Banc of America Merrill Lynch Commercial Mortgage FWP Free writing prospectus

FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-177707-01

The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-177707) 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 1-800-294-1322 or by email to dg.prospeectus_distribution@baml.com.

This material was prepared by sales, trading, banking or other non-research personnel of one of the following: Merrill Lynch, Pierce, Fenner & Smith Incorporated (together with its affiliates, “BofA Merrill Lynch”) or 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”, and collectively with BofA Merrill Lynch, the “Co-Lead Managers”). This material was not produced by a BofA Merrill Lynch or Morgan Stanley research analyst, although it may refer to a BofA Merrill Lynch or Morgan Stanley 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 BofA Merrill Lynch or Morgan Stanley or others in those firms.

This material may have been prepared by or in conjunction with the respective trading desks of the Co-Lead Managers 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 BofA Merrill Lynch or Morgan Stanley, which may conflict with your interests. Each of the Co-Lead Managers 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 departments of BofA Merrill Lynch or Morgan Stanley. It was prepared by sales, trading, banking or other non-research personnel of BofA Merrill Lynch or Morgan Stanley. 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 Co-Lead Managers 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 Co-Lead Managers 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 BofA Merrill Lynch or Morgan Stanley that has been compiled so as not to identify the underlying transactions of any particular customer.

Notwithstanding anything herein to the contrary, the Co-Lead Managers 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 or (ii) are persons falling within Article 49(2)(a) to (d) (“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.

III   IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

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

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Mortgage Loan Originator(1)	Mortgage Loan Seller(1)	Original Balance	Cut-off Date Balance	Maturity/ARD Balance	Cut-off Date Balance per SF/ Units/Rooms/Pads	Loan Purpose	Sponsor
Loan		1	The Crossings Premium Outlets	10.1%	BANA	BANA	$115,000,000	$115,000,000	$98,251,748	$279.65	Refinance	Simon Property Group, L.P.
Loan	3	2	Chrysler East Building	8.8%	MSMCH	MSMCH	$100,000,000	$100,000,000	$100,000,000	$355.61	Acquisition	Tishman Speyer Properties, L.P.
Loan	4, 5, 6, 7	3	Boston Park Plaza	8.3%	BANA	BANA	$95,000,000	$95,000,000	$86,935,066	$127,523.91	Refinance	Rockpoint Real Estate Fund III, L.P.
Loan	8	4	Wanamaker Building	6.7%	MSMCH	MSMCH	$76,500,000	$76,500,000	$60,539,237	$79.23	Refinance	Behringer Harvard REIT I, Inc.; Amerimar Enterprises, Inc.
Loan	9	5	Hyatt Regency Hill Country Resort and Spa	5.4%	MSMCH	MSMCH	$61,000,000	$61,000,000	$57,764,274	$122,000.00	Refinance	Woodbine Holdings, Ltd.
Loan	7, 10	6	Storage Post Portfolio	4.8%	BANA	BANA	$54,400,000	$54,400,000	$54,400,000	$113.66	Acquisition	Storage Post HHF Venture, LLC
Property		6.1	Storage Post - Lawrence				$12,000,000	$12,000,000
Property		6.2	Storage Post - Bruckner				$10,000,000	$10,000,000
Property		6.3	Storage Post - Ridgewood				$9,600,000	$9,600,000
Property		6.4	Storage Post - Fordham				$9,200,000	$9,200,000
Property		6.5	Storage Post - Atlantic Avenue				$9,100,000	$9,100,000
Property		6.6	Storage Post - New Rochelle				$4,500,000	$4,500,000
Loan		7	Carolina Premium Outlets	4.4%	BANA	BANA	$50,500,000	$50,346,450	$39,284,277	$114.68	Refinance	Simon Property Group, L.P.
Loan	8	8	Broadcasting Square Shopping Center	4.4%	BANA	BANA	$50,000,000	$50,000,000	$50,000,000	$102.60	Refinance	1994 Louise B. Grass Trust; Martin L. Grass Irrevocable Trust U/A 1/1/2003; Estate of Alex Grass
Loan	7	9	Kingsgate Center	3.4%	BANA	BANA	$39,000,000	$38,949,222	$31,162,931	$161.78	Refinance	G. Randall Andrews; Robert G. Muzyka, Jr.
Loan	6, 11	10	Embassy Suites - Fort Lauderdale	3.2%	BANA	BANA	$36,500,000	$36,336,958	$30,027,212	$100,656.39	Refinance	FelCor Lodging Limited Partnership
Loan		11	Fair Lakes Center	3.2%	BANA	BANA	$36,000,000	$35,954,154	$28,869,293	$308.81	Refinance	Milton V. Peterson; Peterson Family Group
Loan		12	The Atrium at Fashion Center	2.2%	BANA	BANA	$25,000,000	$25,000,000	$19,899,212	$144.45	Refinance	Morton Olshan
Loan		13	Mather Corporate Center	2.1%	BANA	BANA	$24,200,000	$24,200,000	$19,563,827	$138.73	Refinance	Marc Sussman; Mark Friedman; David Nystrom
Loan	7, 10	14	Hamden Medical Office Portfolio	2.1%	BANA	BANA	$23,800,000	$23,770,777	$19,196,364	$176.93	Acquisition	Stephen P. Lawrence
Property		14.1	2200 Whitney Avenue				$14,487,000	$14,469,212
Property		14.2	2080 Whitney Avenue				$9,313,000	$9,301,565
Loan	6	15	11451 Katy Freeway	2.0%	MSMCH	MSMCH	$22,869,000	$22,869,000	$18,887,952	$195.03	Acquisition	Timothy Horan, Jr.
Loan		16	Anderson Mall	1.8%	BANA	BANA	$20,875,544	$20,806,491	$15,441,880	$65.73	Refinance	Simon Property Group, L.P.
Loan	7	17	Warwick Estates MHC	1.8%	BANA	BANA	$20,600,000	$20,554,564	$16,891,268	$35,377.91	Refinance	John A. Franklin
Loan		18	Riverdale	1.6%	BANA	BANA	$18,250,000	$18,184,068	$13,240,144	$74.60	Refinance	The Boyer Company, L.C.; Gardner Property Holdings, L.C.
Loan		19	One Concourse	1.4%	BANA	BANA	$15,600,000	$15,579,999	$13,574,671	$141.42	Refinance	John L. Edgeworth; Thomas P. Laskey, Jr.
Loan		20	58-66 East Fordham Road	1.3%	BANA	BANA	$14,500,000	$14,500,000	$11,571,392	$579.98	Refinance	Bob Roberts
Loan		21	875 - 975 Bloomfield Avenue	1.2%	BANA	BANA	$14,000,000	$14,000,000	$14,000,000	$75.29	Refinance	David R. Rogol
Loan		22	2929 Briarpark	1.2%	MSMCH	MSMCH	$13,275,000	$13,275,000	$11,222,927	$95.36	Acquisition	Unilev Capital Corporation
Loan		23	Huntington Station Apartments	1.0%	MSMCH	MSMCH	$11,787,500	$11,756,831	$9,424,414	$35,626.76	Acquisition	Bernard Englard
Loan		24	Homewood Suites - Oxnard, CA	1.0%	BANA	BANA	$11,644,000	$11,624,116	$8,548,948	$90,109.43	Refinance	T.M. Mian
Crossed			Northland Estates and Lake Haven Crossed Portfolio	1.0%	BANA	BANA	$11,180,000	$11,167,892	$9,185,962	$32,846.74	Refinance	James A. Martin; George DaGraca
Loan	12	25	Northland Estates MHC	0.6%	BANA	BANA	$7,035,000	$7,027,381	$5,780,255	$32,235.69	Refinance	James A. Martin; George DaGraca
Loan	12	26	Lake Haven MHC	0.4%	BANA	BANA	$4,145,000	$4,140,511	$3,405,707	$33,938.61	Refinance	James A. Martin; George DaGraca
Loan	7	27	Lee’s Hill II	1.0%	BANA	BANA	$11,175,000	$11,160,871	$8,971,859	$73.30	Acquisition	Rubenstein Properties Fund, L.P.
Loan		28	Landmark Industrial Portfolio	0.9%	BANA	BANA	$10,250,000	$10,209,526	$8,221,001	$52.60	Refinance	Stephen P. Malasky; Donald C. Malasky; Bruce A. Malasky
Loan		29	North Loop Plaza	0.9%	BANA	BANA	$10,200,000	$10,159,321	$8,166,834	$157.73	Refinance	Jay Kaplan
Loan		30	Fairfield Inn Columbus	0.8%	MSMCH	MSMCH	$8,900,000	$8,900,000	$6,561,428	$104,705.88	Refinance	Peachtree Hotel Group
Loan		31	Security Self Storage - Delray Beach, FL	0.8%	BANA	BANA	$8,700,000	$8,700,000	$7,046,477	$71.17	Refinance	Jeffrey S. Pechter; JSP Holdings, LLC
Loan		32	Terrace View Estates	0.7%	BANA	BANA	$8,350,000	$8,339,229	$6,682,204	$51,476.72	Refinance	NNN, LC; ANA, LC; Equity Capital Management, LC; The Carlyle Group, Inc.
Loan		33	Shops at Fox River	0.7%	BANA	BANA	$8,100,000	$8,071,703	$6,628,002	$115.19	Refinance	Elan Argil; Andrew Dumke; Frederic Jacques
Loan		34	Walgreens Oak Park	0.7%	BANA	BANA	$8,000,000	$7,979,520	$6,413,151	$608.15	Acquisition	Charles H. Breidinger
Loan		35	Security Self Storage - Lake Worth, FL	0.6%	BANA	BANA	$7,300,000	$7,273,549	$5,939,093	$93.19	Refinance	Jeffrey S. Pechter; JSP Holdings, LLC
Loan		36	Oceanview Medical Center	0.6%	BANA	BANA	$7,000,000	$7,000,000	$5,786,006	$226.44	Acquisition	Thomas LeBeau
Loan	7	37	Parham One Shopping Center	0.6%	BANA	BANA	$6,600,000	$6,600,000	$5,132,127	$83.45	Refinance	C.N. David Reischer; Marc Kalikow
Loan		38	Royal Palms MHC	0.6%	BANA	BANA	$6,495,000	$6,487,883	$5,327,866	$33,967.98	Refinance	James A. Martin; George DaGraca
Loan		39	Anchor Self Storage	0.6%	BANA	BANA	$6,500,000	$6,483,773	$5,231,662	$54.16	Refinance	David L. Hotchkin
Loan	7, 10	40	Fairfield County Retail Portfolio	0.6%	MSMCH	MSMCH	$6,300,000	$6,292,550	$5,110,764	$467.71	Refinance	Carlo Fraioli
Property		40.1	Fairfield County Retail Portfolio - Greenwich				$4,800,000	$4,794,324
Property		40.2	Fairfield County Retail Portfolio - Westport				$1,500,000	$1,498,226
Loan		41	Access Self Storage - Kenilworth, NJ	0.5%	BANA	BANA	$6,200,000	$6,137,181	$3,833,860	$64.00	Refinance	Kenneth W. Cooley; Foy Cooley; William Gates
Loan		42	Ellicott Commons	0.5%	BANA	BANA	$5,550,000	$5,542,711	$4,368,292	$85.82	Refinance	Rocco R. Termini
Loan		43	Flats at Wick	0.5%	MSMCH	MSMCH	$5,550,000	$5,541,217	$4,140,628	$49,037.32	Refinance	Dominic Marchionda; Jacqueline Marchionda
Loan		44	Best Western St. Christopher Hotel	0.5%	BANA	BANA	$5,400,000	$5,400,000	$4,014,973	$50,000.00	Refinance	Patrick Bossetta; Mark G. Dorsey
Loan		45	Hanna Business Park	0.5%	BANA	BANA	$5,400,000	$5,380,145	$4,382,950	$54.64	Refinance	John A. Tatum, Jr.
Loan		46	Highland Commons	0.5%	BANA	BANA	$5,250,000	$5,243,266	$4,205,233	$131.94	Acquisition	Jay Kaplan
Loan	7, 10	47	Green Acres / Holiday Trav-L	0.4%	BANA	BANA	$5,075,000	$5,056,447	$3,671,870	$12,125.77	Acquisition	NNN, LC; ANA, LC; Equity Capital Management, LC
Property		47.1	Green Acres				$3,131,869	$3,120,420
Property		47.2	Holiday Trav-L				$1,943,131	$1,936,027
Loan		48	Access Self Storage - Clark, NJ	0.4%	BANA	BANA	$5,100,000	$5,047,354	$3,133,999	$63.62	Refinance	Kenneth W. Cooley; Foy Cooley; William Gates
Loan		49	Pacific Park	0.4%	BANA	BANA	$4,650,000	$4,638,707	$4,071,134	$239.63	Acquisition	Thomas LeBeau
Loan		50	Easley Town Center	0.4%	BANA	BANA	$4,425,000	$4,413,422	$3,534,644	$207.20	Refinance	Lenora J. Petrarca
Loan		51	Alden Village Estates MHC	0.3%	BANA	BANA	$3,450,000	$3,450,000	$2,841,891	$23,000.00	Refinance	James A. Martin; George DaGraca
Loan		52	Walgreens - Winston Salem	0.3%	MSMCH	MSMCH	$3,000,000	$2,996,213	$2,409,141	$202.17	Acquisition	Willie W. Heim
Loan		53	Rockledge Villas	0.2%	BANA	BANA	$2,500,000	$2,496,042	$1,864,943	$26,839.16	Refinance	Jose Daniel Berman; Alex, Fridzon; Arie Fridzon
Loan		54	Pioneer Village MHC	0.2%	BANA	BANA	$2,170,000	$2,167,542	$1,771,569	$24,914.27	Refinance	James A. Martin, George DaGraca

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
						MORTGAGED PROPERTY CHARACTERISTICS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Non-Recourse Carveout Guarantor	No. of Properties	General Property Type	Detailed Property Type
Loan		1	The Crossings Premium Outlets	10.1%	Simon Property Group, L.P.	1	Retail	Anchored
Loan	3	2	Chrysler East Building	8.8%	Fund I Extension, L.L.C.	1	Office	CBD
Loan	4, 5, 6, 7	3	Boston Park Plaza	8.3%	Rockpoint Real Estate Fund III, L.P.	1	Hospitality	Full Service
Loan	8	4	Wanamaker Building	6.7%	Behringer Harvard REIT I, Inc.; Gerald M. Marshall; Theodore M. Serure	1	Office	CBD
Loan	9	5	Hyatt Regency Hill Country Resort and Spa	5.4%	Woodbine Holdings, Ltd.	1	Hospitality	Full Service
Loan	7, 10	6	Storage Post Portfolio	4.8%	Storage Post HHF Venture, LLC	6
Property		6.1	Storage Post - Lawrence			1	Self Storage	Self Storage
Property		6.2	Storage Post - Bruckner			1	Self Storage	Self Storage
Property		6.3	Storage Post - Ridgewood			1	Self Storage	Self Storage
Property		6.4	Storage Post - Fordham			1	Self Storage	Self Storage
Property		6.5	Storage Post - Atlantic Avenue			1	Self Storage	Self Storage
Property		6.6	Storage Post - New Rochelle			1	Self Storage	Self Storage
Loan		7	Carolina Premium Outlets	4.4%	Simon Property Group, L.P.	1	Retail	Anchored
Loan	8	8	Broadcasting Square Shopping Center	4.4%	1994 Louise B. Grass Trust; Martin L. Grass Irrevocable Trust U/A 1/1/2003; Estate of Alex Grass	1	Retail	Anchored
Loan	7	9	Kingsgate Center	3.4%	G. Randall Andrews; Robert G. Muzyka, Jr.	1	Mixed Use	Office/ Retail
Loan	6, 11	10	Embassy Suites - Fort Lauderdale	3.2%	FelCor Lodging Limited Partnership	1	Hospitality	Full Service
Loan		11	Fair Lakes Center	3.2%	Milton V. Peterson; Peterson Family Group	1	Retail	Shadow Anchored
Loan		12	The Atrium at Fashion Center	2.2%	Morton Olshan	1	Retail	Anchored
Loan		13	Mather Corporate Center	2.1%	Marc Sussman, Mark Friedman, David Nystrom	1	Office	Suburban
Loan	7, 10	14	Hamden Medical Office Portfolio	2.1%	Stephen P. Lawrence	2
Property		14.1	2200 Whitney Avenue			1	Office	Medical
Property		14.2	2080 Whitney Avenue			1	Office	Medical
Loan	6	15	11451 Katy Freeway	2.0%	Timothy Horan, Jr.	1	Office	Suburban
Loan		16	Anderson Mall	1.8%	Simon Property Group, L.P.	1	Retail	Regional Mall
Loan	7	17	Warwick Estates MHC	1.8%	John A. Franklin	1	Manufactured Housing	Manufactured Housing
Loan		18	Riverdale	1.6%	The Boyer Company, L.C.; Gardner Property Holdings, L.C.	1	Retail	Anchored
Loan		19	One Concourse	1.4%	John L. Edgeworth; Thomas P. Laskey, Jr.	1	Office	Suburban
Loan		20	58-66 East Fordham Road	1.3%	Bob Roberts	1	Retail	Unanchored
Loan		21	875 - 975 Bloomfield Avenue	1.2%	David R. Rogol	1	Retail	Anchored
Loan		22	2929 Briarpark	1.2%	Dan Levy; Raymond Levy	1	Office	Suburban
Loan		23	Huntington Station Apartments	1.0%	Bernard Englard; Sol Majer; William Moskovits	1	Multifamily	Garden
Loan		24	Homewood Suites - Oxnard, CA	1.0%	T.M. Mian	1	Hospitality	Limited Service
Crossed			Northland Estates and Lake Haven Crossed Portfolio	1.0%	James A. Martin; George DaGraca	2
Loan	12	25	Northland Estates MHC	0.6%	James A. Martin; George DaGraca	1	Manufactured Housing	Manufactured Housing
Loan	12	26	Lake Haven MHC	0.4%	James A. Martin; George DaGraca	1	Manufactured Housing	Manufactured Housing
Loan	7	27	Lee’s Hill II	1.0%	Rubenstein Properties Fund, L.P.	1	Office	Suburban
Loan		28	Landmark Industrial Portfolio	0.9%	Stephen P. Malasky; Donald C. Malasky; Bruce A. Malasky	1	Industrial	Flex
Loan		29	North Loop Plaza	0.9%	Jay Kaplan	1	Retail	Anchored
Loan		30	Fairfield Inn Columbus	0.8%	Mitul Patel; Gregory M. Friedman; Jatin Desai; Mark Castleberry	1	Hospitality	Limited Service
Loan		31	Security Self Storage - Delray Beach, FL	0.8%	Jeffrey S. Pechter; JSP Holdings, LLC	1	Self Storage	Self Storage
Loan		32	Terrace View Estates	0.7%	NNN, LC; ANA, LC; Equity Capital Management, LC; The Carlyle Group, Inc.	1	Manufactured Housing	Manufactured Housing
Loan		33	Shops at Fox River	0.7%	Elan Argil; Andrew Dumke; Frederic Jacques	1	Retail	Anchored
Loan		34	Walgreens Oak Park	0.7%	Charles H. Breidinger	1	Retail	Free-Standing
Loan		35	Security Self Storage - Lake Worth, FL	0.6%	Jeffrey S. Pechter; JSP Holdings, LLC	1	Self Storage	Self Storage
Loan		36	Oceanview Medical Center	0.6%	Thomas LeBeau	1	Office	Medical
Loan	7	37	Parham One Shopping Center	0.6%	C.N. David Reischer; Marc Kalikow	1	Retail	Shadow Anchored
Loan		38	Royal Palms MHC	0.6%	James A. Martin; George DaGraca	1	Manufactured Housing	Manufactured Housing
Loan		39	Anchor Self Storage	0.6%	David L. Hotchkin	1	Self Storage	Self Storage
Loan	7, 10	40	Fairfield County Retail Portfolio	0.6%	Carlo Fraioli	2
Property		40.1	Fairfield County Retail Portfolio - Greenwich			1	Mixed Use	Retail/Office
Property		40.2	Fairfield County Retail Portfolio - Westport			1	Retail	Unanchored
Loan		41	Access Self Storage - Kenilworth, NJ	0.5%	Kenneth W. Cooley; Foy Cooley; William Gates	1	Self Storage	Self Storage
Loan		42	Ellicott Commons	0.5%	Rocco R. Termini	1	Mixed Use	Multifamily/Retail
Loan		43	Flats at Wick	0.5%	Dominic Marchionda; Jacqueline Marchionda	1	Multifamily	Student Housing
Loan		44	Best Western St. Christopher Hotel	0.5%	Patrick Bossetta; Mark G. Dorsey	1	Hospitality	Limited Service
Loan		45	Hanna Business Park	0.5%	John A. Tatum, Jr.	1	Industrial	Flex
Loan		46	Highland Commons	0.5%	Jay Kaplan	1	Retail	Anchored
Loan	7, 10	47	Green Acres / Holiday Trav-L	0.4%	NNN, LC; ANA, LC; Equity Capital Management, LC	2
Property		47.1	Green Acres			1	Manufactured Housing	Manufactured Housing
Property		47.2	Holiday Trav-L			1	Manufactured Housing	Manufactured Housing
Loan		48	Access Self Storage - Clark, NJ	0.4%	Kenneth W. Cooley; Foy Cooley; William Gates	1	Self Storage	Self Storage
Loan		49	Pacific Park	0.4%	Thomas LeBeau	1	Office	Medical
Loan		50	Easley Town Center	0.4%	Lenora J. Petrarca	1	Retail	Shadow Anchored
Loan		51	Alden Village Estates MHC	0.3%	James A. Martin; George DaGraca	1	Manufactured Housing	Manufactured Housing
Loan		52	Walgreens - Winston Salem	0.3%	Willie W. Heim; Ann M. Heim	1	Retail	Free-Standing
Loan		53	Rockledge Villas	0.2%	Jose Daniel Berman; Alex, Fridzon; Arie Fridzon	1	Multifamily	Garden
Loan		54	Pioneer Village MHC	0.2%	James A. Martin, George DaGraca	1	Manufactured Housing	Manufactured Housing

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Title Type	Ground Lease Initial Lease Expiration Date	Address
Loan		1	The Crossings Premium Outlets	10.1%	Fee	NAP	1000 Route 611
Loan	3	2	Chrysler East Building	8.8%	Fee	NAP	666 Third Avenue
Loan	4, 5, 6, 7	3	Boston Park Plaza	8.3%	Fee	NAP	50 Park Plaza
Loan	8	4	Wanamaker Building	6.7%	Fee	NAP	100 Penn Square East
Loan	9	5	Hyatt Regency Hill Country Resort and Spa	5.4%	Fee/Leasehold	4/1/2102	9800 Hyatt Resort Drive
Loan	7, 10	6	Storage Post Portfolio	4.8%	Fee
Property		6.1	Storage Post - Lawrence		Fee	NAP	640 Rockaway Turnpike
Property		6.2	Storage Post - Bruckner		Fee	NAP	112 Bruckner Boulevard
Property		6.3	Storage Post - Ridgewood		Fee	NAP	48-05 Metropolitan Avenue
Property		6.4	Storage Post - Fordham		Fee	NAP	301-305 West Fordham Road
Property		6.5	Storage Post - Atlantic Avenue		Fee	NAP	3329 Atlantic Avenue
Property		6.6	Storage Post - New Rochelle		Fee	NAP	363 Huguenot Street
Loan		7	Carolina Premium Outlets	4.4%	Fee	NAP	1025 Industrial Park Drive
Loan	8	8	Broadcasting Square Shopping Center	4.4%	Fee	NAP	2759 Papermill Road
Loan	7	9	Kingsgate Center	3.4%	Fee	NAP	4210 82nd Street and 8201 Quaker Avenue
Loan	6, 11	10	Embassy Suites - Fort Lauderdale	3.2%	Fee	NAP	1100 Southeast 17th Street
Loan		11	Fair Lakes Center	3.2%	Fee	NAP	12997 Fair Lakes Parkway
Loan		12	The Atrium at Fashion Center	2.2%	Fee	NAP	34 East Ridgewood Avenue
Loan		13	Mather Corporate Center	2.1%	Fee	NAP	10370 & 10390 Peter A. McCuen Boulevard
Loan	7, 10	14	Hamden Medical Office Portfolio	2.1%	Fee
Property		14.1	2200 Whitney Avenue		Fee	NAP	2200 Whitney Avenue
Property		14.2	2080 Whitney Avenue		Fee	NAP	2080 Whitney Avenue
Loan	6	15	11451 Katy Freeway	2.0%	Fee	NAP	11451 Katy Freeway
Loan		16	Anderson Mall	1.8%	Fee	NAP	3131 North Main Street
Loan	7	17	Warwick Estates MHC	1.8%	Fee	NAP	12095 Jefferson Avenue
Loan		18	Riverdale	1.6%	Fee/Leasehold	1/1/2023	4177 Riverdale Road
Loan		19	One Concourse	1.4%	Fee	NAP	9998 Crosspoint Boulevard
Loan		20	58-66 East Fordham Road	1.3%	Fee	NAP	58-66 East Fordham Road
Loan		21	875 - 975 Bloomfield Avenue	1.2%	Fee	NAP	875 Bloomfield Avenue
Loan		22	2929 Briarpark	1.2%	Fee	NAP	2929 Briarpark Drive
Loan		23	Huntington Station Apartments	1.0%	Fee	NAP	2560 New Haven Drive Northeast
Loan		24	Homewood Suites - Oxnard, CA	1.0%	Fee	NAP	1950 Solar Drive
Crossed			Northland Estates and Lake Haven Crossed Portfolio	1.0%
Loan	12	25	Northland Estates MHC	0.6%	Fee	NAP	17481 & 17747 U.S. Route 11
Loan	12	26	Lake Haven MHC	0.4%	Fee	NAP	11003 Grays Corner Road
Loan	7	27	Lee’s Hill II	1.0%	Fee	NAP	10304 Spotsylvania Avenue
Loan		28	Landmark Industrial Portfolio	0.9%	Fee	NAP	1100, 1300 & 1500 North Florida Mango Road
Loan		29	North Loop Plaza	0.9%	Fee	NAP	5222 & 5256 Burnet Road
Loan		30	Fairfield Inn Columbus	0.8%	Fee	NAP	2011 Sixth Street North
Loan		31	Security Self Storage - Delray Beach, FL	0.8%	Fee	NAP	189 Linton Boulevard
Loan		32	Terrace View Estates	0.7%	Fee	NAP	600 Trillo Avenue
Loan		33	Shops at Fox River	0.7%	Fee	NAP	706-750 North Casaloma Drive
Loan		34	Walgreens Oak Park	0.7%	Fee	NAP	811 Madison Street
Loan		35	Security Self Storage - Lake Worth, FL	0.6%	Fee	NAP	8135 Lake Worth Road
Loan		36	Oceanview Medical Center	0.6%	Fee	NAP	675 Camino De Los Mares
Loan	7	37	Parham One Shopping Center	0.6%	Fee	NAP	8101-8191 Brook Road
Loan		38	Royal Palms MHC	0.6%	Fee	NAP	5140 Carolina Beach Road
Loan		39	Anchor Self Storage	0.6%	Fee	NAP	7520 Alondra Boulevard
Loan	7, 10	40	Fairfield County Retail Portfolio	0.6%	Fee
Property		40.1	Fairfield County Retail Portfolio - Greenwich		Fee	NAP	5-15 West Putnam Avenue
Property		40.2	Fairfield County Retail Portfolio - Westport		Fee	NAP	36 Elm Street
Loan		41	Access Self Storage - Kenilworth, NJ	0.5%	Fee	NAP	750 Kenilworth Boulevard
Loan		42	Ellicott Commons	0.5%	Fee	NAP	461 Ellicott Street
Loan		43	Flats at Wick	0.5%	Fee	NAP	139 Madison Avenue
Loan		44	Best Western St. Christopher Hotel	0.5%	Fee	NAP	114 Magazine Street
Loan		45	Hanna Business Park	0.5%	Fee	NAP	26797 Hanna Road
Loan		46	Highland Commons	0.5%	Fee	NAP	5775 Airport Boulevard
Loan	7, 10	47	Green Acres / Holiday Trav-L	0.4%	Fee
Property		47.1	Green Acres		Fee	NAP	1625 Mack Smith Road
Property		47.2	Holiday Trav-L		Fee	NAP	1623 Mack Smith Road
Loan		48	Access Self Storage - Clark, NJ	0.4%	Fee	NAP	360 Central Avenue
Loan		49	Pacific Park	0.4%	Fee	NAP	24541 Pacific Park Drive
Loan		50	Easley Town Center	0.4%	Fee	NAP	125-128 Rolling Hills Circle
Loan		51	Alden Village Estates MHC	0.3%	Fee	NAP	13535 Broadway Street
Loan		52	Walgreens - Winston Salem	0.3%	Fee	NAP	1327 Meadowlark Drive
Loan		53	Rockledge Villas	0.2%	Fee	NAP	1525 South Fiske Boulevard
Loan		54	Pioneer Village MHC	0.2%	Fee	NAP	305 Watkins Road

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	City	County	State	Zip Code	Year Built	Year Renovated	Net Rentable Area SF/Units/Acres/ Rooms/Pads		Units of Measure
Loan		1	The Crossings Premium Outlets	10.1%	Tannersville	Monroe	PA	18372	1991	2005	411,223		SF
Loan	3	2	Chrysler East Building	8.8%	New York	New York	NY	10017	1952	2000	745,201		SF
Loan	4, 5, 6, 7	3	Boston Park Plaza	8.3%	Boston	Suffolk	MA	02116	1927	2012	941		Rooms
Loan	8	4	Wanamaker Building	6.7%	Philadelphia	Philadelphia	PA	19107	1904-1911	1989	965,577		SF
Loan	9	5	Hyatt Regency Hill Country Resort and Spa	5.4%	San Antonio	Bexar	TX	78251	1992	2001; 2005; 2012-2013	500		Rooms
Loan	7, 10	6	Storage Post Portfolio	4.8%							478,620		SF
Property		6.1	Storage Post - Lawrence		Lawrence	Nassau	NY	11559	2006	NAP	97,743		SF
Property		6.2	Storage Post - Bruckner		Bronx	Bronx	NY	10454	1924	2000	89,386		SF
Property		6.3	Storage Post - Ridgewood		Ridgewood	Queens	NY	11378	2009	NAP	88,120		SF
Property		6.4	Storage Post - Fordham		Bronx	Bronx	NY	10468	2003	NAP	85,755		SF
Property		6.5	Storage Post - Atlantic Avenue		Brooklyn	Kings	NY	11208	1964; 2009	NAP	75,461		SF
Property		6.6	Storage Post - New Rochelle		New Rochelle	Westchester	NY	10801	1927	2000	42,155		SF
Loan		7	Carolina Premium Outlets	4.4%	Smithfield	Johnston	NC	27577	1987	NAP	439,009		SF
Loan	8	8	Broadcasting Square Shopping Center	4.4%	Wyomissing	Berks	PA	19610	2000	NAP	487,330		SF
Loan	7	9	Kingsgate Center	3.4%	Lubbock	Lubbock	TX	79423; 79424	1986; 1989	NAP	240,749		SF
Loan	6, 11	10	Embassy Suites - Fort Lauderdale	3.2%	Fort Lauderdale	Broward	FL	33316	1987	2007	361		Rooms
Loan		11	Fair Lakes Center	3.2%	Fairfax	Fairfax	VA	22033	1993	NAP	116,427		SF
Loan		12	The Atrium at Fashion Center	2.2%	Paramus	Bergen	NJ	07652	1968	2011	173,073		SF
Loan		13	Mather Corporate Center	2.1%	Rancho Cordova	Sacramento	CA	95655	2008	NAP	174,445		SF
Loan	7, 10	14	Hamden Medical Office Portfolio	2.1%							134,350		SF
Property		14.1	2200 Whitney Avenue		Hamden	New Haven	CT	06518	1969	1997	82,062		SF
Property		14.2	2080 Whitney Avenue		Hamden	New Haven	CT	06518	1972	2008	52,288		SF
Loan	6	15	11451 Katy Freeway	2.0%	Houston	Harris	TX	77079	1999	NAP	117,261		SF
Loan		16	Anderson Mall	1.8%	Anderson	Anderson	SC	29621	1972	2008	316,561		SF
Loan	7	17	Warwick Estates MHC	1.8%	Newport News	Newport News City	VA	23606	1980	NAP	581		Pads
Loan		18	Riverdale	1.6%	Riverdale	Weber	UT	84405	2001	NAP	243,762		SF
Loan		19	One Concourse	1.4%	Fishers	Hamilton	IN	46256	2009	NAP	110,167	��	SF
Loan		20	58-66 East Fordham Road	1.3%	Bronx	Bronx	NY	10468	1931	NAP	25,001		SF
Loan		21	875 - 975 Bloomfield Avenue	1.2%	West Caldwell	Essex	NJ	07006	1970	2010	185,945		SF
Loan		22	2929 Briarpark	1.2%	Houston	Harris	TX	77042	1981	2009	139,206		SF
Loan		23	Huntington Station Apartments	1.0%	Atlanta	DeKalb	GA	30345	1973	2010-2011	330		Units
Loan		24	Homewood Suites - Oxnard, CA	1.0%	Oxnard	Ventura	CA	93036	2010	NAP	129		Rooms
Crossed			Northland Estates and Lake Haven Crossed Portfolio	1.0%							340		Pads
Loan	12	25	Northland Estates MHC	0.6%	Watertown	Jefferson	NY	13601	1977; 1995	NAP	218		Pads
Loan	12	26	Lake Haven MHC	0.4%	Berlin	Worcester	MD	21811	1979	NAP	122		Pads
Loan	7	27	Lee’s Hill II	1.0%	Fredericksburg	Spotsylvania	VA	22408	2000	NAP	152,254		SF
Loan		28	Landmark Industrial Portfolio	0.9%	West Palm Beach	Palm Beach	FL	33409	1984; 1985; 1986	NAP	194,105		SF
Loan		29	North Loop Plaza	0.9%	Austin	Travis	TX	78756	1960; 1970; 1998	NAP	64,410		SF
Loan		30	Fairfield Inn Columbus	0.8%	Columbus	Lowndes	MS	39701	2011	NAP	85		Rooms
Loan		31	Security Self Storage - Delray Beach, FL	0.8%	Delray Beach	Palm Beach	FL	33444	1980	NAP	122,235		SF
Loan		32	Terrace View Estates	0.7%	Brooklyn	Anne Arundel	MD	21225	1965	NAP	162		Pads
Loan		33	Shops at Fox River	0.7%	Grand Chute	Outagamie	WI	54913	1986	2010	70,075		SF
Loan		34	Walgreens Oak Park	0.7%	Oak Park	Cook	IL	60302	2010	NAP	13,121		SF
Loan		35	Security Self Storage - Lake Worth, FL	0.6%	Lake Worth	Palm Beach	FL	33467	1998	NAP	78,049		SF
Loan		36	Oceanview Medical Center	0.6%	San Clemente	Orange	CA	92673	1983	2006	30,913		SF
Loan	7	37	Parham One Shopping Center	0.6%	Richmond	Henrico	VA	23227	1984	2009	79,085		SF
Loan		38	Royal Palms MHC	0.6%	Wilmington	New Hanover	NC	28412	1975; 1985	2002	191		Pads
Loan		39	Anchor Self Storage	0.6%	Paramount	Los Angeles	CA	90723	1976; 1978; 1986	NAP	119,722		SF
Loan	7, 10	40	Fairfield County Retail Portfolio	0.6%							13,454		SF
Property		40.1	Fairfield County Retail Portfolio - Greenwich		Greenwich	Fairfield	CT	06830	1932	1989; 2007; 2010	8,954		SF
Property		40.2	Fairfield County Retail Portfolio - Westport		Westport	Fairfield	CT	06880	1900	2008	4,500		SF
Loan		41	Access Self Storage - Kenilworth, NJ	0.5%	Kenilworth	Union	NJ	07033	1970	2000	95,894		SF
Loan		42	Ellicott Commons	0.5%	Buffalo	Erie	NY	14203	2005	NAP	64,584		SF
Loan		43	Flats at Wick	0.5%	Youngstown	Mahoning	OH	44505	2010	NAP	113		Beds
Loan		44	Best Western St. Christopher Hotel	0.5%	New Orleans	Orleans	LA	70130	2004	NAP	108		Rooms
Loan		45	Hanna Business Park	0.5%	Conroe	Montgomery	TX	77385	2006-2010	NAP	98,465		SF
Loan		46	Highland Commons	0.5%	Austin	Travis	TX	78752	1970	NAP	39,739		SF
Loan	7, 10	47	Green Acres / Holiday Trav-L	0.4%							417		Pads
Property		47.1	Green Acres		Rossville	Catoosa	GA	30741	1968	NAP	247		Pads
Property		47.2	Holiday Trav-L		Rossville	Catoosa	GA	30741	1972	NAP	170		Pads
Loan		48	Access Self Storage - Clark, NJ	0.4%	Clark	Union	NJ	07066	1999	NAP	79,339		SF
Loan		49	Pacific Park	0.4%	Aliso Viejo	Orange	CA	92656	1991	NAP	19,358		SF
Loan		50	Easley Town Center	0.4%	Easley	Pickens	SC	29640	2011	NAP	21,300		SF
Loan		51	Alden Village Estates MHC	0.3%	Alden	Erie	NY	14004	1970; 1982; 1997	NAP	150		Units
Loan		52	Walgreens - Winston Salem	0.3%	Winston Salem	Forsyth	NC	27106	2008	NAP	14,820		SF
Loan		53	Rockledge Villas	0.2%	Rockledge	Brevard	FL	32955	1965	NAP	93		Units
Loan		54	Pioneer Village MHC	0.2%	Horseheads	Chemung	NY	14845	1970; 1980	NAP	87		Units

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
									MORTGAGE LOAN CHARACTERISTICS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Occupancy Rate	Occupancy Rate As-of Date	Appraised Value	Appraisal As-of Date	Mortgage Rate	Administrative Fee Rate(2)	Interest Accrual Basis
Loan		1	The Crossings Premium Outlets	10.1%	100.0%	11/5/2012	$240,000,000	10/23/2012	3.41400%	0.02515%	Actual/360
Loan	3	2	Chrysler East Building	8.8%	96.3%	10/15/2012	$490,000,000	10/1/2012	4.31000%	0.02515%	Actual/360
Loan	4, 5, 6, 7	3	Boston Park Plaza	8.3%	85.4%	9/30/2012	$264,000,000	12/4/2012	4.40200%	0.02515%	Actual/360
Loan	8	4	Wanamaker Building	6.7%	96.6%	11/1/2012	$136,000,000	12/3/2012	3.83000%	0.02515%	Actual/360
Loan	9	5	Hyatt Regency Hill Country Resort and Spa	5.4%	62.8%	11/30/2012	$133,000,000	12/1/2012	5.59000%	0.02515%	Actual/360
Loan	7, 10	6	Storage Post Portfolio	4.8%	95.3%		$119,000,000		3.75500%	0.02515%	Actual/360
Property		6.1	Storage Post - Lawrence		99.6%	12/5/2012	$26,400,000	11/15/2012
Property		6.2	Storage Post - Bruckner		92.6%	12/5/2012	$21,400,000	11/15/2012
Property		6.3	Storage Post - Ridgewood		95.9%	12/5/2012	$21,300,000	11/15/2012
Property		6.4	Storage Post - Fordham		92.6%	12/5/2012	$20,100,000	11/15/2012
Property		6.5	Storage Post - Atlantic Avenue		97.9%	12/5/2012	$19,900,000	11/15/2012
Property		6.6	Storage Post - New Rochelle		91.0%	12/5/2012	$9,900,000	11/15/2012
Loan		7	Carolina Premium Outlets	4.4%	100.0%	11/5/2012	$122,500,000	10/24/2012	3.36400%	0.02515%	Actual/360
Loan	8	8	Broadcasting Square Shopping Center	4.4%	99.7%	12/12/2012	$99,500,000	12/11/2012	3.69200%	0.02515%	Actual/360
Loan	7	9	Kingsgate Center	3.4%	96.9%	12/12/2012	$52,000,000	11/26/2012	4.09800%	0.02515%	Actual/360
Loan	6, 11	10	Embassy Suites - Fort Lauderdale	3.2%	79.0%	10/31/2012	$62,000,000	8/1/2012	4.95000%	0.02515%	Actual/360
Loan		11	Fair Lakes Center	3.2%	100.0%	10/31/2012	$55,500,000	10/15/2012	4.20000%	0.02515%	Actual/360
Loan		12	The Atrium at Fashion Center	2.2%	100.0%	1/3/2013	$40,400,000	11/28/2012	3.99100%	0.02515%	Actual/360
Loan		13	Mather Corporate Center	2.1%	100.0%	9/30/2012	$32,500,000	9/26/2012	4.43500%	0.02515%	Actual/360
Loan	7, 10	14	Hamden Medical Office Portfolio	2.1%	100.0%		$34,500,000		4.36625%	0.02515%	Actual/360
Property		14.1	2200 Whitney Avenue		100.0%	12/18/2012	$21,000,000	10/18/2012
Property		14.2	2080 Whitney Avenue		100.0%	12/18/2012	$13,500,000	10/18/2012
Loan	6	15	11451 Katy Freeway	2.0%	95.3%	11/26/2012	$32,550,000	11/20/2012	4.20000%	0.02515%	Actual/360
Loan		16	Anderson Mall	1.8%	87.2%	6/4/2012	$34,000,000	5/1/2012	4.61200%	0.02515%	Actual/360
Loan	7	17	Warwick Estates MHC	1.8%	89.5%	9/30/2012	$29,200,000	8/29/2012	4.85000%	0.02515%	Actual/360
Loan		18	Riverdale	1.6%	91.5%	11/8/2012	$32,300,000	10/11/2012	4.10000%	0.02515%	Actual/360
Loan		19	One Concourse	1.4%	95.4%	12/6/2012	$21,600,000	12/1/2012	4.16900%	0.02515%	Actual/360
Loan		20	58-66 East Fordham Road	1.3%	100.0%	12/12/2012	$20,300,000	12/6/2012	4.06350%	0.02515%	Actual/360
Loan		21	875 - 975 Bloomfield Avenue	1.2%	93.8%	8/29/2012	$32,900,000	10/2/2012	3.92375%	0.02515%	Actual/360
Loan		22	2929 Briarpark	1.2%	95.4%	1/22/2013	$17,925,000	11/8/2012	4.05000%	0.02515%	Actual/360
Loan		23	Huntington Station Apartments	1.0%	91.2%	9/17/2012	$15,300,000	9/11/2012	4.11000%	0.02515%	Actual/360
Loan		24	Homewood Suites - Oxnard, CA	1.0%	64.8%	10/31/2012	$16,400,000	10/11/2012	4.41750%	0.02515%	Actual/360
Crossed			Northland Estates and Lake Haven Crossed Portfolio	1.0%	93.1%		$14,970,000		4.91900%		Actual/360
Loan	12	25	Northland Estates MHC	0.6%	100.0%	10/31/2012	$9,380,000	9/5/2012	4.91900%	0.02515%	Actual/360
Loan	12	26	Lake Haven MHC	0.4%	82.0%	12/7/2012	$5,590,000	9/10/2012	4.91900%	0.02515%	Actual/360
Loan	7	27	Lee’s Hill II	1.0%	86.1%	12/4/2012	$14,900,000	10/26/2012	4.23300%	0.02515%	Actual/360
Loan		28	Landmark Industrial Portfolio	0.9%	84.4%	10/8/2012	$14,800,000	10/4/2012	4.20400%	0.02515%	Actual/360
Loan		29	North Loop Plaza	0.9%	100.0%	10/30/2012	$13,600,000	10/16/2012	4.15500%	0.02515%	Actual/360
Loan		30	Fairfield Inn Columbus	0.8%	76.8%	12/31/2012	$14,100,000	12/27/2012	4.53000%	0.02515%	Actual/360
Loan		31	Security Self Storage - Delray Beach, FL	0.8%	93.5%	12/14/2012	$12,100,000	9/14/2012	4.49000%	0.02515%	Actual/360
Loan		32	Terrace View Estates	0.7%	96.9%	12/31/2012	$11,400,000	11/5/2012	4.14100%	0.02515%	Actual/360
Loan		33	Shops at Fox River	0.7%	100.0%	12/31/2012	$11,100,000	7/22/2012	4.79300%	0.02515%	Actual/360
Loan		34	Walgreens Oak Park	0.7%	100.0%	2/1/2013	$13,400,000	10/16/2012	4.18500%	0.02515%	Actual/360
Loan		35	Security Self Storage - Lake Worth, FL	0.6%	76.0%	8/23/2012	$10,150,000	9/14/2012	4.62000%	0.02515%	Actual/360
Loan		36	Oceanview Medical Center	0.6%	83.6%	11/9/2012	$10,600,000	10/15/2012	4.22000%	0.02515%	Actual/360
Loan	7	37	Parham One Shopping Center	0.6%	98.1%	8/31/2012	$9,600,000	8/22/2012	4.84700%	0.02515%	Actual/360
Loan		38	Royal Palms MHC	0.6%	93.7%	12/7/2012	$8,660,000	9/10/2012	4.86900%	0.02515%	Actual/360
Loan		39	Anchor Self Storage	0.6%	100.0%	11/28/2012	$10,850,000	9/26/2012	4.30000%	0.02515%	Actual/360
Loan	7, 10	40	Fairfield County Retail Portfolio	0.6%	83.9%	12/7/2012	$12,800,000		4.53500%	0.02515%	Actual/360
Property		40.1	Fairfield County Retail Portfolio - Greenwich		75.9%	12/7/2012	$7,900,000	11/8/2012
Property		40.2	Fairfield County Retail Portfolio - Westport		100.0%	12/7/2012	$4,900,000	11/8/2012
Loan		41	Access Self Storage - Kenilworth, NJ	0.5%	77.5%	8/13/2012	$11,000,000	8/14/2012	4.38600%	0.02515%	Actual/360
Loan		42	Ellicott Commons	0.5%	100.0%	12/6/2012	$7,800,000	9/17/2012	4.86200%	0.02515%	Actual/360
Loan		43	Flats at Wick	0.5%	95.6%	12/1/2012	$7,650,000	8/1/2012	4.85000%	0.02515%	Actual/360
Loan		44	Best Western St. Christopher Hotel	0.5%	71.2%	11/30/2012	$16,300,000	10/31/2012	4.75900%	0.02515%	Actual/360
Loan		45	Hanna Business Park	0.5%	86.8%	8/6/2012	$7,720,000	9/25/2012	4.55000%	0.02515%	Actual/360
Loan		46	Highland Commons	0.5%	96.3%	11/15/2012	$7,100,000	11/13/2012	4.16700%	0.02515%	Actual/360
Loan	7, 10	47	Green Acres / Holiday Trav-L	0.4%	74.0%		$8,880,000		4.03000%	0.02515%	Actual/360
Property		47.1	Green Acres		93.5%	12/31/2011	$5,480,000	11/9/2012
Property		47.2	Holiday Trav-L		45.6%	12/31/2011	$3,400,000	11/9/2012
Loan		48	Access Self Storage - Clark, NJ	0.4%	98.2%	8/13/2012	$12,500,000	8/14/2012	4.23600%	0.02515%	Actual/360
Loan		49	Pacific Park	0.4%	100.0%	11/9/2012	$6,850,000	10/16/2012	4.42500%	0.02515%	Actual/360
Loan		50	Easley Town Center	0.4%	90.1%	11/21/2012	$5,900,000	10/19/2012	4.08400%	0.02515%	Actual/360
Loan		51	Alden Village Estates MHC	0.3%	86.0%	12/7/2012	$5,210,000	9/6/2012	5.00000%	0.02515%	Actual/360
Loan		52	Walgreens - Winston Salem	0.3%	100.0%	2/1/2013	$5,975,000	11/14/2012	4.24000%	0.02515%	Actual/360
Loan		53	Rockledge Villas	0.2%	92.5%	10/17/2012	$3,800,000	11/8/2012	4.84700%	0.02515%	Actual/360
Loan		54	Pioneer Village MHC	0.2%	93.1%	11/29/2012	$2,930,000	9/5/2012	4.72400%	0.02515%	Actual/360

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Seasoning (mos.)	ARD (Yes/No)	Original Term to Maturity  or ARD (mos.)	Remaining Term to Maturity or ARD (mos.)	Original Interest-Only Period (mos.)	Remaining Interest-Only Period (mos.)	Original Amortization Term (mos.)	Remaining Amortization Term (mos.)
Loan		1	The Crossings Premium Outlets	10.1%	2	No	120	118	36	34	360	360
Loan	3	2	Chrysler East Building	8.8%	3	No	120	117	120	117	0	0
Loan	4, 5, 6, 7	3	Boston Park Plaza	8.3%	0	No	60	60	0	0	360	360
Loan	8	4	Wanamaker Building	6.7%	0	No	120	120	0	0	360	360
Loan	9	5	Hyatt Regency Hill Country Resort and Spa	5.4%	1	No	60	59	12	11	360	360
Loan	7, 10	6	Storage Post Portfolio	4.8%	1	No	120	119	120	119	0	0
Property		6.1	Storage Post - Lawrence
Property		6.2	Storage Post - Bruckner
Property		6.3	Storage Post - Ridgewood
Property		6.4	Storage Post - Fordham
Property		6.5	Storage Post - Atlantic Avenue
Property		6.6	Storage Post - New Rochelle
Loan		7	Carolina Premium Outlets	4.4%	2	No	120	118	0	0	360	358
Loan	8	8	Broadcasting Square Shopping Center	4.4%	0	No	120	120	120	120	0	0
Loan	7	9	Kingsgate Center	3.4%	1	No	120	119	0	0	360	359
Loan	6, 11	10	Embassy Suites - Fort Lauderdale	3.2%	4	No	120	116	0	0	360	356
Loan		11	Fair Lakes Center	3.2%	1	No	120	119	0	0	360	359
Loan		12	The Atrium at Fashion Center	2.2%	0	No	120	120	0	0	360	360
Loan		13	Mather Corporate Center	2.1%	0	No	120	120	0	0	360	360
Loan	7, 10	14	Hamden Medical Office Portfolio	2.1%	1	No	120	119	0	0	360	359
Property		14.1	2200 Whitney Avenue
Property		14.2	2080 Whitney Avenue
Loan	6	15	11451 Katy Freeway	2.0%	1	No	120	119	12	11	360	360
Loan		16	Anderson Mall	1.8%	2	No	120	118	0	0	300	298
Loan	7	17	Warwick Estates MHC	1.8%	2	No	120	118	0	0	360	358
Loan		18	Riverdale	1.6%	2	No	120	118	0	0	300	298
Loan		19	One Concourse	1.4%	1	No	84	83	0	0	360	359
Loan		20	58-66 East Fordham Road	1.3%	0	No	120	120	0	0	360	360
Loan		21	875 - 975 Bloomfield Avenue	1.2%	1	No	120	119	120	119	0	0
Loan		22	2929 Briarpark	1.2%	1	No	120	119	24	23	360	360
Loan		23	Huntington Station Apartments	1.0%	2	No	120	118	0	0	360	358
Loan		24	Homewood Suites - Oxnard, CA	1.0%	1	No	120	119	0	0	300	299
Crossed			Northland Estates and Lake Haven Crossed Portfolio	1.0%	1	No	120	119	0	0	360	359
Loan	12	25	Northland Estates MHC	0.6%	1	No	120	119	0	0	360	359
Loan	12	26	Lake Haven MHC	0.4%	1	No	120	119	0	0	360	359
Loan	7	27	Lee’s Hill II	1.0%	1	No	120	119	0	0	360	359
Loan		28	Landmark Industrial Portfolio	0.9%	3	No	120	117	0	0	360	357
Loan		29	North Loop Plaza	0.9%	3	No	120	117	0	0	360	357
Loan		30	Fairfield Inn Columbus	0.8%	0	No	120	120	0	0	300	300
Loan		31	Security Self Storage - Delray Beach, FL	0.8%	0	No	120	120	0	0	360	360
Loan		32	Terrace View Estates	0.7%	1	No	120	119	0	0	360	359
Loan		33	Shops at Fox River	0.7%	3	No	120	117	0	0	360	357
Loan		34	Walgreens Oak Park	0.7%	2	No	120	118	0	0	360	358
Loan		35	Security Self Storage - Lake Worth, FL	0.6%	3	No	120	117	0	0	360	357
Loan		36	Oceanview Medical Center	0.6%	2	No	120	118	12	10	360	360
Loan	7	37	Parham One Shopping Center	0.6%	3	No	120	117	12	9	300	300
Loan		38	Royal Palms MHC	0.6%	1	No	120	119	0	0	360	359
Loan		39	Anchor Self Storage	0.6%	2	No	120	118	0	0	360	358
Loan	7, 10	40	Fairfield County Retail Portfolio	0.6%	1	No	120	119	0	0	360	359
Property		40.1	Fairfield County Retail Portfolio - Greenwich
Property		40.2	Fairfield County Retail Portfolio - Westport
Loan		41	Access Self Storage - Kenilworth, NJ	0.5%	4	No	120	116	0	0	240	236
Loan		42	Ellicott Commons	0.5%	1	No	120	119	0	0	330	329
Loan		43	Flats at Wick	0.5%	1	No	120	119	0	0	300	299
Loan		44	Best Western St. Christopher Hotel	0.5%	0	No	120	120	0	0	300	300
Loan		45	Hanna Business Park	0.5%	3	No	120	117	0	0	360	357
Loan		46	Highland Commons	0.5%	1	No	120	119	0	0	360	359
Loan	7, 10	47	Green Acres / Holiday Trav-L	0.4%	2	No	120	118	0	0	300	298
Property		47.1	Green Acres
Property		47.2	Holiday Trav-L
Loan		48	Access Self Storage - Clark, NJ	0.4%	4	No	120	116	0	0	240	236
Loan		49	Pacific Park	0.4%	2	No	84	82	0	0	360	358
Loan		50	Easley Town Center	0.4%	2	No	120	118	0	0	360	358
Loan		51	Alden Village Estates MHC	0.3%	0	No	120	120	0	0	360	360
Loan		52	Walgreens - Winston Salem	0.3%	1	No	120	119	0	0	360	359
Loan		53	Rockledge Villas	0.2%	1	No	120	119	0	0	300	299
Loan		54	Pioneer Village MHC	0.2%	1	No	120	119	0	0	360	359

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Note Date	First Payment Date	First P&I Payment Date (Partial IO Loans)	Maturity  Date or  ARD	Final Maturity Date	Monthly Debt Service (P&I)	Monthly Debt Service (IO)	Annual Debt Service (P&I)	Annual Debt Service (IO)
Loan		1	The Crossings Premium Outlets	10.1%	11/14/2012	1/1/2013	1/1/2016	12/1/2022	NAP	$510,896.55	$331,719.10	$6,130,759	$3,980,629
Loan	3	2	Chrysler East Building	8.8%	11/1/2012	12/7/2012	NAP	11/7/2022	NAP	$0.00	$364,155.09	$0	$4,369,861
Loan	4, 5, 6, 7	3	Boston Park Plaza	8.3%	1/22/2013	3/1/2013	NAP	2/1/2018	NAP	$475,835.10	$0.00	$5,710,021	$0
Loan	8	4	Wanamaker Building	6.7%	1/14/2013	3/7/2013	NAP	2/7/2023	NAP	$357,765.09	$0.00	$4,293,181	$0
Loan	9	5	Hyatt Regency Hill Country Resort and Spa	5.4%	12/31/2012	2/1/2013	2/1/2014	1/1/2018	NAP	$349,803.62	$288,104.98	$4,197,643	$3,457,260
Loan	7, 10	6	Storage Post Portfolio	4.8%	12/20/2012	2/1/2013	NAP	1/1/2023	NAP	$0.00	$172,590.93	$0	$2,071,091
Property		6.1	Storage Post - Lawrence
Property		6.2	Storage Post - Bruckner
Property		6.3	Storage Post - Ridgewood
Property		6.4	Storage Post - Fordham
Property		6.5	Storage Post - Atlantic Avenue
Property		6.6	Storage Post - New Rochelle
Loan		7	Carolina Premium Outlets	4.4%	11/14/2012	1/1/2013	NAP	12/1/2022	NAP	$222,951.21	$0.00	$2,675,415	$0
Loan	8	8	Broadcasting Square Shopping Center	4.4%	1/11/2013	3/1/2013	NAP	2/1/2023	NAP	$0.00	$155,969.91	$0	$1,871,639
Loan	7	9	Kingsgate Center	3.4%	12/24/2012	2/1/2013	NAP	1/1/2023	NAP	$188,402.12	$0.00	$2,260,825	$0
Loan	6, 11	10	Embassy Suites - Fort Lauderdale	3.2%	9/28/2012	11/1/2012	NAP	10/1/2022	NAP	$194,826.05	$0.00	$2,337,913	$0
Loan		11	Fair Lakes Center	3.2%	12/11/2012	2/1/2013	NAP	1/1/2023	NAP	$176,046.18	$0.00	$2,112,554	$0
Loan		12	The Atrium at Fashion Center	2.2%	1/9/2013	3/1/2013	NAP	2/1/2023	NAP	$119,224.14	$0.00	$1,430,690	$0
Loan		13	Mather Corporate Center	2.1%	1/24/2013	3/1/2013	NAP	2/1/2023	NAP	$121,684.98	$0.00	$1,460,220	$0
Loan	7, 10	14	Hamden Medical Office Portfolio	2.1%	12/20/2012	2/1/2013	NAP	1/1/2023	NAP	$118,707.09	$0.00	$1,424,485	$0
Property		14.1	2200 Whitney Avenue
Property		14.2	2080 Whitney Avenue
Loan	6	15	11451 Katy Freeway	2.0%	12/28/2012	2/1/2013	2/1/2014	1/1/2023	NAP	$111,833.34	$81,153.19	$1,342,000	$973,838
Loan		16	Anderson Mall	1.8%	11/20/2012	1/1/2013	NAP	12/1/2022	NAP	$117,364.13	$0.00	$1,408,370	$0
Loan	7	17	Warwick Estates MHC	1.8%	11/15/2012	1/1/2013	NAP	12/1/2022	NAP	$108,704.52	$0.00	$1,304,454	$0
Loan		18	Riverdale	1.6%	11/21/2012	1/1/2013	NAP	12/1/2022	NAP	$97,340.76	$0.00	$1,168,089	$0
Loan		19	One Concourse	1.4%	12/31/2012	2/1/2013	NAP	1/1/2020	NAP	$76,004.69	$0.00	$912,056	$0
Loan		20	58-66 East Fordham Road	1.3%	1/2/2013	3/1/2013	NAP	2/1/2023	NAP	$69,757.09	$0.00	$837,085	$0
Loan		21	875 - 975 Bloomfield Avenue	1.2%	12/21/2012	2/1/2013	NAP	1/1/2023	NAP	$0.00	$46,412.88	$0	$556,955
Loan		22	2929 Briarpark	1.2%	12/20/2012	2/1/2013	2/1/2015	1/1/2023	NAP	$63,760.14	$45,425.39	$765,122	$545,105
Loan		23	Huntington Station Apartments	1.0%	11/16/2012	1/1/2013	NAP	12/1/2022	NAP	$57,025.41	$0.00	$684,305	$0
Loan		24	Homewood Suites - Oxnard, CA	1.0%	12/19/2012	2/1/2013	NAP	1/1/2023	NAP	$64,177.09	$0.00	$770,125	$0
Crossed			Northland Estates and Lake Haven Crossed Portfolio	1.0%	12/28/2012	2/1/2013	NAP	1/1/2023	NAP	$59,464.43	$0.00	$713,573	$0
Loan	12	25	Northland Estates MHC	0.6%	12/28/2012	2/1/2013	NAP	1/1/2023	NAP	$37,417.91	$0.00	$449,015	$0
Loan	12	26	Lake Haven MHC	0.4%	12/28/2012	2/1/2013	NAP	1/1/2023	NAP	$22,046.52	$0.00	$264,558	$0
Loan	7	27	Lee’s Hill II	1.0%	12/31/2012	2/1/2013	NAP	1/1/2023	NAP	$54,863.12	$0.00	$658,357	$0
Loan		28	Landmark Industrial Portfolio	0.9%	11/1/2012	12/1/2012	NAP	11/1/2022	NAP	$50,148.19	$0.00	$601,778	$0
Loan		29	North Loop Plaza	0.9%	11/1/2012	12/1/2012	NAP	11/1/2022	NAP	$49,612.22	$0.00	$595,347	$0
Loan		30	Fairfield Inn Columbus	0.8%	1/17/2013	3/1/2013	NAP	2/1/2023	NAP	$49,620.76	$0.00	$595,449	$0
Loan		31	Security Self Storage - Delray Beach, FL	0.8%	1/2/2013	3/1/2013	NAP	2/1/2023	NAP	$44,029.94	$0.00	$528,359	$0
Loan		32	Terrace View Estates	0.7%	12/21/2012	2/1/2013	NAP	1/1/2023	NAP	$40,545.91	$0.00	$486,551	$0
Loan		33	Shops at Fox River	0.7%	10/26/2012	12/1/2012	NAP	11/1/2022	NAP	$42,463.63	$0.00	$509,564	$0
Loan		34	Walgreens Oak Park	0.7%	11/20/2012	1/1/2013	NAP	12/1/2022	NAP	$39,051.37	$0.00	$468,616	$0
Loan		35	Security Self Storage - Lake Worth, FL	0.6%	10/18/2012	12/1/2012	NAP	11/1/2022	NAP	$37,510.34	$0.00	$450,124	$0
Loan		36	Oceanview Medical Center	0.6%	11/29/2012	1/1/2013	1/1/2014	12/1/2022	NAP	$34,312.96	$24,958.56	$411,756	$299,503
Loan	7	37	Parham One Shopping Center	0.6%	10/11/2012	12/1/2012	12/1/2013	11/1/2022	NAP	$37,996.90	$27,028.76	$455,963	$324,345
Loan		38	Royal Palms MHC	0.6%	12/28/2012	2/1/2013	NAP	1/1/2023	NAP	$34,348.42	$0.00	$412,181	$0
Loan		39	Anchor Self Storage	0.6%	11/30/2012	1/1/2013	NAP	12/1/2022	NAP	$32,166.64	$0.00	$386,000	$0
Loan	7, 10	40	Fairfield County Retail Portfolio	0.6%	12/26/2012	2/1/2013	NAP	1/1/2023	NAP	$32,052.32	$0.00	$384,628	$0
Property		40.1	Fairfield County Retail Portfolio - Greenwich
Property		40.2	Fairfield County Retail Portfolio - Westport
Loan		41	Access Self Storage - Kenilworth, NJ	0.5%	10/1/2012	11/1/2012	NAP	10/1/2022	NAP	$38,843.76	$0.00	$466,125	$0
Loan		42	Ellicott Commons	0.5%	12/14/2012	2/1/2013	NAP	1/1/2023	NAP	$30,524.85	$0.00	$366,298	$0
Loan		43	Flats at Wick	0.5%	12/31/2012	2/1/2013	NAP	1/1/2023	NAP	$31,961.56	$0.00	$383,539	$0
Loan		44	Best Western St. Christopher Hotel	0.5%	1/18/2013	3/1/2013	NAP	2/1/2023	NAP	$30,814.30	$0.00	$369,772	$0
Loan		45	Hanna Business Park	0.5%	10/26/2012	12/1/2012	NAP	11/1/2022	NAP	$27,521.67	$0.00	$330,260	$0
Loan		46	Highland Commons	0.5%	12/3/2012	2/1/2013	NAP	1/1/2023	NAP	$25,572.38	$0.00	$306,869	$0
Loan	7, 10	47	Green Acres / Holiday Trav-L	0.4%	11/30/2012	1/1/2013	NAP	12/1/2022	NAP	$26,871.86	$0.00	$322,462	$0
Property		47.1	Green Acres
Property		47.2	Holiday Trav-L
Loan		48	Access Self Storage - Clark, NJ	0.4%	10/1/2012	11/1/2012	NAP	10/1/2022	NAP	$31,542.89	$0.00	$378,515	$0
Loan		49	Pacific Park	0.4%	11/27/2012	1/1/2013	NAP	12/1/2019	NAP	$23,354.10	$0.00	$280,249	$0
Loan		50	Easley Town Center	0.4%	11/29/2012	1/1/2013	NAP	12/1/2022	NAP	$21,340.48	$0.00	$256,086	$0
Loan		51	Alden Village Estates MHC	0.3%	1/7/2013	3/1/2013	NAP	2/1/2023	NAP	$18,520.35	$0.00	$222,244	$0
Loan		52	Walgreens - Winston Salem	0.3%	12/19/2012	2/1/2013	NAP	1/1/2023	NAP	$14,740.64	$0.00	$176,888	$0
Loan		53	Rockledge Villas	0.2%	12/12/2012	2/1/2013	NAP	1/1/2023	NAP	$14,392.77	$0.00	$172,713	$0
Loan		54	Pioneer Village MHC	0.2%	12/3/2012	2/1/2013	NAP	1/1/2023	NAP	$11,285.76	$0.00	$135,429	$0

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

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)

Loan

1

The Crossings Premium Outlets

10.1%

Hard

Springing

No

Group A

2.40x

3.69x

2.26x

3.48x

Loan

3

2

Chrysler East Building

8.8%

Hard

In Place

No

NAP

NAP

2.07x

NAP

1.99x

Loan

4, 5, 6, 7

3

Boston Park Plaza

8.3%

Hard

In Place

No

NAP

2.34x

NAP

1.98x

NAP

Loan

8

4

Wanamaker Building

6.7%

Hard

In Place

No

NAP

2.38x

NAP

1.91x

NAP

Loan

9

5

Hyatt Regency Hill Country Resort and Spa

5.4%

Soft

In Place

No

NAP

1.90x

2.30x

1.48x

1.79x

Loan

7, 10

6

Storage Post Portfolio

4.8%

Hard

Springing

No

NAP

NAP

3.15x

NAP

3.13x

Property

6.1

Storage Post - Lawrence

Property

6.2

Storage Post - Bruckner

Property

6.3

Storage Post - Ridgewood

Property

6.4

Storage Post - Fordham

Property

6.5

Storage Post - Atlantic Avenue

Property

6.6

Storage Post - New Rochelle

Loan

7

Carolina Premium Outlets

4.4%

Hard

Springing

No

Group A

3.24x

NAP

3.04x

NAP

Loan

8

8

Broadcasting Square Shopping Center

4.4%

Hard

In Place

No

NAP

NAP

3.76x

NAP

3.50x

Loan

7

9

Kingsgate Center

3.4%

Soft

Springing

No

NAP

1.62x

NAP

1.49x

NAP

Loan

6, 11

10

Embassy Suites - Fort Lauderdale

3.2%

Soft

Springing

No

NAP

2.04x

NAP

1.74x

NAP

Loan

11

Fair Lakes Center

3.2%

Hard

Springing

No

NAP

1.56x

NAP

1.48x

NAP

Loan

12

The Atrium at Fashion Center

2.2%

Hard

Springing

No

NAP

1.77x

NAP

1.68x

NAP

Loan

13

Mather Corporate Center

2.1%

Hard

Springing

No

NAP

1.68x

NAP

1.50x

NAP

Loan

7, 10

14

Hamden Medical Office Portfolio

2.1%

Hard

In Place

No

NAP

1.56x

NAP

1.42x

NAP

Property

14.1

2200 Whitney Avenue

Property

14.2

2080 Whitney Avenue

Loan

6

15

11451 Katy Freeway

2.0%

Hard

Springing

No

NAP

1.65x

2.27x

1.47x

2.02x

Loan

16

Anderson Mall

1.8%

Hard

Springing

No

Group A

2.08x

NAP

1.89x

NAP

Loan

7

17

Warwick Estates MHC

1.8%

Hard

Springing

No

NAP

1.41x

NAP

1.39x

NAP

Loan

18

Riverdale

1.6%

None

NAP

No

NAP

1.85x

NAP

1.69x

NAP

Loan

19

One Concourse

1.4%

Hard

In Place

No

NAP

1.63x

NAP

1.46x

NAP

Loan

20

58-66 East Fordham Road

1.3%

Springing

Springing

No

NAP

1.43x

NAP

1.41x

NAP

Loan

21

875 - 975 Bloomfield Avenue

1.2%

Springing

Springing

No

NAP

NAP

4.19x

NAP

3.96x

Loan

22

2929 Briarpark

1.2%

Springing

Springing

No

NAP

1.86x

2.61x

1.46x

2.04x

Loan

23

Huntington Station Apartments

1.0%

Springing

Springing

No

NAP

1.79x

NAP

1.67x

NAP

Loan

24

Homewood Suites - Oxnard, CA

1.0%

Hard

Springing

No

NAP

2.01x

NAP

1.80x

NAP

Crossed

Northland Estates and Lake Haven Crossed Portfolio

1.0%

Group B

1.45x

NAP

1.42x

NAP

Loan

12

25

Northland Estates MHC

0.6%

Hard

Springing

Yes

NAP

1.45x

NAP

1.42x

NAP

Loan

12

26

Lake Haven MHC

0.4%

Hard

Springing

Yes

NAP

1.45x

NAP

1.42x

NAP

Loan

7

27

Lee’s Hill II

1.0%

Hard

In Place

No

NAP

1.93x

NAP

1.60x

NAP

Loan

28

Landmark Industrial Portfolio

0.9%

Hard

Springing

No

NAP

2.08x

NAP

1.84x

NAP

Loan

29

North Loop Plaza

0.9%

Hard

In Place

No

Group D

1.63x

NAP

1.53x

NAP

Loan

30

Fairfield Inn Columbus

0.8%

Hard

Springing

No

NAP

1.94x

NAP

1.74x

NAP

Loan

31

Security Self Storage - Delray Beach, FL

0.8%

Springing

Springing

No

Group C

1.89x

NAP

1.86x

NAP

Loan

32

Terrace View Estates

0.7%

None

NAP

No

Group E

1.52x

NAP

1.50x

NAP

Loan

33

Shops at Fox River

0.7%

Hard

Springing

No

NAP

1.68x

NAP

1.54x

NAP

Loan

34

Walgreens Oak Park

0.7%

Hard

Springing

No

NAP

1.58x

NAP

1.58x

NAP

Loan

35

Security Self Storage - Lake Worth, FL

0.6%

Springing

Springing

No

Group C

1.63x

NAP

1.61x

NAP

Loan

36

Oceanview Medical Center

0.6%

Springing

Springing

No

Group F

1.58x

2.17x

1.45x

1.99x

Loan

7

37

Parham One Shopping Center

0.6%

Hard

Springing

No

NAP

1.62x

2.27x

1.44x

2.02x

Loan

38

Royal Palms MHC

0.6%

Hard

Springing

No

Group B

1.46x

NAP

1.43x

NAP

Loan

39

Anchor Self Storage

0.6%

Hard

In Place

No

NAP

1.98x

NAP

1.93x

NAP

Loan

7, 10

40

Fairfield County Retail Portfolio

0.6%

Hard

Springing

No

NAP

1.31x

NAP

1.24x

NAP

Property

40.1

Fairfield County Retail Portfolio - Greenwich

Property

40.2

Fairfield County Retail Portfolio - Westport

Loan

41

Access Self Storage - Kenilworth, NJ

0.5%

None

NAP

No

Group G

1.60x

NAP

1.57x

NAP

Loan

42

Ellicott Commons

0.5%

Hard

In Place

No

NAP

1.40x

NAP

1.33x

NAP

Loan

43

Flats at Wick

0.5%

Hard

Springing

No

NAP

1.37x

NAP

1.32x

NAP

Loan

44

Best Western St. Christopher Hotel

0.5%

Hard

Springing

No

NAP

3.98x

NAP

3.45x

NAP

Loan

45

Hanna Business Park

0.5%

Springing

Springing

No

NAP

1.92x

NAP

1.72x

NAP

Loan

46

Highland Commons

0.5%

Hard

In Place

No

Group D

1.64x

NAP

1.53x

NAP

Loan

7, 10

47

Green Acres / Holiday Trav-L

0.4%

None

NAP

No

Group E

2.08x

NAP

2.01x

NAP

Property

47.1

Green Acres

Property

47.2

Holiday Trav-L

Loan

48

Access Self Storage - Clark, NJ

0.4%

None

NAP

No

Group G

2.10x

NAP

2.07x

NAP

Loan

49

Pacific Park

0.4%

Springing

Springing

No

Group F

1.64x

NAP

1.52x

NAP

Loan

50

Easley Town Center

0.4%

Hard

Springing

No

NAP

1.89x

NAP

1.79x

NAP

Loan

51

Alden Village Estates MHC

0.3%

Hard

Springing

No

Group B

1.77x

NAP

1.72x

NAP

Loan

52

Walgreens - Winston Salem

0.3%

Springing

Springing

No

NAP

2.05x

NAP

2.03x

NAP

Loan

53

Rockledge Villas

0.2%

Hard

Springing

No

NAP

1.76x

NAP

1.59x

NAP

Loan

54

Pioneer Village MHC

0.2%

Soft

Springing

No

Group B

1.57x

NAP

1.53x

NAP

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Cut-Off Date LTV Ratio	LTV Ratio at Maturity/ARD	Grace Period to Late Charge (Days)	Grace Period to Default (Days)	Due Date	Prepayment Provisions (No. of Payments)	YM Formula
Loan		1	The Crossings Premium Outlets	10.1%	47.9%	40.9%	5	4	First	LO(26);D(87);O(7)
Loan	3	2	Chrysler East Building	8.8%	54.1%	54.1%	0	0	Seventh	YM0.5(27);D/YM0.5(89);O(4)	A
Loan	4, 5, 6, 7	3	Boston Park Plaza	8.3%	45.5%	41.6%	0	0	First	YM1(35);O(25)	S
Loan	8	4	Wanamaker Building	6.7%	56.3%	44.5%	0	0	Seventh	LO(24);D(92);O(4)
Loan	9	5	Hyatt Regency Hill Country Resort and Spa	5.4%	45.9%	43.4%	5	5	First	LO(25);D(10);O(25)
Loan	7, 10	6	Storage Post Portfolio	4.8%	45.7%	45.7%	4	4	First	LO(25);YM1(91);O(4)	C
Property		6.1	Storage Post - Lawrence
Property		6.2	Storage Post - Bruckner
Property		6.3	Storage Post - Ridgewood
Property		6.4	Storage Post - Fordham
Property		6.5	Storage Post - Atlantic Avenue
Property		6.6	Storage Post - New Rochelle
Loan		7	Carolina Premium Outlets	4.4%	41.1%	32.1%	5	4	First	LO(26);D(87);O(7)
Loan	8	8	Broadcasting Square Shopping Center	4.4%	50.3%	50.3%	4	4	First	LO(24);D(92);O(4)
Loan	7	9	Kingsgate Center	3.4%	74.9%	59.9%	4	4	First	LO(25);D(91);O(4)
Loan	6, 11	10	Embassy Suites - Fort Lauderdale	3.2%	58.6%	48.4%	2 business days, one time during any 12 month period	2 business days, one time during any 12 month period	First	LO(25);YM1(92);O(3)	T
Loan		11	Fair Lakes Center	3.2%	64.8%	52.0%	5	5	First	LO(25);D(91);O(4)
Loan		12	The Atrium at Fashion Center	2.2%	61.9%	49.3%	5	5	First	LO(24);D(92);O(4)
Loan		13	Mather Corporate Center	2.1%	74.5%	60.2%	4	4	First	LO(36);YM1(80);O(4)	C
Loan	7, 10	14	Hamden Medical Office Portfolio	2.1%	68.9%	55.6%	4	4	First	LO(25);D(91);O(4)
Property		14.1	2200 Whitney Avenue
Property		14.2	2080 Whitney Avenue
Loan	6	15	11451 Katy Freeway	2.0%	70.3%	58.0%	5	5	First	LO(25);D(91);O(4)
Loan		16	Anderson Mall	1.8%	61.2%	45.4%	5	4	First	LO(26);D(87);O(7)
Loan	7	17	Warwick Estates MHC	1.8%	70.4%	57.8%	4	4	First	LO(26);D(91);O(3)
Loan		18	Riverdale	1.6%	56.3%	41.0%	4	4	First	LO(26);D(90);O(4)
Loan		19	One Concourse	1.4%	72.1%	62.8%	4	4	First	LO(25);D(55);O(4)
Loan		20	58-66 East Fordham Road	1.3%	71.4%	57.0%	4	4	First	LO(24);D(91);O(5)
Loan		21	875 - 975 Bloomfield Avenue	1.2%	42.6%	42.6%	4	4	First	LO(25);D(90);O(5)
Loan		22	2929 Briarpark	1.2%	74.1%	62.6%	5	5	First	LO(25);D(90);O(5)
Loan		23	Huntington Station Apartments	1.0%	76.8%	61.6%	5	5	First	LO(26);D/YM1(87);O(7)	I
Loan		24	Homewood Suites - Oxnard, CA	1.0%	70.9%	52.1%	4	4	First	LO(25);YM1(91);O(4)	U
Crossed			Northland Estates and Lake Haven Crossed Portfolio	1.0%	74.6%	61.4%			First	LO(25);D(91);O(4)
Loan	12	25	Northland Estates MHC	0.6%	74.6%	61.4%	4	4	First	LO(25);D(91);O(4)
Loan	12	26	Lake Haven MHC	0.4%	74.6%	61.4%	4	4	First	LO(25);D(91);O(4)
Loan	7	27	Lee’s Hill II	1.0%	74.9%	60.2%	4	4	First	LO(25);D(91);O(4)
Loan		28	Landmark Industrial Portfolio	0.9%	69.0%	55.5%	4	4	First	LO(27);D(89);O(4)
Loan		29	North Loop Plaza	0.9%	74.7%	60.1%	4	4	First	LO(27);D(89);O(4)
Loan		30	Fairfield Inn Columbus	0.8%	63.1%	46.5%	15	5	First	LO(24);D(92);O(4)
Loan		31	Security Self Storage - Delray Beach, FL	0.8%	71.9%	58.2%	4	4	First	LO(24);D(92);O(4)
Loan		32	Terrace View Estates	0.7%	73.2%	58.6%	4	4	First	LO(25);D(90);O(5)
Loan		33	Shops at Fox River	0.7%	72.7%	59.7%	5	4	First	LO(27);D(86);O(7)
Loan		34	Walgreens Oak Park	0.7%	59.5%	47.9%	4	4	First	LO(26);D(91);O(3)
Loan		35	Security Self Storage - Lake Worth, FL	0.6%	71.7%	58.5%	4	4	First	LO(27);D(89);O(4)
Loan		36	Oceanview Medical Center	0.6%	66.0%	54.6%	4	4	First	LO(24);YM1(89);O(7)	C
Loan	7	37	Parham One Shopping Center	0.6%	68.8%	53.5%	4	4	First	LO(27);D(89);O(4)
Loan		38	Royal Palms MHC	0.6%	74.9%	61.5%	4	4	First	LO(25);D(91);O(4)
Loan		39	Anchor Self Storage	0.6%	59.8%	48.2%	4	4	First	LO(26);D(91);O(3)
Loan	7, 10	40	Fairfield County Retail Portfolio	0.6%	49.2%	39.9%	5	5	First	LO(11);YM1(105);O(4)	I
Property		40.1	Fairfield County Retail Portfolio - Greenwich
Property		40.2	Fairfield County Retail Portfolio - Westport
Loan		41	Access Self Storage - Kenilworth, NJ	0.5%	55.8%	34.9%	4	4	First	LO(28);YM1(88);O(4)	C
Loan		42	Ellicott Commons	0.5%	71.1%	56.0%	4	4	First	LO(25);D(92);O(3)
Loan		43	Flats at Wick	0.5%	72.4%	54.1%	5	5	First	LO(25);D(91);O(4)
Loan		44	Best Western St. Christopher Hotel	0.5%	33.1%	24.6%	4	4	First	LO(24);D(92);O(4)
Loan		45	Hanna Business Park	0.5%	69.7%	56.8%	4	4	First	LO(27);D(89);O(4)
Loan		46	Highland Commons	0.5%	73.8%	59.2%	4	4	First	LO(25);D(91);O(4)
Loan	7, 10	47	Green Acres / Holiday Trav-L	0.4%	56.9%	41.3%	6	4	First	LO(26);D(89);O(5)
Property		47.1	Green Acres
Property		47.2	Holiday Trav-L
Loan		48	Access Self Storage - Clark, NJ	0.4%	40.4%	25.1%	4	4	First	LO(28);YM1(88);O(4)	C
Loan		49	Pacific Park	0.4%	67.7%	59.4%	4	4	First	LO(24);YM1(53);O(7)	C
Loan		50	Easley Town Center	0.4%	74.8%	59.9%	4	4	First	LO(26);D(90);O(4)
Loan		51	Alden Village Estates MHC	0.3%	66.2%	54.5%	4	4	First	LO(24);D(93);O(3)
Loan		52	Walgreens - Winston Salem	0.3%	50.1%	40.3%	5	5	First	LO(25);D(91);O(4)
Loan		53	Rockledge Villas	0.2%	65.7%	49.1%	4	4	First	LO(25);YM1(92);O(3)	C
Loan		54	Pioneer Village MHC	0.2%	74.0%	60.5%	4	4	First	LO(25);D(92);O(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	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
Loan		1	The Crossings Premium Outlets	10.1%	$19,759,805	$5,549,676	$14,210,129	12/31/2010	12.4%	$17,672,290	$2,372,801	$15,299,489	12/31/2011
Loan	3	2	Chrysler East Building	8.8%	$41,001,371	$21,165,206	$19,836,165	12/31/2010	7.5%	$40,465,856	$21,780,657	$18,685,199	12/31/2011
Loan	4, 5, 6, 7	3	Boston Park Plaza	8.3%	$56,066,000	$51,846,000	$4,220,000	12/31/2010	3.5%	$61,512,662	$50,461,518	$11,051,144	12/31/2011
Loan	8	4	Wanamaker Building	6.7%	$22,152,120	$10,646,461	$11,505,659	12/31/2010	15.0%	$22,074,728	$10,952,633	$11,122,095	12/31/2011
Loan	9	5	Hyatt Regency Hill Country Resort and Spa	5.4%	$39,237,553	$32,130,561	$7,106,992	12/31/2010	11.7%	$45,354,052	$36,686,803	$8,667,249	12/31/2011
Loan	7, 10	6	Storage Post Portfolio	4.8%	$7,519,471	$3,997,287	$3,522,183	12/31/2010	6.5%	$9,291,177	$4,296,893	$4,994,283	12/31/2011
Property		6.1	Storage Post - Lawrence
Property		6.2	Storage Post - Bruckner
Property		6.3	Storage Post - Ridgewood
Property		6.4	Storage Post - Fordham
Property		6.5	Storage Post - Atlantic Avenue
Property		6.6	Storage Post - New Rochelle
Loan		7	Carolina Premium Outlets	4.4%	$10,656,504	$2,748,760	$7,907,744	12/31/2010	15.7%	$11,448,233	$3,123,160	$8,325,073	12/31/2011
Loan	8	8	Broadcasting Square Shopping Center	4.4%	$9,160,020	$2,303,803	$6,856,217	12/31/2009	13.7%	$9,214,671	$2,725,800	$6,488,871	12/31/2010
Loan	7	9	Kingsgate Center	3.4%	$4,421,445	$1,374,568	$3,046,877	12/31/2010	7.8%	$4,785,270	$1,456,244	$3,329,026	12/31/2011
Loan	6, 11	10	Embassy Suites - Fort Lauderdale	3.2%	$17,809,617	$11,959,324	$5,850,293	12/31/2010	16.1%	$16,913,743	$11,975,637	$4,938,106	12/31/2011
Loan		11	Fair Lakes Center	3.2%	$3,789,281	$873,483	$2,915,798	12/31/2009	8.1%	$4,211,605	$880,538	$3,331,067	12/31/2010
Loan		12	The Atrium at Fashion Center	2.2%	$3,201,179	$1,225,613	$1,975,566	12/31/2009	7.9%	$3,245,250	$1,276,305	$1,968,945	12/31/2010
Loan		13	Mather Corporate Center	2.1%	$4,509,204	$926,671	$3,582,533	12/31/2009	14.8%	$4,686,203	$906,690	$3,779,513	12/31/2010
Loan	7, 10	14	Hamden Medical Office Portfolio	2.1%	$4,249,307	$1,819,283	$2,430,024		10.2%	$4,284,111	$1,900,614	$2,383,497
Property		14.1	2200 Whitney Avenue		$2,709,484	$1,257,567	$1,451,917	12/31/2010		$2,723,489	$1,281,700	$1,441,789	12/31/2011
Property		14.2	2080 Whitney Avenue		$1,539,823	$561,716	$978,107	12/31/2010		$1,560,622	$618,914	$941,708	12/31/2011
Loan	6	15	11451 Katy Freeway	2.0%	$3,867,353	$1,147,905	$2,719,448	12/31/2010	11.9%	$3,900,708	$1,221,751	$2,678,957	12/31/2011
Loan		16	Anderson Mall	1.8%	$5,858,983	$2,492,564	$3,366,419	12/31/2010	16.2%	$5,655,517	$2,649,761	$3,005,756	12/31/2011
Loan	7	17	Warwick Estates MHC	1.8%	$2,607,592	$981,406	$1,626,186	12/31/2010	7.9%	$2,836,223	$987,985	$1,848,238	12/31/2011
Loan		18	Riverdale	1.6%	$3,126,214	$799,353	$2,326,861	12/31/2010	12.8%	$3,197,637	$752,508	$2,445,129	12/31/2011
Loan		19	One Concourse	1.4%	NAP	NAP	NAP	NAP	NAP	$499,627	$446,065	$53,562	12/31/2010
Loan		20	58-66 East Fordham Road	1.3%	$939,595	$377,943	$561,652	12/31/2009	3.9%	$1,222,544	$263,053	$959,491	12/31/2010
Loan		21	875 - 975 Bloomfield Avenue	1.2%	$2,841,983	$1,178,148	$1,663,835	12/31/2009	11.9%	$2,892,464	$1,194,588	$1,697,876	12/31/2010
Loan		22	2929 Briarpark	1.2%	$2,184,935	$1,237,496	$947,439	12/31/2010	7.1%	$2,137,758	$1,365,181	$772,577	12/31/2011
Loan		23	Huntington Station Apartments	1.0%	NAP	NAP	NAP	NAP	NAP	$2,778,021	$1,642,533	$1,135,488	12/31/2011
Loan		24	Homewood Suites - Oxnard, CA	1.0%	NAP	NAP	NAP	NAP	NAP	$3,381,208	$1,830,145	$1,551,063	12/31/2011
Crossed			Northland Estates and Lake Haven Crossed Portfolio	1.0%	$1,376,135	$376,790	$999,345		8.9%	$1,516,069	$424,259	$1,091,810
Loan	12	25	Northland Estates MHC	0.6%	$852,790	$246,651	$606,139	12/31/2009	8.9%	$926,791	$271,474	$655,317	12/31/2010
Loan	12	26	Lake Haven MHC	0.4%	$523,345	$130,139	$393,206	12/31/2009	8.9%	$589,278	$152,785	$436,493	12/31/2010
Loan	7	27	Lee’s Hill II	1.0%	$3,281,732	$986,358	$2,295,374	12/31/2009	20.6%	$2,029,922	$1,126,772	$903,150	12/31/2010
Loan		28	Landmark Industrial Portfolio	0.9%	$2,000,862	$691,288	$1,309,574	12/31/2009	12.8%	$1,977,951	$520,247	$1,457,704	12/31/2010
Loan		29	North Loop Plaza	0.9%	$1,125,989	$333,140	$792,849	12/31/2010	7.8%	$1,173,020	$361,823	$811,197	12/31/2011
Loan		30	Fairfield Inn Columbus	0.8%	NAP	NAP	NAP	NAP	NAP	$2,297,934	$1,188,626	$1,109,308	4/30/2012 TTM
Loan		31	Security Self Storage - Delray Beach, FL	0.8%	$1,424,604	$481,988	$942,616	12/31/2010	10.8%	$1,431,799	$504,918	$926,881	12/31/2011
Loan		32	Terrace View Estates	0.7%	$1,009,769	$313,700	$696,069	12/31/2010	8.3%	$1,053,524	$326,094	$727,430	12/31/2011
Loan		33	Shops at Fox River	0.7%	NAP	NAP	NAP	NAP	NAP	$1,005,807	$200,119	$805,689	12/31/2010
Loan		34	Walgreens Oak Park	0.7%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan		35	Security Self Storage - Lake Worth, FL	0.6%	$985,229	$409,734	$575,495	12/31/2010	7.9%	$1,031,675	$425,052	$606,623	12/31/2011
Loan		36	Oceanview Medical Center	0.6%	$1,226,534	$424,170	$802,364	12/31/2009	11.5%	$1,184,789	$387,814	$796,975	12/31/2010
Loan	7	37	Parham One Shopping Center	0.6%	$672,381	$217,940	$454,441	12/31/2009	6.9%	$932,565	$204,608	$727,957	12/31/2010
Loan		38	Royal Palms MHC	0.6%	$786,868	$207,949	$578,919	12/31/2009	8.9%	$780,368	$221,181	$559,187	12/31/2010
Loan		39	Anchor Self Storage	0.6%	$1,159,434	$414,558	$744,876	12/31/2010	11.5%	$1,188,206	$421,180	$767,026	12/31/2011
Loan	7, 10	40	Fairfield County Retail Portfolio	0.6%	$359,118	$67,022	$292,096		4.6%	$383,260	$71,688	$311,572
Property		40.1	Fairfield County Retail Portfolio - Greenwich		NAP	NAP	NAP	NAP		NAP	NAP	NAP	NAP
Property		40.2	Fairfield County Retail Portfolio - Westport		$359,118	$67,022	$292,096	12/31/2010		$383,260	$71,688	$311,572	12/31/2011
Loan		41	Access Self Storage - Kenilworth, NJ	0.5%	$1,180,775	$651,025	$529,750	12/31/2010	8.6%	$1,350,975	$659,438	$691,537	12/31/2011
Loan		42	Ellicott Commons	0.5%	$654,980	$139,945	$515,035	12/31/2010	9.3%	$698,900	$118,570	$580,330	12/31/2011
Loan		43	Flats at Wick	0.5%	NAP	NAP	NAP	NAP	NAP	$719,187	$252,415	$466,771	12/31/2011
Loan		44	Best Western St. Christopher Hotel	0.5%	$2,731,353	$1,746,825	$984,528	12/31/2010	18.2%	$3,233,555	$1,715,120	$1,518,435	12/31/2011
Loan		45	Hanna Business Park	0.5%	$546,961	$117,337	$429,624	12/31/2009	8.0%	$599,842	$150,755	$449,087	12/31/2010
Loan		46	Highland Commons	0.5%	NAP	NAP	NAP	NAP	NAP	$654,102	$184,016	$470,086	12/31/2010
Loan	7, 10	47	Green Acres / Holiday Trav-L	0.4%	$1,417,755	$740,528	$677,227		13.4%	$1,446,660	$718,221	$728,439
Property		47.1	Green Acres		$569,883	$256,807	$313,076	12/31/2009		$584,187	$242,104	$342,083	12/31/2010
Property		47.2	Holiday Trav-L		$847,872	$483,721	$364,151	12/31/2009		$862,473	$476,117	$386,356	12/31/2010
Loan		48	Access Self Storage - Clark, NJ	0.4%	$1,351,331	$648,344	$702,987	12/31/2010	13.9%	$1,408,548	$657,084	$751,464	12/31/2011
Loan		49	Pacific Park	0.4%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan		50	Easley Town Center	0.4%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan		51	Alden Village Estates MHC	0.3%	$628,127	$286,206	$341,921	12/31/2009	9.9%	$650,510	$292,080	$358,430	12/31/2010
Loan		52	Walgreens - Winston Salem	0.3%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan		53	Rockledge Villas	0.2%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan		54	Pioneer Village MHC	0.2%	$272,446	$92,209	$180,237	12/31/2009	8.3%	$283,614	$88,955	$194,659	12/31/2010

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Second Most Recent NOI Debt Yield	Most  Recent Revenues	Most  Recent Expenses	Most Recent NOI	Most Recent NOI Date	Most Recent NOI Debt Yield	UW Occupancy	UW EGI	UW Expenses
Loan		1	The Crossings Premium Outlets	10.1%	13.3%	$18,069,647	$2,589,080	$15,480,567	6/30/2012 TTM	13.5%	95.0%	$20,623,103	$5,931,211
Loan	3	2	Chrysler East Building	8.8%	7.1%	$44,503,702	$21,443,777	$23,059,925	10/31/2012 TTM	8.7%	96.3%	$47,484,343	$23,461,792
Loan	4, 5, 6, 7	3	Boston Park Plaza	8.3%	9.2%	$66,015,283	$48,317,886	$17,697,397	9/30/2012 TTM	14.7%	85.4%	$65,307,626	$48,445,148
Loan	8	4	Wanamaker Building	6.7%	14.5%	$22,518,190	$10,966,152	$11,552,038	11/30/2012 TTM	15.1%	92.7%	$21,779,715	$11,548,199
Loan	9	5	Hyatt Regency Hill Country Resort and Spa	5.4%	14.2%	$43,965,549	$36,041,868	$7,923,681	11/30/2012 TTM	13.0%	62.8%	$43,965,549	$36,002,057
Loan	7, 10	6	Storage Post Portfolio	4.8%	9.2%	$11,123,903	$4,380,570	$6,743,333	12/31/2012	12.4%	85.3%	$11,123,903	$4,602,097
Property		6.1	Storage Post - Lawrence
Property		6.2	Storage Post - Bruckner
Property		6.3	Storage Post - Ridgewood
Property		6.4	Storage Post - Fordham
Property		6.5	Storage Post - Atlantic Avenue
Property		6.6	Storage Post - New Rochelle
Loan		7	Carolina Premium Outlets	4.4%	16.5%	$11,920,293	$3,438,263	$8,482,030	6/30/2012 TTM	16.8%	95.0%	$11,746,692	$3,070,640
Loan	8	8	Broadcasting Square Shopping Center	4.4%	13.0%	$9,407,743	$2,716,997	$6,690,746	12/31/2011	13.4%	95.0%	$9,734,181	$2,688,488
Loan	7	9	Kingsgate Center	3.4%	8.5%	$5,021,661	$1,399,911	$3,621,750	10/31/2012 TTM	9.3%	94.4%	$5,178,164	$1,522,582
Loan	6, 11	10	Embassy Suites - Fort Lauderdale	3.2%	13.6%	$17,541,033	$12,396,467	$5,144,565	10/31/2012 TTM	14.2%	79.0%	$17,501,041	$12,726,521
Loan		11	Fair Lakes Center	3.2%	9.3%	$4,250,743	$864,761	$3,385,982	12/31/2011	9.4%	95.0%	$4,268,177	$966,845
Loan		12	The Atrium at Fashion Center	2.2%	7.9%	$2,858,874	$918,708	$1,940,166	12/31/2011	7.8%	95.0%	$3,613,471	$1,083,784
Loan		13	Mather Corporate Center	2.1%	15.6%	$2,385,633	$920,114	$1,465,519	12/31/2011	6.1%	87.8%	$3,510,019	$1,050,283
Loan	7, 10	14	Hamden Medical Office Portfolio	2.1%	10.0%	$4,388,588	$1,920,701	$2,467,887		10.4%	94.5%	$4,189,976	$1,974,288
Property		14.1	2200 Whitney Avenue			$2,732,723	$1,297,966	$1,434,757	8/31/2012 TTM		94.5%	$2,654,890	$1,320,476
Property		14.2	2080 Whitney Avenue			$1,655,865	$622,735	$1,033,130	8/31/2012 TTM		94.5%	$1,535,086	$653,812
Loan	6	15	11451 Katy Freeway	2.0%	11.7%	$3,825,116	$1,119,588	$2,705,528	10/31/2012 TTM	11.8%	95.0%	$3,778,857	$1,568,742
Loan		16	Anderson Mall	1.8%	14.4%	$5,401,829	$2,507,250	$2,894,579	10/31/2012 TTM	13.9%	87.4%	$5,617,429	$2,685,984
Loan	7	17	Warwick Estates MHC	1.8%	9.0%	$2,821,683	$956,568	$1,865,115	9/30/2012 TTM	9.1%	89.0%	$2,854,142	$1,018,376
Loan		18	Riverdale	1.6%	13.4%	$3,177,639	$727,891	$2,449,748	8/31/2012 TTM	13.5%	76.4%	$2,913,699	$752,764
Loan		19	One Concourse	1.4%	0.3%	$926,952	$854,636	$72,316	12/31/2011	0.5%	90.0%	$2,112,111	$627,223
Loan		20	58-66 East Fordham Road	1.3%	6.6%	$1,208,060	$274,529	$933,531	12/31/2011	6.4%	96.5%	$1,588,061	$394,491
Loan		21	875 - 975 Bloomfield Avenue	1.2%	12.1%	$3,536,003	$1,360,043	$2,175,960	12/31/2011	15.5%	92.1%	$3,675,708	$1,340,955
Loan		22	2929 Briarpark	1.2%	5.8%	$2,804,610	$1,440,755	$1,363,855	10/31/2012 TTM	10.3%	89.0%	$2,834,178	$1,414,156
Loan		23	Huntington Station Apartments	1.0%	9.7%	$2,836,419	$1,593,524	$1,242,895	7/31/2012 TTM	10.6%	89.2%	$2,815,680	$1,589,252
Loan		24	Homewood Suites - Oxnard, CA	1.0%	13.3%	$4,055,963	$2,080,416	$1,975,547	10/31/2012 TTM	17.0%	64.8%	$4,045,427	$2,499,270
Crossed			Northland Estates and Lake Haven Crossed Portfolio	1.0%	9.8%	$1,549,371	$394,131	$1,155,240		10.3%	90.0%	$1,515,024	$481,137
Loan	12	25	Northland Estates MHC	0.6%	9.8%	$937,950	$252,011	$685,939	12/31/2011	10.3%	95.0%	$962,356	$284,856
Loan	12	26	Lake Haven MHC	0.4%	9.8%	$611,421	$142,120	$469,301	12/31/2011	10.3%	81.1%	$552,668	$196,281
Loan	7	27	Lee’s Hill II	1.0%	8.1%	$1,456,180	$945,047	$511,133	12/31/2011	4.6%	85.0%	$2,426,529	$1,157,356
Loan		28	Landmark Industrial Portfolio	0.9%	14.3%	$1,810,319	$553,278	$1,257,041	12/31/2011	12.3%	85.0%	$1,863,535	$613,280
Loan		29	North Loop Plaza	0.9%	8.0%	$1,326,937	$334,397	$992,540	9/30/2012 TTM	9.8%	94.7%	$1,315,267	$344,657
Loan		30	Fairfield Inn Columbus	0.8%	12.5%	$2,484,490	$1,302,366	$1,182,124	12/31/2012	13.3%	75.0%	$2,421,200	$1,266,613
Loan		31	Security Self Storage - Delray Beach, FL	0.8%	10.7%	$1,551,915	$538,166	$1,011,241	11/30/2012 TTM	11.6%	82.8%	$1,551,915	$551,299
Loan		32	Terrace View Estates	0.7%	8.7%	$1,082,966	$312,234	$770,732	11/30/2012 TTM	9.2%	95.0%	$1,103,924	$366,405
Loan		33	Shops at Fox River	0.7%	10.0%	$1,126,018	$218,227	$907,791	12/31/2011	11.2%	95.0%	$1,094,965	$240,474
Loan		34	Walgreens Oak Park	0.7%	NAP	NAP	NAP	NAP	NAP	NAP	97.0%	$747,233	$7,472
Loan		35	Security Self Storage - Lake Worth, FL	0.6%	8.3%	$1,163,797	$426,946	$736,851	11/30/2012 TTM	10.1%	80.1%	$1,163,797	$428,438
Loan		36	Oceanview Medical Center	0.6%	11.4%	$1,165,174	$383,893	$781,281	12/31/2011	11.2%	87.9%	$1,008,420	$357,172
Loan	7	37	Parham One Shopping Center	0.6%	11.0%	$864,907	$199,904	$665,003	12/31/2011	10.1%	93.0%	$936,119	$198,452
Loan		38	Royal Palms MHC	0.6%	8.6%	$796,547	$215,390	$581,157	12/31/2011	9.0%	91.7%	$831,154	$230,325
Loan		39	Anchor Self Storage	0.6%	11.8%	$1,206,350	$434,578	$771,772	8/31/2012 TTM	11.9%	83.1%	$1,206,350	$443,406
Loan	7, 10	40	Fairfield County Retail Portfolio	0.6%	5.0%	$964,799	$240,817	$723,982		11.5%	81.5%	$771,073	$267,209
Property		40.1	Fairfield County Retail Portfolio - Greenwich			$585,902	$169,167	$416,735	11/30/2012 TTM		70.7%	$419,526	$173,653
Property		40.2	Fairfield County Retail Portfolio - Westport			$378,897	$71,650	$307,247	11/30/2012 TTM		95.0%	$351,547	$93,556
Loan		41	Access Self Storage - Kenilworth, NJ	0.5%	11.3%	$1,391,741	$626,567	$765,174	7/31/2012 TTM	12.5%	76.0%	$1,382,024	$636,680
Loan		42	Ellicott Commons	0.5%	10.5%	$696,058	$155,995	$540,063	9/30/2012 TTM	9.7%	94.8%	$721,411	$209,974
Loan		43	Flats at Wick	0.5%	8.4%	$796,480	$297,487	$498,992	9/30/2012 TTM	9.0%	94.5%	$846,486	$322,633
Loan		44	Best Western St. Christopher Hotel	0.5%	28.1%	$4,184,725	$1,815,128	$2,369,597	11/30/2012 TTM	43.9%	70.0%	$3,888,036	$2,416,219
Loan		45	Hanna Business Park	0.5%	8.3%	$733,060	$186,337	$546,723	12/31/2011	10.2%	87.2%	$836,737	$202,273
Loan		46	Highland Commons	0.5%	9.0%	$694,527	$193,526	$501,001	12/31/2011	9.6%	94.0%	$714,004	$209,387
Loan	7, 10	47	Green Acres / Holiday Trav-L	0.4%	14.4%	$1,442,400	$706,773	$735,627		14.5%	74.0%	$1,450,441	$780,968
Property		47.1	Green Acres			$591,424	$233,749	$357,675	12/31/2011		93.5%	$599,465	$264,952
Property		47.2	Holiday Trav-L			$850,976	$473,024	$377,952	12/31/2011		45.6%	$850,976	$516,016
Loan		48	Access Self Storage - Clark, NJ	0.4%	14.9%	$1,437,641	$639,438	$798,203	7/31/2012 TTM	15.8%	85.9%	$1,437,641	$643,806
Loan		49	Pacific Park	0.4%	NAP	$639,685	$158,894	$480,791	12/31/2011	10.4%	89.4%	$646,378	$185,789
Loan		50	Easley Town Center	0.4%	NAP	NAP	NAP	NAP	NAP	NAP	87.8%	$590,314	$105,977
Loan		51	Alden Village Estates MHC	0.3%	10.4%	$658,794	$295,223	$363,571	12/31/2011	10.5%	86.0%	$712,027	$318,802
Loan		52	Walgreens - Winston Salem	0.3%	NAP	NAP	NAP	NAP	NAP	NAP	100.0%	$373,000	$11,190
Loan		53	Rockledge Villas	0.2%	NAP	$623,289	$327,232	$296,057	10/31/2012 TTM	11.9%	89.3%	$673,294	$369,410
Loan		54	Pioneer Village MHC	0.2%	9.0%	$296,018	$96,514	$199,504	12/31/2011	9.2%	91.2%	$319,844	$107,616

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	UW NOI	UW NOI Debt Yield	UW Replacement Reserves	UW TI/LC	UW NCF	UW NCF Debt Yield
Loan		1	The Crossings Premium Outlets	10.1%	$14,691,891	12.8%	$161,979	$659,259	$13,870,653	12.1%
Loan	3	2	Chrysler East Building	8.8%	$24,022,551	9.1%	$186,300	$1,832,400	$23,003,850	8.7%
Loan	4, 5, 6, 7	3	Boston Park Plaza	8.3%	$16,862,478	14.1%	$2,612,305	$0	$14,250,173	11.9%
Loan	8	4	Wanamaker Building	6.7%	$10,231,517	13.4%	$289,673	$1,748,378	$8,193,465	10.7%
Loan	9	5	Hyatt Regency Hill Country Resort and Spa	5.4%	$7,963,492	13.1%	$1,758,622	$0	$6,204,870	10.2%
Loan	7, 10	6	Storage Post Portfolio	4.8%	$6,521,806	12.0%	$47,862	$0	$6,473,944	11.9%
Property		6.1	Storage Post - Lawrence
Property		6.2	Storage Post - Bruckner
Property		6.3	Storage Post - Ridgewood
Property		6.4	Storage Post - Fordham
Property		6.5	Storage Post - Atlantic Avenue
Property		6.6	Storage Post - New Rochelle
Loan		7	Carolina Premium Outlets	4.4%	$8,676,053	17.2%	$65,851	$471,674	$8,138,526	16.2%
Loan	8	8	Broadcasting Square Shopping Center	4.4%	$7,045,693	14.1%	$121,833	$379,884	$6,543,976	13.1%
Loan	7	9	Kingsgate Center	3.4%	$3,655,582	9.4%	$48,150	$244,249	$3,363,183	8.6%
Loan	6, 11	10	Embassy Suites - Fort Lauderdale	3.2%	$4,774,520	13.1%	$700,042	$0	$4,074,478	11.2%
Loan		11	Fair Lakes Center	3.2%	$3,301,332	9.2%	$17,464	$161,500	$3,122,368	8.7%
Loan		12	The Atrium at Fashion Center	2.2%	$2,529,687	10.1%	$25,851	$100,618	$2,403,218	9.6%
Loan		13	Mather Corporate Center	2.1%	$2,459,736	10.2%	$43,611	$218,780	$2,197,345	9.1%
Loan	7, 10	14	Hamden Medical Office Portfolio	2.1%	$2,215,688	9.3%	$33,588	$159,908	$2,022,192	8.5%
Property		14.1	2200 Whitney Avenue		$1,334,414		$20,516	$97,673	$1,216,225
Property		14.2	2080 Whitney Avenue		$881,274		$13,072	$62,235	$805,967
Loan	6	15	11451 Katy Freeway	2.0%	$2,210,115	9.7%	$23,956	$216,933	$1,969,226	8.6%
Loan		16	Anderson Mall	1.8%	$2,931,445	14.1%	$117,128	$158,022	$2,656,295	12.8%
Loan	7	17	Warwick Estates MHC	1.8%	$1,835,766	8.9%	$20,335	$0	$1,815,431	8.8%
Loan		18	Riverdale	1.6%	$2,160,935	11.9%	$48,752	$136,155	$1,976,028	10.9%
Loan		19	One Concourse	1.4%	$1,484,888	9.5%	$22,033	$132,561	$1,330,294	8.5%
Loan		20	58-66 East Fordham Road	1.3%	$1,193,570	8.2%	$2,500	$10,500	$1,180,570	8.1%
Loan		21	875 - 975 Bloomfield Avenue	1.2%	$2,334,753	16.7%	$27,892	$102,641	$2,204,220	15.7%
Loan		22	2929 Briarpark	1.2%	$1,420,022	10.7%	$27,881	$278,886	$1,113,255	8.4%
Loan		23	Huntington Station Apartments	1.0%	$1,226,428	10.4%	$82,500	$0	$1,143,928	9.7%
Loan		24	Homewood Suites - Oxnard, CA	1.0%	$1,546,157	13.3%	$161,817	$0	$1,384,340	11.9%
Crossed			Northland Estates and Lake Haven Crossed Portfolio	1.0%	$1,033,887	9.3%	$24,056	$0	$1,009,831	9.0%
Loan	12	25	Northland Estates MHC	0.6%	$677,500	9.3%	$16,736	$0	$660,764	9.0%
Loan	12	26	Lake Haven MHC	0.4%	$356,387	9.3%	$7,320	$0	$349,067	9.0%
Loan	7	27	Lee’s Hill II	1.0%	$1,269,173	11.4%	$39,586	$176,953	$1,052,634	9.4%
Loan		28	Landmark Industrial Portfolio	0.9%	$1,250,255	12.2%	$38,821	$105,575	$1,105,859	10.8%
Loan		29	North Loop Plaza	0.9%	$970,610	9.6%	$9,662	$49,579	$911,369	9.0%
Loan		30	Fairfield Inn Columbus	0.8%	$1,154,587	13.0%	$121,060	$0	$1,033,527	11.6%
Loan		31	Security Self Storage - Delray Beach, FL	0.8%	$1,000,616	11.5%	$18,335	$0	$982,281	11.3%
Loan		32	Terrace View Estates	0.7%	$737,519	8.8%	$8,100	$0	$729,419	8.7%
Loan		33	Shops at Fox River	0.7%	$854,491	10.6%	$10,511	$60,000	$783,980	9.7%
Loan		34	Walgreens Oak Park	0.7%	$739,761	9.3%	$0	$0	$739,761	9.3%
Loan		35	Security Self Storage - Lake Worth, FL	0.6%	$735,359	10.1%	$11,838	$0	$723,521	9.9%
Loan		36	Oceanview Medical Center	0.6%	$651,248	9.3%	$7,728	$46,372	$597,148	8.5%
Loan	7	37	Parham One Shopping Center	0.6%	$737,667	11.2%	$27,680	$53,923	$656,064	9.9%
Loan		38	Royal Palms MHC	0.6%	$600,829	9.3%	$10,505	$0	$590,324	9.1%
Loan		39	Anchor Self Storage	0.6%	$762,944	11.8%	$19,506	$0	$743,438	11.5%
Loan	7, 10	40	Fairfield County Retail Portfolio	0.6%	$503,864	8.0%	$2,092	$25,600	$476,172	7.6%
Property		40.1	Fairfield County Retail Portfolio - Greenwich		$245,873		$1,342	$16,645	$227,886
Property		40.2	Fairfield County Retail Portfolio - Westport		$257,991		$750	$8,955	$248,286
Loan		41	Access Self Storage - Kenilworth, NJ	0.5%	$745,344	12.1%	$14,384	$0	$730,960	11.9%
Loan		42	Ellicott Commons	0.5%	$511,437	9.2%	$25,630	$0	$485,807	8.8%
Loan		43	Flats at Wick	0.5%	$523,853	9.5%	$19,029	$0	$504,824	9.1%
Loan		44	Best Western St. Christopher Hotel	0.5%	$1,471,817	27.3%	$194,402	$0	$1,277,415	23.7%
Loan		45	Hanna Business Park	0.5%	$634,464	11.8%	$14,770	$50,506	$569,188	10.6%
Loan		46	Highland Commons	0.5%	$504,617	9.6%	$7,948	$28,159	$468,510	8.9%
Loan	7, 10	47	Green Acres / Holiday Trav-L	0.4%	$669,473	13.2%	$20,850	$0	$648,623	12.8%
Property		47.1	Green Acres		$334,513		$12,350	$0	$322,163
Property		47.2	Holiday Trav-L		$334,960		$8,500	$0	$326,460
Loan		48	Access Self Storage - Clark, NJ	0.4%	$793,835	15.7%	$11,901	$0	$781,934	15.5%
Loan		49	Pacific Park	0.4%	$460,589	9.9%	$4,840	$30,871	$424,878	9.2%
Loan		50	Easley Town Center	0.4%	$484,337	11.0%	$4,260	$21,192	$458,885	10.4%
Loan		51	Alden Village Estates MHC	0.3%	$393,225	11.4%	$11,639	$0	$381,586	11.1%
Loan		52	Walgreens - Winston Salem	0.3%	$361,810	12.1%	$3,000	$0	$358,810	12.0%
Loan		53	Rockledge Villas	0.2%	$303,884	12.2%	$28,830	$0	$275,054	11.0%
Loan		54	Pioneer Village MHC	0.2%	$212,228	9.8%	$4,350	$0	$207,878	9.6%

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
					LARGEST TENANT INFORMATION				2ND LARGEST TENANT INFORMATION
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Largest Tenant	Largest Tenant Lease Expiration	Largest Tenant NSF	Largest Tenant % of NSF	2nd Largest Tenant
Loan		1	The Crossings Premium Outlets	10.1%	Forever 21	9/30/2015	14,326	3.5%	Gap Outlet
Loan	3	2	Chrysler East Building	8.8%	Credit Agricole	5/31/2015	140,369	18.8%	Mintz, Levin, Cohn, Ferris
Loan	4, 5, 6, 7	3	Boston Park Plaza	8.3%	NAP	NAP	NAP	NAP	NAP
Loan	8	4	Wanamaker Building	6.7%	GSA (HUD/Corps of Engineers/Dep’t of Education)	8/31/2020	282,044	29.2%	Children’s Hospital of Philadelphia
Loan	9	5	Hyatt Regency Hill Country Resort and Spa	5.4%	NAP	NAP	NAP	NAP	NAP
Loan	7, 10	6	Storage Post Portfolio	4.8%
Property		6.1	Storage Post - Lawrence		NAP	NAP	NAP	NAP	NAP
Property		6.2	Storage Post - Bruckner		NAP	NAP	NAP	NAP	NAP
Property		6.3	Storage Post - Ridgewood		NAP	NAP	NAP	NAP	NAP
Property		6.4	Storage Post - Fordham		NAP	NAP	NAP	NAP	NAP
Property		6.5	Storage Post - Atlantic Avenue		NAP	NAP	NAP	NAP	NAP
Property		6.6	Storage Post - New Rochelle		NAP	NAP	NAP	NAP	NAP
Loan		7	Carolina Premium Outlets	4.4%	Carolina Pottery	12/31/2013	104,000	23.7%	Nike Factory Store
Loan	8	8	Broadcasting Square Shopping Center	4.4%	Weis Markets, Inc.	9/30/2020	52,976	10.9%	Dick’s Sporting Goods
Loan	7	9	Kingsgate Center	3.4%	Sprouts Farmers Market	10/31/2025	30,074	12.5%	Malouf’s
Loan	6, 11	10	Embassy Suites - Fort Lauderdale	3.2%	NAP	NAP	NAP	NAP	NAP
Loan		11	Fair Lakes Center	3.2%	Modell’s Sporting Goods	4/25/2017	15,404	13.2%	Golf Galaxy
Loan		12	The Atrium at Fashion Center	2.2%	Buy Buy Baby	12/31/2022	63,479	36.7%	T.J. Maxx
Loan		13	Mather Corporate Center	2.1%	Educational Credit Management	12/31/2017	84,998	48.7%	Department of General Services
Loan	7, 10	14	Hamden Medical Office Portfolio	2.1%
Property		14.1	2200 Whitney Avenue		Gastroenterology Center of Connecticut	7/31/2025	24,173	29.5%	Southern Connecticut Imaging Centers
Property		14.2	2080 Whitney Avenue		Yale- New Haven Hospital	4/4/2015	40,486	77.4%	Douglas J. Muller, DDS
Loan	6	15	11451 Katy Freeway	2.0%	The University of Phoenix	10/31/2018	42,444	36.2%	Black Elk Energy LLC
Loan		16	Anderson Mall	1.8%	J.C. Penney	2/28/2017	125,020	39.5%	Books-A-Million
Loan	7	17	Warwick Estates MHC	1.8%	NAP	NAP	NAP	NAP	NAP
Loan		18	Riverdale	1.6%	Ross Dress For Less	1/31/2016	30,044	12.3%	Staples, Inc.
Loan		19	One Concourse	1.4%	Stanley Convergent Security Solutions	7/31/2017	53,249	48.3%	USA Funds
Loan		20	58-66 East Fordham Road	1.3%	Duane Reade	10/31/2029	17,000	68.0%	LRHC Fordham LLC (DBA Lucille Roberts)
Loan		21	875 - 975 Bloomfield Avenue	1.2%	Stop & Shop	6/30/2030	57,645	31.0%	Marshalls
Loan		22	2929 Briarpark	1.2%	LJA Engineering	12/31/2016	48,031	34.5%	Arcadis U.S. Inc.
Loan		23	Huntington Station Apartments	1.0%	NAP	NAP	NAP	NAP	NAP
Loan		24	Homewood Suites - Oxnard, CA	1.0%	NAP	NAP	NAP	NAP	NAP
Crossed			Northland Estates and Lake Haven Crossed Portfolio	1.0%
Loan	12	25	Northland Estates MHC	0.6%	NAP	NAP	NAP	NAP	NAP
Loan	12	26	Lake Haven MHC	0.4%	NAP	NAP	NAP	NAP	NAP
Loan	7	27	Lee’s Hill II	1.0%	A-T Solutions, Inc.	10/31/2025	40,000	26.3%	TEMACC, LLC (Career Training Solutions)
Loan		28	Landmark Industrial Portfolio	0.9%	Palm Beach News	5/31/2019	23,203	12.0%	Hazen Transport, Inc.
Loan		29	North Loop Plaza	0.9%	TVI Savers	11/13/2016	23,171	36.0%	CVS Pharmacy
Loan		30	Fairfield Inn Columbus	0.8%	NAP	NAP	NAP	NAP	NAP
Loan		31	Security Self Storage - Delray Beach, FL	0.8%	NAP	NAP	NAP	NAP	NAP
Loan		32	Terrace View Estates	0.7%	NAP	NAP	NAP	NAP	NAP
Loan		33	Shops at Fox River	0.7%	JoAnn Fabric	1/31/2019	24,962	35.6%	Kirkland Home
Loan		34	Walgreens Oak Park	0.7%	Walgreens	7/31/2085	13,121	100.0%	NAP
Loan		35	Security Self Storage - Lake Worth, FL	0.6%	NAP	NAP	NAP	NAP	NAP
Loan		36	Oceanview Medical Center	0.6%	MemorialCare Imaging Center	1/31/2017	5,392	17.4%	Head and Neck Associates
Loan	7	37	Parham One Shopping Center	0.6%	Big Lots	12/30/2018	35,820	45.3%	Family Dollar
Loan		38	Royal Palms MHC	0.6%	NAP	NAP	NAP	NAP	NAP
Loan		39	Anchor Self Storage	0.6%	NAP	NAP	NAP	NAP	NAP
Loan	7, 10	40	Fairfield County Retail Portfolio	0.6%
Property		40.1	Fairfield County Retail Portfolio - Greenwich		Dr. Michelle Levy Family Optometry	9/1/2022	1,550	17.3%	Duxiana
Property		40.2	Fairfield County Retail Portfolio - Westport		Design Within Reach	1/31/2015	2,700	60.0%	Villa Del Sol
Loan		41	Access Self Storage - Kenilworth, NJ	0.5%	NAP	NAP	NAP	NAP	NAP
Loan		42	Ellicott Commons	0.5%	Copier Fax Technologies	9/30/2014	7,600	11.8%	Washington Market
Loan		43	Flats at Wick	0.5%	NAP	NAP	NAP	NAP	NAP
Loan		44	Best Western St. Christopher Hotel	0.5%	NAP	NAP	NAP	NAP	NAP
Loan		45	Hanna Business Park	0.5%	Multi-Seal	7/31/2016	17,625	17.9%	Premier Merchandising
Loan		46	Highland Commons	0.5%	Spec’s Wines, Spirits	12/31/2026	27,096	68.2%	Eyemart
Loan	7, 10	47	Green Acres / Holiday Trav-L	0.4%
Property		47.1	Green Acres		NAP	NAP	NAP	NAP	NAP
Property		47.2	Holiday Trav-L		NAP	NAP	NAP	NAP	NAP
Loan		48	Access Self Storage - Clark, NJ	0.4%	NAP	NAP	NAP	NAP	NAP
Loan		49	Pacific Park	0.4%	Bryan Cramm/Richard Hahn	12/31/2014	3,376	17.4%	Richard Caso/Daniel Haspert
Loan		50	Easley Town Center	0.4%	Aspen Dental	3/31/2022	3,300	15.5%	AT&T
Loan		51	Alden Village Estates MHC	0.3%	NAP	NAP	NAP	NAP	NAP
Loan		52	Walgreens - Winston Salem	0.3%	Walgreens	12/31/2033	14,820	100.0%	NAP
Loan		53	Rockledge Villas	0.2%	NAP	NAP	NAP	NAP	NAP
Loan		54	Pioneer Village MHC	0.2%	NAP	NAP	NAP	NAP	NAP

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

3RD LARGEST TENANT INFORMATION

Property Flag

Footnotes

Loan ID

Property Name

% of Initial Pool Balance

2nd Largest Tenant Lease Expiration

2nd Largest Tenant NSF

2nd Largest Tenant % of NSF

3rd Largest Tenant

3rd Largest Tenant Lease Expiration

3rd Largest Tenant NSF

3rd Largest Tenant % of NSF

Loan

1

The Crossings Premium Outlets

10.1%

MTM

13,100

3.2%

Nike Factory Store

10/31/2016

11,744

2.9%

Loan

3

2

Chrysler East Building

8.8%

12/31/2022

84,466

11.3%

Grant Thornton LLP

11/30/2014

62,648

8.4%

Loan

4, 5, 6, 7

3

Boston Park Plaza

8.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

8

4

Wanamaker Building

6.7%

6/30/2027

252,631

26.2%

Digitas

12/31/2020

73,417

7.6%

Loan

9

5

Hyatt Regency Hill Country Resort and Spa

5.4%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

7, 10

6

Storage Post Portfolio

4.8%

Property

6.1

Storage Post - Lawrence

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Property

6.2

Storage Post - Bruckner

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Property

6.3

Storage Post - Ridgewood

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Property

6.4

Storage Post - Fordham

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Property

6.5

Storage Post - Atlantic Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Property

6.6

Storage Post - New Rochelle

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

7

Carolina Premium Outlets

4.4%

11/30/2018

11,284

2.6%

Reebok/Rockport Outlet

10/31/2019

10,520

2.4%

Loan

8

8

Broadcasting Square Shopping Center

4.4%

1/31/2016

45,101

9.3%

Babies R Us

1/31/2017

30,555

6.3%

Loan

7

9

Kingsgate Center

3.4%

3/31/2014

20,000

8.3%

Suddenlink Communication

3/31/2015

11,080

4.6%

Loan

6, 11

10

Embassy Suites - Fort Lauderdale

3.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

11

Fair Lakes Center

3.2%

1/31/2018

12,351

10.6%

JJ’s Hallmark & Lamp Factory

1/31/2014

12,000

10.3%

Loan

12

The Atrium at Fashion Center

2.2%

1/31/2022

61,197

35.4%

Bed Bath & Beyond

12/31/2023

48,397

28.0%

Loan

13

Mather Corporate Center

2.1%

12/31/2026

43,102

24.7%

Sutter Connect LLC

12/31/2014

27,242

15.6%

Loan

7, 10

14

Hamden Medical Office Portfolio

2.1%

Property

14.1

2200 Whitney Avenue

2/14/2014

8,388

10.2%

Center for Orthopedics, P.S.

4/30/2021

7,672

9.3%

Property

14.2

2080 Whitney Avenue

6/15/2017

4,656

8.9%

Generations Obstetrics & Gynecology, P.C.

11/5/2014

2,876

5.5%

Loan

6

15

11451 Katy Freeway

2.0%

12/31/2020

41,600

35.5%

Framo Engineering

9/30/2017

5,980

5.1%

Loan

16

Anderson Mall

1.8%

1/31/2021

16,924

5.3%

Belk

7/24/2019

15,140

4.8%

Loan

7

17

Warwick Estates MHC

1.8%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

18

Riverdale

1.6%

10/31/2014

26,057

10.7%

Bed Bath & Beyond

1/31/2015

23,046

9.5%

Loan

19

One Concourse

1.4%

2/28/2019

43,982

39.9%

Raymond James

1/31/2020

7,882

7.2%

Loan

20

58-66 East Fordham Road

1.3%

9/30/2028

8,000

32.0%

Lamar Advertising Co.

5/31/2015

1

0.0%

Loan

21

875 - 975 Bloomfield Avenue

1.2%

1/31/2021

39,557

21.3%

New York Sports Club

9/30/2015

28,309

15.2%

Loan

22

2929 Briarpark

1.2%

10/31/2016

26,152

18.8%

Riversand Technologies

6/30/2017

8,397

6.0%

Loan

23

Huntington Station Apartments

1.0%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

24

Homewood Suites - Oxnard, CA

1.0%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Crossed

Northland Estates and Lake Haven Crossed Portfolio

1.0%

Loan

12

25

Northland Estates MHC

0.6%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

12

26

Lake Haven MHC

0.4%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

7

27

Lee’s Hill II

1.0%

3/31/2022

25,451

16.7%

Providence Service Corporation

5/10/2020

20,248

13.3%

Loan

28

Landmark Industrial Portfolio

��

0.9%

10/31/2014

13,300

6.9%

Interline Brands, Inc.

10/31/2016

13,190

6.8%

Loan

29

North Loop Plaza

0.9%

10/22/2018

10,908

16.9%

Sue Patrick

9/30/2015

9,100

14.1%

Loan

30

Fairfield Inn Columbus

0.8%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

31

Security Self Storage - Delray Beach, FL

0.8%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

32

Terrace View Estates

0.7%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

33

Shops at Fox River

0.7%

6/30/2020

10,305

14.7%

Dollar Tree

5/31/2013

8,050

11.5%

Loan

34

Walgreens Oak Park

0.7%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

35

Security Self Storage - Lake Worth, FL

0.6%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

36

Oceanview Medical Center

0.6%

8/16/2017

3,460

11.2%

Monarch Healthcare/United Healthcare

1/31/2015

2,847

9.2%

Loan

7

37

Parham One Shopping Center

0.6%

2/28/2014

11,270

14.3%

ABC Stores

1/31/2014

4,437

5.6%

Loan

38

Royal Palms MHC

0.6%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

39

Anchor Self Storage

0.6%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

7, 10

40

Fairfield County Retail Portfolio

0.6%

Property

40.1

Fairfield County Retail Portfolio - Greenwich

8/31/2022

1,312

14.7%

Patricia N. Carpenter - Atty.

4/30/2015

1,150

12.8%

Property

40.2

Fairfield County Retail Portfolio - Westport

1/31/2015

1,800

40.0%

NAP

NAP

NAP

NAP

Loan

41

Access Self Storage - Kenilworth, NJ

0.5%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

42

Ellicott Commons

0.5%

10/31/2021

6,700

10.4%

Robert James & Associates

6/1/2020

4,000

6.2%

Loan

43

Flats at Wick

0.5%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

44

Best Western St. Christopher Hotel

0.5%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

45

Hanna Business Park

0.5%

10/31/2015

15,240

15.5%

Allegiance Volleyball

8/31/2016

8,000

8.1%

Loan

46

Highland Commons

0.5%

1/31/2014

4,000

10.1%

Advance America

3/31/2014

1,726

4.3%

Loan

7, 10

47

Green Acres / Holiday Trav-L

0.4%

Property

47.1

Green Acres

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Property

47.2

Holiday Trav-L

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

48

Access Self Storage - Clark, NJ

0.4%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

49

Pacific Park

0.4%

10/31/2017

3,358

17.3%

Roland Beverly/Ernie Robinson

12/31/2014

3,008

15.5%

Loan

50

Easley Town Center

0.4%

11/30/2016

3,300

15.5%

Five Guys Burgers and Fries

11/30/2021

2,700

12.7%

Loan

51

Alden Village Estates MHC

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

52

Walgreens - Winston Salem

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

53

Rockledge Villas

0.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

54

Pioneer Village MHC

0.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
					4TH LARGEST TENANT INFORMATION				5TH LARGEST TENANT INFORMATION
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	4th Largest Tenant	4th Largest Tenant Lease Expiration	4th Largest Tenant NSF	4th Largest Tenant % of NSF	5th Largest Tenant
Loan		1	The Crossings Premium Outlets	10.1%	Reebok/Rockport Outlet	9/30/2014	11,700	2.8%	American Eagle Outfitters
Loan	3	2	Chrysler East Building	8.8%	Overseas Shipholding	12/31/2020	60,318	8.1%	APG Asset Management
Loan	4, 5, 6, 7	3	Boston Park Plaza	8.3%	NAP	NAP	NAP	NAP	NAP
Loan	8	4	Wanamaker Building	6.7%	United Healthcare	8/31/2019	61,948	6.4%	Aramark
Loan	9	5	Hyatt Regency Hill Country Resort and Spa	5.4%	NAP	NAP	NAP	NAP	NAP
Loan	7, 10	6	Storage Post Portfolio	4.8%
Property		6.1	Storage Post - Lawrence		NAP	NAP	NAP	NAP	NAP
Property		6.2	Storage Post - Bruckner		NAP	NAP	NAP	NAP	NAP
Property		6.3	Storage Post - Ridgewood		NAP	NAP	NAP	NAP	NAP
Property		6.4	Storage Post - Fordham		NAP	NAP	NAP	NAP	NAP
Property		6.5	Storage Post - Atlantic Avenue		NAP	NAP	NAP	NAP	NAP
Property		6.6	Storage Post - New Rochelle		NAP	NAP	NAP	NAP	NAP
Loan		7	Carolina Premium Outlets	4.4%	Tommy Hilfiger	1/31/2020	9,004	2.1%	Polo Ralph Lauren
Loan	8	8	Broadcasting Square Shopping Center	4.4%	Bed Bath & Beyond	1/31/2016	30,066	6.2%	Marshalls
Loan	7	9	Kingsgate Center	3.4%	Fox & Hound	11/30/2013	10,642	4.4%	Allen L Adkins
Loan	6, 11	10	Embassy Suites - Fort Lauderdale	3.2%	NAP	NAP	NAP	NAP	NAP
Loan		11	Fair Lakes Center	3.2%	Ulta Salon	12/31/2016	9,167	7.9%	Kirkland’s
Loan		12	The Atrium at Fashion Center	2.2%	NAP	NAP	NAP	NAP	NAP
Loan		13	Mather Corporate Center	2.1%	ACS State & Local Solutions, Inc.	6/30/2016	19,103	11.0%	NAP
Loan	7, 10	14	Hamden Medical Office Portfolio	2.1%
Property		14.1	2200 Whitney Avenue		AN-MAN Associates	4/3/2014	6,796	8.3%	Heartcare Associates of Connecticut
Property		14.2	2080 Whitney Avenue		MKR, Inc.	12/31/2013	1,731	3.3%	Samuel L. Bridgers M.D., LLC
Loan	6	15	11451 Katy Freeway	2.0%	American Shipping & Charter	7/1/2015	4,542	3.9%	Vision Monitor Software
Loan		16	Anderson Mall	1.8%	Victoria’s Secret	1/31/2018	6,702	2.1%	Express Women
Loan	7	17	Warwick Estates MHC	1.8%	NAP	NAP	NAP	NAP	NAP
Loan		18	Riverdale	1.6%	Michaels	2/28/2017	22,296	9.1%	Old Navy
Loan		19	One Concourse	1.4%	NAP	NAP	NAP	NAP	NAP
Loan		20	58-66 East Fordham Road	1.3%	NAP	NAP	NAP	NAP	NAP
Loan		21	875 - 975 Bloomfield Avenue	1.2%	Sears (Hardware)	10/31/2017	23,534	12.7%	Franco’s Pizza
Loan		22	2929 Briarpark	1.2%	Jordan and Skala Engineering	5/31/2020	7,199	5.2%	Nautilus World, Ltd.
Loan		23	Huntington Station Apartments	1.0%	NAP	NAP	NAP	NAP	NAP
Loan		24	Homewood Suites - Oxnard, CA	1.0%	NAP	NAP	NAP	NAP	NAP
Crossed			Northland Estates and Lake Haven Crossed Portfolio	1.0%
Loan	12	25	Northland Estates MHC	0.6%	NAP	NAP	NAP	NAP	NAP
Loan	12	26	Lake Haven MHC	0.4%	NAP	NAP	NAP	NAP	NAP
Loan	7	27	Lee’s Hill II	1.0%	U.S.A. - Joint Personnel Recovery Agency	5/10/2015	19,227	12.6%	Bay Consortium WIB
Loan		28	Landmark Industrial Portfolio	0.9%	Carrier Corporation	2/28/2014	12,237	6.3%	Lisa Delivery LLC
Loan		29	North Loop Plaza	0.9%	Hanger	11/30/2017	4,443	6.9%	Margolin & Keinarth
Loan		30	Fairfield Inn Columbus	0.8%	NAP	NAP	NAP	NAP	NAP
Loan		31	Security Self Storage - Delray Beach, FL	0.8%	NAP	NAP	NAP	NAP	NAP
Loan		32	Terrace View Estates	0.7%	NAP	NAP	NAP	NAP	NAP
Loan		33	Shops at Fox River	0.7%	Verizon	9/30/2014	5,167	7.4%	Aerial
Loan		34	Walgreens Oak Park	0.7%	NAP	NAP	NAP	NAP	NAP
Loan		35	Security Self Storage - Lake Worth, FL	0.6%	NAP	NAP	NAP	NAP	NAP
Loan		36	Oceanview Medical Center	0.6%	Payne Dental Lab, Inc.	12/31/2015	1,749	5.7%	Quest Diagnostics Inc.
Loan	7	37	Parham One Shopping Center	0.6%	Wachovia Bank (Wells Fargo)	10/31/2015	3,060	3.9%	TitleMax
Loan		38	Royal Palms MHC	0.6%	NAP	NAP	NAP	NAP	NAP
Loan		39	Anchor Self Storage	0.6%	NAP	NAP	NAP	NAP	NAP
Loan	7, 10	40	Fairfield County Retail Portfolio	0.6%
Property		40.1	Fairfield County Retail Portfolio - Greenwich		Blades Salon	5/31/2013	1,105	12.3%	Greenwich Optics
Property		40.2	Fairfield County Retail Portfolio - Westport		NAP	NAP	NAP	NAP	NAP
Loan		41	Access Self Storage - Kenilworth, NJ	0.5%	NAP	NAP	NAP	NAP	NAP
Loan		42	Ellicott Commons	0.5%	Sea Bar	6/1/2018	3,000	4.6%	Country Upholstery
Loan		43	Flats at Wick	0.5%	NAP	NAP	NAP	NAP	NAP
Loan		44	Best Western St. Christopher Hotel	0.5%	NAP	NAP	NAP	NAP	NAP
Loan		45	Hanna Business Park	0.5%	Drill Masters	2/28/2013	6,000	6.1%	National Air & Water
Loan		46	Highland Commons	0.5%	Kick Butt Coffee	9/30/2013	1,700	4.3%	Highland Donuts
Loan	7, 10	47	Green Acres / Holiday Trav-L	0.4%
Property		47.1	Green Acres		NAP	NAP	NAP	NAP	NAP
Property		47.2	Holiday Trav-L		NAP	NAP	NAP	NAP	NAP
Loan		48	Access Self Storage - Clark, NJ	0.4%	NAP	NAP	NAP	NAP	NAP
Loan		49	Pacific Park	0.4%	Gordon Grannis/Kenneth Hoang	3/31/2017	2,093	10.8%	Su-Min Wang, DDS
Loan		50	Easley Town Center	0.4%	Gamestop	7/31/2017	2,400	11.3%	Sprint
Loan		51	Alden Village Estates MHC	0.3%	NAP	NAP	NAP	NAP	NAP
Loan		52	Walgreens - Winston Salem	0.3%	NAP	NAP	NAP	NAP	NAP
Loan		53	Rockledge Villas	0.2%	NAP	NAP	NAP	NAP	NAP
Loan		54	Pioneer Village MHC	0.2%	NAP	NAP	NAP	NAP	NAP

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
								MORTGAGE LOAN RESERVE INFORMATION
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	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
Loan		1	The Crossings Premium Outlets	10.1%	1/31/2023	9,514	2.3%	$0	$0	$324,000	$0	$0
Loan	3	2	Chrysler East Building	8.8%	12/31/2020	51,179	6.9%	$0	$15,573	NAP	$10,000,000	$93,438
Loan	4, 5, 6, 7	3	Boston Park Plaza	8.3%	NAP	NAP	NAP	$0	$275,556	NAP	$0	$0
Loan	8	4	Wanamaker Building	6.7%	12/31/2018	53,717	5.6%	$0	$100,581	NAP	$1,700,000	Excess cash flow until cap is met , $100,581 monthly thereafter
Loan	9	5	Hyatt Regency Hill Country Resort and Spa	5.4%	NAP	NAP	NAP	$0	$183,186	NAP	$0	$0
Loan	7, 10	6	Storage Post Portfolio	4.8%				$0	$3,989	NAP	$0	$0
Property		6.1	Storage Post - Lawrence		NAP	NAP	NAP
Property		6.2	Storage Post - Bruckner		NAP	NAP	NAP
Property		6.3	Storage Post - Ridgewood		NAP	NAP	NAP
Property		6.4	Storage Post - Fordham		NAP	NAP	NAP
Property		6.5	Storage Post - Atlantic Avenue		NAP	NAP	NAP
Property		6.6	Storage Post - New Rochelle		NAP	NAP	NAP
Loan		7	Carolina Premium Outlets	4.4%	10/31/2014	8,606	2.0%	$0	$0	$72,000	$0	$0
Loan	8	8	Broadcasting Square Shopping Center	4.4%	1/31/2018	30,000	6.2%	$0	$0	NAP	$0	$0
Loan	7	9	Kingsgate Center	3.4%	2/28/2013	10,174	4.2%	$100,000	$4,012	$309,000	$0	$15,050
Loan	6, 11	10	Embassy Suites - Fort Lauderdale	3.2%	NAP	NAP	NAP	$0	$0	NAP	$0	$0
Loan		11	Fair Lakes Center	3.2%	1/31/2016	9,011	7.7%	$500,000	$1,455	NAP	$24,968	$12,128
Loan		12	The Atrium at Fashion Center	2.2%	NAP	NAP	NAP	$0	$2,163	$35,000	$0	$0
Loan		13	Mather Corporate Center	2.1%	NAP	NAP	NAP	$0	$3,634	NAP	$0	$6,250
Loan	7, 10	14	Hamden Medical Office Portfolio	2.1%				$120,000	$2,799	NAP	$420,000	$0
Property		14.1	2200 Whitney Avenue		4/30/2021	5,582	6.8%
Property		14.2	2080 Whitney Avenue		MTM	1,464	2.8%
Loan	6	15	11451 Katy Freeway	2.0%	2/1/2014	3,467	3.0%	$0	$1,954	NAP	$0	$33,333
Loan		16	Anderson Mall	1.8%	1/31/2015	6,640	2.1%	$0	$0	$221,620	$0	$0
Loan	7	17	Warwick Estates MHC	1.8%	NAP	NAP	NAP	$0	$1,695	NAP	$0	$0
Loan		18	Riverdale	1.6%	5/31/2017	15,793	6.5%	$0	$4,063	NAP	$500,000	$16,667
Loan		19	One Concourse	1.4%	NAP	NAP	NAP	$0	$1,836	NAP	$0	$11,047
Loan		20	58-66 East Fordham Road	1.3%	NAP	NAP	NAP	$0	$208	NAP	$0	$0
Loan		21	875 - 975 Bloomfield Avenue	1.2%	1/31/2018	4,000	2.2%	$0	$0	NAP	$0	$0
Loan		22	2929 Briarpark	1.2%	11/30/2016	7,027	5.0%	$0	$2,324	$83,667	$0	$17,430
Loan		23	Huntington Station Apartments	1.0%	NAP	NAP	NAP	$650,000	$0	NAP	$0	$0
Loan		24	Homewood Suites - Oxnard, CA	1.0%	NAP	NAP	NAP	$0	$13,485	NAP	$0	$0
Crossed			Northland Estates and Lake Haven Crossed Portfolio	1.0%
Loan	12	25	Northland Estates MHC	0.6%	NAP	NAP	NAP	$0	$1,395	NAP	$0	$0
Loan	12	26	Lake Haven MHC	0.4%	NAP	NAP	NAP	$0	$610	NAP	$0	$0
Loan	7	27	Lee’s Hill II	1.0%	4/30/2021	8,828	5.8%	$0	$3,680	NAP	$0	$12,741
Loan		28	Landmark Industrial Portfolio	0.9%	2/28/2013	11,610	6.0%	$0	$3,235	NAP	$0	$8,088
Loan		29	North Loop Plaza	0.9%	6/30/2015	4,403	6.8%	$0	$1,074	NAP	$150,000	$5,368
Loan		30	Fairfield Inn Columbus	0.8%	NAP	NAP	NAP	$0	$8,071	NAP	$0	$0
Loan		31	Security Self Storage - Delray Beach, FL	0.8%	NAP	NAP	NAP	$0	$1,542	NAP	$0	$0
Loan		32	Terrace View Estates	0.7%	NAP	NAP	NAP	$0	$675	NAP	$0	$0
Loan		33	Shops at Fox River	0.7%	5/31/2019	4,959	7.1%	$0	$876	NAP	$100,000	$5,000
Loan		34	Walgreens Oak Park	0.7%	NAP	NAP	NAP	$0	$0	NAP	$0	$0
Loan		35	Security Self Storage - Lake Worth, FL	0.6%	NAP	NAP	NAP	$0	$986	NAP	$0	$0
Loan		36	Oceanview Medical Center	0.6%	10/31/2013	1,686	5.5%	$0	$1,030	NAP	$100,000	$4,417
Loan	7	37	Parham One Shopping Center	0.6%	3/31/2017	2,508	3.2%	$0	$3,295	NAP	$75,000	$4,500
Loan		38	Royal Palms MHC	0.6%	NAP	NAP	NAP	$0	$875	NAP	$0	$0
Loan		39	Anchor Self Storage	0.6%	NAP	NAP	NAP	$0	$1,626	NAP	$0	$0
Loan	7, 10	40	Fairfield County Retail Portfolio	0.6%				$0	$175	$6,277	$90,000	$2,242
Property		40.1	Fairfield County Retail Portfolio - Greenwich		2/28/2013	950	10.6%
Property		40.2	Fairfield County Retail Portfolio - Westport		NAP	NAP	NAP
Loan		41	Access Self Storage - Kenilworth, NJ	0.5%	NAP	NAP	NAP	$0	$1,199	NAP	$0	$0
Loan		42	Ellicott Commons	0.5%	9/1/2018	2,000	3.1%	$0	$1,057	NAP	$0	$1,079
Loan		43	Flats at Wick	0.5%	NAP	NAP	NAP	$0	$1,586	$95,145	$0	$0
Loan		44	Best Western St. Christopher Hotel	0.5%	NAP	NAP	NAP	$0	4% of Operating Income	$300,000	$0	$0
Loan		45	Hanna Business Park	0.5%	11/30/2015	6,000	6.1%	$40,000	$0	$10,000	$150,000	$0
Loan		46	Highland Commons	0.5%	11/30/2014	1,522	3.8%	$0	$662	NAP	$100,000	$1,656
Loan	7, 10	47	Green Acres / Holiday Trav-L	0.4%				$0	$1,738	NAP	$0	$0
Property		47.1	Green Acres		NAP	NAP	NAP
Property		47.2	Holiday Trav-L		NAP	NAP	NAP
Loan		48	Access Self Storage - Clark, NJ	0.4%	NAP	NAP	NAP	$0	$992	NAP	$0	$0
Loan		49	Pacific Park	0.4%	8/31/2016	2,093	10.8%	$0	$403	NAP	$0	$3,750
Loan		50	Easley Town Center	0.4%	1/31/2017	1,500	7.0%	$0	$355	NAP	$0	$1,775
Loan		51	Alden Village Estates MHC	0.3%	NAP	NAP	NAP	$0	$970	NAP	$0	$0
Loan		52	Walgreens - Winston Salem	0.3%	NAP	NAP	NAP	$0	$0	NAP	$0	$0
Loan		53	Rockledge Villas	0.2%	NAP	NAP	NAP	$100,000	$2,403	NAP	$0	$0
Loan		54	Pioneer Village MHC	0.2%	NAP	NAP	NAP	$0	$327	NAP	$0	$0

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	TI/LC Reserve Cap	Upfront Tax  Reserves	Monthly Tax  Reserves	Upfront Insurance Reserves	Monthly Insurance Reserves	Upfront Deferred Maint. Reserve	Initial Other Reserves	Ongoing Other Reserves
Loan		1	The Crossings Premium Outlets	10.1%	$2,088,000	$0	$0	$0	$0	$0	$0	$0
Loan	3	2	Chrysler East Building	8.8%	NAP	$0	$945,207	$0	$0	$0	$0	$0
Loan	4, 5, 6, 7	3	Boston Park Plaza	8.3%	NAP	$833,337	$416,668	$0	$0	$2,040,735	$4,656,621	$0
Loan	8	4	Wanamaker Building	6.7%	$7,542,667	$0	$252,933	$0	$0	$0	$0	$0
Loan	9	5	Hyatt Regency Hill Country Resort and Spa	5.4%	NAP	$0	$199,763	$0	$0	$0	$0	$0
Loan	7, 10	6	Storage Post Portfolio	4.8%	NAP	$217,818	$113,001	$0	$0	$0	$723,152	$0
Property		6.1	Storage Post - Lawrence
Property		6.2	Storage Post - Bruckner
Property		6.3	Storage Post - Ridgewood
Property		6.4	Storage Post - Fordham
Property		6.5	Storage Post - Atlantic Avenue
Property		6.6	Storage Post - New Rochelle
Loan		7	Carolina Premium Outlets	4.4%	$1,314,000	$0	$0	$0	$0	$0	$0	$0
Loan	8	8	Broadcasting Square Shopping Center	4.4%	NAP	$980,774	$119,480	$17,626	$8,813	$0	$0	$0
Loan	7	9	Kingsgate Center	3.4%	$650,000	$0	$33,906	$0	$0	$0	$155,000	$0
Loan	6, 11	10	Embassy Suites - Fort Lauderdale	3.2%	NAP	$896,513	$81,501	$0	$0	$0	$0	$0
Loan		11	Fair Lakes Center	3.2%	$450,000	$84,640	$42,320	$0	$0	$0	$0	$0
Loan		12	The Atrium at Fashion Center	2.2%	$1,000,000	$42,149	$42,149	$0	$0	$0	$0	$0
Loan		13	Mather Corporate Center	2.1%	$250,000	$100,427	$25,107	$0	$0	$0	$0	$0
Loan	7, 10	14	Hamden Medical Office Portfolio	2.1%	NAP	$42,107	$42,107	$0	$0	$0	$0	$0
Property		14.1	2200 Whitney Avenue
Property		14.2	2080 Whitney Avenue
Loan	6	15	11451 Katy Freeway	2.0%	$1,200,000	$0	$22,500	$0	$6,316	$0	$0	$0
Loan		16	Anderson Mall	1.8%	$617,370	$410,392	$58,627	$0	$0	$0	$0	$0
Loan	7	17	Warwick Estates MHC	1.8%	NAP	$19,579	$19,579	$0	$0	$18,375	$0	$0
Loan		18	Riverdale	1.6%	$1,000,000.00 until the Best Buy Leasing Condition has occurred, and thereafter, $500,000	$47,886	$23,943	$0	$0	$0	$0	$0
Loan		19	One Concourse	1.4%	$600,000	$67,890	$22,630	$0	$0	$0	$0	$0
Loan		20	58-66 East Fordham Road	1.3%	NAP	$25,004	$25,004	$0	$0	$0	$0	$0
Loan		21	875 - 975 Bloomfield Avenue	1.2%	NAP	$0	$0	$0	$0	$0	$306,250	$0
Loan		22	2929 Briarpark	1.2%	$1,045,825	$30,243	$30,243	$0	$0	$175,000	$180,000	$0
Loan		23	Huntington Station Apartments	1.0%	NAP	$27,575	$13,788	$0	$0	$77,000	$0	$0
Loan		24	Homewood Suites - Oxnard, CA	1.0%	NAP	$56,727	$14,662	$0	$0	$0	$0	$0
Crossed			Northland Estates and Lake Haven Crossed Portfolio	1.0%
Loan	12	25	Northland Estates MHC	0.6%	NAP	$6,940	$4,400	$0	$0	$15,375	$0	$0
Loan	12	26	Lake Haven MHC	0.4%	NAP	$18,485	$2,641	$0	$0	$0	$161,250	$0
Loan	7	27	Lee’s Hill II	1.0%	NAP	$23,475	$11,738	$0	$0	$0	$266,013	$0
Loan		28	Landmark Industrial Portfolio	0.9%	NAP	$22,533	$22,533	$0	$0	$0	$0	$0
Loan		29	North Loop Plaza	0.9%	$400,000	$194,460	$17,678	$13,584	$1,742	$9,375	$0	$0
Loan		30	Fairfield Inn Columbus	0.8%	NAP	$8,250	$8,250	$0	$0	$0	$0	$0
Loan		31	Security Self Storage - Delray Beach, FL	0.8%	NAP	$50,782	$12,696	$9,066	$4,533	$0	$0	$0
Loan		32	Terrace View Estates	0.7%	NAP	$26,783	$5,357	$2,543	$0	$12,938	$0	$0
Loan		33	Shops at Fox River	0.7%	$300,000	$46,643	$9,329	$2,274	$1,137	$0	$0	$0
Loan		34	Walgreens Oak Park	0.7%	2.5 Years Rent	$0	$0	$0	$0	$0	$500,000	$0
Loan		35	Security Self Storage - Lake Worth, FL	0.6%	NAP	$10,487	$10,487	$28,873	$2,887	$0	$0	$0
Loan		36	Oceanview Medical Center	0.6%	$250,000	$44,402	$8,968	$1,725	$862	$0	$9,098	$0
Loan	7	37	Parham One Shopping Center	0.6%	NAP	$0	$4,547	$2,532	$1,266	$0	$503,351	$0
Loan		38	Royal Palms MHC	0.6%	NAP	$1,761	$1,761	$0	$0	$12,188	$0	$0
Loan		39	Anchor Self Storage	0.6%	NAP	$20,914	$6,971	$8,810	$1,101	$77,500	$0	$0
Loan	7, 10	40	Fairfield County Retail Portfolio	0.6%	$150,000	$3,717	$8,773	$7,092	$1,473	$0	$0	$0
Property		40.1	Fairfield County Retail Portfolio - Greenwich
Property		40.2	Fairfield County Retail Portfolio - Westport
Loan		41	Access Self Storage - Kenilworth, NJ	0.5%	NAP	$0	$12,202	$0	$0	$0	$0	$0
Loan		42	Ellicott Commons	0.5%	NAP	$3,661	$1,380	$0	$0	$17,188	$0	$0
Loan		43	Flats at Wick	0.5%	NAP	$926	$232	$0	$1,157	$0	$63,923	$0
Loan		44	Best Western St. Christopher Hotel	0.5%	NAP	$2,976	$1,488	$49,580	$4,958	$0	$0	$0
Loan		45	Hanna Business Park	0.5%	$50,000	$0	$7,560	$5,500	$2,750	$0	$0	$0
Loan		46	Highland Commons	0.5%	NAP	$7,795	$7,795	$0	$0	$39,194	$0	$0
Loan	7, 10	47	Green Acres / Holiday Trav-L	0.4%	NAP	$1,207	$1,207	$11,119	$2,380	$26,013	$0	$0
Property		47.1	Green Acres
Property		47.2	Holiday Trav-L
Loan		48	Access Self Storage - Clark, NJ	0.4%	NAP	$0	$15,561	$0	$0	$0	$0	$0
Loan		49	Pacific Park	0.4%	NAP	$12,829	$6,414	$878	$439	$0	$0	$0
Loan		50	Easley Town Center	0.4%	$85,000	$0	$2,777	$0	$0	$0	$0	$0
Loan		51	Alden Village Estates MHC	0.3%	NAP	$44,418	$10,414	$0	$0	$23,750	$0	$0
Loan		52	Walgreens - Winston Salem	0.3%	NAP	$0	$0	$0	$0	$0	$0	$0
Loan		53	Rockledge Villas	0.2%	NAP	$11,360	$3,787	$28,955	$4,826	$0	$0	$0
Loan		54	Pioneer Village MHC	0.2%	NAP	$4,512	$2,391	$0	$0	$10,000	$10,000	$0

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
						THIRD PARTY REPORTS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Other Reserves Description	Environmental Phase I Report Date	Environmental Phase II Report Date	Engineering Report Date	Seismic Zone (Y/N)	Seismic Report Date	PML %
Loan		1	The Crossings Premium Outlets	10.1%	NAP	11/9/2012	NAP	10/25/2012	No	NAP	NAP
Loan	3	2	Chrysler East Building	8.8%	NAP	10/17/2012	NAP	10/16/2012	No	NAP	NAP
Loan	4, 5, 6, 7	3	Boston Park Plaza	8.3%	1) Seasonality Reserve; 2) Room Split Reserve	8/31/2012	NAP	9/4/2012	No	NAP	NAP
Loan	8	4	Wanamaker Building	6.7%	NAP	12/13/2012	NAP	12/17/2012	No	NAP	NAP
Loan	9	5	Hyatt Regency Hill Country Resort and Spa	5.4%	NAP	12/13/2012	NAP	12/7/2012	No	NAP	NAP
Loan	7, 10	6	Storage Post Portfolio	4.8%	1) Brooklyn Environmental Reserve 2) Bruckner Renovation Reserve
Property		6.1	Storage Post - Lawrence			12/12/2012	NAP	12/4/2012	No	NAP	NAP
Property		6.2	Storage Post - Bruckner			12/12/2012	NAP	12/4/2012	No	NAP	NAP
Property		6.3	Storage Post - Ridgewood			12/12/2012	NAP	12/4/2012	No	NAP	NAP
Property		6.4	Storage Post - Fordham			12/12/2012	NAP	12/4/2012	No	NAP	NAP
Property		6.5	Storage Post - Atlantic Avenue			12/12/2012	NAP	12/4/2012	No	NAP	NAP
Property		6.6	Storage Post - New Rochelle			12/12/2012	NAP	12/4/2012	No	NAP	NAP
Loan		7	Carolina Premium Outlets	4.4%	NAP	10/25/2012	NAP	10/25/2012	No	NAP	NAP
Loan	8	8	Broadcasting Square Shopping Center	4.4%	NAP	12/12/2012	NAP	12/12/2012	No	NAP	NAP
Loan	7	9	Kingsgate Center	3.4%	1) Americas Best Tenant Allowance 2) Environmental Remediation Reserve	12/6/2012	NAP	12/5/2012	No	NAP	NAP
Loan	6, 11	10	Embassy Suites - Fort Lauderdale	3.2%	NAP	8/16/2012	NAP	8/16/2012	No	NAP	NAP
Loan		11	Fair Lakes Center	3.2%	NAP	11/16/2012	NAP	11/6/2012	No	NAP	NAP
Loan		12	The Atrium at Fashion Center	2.2%	NAP	11/29/2012	NAP	11/28/2012	No	NAP	NAP
Loan		13	Mather Corporate Center	2.1%	NAP	11/12/2012	NAP	10/22/2012	Yes	10/18/2012	5.00%
Loan	7, 10	14	Hamden Medical Office Portfolio	2.1%	NAP
Property		14.1	2200 Whitney Avenue			11/5/2012	NAP	11/2/2012	No	NAP	NAP
Property		14.2	2080 Whitney Avenue			11/5/2012	NAP	11/2/2012	No	NAP	NAP
Loan	6	15	11451 Katy Freeway	2.0%	NAP	12/3/2012	NAP	12/3/2012	No	NAP	NAP
Loan		16	Anderson Mall	1.8%	NAP	5/18/2012	NAP	5/18/2012	No	NAP	NAP
Loan	7	17	Warwick Estates MHC	1.8%	NAP	9/28/2012	NAP	8/29/2012	No	NAP	NAP
Loan		18	Riverdale	1.6%	NAP	10/24/2012	NAP	10/24/2012	Yes	10/23/2012	5.00%
Loan		19	One Concourse	1.4%	NAP	12/6/2012	NAP	12/6/2012	No	NAP	NAP
Loan		20	58-66 East Fordham Road	1.3%	NAP	12/3/2012	NAP	12/3/2012	No	NAP	NAP
Loan		21	875 - 975 Bloomfield Avenue	1.2%	Environmental Escrow	10/11/2012	NAP	10/10/2012	No	NAP	NAP
Loan		22	2929 Briarpark	1.2%	Outstanding TI/LC Reserve (Jordan and Skala Engineering)	11/16/2012	NAP	11/16/2012	No	NAP	NAP
Loan		23	Huntington Station Apartments	1.0%	NAP	10/4/2012	NAP	10/4/2012	No	NAP	NAP
Loan		24	Homewood Suites - Oxnard, CA	1.0%	NAP	10/23/2012	NAP	10/18/2012	Yes	10/12/2012	9.00%
Crossed			Northland Estates and Lake Haven Crossed Portfolio	1.0%
Loan	12	25	Northland Estates MHC	0.6%	NAP	9/11/2012	NAP	9/10/2012	No	NAP	NAP
Loan	12	26	Lake Haven MHC	0.4%	Monitor Well Work Account; Waste Water Treatment Plant	11/26/2012	NAP	9/10/2012	No	NAP	NAP
Loan	7	27	Lee’s Hill II	1.0%	1) Rent Abatement - TEMACC 2) Rent Abatement A-T Solutions	10/30/2012	NAP	11/1/2012	No	NAP	NAP
Loan		28	Landmark Industrial Portfolio	0.9%	NAP	10/17/2012	NAP	10/17/2012	No	NAP	NAP
Loan		29	North Loop Plaza	0.9%	NAP	10/24/2012	NAP	10/22/2012	No	NAP	NAP
Loan		30	Fairfield Inn Columbus	0.8%	NAP	1/4/2013	NAP	1/4/2013	No	NAP	NAP
Loan		31	Security Self Storage - Delray Beach, FL	0.8%	NAP	10/9/2012	NAP	9/17/2012	No	NAP	NAP
Loan		32	Terrace View Estates	0.7%	NAP	11/8/2012	NAP	11/8/2012	No	NAP	NAP
Loan		33	Shops at Fox River	0.7%	NAP	8/27/2012	NAP	8/27/2012	No	NAP	NAP
Loan		34	Walgreens Oak Park	0.7%	Landlord’s Reimbursement Obligation	10/22/2012	NAP	10/22/2012	No	NAP	NAP
Loan		35	Security Self Storage - Lake Worth, FL	0.6%	NAP	9/18/2012	NAP	9/17/2012	No	NAP	NAP
Loan		36	Oceanview Medical Center	0.6%	Rent Abatements	10/19/2012	NAP	10/19/2012	Yes	10/18/2012	7.00%
Loan	7	37	Parham One Shopping Center	0.6%	1) Big Lots - Leasing Commission 2) Big Lots Rent Escrow 3) Capitalized rent-Sweet Frogs	8/28/2012	NAP	8/28/2012	No	NAP	NAP
Loan		38	Royal Palms MHC	0.6%	NAP	9/11/2012	NAP	9/10/2012	No	NAP	NAP
Loan		39	Anchor Self Storage	0.6%	NAP	11/14/2012	NAP	10/4/2012	Yes	10/1/2012	9.00%
Loan	7, 10	40	Fairfield County Retail Portfolio	0.6%	NAP
Property		40.1	Fairfield County Retail Portfolio - Greenwich			11/25/2012	NAP	11/25/2012	No	NAP	NAP
Property		40.2	Fairfield County Retail Portfolio - Westport			11/23/2012	NAP	11/19/2012	No	NAP	NAP
Loan		41	Access Self Storage - Kenilworth, NJ	0.5%	NAP	9/14/2012	NAP	8/23/2012	No	NAP	NAP
Loan		42	Ellicott Commons	0.5%	NAP	10/4/2012	NAP	10/4/2012	No	NAP	NAP
Loan		43	Flats at Wick	0.5%	Seasonality Reserve	8/2/2012	NAP	8/2/2012	No	NAP	NAP
Loan		44	Best Western St. Christopher Hotel	0.5%	NAP	11/5/2012	NAP	11/5/2012	No	NAP	NAP
Loan		45	Hanna Business Park	0.5%	NAP	10/9/2012	NAP	9/25/2012	No	NAP	NAP
Loan		46	Highland Commons	0.5%	NAP	11/12/2012	NAP	11/12/2012	No	NAP	NAP
Loan	7, 10	47	Green Acres / Holiday Trav-L	0.4%	NAP
Property		47.1	Green Acres			11/9/2012	NAP	11/9/2012	No	NAP	NAP
Property		47.2	Holiday Trav-L			11/9/2012	NAP	11/9/2012	No	NAP	NAP
Loan		48	Access Self Storage - Clark, NJ	0.4%	NAP	9/17/2012	NAP	8/23/2012	No	NAP	NAP
Loan		49	Pacific Park	0.4%	NAP	10/17/2012	NAP	10/17/2012	Yes	10/17/2012	9.00%
Loan		50	Easley Town Center	0.4%	NAP	11/27/2012	NAP	11/8/2012	No	NAP	NAP
Loan		51	Alden Village Estates MHC	0.3%	NAP	9/11/2012	NAP	10/8/2012	No	NAP	NAP
Loan		52	Walgreens - Winston Salem	0.3%	NAP	11/28/2012	NAP	11/27/2012	No	NAP	NAP
Loan		53	Rockledge Villas	0.2%	NAP	11/9/2012	NAP	11/9/2012	No	NAP	NAP
Loan		54	Pioneer Village MHC	0.2%	Potential Radon Remediation	9/11/2012	NAP	9/10/2012	No	NAP	NAP

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
					TOTAL MORTGAGE 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
Loan		1	The Crossings Premium Outlets	10.1%
Loan	3	2	Chrysler East Building	8.8%	$165,000,000		54.1%	1.99x	9.1%
Loan	4, 5, 6, 7	3	Boston Park Plaza	8.3%	$25,000,000		45.5%	1.98x	14.1%
Loan	8	4	Wanamaker Building	6.7%		$6,873,221	61.3%	1.43x	12.3%
Loan	9	5	Hyatt Regency Hill Country Resort and Spa	5.4%
Loan	7, 10	6	Storage Post Portfolio	4.8%
Property		6.1	Storage Post - Lawrence
Property		6.2	Storage Post - Bruckner
Property		6.3	Storage Post - Ridgewood
Property		6.4	Storage Post - Fordham
Property		6.5	Storage Post - Atlantic Avenue
Property		6.6	Storage Post - New Rochelle
Loan		7	Carolina Premium Outlets	4.4%
Loan	8	8	Broadcasting Square Shopping Center	4.4%
Loan	7	9	Kingsgate Center	3.4%
Loan	6, 11	10	Embassy Suites - Fort Lauderdale	3.2%
Loan		11	Fair Lakes Center	3.2%
Loan		12	The Atrium at Fashion Center	2.2%
Loan		13	Mather Corporate Center	2.1%
Loan	7, 10	14	Hamden Medical Office Portfolio	2.1%
Property		14.1	2200 Whitney Avenue
Property		14.2	2080 Whitney Avenue
Loan	6	15	11451 Katy Freeway	2.0%
Loan		16	Anderson Mall	1.8%
Loan	7	17	Warwick Estates MHC	1.8%
Loan		18	Riverdale	1.6%
Loan		19	One Concourse	1.4%
Loan		20	58-66 East Fordham Road	1.3%
Loan		21	875 - 975 Bloomfield Avenue	1.2%
Loan		22	2929 Briarpark	1.2%
Loan		23	Huntington Station Apartments	1.0%
Loan		24	Homewood Suites - Oxnard, CA	1.0%
Crossed			Northland Estates and Lake Haven Crossed Portfolio	1.0%
Loan	12	25	Northland Estates MHC	0.6%
Loan	12	26	Lake Haven MHC	0.4%
Loan	7	27	Lee’s Hill II	1.0%
Loan		28	Landmark Industrial Portfolio	0.9%
Loan		29	North Loop Plaza	0.9%
Loan		30	Fairfield Inn Columbus	0.8%
Loan		31	Security Self Storage - Delray Beach, FL	0.8%
Loan		32	Terrace View Estates	0.7%
Loan		33	Shops at Fox River	0.7%
Loan		34	Walgreens Oak Park	0.7%
Loan		35	Security Self Storage - Lake Worth, FL	0.6%
Loan		36	Oceanview Medical Center	0.6%
Loan	7	37	Parham One Shopping Center	0.6%
Loan		38	Royal Palms MHC	0.6%
Loan		39	Anchor Self Storage	0.6%
Loan	7, 10	40	Fairfield County Retail Portfolio	0.6%
Property		40.1	Fairfield County Retail Portfolio - Greenwich
Property		40.2	Fairfield County Retail Portfolio - Westport
Loan		41	Access Self Storage - Kenilworth, NJ	0.5%
Loan		42	Ellicott Commons	0.5%
Loan		43	Flats at Wick	0.5%
Loan		44	Best Western St. Christopher Hotel	0.5%
Loan		45	Hanna Business Park	0.5%
Loan		46	Highland Commons	0.5%
Loan	7, 10	47	Green Acres / Holiday Trav-L	0.4%
Property		47.1	Green Acres
Property		47.2	Holiday Trav-L
Loan		48	Access Self Storage - Clark, NJ	0.4%
Loan		49	Pacific Park	0.4%
Loan		50	Easley Town Center	0.4%
Loan		51	Alden Village Estates MHC	0.3%
Loan		52	Walgreens - Winston Salem	0.3%
Loan		53	Rockledge Villas	0.2%
Loan		54	Pioneer Village MHC	0.2%

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
					TOTAL DEBT INFORMATION
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	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		1	The Crossings Premium Outlets	10.1%
Loan	3	2	Chrysler East Building	8.8%		54.1%	1.99x	9.1%
Loan	4, 5, 6, 7	3	Boston Park Plaza	8.3%	$30,000,000	56.8%	1.44x	11.2%
Loan	8	4	Wanamaker Building	6.7%		61.3%	1.43x	12.3%
Loan	9	5	Hyatt Regency Hill Country Resort and Spa	5.4%	$28,500,000	67.3%	0.80x	8.9%
Loan	7, 10	6	Storage Post Portfolio	4.8%
Property		6.1	Storage Post - Lawrence
Property		6.2	Storage Post - Bruckner
Property		6.3	Storage Post - Ridgewood
Property		6.4	Storage Post - Fordham
Property		6.5	Storage Post - Atlantic Avenue
Property		6.6	Storage Post - New Rochelle
Loan		7	Carolina Premium Outlets	4.4%
Loan	8	8	Broadcasting Square Shopping Center	4.4%
Loan	7	9	Kingsgate Center	3.4%
Loan	6, 11	10	Embassy Suites - Fort Lauderdale	3.2%
Loan		11	Fair Lakes Center	3.2%
Loan		12	The Atrium at Fashion Center	2.2%
Loan		13	Mather Corporate Center	2.1%
Loan	7, 10	14	Hamden Medical Office Portfolio	2.1%
Property		14.1	2200 Whitney Avenue
Property		14.2	2080 Whitney Avenue
Loan	6	15	11451 Katy Freeway	2.0%
Loan		16	Anderson Mall	1.8%
Loan	7	17	Warwick Estates MHC	1.8%
Loan		18	Riverdale	1.6%
Loan		19	One Concourse	1.4%
Loan		20	58-66 East Fordham Road	1.3%
Loan		21	875 - 975 Bloomfield Avenue	1.2%
Loan		22	2929 Briarpark	1.2%
Loan		23	Huntington Station Apartments	1.0%
Loan		24	Homewood Suites - Oxnard, CA	1.0%
Crossed			Northland Estates and Lake Haven Crossed Portfolio	1.0%
Loan	12	25	Northland Estates MHC	0.6%
Loan	12	26	Lake Haven MHC	0.4%
Loan	7	27	Lee’s Hill II	1.0%
Loan		28	Landmark Industrial Portfolio	0.9%
Loan		29	North Loop Plaza	0.9%
Loan		30	Fairfield Inn Columbus	0.8%
Loan		31	Security Self Storage - Delray Beach, FL	0.8%
Loan		32	Terrace View Estates	0.7%
Loan		33	Shops at Fox River	0.7%
Loan		34	Walgreens Oak Park	0.7%
Loan		35	Security Self Storage - Lake Worth, FL	0.6%
Loan		36	Oceanview Medical Center	0.6%
Loan	7	37	Parham One Shopping Center	0.6%
Loan		38	Royal Palms MHC	0.6%
Loan		39	Anchor Self Storage	0.6%
Loan	7, 10	40	Fairfield County Retail Portfolio	0.6%
Property		40.1	Fairfield County Retail Portfolio - Greenwich
Property		40.2	Fairfield County Retail Portfolio - Westport
Loan		41	Access Self Storage - Kenilworth, NJ	0.5%
Loan		42	Ellicott Commons	0.5%
Loan		43	Flats at Wick	0.5%
Loan		44	Best Western St. Christopher Hotel	0.5%
Loan		45	Hanna Business Park	0.5%
Loan		46	Highland Commons	0.5%
Loan	7, 10	47	Green Acres / Holiday Trav-L	0.4%
Property		47.1	Green Acres
Property		47.2	Holiday Trav-L
Loan		48	Access Self Storage - Clark, NJ	0.4%
Loan		49	Pacific Park	0.4%
Loan		50	Easley Town Center	0.4%
Loan		51	Alden Village Estates MHC	0.3%
Loan		52	Walgreens - Winston Salem	0.3%
Loan		53	Rockledge Villas	0.2%
Loan		54	Pioneer Village MHC	0.2%

MSBAM 2013-C8
FOOTNOTES TO APPENDIX I
(1)	BANA—Bank of America, National Association; MSMCH—Morgan Stanley Mortgage Capital Holdings LLC.
(2)	The Administrative Fee Rate includes the master servicing fee, sub-servicing fee, trust advisor fee, trustee/certificate administrator/custodial fees and any primary servicing fees applicable to each mortgage loan.
(3)	With respect to Mortgage Loan No. 2, Chrysler East Building, the mortgage loan is part of a $265,000,000 pari passu loan combination that is evidenced by three pari passu promissory notes. The Chrysler East Building Mortgage Loan is evidenced by one such pari passu note (Note A-2) with an outstanding principal balance as of the Cut-off Date of $100,000,000. The two pari passu notes not included in the Issuing Entity (Notes A-1 and A-3) evidence the related companion loan, which has an outstanding balance as of the Cut-off Date of $165,000,000 and was securitized in the MSBAM 2013-C7 transaction. Unless otherwise indicated, all LTV, DSCR, Debt Yield and Cut-off Date Balance PSF/Room calculations include the related pari passu companion loan. See “DESCRIPTION OF THE MORTGAGE POOL—Non-Serviced Mortgage Loans” of this free writing prospectus.
(4)	With respect to Mortgage Loan No. 3, Boston Park Plaza, the mortgage loan is part of a $120,000,000 pari passu loan combination that is evidenced by two pari passu promissory notes. The Boston Park Plaza Mortgage Loan is evidenced by one such pari passu note (Note A-1) with an outstanding principal balance as of the Cut-off Date of $95,000,000. The pari passu note not included in the Issuing Entity (Note A-2) evidences the related companion loan, which has an outstanding balance as of the Cut-off Date of $25,000,000. Unless otherwise indicated, all LTV, DSCR, Debt Yield and Cut-off Date Balance PSF/Room calculations include the related pari passu companion loan. See “DESCRIPTION OF THE MORTGAGE POOL—The A/B Whole Loans and the Loan Pairs” of this free writing prospectus.
(5)	With respect to Mortgage Loan No. 3, Boston Park Plaza, the related mortgage loan documents permit preferred equity generally subject to compliance with certain combined LTV and/or DSCR tests and/or Debt Yield tests.
(6)	With respect to Mortgage Loan Nos. 3, 10, and 15, Boston Park Plaza, Embassy Suites - Fort Lauderdale and 11451 Katy Freeway, the related mortgage loan documents permit future mezzanine financing generally subject to compliance with certain combined LTV and/or DSCR tests and/or Debt Yield tests.
(7)	With respect to Mortgage Loan Nos. 3, 6, 9, 14, 17, 27, 37, 40, and 47, Boston Park Plaza, Storage Post Portfolio, Kingsgate Center, Hamden Medical Office Portfolio, Warwick Estates MHC, Lee’s Hill II, Parham One Shopping Center, Fairfield County Retail Portfolio and Green Acres / Holiday Trav-L, the related mortgage loan documents permit a partial collateral release subject to, among other conditions, LTV and/or DSCR tests and/or Debt Yield tests, with partial defeasance or prepayment of the mortgage loan. In addition, with respect to Mortgage Loan No. 6, Storage Post Portfolio, the borrower has a one-time right obtain a release of the lien of a mortgage encumbering an individual property by substituting another individual property subject to compliance with certain combined DSCR and NOI tests, among other conditions.
(8)	With respect to Mortgage Loan Nos. 4 and 8, Wanamaker Building and Broadcasting Square Shopping Center, the related mortgaged properties are subject to a ground lease between the borrower and an affiliate of the borrower. The ground lessor has pledged its fee interest as collateral for the mortgage loan. The Title Type is shown as Fee.
(9)	With respect to Mortgage Loan No. 5, Hyatt Regency Hill Country Resort and Spa, mezzanine financing in the current amount of $5,442,609 is in place. The mezzanine lender has committed to fund a total of $28,500,000 to finance a portion of budgeted renovation and expansion costs. This full funding is expected to occur by the third quarter of 2013. There are no DSCR, Debt Yield or LTV constraints on additional mezzanine loan fundings. The Total Debt UW NCF DSCR, which is based on payments of principal and interest, is based on the fully advanced mezzanine principal loan amount of $28,500,000.
(10)	With respect to Mortgage Loan Nos. 6, 14, 40, and 47, Storage Post Portfolio, Hamden Medical Office Portfolio, Fairfield County Retail Portfolio and Green Acres / Holiday Trav-L, each mortgage loan is secured by multiple mortgaged properties. For the purpose of the statistical information set forth in this free writing prospectus as to such mortgage loans, a portion of the aggregate Cut-off Date Balance has been allocated to each mortgaged property based on the respective Appraised Values, release amounts or allocated loan amounts, as applicable.

I-1

MSBAM 2013-C8

FOOTNOTES TO APPENDIX I

(11) With respect to Mortgage Loan No. 10, Embassy Suites - Fort Lauderdale, the mortgage loan has no grace period with respect to late charge and default other than one two-day grace period during any 12-month period, provided, however, that the borrower is only permitted to cure a total of two delinquent payments during the term of the mortgage loan.

(12) With respect to Mortgage Loan Nos. 25 and 26, Northland Estates MHC and Lake Haven MHC, the mortgage loans are cross-collateralized and cross-defaulted with each other. Unless otherwise indicated, all LTV, DSCR and Debt Yield calculations are based on the aggregate indebtedness of the mortgage loans.

I-2

MSBAM 2013-C8

FOOTNOTES TO APPENDIX I

A	“Yield Maintenance Premium” shall mean an amount equal to the greater of: (i) at all times prior to the Open Prepayment Date, one half percent (0.5%) of the principal amount of the Loan being prepaid, and from and after the Open Prepayment Date, zero percent (0%) or (ii) the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Open Prepayment 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 Premium” shall mean an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Open Prepayment 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.
C	As used herein, “Yield Maintenance” means 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 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 Note Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, “Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading “U.S. government securities” and the sub-heading “Treasury constant maturities” for the week ending prior to the Prepayment Calculation Date, of the U.S. Treasury constant maturities with maturity dates (one longer and one equal to or shorter) most nearly approximating the Maturity Date, and converted to a monthly compounded nominal yield. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Reinvestment Yield. The “Prepayment Calculation Date” shall mean, as applicable, the date on which Lender applies any prepayment to the reduction of the outstanding principal amount of the Note. Lender’s calculation of Yield Maintenance shall be conclusive and binding absent manifest error.

I-3

MSBAM 2013-C8

FOOTNOTES TO APPENDIX I

D	“Yield Maintenance Premium” shall mean an amount equal to the greater of the following two amounts: (a) an amount equal to one percent (1%) of the amount prepaid; or (b) an amount equal to (i) the amount, if any, by which the sum of the present values as of the prepayment date of all unpaid principal and interest payments required hereunder, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the Maturity Date, from the Open Period Start Date) back to the prepayment date at a discount rate equal to the Yield Maintenance Treasury Rate (defined below) plus .50% exceeds the outstanding principal balance of the Loan as of the prepayment date, multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of the Loan as of the prepayment date. For purposes of the foregoing, “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.l5-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 Open Period Start 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.
E	“Yield Maintenance Premium” shall mean an amount equal to the greater of: (i) one percent (1%) of the principal amount of the Loan being prepaid or (ii) the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Maturity Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
F	“Yield Maintenance Premium” shall mean an amount equal to the greater of the following two amounts: (a) an amount equal to 1% of the principal amount of the Loan being prepaid; or (b) 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.l5 Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.

I-4

MSBAM 2013-C8

FOOTNOTES TO APPENDIX I

G	“Yield Maintenance Premium” shall mean an amount equal to the greater of (a) one percent (1%) of the outstanding principal of the Loan to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the Note assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the Loan is paid on the Permitted Par Prepayment Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the Prepayment Rate when compounded semi-annually over (ii) the sum of (x) the principal amount being prepaid plus (y) the amount of interest thereon accrued to the date of such prepayment.
H	“Yield Maintenance Premium” shall mean an amount equal to the greater of: (i) one percent (1%) of the principal amount of the Loan being prepaid or (ii) the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Open Prepayment Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
I	“Yield Maintenance Premium” shall mean an amount equal to the greater of: (x) one percent (1%) of the principal amount of this Note being prepaid or (y) the present value as of the Prepayment Date (defined below) of the Calculated Payments (defined below) from the Prepayment Date through the Maturity Date determined by discounting such payments at the Discount Rate (defined below). As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of this Note being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (1) the Applicable Interest Rate and (2) the Yield Maintenance Treasury Rate (defined below). As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.

I-5

MSBAM 2013-C8

FOOTNOTES TO APPENDIX I

J

“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 prior to the Maturity Date, 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 semiannually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.

K

After the Lockout Period Expiration Date, prepayment is permitted in full but not in part, upon thirty (30) days’ written notice, with payment to Noteholder of a yield maintenance premium (“Premium”) equal to the greater of (i) one percent (1%) of the outstanding principal balance at the time of prepayment or (ii) the present value on the date of prepayment of all future principal and interest payments beginning with the next payment due on the month following the pay-off date, including any balloon payments assuming payment in accordance with the repayment terms of this Note, less the current outstanding principal balance of the Loan. The interest rate used in calculating the present value shall be the Treasury Rate, as defined herein, divided by twelve (12). If more than two years remain from the payoff date to the Maturity Date, the term “Treasury Rate,” as used herein, shall be the straight line interpolation of the current annual yield (or, if none, the most recent previous yield) of the two Key U.S. Treasury Securities (as hereinafter defined), which are closest to the Maturity Date (both before and after). The “Key U.S. Treasury Securities” are the 2, 5, 10 and 30 year U.S. Treasury Securities as published by Bloomberg, at 4 p.m. central time three (3) days prior to the payoff date. By way of example and not limitation, if 7 and ½ years remain until the Maturity Date at the time of prepayment, the straight line interpolation of the Treasury Rate would be the average of the then annual current yield (or, if none, the most recent previous yield) of the 5-year and the 10-year U.S. Treasury Securities. If less than two years remain from the payoff date to the Maturity Date, the then “Treasury Rate” as used herein, shall be based on the Interpolated Cure Function (“ICUR”) as calculated by Bloomberg at 4 p.m. Central time three (3) days prior to the payoff date. The ICUR function interpolates the relevant shorter term U.S. Treasury Bonds or Notes to provide a current annual yield for the remaining term. If any of the Key U.S. Treasury Securities are no longer in use or if for any reason Bloomberg ceases to publish such information, the Treasury Rate shall be based on the annual yields reported in another publication of comparable reliability and institutional acceptance or other relevant replacement of U.S. Treasury Securities as selected by Noteholder in its sole discretion.

I-6

MSBAM 2013-C8

FOOTNOTES TO APPENDIX I

L

After the Lockout Period Expiration Date, prepayment is permitted in full but not in part, upon thirty (30) days’ written notice, with payment to Noteholder of a yield maintenance premium (“Premium”) equal to the greater of (i) one percent (1%) of the outstanding principal balance at the time of prepayment or (ii) the present value on the date of prepayment of all future principal and interest payments beginning with the next payment due in the month following the pay-off date, including any balloon payments, assuming payment in accordance with the repayment terms of this Note, less the current outstanding principal balance of the Loan. The interest rate used in calculating the present value shall be the Treasury Rate, as defined herein, divided by twelve (12). If more than two years remain from the payoff date to the Maturity Date, the term “Treasury Rate,” as used herein, shall be the straight line interpolation of the current annual yield (or, if none, the most recent previous yield) of the two Key U.S. Treasury Securities (as hereinafter defined), which are closest to the Maturity Date (both before and after). The “Key U.S. Treasury Securities” are the 2, 5, 10 and 30 year U.S. Treasury Securities as published by Bloomberg, at 4 p.m. central time three (3) days prior to the payoff date. By way of example and not limitation, if 7 and ½ years remain until the Maturity Date at the time of prepayment, the straight line interpolation of the Treasury Rate would be the average of the then annual current yield (or, if none, the most recent previous yield) of the 5-year and the 10-year U.S. Treasury Securities. If less than two years remain from the payoff date to the Maturity Date, the term “Treasury Rate” as used herein, shall mean the current annual yield (or, if none, the most recent previous yield), of the 1 year U.S. Treasury Note as published by Bloomberg at p.m. central time three (3) days prior to the payoff date. If any of the Key U.S. Treasury Securities are no longer in use or if for any reason Bloomberg ceases to publish such information, the Treasury Rate shall be based on the annual yields reported in another publication of comparable reliability and institutional acceptance or other relevant replacement of U.S. Treasury Securities as selected by Noteholder in its sole discretion.

M

Thereafter, prepayment is permitted at any time, in full but not in part, upon 30 days’ written notice, with payment to Noteholder of a yield maintenance premium (“Premium”) equal to the greater of (i) 1% of the outstanding principal balance at the time of prepayment or (ii) the present value on the date of prepayment of all future principal and interest payments beginning with the payment due on the month following the pay-off date, including any balloon payments assuming payment in accordance with the repayment terms of this Note, less the current outstanding principal balance of the Loan. The interest rate used in calculating the present value shall be the Treasury Rate, as defined herein; divided by 12. If more than one year remains from the payoff date to the Maturity Date, the term “Treasury Rate,” as used herein, shall mean the average (arithmetic mean) of the current yield (or, if none, the most recent previous yield) of the two Key U.S. Treasury Securities (as hereinafter defined), which are closest to the Maturity Date (both before and after). The “Key U.S. Treasury Securities” are the 1, 2, 3, 5, 10 and 30 year U.S. Treasury Securities as published by Bloomberg, at 4 p.m. Central time 3 days prior to the payoff date. By way of example and not limitation, if 7 ½ years remain until the Maturity Date at the time of prepayment, the Treasury Rate would be the average of the then current yield (or, if none, the most recent previous yield) of the 5-year and the 10-year U.S. Treasury Securities. If less than one year remains from the date payoff to the Maturity Date, the term “Treasury Rate” as used herein, shall mean the current yield (or, if none, the most recent previous yield), of the 1 year U.S. Treasury Note as published by Bloomberg at 4 p.m. Central time 3 days prior to the payoff date. If any of the Key U.S. Treasury Securities are no longer in use or if for any reason Bloomberg ceases to publish such information, the Treasury Rate shall be based on the annual yields reported in another publication of comparable reliability and institutional acceptance or other relevant replacement U.S. Treasury Securities as selected by Noteholder in its sole discretion.

I-7

MSBAM 2013-C8

FOOTNOTES TO APPENDIX I

N

After the first sixty (60) months of the Loan, prepayment is permitted at any time, in full but not in part, upon 30 days’ written notice, with payment to Noteholder of a yield maintenance premium (“Premium”) equal to the greater of (i) 1% of the outstanding principal balance at the time of prepayment or (ii) the present value on the date of prepayment of all future principal and interest payments beginning with the next payment due on the month following the pay-off date, including any balloon payments assuming payment in accordance with the repayment terms of this Note, less the current outstanding principal balance of the Loan. The interest rate used in calculating the present value shall be the Treasury Rate, as defined herein, divided by twelve (12). If more than one year remains from the payoff date to the Maturity Date, the term “Treasury Rate,” as used herein, shall be the straight line interpolation of the current annual yield (or, if none, the most recent previous yield) of the two Key U.S. Treasury Securities (as hereinafter defined), which are closest to the Maturity Date (both before and after). The “Key U.S. Treasury Securities” are the 1, 2, 3, 5, 10 and 30 year U.S. Treasury Securities as published by Bloomberg at 4 p.m. central time three (3) days prior to the payoff date. By way of example and not limitation, if 7 and ½ years remain until the Maturity Date at the time of prepayment, the straight line interpolation of the Treasury Rate would be the average of the then annual current yield (of, if none, the most recent previous yield) of the 5-year and the 10-year U.S. Treasury Securities. If less than one year remains from the payoff date to the Maturity Date, the term “Treasury Rate” as used herein, shall mean the current annual yield (or, if none, the most recent previous yield), of the 1-year U.S. Treasury Note as published by Bloomberg at 4 p.m. Central time three (3) days prior to the payoff date. For all loan payoffs, per diem interest will be based on a 365-day year including the day of payoff. If any of the Key U.S. Treasury Securities are no longer in use or if for any reason Bloomberg ceases to publish such information, the Treasury Rate shall be based on the annual yields reported in another publication of comparable reliability and institutional acceptance or other relevant replacement of U.S. Treasury Securities as selected by Noteholder in its sole discretion.

O

After the Lockout Period Expiration Date, prepayment is permitted in full but not in part, upon thirty (30) days’ written notice, with payment to Noteholder of a yield maintenance premium (“Premium”) equal to the greater of (i) one percent (1%) of the outstanding principal balance at the time of prepayment or (ii) the present value on the date of prepayment of all future principal and interest payments beginning with the next payment due in the month following the pay-off date, including any balloon payments, assuming payment in accordance with the repayment terms of this Note, less the current outstanding principal balance of the Loan. The interest rate used in calculating the present value shall be the Treasury Rate, as defined herein, divided by twelve (12). If more than two years remain from the payoff date to the Maturity Date, the term “Treasury Rate,” as used herein, shall be the straight line interpolation of the current annual yield (or, if none, the most recent previous yield) of the two Key U.S. Treasury Securities (as hereinafter defined), which are closest to the Maturity Date (both before and after). The “Key U.S. Treasury Securities” are the 2, 5, 10 and 30 year U.S. Treasury Securities as published by Bloomberg, at 4 p.m. central time three (3) days prior to the payoff date. By way of example and not limitation, if 7 and ½ years remain until the Maturity Date at the time of prepayment, the straight line interpolation of the Treasury Rate would be the average of the then annual current yield (or, if none, the most recent previous yield) of the 5-year and the 10-year U.S. Treasury Securities. If less than two years remain from the payoff date to the Maturity Date, the term “Treasury Rate” as used herein, shall mean the current annual yield (or, if none, the most recent previous yield), of the 1 year U.S. Treasury Note as published by Bloomberg at 4 p.m. central time three (3) days prior to the payoff date. If any of the Key U.S. Treasury Securities are no longer in use or if for any reason Bloomberg ceases to publish such information, the Treasury Rate shall be based on the annual yields reported in another publication of comparable reliability and institutional acceptance or other relevant replacement of U.S. Treasury Securities as selected by Noteholder in its sole discretion.

I-8

MSBAM 2013-C8

FOOTNOTES TO APPENDIX I

P

Thereafter, prepayment is permitted at any time, in full but not in part, upon 30 days’ written notice, with payment to Noteholder of a yield maintenance premium (“Premium”) equal to the greater of (i) 1% of the outstanding principal balance at the time of prepayment or (ii) the present value on the date of prepayment of all future principal and interest payments beginning with the payment due on the month following the pay-off date, including any balloon payments assuming payment in accordance with the repayment terms of this Note, less the current outstanding principal balance of the Loan. The interest rate used in calculating the present value shall be the Treasury Rate, as defined herein, divided by 12. If more than one year remains from the payoff date to the Maturity Date, the term “Treasury Rate,” as used herein, shall be the result of the straight line interpolation of the current annual yield (or, if none, the most recent previous yield) of the two Key U.S. Treasury Securities (as hereinafter defined), which are closest to the Maturity Date (both before and after). The “Key U.S. Treasury Securities” are the 1, 2, 3, 5, 10 and 30 year U.S. Treasury Securities as published by Bloomberg at 4 p.m. central time three (3) days prior to the payoff date. By way of example and not limitation, if 7 ½ years remain until the Maturity Date at the time of prepayment, the Treasury Rate would be the average of the then annual current yield (or, if none, the most recent previous yield) of the 5-year and the 10-year U.S. Treasury Securities. If less than one year remains from the payoff date to the Maturity Date, the term “Treasury Rate” as used herein, shall mean the current annual yield (or, if none, the most recent previous yield), of the 1-year U.S. Treasury Note as published by Bloomberg at 4 p.m. Central time three (3) days prior to the payoff date. For all loan payoffs, per diem interest will be based on a 365-day year including the day of payoff. If any of the Key U.S. Treasury Securities are no longer in use or if for any reason Bloomberg ceases to publish such information, the Treasury Rate shall be based on the annual yields reported in another publication of comparable reliability and institutional acceptance or other relevant replacement of U.S. Treasury Securities as selected by Noteholder in its sole discretion.

Q

At any time after the first obligatory installment of principal and interest due under this Note, and upon giving the holder of this Note thirty (30) days prior written notice, the principal amount of this Note may be prepaid in full by paying, in addition to such principal amount, accrued interest, and all other sums due hereunder, a prepayment consideration equal to the greater of (A) an amount equal to the remainder obtained by subtracting (i) the entire outstanding principal balance of this Note as of the date of the prepayment from (ii) the present value as of the date of the prepayment of the remaining scheduled payments of principal and interest on this Note including any final installment of principal payable on the Maturity Date determined by discounting such payments at the U.S. Treasury Security rate plus 50 basis points, as such rate is reported in the Wall Street Journal (or similar publication as determined by the holder of this Note) for the week ending prior to the date of the subject prepayment of principal, with a maturity date that is coterminous with the maturity date of this Note when compounded on a monthly basis, or if there is no U.S. Treasury Security having a maturity date coterminous with the maturity date of this Note, then the holder of this Note shall interpolate the rates of the U.S. Treasury Securities plus 50 basis points, having maturity dates closest to the maturity date of this Note; or (B) 1% of the prepaid principal amount.

I-9

MSBAM 2013-C8

FOOTNOTES TO APPENDIX I

R

After the first sixty (60) months of the Loan, prepayment is permitted at any time, in full but not in part, upon thirty (30) days’ written notice, with payment to Noteholder of a yield maintenance premium (“Premium”) equal to the greater of (i) one percent (1%) of the outstanding principal balance at the time of prepayment or (ii) the present value on the date of prepayment of all future principal and interest payments beginning with the next payment due on the month following the pay-off date, including any balloon payments assuming payment in accordance with the repayment terms of this Note, less the current outstanding principal balance of the Loan. The interest rate used in calculating the present value shall be the Treasury Rate, as defined herein, divided by twelve (12). If more than two (2) years remain from the payoff date to the Maturity Date, the term “Treasury Rate,” as used herein, shall be the straight line interpolation of the current annual yield (or, if none, the most recent previous yield) of the two Key U.S. Treasury Securities (as hereinafter defined), which are closest to the Maturity Date (both before and after). The “Key U.S. Treasury Securities” are the 2, 5, 10 and 30 year U.S. Treasury Securities as published by Bloomberg at 4:00 p.m. Eastern time three (3) days prior to the payoff date. By way of example and not limitation, if 7 and ½ years remain until the Maturity Date at the time of prepayment, the straight line interpolation of the Treasury Rate would be the average of the then annual current yield (or, if none, the most recent previous yield) of the 5-year and the 10-year U.S. Treasury Securities. If less than two years remain from the payoff date to the Maturity Date, the term “Treasury Rate” as used herein, shall be based on the Interpolated Curve Function (“ICUR”) as calculated by Bloomberg at 4:00 p.m. Eastern time three (3) days prior to the payoff date. The ICUR Function interpolates the relevant shorter term U.S. Treasury Bonds or Notes to provide a current annual yield for the remaining term. If any of the Key U.S. Treasury Securities are no longer in use or if for any reason Bloomberg ceases to publish such information, the Treasury Rate shall be based on the annual yields reported in another publication of comparable reliability and institutional acceptance or other relevant replacement of U.S. Treasury Securities as selected by Noteholder in its sole discretion.

S

“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 positive difference between (a) the present value as of the Prepayment Calculation Date of the remaining monthly payments of principal and interest through and including the commencement of the Open Date, but excluding the amount of interest which would have been payable on the Payment Date immediately following the Prepayment Date discounted at the Reinvestment Yield and (b) the outstanding principal balance of the Loan as of the Prepayment Calculation Date. “Prepayment Calculation Date” shall mean, as applicable, the date on which (i) Lender applies (or is required to apply pursuant to the terms hereof) any prepayment to the reduction of the outstanding principal amount of the Loan, (ii) Lender accelerates the Loan, in the case of a prepayment resulting from acceleration, or (iii) Lender applies (or is required to apply pursuant to the terms hereof) 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). As used in this definition, “Open Date” shall mean the Payment Date which is twenty-four (24) months prior to the Maturity Date. As used in this definition, “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. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Reinvestment Yield.

I-10

MSBAM 2013-C8

FOOTNOTES TO APPENDIX I

T

“Yield Maintenance Premium” shall mean an amount equal to the greater of (a) one percent (1%) of the outstanding principle of the Loan to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the Note assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the Loan is paid on the Permitted Par Prepayment Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the Prepayment Rate when compounded semi-annually over (ii) the sum of (x) the principal amount being prepaid plus (y) the amount of interest thereon accrued to the date of such prepayment. “Permitted Par Prepayment Date” shall mean the Business Day after the Payment Date which is three (3) months prior to the Maturity Date. As used in this definition, "Prepayment Rate" shall mean the bond equivalent yield (in the secondary market) on the United States Treasury Security that as of the Prepayment Rate Detemination Date has a remaining term to maturity closest to, but not exceeding, the remaining term to the Maturity Date as most recently published in "Statistical Release H.l5 (519), Selected Interest Rates," or any successor publication, published by the Board of Governors of the Federal Reserve System, or on the basis of such other publication or statistical guide as Lender may reasonably select.

U

“Yield Maintenance” means a prepayment premium in an amount equal to the greater of (i) 1% of the portion of the Loan being prepaid (for the avoidance of doubt, in no event shall Lender have any obligation to accept a partial prepayment except as explicitly set forth herein or in the Loan Agreement), 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 the date on which the Lockout Period ends (as if the Loan were prepaid on such date) each equal to the amount of interest which would be due on the portion of the Loan being prepaid, assuming a per annum interest rate equal to the excess of the Note Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, “Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15- Selected Interest Rates under the heading “U.S. government securities” and the subheading “Treasury constant maturities” for the week ending prior to the Prepayment Calculation Date, of the U.S. Treasury constant maturities with maturity dates (one longer and one equal to or shorter) most nearly approximating the date on which the Lockout Period ends, and converted to a monthly compounded nominal yield. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Reinvestment Yield. As used herein, The “Prepayment Calculation Date” shall mean, as applicable, the date on which (i) Lender applies any prepayment to the reduction of the outstanding principal amount of this Note, (ii) Lender accelerates the Loan, in the case of a prepayment resulting from acceleration, or (iii) Lender applies funds held under any Reserve Account, in the case of a prepayment resulting from such an application (other than in connection with acceleration of the Loan).

I-11