Unassociated Document

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-180779-15



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

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

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

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

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

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

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

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

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

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

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

	IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

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

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS


Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Mortgage Loan Originator(1)	Mortgage Loan Seller(1)	Original Balance	Cut-off Date Balance	Maturity/ARD Balance	Cut-off Date Balance per SF/ Units/Rooms/Pads	Loan Purpose	Sponsor	Non-Recourse Carveout Guarantor
Loan	3, 4	1	300 South Riverside Plaza Fee	9.0%	MSBNA	MSMCH	$100,000,000	$100,000,000	$100,000,000	$158.25	Acquisition	James Stanton; David Lowenfeld	World-Wide Holdings Corporation
Loan	5, 6, 7	2	Waterfront at Port Chester	7.2%	MSBNA	MSMCH	$80,000,000	$80,000,000	$80,000,000	$381.71	Refinance	Gregg Wasser	Gregg Wasser
Loan	8, 10	3	Hilton Garden Inn W 54th Street	6.8%	MSBNA	MSMCH	$75,000,000	$75,000,000	$75,000,000	$386,533.67	Refinance	Joseph Moinian; Morad Ghadamian	Joseph Moinian; Morad Ghadamian
Loan		4	Dallas Marriott Las Colinas	6.0%	CIBC	CIBC	$65,900,000	$65,900,000	$54,115,576	$181,043.96	Refinance	Columbia Sussex Corporation; CSC Holdings LLC	Columbia Sussex Corporation; CSC Holdings LLC
Loan		5	Hilton Houston Westchase	4.1%	BANA	BANA	$45,250,000	$45,250,000	$43,211,187	$152,356.90	Acquisition	Kui Cai	Apollo Bright LLC; Silver Sage Investment LLC
Loan		6	Bozzuto’s Distribution Center	4.0%	MSBNA	MSMCH	$44,000,000	$43,884,335	$26,741,516	$44.48	Refinance	Michael Bozzuto	Bozzuto’s, Inc.
Loan		7	Harrison Creek Apartments	3.1%	BANA	BANA	$34,300,000	$34,300,000	$28,606,993	$102,083.33	Refinance	C. Burton Cutright; Eric G. Olson	C. Burton Cutright; Eric G. Olson
Loan	9, 10	8	555 11th Street NW	2.7%	MSBNA	MSMCH	$30,000,000	$30,000,000	$30,000,000	$217.28	Acquisition	Rockrose Development Corp.	Rockrose General Equities Holdings L.L.C.
Loan	10	9	Columbus Commons	2.5%	CIBC	CIBC	$28,200,000	$28,200,000	$22,573,444	$226.61	Refinance	Kenneth N. Goldenberg	Kenneth N. Goldenberg
Loan	11	10	Ayrsley Town Center	2.5%	MSBNA	MSMCH	$27,500,000	$27,500,000	$23,625,692	$144.81	Refinance	Charles T. Hodges	Charles T. Hodges
Loan		11	Oliveira Plaza	2.3%	BANA	BANA	$25,000,000	$25,000,000	$22,782,026	$215.51	Refinance	Aria Mehrabi	Aria Mehrabi
Loan	6, 12, 13	12	Bowman Station and Chenal Place Shopping Center	2.0%	SMC	SMF III	$21,675,000	$21,675,000	$18,486,268	$134.17	Refinance	Bernard E. Kaiser III; Willis R. Smith; Clarence J. Cropper	Bernard E. Kaiser III; Willis R. Smith; Clarence J. Cropper
Property		12.01	Chenal Place Shopping Center		SMC	SMF III	$14,625,000	$14,625,000	$12,473,433
Property		12.02	Bowman Station Shopping Center		SMC	SMF III	$7,050,000	$7,050,000	$6,012,835
Loan		13	Doubletree by Hilton Hotel Chicago - Alsip	1.5%	MSBNA	MSMCH	$16,500,000	$16,454,898	$13,402,742	$85,258.54	Refinance	Frank S. Allgauer; Robert J. Washlow	Frank S. Allgauer; Robert J. Washlow
Loan		14	St. Anthony Healthplex South	1.4%	BANA	BANA	$15,875,000	$15,875,000	$13,997,731	$300.69	Refinance	G. David Neff, Jr.; D. Darin Miller	G. David Neff, Jr.; D. Darin Miller
Loan	14	15	Marriott Hotel Visalia	1.3%	BANA	BANA	$14,700,000	$14,700,000	$11,900,344	$75,384.62	Acquisition	Amar Shokeen	Amar Shokeen
Loan		16	Park South at Deerwood Apartments	1.3%	MSBNA	MSMCH	$14,670,000	$14,670,000	$13,338,703	$61,125.00	Acquisition	Roderick R. Hubbard	Roderick R. Hubbard
Loan		17	Mesa Dunes	1.3%	SMC	SMF III	$14,600,000	$14,600,000	$12,761,531	$34,597.16	Refinance	M. Peter Iacobelli	M. Peter Iacobelli
Loan		18	Saucon Valley Plaza	1.3%	CIBC	CIBC	$14,175,000	$14,175,000	$13,083,085	$170.67	Refinance	Peter H. Gebert; Hampton C. Randolph, Jr.	Peter H. Gebert; Hampton C. Randolph, Jr.
Loan	6, 13	19	Chicago Retail Portfolio	1.3%	MSBNA	MSMCH	$14,100,000	$14,100,000	$10,473,713	$108.03	Refinance	Irene Scardino Prittis	Irene Scardino Prittis
Property		19.01	Bartlett Commons		MSBNA	MSMCH	$8,900,000	$8,900,000	$6,611,067
Property		19.02	Prairie View Center		MSBNA	MSMCH	$2,715,000	$2,715,000	$2,016,747
Property		19.03	Lakeview Plaza		MSBNA	MSMCH	$2,485,000	$2,485,000	$1,845,899
Loan	10	20	Pine Ridge Apartments	1.3%	MSBNA	MSMCH	$14,000,000	$14,000,000	$12,715,707	$37,234.04	Refinance	Davidon Corporation	Davidon Corporation
Loan		21	1400 Howard Boulevard	1.3%	SMC	SMF III	$14,000,000	$13,982,938	$11,313,638	$185.01	Refinance	American Capital Corporation	American Capital Corporation
Loan	10	22	Sherwood Gardens	1.2%	SMC	SMF III	$13,400,000	$13,400,000	$12,247,942	$78.84	Refinance	Shawn Taheri	Shawn Taheri
Loan		23	Pathmark - Linden	1.2%	CIBC	CIBC	$13,275,000	$13,275,000	$11,352,286	$224.05	Acquisition	Moses Berger	Moses Berger
Loan	6, 10, 13	24	Nashville Storage Portfolio	1.2%	SMC	SMF III	$12,810,000	$12,810,000	$11,698,176	$6,294.84	Acquisition	Simply Self Storage	Kurt E. O’Brien
Property		24.01	Spring Hill Self Storage		SMC	SMF III	$5,500,000	$5,500,000	$5,022,636
Property		24.02	Lebanon Self Storage		SMC	SMF III	$3,000,000	$3,000,000	$2,739,620
Property		24.03	White House Self Storage		SMC	SMF III	$2,250,000	$2,250,000	$2,054,715
Property		24.04	Mt. Juliet Self Storage		SMC	SMF III	$2,060,000	$2,060,000	$1,881,206
Loan	13	25	FedEx Portfolio	1.1%	BANA	BANA	$12,100,000	$12,100,000	$9,955,872	$59.61	Acquisition	Aleksander Goldin	Aleksander Goldin
Property		25.01	255 Metro Center		BANA	BANA	$3,457,143	$3,457,143	$2,844,535
Property		25.02	347 State Street		BANA	BANA	$3,440,836	$3,440,836	$2,831,118
Property		25.03	669 South Third Avenue		BANA	BANA	$2,348,248	$2,348,248	$1,932,137
Property		25.04	3 Dominican Drive		BANA	BANA	$1,516,577	$1,516,577	$1,247,839
Property		25.05	174 West Street		BANA	BANA	$1,337,196	$1,337,196	$1,100,244
Loan	6, 7, 15	26	Walgreens - Clifton Park, NY	0.6%	CIBC	CIBC	$7,000,000	$7,000,000	$5,904,311	$479.62	Refinance	Larry H. Becker; Robert C. Miller	Larry H. Becker; Robert C. Miller
Loan	6, 15	27	Shopper’s World Outlots	0.5%	CIBC	CIBC	$5,000,000	$5,000,000	$4,217,365	$479.62	Refinance	Larry H. Becker; Robert C. Miller	Larry H. Becker; Robert C. Miller
Loan	6, 10	28	Cathedral Village Shopping Center	1.1%	CIBC	CIBC	$11,815,000	$11,815,000	$9,430,822	$117.41	Refinance	Leonard Hortick	Leonard Hortick
Loan		29	Stratford Apartments	1.1%	BANA	BANA	$11,750,000	$11,750,000	$10,056,152	$25,655.02	Refinance	Mike A. Abdalla	Mike A. Abdalla
Loan		30	North Canyon Village	1.0%	BANA	BANA	$11,250,000	$11,230,328	$8,223,213	$157.97	Refinance	Giovanna Muscarello	Giovanna Muscarello
Loan		31	Green Meadows Apartments	1.0%	BANA	BANA	$11,100,000	$11,100,000	$10,129,117	$46,250.00	Acquisition	Robert Martinez	Robert Martinez
Loan	6	32	Santa Ana Plaza	1.0%	BANA	BANA	$11,000,000	$11,000,000	$11,000,000	$242.21	Refinance	Richard W. Barrett	Richard W. Barrett
Loan		33	ASRC Federal Building	1.0%	CIBC	CIBC	$10,850,000	$10,850,000	$8,740,106	$183.92	Refinance	1111-19th Street Associates Limited Partnership	1111-19th Street Associates Limited Partnership
Loan		34	Orangethorpe Plaza	1.0%	BANA	BANA	$10,700,000	$10,670,029	$8,647,228	$211.82	Refinance	Sean Leoni	Sean Leoni
Loan	10	35	United Center	0.9%	MSBNA	MSMCH	$10,500,000	$10,483,086	$7,811,961	$61.73	Refinance	Eliya Boji	Eliya Boji
Loan		36	Beach Boulevard Self Storage	0.9%	BANA	BANA	$10,000,000	$9,987,403	$8,039,096	$138.72	Refinance	Michael Rolfes; Barry Adnams	Michael Rolfes; Barry Adnams
Loan		37	Towamencin Corporate Center	0.9%	BANA	BANA	$9,850,000	$9,839,874	$9,121,076	$127.66	Refinance	Robert Wrigley	Robert Wrigley
Loan		38	Dover II Shopping Center	0.9%	CIBC	CIBC	$9,750,000	$9,750,000	$7,799,128	$165.54	Refinance	Frank Jao; Danh Nhut Quach	Frank Jao; Catherine Jao; Danh Nhut Quach; Tuy-Suong Nguyen; The Jao Trust; The Quach Living Trust
Loan	13	39	Sumner Fife Industrial - Puget Sound, WA	0.9%	CIBC	CIBC	$9,500,000	$9,500,000	$7,623,301	$74.61	Refinance	George Humphrey; Michael Newton	George Humphrey
Property		39.01	Sumner Plains		CIBC	CIBC	$6,100,000	$6,100,000	$4,894,962
Property		39.02	Fife Portal		CIBC	CIBC	$3,400,000	$3,400,000	$2,728,340
Loan		40	Holiday Inn Express & Suites Detroit North	0.8%	BANA	BANA	$9,000,000	$9,000,000	$7,284,678	$76,923.08	Refinance	Asad Malik; Ghaus Malik; Shaukat A. Chaudhry	Asad Malik; Ghaus Malik; Shaukat A. Chaudhry
Loan		41	Camfield Corners	0.8%	SMC	SMF III	$8,850,000	$8,839,298	$7,160,471	$126.53	Acquisition	Xu Wang; Qinghe Liu	Xu Wang; Qinghe Liu
Loan		42	Twin Creek Plaza	0.8%	BANA	BANA	$8,700,000	$8,700,000	$7,936,084	$112.39	Refinance	Estelle Baldwin	Estelle Baldwin
Loan		43	Meridian Gateway	0.8%	BANA	BANA	$8,660,000	$8,660,000	$7,524,160	$52.21	Acquisition	Daniel P. Culler; Jeffrey J. Katke; Richard M. Kent	Daniel P. Culler; Jeffrey J. Katke; Richard M. Kent
Loan	6, 13	44	Devonshire REIT Multifamily Portfolio	0.8%	CIBC	CIBC	$8,600,000	$8,600,000	$7,407,363	$27,301.59	Refinance	Devonshire Operating Partnership, LP	Devonshire Operating Partnership, LP
Property		44.01	Eagle Ridge		CIBC	CIBC	$3,475,834	$3,475,834	$2,993,810
Property		44.02	Five Points Courtyard		CIBC	CIBC	$3,368,333	$3,368,333	$2,901,217
Property		44.03	Quail Ridge		CIBC	CIBC	$1,755,833	$1,755,833	$1,512,337
Loan	10	45	Sheraton Four Points College Station	0.8%	MSBNA	MSMCH	$8,500,000	$8,500,000	$6,276,505	$67,460.32	Refinance	Four Lions Management Company	Devendra K. Patel; Mitesh K. Patel
Loan		46	Markham Square	0.8%	MSBNA	MSMCH	$8,362,500	$8,362,500	$7,599,779	$67.29	Acquisition	Y&O Investments Inc.	Y&O Investments Inc.
Loan		47	1870 Embarcadero	0.7%	MSBNA	MSMCH	$8,000,000	$7,985,080	$5,761,904	$259.66	Acquisition	Mark Millet	Mark Millet
Loan		48	200-220 Trotters Way	0.7%	CIBC	CIBC	$7,450,000	$7,428,020	$5,953,967	$120.56	Refinance	Lester Petracca	Lester Petracca
Loan		49	Walgreens - Marina del Rey	0.6%	MSBNA	MSMCH	$7,000,000	$7,000,000	$6,081,885	$624.55	Refinance	Shorenstein Company LLC	Shorenstein Company LLC
Loan		50	Williamsburg Square Apartments	0.6%	CIBC	CIBC	$6,637,500	$6,637,500	$5,781,233	$46,093.75	Refinance	Samuel R. Pepper	Samuel R. Pepper
Loan		51	Walgreens - Pickerington, OH	0.6%	MSBNA	MSMCH	$6,300,000	$6,300,000	$5,767,667	$439.51	Acquisition	Howard Cohen	Howard Cohen
Loan		52	Hubbard One	0.6%	MSBNA	MSMCH	$6,200,000	$6,200,000	$5,340,192	$51.11	Refinance	Rubicon US REIT, Inc.	Rubicon US REIT, Inc.; Baum Revision, LLC
Loan		53	Holiday Inn Express - Otay Mesa	0.6%	BANA	BANA	$6,200,000	$6,183,556	$5,468,476	$62,460.16	Refinance	Balvant K. Ganatra; Vikesh Ganatra	Balvant K. Ganatra; Vikesh Ganatra
Loan		54	Quality Inn Pismo Beach	0.5%	MSBNA	MSMCH	$6,000,000	$6,000,000	$4,527,082	$60,000.00	Refinance	Kiran Patel; Falguni Patel	Kiran Patel; Falguni Patel
Loan		55	Woodland Heights Apartments	0.5%	BANA	BANA	$5,800,000	$5,800,000	$4,934,028	$51,785.71	Refinance	John Ogden; Martin White	John Ogden; Martin White
Loan		56	Delk Road Self Storage	0.5%	BANA	BANA	$5,580,000	$5,569,853	$4,042,626	$5,620.44	Refinance	Diane Bernick	Diane Bernick
Loan	6, 10	57	Newhall Shopping Center	0.5%	CIBC	CIBC	$5,512,000	$5,504,686	$4,393,572	$257.20	Refinance	Leonard Hortick	Leonard Hortick
Loan		58	Sunrise Lake Village	0.5%	BANA	BANA	$5,200,000	$5,193,802	$4,216,674	$128.98	Refinance	Benjamin Cheng	Benjamin Cheng
Loan	16	59	Hampton Inn Carbondale	0.5%	SMC	SMF III	$5,100,000	$5,094,070	$4,151,084	$63,675.88	Acquisition	Dipakkumar S. Patel	Dipakkumar S. Patel
Loan		60	Center at South Shore Harbour	0.5%	CIBC	CIBC	$5,000,000	$5,000,000	$4,354,585	$177.49	Acquisition	Theodore Hamilton	Theodore Hamilton
Loan		61	Holiday Square	0.5%	MSBNA	MSMCH	$5,000,000	$4,991,287	$3,657,560	$68.50	Refinance	Sterik Limited Partnership	Sterik Limited Partnership

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS


Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Mortgage Loan Originator(1)	Mortgage Loan Seller(1)	Original Balance	Cut-off Date Balance	Maturity/ARD Balance	Cut-off Date Balance per SF/ Units/Rooms/Pads	Loan Purpose	Sponsor	Non-Recourse Carveout Guarantor
Loan		62	Harbour Town Apartments	0.4%	BANA	BANA	$4,700,000	$4,700,000	$4,286,787	$45,192.31	Refinance	Eric Schreiner; Michael C. Rader	Eric Schreiner; Michael C. Rader
Loan	6, 13	63	Windmill & Rainbow Portfolio	0.4%	MSBNA	MSMCH	$4,600,000	$4,600,000	$3,722,133	$136.12	Acquisition	J2 Properties	Joan Davis
Property		63.01	South Rainbow Square		MSBNA	MSMCH	$2,600,000	$2,600,000	$2,103,814
Property		63.02	Windmill Retail Plaza		MSBNA	MSMCH	$2,000,000	$2,000,000	$1,618,319
Loan		64	Hawkins Point Townhomes	0.4%	CIBC	CIBC	$4,500,000	$4,500,000	$3,634,969	$70,312.50	Refinance	Rajpreet Tut; Jaswinder Singh	Rajpreet Tut; Jaswinder Singh
Loan		65	Walgreens Hammerly Boulevard	0.4%	SMC	SMF III	$4,000,000	$4,000,000	$3,236,637	$276.05	Acquisition	Leon Goldenberg	Leon Goldenberg
Loan		66	Westwood Commons Food Lion	0.4%	BANA	BANA	$4,000,000	$4,000,000	$2,039,602	$97.65	Refinance	Martin D. Koon; T. Cameron Finley	Martin D. Koon; T. Cameron Finley
Loan		67	Providence Plaza	0.3%	CIBC	CIBC	$3,545,000	$3,540,813	$2,878,563	$161.91	Refinance	Honorine Gordon	Honorine Gordon
Loan		68	McGees Self Storage Sherman Oaks	0.3%	BANA	BANA	$3,500,000	$3,500,000	$3,500,000	$8,684.86	Refinance	Polo Properties, LLC	Polo Properties, LLC
Loan		69	Southern Grace Apartments	0.3%	CIBC	CIBC	$3,440,000	$3,440,000	$3,046,242	$50,588.24	Refinance	Joseph Mullins	Joseph Mullins
Loan		70	Walgreens - Harvard, IL	0.3%	MSBNA	MSMCH	$3,400,000	$3,400,000	$3,111,494	$249.08	Acquisition	Howard Cohen	Howard Cohen
Loan		71	Rite Aid - Canonsburg, PA	0.3%	BANA	BANA	$3,185,000	$3,179,383	$2,323,620	$229.99	Refinance	Arizona Lipnob Estates, LLC	Arizona Lipnob Estates, LLC
Loan		72	Fresenius Medical Care - Niceville, FL	0.3%	MSBNA	MSMCH	$3,100,000	$3,083,818	$2,508,481	$309.74	Acquisition	Leo C. Saenger, Jr.; James C. Rosner	Leo C. Saenger, Jr.; James C. Rosner
Loan		73	Jenah Plaza	0.3%	BANA	BANA	$2,975,000	$2,975,000	$2,590,979	$260.28	Refinance	Tony Ramji (f/k/a Fayyaz Ramji)	Tony Ramji (f/k/a Fayyaz Ramji)
Loan		74	Holiday Inn Express & Suites Bucyrus	0.2%	BANA	BANA	$2,750,000	$2,750,000	$2,060,021	$44,354.84	Acquisition	Jamshed A. Khan; Waqar Tajuddin; Irshad Sideeka	Jamshed A. Khan; Waqar Tajuddin; Irshad Sideeka
Loan		75	Walgreens - Lebanon, IN	0.2%	BANA	BANA	$2,700,000	$2,695,596	$2,003,585	$181.89	Refinance	Harold J. Etkin; Johanne Etkin-Finley	Harold J. Etkin; Johanne Etkin-Finley
Loan		76	Rite Aid - Lansdale, PA	0.2%	BANA	BANA	$2,640,000	$2,635,232	$1,915,695	$235.71	Refinance	Arizona Lipnob Estates, LLC	Arizona Lipnob Estates, LLC
Loan		77	Rite Aid - Midland, MI	0.2%	BANA	BANA	$1,950,000	$1,946,631	$1,429,174	$174.12	Refinance	Leo P. Sklar	Leo P. Sklar

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

Loan

3, 4

300 South Riverside Plaza Fee

9.0%

Leased Fee

Fee

N/A

300 South Riverside Plaza

Chicago

Cook

Loan

5, 6, 7

Waterfront at Port Chester

7.2%

Retail

Anchored

Fee

N/A

5-40 Westchester Avenue

Port Chester

Westchester

Loan

8, 10

Hilton Garden Inn W 54th Street

6.8%

Hospitality

Select Service

Fee

N/A

237 West 54th Street

New York

Loan

Dallas Marriott Las Colinas

6.0%

Hospitality

Full Service

Fee

N/A

223 West Las Colinas Boulevard

Irving

Dallas

Loan

Hilton Houston Westchase

4.1%

Hospitality

Full Service

Fee

N/A

9999 Westheimer Road

Houston

Harris

Loan

Bozzuto’s Distribution Center

4.0%

Industrial

Warehouse/Distribution

Fee

N/A

275 Schoolhouse Road; 400 Industrial Avenue

Cheshire

New Haven

Loan

Harrison Creek Apartments

3.1%

Multifamily

Garden

Fee

N/A

1200 Harrison Creek Boulevard

Petersburg

Loan

9, 10

555 11th Street NW

2.7%

Office

CBD

Fee

N/A

555 11th Street NW

Washington

District of Columbia

Loan

Columbus Commons

2.5%

Retail

Anchored

Fee

N/A

2100 - 2250 South Columbus Boulevard

Philadelphia

Loan

Ayrsley Town Center

2.5%

Mixed Use

Office/Retail

Fee

N/A

2215-2136 Ayrsley Town Boulevard; 9101 Kings Parade Boulevard; 8809 Lenox Pointe Drive

Charlotte

Mecklenburg

Loan

Oliveira Plaza

2.3%

Retail

Anchored

Leasehold

9/30/2031

693-755 West Channel Islands Boulevard

Port Hueneme

Ventura

Loan

6, 12, 13

Bowman Station and Chenal Place Shopping Center

2.0%

Property

12.01

Chenal Place Shopping Center

Retail

Anchored

Fee

N/A

12305-12319 Chenal Parkway

Little Rock

Pulaski

Property

12.02

Bowman Station Shopping Center

Retail

Anchored

Fee

N/A

801 and 1001 South Bowman Road

Little Rock

Pulaski

Loan

Doubletree by Hilton Hotel Chicago - Alsip

1.5%

Hospitality

Full Service

Fee

N/A

5000 West 127th Street

Alsip

Cook

Loan

St. Anthony Healthplex South

1.4%

Office

Medical

Fee

N/A

13500 South Tulsa Drive

Oklahoma City

Cleveland

Loan

Marriott Hotel Visalia

1.3%

Hospitality

Full Service

Fee

N/A

300 South Court Street

Visalia

Tulare

Loan

Park South at Deerwood Apartments

1.3%

Multifamily

Garden

Fee

N/A

7932 Southside Boulevard

Jacksonville

Duval

Loan

Mesa Dunes

1.3%

Manufactured Housing

Fee

N/A

7807 East Main Street

Mesa

Maricopa

Loan

Saucon Valley Plaza

1.3%

Office

Suburban

Fee

N/A

3477 Corporate Parkway

Center Valley

Lehigh

Loan

6, 13

Chicago Retail Portfolio

1.3%

Property

19.01

Bartlett Commons

Retail

Unanchored

Fee

N/A

820-892 Route 59

Bartlett

DuPage

Property

19.02

Prairie View Center

Retail

Shadow Anchored

Fee

N/A

558-586 South Randall Road

South Elgin

Kane

Property

19.03

Lakeview Plaza

Retail

Unanchored

Fee

N/A

1300-1326 Lake Street

Roselle

DuPage

Loan

Pine Ridge Apartments

1.3%

Multifamily

Garden

Fee

N/A

1301 Richland Avenue

Modesto

Stanislaus

Loan

1400 Howard Boulevard

1.3%

Office

Suburban

Fee

N/A

1400 Howard Boulevard

Mount Laurel

Burlington

Loan

Sherwood Gardens

1.2%

Retail

Anchored

Fee

N/A

903-1057 North Main Street

Salinas

Monterey

Loan

Pathmark - Linden

1.2%

Retail

Free-Standing

Fee

N/A

651 North Stiles Street

Linden

Union

Loan

6, 10, 13

Nashville Storage Portfolio

1.2%

Property

24.01

Spring Hill Self Storage

Self Storage

Fee

N/A

3000 Harrah Drive

Spring Hill

Williamson

Property

24.02

Lebanon Self Storage

Self Storage

Fee

N/A

136 Maddox Simpson Parkway

Lebanon

Wilson

Property

24.03

White House Self Storage

Self Storage

Fee

N/A

1120 Tennessee 76

White House

Robertson

Property

24.04

Mt. Juliet Self Storage

Self Storage

Fee

N/A

400 Quarry Loop Road

Mt. Juliet

Wilson

Loan

FedEx Portfolio

1.1%

Property

25.01

255 Metro Center

Industrial

Warehouse/Distribution

Fee

N/A

255 Metro Center Boulevard

Warwick

Kent

Property

25.02

347 State Street

Industrial

Warehouse/Distribution

Fee

N/A

347 State Street

North Haven

New Haven

Property

25.03

669 South Third Avenue

Industrial

Warehouse/Distribution

Fee

N/A

669 South Third Avenue

Mount Vernon

Westchester

Property

25.04

3 Dominican Drive

Industrial

Warehouse/Distribution

Fee

N/A

3 Dominican Drive

Norwich

New London

Property

25.05

174 West Street

Industrial

Warehouse/Distribution

Fee

N/A

174 West Street

West Hatfield

Hampshire

Loan

6, 7, 15

Walgreens - Clifton Park, NY

0.6%

Retail

Anchored

Fee

N/A

121 Old Route 146

Clifton Park

Saratoga

Loan

6, 15

Shopper’s World Outlots

0.5%

Retail

Anchored

Fee

N/A

16, 20 & 24 Park Avenue and 620 Plank Road

Clifton Park

Saratoga

Loan

6, 10

Cathedral Village Shopping Center

1.1%

Retail

Shadow Anchored

Leasehold

7/13/2085

69115-69275 Ramon Road & 32120-32250 Date Palm Drive

Cathedral City

Riverside

Loan

Stratford Apartments

1.1%

Multifamily

Garden

Fee

N/A

3201 Watergate Road

Indianapolis

Marion

Loan

North Canyon Village

1.0%

Retail

Anchored

Fee

N/A

2611-2655 West Carefree Highway & 34455 North 27th Drive

Phoenix

Maricopa

Loan

Green Meadows Apartments

1.0%

Multifamily

Garden

Fee

N/A

17310 Kieth Harrow Boulevard

Houston

Harris

Loan

Santa Ana Plaza

1.0%

Retail

Shadow Anchored

Fee

N/A

710 - 810 South Harbor Boulevard

Santa Ana

Orange

Loan

ASRC Federal Building

1.0%

Office

Suburban

Fee

N/A

7000 Muirkirk Meadows Drive

Laurel

Prince George’s

Loan

Orangethorpe Plaza

1.0%

Retail

Anchored

Leasehold

7/31/2051

1001 and 1035 West Orangethorpe Avenue & 1105, 1201 and 1207 South Euclid Street

Fullerton

Orange

Loan

United Center

0.9%

Mixed Use

Retail/Industrial

Fee

N/A

25700 West 8 Mile Road

Southfield

Oakland

Loan

Beach Boulevard Self Storage

0.9%

Mixed Use

Self Storage/Retail

Fee

N/A

14400 Beach Boulevard

Westminster

Orange

Loan

Towamencin Corporate Center

0.9%

Office

Suburban

Fee

N/A

1690 Sumneytown Pike

Lansdale

Montgomery

Loan

Dover II Shopping Center

0.9%

Retail

Anchored

Fee

N/A

9211-9221 Bolsa Avenue

Westminster

Orange

Loan

Sumner Fife Industrial - Puget Sound, WA

0.9%

Property

39.01

Sumner Plains

Industrial

Warehouse/Flex

Fee

N/A

3025-3107 142nd Avenue E & 14329 32nd Street E

Sumner

Pierce

Property

39.02

Fife Portal

Industrial

Warehouse/Flex

Fee

N/A

7302, 7326, 7338 26th Street E

Fife

Pierce

Loan

Holiday Inn Express & Suites Detroit North

0.8%

Hospitality

Limited Service

Fee

N/A

400 Stephenson Highway

Troy

Oakland

Loan

Camfield Corners

0.8%

Retail

Anchored

Fee

N/A

8610 Camfield Street

Charlotte

Mecklenburg

Loan

Twin Creek Plaza

0.8%

Retail

Shadow Anchored

Fee

N/A

3604-4112 Twin Creek Drive

Bellevue

Sarpy

Loan

Meridian Gateway

0.8%

Industrial

Flex

Fee

N/A

3320-3360 Scherer Drive North & 12495 34th Street

Pinellas Park

Pinellas

Loan

6, 13

Devonshire REIT Multifamily Portfolio

0.8%

Property

44.01

Eagle Ridge

Multifamily

Garden

Fee

N/A

2611 Pine Trace Drive

Maumee

Lucas

Property

44.02

Five Points Courtyard

Multifamily

Garden

Fee

N/A

2661 Tremainsville Road

Toledo

Lucas

Property

44.03

Quail Ridge

Multifamily

Garden

Fee

N/A

1436 Picadilly Lane

Maumee

Lucas

Loan

Sheraton Four Points College Station

0.8%

Hospitality

Select Service

Fee

N/A

1503 Texas Avenue South

College Station

Brazos

Loan

Markham Square

0.8%

Retail

Anchored

Fee

N/A

9101 West Markham Street

Little Rock

Pulaski

Loan

1870 Embarcadero

0.7%

Office

Suburban

Fee

N/A

1870 Embarcadero Road

Palo Alto

Santa Clara

Loan

200-220 Trotters Way

0.7%

Retail

Anchored

Fee

N/A

200-220 Trotters Way

Freehold

Monmouth

Loan

Walgreens - Marina del Rey

0.6%

Retail

Free-Standing

Fee

N/A

4009 Lincoln Boulevard

Marina del Rey

Los Angeles

Loan

Williamsburg Square Apartments

0.6%

Multifamily

Garden

Fee

N/A

4400 South Liberty Avenue

Independence

Jackson

Loan

Walgreens - Pickerington, OH

0.6%

Retail

Free-Standing

Fee

N/A

1101 Hill Road North

Pickerington

Fairfield

Loan

Hubbard One

0.6%

Office

Urban

Fee/Leasehold

N/A

1812-1840 West Hubbard Street

Chicago

Cook

Loan

Holiday Inn Express - Otay Mesa

0.6%

Hospitality

Limited Service

Fee

N/A

2296 Niels Bohr Court

San Diego

Loan

Quality Inn Pismo Beach

0.5%

Hospitality

Limited Service

Fee

N/A

230 Five Cities Drive

Pismo Beach

San Luis Obispo

Loan

Woodland Heights Apartments

0.5%

Multifamily

Student Housing

Fee

N/A

36 & 48 West 880 North

Provo

Utah

Loan

Delk Road Self Storage

0.5%

Self Storage

Fee

N/A

1155 Powers Ferry Place Southeast

Marietta

Cobb

Loan

6, 10

Newhall Shopping Center

0.5%

Retail

Anchored

Fee

N/A

24130-24182 Lyons Avenue

Santa Clarita

Los Angeles

Loan

Sunrise Lake Village

0.5%

Retail

Unanchored

Fee

N/A

9415 Broadway Street & 2752 Sunrise Boulevard

Pearland

Brazoria

Loan

Hampton Inn Carbondale

0.5%

Hospitality

Limited Service

Fee

N/A

2175 Reed Station Parkway

Carbondale

Jackson

Loan

Center at South Shore Harbour

0.5%

Retail

Unanchored

Fee

N/A

2800 Marina Bay Drive

League City

Galveston

Loan

Holiday Square

0.5%

Retail

Anchored

Fee

N/A

4001 General DeGaulle Drive

New Orleans

Orleans Parish

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

					MORTGAGED PROPERTY CHARACTERISTICS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	State	Zip Code	Year Built	Year Renovated	Size	Units of Measure	Occupancy Rate	Occupancy Rate As-of Date	Appraised Value	Appraisal As-of Date
Loan	3, 4	1	300 South Riverside Plaza Fee	9.0%	IL	60606	1983	2012	1,055,273	SF	N/A	N/A	$229,000,000	11/12/2014
Loan	5, 6, 7	2	Waterfront at Port Chester	7.2%	NY	10573	2005-2007	N/A	349,743	SF	95.6%	3/1/2015	$178,000,000	12/8/2014
Loan	8, 10	3	Hilton Garden Inn W 54th Street	6.8%	NY	10019	2013	N/A	401	Rooms	94.6%	2/28/2015	$251,000,000	11/24/2014
Loan		4	Dallas Marriott Las Colinas	6.0%	TX	75039	1999	2011	364	Rooms	61.8%	2/28/2015	$95,500,000	12/29/2014
Loan		5	Hilton Houston Westchase	4.1%	TX	77042	1980	2014	297	Rooms	81.3%	1/31/2015	$65,800,000	12/19/2014
Loan		6	Bozzuto’s Distribution Center	4.0%	CT	06410	1963; 1995	1997	986,565	SF	100.0%	4/1/2015	$71,000,000	12/17/2014
Loan		7	Harrison Creek Apartments	3.1%	VA	23803	2010	N/A	336	Units	88.3%	3/1/2015	$45,000,000	12/19/2014
Loan	9, 10	8	555 11th Street NW	2.7%	D.C.	20004	2001	N/A	414,204	SF	85.2%	1/16/2015	$309,000,000	9/5/2014
Loan	10	9	Columbus Commons	2.5%	PA	19148	2004	N/A	124,443	SF	92.9%	2/25/2015	$37,600,000	11/25/2014
Loan	11	10	Ayrsley Town Center	2.5%	NC	28273	1979; 1999; 2003; 2008	2003	189,905	SF	96.4%	3/1/2015	$37,600,000	10/1/2015
Loan		11	Oliveira Plaza	2.3%	CA	93041	1979	2009; 2013	116,002	SF	94.7%	2/5/2015	$35,200,000	1/21/2015
Loan	6, 12, 13	12	Bowman Station and Chenal Place Shopping Center	2.0%					161,546	SF	92.6%		$28,900,000
Property		12.01	Chenal Place Shopping Center		AR	72211	1999	N/A	101,642	SF	95.6%	3/5/2015	$19,500,000	12/18/2014
Property		12.02	Bowman Station Shopping Center		AR	72211	1990	N/A	59,904	SF	87.5%	3/5/2015	$9,400,000	12/18/2014
Loan		13	Doubletree by Hilton Hotel Chicago - Alsip	1.5%	IL	60803	1975	2009	193	Rooms	78.0%	12/31/2014	$28,100,000	12/1/2014
Loan		14	St. Anthony Healthplex South	1.4%	OK	73170	2012	N/A	52,795	SF	78.6%	2/28/2015	$21,900,000	9/15/2014
Loan	14	15	Marriott Hotel Visalia	1.3%	CA	93291	1990	2006	195	Rooms	73.2%	2/28/2015	$20,950,000	1/9/2017
Loan		16	Park South at Deerwood Apartments	1.3%	FL	32256	1982	2008-2009	240	Units	94.2%	1/5/2015	$19,600,000	12/11/2014
Loan		17	Mesa Dunes	1.3%	AZ	85207	1954	N/A	422	Pads	95.7%	2/19/2015	$19,650,000	1/26/2015
Loan		18	Saucon Valley Plaza	1.3%	PA	18034	2009	N/A	83,056	SF	100.0%	2/25/2015	$18,950,000	11/21/2014
Loan	6, 13	19	Chicago Retail Portfolio	1.3%					130,525	SF	89.9%		$18,950,000
Property		19.01	Bartlett Commons		IL	60103	1991	N/A	82,732	SF	100.0%	3/20/2015	$11,960,000	10/15/2014
Property		19.02	Prairie View Center		IL	60177	2005	N/A	32,154	SF	62.7%	3/20/2015	$3,650,000	10/15/2014
Property		19.03	Lakeview Plaza		IL	60172	1988	N/A	15,639	SF	92.3%	3/20/2015	$3,340,000	10/11/2014
Loan	10	20	Pine Ridge Apartments	1.3%	CA	95351	1988	2015	376	Units	94.1%	2/23/2015	$26,070,000	12/22/2014
Loan		21	1400 Howard Boulevard	1.3%	NJ	08054	2005	N/A	75,580	SF	100.0%	1/1/2015	$20,000,000	12/17/2014
Loan	10	22	Sherwood Gardens	1.2%	CA	93906	1957	1998	169,968	SF	88.1%	2/24/2015	$23,300,000	1/22/2015
Loan		23	Pathmark - Linden	1.2%	NJ	07036	1994	N/A	59,250	SF	100.0%	4/1/2015	$17,700,000	3/10/2015
Loan	6, 10, 13	24	Nashville Storage Portfolio	1.2%					2,035	Units	82.9%		$17,790,000
Property		24.01	Spring Hill Self Storage		TN	37174	2007	N/A	625	Units	95.4%	2/12/2015	$7,610,000	1/20/2015
Property		24.02	Lebanon Self Storage		TN	37090	2007	N/A	469	Units	94.9%	2/12/2015	$4,160,000	1/20/2015
Property		24.03	White House Self Storage		TN	37188	2008	N/A	299	Units	97.0%	2/13/2015	$3,070,000	1/20/2015
Property		24.04	Mt. Juliet Self Storage		TN	37122	2009	N/A	642	Units	55.3%	2/12/2015	$2,950,000	1/20/2015
Loan	13	25	FedEx Portfolio	1.1%					203,000	SF	100.0%		$18,550,000
Property		25.01	255 Metro Center		RI	02886	1988	2000	60,000	SF	100.0%	4/1/2015	$5,300,000	12/19/2014
Property		25.02	347 State Street		CT	06473	1988	N/A	52,500	SF	100.0%	4/1/2015	$5,275,000	12/17/2014
Property		25.03	669 South Third Avenue		NY	10550	1956	2005	36,500	SF	100.0%	4/1/2015	$3,600,000	12/19/2014
Property		25.04	3 Dominican Drive		CT	06360	1988	N/A	30,000	SF	100.0%	4/1/2015	$2,325,000	12/18/2014
Property		25.05	174 West Street		MA	01088	1991	2013	24,000	SF	100.0%	4/1/2015	$2,050,000	12/19/2014
Loan	6, 7, 15	26	Walgreens - Clifton Park, NY	0.6%	NY	12065	2010	N/A	14,820	SF	100.0%	4/1/2015	$10,500,000	12/16/2014
Loan	6, 15	27	Shopper’s World Outlots	0.5%	NY	12065	1990; 1991	2011	10,200	SF	100.0%	1/30/2015	$6,900,000	12/16/2014
Loan	6, 10	28	Cathedral Village Shopping Center	1.1%	CA	92234	1991	2014	100,631	SF	95.5%	2/23/2015	$21,000,000	12/2/2014
Loan		29	Stratford Apartments	1.1%	IN	46224	1968	2009	458	Units	93.4%	2/23/2015	$15,870,000	2/3/2015
Loan		30	North Canyon Village	1.0%	AZ	85085	2009	N/A	71,091	SF	88.2%	1/31/2015	$16,600,000	11/17/2014
Loan		31	Green Meadows Apartments	1.0%	TX	77084	1983	N/A	240	Units	99.6%	2/5/2015	$14,800,000	1/12/2015
Loan	6	32	Santa Ana Plaza	1.0%	CA	92704	1989	2000	45,415	SF	100.0%	2/28/2015	$18,100,000	1/10/2015
Loan		33	ASRC Federal Building	1.0%	MD	20707	2013	N/A	58,994	SF	94.5%	1/16/2015	$16,400,000	1/22/2015
Loan		34	Orangethorpe Plaza	1.0%	CA	92832 & 92833	2008; 2013	N/A	50,372	SF	97.7%	12/1/2014	$14,500,000	10/8/2014
Loan	10	35	United Center	0.9%	MI	48033	1964	2004-2005	169,817	SF	100.0%	12/1/2014	$14,500,000	10/27/2014
Loan		36	Beach Boulevard Self Storage	0.9%	CA	92683	2003	N/A	71,997	SF	94.2%	3/10/2015	$14,300,000	12/31/2014
Loan		37	Towamencin Corporate Center	0.9%	PA	19446	2004	N/A	77,077	SF	78.8%	2/3/2015	$14,700,000	1/15/2015
Loan		38	Dover II Shopping Center	0.9%	CA	92683	1986	N/A	58,898	SF	96.1%	2/25/2015	$24,100,000	11/25/2014
Loan	13	39	Sumner Fife Industrial - Puget Sound, WA	0.9%					127,326	SF	100.0%		$13,700,000
Property		39.01	Sumner Plains		WA	98390	2007	N/A	82,198	SF	100.0%	3/5/2015	$8,900,000	2/2/2015
Property		39.02	Fife Portal		WA	98424	2011	N/A	45,128	SF	100.0%	3/5/2015	$4,800,000	2/2/2015
Loan		40	Holiday Inn Express & Suites Detroit North	0.8%	MI	48083	2013	N/A	117	Rooms	68.1%	12/31/2014	$14,800,000	3/1/2015
Loan		41	Camfield Corners	0.8%	NC	28277	1994	2003	69,857	SF	97.2%	2/27/2015	$11,845,000	1/14/2015
Loan		42	Twin Creek Plaza	0.8%	NE	68123	1998-2004	N/A	77,411	SF	86.0%	2/17/2015	$13,500,000	1/13/2015
Loan		43	Meridian Gateway	0.8%	FL	33716	1985	2006	165,872	SF	89.4%	1/12/2015	$11,750,000	12/17/2014
Loan	6, 13	44	Devonshire REIT Multifamily Portfolio	0.8%					315	Units	90.8%		$12,000,000
Property		44.01	Eagle Ridge		OH	43537	1981; 1985; 1993	2014	88	Units	84.1%	12/31/2014	$4,850,000	11/19/2014
Property		44.02	Five Points Courtyard		OH	43613	1973	2014	154	Units	92.9%	12/31/2014	$4,700,000	11/18/2014
Property		44.03	Quail Ridge		OH	43537	1976	2014	73	Units	94.5%	12/31/2014	$2,450,000	11/19/2014
Loan	10	45	Sheraton Four Points College Station	0.8%	TX	77840	1972	2011	126	Rooms	70.3%	1/31/2015	$13,400,000	12/19/2014
Loan		46	Markham Square	0.8%	AR	72205	1977	2011-2013	124,284	SF	93.6%	1/23/2015	$11,450,000	11/24/2014
Loan		47	1870 Embarcadero	0.7%	CA	94303	1983	2001	30,752	SF	100.0%	2/1/2015	$17,375,000	12/19/2014
Loan		48	200-220 Trotters Way	0.7%	NJ	07728	1992	2012	61,615	SF	100.0%	3/2/2015	$10,300,000	12/15/2014
Loan		49	Walgreens - Marina del Rey	0.6%	CA	90292	1930	2004	11,208	SF	100.0%	2/1/2015	$12,000,000	1/10/2015
Loan		50	Williamsburg Square Apartments	0.6%	MO	64055	1990	N/A	144	Units	96.5%	2/17/2015	$8,850,000	2/2/2015
Loan		51	Walgreens - Pickerington, OH	0.6%	OH	43147	2009	N/A	14,334	SF	100.0%	4/1/2015	$9,300,000	12/5/2014
Loan		52	Hubbard One	0.6%	IL	60622	1900	2002	121,312	SF	95.4%	3/9/2015	$9,300,000	11/4/2014
Loan		53	Holiday Inn Express - Otay Mesa	0.6%	CA	92154	2007	N/A	99	Rooms	74.1%	11/30/2014	$9,600,000	12/19/2014
Loan		54	Quality Inn Pismo Beach	0.5%	CA	93449	1975	2007	100	Rooms	62.7%	12/31/2014	$9,500,000	9/4/2014
Loan		55	Woodland Heights Apartments	0.5%	UT	84604	2013	N/A	112	Units	100.0%	1/21/2015	$7,950,000	11/12/2014
Loan		56	Delk Road Self Storage	0.5%	GA	30067	1985	1996	991	Units	87.2%	2/10/2015	$13,300,000	1/14/2015
Loan	6, 10	57	Newhall Shopping Center	0.5%	CA	91321	1985	2007	21,402	SF	94.4%	2/23/2015	$10,300,000	11/30/2014
Loan		58	Sunrise Lake Village	0.5%	TX	77584	2005	N/A	40,268	SF	80.1%	2/1/2015	$7,240,000	12/16/2014
Loan	16	59	Hampton Inn Carbondale	0.5%	IL	62901	2000	2014	80	Rooms	65.8%	12/31/2014	$7,250,000	2/1/2015
Loan		60	Center at South Shore Harbour	0.5%	TX	77573	2002	N/A	28,170	SF	100.0%	3/3/2015	$6,670,000	1/12/2015
Loan		61	Holiday Square	0.5%	LA	70114	1983	N/A	72,870	SF	96.2%	2/11/2015	$7,700,000	12/4/2014

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

					MORTGAGE LOAN CHARACTERISTICS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Mortgage Rate	Administrative Fee Rate(2)	Master Servicing Fee Rate	Primary Servicing Fee Rate	Pari Passu Loan Primary Servicing Fee Rate	Trustee Fee Rate	Trust Advisor Fee Rate	CREFC Fee Rate	Interest Accrual Basis	Seasoning (mos.)	ARD (Yes/No)	Original Term to Maturity (mos.)	Remaining Term to Maturity (mos.)
Loan	3, 4	1	300 South Riverside Plaza Fee	9.0%	3.950%	0.01760%	0.00500%	0.00500%	0.00000%	0.00360%	0.00350%	0.00050%	Actual/360	1	Yes	120	119
Loan	5, 6, 7	2	Waterfront at Port Chester	7.2%	4.130%	0.01790%	0.00500%	0.00500%	0.00000%	0.00360%	0.00380%	0.00050%	Actual/360	0	No	120	120
Loan	8, 10	3	Hilton Garden Inn W 54th Street	6.8%	4.013%	0.01810%	0.00500%	0.00500%	0.00000%	0.00360%	0.00400%	0.00050%	Actual/360	1	No	120	119
Loan		4	Dallas Marriott Las Colinas	6.0%	4.890%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	0	No	120	120
Loan		5	Hilton Houston Westchase	4.1%	4.718%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	1	No	60	59
Loan		6	Bozzuto’s Distribution Center	4.0%	3.960%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	1	No	120	119
Loan		7	Harrison Creek Apartments	3.1%	4.050%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	2	No	120	118
Loan	9, 10	8	555 11th Street NW	2.7%	3.166%	0.02660%	0.00500%	0.00000%	0.01750%	0.00360%	0.00000%	0.00050%	Actual/360	5	No	120	115
Loan	10	9	Columbus Commons	2.5%	4.140%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	0	No	120	120
Loan	11	10	Ayrsley Town Center	2.5%	4.650%	0.03110%	0.00500%	0.02000%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	3	No	120	117
Loan		11	Oliveira Plaza	2.3%	4.139%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	0	No	120	120
Loan	6, 12, 13	12	Bowman Station and Chenal Place Shopping Center	2.0%	4.370%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	0	No	120	120
Property		12.01	Chenal Place Shopping Center
Property		12.02	Bowman Station Shopping Center
Loan		13	Doubletree by Hilton Hotel Chicago - Alsip	1.5%	4.570%	0.04110%	0.00500%	0.03000%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	2	No	120	118
Loan		14	St. Anthony Healthplex South	1.4%	4.740%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	5	No	120	115
Loan	14	15	Marriott Hotel Visalia	1.3%	4.464%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	0	No	120	120
Loan		16	Park South at Deerwood Apartments	1.3%	4.000%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	2	No	120	118
Loan		17	Mesa Dunes	1.3%	4.351%	0.06610%	0.00500%	0.05500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	0	No	120	120
Loan		18	Saucon Valley Plaza	1.3%	4.940%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	0	No	60	60
Loan	6, 13	19	Chicago Retail Portfolio	1.3%	4.720%	0.05610%	0.00500%	0.04500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	0	No	120	120
Property		19.01	Bartlett Commons
Property		19.02	Prairie View Center
Property		19.03	Lakeview Plaza
Loan	10	20	Pine Ridge Apartments	1.3%	3.940%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	0	No	120	120
Loan		21	1400 Howard Boulevard	1.3%	4.400%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	1	No	120	119
Loan	10	22	Sherwood Gardens	1.2%	4.300%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	1	No	120	119
Loan		23	Pathmark - Linden	1.2%	4.470%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	0	No	120	120
Loan	6, 10, 13	24	Nashville Storage Portfolio	1.2%	4.245%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	1	No	120	119
Property		24.01	Spring Hill Self Storage
Property		24.02	Lebanon Self Storage
Property		24.03	White House Self Storage
Property		24.04	Mt. Juliet Self Storage
Loan	13	25	FedEx Portfolio	1.1%	4.150%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	1	No	120	119
Property		25.01	255 Metro Center
Property		25.02	347 State Street
Property		25.03	669 South Third Avenue
Property		25.04	3 Dominican Drive
Property		25.05	174 West Street
Loan	6, 7, 15	26	Walgreens - Clifton Park, NY	0.6%	3.970%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	2	No	120	118
Loan	6, 15	27	Shopper’s World Outlots	0.5%	3.970%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	2	No	120	118
Loan	6, 10	28	Cathedral Village Shopping Center	1.1%	4.060%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	0	No	120	120
Loan		29	Stratford Apartments	1.1%	4.500%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	0	No	120	120
Loan		30	North Canyon Village	1.0%	4.280%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	1	No	120	119
Loan		31	Green Meadows Apartments	1.0%	4.200%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	1	No	120	119
Loan	6	32	Santa Ana Plaza	1.0%	4.156%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	1	No	120	119
Loan		33	ASRC Federal Building	1.0%	4.320%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	0	No	120	120
Loan		34	Orangethorpe Plaza	1.0%	4.420%	0.04610%	0.00500%	0.03500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	2	No	120	118
Loan	10	35	United Center	0.9%	4.750%	0.05110%	0.00500%	0.04000%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	1	No	120	119
Loan		36	Beach Boulevard Self Storage	0.9%	4.250%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	1	No	120	119
Loan		37	Towamencin Corporate Center	0.9%	5.140%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	1	No	60	59
Loan		38	Dover II Shopping Center	0.9%	4.120%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	0	No	120	120
Loan	13	39	Sumner Fife Industrial - Puget Sound, WA	0.9%	4.210%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	0	No	120	120
Property		39.01	Sumner Plains
Property		39.02	Fife Portal
Loan		40	Holiday Inn Express & Suites Detroit North	0.8%	4.459%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	0	No	120	120
Loan		41	Camfield Corners	0.8%	4.435%	0.04610%	0.00500%	0.03500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	1	No	120	119
Loan		42	Twin Creek Plaza	0.8%	4.200%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	0	No	120	120
Loan		43	Meridian Gateway	0.8%	4.080%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	1	No	120	119
Loan	6, 13	44	Devonshire REIT Multifamily Portfolio	0.8%	4.250%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	2	No	120	118
Property		44.01	Eagle Ridge
Property		44.02	Five Points Courtyard
Property		44.03	Quail Ridge
Loan	10	45	Sheraton Four Points College Station	0.8%	4.560%	0.07110%	0.00500%	0.06000%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	0	No	120	120
Loan		46	Markham Square	0.8%	3.970%	0.07110%	0.00500%	0.06000%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	2	No	120	118
Loan		47	1870 Embarcadero	0.7%	3.900%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	1	No	120	119
Loan		48	200-220 Trotters Way	0.7%	4.100%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	2	No	120	118
Loan		49	Walgreens - Marina del Rey	0.6%	4.080%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	1	No	120	119
Loan		50	Williamsburg Square Apartments	0.6%	4.200%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	0	No	120	120
Loan		51	Walgreens - Pickerington, OH	0.6%	4.400%	0.07110%	0.00500%	0.06000%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	1	No	120	119
Loan		52	Hubbard One	0.6%	4.250%	0.06610%	0.00500%	0.05500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	2	No	120	118
Loan		53	Holiday Inn Express - Otay Mesa	0.6%	4.755%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	2	No	84	82
Loan		54	Quality Inn Pismo Beach	0.5%	5.150%	0.07110%	0.00500%	0.06000%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	0	No	120	120
Loan		55	Woodland Heights Apartments	0.5%	4.260%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	1	No	120	119
Loan		56	Delk Road Self Storage	0.5%	4.050%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	1	No	120	119
Loan	6, 10	57	Newhall Shopping Center	0.5%	4.010%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	1	No	120	119
Loan		58	Sunrise Lake Village	0.5%	4.500%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	1	No	120	119
Loan	16	59	Hampton Inn Carbondale	0.5%	4.610%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	1	No	120	119
Loan		60	Center at South Shore Harbour	0.5%	4.180%	0.05610%	0.00500%	0.04500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	1	No	120	119
Loan		61	Holiday Square	0.5%	4.300%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	1	No	120	119

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

					MORTGAGE LOAN CHARACTERISTICS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Mortgage Rate	Administrative Fee Rate(2)	Master Servicing Fee Rate	Primary Servicing Fee Rate	Pari Passu Loan Primary Servicing Fee Rate	Trustee Fee Rate	Trust Advisor Fee Rate	CREFC Fee Rate	Interest Accrual Basis	Seasoning (mos.)	ARD (Yes/No)	Original Term to Maturity (mos.)	Remaining Term to Maturity (mos.)
Loan		62	Harbour Town Apartments	0.4%	4.170%	0.04610%	0.00500%	0.03500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	1	No	120	119
Loan	6, 13	63	Windmill & Rainbow Portfolio	0.4%	4.450%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	0	No	120	120
Property		63.01	South Rainbow Square
Property		63.02	Windmill Retail Plaza
Loan		64	Hawkins Point Townhomes	0.4%	4.400%	0.09110%	0.00500%	0.08000%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	0	No	120	120
Loan		65	Walgreens Hammerly Boulevard	0.4%	4.450%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	0	No	120	120
Loan		66	Westwood Commons Food Lion	0.4%	4.190%	0.04610%	0.00500%	0.03500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	0	No	120	120
Loan		67	Providence Plaza	0.3%	4.540%	0.06610%	0.00500%	0.05500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	1	No	120	119
Loan		68	McGees Self Storage Sherman Oaks	0.3%	4.100%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	2	No	120	118
Loan		69	Southern Grace Apartments	0.3%	4.930%	0.06110%	0.00500%	0.05000%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	0	No	84	84
Loan		70	Walgreens - Harvard, IL	0.3%	4.400%	0.08110%	0.00500%	0.07000%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	0	No	120	120
Loan		71	Rite Aid - Canonsburg, PA	0.3%	4.230%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	1	No	120	119
Loan		72	Fresenius Medical Care - Niceville, FL	0.3%	4.450%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	4	No	120	116
Loan		73	Jenah Plaza	0.3%	4.180%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	1	No	120	119
Loan		74	Holiday Inn Express & Suites Bucyrus	0.2%	4.950%	0.04610%	0.00500%	0.03500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	0	No	120	120
Loan		75	Walgreens - Lebanon, IN	0.2%	4.680%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	1	No	120	119
Loan		76	Rite Aid - Lansdale, PA	0.2%	4.091%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	1	No	120	119
Loan		77	Rite Aid - Midland, MI	0.2%	4.350%	0.01610%	0.00500%	0.00500%	0.00000%	0.00360%	0.00200%	0.00050%	Actual/360	1	No	120	119

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

					MORTGAGE LOAN CHARACTERISTICS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Original Interest-Only Period (mos.)	Remaining Interest-Only Period (mos.)	Original Amortization Term (mos.)	Remaining Amortization Term (mos.)	Note Date	First Payment Date	First P&I Payment Date (Partial IO Loans)	Maturity Date	ARD Loan Stated Maturity Date	Monthly Debt Service (P&I)	Monthly Debt Service (IO)	Annual Debt Service (P&I)	Annual Debt Service (IO)
Loan	3, 4	1	300 South Riverside Plaza Fee	9.0%	120	119	0	0	2/10/2015	4/5/2015	N/A	3/5/2025	3/5/2045	$0.00	$333,738.43	$0	$4,004,861
Loan	5, 6, 7	2	Waterfront at Port Chester	7.2%	120	120	0	0	3/24/2015	5/1/2015	N/A	4/1/2025	N/A	$0.00	$279,157.41	$0	$3,349,889
Loan	8, 10	3	Hilton Garden Inn W 54th Street	6.8%	120	119	0	0	2/6/2015	4/1/2015	N/A	3/1/2025	N/A	$0.00	$254,289.87	$0	$3,051,478
Loan		4	Dallas Marriott Las Colinas	6.0%	0	0	360	360	3/18/2015	5/1/2015	N/A	4/1/2025	N/A	$349,348.47	$0.00	$4,192,182	$0
Loan		5	Hilton Houston Westchase	4.1%	24	23	360	360	2/13/2015	4/1/2015	4/1/2017	3/1/2020	N/A	$235,173.42	$180,378.86	$2,822,081	$2,164,546
Loan		6	Bozzuto’s Distribution Center	4.0%	0	0	240	239	2/27/2015	4/1/2015	N/A	3/1/2025	N/A	$265,704.86	$0.00	$3,188,458	$0
Loan		7	Harrison Creek Apartments	3.1%	18	16	360	360	1/20/2015	3/1/2015	9/1/2016	2/1/2025	N/A	$164,743.71	$117,370.31	$1,976,925	$1,408,444
Loan	9, 10	8	555 11th Street NW	2.7%	120	115	0	0	10/30/2014	12/4/2014	N/A	11/4/2024	N/A	$0.00	$80,257.75	$0	$963,093
Loan	10	9	Columbus Commons	2.5%	0	0	360	360	3/2/2015	5/1/2015	N/A	4/1/2025	N/A	$136,917.10	$0.00	$1,643,005	$0
Loan	11	10	Ayrsley Town Center	2.5%	24	21	360	360	12/31/2014	2/1/2015	2/1/2017	1/1/2025	N/A	$141,800.12	$108,042.53	$1,701,601	$1,296,510
Loan		11	Oliveira Plaza	2.3%	60	60	360	360	3/9/2015	5/1/2015	5/1/2020	4/1/2025	N/A	$121,365.87	$87,426.79	$1,456,390	$1,049,121
Loan	6, 12, 13	12	Bowman Station and Chenal Place Shopping Center	2.0%	24	24	360	360	3/10/2015	5/6/2015	5/6/2017	4/6/2025	N/A	$108,156.17	$80,029.42	$1,297,874	$960,353
Property		12.01	Chenal Place Shopping Center
Property		12.02	Bowman Station Shopping Center
Loan		13	Doubletree by Hilton Hotel Chicago - Alsip	1.5%	0	0	360	358	1/6/2015	3/1/2015	N/A	2/1/2025	N/A	$84,290.75	$0.00	$1,011,489	$0
Loan		14	St. Anthony Healthplex South	1.4%	36	31	360	360	10/21/2014	12/1/2014	12/1/2017	11/1/2024	N/A	$82,715.85	$63,577.17	$992,590	$762,926
Loan	14	15	Marriott Hotel Visalia	1.3%	0	0	360	360	3/12/2015	5/1/2015	N/A	4/1/2025	N/A	$74,168.63	$0.00	$890,024	$0
Loan		16	Park South at Deerwood Apartments	1.3%	60	58	360	360	1/23/2015	3/1/2015	3/1/2020	2/1/2025	N/A	$70,036.82	$49,579.17	$840,442	$594,950
Loan		17	Mesa Dunes	1.3%	36	36	360	360	3/9/2015	5/6/2015	5/6/2018	4/6/2025	N/A	$72,689.12	$53,672.41	$872,269	$644,069
Loan		18	Saucon Valley Plaza	1.3%	0	0	360	360	3/19/2015	5/1/2015	N/A	4/1/2020	N/A	$75,575.53	$0.00	$906,906	$0
Loan	6, 13	19	Chicago Retail Portfolio	1.3%	0	0	300	300	3/24/2015	5/1/2015	N/A	4/1/2025	N/A	$80,143.44	$0.00	$961,721	$0
Property		19.01	Bartlett Commons
Property		19.02	Prairie View Center
Property		19.03	Lakeview Plaza
Loan	10	20	Pine Ridge Apartments	1.3%	60	60	360	360	3/4/2015	5/1/2015	5/1/2020	4/1/2025	N/A	$66,354.78	$46,605.09	$796,257	$559,261
Loan		21	1400 Howard Boulevard	1.3%	0	0	360	359	2/18/2015	4/6/2015	N/A	3/6/2025	N/A	$70,106.53	$0.00	$841,278	$0
Loan	10	22	Sherwood Gardens	1.2%	60	59	360	360	3/4/2015	4/6/2015	4/6/2020	3/6/2025	N/A	$66,312.77	$48,683.56	$795,753	$584,203
Loan		23	Pathmark - Linden	1.2%	24	24	360	360	3/19/2015	5/1/2015	5/1/2017	4/1/2025	N/A	$67,026.05	$50,136.17	$804,313	$601,634
Loan	6, 10, 13	24	Nashville Storage Portfolio	1.2%	60	59	360	360	2/19/2015	4/6/2015	4/6/2020	3/6/2025	N/A	$62,980.01	$45,944.76	$755,760	$551,337
Property		24.01	Spring Hill Self Storage
Property		24.02	Lebanon Self Storage
Property		24.03	White House Self Storage
Property		24.04	Mt. Juliet Self Storage
Loan	13	25	FedEx Portfolio	1.1%	24	23	330	330	2/6/2015	4/1/2015	4/1/2017	3/1/2025	N/A	$61,542.43	$42,427.03	$738,509	$509,124
Property		25.01	255 Metro Center
Property		25.02	347 State Street
Property		25.03	669 South Third Avenue
Property		25.04	3 Dominican Drive
Property		25.05	174 West Street
Loan	6, 7, 15	26	Walgreens - Clifton Park, NY	0.6%	24	22	360	360	1/30/2015	3/1/2015	3/1/2017	2/1/2025	N/A	$33,298.12	$23,479.98	$399,577	$281,760
Loan	6, 15	27	Shopper’s World Outlots	0.5%	24	22	360	360	1/30/2015	3/1/2015	3/1/2017	2/1/2025	N/A	$23,784.37	$16,771.41	$285,412	$201,257
Loan	6, 10	28	Cathedral Village Shopping Center	1.1%	0	0	360	360	3/2/2015	5/1/2015	N/A	4/1/2025	N/A	$56,816.07	$0.00	$681,793	$0
Loan		29	Stratford Apartments	1.1%	24	24	360	360	3/2/2015	5/1/2015	5/1/2017	4/1/2025	N/A	$59,535.52	$44,674.48	$714,426	$536,094
Loan		30	North Canyon Village	1.0%	0	0	300	299	2/12/2015	4/1/2015	N/A	3/1/2025	N/A	$61,134.67	$0.00	$733,616	$0
Loan		31	Green Meadows Apartments	1.0%	60	59	360	360	2/27/2015	4/1/2015	4/1/2020	3/1/2025	N/A	$54,280.91	$39,389.58	$651,371	$472,675
Loan	6	32	Santa Ana Plaza	1.0%	120	119	0	0	2/27/2015	4/1/2015	N/A	3/1/2025	N/A	$0.00	$38,625.79	$0	$463,509
Loan		33	ASRC Federal Building	1.0%	0	0	360	360	3/20/2015	5/1/2015	N/A	4/1/2025	N/A	$53,821.05	$0.00	$645,853	$0
Loan		34	Orangethorpe Plaza	1.0%	0	0	360	358	1/9/2015	3/1/2015	N/A	2/1/2025	N/A	$53,707.90	$0.00	$644,495	$0
Loan	10	35	United Center	0.9%	0	0	300	299	2/9/2015	4/1/2015	N/A	3/1/2025	N/A	$59,862.32	$0.00	$718,348	$0
Loan		36	Beach Boulevard Self Storage	0.9%	0	0	360	359	2/11/2015	4/1/2015	N/A	3/1/2025	N/A	$49,193.99	$0.00	$590,328	$0
Loan		37	Towamencin Corporate Center	0.9%	0	0	360	359	2/13/2015	4/1/2015	N/A	3/1/2020	N/A	$53,722.91	$0.00	$644,675	$0
Loan		38	Dover II Shopping Center	0.9%	0	0	360	360	3/10/2015	5/1/2015	N/A	4/1/2025	N/A	$47,225.03	$0.00	$566,700	$0
Loan	13	39	Sumner Fife Industrial - Puget Sound, WA	0.9%	0	0	360	360	3/13/2015	5/1/2015	N/A	4/1/2025	N/A	$46,512.10	$0.00	$558,145	$0
Property		39.01	Sumner Plains
Property		39.02	Fife Portal
Loan		40	Holiday Inn Express & Suites Detroit North	0.8%	0	0	360	360	3/10/2015	5/1/2015	N/A	4/1/2025	N/A	$45,382.69	$0.00	$544,592	$0
Loan		41	Camfield Corners	0.8%	0	0	360	359	3/5/2015	4/6/2015	N/A	3/6/2025	N/A	$44,500.50	$0.00	$534,006	$0
Loan		42	Twin Creek Plaza	0.8%	60	60	360	360	3/4/2015	5/1/2015	5/1/2020	4/1/2025	N/A	$42,544.49	$30,872.92	$510,534	$370,475
Loan		43	Meridian Gateway	0.8%	36	35	360	360	2/23/2015	4/1/2015	4/1/2018	3/1/2025	N/A	$41,744.57	$29,852.94	$500,935	$358,235
Loan	6, 13	44	Devonshire REIT Multifamily Portfolio	0.8%	30	28	360	360	1/26/2015	3/1/2015	9/1/2017	2/1/2025	N/A	$42,306.83	$30,881.37	$507,682	$370,576
Property		44.01	Eagle Ridge
Property		44.02	Five Points Courtyard
Property		44.03	Quail Ridge
Loan	10	45	Sheraton Four Points College Station	0.8%	0	0	300	300	3/10/2015	5/1/2015	N/A	4/1/2025	N/A	$47,535.70	$0.00	$570,428	$0
Loan		46	Markham Square	0.8%	60	58	360	360	1/16/2015	3/1/2015	3/1/2020	2/1/2025	N/A	$39,779.36	$28,050.19	$477,352	$336,602
Loan		47	1870 Embarcadero	0.7%	0	0	300	299	2/10/2015	4/1/2015	N/A	3/1/2025	N/A	$41,786.48	$0.00	$501,438	$0
Loan		48	200-220 Trotters Way	0.7%	0	0	360	358	1/26/2015	3/1/2015	N/A	2/1/2025	N/A	$35,998.28	$0.00	$431,979	$0
Loan		49	Walgreens - Marina del Rey	0.6%	36	35	360	360	2/5/2015	4/1/2015	4/1/2018	3/1/2025	N/A	$33,742.72	$24,130.56	$404,913	$289,567
Loan		50	Williamsburg Square Apartments	0.6%	36	36	360	360	3/2/2015	5/1/2015	5/1/2018	4/1/2025	N/A	$32,458.51	$23,553.91	$389,502	$282,647
Loan		51	Walgreens - Pickerington, OH	0.6%	60	59	360	360	2/10/2015	4/1/2015	4/1/2020	3/1/2025	N/A	$31,547.94	$23,420.83	$378,575	$281,050
Loan		52	Hubbard One	0.6%	30	28	360	360	1/26/2015	3/1/2015	9/1/2017	2/1/2025	N/A	$30,500.27	$22,263.31	$366,003	$267,160
Loan		53	Holiday Inn Express - Otay Mesa	0.6%	0	0	360	358	1/30/2015	3/1/2015	N/A	2/1/2022	N/A	$32,360.82	$0.00	$388,330	$0
Loan		54	Quality Inn Pismo Beach	0.5%	0	0	300	300	3/17/2015	5/1/2015	N/A	4/1/2025	N/A	$35,601.76	$0.00	$427,221	$0
Loan		55	Woodland Heights Apartments	0.5%	24	23	360	360	2/11/2015	4/1/2015	4/1/2017	3/1/2025	N/A	$28,566.48	$20,875.97	$342,798	$250,512
Loan		56	Delk Road Self Storage	0.5%	0	0	300	299	2/27/2015	4/1/2015	N/A	3/1/2025	N/A	$29,607.56	$0.00	$355,291	$0
Loan	6, 10	57	Newhall Shopping Center	0.5%	0	0	360	359	2/26/2015	4/1/2015	N/A	3/1/2025	N/A	$26,346.92	$0.00	$316,163	$0
Loan		58	Sunrise Lake Village	0.5%	0	0	360	359	2/11/2015	4/1/2015	N/A	3/1/2025	N/A	$26,347.64	$0.00	$316,172	$0
Loan	16	59	Hampton Inn Carbondale	0.5%	0	0	360	359	3/4/2015	4/6/2015	N/A	3/6/2025	N/A	$26,175.35	$0.00	$314,104	$0
Loan		60	Center at South Shore Harbour	0.5%	36	35	360	360	2/27/2015	4/1/2015	4/1/2018	3/1/2025	N/A	$24,392.53	$17,658.56	$292,710	$211,903
Loan		61	Holiday Square	0.5%	0	0	300	299	2/19/2015	4/1/2015	N/A	3/1/2025	N/A	$27,227.08	$0.00	$326,725	$0

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

					MORTGAGE LOAN CHARACTERISTICS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Original Interest-Only Period (mos.)	Remaining Interest-Only Period (mos.)	Original Amortization Term (mos.)	Remaining Amortization Term (mos.)	Note Date	First Payment Date	First P&I Payment Date (Partial IO Loans)	Maturity Date	ARD Loan Stated Maturity Date	Monthly Debt Service (P&I)	Monthly Debt Service (IO)	Annual Debt Service (P&I)	Annual Debt Service (IO)
Loan		62	Harbour Town Apartments	0.4%	60	59	360	360	2/5/2015	4/1/2015	4/1/2020	3/1/2025	N/A	$22,901.59	$16,559.34	$274,819	$198,712
Loan	6, 13	63	Windmill & Rainbow Portfolio	0.4%	0	0	360	360	3/19/2015	5/1/2015	N/A	4/1/2025	N/A	$23,171.06	$0.00	$278,053	$0
Property		63.01	South Rainbow Square
Property		63.02	Windmill Retail Plaza
Loan		64	Hawkins Point Townhomes	0.4%	0	0	360	360	3/19/2015	5/1/2015	N/A	4/1/2025	N/A	$22,534.24	$0.00	$270,411	$0
Loan		65	Walgreens Hammerly Boulevard	0.4%	0	0	360	360	3/10/2015	5/6/2015	N/A	4/6/2025	N/A	$20,148.75	$0.00	$241,785	$0
Loan		66	Westwood Commons Food Lion	0.4%	0	0	204	204	3/9/2015	5/1/2015	N/A	4/1/2025	N/A	$27,446.09	$0.00	$329,353	$0
Loan		67	Providence Plaza	0.3%	0	0	360	359	2/4/2015	4/1/2015	N/A	3/1/2025	N/A	$18,046.35	$0.00	$216,556	$0
Loan		68	McGees Self Storage Sherman Oaks	0.3%	120	118	0	0	1/30/2015	3/1/2015	N/A	2/1/2025	N/A	$0.00	$12,124.42	$0	$145,493
Loan		69	Southern Grace Apartments	0.3%	0	0	360	360	3/6/2015	5/1/2015	N/A	4/1/2022	N/A	$18,319.78	$0.00	$219,837	$0
Loan		70	Walgreens - Harvard, IL	0.3%	60	60	360	360	3/17/2015	5/1/2015	5/1/2020	4/1/2025	N/A	$17,025.87	$12,639.81	$204,310	$151,678
Loan		71	Rite Aid - Canonsburg, PA	0.3%	0	0	300	299	2/19/2015	4/1/2015	N/A	3/1/2025	N/A	$17,218.71	$0.00	$206,625	$0
Loan		72	Fresenius Medical Care - Niceville, FL	0.3%	0	0	360	356	11/4/2014	1/1/2015	N/A	12/1/2024	N/A	$15,615.28	$0.00	$187,383	$0
Loan		73	Jenah Plaza	0.3%	36	35	360	360	2/17/2015	4/1/2015	4/1/2018	3/1/2025	N/A	$14,513.55	$10,506.85	$174,163	$126,082
Loan		74	Holiday Inn Express & Suites Bucyrus	0.2%	0	0	300	300	3/9/2015	5/1/2015	N/A	4/1/2025	N/A	$15,996.22	$0.00	$191,955	$0
Loan		75	Walgreens - Lebanon, IN	0.2%	0	0	300	299	2/6/2015	4/1/2015	N/A	3/1/2025	N/A	$15,284.66	$0.00	$183,416	$0
Loan		76	Rite Aid - Lansdale, PA	0.2%	0	0	300	299	2/12/2015	4/1/2015	N/A	3/1/2025	N/A	$14,067.88	$0.00	$168,815	$0
Loan		77	Rite Aid - Midland, MI	0.2%	0	0	300	299	2/11/2015	4/1/2015	N/A	3/1/2025	N/A	$10,673.38	$0.00	$128,081	$0

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

MORTGAGE LOAN CHARACTERISTICS

Property

Flag

Footnotes

Loan ID

Property Name

% of Initial

Pool
Balance

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)

Formula

Loan

3, 4

300 South Riverside Plaza Fee

9.0%

Hard

Springing

N/A

1.48x

N/A

1.48x

72.9%

Fifth

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

Loan

5, 6, 7

Waterfront at Port Chester

7.2%

Hard

Springing

N/A

1.70x

N/A

1.66x

75.0%

First

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

Loan

8, 10

Hilton Garden Inn W 54th Street

6.8%

Soft

Springing

N/A

2.87x

N/A

2.64x

61.8%

First

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

Loan

Dallas Marriott Las Colinas

6.0%

Hard

Springing

N/A

1.73x

N/A

1.56x

N/A

69.0%

56.7%

First

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

Loan

Hilton Houston Westchase

4.1%

Hard

Springing

N/A

1.98x

2.58x

1.71x

2.23x

68.8%

65.7%

First

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

Loan

Bozzuto’s Distribution Center

4.0%

Hard

In Place

N/A

1.79x

N/A

1.65x

N/A

61.8%

37.7%

First

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

Loan

Harrison Creek Apartments

3.1%

Springing

N/A

1.35x

1.89x

1.30x

1.83x

76.2%

63.6%

First

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

Loan

9, 10

555 11th Street NW

2.7%

Soft

Springing

N/A

5.49x

N/A

5.49x

29.1%

Fourth

LO(29);DEF(84);O(7)

Loan

Columbus Commons

2.5%

Hard

Springing

N/A

1.35x

N/A

1.31x

N/A

75.0%

60.0%

First

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

Loan

Ayrsley Town Center

2.5%

Springing

N/A

1.46x

1.92x

1.35x

1.77x

73.1%

62.8%

First

LO(27);YM1(89);O(4)

Loan

Oliveira Plaza

2.3%

Hard

Springing

N/A

1.41x

1.95x

1.33x

1.84x

71.0%

64.7%

First

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

Loan

6, 12, 13

Bowman Station and Chenal Place Shopping Center

2.0%

Springing

N/A

1.51x

2.04x

1.40x

1.89x

75.0%

64.0%

Sixth

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

Property

12.01

Chenal Place Shopping Center

Property

12.02

Bowman Station Shopping Center

Loan

Doubletree by Hilton Hotel Chicago - Alsip

1.5%

Springing

N/A

2.00x

N/A

1.63x

N/A

58.6%

47.7%

First

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

Loan

St. Anthony Healthplex South

1.4%

Springing

N/A

1.33x

1.73x

1.29x

1.67x

72.5%

63.9%

First

LO(29);DEF(87);O(4)

Loan

Marriott Hotel Visalia

1.3%

Springing

N/A

1.99x

N/A

1.61x

N/A

70.2%

56.8%

First

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

Loan

Park South at Deerwood Apartments

1.3%

Springing

N/A

1.46x

2.06x

1.39x

1.96x

74.8%

68.1%

First

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

Loan

Mesa Dunes

1.3%

Springing

N/A

1.42x

1.92x

1.39x

1.88x

74.3%

64.9%

Sixth

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

Loan

Saucon Valley Plaza

1.3%

Hard

Springing

N/A

1.51x

N/A

1.45x

N/A

74.8%

69.0%

First

LO(24);DEF(34);O(2)

Loan

6, 13

Chicago Retail Portfolio

1.3%

Hard

Springing

N/A

1.43x

N/A

1.31x

N/A

74.4%

55.3%

First

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

Property

19.01

Bartlett Commons

Property

19.02

Prairie View Center

Property

19.03

Lakeview Plaza

Loan

Pine Ridge Apartments

1.3%

Springing

N/A

1.77x

2.53x

1.66x

2.36x

53.7%

48.8%

First

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

Loan

1400 Howard Boulevard

1.3%

Hard

Springing

N/A

1.64x

N/A

1.52x

N/A

69.9%

56.6%

Sixth

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

Loan

Sherwood Gardens

1.2%

Springing

N/A

1.98x

2.69x

1.83x

2.49x

57.5%

52.6%

Sixth

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

Loan

Pathmark - Linden

1.2%

Hard

Springing

N/A

1.43x

1.91x

1.36x

1.81x

75.0%

64.1%

First

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

Loan

6, 10, 13

Nashville Storage Portfolio

1.2%

N/A

1.57x

2.15x

1.53x

2.10x

72.0%

65.8%

Sixth

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

Property

24.01

Spring Hill Self Storage

Property

24.02

Lebanon Self Storage

Property

24.03

White House Self Storage

Property

24.04

Mt. Juliet Self Storage

Loan

FedEx Portfolio

1.1%

Hard

Springing

N/A

1.65x

2.39x

1.49x

2.15x

65.2%

53.7%

First

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

Property

25.01

255 Metro Center

Property

25.02

347 State Street

Property

25.03

669 South Third Avenue

Property

25.04

3 Dominican Drive

Property

25.05

174 West Street

Loan

6, 7, 15

Walgreens - Clifton Park, NY

0.6%

Springing

Yes

Group 2

1.43x

2.02x

1.41x

2.00x

69.0%

58.2%

First

LO(26);DEF(91);O(3)

Loan

6, 15

Shopper’s World Outlots

0.5%

Springing

Yes

Group 2

1.43x

2.02x

1.41x

2.00x

69.0%

58.2%

First

LO(26);DEF(91);O(3)

Loan

6, 10

Cathedral Village Shopping Center

1.1%

Springing

Group 1

2.16x

N/A

2.01x

N/A

56.3%

44.9%

First

LO(24);YM1(93);O(3)

Loan

Stratford Apartments

1.1%

Springing

N/A

1.64x

2.19x

1.43x

1.91x

74.0%

63.4%

First

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

Loan

North Canyon Village

1.0%

Hard

Springing

N/A

1.49x

N/A

1.40x

N/A

67.7%

49.5%

First

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

Loan

Green Meadows Apartments

1.0%

Springing

N/A

1.59x

2.19x

1.50x

2.06x

75.0%

68.4%

First

LO(25);DEF(89);O(6)

Loan

Santa Ana Plaza

1.0%

Springing

N/A

2.49x

N/A

2.35x

60.8%

First

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

Loan

ASRC Federal Building

1.0%

Hard

Springing

N/A

1.52x

N/A

1.41x

N/A

66.2%

53.3%

First

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

Loan

Orangethorpe Plaza

1.0%

Springing

N/A

1.39x

N/A

1.29x

N/A

73.6%

59.6%

First

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

Loan

United Center

0.9%

Springing

N/A

1.63x

N/A

1.49x

N/A

72.3%

53.9%

First

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

Loan

Beach Boulevard Self Storage

0.9%

Springing

N/A

1.47x

N/A

1.43x

N/A

69.8%

56.2%

First

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

Loan

Towamencin Corporate Center

0.9%

Hard

Springing

N/A

1.52x

N/A

1.33x

N/A

66.9%

62.0%

First

LO(25);DEF(32);O(3)

Loan

Dover II Shopping Center

0.9%

Springing

N/A

2.42x

N/A

2.26x

N/A

40.5%

32.4%

First

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

Loan

Sumner Fife Industrial - Puget Sound, WA

0.9%

Springing

N/A

1.55x

N/A

1.45x

N/A

69.3%

55.6%

First

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

Property

39.01

Sumner Plains

Property

39.02

Fife Portal

Loan

Holiday Inn Express & Suites Detroit North

0.8%

Soft

Springing

N/A

2.39x

N/A

2.16x

N/A

60.8%

49.2%

First

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

Loan

Camfield Corners

0.8%

Springing

N/A

1.59x

N/A

1.51x

N/A

74.6%

60.5%

Sixth

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

Loan

Twin Creek Plaza

0.8%

Springing

N/A

1.83x

2.53x

1.66x

2.28x

64.4%

58.8%

First

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

Loan

Meridian Gateway

0.8%

Springing

N/A

2.05x

2.87x

1.82x

2.55x

73.7%

64.0%

First

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

Loan

6, 13

Devonshire REIT Multifamily Portfolio

0.8%

Soft

Springing

N/A

1.68x

2.31x

1.52x

2.08x

71.7%

61.7%

First

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

Property

44.01

Eagle Ridge

Property

44.02

Five Points Courtyard

Property

44.03

Quail Ridge

Loan

Sheraton Four Points College Station

0.8%

Springing

N/A

2.15x

N/A

1.89x

N/A

63.4%

46.8%

First

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

Loan

Markham Square

0.8%

Springing

N/A

1.81x

2.56x

1.65x

2.34x

73.0%

66.4%

First

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

Loan

1870 Embarcadero

0.7%

Springing

N/A

1.97x

N/A

1.82x

N/A

46.0%

33.2%

First

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

Loan

200-220 Trotters Way

0.7%

Hard

Springing

N/A

1.56x

N/A

1.40x

N/A

72.1%

57.8%

First

LO(26);DEF(91);O(3)

Loan

Walgreens - Marina del Rey

0.6%

Springing

N/A

1.52x

2.12x

1.45x

2.03x

58.3%

50.7%

First

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

Loan

Williamsburg Square Apartments

0.6%

Soft

Springing

N/A

1.52x

2.10x

1.42x

1.96x

75.0%

65.3%

First

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

Loan

Walgreens - Pickerington, OH

0.6%

Springing

Group 3

1.33x

1.79x

1.32x

1.78x

67.7%

62.0%

First

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

Loan

Hubbard One

0.6%

Springing

N/A

1.75x

2.40x

1.47x

2.01x

66.7%

57.4%

First

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

Loan

Holiday Inn Express - Otay Mesa

0.6%

Hard

Springing

N/A

1.91x

N/A

1.66x

N/A

64.4%

57.0%

First

LO(26);YM1(54);O(4)

Loan

Quality Inn Pismo Beach

0.5%

N/A

1.88x

N/A

1.70x

N/A

63.2%

47.7%

First

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

Loan

Woodland Heights Apartments

0.5%

Springing

N/A

1.38x

1.89x

1.35x

1.85x

73.0%

62.1%

First

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

Loan

Delk Road Self Storage

0.5%

Springing

N/A

2.54x

N/A

2.47x

N/A

41.9%

30.4%

First

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

Loan

6, 10

Newhall Shopping Center

0.5%

Springing

Group 1

2.19x

N/A

2.07x

N/A

53.4%

42.7%

First

LO(24);YM1(93);O(3)

Loan

Sunrise Lake Village

0.5%

Springing

N/A

1.75x

N/A

1.69x

N/A

71.7%

58.2%

First

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

Loan

Hampton Inn Carbondale

0.5%

Hard

Springing

N/A

2.10x

N/A

1.83x

N/A

70.3%

57.3%

Sixth

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

Loan

Center at South Shore Harbour

0.5%

Springing

N/A

1.65x

2.27x

1.53x

2.11x

75.0%

65.3%

First

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

Loan

Holiday Square

0.5%

Hard

Springing

N/A

2.04x

N/A

1.81x

N/A

64.8%

47.5%

First

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

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

MORTGAGE LOAN CHARACTERISTICS

Property

Flag

Footnotes

Loan ID

Property Name

% of Initial

Pool
Balance

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)

Formula

Loan

Harbour Town Apartments

0.4%

Springing

N/A

1.79x

2.48x

1.70x

2.35x

73.2%

66.8%

First

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

Loan

6, 13

Windmill & Rainbow Portfolio

0.4%

Springing

N/A

1.91x

N/A

1.75x

N/A

62.2%

50.3%

First

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

Property

63.01

South Rainbow Square

Property

63.02

Windmill Retail Plaza

Loan

Hawkins Point Townhomes

0.4%

Springing

N/A

1.46x

N/A

1.40x

N/A

75.0%

60.6%

First

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

Loan

Walgreens Hammerly Boulevard

0.4%

Hard

Springing

N/A

1.39x

N/A

1.33x

N/A

73.1%

59.2%

Sixth

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

Loan

Westwood Commons Food Lion

0.4%

Springing

N/A

1.48x

N/A

1.41x

N/A

66.6%

33.9%

First

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

Loan

Providence Plaza

0.3%

Springing

N/A

1.51x

N/A

1.39x

N/A

65.3%

53.1%

First

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

Loan

McGees Self Storage Sherman Oaks

0.3%

N/A

4.13x

N/A

4.07x

34.7%

First

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

Loan

Southern Grace Apartments

0.3%

Springing

N/A

1.38x

N/A

1.31x

N/A

74.8%

66.2%

First

LO(24);DEF(57);O(3)

Loan

Walgreens - Harvard, IL

0.3%

Springing

Group 3

1.37x

1.85x

1.36x

1.83x

64.8%

59.3%

First

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

Loan

Rite Aid - Canonsburg, PA

0.3%

Springing

Group 4

1.73x

N/A

1.68x

N/A

60.3%

44.0%

First

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

Loan

Fresenius Medical Care - Niceville, FL

0.3%

N/A

1.56x

N/A

1.47x

N/A

61.1%

49.7%

First

LO(35);YM1(81);O(4)

Loan

Jenah Plaza

0.3%

Hard

In Place

N/A

1.51x

2.09x

1.43x

1.97x

74.4%

64.8%

First

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

Loan

Holiday Inn Express & Suites Bucyrus

0.2%

Springing

N/A

2.07x

N/A

1.80x

N/A

67.1%

50.2%

First

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

Loan

Walgreens - Lebanon, IN

0.2%

Springing

N/A

1.44x

N/A

1.44x

N/A

56.2%

41.7%

First

YM1(113);O(7)

Loan

Rite Aid - Lansdale, PA

0.2%

Springing

Group 4

1.62x

N/A

1.58x

N/A

64.7%

47.0%

First

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

Loan

Rite Aid - Midland, MI

0.2%

Springing

N/A

2.50x

N/A

2.43x

N/A

50.6%

37.1%

First

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

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

					MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Third Most Recent Revenues	Third Most Recent Expenses	Third Most Recent NOI	Third Most Recent NOI Date	Third Most Recent NOI Debt Yield	Second Most Recent Revenues	Second Most Recent Expenses	Second Most Recent NOI	Second Most Recent NOI Date	Second Most Recent NOI Debt Yield
Loan	3, 4	1	300 South Riverside Plaza Fee	9.0%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	5, 6, 7	2	Waterfront at Port Chester	7.2%	$12,690,898	$2,655,741	$10,035,157	12/31/2012	7.5%	$13,069,140	$2,557,288	$10,511,852	12/31/2013	7.9%
Loan	8, 10	3	Hilton Garden Inn W 54th Street	6.8%	N/A	N/A	N/A	N/A	N/A	$31,834,953	$15,268,197	$16,566,756	12/31/2014	10.7%
Loan		4	Dallas Marriott Las Colinas	6.0%	$14,555,911	$9,083,788	$5,472,123	12/31/2012	8.3%	$16,203,263	$9,752,576	$6,450,687	12/31/2013	9.8%
Loan		5	Hilton Houston Westchase	4.1%	$15,392,924	$11,882,369	$3,510,555	12/31/2012	7.8%	$16,968,458	$12,549,724	$4,418,734	12/31/2013	9.8%
Loan		6	Bozzuto’s Distribution Center	4.0%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		7	Harrison Creek Apartments	3.1%	$4,082,744	$1,552,427	$2,530,317	12/31/2012	7.4%	$4,570,346	$1,866,035	$2,704,311	12/31/2013	7.9%
Loan	9, 10	8	555 11th Street NW	2.7%	$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%
Loan	10	9	Columbus Commons	2.5%	$3,228,180	$650,757	$2,577,423	12/31/2012	9.1%	$3,146,239	$643,742	$2,502,497	12/31/2013	8.9%
Loan	11	10	Ayrsley Town Center	2.5%	$3,304,554	$1,142,908	$2,161,646	12/31/2012	7.9%	$2,990,583	$1,060,418	$1,930,165	12/31/2013	7.0%
Loan		11	Oliveira Plaza	2.3%	$2,671,515	$923,520	$1,747,995	12/31/2012	7.0%	$2,779,777	$952,823	$1,826,954	12/31/2013	7.3%
Loan	6, 12, 13	12	Bowman Station and Chenal Place Shopping Center	2.0%	$2,351,663	$415,961	$1,935,701	12/31/2012	8.9%	$2,403,674	$424,893	$1,978,781	12/31/2013	9.1%
Property		12.01	Chenal Place Shopping Center		$1,660,322	$267,240	$1,393,082	12/31/2012		$1,660,087	$275,444	$1,384,644	12/31/2013
Property		12.02	Bowman Station Shopping Center		$691,340	$148,721	$542,620	12/31/2012		$743,587	$149,450	$594,137	12/31/2013
Loan		13	Doubletree by Hilton Hotel Chicago - Alsip	1.5%	$8,776,858	$7,103,199	$1,673,659	12/31/2012	10.2%	$9,103,677	$7,076,759	$2,026,918	12/31/2013	12.3%
Loan		14	St. Anthony Healthplex South	1.4%	$1,174,944	$175,661	$999,283	12/31/2012	6.3%	$1,549,057	$240,452	$1,308,605	12/31/2013	8.2%
Loan	14	15	Marriott Hotel Visalia	1.3%	$8,019,425	$6,223,083	$1,796,342	12/31/2013	12.2%	$8,319,185	$6,511,189	$1,807,996	12/31/2014	12.3%
Loan		16	Park South at Deerwood Apartments	1.3%	$2,366,341	$1,230,130	$1,136,211	12/31/2012	7.7%	$2,339,398	$1,270,921	$1,068,476	12/31/2013	7.3%
Loan		17	Mesa Dunes	1.3%	$2,017,098	$843,910	$1,173,188	12/31/2012	8.0%	$2,099,572	$859,188	$1,240,384	12/31/2013	8.5%
Loan		18	Saucon Valley Plaza	1.3%	$1,734,504	$780,445	$954,059	12/31/2012	6.7%	$2,188,269	$730,846	$1,457,423	12/31/2013	10.3%
Loan	6, 13	19	Chicago Retail Portfolio	1.3%	$2,274,944	$665,374	$1,609,570	12/31/2012	11.4%	$2,223,482	$715,027	$1,508,455	12/31/2013	10.7%
Property		19.01	Bartlett Commons		$1,535,038	$354,695	$1,180,343	12/31/2012		$1,486,145	$412,706	$1,073,439	12/31/2013
Property		19.02	Prairie View Center		$318,615	$199,598	$119,017	12/31/2012		$324,857	$206,614	$118,243	12/31/2013
Property		19.03	Lakeview Plaza		$421,291	$111,081	$310,210	12/31/2012		$412,479	$95,707	$316,772	12/31/2013
Loan	10	20	Pine Ridge Apartments	1.3%	$2,718,239	$1,640,127	$1,078,112	12/31/2012	7.7%	$2,827,525	$1,582,568	$1,244,957	12/31/2013	8.9%
Loan		21	1400 Howard Boulevard	1.3%	$1,803,137	$347,850	$1,455,287	12/31/2012	10.4%	$1,887,352	$410,297	$1,477,055	12/31/2013	10.6%
Loan	10	22	Sherwood Gardens	1.2%	$2,217,369	$643,952	$1,573,417	12/31/2012	11.7%	$2,087,595	$645,712	$1,441,883	12/31/2013	10.8%
Loan		23	Pathmark - Linden	1.2%	$879,668	$35,408	$844,260	12/31/2012	6.4%	$999,939	$35,457	$964,482	12/31/2013	7.3%
Loan	6, 10, 13	24	Nashville Storage Portfolio	1.2%	$833,787	$256,034	$577,754	12/31/2012	4.5%	$1,586,469	$577,681	$1,008,787	12/31/2013	7.9%
Property		24.01	Spring Hill Self Storage		$549,413	$196,679	$352,735	12/31/2012		$614,217	$239,957	$374,260	12/31/2013
Property		24.02	Lebanon Self Storage		N/A	N/A	N/A	N/A		$400,653	$154,721	$245,932	12/31/2013
Property		24.03	White House Self Storage		$284,374	$59,355	$225,019	12/31/2012		$334,816	$66,108	$268,708	12/31/2013
Property		24.04	Mt. Juliet Self Storage		N/A	N/A	N/A	N/A		$236,783	$116,894	$119,888	12/31/2013
Loan	13	25	FedEx Portfolio	1.1%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		25.01	255 Metro Center		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A
Property		25.02	347 State Street		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A
Property		25.03	669 South Third Avenue		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A
Property		25.04	3 Dominican Drive		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A
Property		25.05	174 West Street		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A
Loan	6, 7, 15	26	Walgreens - Clifton Park, NY	0.6%	$578,000	$0	$578,000	12/31/2012	8.6%	$578,000	$0	$578,000	12/31/2013	8.6%
Loan	6, 15	27	Shopper’s World Outlots	0.5%	$519,876	$68,324	$451,552	12/31/2012	8.6%	$521,295	$67,323	$453,972	12/31/2013	8.6%
Loan	6, 10	28	Cathedral Village Shopping Center	1.1%	$2,281,100	$856,330	$1,424,770	12/31/2012	12.1%	$2,269,143	$884,732	$1,384,411	12/31/2013	11.7%
Loan		29	Stratford Apartments	1.1%	$2,349,600	$1,306,156	$1,043,444	12/31/2012	8.9%	$2,415,661	$1,459,330	$956,331	12/31/2013	8.1%
Loan		30	North Canyon Village	1.0%	$1,579,400	$362,819	$1,216,581	12/31/2012	10.8%	$1,761,560	$350,884	$1,410,676	12/31/2013	12.6%
Loan		31	Green Meadows Apartments	1.0%	$1,996,779	$1,022,475	$974,304	12/31/2012	8.8%	$2,111,537	$1,066,126	$1,045,411	12/31/2013	9.4%
Loan	6	32	Santa Ana Plaza	1.0%	$1,419,048	$309,424	$1,109,624	12/31/2012	10.1%	$1,401,467	$296,061	$1,105,406	12/31/2013	10.0%
Loan		33	ASRC Federal Building	1.0%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		34	Orangethorpe Plaza	1.0%	$1,532,509	$877,664	$654,845	12/31/2012	6.1%	$1,586,959	$772,725	$814,234	12/31/2013	7.6%
Loan	10	35	United Center	0.9%	$1,433,941	$408,185	$1,025,756	12/31/2012	9.8%	$1,484,803	$252,192	$1,232,611	12/31/2013	11.8%
Loan		36	Beach Boulevard Self Storage	0.9%	$1,023,106	$292,805	$730,301	12/31/2012	7.3%	$1,091,620	$298,413	$793,207	12/31/2013	7.9%
Loan		37	Towamencin Corporate Center	0.9%	$1,099,146	$619,393	$479,753	12/31/2012	4.9%	$1,302,803	$633,641	$699,162	12/31/2013	7.1%
Loan		38	Dover II Shopping Center	0.9%	$1,889,530	$498,319	$1,391,211	12/31/2012	14.3%	$1,898,040	$502,642	$1,395,398	12/31/2013	14.3%
Loan	13	39	Sumner Fife Industrial - Puget Sound, WA	0.9%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		39.01	Sumner Plains		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A
Property		39.02	Fife Portal		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A
Loan		40	Holiday Inn Express & Suites Detroit North	0.8%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		41	Camfield Corners	0.8%	$1,083,846	$311,635	$772,211	12/31/2012	8.7%	$1,133,805	$302,312	$831,493	12/31/2013	9.4%
Loan		42	Twin Creek Plaza	0.8%	$1,433,238	$458,115	$975,123	12/31/2012	11.2%	$1,495,654	$453,104	$1,042,550	12/31/2013	12.0%
Loan		43	Meridian Gateway	0.8%	$1,109,155	$406,738	$702,417	12/31/2012	8.1%	$1,311,368	$455,181	$856,187	12/31/2013	9.9%
Loan	6, 13	44	Devonshire REIT Multifamily Portfolio	0.8%	N/A	N/A	N/A	N/A	N/A	$1,540,375	$910,083	$630,292	12/31/2013	7.3%
Property		44.01	Eagle Ridge		N/A	N/A	N/A	N/A		$604,218	$338,839	$265,379	12/31/2013
Property		44.02	Five Points Courtyard		N/A	N/A	N/A	N/A		$647,810	$324,341	$323,469	12/31/2013
Property		44.03	Quail Ridge		N/A	N/A	N/A	N/A		$288,347	$246,903	$41,444	12/31/2013
Loan	10	45	Sheraton Four Points College Station	0.8%	$1,888,906	$1,615,702	$273,204	12/31/2012	3.2%	$2,819,812	$2,014,353	$805,459	12/31/2013	9.5%
Loan		46	Markham Square	0.8%	$1,071,447	$272,411	$799,036	12/31/2012	9.6%	$1,207,600	$303,312	$904,288	12/31/2013	10.8%
Loan		47	1870 Embarcadero	0.7%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		48	200-220 Trotters Way	0.7%	N/A	N/A	N/A	N/A	N/A	$1,045,869	$480,982	$564,887	12/31/2013	7.6%
Loan		49	Walgreens - Marina del Rey	0.6%	$610,125	N/A	$610,125	12/31/2012	8.7%	$610,125	N/A	$610,125	12/31/2013	8.7%
Loan		50	Williamsburg Square Apartments	0.6%	$921,005	$487,610	$433,395	12/31/2012	6.5%	$1,047,662	$491,688	$555,974	12/31/2013	8.4%
Loan		51	Walgreens - Pickerington, OH	0.6%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		52	Hubbard One	0.6%	N/A	N/A	N/A	N/A	N/A	$640,198	$253,697	$386,501	12/31/2013	6.2%
Loan		53	Holiday Inn Express - Otay Mesa	0.6%	$1,788,961	$1,321,633	$467,328	12/31/2012	7.6%	$2,266,609	$1,593,923	$672,686	12/31/2013	10.9%
Loan		54	Quality Inn Pismo Beach	0.5%	$1,705,394	$1,139,782	$565,612	12/31/2012	9.4%	$1,757,862	$1,199,354	$558,508	12/31/2013	9.3%
Loan		55	Woodland Heights Apartments	0.5%	N/A	N/A	N/A	N/A	N/A	$366,326	$84,286	$282,040	12/31/2013	4.9%
Loan		56	Delk Road Self Storage	0.5%	$994,092	$368,101	$625,991	12/31/2012	11.2%	$1,197,642	$397,444	$800,198	12/31/2013	14.4%
Loan	6, 10	57	Newhall Shopping Center	0.5%	$914,105	$245,045	$669,060	12/31/2012	12.2%	$961,519	$285,951	$675,568	12/31/2013	12.3%
Loan		58	Sunrise Lake Village	0.5%	N/A	N/A	N/A	N/A	N/A	$647,294	$287,504	$359,790	12/31/2013	6.9%
Loan	16	59	Hampton Inn Carbondale	0.5%	$1,896,347	$1,338,948	$557,399	12/31/2011	10.9%	$2,033,067	$1,410,666	$622,401	12/31/2013	12.2%
Loan		60	Center at South Shore Harbour	0.5%	$545,828	$207,754	$338,074	12/31/2012	6.8%	$564,694	$237,342	$327,352	12/31/2013	6.5%
Loan		61	Holiday Square	0.5%	$1,241,405	$442,704	$798,702	12/31/2012	16.0%	$990,483	$402,751	$587,732	12/31/2013	11.8%

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

					MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Third Most Recent Revenues	Third Most Recent Expenses	Third Most Recent NOI	Third Most Recent NOI Date	Third Most Recent NOI Debt Yield	Second Most Recent Revenues	Second Most Recent Expenses	Second Most Recent NOI	Second Most Recent NOI Date	Second Most Recent NOI Debt Yield
Loan		62	Harbour Town Apartments	0.4%	$776,021	$402,848	$373,173	12/31/2012	7.9%	$831,946	$470,423	$361,524	12/31/2013	7.7%
Loan	6, 13	63	Windmill & Rainbow Portfolio	0.4%	$327,482	$133,305	$194,177	12/31/2012	4.2%	$585,827	$177,297	$408,530	12/31/2013	8.9%
Property		63.01	South Rainbow Square		$245,719	$72,396	$173,323	12/31/2012		$369,280	$87,439	$281,840	12/31/2013
Property		63.02	Windmill Retail Plaza		$81,763	$60,909	$20,853	12/31/2012		$216,547	$89,858	$126,690	12/31/2013
Loan		64	Hawkins Point Townhomes	0.4%	$280,372	$70,545	$209,827	12/31/2012	4.7%	$515,923	$110,148	$405,775	12/31/2013	9.0%
Loan		65	Walgreens Hammerly Boulevard	0.4%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		66	Westwood Commons Food Lion	0.4%	$585,501	$38,351	$547,150	12/31/2012	13.7%	$579,619	$41,005	$538,614	12/31/2013	13.5%
Loan		67	Providence Plaza	0.3%	$223,506	$112,820	$110,686	12/31/2012	3.1%	$243,094	$106,797	$136,297	12/31/2013	3.8%
Loan		68	McGees Self Storage Sherman Oaks	0.3%	$795,903	$261,689	$534,214	12/31/2012	15.3%	$847,603	$269,000	$578,603	12/31/2013	16.5%
Loan		69	Southern Grace Apartments	0.3%	N/A	N/A	N/A	N/A	N/A	$305,265	$136,131	$169,134	12/31/2013	4.9%
Loan		70	Walgreens - Harvard, IL	0.3%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		71	Rite Aid - Canonsburg, PA	0.3%	$383,160	$0	$383,160	12/31/2012	12.1%	$383,160	$0	$383,160	12/31/2013	12.1%
Loan		72	Fresenius Medical Care - Niceville, FL	0.3%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		73	Jenah Plaza	0.3%	N/A	N/A	N/A	N/A	N/A	$299,293	$74,289	$225,005	12/31/2013	7.6%
Loan		74	Holiday Inn Express & Suites Bucyrus	0.2%	$1,204,778	$904,176	$300,602	12/31/2012	10.9%	$1,172,393	$906,725	$265,668	12/31/2013	9.7%
Loan		75	Walgreens - Lebanon, IN	0.2%	$277,000	$0	$277,000	12/31/2012	10.3%	$277,000	$0	$277,000	12/31/2013	10.3%
Loan		76	Rite Aid - Lansdale, PA	0.2%	$294,635	$0	$294,635	12/31/2012	11.2%	$294,635	$0	$294,635	12/31/2013	11.2%
Loan		77	Rite Aid - Midland, MI	0.2%	$337,500	$0	$337,500	12/31/2012	17.3%	$337,500	$0	$337,500	12/31/2013	17.3%

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

					MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Most Recent Revenues	Most Recent Expenses	Most Recent NOI	Most Recent NOI Date	Most Recent NOI Debt Yield	UW Occupancy	UW EGI	UW Expenses	UW NOI	UW NOI Debt Yield	UW Replacement Reserves	UW TI/LC	UW NCF	UW NCF Debt Yield
Loan	3, 4	1	300 South Riverside Plaza Fee	9.0%	N/A	N/A	N/A	N/A	N/A	100.0%	$9,900,000	$0	$9,900,000	5.9%	$0	$0	$9,900,000	5.9%
Loan	5, 6, 7	2	Waterfront at Port Chester	7.2%	$12,418,420	$2,668,847	$9,749,573	12/31/2014	7.3%	95.2%	$12,546,407	$3,023,714	$9,522,693	7.1%	$52,632	$168,423	$9,301,637	7.0%
Loan	8, 10	3	Hilton Garden Inn W 54th Street	6.8%	$34,204,812	$17,349,472	$16,855,340	2/28/2015 TTM	10.9%	94.6%	$36,508,694	$18,395,077	$18,113,617	11.7%	$1,460,348	$0	$16,653,269	10.7%
Loan		4	Dallas Marriott Las Colinas	6.0%	$17,468,329	$9,927,664	$7,540,665	2/28/2015 TTM	11.4%	61.1%	$17,404,311	$10,169,385	$7,234,926	11.0%	$696,172	$0	$6,538,754	9.9%
Loan		5	Hilton Houston Westchase	4.1%	$18,859,733	$13,160,481	$5,699,252	12/31/2014	12.6%	80.0%	$18,751,191	$13,172,748	$5,578,443	12.3%	$750,048	$0	$4,828,395	10.7%
Loan		6	Bozzuto’s Distribution Center	4.0%	N/A	N/A	N/A	N/A	N/A	95.0%	$9,840,946	$4,138,956	$5,701,991	13.0%	$217,044	$226,910	$5,258,037	12.0%
Loan		7	Harrison Creek Apartments	3.1%	$4,571,419	$1,904,869	$2,666,550	12/31/2014	7.8%	90.0%	$4,571,419	$1,910,575	$2,660,844	7.8%	$84,000	$0	$2,576,844	7.5%
Loan	9, 10	8	555 11th Street NW	2.7%	$26,518,292	$8,340,244	$18,178,048	12/31/2013	20.2%	100.0%	$24,515,915	$8,660,254	$15,855,660	17.6%	$103,551	$261,705	$15,855,660	17.6%
Loan	10	9	Columbus Commons	2.5%	$2,893,858	$790,986	$2,102,872	12/31/2014	7.5%	92.6%	$2,877,947	$659,399	$2,218,549	7.9%	$18,666	$50,026	$2,149,856	7.6%
Loan	11	10	Ayrsley Town Center	2.5%	$3,346,447	$1,077,944	$2,268,503	12/31/2014	8.2%	91.0%	$3,534,464	$1,045,841	$2,488,623	9.0%	$32,219	$163,799	$2,292,605	8.3%
Loan		11	Oliveira Plaza	2.3%	$2,891,744	$955,663	$1,936,081	12/31/2014	7.7%	94.3%	$3,022,180	$972,870	$2,049,310	8.2%	$23,200	$93,884	$1,932,226	7.7%
Loan	6, 12, 13	12	Bowman Station and Chenal Place Shopping Center	2.0%	$2,389,402	$450,305	$1,939,096	12/31/2014	8.9%	89.6%	$2,423,191	$467,977	$1,955,215	9.0%	$39,810	$101,227	$1,814,177	8.4%
Property		12.01	Chenal Place Shopping Center		$1,626,123	$299,540	$1,326,583	12/31/2014		92.2%	$1,617,331	$308,255	$1,309,076		$27,859	$68,306	$1,212,911
Property		12.02	Bowman Station Shopping Center		$763,278	$150,765	$612,513	12/31/2014		85.3%	$805,861	$159,722	$646,139		$11,952	$32,921	$601,266
Loan		13	Doubletree by Hilton Hotel Chicago - Alsip	1.5%	$9,442,041	$7,682,781	$1,759,260	12/31/2014	10.7%	77.1%	$9,390,535	$7,370,786	$2,019,749	12.3%	$375,621	$0	$1,644,128	10.0%
Loan		14	St. Anthony Healthplex South	1.4%	$1,487,306	$239,029	$1,248,277	12/31/2014	7.9%	84.9%	$1,586,450	$266,985	$1,319,465	8.3%	$5,280	$36,500	$1,277,685	8.0%
Loan	14	15	Marriott Hotel Visalia	1.3%	$8,383,740	$6,591,086	$1,792,654	2/28/2015 TTM	12.2%	73.2%	$8,388,871	$6,619,804	$1,769,067	12.0%	$335,555	$0	$1,433,512	9.8%
Loan		16	Park South at Deerwood Apartments	1.3%	$2,392,443	$1,280,081	$1,112,362	12/31/2014	7.6%	93.8%	$2,441,164	$1,214,429	$1,226,735	8.4%	$60,000	$0	$1,166,735	8.0%
Loan		17	Mesa Dunes	1.3%	$2,070,192	$810,710	$1,259,482	12/31/2014	8.6%	80.9%	$2,070,192	$835,290	$1,234,903	8.5%	$21,100	$0	$1,213,803	8.3%
Loan		18	Saucon Valley Plaza	1.3%	$2,272,641	$757,516	$1,515,125	9/30/2014 TTM	10.7%	92.0%	$2,121,556	$751,762	$1,369,794	9.7%	$16,611	$41,528	$1,311,655	9.3%
Loan	6, 13	19	Chicago Retail Portfolio	1.3%	$2,315,265	$727,425	$1,587,840	12/31/2014	11.3%	86.9%	$2,194,032	$817,456	$1,376,576	9.8%	$27,372	$88,490	$1,260,714	8.9%
Property		19.01	Bartlett Commons		$1,508,335	$420,515	$1,087,821	12/31/2014		92.5%	$1,420,264	$474,901	$945,364		$18,201	$60,394	$866,768
Property		19.02	Prairie View Center		$436,596	$201,784	$234,813	12/31/2014		69.1%	$419,822	$227,403	$192,420		$3,858	$11,222	$177,339
Property		19.03	Lakeview Plaza		$370,333	$105,126	$265,207	12/31/2014		93.5%	$353,945	$115,153	$238,793		$5,312	$16,874	$216,606
Loan	10	20	Pine Ridge Apartments	1.3%	$3,147,573	$1,822,190	$1,325,383	12/31/2014	9.5%	94.0%	$3,278,820	$1,866,209	$1,412,612	10.1%	$94,000	$0	$1,318,612	9.4%
Loan		21	1400 Howard Boulevard	1.3%	$2,033,201	$527,448	$1,505,753	12/31/2014	10.8%	92.5%	$1,966,772	$590,251	$1,376,521	9.8%	$11,340	$88,284	$1,276,897	9.1%
Loan	10	22	Sherwood Gardens	1.2%	$2,227,927	$729,971	$1,497,956	12/31/2014	11.2%	90.8%	$2,345,920	$774,119	$1,571,801	11.7%	$25,495	$90,249	$1,456,057	10.9%
Loan		23	Pathmark - Linden	1.2%	$999,939	$26,668	$973,271	12/31/2014	7.3%	95.0%	$1,204,310	$52,382	$1,151,928	8.7%	$8,970	$52,327	$1,090,631	8.2%
Loan	6, 10, 13	24	Nashville Storage Portfolio	1.2%	$1,818,880	$577,908	$1,240,972	12/31/2014	9.7%	81.1%	$1,818,880	$631,924	$1,186,956	9.3%	$31,564	$0	$1,155,392	9.0%
Property		24.01	Spring Hill Self Storage		$706,185	$226,138	$480,047	12/31/2014		86.8%	$706,185	$226,850	$479,335		$9,230	$0	$470,105
Property		24.02	Lebanon Self Storage		$440,217	$155,798	$284,419	12/31/2014		93.6%	$440,217	$162,515	$277,702		$8,358	$0	$269,344
Property		24.03	White House Self Storage		$343,606	$68,266	$275,339	12/31/2014		95.4%	$343,606	$108,320	$235,286		$7,004	$0	$228,282
Property		24.04	Mt. Juliet Self Storage		$328,873	$127,706	$201,167	12/31/2014		59.7%	$328,873	$134,239	$194,633		$6,973	$0	$187,661
Loan	13	25	FedEx Portfolio	1.1%	N/A	N/A	N/A	N/A	N/A	95.0%	$1,256,700	$37,701	$1,218,999	10.1%	$30,450	$91,462	$1,097,087	9.1%
Property		25.01	255 Metro Center		N/A	N/A	N/A	N/A		95.0%	$363,375	$10,901	$352,474		$9,000	$91,462	$252,012
Property		25.02	347 State Street		N/A	N/A	N/A	N/A		95.0%	$363,320	$10,900	$352,420		$7,875	$0	$344,545
Property		25.03	669 South Third Avenue		N/A	N/A	N/A	N/A		95.0%	$242,725	$7,282	$235,443		$5,475	$0	$229,968
Property		25.04	3 Dominican Drive		N/A	N/A	N/A	N/A		95.0%	$159,600	$4,788	$154,812		$4,500	$0	$150,312
Property		25.05	174 West Street		N/A	N/A	N/A	N/A		95.0%	$127,680	$3,830	$123,850		$3,600	$0	$120,250
Loan	6, 7, 15	26	Walgreens - Clifton Park, NY	0.6%	$578,000	$0	$578,000	12/31/2014	8.6%	100.0%	$578,000	$14,450	$563,550	8.1%	$1,482	$0	$562,068	8.0%
Loan	6, 15	27	Shopper’s World Outlots	0.5%	$528,304	$76,595	$451,709	9/30/2014 TTM	8.6%	95.0%	$518,812	$104,478	$414,334	8.1%	$1,632	$10,200	$402,502	8.0%
Loan	6, 10	28	Cathedral Village Shopping Center	1.1%	$2,207,723	$867,968	$1,339,755	12/31/2014	11.3%	91.0%	$2,266,553	$794,945	$1,471,608	12.5%	$15,095	$85,083	$1,371,430	11.6%
Loan		29	Stratford Apartments	1.1%	$2,602,675	$1,471,516	$1,131,159	12/31/2014	9.6%	90.9%	$2,611,399	$1,438,461	$1,172,938	10.0%	$149,308	$0	$1,023,630	8.7%
Loan		30	North Canyon Village	1.0%	$1,670,247	$310,402	$1,359,845	11/30/2014	12.1%	87.7%	$1,447,610	$351,200	$1,096,410	9.8%	$12,086	$57,558	$1,026,766	9.1%
Loan		31	Green Meadows Apartments	1.0%	$2,096,182	$1,087,208	$1,008,974	12/31/2014	9.1%	95.2%	$2,259,347	$1,223,804	$1,035,543	9.3%	$59,544	$0	$975,999	8.8%
Loan	6	32	Santa Ana Plaza	1.0%	$1,348,496	$357,829	$990,667	12/31/2014	9.0%	94.6%	$1,493,508	$339,648	$1,153,860	10.5%	$12,528	$51,269	$1,090,063	9.9%
Loan		33	ASRC Federal Building	1.0%	$1,220,959	$406,968	$813,991	12/31/2014	7.5%	90.0%	$1,498,226	$516,513	$981,713	9.0%	$8,849	$58,994	$913,870	8.4%
Loan		34	Orangethorpe Plaza	1.0%	$1,734,234	$813,426	$920,808	11/30/2014 TTM	8.6%	95.0%	$1,754,060	$856,755	$897,305	8.4%	$10,074	$55,670	$831,561	7.8%
Loan	10	35	United Center	0.9%	$1,571,670	$334,359	$1,237,311	10/31/2014 TTM	11.8%	92.0%	$1,578,351	$407,270	$1,171,081	11.2%	$34,153	$66,229	$1,070,700	10.2%
Loan		36	Beach Boulevard Self Storage	0.9%	$1,195,348	$295,742	$899,606	12/31/2014	9.0%	90.0%	$1,224,236	$354,837	$869,399	8.7%	$22,541	$0	$846,858	8.5%
Loan		37	Towamencin Corporate Center	0.9%	$1,577,651	$697,926	$879,725	12/31/2014	8.9%	85.7%	$1,675,320	$697,663	$977,657	9.9%	$11,562	$106,274	$859,821	8.7%
Loan		38	Dover II Shopping Center	0.9%	$1,919,769	$566,925	$1,352,844	9/30/2014 TTM	13.9%	94.0%	$1,905,334	$531,830	$1,373,504	14.1%	$11,767	$79,006	$1,282,731	13.2%
Loan	13	39	Sumner Fife Industrial - Puget Sound, WA	0.9%	N/A	N/A	N/A	N/A	N/A	94.3%	$1,150,349	$283,742	$866,607	9.1%	$21,726	$38,197	$806,684	8.5%
Property		39.01	Sumner Plains		N/A	N/A	N/A	N/A		94.3%	$747,270	$190,976	$556,294		$13,152	$24,659	$518,483
Property		39.02	Fife Portal		N/A	N/A	N/A	N/A		94.3%	$403,079	$92,766	$310,313		$8,574	$13,538	$288,201
Loan		40	Holiday Inn Express & Suites Detroit North	0.8%	$3,141,090	$1,823,485	$1,317,605	12/31/2014	14.6%	68.1%	$3,141,090	$1,837,897	$1,303,193	14.5%	$125,644	$0	$1,177,549	13.1%
Loan		41	Camfield Corners	0.8%	$1,110,216	$295,770	$814,446	12/31/2014	9.2%	95.0%	$1,137,291	$287,091	$850,200	9.6%	$10,479	$35,417	$804,304	9.1%
Loan		42	Twin Creek Plaza	0.8%	$1,524,853	$576,762	$948,091	12/31/2014	10.9%	89.9%	$1,451,789	$515,425	$936,364	10.8%	$15,482	$75,334	$845,548	9.7%
Loan		43	Meridian Gateway	0.8%	$1,509,054	$412,165	$1,096,889	12/31/2014	12.7%	86.3%	$1,496,102	$467,713	$1,028,389	11.9%	$33,174	$81,314	$913,901	10.6%
Loan	6, 13	44	Devonshire REIT Multifamily Portfolio	0.8%	$1,720,519	$902,381	$818,138	12/31/2014	9.5%	82.0%	$1,887,120	$1,032,619	$854,500	9.9%	$82,695	$0	$771,806	9.0%
Property		44.01	Eagle Ridge		$636,250	$307,836	$328,414	12/31/2014		77.2%	$663,163	$336,811	$326,352		$25,487	$0	$300,866
Property		44.02	Five Points Courtyard		$707,446	$377,449	$329,997	12/31/2014		85.0%	$799,384	$458,569	$340,814		$38,500	$0	$302,314
Property		44.03	Quail Ridge		$376,823	$217,096	$159,728	12/31/2014		84.5%	$424,574	$237,240	$187,334		$18,708	$0	$168,626
Loan	10	45	Sheraton Four Points College Station	0.8%	$3,633,055	$2,416,936	$1,216,119	1/31/2015 TTM	14.3%	70.3%	$3,633,055	$2,407,805	$1,225,250	14.4%	$145,322	$0	$1,079,928	12.7%
Loan		46	Markham Square	0.8%	$1,260,065	$284,138	$975,927	10/31/2014 YTD Ann.	11.7%	92.3%	$1,195,385	$332,998	$862,387	10.3%	$18,883	$55,928	$787,576	9.4%
Loan		47	1870 Embarcadero	0.7%	N/A	N/A	N/A	N/A	N/A	95.0%	$1,288,419	$301,829	$986,591	12.4%	$6,150	$67,654	$912,786	11.4%
Loan		48	200-220 Trotters Way	0.7%	$1,091,998	$469,846	$622,152	9/30/2014 TTM	8.4%	93.5%	$1,074,433	$399,092	$675,341	9.1%	$9,242	$61,615	$604,484	8.1%
Loan		49	Walgreens - Marina del Rey	0.6%	$622,103	N/A	$622,103	10/31/2014 TTM	8.9%	95.0%	$632,467	$18,974	$613,493	8.8%	$2,242	$22,976	$588,275	8.4%
Loan		50	Williamsburg Square Apartments	0.6%	$1,090,022	$504,475	$585,547	12/31/2014	8.8%	94.5%	$1,094,031	$501,223	$592,808	8.9%	$39,456	$0	$553,352	8.3%
Loan		51	Walgreens - Pickerington, OH	0.6%	N/A	N/A	N/A	N/A	N/A	100.0%	$519,000	$15,570	$503,430	8.0%	$2,149	$0	$501,281	8.0%
Loan		52	Hubbard One	0.6%	$672,130	$373,405	$298,725	09/30/2014 TTM	4.8%	91.7%	$993,122	$352,907	$640,215	10.3%	$24,220	$78,115	$537,880	8.7%
Loan		53	Holiday Inn Express - Otay Mesa	0.6%	$2,453,587	$1,721,335	$732,252	11/30/2014 TTM	11.8%	74.1%	$2,453,587	$1,710,862	$742,725	12.0%	$98,143	$0	$644,582	10.4%
Loan		54	Quality Inn Pismo Beach	0.5%	$1,974,808	$1,195,173	$779,636	12/31/2014	13.0%	62.7%	$1,989,208	$1,185,353	$803,855	13.4%	$78,992	$0	$724,863	12.1%
Loan		55	Woodland Heights Apartments	0.5%	$631,156	$112,853	$518,303	11/30/2014 TTM	8.9%	95.4%	$616,358	$143,991	$472,367	8.1%	$8,400	$0	$463,967	8.0%
Loan		56	Delk Road Self Storage	0.5%	$1,331,961	$430,418	$901,543	12/31/2014	16.2%	82.8%	$1,331,961	$430,957	$901,004	16.2%	$23,437	$0	$877,567	15.8%
Loan	6, 10	57	Newhall Shopping Center	0.5%	$954,545	$255,590	$698,955	12/31/2014	12.7%	93.0%	$909,593	$217,699	$691,894	12.6%	$5,779	$30,780	$655,335	11.9%
Loan		58	Sunrise Lake Village	0.5%	$636,542	$213,580	$422,962	12/31/2014	8.1%	85.2%	$774,824	$221,753	$553,071	10.6%	$6,040	$14,265	$532,766	10.3%
Loan	16	59	Hampton Inn Carbondale	0.5%	$1,985,108	$1,519,166	$465,942	12/31/2014	9.1%	71.0%	$2,140,068	$1,479,019	$661,049	13.0%	$85,603	$0	$575,446	11.3%
Loan		60	Center at South Shore Harbour	0.5%	$689,879	$217,023	$472,856	12/31/2014	9.5%	94.0%	$712,696	$230,926	$481,770	9.6%	$7,043	$28,170	$446,557	8.9%
Loan		61	Holiday Square	0.5%	$1,048,487	$386,015	$662,471	12/31/2014	13.3%	93.1%	$1,142,952	$475,181	$667,772	13.4%	$29,148	$46,637	$591,987	11.9%

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

					MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Most Recent Revenues	Most Recent Expenses	Most Recent NOI	Most Recent NOI Date	Most Recent NOI Debt Yield	UW Occupancy	UW EGI	UW Expenses	UW NOI	UW NOI Debt Yield	UW Replacement Reserves	UW TI/LC	UW NCF	UW NCF Debt Yield
Loan		62	Harbour Town Apartments	0.4%	$956,289	$479,050	$477,239	12/31/2014	10.2%	94.5%	$964,648	$471,364	$493,284	10.5%	$26,000	$0	$467,284	9.9%
Loan	6, 13	63	Windmill & Rainbow Portfolio	0.4%	$621,870	$143,222	$478,647	12/31/2014	10.4%	86.8%	$676,654	$145,413	$531,241	11.5%	$5,765	$38,402	$487,074	10.6%
Property		63.01	South Rainbow Square		$387,384	$64,951	$322,433	12/31/2014		90.0%	$395,265	$75,372	$319,893		$2,732	$24,226	$292,935
Property		63.02	Windmill Retail Plaza		$234,486	$78,271	$156,215	12/31/2014		81.1%	$281,390	$70,042	$211,348		$3,033	$14,176	$194,139
Loan		64	Hawkins Point Townhomes	0.4%	$621,623	$134,374	$487,249	12/31/2014	10.8%	92.9%	$588,162	$192,796	$395,366	8.8%	$16,000	$0	$379,366	8.4%
Loan		65	Walgreens Hammerly Boulevard	0.4%	N/A	N/A	N/A	N/A	N/A	95.0%	$344,375	$8,841	$335,534	8.4%	$2,898	$11,592	$321,044	8.0%
Loan		66	Westwood Commons Food Lion	0.4%	$560,881	$43,120	$517,761	12/31/2014	12.9%	92.6%	$544,387	$57,337	$487,050	12.2%	$6,145	$17,697	$463,208	11.6%
Loan		67	Providence Plaza	0.3%	$415,668	$119,437	$296,231	12/31/2014	8.4%	89.2%	$460,973	$134,455	$326,518	9.2%	$3,280	$21,869	$301,369	8.5%
Loan		68	McGees Self Storage Sherman Oaks	0.3%	$933,209	$289,497	$643,712	10/31/2014 TTM	18.4%	89.6%	$914,652	$313,827	$600,825	17.2%	$8,060	$0	$592,765	16.9%
Loan		69	Southern Grace Apartments	0.3%	$378,850	$131,893	$246,957	12/31/2014	7.2%	93.4%	$534,884	$230,917	$303,967	8.8%	$17,000	$0	$286,967	8.3%
Loan		70	Walgreens - Harvard, IL	0.3%	N/A	N/A	N/A	N/A	N/A	100.0%	$289,000	$8,670	$280,330	8.2%	$2,048	$0	$278,283	8.2%
Loan		71	Rite Aid - Canonsburg, PA	0.3%	$383,160	$0	$383,160	12/31/2014	12.1%	95.0%	$364,002	$7,433	$356,569	11.2%	$1,521	$8,905	$346,143	10.9%
Loan		72	Fresenius Medical Care - Niceville, FL	0.3%	N/A	N/A	N/A	N/A	N/A	95.0%	$301,363	$9,041	$292,322	9.5%	$1,991	$14,536	$275,795	8.9%
Loan		73	Jenah Plaza	0.3%	$371,492	$109,365	$262,127	12/31/2014	8.8%	95.0%	$381,823	$118,508	$263,315	8.9%	$1,715	$13,335	$248,265	8.3%
Loan		74	Holiday Inn Express & Suites Bucyrus	0.2%	$1,259,671	$831,865	$427,806	11/30/2014 TTM	15.6%	52.5%	$1,259,671	$863,282	$396,389	14.4%	$50,387	$0	$346,002	12.6%
Loan		75	Walgreens - Lebanon, IN	0.2%	$277,000	$0	$277,000	12/31/2014	10.3%	98.0%	$271,460	$8,144	$263,316	9.8%	$0	$0	$263,316	9.8%
Loan		76	Rite Aid - Lansdale, PA	0.2%	$294,635	$0	$294,635	12/31/2014	11.2%	98.0%	$279,903	$5,716	$274,187	10.4%	$1,118	$6,997	$266,072	10.1%
Loan		77	Rite Aid - Midland, MI	0.2%	$337,500	$0	$337,500	12/31/2014	17.3%	97.0%	$327,375	$6,548	$320,827	16.5%	$3,689	$5,297	$311,841	16.0%

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

300 South Riverside Plaza Fee

9.0%

N/A

Loan

5, 6, 7

Waterfront at Port Chester

7.2%

Super Stop & Shop

8/31/2030

70,216

20.1%

AMC Loews Theater

12/31/2030

70,000

20.0%

Loan

8, 10

Hilton Garden Inn W 54th Street

6.8%

N/A

Loan

Dallas Marriott Las Colinas

6.0%

N/A

Loan

Hilton Houston Westchase

4.1%

N/A

Loan

Bozzuto’s Distribution Center

4.0%

Bozzuto’s, Inc.

1/1/2030

986,565

100.0%

N/A

Loan

Harrison Creek Apartments

3.1%

N/A

Loan

9, 10

555 11th Street NW

2.7%

Latham & Watkins LLP

1/31/2031

240,593

58.1%

Landmark Theaters

1/31/2019

40,000

9.7%

Loan

Columbus Commons

2.5%

Raymour & Flanigan

10/31/2019

35,308

28.4%

Best Buy

1/31/2019

30,144

24.2%

Loan

Ayrsley Town Center

2.5%

Strayer University

7/31/2017

21,021

11.1%

Piedmont Social Club

12/31/2029

20,934

11.0%

Loan

Oliveira Plaza

2.3%

Big Lots

1/31/2019

19,973

17.2%

Rite Aid

1/31/2029

17,340

14.9%

Loan

6, 12, 13

Bowman Station and Chenal Place Shopping Center

2.0%

Property

12.01

Chenal Place Shopping Center

Bed Bath & Beyond

1/31/2020

37,813

37.2%

Staples

2/29/2016

24,049

23.7%

Property

12.02

Bowman Station Shopping Center

Savers

3/31/2020

28,098

46.9%

Larry’s Pizza

10/31/2016

6,760

11.3%

Loan

Doubletree by Hilton Hotel Chicago - Alsip

1.5%

N/A

Loan

St. Anthony Healthplex South

1.4%

SSM Health Care of Oklahoma, Inc.

1/31/2022

37,996

72.0%

Oklahoma Sports & Orthopedics Institute

2/28/2020

3,513

6.7%

Loan

Marriott Hotel Visalia

1.3%

N/A

Loan

Park South at Deerwood Apartments

1.3%

N/A

Loan

Mesa Dunes

1.3%

N/A

Loan

Saucon Valley Plaza

1.3%

Avantor Performance Materials

8/31/2018

58,898

70.9%

RGN - Allentown I, LLC d/b/a Regus

11/30/2016

13,255

16.0%

Loan

6, 13

Chicago Retail Portfolio

1.3%

Property

19.01

Bartlett Commons

Central DuPage Medical

7/31/2016

21,440

25.9%

Bannerman’s Sports Grill

4/30/2018

12,573

15.2%

Property

19.02

Prairie View Center

Critter’s Pet Shop

10/31/2018

4,345

13.5%

Bogaert Enterprises

12/31/2016

4,343

13.5%

Property

19.03

Lakeview Plaza

Ziadi, LLC Fitness

10/31/2015

2,904

18.6%

Skippy’s Restaurant

12/31/2017

2,220

14.2%

Loan

Pine Ridge Apartments

1.3%

N/A

Loan

1400 Howard Boulevard

1.3%

AAA Mid-Atlantic Inc.

1/31/2021

75,580

100.0%

N/A

Loan

Sherwood Gardens

1.2%

Ross Stores (DD’s Discount)

1/31/2024

20,608

12.1%

Santa Fe Foods

4/30/2023

17,534

10.3%

Loan

Pathmark - Linden

1.2%

Pathmark

1/31/2025

59,250

100.0%

N/A

Loan

6, 10, 13

Nashville Storage Portfolio

1.2%

Property

24.01

Spring Hill Self Storage

N/A

Property

24.02

Lebanon Self Storage

N/A

Property

24.03

White House Self Storage

N/A

Property

24.04

Mt. Juliet Self Storage

N/A

Loan

FedEx Portfolio

1.1%

Property

25.01

255 Metro Center

FedEx Corporation

6/30/2024

60,000

100.0%

N/A

Property

25.02

347 State Street

FedEx Corporation

8/31/2018

52,500

100.0%

N/A

Property

25.03

669 South Third Avenue

FedEx Corporation

6/30/2025

36,500

100.0%

N/A

Property

25.04

3 Dominican Drive

FedEx Corporation

10/30/2022

30,000

100.0%

N/A

Property

25.05

174 West Street

FedEx Corporation

4/30/2024

24,000

100.0%

N/A

Loan

6, 7, 15

Walgreens - Clifton Park, NY

0.6%

Walgreens

12/31/2084

14,820

100.0%

N/A

Loan

6, 15

Shopper’s World Outlots

0.5%

Men’s Wearhouse, Inc.

2/28/2022

6,000

58.8%

First Niagara Financial

7/31/2020

4,200

41.2%

Loan

6, 10

Cathedral Village Shopping Center

1.1%

Rite Aid

4/30/2016

27,462

27.3%

Borrego Medical Clinic

11/30/2030 (20,720 SF); 2/28/2020 (1,150 SF)

21,870

21.7%

Loan

Stratford Apartments

1.1%

N/A

Loan

North Canyon Village

1.0%

Mountainside Fitness

2/28/2024

39,516

55.6%

Peter Piper Pizza

2/16/2019

8,571

12.1%

Loan

Green Meadows Apartments

1.0%

N/A

Loan

Santa Ana Plaza

1.0%

AutoZone

7/31/2020

6,000

13.2%

Harbor Dollar

8/31/2024

6,000

13.2%

Loan

ASRC Federal Building

1.0%

ASRC Federal Holding Co., Inc.

3/31/2024

55,738

94.5%

N/A

Loan

Orangethorpe Plaza

1.0%

Thrifty Payless, Inc. - Rite Aid

1/31/2034

17,272

34.3%

Tesco - Fresh & Easy

9/30/2033

13,929

27.7%

Loan

United Center

0.9%

United Custom Distribution

12/31/2029

74,000

43.6%

State of MI-DHS

5/1/2024

23,840

14.0%

Loan

Beach Boulevard Self Storage

0.9%

Planned Parenthood

2/17/2019

4,400

6.1%

N/A

Loan

Towamencin Corporate Center

0.9%

Almac Clinical Technol. LLC

9/30/2020

21,205

27.5%

Trefoil Management, LLC

2/28/2025

15,725

20.4%

Loan

Dover II Shopping Center

0.9%

A Dong Supermarket

12/31/2018

20,000

34.0%

Seafood Cove #2

1/31/2019

8,245

14.0%

Loan

Sumner Fife Industrial - Puget Sound, WA

0.9%

Property

39.01

Sumner Plains

Specialized Pavement Markings Inc. a Oregon Corp

12/31/2017

13,870

16.9%

Enersys Delaware Inc.

6/30/2016

12,536

15.3%

Property

39.02

Fife Portal

Restaurant Technologies

2/28/2018

12,044

26.7%

PAWS Abilities

9/30/2017

12,044

26.7%

Loan

Holiday Inn Express & Suites Detroit North

0.8%

N/A

Loan

Camfield Corners

0.8%

BI-LO

11/30/2019

42,680

61.1%

Tire Kingdom

7/31/2023

8,900

12.7%

Loan

Twin Creek Plaza

0.8%

Lansky Investments, LLC

8/31/2019

5,693

7.4%

Hallmark Specialty Retail Grp

2/28/2016

4,680

6.0%

Loan

Meridian Gateway

0.8%

RLS Screen Printing

12/31/2017

19,057

11.5%

American Residential

3/31/2020

14,860

9.0%

Loan

6, 13

Devonshire REIT Multifamily Portfolio

0.8%

Property

44.01

Eagle Ridge

N/A

Property

44.02

Five Points Courtyard

N/A

Property

44.03

Quail Ridge

N/A

Loan

Sheraton Four Points College Station

0.8%

N/A

Loan

Markham Square

0.8%

Burlington Coat Factory

2/28/2023

71,059

57.2%

Ross Dress For Less

1/31/2022

23,980

19.3%

Loan

1870 Embarcadero

0.7%

Sullivan & Cromwell LLP

4/30/2018

30,752

100.0%

N/A

Loan

200-220 Trotters Way

0.7%

H and K Furniture Inc

1/31/2025

33,000

53.6%

Big Lots

1/31/2020

28,615

46.4%

Loan

Walgreens - Marina del Rey

0.6%

Walgreens

8/31/2024

11,208

100.0%

N/A

Loan

Williamsburg Square Apartments

0.6%

N/A

Loan

Walgreens - Pickerington, OH

0.6%

Walgreens

9/30/2034

14,334

100.0%

N/A

Loan

Hubbard One

0.6%

Salvage One

12/31/2024

54,470

44.9%

Teams Design

1/31/2023

17,475

14.4%

Loan

Holiday Inn Express - Otay Mesa

0.6%

N/A

Loan

Quality Inn Pismo Beach

0.5%

N/A

Loan

Woodland Heights Apartments

0.5%

N/A

Loan

Delk Road Self Storage

0.5%

N/A

Loan

6, 10

Newhall Shopping Center

0.5%

Wells Fargo

9/30/2016

5,680

26.5%

Don Cuco’s Mexican Restaurant

1/31/2017

4,002

18.7%

Loan

Sunrise Lake Village

0.5%

Pearland Sunrise Medical Ctr

5/31/2021

9,936

24.7%

Buffalo Wild Wings

5/31/2022

6,200

15.4%

Loan

Hampton Inn Carbondale

0.5%

N/A

Loan

Center at South Shore Harbour

0.5%

Orient Café

8/31/2017

5,440

19.3%

South Shore Grille

5/31/2018

5,330

18.9%

Loan

Holiday Square

0.5%

Rouse’s Enterprises

1/31/2020

44,950

61.7%

Gold’s Gym

3/31/2024

14,020

19.2%

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

300 South Riverside Plaza Fee

9.0%

N/A

Loan

5, 6, 7

Waterfront at Port Chester

7.2%

Bed Bath & Beyond

1/31/2022

36,068

10.3%

Marshalls

5/31/2020

30,105

8.6%

Loan

8, 10

Hilton Garden Inn W 54th Street

6.8%

N/A

Loan

Dallas Marriott Las Colinas

6.0%

N/A

Loan

Hilton Houston Westchase

4.1%

N/A

Loan

Bozzuto’s Distribution Center

4.0%

N/A

Loan

Harrison Creek Apartments

3.1%

N/A

Loan

9, 10

555 11th Street NW

2.7%

SmartBrief, Inc.

3/31/2017

31,300

7.6%

American Cancer Society

10/31/2021

24,307

5.9%

Loan

Columbus Commons

2.5%

Dollar Tree

5/31/2016

13,557

10.9%

Pier 1 Imports

2/28/2020

10,771

8.7%

Loan

Ayrsley Town Center

2.5%

Huron Consulting

6/30/2017

19,578

10.3%

Peak 10

12/31/2017 (16,800 SF); MTM (2,700 SF)

19,500

10.3%

Loan

Oliveira Plaza

2.3%

West Marine

8/31/2017

15,000

12.9%

Bank of America

1/31/2021

10,989

9.5%

Loan

6, 12, 13

Bowman Station and Chenal Place Shopping Center

2.0%

Property

12.01

Chenal Place Shopping Center

Guitar Center

10/31/2022

12,230

12.0%

Phoenix Interiors

12/31/2019

9,050

8.9%

Property

12.02

Bowman Station Shopping Center

Epoch Health Clinic

3/30/2019

6,473

10.8%

Batteries Plus

4/30/2017

3,822

6.4%

Loan

Doubletree by Hilton Hotel Chicago - Alsip

1.5%

N/A

Loan

St. Anthony Healthplex South

1.4%

N/A

Loan

Marriott Hotel Visalia

1.3%

N/A

Loan

Park South at Deerwood Apartments

1.3%

N/A

Loan

Mesa Dunes

1.3%

N/A

Loan

Saucon Valley Plaza

1.3%

General Services Admin (GSA) d/b/a OSHA

1/5/2016

5,088

6.1%

Christopher D. Myers, d/b/a Christopher D. Myers Ameriprise Financial

3/31/2019

3,181

3.8%

Loan

6, 13

Chicago Retail Portfolio

1.3%

Property

19.01

Bartlett Commons

Dollar Tree

2/28/2020

11,670

14.1%

DuPage Medical Group

5/31/2025

10,200

12.3%

Property

19.02

Prairie View Center

Briana’s Restaurant

3/31/2019

3,508

10.9%

Sylvan Learning Center

9/30/2015

2,803

8.7%

Property

19.03

Lakeview Plaza

Manilla Fiesta Rest.

3/31/2019

2,055

13.1%

Wing Stop

10/31/2015

1,605

10.3%

Loan

Pine Ridge Apartments

1.3%

N/A

Loan

1400 Howard Boulevard

1.3%

N/A

Loan

Sherwood Gardens

1.2%

Clear Channel (Iheart Radio)

11/30/2018

13,352

7.9%

Dollar General

1/31/2023

12,000

7.1%

Loan

Pathmark - Linden

1.2%

N/A

Loan

6, 10, 13

Nashville Storage Portfolio

1.2%

Property

24.01

Spring Hill Self Storage

N/A

Property

24.02

Lebanon Self Storage

N/A

Property

24.03

White House Self Storage

N/A

Property

24.04

Mt. Juliet Self Storage

N/A

Loan

FedEx Portfolio

1.1%

Property

25.01

255 Metro Center

N/A

Property

25.02

347 State Street

N/A

Property

25.03

669 South Third Avenue

N/A

Property

25.04

3 Dominican Drive

N/A

Property

25.05

174 West Street

N/A

Loan

6, 7, 15

Walgreens - Clifton Park, NY

0.6%

N/A

Loan

6, 15

Shopper’s World Outlots

0.5%

Millennium Hospitality (Hampton Inn) (ground lease)

7/31/2027

0.0%

State Employees Federal Credit Union (ground lease)

3/17/2021

0.0%

Loan

6, 10

Cathedral Village Shopping Center

1.1%

America’s Tire Co

2/28/2023

6,000

6.0%

Bank of America

7/31/2021

5,100

5.1%

Loan

Stratford Apartments

1.1%

N/A

Loan

North Canyon Village

1.0%

Connollys

7/31/2019

4,037

5.7%

Tao Kitchen

10/31/2016

2,523

3.5%

Loan

Green Meadows Apartments

1.0%

N/A

Loan

Santa Ana Plaza

1.0%

KFC

7/27/2023

3,155

6.9%

Coffee Shop (Kevin Pham)

6/30/2020

2,800

6.2%

Loan

ASRC Federal Building

1.0%

N/A

Loan

Orangethorpe Plaza

1.0%

JP Morgan Chase

6/30/2019

4,500

8.9%

Starbucks - w/ Drive Thru

2/28/2024

1,800

3.6%

Loan

United Center

0.9%

Value World

4/4/2017

21,450

12.6%

State of Michigan-LCC

9/30/2020

17,019

10.0%

Loan

Beach Boulevard Self Storage

0.9%

N/A

Loan

Towamencin Corporate Center

0.9%

Budge Industries, LLC

6/30/2020 (3,193 SF); 6/30/2015 (936 SF)

4,129

5.4%

Environmental Engineering & Management

2/28/2017

4,035

5.2%

Loan

Dover II Shopping Center

0.9%

Lotus Lang Corp.

2/28/2020

3,258

5.5%

Red Crab

8/31/2017

1,576

2.7%

Loan

Sumner Fife Industrial - Puget Sound, WA

0.9%

Property

39.01

Sumner Plains

John Wakefield dba Winterwood Cabinetry

3/31/2018

10,794

13.1%

Cytec Process Materials

3/31/2020

10,740

13.1%

Property

39.02

Fife Portal

Wheel 1

9/30/2018

10,520

23.3%

Trane U.S.

4/30/2020

10,520

23.3%

Loan

Holiday Inn Express & Suites Detroit North

0.8%

N/A

Loan

Camfield Corners

0.8%

Fred Astaire Dance Studio

6/30/2016

2,400

3.4%

Tokyo 1 Express

12/31/2019

1,748

2.5%

Loan

Twin Creek Plaza

0.8%

United States of America

8/31/2018

4,431

5.7%

Martial Arts International

11/30/2017

4,280

5.5%

Loan

Meridian Gateway

0.8%

Sun Pharmacy

7/31/2020

13,221

8.0%

Drexel Metals Corp

1/31/2017

13,150

7.9%

Loan

6, 13

Devonshire REIT Multifamily Portfolio

0.8%

Property

44.01

Eagle Ridge

N/A

Property

44.02

Five Points Courtyard

N/A

Property

44.03

Quail Ridge

N/A

Loan

Sheraton Four Points College Station

0.8%

N/A

Loan

Markham Square

0.8%

Rainbow

1/31/2018

7,840

6.3%

City Gear

6/30/2018

4,142

3.3%

Loan

1870 Embarcadero

0.7%

N/A

Loan

200-220 Trotters Way

0.7%

N/A

Loan

Walgreens - Marina del Rey

0.6%

N/A

Loan

Williamsburg Square Apartments

0.6%

N/A

Loan

Walgreens - Pickerington, OH

0.6%

N/A

Loan

Hubbard One

0.6%

Sedia Systems

10/31/2016 (3,397 SF); 10/31/2018 (6,192 SF)

9,589

7.9%

Bow & Truss, LLC

1/31/2022

7,624

6.3%

Loan

Holiday Inn Express - Otay Mesa

0.6%

N/A

Loan

Quality Inn Pismo Beach

0.5%

N/A

Loan

Woodland Heights Apartments

0.5%

N/A

Loan

Delk Road Self Storage

0.5%

N/A

Loan

6, 10

Newhall Shopping Center

0.5%

Love Sushi

5/31/2018

2,040

9.5%

Celebrity Beauty Supply

9/30/2016

1,800

8.4%

Loan

Sunrise Lake Village

0.5%

Grazia Italian Kitchen

11/30/2018

4,462

11.1%

Frenchy’s Chicken

12/31/2024

2,400

6.0%

Loan

Hampton Inn Carbondale

0.5%

N/A

Loan

Center at South Shore Harbour

0.5%

Eagles Nest

5/31/2017

2,440

8.7%

Harbour Insurance

3/31/2018

1,880

6.7%

Loan

Holiday Square

0.5%

Comprehensive Medical

1/31/2025

3,400

4.7%

Bounce de LIS

1/31/2017

3,200

4.4%

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	Upfront Insurance Reserves	Monthly Insurance Reserves
Loan	3, 4	1	300 South Riverside Plaza Fee	9.0%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan	5, 6, 7	2	Waterfront at Port Chester	7.2%	Crunch Fitness	12/31/2025	23,404	6.7%	$0	$4,386	$250,000	$0	$29,240	$1,200,000	$350,835	$116,945	$0	$0
Loan	8, 10	3	Hilton Garden Inn W 54th Street	6.8%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan		4	Dallas Marriott Las Colinas	6.0%	N/A	N/A	N/A	N/A	$0	$58,014	$0	$0	$0	$0	$357,029	$89,257	$110,898	$12,714
Loan		5	Hilton Houston Westchase	4.1%	N/A	N/A	N/A	N/A	$215,000	$0	$0	$0	$0	$0	$133,964	$66,982	$0	$0
Loan		6	Bozzuto’s Distribution Center	4.0%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan		7	Harrison Creek Apartments	3.1%	N/A	N/A	N/A	N/A	$0	$5,270	$0	$0	$0	$0	$65,752	$21,917	$26,939	$4,490
Loan	9, 10	8	555 11th Street NW	2.7%	Jos. A Bank	9/30/2023	4,850	1.2%	$0	$0	$0	$4,000,000	$0	$0	$0	$0	$0	$0
Loan	10	9	Columbus Commons	2.5%	Five Below	1/31/2020	8,958	7.2%	$0	$1,556	$0	$0	$6,250	$300,000	$54,519	$18,173	$0	$0
Loan	11	10	Ayrsley Town Center	2.5%	YMCA	12/31/2017	11,205	5.9%	$0	$3,164	$113,905	$375,000	$23,730	$0	$26,325	$26,325	$0	$0
Loan		11	Oliveira Plaza	2.3%	Dollar Tree	2/28/2018	10,080	8.7%	$0	$1,934	$0	$29,875	$8,333	$300,000	$0	$23,482	$21,316	$1,776
Loan	6, 12, 13	12	Bowman Station and Chenal Place Shopping Center	2.0%					$0	$3,318	$0	$200,000	$13,462	$485,000	$0	$16,776	$26,578	$2,618
Property		12.01	Chenal Place Shopping Center		Men’s Wearhouse	9/30/2019	6,000	5.9%
Property		12.02	Bowman Station Shopping Center		Leslie’s Poolmart	12/31/2018	3,281	5.5%
Loan		13	Doubletree by Hilton Hotel Chicago - Alsip	1.5%	N/A	N/A	N/A	N/A	$0	$24,080	$0	$0	$0	$0	$48,190	$48,190	$0	$0
Loan		14	St. Anthony Healthplex South	1.4%	N/A	N/A	N/A	N/A	$0	$440	$0	$0	$3,035	$0	$11,014	$1,224	$42,803	$3,891
Loan	14	15	Marriott Hotel Visalia	1.3%	N/A	N/A	N/A	N/A	$0	$28,000	$0	$0	$0	$0	$0	$13,471	$0	$0
Loan		16	Park South at Deerwood Apartments	1.3%	N/A	N/A	N/A	N/A	$0	$5,000	$0	$0	$0	$0	$75,200	$18,800	$14,550	$7,275
Loan		17	Mesa Dunes	1.3%	N/A	N/A	N/A	N/A	$0	$1,758	$0	$0	$0	$0	$8,506	$4,253	$19,788	$4,285
Loan		18	Saucon Valley Plaza	1.3%	Trinkle Marakovits & Mackenzie	2/28/2019	2,634	3.2%	$0	$1,384	$0	$125,000	$3,461	$0	$173,429	$25,688	$15,579	$1,416
Loan	6, 13	19	Chicago Retail Portfolio	1.3%					$0	$3,208	$0	$0	$8,333	$300,000	$285,000	$35,625	$16,189	$1,834
Property		19.01	Bartlett Commons		Anytime Fitness	11/30/2018	8,000	9.7%
Property		19.02	Prairie View Center		Signature Cleaners	2/28/2020	1,432	4.5%
Property		19.03	Lakeview Plaza		Pizza Hut	10/31/2017	1,200	7.7%
Loan	10	20	Pine Ridge Apartments	1.3%	N/A	N/A	N/A	N/A	$0	$7,833	$0	$0	$0	$0	$15,050	$15,050	$0	$0
Loan		21	1400 Howard Boulevard	1.3%	N/A	N/A	N/A	N/A	$0	$945	$34,011	$0	$7,357	$0	$134,083	$33,521	$30,840	$2,372
Loan	10	22	Sherwood Gardens	1.2%	Sleep Fit	7/31/2015	8,652	5.1%	$0	$2,125	$0	$175,000	$32,460	$400,000	$0	$13,930	$14,707	$4,224
Loan		23	Pathmark - Linden	1.2%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$4,361	$150,000	$0	$0	$3,352	$1,676
Loan	6, 10, 13	24	Nashville Storage Portfolio	1.2%					$0	$2,630	$0	$0	$0	$0	$14,789	$10,800	$1,733	$1,733
Property		24.01	Spring Hill Self Storage		N/A	N/A	N/A	N/A
Property		24.02	Lebanon Self Storage		N/A	N/A	N/A	N/A
Property		24.03	White House Self Storage		N/A	N/A	N/A	N/A
Property		24.04	Mt. Juliet Self Storage		N/A	N/A	N/A	N/A
Loan	13	25	FedEx Portfolio	1.1%					$75,000	$2,538	$0	$0	$21,146	$738,509	$121,165	$40,388	$8,766	$4,383
Property		25.01	255 Metro Center		N/A	N/A	N/A	N/A
Property		25.02	347 State Street		N/A	N/A	N/A	N/A
Property		25.03	669 South Third Avenue		N/A	N/A	N/A	N/A
Property		25.04	3 Dominican Drive		N/A	N/A	N/A	N/A
Property		25.05	174 West Street		N/A	N/A	N/A	N/A
Loan	6, 7, 15	26	Walgreens - Clifton Park, NY	0.6%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan	6, 15	27	Shopper’s World Outlots	0.5%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan	6, 10	28	Cathedral Village Shopping Center	1.1%	Carl’s Jr.	5/31/2021	3,992	4.0%	$0	$1,258	$0	$0	$0	$301,893	$14,096	$14,096	$18,253	$3,042
Loan		29	Stratford Apartments	1.1%	N/A	N/A	N/A	N/A	$0	$12,442	$0	$0	$0	$0	$76,610	$10,944	$65,907	$10,985
Loan		30	North Canyon Village	1.0%	Bicycles Jones	1/31/2017	2,390	3.4%	$0	$1,007	$0	$0	$6,500	$175,000	$0	$14,226	$0	$0
Loan		31	Green Meadows Apartments	1.0%	N/A	N/A	N/A	N/A	$0	$4,962	$0	$0	$0	$0	$88,655	$29,552	$25,758	$12,879
Loan	6	32	Santa Ana Plaza	1.0%	Dr. Uyen Bui dba Orange Cty Pediatrics	9/30/2019	2,400	5.3%	$0	$1,892	$0	$0	$3,406	$100,000	$0	$9,889	$0	$0
Loan		33	ASRC Federal Building	1.0%	N/A	N/A	N/A	N/A	$0	$737	$0	$0	$4,916	$0	$120,814	$15,102	$1,023	$1,023
Loan		34	Orangethorpe Plaza	1.0%	Sushi Pop, Inc.	7/31/2019	1,665	3.3%	$0	$840	$0	$67,500	$4,500	$162,000	$72,865	$14,573	$5,790	$1,158
Loan	10	35	United Center	0.9%	State of Michigan-SOAHRS	9/30/2020	10,444	6.2%	$0	$2,830	$67,920	$0	$8,491	$203,780	$49,625	$9,925	$30,710	$2,559
Loan		36	Beach Boulevard Self Storage	0.9%	N/A	N/A	N/A	N/A	$0	$845	$20,280	$0	$1,000	$24,000	$0	$4,690	$10,491	$2,466
Loan		37	Towamencin Corporate Center	0.9%	Booker Software	5/31/2018	3,935	5.1%	$0	$1,285	$0	$100,000	$6,423	$0	$90,249	$14,739	$0	$0
Loan		38	Dover II Shopping Center	0.9%	Anh Minh Fabrics	9/30/2017	1,530	2.6%	$55,000	$967	$0	$0	$0	$0	$0	$12,326	$9,851	$1,642
Loan	13	39	Sumner Fife Industrial - Puget Sound, WA	0.9%					$0	$1,775	$0	$0	$3,184	$0	$10,913	$10,913	$5,605	$2,428
Property		39.01	Sumner Plains		Danzer Veneer Americas Inc.	8/31/2017	6,362	7.7%
Property		39.02	Fife Portal		N/A	N/A	N/A	N/A
Loan		40	Holiday Inn Express & Suites Detroit North	0.8%	N/A	N/A	N/A	N/A	$0	$5,235	$500,000	$0	$0	$0	$73,245	$10,464	$0	$0
Loan		41	Camfield Corners	0.8%	Bricks 4 Kids	6/30/2015	1,610	2.3%	$0	$873	$0	$270,000	$7,500	$540,000	$73,806	$10,544	$1,884	$942
Loan		42	Twin Creek Plaza	0.8%	Rent-A-Center West, Inc.	9/30/2017	4,000	5.2%	$102,500	$1,290	$0	$75,000	$6,304	$150,000	$18,410	$18,410	$5,395	$2,697
Loan		43	Meridian Gateway	0.8%	General Dynamics	12/31/2016	12,281	7.4%	$0	$1,382	$0	$0	$8,350	$200,000	$47,770	$11,942	$11,347	$11,347
Loan	6, 13	44	Devonshire REIT Multifamily Portfolio	0.8%					$0	$6,891	$0	$0	$0	$0	$94,517	$31,506	$9,172	$4,152
Property		44.01	Eagle Ridge		N/A	N/A	N/A	N/A
Property		44.02	Five Points Courtyard		N/A	N/A	N/A	N/A
Property		44.03	Quail Ridge		N/A	N/A	N/A	N/A
Loan	10	45	Sheraton Four Points College Station	0.8%	N/A	N/A	N/A	N/A	$0	$12,500	$0	$0	$0	$0	$45,272	$11,318	$23,240	$3,320
Loan		46	Markham Square	0.8%	Andy’s	12/31/2016	2,983	2.4%	$0	$1,554	$0	$0	$3,333	$160,000	$49,687	$9,952	$0	$905
Loan		47	1870 Embarcadero	0.7%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan		48	200-220 Trotters Way	0.7%	N/A	N/A	N/A	N/A	$0	$770	$0	$0	$5,051	$0	$36,113	$18,057	$16,897	$2,816
Loan		49	Walgreens - Marina del Rey	0.6%	N/A	N/A	N/A	N/A	$0	$187	$0	$0	$1,401	$0	$0	$0	$0	$0
Loan		50	Williamsburg Square Apartments	0.6%	N/A	N/A	N/A	N/A	$0	$3,288	$118,368	$0	$0	$0	$24,665	$4,933	$7,540	$3,538
Loan		51	Walgreens - Pickerington, OH	0.6%	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan		52	Hubbard One	0.6%	Stefani	10/31/2015	6,388	5.3%	$0	$2,018	$0	$250,000	$0	$250,000	$130,664	$10,889	$11,708	$1,171
Loan		53	Holiday Inn Express - Otay Mesa	0.6%	N/A	N/A	N/A	N/A	$0	$8,179	$0	$0	$0	$0	$0	$8,064	$7,131	$1,426
Loan		54	Quality Inn Pismo Beach	0.5%	N/A	N/A	N/A	N/A	$0	$8,015	$192,360	$0	$0	$0	$19,473	$6,491	$19,032	$1,586
Loan		55	Woodland Heights Apartments	0.5%	N/A	N/A	N/A	N/A	$35,000	$700	$0	$0	$0	$0	$8,873	$2,958	$9,637	$964
Loan		56	Delk Road Self Storage	0.5%	N/A	N/A	N/A	N/A	$0	$1,951	$0	$0	$0	$0	$35,127	$5,855	$4,297	$1,432
Loan	6, 10	57	Newhall Shopping Center	0.5%	Dr. Lozada	5/31/2023	1,550	7.2%	$0	$477	$0	$0	$0	$64,206	$0	$6,922	$5,454	$1,091
Loan		58	Sunrise Lake Village	0.5%	Din Jia	7/31/2019	1,770	4.4%	$0	$504	$0	$0	$1,678	$0	$10,758	$5,379	$0	$0
Loan	16	59	Hampton Inn Carbondale	0.5%	N/A	N/A	N/A	N/A	$0	$3,567	$0	$0	$0	$0	$88,952	$12,707	$8,042	$1,340
Loan		60	Center at South Shore Harbour	0.5%	The Man Cave	6/30/2018	1,620	5.8%	$38,575	$587	$0	$0	$2,348	$112,680	$21,122	$7,041	$5,485	$2,743
Loan		61	Holiday Square	0.5%	Capri Dry Cleaners	3/31/2018	2,500	3.4%	$0	$2,429	$0	$0	$0	$0	$10,097	$10,097	$0	$0

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

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

300 South Riverside Plaza Fee

9.0%

N/A

1/16/2015

12/16/2014

N/A

Loan

5, 6, 7

Waterfront at Port Chester

7.2%

$62,500

Environmental Escrow

3/9/2015

12/30/2014

N/A

12/23/2014

N/A

Loan

8, 10

Hilton Garden Inn W 54th Street

6.8%

N/A

2/5/2015

12/4/2014

N/A

12/4/2014

N/A

Loan

Dallas Marriott Las Colinas

6.0%

N/A

1/14/2015

1/13/2015

N/A

1/13/2015

N/A

Loan

Hilton Houston Westchase

4.1%

N/A

1/5/2015

12/30/2014

N/A

12/30/2014

N/A

Loan

Bozzuto’s Distribution Center

4.0%

$3,188,458

Debt Service Reserve Funds

12/30/2014

2/3/2015

N/A

12/19/2014

N/A

Loan

Harrison Creek Apartments

3.1%

N/A

1/13/2015

1/5/2015

N/A

1/5/2015

N/A

Loan

9, 10

555 11th Street NW

2.7%

N/A

9/22/2014

9/11/2014

N/A

9/10/2014

N/A

Loan

Columbus Commons

2.5%

$250,000

Lease-up Reserve

2/12/2015

1/29/2015

N/A

1/29/2015

N/A

Loan

Ayrsley Town Center

2.5%

$1,777,888

Piedmont Social Club Reserve; Olives Rent Reserve

12/19/2014

11/4/2014

N/A

11/4/2014

N/A

Loan

Oliveira Plaza

2.3%

$58,369

Scheduled Lease Credit Reserve

2/12/2015

8/8/2014

N/A

2/2/2015

1/2/2015

Yes

17.00%

Loan

6, 12, 13

Bowman Station and Chenal Place Shopping Center

2.0%

$120,000

$28,543

Epoch Tenant Improvement Reserve; Monthly Staples Leasing Reserve

Property

12.01

Chenal Place Shopping Center

2/19/2015

12/23/2014

N/A

12/23/2014

N/A

Property

12.02

Bowman Station Shopping Center

2/19/2015

12/23/2014

N/A

12/23/2014

N/A

Loan

Doubletree by Hilton Hotel Chicago - Alsip

1.5%

$200,000

PIP Upfront Reserve

12/1/2014

11/25/2014

N/A

11/25/2014

N/A

Loan

St. Anthony Healthplex South

1.4%

N/A

10/14/2014

10/6/2014

N/A

9/26/2014

N/A

Loan

Marriott Hotel Visalia

1.3%

$1,780,600

PIP Reserve

3/9/2015

2/18/2015

2/27/2015

2/3/2015

Yes

7.00%

Loan

Park South at Deerwood Apartments

1.3%

N/A

1/21/2015

12/26/2014

N/A

12/26/2014

N/A

Loan

Mesa Dunes

1.3%

$100,000

N/A

2/26/2015

2/3/2015

N/A

2/5/2015

N/A

Loan

Saucon Valley Plaza

1.3%

N/A

2/24/2015

12/12/2014

N/A

12/12/2014

N/A

Loan

6, 13

Chicago Retail Portfolio

1.3%

$41,250

$640,000

Environmental Escrow; Cadence Reserve Funds; South Elgin Rollover Funds; Dollar Tree Rent and Outstanding TI/LC

Property

19.01

Bartlett Commons

2/10/2015

10/17/2014

N/A

10/17/2014

N/A

Property

19.02

Prairie View Center

11/4/2014

10/17/2014

N/A

10/17/2014

N/A

Property

19.03

Lakeview Plaza

2/18/2015

10/17/2014

N/A

10/17/2014

N/A

Loan

Pine Ridge Apartments

1.3%

$48,125

N/A

1/16/2015

1/7/2015

N/A

1/5/2015

Yes

6.00%

Loan

1400 Howard Boulevard

1.3%

N/A

2/4/2015

12/23/2014

N/A

12/23/2014

N/A

Loan

Sherwood Gardens

1.2%

$13,000

N/A

2/6/2015

2/2/2015

N/A

1/30/2015

Yes

16.00%

Loan

Pathmark - Linden

1.2%

N/A

3/24/2015

2/9/2015

N/A

2/9/2015

N/A

Loan

6, 10, 13

Nashville Storage Portfolio

1.2%

N/A

Property

24.01

Spring Hill Self Storage

1/28/2015

12/22/2014

N/A

12/22/2014

N/A

Property

24.02

Lebanon Self Storage

1/30/2015

12/22/2014

N/A

12/22/2014

N/A

Property

24.03

White House Self Storage

2/18/2015

11/26/2014

N/A

11/26/2014

N/A

Property

24.04

Mt. Juliet Self Storage

2/2/2015

12/22/2014

N/A

12/22/2014

N/A

Loan

FedEx Portfolio

1.1%

$17,500

$140,000

Mount Vernon TI Reserve

Property

25.01

255 Metro Center

1/6/2015

1/28/2015

N/A

1/6/2015

N/A

Property

25.02

347 State Street

1/9/2015

2/5/2015

N/A

1/6/2015

N/A

Property

25.03

669 South Third Avenue

1/9/2015

1/6/2015

N/A

1/6/2015

N/A

Property

25.04

3 Dominican Drive

1/9/2015

2/5/2015

N/A

1/6/2015

N/A

Property

25.05

174 West Street

1/6/2015

N/A

1/6/2015

N/A

Loan

6, 7, 15

Walgreens - Clifton Park, NY

0.6%

N/A

2/3/2015

12/19/2014

N/A

12/19/2014

N/A

Loan

6, 15

Shopper’s World Outlots

0.5%

N/A

1/28/2015

12/19/2014

N/A

12/23/2014

N/A

Loan

6, 10

Cathedral Village Shopping Center

1.1%

$39,189

Ground Sublease Rent Reserve

2/25/2015

2/5/2015

1/8/2015

12/8/2014

Yes

12.00%

Loan

Stratford Apartments

1.1%

$114,000

N/A

2/5/2015

1/13/2015

N/A

9/11/2014

N/A

Loan

North Canyon Village

1.0%

$33,250

$250,000

Mountainside Fitness TILC

11/26/2014

12/1/2014

N/A

12/1/2014

N/A

Loan

Green Meadows Apartments

1.0%

$43,750

N/A

1/29/2015

1/14/2015

N/A

1/13/2015

N/A

Loan

Santa Ana Plaza

1.0%

$65,872

Landlord Obligations

1/26/2015

1/19/2015

N/A

1/14/2015

Yes

7.00%

Loan

ASRC Federal Building

1.0%

$75,000

Tax Reserve

3/19/2015

1/27/2015

N/A

1/27/2015

N/A

Loan

Orangethorpe Plaza

1.0%

$79,266

Upfront Tenant Reserve

10/24/2014

7/11/2014

12/15/2014

7/11/2014

Yes

6.00%

Loan

United Center

0.9%

$26,406

$24,833

Free Rent Holdback

12/23/2014

11/24/2014

N/A

11/24/2014

N/A

Loan

Beach Boulevard Self Storage

0.9%

N/A

1/26/2015

1/12/2015

N/A

1/8/2015

Yes

5.00%

Loan

Towamencin Corporate Center

0.9%

$413,424

Condominium Common Charges Funds; Unfunded Obligations Reserve; Rent Reserve Funds

2/9/2015

1/21/2015

N/A

1/16/2015

N/A

Loan

Dover II Shopping Center

0.9%

$25,313

N/A

12/1/2014

12/3/2014

N/A

12/2/2014

12/4/2014

Yes

14.00%

Loan

Sumner Fife Industrial - Puget Sound, WA

0.9%

$204,631

Trane TI Reserve; Trane Rent Reserve

Property

39.01

Sumner Plains

2/11/2015

12/11/2014

N/A

12/11/2014

Yes

12.00%

Property

39.02

Fife Portal

2/11/2015

12/11/2014

N/A

12/11/2014

Yes

12.00%

Loan

Holiday Inn Express & Suites Detroit North

0.8%

N/A

2/27/2015

3/9/2015

N/A

11/11/2014

N/A

Loan

Camfield Corners

0.8%

$76,875

$229,000

Parking Lot Reserve Funds

1/28/2015

1/23/2015

N/A

1/23/2015

N/A

Loan

Twin Creek Plaza

0.8%

$56,250

N/A

1/23/2015

1/21/2015

N/A

1/22/2015

N/A

Loan

Meridian Gateway

0.8%

$499,471

N/A

1/21/2015

12/19/2014

N/A

12/22/2014

N/A

Loan

6, 13

Devonshire REIT Multifamily Portfolio

0.8%

$187,813

N/A

Property

44.01

Eagle Ridge

12/23/2014

12/3/2014

N/A

12/3/2014

N/A

Property

44.02

Five Points Courtyard

12/15/2014

12/3/2014

N/A

12/3/2014

N/A

Property

44.03

Quail Ridge

12/15/2014

12/3/2014

N/A

12/3/2014

N/A

Loan

Sheraton Four Points College Station

0.8%

$17,875

$84,000

Roof Repair

3/5/2015

1/7/2015

N/A

1/7/2015

N/A

Loan

Markham Square

0.8%

$24,191

N/A

12/17/2014

12/8/2014

N/A

12/8/2014

N/A

Loan

1870 Embarcadero

0.7%

N/A

1/9/2015

1/6/2015

N/A

1/6/2015

Yes

16.00%

Loan

200-220 Trotters Way

0.7%

$30,016

Common Charges Reserve

1/8/2015

1/5/2015

N/A

1/5/2015

N/A

Loan

Walgreens - Marina del Rey

0.6%

$5,000

N/A

2/2/2015

1/21/2015

N/A

1/21/2015

Yes

18.00%

Loan

Williamsburg Square Apartments

0.6%

$24,875

N/A

2/20/2015

2/3/2015

N/A

2/3/2015

N/A

Loan

Walgreens - Pickerington, OH

0.6%

N/A

12/17/2014

12/15/2014

N/A

12/13/2014

N/A

Loan

Hubbard One

0.6%

$30,000

Rent Concession Reserve

1/8/2015

11/29/2014

N/A

11/29/2014

N/A

Loan

Holiday Inn Express - Otay Mesa

0.6%

$625,455

Excess Cash

PIP Reserve

1/19/2015

12/23/2014

N/A

12/29/2014

Yes

5.00%

Loan

Quality Inn Pismo Beach

0.5%

$31,563

$101,750

Seasonality Reserve

10/22/2014

9/8/2014

N/A

9/8/2014

Yes

12.00%

Loan

Woodland Heights Apartments

0.5%

N/A

11/21/2014

11/26/2014

N/A

11/26/2014

Yes

3.00%

Loan

Delk Road Self Storage

0.5%

$72,313

N/A

2/12/2015

1/16/2015

N/A

1/26/2015

N/A

Loan

6, 10

Newhall Shopping Center

0.5%

N/A

1/21/2015

2/5/2015

1/8/2015

12/8/2014

Yes

11.00%

Loan

Sunrise Lake Village

0.5%

$421,900

First Choice TIs; Grazia Restaurant TIs; Frenchy’s Chicken TIs; Frenchy’s Chicken Occupancy Reserve

1/29/2015

12/22/2014

N/A

12/23/2014

N/A

Loan

Hampton Inn Carbondale

0.5%

$1,355,000

PIP Reserve; Seasonality Reserve

2/25/2015

2/5/2015

N/A

2/2/2015

N/A

Loan

Center at South Shore Harbour

0.5%

$11,875

N/A

2/11/2015

1/27/2015

N/A

2/23/2015

N/A

Loan

Holiday Square

0.5%

$28,425

N/A

1/29/2015

12/18/2014

N/A

12/18/2014

N/A

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

					TOTAL MORTGAGE DEBT INFORMATION					TOTAL DEBT INFORMATION
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Cut-off Date Pari Passu Mortgage Debt Balance	Cut-off Date Subord. Mortgage Debt Balance	Total Mortgage Debt Cut-off Date LTV Ratio	Total Mortgage Debt UW NCF DSCR	Total Mortgage Debt UW NOI Debt Yield	Cut-off Date Mezzanine Debt Balance	Total Debt Cut-off Date LTV Ratio	Total Debt UW NCF DSCR	Total Debt UW NOI Debt Yield
Loan	3, 4	1	300 South Riverside Plaza Fee	9.0%	$67,000,000		72.9%	1.48x	5.9%
Loan	5, 6, 7	2	Waterfront at Port Chester	7.2%	$53,500,000		75.0%	1.66x	7.1%
Loan	8, 10	3	Hilton Garden Inn W 54th Street	6.8%	$80,000,000	$20,000,000	69.7%	2.16x	10.4%	$25,000,000	79.7%	1.62x	9.1%
Loan		4	Dallas Marriott Las Colinas	6.0%
Loan		5	Hilton Houston Westchase	4.1%
Loan		6	Bozzuto’s Distribution Center	4.0%
Loan		7	Harrison Creek Apartments	3.1%
Loan	9, 10	8	555 11th Street NW	2.7%	$60,000,000	$87,000,000	57.3%	2.35x	9.0%	$50,000,000	73.5%	1.66x	7.0%
Loan	10	9	Columbus Commons	2.5%
Loan	11	10	Ayrsley Town Center	2.5%
Loan		11	Oliveira Plaza	2.3%
Loan	6, 12, 13	12	Bowman Station and Chenal Place Shopping Center	2.0%
Property		12.01	Chenal Place Shopping Center
Property		12.02	Bowman Station Shopping Center
Loan		13	Doubletree by Hilton Hotel Chicago - Alsip	1.5%
Loan		14	St. Anthony Healthplex South	1.4%
Loan	14	15	Marriott Hotel Visalia	1.3%
Loan		16	Park South at Deerwood Apartments	1.3%
Loan		17	Mesa Dunes	1.3%
Loan		18	Saucon Valley Plaza	1.3%
Loan	6, 13	19	Chicago Retail Portfolio	1.3%
Property		19.01	Bartlett Commons
Property		19.02	Prairie View Center
Property		19.03	Lakeview Plaza
Loan	10	20	Pine Ridge Apartments	1.3%
Loan		21	1400 Howard Boulevard	1.3%
Loan	10	22	Sherwood Gardens	1.2%
Loan		23	Pathmark - Linden	1.2%
Loan	6, 10, 13	24	Nashville Storage Portfolio	1.2%
Property		24.01	Spring Hill Self Storage
Property		24.02	Lebanon Self Storage
Property		24.03	White House Self Storage
Property		24.04	Mt. Juliet Self Storage
Loan	13	25	FedEx Portfolio	1.1%
Property		25.01	255 Metro Center
Property		25.02	347 State Street
Property		25.03	669 South Third Avenue
Property		25.04	3 Dominican Drive
Property		25.05	174 West Street
Loan	6, 7, 15	26	Walgreens - Clifton Park, NY	0.6%
Loan	6, 15	27	Shopper’s World Outlots	0.5%
Loan	6, 10	28	Cathedral Village Shopping Center	1.1%
Loan		29	Stratford Apartments	1.1%
Loan		30	North Canyon Village	1.0%
Loan		31	Green Meadows Apartments	1.0%
Loan	6	32	Santa Ana Plaza	1.0%
Loan		33	ASRC Federal Building	1.0%
Loan		34	Orangethorpe Plaza	1.0%
Loan	10	35	United Center	0.9%
Loan		36	Beach Boulevard Self Storage	0.9%
Loan		37	Towamencin Corporate Center	0.9%
Loan		38	Dover II Shopping Center	0.9%
Loan	13	39	Sumner Fife Industrial - Puget Sound, WA	0.9%
Property		39.01	Sumner Plains
Property		39.02	Fife Portal
Loan		40	Holiday Inn Express & Suites Detroit North	0.8%
Loan		41	Camfield Corners	0.8%
Loan		42	Twin Creek Plaza	0.8%
Loan		43	Meridian Gateway	0.8%
Loan	6, 13	44	Devonshire REIT Multifamily Portfolio	0.8%
Property		44.01	Eagle Ridge
Property		44.02	Five Points Courtyard
Property		44.03	Quail Ridge
Loan	10	45	Sheraton Four Points College Station	0.8%
Loan		46	Markham Square	0.8%
Loan		47	1870 Embarcadero	0.7%
Loan		48	200-220 Trotters Way	0.7%
Loan		49	Walgreens - Marina del Rey	0.6%
Loan		50	Williamsburg Square Apartments	0.6%
Loan		51	Walgreens - Pickerington, OH	0.6%
Loan		52	Hubbard One	0.6%
Loan		53	Holiday Inn Express - Otay Mesa	0.6%
Loan		54	Quality Inn Pismo Beach	0.5%
Loan		55	Woodland Heights Apartments	0.5%
Loan		56	Delk Road Self Storage	0.5%
Loan	6, 10	57	Newhall Shopping Center	0.5%
Loan		58	Sunrise Lake Village	0.5%
Loan	16	59	Hampton Inn Carbondale	0.5%
Loan		60	Center at South Shore Harbour	0.5%
Loan		61	Holiday Square	0.5%

MSBAM 2015-C22

(1)	MSBNA—Morgan Stanley Bank, N.A.; MSMCH—Morgan Stanley Mortgage Capital Holdings LLC; BANA—Bank of America, National Association; CIBC—CIBC Inc.; SMC—Starwood Mortgage Capital LLC; SMF III—Starwood Mortgage Funding III LLC.

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

(3)	With respect to Mortgage Loan No. 1, 300 South Riverside Plaza Fee, the mortgage loan is part of a $167,000,000 pari passu loan pair that is evidenced by two pari passu promissory notes. The 300 South Riverside Plaza Fee mortgage loan is evidenced by one of such pari passu notes (Note A-1) with an outstanding principal balance as of the Cut-off Date of $100,000,000. The pari passu note not included in the Issuing Entity (Note A-2) evidences the related serviced companion loan, which has an outstanding balance as of the Cut-off Date of $67,000,000 and is currently held by Morgan Stanley Bank, N.A. Unless otherwise indicated, all LTV, DSCR, Debt Yield and Cut-off Date Balance PSF/Unit calculations include the related pari passu serviced companion loan. See “Description of the Mortgage Pool—The A/B Whole Loans and the Loan Pairs—The 300 South Riverside Plaza Fee Loan Pair” in this Free Writing Prospectus.

(4)	With respect to Mortgage Loan No. 1, 300 South Riverside Plaza Fee, the mortgage loan is secured by the air rights associated with space occupied by a 22-story office building located at 300 South Riverside Plaza in Chicago, IL and encumbered by a ground lease. The improvements are not collateral for the 300 South Riverside Plaza Fee mortgage loan other than of the 300 South Riverside Plaza Fee borrower’s reversionary interest therein. The property characteristics reflected under Year Built, Year Renovated, Size and Units of Measure reflect information on the non-collateral improvements.

(5)	With respect to Mortgage Loan No. 2, Waterfront at Port Chester, the mortgage loan is part of a $133,500,000 pari passu loan pair that is evidenced by two pari passu promissory notes. The Waterfront at Port Chester mortgage loan is evidenced by one of such pari passu notes (Note A-1) with an outstanding principal balance as of the Cut-off Date of $80,000,000. The pari passu note not included in the Issuing Entity (Note A-2) evidences the related serviced companion loan, which has an outstanding balance as of the Cut-off Date of $53,500,000 and is currently held by Morgan Stanley Bank, N.A. Unless otherwise indicated, all LTV, DSCR, Debt Yield and Cut-off Date Balance PSF/Unit calculations include the related pari passu serviced companion loan. See “Description of the Mortgage Pool—The A/B Whole Loans and the Loan Pairs—The Waterfront at Port Chester Loan Pair” in this Free Writing Prospectus.

(6)	With respect to Mortgage Loan Nos. 2, 12, 19, 24, 26, 27, 28, 32, 44, 57 and 63, Waterfront at Port Chester, Bowman Station and Chenal Place Shopping Center, Chicago Retail Portfolio, Nashville Storage Portfolio, Walgreens - Clifton Park, NY, Shopper’s World Outlots, Cathedral Village Shopping Center, Santa Ana Plaza, Devonshire REIT Multifamily Portfolio, Newhall Shopping Center and Windmill & Rainbow Portfolio, the related loan documents permit a partial collateral release generally 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.

(7)	With respect to Mortgage Loan Nos. 2 and 26, Waterfront at Port Chester and Walgreens - Clifton Park, NY, the related mortgaged property is subject to a ground lease whereby the ground lessor has provided its fee interest as collateral for the subject loan, and the Title Type is shown as Fee.

(8)	With respect to Mortgage Loan No. 3, Hilton Garden Inn W 54th Street, the mortgage loan is part of a loan pair evidenced by (i) three pari passu senior promissory notes: (a) Note A-2, representing the Hilton Garden Inn W 54th Street mortgage loan, which has an outstanding principal balance as of the Cut-off Date of $75,000,000, and (b) Note A-1 and Note A-3, which have an aggregate outstanding principal balance as of the Cut-off Date of $80,000,000 and are currently held by Morgan Stanley Bank, N.A. and (ii) one subordinate note (Note B), which has an outstanding principal balance as of the Cut-off Date of $20,000,000 and is currently held by Morgan Stanley Bank, N.A. Unless otherwise indicated, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Unit calculations include the related pari passu serviced companion loan but do not include the related B note. See “Description of the Mortgage Pool—The A/B Whole Loans and the Loan Pairs—The Hilton Garden Inn W 54th Street Loan Pair” in this Free Writing Prospectus.


(9)	With respect to Mortgage Loan No. 8, 555 11th Street NW, the mortgage loan is part of a non-serviced loan combination evidenced by (i) two pari passu senior promissory notes: (a) Note A-1B, representing the 555 11th Street NW mortgage loan, which has an outstanding principal balance as of the Cut-off Date of $30,000,000, and (b) Note A-1A, referred to as the “555 11th Street NW non-serviced companion loan,” which has an outstanding principal balance as of the Cut-off Date of $60,000,000 and is included in the MSBAM 2015-C21 securitization trust, (ii) one subordinate note (Note A-2, referred to as the “555 11th Street NW MSBAM 2015-C21 trust B note”), which has an outstanding principal balance as of the Cut-off Date of $30,000,000 and is also included in the MSBAM 2015-C21 securitization trust, and (iii) two subordinate notes (Note A-3 and Note B, referred to collectively as the “555 11th Street NW non-securitized B note”), which have an aggregate outstanding principal balance as of the Cut-off Date of $57,000,000 and are currently held by Principal Life Insurance Company. Unless otherwise indicated, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Unit calculations include the related pari passu non-serviced companion loan without regard to the related B notes. See “Description of the Mortgage Pool—The Non-Serviced Loan Combinations—The 555 11th Street NW Non-Serviced Loan Combination” in this Free Writing Prospectus.

(10)	With respect to Mortgage Loan Nos. 8, 9, 20, 22, 24, 28, 35, 45 and 57, 555 11th Street NW, Columbus Commons, Pine Ridge Apartments, Sherwood Gardens, Nashville Storage Portfolio, Cathedral Village Shopping Center, United Center, Sheraton Four Points College Station and Newhall Shopping Center, the related mortgage loan documents permit future mezzanine or unsecured subordinate financing generally subject to compliance with certain combined LTV, DSCR and/or Debt Yield tests. With respect to Mortgage Loan No. 3, Hilton Garden Inn W 54th Street, the related mortgage loan documents permit future preferred equity subject to compliance with certain conditions. See “Description of the Mortgage Pool—Material Terms and Characteristics of the Mortgage Loans—Subordinate and Other Financing” in this Free Writing Prospectus.

(11)	With respect to Mortgage Loan No. 10, Ayrsley Town Center, the appraised value represents the “as stabilized” value of $37,600,000 as of October 1, 2015, which is dependent upon vacant space leased. The Piedmont Social Club tenant space is currently in build out and $1,760,000 was reserved at loan origination pending occupancy of the tenant, at which time the Ayrsley Town Center property occupancy is estimated to be approximately 96.4%. The “as is” value as of October 24, 2014 is $35,225,000. See “Risk Factors—Limitations of Appraisals” in this Free Writing Prospectus.

(12)	With respect to Mortgage Loan No. 12, Bowman Station and Chenal Place Shopping Center, Occupancy Rate includes one tenant that has signed a lease but has not yet taken occupancy. Epoch Health Clinic has signed a lease and commenced paying rent for 6,473 SF, but has not yet taken occupancy of the related space. Epoch Health Clinic is expected to take occupancy by the end of May 2015. Excluding Epoch Health Clinic, the Bowman Station and Chenal Place Shopping Center Property was 88.6% occupied as of March 5, 2015.

(13)	With respect to Mortgage Loan Nos. 12, 19, 24, 25, 39, 44 and 63, Bowman Station and Chenal Place Shopping Center, Chicago Retail Portfolio, Nashville Storage Portfolio, FedEx Portfolio, Sumner Fife Industrial - Puget Sound, WA, Devonshire REIT Multifamily Portfolio and Windmill & Rainbow 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.

(14)	With respect to Mortgage Loan No. 15, Marriott Hotel Visalia, the appraised value represents the “as stabilized” value of $20,950,000 as of January 9, 2017, which is dependent on a stabilized occupancy and the completion over the next 18 months of a property improvement plan for which $1,780,600 was reserved at loan origination. The “as is” value as of January 9, 2015 is $17,250,000. See “Risk Factors—Limitations of Appraisals” in this Free Writing Prospectus.

(15)	With respect to Mortgage Loan Nos. 26 and 27, Walgreens - Clifton Park, NY and Shopper’s World Outlots, the mortgage loans are cross-collateralized and cross-defaulted. For the purpose of the statistical information set forth in this Free Writing Prospectus as to such mortgage loans, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Unit calculations are shown on an aggregate basis.

(16)	With respect to Mortgage Loan No. 59, Hampton Inn Carbondale, the Cut-Off Date LTV Ratio for the Mortgage Loan is calculated based on the “as is” value of $7,250,000 (corresponding to an LTV ratio of 70.3%) that assumes a property improvement plan costing $1,280,000 was completed as of February 1, 2015. The related appraisal also reported an “as is” value of $5,500,000 (corresponding to a LTV ratio of 92.6%) that assumes the property improvement plan has not yet been completed but makes the extraordinary assumption that it will be completed during the first year of the projection period at a cost of $1,280,000. The property improvement plan is expected to cost approximately $1,280,000 and be completed no later than March 2017, and $1,280,000 was reserved at loan origination for such costs.


A.	“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.

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

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


D.	“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 Payment Date occurring four (4) months prior to 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 Payment Date occurring four (4) months prior to the Maturity Date, respectively. “Payment Differential” shall mean an amount equal to (i) the Interest Rate less the Reinvestment Yield, divided by (ii) twelve (12), and multiplied by (iii) the principal sum outstanding under the Note after application of the Monthly Payment Amount due on the Prepayment Date (or, if notwithstanding the provisions of Section 2.4 hereof the Prepayment Date is not a Payment Date, on the Payment Date immediately prior to the Prepayment Date), provided that the Payment Differential shall in no event be less than zero. “Reinvestment Yield” shall mean an amount equal to the lesser of (i) the yield on the U.S. Treasury issue (primary issue) with a maturity date closest to the Maturity Date, or (ii) the yield on the U.S. Treasury issue (primary issue) with a term equal to the remaining average life of the indebtedness evidenced by the Note, as determined by Lender, with each such yield being based on the bid price for such issue as published in the Wall Street Journal on the date that is fourteen (14) days prior to the Prepayment Date (or, if such bid price is not published on that date, the next preceding date on which such bid price is so published) and converted to a monthly compounded nominal yield.

E.	“Yield Maintenance” 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 (defined below) of a series of monthly payments over the remaining term of the Loan (to the end of the Lockout Period) 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 Interest Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, “Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading “U.S. government securities” and the sub-heading “Treasury constant maturities” for the week ending prior to the Prepayment Calculation Date, of the U.S. Treasury constant maturities with maturity dates (one longer and one equal to or shorter) most nearly approximating the end 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 date on which (i) Lender applies any prepayment to the reduction of the outstanding principal amount of the 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).

F.	“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.


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

H.	“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.)