio - 1000 Harrison Avenue

Loan

43

Walgreens - Orland, CA

0.7%

$0

$256,064

Springing

Springing

No

N/A

N/A

1.99x

N/A

1.98x

67.0%

67.0%

5

5

First

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

I-11

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

MORTGAGE LOAN CHARACTERISTICS

Property Flag

Footnotes

Loan ID

Property Name

% of Initial Pool Balance

Annual Debt Service (P&I)

Annual Debt Service (IO)

Lockbox Type

Cash Management Status

Crossed With Other Loans

Related- Borrower Loans

UW NOI DSCR (P&I)

UW NOI DSCR (IO)

UW NCF DSCR (P&I)

UW NCF DSCR (IO)

Cut-Off Date LTV Ratio

Maturity Date LTV Ratio

Grace Period to Late Charge (Days)

Grace Period to Default (Days)

Due Date

Prepayment Provisions (No. of Payments)

YM Formula

Loan

8, 9

44

Tampa Multifamily Portfolio

0.7%

$369,261

$0

Springing

Springing

No

N/A

1.83x

N/A

1.66x

N/A

73.1%

59.2%

5

5

First

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

Property

44.01

Tampa Multifamily Portfolio - Villas at Country Square

Property

44.02

Tampa Multifamily Portfolio - Candlewood Apartments

Loan

45

Village at Old Trace

0.7%

$365,752

$0

Springing

Springing

No

N/A

1.72x

N/A

1.58x

N/A

70.5%

57.0%

5

5

First

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

Loan

46

Mammoth Luxury Outlets

0.7%

$349,464

$258,009

Springing

Springing

No

N/A

1.70x

2.30x

1.63x

2.21x

75.0%

62.2%

0

0

Sixth

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

Loan

47

Templeton Retail Center

0.6%

$334,412

$250,938

Springing

Springing

No

N/A

1.49x

1.98x

1.36x

1.81x

68.8%

60.4%

5

4

First

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

Loan

48

Willow Park Apartments

0.6%

$316,223

$232,155

Springing

Springing

No

Group 2

1.60x

2.18x

1.46x

1.99x

74.2%

66.3%

5

4

First

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

Loan

49

Country Meadows Plaza

0.6%

$322,252

$0

Springing

Springing

No

N/A

1.84x

N/A

1.67x

N/A

74.6%

60.5%

0

0

Sixth

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

Loan

50

Park Terrace Apartments

0.6%

$311,769

$228,885

Springing

Springing

No

Group 2

1.58x

2.15x

1.46x

1.98x

76.0%

67.9%

5

4

First

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

Loan

51

Riverview Commons

0.6%

$301,067

$0

Springing

Springing

No

N/A

1.39x

N/A

1.34x

N/A

73.9%

59.4%

7

7

First

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

Loan

52

Hillsboro Sun West

0.6%

$314,931

$0

Springing

Springing

No

N/A

2.02x

N/A

1.84x

N/A

54.5%

39.6%

5

4

First

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

Loan

53

Empire Hu

0.5%

$275,389

$203,320

N/A

N/A

No

N/A

1.63x

2.21x

1.47x

1.99x

67.9%

57.9%

0

0

Sixth

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

Loan

54

Home Depot - Lafayette, IN Leased Fee

0.5%

$261,426

$193,011

Hard

In Place

No

N/A

1.27x

1.72x

1.27x

1.72x

74.8%

65.4%

5

4

First

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

Loan

55

Stone Oak Square

0.4%

$233,766

$177,228

Springing

Springing

No

N/A

1.56x

2.05x

1.40x

1.85x

68.6%

60.3%

5

5

First

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

Loan

56

Shops at Town Center

0.3%

$198,009

$0

Springing

Springing

No

N/A

1.46x

N/A

1.38x

N/A

70.6%

58.6%

5

4

First

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

Loan

57

Madison Park Apartments

0.3%

$174,098

$124,921

Springing

Springing

No

N/A

2.48x

3.45x

2.17x

3.03x

53.6%

45.4%

5

4

First

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

Loan

58

Walgreens - Palm Harbor, FL

0.3%

$169,110

$121,087

Hard

In Place

No

Group 3

1.80x

2.51x

1.80x

2.51x

50.1%

45.6%

5

4

First

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

Loan

59

Lake Christine Village Apartments

0.3%

$172,215

$126,432

Springing

Springing

No

Group 2

1.69x

2.30x

1.56x

2.13x

74.6%

66.6%

5

4

First

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

Loan

60

Broadway Corners

0.3%

$190,017

$0

Springing

Springing

No

N/A

1.44x

N/A

1.33x

N/A

73.9%

51.9%

5

5

First

LO(25);DEF(94);O(61)

Loan

61

Walgreens - Marion, IL

0.3%

$168,726

$126,609

Springing

Springing

No

N/A

1.60x

2.13x

1.58x

2.11x

59.7%

54.7%

5

5

First

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

Loan

62

Belvoir Center Apartments

0.3%

$141,797

$0

N/A

N/A

No

N/A

1.47x

N/A

1.33x

N/A

74.9%

60.8%

0

0

Sixth

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

Loan

63

Walgreens - Northfield, MN

0.3%

$126,832

$90,815

Hard

In Place

No

Group 3

2.38x

3.32x

2.38x

3.32x

43.4%

39.5%

5

4

First

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

Loan

64

Sanger Marketplace

0.2%

$123,769

$0

Springing

Springing

No

N/A

1.72x

N/A

1.59x

N/A

72.4%

58.6%

5

5

First

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

I-12

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
					MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Third Most Recent Revenues	Third Most Recent Expenses	Third Most Recent NOI	Third Most Recent NOI Date	Third Most Recent NOI Debt Yield	Second Most  Recent Revenues	Second Most  Recent Expenses	Second Most  Recent NOI	Second Most Recent NOI Date	Second Most Recent NOI Debt Yield	Most  Recent Revenues	Most  Recent Expenses
Loan	3, 4	1	Westfield Palm Desert Mall	7.2%	$19,305,805	$7,241,551	$12,064,254	12/31/2012	9.7%	$19,005,096	$6,934,161	$12,070,935	12/31/2013	9.7%	$20,473,560	$7,308,206
Loan	5, 6	2	555 11th Street NW	6.9%	$25,055,622	$7,888,529	$17,167,093	12/31/2011	19.1%	$24,723,248	$7,841,624	$16,881,624	12/31/2012	18.8%	$26,518,292	$8,340,244
Loan	7	3	Discovery Business Center	6.9%	$21,267,671	$6,390,660	$14,877,011	12/31/2012	8.8%	$19,506,731	$6,817,461	$12,689,270	12/31/2013	7.5%	$24,737,582	$7,680,139
Loan	6, 8, 9	4	Ashford Hotel Portfolio	6.3%	$19,847,544	$13,211,228	$6,636,316	12/31/2012	12.1%	$20,825,094	$13,695,931	$7,129,163	12/31/2013	13.0%	$21,714,338	$14,353,656
Property		4.01	Ashford Hotel Portfolio - Residence Inn Orlando Sea World		$11,679,388	$8,232,485	$3,446,903	12/31/2012		$12,522,398	$8,548,004	$3,974,394	12/31/2013		$12,841,567	$8,781,594
Property		4.02	Ashford Hotel Portfolio - Residence Inn Cottonwood		$4,392,816	$2,412,814	$1,980,002	12/31/2012		$4,288,121	$2,312,302	$1,975,819	12/31/2013		$4,231,831	$2,414,386
Property		4.03	Ashford Hotel Portfolio - Courtyard Overland Park		$3,775,340	$2,565,929	$1,209,411	12/31/2012		$4,014,575	$2,835,625	$1,178,950	12/31/2013		$4,640,940	$3,157,676
Loan	10	5	Fontainebleau Park Plaza	5.6%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	11	6	Cumberland Cove Apartments	5.1%	$5,386,902	$2,157,643	$3,229,259	12/31/2012	7.3%	$5,477,129	$2,090,957	$3,386,172	12/31/2013	7.7%	$5,640,185	$2,178,913
Loan		7	Lakewood Marketplace	4.4%	$5,396,058	$757,548	$4,638,510	12/31/2012	12.1%	$4,956,303	$1,237,656	$3,718,647	12/31/2013	9.7%	$4,858,112	$1,114,375
Loan	8	8	Galaxy U-Haul Moving & Storage Portfolio	3.5%	$5,232,469	$1,743,367	$3,489,102	12/31/2012	11.3%	$5,606,126	$1,818,329	$3,787,797	12/31/2013	12.2%	$6,048,068	$1,885,183
Property		8.01	Galaxy U-Haul Moving & Storage of Pawtucket		$931,912	$347,423	$584,489	12/31/2012		$976,459	$370,001	$606,458	12/31/2013		$1,027,331	$388,188
Property		8.02	Galaxy U-Haul Moving & Storage of Newburgh/Middlehope		$316,847	$154,561	$162,286	12/31/2012		$459,866	$189,728	$270,138	12/31/2013		$606,426	$224,037
Property		8.03	Galaxy U-Haul Moving & Storage of Bellingham		$604,245	$172,477	$431,768	12/31/2012		$613,484	$172,310	$441,174	12/31/2013		$649,698	$173,837
Property		8.04	Galaxy U-Haul Moving & Storage of Bismarck		$540,368	$143,885	$396,483	12/31/2012		$596,843	$149,429	$447,414	12/31/2013		$613,858	$144,624
Property		8.05	Galaxy U-Haul Moving & Storage at Westchase		$614,619	$171,124	$443,495	12/31/2012		$616,393	$175,094	$441,299	12/31/2013		$679,565	$175,167
Property		8.06	Galaxy U-Haul Moving & Storage of Easton		$470,665	$183,764	$286,901	12/31/2012		$493,843	$184,317	$309,526	12/31/2013		$547,713	$186,666
Property		8.07	Galaxy U-Haul Moving & Storage at Mexico Road		$450,294	$137,433	$312,861	12/31/2012		$496,861	$146,146	$350,715	12/31/2013		$500,117	$147,898
Property		8.08	Galaxy U-Haul Moving & Storage at Commercial Avenue		$339,137	$90,399	$248,738	12/31/2012		$351,488	$92,279	$259,209	12/31/2013		$376,198	$93,854
Property		8.09	Galaxy U-Haul Moving & Storage at E. 32nd Street		$338,512	$118,774	$219,738	12/31/2012		$350,211	$116,864	$233,347	12/31/2013		$366,334	$125,297
Property		8.10	Galaxy U-Haul Moving & Storage of Menands		$372,050	$124,059	$247,991	12/31/2012		$398,290	$126,615	$271,675	12/31/2013		$395,898	$133,090
Property		8.11	Galaxy U-Haul Moving & Storage of Sunsplash		$253,820	$99,468	$154,352	12/31/2012		$252,388	$95,546	$156,842	12/31/2013		$284,930	$92,525
Loan		9	Briarwood Office	2.9%	$2,561,791	$1,585,173	$976,618	12/31/2012	3.9%	$3,483,747	$1,606,824	$1,876,923	12/31/2013	7.5%	$3,059,604	$1,730,897
Loan	12	10	International Park	2.7%	$3,575,136	$1,517,361	$2,057,776	12/31/2012	8.6%	$3,958,866	$1,544,598	$2,414,268	12/31/2013	10.1%	$3,718,070	$1,587,946
Loan		11	Headquarters Village	2.2%	$2,353,311	$844,381	$1,508,930	12/31/2012	7.9%	$3,230,660	$1,109,235	$2,121,425	12/31/2013	11.2%	$3,026,160	$1,011,890
Loan		12	Stone Ridge Plaza	2.2%	$2,613,101	$760,651	$1,852,450	12/31/2012	9.8%	$2,684,881	$731,028	$1,953,852	12/31/2013	10.3%	$2,592,528	$732,644
Loan	8, 9	13	WM Retail Portfolio	1.9%	N/A	N/A	N/A	N/A	N/A	$1,807,825	$722,916	$1,084,908	12/31/2013	6.6%	$2,146,497	$726,781
Property		13.01	WM Retail Portfolio - Rigsby Road Center		$827,783	$286,202	$541,581	12/31/2012		$809,117	$315,192	$493,925	12/31/2013		$870,068	$357,050
Property		13.02	WM Retail Portfolio - Batavia Shopping Center		$378,037	$103,619	$274,418	12/31/2012		$405,741	$99,456	$306,285	12/31/2013		$443,074	$102,837
Property		13.03	WM Retail Portfolio - Gatesville Shopping Center		$171,479	$82,294	$89,185	12/31/2012		$138,201	$72,882	$65,319	12/31/2013		$232,186	$74,707
Property		13.04	WM Retail Portfolio - Mansfield Shopping Center		$111,014	$54,817	$56,197	12/31/2012		$169,288	$82,368	$86,920	12/31/2013		$182,287	$33,964
Property		13.05	WM Retail Portfolio - Hugo Shopping Center		N/A	N/A	N/A	N/A		$155,148	$102,254	$52,894	12/31/2013		$288,012	$116,357
Property		13.06	WM Retail Portfolio - Seagoville Shopping Center		$64,279	$64,800	-$521	12/31/2012		$130,330	$50,764	$79,566	12/31/2013		$130,870	$41,865
Loan		14	Verizon Wireless Building	1.8%	$2,191,419	$635,255	$1,556,164	12/31/2012	10.0%	$2,212,417	$626,110	$1,586,307	12/31/2013	10.2%	$2,246,774	$573,621
Loan	8, 9	15	New England Storage Portfolio	1.7%	$1,859,905	$812,820	$1,047,085	12/31/2012	7.1%	$2,064,356	$838,219	$1,226,137	12/31/2013	8.3%	$2,209,475	$890,950
Property		15.01	New England Storage Portfolio - Simply SS Falmouth		$717,742	$277,778	$439,964	12/31/2012		$857,248	$311,933	$545,315	12/31/2013		$925,069	$368,923
Property		15.02	New England Storage Portfolio - Simply SS Middletown		$700,042	$316,143	$383,899	12/31/2012		$745,503	$314,091	$431,412	12/31/2013		$808,603	$315,438
Property		15.03	New England Storage Portfolio - Simply SS Fairhaven		$442,121	$218,899	$223,221	12/31/2012		$461,605	$212,195	$249,410	12/31/2013		$475,803	$206,589
Loan		16	Holiday Inn Romulus	1.6%	$4,334,833	$2,635,285	$1,699,548	12/31/2012	12.3%	$4,771,305	$2,957,437	$1,813,868	12/31/2013	13.1%	$5,020,091	$3,072,279
Loan		17	Talbots Flagship Store	1.5%	$1,380,125	$54,848	$1,325,277	12/31/2012	9.8%	$1,380,125	$59,327	$1,320,798	12/31/2013	9.8%	$1,391,666	$58,876
Loan		18	Fairfield Inn - Morgantown	1.3%	$3,192,462	$1,772,775	$1,419,687	12/31/2012	12.2%	$3,150,478	$1,727,554	$1,422,923	12/31/2013	12.2%	$3,533,577	$1,948,869
Loan		19	Commerce Green One	1.3%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$1,972,324	$929,390
Loan	13	20	Chandler Corporate Center II	1.2%	$243,051	$467,239	-$224,188	12/31/2012	-2.1%	$785,303	$486,956	$298,347	12/31/2013	2.8%	$1,292,473	$545,250
Loan		21	Wolf Village Student Housing	1.2%	$1,401,361	$583,922	$817,439	7/31/2013 TTM	7.7%	$1,535,088	$643,293	$891,795	7/31/2014 TTM	8.5%	$1,534,189	$622,059
Loan		22	Greenhaven Oaks Apartments	1.1%	$1,940,039	$952,799	$987,240	8/31/2013	9.9%	$1,991,673	$949,967	$1,041,706	8/31/2014	10.4%	$2,031,120	$952,198
Loan		23	Peak 10 Office Building	1.1%	$1,225,145	$180,297	$1,044,848	12/31/2012	10.5%	$1,290,051	$163,707	$1,126,344	12/31/2013	11.3%	$1,321,208	$176,716
Loan	9	24	La Plata Shopping Center	1.1%	$1,248,420	$242,944	$1,005,476	12/31/2012	10.2%	$1,285,489	$320,709	$964,780	12/31/2013	9.8%	$1,331,547	$263,139
Loan		25	River Bend Station	1.1%	$1,012,527	$280,265	$732,262	12/31/2012	8.0%	$1,029,986	$292,688	$737,298	12/31/2013	8.0%	$1,069,833	$319,734
Loan		26	Mission Plaza Business Park	1.0%	$1,142,457	$310,589	$831,868	12/31/2012	9.1%	$1,111,380	$352,137	$759,242	12/31/2013	8.3%	$1,199,046	$367,502
Loan	13	27	Plaza Quebec	1.0%	$1,041,172	$763,785	$277,387	12/31/2012	3.1%	$1,115,211	$747,554	$367,657	12/31/2013	4.1%	$1,319,942	$797,765
Loan	8, 9	28	Dollar General & KinderCare Portfolio	1.0%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		28.01	Dollar General & KinderCare Portfolio - Dollar General/Byhalia. MS		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A
Property		28.02	Dollar General & KinderCare Portfolio - Dollar General/DeWitt. AR		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A
Property		28.03	Dollar General & KinderCare Portfolio - KinderCare/Woodland Dr.		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A
Property		28.04	Dollar General & KinderCare Portfolio - KinderCare/High School Rd		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A
Property		28.05	Dollar General & KinderCare Portfolio - KinderCare/West 86th		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A
Property		28.06	Dollar General & KinderCare Portfolio - Dollar General/Burnsville, MS		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A
Property		28.07	Dollar General & KinderCare Portfolio - Dollar General/Pine Bluff, AR		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A
Property		28.08	Dollar General & KinderCare Portfolio - Dollar General/White Hall, AR		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A
Property		28.09	Dollar General & KinderCare Portfolio - Dollar General/Abbeville, MS		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A
Property		28.10	Dollar General & KinderCare Portfolio - KinderCare/Rangeline Rd.		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A
Property		28.11	Dollar General & KinderCare Portfolio - KinderCare/East 62nd		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A
Property		28.12	Dollar General & KinderCare Portfolio - Dollar General/Falkner, MS		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A
Property		28.13	Dollar General & KinderCare Portfolio - KinderCare/East 75th		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A
Loan		29	Dolfield A - D	1.0%	$1,396,962	$437,837	$959,125	12/31/2012	10.8%	$1,479,013	$478,757	$1,000,256	12/31/2013	11.2%	$1,535,077	$547,563
Loan		30	Liberty Maynard	0.9%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	8	31	Maryland MHC Portfolio	0.9%	$911,347	$270,372	$640,975	12/31/2012	7.8%	$933,523	$291,412	$642,111	12/31/2013	7.8%	$1,064,532	$255,714
Property		31.01	Maryland MHC Portfolio - Ken Lee MHC		$578,090	$161,792	$416,298	12/31/2012		$597,032	$172,519	$424,513	12/31/2013		$675,890	$156,344
Property		31.02	Maryland MHC Portfolio - Beechwood MHC		$333,257	$108,580	$224,677	12/31/2012		$336,491	$118,893	$217,598	12/31/2013		$388,642	$99,370
Loan		32	1523-1535 Elizabeth Avenue	0.9%	$781,924	$319,854	$462,070	12/31/2012	5.6%	$763,099	$330,050	$433,048	12/31/2013	5.3%	$713,777	$346,828
Loan		33	Giant Food Stores - Lansdowne, PA Leased Fee	0.9%	$657,600	$12,744	$644,856	12/31/2011	7.9%	$657,600	$17,882	$639,718	12/31/2012	7.8%	$657,600	$19,859
Loan		34	780 East 132nd Street	0.9%	$2,020,269	$1,130,006	$890,263	12/31/2011	11.1%	$1,958,886	$1,010,262	$948,624	12/31/2012	11.9%	$1,991,406	$1,264,348
Loan	8	35	Woodward - Big Beaver Office Portfolio	0.9%	$1,355,619	$553,535	$802,084	12/31/2012	10.2%	$1,073,618	$454,686	$618,932	12/31/2013	7.8%	$1,027,063	$367,251
Property		35.01	Woodward - Big Beaver Office Portfolio - 363 West Big Beaver Road		$1,079,878	$416,975	$662,903	12/31/2012		$727,014	$318,057	$408,957	12/31/2013		$690,743	$237,798
Property		35.02	Woodward - Big Beaver Office Portfolio - 36880 Woodward Ave		$275,741	$136,560	$139,181	12/31/2012		$346,604	$136,629	$209,975	12/31/2013		$336,320	$129,453
Loan		36	Neptune Plaza	0.9%	$1,081,631	$435,922	$645,709	12/31/2012	8.3%	$1,074,718	$427,493	$647,225	12/31/2013	8.3%	$979,232	$447,234
Loan		37	Hilton Garden Inn Fort Lauderdale	0.9%	$5,969,199	$4,409,769	$1,559,430	12/31/2012	20.5%	$6,690,550	$4,662,929	$2,027,621	12/31/2013	26.7%	$7,490,782	$5,010,271
Loan		38	Bellaire Apartments	0.9%	$1,282,230	$734,353	$547,877	12/31/2012	7.3%	$1,493,266	$725,786	$767,480	12/31/2013	10.2%	$1,464,744	$764,119
Loan	14	39	1508-1512 East Broward Boulevard	0.8%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		40	Candlewood Suites Kalamazoo	0.8%	$1,538,328	$774,408	$763,920	12/31/2012	10.9%	$1,717,212	$888,499	$828,713	12/31/2013	11.8%	$1,911,606	$929,705
Loan	6	41	Hermosa Courtyard	0.8%	$702,606	$165,318	$537,288	12/31/2012	8.0%	$729,472	$180,540	$548,932	12/31/2013	8.2%	$763,309	$188,938
Loan	6, 8	42	Dallas Industrial Portfolio	0.7%	$921,940	$369,240	$552,700	12/31/2012	8.5%	$1,069,872	$417,293	$652,579	12/31/2013	10.0%	$1,095,262	$460,474
Property		42.01	Dallas Industrial Portfolio - 1105 Colorado Lane		$667,126	$266,149	$400,977	12/31/2012		$757,996	$297,567	$460,429	12/31/2013		$784,679	$337,402
Property		42.02	Dallas Industrial Portfolio - 1000 Harrison Avenue		$254,814	$103,091	$151,723	12/31/2012		$311,876	$119,726	$192,150	12/31/2013		$310,583	$123,072
Loan		43	Walgreens - Orland, CA	0.7%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A

I-13

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
					MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Third Most Recent Revenues	Third Most Recent Expenses	Third Most Recent NOI	Third Most Recent NOI Date	Third Most Recent NOI Debt Yield	Second Most  Recent Revenues	Second Most  Recent Expenses	Second Most  Recent NOI	Second Most Recent NOI Date	Second Most Recent NOI Debt Yield	Most  Recent Revenues	Most  Recent Expenses
Loan	8, 9	44	Tampa Multifamily Portfolio	0.7%	$1,316,835	$786,057	$530,778	12/31/2012	8.7%	$1,462,729	$832,189	$630,540	12/31/2013	10.3%	$1,481,491	$781,854
Property		44.01	Tampa Multifamily Portfolio - Villas at Country Square		$933,856	$522,661	$411,195	12/31/2012		$1,029,392	$558,145	$471,247	12/31/2013		$1,023,855	$536,731
Property		44.02	Tampa Multifamily Portfolio - Candlewood Apartments		$382,979	$263,396	$119,582	12/31/2012		$433,337	$274,044	$159,293	12/31/2013		$457,636	$245,123
Loan		45	Village at Old Trace	0.7%	$604,609	$184,178	$420,432	12/31/2012	6.9%	$698,212	$198,264	$499,948	12/31/2013	8.2%	$820,033	$218,686
Loan		46	Mammoth Luxury Outlets	0.7%	$964,799	$502,545	$462,254	12/31/2012	7.9%	$1,183,503	$509,374	$674,129	12/31/2013	11.5%	$1,141,738	$531,080
Loan		47	Templeton Retail Center	0.6%	$593,282	$106,790	$486,492	12/31/2012	8.8%	$549,547	$106,337	$443,210	12/31/2013	8.1%	$516,115	$111,306
Loan		48	Willow Park Apartments	0.6%	$858,467	$388,210	$470,257	12/31/2012	8.8%	$897,085	$410,987	$486,098	12/31/2013	9.1%	$903,417	$420,220
Loan		49	Country Meadows Plaza	0.6%	$952,233	$362,351	$589,882	12/31/2012	11.1%	$840,094	$355,450	$484,644	12/31/2013	9.2%	$857,004	$334,593
Loan		50	Park Terrace Apartments	0.6%	$870,185	$432,270	$437,915	12/31/2012	8.3%	$883,365	$427,838	$455,527	12/31/2013	8.7%	$924,669	$451,500
Loan		51	Riverview Commons	0.6%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$558,622	$233,345
Loan		52	Hillsboro Sun West	0.6%	$485,004	$145,531	$339,473	12/31/2012	6.9%	$706,995	$144,804	$562,191	12/31/2013	11.5%	$824,217	$155,573
Loan		53	Empire Hu	0.5%	$542,974	$183,942	$359,032	12/31/2012	7.8%	$587,285	$214,239	$373,046	12/31/2013	8.1%	$671,487	$220,985
Loan		54	Home Depot - Lafayette, IN Leased Fee	0.5%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$350,000	$0
Loan		55	Stone Oak Square	0.4%	N/A	N/A	N/A	N/A	N/A	$475,834	$146,261	$329,573	12/31/2013	8.7%	$539,583	$136,801
Loan		56	Shops at Town Center	0.3%	$510,835	$86,841	$423,994	12/31/2012	14.1%	$502,862	$114,940	$387,922	12/31/2013	12.9%	$505,102	$124,925
Loan		57	Madison Park Apartments	0.3%	$1,049,362	$660,848	$388,514	12/31/2012	13.0%	$1,011,828	$714,149	$297,679	12/31/2013	9.9%	$1,203,318	$639,518
Loan		58	Walgreens - Palm Harbor, FL	0.3%	$320,000	$6,419	$313,581	12/31/2011	10.7%	$320,000	$7,252	$312,748	12/31/2012	10.7%	$320,000	$4,412
Loan		59	Lake Christine Village Apartments	0.3%	$439,774	$178,205	$261,569	12/31/2012	9.0%	$443,410	$189,371	$254,039	12/31/2013	8.8%	$462,869	$188,384
Loan		60	Broadway Corners	0.3%	$380,380	$146,756	$233,624	12/31/2012	8.1%	$331,483	$124,370	$207,113	12/31/2013	7.1%	$371,593	$138,754
Loan		61	Walgreens - Marion, IL	0.3%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		62	Belvoir Center Apartments	0.3%	$567,922	$334,594	$233,327	12/31/2012	10.0%	$565,189	$354,015	$211,174	12/31/2013	9.1%	$571,779	$381,558
Loan		63	Walgreens - Northfield, MN	0.3%	$317,000	$8,134	$308,866	12/31/2011	14.1%	$317,000	$7,598	$309,402	12/31/2012	14.1%	$317,000	$415
Loan		64	Sanger Marketplace	0.2%	$100,182	$68,361	$31,821	12/31/2012	1.6%	$211,031	$67,208	$143,823	12/31/2013	7.0%	$197,137	$66,791

I-14

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
					MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Most Recent NOI	Most Recent NOI Date	Most Recent NOI Debt Yield	UW Occupancy	UW EGI	UW Expenses	UW NOI	UW NOI Debt Yield	UW Replacement Reserves	UW TI/LC	UW NCF	UW NCF Debt Yield
Loan	3, 4	1	Westfield Palm Desert Mall	7.2%	$13,165,354	12/31/2014	10.5%	93.2%	$22,142,723	$8,506,873	$13,635,849	10.9%	$310,923	$485,785	$12,839,141	10.3%
Loan	5, 6	2	555 11th Street NW	6.9%	$18,178,048	12/31/2013	20.2%	85.2%	$24,515,915	$8,660,254	$15,855,660	17.6%	$103,551	$261,705	$15,855,660	17.6%
Loan	7	3	Discovery Business Center	6.9%	$17,057,443	11/30/2014 TTM	10.0%	95.1%	$28,635,994	$7,681,028	$20,954,966	12.3%	$321,955	$1,062,865	$19,570,146	11.5%
Loan	6, 8, 9	4	Ashford Hotel Portfolio	6.3%	$7,360,682	10/31/2014 TTM	13.4%	73.2%	$21,714,338	$14,381,919	$7,332,419	13.4%	$1,085,717	$0	$6,246,702	11.4%
Property		4.01	Ashford Hotel Portfolio - Residence Inn Orlando Sea World		$4,059,973	10/31/2014 TTM		83.7%	$12,841,567	$8,782,663	$4,058,904		$642,078	$0	$3,416,826
Property		4.02	Ashford Hotel Portfolio - Residence Inn Cottonwood		$1,817,445	10/31/2014 TTM		67.5%	$4,231,831	$2,434,992	$1,796,839		$211,592	$0	$1,585,247
Property		4.03	Ashford Hotel Portfolio - Courtyard Overland Park		$1,483,264	10/31/2014 TTM		68.4%	$4,640,940	$3,164,264	$1,476,676		$232,047	$0	$1,244,629
Loan	10	5	Fontainebleau Park Plaza	5.6%	N/A	N/A	N/A	96.7%	$5,488,183	$1,748,801	$3,739,382	7.6%	$17,702	$128,334	$3,593,346	7.3%
Loan	11	6	Cumberland Cove Apartments	5.1%	$3,461,272	10/31/2014 TTM	7.9%	95.0%	$5,640,696	$2,174,082	$3,466,614	7.9%	$163,164	$0	$3,466,614	7.9%
Loan		7	Lakewood Marketplace	4.4%	$3,743,737	10/31/2014 TTM	9.8%	89.4%	$5,394,493	$1,388,573	$4,005,920	10.5%	$36,648	$215,574	$3,753,699	9.8%
Loan	8	8	Galaxy U-Haul Moving & Storage Portfolio	3.5%	$4,162,885	10/31/2014 TTM	13.5%	82.3%	$6,173,587	$2,005,133	$4,168,454	13.5%	$118,359	$0	$4,050,095	13.1%
Property		8.01	Galaxy U-Haul Moving & Storage of Pawtucket		$639,143	10/31/2014 TTM		79.0%	$1,017,025	$403,118	$613,907		$27,090	$0	$586,817
Property		8.02	Galaxy U-Haul Moving & Storage of Newburgh/Middlehope		$382,389	10/31/2014 TTM		61.0%	$704,124	$291,851	$412,273		$16,592	$0	$395,681
Property		8.03	Galaxy U-Haul Moving & Storage of Bellingham		$475,861	10/31/2014 TTM		88.1%	$650,451	$174,707	$475,744		$13,267	$0	$462,477
Property		8.04	Galaxy U-Haul Moving & Storage of Bismarck		$469,234	10/31/2014 TTM		95.0%	$596,240	$145,333	$450,907		$10,209	$0	$440,698
Property		8.05	Galaxy U-Haul Moving & Storage at Westchase		$504,398	10/31/2014 TTM		84.8%	$674,730	$180,328	$494,402		$8,666	$0	$485,736
Property		8.06	Galaxy U-Haul Moving & Storage of Easton		$361,047	10/31/2014 TTM		87.0%	$548,194	$191,359	$356,835		$7,663	$0	$349,172
Property		8.07	Galaxy U-Haul Moving & Storage at Mexico Road		$352,219	10/31/2014 TTM		94.0%	$500,367	$157,350	$343,017		$8,615	$0	$334,402
Property		8.08	Galaxy U-Haul Moving & Storage at Commercial Avenue		$282,344	10/31/2014 TTM		90.0%	$392,886	$97,031	$295,855		$5,033	$0	$290,822
Property		8.09	Galaxy U-Haul Moving & Storage at E. 32nd Street		$241,037	10/31/2014 TTM		89.0%	$391,071	$128,501	$262,569		$7,293	$0	$255,276
Property		8.10	Galaxy U-Haul Moving & Storage of Menands		$262,808	10/31/2014 TTM		84.0%	$391,810	$136,057	$255,753		$6,342	$0	$249,411
Property		8.11	Galaxy U-Haul Moving & Storage of Sunsplash		$192,405	10/31/2014 TTM		81.0%	$306,689	$99,496	$207,193		$7,590	$0	$199,603
Loan		9	Briarwood Office	2.9%	$1,328,707	9/30/2014 TTM	5.3%	91.0%	$4,197,561	$1,718,911	$2,478,649	9.9%	$49,760	$238,432	$2,330,458	9.3%
Loan	12	10	International Park	2.7%	$2,130,124	8/31/2014 TTM	8.9%	93.3%	$4,221,604	$1,642,986	$2,578,617	10.8%	$38,952	$227,355	$2,312,310	9.7%
Loan		11	Headquarters Village	2.2%	$2,014,270	9/30/2014 TTM	10.6%	84.3%	$2,822,233	$1,034,920	$1,787,312	9.4%	$12,808	$100,702	$1,673,802	8.8%
Loan		12	Stone Ridge Plaza	2.2%	$1,859,884	9/30/2014 TTM	9.8%	94.0%	$2,698,056	$822,169	$1,875,887	9.9%	$51,885	$134,186	$1,689,816	8.9%
Loan	8, 9	13	WM Retail Portfolio	1.9%	$1,419,716	7/31/2014 YTD Ann.	8.6%	86.5%	$2,454,289	$782,480	$1,671,809	10.1%	$43,828	$169,036	$1,458,945	8.8%
Property		13.01	WM Retail Portfolio - Rigsby Road Center		$513,018	7/31/2014 YTD Ann.		83.1%	$1,013,535	$352,292	$661,243		$13,482	$42,372	$605,389
Property		13.02	WM Retail Portfolio - Batavia Shopping Center		$340,237	7/31/2014 YTD Ann.		90.3%	$428,377	$123,691	$304,686		$5,645	$23,285	$275,757
Property		13.03	WM Retail Portfolio - Gatesville Shopping Center		$157,479	7/31/2014 YTD Ann.		94.4%	$350,387	$88,518	$261,869		$3,315	$20,774	$237,780
Property		13.04	WM Retail Portfolio - Mansfield Shopping Center		$148,322	7/31/2014 YTD Ann.		79.4%	$212,888	$85,056	$127,832		$1,276	$14,549	$112,008
Property		13.05	WM Retail Portfolio - Hugo Shopping Center		$171,655	7/31/2014 YTD Ann.		93.3%	$313,685	$87,871	$225,813		$19,127	$57,382	$149,304
Property		13.06	WM Retail Portfolio - Seagoville Shopping Center		$89,005	7/31/2014 YTD Ann.		81.5%	$135,416	$45,051	$90,365		$982	$10,675	$78,708
Loan		14	Verizon Wireless Building	1.8%	$1,673,152	12/31/2014	10.8%	100.0%	$2,368,820	$582,813	$1,786,007	11.5%	$25,596	$0	$1,760,411	11.4%
Loan	8, 9	15	New England Storage Portfolio	1.7%	$1,318,525	10/31/2014 TTM	8.9%	81.9%	$2,209,475	$850,880	$1,358,595	9.2%	$24,093	$0	$1,334,502	9.0%
Property		15.01	New England Storage Portfolio - Simply SS Falmouth		$556,145	10/31/2014 TTM		82.1%	$925,069	$316,612	$608,457		$8,717	$0	$599,740
Property		15.02	New England Storage Portfolio - Simply SS Middletown		$493,165	10/31/2014 TTM		82.3%	$808,603	$320,025	$488,578		$11,250	$0	$477,328
Property		15.03	New England Storage Portfolio - Simply SS Fairhaven		$269,214	10/31/2014 TTM		82.3%	$475,803	$214,242	$261,560		$4,126	$0	$257,435
Loan		16	Holiday Inn Romulus	1.6%	$1,947,812	11/30/2014 TTM	14.1%	61.3%	$5,020,091	$3,435,579	$1,584,512	11.5%	$200,804	$0	$1,383,708	10.0%
Loan		17	Talbots Flagship Store	1.5%	$1,332,790	11/30/2014 YTD Ann.	9.9%	95.0%	$1,439,898	$45,197	$1,394,701	10.3%	$3,814	$67,706	$1,323,181	9.8%
Loan		18	Fairfield Inn - Morgantown	1.3%	$1,584,708	10/31/2014 TTM	13.6%	80.0%	$3,337,046	$1,847,973	$1,489,073	12.8%	$133,482	$0	$1,355,591	11.7%
Loan		19	Commerce Green One	1.3%	$1,042,934	11/30/2014 YTD Ann.	9.2%	82.1%	$2,111,847	$1,008,144	$1,103,703	9.7%	$22,013	$126,888	$954,802	8.4%
Loan	13	20	Chandler Corporate Center II	1.2%	$747,222	9/30/2014 YTD Ann.	7.0%	100.0%	$1,441,616	$532,899	$908,717	8.6%	$10,266	$68,443	$830,008	7.8%
Loan		21	Wolf Village Student Housing	1.2%	$912,130	10/31/2014 TTM	8.6%	80.1%	$1,548,962	$621,163	$927,799	8.8%	$33,600	$0	$894,199	8.5%
Loan		22	Greenhaven Oaks Apartments	1.1%	$1,078,922	10/31/2014 TTM	10.8%	94.2%	$2,031,121	$1,004,158	$1,026,963	10.3%	$92,152	$0	$934,811	9.4%
Loan		23	Peak 10 Office Building	1.1%	$1,144,492	9/30/2014 TTM	11.5%	92.5%	$1,200,402	$149,863	$1,050,539	10.5%	$10,967	$73,993	$965,579	9.7%
Loan	9	24	La Plata Shopping Center	1.1%	$1,068,408	10/31/2014 YTD Ann.	10.9%	95.0%	$1,390,649	$263,120	$1,127,529	11.5%	$15,294	$61,440	$1,050,795	10.7%
Loan		25	River Bend Station	1.1%	$750,099	8/30/2014 TTM	8.2%	93.0%	$1,259,666	$314,733	$944,933	10.3%	$19,854	$57,155	$867,924	9.4%
Loan		26	Mission Plaza Business Park	1.0%	$831,545	8/30/2014 TTM	9.1%	88.1%	$1,281,583	$422,329	$859,254	9.4%	$31,005	$83,631	$754,618	8.3%
Loan	13	27	Plaza Quebec	1.0%	$522,177	11/30/2014 TTM	5.8%	84.0%	$1,655,727	$818,375	$837,352	9.3%	$18,880	$70,799	$747,673	8.3%
Loan	8, 9	28	Dollar General & KinderCare Portfolio	1.0%	N/A	N/A	N/A	97.6%	$1,118,909	$32,658	$1,086,250	12.1%	$20,035	$43,012	$1,023,203	11.4%
Property		28.01	Dollar General & KinderCare Portfolio - Dollar General/Byhalia. MS		N/A	N/A		100.0%	$106,286	$3,029	$103,257		$1,872	$0	$101,385
Property		28.02	Dollar General & KinderCare Portfolio - Dollar General/DeWitt. AR		N/A	N/A		100.0%	$104,423	$2,976	$101,447		$1,861	$0	$99,586
Property		28.03	Dollar General & KinderCare Portfolio - KinderCare/Woodland Dr.		N/A	N/A		95.0%	$107,530	$3,226	$104,304		$1,538	$9,410	$93,356
Property		28.04	Dollar General & KinderCare Portfolio - KinderCare/High School Rd		N/A	N/A		95.0%	$98,924	$2,968	$95,957		$1,412	$8,103	$86,441
Property		28.05	Dollar General & KinderCare Portfolio - KinderCare/West 86th		N/A	N/A		95.0%	$90,789	$2,724	$88,065		$1,290	$7,400	$79,375
Property		28.06	Dollar General & KinderCare Portfolio - Dollar General/Burnsville, MS		N/A	N/A		100.0%	$84,675	$2,413	$82,262		$1,365	$0	$80,897
Property		28.07	Dollar General & KinderCare Portfolio - Dollar General/Pine Bluff, AR		N/A	N/A		100.0%	$82,711	$2,357	$80,353		$1,354	$0	$78,999
Property		28.08	Dollar General & KinderCare Portfolio - Dollar General/White Hall, AR		N/A	N/A		100.0%	$80,121	$2,283	$77,837		$1,354	$0	$76,483
Property		28.09	Dollar General & KinderCare Portfolio - Dollar General/Abbeville, MS		N/A	N/A		100.0%	$76,828	$2,190	$74,638		$1,365	$0	$73,273
Property		28.10	Dollar General & KinderCare Portfolio - KinderCare/Rangeline Rd.		N/A	N/A		95.0%	$79,654	$2,390	$77,265		$1,807	$6,564	$68,894
Property		28.11	Dollar General & KinderCare Portfolio - KinderCare/East 62nd		N/A	N/A		95.0%	$77,243	$2,317	$74,926		$1,142	$6,433	$67,351
Property		28.12	Dollar General & KinderCare Portfolio - Dollar General/Falkner, MS		N/A	N/A		100.0%	$70,838	$2,019	$68,819		$1,365	$0	$67,454
Property		28.13	Dollar General & KinderCare Portfolio - KinderCare/East 75th		N/A	N/A		95.0%	$58,888	$1,767	$57,121		$2,310	$5,102	$49,709
Loan		29	Dolfield A - D	1.0%	$987,514	10/31/2014 TTM	11.1%	82.3%	$1,407,680	$469,919	$937,762	10.5%	$17,097	$170,969	$749,696	8.4%
Loan		30	Liberty Maynard	0.9%	N/A	N/A	N/A	95.0%	$1,521,236	$799,229	$722,007	8.8%	$7,102	$47,344	$667,561	8.1%
Loan	8	31	Maryland MHC Portfolio	0.9%	$808,818	12/31/2014 T-6 Ann.	9.8%	94.3%	$1,089,150	$299,400	$789,750	9.6%	$10,250	$0	$779,500	9.4%
Property		31.01	Maryland MHC Portfolio - Ken Lee MHC		$519,546	12/31/2014 T-6 Ann.		97.0%	$693,850	$175,657	$518,193		$6,250	$0	$511,943
Property		31.02	Maryland MHC Portfolio - Beechwood MHC		$289,272	12/31/2014 T-6 Ann.		90.0%	$395,300	$123,743	$271,557		$4,000	$0	$267,557
Loan		32	1523-1535 Elizabeth Avenue	0.9%	$366,949	11/30/2014	4.5%	93.0%	$1,119,740	$344,242	$775,499	9.5%	$12,664	$68,467	$694,368	8.5%
Loan		33	Giant Food Stores - Lansdowne, PA Leased Fee	0.9%	$637,741	12/31/2013	7.8%	95.0%	$704,669	$21,140	$683,529	8.3%	$8,220	$27,400	$647,909	7.9%
Loan		34	780 East 132nd Street	0.9%	$727,058	12/31/2013	9.1%	95.0%	$2,156,244	$1,091,147	$1,065,097	13.3%	$91,490	$31,449	$942,157	11.8%
Loan	8	35	Woodward - Big Beaver Office Portfolio	0.9%	$659,812	12/5/2014 YTD	8.4%	92.2%	$1,218,030	$503,406	$714,624	9.1%	$15,756	$65,783	$633,085	8.0%
Property		35.01	Woodward - Big Beaver Office Portfolio - 363 West Big Beaver Road		$452,945	12/5/2014 YTD		91.9%	$829,566	$344,211	$485,355		$12,607	$46,693	$426,055
Property		35.02	Woodward - Big Beaver Office Portfolio - 36880 Woodward Ave		$206,867	12/5/2014 YTD		92.9%	$388,464	$159,195	$229,269		$3,148	$19,090	$207,031
Loan		36	Neptune Plaza	0.9%	$531,998	9/30/2014 TTM	6.8%	91.7%	$1,166,797	$444,633	$722,164	9.3%	$14,550	$42,713	$664,901	8.5%
Loan		37	Hilton Garden Inn Fort Lauderdale	0.9%	$2,480,511	10/31/2014	32.6%	85.0%	$7,007,082	$4,773,993	$2,233,089	29.4%	$280,283	$0	$1,952,806	25.7%
Loan		38	Bellaire Apartments	0.9%	$700,625	10/31/2014 TTM	9.3%	91.3%	$1,510,919	$800,484	$710,435	9.5%	$50,000	$0	$660,435	8.8%
Loan	14	39	1508-1512 East Broward Boulevard	0.8%	N/A	N/A	N/A	92.5%	$964,839	$308,797	$656,042	9.0%	$6,994	$25,856	$623,192	8.5%
Loan		40	Candlewood Suites Kalamazoo	0.8%	$981,901	11/30/2014 TTM	14.0%	71.3%	$1,911,606	$1,042,531	$869,075	12.4%	$76,464	$0	$792,611	11.3%
Loan	6	41	Hermosa Courtyard	0.8%	$574,371	9/30/2014 TTM	8.6%	94.0%	$761,521	$191,421	$570,100	8.5%	$2,337	$27,770	$539,992	8.1%
Loan	6, 8	42	Dallas Industrial Portfolio	0.7%	$634,788	11/30/2014 TTM	9.8%	89.1%	$1,094,794	$442,295	$652,499	10.0%	$42,697	$38,713	$571,089	8.8%
Property		42.01	Dallas Industrial Portfolio - 1105 Colorado Lane		$447,277	11/30/2014 TTM		89.4%	$789,110	$321,134	$467,976		$38,510	$27,793	$401,673
Property		42.02	Dallas Industrial Portfolio - 1000 Harrison Avenue		$187,511	11/30/2014 TTM		88.3%	$305,683	$121,160	$184,523		$4,187	$10,921	$169,415
Loan		43	Walgreens - Orland, CA	0.7%	N/A	N/A	N/A	100.0%	$525,000	$15,750	$509,250	8.3%	$3,186	$0	$506,064	8.3%

I-15

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
					MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Most Recent NOI	Most Recent NOI Date	Most Recent NOI Debt Yield	UW Occupancy	UW EGI	UW Expenses	UW NOI	UW NOI Debt Yield	UW Replacement Reserves	UW TI/LC	UW NCF	UW NCF Debt Yield
Loan	8, 9	44	Tampa Multifamily Portfolio	0.7%	$699,638	10/31/2014 TTM	11.5%	95.0%	$1,526,267	$850,252	$676,015	11.1%	$62,700	$0	$613,315	10.0%
Property		44.01	Tampa Multifamily Portfolio - Villas at Country Square		$487,124	10/31/2014 TTM		95.0%	$1,061,674	$583,135	$478,539		$43,800	$0	$434,739
Property		44.02	Tampa Multifamily Portfolio - Candlewood Apartments		$212,513	10/31/2014 TTM		95.0%	$464,593	$267,117	$197,475		$18,900	$0	$178,575
Loan		45	Village at Old Trace	0.7%	$601,347	9/30/2014 TTM	9.9%	89.8%	$846,664	$219,192	$627,472	10.3%	$6,148	$44,264	$577,061	9.5%
Loan		46	Mammoth Luxury Outlets	0.7%	$610,658	12/31/2014	10.4%	97.9%	$1,097,816	$503,713	$594,103	10.2%	$15,768	$8,931	$569,405	9.7%
Loan		47	Templeton Retail Center	0.6%	$404,809	11/30/2014 TTM	7.4%	94.5%	$639,530	$142,798	$496,732	9.0%	$4,223	$37,657	$454,852	8.3%
Loan		48	Willow Park Apartments	0.6%	$483,197	10/31/2014 TTM	9.1%	94.5%	$911,488	$405,483	$506,005	9.5%	$43,181	$0	$462,824	8.7%
Loan		49	Country Meadows Plaza	0.6%	$522,411	8/31/2014 TTM	9.9%	89.0%	$936,016	$344,204	$591,812	11.2%	$13,168	$39,376	$539,268	10.2%
Loan		50	Park Terrace Apartments	0.6%	$473,169	10/31/2014 TTM	9.0%	94.5%	$926,097	$434,219	$491,878	9.4%	$38,217	$0	$453,661	8.6%
Loan		51	Riverview Commons	0.6%	$325,277	10/31/2014 TTM	6.4%	95.6%	$719,088	$301,637	$417,451	8.2%	$15,162	$0	$402,289	7.9%
Loan		52	Hillsboro Sun West	0.6%	$668,644	9/30/2014 YTD Ann.	13.6%	95.0%	$838,030	$200,323	$637,707	13.0%	$13,071	$46,013	$578,623	11.8%
Loan		53	Empire Hu	0.5%	$450,502	10/31/2014 TTM	9.8%	89.9%	$666,376	$217,213	$449,163	9.7%	$15,008	$29,715	$404,440	8.8%
Loan		54	Home Depot - Lafayette, IN Leased Fee	0.5%	$350,000	12/31/2013	8.0%	97.0%	$339,500	$6,790	$332,710	7.6%	$0	$0	$332,710	7.6%
Loan		55	Stone Oak Square	0.4%	$402,782	10/31/2014 YTD Ann.	10.6%	94.0%	$516,087	$152,210	$363,876	9.6%	$5,149	$31,540	$327,186	8.6%
Loan		56	Shops at Town Center	0.3%	$380,177	9/30/2014 TTM	12.7%	95.0%	$399,604	$111,396	$288,208	9.6%	$2,156	$12,033	$274,019	9.1%
Loan		57	Madison Park Apartments	0.3%	$563,800	11/30/2014 TTM	18.8%	92.0%	$1,181,728	$750,725	$431,003	14.4%	$52,748	$0	$378,255	12.6%
Loan		58	Walgreens - Palm Harbor, FL	0.3%	$315,588	12/31/2013	10.8%	97.0%	$310,400	$6,208	$304,192	10.4%	$0	$0	$304,192	10.4%
Loan		59	Lake Christine Village Apartments	0.3%	$274,485	10/31/2014 TTM	9.5%	94.3%	$477,048	$186,455	$290,593	10.0%	$21,455	$0	$269,138	9.3%
Loan		60	Broadway Corners	0.3%	$232,839	9/30/2014 TTM	8.0%	95.0%	$404,542	$130,622	$273,920	9.5%	$3,567	$17,423	$252,930	8.7%
Loan		61	Walgreens - Marion, IL	0.3%	N/A	N/A	N/A	100.0%	$347,824	$78,164	$269,660	9.7%	$2,852	$0	$266,808	9.6%
Loan		62	Belvoir Center Apartments	0.3%	$190,221	9/30/2014 TTM	8.2%	92.1%	$571,779	$363,838	$207,942	9.0%	$18,649	$0	$189,292	8.2%
Loan		63	Walgreens - Northfield, MN	0.3%	$316,585	12/31/2013	14.5%	97.0%	$307,490	$6,150	$301,340	13.8%	$0	$0	$301,340	13.8%
Loan		64	Sanger Marketplace	0.2%	$130,346	12/31/2014	6.4%	91.2%	$289,438	$76,150	$213,288	10.4%	$2,725	$13,563	$197,000	9.6%

I-16

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

1

Westfield Palm Desert Mall

7.2%

Macy’s Swim and Junior

12/31/2105

57,469

10.0%

Dick’s Sporting Goods

1/31/2024

46,718

8.2%

Loan

5, 6

2

555 11th Street NW

6.9%

Latham & Watkins

1/31/2031

240,593

58.1%

Landmark Theaters

1/31/2019

40,000

9.7%

Loan

7

3

Discovery Business Center

6.9%

Kofax, Inc.

4/30/2016

91,159

7.1%

State Street Bank

6/30/2019

75,960

5.9%

Loan

6, 8, 9

4

Ashford Hotel Portfolio

6.3%

Property

4.01

Ashford Hotel Portfolio - Residence Inn Orlando Sea World

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

4.02

Ashford Hotel Portfolio - Residence Inn Cottonwood

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

4.03

Ashford Hotel Portfolio - Courtyard Overland Park

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

10

5

Fontainebleau Park Plaza

5.6%

Walmart

7/27/2034

112,534

48.2%

LA Fitness

9/30/2029

55,000

23.6%

Loan

11

6

Cumberland Cove Apartments

5.1%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

7

Lakewood Marketplace

4.4%

Ross Stores

1/31/2018

25,000

11.6%

Fresh & Easy

7/31/2027

20,000

9.3%

Loan

8

8

Galaxy U-Haul Moving & Storage Portfolio

3.5%

Property

8.01

Galaxy U-Haul Moving & Storage of Pawtucket

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

8.02

Galaxy U-Haul Moving & Storage of Newburgh/Middlehope

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

8.03

Galaxy U-Haul Moving & Storage of Bellingham

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

8.04

Galaxy U-Haul Moving & Storage of Bismarck

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

8.05

Galaxy U-Haul Moving & Storage at Westchase

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

8.06

Galaxy U-Haul Moving & Storage of Easton

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

8.07

Galaxy U-Haul Moving & Storage at Mexico Road

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

8.08

Galaxy U-Haul Moving & Storage at Commercial Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

8.09

Galaxy U-Haul Moving & Storage at E. 32nd Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

8.10

Galaxy U-Haul Moving & Storage of Menands

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

8.11

Galaxy U-Haul Moving & Storage of Sunsplash

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

9

Briarwood Office

2.9%

Trulia

10/31/2021

64,908

31.3%

United Healthcare Services

10/31/2017

46,017

22.2%

Loan

12

10

International Park

2.7%

Command Alkon, Inc.

7/31/2019

44,782

21.2%

Hoffman Media, Inc.

2/28/2022

31,920

15.1%

Loan

11

Headquarters Village

2.2%

Superior Abstract & Title

2/28/2017

10,875

12.2%

WCI Consulting

1/31/2018

8,080

9.1%

Loan

12

Stone Ridge Plaza

2.2%

Toys ‘R’ Us

1/31/2021

47,240

26.4%

RAC For Women

6/30/2025

21,037

11.8%

Loan

8, 9

13

WM Retail Portfolio

1.9%

Property

13.01

WM Retail Portfolio - Rigsby Road Center

Dollar Tree

9/30/2015

8,000

12.5%

Rue 21

1/31/2020

6,000

9.3%

Property

13.02

WM Retail Portfolio - Batavia Shopping Center

Peebles

10/31/2019

18,000

51.0%

Shoe Show

11/30/2018

4,480

12.7%

Property

13.03

WM Retail Portfolio - Gatesville Shopping Center

Dollar Tree

9/30/2018

8,000

36.2%

Baylor Scott & White

6/30/2020

5,000

22.6%

Property

13.04

WM Retail Portfolio - Mansfield Shopping Center

City Doc

2/28/2018

2,582

30.4%

Planet Beach

2/28/2025

1,910

22.5%

Property

13.05

WM Retail Portfolio - Hugo Shopping Center

Orsheln Farm & Home

1/31/2017

40,832

47.0%

Save-A-Lot

2/28/2017

16,000

18.4%

Property

13.06

WM Retail Portfolio - Seagoville Shopping Center

Value Dental

10/31/2022

2,500

38.2%

Cash Store

6/30/2020

1,507

23.0%

Loan

14

Verizon Wireless Building

1.8%

Verizon Wireless

10/31/2019

170,647

100.0%

N/A

N/A

N/A

N/A

Loan

8, 9

15

New England Storage Portfolio

1.7%

Property

15.01

New England Storage Portfolio - Simply SS Falmouth

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

15.02

New England Storage Portfolio - Simply SS Middletown

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

15.03

New England Storage Portfolio - Simply SS Fairhaven

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

16

Holiday Inn Romulus

1.6%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

17

Talbots Flagship Store

1.5%

Talbots

1/31/2020

19,072

100.0%

N/A

N/A

N/A

N/A

Loan

18

Fairfield Inn - Morgantown

1.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

19

Commerce Green One

1.3%

Fiserv

2/28/2018

19,671

17.9%

BusinessSuites

2/28/2022

16,371

14.9%

Loan

13

20

Chandler Corporate Center II

1.2%

Element Payment Services, Inc.

8/13/2020

26,299

38.4%

Broadcom Corporation

9/11/2017

24,170

35.3%

Loan

21

Wolf Village Student Housing

1.2%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

22

Greenhaven Oaks Apartments

1.1%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

23

Peak 10 Office Building

1.1%

Peak 10

7/31/2024

66,660

100.0%

N/A

N/A

N/A

N/A

Loan

9

24

La Plata Shopping Center

1.1%

World Gym

6/30/2024

27,035

35.4%

Ace Hardware

2/28/2017

9,750

12.8%

Loan

25

River Bend Station

1.1%

Apache Machining Solutions Inc.

3/31/2015

9,750

7.4%

Kimray Inc.

1/31/2016

9,750

7.4%

Loan

26

Mission Plaza Business Park

1.0%

Julie Windows & Doors

9/30/2016

5,752

4.1%

Benson’s Transmission

2/28/2015

5,358

3.8%

Loan

13

27

Plaza Quebec

1.0%

Cherry Creek Mortgage Co.

6/30/2016

8,951

9.5%

Peoples National Bank

8/31/2019

8,152

8.6%

Loan

8, 9

28

Dollar General & KinderCare Portfolio

1.0%

Property

28.01

Dollar General & KinderCare Portfolio - Dollar General/Byhalia. MS

Dollar General- Byhalia, MS

10/31/2028

12,480

100.0%

N/A

N/A

N/A

N/A

Property

28.02

Dollar General & KinderCare Portfolio - Dollar General/DeWitt. AR

Dollar General- DeWitt, AR

5/31/2028

12,406

100.0%

N/A

N/A

N/A

N/A

Property

28.03

Dollar General & KinderCare Portfolio - KinderCare/Woodland Dr.

KinderCare-Woodland Dr.

12/31/2023

9,048

100.0%

N/A

N/A

N/A

N/A

Property

28.04

Dollar General & KinderCare Portfolio - KinderCare/High School Rd

KinderCare-High School Rd.

12/31/2023

7,434

100.0%

N/A

N/A

N/A

N/A

Property

28.05

Dollar General & KinderCare Portfolio - KinderCare/West 86th

KinderCare-West 86th St

12/31/2023

6,789

100.0%

N/A

N/A

N/A

N/A

Property

28.06

Dollar General & KinderCare Portfolio - Dollar General/Burnsville, MS

Dollar General- Burnsville, MS

8/31/2028

9,100

100.0%

N/A

N/A

N/A

N/A

Property

28.07

Dollar General & KinderCare Portfolio - Dollar General/Pine Bluff, AR

Dollar General- Pine Bluff, AR

10/31/2028

9,026

100.0%

N/A

N/A

N/A

N/A

Property

28.08

Dollar General & KinderCare Portfolio - Dollar General/White Hall, AR

Dollar General- White Hall, AR

9/30/2028

9,026

100.0%

N/A

N/A

N/A

N/A

Property

28.09

Dollar General & KinderCare Portfolio - Dollar General/Abbeville, MS

Dollar General- Abbeville. MS

7/31/2028

9,100

100.0%

N/A

N/A

N/A

N/A

Property

28.10

Dollar General & KinderCare Portfolio - KinderCare/Rangeline Rd.

KinderCare-Rangeline Rd.

12/31/2023

6,022

100.0%

N/A

N/A

N/A

N/A

Property

28.11

Dollar General & KinderCare Portfolio - KinderCare/East 62nd

KinderCare-East 62nd

12/31/2023

6,012

100.0%

N/A

N/A

N/A

N/A

Property

28.12

Dollar General & KinderCare Portfolio - Dollar General/Falkner, MS

Dollar General- Falkner, MS

5/31/2028

9,100

100.0%

N/A

N/A

N/A

N/A

Property

28.13

Dollar General & KinderCare Portfolio - KinderCare/East 75th

KinderCare-East 75th

12/31/2023

9,626

100.0%

N/A

N/A

N/A

N/A

Loan

29

Dolfield A - D

1.0%

IZI Medical Products, LLC

12/31/2020

20,235

17.8%

THE Medical Inc.

4/30/2016

11,179

9.8%

Loan

30

Liberty Maynard

0.9%

Prime Research LP

11/30/2023

16,130

34.1%

HopCat Ann Arbor, LLC

1/1/2025

8,548

18.1%

Loan

8

31

Maryland MHC Portfolio

0.9%

Property

31.01

Maryland MHC Portfolio - Ken Lee MHC

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

31.02

Maryland MHC Portfolio - Beechwood MHC

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

32

1523-1535 Elizabeth Avenue

0.9%

Clark Nexsen

7/31/2019

15,355

31.4%

Allergy Asthma & Immunology

3/31/2023

7,764

15.9%

Loan

33

Giant Food Stores - Lansdowne, PA Leased Fee

0.9%

Giant Food Stores LLC

4/30/2024

54,800

100.0%

N/A

N/A

N/A

N/A

Loan

34

780 East 132nd Street

0.9%

Paper Enterprises

6/30/2024

177,705

62.2%

Department of Sanitation

7/31/2024

108,200

37.8%

Loan

8

35

Woodward - Big Beaver Office Portfolio

0.9%

Property

35.01

Woodward - Big Beaver Office Portfolio - 363 West Big Beaver Road

Bill Highway (Automated Payment Highway, Inc.)

1/31/2020

13,510

28.9%

Arab American & Chaldean Council

9/30/2017

10,126

21.7%

Property

35.02

Woodward - Big Beaver Office Portfolio - 36880 Woodward Ave

Children’s Hospital of Michigan

6/30/2016

3,200

16.8%

Laurel Women’s Medical Group

12/31/2016

2,139

11.2%

Loan

36

Neptune Plaza

0.9%

La-Z Boy

7/31/2022

13,469

30.5%

Empire Beauty School

4/30/2020

11,643

26.4%

Loan

37

Hilton Garden Inn Fort Lauderdale

0.9%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

38

Bellaire Apartments

0.9%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

14

39

1508-1512 East Broward Boulevard

0.8%

EDSA, Inc.

2/28/2027

32,320

100.0%

N/A

N/A

N/A

N/A

Loan

40

Candlewood Suites Kalamazoo

0.8%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

6

41

Hermosa Courtyard

0.8%

Underground Pub

5/31/2016

4,720

31.1%

Blue 32

4/30/2016

2,314

15.2%

Loan

6, 8

42

Dallas Industrial Portfolio

0.7%

Property

42.01

Dallas Industrial Portfolio - 1105 Colorado Lane

Tuong Kien Ho

8/31/2015; MTM

10,061

6.5%

Ed Behalu

12/31/2017

5,721

3.7%

Property

42.02

Dallas Industrial Portfolio - 1000 Harrison Avenue

A National Auto

10/31/2015

4,425

7.4%

Doak Automotive

8/31/2016

4,050

6.8%

Loan

43

Walgreens - Orland, CA

0.7%

Walgreens

8/31/2034

15,930

100.0%

N/A

N/A

N/A

N/A

I-17

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

8, 9

44

Tampa Multifamily Portfolio

0.7%

Property

44.01

Tampa Multifamily Portfolio - Villas at Country Square

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

44.02

Tampa Multifamily Portfolio - Candlewood Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

45

Village at Old Trace

0.7%

Pet Supermarket Store

10/31/2017

5,762

14.1%

Warrior Pride Fitness

3/31/2019

5,600

13.7%

Loan

46

Mammoth Luxury Outlets

0.7%

Polo/Ralph Lauren

5/31/2016

9,065

21.3%

Value Sports

5/31/2017

6,386

15.0%

Loan

47

Templeton Retail Center

0.6%

Trader Joe’s

4/30/2017

12,770

60.5%

Mr. Pickles (CCE Grp)

7/31/2017

1,339

6.3%

Loan

48

Willow Park Apartments

0.6%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

49

Country Meadows Plaza

0.6%

Ace Hardware

3/31/2021

17,929

20.4%

Dollar General

10/31/2019

9,993

11.4%

Loan

50

Park Terrace Apartments

0.6%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

51

Riverview Commons

0.6%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

52

Hillsboro Sun West

0.6%

Harbor Freight

3/31/2023

21,000

32.1%

Dollar Tree Stores, Inc. #1902

7/31/2016

16,208

24.8%

Loan

53

Empire Hu

0.5%

The Pit Barbeque

8/31/2024

7,873

19.9%

Cloudbearing

6/30/2018

7,687

19.5%

Loan

54

Home Depot - Lafayette, IN Leased Fee

0.5%

Home Depot

1/31/2026

143,748

100.0%

N/A

N/A

N/A

N/A

Loan

55

Stone Oak Square

0.4%

Stone Oak Vision

8/31/2016

3,381

21.0%

My Fit Foods

9/30/2020

2,000

12.4%

Loan

56

Shops at Town Center

0.3%

Elements

9/30/2018

3,972

27.6%

Dollar Loan Center

2/2/2019

1,851

12.9%

Loan

57

Madison Park Apartments

0.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

58

Walgreens - Palm Harbor, FL

0.3%

Walgreens

7/1/2029

14,820

100.0%

N/A

N/A

N/A

N/A

Loan

59

Lake Christine Village Apartments

0.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

60

Broadway Corners

0.3%

Moe’s SW Grill

7/31/2021

2,030

14.8%

Wingstop

6/30/2018

1,776

12.9%

Loan

61

Walgreens - Marion, IL

0.3%

Walgreens

9/30/2028

14,259

100.0%

N/A

N/A

N/A

N/A

Loan

62

Belvoir Center Apartments

0.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

63

Walgreens - Northfield, MN

0.3%

Walgreens

11/1/2029

14,550

100.0%

N/A

N/A

N/A

N/A

Loan

64

Sanger Marketplace

0.2%

Anytime Fitness

1/31/2019

3,952

28.8%

6S Liquor

6/30/2019

2,500

18.2%

I-18

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

1

Westfield Palm Desert Mall

7.2%

Palm d’Or Cinema

6/30/2016

32,457

5.7%

Barnes & Noble

6/30/2018

24,868

4.3%

Loan

5, 6

2

555 11th Street NW

6.9%

SmartBrief, Inc.

3/31/2017

31,300

7.6%

American Cancer Society

10/31/2021

24,307

5.9%

Loan

7

3

Discovery Business Center

6.9%

Sage Software, Inc.

10/31/2020 & 11/30/2020

71,711

5.6%

DaVita HealthCare Partners Inc.

8/31/2024

65,998

5.1%

Loan

6, 8, 9

4

Ashford Hotel Portfolio

6.3%

Property

4.01

Ashford Hotel Portfolio - Residence Inn Orlando Sea World

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

4.02

Ashford Hotel Portfolio - Residence Inn Cottonwood

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

4.03

Ashford Hotel Portfolio - Courtyard Overland Park

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

10

5

Fontainebleau Park Plaza

5.6%

Discovery Clothing

2/28/2025

15,000

6.4%

La Z Boy

8/30/2024

12,000

5.1%

Loan

11

6

Cumberland Cove Apartments

5.1%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

7

Lakewood Marketplace

4.4%

Tuesday Morning

7/31/2024

15,764

7.3%

Sears

8/31/2018

12,800

5.9%

Loan

8

8

Galaxy U-Haul Moving & Storage Portfolio

3.5%

Property

8.01

Galaxy U-Haul Moving & Storage of Pawtucket

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

8.02

Galaxy U-Haul Moving & Storage of Newburgh/Middlehope

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

8.03

Galaxy U-Haul Moving & Storage of Bellingham

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

8.04

Galaxy U-Haul Moving & Storage of Bismarck

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

8.05

Galaxy U-Haul Moving & Storage at Westchase

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

8.06

Galaxy U-Haul Moving & Storage of Easton

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

8.07

Galaxy U-Haul Moving & Storage at Mexico Road

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

8.08

Galaxy U-Haul Moving & Storage at Commercial Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

8.09

Galaxy U-Haul Moving & Storage at E. 32nd Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

8.10

Galaxy U-Haul Moving & Storage of Menands

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

8.11

Galaxy U-Haul Moving & Storage of Sunsplash

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

9

Briarwood Office

2.9%

FlightSafety Services

9/30/2019

37,704

18.2%

Granite Loan Mgmt

11/30/2019

14,536

7.0%

Loan

12

10

International Park

2.7%

Tyco Integrated Security, LLC

7/31/2024

25,412

12.0%

Home Mortgage of America, Inc.

10/31/2019

20,922

9.9%

Loan

11

Headquarters Village

2.2%

Paradise Bakery

7/31/2019

4,500

5.0%

Comerica Bank

11/16/2028

3,730

4.2%

Loan

12

Stone Ridge Plaza

2.2%

Dollar Tree

6/30/2017

13,050

7.3%

WNY Dental Group

6/30/2020

11,000

6.1%

Loan

8, 9

13

WM Retail Portfolio

1.9%

Property

13.01

WM Retail Portfolio - Rigsby Road Center

Easy Home

9/30/2016

5,000

7.8%

Cato Corporation

1/31/2018

4,000

6.2%

Property

13.02

WM Retail Portfolio - Batavia Shopping Center

Cato

1/31/2016

3,600

10.2%

Yume Bistro Batavia

11/30/2023

2,400

6.8%

Property

13.03

WM Retail Portfolio - Gatesville Shopping Center

Rodeo Restaurant

12/31/2017

3,000

13.6%

Fancy Nails

12/31/2017

1,600

7.2%

Property

13.04

WM Retail Portfolio - Mansfield Shopping Center

Wingstop

12/31/2025

1,500

17.7%

N/A

N/A

N/A

N/A

Property

13.05

WM Retail Portfolio - Hugo Shopping Center

Just A Dollar

3/31/2018

12,663

14.6%

Hibbett Sporting Goods

5/31/2019

9,218

10.6%

Property

13.06

WM Retail Portfolio - Seagoville Shopping Center

Great Clips

3/30/2018

1,162

17.7%

N/A

N/A

N/A

N/A

Loan

14

Verizon Wireless Building

1.8%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

8, 9

15

New England Storage Portfolio

1.7%

Property

15.01

New England Storage Portfolio - Simply SS Falmouth

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

15.02

New England Storage Portfolio - Simply SS Middletown

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

15.03

New England Storage Portfolio - Simply SS Fairhaven

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

16

Holiday Inn Romulus

1.6%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

17

Talbots Flagship Store

1.5%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

18

Fairfield Inn - Morgantown

1.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

19

Commerce Green One

1.3%

Bain Law

1/31/2017

7,093

6.4%

Star Tex Title

3/1/2016

6,832

6.2%

Loan

13

20

Chandler Corporate Center II

1.2%

Wallace, Plese & Dreher

9/30/2022

10,549

15.4%

Calcon Mutual Mortgage

1/31/2020

5,908

8.6%

Loan

21

Wolf Village Student Housing

1.2%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

22

Greenhaven Oaks Apartments

1.1%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

23

Peak 10 Office Building

1.1%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

9

24

La Plata Shopping Center

1.1%

Dollar Tree #4158

5/31/2019

9,735

12.7%

Outback Steakhouse

10/31/2015

7,500

9.8%

Loan

25

River Bend Station

1.1%

Slide Bearings, LP

9/30/2018

9,750

7.4%

DCP Midstream, LP

5/31/2019

9,750

7.4%

Loan

26

Mission Plaza Business Park

1.0%

Centro Marantha

11/30/2015

3,728

2.6%

ABR Graphics

12/31/2016

3,600

2.5%

Loan

13

27

Plaza Quebec

1.0%

Knighted

2/28/2022

7,838

8.3%

Atlas REO Services

6/30/2015

5,794

6.1%

Loan

8, 9

28

Dollar General & KinderCare Portfolio

1.0%

Property

28.01

Dollar General & KinderCare Portfolio - Dollar General/Byhalia. MS

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

28.02

Dollar General & KinderCare Portfolio - Dollar General/DeWitt. AR

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

28.03

Dollar General & KinderCare Portfolio - KinderCare/Woodland Dr.

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

28.04

Dollar General & KinderCare Portfolio - KinderCare/High School Rd

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

28.05

Dollar General & KinderCare Portfolio - KinderCare/West 86th

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

28.06

Dollar General & KinderCare Portfolio - Dollar General/Burnsville, MS

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

28.07

Dollar General & KinderCare Portfolio - Dollar General/Pine Bluff, AR

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

28.08

Dollar General & KinderCare Portfolio - Dollar General/White Hall, AR

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

28.09

Dollar General & KinderCare Portfolio - Dollar General/Abbeville, MS

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

28.10

Dollar General & KinderCare Portfolio - KinderCare/Rangeline Rd.

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

28.11

Dollar General & KinderCare Portfolio - KinderCare/East 62nd

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

28.12

Dollar General & KinderCare Portfolio - Dollar General/Falkner, MS

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

28.13

Dollar General & KinderCare Portfolio - KinderCare/East 75th

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

29

Dolfield A - D

1.0%

A Better Day, LLC

9/30/2015

7,546

6.6%

Zephyr Aluminum, LLC

4/30/2016

7,103

6.2%

Loan

30

Liberty Maynard

0.9%

Knight’s Liberty Maynard, Inc.

2/28/2024

5,762

12.2%

Slurping Turtle

2/28/2024

5,296

11.2%

Loan

8

31

Maryland MHC Portfolio

0.9%

Property

31.01

Maryland MHC Portfolio - Ken Lee MHC

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

31.02

Maryland MHC Portfolio - Beechwood MHC

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

32

1523-1535 Elizabeth Avenue

0.9%

Novant Health

3/7/2017

5,691

11.6%

Passion8 Bistro

4/30/2025

5,217

10.7%

Loan

33

Giant Food Stores - Lansdowne, PA Leased Fee

0.9%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

34

780 East 132nd Street

0.9%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

8

35

Woodward - Big Beaver Office Portfolio

0.9%

Property

35.01

Woodward - Big Beaver Office Portfolio - 363 West Big Beaver Road

Main Street Bank

7/31/2023

3,699

7.9%

Michael S. Hohauser P.C.

8/31/2016

3,199

6.9%

Property

35.02

Woodward - Big Beaver Office Portfolio - 36880 Woodward Ave

The Dickerson Group, Inc.

6/30/2017

2,000

10.5%

Trinity Environmental Solutions, L.L.C.

5/31/2016

1,803

9.4%

Loan

36

Neptune Plaza

0.9%

Mahogany and More

6/30/2019

5,000

11.3%

Fama Living

1/31/2020

4,071

9.2%

Loan

37

Hilton Garden Inn Fort Lauderdale

0.9%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

38

Bellaire Apartments

0.9%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

14

39

1508-1512 East Broward Boulevard

0.8%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

40

Candlewood Suites Kalamazoo

0.8%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

6

41

Hermosa Courtyard

0.8%

Pedone’s Pizza

4/30/2016

2,250

14.8%

#9 Noodles

6/6/2015

1,080

7.1%

Loan

6, 8

42

Dallas Industrial Portfolio

0.7%

Property

42.01

Dallas Industrial Portfolio - 1105 Colorado Lane

Lowe Tech Auto

4/30/2017

4,866

3.2%

Uni-Select

10/31/2016

4,587

3.0%

Property

42.02

Dallas Industrial Portfolio - 1000 Harrison Avenue

Jorge Rubio

10/31/2015

4,050

6.8%

Cecilla Alcaraz

5/31/2016

4,000

6.7%

Loan

43

Walgreens - Orland, CA

0.7%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

I-19

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

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

8, 9

44

Tampa Multifamily Portfolio

0.7%

Property

44.01

Tampa Multifamily Portfolio - Villas at Country Square

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

44.02

Tampa Multifamily Portfolio - Candlewood Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

45

Village at Old Trace

0.7%

Sanda Gane European Day Spa

9/30/2017

4,800

11.7%

Honey Baked Ham

12/31/2020

2,800

6.8%

Loan

46

Mammoth Luxury Outlets

0.7%

Bass

12/31/2015

6,206

14.6%

Van Heusen

12/31/2015

3,390

8.0%

Loan

47

Templeton Retail Center

0.6%

J&R Meats (Foshay)

12/31/2018

1,338

6.3%

Pier 46 Seafood

10/31/2018

1,300

6.2%

Loan

48

Willow Park Apartments

0.6%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

49

Country Meadows Plaza

0.6%

Macomb Learning Center

10/31/2019

6,080

6.9%

Underground Dance

9/30/2018

5,182

5.9%

Loan

50

Park Terrace Apartments

0.6%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

51

Riverview Commons

0.6%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

52

Hillsboro Sun West

0.6%

ODOT/DMV

8/31/2016

5,093

7.8%

Sunset Grill

9/30/2023

4,705

7.2%

Loan

53

Empire Hu

0.5%

Raleigh Denim Workshop

8/31/2016

6,559

16.6%

Magnus Health

1/31/2019

6,382

16.2%

Loan

54

Home Depot - Lafayette, IN Leased Fee

0.5%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

55

Stone Oak Square

0.4%

Stone Oak Liquors

4/30/2016

1,893

11.8%

Daddy’s Burger

9/30/2017

1,758

10.9%

Loan

56

Shops at Town Center

0.3%

Angel’s Cleaner

1/31/2018

1,600

11.1%

Dee’s Donuts

9/30/2020

1,563

10.9%

Loan

57

Madison Park Apartments

0.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

58

Walgreens - Palm Harbor, FL

0.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

59

Lake Christine Village Apartments

0.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

60

Broadway Corners

0.3%

Dr. Cendrine Nguyen

9/30/2015

1,768

12.9%

The Cash Store

10/31/2018

1,540

11.2%

Loan

61

Walgreens - Marion, IL

0.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

62

Belvoir Center Apartments

0.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

63

Walgreens - Northfield, MN

0.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

64

Sanger Marketplace

0.2%

Dr. Gage Dental Clinic

2/28/2020

2,490

18.2%

Verizon Wireless Retailer

3/31/2020

1,882

13.7%

I-20

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
					5TH LARGEST TENANT INFORMATION				MORTGAGE LOAN RESERVE INFORMATION
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	5th Largest Tenant	5th Largest Tenant Lease Expiration	5th Largest Tenant NSF	5th Largest Tenant % of NSF	Upfront Replacement Reserves	Monthly Replacement Reserves	Replacement Reserve Cap	Upfront TI/LC  Reserves	Monthly TI/LC Reserves	TI/LC Reserve Cap	Upfront Tax  Reserves	Monthly Tax  Reserves
Loan	3, 4	1	Westfield Palm Desert Mall	7.2%	World Gym	1/31/2024	22,009	3.8%	$0	$0	$0	$0	$0	$0	$0	$0
Loan	5, 6	2	555 11th Street NW	6.9%	Jos. A Bank	9/30/2023	4,850	1.2%	$0	$0	$0	$4,000,000	$0	$0	$0	$0
Loan	7	3	Discovery Business Center	6.9%	Thales	1/31/2020	53,840	4.2%	$0	$0	$0	$0	$0	$0	$0	$0
Loan	6, 8, 9	4	Ashford Hotel Portfolio	6.3%					$0	$0	$0	$0	$0	$0	$0	$0
Property		4.01	Ashford Hotel Portfolio - Residence Inn Orlando Sea World		N/A	N/A	N/A	N/A
Property		4.02	Ashford Hotel Portfolio - Residence Inn Cottonwood		N/A	N/A	N/A	N/A
Property		4.03	Ashford Hotel Portfolio - Courtyard Overland Park		N/A	N/A	N/A	N/A
Loan	10	5	Fontainebleau Park Plaza	5.6%	Texas Roadhouse	12/31/2029	7,163	3.1%	$0	$1,475	$0	$0	$0	$1,000,000	$23,333	$11,667
Loan	11	6	Cumberland Cove Apartments	5.1%	N/A	N/A	N/A	N/A	$1,700,000	$0	$300,000	$0	$0	$0	$90,525	$30,175
Loan		7	Lakewood Marketplace	4.4%	Daiso California	7/31/2020	9,294	4.3%	$0	$0	$0	$18,900	$17,965	$431,148	$168,024	$42,006
Loan	8	8	Galaxy U-Haul Moving & Storage Portfolio	3.5%					$59,180	$0	$59,180	$0	$0	$0	$361,436	$0
Property		8.01	Galaxy U-Haul Moving & Storage of Pawtucket		N/A	N/A	N/A	N/A
Property		8.02	Galaxy U-Haul Moving & Storage of Newburgh/Middlehope		N/A	N/A	N/A	N/A
Property		8.03	Galaxy U-Haul Moving & Storage of Bellingham		N/A	N/A	N/A	N/A
Property		8.04	Galaxy U-Haul Moving & Storage of Bismarck		N/A	N/A	N/A	N/A
Property		8.05	Galaxy U-Haul Moving & Storage at Westchase		N/A	N/A	N/A	N/A
Property		8.06	Galaxy U-Haul Moving & Storage of Easton		N/A	N/A	N/A	N/A
Property		8.07	Galaxy U-Haul Moving & Storage at Mexico Road		N/A	N/A	N/A	N/A
Property		8.08	Galaxy U-Haul Moving & Storage at Commercial Avenue		N/A	N/A	N/A	N/A
Property		8.09	Galaxy U-Haul Moving & Storage at E. 32nd Street		N/A	N/A	N/A	N/A
Property		8.10	Galaxy U-Haul Moving & Storage of Menands		N/A	N/A	N/A	N/A
Property		8.11	Galaxy U-Haul Moving & Storage of Sunsplash		N/A	N/A	N/A	N/A
Loan		9	Briarwood Office	2.9%	Structural Integrity Associates	6/30/2017	13,319	6.4%	$0	$3,456	$0	$1,400,000	$0	$700,000	$273,824	$45,637
Loan	12	10	International Park	2.7%	BE&K, Inc.	11/30/2015	13,843	6.6%	$395,000	$0	$58,428	$484,000	$0	$400,000	$101,175	$33,725
Loan		11	Headquarters Village	2.2%	Goodfellas Pizza	3/31/2015	3,542	4.0%	$0	$1,125	$67,500	$37,800	$4,168	$250,000	$48,550	$48,550
Loan		12	Stone Ridge Plaza	2.2%	ABVI/Goodwill	4/30/2022	10,480	5.9%	$150,000	$6,250	$0	$0	$11,182	$360,000	$110,358	$31,608
Loan	8, 9	13	WM Retail Portfolio	1.9%					$0	$3,726	$0	$0	$12,296	$442,664	$73,922	$32,171
Property		13.01	WM Retail Portfolio - Rigsby Road Center		South Texas Dental	6/30/2018	4,000	6.2%
Property		13.02	WM Retail Portfolio - Batavia Shopping Center		Pawn King	6/30/2015	1,600	4.5%
Property		13.03	WM Retail Portfolio - Gatesville Shopping Center		Russell Cellular, Inc.	9/30/2017	1,600	7.2%
Property		13.04	WM Retail Portfolio - Mansfield Shopping Center		N/A	N/A	N/A	N/A
Property		13.05	WM Retail Portfolio - Hugo Shopping Center		Physical Therapy	1/31/2015	2,160	2.5%
Property		13.06	WM Retail Portfolio - Seagoville Shopping Center		N/A	N/A	N/A	N/A
Loan		14	Verizon Wireless Building	1.8%	N/A	N/A	N/A	N/A	$0	$2,133	$0	$1,000,000	$0	$0	$0	$26,134
Loan	8, 9	15	New England Storage Portfolio	1.7%					$0	$2,008	$0	$0	$0	$0	$0	$17,086
Property		15.01	New England Storage Portfolio - Simply SS Falmouth		N/A	N/A	N/A	N/A
Property		15.02	New England Storage Portfolio - Simply SS Middletown		N/A	N/A	N/A	N/A
Property		15.03	New England Storage Portfolio - Simply SS Fairhaven		N/A	N/A	N/A	N/A
Loan		16	Holiday Inn Romulus	1.6%	N/A	N/A	N/A	N/A	$0	$16,756	$0	$0	$0	$0	$18,021	$18,021
Loan		17	Talbots Flagship Store	1.5%	N/A	N/A	N/A	N/A	$0	$318	$0	$0	$2,384	$0	$0	$0
Loan		18	Fairfield Inn - Morgantown	1.3%	N/A	N/A	N/A	N/A	$0	$11,921	$0	$0	$0	$0	$26,575	$5,315
Loan		19	Commerce Green One	1.3%	Thomas Parr	1/31/2018	6,196	5.6%	$0	$1,834	$0	$368,062	$11,465	$350,000	$21,435	$21,435
Loan	13	20	Chandler Corporate Center II	1.2%	Rockefeller Group	9/30/2017	1,517	2.2%	$0	$856	$0	$0	$5,704	$205,344	$38,273	$12,758
Loan		21	Wolf Village Student Housing	1.2%	N/A	N/A	N/A	N/A	$0	$2,800	$0	$0	$0	$0	$0	$2,600
Loan		22	Greenhaven Oaks Apartments	1.1%	N/A	N/A	N/A	N/A	$0	$7,679	$0	$0	$0	$0	$62,104	$15,526
Loan		23	Peak 10 Office Building	1.1%	N/A	N/A	N/A	N/A	$0	$1,388	$49,950	$0	$5,500	$199,800	$4,870	$4,870
Loan	9	24	La Plata Shopping Center	1.1%	La Tolteca	10/31/2015	4,687	6.1%	$0	$1,275	$0	$100,000	$3,333	$100,000	$29,571	$9,857
Loan		25	River Bend Station	1.1%	Terracon	7/31/2019	9,750	7.4%	$0	$1,655	$0	$0	$4,412	$0	$21,072	$10,536
Loan		26	Mission Plaza Business Park	1.0%	International Fasteners	4/30/2015	3,358	2.4%	$0	$2,585	$0	$100,000	$6,250	$250,000	$39,534	$13,178
Loan	13	27	Plaza Quebec	1.0%	Golden Sudik Architects	1/31/2017	5,502	5.8%	$0	$1,573	$0	$100,000	$5,900	$212,400	$28,432	$14,216
Loan	8, 9	28	Dollar General & KinderCare Portfolio	1.0%					$0	$0	$0	$0	$0	$0	$0	$0
Property		28.01	Dollar General & KinderCare Portfolio - Dollar General/Byhalia. MS		N/A	N/A	N/A	N/A
Property		28.02	Dollar General & KinderCare Portfolio - Dollar General/DeWitt. AR		N/A	N/A	N/A	N/A
Property		28.03	Dollar General & KinderCare Portfolio - KinderCare/Woodland Dr.		N/A	N/A	N/A	N/A
Property		28.04	Dollar General & KinderCare Portfolio - KinderCare/High School Rd		N/A	N/A	N/A	N/A
Property		28.05	Dollar General & KinderCare Portfolio - KinderCare/West 86th		N/A	N/A	N/A	N/A
Property		28.06	Dollar General & KinderCare Portfolio - Dollar General/Burnsville, MS		N/A	N/A	N/A	N/A
Property		28.07	Dollar General & KinderCare Portfolio - Dollar General/Pine Bluff, AR		N/A	N/A	N/A	N/A
Property		28.08	Dollar General & KinderCare Portfolio - Dollar General/White Hall, AR		N/A	N/A	N/A	N/A
Property		28.09	Dollar General & KinderCare Portfolio - Dollar General/Abbeville, MS		N/A	N/A	N/A	N/A
Property		28.10	Dollar General & KinderCare Portfolio - KinderCare/Rangeline Rd.		N/A	N/A	N/A	N/A
Property		28.11	Dollar General & KinderCare Portfolio - KinderCare/East 62nd		N/A	N/A	N/A	N/A
Property		28.12	Dollar General & KinderCare Portfolio - Dollar General/Falkner, MS		N/A	N/A	N/A	N/A
Property		28.13	Dollar General & KinderCare Portfolio - KinderCare/East 75th		N/A	N/A	N/A	N/A
Loan		29	Dolfield A - D	1.0%	GROUP360 Worldwide	12/31/2016	6,048	5.3%	$0	$0	$0	$0	$9,498	$341,937	$18,244	$9,122
Loan		30	Liberty Maynard	0.9%	University of Michigan	9/30/2018	4,390	9.3%	$0	$592	$0	$357,121	$3,945	$0	$102,128	$14,675
Loan	8	31	Maryland MHC Portfolio	0.9%					$0	$854	$0	$0	$0	$0	$13,503	$6,752
Property		31.01	Maryland MHC Portfolio - Ken Lee MHC		N/A	N/A	N/A	N/A
Property		31.02	Maryland MHC Portfolio - Beechwood MHC		N/A	N/A	N/A	N/A
Loan		32	1523-1535 Elizabeth Avenue	0.9%	Carpe Diem	2/28/2021	5,160	10.6%	$0	$1,019	$36,678	$0	$6,568	$237,053	$15,092	$7,546
Loan		33	Giant Food Stores - Lansdowne, PA Leased Fee	0.9%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$0	$0
Loan		34	780 East 132nd Street	0.9%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$0	$0
Loan	8	35	Woodward - Big Beaver Office Portfolio	0.9%					$0	$1,316	$0	$125,000	$5,482	$265,000	$35,651	$11,213
Property		35.01	Woodward - Big Beaver Office Portfolio - 363 West Big Beaver Road		The Denver Group, L.L.C.	10/31/2017	2,800	6.0%
Property		35.02	Woodward - Big Beaver Office Portfolio - 36880 Woodward Ave		Medicus Pain & Spine LLC	3/31/2019	1,737	9.1%
Loan		36	Neptune Plaza	0.9%	A. H. Sauer & Associates, LLC	9/30/2029	2,607	5.9%	$0	$1,213	$0	$0	$2,758	$90,000	$19,554	$19,554
Loan		37	Hilton Garden Inn Fort Lauderdale	0.9%	N/A	N/A	N/A	N/A	$0	$21,983	$1,318,980	$0	$0	$0	$67,425	$22,475
Loan		38	Bellaire Apartments	0.9%	N/A	N/A	N/A	N/A	$0	$4,167	$0	$0	$0	$0	$66,680	$16,667
Loan	14	39	1508-1512 East Broward Boulevard	0.8%	N/A	N/A	N/A	N/A	$0	$583	$0	$0	$0	$0	$0	$0
Loan		40	Candlewood Suites Kalamazoo	0.8%	N/A	N/A	N/A	N/A	$0	$6,372	$0	$0	$0	$0	$36,854	$9,213
Loan	6	41	Hermosa Courtyard	0.8%	Jenu Biosciences, LLC	10/31/2016	898	5.9%	$0	$0	$0	$0	$0	$0	$41,527	$6,921
Loan	6, 8	42	Dallas Industrial Portfolio	0.7%					$0	$3,558	$0	$0	$4,455	$100,000	$11,144	$11,144
Property		42.01	Dallas Industrial Portfolio - 1105 Colorado Lane		H. Lee Nguyen	3/31/2015; TTM	4,177	2.7%
Property		42.02	Dallas Industrial Portfolio - 1000 Harrison Avenue		Basics, Etc.	3/31/2015	2,400	4.0%
Loan		43	Walgreens - Orland, CA	0.7%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$0	$0

I-21

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
					5TH LARGEST TENANT INFORMATION				MORTGAGE LOAN RESERVE INFORMATION
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	5th Largest Tenant	5th Largest Tenant Lease Expiration	5th Largest Tenant NSF	5th Largest Tenant % of NSF	Upfront Replacement Reserves	Monthly Replacement Reserves	Replacement Reserve Cap	Upfront TI/LC  Reserves	Monthly TI/LC Reserves	TI/LC Reserve Cap	Upfront Tax  Reserves	Monthly Tax  Reserves
Loan	8, 9	44	Tampa Multifamily Portfolio	0.7%					$0	$5,225	$188,100	$0	$0	$0	$21,150	$10,575
Property		44.01	Tampa Multifamily Portfolio - Villas at Country Square		N/A	N/A	N/A	N/A
Property		44.02	Tampa Multifamily Portfolio - Candlewood Apartments		N/A	N/A	N/A	N/A
Loan		45	Village at Old Trace	0.7%	Integrated Health Solutions	7/31/2018	2,800	6.8%	$0	$0	$0	$0	$0	$0	$18,162	$6,054
Loan		46	Mammoth Luxury Outlets	0.7%	Graphic Conclusion	MTM	3,233	7.6%	$0	$1,314	$0	$350,000	$3,551	$350,000	$28,190	$5,638
Loan		47	Templeton Retail Center	0.6%	Supreme Nutrition (Gonzales)	12/31/2016	1,117	5.3%	$0	$352	$0	$0	$2,500	$120,000	$13,755	$2,751
Loan		48	Willow Park Apartments	0.6%	N/A	N/A	N/A	N/A	$0	$3,598	$0	$0	$0	$0	$36,607	$7,321
Loan		49	Country Meadows Plaza	0.6%	JCA Riverside Investment	10/31/2017	4,897	5.6%	$0	$1,097	$0	$160,000	$5,487	$180,000	$12,032	$12,032
Loan		50	Park Terrace Apartments	0.6%	N/A	N/A	N/A	N/A	$0	$3,185	$0	$0	$0	$0	$41,976	$8,395
Loan		51	Riverview Commons	0.6%	N/A	N/A	N/A	N/A	$0	$1,264	$0	$0	$0	$0	$18,047	$3,246
Loan		52	Hillsboro Sun West	0.6%	Payless Shoe Source #578	10/31/2016	3,360	5.1%	$0	$0	$0	$0	$0	$0	$0	$0
Loan		53	Empire Hu	0.5%	Queue Software	12/31/2018	3,986	10.1%	$0	$1,251	$0	$0	$4,114	$200,000	$16,943	$3,389
Loan		54	Home Depot - Lafayette, IN Leased Fee	0.5%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$7,728	$0
Loan		55	Stone Oak Square	0.4%	Subway	2/28/2020	1,621	10.1%	$0	$429	$0	$0	$1,250	$0	$7,075	$7,075
Loan		56	Shops at Town Center	0.3%	Align Chiropractic	3/31/2016	1,209	8.4%	$0	$180	$0	$0	$1,003	$0	$0	$1,365
Loan		57	Madison Park Apartments	0.3%	N/A	N/A	N/A	N/A	$0	$4,396	$0	$0	$0	$0	$0	$0
Loan		58	Walgreens - Palm Harbor, FL	0.3%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$640,000	$0	$0
Loan		59	Lake Christine Village Apartments	0.3%	N/A	N/A	N/A	N/A	$0	$1,788	$0	$0	$0	$0	$20,817	$4,163
Loan		60	Broadway Corners	0.3%	Gamestop	1/31/2019	1,500	10.9%	$0	$297	$0	$0	$1,667	$100,000	$0	$5,244
Loan		61	Walgreens - Marion, IL	0.3%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$0	$0
Loan		62	Belvoir Center Apartments	0.3%	N/A	N/A	N/A	N/A	$0	$1,555	$0	$0	$0	$0	$9,351	$9,351
Loan		63	Walgreens - Northfield, MN	0.3%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$634,000	$0	$0
Loan		64	Sanger Marketplace	0.2%	Domino’s Pizza	10/31/2024	1,676	12.2%	$0	$191	$0	$0	$1,135	$68,120	$2,769	$2,769

I-22

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

MORTGAGE LOAN RESERVE INFORMATION

THIRD PARTY REPORTS

Property Flag

Footnotes

Loan ID

Property Name

% of Initial Pool Balance

Upfront Insurance Reserves

Monthly Insurance Reserves

Upfront Deferred Maint. Reserve

Initial Other Reserves

Ongoing Other Reserves

Other Reserves Description

Appraisal Report Date

Environmental Phase I Report Date

Environmental Phase II Report Date

Engineering Report Date

Seismic Report Date

Seismic

PML %

Loan

3, 4

1

Westfield Palm Desert Mall

7.2%

$0

$0

$0

$0

$0

N/A

12/23/2014

1/20/2015

N/A

11/25/2014

11/25/2014

Yes

13.00%

Loan

5, 6

2

555 11th Street NW

6.9%

$0

$0

$0

$0

$0

N/A

9/22/2014

9/11/2014

N/A

9/10/2014

N/A

No

N/A

Loan

7

3

Discovery Business Center

6.9%

$0

$0

$0

$0

$0

N/A

10/31/2014

11/4/2014

N/A

10/27/2014

10/27/2014

Yes

6.00%

Loan

6, 8, 9

4

Ashford Hotel Portfolio

6.3%

$0

$0

$0

$3,381,458

$0

PIP Reserve (Courtyard Overland Park)

Property

4.01

Ashford Hotel Portfolio - Residence Inn Orlando Sea World

11/7/2014

10/15/2014

N/A

10/15/2014

N/A

No

N/A

Property

4.02

Ashford Hotel Portfolio - Residence Inn Cottonwood

11/7/2014

10/21/2014

N/A

10/15/2014

10/15/2014

Yes

3.00%

Property

4.03

Ashford Hotel Portfolio - Courtyard Overland Park

11/17/2014

10/15/2014

N/A

10/15/2014

N/A

No

N/A

Loan

10

5

Fontainebleau Park Plaza

5.6%

$22,614

$10,548

$0

$1,558,064

$0

Outstanding TI; Free Rent Reserve

12/15/2014

10/27/2014

N/A

10/29/2014

N/A

No

N/A

Loan

11

6

Cumberland Cove Apartments

5.1%

$0

$0

$0

$0

$0

N/A

12/18/2014

12/9/2014

N/A

12/16/2014

N/A

No

N/A

Loan

7

Lakewood Marketplace

4.4%

$0

$0

$9,500

$166,000

$0

Environmental Escrow

11/3/2014

11/5/2014

11/25/2014

11/4/2014

10/30/2014

Yes

12.00%

Loan

8

8

Galaxy U-Haul Moving & Storage Portfolio

3.5%

$0

$0

$194,413

$0

$0

N/A

Property

8.01

Galaxy U-Haul Moving & Storage of Pawtucket

12/2/2014

11/6/2014

N/A

11/6/2014

N/A

No

N/A

Property

8.02

Galaxy U-Haul Moving & Storage of Newburgh/Middlehope

12/1/2014

11/6/2014

N/A

11/6/2014

N/A

No

N/A

Property

8.03

Galaxy U-Haul Moving & Storage of Bellingham

12/1/2014

11/6/2014

N/A

11/6/2014

12/3/2014

Yes

8.00%

Property

8.04

Galaxy U-Haul Moving & Storage of Bismarck

12/17/2014

11/6/2014

N/A

11/6/2014

N/A

No

N/A

Property

8.05

Galaxy U-Haul Moving & Storage at Westchase

12/1/2014

11/6/2014

N/A

11/6/2014

N/A

No

N/A

Property

8.06

Galaxy U-Haul Moving & Storage of Easton

11/6/2014

11/6/2014

N/A

11/6/2014

N/A

No

N/A

Property

8.07

Galaxy U-Haul Moving & Storage at Mexico Road

12/1/2014

11/6/2014

N/A

11/6/2014

N/A

No

N/A

Property

8.08

Galaxy U-Haul Moving & Storage at Commercial Avenue

11/28/2014

11/6/2014

N/A

11/6/2014

N/A

No

N/A

Property

8.09

Galaxy U-Haul Moving & Storage at E. 32nd Street

12/1/2014

11/6/2014

N/A

11/4/2014

1/12/2015

Yes

12.00%

Property

8.10

Galaxy U-Haul Moving & Storage of Menands

12/1/2014

11/6/2014

N/A

11/6/2014

N/A

No

N/A

Property

8.11

Galaxy U-Haul Moving & Storage of Sunsplash

11/26/2014

11/6/2014

N/A

11/6/2014

N/A

No

N/A

Loan

9

Briarwood Office

2.9%

$1,821

$1,821

$6,875

$349,432

$0

Occupancy Reserve Funds; Outstanding TI/LC Reserve Funds

10/31/2014

10/22/2014

N/A

10/22/2014

N/A

No

N/A

Loan

12

10

International Park

2.7%

$9,103

$3,034

$0

$874,271

$0

Tenant Reserves

11/25/2014

10/6/2014

N/A

10/7/2014

N/A

No

N/A

Loan

11

Headquarters Village

2.2%

$0

$0

$0

$8,500

$0

Unfunded Rollover Funds

12/4/2014

11/3/2014

N/A

11/3/2014

N/A

No

N/A

Loan

12

Stone Ridge Plaza

2.2%

$57,721

$5,772

$26,325

$10,000

$0

ADP Rent Reserve

1/26/2015

11/24/2014

N/A

11/24/2014

N/A

No

N/A

Loan

8, 9

13

WM Retail Portfolio

1.9%

$0

$10,568

$98,958

$684,058

$0

Existing Vacant Space Reserve; Free Rent Reserve; Existing TI Reserve; Existing LC Reserve

Property

13.01

WM Retail Portfolio - Rigsby Road Center

1/8/2015

12/2/2014

N/A

12/4/2014

N/A

No

N/A

Property

13.02

WM Retail Portfolio - Batavia Shopping Center

1/5/2015

12/2/2014

N/A

12/4/2014

N/A

No

N/A

Property

13.03

WM Retail Portfolio - Gatesville Shopping Center

1/6/2015

12/2/2014

N/A

12/2/2014

N/A

No

N/A

Property

13.04

WM Retail Portfolio - Mansfield Shopping Center

1/6/2015

12/1/2014

N/A

12/1/2014

N/A

No

N/A

Property

13.05

WM Retail Portfolio - Hugo Shopping Center

12/30/2014

12/2/2014

N/A

12/3/2014

N/A

No

N/A

Property

13.06

WM Retail Portfolio - Seagoville Shopping Center

1/6/2015

12/2/2014

N/A

12/2/2014

N/A

No

N/A

Loan

14

Verizon Wireless Building

1.8%

$38,335

$3,485

$0

$0

$0

N/A

11/11/2014

11/19/2014

N/A

11/19/2014

N/A

No

N/A

Loan

8, 9

15

New England Storage Portfolio

1.7%

$20,867

$1,862

$0

$0

$0

N/A

Property

15.01

New England Storage Portfolio - Simply SS Falmouth

11/24/2014

9/15/2014

N/A

9/15/2014

N/A

No

N/A

Property

15.02

New England Storage Portfolio - Simply SS Middletown

11/24/2014

9/15/2014

N/A

9/15/2014

N/A

No

N/A

Property

15.03

New England Storage Portfolio - Simply SS Fairhaven

11/21/2014

9/16/2014

N/A

9/16/2014

N/A

No

N/A

Loan

16

Holiday Inn Romulus

1.6%

$56,499

$6,278

$0

$0

$0

N/A

12/3/2014

11/18/2014

N/A

10/27/2014

N/A

No

N/A

Loan

17

Talbots Flagship Store

1.5%

$0

$0

$8,750

$0

$0

N/A

12/5/2014

12/11/2014

N/A

12/11/2014

12/11/2014

Yes

10.00%

Loan

18

Fairfield Inn - Morgantown

1.3%

$0

$0

$0

$0

$0

N/A

12/12/2014

11/21/2014

N/A

11/21/2014

N/A

No

N/A

Loan

19

Commerce Green One

1.3%

$25,107

$4,184

$112,087

$21,837

$0

Tenant Reserves

12/18/2014

11/18/2014

N/A

11/14/2014

N/A

No

N/A

Loan

13

20

Chandler Corporate Center II

1.2%

$0

$0

$0

$0

$0

N/A

12/18/2014

11/14/2014

N/A

11/12/2014

N/A

No

N/A

Loan

21

Wolf Village Student Housing

1.2%

$8,120

$2,707

$10,856

$200,000

$0

Seasonality Reserve

11/10/2014

10/31/2014

N/A

10/31/2014

N/A

No

N/A

Loan

22

Greenhaven Oaks Apartments

1.1%

$0

$0

$0

$0

$0

N/A

11/14/2014

10/23/2014

N/A

10/21/2014

10/21/2014

Yes

3.00%

Loan

23

Peak 10 Office Building

1.1%

$0

$0

$0

$0

$0

N/A

12/10/2014

11/17/2014

N/A

11/17/2014

N/A

No

N/A

Loan

9

24

La Plata Shopping Center

1.1%

$0

$0

$5,376

$10,938

$0

Environmental Escrow

1/9/2015

11/21/2014

N/A

12/29/2014

N/A

No

N/A

Loan

25

River Bend Station

1.1%

$30,988

$3,240

$0

$7,200

$0

Estoppel Reserve

10/20/2014

11/6/2014

N/A

10/16/2014

N/A

No

N/A

Loan

26

Mission Plaza Business Park

1.0%

$0

$0

$46,650

$0

$0

N/A

11/18/2014

11/3/2014

N/A

11/3/2014

11/3/2014

Yes

18.00%

Loan

13

27

Plaza Quebec

1.0%

$0

$0

$0

$0

$0

N/A

11/25/2014

11/13/2014

N/A

11/12/2014

N/A

No

N/A

Loan

8, 9

28

Dollar General & KinderCare Portfolio

1.0%

$0

$0

$0

$0

$0

N/A

Property

28.01

Dollar General & KinderCare Portfolio - Dollar General/Byhalia. MS

10/23/2014

10/24/2014

N/A

10/24/2014

N/A

No

N/A

Property

28.02

Dollar General & KinderCare Portfolio - Dollar General/DeWitt. AR

12/2/2014

10/23/2014

N/A

9/23/2014

N/A

No

N/A

Property

28.03

Dollar General & KinderCare Portfolio - KinderCare/Woodland Dr.

11/7/2014

10/31/2014

N/A

10/31/2014

N/A

No

N/A

Property

28.04

Dollar General & KinderCare Portfolio - KinderCare/High School Rd

11/7/2014

10/31/2014

N/A

10/31/2014

N/A

No

N/A

Property

28.05

Dollar General & KinderCare Portfolio - KinderCare/West 86th

11/7/2014

10/31/2014

N/A

10/31/2014

N/A

No

N/A

Property

28.06

Dollar General & KinderCare Portfolio - Dollar General/Burnsville, MS

10/23/2014

10/24/2014

N/A

10/24/2014

N/A

No

N/A

Property

28.07

Dollar General & KinderCare Portfolio - Dollar General/Pine Bluff, AR

12/2/2014

10/23/2014

N/A

9/24/2014

N/A

No

N/A

Property

28.08

Dollar General & KinderCare Portfolio - Dollar General/White Hall, AR

12/2/2014

10/24/2014

N/A

9/23/2014

N/A

No

N/A

Property

28.09

Dollar General & KinderCare Portfolio - Dollar General/Abbeville, MS

10/23/2014

10/23/2014

N/A

10/23/2014

N/A

No

N/A

Property

28.10

Dollar General & KinderCare Portfolio - KinderCare/Rangeline Rd.

11/7/2014

10/31/2014

N/A

10/31/2014

N/A

No

N/A

Property

28.11

Dollar General & KinderCare Portfolio - KinderCare/East 62nd

11/7/2014

11/3/2014

N/A

11/3/2014

N/A

No

N/A

Property

28.12

Dollar General & KinderCare Portfolio - Dollar General/Falkner, MS

10/23/2014

10/23/2014

N/A

10/23/2014

N/A

No

N/A

Property

28.13

Dollar General & KinderCare Portfolio - KinderCare/East 75th

11/7/2014

11/3/2014

N/A

11/3/2014

N/A

No

N/A

Loan

29

Dolfield A - D

1.0%

$0

$0

$0

$0

$0

N/A

12/19/2014

12/16/2014

N/A

12/16/2014

N/A

No

N/A

Loan

30

Liberty Maynard

0.9%

$7,613

$2,538

$0

$138,600

$0

Roof Reserve; Pieology Rent Reserve

9/24/2014

10/7/2014

N/A

9/15/2014

N/A

No

N/A

Loan

8

31

Maryland MHC Portfolio

0.9%

$0

$0

$0

$0

$0

N/A

Property

31.01

Maryland MHC Portfolio - Ken Lee MHC

12/18/2014

12/11/2014

N/A

12/12/2014

N/A

No

N/A

Property

31.02

Maryland MHC Portfolio - Beechwood MHC

12/18/2014

12/11/2014

N/A

12/12/2014

N/A

No

N/A

Loan

32

1523-1535 Elizabeth Avenue

0.9%

$0

$0

$0

$301,385

$0

Rent Concessions Reserve; Spoke Easy Reserve

1/15/2015

1/7/2015

N/A

11/17/2014

N/A

No

N/A

Loan

33

Giant Food Stores - Lansdowne, PA Leased Fee

0.9%

$0

$0

$0

$0

$0

N/A

12/18/2014

12/4/2014

N/A

12/4/2014

N/A

No

N/A

Loan

34

780 East 132nd Street

0.9%

$2,122

$707

$0

$3,450,000

$0

DOS Occupancy Reserve

12/18/2014

12/18/2014

N/A

11/4/2014

N/A

No

N/A

Loan

8

35

Woodward - Big Beaver Office Portfolio

0.9%

$15,097

$1,372

$0

$0

$0

N/A

Property

35.01

Woodward - Big Beaver Office Portfolio - 363 West Big Beaver Road

12/8/2014

11/18/2014

N/A

11/18/2014

N/A

No

N/A

Property

35.02

Woodward - Big Beaver Office Portfolio - 36880 Woodward Ave

10/21/2014

11/18/2014

N/A

11/18/2014

N/A

No

N/A

Loan

36

Neptune Plaza

0.9%

$5,248

$1,749

$0

$70,000

$0

Mahogany and More Rent Reserve

12/16/2014

11/4/2014

N/A

10/4/2014

N/A

No

N/A

Loan

37

Hilton Garden Inn Fort Lauderdale

0.9%

$0

$0

$0

$0

$0

N/A

12/15/2014

12/10/2014

N/A

12/10/2014

N/A

No

N/A

Loan

38

Bellaire Apartments

0.9%

$7,096

$3,548

$0

$0

$0

N/A

12/5/2014

11/24/2014

N/A

11/24/2014

N/A

No

N/A

Loan

14

39

1508-1512 East Broward Boulevard

0.8%

$754

$377

$0

$0

$0

N/A

10/16/2014

10/7/2014

N/A

10/3/2014

N/A

No

N/A

Loan

40

Candlewood Suites Kalamazoo

0.8%

$3,123

$1,561

$0

$220,000

$0

PIP Reserve

1/14/2015

11/14/2014

N/A

11/14/2014

N/A

No

N/A

Loan

6

41

Hermosa Courtyard

0.8%

$0

$754

$0

$0

$0

N/A

12/2/2014

11/5/2014

N/A

11/5/2014

11/5/2014

Yes

16.00%

Loan

6, 8

42

Dallas Industrial Portfolio

0.7%

$46,358

$5,795

$0

$0

$0

N/A

Property

42.01

Dallas Industrial Portfolio - 1105 Colorado Lane

12/17/2014

12/15/2014

N/A

12/19/2014

N/A

No

N/A

Property

42.02

Dallas Industrial Portfolio - 1000 Harrison Avenue

12/17/2014

12/15/2014

N/A

12/15/2014

N/A

No

N/A

Loan

43

Walgreens - Orland, CA

0.7%

$0

$0

$0

$0

$0

N/A

12/3/2014

11/12/2014

N/A

11/11/2014

11/11/2014

Yes

10.00%

I-23

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

MORTGAGE LOAN RESERVE INFORMATION

THIRD PARTY REPORTS

Property Flag

Footnotes

Loan ID

Property Name

% of Initial Pool Balance

Upfront Insurance Reserves

Monthly Insurance Reserves

Upfront Deferred Maint. Reserve

Initial Other Reserves

Ongoing Other Reserves

Other Reserves Description

Appraisal Report Date

Environmental Phase I Report Date

Environmental Phase II Report Date

Engineering Report Date

Seismic Report Date

Seismic

PML %

Loan

8, 9

44

Tampa Multifamily Portfolio

0.7%

$7,860

$7,860

$62,638

$0

$0

N/A

Property

44.01

Tampa Multifamily Portfolio - Villas at Country Square

12/1/2014

11/18/2014

N/A

11/18/2014

N/A

No

N/A

Property

44.02

Tampa Multifamily Portfolio - Candlewood Apartments

12/1/2014

11/18/2014

N/A

11/18/2014

N/A

No

N/A

Loan

45

Village at Old Trace

0.7%

$0

$811

$0

$210,500

$4,008

Honey Baked Ham Escrow; Replacement & TI/LC Reserve

10/31/2014

11/5/2014

N/A

11/6/2014

N/A

No

N/A

Loan

46

Mammoth Luxury Outlets

0.7%

$21,270

$2,051

$0

$250,000

$0

Coach Reserve

12/17/2014

12/4/2014

N/A

12/10/2014

12/4/2014

Yes

11.00%

Loan

47

Templeton Retail Center

0.6%

$0

$0

$0

$12,745

$0

Free Rent Reserve

12/31/2014

12/5/2014

N/A

12/8/2014

12/8/2014

Yes

5.00%

Loan

48

Willow Park Apartments

0.6%

$0

$0

$0

$0

$0

N/A

12/3/2014

11/17/2014

N/A

11/19/2014

N/A

No

N/A

Loan

49

Country Meadows Plaza

0.6%

$8,765

$1,423

$95,500

$0

$0

N/A

11/10/2014

11/3/2014

N/A

12/18/2014

N/A

No

N/A

Loan

50

Park Terrace Apartments

0.6%

$0

$0

$0

$0

$0

N/A

11/25/2014

11/17/2014

N/A

11/19/2014

N/A

No

N/A

Loan

51

Riverview Commons

0.6%

$0

$1,849

$0

$0

$0

N/A

1/8/2015

9/17/2014

N/A

9/17/2014

N/A

No

N/A

Loan

52

Hillsboro Sun West

0.6%

$0

$0

$0

$0

$0

N/A

12/23/2014

11/7/2014

N/A

11/10/2014

11/10/2014

Yes

6.00%

Loan

53

Empire Hu

0.5%

$23,297

$2,118

$0

$0

$0

N/A

12/5/2014

12/4/2014

N/A

12/8/2014

N/A

No

N/A

Loan

54

Home Depot - Lafayette, IN Leased Fee

0.5%

$0

$0

$0

$0

$0

N/A

11/12/2014

10/22/2014

N/A

N/A

N/A

No

N/A

Loan

55

Stone Oak Square

0.4%

$0

$1,449

$6,250

$0

$0

N/A

12/8/2014

11/21/2014

N/A

11/20/2014

N/A

No

N/A

Loan

56

Shops at Town Center

0.3%

$6,210

$776

$0

$0

$0

N/A

6/2/2014

8/11/2014

N/A

8/12/2014

N/A

No

N/A

Loan

57

Madison Park Apartments

0.3%

$0

$0

$53,250

$0

$0

N/A

12/23/2014

12/17/2014

N/A

12/17/2014

N/A

No

N/A

Loan

58

Walgreens - Palm Harbor, FL

0.3%

$0

$0

$0

$0

$0

N/A

12/9/2014

12/2/2014

N/A

12/1/2014

N/A

No

N/A

Loan

59

Lake Christine Village Apartments

0.3%

$0

$0

$0

$0

$0

N/A

11/25/2014

11/17/2014

N/A

11/19/2014

N/A

No

N/A

Loan

60

Broadway Corners

0.3%

$0

$882

$0

$0

$0

N/A

12/16/2014

11/17/2014

N/A

11/17/2014

N/A

No

N/A

Loan

61

Walgreens - Marion, IL

0.3%

$0

$0

$0

$0

$0

N/A

12/3/2014

11/12/2014

N/A

11/7/2014

N/A

No

N/A

Loan

62

Belvoir Center Apartments

0.3%

$5,044

$1,681

$19,250

$0

$0

N/A

12/16/2014

12/8/2014

N/A

12/8/2014

N/A

No

N/A

Loan

63

Walgreens - Northfield, MN

0.3%

$0

$0

$0

$0

$0

N/A

12/11/2014

12/2/2014

N/A

12/3/2014

N/A

No

N/A

Loan

64

Sanger Marketplace

0.2%

$0

$0

$0

$0

$0

N/A

1/8/2015

12/16/2014

N/A

12/16/2014

N/A

No

N/A

I-24

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
					TOTAL MORTGAGE DEBT INFORMATION					TOTAL DEBT INFORMATION
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Cut-off Date Pari Passu Mortgage Debt Balance	Cut-off Date Subord. Mortgage Debt Balance	Total Mortgage Debt Cut-off Date LTV Ratio	Total Mortgage Debt UW NCF DSCR	Total Mortgage Debt UW NOI Debt Yield	Cut-off Date Mezzanine Debt Balance	Total Debt Cut-off Date LTV Ratio	Total Debt UW NCF DSCR	Total Debt UW NOI Debt Yield
Loan	3, 4	1	Westfield Palm Desert Mall	7.2%	$62,500,000		59.0%	2.63x	10.9%
Loan	5, 6	2	555 11th Street NW	6.9%	$30,000,000	$87,000,000	57.3%	2.35x	9.0%	$50,000,000	73.5%	1.66x	7.0%
Loan	7	3	Discovery Business Center	6.9%	$110,000,000		47.5%	1.97x	12.3%
Loan	6, 8, 9	4	Ashford Hotel Portfolio	6.3%
Property		4.01	Ashford Hotel Portfolio - Residence Inn Orlando Sea World
Property		4.02	Ashford Hotel Portfolio - Residence Inn Cottonwood
Property		4.03	Ashford Hotel Portfolio - Courtyard Overland Park
Loan	10	5	Fontainebleau Park Plaza	5.6%
Loan	11	6	Cumberland Cove Apartments	5.1%						$7,000,000	88.1%	1.04x	6.8%
Loan		7	Lakewood Marketplace	4.4%
Loan	8	8	Galaxy U-Haul Moving & Storage Portfolio	3.5%
Property		8.01	Galaxy U-Haul Moving & Storage of Pawtucket
Property		8.02	Galaxy U-Haul Moving & Storage of Newburgh/Middlehope
Property		8.03	Galaxy U-Haul Moving & Storage of Bellingham
Property		8.04	Galaxy U-Haul Moving & Storage of Bismarck
Property		8.05	Galaxy U-Haul Moving & Storage at Westchase
Property		8.06	Galaxy U-Haul Moving & Storage of Easton
Property		8.07	Galaxy U-Haul Moving & Storage at Mexico Road
Property		8.08	Galaxy U-Haul Moving & Storage at Commercial Avenue
Property		8.09	Galaxy U-Haul Moving & Storage at E. 32nd Street
Property		8.10	Galaxy U-Haul Moving & Storage of Menands
Property		8.11	Galaxy U-Haul Moving & Storage of Sunsplash
Loan		9	Briarwood Office	2.9%						$4,500,000	84.8%	1.46x	8.4%
Loan	12	10	International Park	2.7%
Loan		11	Headquarters Village	2.2%
Loan		12	Stone Ridge Plaza	2.2%
Loan	8, 9	13	WM Retail Portfolio	1.9%
Property		13.01	WM Retail Portfolio - Rigsby Road Center
Property		13.02	WM Retail Portfolio - Batavia Shopping Center
Property		13.03	WM Retail Portfolio - Gatesville Shopping Center
Property		13.04	WM Retail Portfolio - Mansfield Shopping Center
Property		13.05	WM Retail Portfolio - Hugo Shopping Center
Property		13.06	WM Retail Portfolio - Seagoville Shopping Center
Loan		14	Verizon Wireless Building	1.8%
Loan	8, 9	15	New England Storage Portfolio	1.7%
Property		15.01	New England Storage Portfolio - Simply SS Falmouth
Property		15.02	New England Storage Portfolio - Simply SS Middletown
Property		15.03	New England Storage Portfolio - Simply SS Fairhaven
Loan		16	Holiday Inn Romulus	1.6%
Loan		17	Talbots Flagship Store	1.5%
Loan		18	Fairfield Inn - Morgantown	1.3%
Loan		19	Commerce Green One	1.3%
Loan	13	20	Chandler Corporate Center II	1.2%
Loan		21	Wolf Village Student Housing	1.2%
Loan		22	Greenhaven Oaks Apartments	1.1%
Loan		23	Peak 10 Office Building	1.1%
Loan	9	24	La Plata Shopping Center	1.1%
Loan		25	River Bend Station	1.1%
Loan		26	Mission Plaza Business Park	1.0%
Loan	13	27	Plaza Quebec	1.0%
Loan	8, 9	28	Dollar General & KinderCare Portfolio	1.0%
Property		28.01	Dollar General & KinderCare Portfolio - Dollar General/Byhalia. MS
Property		28.02	Dollar General & KinderCare Portfolio - Dollar General/DeWitt. AR
Property		28.03	Dollar General & KinderCare Portfolio - KinderCare/Woodland Dr.
Property		28.04	Dollar General & KinderCare Portfolio - KinderCare/High School Rd
Property		28.05	Dollar General & KinderCare Portfolio - KinderCare/West 86th
Property		28.06	Dollar General & KinderCare Portfolio - Dollar General/Burnsville, MS
Property		28.07	Dollar General & KinderCare Portfolio - Dollar General/Pine Bluff, AR
Property		28.08	Dollar General & KinderCare Portfolio - Dollar General/White Hall, AR
Property		28.09	Dollar General & KinderCare Portfolio - Dollar General/Abbeville, MS
Property		28.10	Dollar General & KinderCare Portfolio - KinderCare/Rangeline Rd.
Property		28.11	Dollar General & KinderCare Portfolio - KinderCare/East 62nd
Property		28.12	Dollar General & KinderCare Portfolio - Dollar General/Falkner, MS
Property		28.13	Dollar General & KinderCare Portfolio - KinderCare/East 75th
Loan		29	Dolfield A - D	1.0%
Loan		30	Liberty Maynard	0.9%
Loan	8	31	Maryland MHC Portfolio	0.9%
Property		31.01	Maryland MHC Portfolio - Ken Lee MHC
Property		31.02	Maryland MHC Portfolio - Beechwood MHC
Loan		32	1523-1535 Elizabeth Avenue	0.9%
Loan		33	Giant Food Stores - Lansdowne, PA Leased Fee	0.9%
Loan		34	780 East 132nd Street	0.9%
Loan	8	35	Woodward - Big Beaver Office Portfolio	0.9%
Property		35.01	Woodward - Big Beaver Office Portfolio - 363 West Big Beaver Road
Property		35.02	Woodward - Big Beaver Office Portfolio - 36880 Woodward Ave
Loan		36	Neptune Plaza	0.9%
Loan		37	Hilton Garden Inn Fort Lauderdale	0.9%
Loan		38	Bellaire Apartments	0.9%
Loan	14	39	1508-1512 East Broward Boulevard	0.8%
Loan		40	Candlewood Suites Kalamazoo	0.8%
Loan	6	41	Hermosa Courtyard	0.8%
Loan	6, 8	42	Dallas Industrial Portfolio	0.7%
Property		42.01	Dallas Industrial Portfolio - 1105 Colorado Lane
Property		42.02	Dallas Industrial Portfolio - 1000 Harrison Avenue
Loan		43	Walgreens - Orland, CA	0.7%

I-25

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	8, 9	44	Tampa Multifamily Portfolio	0.7%
Property		44.01	Tampa Multifamily Portfolio - Villas at Country Square
Property		44.02	Tampa Multifamily Portfolio - Candlewood Apartments
Loan		45	Village at Old Trace	0.7%
Loan		46	Mammoth Luxury Outlets	0.7%
Loan		47	Templeton Retail Center	0.6%
Loan		48	Willow Park Apartments	0.6%
Loan		49	Country Meadows Plaza	0.6%
Loan		50	Park Terrace Apartments	0.6%
Loan		51	Riverview Commons	0.6%
Loan		52	Hillsboro Sun West	0.6%
Loan		53	Empire Hu	0.5%
Loan		54	Home Depot - Lafayette, IN Leased Fee	0.5%
Loan		55	Stone Oak Square	0.4%
Loan		56	Shops at Town Center	0.3%
Loan		57	Madison Park Apartments	0.3%
Loan		58	Walgreens - Palm Harbor, FL	0.3%
Loan		59	Lake Christine Village Apartments	0.3%
Loan		60	Broadway Corners	0.3%
Loan		61	Walgreens - Marion, IL	0.3%
Loan		62	Belvoir Center Apartments	0.3%
Loan		63	Walgreens - Northfield, MN	0.3%
Loan		64	Sanger Marketplace	0.2%

I-26

MSBAM 2015-C21
FOOTNOTES TO APPENDIX I
(1)	MSMCH—Morgan Stanley Mortgage Capital Holdings LLC; BANA—Bank of America, National Association; SMC—Starwood Mortgage Capital LLC; SMF III—Starwood Mortgage Funding III LLC; CIBC—CIBC Inc.
(2)	The Administrative Fee Rate includes the master servicing fee rate, trust advisor fee rate, trustee/certificate administrator fee rate, primary servicing fee rate, CREFC® license fee rate and, with respect to any non-serviced mortgage loan, pari passu loan primary servicing fee rate, in each case applicable to the related mortgage loan.
(3)	With respect to Mortgage Loan No. 1, Westfield Palm Desert Mall is part of a loan pair evidenced by eight pari passu promissory notes (Notes A-1-1, A-1-2, A-2-1, A-2-2, B-1-1, B-1-2, B-2-1 and B-2-2) with an aggregate original principal balance of $125,000,000. Notes A-1-1, A-1-2, B-1-1 and B-1-2, which collectively evidence the Westfield Palm Desert Mall Mortgage Loan, are being contributed to the MSBAM 2015-C21 securitization trust and have an aggregate original principal balance of $62,500,000. Notes A-2-1, A-2-2, B-2-1 and B-2-2 have an aggregate original principal balance of $62,500,000 and are expected to be contributed to a future securitization trust. Unless otherwise indicated, the Cut-off Date Balance per Unit, Maturity Date Balance per Unit, UW NCF DSCR, UW NOI Debt Yield, UW NOI Debt Yield at Maturity, Cut-off Date LTV Ratio and Maturity Date LTV Ratio calculations are based on the combined loan balance of all eight Westfield Palm Desert promissory notes. See “Description of the Mortgage Pool—The A/B Whole Loans and the Loan Pairs—The Westfield Palm Desert Mall Loan Pair” and “Servicing of the Mortgage Loans” in this Free Writing Prospectus.
(4)	With respect to Mortgage Loan No. 1, Westfield Palm Desert Mall, as the First Payment Date will be in April 2015, the related mortgage loan seller will remit to the depositor on the securitization closing date a payment in an amount equal to 28 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 deposit 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 March 2015.
(5)	With respect to Mortgage Loan No. 2, 555 11th Street NW is part of a loan pair evidenced by (i) two pari passu senior promissory notes: (a) Note A-1A, representing the 555 11th Street NW Mortgage Loan, which has an original principal balance of $60,000,000, and (b) Note A-1B, referred to as the “555 11th Street NW Serviced Companion Loan,” which has an original principal balance of $30,000,000 and is currently held by Morgan Stanley Mortgage Capital Holdings LLC, (ii) one subordinate note (Note A-2, referred to as the “555 11th Street NW Trust B Note”), which has an original principal balance of $30,000,000 and is also being contributed to the MSBAM 2015-C21 securitization trust but will not be included in the pool of mortgage loans backing the certificates (other than the Class 555 Certificates), and (iii) two subordinate notes (Note A-3 and Note B, referred to collectively as the “555 11th Street NW Non-Trust B Note”), which have an aggregate original principal balance of $57,000,000, will not be included in the MSBAM 2015-C21 securitization trust and are expected to be held by Principal Life Insurance Company on the closing date of this transaction. 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 aggregate note balance of the 555 11th Street NW Mortgage Loan and the 555 11th Street NW Serviced Companion Loan but exclude the aggregate note balance of the 555 11th Street NW Trust B Note and the 555 11th Street NW Non-Trust B Note. See “Description of the Mortgage Pool—The A/B Whole Loans and the Loan Pairs—The 555 11th Street NW Loan Pair” and “Servicing of the Mortgage Loans” in this Free Writing Prospectus.
(6)	With respect to Mortgage Loan Nos. 2, 4, 41 and 42, 555 11th Street NW, Ashford Hotel Portfolio, Hermosa Courtyard and Dallas Industrial Portfolio, the related mortgage loan documents permit future mezzanine financing generally subject to compliance with certain combined LTV, DSCR and/or Debt Yield tests. See “Description of the Mortgage Pool—Material Terms and Characteristics of the Mortgage Loans—Subordinate and Other Financing” in this Free Writing Prospectus.
(7)	With respect to Mortgage Loan No. 3, Discovery Business Center is part of a non-serviced loan combination evidenced by two pari passu promissory notes (Note A-1 and Note A-2). Note A-2, which evidences the Discovery Business Center Mortgage Loan, is being contributed to the MSBAM 2015-C21 securitization trust and has an original principal balance of $60,000,000. Note A-1 has an original principal balance of $110,000,000 and was contributed to the MSBAM 2015-C20 securitization trust. Unless otherwise indicated, the Cut-off Date Balance per Unit, Maturity Date Balance per Unit, UW NCF DSCR, UW NOI Debt Yield, UW NOI Debt Yield at Maturity, Cut-off Date LTV Ratio and Maturity Date LTV Ratio calculations are based on the combined loan balance of Note A-1 and Note A-2. See “Description of the Mortgage Pool—The Non-Serviced Loan Combinations—The Discovery Business Center Loan Pair” and “Servicing of the Mortgage Loans” in this Free Writing Prospectus.
(8)	With respect to Mortgage Loan Nos. 4, 8, 13, 15, 28, 31, 35, 42 and 44, Ashford Hotel Portfolio, Galaxy U-Haul Moving & Storage Portfolio, WM Retail Portfolio, New England Storage Portfolio, Dollar General & KinderCare Portfolio, Maryland MHC Portfolio, Woodward - Big Beaver Office Portfolio, Dallas Industrial Portfolio and Tampa Multifamily 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, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Unit calculations are shown on an aggregate basis, and a portion of the Cut-off Date Balance has been allocated to each mortgaged property based on the respective Appraised Values and/or UW NCF, among other methods.

I-27

MSBAM 2015-C21

FOOTNOTES TO APPENDIX I

(9)	With respect to Mortgage Loan Nos. 4, 13, 15, 24, 28 and 44, Ashford Hotel Portfolio, WM Retail Portfolio, New England Storage Portfolio, La Plata Shopping Center, Dollar General & KinderCare Portfolio and Tampa Multifamily Portfolio, the related loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, in connection with partial defeasance or prepayment of the related mortgage loan. See “Description of the Mortgage Pool—Material Terms and Characteristics of the Mortgage Loans—Defeasance Loans” and “—Partial Releases Other Than in Connection with Defeasance” in this Free Writing Prospectus.
(10)	With respect to Mortgage Loan No. 5, Fontainebleau Park Plaza, the appraised value represents the “as-stabilized” value of $65,800,000 as of January 29, 2015, which is dependent on the reaching a stabilized occupancy of 98.7%. The mortgaged property is currently 100.0% leased. Eight tenants, representing approximately 15,144 SF, or 7% of the mortgaged property, are each currently building out its leased space and are therefore not yet in occupancy. The “as-is” value as of July 29, 2014 is $64,700,000. See “Risk Factors—Limitations of Appraisals” in this Free Writing Prospectus.
(11)	With respect to Mortgage Loan No. 6, Cumberland Cove Apartments, the mortgage loan amortizes according to a schedule attached to this Free Writing Prospectus. The monthly payment varies due to the allocation of principal and interest between the mortgage loan and the mezzanine loan. The monthly payment shown is based on the average over the first 12 months after the interest-only period of the mortgage loan.
(12)	With respect to Mortgage Loan No. 10, International Park, Occupancy Rate includes BE&K, Inc. and Verafin, Inc., tenants that currently occupy 13,843 SF and 4,364 SF at the related mortgaged property, respectively. BE&K, Inc. and Verafin, Inc. have each notified the borrower that they intend to vacate their leased spaces at the conclusion of their lease terms on November 30, 2015 and March 31, 2015, respectively. Excluding the BE&K, Inc. and Verafin, Inc. leased spaces, the International Park Property is 84.7% occupied. Additionally, Tyco Integrated Security, LLC has executed a lease amendment to expand into an additional 7,527 SF space, which has been underwritten as vacant.
(13)	With respect to Mortgage Loan Nos. 20 and 27, Chandler Corporate Center II and Plaza Quebec, Starwood Mortgage Funding IV LLC, an affiliate of the related sponsor and lender, is the holder of preferred equity interests in the related borrowers, the parent entities of such borrowers and several other borrowers in the sponsor’s portfolio, in the aggregate amount of approximately $13,000,000 (approximately $3,570,000 of which relates to the borrowers under such mortgage loans) (the “Preferred Equity Holder”). The Preferred Equity Holder is entitled to a 9.0% return, subject to increase to 14% following certain events of default, which include, among other things, the failure to redeem the Preferred Equity Holder’s interests within 12 months following the Preferred Equity Holder’s initial capital contribution, or, in the event an extension option is exercised, 18 months following the Preferred Equity Holder’s initial capital contribution. The preferred equity return is paid monthly solely out of excess cash after payment of all debt service, funding of reserves and payment of operating expenses. In the event cash flow is insufficient to support payment of the preferred equity return, the operating manager of each related borrower is required to make additional capital contributions necessary for such borrower to distribute any portion of the preferred equity return then due. The preferred equity interests are cross-investments, whereby payments are required to be made with respect to each preferred equity interest in the sponsor’s portfolio simultaneously. See “Description of the Mortgage Pool—Subordinate and Other Financing” in this Free Writing Prospectus.
(14)	With respect to Mortgage Loan No. 39, 1508-1512 East Broward Boulevard, the sole tenant, EDSA, Inc., subleases approximately 7,571 SF to four tenants on a short term (1-4 years) basis. The four tenants include Collateral Management Appraisal, LLC (2,317 SF), Elite SEM, Inc. (2,145 SF), Floridian Partners, LLC (1,264 SF) and JLS Design, LLC (1,845 SF). The Largest Tenant NSF shown for 1508-1512 East Broward Boulevard includes its occupied and subleased square footage.
A.	“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 through the end of the Lockout Period 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 date on which  the Lockout Period ends, 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).
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

I-28

MSBAM 2015-C21

FOOTNOTES TO APPENDIX I

	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 Amount” shall mean the present value of a series of payments each equal to the Payment Differential and payable on each Payment Date over the remaining original term of the Loan and, with respect to the principal balance of the Note due to be outstanding on such date, on the Maturity Date, discounted at the Reinvestment Yield for the number of months remaining as of the date of such prepayment to each such Payment Date and the Maturity Date, respectively. “Payment Differential” shall mean an amount equal to (i) the Interest Rate less the Reinvestment Yield, divided by (ii) twelve (12), and multiplied by (iii) the principal sum outstanding under the Note after application of the Monthly Payment Amount due on the Prepayment Date (or, if notwithstanding the provisions of Section 2.4 hereof the Prepayment Date is not a Payment Date, on the Payment Date immediately prior to the Prepayment Date), provided that the Payment Differential shall in no event be less than zero. “Reinvestment Yield” shall mean an amount equal to the lesser of (i) the yield on the U.S. Treasury issue (primary issue) with a maturity date closest to the Maturity Date, or (ii) the yield on the U.S. Treasury issue (primary issue) with a term equal to the remaining average life of the indebtedness evidenced by the Note, as determined by Lender, with each such yield being based on the bid price for such issue as published in the Wall Street Journal on the date that is fourteen (14) days prior to the Partial Release Date or the Prepayment Date, as applicable (or, if such bid price is not published on that date, the next preceding date on which such bid price is so published) and converted to a monthly compounded nominal yield.
D.	“Yield Maintenance Amount” shall mean the present value, as of the Prepayment Date, of the remaining scheduled payments of principal and interest from the Prepayment Date through the Stated Maturity Date (including any balloon payment) determined by discounting such payments at the Discount Rate, less the amount of principal being prepaid. “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Treasury Rate when compounded semi-annually. “Treasury Rate” shall mean the yield calculated by the linear interpolation of the yields, as reported in 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 and one shorter) most nearly approximating the Stated Maturity Date. (In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Treasury Rate.)
E.	“Yield Maintenance Premium” shall mean an amount equal to the greater of: (x) one percent (1%) of the principal amount of this Note being prepaid or (y) the present value as of the Prepayment Date (defined below) of the Calculated Payments (defined below) from the Prepayment Date through the Maturity Date determined by discounting such payments at the Discount Rate (defined below). As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the 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 semiannually. 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” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the Loan through and including the last day of the Lockout Period each equal to the amount of interest which would be due on the principal amount of the Loan being prepaid assuming a per annum interest rate equal to the excess of the Interest Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, “Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected

I-29

MSBAM 2015-C21

FOOTNOTES TO APPENDIX I

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

I-30