Banc of America Merrill Lynch Commercial Mortgage FWP Free writing prospectus

FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-201743-02

The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-201743) for the offering to which this material 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.Prospectus_Requests@baml.com.

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

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

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 other than in any other material 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 the offer, solicitation or sale is not permitted. Unless otherwise set forth in this material, any securities referred to in this material may not have been registered under the U.S. Securities Act of 1933, as amended, and, if not, may not be offered or sold absent an exemption therefrom. Recipients are required to comply with any legal or contractual restrictions on their purchase, holding, sale, exercise of rights or performance of obligations under any securities/instruments transaction.

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

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

Notwithstanding anything herein to the contrary, the Underwriters and each recipient hereof (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 (as such terms are defined in Treasury Regulation 1.6011-4). 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. This authorization of tax disclosure is retroactively effective to the commencement of discussions with prospective investors regarding the transactions contemplated herein.

In the United Kingdom, this material is only being distributed to, and is directed only at, persons who (i) have professional experience in matters relating to investments and who qualify as investment professionals in accordance with Article 19(5) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005 (the “Order”)), or (ii) are high net worth companies, unincorporated associations, partnerships or trustees in accordance with Article 49(2) of the Order (all such persons together being referred to as “relevant persons”). This material must not be acted on or relied on by persons who are not relevant persons. Any investment or investment activity to which this material 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 OF MERRILL LYNCH, PIERCE, FENNER & SMITH INCORPORATED, MORGAN STANLEY & CO. LLC, CIBC WORLD MARKETS CORP. AND DREXEL HAMILTON, LLC HAS AGREED THAT IT WILL NOT OFFER OR SELL ANY OFFERED CERTIFICATES, DIRECTLY OR INDIRECTLY, IN JAPAN OR TO, OR FOR THE BENEFIT OF, ANY JAPANESE PERSON, OR TO OTHERS FOR RE-OFFERING OR RESALE, DIRECTLY OR INDIRECTLY, IN JAPAN OR TO ANY JAPANESE PERSON, EXCEPT PURSUANT TO AN EXEMPTION FROM THE REGISTRATION REQUIREMENTS OF, AND OTHERWISE IN COMPLIANCE WITH, THE FIEL AND ANY OTHER APPLICABLE LAWS AND REGULATIONS. FOR THE PURPOSES OF THIS PARAGRAPH, “JAPANESE PERSON” SHALL MEAN ANY PERSON RESIDENT IN JAPAN, INCLUDING ANY CORPORATION OR OTHER ENTITY ORGANIZED UNDER THE LAWS AND REGULATIONS OF JAPAN.

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

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

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

PropertyFlag	Footnotes	Loan ID	Property Name	% of InitialPool Balance	MortgageLoanOriginator(1)	MortgageLoan Seller(1)	OriginalBalance	Cut-off DateBalance	Maturity/ARDBalance	Cut-off DateBalance per SF/Units/Rooms/Pads	Loan Purpose	Sponsor
Loan	3, 4	1	Herald Center	9.8%	MSMCH	MSMCH	$115,000,000	$115,000,000	$115,000,000	$1,023.84	Refinance	J.E.M.B. Realty Corp.
Loan	5, 6	2	261 Fifth Avenue	9.3%	BANA	BANA	$110,000,000	$110,000,000	$110,000,000	$407.31	Refinance	Jeffrey Feil; Lloyd Goldman
Loan	7	3	Roosevelt New Orleans Waldorf Astoria	7.0%	MSBNA	MSMCH	$82,500,000	$82,301,306	$67,343,201	$326,592.49	Refinance	AVR Realty Company; Allan V. Rose
Loan	8, 9, 10	4	Coastal Equities Retail Portfolio	5.1%	MSBNA	MSMCH	$60,000,000	$60,000,000	$53,958,467	$48.87	Refinance	EH Scott, LLC
Property		4.01	Coastal Equities Retail Portfolio - Home Depot	0.5%	MSBNA	MSMCH	$5,325,444	$5,325,444	$4,789,213
Property		4.02	Coastal Equities Retail Portfolio - Glenwood Plaza	0.4%	MSBNA	MSMCH	$4,508,876	$4,508,876	$4,054,867
Property		4.03	Coastal Equities Retail Portfolio - Rodney Village	0.4%	MSBNA	MSMCH	$4,473,373	$4,473,373	$4,022,939
Property		4.04	Coastal Equities Retail Portfolio - Westown Square	0.4%	MSBNA	MSMCH	$4,366,864	$4,366,864	$3,927,155
Property		4.05	Coastal Equities Retail Portfolio - Plaza North	0.4%	MSBNA	MSMCH	$4,189,349	$4,189,349	$3,767,514
Property		4.06	Coastal Equities Retail Portfolio - Mattatuck Plaza	0.3%	MSBNA	MSMCH	$3,905,325	$3,905,325	$3,512,090
Property		4.07	Coastal Equities Retail Portfolio - Ahoskie Commons	0.3%	MSBNA	MSMCH	$3,053,254	$3,053,254	$2,745,815
Property		4.08	Coastal Equities Retail Portfolio - Athens Town Center	0.2%	MSBNA	MSMCH	$2,840,237	$2,840,237	$2,554,247
Property		4.09	Coastal Equities Retail Portfolio - Northeast Plaza	0.2%	MSBNA	MSMCH	$2,840,237	$2,840,237	$2,554,247
Property		4.10	Coastal Equities Retail Portfolio - Summer Commons	0.2%	MSBNA	MSMCH	$2,343,195	$2,343,195	$2,107,254
Property		4.11	Coastal Equities Retail Portfolio - Henderson Marketplace	0.2%	MSBNA	MSMCH	$2,307,692	$2,307,692	$2,075,326
Property		4.12	Coastal Equities Retail Portfolio - Boulevard Plaza	0.2%	MSBNA	MSMCH	$2,201,183	$2,201,183	$1,979,541
Property		4.13	Coastal Equities Retail Portfolio - Hungarybrook	0.2%	MSBNA	MSMCH	$2,130,178	$2,130,178	$1,915,685
Property		4.14	Coastal Equities Retail Portfolio - Cummings Park Plaza	0.2%	MSBNA	MSMCH	$1,952,663	$1,952,663	$1,756,045
Property		4.15	Coastal Equities Retail Portfolio - Market At Riverdale Bend	0.2%	MSBNA	MSMCH	$1,775,148	$1,775,148	$1,596,404
Property		4.16	Coastal Equities Retail Portfolio - Northland Plaza	0.1%	MSBNA	MSMCH	$1,668,639	$1,668,639	$1,500,620
Property		4.17	Coastal Equities Retail Portfolio - Cordele Corners	0.1%	MSBNA	MSMCH	$1,633,136	$1,633,136	$1,468,692
Property		4.18	Coastal Equities Retail Portfolio - Anniston Plaza	0.1%	MSBNA	MSMCH	$1,491,124	$1,491,124	$1,340,980
Property		4.19	Coastal Equities Retail Portfolio - Centre Plaza	0.1%	MSBNA	MSMCH	$1,420,118	$1,420,118	$1,277,123
Property		4.20	Coastal Equities Retail Portfolio - Homosassa Square	0.1%	MSBNA	MSMCH	$1,420,118	$1,420,118	$1,277,123
Property		4.21	Coastal Equities Retail Portfolio - Meeting Square Center	0.1%	MSBNA	MSMCH	$1,065,089	$1,065,089	$957,843
Property		4.22	Coastal Equities Retail Portfolio - Plank Plaza	0.1%	MSBNA	MSMCH	$958,580	$958,580	$862,058
Property		4.23	Coastal Equities Retail Portfolio - Laurens Plaza	0.1%	MSBNA	MSMCH	$887,574	$887,574	$798,202
Property		4.24	Coastal Equities Retail Portfolio - Pelham Plaza	0.1%	MSBNA	MSMCH	$710,059	$710,059	$638,562
Property		4.25	Coastal Equities Retail Portfolio - Collins Park Commons	0.0%	MSBNA	MSMCH	$532,544	$532,544	$478,921
Loan	10, 11	5	Colorado Technology Center Portfolio	5.0%	MSBNA	MSMCH	$59,050,000	$59,050,000	$51,954,930	$93.60	Refinance	Bruce H. Etkin; David L. Johnson; Etkin Johnson Real Estate Partners LLC
Property		5.01	Colorado Technology Center Portfolio - 1775 Cherry Street	1.0%	MSBNA	MSMCH	$11,321,000	$11,321,000	$9,960,741
Property		5.02	Colorado Technology Center Portfolio - 1480 South Arthur Avenue	0.8%	MSBNA	MSMCH	$8,875,000	$8,875,000	$7,808,637
Property		5.03	Colorado Technology Center Portfolio - 1795 Dogwood Street	0.7%	MSBNA	MSMCH	$8,735,000	$8,735,000	$7,685,458
Property		5.04	Colorado Technology Center Portfolio - 1886 Prairie Way	0.7%	MSBNA	MSMCH	$8,665,000	$8,665,000	$7,623,869
Property		5.05	Colorado Technology Center Portfolio - 321 South Taylor Avenue	0.7%	MSBNA	MSMCH	$8,595,000	$8,595,000	$7,562,280
Property		5.06	Colorado Technology Center Portfolio - 195 CTC Boulevard	0.6%	MSBNA	MSMCH	$6,709,000	$6,709,000	$5,902,890
Property		5.07	Colorado Technology Center Portfolio - 346 South Arthur Avenue	0.5%	MSBNA	MSMCH	$6,150,000	$6,150,000	$5,411,055
Loan	4	6	Villas at Dorsey Ridge	4.6%	MSBNA	MSMCH	$54,440,000	$54,440,000	$49,803,304	$228,739.50	Refinance	Stephen M. Gorn; John B. Colvin
Loan		7	Commerce Office Park	4.2%	BANA	BANA	$50,000,000	$50,000,000	$45,757,822	$177.85	Refinance	Omninet Capital, LLC
Loan		8	Asian Garden Mall	3.6%	BANA	BANA	$42,000,000	$41,896,211	$34,138,509	$422.60	Refinance	Frank Jao
Loan		9	Bucks County Technology Park	2.6%	CIBC	CIBC	$30,250,000	$30,250,000	$25,558,506	$83.10	Refinance	Matthew N. Cohn; Debra L.W. Cohn; Kimberli C. Bailey
Loan	10	10	Citrus & City Place Apartments	2.4%	BANA	BANA	$27,875,000	$27,875,000	$25,464,546	$49,075.70	Refinance	Omninet Capital, LLC
Property		10.01	Citrus & City Place Apartments - Citrus Apartments	1.4%	BANA	BANA	$16,678,590	$16,678,590	$15,236,331
Property		10.02	Citrus & City Place Apartments - City Place Apartments	0.9%	BANA	BANA	$11,196,410	$11,196,410	$10,228,215
Loan	12	11	644 West Putnam Avenue	2.3%	BANA	BANA	$26,625,000	$26,625,000	$23,794,739	$728.75	Refinance	Joseph Simone; John Fareri
Loan		12	1800 Route 34	2.0%	CIBC	CIBC	$23,700,000	$23,700,000	$20,912,843	$124.84	Refinance	Corbett Donato
Loan		13	Lycoming Crossing Shopping Center	1.8%	CIBC	CIBC	$21,600,000	$21,600,000	$19,875,296	$158.82	Refinance	Steven D. Brand; Jeffery C. Camp; Richard S. Powell; Patrick R. Walburn
Loan		14	The Gateway at Summerset Apartments	1.8%	BANA	BANA	$21,500,000	$21,500,000	$18,801,517	$164,122.14	Refinance	Richard K. Barnhardt; Mark H. Dambly
Loan	4, 13	15	Uptown Crossing	1.8%	SMC	SMF III	$21,000,000	$21,000,000	$19,185,400	$166.46	Acquisition	Chad M. Packard; Beau H. Jaussi; Robert Carter Packard
Loan	14	16	Boise Towne Plaza	1.7%	BANA	BANA	$20,000,000	$19,945,939	$16,005,770	$173.92	Refinance	GGP Nimbus, LP
Loan		17	The Chapman Apartments	1.7%	SMC	SMF III	$19,700,000	$19,700,000	$18,046,032	$124,683.54	Acquisition	2005 ZST/TBT Descendant's Trust - T Trust; Zaffar S. Tabani
Loan		18	Everett Apartments Las Vegas	1.5%	BANA	BANA	$18,000,000	$18,000,000	$15,787,512	$101,123.60	Refinance	James P. Warmington Jr
Loan		19	Regency Oaks Apartments	1.5%	MSBNA	MSMCH	$17,900,000	$17,900,000	$16,406,911	$52,186.59	Acquisition	Roderick R. Hubbard
Loan		20	Twin City Town Center	1.5%	BANA	BANA	$17,400,000	$17,400,000	$15,185,011	$125.66	Refinance	Frederick Peterson
Loan	4, 10	21	Hammel Medical Office Portfolio	1.5%	BANA	BANA	$17,175,000	$17,152,908	$13,980,679	$103.20	Refinance	Donald Hammel
Property		21.01	Hammel Medical Office Portfolio - 5000 Stonewood Drive	0.3%	BANA	BANA	$3,150,000	$3,145,948	$2,564,142
Property		21.02	Hammel Medical Office Portfolio - 12330 Perry Highway	0.3%	BANA	BANA	$3,000,000	$2,996,141	$2,442,040
Property		21.03	Hammel Medical Office Portfolio - 3000 Stonewood Drive	0.2%	BANA	BANA	$2,625,000	$2,621,623	$2,136,785
Property		21.04	Hammel Medical Office Portfolio - 1000 Stonewood Drive	0.2%	BANA	BANA	$2,550,000	$2,546,720	$2,075,734
Property		21.05	Hammel Medical Office Portfolio - 12300 Perry Highway	0.2%	BANA	BANA	$2,400,000	$2,396,913	$1,953,632
Property		21.06	Hammel Medical Office Portfolio - 105 Bradford Road	0.2%	BANA	BANA	$2,100,000	$2,097,299	$1,709,428
Property		21.07	Hammel Medical Office Portfolio - 4001 Stonewood Drive	0.1%	BANA	BANA	$1,350,000	$1,348,264	$1,098,918
Loan	4	22	Landmark Towers	1.4%	MSBNA	MSMCH	$16,500,000	$16,500,000	$15,215,012	$59.90	Refinance	Vinod K. Gupta, M.D.
Loan		23	Pageantry West Office Park	1.4%	SMC	SMF III	$16,400,000	$16,400,000	$14,098,184	$155.33	Refinance	Jerome A. Fink; Deolinda Pedreiro; Katherine Ford; Clinton H. McJunkin; James Palecek; Mary Lesher; Larry Newman
Loan	15	24	Coca Cola Bottling Facility	1.4%	MSBNA	MSMCH	$15,975,000	$15,975,000	$15,975,000	$53.17	Acquisition	Moses Mizrahi
Loan		25	Hibernia Apartments	1.3%	MSBNA	MSMCH	$15,000,000	$15,000,000	$13,699,187	$43,103.45	Acquisition	Alon Yonatan
Loan		26	Embassy Plaza	1.3%	BANA	BANA	$14,750,000	$14,750,000	$12,904,082	$210.22	Refinance	Ahmad Zarrabian
Loan		27	Twinsburg Town Center	1.2%	SMC	SMF III	$14,650,000	$14,650,000	$13,141,219	$84.56	Refinance	Joseph T. Aveni; James J. Aveni
Loan	10, 11	28	MWR Midwest Retail Portfolio	1.2%	BANA	BANA	$14,500,000	$14,500,000	$13,267,421	$238.57	Refinance	Thomas Guastello
Property		28.01	MWR Midwest Retail Portfolio - Walgreens	0.4%	BANA	BANA	$4,942,407	$4,942,407	$4,522,275
Property		28.02	MWR Midwest Retail Portfolio - TCF National Bank	0.2%	BANA	BANA	$2,747,297	$2,747,297	$2,513,761
Property		28.03	MWR Midwest Retail Portfolio - Staples	0.2%	BANA	BANA	$1,929,243	$1,929,243	$1,765,247
Property		28.04	MWR Midwest Retail Portfolio - Vitamin Shoppe	0.2%	BANA	BANA	$1,922,426	$1,922,426	$1,759,009
Property		28.05	MWR Midwest Retail Portfolio - IHOP	0.1%	BANA	BANA	$1,704,278	$1,704,278	$1,559,405
Property		28.06	MWR Midwest Retail Portfolio - Sherwin Williams	0.1%	BANA	BANA	$681,711	$681,711	$623,762
Property		28.07	MWR Midwest Retail Portfolio - Tim Horton's	0.0%	BANA	BANA	$572,638	$572,638	$523,960
Loan		29	Nichols Square Apartments	1.2%	MSBNA	MSMCH	$14,320,000	$14,320,000	$13,256,592	$35,800.00	Acquisition	Grady W. Roberts
Loan	16	30	Towneplace Suites Ontario Airport - Rancho Cucamonga, CA	1.0%	BANA	BANA	$12,400,000	$12,355,105	$10,094,065	$110,313.44	Refinance	James Jeewon Woo; Hyoeun Woo
Loan		31	Crown Point Apartments	1.0%	BANA	BANA	$12,150,000	$12,150,000	$11,099,344	$22,924.53	Refinance	Omninet Capital, LLC
Loan		32	Brandemere Apartments	1.0%	MSBNA	MSMCH	$12,150,000	$12,150,000	$12,150,000	$34,129.21	Refinance	Oakley Shoals Apartments, L.L.C.
Loan		33	Courtyard by Marriott Columbia, MO	1.0%	CIBC	CIBC	$12,000,000	$11,978,586	$8,869,864	$90,064.55	Refinance	Bruce Kinseth; Leslie Kinseth; Gary Kinseth; Linda Skinner
Loan	4	34	Staybridge Suites DFW Airport - Irving, TX	1.0%	BANA	BANA	$11,500,000	$11,473,015	$9,426,831	$114,730.15	Refinance	Perry Molubhoy
Loan		35	Summit Pointe Apartments and Villas	1.0%	CIBC	CIBC	$11,400,000	$11,400,000	$9,791,815	$115,151.52	Refinance	R. M. Bud Allen
Loan		36	TownePlace Suites Frederick, MD	0.9%	CIBC	CIBC	$11,200,000	$11,158,747	$10,275,413	$92,989.56	Refinance	James N. Plamondon; Peter H. Plamondon Jr.
Loan	4	37	Manzanita Plaza	0.9%	BANA	BANA	$10,500,000	$10,500,000	$8,800,605	$89.90	Refinance	CCA Acquisition Company, LLC; Steven H. Usdan; Helena Usdan
Loan		38	Home2Suites Lexington Park, MD	0.8%	CIBC	CIBC	$10,000,000	$9,987,895	$8,229,669	$99,878.95	Refinance	Henry T. Waring
Loan		39	Courtyard Marriott - Mankato, MN	0.8%	BANA	BANA	$9,650,000	$9,637,442	$7,838,293	$103,628.41	Refinance	David W. Peters
Loan		40	Sierra Town Center	0.7%	SMC	SMF III	$8,500,000	$8,500,000	$7,500,723	$195.21	Refinance	Juliet Companies
Loan		41	Crescenta Valley Mini Storage	0.6%	MSBNA	MSMCH	$7,100,000	$7,100,000	$7,100,000	$124.14	Refinance	Dean R. Darr
Loan	4	42	Holiday Inn Express & Suites - Dallas North Tollway, TX	0.6%	BANA	BANA	$7,000,000	$6,976,537	$5,766,948	$88,310.59	Refinance	Perry Molubhoy
Loan		43	Chenal Creek Shopping Center	0.6%	MSBNA	MSMCH	$6,863,000	$6,863,000	$5,435,219	$246.77	Acquisition	US Property Trust
Loan		44	Pepper Tree Plaza	0.6%	SMC	SMF III	$6,487,500	$6,487,500	$5,578,390	$126.90	Acquisition	Balbir Singh Mann; Gurjeet Singh Mann
Loan		45	Chateau Montagne Apartments	0.5%	BANA	BANA	$6,000,000	$5,983,686	$4,796,632	$28,767.72	Refinance	Paul Kartiko
Loan		46	Eco City MHC	0.5%	BANA	BANA	$5,620,000	$5,606,913	$4,612,457	$29,510.07	Refinance	David Zulejkic; Ronald Scot Jones
Loan		47	Brookworth Plaza Outparcels	0.5%	SMC	SMF III	$5,350,000	$5,350,000	$4,609,260	$272.61	Refinance	David J. Lisa
Loan		48	Noah's Ark Self Storage	0.4%	SMC	SMF III	$5,075,000	$5,063,001	$4,155,026	$62.64	Refinance	Marvin A. Remmich; Susan P. Remmich
Loan		49	Best Western Weston Inn - West Yellowstone, MT	0.4%	SMC	SMF III	$5,000,000	$4,991,414	$3,731,407	$75,627.49	Refinance	Ranjit S. Johal; Barinder K. Johal; Lakhvir K. Sodhi
Loan		50	Trocam Plaza	0.4%	MSBNA	MSMCH	$4,950,000	$4,937,932	$4,032,488	$208.80	Refinance	Trident Development, Inc.
Loan		51	New York Plaza	0.4%	CIBC	CIBC	$4,700,000	$4,700,000	$3,958,732	$50.11	Refinance	Jeffrey L. Olyan
Loan	10	52	Fargo Industrial	0.4%	SMC	SMF III	$4,500,000	$4,500,000	$4,164,028	$29.58	Acquisition	NetREIT, Inc
Property		52.01	Fargo Industrial - Main Avenue	0.2%	SMC	SMF III	$2,516,304	$2,516,304	$2,328,436
Property		52.02	Fargo Industrial - 13th Street	0.0%	SMC	SMF III	$396,739	$396,739	$367,118
Property		52.03	Fargo Industrial - 10th Street	0.1%	SMC	SMF III	$1,586,957	$1,586,957	$1,468,474
Loan	10	53	Redding and Roseburg Portfolio	0.4%	BANA	BANA	$4,250,000	$4,239,144	$3,435,183	$101.77	Acquisition	Alexander Aginsky
Property		53.01	Redding and Roseburg Portfolio - Best Buy Redding	0.2%	BANA	BANA	$2,670,157	$2,663,336	$2,158,230
Property		53.02	Redding and Roseburg Portfolio - Roseburg Medical Plaza	0.1%	BANA	BANA	$1,579,843	$1,575,807	$1,276,953
Loan		54	Blue Diamond Business Center	0.3%	SMC	SMF III	$3,500,000	$3,494,735	$2,726,592	$50.83	Refinance	Juliet Companies
Loan		55	1035 W. Antelope Drive	0.2%	CIBC	CIBC	$2,500,000	$2,496,996	$2,060,088	$416.17	Refinance	David E. Cunningham
Loan		56	Guardian Apartments	0.2%	BANA	BANA	$1,905,000	$1,905,000	$1,649,867	$22,151.16	Refinance	William O. Brisben

I-1

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

						MORTGAGED PROPERTY CHARACTERISTICS
PropertyFlag	Footnotes	Loan ID	Property Name	% of InitialPool Balance	Non-Recourse Carveout Guarantor	No. ofProperties	General Property Type	Detailed Property Type	Title Type	Ground LeaseInitial LeaseExpiration Date
Loan	3, 4	1	Herald Center	9.8%	Joseph L. Jerome	1	Mixed Use	Retail/Office	Fee	N/A
Loan	5, 6	2	261 Fifth Avenue	9.3%	Jeffrey Feil; Lloyd Goldman	1	Office	CBD	Fee	N/A
Loan	7	3	Roosevelt New Orleans Waldorf Astoria	7.0%	Allan V. Rose	1	Hospitality	Full Service	Fee / Leasehold	9/30/2049
Loan	8, 9, 10	4	Coastal Equities Retail Portfolio	5.1%	Edward Ross; Scott Ross; Howard Arnberg	25
Property		4.01	Coastal Equities Retail Portfolio - Home Depot	0.5%			Retail	Free Standing	Fee	N/A
Property		4.02	Coastal Equities Retail Portfolio - Glenwood Plaza	0.4%			Retail	Anchored	Fee	N/A
Property		4.03	Coastal Equities Retail Portfolio - Rodney Village	0.4%			Retail	Anchored	Fee	N/A
Property		4.04	Coastal Equities Retail Portfolio - Westown Square	0.4%			Retail	Anchored	Fee	N/A
Property		4.05	Coastal Equities Retail Portfolio - Plaza North	0.4%			Retail	Anchored	Fee	N/A
Property		4.06	Coastal Equities Retail Portfolio - Mattatuck Plaza	0.3%			Retail	Anchored	Fee	N/A
Property		4.07	Coastal Equities Retail Portfolio - Ahoskie Commons	0.3%			Retail	Anchored	Fee	N/A
Property		4.08	Coastal Equities Retail Portfolio - Athens Town Center	0.2%			Retail	Anchored	Fee	N/A
Property		4.09	Coastal Equities Retail Portfolio - Northeast Plaza	0.2%			Retail	Anchored	Fee	N/A
Property		4.10	Coastal Equities Retail Portfolio - Summer Commons	0.2%			Retail	Anchored	Fee	N/A
Property		4.11	Coastal Equities Retail Portfolio - Henderson Marketplace	0.2%			Retail	Anchored	Fee	N/A
Property		4.12	Coastal Equities Retail Portfolio - Boulevard Plaza	0.2%			Retail	Anchored	Fee	N/A
Property		4.13	Coastal Equities Retail Portfolio - Hungarybrook	0.2%			Retail	Anchored	Fee	N/A
Property		4.14	Coastal Equities Retail Portfolio - Cummings Park Plaza	0.2%			Retail	Anchored	Fee	N/A
Property		4.15	Coastal Equities Retail Portfolio - Market At Riverdale Bend	0.2%			Retail	Unanchored	Fee	N/A
Property		4.16	Coastal Equities Retail Portfolio - Northland Plaza	0.1%			Retail	Anchored	Fee	N/A
Property		4.17	Coastal Equities Retail Portfolio - Cordele Corners	0.1%			Retail	Anchored	Fee	N/A
Property		4.18	Coastal Equities Retail Portfolio - Anniston Plaza	0.1%			Retail	Anchored	Fee	N/A
Property		4.19	Coastal Equities Retail Portfolio - Centre Plaza	0.1%			Retail	Anchored	Fee	N/A
Property		4.20	Coastal Equities Retail Portfolio - Homosassa Square	0.1%			Retail	Unanchored	Fee	N/A
Property		4.21	Coastal Equities Retail Portfolio - Meeting Square Center	0.1%			Retail	Anchored	Fee	N/A
Property		4.22	Coastal Equities Retail Portfolio - Plank Plaza	0.1%			Retail	Anchored	Fee	N/A
Property		4.23	Coastal Equities Retail Portfolio - Laurens Plaza	0.1%			Retail	Anchored	Fee	N/A
Property		4.24	Coastal Equities Retail Portfolio - Pelham Plaza	0.1%			Retail	Anchored	Fee	N/A
Property		4.25	Coastal Equities Retail Portfolio - Collins Park Commons	0.0%			Retail	Anchored	Fee	N/A
Loan	10, 11	5	Colorado Technology Center Portfolio	5.0%	Bruce H. Etkin; David L. Johnson; The Johnson Family Limited Partnership, L.L.L.P.;	7
Property		5.01	Colorado Technology Center Portfolio - 1775 Cherry Street	1.0%			Industrial	Light Industrial	Fee	N/A
Property		5.02	Colorado Technology Center Portfolio - 1480 South Arthur Avenue	0.8%			Industrial	Light Industrial	Fee	N/A
Property		5.03	Colorado Technology Center Portfolio - 1795 Dogwood Street	0.7%			Industrial	Light Industrial	Fee	N/A
Property		5.04	Colorado Technology Center Portfolio - 1886 Prairie Way	0.7%			Industrial	Light Industrial	Fee	N/A
Property		5.05	Colorado Technology Center Portfolio - 321 South Taylor Avenue	0.7%			Industrial	Flex	Fee	N/A
Property		5.06	Colorado Technology Center Portfolio - 195 CTC Boulevard	0.6%			Industrial	Light Industrial	Fee	N/A
Property		5.07	Colorado Technology Center Portfolio - 346 South Arthur Avenue	0.5%			Industrial	Light Industrial	Fee	N/A
Loan	4	6	Villas at Dorsey Ridge	4.6%	Stephen M. Gorn; John B. Colvin	1	Multifamily	Garden	Fee	N/A
Loan		7	Commerce Office Park	4.2%	Neil Kadisha; Benjamin Nazarian	1	Office	Suburban	Fee	N/A
Loan		8	Asian Garden Mall	3.6%	Frank Jao	1	Retail	Anchored	Fee	N/A
Loan		9	Bucks County Technology Park	2.6%	Matthew N. Cohn; Debra L.W. Cohn; Kimberli C. Bailey	1	Office	Suburban	Fee	N/A
Loan	10	10	Citrus & City Place Apartments	2.4%	Neil Kadisha; Benjamin Nazarian	2
Property		10.01	Citrus & City Place Apartments - Citrus Apartments	1.4%			Multifamily	Garden	Fee	N/A
Property		10.02	Citrus & City Place Apartments - City Place Apartments	0.9%			Multifamily	Garden	Fee	N/A
Loan	12	11	644 West Putnam Avenue	2.3%	Joseph Simone; John Fareri	1	Mixed Use	Retail/Office	Fee	N/A
Loan		12	1800 Route 34	2.0%	Corbett Donato	1	Office	Suburban	Fee	N/A
Loan		13	Lycoming Crossing Shopping Center	1.8%	Steven D. Brand; Jeffery C. Camp; Richard S. Powell; Patrick R. Walburn	1	Retail	Shadow Anchored	Fee	N/A
Loan		14	The Gateway at Summerset Apartments	1.8%	Pennrose Development, LLC	1	Multifamily	Garden	Fee	N/A
Loan	4, 13	15	Uptown Crossing	1.8%	Chad M. Packard; Beau H. Jaussi; Robert Carter Packard	1	Mixed Use	Student/Retail/Office	Fee	N/A
Loan	14	16	Boise Towne Plaza	1.7%	GGP Nimbus, LP	1	Retail	Anchored	Fee	N/A
Loan		17	The Chapman Apartments	1.7%	2005 ZST/TBT Descendant's Trust - T Trust; Zaffar S. Tabani	1	Multifamily	Garden	Fee	N/A
Loan		18	Everett Apartments Las Vegas	1.5%	JSMJ, LLC	1	Multifamily	Garden	Fee	N/A
Loan		19	Regency Oaks Apartments	1.5%	Roderick R. Hubbard	1	Multifamily	Garden	Fee	N/A
Loan		20	Twin City Town Center	1.5%	Frederick Peterson	1	Retail	Anchored	Leasehold	6/30/2058
Loan	4, 10	21	Hammel Medical Office Portfolio	1.5%	Donald Hammel	7
Property		21.01	Hammel Medical Office Portfolio - 5000 Stonewood Drive	0.3%			Office	Medical	Fee	N/A
Property		21.02	Hammel Medical Office Portfolio - 12330 Perry Highway	0.3%			Office	Medical	Fee	N/A
Property		21.03	Hammel Medical Office Portfolio - 3000 Stonewood Drive	0.2%			Office	Medical	Fee	N/A
Property		21.04	Hammel Medical Office Portfolio - 1000 Stonewood Drive	0.2%			Office	Medical	Fee	N/A
Property		21.05	Hammel Medical Office Portfolio - 12300 Perry Highway	0.2%			Office	Medical	Fee	N/A
Property		21.06	Hammel Medical Office Portfolio - 105 Bradford Road	0.2%			Office	Medical	Fee	N/A
Property		21.07	Hammel Medical Office Portfolio - 4001 Stonewood Drive	0.1%			Office	Medical	Fee	N/A
Loan	4	22	Landmark Towers	1.4%	Vinod K. Gupta, M.D.	1	Office	Suburban	Fee	N/A
Loan		23	Pageantry West Office Park	1.4%	Jerome A. Fink; Deolinda Pedreiro; Katherine Ford; Clinton H. McJunkin; James Palecek; Mary Lesher; Larry Newman	1	Office	Suburban	Fee	N/A
Loan	15	24	Coca Cola Bottling Facility	1.4%	Moses Mizrahi	1	Industrial	Warehouse	Fee	N/A
Loan		25	Hibernia Apartments	1.3%	Alon Yonatan	1	Multifamily	Garden	Fee	N/A
Loan		26	Embassy Plaza	1.3%	Ahmad Zarrabian	1	Retail	Anchored	Fee	N/A
Loan		27	Twinsburg Town Center	1.2%	Joseph T. Aveni; James J. Aveni	1	Retail	Anchored	Fee	N/A
Loan	10, 11	28	MWR Midwest Retail Portfolio	1.2%	Thomas Guastello	7
Property		28.01	MWR Midwest Retail Portfolio - Walgreens	0.4%			Retail	Free Standing	Fee	N/A
Property		28.02	MWR Midwest Retail Portfolio - TCF National Bank	0.2%			Retail	Free Standing	Fee	N/A
Property		28.03	MWR Midwest Retail Portfolio - Staples	0.2%			Retail	Free Standing	Fee	N/A
Property		28.04	MWR Midwest Retail Portfolio - Vitamin Shoppe	0.2%			Retail	Free Standing	Fee	N/A
Property		28.05	MWR Midwest Retail Portfolio - IHOP	0.1%			Retail	Free Standing	Fee	N/A
Property		28.06	MWR Midwest Retail Portfolio - Sherwin Williams	0.1%			Retail	Free Standing	Fee	N/A
Property		28.07	MWR Midwest Retail Portfolio - Tim Horton's	0.0%			Retail	Free Standing	Fee	N/A
Loan		29	Nichols Square Apartments	1.2%	Grady W. Roberts	1	Multifamily	Garden	Fee	N/A
Loan	16	30	Towneplace Suites Ontario Airport - Rancho Cucamonga, CA	1.0%	James Jeewon Woo; Hyoeun Woo	1	Hospitality	Limited Service	Fee	N/A
Loan		31	Crown Point Apartments	1.0%	Neil Kadisha; Benjamin Nazarian	1	Multifamily	Garden	Fee	N/A
Loan		32	Brandemere Apartments	1.0%	John D. Blanchard; Samuel L. Miller	1	Multifamily	Garden	Fee	N/A
Loan		33	Courtyard by Marriott Columbia, MO	1.0%	Bruce Kinseth; Leslie Kinseth; Gary Kinseth; Linda Skinner	1	Hospitality	Limited Service	Fee	N/A
Loan	4	34	Staybridge Suites DFW Airport - Irving, TX	1.0%	Perry Molubhoy	1	Hospitality	Limited Service	Fee	N/A
Loan		35	Summit Pointe Apartments and Villas	1.0%	R. M. Bud Allen	1	Multifamily	Garden	Fee	N/A
Loan		36	TownePlace Suites Frederick, MD	0.9%	James N. Plamondon; Peter H. Plamondon Jr.	1	Hospitality	Extended Stay	Fee	N/A
Loan	4	37	Manzanita Plaza	0.9%	CCA Acquisition Company, LLC; Steven H. Usdan; Helena Usdan	1	Retail	Anchored	Fee	N/A
Loan		38	Home2Suites Lexington Park, MD	0.8%	Henry T. Waring; Waring Family Dynasty Trust	1	Hospitality	Extended Stay	Fee	N/A
Loan		39	Courtyard Marriott - Mankato, MN	0.8%	David W. Peters	1	Hospitality	Limited Service	Fee	N/A
Loan		40	Sierra Town Center	0.7%	Fred Ahlstrom; Jacob D. Bingham; James E. Betz, Sr.; Susan M. Graves	1	Retail	Shadow Anchored	Fee	N/A
Loan		41	Crescenta Valley Mini Storage	0.6%	Dean R. Darr	1	Self Storage	Self Storage	Fee	N/A
Loan	4	42	Holiday Inn Express & Suites - Dallas North Tollway, TX	0.6%	Perry Molubhoy	1	Hospitality	Limited Service	Fee	N/A
Loan		43	Chenal Creek Shopping Center	0.6%	US Property Trust South America LLC	1	Retail	Shadow Anchored	Fee	N/A
Loan		44	Pepper Tree Plaza	0.6%	Balbir Singh Mann; Gurjeet Singh Mann	1	Retail	Shadow Anchored	Fee	N/A
Loan		45	Chateau Montagne Apartments	0.5%	Paul Kartiko	1	Multifamily	Garden	Fee	N/A
Loan		46	Eco City MHC	0.5%	David Zulejkic; Ronald Scot Jones	1	Manufactured Housing	Manufactured Housing	Fee	N/A
Loan		47	Brookworth Plaza Outparcels	0.5%	David J. Lisa	1	Retail	Anchored	Fee	N/A
Loan		48	Noah's Ark Self Storage	0.4%	Marvin A. Remmich; Susan P. Remmich	1	Self Storage	Self Storage	Fee	N/A
Loan		49	Best Western Weston Inn - West Yellowstone, MT	0.4%	Ranjit S. Johal; Barinder K. Johal; Lakhvir K. Sodhi	1	Hospitality	Limited Service	Fee	N/A
Loan		50	Trocam Plaza	0.4%	Rossana Bea Lea Chau	1	Retail	Unanchored	Fee	N/A
Loan		51	New York Plaza	0.4%	Jeffrey L. Olyan	1	Retail	Anchored	Fee	N/A
Loan	10	52	Fargo Industrial	0.4%	NetREIT, Inc	3
Property		52.01	Fargo Industrial - Main Avenue	0.2%			Industrial	Warehouse Distribution	Fee	N/A
Property		52.02	Fargo Industrial - 13th Street	0.0%			Industrial	Warehouse Distribution	Fee	N/A
Property		52.03	Fargo Industrial - 10th Street	0.1%			Industrial	Warehouse Distribution	Fee	N/A
Loan	10	53	Redding and Roseburg Portfolio	0.4%	Gates Overseas Foundation LLC	2
Property		53.01	Redding and Roseburg Portfolio - Best Buy Redding	0.2%			Retail	Free Standing	Fee	N/A
Property		53.02	Redding and Roseburg Portfolio - Roseburg Medical Plaza	0.1%			Office	Medical	Fee	N/A
Loan		54	Blue Diamond Business Center	0.3%	Fred Ahlstrom; Jacob D. Bingham; James E. Betz, Sr.; Susan M. Graves	1	Industrial	Flex	Leasehold	2/18/2053
Loan		55	1035 W. Antelope Drive	0.2%	David E. Cunningham	1	Retail	Free Standing	Fee	N/A
Loan		56	Guardian Apartments	0.2%	William O. Brisben	1	Multifamily	Mid Rise	Fee	N/A

I-2

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

					MORTGAGED PROPERTY CHARACTERISTICS
PropertyFlag	Footnotes	Loan ID	Property Name	% of InitialPool Balance	Address	City	County	State	Zip Code	Year Built	YearRenovated	Size	Units ofMeasure	OccupancyRate	Occupancy RateAs-of Date	AppraisedValue	AppraisalAs-of Date
Loan	3, 4	1	Herald Center	9.8%	1293-1311 Broadway	New York	New York	NY	10001	1902	2015	249,063	SF	96.6%	6/12/2015	$572,000,000	6/29/2015
Loan	5, 6	2	261 Fifth Avenue	9.3%	261 Fifth Avenue	New York	New York	NY	10016	1928	2015	441,922	SF	99.7%	7/31/2015	$300,000,000	7/1/2015
Loan	7	3	Roosevelt New Orleans Waldorf Astoria	7.0%	130 Roosevelt Way	New Orleans	Orleans	LA	70112	1893	2009	504	Rooms	74.4%	5/31/2015	$255,700,000	1/19/2015
Loan	8, 9, 10	4	Coastal Equities Retail Portfolio	5.1%								3,458,225	SF	92.2%		$233,250,000
Property		4.01	Coastal Equities Retail Portfolio - Home Depot	0.5%	18700 Meyers Road	Detroit	Wayne	MI	48235	1998	2002	139,056	SF	100.0%	5/21/2015	$20,184,592	3/20/2015
Property		4.02	Coastal Equities Retail Portfolio - Glenwood Plaza	0.4%	1 Glenwood Avenue	Oneida	Madison	NY	13421	1989	N/A	219,211	SF	93.6%	5/1/2015	$20,866,150	3/31/2015
Property		4.03	Coastal Equities Retail Portfolio - Rodney Village	0.4%	1612 South Governors Avenue	Dover	Kent	DE	19901	1994	N/A	211,299	SF	100.0%	5/1/2015	$15,728,254	3/31/2015
Property		4.04	Coastal Equities Retail Portfolio - Westown Square	0.4%	10604 Lorain Avenue	Cleveland	Cuyahoga	OH	44101	1987	N/A	176,722	SF	99.1%	5/1/2015	$16,671,949	3/26/2015
Property		4.05	Coastal Equities Retail Portfolio - Plaza North	0.4%	1800 Fort Harrison Road	Terre Haute	Vigo	IN	47803	1965/1997	N/A	269,671	SF	93.1%	5/1/2015	$14,260,283	3/24/2015
Property		4.06	Coastal Equities Retail Portfolio - Mattatuck Plaza	0.3%	650 & 670 Wolcott Street	Waterbury	New Haven	CT	6705	1978	2009	146,930	SF	86.3%	5/1/2015	$14,889,413	4/6/2015
Property		4.07	Coastal Equities Retail Portfolio - Ahoskie Commons	0.3%	1430 East Memorial Drive	Ahoskie	Hertford	NC	27910	1992	N/A	193,557	SF	93.3%	5/1/2015	$10,957,350	3/19/2015
Property		4.08	Coastal Equities Retail Portfolio - Athens Town Center	0.2%	601 US Highway 72 W	Athens	Limestone	AL	35611	1988	N/A	209,124	SF	95.4%	5/1/2015	$11,271,915	4/7/2015
Property		4.09	Coastal Equities Retail Portfolio - Northeast Plaza	0.2%	1000 Summit Avenue	Greensboro	Guilford	NC	27405	1959	2000	110,956	SF	95.4%	5/1/2015	$10,590,357	3/21/2015
Property		4.10	Coastal Equities Retail Portfolio - Summer Commons	0.2%	5100-5130 Summer Avenue	Memphis	Shelby	TN	38122	1974	2008	139,785	SF	96.4%	5/1/2015	$9,541,807	3/27/2015
Property		4.11	Coastal Equities Retail Portfolio - Henderson Marketplace	0.2%	901 S. Beckford Drive	Henderson	Vance	NC	27536	1991	N/A	89,100	SF	94.0%	5/1/2015	$8,702,967	3/17/2015
Property		4.12	Coastal Equities Retail Portfolio - Boulevard Plaza	0.2%	1301 Ward Boulevard	Wilson	Wilson	NC	27893	1965	N/A	110,841	SF	77.8%	5/1/2015	$7,785,486	3/19/2015
Property		4.13	Coastal Equities Retail Portfolio - Hungarybrook	0.2%	1200 Concord Avenue	Richmond	Henrico	VA	23228	1988	N/A	87,190	SF	96.5%	5/1/2015	$9,227,242	4/3/2015
Property		4.14	Coastal Equities Retail Portfolio - Cummings Park Plaza	0.2%	2278 North Church Street	Burlington	Alamance	NC	27217	1963	N/A	199,011	SF	79.5%	5/1/2015	$6,972,859	3/21/2015
Property		4.15	Coastal Equities Retail Portfolio - Market At Riverdale Bend	0.2%	7110 Winchester Road	Memphis	Shelby	TN	38125	1998	N/A	157,695	SF	100.0%	5/1/2015	$7,339,852	3/27/2015
Property		4.16	Coastal Equities Retail Portfolio - Northland Plaza	0.1%	100 W. Northern Avenue	Bath Township	Allen	OH	45801	1960	N/A	168,864	SF	80.8%	5/1/2015	$5,871,881	3/26/2015
Property		4.17	Coastal Equities Retail Portfolio - Cordele Corners	0.1%	1407 E. 16th Avenue	Cordele	Crisp	GA	31015	1986	N/A	120,868	SF	73.7%	5/1/2015	$7,025,287	3/18/2015
Property		4.18	Coastal Equities Retail Portfolio - Anniston Plaza	0.1%	3202 McClellan Boulevard	Anniston	Calhoun	AL	36204	1965	N/A	159,565	SF	99.2%	5/1/2015	$6,501,011	3/20/2015
Property		4.19	Coastal Equities Retail Portfolio - Centre Plaza	0.1%	1115 N. Charles G. Seivers Boulevard	Clinton	Anderson	TN	37716	1989	N/A	100,442	SF	82.6%	5/1/2015	$6,291,301	3/27/2015
Property		4.20	Coastal Equities Retail Portfolio - Homosassa Square	0.1%	4500 S. Suncoast Boulevard	Homosassa	Citrus	FL	34446	1981	N/A	85,448	SF	80.0%	5/1/2015	$5,871,881	4/5/2015
Property		4.21	Coastal Equities Retail Portfolio - Meeting Square Center	0.1%	125 W. Broadway	Jefferson City	Jefferson	TN	37760	1984	N/A	92,845	SF	100.0%	5/1/2015	$4,613,621	3/20/2015
Property		4.22	Coastal Equities Retail Portfolio - Plank Plaza	0.1%	5963 Plank Road	Baton Rouge	East Baton Rouge Parish	LA	70805	1987	N/A	62,141	SF	100.0%	5/1/2015	$3,355,361	4/1/2015
Property		4.23	Coastal Equities Retail Portfolio - Laurens Plaza	0.1%	917 East Main Street	Laurens	Laurens	SC	29360	1989	N/A	97,946	SF	96.8%	5/1/2015	$3,276,719	4/2/2015
Property		4.24	Coastal Equities Retail Portfolio - Pelham Plaza	0.1%	800 Pelham Road South	Jacksonville	Calhoun	AL	36265	1974	N/A	72,500	SF	95.2%	5/1/2015	$3,171,864	3/20/2015
Property		4.25	Coastal Equities Retail Portfolio - Collins Park Commons	0.0%	1803 James L Redman Parkway	Plant City	Hillsborough	FL	33563	1989	N/A	37,458	SF	97.3%	5/1/2015	$2,280,597	4/4/2015
Loan	10, 11	5	Colorado Technology Center Portfolio	5.0%								630,880	SF	97.5%		$84,500,000
Property		5.01	Colorado Technology Center Portfolio - 1775 Cherry Street	1.0%	1775 Cherry Street	Louisville	Boulder	CO	80027	2007	N/A	130,182	SF	100.0%	7/31/2015	$16,200,000	6/4/2015
Property		5.02	Colorado Technology Center Portfolio - 1480 South Arthur Avenue	0.8%	1480 South Arthur Avenue	Louisville	Boulder	CO	80027	2000	N/A	92,321	SF	100.0%	7/31/2015	$12,700,000	6/4/2015
Property		5.03	Colorado Technology Center Portfolio - 1795 Dogwood Street	0.7%	1795 Dogwood Street	Louisville	Boulder	CO	80027	2006	N/A	109,068	SF	100.0%	7/31/2015	$12,500,000	6/4/2015
Property		5.04	Colorado Technology Center Portfolio - 1886 Prairie Way	0.7%	1886 Prairie Way	Louisville	Boulder	CO	80027	2000	2014	91,570	SF	82.9%	7/31/2015	$12,400,000	6/4/2015
Property		5.05	Colorado Technology Center Portfolio - 321 South Taylor Avenue	0.7%	321 South Taylor Avenue	Louisville	Boulder	CO	80027	1998	N/A	77,872	SF	100.0%	7/31/2015	$12,300,000	6/4/2015
Property		5.06	Colorado Technology Center Portfolio - 195 CTC Boulevard	0.6%	195 CTC Boulevard	Louisville	Boulder	CO	80027	2008	N/A	65,195	SF	100.0%	7/31/2015	$9,600,000	6/4/2015
Property		5.07	Colorado Technology Center Portfolio - 346 South Arthur Avenue	0.5%	346 South Arthur Avenue	Louisville	Boulder	CO	80027	2001	N/A	64,672	SF	100.0%	7/31/2015	$8,800,000	6/4/2015
Loan	4	6	Villas at Dorsey Ridge	4.6%	7405 Windstream Circle	Hanover	Anne Arundel	MD	21076	2013	N/A	238	Units	97.9%	6/14/2015	$76,800,000	4/3/2015
Loan		7	Commerce Office Park	4.2%	4900, 5500, 5700 & 5770 South Eastern Avenue; 5801 East Slauson Avenue	Commerce	Los Angeles	CA	90040	1958	2004	281,142	SF	100.0%	7/30/2015	$67,200,000	4/10/2015
Loan		8	Asian Garden Mall	3.6%	9200 Bolsa Ave	Westminster	Orange	CA	92683	1986	N/A	99,140	SF	98.5%	6/23/2015	$71,550,000	6/10/2015
Loan		9	Bucks County Technology Park	2.6%	4800 East Street Road	Trevose	Bucks	PA	19053	1960-1965; 1975; 1979	2014	364,000	SF	91.1%	6/1/2015	$40,900,000	4/7/2015
Loan	10	10	Citrus & City Place Apartments	2.4%								568	Units	95.4%		$38,440,000
Property		10.01	Citrus & City Place Apartments - Citrus Apartments	1.4%	60 North Pecos Road	Las Vegas	Clark	NV	89101	1991	N/A	348	Units	96.0%	7/3/2015	$23,000,000	6/16/2015
Property		10.02	Citrus & City Place Apartments - City Place Apartments	0.9%	3150 South Decatur Boulevard	Las Vegas	Clark	NV	89102	1975	N/A	220	Units	94.5%	7/3/2015	$15,440,000	6/16/2015
Loan	12	11	644 West Putnam Avenue	2.3%	644 West Putnam Avenue	Greenwich	Fairfield	CT	06830	2012	N/A	36,535	SF	100.0%	8/1/2015	$35,500,000	11/1/2015
Loan		12	1800 Route 34	2.0%	1800 Route 34	Wall Township	Monmouth	NJ	07719	2004-2007	N/A	189,836	SF	93.3%	7/16/2015	$35,500,000	6/5/2015
Loan		13	Lycoming Crossing Shopping Center	1.8%	270-350 South Lycoming Mall Road	Muncy Township	Lycoming	PA	17756	2008; 2009; 2011	N/A	135,999	SF	97.3%	6/30/2015	$28,800,000	4/10/2015
Loan		14	The Gateway at Summerset Apartments	1.8%	1876 Parkview Boulevard	Pittsburgh	Allegheny	PA	15217	2013	N/A	131	Units	96.2%	7/15/2015	$28,600,000	6/11/2015
Loan	4, 13	15	Uptown Crossing	1.8%	100 South Fell Avenue	Normal	McLean	IL	61761	2010	N/A	126,155	SF	97.8%	6/15/2015	$28,000,000	4/27/2015
Loan	14	16	Boise Towne Plaza	1.7%	526 North Milwaukee Street	Boise	Ada	ID	83704	1997	2012	114,687	SF	100.0%	3/31/2015	$29,900,000	6/1/2015
Loan		17	The Chapman Apartments	1.7%	670 Downey Green	Hampton	Hampton	VA	23666	2009	N/A	158	Units	94.9%	8/17/2015	$27,300,000	6/8/2015
Loan		18	Everett Apartments Las Vegas	1.5%	7227 West Windmill Lane	Las Vegas	Clark	NV	89113	2012	N/A	178	Units	97.2%	6/9/2015	$28,250,000	6/15/2015
Loan		19	Regency Oaks Apartments	1.5%	200 Maltese Circle	Casselberry	Seminole	FL	32730	1969/1973	N/A	343	Units	95.6%	6/24/2015	$23,900,000	6/30/2015
Loan		20	Twin City Town Center	1.5%	1331-1565 Northwest Louisiana Avenue	Chehalis	Lewis	WA	98532	2002	N/A	138,466	SF	86.5%	7/1/2015	$25,500,000	5/20/2015
Loan	4, 10	21	Hammel Medical Office Portfolio	1.5%								166,205	SF	98.6%		$22,900,000
Property		21.01	Hammel Medical Office Portfolio - 5000 Stonewood Drive	0.3%	5000 Stonewood Drive	Pine Township	Allegheny	PA	15090	2000	N/A	26,925	SF	100.0%	7/31/2015	$4,200,000	6/30/2015
Property		21.02	Hammel Medical Office Portfolio - 12330 Perry Highway	0.3%	12330 Perry Highway	Pine Township	Allegheny	PA	15090	1975	2001	31,954	SF	100.0%	7/31/2015	$4,000,000	6/30/2015
Property		21.03	Hammel Medical Office Portfolio - 3000 Stonewood Drive	0.2%	3000 Stonewood Drive	Pine Township	Allegheny	PA	15090	2001	N/A	22,070	SF	89.8%	7/31/2015	$3,500,000	6/30/2015
Property		21.04	Hammel Medical Office Portfolio - 1000 Stonewood Drive	0.2%	1000 Stonewood Drive	Pine Township	Allegheny	PA	15090	2000	N/A	22,571	SF	100.0%	7/31/2015	$3,400,000	6/30/2015
Property		21.05	Hammel Medical Office Portfolio - 12300 Perry Highway	0.2%	12300 Perry Highway	Pine Township	Allegheny	PA	15090	1975	2001	30,010	SF	100.0%	7/31/2015	$3,200,000	6/30/2015
Property		21.06	Hammel Medical Office Portfolio - 105 Bradford Road	0.2%	105 Bradford Road	Pine Township	Allegheny	PA	15090	1995	N/A	18,904	SF	100.0%	7/31/2015	$2,800,000	6/30/2015
Property		21.07	Hammel Medical Office Portfolio - 4001 Stonewood Drive	0.1%	4001 Stonewood Drive	Pine Township	Allegheny	PA	15090	2000	N/A	13,771	SF	100.0%	7/31/2015	$1,800,000	6/30/2015
Loan	4	22	Landmark Towers	1.4%	3335-3555 NW 58th Street	Oklahoma City	Oklahoma	OK	73112	1967-1972	2006; 2010	275,441	SF	81.8%	6/16/2015	$27,500,000	4/8/2015
Loan		23	Pageantry West Office Park	1.4%	8925 and 8945 West Russell Road	Las Vegas	Clark	NV	89148	2004	N/A	105,583	SF	88.2%	8/27/2015	$21,900,000	6/24/2015
Loan	15	24	Coca Cola Bottling Facility	1.4%	7100 Global Drive	Louisville	Jefferson	KY	40258	1995	2015	300,462	SF	100.0%	10/1/2015	$21,800,000	10/1/2015
Loan		25	Hibernia Apartments	1.3%	5680 Hibernia Drive	Columbus	Franklin	OH	43232	1985	N/A	348	Units	89.9%	4/21/2015	$21,800,000	5/6/2015
Loan		26	Embassy Plaza	1.3%	6050-6140 Lankershim Boulevard	North Hollywood	Los Angeles	CA	91606	1960	2015	70,165	SF	100.0%	6/3/2015	$28,100,000	6/4/2015
Loan		27	Twinsburg Town Center	1.2%	8960 Darrow Road and 2695 Creekside Drive	Twinsburg	Summit	OH	44087	1997	N/A	173,247	SF	87.9%	6/10/2015	$19,900,000	6/22/2015
Loan	10, 11	28	MWR Midwest Retail Portfolio	1.2%								60,780	SF	100.0%		$21,270,000
Property		28.01	MWR Midwest Retail Portfolio - Walgreens	0.4%	33333 West Six Mile Road	Livonia	Wayne	MI	48154	2001	N/A	15,120	SF	100.0%	4/30/2015	$7,250,000	5/12/2015
Property		28.02	MWR Midwest Retail Portfolio - TCF National Bank	0.2%	7400 Cicero Avenue	Bedford Park	Cook	IL	60638	2004	N/A	4,500	SF	100.0%	4/30/2015	$4,030,000	5/6/2015
Property		28.03	MWR Midwest Retail Portfolio - Staples	0.2%	1325 East Main Street	Carbondale	Jackson	IL	62901	1997	N/A	23,925	SF	100.0%	4/30/2015	$2,830,000	5/15/2015
Property		28.04	MWR Midwest Retail Portfolio - Vitamin Shoppe	0.2%	14771 Hall Road	Shelby Township	Macomb	MI	48315	2006	N/A	4,200	SF	100.0%	4/30/2015	$2,820,000	5/8/2015
Property		28.05	MWR Midwest Retail Portfolio - IHOP	0.1%	14200 Middlebelt Road	Livonia	Wayne	MI	48154	1997	N/A	4,995	SF	100.0%	4/30/2015	$2,500,000	5/12/2015
Property		28.06	MWR Midwest Retail Portfolio - Sherwin Williams	0.1%	6838 West Grand River	Brighton	Livingston	MI	48114	1995	N/A	5,000	SF	100.0%	4/30/2015	$1,000,000	5/16/2015
Property		28.07	MWR Midwest Retail Portfolio - Tim Horton's	0.0%	590 North Lapper Road	Oxford	Oakland	MI	48371	2007	N/A	3,040	SF	100.0%	4/30/2015	$840,000	5/12/2015
Loan		29	Nichols Square Apartments	1.2%	2901 Hamman Road & 4900 Nichols Avenue	Bay City	Matagorda	TX	77414	1984	2014	400	Units	95.5%	6/2/2015	$19,400,000	5/17/2015
Loan	16	30	Towneplace Suites Ontario Airport - Rancho Cucamonga, CA	1.0%	9625 Milliken Avenue	Rancho Cucamonga	San Bernardino	CA	91730	2005	N/A	112	Rooms	83.4%	4/30/2015	$18,600,000	4/1/2018
Loan		31	Crown Point Apartments	1.0%	3665 Needles Highway	Laughlin	Clark	NV	89029	1984	N/A	530	Units	94.4%	7/6/2015	$16,400,000	6/8/2015
Loan		32	Brandemere Apartments	1.0%	7013 Brandemere Lane	Winston Salem	Forsyth	NC	27106	1984; 1986	2008	356	Units	93.0%	3/27/2015	$16,200,000	3/24/2015
Loan		33	Courtyard by Marriott Columbia, MO	1.0%	3301 LeMone Industrial Boulevard	Columbia	Boone	MO	65201	2005	2014	133	Rooms	70.9%	5/31/2015	$16,500,000	5/28/2015
Loan	4	34	Staybridge Suites DFW Airport - Irving, TX	1.0%	2220 Market Place Boulevard	Irving	Dallas	TX	75063	2008	N/A	100	Rooms	86.0%	6/30/2015	$16,100,000	5/14/2015
Loan		35	Summit Pointe Apartments and Villas	1.0%	3071 Williams Road	Columbus	Muscogee	GA	31909	2012; 2014; 2015	N/A	99	Units	100.0%	7/23/2015	$15,200,000	6/18/2015
Loan		36	TownePlace Suites Frederick, MD	0.9%	5050 Westview Drive	Frederick	Frederick	MD	21703	2012	N/A	120	Rooms	79.2%	5/31/2015	$19,100,000	5/21/2015
Loan	4	37	Manzanita Plaza	0.9%	2900-3040 West Valencia Road	Tucson	Pima	AZ	85746	1982	N/A	116,798	SF	99.7%	3/31/2015	$14,000,000	5/14/2015
Loan		38	Home2Suites Lexington Park, MD	0.8%	46058 Valley Drive	Lexington Park	St. Mary's	MD	20653	2011	N/A	100	Rooms	73.3%	6/30/2015	$14,400,000	6/23/2015
Loan		39	Courtyard Marriott - Mankato, MN	0.8%	901 Raintree Road	Mankato	Blue Earth	MN	56001	2012	2012	93	Rooms	64.4%	6/30/2015	$13,500,000	7/1/2015
Loan		40	Sierra Town Center	0.7%	2020, 2026, 2118 & 2202 West Craig Road	Las Vegas	Clark	NV	89031	1999	N/A	43,542	SF	93.5%	8/25/2015	$12,925,000	7/1/2015
Loan		41	Crescenta Valley Mini Storage	0.6%	4441 Cloud Avenue	La Crescenta	Los Angeles	CA	91214	1989	N/A	57,195	SF	97.8%	5/31/2015	$13,200,000	4/8/2015
Loan	4	42	Holiday Inn Express & Suites - Dallas North Tollway, TX	0.6%	3101 North Dallas Parkway	Plano	Collin	TX	75093	2000	2010	79	Rooms	76.1%	7/31/2015	$9,600,000	3/16/2015
Loan		43	Chenal Creek Shopping Center	0.6%	12800 Chenal Parkway	Little Rock	Pulaski	AR	72211	2001	N/A	27,811	SF	91.0%	2/25/2015	$9,100,000	4/22/2015
Loan		44	Pepper Tree Plaza	0.6%	2765 West Shaw Avenue	Fresno	Fresno	CA	93711	1980	N/A	51,123	SF	91.2%	7/24/2015	$8,650,000	6/19/2015
Loan		45	Chateau Montagne Apartments	0.5%	2628 Northeast Expressway	Atlanta	DeKalb	GA	30345	1968	N/A	208	Units	99.0%	7/1/2015	$10,800,000	5/22/2015
Loan		46	Eco City MHC	0.5%	14648, 14770, 14778 & 14786 Lasater Road	Dallas	Dallas	TX	75253	1960	N/A	190	Pads	95.3%	6/30/2015	$7,500,000	6/19/2015
Loan		47	Brookworth Plaza Outparcels	0.5%	700 Miles Road	West Chester	Chester	PA	19380	2004	N/A	19,625	SF	100.0%	6/1/2015	$8,275,000	3/4/2015
Loan		48	Noah's Ark Self Storage	0.4%	451 East Cervantes Street	Pensacola	Escambia	FL	32501	2008	N/A	80,825	SF	98.2%	7/27/2015	$7,350,000	6/29/2015
Loan		49	Best Western Weston Inn - West Yellowstone, MT	0.4%	103 Gibbon Avenue	West Yellowstone	Gallatin	MT	59758	1948	2013	66	Rooms	46.7%	6/30/2015	$8,000,000	7/1/2015
Loan		50	Trocam Plaza	0.4%	4650 & 4780 West Tropicana Avenue	Las Vegas	Clark	NV	89103	2002	N/A	23,649	SF	100.0%	6/30/2015	$6,900,000	6/5/2015
Loan		51	New York Plaza	0.4%	1401 New York Avenue	Arlington	Tarrant	TX	76010	1965	N/A	93,799	SF	100.0%	8/1/2015	$7,000,000	6/16/2015
Loan	10	52	Fargo Industrial	0.4%								152,154	SF	88.7%		$8,280,000
Property		52.01	Fargo Industrial - Main Avenue	0.2%	1700/1740 Main Avenue West	West Fargo	Cass	ND	58078	1998	N/A	84,404	SF	93.3%	7/28/2015	$4,630,000	6/23/2015
Property		52.02	Fargo Industrial - 13th Street	0.0%	617/625 13th Street Northeast	West Fargo	Cass	ND	58078	2004	N/A	15,000	SF	100.0%	7/28/2015	$730,000	6/23/2015
Property		52.03	Fargo Industrial - 10th Street	0.1%	474-526 10th Street Northeast	West Fargo	Cass	ND	58078	2005	N/A	52,750	SF	78.3%	7/28/2015	$2,920,000	6/23/2015
Loan	10	53	Redding and Roseburg Portfolio	0.4%								41,656	SF	100.0%		$9,550,000
Property		53.01	Redding and Roseburg Portfolio - Best Buy Redding	0.2%	1010 Hilltop Drive	Redding	Shasta	CA	96003	2003	N/A	30,740	SF	100.0%	7/22/2015	$6,000,000	6/22/2015
Property		53.02	Redding and Roseburg Portfolio - Roseburg Medical Plaza	0.1%	2435 NW Kline Street	Roseburg	Douglas	OR	97471	1988	2011	10,916	SF	100.0%	7/22/2015	$3,550,000	6/16/2015
Loan		54	Blue Diamond Business Center	0.3%	8050 South Arville Street	Las Vegas	Clark	NV	89139	2004	N/A	68,750	SF	100.0%	8/6/2015	$4,870,000	7/10/2015
Loan		55	1035 W. Antelope Drive	0.2%	1035 W. Antelope Drive	Layton	Davis	UT	84041	2015	N/A	6,000	SF	100.0%	7/1/2015	$3,690,000	8/3/2015
Loan		56	Guardian Apartments	0.2%	3375 McHenry Ave	Cincinnati	Hamilton	OH	45225	1973	2013	86	Units	95.4%	7/29/2015	$2,540,000	5/26/2015

I-3

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

					MORTGAGE LOAN CHARACTERISTICS
PropertyFlag	Footnotes	Loan ID	Property Name	% of InitialPool Balance	MortgageRate	AdministrativeFee Rate(2)	Master ServicingFee Rate	Primary ServicingFee Rate	Pari PassuLoan PrimaryServicingFee Rate	TrusteeFee Rate	Trust AdvisorFee Rate	CREFCFee Rate	InterestAccrualBasis	Seasoning(mos.)	ARD(Yes/No)	Original Termto Maturity (mos.)	Remaining Termto Maturity (mos.)	OriginalInterest-OnlyPeriod (mos.)	RemainingInterest-OnlyPeriod (mos.)	OriginalAmortizationTerm (mos.)	RemainingAmortizationTerm (mos.)
Loan	3, 4	1	Herald Center	9.8%	4.510%	0.01505%	0.00500%	0.00500%	0.00000%	0.00250%	0.00205%	0.00050%	Actual/360	21	No	120	99	120	99	0	0
Loan	5, 6	2	261 Fifth Avenue	9.3%	4.420%	0.01475%	0.00500%	0.00500%	0.00000%	0.00250%	0.00175%	0.00050%	Actual/360	1	No	120	119	120	119	0	0
Loan	7	3	Roosevelt New Orleans Waldorf Astoria	7.0%	4.710%	0.01050%	0.00500%	0.00000%	0.00250%	0.00250%	0.00000%	0.00050%	Actual/360	2	No	120	118	0	0	360	358
Loan	8, 9, 10	4	Coastal Equities Retail Portfolio	5.1%	4.605%	0.01300%	0.00500%	0.00000%	0.00500%	0.00250%	0.00000%	0.00050%	Actual/360	3	No	120	117	48	45	360	360
Property		4.01	Coastal Equities Retail Portfolio - Home Depot	0.5%
Property		4.02	Coastal Equities Retail Portfolio - Glenwood Plaza	0.4%
Property		4.03	Coastal Equities Retail Portfolio - Rodney Village	0.4%
Property		4.04	Coastal Equities Retail Portfolio - Westown Square	0.4%
Property		4.05	Coastal Equities Retail Portfolio - Plaza North	0.4%
Property		4.06	Coastal Equities Retail Portfolio - Mattatuck Plaza	0.3%
Property		4.07	Coastal Equities Retail Portfolio - Ahoskie Commons	0.3%
Property		4.08	Coastal Equities Retail Portfolio - Athens Town Center	0.2%
Property		4.09	Coastal Equities Retail Portfolio - Northeast Plaza	0.2%
Property		4.10	Coastal Equities Retail Portfolio - Summer Commons	0.2%
Property		4.11	Coastal Equities Retail Portfolio - Henderson Marketplace	0.2%
Property		4.12	Coastal Equities Retail Portfolio - Boulevard Plaza	0.2%
Property		4.13	Coastal Equities Retail Portfolio - Hungarybrook	0.2%
Property		4.14	Coastal Equities Retail Portfolio - Cummings Park Plaza	0.2%
Property		4.15	Coastal Equities Retail Portfolio - Market At Riverdale Bend	0.2%
Property		4.16	Coastal Equities Retail Portfolio - Northland Plaza	0.1%
Property		4.17	Coastal Equities Retail Portfolio - Cordele Corners	0.1%
Property		4.18	Coastal Equities Retail Portfolio - Anniston Plaza	0.1%
Property		4.19	Coastal Equities Retail Portfolio - Centre Plaza	0.1%
Property		4.20	Coastal Equities Retail Portfolio - Homosassa Square	0.1%
Property		4.21	Coastal Equities Retail Portfolio - Meeting Square Center	0.1%
Property		4.22	Coastal Equities Retail Portfolio - Plank Plaza	0.1%
Property		4.23	Coastal Equities Retail Portfolio - Laurens Plaza	0.1%
Property		4.24	Coastal Equities Retail Portfolio - Pelham Plaza	0.1%
Property		4.25	Coastal Equities Retail Portfolio - Collins Park Commons	0.0%
Loan	10, 11	5	Colorado Technology Center Portfolio	5.0%	4.640%	0.02405%	0.00500%	0.01500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	2	No	120	118	36	34	360	360
Property		5.01	Colorado Technology Center Portfolio - 1775 Cherry Street	1.0%
Property		5.02	Colorado Technology Center Portfolio - 1480 South Arthur Avenue	0.8%
Property		5.03	Colorado Technology Center Portfolio - 1795 Dogwood Street	0.7%
Property		5.04	Colorado Technology Center Portfolio - 1886 Prairie Way	0.7%
Property		5.05	Colorado Technology Center Portfolio - 321 South Taylor Avenue	0.7%
Property		5.06	Colorado Technology Center Portfolio - 195 CTC Boulevard	0.6%
Property		5.07	Colorado Technology Center Portfolio - 346 South Arthur Avenue	0.5%
Loan	4	6	Villas at Dorsey Ridge	4.6%	4.370%	0.01405%	0.00500%	0.00500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	3	No	120	117	60	57	360	360
Loan		7	Commerce Office Park	4.2%	4.402%	0.01405%	0.00500%	0.00500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	2	No	120	118	60	58	360	360
Loan		8	Asian Garden Mall	3.6%	4.584%	0.01405%	0.00500%	0.00500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	2	No	120	118	0	0	360	358
Loan		9	Bucks County Technology Park	2.6%	4.960%	0.01405%	0.00500%	0.00500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	1	No	120	119	12	11	360	360
Loan	10	10	Citrus & City Place Apartments	2.4%	4.292%	0.01405%	0.00500%	0.00500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	1	No	120	119	60	59	360	360
Property		10.01	Citrus & City Place Apartments - Citrus Apartments	1.4%
Property		10.02	Citrus & City Place Apartments - City Place Apartments	0.9%
Loan	12	11	644 West Putnam Avenue	2.3%	4.292%	0.01405%	0.00500%	0.00500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	1	No	120	119	48	47	360	360
Loan		12	1800 Route 34	2.0%	4.770%	0.04405%	0.00500%	0.03500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	2	No	120	118	36	34	360	360
Loan		13	Lycoming Crossing Shopping Center	1.8%	4.750%	0.01405%	0.00500%	0.00500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	2	No	120	118	60	58	360	360
Loan		14	The Gateway at Summerset Apartments	1.8%	4.372%	0.04405%	0.00500%	0.03500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	2	No	120	118	36	34	360	360
Loan	4, 13	15	Uptown Crossing	1.8%	4.286%	0.01405%	0.00500%	0.00500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	3	No	120	117	60	57	360	360
Loan	14	16	Boise Towne Plaza	1.7%	4.134%	0.01405%	0.00500%	0.00500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	2	No	120	118	0	0	360	358
Loan		17	The Chapman Apartments	1.7%	4.464%	0.01405%	0.00500%	0.00500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	1	No	120	119	60	59	360	360
Loan		18	Everett Apartments Las Vegas	1.5%	4.501%	0.01405%	0.00500%	0.00500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	2	No	120	118	36	34	360	360
Loan		19	Regency Oaks Apartments	1.5%	4.500%	0.01405%	0.00500%	0.00500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	2	No	120	118	60	58	360	360
Loan		20	Twin City Town Center	1.5%	4.284%	0.01405%	0.00500%	0.00500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	2	No	120	118	36	34	360	360
Loan	4, 10	21	Hammel Medical Office Portfolio	1.5%	4.629%	0.01405%	0.00500%	0.00500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	1	No	120	119	0	0	360	359
Property		21.01	Hammel Medical Office Portfolio - 5000 Stonewood Drive	0.3%
Property		21.02	Hammel Medical Office Portfolio - 12330 Perry Highway	0.3%
Property		21.03	Hammel Medical Office Portfolio - 3000 Stonewood Drive	0.2%
Property		21.04	Hammel Medical Office Portfolio - 1000 Stonewood Drive	0.2%
Property		21.05	Hammel Medical Office Portfolio - 12300 Perry Highway	0.2%
Property		21.06	Hammel Medical Office Portfolio - 105 Bradford Road	0.2%
Property		21.07	Hammel Medical Office Portfolio - 4001 Stonewood Drive	0.1%
Loan	4	22	Landmark Towers	1.4%	4.891%	0.03905%	0.00500%	0.03000%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	2	No	120	118	60	58	360	360
Loan		23	Pageantry West Office Park	1.4%	4.672%	0.01405%	0.00500%	0.00500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	1	No	120	119	24	23	360	360
Loan	15	24	Coca Cola Bottling Facility	1.4%	4.755%	0.01405%	0.00500%	0.00500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	2	No	120	118	120	118	0	0
Loan		25	Hibernia Apartments	1.3%	4.265%	0.01405%	0.00500%	0.00500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	3	No	120	117	60	57	360	360
Loan		26	Embassy Plaza	1.3%	4.390%	0.01405%	0.00500%	0.00500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	2	No	120	118	36	34	360	360
Loan		27	Twinsburg Town Center	1.2%	4.480%	0.05405%	0.00500%	0.04500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	2	No	120	118	48	46	360	360
Loan	10, 11	28	MWR Midwest Retail Portfolio	1.2%	4.392%	0.01405%	0.00500%	0.00500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	1	No	120	119	60	59	360	360
Property		28.01	MWR Midwest Retail Portfolio - Walgreens	0.4%
Property		28.02	MWR Midwest Retail Portfolio - TCF National Bank	0.2%
Property		28.03	MWR Midwest Retail Portfolio - Staples	0.2%
Property		28.04	MWR Midwest Retail Portfolio - Vitamin Shoppe	0.2%
Property		28.05	MWR Midwest Retail Portfolio - IHOP	0.1%
Property		28.06	MWR Midwest Retail Portfolio - Sherwin Williams	0.1%
Property		28.07	MWR Midwest Retail Portfolio - Tim Horton's	0.0%
Loan		29	Nichols Square Apartments	1.2%	4.490%	0.05405%	0.00500%	0.04500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	3	No	84	81	30	27	360	360
Loan	16	30	Towneplace Suites Ontario Airport - Rancho Cucamonga, CA	1.0%	4.622%	0.04405%	0.00500%	0.03500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	3	No	120	117	0	0	360	357
Loan		31	Crown Point Apartments	1.0%	4.292%	0.01405%	0.00500%	0.00500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	1	No	120	119	60	59	360	360
Loan		32	Brandemere Apartments	1.0%	4.645%	0.01405%	0.00500%	0.00500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	1	No	60	59	60	59	0	0
Loan		33	Courtyard by Marriott Columbia, MO	1.0%	4.590%	0.01405%	0.00500%	0.00500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	1	No	120	119	0	0	300	299
Loan	4	34	Staybridge Suites DFW Airport - Irving, TX	1.0%	4.837%	0.01405%	0.00500%	0.00500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	2	No	120	118	0	0	360	358
Loan		35	Summit Pointe Apartments and Villas	1.0%	4.640%	0.01405%	0.00500%	0.00500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	1	No	120	119	24	23	360	360
Loan		36	TownePlace Suites Frederick, MD	0.9%	4.540%	0.05905%	0.00500%	0.05000%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	3	No	60	57	0	0	360	357
Loan	4	37	Manzanita Plaza	0.9%	4.676%	0.01405%	0.00500%	0.00500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	3	No	120	117	12	9	360	360
Loan		38	Home2Suites Lexington Park, MD	0.8%	4.960%	0.01405%	0.00500%	0.00500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	1	No	120	119	0	0	360	359
Loan		39	Courtyard Marriott - Mankato, MN	0.8%	4.565%	0.04405%	0.00500%	0.03500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	1	No	120	119	0	0	360	359
Loan		40	Sierra Town Center	0.7%	4.774%	0.06405%	0.00500%	0.05500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	1	No	120	119	36	35	360	360
Loan		41	Crescenta Valley Mini Storage	0.6%	4.260%	0.06905%	0.00500%	0.06000%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	3	No	120	117	120	117	0	0
Loan	4	42	Holiday Inn Express & Suites - Dallas North Tollway, TX	0.6%	4.984%	0.01405%	0.00500%	0.00500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	3	No	120	117	0	0	360	357
Loan		43	Chenal Creek Shopping Center	0.6%	5.505%	0.05405%	0.00500%	0.04500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	1	No	180	179	36	35	360	360
Loan		44	Pepper Tree Plaza	0.6%	4.680%	0.01405%	0.00500%	0.00500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	2	No	120	118	24	22	360	360
Loan		45	Chateau Montagne Apartments	0.5%	4.104%	0.01405%	0.00500%	0.00500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	2	No	120	118	0	0	360	358
Loan		46	Eco City MHC	0.5%	4.874%	0.01405%	0.00500%	0.00500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	2	No	120	118	0	0	360	358
Loan		47	Brookworth Plaza Outparcels	0.5%	4.755%	0.01405%	0.00500%	0.00500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	4	No	120	116	24	20	360	360
Loan		48	Noah's Ark Self Storage	0.4%	4.800%	0.01405%	0.00500%	0.00500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	2	No	120	118	0	0	360	358
Loan		49	Best Western Weston Inn - West Yellowstone, MT	0.4%	4.850%	0.01405%	0.00500%	0.00500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	1	No	120	119	0	0	300	299
Loan		50	Trocam Plaza	0.4%	4.650%	0.07405%	0.00500%	0.06500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	2	No	120	118	0	0	360	358
Loan		51	New York Plaza	0.4%	4.850%	0.07905%	0.00500%	0.07000%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	2	No	120	118	12	10	360	360
Loan	10	52	Fargo Industrial	0.4%	4.786%	0.05405%	0.00500%	0.04500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	1	No	60	59	3	2	360	360
Property		52.01	Fargo Industrial - Main Avenue	0.2%
Property		52.02	Fargo Industrial - 13th Street	0.0%
Property		52.03	Fargo Industrial - 10th Street	0.1%
Loan	10	53	Redding and Roseburg Portfolio	0.4%	4.419%	0.01405%	0.00500%	0.00500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	2	No	120	118	0	0	360	358
Property		53.01	Redding and Roseburg Portfolio - Best Buy Redding	0.2%
Property		53.02	Redding and Roseburg Portfolio - Roseburg Medical Plaza	0.1%
Loan		54	Blue Diamond Business Center	0.3%	4.832%	0.06405%	0.00500%	0.05500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	1	No	120	119	0	0	324	323
Loan		55	1035 W. Antelope Drive	0.2%	5.000%	0.01405%	0.00500%	0.00500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	1	No	120	119	0	0	360	359
Loan		56	Guardian Apartments	0.2%	4.954%	0.04405%	0.00500%	0.03500%	0.00000%	0.00250%	0.00105%	0.00050%	Actual/360	3	No	120	117	24	21	360	360

I-4

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

MORTGAGE LOAN CHARACTERISTICS

PropertyFlag

Footnotes

Loan ID

Property Name

% of InitialPool Balance

Note Date

FirstPaymentDate

First P&I PaymentDate (PartialIO Loans)

Maturity Date

ARD LoanStated MaturityDate

MonthlyDebt Service(P&I)

MonthlyDebt Service(IO)

Annual DebtService(P&I)

Annual DebtService(IO)

Lockbox Type

CashManagementStatus

Crossed WithOther Loans

Related-BorrowerLoans

UW NOIDSCR (P&I)

UW NOIDSCR (IO)

UW NCFDSCR (P&I)

UW NCFDSCR (IO)

Loan

3, 4

1

Herald Center

9.8%

12/20/2013

2/7/2014

N/A

1/7/2024

N/A

$0.00

$438,211.23

$0

$5,258,535

Hard

Springing

No

N/A

N/A

1.99x

N/A

1.94x

Loan

5, 6

2

261 Fifth Avenue

9.3%

8/6/2015

10/1/2015

N/A

9/1/2025

N/A

$0.00

$410,793.98

$0

$4,929,528

Hard

Springing

No

N/A

N/A

1.64x

N/A

1.52x

Loan

7

3

Roosevelt New Orleans Waldorf Astoria

7.0%

7/17/2015

9/6/2015

N/A

8/6/2025

N/A

$428,372.21

$0.00

$5,140,467

$0

Springing

Springing

No

N/A

1.98x

N/A

1.70x

N/A

Loan

8, 9, 10

4

Coastal Equities Retail Portfolio

5.1%

6/9/2015

8/1/2015

8/1/2019

7/1/2025

N/A

$307,765.93

$233,447.92

$3,693,191

$2,801,375

Springing

Springing

No

N/A

1.65x

2.17x

1.48x

1.96x

Property

4.01

Coastal Equities Retail Portfolio - Home Depot

0.5%

Property

4.02

Coastal Equities Retail Portfolio - Glenwood Plaza

0.4%

Property

4.03

Coastal Equities Retail Portfolio - Rodney Village

0.4%

Property

4.04

Coastal Equities Retail Portfolio - Westown Square

0.4%

Property

4.05

Coastal Equities Retail Portfolio - Plaza North

0.4%

Property

4.06

Coastal Equities Retail Portfolio - Mattatuck Plaza

0.3%

Property

4.07

Coastal Equities Retail Portfolio - Ahoskie Commons

0.3%

Property

4.08

Coastal Equities Retail Portfolio - Athens Town Center

0.2%

Property

4.09

Coastal Equities Retail Portfolio - Northeast Plaza

0.2%

Property

4.10

Coastal Equities Retail Portfolio - Summer Commons

0.2%

Property

4.11

Coastal Equities Retail Portfolio - Henderson Marketplace

0.2%

Property

4.12

Coastal Equities Retail Portfolio - Boulevard Plaza

0.2%

Property

4.13

Coastal Equities Retail Portfolio - Hungarybrook

0.2%

Property

4.14

Coastal Equities Retail Portfolio - Cummings Park Plaza

0.2%

Property

4.15

Coastal Equities Retail Portfolio - Market At Riverdale Bend

0.2%

Property

4.16

Coastal Equities Retail Portfolio - Northland Plaza

0.1%

Property

4.17

Coastal Equities Retail Portfolio - Cordele Corners

0.1%

Property

4.18

Coastal Equities Retail Portfolio - Anniston Plaza

0.1%

Property

4.19

Coastal Equities Retail Portfolio - Centre Plaza

0.1%

Property

4.20

Coastal Equities Retail Portfolio - Homosassa Square

0.1%

Property

4.21

Coastal Equities Retail Portfolio - Meeting Square Center

0.1%

Property

4.22

Coastal Equities Retail Portfolio - Plank Plaza

0.1%

Property

4.23

Coastal Equities Retail Portfolio - Laurens Plaza

0.1%

Property

4.24

Coastal Equities Retail Portfolio - Pelham Plaza

0.1%

Property

4.25

Coastal Equities Retail Portfolio - Collins Park Commons

0.0%

Loan

10, 11

5

Colorado Technology Center Portfolio

5.0%

7/10/2015

9/1/2015

9/1/2018

8/1/2025

N/A

$304,129.72

$231,497.87

$3,649,557

$2,777,974

Springing

Springing

No

N/A

1.32x

1.73x

1.25x

1.64x

Property

5.01

Colorado Technology Center Portfolio - 1775 Cherry Street

1.0%

Property

5.02

Colorado Technology Center Portfolio - 1480 South Arthur Avenue

0.8%

Property

5.03

Colorado Technology Center Portfolio - 1795 Dogwood Street

0.7%

Property

5.04

Colorado Technology Center Portfolio - 1886 Prairie Way

0.7%

Property

5.05

Colorado Technology Center Portfolio - 321 South Taylor Avenue

0.7%

Property

5.06

Colorado Technology Center Portfolio - 195 CTC Boulevard

0.6%

Property

5.07

Colorado Technology Center Portfolio - 346 South Arthur Avenue

0.5%

Loan

4

6

Villas at Dorsey Ridge

4.6%

6/19/2015

8/1/2015

8/1/2020

7/1/2025

N/A

$271,650.37

$201,005.84

$3,259,804

$2,412,070

Springing

Springing

No

N/A

1.21x

1.64x

1.20x

1.62x

Loan

7

Commerce Office Park

4.2%

7/31/2015

9/1/2015

9/1/2020

8/1/2025

N/A

$250,424.76

$185,943.00

$3,005,097

$2,231,316

Hard

Springing

No

Citrus & City Place Apartments; Crown Point Apartments

1.49x

2.01x

1.36x

1.84x

Loan

8

Asian Garden Mall

3.6%

7/21/2015

9/1/2015

N/A

8/1/2025

N/A

$214,896.67

$0.00

$2,578,760

$0

Soft

Springing

No

N/A

1.74x

N/A

1.62x

N/A

Loan

9

Bucks County Technology Park

2.6%

8/26/2015

10/1/2015

10/1/2016

9/1/2025

N/A

$161,649.85

$126,769.91

$1,939,798

$1,521,239

Hard

Springing

No

N/A

1.60x

2.03x

1.47x

1.87x

Loan

10

10

Citrus & City Place Apartments

2.4%

8/3/2015

10/1/2015

10/1/2020

9/1/2025

N/A

$137,814.50

$101,084.30

$1,653,774

$1,213,012

Soft

Springing

No

Commerce Office Park; Crown Point Apartments

1.51x

2.06x

1.40x

1.90x

Property

10.01

Citrus & City Place Apartments - Citrus Apartments

1.4%

Property

10.02

Citrus & City Place Apartments - City Place Apartments

0.9%

Loan

12

11

644 West Putnam Avenue

2.3%

8/12/2015

10/1/2015

10/1/2019

9/1/2025

N/A

$131,634.48

$96,551.37

$1,579,614

$1,158,616

Hard

Springing

No

N/A

1.35x

1.84x

1.32x

1.80x

Loan

12

1800 Route 34

2.0%

7/22/2015

9/1/2015

9/1/2018

8/1/2025

N/A

$123,916.29

$95,515.94

$1,486,995

$1,146,191

Hard

Springing

No

N/A

1.60x

2.07x

1.46x

1.90x

Loan

13

Lycoming Crossing Shopping Center

1.8%

7/16/2015

9/1/2015

9/1/2020

8/1/2025

N/A

$112,675.82

$86,687.50

$1,352,110

$1,040,250

Hard

Springing

No

N/A

1.36x

1.76x

1.28x

1.67x

Loan

14

The Gateway at Summerset Apartments

1.8%

7/29/2015

9/1/2015

9/1/2018

8/1/2025

N/A

$107,308.29

$79,419.61

$1,287,699

$953,035

Springing

Springing

No

N/A

1.30x

1.76x

1.28x

1.73x

Loan

4, 13

15

Uptown Crossing

1.8%

6/17/2015

8/6/2015

8/6/2020

7/6/2025

N/A

$103,750.44

$76,046.74

$1,245,005

$912,561

Springing

Springing

No

N/A

1.45x

1.98x

1.36x

1.86x

Loan

14

16

Boise Towne Plaza

1.7%

7/9/2015

9/1/2015

N/A

8/1/2025

N/A

$97,034.55

$0.00

$1,164,415

$0

Hard

Springing

No

N/A

1.58x

N/A

1.48x

N/A

Loan

17

The Chapman Apartments

1.7%

8/21/2015

10/6/2015

10/6/2020

9/6/2025

N/A

$99,396.06

$74,301.83

$1,192,753

$891,622

N/A

N/A

No

N/A

1.35x

1.81x

1.32x

1.77x

Loan

18

Everett Apartments Las Vegas

1.5%

7/7/2015

9/1/2015

9/1/2018

8/1/2025

N/A

$91,214.05

$68,452.71

$1,094,569

$821,433

Springing

Springing

No

N/A

1.34x

1.78x

1.30x

1.73x

Loan

19

Regency Oaks Apartments

1.5%

7/29/2015

9/1/2015

9/1/2020

8/1/2025

N/A

$90,696.67

$68,057.29

$1,088,360

$816,687

Springing

Springing

No

N/A

1.39x

1.86x

1.31x

1.75x

Loan

20

Twin City Town Center

1.5%

7/31/2015

9/1/2015

9/1/2018

8/1/2025

N/A

$85,944.24

$62,980.75

$1,031,331

$755,769

Springing

Springing

No

N/A

1.61x

2.20x

1.48x

2.02x

Loan

4, 10

21

Hammel Medical Office Portfolio

1.5%

8/11/2015

10/1/2015

N/A

9/1/2025

N/A

$88,344.58

$0.00

$1,060,135

$0

Hard

In Place

No

N/A

1.67x

N/A

1.45x

N/A

Property

21.01

Hammel Medical Office Portfolio - 5000 Stonewood Drive

0.3%

Property

21.02

Hammel Medical Office Portfolio - 12330 Perry Highway

0.3%

Property

21.03

Hammel Medical Office Portfolio - 3000 Stonewood Drive

0.2%

Property

21.04

Hammel Medical Office Portfolio - 1000 Stonewood Drive

0.2%

��

Property

21.05

Hammel Medical Office Portfolio - 12300 Perry Highway

0.2%

Property

21.06

Hammel Medical Office Portfolio - 105 Bradford Road

0.2%

Property

21.07

Hammel Medical Office Portfolio - 4001 Stonewood Drive

0.1%

Loan

4

22

Landmark Towers

1.4%

7/15/2015

9/1/2015

9/1/2020

8/1/2025

N/A

$87,479.67

$68,185.30

$1,049,756

$818,224

Springing

Springing

No

N/A

1.71x

2.20x

1.38x

1.77x

Loan

23

Pageantry West Office Park

1.4%

8/31/2015

10/6/2015

10/6/2017

9/6/2025

N/A

$84,780.82

$64,737.48

$1,017,370

$776,850

Soft

In Place

No

N/A

1.50x

1.96x

1.37x

1.79x

Loan

15

24

Coca Cola Bottling Facility

1.4%

7/15/2015

9/1/2015

N/A

8/1/2025

N/A

$0.00

$64,180.12

$0

$770,161

Hard

Springing

No

N/A

N/A

1.75x

N/A

1.69x

Loan

25

Hibernia Apartments

1.3%

6/19/2015

8/1/2015

8/1/2020

7/1/2025

N/A

$73,922.76

$54,052.95

$887,073

$648,635

Springing

Springing

No

N/A

1.75x

2.39x

1.65x

2.26x

Loan

26

Embassy Plaza

1.3%

7/10/2015

9/1/2015

9/1/2018

8/1/2025

N/A

$73,775.13

$54,709.87

$885,302

$656,518

Springing

Springing

No

N/A

1.50x

2.02x

1.41x

1.90x

Loan

27

Twinsburg Town Center

1.2%

8/3/2015

9/6/2015

9/6/2019

8/6/2025

N/A

$74,055.41

$55,452.96

$888,665

$665,436

Soft

Springing

No

N/A

1.55x

2.06x

1.37x

1.82x

Loan

10, 11

28

MWR Midwest Retail Portfolio

1.2%

8/10/2015

10/1/2015

10/1/2020

9/1/2025

N/A

$72,541.83

$53,807.08

$870,502

$645,685

Springing

Springing

No

N/A

1.50x

2.02x

1.42x

1.91x

Property

28.01

MWR Midwest Retail Portfolio - Walgreens

0.4%

Property

28.02

MWR Midwest Retail Portfolio - TCF National Bank

0.2%

Property

28.03

MWR Midwest Retail Portfolio - Staples

0.2%

Property

28.04

MWR Midwest Retail Portfolio - Vitamin Shoppe

0.2%

Property

28.05

MWR Midwest Retail Portfolio - IHOP

0.1%

Property

28.06

MWR Midwest Retail Portfolio - Sherwin Williams

0.1%

Property

28.07

MWR Midwest Retail Portfolio - Tim Horton's

0.0%

Loan

29

Nichols Square Apartments

1.2%

6/29/2015

8/1/2015

2/1/2018

7/1/2022

N/A

$72,472.27

$54,324.84

$869,667

$651,898

N/A

N/A

No

N/A

1.67x

2.23x

1.55x

2.06x

Loan

16

30

Towneplace Suites Ontario Airport - Rancho Cucamonga, CA

1.0%

6/26/2015

8/1/2015

N/A

7/1/2025

N/A

$63,731.04

$0.00

$764,772

$0

Springing

Springing

No

N/A

1.95x

N/A

1.76x

N/A

Loan

31

Crown Point Apartments

1.0%

8/3/2015

10/1/2015

10/1/2020

9/1/2025

N/A

$60,069.82

$44,060.06

$720,838

$528,721

Soft

Springing

No

Commerce Office Park; Citrus & City Place Apartments

2.31x

3.15x

2.09x

2.84x

Loan

32

Brandemere Apartments

1.0%

8/5/2015

10/1/2015

N/A

9/1/2020

N/A

$0.00

$47,683.83

$0

$572,206

Springing

Springing

No

N/A

N/A

1.87x

N/A

1.70x

Loan

33

Courtyard by Marriott Columbia, MO

1.0%

8/6/2015

10/1/2015

N/A

9/1/2025

N/A

$67,314.39

$0.00

$807,773

$0

Springing

Springing

No

N/A

1.80x

N/A

1.57x

N/A

Loan

4

34

Staybridge Suites DFW Airport - Irving, TX

1.0%

7/30/2015

9/1/2015

N/A

8/1/2025

N/A

$60,593.98

$0.00

$727,128

$0

Springing

Springing

No

Holiday Inn Express & Suites - Dallas North Tollway, TX

1.86x

N/A

1.68x

N/A

Loan

35

Summit Pointe Apartments and Villas

1.0%

8/14/2015

10/1/2015

10/1/2017

9/1/2025

N/A

$58,714.29

$44,692.22

$704,571

$536,307

Springing

Springing

No

N/A

1.38x

1.81x

1.34x

1.77x

Loan

36

TownePlace Suites Frederick, MD

0.9%

6/26/2015

8/1/2015

N/A

7/1/2020

N/A

$57,015.26

$0.00

$684,183

$0

Springing

Springing

No

N/A

2.17x

N/A

1.95x

N/A

Loan

4

37

Manzanita Plaza

0.9%

7/1/2015

8/1/2015

8/1/2016

7/1/2025

N/A

$54,305.61

$41,483.26

$651,667

$497,799

Springing

Springing

No

N/A

1.54x

2.01x

1.39x

1.82x

Loan

38

Home2Suites Lexington Park, MD

0.8%

8/27/2015

10/1/2015

N/A

9/1/2025

N/A

$53,437.97

$0.00

$641,256

$0

Hard

Springing

No

N/A

1.65x

N/A

1.49x

N/A

Loan

39

Courtyard Marriott - Mankato, MN

0.8%

8/3/2015

10/1/2015

N/A

9/1/2025

N/A

$49,268.54

$0.00

$591,222

$0

Hard

Springing

No

N/A

1.87x

N/A

1.64x

N/A

Loan

40

Sierra Town Center

0.7%

8/27/2015

10/6/2015

10/6/2018

9/6/2025

N/A

$44,463.07

$34,285.50

$533,557

$411,426

Springing

Springing

No

Blue Diamond Business Center

1.48x

1.92x

1.40x

1.81x

Loan

41

Crescenta Valley Mini Storage

0.6%

6/30/2015

8/1/2015

N/A

7/1/2025

N/A

$0.00

$25,555.07

$0

$306,661

Springing

Springing

No

N/A

N/A

2.36x

N/A

2.33x

Loan

4

42

Holiday Inn Express & Suites - Dallas North Tollway, TX

0.6%

6/10/2015

8/1/2015

N/A

7/1/2025

N/A

$37,509.09

$0.00

$450,109

$0

Springing

Springing

No

Staybridge Suites DFW Airport - Irving, TX

1.75x

N/A

1.54x

N/A

Loan

43

Chenal Creek Shopping Center

0.6%

8/19/2015

10/1/2015

10/1/2018

9/1/2030

N/A

$38,988.89

$31,921.29

$467,867

$383,055

Springing

Springing

No

N/A

1.44x

1.76x

1.36x

1.66x

Loan

44

Pepper Tree Plaza

0.6%

7/30/2015

9/6/2015

9/6/2017

8/6/2025

N/A

$33,568.69

$25,652.66

$402,824

$307,832

Springing

Springing

No

N/A

1.55x

2.03x

1.45x

1.89x

Loan

45

Chateau Montagne Apartments

0.5%

7/31/2015

9/1/2015

N/A

8/1/2025

N/A

$29,005.83

$0.00

$348,070

$0

Springing

Springing

No

N/A

2.28x

N/A

2.13x

N/A

Loan

46

Eco City MHC

0.5%

7/20/2015

9/1/2015

N/A

8/1/2025

N/A

$29,738.09

$0.00

$356,857

$0

Springing

Springing

No

N/A

1.37x

N/A

1.34x

N/A

Loan

47

Brookworth Plaza Outparcels

0.5%

6/5/2015

7/6/2015

7/6/2017

6/6/2025

N/A

$27,924.26

$21,493.81

$335,091

$257,926

Hard

Springing

No

N/A

1.36x

1.76x

1.33x

1.73x

Loan

48

Noah's Ark Self Storage

0.4%

8/6/2015

9/6/2015

N/A

8/6/2025

N/A

$26,626.77

$0.00

$319,521

$0

N/A

N/A

No

N/A

1.55x

N/A

1.52x

N/A

Loan

49

Best Western Weston Inn - West Yellowstone, MT

0.4%

8/19/2015

10/6/2015

N/A

9/6/2025

N/A

$28,794.20

$0.00

$345,530

$0

Springing

Springing

No

N/A

2.28x

N/A

2.02x

N/A

Loan

50

Trocam Plaza

0.4%

7/31/2015

9/1/2015

N/A

8/1/2025

N/A

$25,524.02

$0.00

$306,288

$0

Springing

Springing

No

N/A

1.43x

N/A

1.33x

N/A

Loan

51

New York Plaza

0.4%

7/13/2015

9/1/2015

9/1/2016

8/1/2025

N/A

$24,801.52

$19,259.66

$297,618

$231,116

Springing

Springing

No

N/A

1.65x

2.12x

1.40x

1.80x

Loan

10

52

Fargo Industrial

0.4%

8/7/2015

10/6/2015

1/6/2016

9/6/2020

N/A

$23,571.88

$18,196.77

$282,863

$218,361

Springing

Springing

No

N/A

1.91x

2.48x

1.79x

2.32x

Property

52.01

Fargo Industrial - Main Avenue

0.2%

Property

52.02

Fargo Industrial - 13th Street

0.0%

Property

52.03

Fargo Industrial - 10th Street

0.1%

Loan

10

53

Redding and Roseburg Portfolio

0.4%

7/24/2015

9/1/2015

N/A

8/1/2025

N/A

$21,330.06

$0.00

$255,961

$0

Springing

Springing

No

N/A

2.54x

N/A

2.40x

N/A

Property

53.01

Redding and Roseburg Portfolio - Best Buy Redding

0.2%

Property

53.02

Redding and Roseburg Portfolio - Roseburg Medical Plaza

0.1%

Loan

54

Blue Diamond Business Center

0.3%

8/10/2015

10/6/2015

N/A

9/6/2025

N/A

$19,358.49

$0.00

$232,302

$0

Springing

Springing

No

Sierra Town Center

1.52x

N/A

1.36x

N/A

Loan

55

1035 W. Antelope Drive

0.2%

8/28/2015

10/1/2015

N/A

9/1/2025

N/A

$13,420.54

$0.00

$161,046

$0

Springing

Springing

No

N/A

1.36x

N/A

1.33x

N/A

Loan

56

Guardian Apartments

0.2%

6/26/2015

8/1/2015

8/1/2017

7/1/2025

N/A

$10,172.96

$7,973.70

$122,076

$95,684

N/A

N/A

No

N/A

1.71x

2.19x

1.56x

1.98x

I-5

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

					MORTGAGE LOAN CHARACTERISTICS							MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS
PropertyFlag	Footnotes	Loan ID	Property Name	% of InitialPool Balance	Cut-Off DateLTV Ratio	Maturity DateLTV Ratio	Grace Period toLate Charge(Days)	Grace Period to Default(Days)	Due Date	Prepayment Provisions(No. of Payments)	YMFormula	Third MostRecent Revenues	Third MostRecent Expenses	Third MostRecent NOI	ThirdMost RecentNOI Date	Third MostRecent NOIDebt Yield	Second Most Recent Revenues	Second Most Recent Expenses	Second Most Recent NOI	SecondMost RecentNOI Date
Loan	3, 4	1	Herald Center	9.8%	44.6%	44.6%	5	0	Seventh	LO(41);DEF(72);O(7)		$12,230,965	$7,176,592	$5,054,373	12/31/2013	2.0%	$8,414,264	$7,564,095	$850,169	12/31/2014
Loan	5, 6	2	261 Fifth Avenue	9.3%	60.0%	60.0%	0	0	First	LO(25);DEF(91);O(4)		$17,642,868	$6,429,045	$11,213,823	12/31/2012	6.2%	$17,806,150	$6,862,482	$10,943,668	12/31/2013
Loan	7	3	Roosevelt New Orleans Waldorf Astoria	7.0%	64.4%	52.7%	0	0	Sixth	LO(26);DEF(90);O(4)		$53,565,249	$35,370,052	$18,195,197	12/31/2013	11.1%	$57,451,042	$37,550,298	$19,900,744	12/31/2014
Loan	8, 9, 10	4	Coastal Equities Retail Portfolio	5.1%	72.5%	65.2%	0	5	First	LO(27);DEF(86);O(7)		$23,767,849	$6,414,841	$17,353,008	12/31/2013	10.3%	$24,027,640	$6,296,386	$17,731,254	12/31/2014
Property		4.01	Coastal Equities Retail Portfolio - Home Depot	0.5%								$1,317,595	N/A	$1,317,595	12/31/2013		$1,317,595	N/A	$1,317,595	12/31/2014
Property		4.02	Coastal Equities Retail Portfolio - Glenwood Plaza	0.4%								$2,021,000	$622,453	$1,398,547	12/31/2013		$1,990,844	$637,157	$1,353,687	12/31/2014
Property		4.03	Coastal Equities Retail Portfolio - Rodney Village	0.4%								$1,646,231	$255,498	$1,390,733	12/31/2013		$1,676,501	$268,565	$1,407,936	12/31/2014
Property		4.04	Coastal Equities Retail Portfolio - Westown Square	0.4%								$1,817,907	$559,533	$1,258,374	12/31/2013		$1,843,857	$663,441	$1,180,416	12/31/2014
Property		4.05	Coastal Equities Retail Portfolio - Plaza North	0.4%								$1,691,459	$563,367	$1,128,092	12/31/2013		$1,643,483	$467,515	$1,175,968	12/31/2014
Property		4.06	Coastal Equities Retail Portfolio - Mattatuck Plaza	0.3%								$1,923,770	$830,164	$1,093,606	12/31/2013		$1,940,602	$813,342	$1,127,260	12/31/2014
Property		4.07	Coastal Equities Retail Portfolio - Ahoskie Commons	0.3%								$1,243,944	$302,659	$941,285	12/31/2013		$1,132,412	$234,978	$897,434	12/31/2014
Property		4.08	Coastal Equities Retail Portfolio - Athens Town Center	0.2%								$1,150,608	$251,139	$899,469	12/31/2013		$1,099,644	$223,483	$876,161	12/31/2014
Property		4.09	Coastal Equities Retail Portfolio - Northeast Plaza	0.2%								$1,067,910	$249,759	$818,151	12/31/2013		$1,075,091	$232,253	$842,838	12/31/2014
Property		4.10	Coastal Equities Retail Portfolio - Summer Commons	0.2%								$1,257,550	$316,293	$941,257	12/31/2013		$1,211,065	$404,605	$806,460	12/31/2014
Property		4.11	Coastal Equities Retail Portfolio - Henderson Marketplace	0.2%								$826,242	$179,942	$646,300	12/31/2013		$825,696	$167,295	$658,401	12/31/2014
Property		4.12	Coastal Equities Retail Portfolio - Boulevard Plaza	0.2%								$810,952	$248,560	$562,392	12/31/2013		$828,839	$196,031	$632,808	12/31/2014
Property		4.13	Coastal Equities Retail Portfolio - Hungarybrook	0.2%								$731,084	$165,097	$565,987	12/31/2013		$729,136	$153,418	$575,718	12/31/2014
Property		4.14	Coastal Equities Retail Portfolio - Cummings Park Plaza	0.2%								$765,007	$210,602	$554,405	12/31/2013		$703,836	$213,386	$490,450	12/31/2014
Property		4.15	Coastal Equities Retail Portfolio - Market At Riverdale Bend	0.2%								$756,292	$279,900	$476,392	12/31/2013		$877,022	$311,778	$565,244	12/31/2014
Property		4.16	Coastal Equities Retail Portfolio - Northland Plaza	0.1%								$768,669	$264,375	$504,294	12/31/2013		$739,863	$210,057	$529,806	12/31/2014
Property		4.17	Coastal Equities Retail Portfolio - Cordele Corners	0.1%								$600,938	$153,772	$447,166	12/31/2013		$595,010	$132,122	$462,888	12/31/2014
Property		4.18	Coastal Equities Retail Portfolio - Anniston Plaza	0.1%								$611,097	$164,960	$446,137	12/31/2013		$577,697	$130,796	$446,901	12/31/2014
Property		4.19	Coastal Equities Retail Portfolio - Centre Plaza	0.1%								$543,293	$125,498	$417,795	12/31/2013		$564,280	$147,694	$416,586	12/31/2014
Property		4.20	Coastal Equities Retail Portfolio - Homosassa Square	0.1%								$719,728	$164,110	$555,618	12/31/2013		$609,040	$154,592	$454,448	12/31/2014
Property		4.21	Coastal Equities Retail Portfolio - Meeting Square Center	0.1%								N/A	N/A	N/A	12/31/2013		$548,497	$119,441	$429,056	12/31/2014
Property		4.22	Coastal Equities Retail Portfolio - Plank Plaza	0.1%								$400,805	$121,071	$279,734	12/31/2013		$389,073	$100,166	$288,907	12/31/2014
Property		4.23	Coastal Equities Retail Portfolio - Laurens Plaza	0.1%								$502,965	$184,605	$318,360	12/31/2013		$485,763	$145,354	$340,409	12/31/2014
Property		4.24	Coastal Equities Retail Portfolio - Pelham Plaza	0.1%								$317,603	$105,161	$212,442	12/31/2013		$352,668	$89,080	$263,588	12/31/2014
Property		4.25	Coastal Equities Retail Portfolio - Collins Park Commons	0.0%								$275,200	$96,323	$178,877	12/31/2013		$270,126	$79,837	$190,289	12/31/2014
Loan	10, 11	5	Colorado Technology Center Portfolio	5.0%	69.9%	61.5%	5	5	First	LO(26);DEF(90);O(4)		$7,026,609	$2,805,877	$4,220,732	12/31/2013	7.1%	$7,030,147	$3,111,197	$3,918,950	12/31/2014
Property		5.01	Colorado Technology Center Portfolio - 1775 Cherry Street	1.0%								$1,633,112	$435,048	$1,198,064	12/31/2013		$1,662,060	$462,564	$1,199,496	12/31/2014
Property		5.02	Colorado Technology Center Portfolio - 1480 South Arthur Avenue	0.8%								$753,175	$417,386	$335,789	12/31/2013		$898,208	$447,539	$450,669	12/31/2014
Property		5.03	Colorado Technology Center Portfolio - 1795 Dogwood Street	0.7%								$770,391	$453,792	$316,599	12/31/2013		$692,055	$760,024	-$67,969	12/31/2014
Property		5.04	Colorado Technology Center Portfolio - 1886 Prairie Way	0.7%								$987,290	$442,705	$544,585	12/31/2013		$848,790	$352,964	$495,826	12/31/2014
Property		5.05	Colorado Technology Center Portfolio - 321 South Taylor Avenue	0.7%								$1,134,378	$392,877	$741,501	12/31/2013		$1,173,931	$397,046	$776,885	12/31/2014
Property		5.06	Colorado Technology Center Portfolio - 195 CTC Boulevard	0.6%								$982,777	$340,093	$642,684	12/31/2013		$973,190	$370,435	$602,755	12/31/2014
Property		5.07	Colorado Technology Center Portfolio - 346 South Arthur Avenue	0.5%								$765,486	$323,976	$441,510	12/31/2013		$781,913	$320,625	$461,288	12/31/2014
Loan	4	6	Villas at Dorsey Ridge	4.6%	70.9%	64.8%	0	5	First	LO(27);DEF(89);O(4)		N/A	N/A	N/A	N/A	N/A	$3,924,145	$2,273,772	$1,650,373	12/31/2014
Loan		7	Commerce Office Park	4.2%	74.4%	68.1%	5	5	First	LO(26);DEF(87);O(7)		$6,728,562	$2,094,601	$4,633,961	12/31/2012	9.3%	$6,912,974	$2,102,789	$4,810,185	12/31/2013
Loan		8	Asian Garden Mall	3.6%	58.6%	47.7%	0	0	First	LO(26);DEF(89);O(5)		$7,469,475	$2,862,961	$4,606,514	12/31/2013	11.0%	$7,600,786	$2,965,073	$4,635,713	12/31/2014
Loan		9	Bucks County Technology Park	2.6%	74.0%	62.5%	7	7	First	LO(25);DEF(92);O(3)		$7,775,636	$3,873,280	$3,902,356	12/31/2013	12.9%	$7,954,738	$3,955,298	$3,999,440	12/31/2014
Loan	10	10	Citrus & City Place Apartments	2.4%	72.5%	66.2%	5	5	First	LO(25);DEF(88);O(7)		$3,582,233	$2,237,516	$1,344,717	12/31/2013	4.8%	$4,093,367	$1,915,465	$2,177,902	12/31/2014
Property		10.01	Citrus & City Place Apartments - Citrus Apartments	1.4%								$2,121,733	$1,344,767	$776,966	12/31/2013		$2,444,519	$1,129,083	$1,315,436	12/31/2014
Property		10.02	Citrus & City Place Apartments - City Place Apartments	0.9%								$1,460,500	$892,749	$567,751	12/31/2013		$1,648,848	$786,382	$862,466	12/31/2014
Loan	12	11	644 West Putnam Avenue	2.3%	75.0%	67.0%	0	0	First	LO(25);DEF/YM1(91);O(4)	A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		12	1800 Route 34	2.0%	66.8%	58.9%	7	7	First	LO(26);DEF(90);O(4)		$3,482,489	$1,286,122	$2,196,367	12/31/2013	9.3%	$3,572,136	$1,206,091	$2,366,045	12/31/2014
Loan		13	Lycoming Crossing Shopping Center	1.8%	75.0%	69.0%	7	7	First	LO(26);DEF(90);O(4)		$2,017,855	$656,701	$1,361,154	12/31/2012	6.3%	$2,098,247	$706,947	$1,391,300	12/31/2013
Loan		14	The Gateway at Summerset Apartments	1.8%	75.2%	65.7%	0	0	First	LO(26);DEF(90);O(4)		N/A	N/A	N/A	N/A	N/A	$2,381,666	$1,011,071	$1,370,595	12/31/2014
Loan	4, 13	15	Uptown Crossing	1.8%	75.0%	68.5%	0	0	Sixth	LO(27);DEF(89);O(4)		$2,851,561	$900,831	$1,950,730	12/31/2013	9.3%	$2,845,851	$975,992	$1,869,859	12/31/2014
Loan	14	16	Boise Towne Plaza	1.7%	66.7%	53.5%	0	2 days, once every twelve months	First	YM1(2);LO(24);DEF(87);O(7)		$2,192,537	$269,926	$1,922,611	12/31/2013	9.6%	$2,180,677	$249,532	$1,931,145	12/31/2014
Loan		17	The Chapman Apartments	1.7%	72.2%	66.1%	0	0	Sixth	LO(25);DEF/YM1(91);O(4)	B	$2,457,561	$831,711	$1,625,850	12/31/2013	8.3%	$2,515,462	$931,198	$1,584,264	12/31/2014
Loan		18	Everett Apartments Las Vegas	1.5%	63.7%	55.9%	5	4	First	LO(26);DEF(90);O(4)		$2,076,202	$728,891	$1,347,311	12/31/2013	7.5%	$2,178,854	$895,714	$1,283,140	12/31/2014
Loan		19	Regency Oaks Apartments	1.5%	74.9%	68.6%	0	5	First	LO(26);DEF(90);O(4)		$2,951,943	$1,916,760	$1,035,183	4/30/2013 T-4 Ann.	5.8%	$3,295,665	$1,726,840	$1,568,825	12/31/2014
Loan		20	Twin City Town Center	1.5%	68.2%	59.5%	5	4	First	LO(26);DEF(89);O(5)		$2,312,580	$696,265	$1,616,315	12/31/2012	9.3%	$2,431,770	$736,855	$1,694,915	12/31/2013
Loan	4, 10	21	Hammel Medical Office Portfolio	1.5%	74.9%	61.1%	0	0	First	LO(25);DEF(91);O(4)		$3,036,191	$1,380,857	$1,655,334	12/31/2012	9.7%	$3,035,499	$1,462,315	$1,573,184	12/31/2013
Property		21.01	Hammel Medical Office Portfolio - 5000 Stonewood Drive	0.3%								$644,203	$228,434	$415,769	12/31/2012		$564,196	$233,060	$331,136	12/31/2013
Property		21.02	Hammel Medical Office Portfolio - 12330 Perry Highway	0.3%								$483,775	$214,385	$269,390	12/31/2012		$537,792	$239,213	$298,579	12/31/2013
Property		21.03	Hammel Medical Office Portfolio - 3000 Stonewood Drive	0.2%								$522,537	$212,882	$309,655	12/31/2012		$532,462	$202,260	$330,202	12/31/2013
Property		21.04	Hammel Medical Office Portfolio - 1000 Stonewood Drive	0.2%								$402,260	$209,807	$192,453	12/31/2012		$398,166	$212,550	$185,616	12/31/2013
Property		21.05	Hammel Medical Office Portfolio - 12300 Perry Highway	0.2%								$360,725	$218,146	$142,579	12/31/2012		$326,774	$246,943	$79,831	12/31/2013
Property		21.06	Hammel Medical Office Portfolio - 105 Bradford Road	0.2%								$351,227	$156,028	$195,199	12/31/2012		$393,817	$181,259	$212,558	12/31/2013
Property		21.07	Hammel Medical Office Portfolio - 4001 Stonewood Drive	0.1%								$271,464	$141,175	$130,289	12/31/2012		$282,292	$147,030	$135,262	12/31/2013
Loan	4	22	Landmark Towers	1.4%	60.0%	55.3%	5	5	First	LO(26);DEF(90);O(4)		$3,424,627	$1,569,003	$1,855,624	12/31/2013	11.2%	$3,469,740	$1,508,530	$1,961,210	12/31/2014
Loan		23	Pageantry West Office Park	1.4%	74.9%	64.4%	0	0	Sixth	LO(25);DEF(91);O(4)		$1,652,047	$363,784	$1,288,263	12/31/2013	7.9%	$1,653,470	$367,452	$1,286,018	12/31/2014
Loan	15	24	Coca Cola Bottling Facility	1.4%	73.3%	73.3%	5	5	First	LO(26);DEF(81);O(13)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		25	Hibernia Apartments	1.3%	68.8%	62.8%	0	5	First	LO(27);DEF(89);O(4)		$2,872,985	$1,478,803	$1,394,182	12/31/2012	9.3%	$2,933,158	$1,526,790	$1,406,368	12/31/2013
Loan		26	Embassy Plaza	1.3%	52.5%	45.9%	5	4	First	LO(26);DEF(89);O(5)		$1,750,091	$429,006	$1,321,085	12/31/2013	9.0%	$1,750,533	$448,986	$1,301,547	12/31/2014
Loan		27	Twinsburg Town Center	1.2%	73.6%	66.0%	0	0	Sixth	LO(26);DEF(90);O(4)		$2,103,209	$817,926	$1,285,283	12/31/2013	8.8%	$2,105,738	$843,886	$1,261,851	12/31/2014
Loan	10, 11	28	MWR Midwest Retail Portfolio	1.2%	68.2%	62.4%	5	4	First	LO(25);DEF(88);O(7)		$1,511,228	$183,903	$1,327,325	12/31/2012	9.2%	$1,520,522	$216,428	$1,304,094	12/31/2013
Property		28.01	MWR Midwest Retail Portfolio - Walgreens	0.4%								$483,000	$17,806	$465,194	12/31/2012		$483,000	$16,231	$466,769	12/31/2013
Property		28.02	MWR Midwest Retail Portfolio - TCF National Bank	0.2%								$196,760	$12,469	$184,291	12/31/2012		$195,818	$11,585	$184,233	12/31/2013
Property		28.03	MWR Midwest Retail Portfolio - Staples	0.2%								$346,179	$113,834	$232,345	12/31/2012		$315,974	$128,049	$187,925	12/31/2013
Property		28.04	MWR Midwest Retail Portfolio - Vitamin Shoppe	0.2%								$204,394	$26,867	$177,527	12/31/2012		$205,242	$26,000	$179,242	12/31/2013
Property		28.05	MWR Midwest Retail Portfolio - IHOP	0.1%								$165,770	$7,272	$158,498	12/31/2012		$179,584	$8,014	$171,570	12/31/2013
Property		28.06	MWR Midwest Retail Portfolio - Sherwin Williams	0.1%								$66,053	$280	$65,773	12/31/2012		$65,462	$15,721	$49,741	12/31/2013
Property		28.07	MWR Midwest Retail Portfolio - Tim Horton's	0.0%								$49,072	$5,375	$43,697	12/31/2012		$75,442	$10,828	$64,614	12/31/2013
Loan		29	Nichols Square Apartments	1.2%	73.8%	68.3%	5	5	First	LO(27);DEF(53);O(4)		N/A	N/A	N/A	N/A	N/A	$2,950,812	$1,574,840	$1,375,972	12/31/2014
Loan	16	30	Towneplace Suites Ontario Airport - Rancho Cucamonga, CA	1.0%	66.4%	54.3%	5	4	First	LO(27);DEF(89);O(4)		$3,077,180	$1,839,634	$1,237,546	12/31/2013	10.0%	$3,544,515	$2,043,714	$1,500,801	12/31/2014
Loan		31	Crown Point Apartments	1.0%	74.1%	67.7%	5	5	First	LO(25);DEF(88);O(7)		$3,501,714	$2,042,289	$1,459,425	12/31/2013	12.0%	$3,304,281	$1,789,884	$1,514,397	12/31/2014
Loan		32	Brandemere Apartments	1.0%	75.0%	75.0%	15	5	First	LO(25);DEF(31);O(4)		$2,147,636	$1,043,647	$1,103,989	12/31/2013	9.1%	$2,174,197	$1,109,736	$1,064,461	12/31/2014
Loan		33	Courtyard by Marriott Columbia, MO	1.0%	72.6%	53.8%	7	7	First	LO(25);DEF(92);O(3)		$4,747,660	$3,423,438	$1,324,222	12/31/2013	11.1%	$4,521,844	$3,295,560	$1,226,284	12/31/2014
Loan	4	34	Staybridge Suites DFW Airport - Irving, TX	1.0%	71.3%	58.6%	5	4	First	LO(11);YM1(96);O(13)	C	$3,009,743	$1,772,340	$1,237,403	12/31/2013	10.8%	$3,238,140	$1,871,842	$1,366,298	12/31/2014
Loan		35	Summit Pointe Apartments and Villas	1.0%	75.0%	64.4%	7	7	First	LO(25);DEF(92);O(3)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		36	TownePlace Suites Frederick, MD	0.9%	58.4%	53.8%	7	7	First	LO(27);DEF(29);O(4)		$3,235,801	$1,910,468	$1,325,333	12/31/2013	11.9%	$3,802,106	$2,144,125	$1,657,981	12/31/2014
Loan	4	37	Manzanita Plaza	0.9%	75.0%	62.9%	5	4	First	LO(27);YM1(88);O(5)	D	$1,377,208	$437,639	$939,569	12/31/2013	8.9%	$1,327,590	$395,713	$931,877	12/31/2014
Loan		38	Home2Suites Lexington Park, MD	0.8%	69.4%	57.2%	7	7	First	LO(25);DEF(92);O(3)		$2,472,608	$1,346,304	$1,126,304	12/31/2013	11.3%	$2,598,556	$1,574,291	$1,024,265	12/31/2014
Loan		39	Courtyard Marriott - Mankato, MN	0.8%	71.4%	58.1%	5	4	First	LO(25);YM1(91);O(4)	D	$2,810,000	$2,150,000	$660,000	12/31/2013	6.8%	$3,430,000	$2,507,000	$923,000	12/31/2014
Loan		40	Sierra Town Center	0.7%	65.8%	58.0%	0	0	Sixth	LO(25);DEF(91);O(4)		$1,039,055	$195,049	$844,006	12/31/2013	9.9%	$963,423	$212,875	$750,548	12/31/2014
Loan		41	Crescenta Valley Mini Storage	0.6%	53.8%	53.8%	0	5	First	LO(27);DEF(89);O(4)		$1,055,674	$299,511	$756,163	12/31/2013	10.7%	$1,103,553	$298,918	$804,635	12/31/2014
Loan	4	42	Holiday Inn Express & Suites - Dallas North Tollway, TX	0.6%	72.7%	60.1%	5	4	First	LO(12);YM1(104);O(4)	C	$2,128,672	$1,435,879	$692,793	12/31/2013	9.9%	$2,283,269	$1,454,240	$829,029	12/31/2014
Loan		43	Chenal Creek Shopping Center	0.6%	75.4%	59.7%	0	5	First	LO(23);YM1(96);O(61)	E	$684,777	$157,308	$527,469	12/31/2013	7.7%	$768,685	$185,250	$583,435	12/31/2014
Loan		44	Pepper Tree Plaza	0.6%	75.0%	64.5%	0	0	Sixth	LO(26);DEF(90);O(4)		$797,183	$190,413	$606,770	12/31/2013	9.4%	$796,197	$212,193	$584,004	12/31/2014
Loan		45	Chateau Montagne Apartments	0.5%	55.4%	44.4%	5	4	First	LO(26);DEF/YM1(89);O(5)	D	$1,497,413	$657,672	$839,741	12/31/2013	14.0%	$1,538,186	$667,442	$870,744	12/31/2014
Loan		46	Eco City MHC	0.5%	74.8%	61.5%	5	4	First	LO(26);DEF(90);O(4)		N/A	N/A	N/A	N/A	N/A	$629,457	$193,093	$436,364	12/31/2014
Loan		47	Brookworth Plaza Outparcels	0.5%	64.7%	55.7%	0	0	Sixth	LO(28);DEF(88);O(4)		$528,480	$82,367	$446,113	12/31/2013	8.3%	$521,997	$84,519	$437,478	12/31/2014
Loan		48	Noah's Ark Self Storage	0.4%	68.9%	56.5%	0	0	Sixth	LO(26);YM1(90);O(4)	F	$641,198	$277,957	$363,241	12/31/2013	7.2%	$772,397	$312,447	$459,950	12/31/2014
Loan		49	Best Western Weston Inn - West Yellowstone, MT	0.4%	62.4%	46.6%	0	0	Sixth	LO(25);DEF(91);O(4)		$1,479,145	$702,988	$776,157	12/31/2013	15.5%	$1,663,135	$888,400	$774,735	12/31/2014
Loan		50	Trocam Plaza	0.4%	71.6%	58.4%	5	5	First	LO(26);DEF(90);O(4)		$495,768	$169,848	$325,920	12/31/2013	6.6%	$527,058	$155,742	$371,316	12/31/2014
Loan		51	New York Plaza	0.4%	67.1%	56.6%	7	7	First	LO(24);YM1(92);O(4)	G	$576,737	$184,789	$391,948	12/31/2012	8.3%	$818,836	$312,624	$506,212	12/31/2013
Loan	10	52	Fargo Industrial	0.4%	54.3%	50.3%	0	0	Sixth	LO(25);DEF(31);O(4)		$803,059	$229,459	$573,600	12/31/2013	12.7%	$815,622	$229,497	$586,125	12/31/2014
Property		52.01	Fargo Industrial - Main Avenue	0.2%								$405,001	$125,730	$279,271	12/31/2013		$408,332	$129,549	$278,783	12/31/2014
Property		52.02	Fargo Industrial - 13th Street	0.0%								$81,074	$25,738	$55,336	12/31/2013		$82,835	$21,849	$60,986	12/31/2014
Property		52.03	Fargo Industrial - 10th Street	0.1%								$316,984	$77,991	$238,993	12/31/2013		$324,455	$78,099	$246,356	12/31/2014
Loan	10	53	Redding and Roseburg Portfolio	0.4%	44.4%	36.0%	5	4	First	LO(26);DEF(87);O(7)		N/A	N/A	N/A	N/A	N/A	$730,639	$26,889	$703,750	12/31/2013
Property		53.01	Redding and Roseburg Portfolio - Best Buy Redding	0.2%								N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A
Property		53.02	Redding and Roseburg Portfolio - Roseburg Medical Plaza	0.1%								N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A
Loan		54	Blue Diamond Business Center	0.3%	71.8%	56.0%	0	0	Sixth	LO(25);DEF(91);O(4)		$463,486	$118,050	$345,436	12/31/2013	9.9%	$470,349	$121,270	$349,079	12/31/2014
Loan		55	1035 W. Antelope Drive	0.2%	67.7%	55.8%	7	7	First	LO(25);DEF(92);O(3)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		56	Guardian Apartments	0.2%	75.0%	65.0%	5	4	First	LO(27);DEF(89);O(4)		$243,327	$178,353	$64,974	12/31/2013	3.4%	$464,516	$251,564	$212,952	12/31/2014

I-6

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

					MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS
PropertyFlag	Footnotes	Loan ID	Property Name	% of InitialPool Balance	Second MostRecent NOIDebt Yield	Most Recent Revenues	Most Recent Expenses	MostRecent NOI	MostRecentNOI Date	MostRecent NOIDebt Yield	UWOccupancy	UW EGI	UWExpenses	UW NOI	UW NOIDebt Yield	UWReplacementReserves	UW TI/LC	UW NCF	UW NCFDebt Yield
Loan	3, 4	1	Herald Center	9.8%	0.3%	$8,344,260	$7,933,437	$410,823	4/30/2015 TTM	0.2%	96.6%	$32,119,558	$8,915,485	$23,204,073	9.1%	$60,266	$554,713	$22,589,094	8.9%
Loan	5, 6	2	261 Fifth Avenue	9.3%	6.1%	$19,554,653	$7,219,438	$12,335,215	12/31/2014	6.9%	95.0%	$21,069,600	$7,833,728	$13,235,872	7.4%	$110,481	$883,844	$12,241,547	6.8%
Loan	7	3	Roosevelt New Orleans Waldorf Astoria	7.0%	12.1%	$60,234,062	$39,444,808	$20,789,255	5/31/2015 TTM	12.6%	74.4%	$59,427,280	$39,020,709	$20,406,572	12.4%	$2,971,364	$0	$17,435,208	10.6%
Loan	8, 9, 10	4	Coastal Equities Retail Portfolio	5.1%	10.5%	$24,340,330	$6,284,945	$18,055,385	3/31/2015 TTM	10.7%	86.5%	$24,425,794	$7,298,649	$17,127,145	10.1%	$634,996	$1,044,961	$15,447,188	9.1%
Property		4.01	Coastal Equities Retail Portfolio - Home Depot	0.5%		$1,317,595	$0	$1,317,595	3/31/2015 TTM		100.0%	$1,317,595	$52,704	$1,264,891		$30,863	$42,060	$1,191,968
Property		4.02	Coastal Equities Retail Portfolio - Glenwood Plaza	0.4%		$2,019,276	$612,587	$1,406,689	3/31/2015 TTM		91.9%	$2,212,203	$817,784	$1,394,419		$27,353	$65,916	$1,301,150
Property		4.03	Coastal Equities Retail Portfolio - Rodney Village	0.4%		$1,702,935	$309,001	$1,393,934	3/31/2015 TTM		100.0%	$1,658,154	$321,366	$1,336,788		$43,394	$64,068	$1,229,327
Property		4.04	Coastal Equities Retail Portfolio - Westown Square	0.4%		$1,871,566	$636,545	$1,235,021	3/31/2015 TTM		96.8%	$2,203,630	$943,349	$1,260,281		$38,375	$53,620	$1,168,286
Property		4.05	Coastal Equities Retail Portfolio - Plaza North	0.4%		$1,641,869	$460,174	$1,181,695	3/31/2015 TTM		91.9%	$1,625,228	$474,502	$1,150,726		$52,484	$79,082	$1,019,160
Property		4.06	Coastal Equities Retail Portfolio - Mattatuck Plaza	0.3%		$1,987,272	$826,806	$1,160,466	3/31/2015 TTM		85.1%	$1,998,958	$874,375	$1,124,582		$27,753	$44,895	$1,051,935
Property		4.07	Coastal Equities Retail Portfolio - Ahoskie Commons	0.3%		$1,075,065	$232,701	$842,365	3/31/2015 TTM		54.1%	$666,175	$276,240	$389,935		$37,963	$58,681	$293,292
Property		4.08	Coastal Equities Retail Portfolio - Athens Town Center	0.2%		$1,146,460	$241,698	$904,762	3/31/2015 TTM		92.7%	$1,182,405	$274,044	$908,361		$19,463	$63,285	$825,613
Property		4.09	Coastal Equities Retail Portfolio - Northeast Plaza	0.2%		$1,112,780	$226,282	$886,498	3/31/2015 TTM		94.0%	$1,127,112	$239,405	$887,706		$14,022	$33,944	$839,740
Property		4.10	Coastal Equities Retail Portfolio - Summer Commons	0.2%		$1,220,953	$404,628	$816,325	3/31/2015 TTM		94.4%	$1,290,833	$413,576	$877,256		$14,050	$42,323	$820,884
Property		4.11	Coastal Equities Retail Portfolio - Henderson Marketplace	0.2%		$852,958	$162,923	$690,034	3/31/2015 TTM		91.5%	$899,831	$171,238	$728,592		$26,967	$27,076	$674,549
Property		4.12	Coastal Equities Retail Portfolio - Boulevard Plaza	0.2%		$852,757	$196,573	$656,184	3/31/2015 TTM		76.0%	$739,169	$199,396	$539,773		$17,208	$33,903	$488,662
Property		4.13	Coastal Equities Retail Portfolio - Hungarybrook	0.2%		$774,962	$150,109	$624,853	3/31/2015 TTM		92.1%	$865,082	$180,115	$684,966		$25,369	$26,388	$633,209
Property		4.14	Coastal Equities Retail Portfolio - Cummings Park Plaza	0.2%		$722,829	$215,456	$507,373	3/31/2015 TTM		66.3%	$790,259	$227,866	$562,393		$33,462	$60,644	$468,287
Property		4.15	Coastal Equities Retail Portfolio - Market At Riverdale Bend	0.2%		$878,534	$321,048	$557,486	3/31/2015 TTM		100.0%	$894,386	$341,034	$553,352		$33,817	$47,770	$471,765
Property		4.16	Coastal Equities Retail Portfolio - Northland Plaza	0.1%		$737,311	$219,158	$518,153	3/31/2015 TTM		79.0%	$770,300	$301,564	$468,736		$57,132	$50,791	$360,813
Property		4.17	Coastal Equities Retail Portfolio - Cordele Corners	0.1%		$607,192	$134,448	$472,744	3/31/2015 TTM		66.1%	$612,974	$156,521	$456,453		$15,868	$36,512	$404,073
Property		4.18	Coastal Equities Retail Portfolio - Anniston Plaza	0.1%		$574,411	$129,154	$445,258	3/31/2015 TTM		90.5%	$620,620	$134,870	$485,750		$22,242	$48,443	$415,065
Property		4.19	Coastal Equities Retail Portfolio - Centre Plaza	0.1%		$565,065	$145,372	$419,693	3/31/2015 TTM		87.4%	$670,795	$158,511	$512,284		$18,988	$30,159	$463,137
Property		4.20	Coastal Equities Retail Portfolio - Homosassa Square	0.1%		$560,001	$150,776	$409,225	3/31/2015 TTM		33.3%	$252,112	$168,611	$83,501		$13,667	$25,761	$44,073
Property		4.21	Coastal Equities Retail Portfolio - Meeting Square Center	0.1%		$554,505	$110,586	$443,919	3/31/2015 TTM		100.0%	$550,146	$134,384	$415,762		$19,157	$28,424	$368,180
Property		4.22	Coastal Equities Retail Portfolio - Plank Plaza	0.1%		$418,392	$99,092	$319,300	3/31/2015 TTM		100.0%	$419,457	$102,371	$317,086		$6,392	$18,371	$292,323
Property		4.23	Coastal Equities Retail Portfolio - Laurens Plaza	0.1%		$484,183	$131,494	$352,688	3/31/2015 TTM		100.0%	$497,524	$149,082	$348,442		$5,729	$29,261	$313,452
Property		4.24	Coastal Equities Retail Portfolio - Pelham Plaza	0.1%		$369,737	$84,804	$284,933	3/31/2015 TTM		69.5%	$285,136	$103,179	$181,956		$20,642	$22,100	$139,214
Property		4.25	Coastal Equities Retail Portfolio - Collins Park Commons	0.0%		$291,724	$83,532	$208,192	3/31/2015 TTM		96.1%	$275,711	$82,558	$193,152		$12,638	$11,485	$169,030
Loan	10, 11	5	Colorado Technology Center Portfolio	5.0%	6.6%	$6,833,382	$2,947,138	$3,886,244	4/30/2015 TTM	6.6%	90.3%	$7,658,693	$2,851,264	$4,807,429	8.1%	$29,153	$216,356	$4,561,920	7.7%
Property		5.01	Colorado Technology Center Portfolio - 1775 Cherry Street	1.0%		$1,786,511	$478,472	$1,308,039	4/30/2015 TTM		100.0%	$1,605,657	$467,801	$1,137,856		$3,026	$39,174	$1,095,656
Property		5.02	Colorado Technology Center Portfolio - 1480 South Arthur Avenue	0.8%		$919,845	$468,509	$451,336	4/30/2015 TTM		100.0%	$1,198,836	$461,534	$737,302		$2,859	$31,023	$703,420
Property		5.03	Colorado Technology Center Portfolio - 1795 Dogwood Street	0.7%		$261,930	$499,824	-$237,894	4/30/2015 TTM		100.0%	$1,414,548	$457,169	$957,379		$1,203	$38,042	$918,134
Property		5.04	Colorado Technology Center Portfolio - 1886 Prairie Way	0.7%		$903,134	$392,342	$510,792	4/30/2015 TTM		83.2%	$1,002,975	$392,210	$610,765		$7,541	$31,938	$571,286
Property		5.05	Colorado Technology Center Portfolio - 321 South Taylor Avenue	0.7%		$1,205,119	$399,524	$805,595	4/30/2015 TTM		47.7%	$569,654	$362,533	$207,121		$7,074	$36,215	$163,832
Property		5.06	Colorado Technology Center Portfolio - 195 CTC Boulevard	0.6%		$970,744	$379,968	$590,776	4/30/2015 TTM		100.0%	$1,034,683	$376,510	$658,173		$1,421	$19,618	$637,133
Property		5.07	Colorado Technology Center Portfolio - 346 South Arthur Avenue	0.5%		$786,099	$328,499	$457,600	4/30/2015 TTM		100.0%	$832,340	$333,506	$498,834		$6,030	$20,345	$472,460
Loan	4	6	Villas at Dorsey Ridge	4.6%	3.0%	$4,642,133	$2,372,461	$2,269,672	6/30/2015 TTM	4.2%	95.0%	$5,610,911	$1,652,100	$3,958,810	7.3%	$47,600	$0	$3,911,210	7.2%
Loan		7	Commerce Office Park	4.2%	9.6%	$6,965,870	$1,914,252	$5,051,618	12/31/2014	10.1%	95.0%	$6,800,738	$2,311,920	$4,488,818	9.0%	$70,286	$319,401	$4,099,131	8.2%
Loan		8	Asian Garden Mall	3.6%	11.1%	$8,097,948	$2,891,860	$5,206,088	4/30/2015 T-4 Ann.	12.4%	93.9%	$7,481,380	$3,004,541	$4,476,839	10.7%	$19,828	$288,200	$4,168,811	10.0%
Loan		9	Bucks County Technology Park	2.6%	13.2%	$8,093,861	$3,944,781	$4,149,080	6/30/2015 TTM	13.7%	90.0%	$6,924,442	$3,829,997	$3,094,445	10.2%	$72,800	$175,011	$2,846,634	9.4%
Loan	10	10	Citrus & City Place Apartments	2.4%	7.8%	$4,307,617	$1,835,219	$2,472,398	6/30/2015 TTM	8.9%	94.6%	$4,450,081	$1,949,820	$2,500,261	9.0%	$190,280	$0	$2,309,981	8.3%
Property		10.01	Citrus & City Place Apartments - Citrus Apartments	1.4%		$2,565,859	$1,093,961	$1,471,898	6/30/2015 TTM		96.4%	$2,743,706	$1,178,608	$1,565,098		$116,580	$0	$1,448,518
Property		10.02	Citrus & City Place Apartments - City Place Apartments	0.9%		$1,741,758	$741,258	$1,000,500	6/30/2015 TTM		92.0%	$1,706,375	$771,212	$935,163		$73,700	$0	$861,463
Loan	12	11	644 West Putnam Avenue	2.3%	N/A	N/A	N/A	N/A	N/A	N/A	96.2%	$2,684,348	$548,382	$2,135,966	8.0%	$9,134	$39,758	$2,087,074	7.8%
Loan		12	1800 Route 34	2.0%	10.0%	$3,339,783	$1,113,360	$2,226,423	5/31/2015 TTM	9.4%	89.2%	$3,574,993	$1,197,158	$2,377,835	10.0%	$28,475	$174,991	$2,174,369	9.2%
Loan		13	Lycoming Crossing Shopping Center	1.8%	6.4%	$2,290,957	$780,605	$1,510,352	12/31/2014	7.0%	94.5%	$2,515,626	$680,871	$1,834,755	8.5%	$20,400	$77,519	$1,736,836	8.0%
Loan		14	The Gateway at Summerset Apartments	1.8%	6.4%	$2,618,195	$1,203,449	$1,414,746	6/30/2015 TTM	6.6%	93.3%	$2,618,195	$939,543	$1,678,652	7.8%	$32,750	$0	$1,645,902	7.7%
Loan	4, 13	15	Uptown Crossing	1.8%	8.9%	$2,884,654	$1,021,563	$1,863,091	4/30/2015 TTM	8.9%	95.4%	$2,819,158	$1,014,256	$1,804,902	8.6%	$55,653	$56,021	$1,693,228	8.1%
Loan	14	16	Boise Towne Plaza	1.7%	9.7%	$2,193,101	$237,096	$1,956,005	5/31/2015 TTM	9.8%	95.0%	$2,176,931	$341,566	$1,835,365	9.2%	$18,350	$91,166	$1,725,849	8.7%
Loan		17	The Chapman Apartments	1.7%	8.0%	$2,592,555	$981,394	$1,611,162	5/31/2015 TTM	8.2%	89.8%	$2,592,555	$981,394	$1,611,162	8.2%	$31,600	$0	$1,579,562	8.0%
Loan		18	Everett Apartments Las Vegas	1.5%	7.1%	$2,252,396	$863,346	$1,389,050	5/31/2015 TTM	7.7%	92.8%	$2,311,235	$845,525	$1,465,710	8.1%	$44,500	$0	$1,421,210	7.9%
Loan		19	Regency Oaks Apartments	1.5%	8.8%	$3,368,759	$1,743,494	$1,625,265	6/30/2015 TTM	9.1%	94.0%	$3,360,547	$1,844,899	$1,515,648	8.5%	$85,750	$0	$1,429,898	8.0%
Loan		20	Twin City Town Center	1.5%	9.7%	$2,430,182	$751,872	$1,678,310	12/31/2014	9.6%	87.7%	$2,397,497	$732,603	$1,664,894	9.6%	$27,693	$108,337	$1,528,864	8.8%
Loan	4, 10	21	Hammel Medical Office Portfolio	1.5%	9.2%	$3,261,078	$1,726,573	$1,534,505	12/31/2014	8.9%	90.0%	$3,180,316	$1,409,202	$1,771,114	10.3%	$71,468	$166,208	$1,533,438	8.9%
Property		21.01	Hammel Medical Office Portfolio - 5000 Stonewood Drive	0.3%		$533,600	$267,669	$265,931	12/31/2014		90.0%	$555,292	$236,063	$319,229		$10,210	$23,744	$285,275
Property		21.02	Hammel Medical Office Portfolio - 12330 Perry Highway	0.3%		$644,705	$323,717	$320,988	12/31/2014		90.0%	$577,569	$254,928	$322,641		$10,210	$23,744	$288,687
Property		21.03	Hammel Medical Office Portfolio - 3000 Stonewood Drive	0.2%		$499,656	$211,129	$288,527	12/31/2014		90.0%	$497,363	$189,316	$308,047		$10,210	$23,744	$274,093
Property		21.04	Hammel Medical Office Portfolio - 1000 Stonewood Drive	0.2%		$339,301	$204,098	$135,203	12/31/2014		90.0%	$456,988	$188,648	$268,340		$10,210	$23,744	$234,386
Property		21.05	Hammel Medical Office Portfolio - 12300 Perry Highway	0.2%		$498,519	$415,353	$83,166	12/31/2014		90.0%	$470,888	$259,138	$211,750		$10,210	$23,744	$177,796
Property		21.06	Hammel Medical Office Portfolio - 105 Bradford Road	0.2%		$442,141	$170,042	$272,099	12/31/2014		90.0%	$362,631	$144,792	$217,839		$10,210	$23,744	$183,885
Property		21.07	Hammel Medical Office Portfolio - 4001 Stonewood Drive	0.1%		$303,156	$134,565	$168,591	12/31/2014		90.0%	$259,585	$136,317	$123,268		$10,210	$23,744	$89,314
Loan	4	22	Landmark Towers	1.4%	11.9%	$3,387,836	$1,484,937	$1,902,899	3/31/2015 TTM	11.5%	80.3%	$3,391,915	$1,592,780	$1,799,135	10.9%	$55,088	$294,301	$1,449,745	8.8%
Loan		23	Pageantry West Office Park	1.4%	7.8%	$1,822,951	$385,806	$1,437,145	7/31/2015 TTM	8.8%	87.6%	$1,917,042	$393,731	$1,523,311	9.3%	$21,117	$112,472	$1,389,722	8.5%
Loan	15	24	Coca Cola Bottling Facility	1.4%	N/A	N/A	N/A	N/A	N/A	N/A	100.0%	$1,388,360	$41,651	$1,346,709	8.4%	$45,069	$0	$1,301,640	8.1%
Loan		25	Hibernia Apartments	1.3%	9.4%	$2,996,634	$1,535,038	$1,461,596	12/31/2014	9.7%	89.9%	$3,057,296	$1,507,063	$1,550,233	10.3%	$87,000	$0	$1,463,233	9.8%
Loan		26	Embassy Plaza	1.3%	8.8%	$1,786,731	$444,863	$1,341,868	5/31/2015 TTM	9.1%	95.0%	$1,733,397	$407,849	$1,325,548	9.0%	$16,138	$64,625	$1,244,785	8.4%
Loan		27	Twinsburg Town Center	1.2%	8.6%	$2,072,796	$850,811	$1,221,985	5/31/2015 TTM	8.3%	88.7%	$2,226,355	$853,078	$1,373,277	9.4%	$39,106	$120,493	$1,213,678	8.3%
Loan	10, 11	28	MWR Midwest Retail Portfolio	1.2%	9.0%	$1,570,859	$207,647	$1,363,212	12/31/2014	9.4%	96.4%	$1,661,488	$359,698	$1,301,790	9.0%	$12,156	$53,718	$1,235,916	8.5%
Property		28.01	MWR Midwest Retail Portfolio - Walgreens	0.4%		$483,000	$16,401	$466,599	12/31/2014		97.0%	$506,023	$57,889	$448,134		$3,024	$7,674	$437,436
Property		28.02	MWR Midwest Retail Portfolio - TCF National Bank	0.2%		$215,726	$12,669	$203,057	12/31/2014		97.0%	$282,123	$91,752	$190,371		$900	$7,674	$181,797
Property		28.03	MWR Midwest Retail Portfolio - Staples	0.2%		$337,631	$121,790	$215,841	12/31/2014		97.0%	$327,502	$117,742	$209,760		$4,785	$7,674	$197,301
Property		28.04	MWR Midwest Retail Portfolio - Vitamin Shoppe	0.2%		$207,354	$26,592	$180,762	12/31/2014		95.0%	$206,581	$26,539	$180,042		$840	$7,674	$171,528
Property		28.05	MWR Midwest Retail Portfolio - IHOP	0.1%		$182,347	$8,188	$174,159	12/31/2014		95.0%	$192,253	$26,613	$165,640		$999	$7,674	$156,967
Property		28.06	MWR Midwest Retail Portfolio - Sherwin Williams	0.1%		$65,789	$14,092	$51,697	12/31/2014		97.0%	$74,987	$13,711	$61,276		$1,000	$7,674	$52,602
Property		28.07	MWR Midwest Retail Portfolio - Tim Horton's	0.0%		$79,012	$7,915	$71,097	12/31/2014		95.0%	$72,019	$25,452	$46,567		$608	$7,674	$38,285
Loan		29	Nichols Square Apartments	1.2%	9.6%	$3,218,738	$1,629,778	$1,588,960	4/30/2015 TTM	11.1%	95.0%	$3,265,695	$1,813,985	$1,451,710	10.1%	$106,400	$0	$1,345,310	9.4%
Loan	16	30	Towneplace Suites Ontario Airport - Rancho Cucamonga, CA	1.0%	12.1%	$3,742,549	$2,120,071	$1,622,478	4/30/2015 TTM	13.1%	80.0%	$3,619,727	$2,125,481	$1,494,246	12.1%	$144,789	$0	$1,349,457	10.9%
Loan		31	Crown Point Apartments	1.0%	12.5%	$3,394,745	$1,723,127	$1,671,618	6/30/2015 TTM	13.8%	88.3%	$3,471,468	$1,808,109	$1,663,359	13.7%	$159,883	$0	$1,503,476	12.4%
Loan		32	Brandemere Apartments	1.0%	8.8%	$2,253,405	$1,060,061	$1,193,344	6/30/2015 TTM	9.8%	91.7%	$2,254,405	$1,184,319	$1,070,086	8.8%	$99,491	$0	$970,594	8.0%
Loan		33	Courtyard by Marriott Columbia, MO	1.0%	10.2%	$4,759,195	$3,290,132	$1,469,063	5/31/2015 TTM	12.3%	70.9%	$4,759,027	$3,304,313	$1,454,714	12.1%	$190,361	$0	$1,264,353	10.6%
Loan	4	34	Staybridge Suites DFW Airport - Irving, TX	1.0%	11.9%	$3,273,318	$1,896,831	$1,376,487	6/30/2015 TTM	12.0%	86.0%	$3,273,318	$1,917,458	$1,355,860	11.8%	$130,933	$0	$1,224,927	10.7%
Loan		35	Summit Pointe Apartments and Villas	1.0%	N/A	N/A	N/A	N/A	N/A	N/A	94.5%	$1,428,728	$456,353	$972,375	8.5%	$24,750	$0	$947,625	8.3%
Loan		36	TownePlace Suites Frederick, MD	0.9%	14.9%	$3,732,440	$2,151,148	$1,581,292	4/30/2015 TTM	14.2%	78.0%	$3,680,556	$2,198,589	$1,481,967	13.3%	$147,222	$0	$1,334,745	12.0%
Loan	4	37	Manzanita Plaza	0.9%	8.9%	$1,332,318	$398,907	$933,411	3/31/2015 TTM	8.9%	95.0%	$1,406,341	$405,246	$1,001,095	9.5%	$23,360	$73,221	$904,514	8.6%
Loan		38	Home2Suites Lexington Park, MD	0.8%	10.3%	$2,721,043	$1,619,585	$1,101,458	6/30/2015 TTM	11.0%	73.3%	$2,720,954	$1,659,782	$1,061,172	10.6%	$108,838	$0	$952,334	9.5%
Loan		39	Courtyard Marriott - Mankato, MN	0.8%	9.6%	$3,531,728	$2,457,178	$1,074,550	7/31/2015 TTM	11.1%	64.4%	$3,531,728	$2,423,496	$1,108,232	11.5%	$141,269	$0	$966,963	10.0%
Loan		40	Sierra Town Center	0.7%	8.8%	$1,045,160	$214,481	$830,679	6/30/2015 TTM	9.8%	88.2%	$1,003,410	$212,658	$790,751	9.3%	$8,708	$36,890	$745,153	8.8%
Loan		41	Crescenta Valley Mini Storage	0.6%	11.3%	$1,102,509	$323,327	$779,182	5/31/2015 TTM	11.0%	95.0%	$1,092,894	$369,872	$723,022	10.2%	$8,579	$0	$714,443	10.1%
Loan	4	42	Holiday Inn Express & Suites - Dallas North Tollway, TX	0.6%	11.9%	$2,331,099	$1,543,787	$787,312	7/31/2015 TTM	11.3%	76.1%	$2,331,099	$1,542,940	$788,159	11.3%	$93,244	$0	$694,915	10.0%
Loan		43	Chenal Creek Shopping Center	0.6%	8.5%	$785,247	$167,990	$617,257	3/31/2015 TTM	9.0%	90.7%	$848,322	$172,630	$675,691	9.8%	$4,172	$34,768	$636,752	9.3%
Loan		44	Pepper Tree Plaza	0.6%	9.0%	$817,467	$215,012	$602,455	6/30/2015 TTM	9.3%	92.5%	$871,908	$246,999	$624,909	9.6%	$9,202	$33,404	$582,303	9.0%
Loan		45	Chateau Montagne Apartments	0.5%	14.6%	$1,541,246	$766,104	$775,142	6/30/2015 TTM	13.0%	92.1%	$1,546,744	$752,870	$793,874	13.3%	$52,000	$0	$741,874	12.4%
Loan		46	Eco City MHC	0.5%	7.8%	$858,540	$268,854	$589,686	6/30/2015 TTM	10.5%	89.2%	$827,322	$338,122	$489,200	8.7%	$9,500	$0	$479,700	8.6%
Loan		47	Brookworth Plaza Outparcels	0.5%	8.2%	$518,101	$59,203	$458,898	4/30/2015 TTM	8.6%	97.5%	$552,457	$97,393	$455,064	8.5%	$2,159	$5,940	$446,965	8.4%
Loan		48	Noah's Ark Self Storage	0.4%	9.1%	$826,057	$317,404	$508,653	4/30/2015 TTM	10.0%	82.7%	$826,057	$331,415	$494,642	9.8%	$8,083	$0	$486,559	9.6%
Loan		49	Best Western Weston Inn - West Yellowstone, MT	0.4%	15.5%	$1,783,920	$885,320	$898,600	6/30/2015 TTM	18.0%	46.7%	$1,783,920	$996,286	$787,634	15.8%	$89,196	$0	$698,438	14.0%
Loan		50	Trocam Plaza	0.4%	7.5%	$533,634	$174,593	$359,041	6/30/2015 TTM	7.3%	93.8%	$608,852	$170,974	$437,878	8.9%	$3,547	$28,142	$406,188	8.2%
Loan		51	New York Plaza	0.4%	10.8%	$726,494	$184,197	$542,297	3/31/2015 TTM	11.5%	94.0%	$668,760	$178,550	$490,210	10.4%	$13,985	$60,660	$415,565	8.8%
Loan	10	52	Fargo Industrial	0.4%	13.0%	$820,929	$222,774	$598,155	6/30/2015 TTM	13.3%	87.7%	$765,641	$224,485	$541,156	12.0%	$22,568	$12,705	$505,884	11.2%
Property		52.01	Fargo Industrial - Main Avenue	0.2%		$407,857	$129,221	$278,636	6/30/2015 TTM		92.4%	$415,419	$126,706	$288,713		$15,193	$7,495	$266,026
Property		52.02	Fargo Industrial - 13th Street	0.0%		$84,519	$21,230	$63,289	6/30/2015 TTM		95.0%	$80,963	$23,931	$57,032		$2,100	$3,107	$51,825
Property		52.03	Fargo Industrial - 10th Street	0.1%		$328,553	$72,323	$256,230	6/30/2015 TTM		79.7%	$269,259	$73,849	$195,410		$5,275	$2,103	$188,033
Loan	10	53	Redding and Roseburg Portfolio	0.4%	16.6%	$738,056	$66,970	$671,086	12/31/2014	15.8%	95.0%	$873,149	$222,257	$650,892	15.4%	$10,402	$26,497	$613,993	14.5%
Property		53.01	Redding and Roseburg Portfolio - Best Buy Redding	0.2%		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A
Property		53.02	Redding and Roseburg Portfolio - Roseburg Medical Plaza	0.1%		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A
Loan		54	Blue Diamond Business Center	0.3%	10.0%	$492,254	$117,388	$374,866	6/30/2015 TTM	10.7%	93.8%	$477,965	$124,493	$353,472	10.1%	$13,750	$23,573	$316,149	9.0%
Loan		55	1035 W. Antelope Drive	0.2%	N/A	N/A	N/A	N/A	N/A	N/A	95.0%	$270,016	$50,861	$219,155	8.8%	$900	$4,000	$214,255	8.6%
Loan		56	Guardian Apartments	0.2%	11.2%	$475,744	$274,777	$200,967	5/31/2015 TTM	10.5%	94.5%	$525,746	$316,562	$209,184	11.0%	$19,350	$0	$189,834	10.0%

I-7

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

LARGEST TENANT INFORMATION

2ND LARGEST TENANT INFORMATION

3RD LARGEST TENANT INFORMATION

PropertyFlag

Footnotes

Loan ID

Property Name

% of InitialPool Balance

Largest Tenant

LargestTenant LeaseExpiration

LargestTenant NSF

LargestTenant% of NSF

2nd Largest Tenant

2nd LargestTenant LeaseExpiration

2nd LargestTenant NSF

2nd LargestTenant% of NSF

3rd Largest Tenant

3rd LargestTenant LeaseExpiration

3rd LargestTenant NSF

3rd LargestTenant% of NSF

Loan

3, 4

1

Herald Center

9.8%

ASA College

6/15/2028

165,494

66.4%

H & M

1/31/2041

62,800

25.2%

Verizon Wireless

10/31/2025

6,500

2.6%

Loan

5, 6

2

261 Fifth Avenue

9.3%

Dan Klores Communication

1/31/2022

38,877

8.8%

Next Jump Inc

11/30/2017

38,346

8.7%

Mistoda Capital LLC

10/31/2017

38,271

8.7%

Loan

7

3

Roosevelt New Orleans Waldorf Astoria

7.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

8, 9, 10

4

Coastal Equities Retail Portfolio

5.1%

Property

4.01

Coastal Equities Retail Portfolio - Home Depot

0.5%

Home Depot

11/30/2023

139,056

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

4.02

Coastal Equities Retail Portfolio - Glenwood Plaza

0.4%

Herb Philipson's Army & Nav

1/31/2020

40,700

18.6%

Big Lots

1/31/2018

32,080

14.6%

Movieplex Cinemas

7/31/2021

20,230

9.2%

Property

4.03

Coastal Equities Retail Portfolio - Rodney Village

0.4%

Ollie's Bargain Outlet, Inc

5/13/2018

39,888

18.9%

Goodwill

12/31/2022

20,055

9.5%

Just Cabinets Furniture & M

5/13/2018

17,586

8.3%

Property

4.04

Coastal Equities Retail Portfolio - Westown Square

0.4%

Shoppers World

11/30/2022

52,000

29.4%

Rainbow

1/31/2018

23,000

13.0%

Save-A-Lot

2/29/2020

18,000

10.2%

Property

4.05

Coastal Equities Retail Portfolio - Plaza North

0.4%

Trader Buck's Flea Market

12/31/2019

47,411

17.6%

Alorica Inc.

4/30/2025

43,332

16.1%

Big Lots

1/31/2017

34,500

12.8%

Property

4.06

Coastal Equities Retail Portfolio - Mattatuck Plaza

0.3%

Savers

5/31/2020

28,570

19.4%

Big Lots

1/31/2017

25,033

17.0%

Harbor Freight

1/15/2023

16,813

11.4%

Property

4.07

Coastal Equities Retail Portfolio - Ahoskie Commons

0.3%

Wal-Mart Stores

1/29/2018

75,167

38.8%

Belk

7/27/2018

43,200

22.3%

Food Lion

3/22/2017

34,000

17.6%

Property

4.08

Coastal Equities Retail Portfolio - Athens Town Center

0.2%

Tractor Supply

6/30/2023

30,730

14.7%

Big Lots

6/30/2019

29,857

14.3%

Burke's Outlet

1/31/2020

25,312

12.1%

Property

4.09

Coastal Equities Retail Portfolio - Northeast Plaza

0.2%

Compare Foods

1/24/2023

24,787

22.3%

Dollar Tree

5/31/2025

15,920

14.3%

Shoe Show

9/30/2018

11,435

10.3%

Property

4.10

Coastal Equities Retail Portfolio - Summer Commons

0.2%

Essex Technology Group, Inc

12/21/2017

41,534

29.7%

Northern Tool

6/30/2017

27,125

19.4%

Save-A-Lot

11/30/2017

20,126

14.4%

Property

4.11

Coastal Equities Retail Portfolio - Henderson Marketplace

0.2%

Save-A-Lot

12/31/2017

21,175

23.8%

Family Dollar

12/31/2015

8,450

9.5%

Good Brothers Inc.

12/31/2019

8,000

9.0%

Property

4.12

Coastal Equities Retail Portfolio - Boulevard Plaza

0.2%

Piggly Wiggly

12/31/2023

25,038

22.6%

Family Dollar

12/31/2020

11,200

10.1%

It's Fashion

1/31/2020

10,640

9.6%

Property

4.13

Coastal Equities Retail Portfolio - Hungarybrook

0.2%

Food Lion

11/15/2024

35,400

40.6%

Dollar Tree

5/31/2019

10,548

12.1%

Best Beauty

5/31/2021

8,470

9.7%

Property

4.14

Coastal Equities Retail Portfolio - Cummings Park Plaza

0.2%

Roses Store

8/5/2018

45,658

22.9%

Food Lion

9/30/2020

31,426

15.8%

Schewel Furniture Company

11/30/2019

25,239

12.7%

Property

4.15

Coastal Equities Retail Portfolio - Market At Riverdale Bend

0.2%

Habitat For Humanity

10/31/2025

75,532

47.9%

Dirt Cheap Of Tennessee, LL

10/31/2018

29,935

19.0%

Goodwill

6/30/2023

28,628

18.2%

Property

4.16

Coastal Equities Retail Portfolio - Northland Plaza

0.1%

Chief's Market

4/30/2017

49,572

29.4%

Ollie's Bargain Outlet

2/28/2017

33,500

19.8%

Citi Trends

3/31/2018

12,000

7.1%

Property

4.17

Coastal Equities Retail Portfolio - Cordele Corners

0.1%

Tractor Supply

12/31/2018

29,772

24.6%

Beall's Outlet

4/30/2018

26,126

21.6%

It's Fashion Metro

1/31/2020

10,678

8.8%

Property

4.18

Coastal Equities Retail Portfolio - Anniston Plaza

0.1%

Mountain View Church Of Cal

5/31/2016

30,000

18.8%

Big Lots

1/31/2018

28,000

17.5%

Harbor Freight

1/5/2025

17,770

11.1%

Property

4.19

Coastal Equities Retail Portfolio - Centre Plaza

0.1%

United Grocery Outlet

7/31/2022

18,225

18.1%

Goodwill

12/31/2017

17,204

17.1%

Dollar Tree

2/28/2018

9,000

9.0%

Property

4.20

Coastal Equities Retail Portfolio - Homosassa Square

0.1%

Kash N' Karry

5/2/2019

45,060

52.7%

Fang Li - Fuji Asian Bistro

12/31/2015

5,000

5.9%

Tone U

1/31/2021

3,478

4.1%

Property

4.21

Coastal Equities Retail Portfolio - Meeting Square Center

0.1%

Tractor Supply

1/31/2018

27,301

29.4%

Badcock Home Furniture

9/30/2023

21,100

22.7%

Peebles

1/31/2018

16,200

17.4%

Property

4.22

Coastal Equities Retail Portfolio - Plank Plaza

0.1%

Shoppers Value Foods

5/31/2026

35,500

57.1%

Simply Fashion

8/31/2016

10,000

16.1%

Dollar General

6/30/2016

8,640

13.9%

Property

4.23

Coastal Equities Retail Portfolio - Laurens Plaza

0.1%

Big Lots

1/31/2016

33,827

34.5%

Tractor Supply

6/30/2020

26,180

26.7%

Save-A-Lot

11/30/2016

18,018

18.4%

Property

4.24

Coastal Equities Retail Portfolio - Pelham Plaza

0.1%

Burkes Outlet

4/30/2016

15,000

20.7%

Price Less IGA

6/12/2018

14,700

20.3%

Hibbett's

1/31/2016

9,180

12.7%

Property

4.25

Coastal Equities Retail Portfolio - Collins Park Commons

0.0%

Tractor Supply

11/30/2020

29,000

77.4%

Safe Home Fire Arms & Train

10/31/2017

2,650

7.1%

Modern Nails

6/30/2023

2,000

5.3%

Loan

10, 11

5

Colorado Technology Center Portfolio

5.0%

Property

5.01

Colorado Technology Center Portfolio - 1775 Cherry Street

1.0%

Babolat VS North America

7/31/2019

80,612

61.9%

Fresca Foods

12/31/2025

49,570

38.1%

N/A

N/A

N/A

N/A

Property

5.02

Colorado Technology Center Portfolio - 1480 South Arthur Avenue

0.8%

Medtronic Navigation, Inc.

5/31/2020

59,463

64.4%

Kiosk Information Systems, Inc.

10/31/2017

32,858

35.6%

N/A

N/A

N/A

N/A

Property

5.03

Colorado Technology Center Portfolio - 1795 Dogwood Street

0.7%

Graphic Packaging

11/30/2022

51,974

47.7%

LTF Lease Company, LLC

8/31/2020

20,933

19.2%

World Triathlon Corporation

6/30/2020

19,386

17.8%

Property

5.04

Colorado Technology Center Portfolio - 1886 Prairie Way

0.7%

Trelleborg Sealing Solutions

6/30/2024

75,899

82.9%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

5.05

Colorado Technology Center Portfolio - 321 South Taylor Avenue

0.7%

C.R. Bard, Inc.

3/31/2016 (34,843 SF); 3/31/2021 (17,942 SF)

52,785

67.8%

Zeon Corp.

7/31/2016

15,710

20.2%

Wish Garden Herbs, Inc.

5/31/2019

9,377

12.0%

Property

5.06

Colorado Technology Center Portfolio - 195 CTC Boulevard

0.6%

Fresca Foods, Inc.

12/31/2025

65,195

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

5.07

Colorado Technology Center Portfolio - 346 South Arthur Avenue

0.5%

Kiosk Information Systems, Inc.

10/31/2017

64,672

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

4

6

Villas at Dorsey Ridge

4.6%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

7

Commerce Office Park

4.2%

County of Los Angeles, Dept. of Child Support Services

6/30/2026 (88,444 SF); 11/30/2025 (48,794 SF); 4/30/2026 (26,360 SF)

163,598

58.2%

State of California, Department of Justice

11/30/2023

62,723

22.3%

County of Los Angeles, Sheriff's Dept.

12/31/2016

38,936

13.8%

Loan

8

Asian Garden Mall

3.6%

Vietnamese Traditional Music Musuem

5/31/2016

3,600

3.6%

Thuong Q Dinh & Jenny T Duong

5/31/2020

2,756

2.8%

Ngoc Bich Jewelry

8/31/2018

2,509

2.5%

Loan

9

Bucks County Technology Park

2.6%

ASI

9/28/2030 (188,394 SF); 5/31/2030 (3,818 SF)

192,212

52.8%

Express Scripts

6/27/2016 (38,500 SF); 3/29/2016 (3,818 SF)

53,500

14.7%

CEI Group

9/30/2017

35,700

9.8%

Loan

10

10

Citrus & City Place Apartments

2.4%

Property

10.01

Citrus & City Place Apartments - Citrus Apartments

1.4%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

10.02

Citrus & City Place Apartments - City Place Apartments

0.9%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

12

11

644 West Putnam Avenue

2.3%

CVS

11/30/2036

14,169

38.8%

WestMed

12/15/2025

12,703

34.8%

Mo Co Ho Co

7/31/2025

5,623

15.4%

Loan

12

1800 Route 34

2.0%

French & Parrello

4/30/2021

33,559

17.7%

First Financial Credit Union

5/31/2016

18,596

9.8%

The Earle Companies

3/31/2016

12,067

6.4%

Loan

13

Lycoming Crossing Shopping Center

1.8%

Michael's

2/28/2018

21,368

15.7%

Bed Bath & Beyond

1/31/2019

20,402

15.0%

Petco

1/31/2019

15,264

11.2%

Loan

14

The Gateway at Summerset Apartments

1.8%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

4, 13

15

Uptown Crossing

1.8%

Illinois State University

5/31/2020

31,327

N/A

CVS/Caremark

7/31/2020

13,109

N/A

Illinois State University

10/31/2017

4,172

N/A

Loan

14

16

Boise Towne Plaza

1.7%

Nordstrom Rack

4/30/2022

37,370

32.6%

Dave & Busters

1/31/2023

24,597

21.4%

Old Navy

3/31/2018

15,250

13.3%

Loan

17

The Chapman Apartments

1.7%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

18

Everett Apartments Las Vegas

1.5%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

19

Regency Oaks Apartments

1.5%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

20

Twin City Town Center

1.5%

Grocery Outlet, Inc. Store

1/31/2021

21,070

15.2%

Michaels Stores, Inc.

2/28/2017

11,832

8.5%

Dollar Tree

2/28/2018

10,214

7.4%

Loan

4, 10

21

Hammel Medical Office Portfolio

1.5%

Property

21.01

Hammel Medical Office Portfolio - 5000 Stonewood Drive

0.3%

Childrens Institute

10/31/2021

8,997

33.4%

Muhlenkamp & Co.

1/31/2018

4,783

17.8%

Tower MetriX Zmack

8/31/2017

4,198

15.6%

Property

21.02

Hammel Medical Office Portfolio - 12330 Perry Highway

0.3%

Arias Agency

7/31/2016

11,248

35.2%

Cinco Energy Mgmt Group

4/30/2018

4,240

13.3%

Axixe LLC

10/31/2016

2,800

8.8%

Property

21.03

Hammel Medical Office Portfolio - 3000 Stonewood Drive

0.2%

Three Rivers Urology - UPMC

11/30/2016

7,385

33.5%

Exterran Energy Solutions

12/31/2017

3,737

16.9%

UPMC Community Medicine

6/30/2018

3,664

16.6%

Property

21.04

Hammel Medical Office Portfolio - 1000 Stonewood Drive

0.2%

Dr. Francis & Costa-Assoc

8/31/2017

4,905

21.7%

Creative Visions

11/30/2019

4,020

17.8%

Wexford Cardiology

1/31/2018

3,706

16.4%

Property

21.05

Hammel Medical Office Portfolio - 12300 Perry Highway

0.2%

Hope Learning Center

8/31/2023

14,607

48.7%

Vertical Claims Management

3/31/2018

3,967

13.2%

Datel Software Solutions

12/31/2017

2,951

9.8%

Property

21.06

Hammel Medical Office Portfolio - 105 Bradford Road

0.2%

Odyssey Software Group

5/31/2016

4,790

25.3%

Triangle Urology

5/31/2017

4,710

24.9%

Golder Associates

9/30/2016

3,850

20.4%

Property

21.07

Hammel Medical Office Portfolio - 4001 Stonewood Drive

0.1%

Hefren-Tillotson

10/31/2016

13,771

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

4

22

Landmark Towers

1.4%

Oklahoma Office of Management and Enterprise Servi

3/31/2016

37,586

13.6%

Department of Rehabilitation Services

7/31/2016

26,385

9.6%

Lynn Health Science Institute, Inc.

2/28/2018

22,006

8.0%

Loan

23

Pageantry West Office Park

1.4%

Evergreen Home Loans

2/28/2017

12,035

11.4%

AdvanStaff Inc.

11/30/2019

9,550

9.0%

Ryland Homes

8/31/2016

9,316

8.8%

Loan

15

24

Coca Cola Bottling Facility

1.4%

Coca-Cola

8/31/2030

300,462

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

25

Hibernia Apartments

1.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

26

Embassy Plaza

1.3%

Superior Grocers

4/30/2019

31,152

44.4%

Dollar Tree

10/31/2020

9,200

13.1%

Q Bargain

7/31/2018

5,700

8.1%

Loan

27

Twinsburg Town Center

1.2%

Giant Eagle Store #224

6/30/2018

60,400

34.9%

Mandarin Seafood Buffet

10/31/2018

8,800

5.1%

Panini's Bar & Grill

11/30/2020

6,750

3.9%

Loan

10, 11

28

MWR Midwest Retail Portfolio

1.2%

Property

28.01

MWR Midwest Retail Portfolio - Walgreens

0.4%

Walgreens

3/31/2021

15,120

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

28.02

MWR Midwest Retail Portfolio - TCF National Bank

0.2%

TCF National Bank

12/31/2023

4,500

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

28.03

MWR Midwest Retail Portfolio - Staples

0.2%

Staples

4/30/2017

23,925

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

28.04

MWR Midwest Retail Portfolio - Vitamin Shoppe

0.2%

Vitamin Shoppe

5/31/2026

4,200

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

28.05

MWR Midwest Retail Portfolio - IHOP

0.1%

IHOP

2/28/2023

4,995

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

28.06

MWR Midwest Retail Portfolio - Sherwin Williams

0.1%

Sherwin Williams

2/28/2026

5,000

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

28.07

MWR Midwest Retail Portfolio - Tim Horton's

0.0%

Tim Horton's

12/31/2017

3,040

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

29

Nichols Square Apartments

1.2%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

16

30

Towneplace Suites Ontario Airport - Rancho Cucamonga, CA

1.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

31

Crown Point Apartments

1.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

32

Brandemere Apartments

1.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

33

Courtyard by Marriott Columbia, MO

1.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

4

34

Staybridge Suites DFW Airport - Irving, TX

1.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

35

Summit Pointe Apartments and Villas

1.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

36

TownePlace Suites Frederick, MD

0.9%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

4

37

Manzanita Plaza

0.9%

Safeway Real Estate

10/31/2016

52,100

44.6%

Desert Sports and Fitness

1/31/2020

10,843

9.3%

Family Dollar Stores

6/30/2018

8,450

7.2%

Loan

38

Home2Suites Lexington Park, MD

0.8%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

39

Courtyard Marriott - Mankato, MN

0.8%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

40

Sierra Town Center

0.7%

Big 5 Sporting Goods

1/31/2021

10,032

23.0%

Urgent Care Extra

6/30/2024

8,566

19.7%

Cash America Inc of Nevada

3/31/2020

8,256

19.0%

Loan

41

Crescenta Valley Mini Storage

0.6%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

4

42

Holiday Inn Express & Suites - Dallas North Tollway, TX

0.6%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

43

Chenal Creek Shopping Center

0.6%

Jos. A. Bank Clothier, Inc.

12/31/2018

5,022

18.1%

Chico's

10/31/2016

4,982

17.9%

Taziki's

11/30/2021

3,619

13.0%

Loan

44

Pepper Tree Plaza

0.6%

Reflections

12/31/2018

9,100

17.8%

Outback Steakhouse

6/30/2019

5,966

11.7%

Coast Dental

8/31/2018

4,585

9.0%

Loan

45

Chateau Montagne Apartments

0.5%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

46

Eco City MHC

0.5%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

47

Brookworth Plaza Outparcels

0.5%

CVS

1/31/2027

12,150

61.9%

McDonald's

9/11/2024

3,825

19.5%

PNC Bank

12/31/2025

3,650

18.6%

Loan

48

Noah's Ark Self Storage

0.4%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

49

Best Western Weston Inn - West Yellowstone, MT

0.4%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

50

Trocam Plaza

0.4%

McMullan's Irish Pub

11/30/2020

7,021

29.7%

Xingli Trading, LLC

2/28/2018

2,800

11.8%

Panda Express, Inc.

11/30/2017

2,454

10.4%

Loan

51

New York Plaza

0.4%

El Rancho Supermercado

6/30/2019

43,853

46.8%

Thrift Mart

6/30/2021

25,542

27.2%

El Rancho Supermercado (Expansion)

6/30/2019

13,200

14.1%

Loan

10

52

Fargo Industrial

0.4%

Property

52.01

Fargo Industrial - Main Avenue

0.2%

Furniture for Less

MTM

12,967

15.4%

MBA Development Company

7/31/2018

12,625

15.0%

North County Marketing

MTM

9,750

11.6%

Property

52.02

Fargo Industrial - 13th Street

0.0%

Capitol Express

MTM

5,000

33.3%

Sheyenne Mechanical

1/31/2017

3,750

25.0%

Cannon Concrete

MTM

2,500

16.7%

Property

52.03

Fargo Industrial - 10th Street

0.1%

Braun

2/28/2019

15,000

28.4%

Smith Auto Repair & Sales

7/31/2016

6,000

11.4%

Biben Hoist

10/31/2015

5,313

10.1%

Loan

10

53

Redding and Roseburg Portfolio

0.4%

Property

53.01

Redding and Roseburg Portfolio - Best Buy Redding

0.2%

Best Buy

1/31/2022

30,740

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

53.02

Redding and Roseburg Portfolio - Roseburg Medical Plaza

0.1%

Northwest Eye Center P.C

8/31/2024

7,166

65.6%

Vision Surgery & Laser Center

8/31/2024

3,750

34.4%

N/A

N/A

N/A

N/A

Loan

54

Blue Diamond Business Center

0.3%

Assured Document Destruction

12/31/2018

37,500

54.5%

Golden State Overnight Delivery Service

3/31/2017

12,500

18.2%

Spectrum Productions

1/31/2017

6,250

9.1%

Loan

55

1035 W. Antelope Drive

0.2%

Mattress Firm, Inc

8/31/2026

4,000

66.7%

Chipotle Mexican Grill, Inc

6/30/2025

2,000

33.3%

N/A

N/A

N/A

N/A

Loan

56

Guardian Apartments

0.2%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

I-8

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

					4TH LARGEST TENANT INFORMATION				5TH LARGEST TENANT INFORMATION				MORTGAGE LOAN RESERVE INFORMATION
PropertyFlag	Footnotes	Loan ID	Property Name	% of InitialPool Balance	4th Largest Tenant	4th LargestTenant LeaseExpiration	4th LargestTenant NSF	4th LargestTenant% of NSF	5th Largest Tenant	5th LargestTenant LeaseExpiration	5th LargestTenant NSF	5th LargestTenant% of NSF	UpfrontReplacementReserves	MonthlyReplacementReserves	ReplacementReserve Cap	Upfront TI/LC Reserves	Monthly TI/LCReserves	TI/LCReserve Cap	Upfront Tax Reserves
Loan	3, 4	1	Herald Center	9.8%	Bank Of America	7/31/2017	5,293	2.1%	T-Mobile	MTM	210	0.1%	$0	$0	$0	$0	$0	$0	$0
Loan	5, 6	2	261 Fifth Avenue	9.3%	Richloom Fabrics Group	12/31/2017	28,885	6.5%	Tumi Inc	12/31/2022	19,492	4.4%	$0	$9,206	$0	$0	$0	$0	$1,051,424
Loan	7	3	Roosevelt New Orleans Waldorf Astoria	7.0%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$0
Loan	8, 9, 10	4	Coastal Equities Retail Portfolio	5.1%									$0	$52,916	$0	$2,000,000	$0	$1,500,000	$930,865
Property		4.01	Coastal Equities Retail Portfolio - Home Depot	0.5%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		4.02	Coastal Equities Retail Portfolio - Glenwood Plaza	0.4%	United Academy	6/30/2018	14,000	6.4%	Rite Aid	11/30/2019	13,300	6.1%
Property		4.03	Coastal Equities Retail Portfolio - Rodney Village	0.4%	Club Fitness, LLC	11/30/2020	16,862	8.0%	Harbor Freight	3/31/2016	12,600	6.0%
Property		4.04	Coastal Equities Retail Portfolio - Westown Square	0.4%	Octapharma Plasma	10/31/2025	14,320	8.1%	Family Dollar	3/31/2024	11,964	6.8%
Property		4.05	Coastal Equities Retail Portfolio - Plaza North	0.4%	Harbor Freight	1/31/2020	20,000	7.4%	Nassers Furniture	6/30/2016	18,700	6.9%
Property		4.06	Coastal Equities Retail Portfolio - Mattatuck Plaza	0.3%	Dollar Tree	8/31/2019	13,472	9.2%	Norm's Gym	7/9/2023	9,987	6.8%
Property		4.07	Coastal Equities Retail Portfolio - Ahoskie Commons	0.3%	Cato	1/31/2016	7,000	3.6%	ABC Phones - Verizon	6/23/2016	3,200	1.7%
Property		4.08	Coastal Equities Retail Portfolio - Athens Town Center	0.2%	Farmers Home Furniture	11/21/2016	24,328	11.6%	Save-A-Lot	1/31/2021	18,520	8.9%
Property		4.09	Coastal Equities Retail Portfolio - Northeast Plaza	0.2%	Rite Aid	11/1/2021	10,908	9.8%	Rainbow	1/31/2017	8,630	7.8%
Property		4.10	Coastal Equities Retail Portfolio - Summer Commons	0.2%	City Thrift - Brook Valley	1/31/2017	20,000	14.3%	Dollar Tree	1/31/2018	12,000	8.6%
Property		4.11	Coastal Equities Retail Portfolio - Henderson Marketplace	0.2%	Beauty World	1/31/2020	6,875	7.7%	Cato	1/31/2019	6,710	7.5%
Property		4.12	Coastal Equities Retail Portfolio - Boulevard Plaza	0.2%	Beauty World	8/31/2024	10,080	9.1%	Carquest - General Parts Di	7/31/2022	6,400	5.8%
Property		4.13	Coastal Equities Retail Portfolio - Hungarybrook	0.2%	Affordable Care	10/31/2019	4,883	5.6%	Family Life Services	3/31/2019	4,000	4.6%
Property		4.14	Coastal Equities Retail Portfolio - Cummings Park Plaza	0.2%	Citi Trends	4/14/2016	14,250	7.2%	Immanuel Christian Center	MTM	6,000	3.0%
Property		4.15	Coastal Equities Retail Portfolio - Market At Riverdale Bend	0.2%	Planet Fitness	6/14/2022	17,000	10.8%	Greg's Store For Men	1/31/2016	5,400	3.4%
Property		4.16	Coastal Equities Retail Portfolio - Northland Plaza	0.1%	Dollar General	6/30/2016	10,010	5.9%	Family Dollar	12/31/2018	7,110	4.2%
Property		4.17	Coastal Equities Retail Portfolio - Cordele Corners	0.1%	Dollar Tree	6/30/2019	8,130	6.7%	Hibbett's	9/30/2020	6,300	5.2%
Property		4.18	Coastal Equities Retail Portfolio - Anniston Plaza	0.1%	Bestway Rental, Inc.	1/31/2017	16,858	10.6%	Save-A-Lot	7/31/2020	15,600	9.8%
Property		4.19	Coastal Equities Retail Portfolio - Centre Plaza	0.1%	City Fitness	12/31/2024	6,500	6.5%	Rent A Center	2/28/2018	5,528	5.5%
Property		4.20	Coastal Equities Retail Portfolio - Homosassa Square	0.1%	Cadence Bank	8/31/2016	2,800	3.3%	Luigi's Pizza	12/31/2017	2,800	3.3%
Property		4.21	Coastal Equities Retail Portfolio - Meeting Square Center	0.1%	Dollar General	8/31/2023	8,640	9.3%	E-Z Rentals, Inc	5/31/2019	7,900	8.5%
Property		4.22	Coastal Equities Retail Portfolio - Plank Plaza	0.1%	Beauty Rouge	10/31/2015	8,000	12.9%	O'Reilly	5/31/2016	1	0.0%
Property		4.23	Coastal Equities Retail Portfolio - Laurens Plaza	0.1%	It's Fashion	1/31/2016	11,168	11.4%	The Dance Shop	12/31/2017	5,610	5.7%
Property		4.24	Coastal Equities Retail Portfolio - Pelham Plaza	0.1%	Dollar General	9/30/2015	8,400	11.6%	Aaron Rents, Inc	2/28/2019	8,400	11.6%
Property		4.25	Coastal Equities Retail Portfolio - Collins Park Commons	0.0%	Bruner's Insurance Company	12/31/2017	1,600	4.3%	Vickie's Styles	8/31/2016	1,200	3.2%
Loan	10, 11	5	Colorado Technology Center Portfolio	5.0%									$500,000	$4,167	$0	$1,000,000	$26,297	$947,000	$317,355
Property		5.01	Colorado Technology Center Portfolio - 1775 Cherry Street	1.0%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		5.02	Colorado Technology Center Portfolio - 1480 South Arthur Avenue	0.8%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		5.03	Colorado Technology Center Portfolio - 1795 Dogwood Street	0.7%	Intertek Testing Services NA, Inc.	3/31/2020	16,775	15.4%	N/A	N/A	N/A	N/A
Property		5.04	Colorado Technology Center Portfolio - 1886 Prairie Way	0.7%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		5.05	Colorado Technology Center Portfolio - 321 South Taylor Avenue	0.7%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		5.06	Colorado Technology Center Portfolio - 195 CTC Boulevard	0.6%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		5.07	Colorado Technology Center Portfolio - 346 South Arthur Avenue	0.5%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	4	6	Villas at Dorsey Ridge	4.6%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$35,516
Loan		7	Commerce Office Park	4.2%	State of California, Department of Motor Vehicles	9/30/2019	8,630	3.1%	Community Bank	10/31/2019	4,752	1.7%	$0	$9,371	$0	$13,099,209	$25,000	$1,200,000	$178,489
Loan		8	Asian Garden Mall	3.6%	Tick Tock Watch & Jewelry, Inc	9/30/2021	2,100	2.1%	GiGi's Cosmetics	3/31/2018	1,989	2.0%	$0	$1,652	$0	$50,000	$0	$0	$161,337
Loan		9	Bucks County Technology Park	2.6%	AllianceOne	8/31/2018	21,000	5.8%	LoanLogics	11/20/2020	11,478	3.2%	$845,000	$6,067	$0	$500,000	$14,583	$750,000	$118,090
Loan	10	10	Citrus & City Place Apartments	2.4%									$0	$13,253	$0	$0	$0	$0	$48,880
Property		10.01	Citrus & City Place Apartments - Citrus Apartments	1.4%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		10.02	Citrus & City Place Apartments - City Place Apartments	0.9%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	12	11	644 West Putnam Avenue	2.3%	Zanaic Greenwich	2/28/2019	2,500	6.8%	The Perryridge Corporation	8/31/2017	1,540	4.2%	$0	$761	$0	$0	$3,045	$150,000	$56,493
Loan		12	1800 Route 34	2.0%	KMB Design Group	12/31/2016	11,300	6.0%	Secova Securities	8/31/2020	10,650	5.6%	$0	$2,373	$0	$145,000	$14,583	$350,000	$34,795
Loan		13	Lycoming Crossing Shopping Center	1.8%	Ulta Salon	2/28/2022	10,233	7.5%	Cracker Barrel Old Country Store	10/31/2021	8,000	5.9%	$0	$1,700	$0	$0	$6,250	$450,000	$138,942
Loan		14	The Gateway at Summerset Apartments	1.8%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$2,729	$0	$0	$0	$0	$163,130
Loan	4, 13	15	Uptown Crossing	1.8%	Merry Ann's Diner	2/28/2021	2,361	N/A	Apricot Lane	9/30/2020	2,000	N/A	$0	$4,638	$141,750	$0	$4,668	$0	$152,639
Loan	14	16	Boise Towne Plaza	1.7%	ULTA	2/28/2023	12,327	10.7%	Red Lobster	12/15/2016	7,100	6.2%	$0	$0	$220,199	$0	$0	$0	$0
Loan		17	The Chapman Apartments	1.7%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$2,633	$0	$0	$0	$0	$0
Loan		18	Everett Apartments Las Vegas	1.5%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$3,708	$0	$0	$0	$0	$46,314
Loan		19	Regency Oaks Apartments	1.5%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$7,146	$0	$0	$0	$0	$197,670
Loan		20	Twin City Town Center	1.5%	Big Five Sporting Goods	1/31/2018	10,032	7.2%	O'Reilly Auto Enterprises	10/31/2022	7,133	5.2%	$0	$1,615	$0	$200,000	$0	$0	$34,993
Loan	4, 10	21	Hammel Medical Office Portfolio	1.5%									$0	$5,956	$0	$250,000	$17,313	$0	$155,111
Property		21.01	Hammel Medical Office Portfolio - 5000 Stonewood Drive	0.3%	RLC Securities, Inc.	7/31/2017	3,192	11.9%	Prudential Insurance	2/28/2018	3,172	11.8%
Property		21.02	Hammel Medical Office Portfolio - 12330 Perry Highway	0.3%	BxVideo Solutions, LLC	1/31/2017	1,985	6.2%	Aurora Huts	7/31/2016	1,897	5.9%
Property		21.03	Hammel Medical Office Portfolio - 3000 Stonewood Drive	0.2%	Foresys	7/31/2017	2,029	9.2%	Shipley Brothers	7/31/2017	1,576	7.1%
Property		21.04	Hammel Medical Office Portfolio - 1000 Stonewood Drive	0.2%	Circulatory Center	8/31/2023	2,597	11.5%	S & A Homes	11/30/2015	2,222	9.8%
Property		21.05	Hammel Medical Office Portfolio - 12300 Perry Highway	0.2%	VeriClaim	11/30/2015	1,423	4.7%	Community Management	7/31/2017	1,276	4.3%
Property		21.06	Hammel Medical Office Portfolio - 105 Bradford Road	0.2%	Case Sabatini	1/31/2016	3,294	17.4%	Mission Critical	6/30/2018	2,260	12.0%
Property		21.07	Hammel Medical Office Portfolio - 4001 Stonewood Drive	0.1%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	4	22	Landmark Towers	1.4%	Zoning-Info, Inc.	8/31/2023	10,232	3.7%	GSB Inc.	5/31/2019	8,900	3.2%	$0	$4,590	$165,265	$500,000	$27,539	$0	$93,336
Loan		23	Pageantry West Office Park	1.4%	Mutual of Omaha	5/31/2016	8,760	8.3%	LSJ&G, Ltd.	8/31/2017	7,913	7.5%	$0	$1,760	$125,000	$0	$8,799	$400,000	$7,280
Loan	15	24	Coca Cola Bottling Facility	1.4%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$0
Loan		25	Hibernia Apartments	1.3%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$300,000	$7,250	$0	$0	$0	$0	$56,726
Loan		26	Embassy Plaza	1.3%	Burger King	2/28/2017	3,200	4.6%	May Max Fashion Inc.	6/30/2020	2,900	4.1%	$0	$1,345	$0	$0	$7,500	$180,000	$88,828
Loan		27	Twinsburg Town Center	1.2%	Suburban Physical Therapy	1/31/2016	5,943	3.4%	PetValu	11/30/2020	5,875	3.4%	$0	$3,259	$195,540	$0	$21,656	$750,000	$55,494
Loan	10, 11	28	MWR Midwest Retail Portfolio	1.2%									$0	$0	$0	$150,000	$0	$0	$161,145
Property		28.01	MWR Midwest Retail Portfolio - Walgreens	0.4%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		28.02	MWR Midwest Retail Portfolio - TCF National Bank	0.2%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		28.03	MWR Midwest Retail Portfolio - Staples	0.2%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		28.04	MWR Midwest Retail Portfolio - Vitamin Shoppe	0.2%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		28.05	MWR Midwest Retail Portfolio - IHOP	0.1%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		28.06	MWR Midwest Retail Portfolio - Sherwin Williams	0.1%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		28.07	MWR Midwest Retail Portfolio - Tim Horton's	0.0%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		29	Nichols Square Apartments	1.2%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$8,867	$319,200	$0	$0	$0	$77,583
Loan	16	30	Towneplace Suites Ontario Airport - Rancho Cucamonga, CA	1.0%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$17,869
Loan		31	Crown Point Apartments	1.0%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$15,900	$0	$0	$0	$0	$29,629
Loan		32	Brandemere Apartments	1.0%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$8,291	$0	$0	$0	$0	$76,334
Loan		33	Courtyard by Marriott Columbia, MO	1.0%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$15,073	$0	$0	$0	$0	$96,007
Loan	4	34	Staybridge Suites DFW Airport - Irving, TX	1.0%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$116,388
Loan		35	Summit Pointe Apartments and Villas	1.0%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$2,063	$49,500	$0	$0	$0	$0
Loan		36	TownePlace Suites Frederick, MD	0.9%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$12,269	$0	$0	$0	$0	$117,694
Loan	4	37	Manzanita Plaza	0.9%	Aaron Rents, Inc	10/31/2019	8,000	6.8%	Northwest Hospital	3/31/2025	5,948	5.1%	$0	$2,920	$0	$126,000	$0	$126,000	$94,383
Loan		38	Home2Suites Lexington Park, MD	0.8%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$8,662	$0	$0	$0	$0	$18,093
Loan		39	Courtyard Marriott - Mankato, MN	0.8%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$12,151	$0	$0	$0	$0	$63,767
Loan		40	Sierra Town Center	0.7%	IHOP	7/31/2025	4,022	9.2%	MattressFirm	5/31/2018	3,580	8.2%	$0	$726	$0	$0	$3,629	$130,644	$4,895
Loan		41	Crescenta Valley Mini Storage	0.6%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$694	$0	$0	$0	$0	$20,191
Loan	4	42	Holiday Inn Express & Suites - Dallas North Tollway, TX	0.6%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$67,733
Loan		43	Chenal Creek Shopping Center	0.6%	H & R Block Eastern Enterprises, Inc.	4/30/2019	1,669	6.0%	Which Wich?	2/29/2020	1,669	6.0%	$0	$348	$0	$50,000	$2,917	$150,000	$42,110
Loan		44	Pepper Tree Plaza	0.6%	State Bank of India	1/31/2019	3,000	5.9%	Fastsigns	12/31/2016	2,700	5.3%	$0	$767	$40,000	$0	$4,167	$250,000	$44,838
Loan		45	Chateau Montagne Apartments	0.5%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$6,862	$0	$0	$0	$0	$101,092
Loan		46	Eco City MHC	0.5%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$792	$0	$0	$0	$0	$73,933
Loan		47	Brookworth Plaza Outparcels	0.5%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$180	$0	$0	$495	$0	$0
Loan		48	Noah's Ark Self Storage	0.4%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$674	$0	$0	$0	$0	$29,578
Loan		49	Best Western Weston Inn - West Yellowstone, MT	0.4%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$7,433	$0	$0	$0	$0	$8,134
Loan		50	Trocam Plaza	0.4%	Abyssinia Restaurant and Market	10/31/2017	2,054	8.7%	Yenat Market	4/30/2016	1,800	7.6%	$0	$0	$0	$0	$1,872	$44,933	$5,014
Loan		51	New York Plaza	0.4%	Family Dollar	12/31/2017	11,204	11.9%	N/A	N/A	N/A	N/A	$50,000	$0	$50,000	$200,000	$0	$200,000	$67,232
Loan	10	52	Fargo Industrial	0.4%									$0	$1,881	$0	$300,000	$0	$150,000	$69,036
Property		52.01	Fargo Industrial - Main Avenue	0.2%	G&K Services	MTM	7,962	9.4%	Cabinet Concepts	9/30/2016	6,925	8.2%
Property		52.02	Fargo Industrial - 13th Street	0.0%	Patrick Ash Transportation	11/30/2018	1,250	8.3%	Dave Lapashe	2/28/2016	1,250	8.3%
Property		52.03	Fargo Industrial - 10th Street	0.1%	Patrick Ash Transportation	9/30/2018	4,500	8.5%	Moore Designs	5/31/2017	3,000	5.7%
Loan	10	53	Redding and Roseburg Portfolio	0.4%									$0	$867	$0	$0	$0	$0	$44,317
Property		53.01	Redding and Roseburg Portfolio - Best Buy Redding	0.2%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		53.02	Redding and Roseburg Portfolio - Roseburg Medical Plaza	0.1%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		54	Blue Diamond Business Center	0.3%	Camden Tradeshow & Event	10/31/2015	6,250	9.1%	Moss Inc.	12/31/2015	6,250	9.1%	$0	$1,146	$41,250	$100,000	$2,083	$200,000	$14,210
Loan		55	1035 W. Antelope Drive	0.2%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$75	$0	$0	$500	$18,000	$16,500
Loan		56	Guardian Apartments	0.2%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$1,613	$0	$0	$0	$0	$0

I-9

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

MORTGAGE LOAN RESERVE INFORMATION

THIRD PARTY REPORTS

PropertyFlag

Footnotes

Loan ID

Property Name

% of InitialPool Balance

Monthly Tax Reserves

UpfrontInsurance Reserves

MonthlyInsuranceReserves

UpfrontDeferred Maint.Reserve

Initial OtherReserves

Ongoing OtherReserves

Other Reserves Description

AppraisalReport Date

EnvironmentalPhase IReport Date

EnvironmentalPhase IIReport Date

EngineeringReport Date

SeismicReport Date

Seismic Zone

PML %

Loan

3, 4

1

Herald Center

9.8%

$0

$0

$0

$0

$48,000,000

$0

H&M Reserve; West 34th Street Reserve

7/13/2015

7/20/2015

N/A

7/20/2015

N/A

No

N/A

Loan

5, 6

2

261 Fifth Avenue

9.3%

$350,475

$0

$0

$0

$457,936

$0

Free rent reserve

8/7/2015

6/13/2015

N/A

7/14/2015

N/A

No

N/A

Loan

7

3

Roosevelt New Orleans Waldorf Astoria

7.0%

$0

$0

$0

$0

$212,103

$0

Ground Sublease Escrow Fund

4/30/2015

1/23/2015

N/A

3/6/2015

N/A

No

N/A

Loan

8, 9, 10

4

Coastal Equities Retail Portfolio

5.1%

$186,173

$0

$0

$3,380,981

$1,222,250

$0

Environmental Escrow; Outstanding TI/LC

Property

4.01

Coastal Equities Retail Portfolio - Home Depot

0.5%

4/16/2015

4/15/2015

N/A

4/20/2015

N/A

No

N/A

Property

4.02

Coastal Equities Retail Portfolio - Glenwood Plaza

0.4%

5/26/2015

4/15/2015

N/A

4/20/2015

N/A

No

N/A

Property

4.03

Coastal Equities Retail Portfolio - Rodney Village

0.4%

5/26/2015

4/28/2015

N/A

4/20/2015

N/A

No

N/A

Property

4.04

Coastal Equities Retail Portfolio - Westown Square

0.4%

6/19/2015

4/30/2015

5/29/2015

4/20/2015

N/A

No

N/A

Property

4.05

Coastal Equities Retail Portfolio - Plaza North

0.4%

6/19/2015

4/28/2015

5/27/2015

4/20/2015

N/A

No

N/A

Property

4.06

Coastal Equities Retail Portfolio - Mattatuck Plaza

0.3%

5/7/2015

4/28/2015

N/A

4/20/2015

N/A

No

N/A

Property

4.07

Coastal Equities Retail Portfolio - Ahoskie Commons

0.3%

6/4/2015

4/15/2015

N/A

4/20/2015

N/A

No

N/A

Property

4.08

Coastal Equities Retail Portfolio - Athens Town Center

0.2%

5/26/2015

4/15/2015

N/A

4/20/2015

N/A

No

N/A

Property

4.09

Coastal Equities Retail Portfolio - Northeast Plaza

0.2%

5/22/2015

4/20/2015

N/A

4/20/2015

N/A

No

N/A

Property

4.10

Coastal Equities Retail Portfolio - Summer Commons

0.2%

6/9/2015

4/17/2015

N/A

4/20/2015

N/A

No

N/A

Property

4.11

Coastal Equities Retail Portfolio - Henderson Marketplace

0.2%

5/22/2015

4/15/2015

N/A

4/20/2015

N/A

No

N/A

Property

4.12

Coastal Equities Retail Portfolio - Boulevard Plaza

0.2%

5/22/2015

4/29/2015

N/A

4/20/2015

N/A

No

N/A

Property

4.13

Coastal Equities Retail Portfolio - Hungarybrook

0.2%

6/17/2015

4/212015

N/A

4/20/2015

N/A

No

N/A

Property

4.14

Coastal Equities Retail Portfolio - Cummings Park Plaza

0.2%

6/4/2015

4/17/2015

N/A

4/20/2015

N/A

No

N/A

Property

4.15

Coastal Equities Retail Portfolio - Market At Riverdale Bend

0.2%

6/18/2015

4/20/2015

N/A

4/20/2015

N/A

No

N/A

Property

4.16

Coastal Equities Retail Portfolio - Northland Plaza

0.1%

6/23/2015

4/14/2015

N/A

4/20/2015

N/A

No

N/A

Property

4.17

Coastal Equities Retail Portfolio - Cordele Corners

0.1%

5/22/2015

4/16/2015

N/A

4/20/2015

N/A

No

N/A

Property

4.18

Coastal Equities Retail Portfolio - Anniston Plaza

0.1%

6/18/2015

4/14/2015

N/A

4/20/2015

N/A

No

N/A

Property

4.19

Coastal Equities Retail Portfolio - Centre Plaza

0.1%

6/18/2015

4/15/2015

N/A

4/20/2015

N/A

No

N/A

Property

4.20

Coastal Equities Retail Portfolio - Homosassa Square

0.1%

5/26/2015

4/16/2015

N/A

4/20/2015

N/A

No

N/A

Property

4.21

Coastal Equities Retail Portfolio - Meeting Square Center

0.1%

6/19/2015

4/17/2015

N/A

4/20/2015

N/A

No

N/A

Property

4.22

Coastal Equities Retail Portfolio - Plank Plaza

0.1%

5/26/2015

4/17/2015

N/A

4/20/2015

N/A

No

N/A

Property

4.23

Coastal Equities Retail Portfolio - Laurens Plaza

0.1%

5/26/2015

4/15/2015

N/A

4/20/2015

N/A

No

N/A

Property

4.24

Coastal Equities Retail Portfolio - Pelham Plaza

0.1%

6/18/2015

4/17/2015

N/A

4/20/2015

N/A

No

N/A

Property

4.25

Coastal Equities Retail Portfolio - Collins Park Commons

0.0%

5/26/2015

4/16/2015

N/A

4/20/2015

N/A

No

N/A

Loan

10, 11

5

Colorado Technology Center Portfolio

5.0%

$105,785

$0

$0

$0

$4,784,006

$0

Existing TI/LC; Rent Concession Funds

Property

5.01

Colorado Technology Center Portfolio - 1775 Cherry Street

1.0%

7/24/2015

6/12/2015

N/A

6/12/2015

N/A

No

N/A

Property

5.02

Colorado Technology Center Portfolio - 1480 South Arthur Avenue

0.8%

7/22/2015

6/12/2015

N/A

6/12/2015

N/A

No

N/A

Property

5.03

Colorado Technology Center Portfolio - 1795 Dogwood Street

0.7%

7/24/2015

6/12/2015

N/A

6/12/2015

N/A

No

N/A

Property

5.04

Colorado Technology Center Portfolio - 1886 Prairie Way

0.7%

7/24/2015

6/12/2015

N/A

6/12/2015

N/A

No

N/A

Property

5.05

Colorado Technology Center Portfolio - 321 South Taylor Avenue

0.7%

7/22/2015

6/12/2015

N/A

6/12/2015

N/A

No

N/A

Property

5.06

Colorado Technology Center Portfolio - 195 CTC Boulevard

0.6%

7/24/2015

6/12/2015

N/A

6/12/2015

N/A

No

N/A

Property

5.07

Colorado Technology Center Portfolio - 346 South Arthur Avenue

0.5%

7/22/2015

6/12/2015

N/A

6/12/2015

N/A

No

N/A

Loan

4

6

Villas at Dorsey Ridge

4.6%

$35,516

$0

$0

$0

$0

$0

N/A

6/13/2015

4/20/2015

N/A

4/17/2015

N/A

No

N/A

Loan

7

Commerce Office Park

4.2%

$44,622

$0

$0

$0

$0

$0

N/A

6/11/2015

4/15/2015

N/A

4/15/2015

4/15/2015

Yes

14.00%

Loan

8

Asian Garden Mall

3.6%

$26,889

$0

$0

$0

$0

$0

N/A

6/23/2015

5/28/2015

N/A

5/27/2015

5/27/2015

Yes

11.00%

Loan

9

Bucks County Technology Park

2.6%

$56,295

$149,302

$13,573

$0

$250,000

$0

Debt Service Reserve

4/7/2015

4/20/2015

N/A

4/20/2015

N/A

No

N/A

Loan

10

10

Citrus & City Place Apartments

2.4%

$16,293

$0

$0

$80,219

$0

$0

N/A

Property

10.01

Citrus & City Place Apartments - Citrus Apartments

1.4%

6/23/2015

3/17/2015

N/A

6/17/2015

N/A

No

N/A

Property

10.02

Citrus & City Place Apartments - City Place Apartments

0.9%

6/23/2015

3/17/2015

N/A

6/17/2015

N/A

No

N/A

Loan

12

11

644 West Putnam Avenue

2.3%

$18,831

$0

$0

$0

$3,085,460

$0

Unfunded Obligation Reserve; West Med Rent Reserve; Garage Repair Reserve

7/21/2015

6/26/2015

N/A

6/26/2015

N/A

No

N/A

Loan

12

1800 Route 34

2.0%

$34,795

$32,679

$2,971

$9,375

$222,480

$0

Single Throw TI/LC Reserve; Single Throw Free Rent Reserve; ANMAC TI/LC Reserve; NRG Solar TI/LC Reserve

6/11/2015

6/10/2015

N/A

6/11/2015

N/A

No

N/A

Loan

13

Lycoming Crossing Shopping Center

1.8%

$8,710

$8,978

$2,993

$0

$0

$0

N/A

6/30/2015

4/10/2015

N/A

4/10/2015

N/A

No

N/A

Loan

14

The Gateway at Summerset Apartments

1.8%

$24,013

$0

$0

$0

$0

$0

N/A

7/30/2015

6/18/2015

N/A

6/18/2015

N/A

No

N/A

Loan

4, 13

15

Uptown Crossing

1.8%

$25,440

$9,770

$2,443

$0

$0

$0

N/A

6/1/2015

5/1/2015

N/A

5/1/2015

N/A

No

N/A

Loan

14

16

Boise Towne Plaza

1.7%

$0

$0

$0

$0

$0

$0

N/A

6/23/2015

6/16/2015

N/A

6/2/2015

N/A

No

N/A

Loan

17

The Chapman Apartments

1.7%

$22,239

$16,830

$1,498

$0

$500,000

$0

JCP Reserve

7/31/2015

6/16/2015

N/A

6/16/2015

N/A

No

N/A

Loan

18

Everett Apartments Las Vegas

1.5%

$15,438

$0

$0

$0

$0

$0

N/A

6/22/2015

6/19/2015

N/A

6/19/2015

N/A

No

N/A

Loan

19

Regency Oaks Apartments

1.5%

$19,767

$18,180

$9,090

$27,881

$0

$0

N/A

7/27/2015

7/11/2015

N/A

7/10/2015

N/A

No

N/A

Loan

20

Twin City Town Center

1.5%

$8,748

$4,643

$2,321

$0

$0

$0

N/A

6/3/2015

5/28/2015

N/A

5/28/2015

5/28/2015

Yes

11.00%

Loan

4, 10

21

Hammel Medical Office Portfolio

1.5%

$40,083

$0

$0

$99,250

$0

$0

N/A

Property

21.01

Hammel Medical Office Portfolio - 5000 Stonewood Drive

0.3%

8/11/2015

6/30/2015

N/A

6/30/2015

N/A

No

N/A

Property

21.02

Hammel Medical Office Portfolio - 12330 Perry Highway

0.3%

8/4/2015

6/30/2015

N/A

7/6/2015

N/A

No

N/A

Property

21.03

Hammel Medical Office Portfolio - 3000 Stonewood Drive

0.2%

8/11/2015

6/30/2015

N/A

6/30/2015

N/A

No

N/A

Property

21.04

Hammel Medical Office Portfolio - 1000 Stonewood Drive

0.2%

8/11/2015

6/30/2015

N/A

6/30/2015

N/A

No

N/A

Property

21.05

Hammel Medical Office Portfolio - 12300 Perry Highway

0.2%

8/4/2015

6/30/2015

N/A

7/6/2015

N/A

No

N/A

Property

21.06

Hammel Medical Office Portfolio - 105 Bradford Road

0.2%

8/11/2015

6/30/2015

N/A

7/6/2015

N/A

No

N/A

Property

21.07

Hammel Medical Office Portfolio - 4001 Stonewood Drive

0.1%

8/11/2015

6/30/2015

N/A

6/30/2015

N/A

No

N/A

Loan

4

22

Landmark Towers

1.4%

$15,556

$0

$0

$19,063

$31,577

$0

New Tenant Rent Reserve

6/15/2015

4/10/2015

N/A

4/9/2015

N/A

No

N/A

Loan

23

Pageantry West Office Park

1.4%

$7,280

$18,109

$1,534

$0

$919,891

$0

Upfront NCF Reserve; Free Rent Holdbacks; Allabashi Reserve; Kruyer Dental Reserve; Zephyr Reserve

7/15/2015

7/10/2015

N/A

7/10/2015

N/A

No

N/A

Loan

15

24

Coca Cola Bottling Facility

1.4%

$0

$0

$0

$0

$113,555

$250

Rent Concession Reserve Funds; Access Easement Fee Funds

7/24/2015

3/11/2015

N/A

3/11/2015

N/A

No

N/A

Loan

25

Hibernia Apartments

1.3%

$28,363

$0

$0

$0

$0

$0

N/A

5/20/2015

5/18/2015

N/A

5/18/2015

N/A

No

N/A

Loan

26

Embassy Plaza

1.3%

$14,805

$0

$0

$217,263

$0

$0

N/A

6/18/2015

6/15/2015

N/A

6/15/2015

6/15/2015

Yes

16.00%

Loan

27

Twinsburg Town Center

1.2%

$27,747

$15,687

$5,229

$44,735

$321,964

$0

Outstanding TI/LC Reserve; University Hospital Reserve; PetValu Rent Gap Reserve

7/10/2015

6/25/2015

N/A

6/26/2015

N/A

No

N/A

Loan

10, 11

28

MWR Midwest Retail Portfolio

1.2%

$0

$0

$0

$0

$0

$0

N/A

Property

28.01

MWR Midwest Retail Portfolio - Walgreens

0.4%

6/15/2015

5/14/2015

N/A

5/15/2015

N/A

No

N/A

Property

28.02

MWR Midwest Retail Portfolio - TCF National Bank

0.2%

5/18/2015

5/14/2015

N/A

5/15/2015

N/A

No

N/A

Property

28.03

MWR Midwest Retail Portfolio - Staples

0.2%

6/16/2015

5/15/2015

N/A

5/15/2015

N/A

No

N/A

Property

28.04

MWR Midwest Retail Portfolio - Vitamin Shoppe

0.2%

6/16/2015

5/15/2015

N/A

5/14/2015

N/A

No

N/A

Property

28.05

MWR Midwest Retail Portfolio - IHOP

0.1%

6/15/2015

5/14/2015

N/A

5/15/2015

N/A

No

N/A

Property

28.06

MWR Midwest Retail Portfolio - Sherwin Williams

0.1%

5/20/2015

6/19/2015

N/A

5/14/2015

N/A

No

N/A

Property

28.07

MWR Midwest Retail Portfolio - Tim Horton's

0.0%

6/15/2015

5/14/2015

N/A

5/15/2015

N/A

No

N/A

Loan

29

Nichols Square Apartments

1.2%

$11,083

$0

$0

$32,063

$0

$0

N/A

6/5/2015

6/17/2015

N/A

6/1/2015

N/A

No

N/A

Loan

16

30

Towneplace Suites Ontario Airport - Rancho Cucamonga, CA

1.0%

$8,935

$0

$0

$0

$1,000,000

$0

PIP Reserve

4/30/2015

4/13/2015

N/A

4/14/2015

4/14/2015

Yes

8.00%

Loan

31

Crown Point Apartments

1.0%

$9,876

$0

$0

$84,000

$0

$0

N/A

6/23/2015

6/24/2015

N/A

6/18/2015

N/A

No

N/A

Loan

32

Brandemere Apartments

1.0%

$12,722

$0

$0

$0

$0

$0

N/A

4/27/2015

3/31/2015

N/A

4/1/2015

N/A

No

N/A

Loan

33

Courtyard by Marriott Columbia, MO

1.0%

$9,601

$0

$0

$0

$0

$0

N/A

7/14/2015

6/10/2015

N/A

6/8/2015

N/A

No

N/A

Loan

4

34

Staybridge Suites DFW Airport - Irving, TX

1.0%

$16,627

$0

$0

$0

$1,000,000

$0

PIP Reserve

6/30/2015

6/19/2015

N/A

6/22/2015

N/A

No

N/A

Loan

35

Summit Pointe Apartments and Villas

1.0%

$12,281

$15,667

$2,611

$0

$0

$0

N/A

8/17/2015

7/2/2015

N/A

7/2/2015

N/A

No

N/A

Loan

36

TownePlace Suites Frederick, MD

0.9%

$10,699

$7,095

$1,774

$0

$0

$0

N/A

6/29/2015

6/1/2015

N/A

6/1/2015

N/A

No

N/A

Loan

4

37

Manzanita Plaza

0.9%

$18,877

$1,005

$502

$181,675

$614,114

$0

Lease Rollover Reserve; Landlord Work Reserve; Dominos Rent Reserve; Dominos TI Reserve; Metro PCS Rent Reserve

6/19/2015

5/13/2015

N/A

5/14/2015

N/A

No

N/A

Loan

38

Home2Suites Lexington Park, MD

0.8%

$4,263

$8,631

$2,158

$0

$0

$0

N/A

8/11/2015

7/7/2015

N/A

7/7/2015

N/A

No

N/A

Loan

39

Courtyard Marriott - Mankato, MN

0.8%

$11,053

$16,877

$2,295

$0

$0

$0

N/A

7/10/2015

7/1/2015

N/A

7/2/2015

N/A

No

N/A

Loan

40

Sierra Town Center

0.7%

$4,895

$5,352

$765

$36,280

$0

$0

N/A

7/29/2015

7/16/2015

N/A

7/15/2015

N/A

No

N/A

Loan

41

Crescenta Valley Mini Storage

0.6%

$2,524

$854

$854

$0

$0

$0

N/A

7/10/2015

4/10/2015

N/A

4/10/2015

4/10/2015

Yes

11.00%

Loan

4

42

Holiday Inn Express & Suites - Dallas North Tollway, TX

0.6%

$8,467

$0

$0

$0

$500,000

$4,167

PIP Reserve

3/30/2015

4/22/2015

N/A

4/22/2015

N/A

No

N/A

Loan

43

Chenal Creek Shopping Center

0.6%

$3,509

$0

$0

$0

$34,400

$0

Zound's Hearing Aids Reserve; Zound's Hearing Aids Outstanding TI Reserve

5/22/2015

4/27/2015

N/A

4/27/2015

N/A

No

N/A

Loan

44

Pepper Tree Plaza

0.6%

$8,968

$1,784

$892

$0

$0

$0

N/A

7/30/2015

6/25/2015

N/A

6/25/2015

6/24/2015

Yes

6.00%

Loan

45

Chateau Montagne Apartments

0.5%

$10,109

$0

$6,687

$112,720

$0

$0

N/A

6/1/2015

6/8/2015

N/A

6/8/2015

N/A

No

N/A

Loan

46

Eco City MHC

0.5%

$6,721

$2,315

$1,158

$26,406

$0

$0

N/A

7/16/2015

6/25/2015

N/A

6/25/2015

N/A

No

N/A

Loan

47

Brookworth Plaza Outparcels

0.5%

$0

$702

$176

$0

$0

$0

N/A

5/14/2015

3/9/2015

N/A

3/11/2015

N/A

No

N/A

Loan

48

Noah's Ark Self Storage

0.4%

$4,930

$8,730

$2,450

$0

$0

$0

N/A

7/13/2015

7/14/2015

N/A

7/15/2015

N/A

No

N/A

Loan

49

Best Western Weston Inn - West Yellowstone, MT

0.4%

$1,627

$51,732

$3,695

$0

$205,603

$41,323

Seasonality Reserve; Annual Dues Reserve

8/19/2015

7/17/2015

N/A

7/16/2015

N/A

No

N/A

Loan

50

Trocam Plaza

0.4%

$2,507

$984

$984

$0

$8,400

$0

Ambasel Free Rent Holdback

7/9/2015

5/29/2015

N/A

5/28/2015

N/A

No

N/A

Loan

51

New York Plaza

0.4%

$8,404

$24,460

$2,038

$0

$0

$0

N/A

7/14/2015

6/16/2015

N/A

6/17/2015

N/A

No

N/A

Loan

10

52

Fargo Industrial

0.4%

$8,630

$4,574

$1,144

$28,375

$0

$0

N/A

Property

52.01

Fargo Industrial - Main Avenue

0.2%

6/24/2015

6/16/2015

N/A

6/10/2015

N/A

No

N/A

Property

52.02

Fargo Industrial - 13th Street

0.0%

6/24/2015

6/16/2015

N/A

6/12/2015

N/A

No

N/A

Property

52.03

Fargo Industrial - 10th Street

0.1%

6/24/2015

6/16/2015

N/A

6/12/2015

N/A

No

N/A

Loan

10

53

Redding and Roseburg Portfolio

0.4%

$6,331

$3,406

$1,703

$36,250

$0

$0

N/A

Property

53.01

Redding and Roseburg Portfolio - Best Buy Redding

0.2%

6/30/2015

6/29/2015

N/A

6/29/2015

6/26/2015

Yes

6.00%

Property

53.02

Redding and Roseburg Portfolio - Roseburg Medical Plaza

0.1%

6/30/2015

6/30/2015

N/A

6/29/2015

6/26/2015

Yes

3.00%

Loan

54

Blue Diamond Business Center

0.3%

$3,552

$11,183

$1,017

$0

$7,000

$0

Ground Lease Reserve

8/3/2015

7/15/2015

N/A

7/15/2015

N/A

No

N/A

Loan

55

1035 W. Antelope Drive

0.2%

$1,500

$6,097

$610

$0

$0

$0

N/A

8/3/2015

6/8/2015

N/A

7/1/2015

N/A

No

N/A

Loan

56

Guardian Apartments

0.2%

$1,449

$4,275

$2,137

$0

$0

$0

N/A

6/22/2015

6/4/2015

N/A

6/3/2015

N/A

No

N/A

I-10

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

					TOTAL MORTGAGE DEBT INFORMATION					TOTAL DEBT INFORMATION
PropertyFlag	Footnotes	Loan ID	Property Name	% of InitialPool Balance	Cut-off DatePari Passu MortgageDebt Balance	Cut-off DateSubord. MortgageDebt Balance	Total MortgageDebt Cut-offDate LTV Ratio	Total MortgageDebt UWNCF DSCR	Total MortgageDebt UW NOIDebt Yield	Cut-off DateMezzanineDebt Balance	Total DebtCut-off DateLTV Ratio	TotalDebt UWNCF DSCR	Total DebtUW NOIDebt Yield
Loan	3, 4	1	Herald Center	9.8%	$140,000,000		44.6%	1.94x	9.1%	$40,000,000	51.6%	1.66x	7.9%
Loan	5, 6	2	261 Fifth Avenue	9.3%	$70,000,000		60.0%	1.52x	7.4%
Loan	7	3	Roosevelt New Orleans Waldorf Astoria	7.0%	$82,301,306		64.4%	1.70x	12.4%
Loan	8, 9, 10	4	Coastal Equities Retail Portfolio	5.1%	$109,000,000		72.5%	1.48x	10.1%
Property		4.01	Coastal Equities Retail Portfolio - Home Depot	0.5%
Property		4.02	Coastal Equities Retail Portfolio - Glenwood Plaza	0.4%
Property		4.03	Coastal Equities Retail Portfolio - Rodney Village	0.4%
Property		4.04	Coastal Equities Retail Portfolio - Westown Square	0.4%
Property		4.05	Coastal Equities Retail Portfolio - Plaza North	0.4%
Property		4.06	Coastal Equities Retail Portfolio - Mattatuck Plaza	0.3%
Property		4.07	Coastal Equities Retail Portfolio - Ahoskie Commons	0.3%
Property		4.08	Coastal Equities Retail Portfolio - Athens Town Center	0.2%
Property		4.09	Coastal Equities Retail Portfolio - Northeast Plaza	0.2%
Property		4.10	Coastal Equities Retail Portfolio - Summer Commons	0.2%
Property		4.11	Coastal Equities Retail Portfolio - Henderson Marketplace	0.2%
Property		4.12	Coastal Equities Retail Portfolio - Boulevard Plaza	0.2%
Property		4.13	Coastal Equities Retail Portfolio - Hungarybrook	0.2%
Property		4.14	Coastal Equities Retail Portfolio - Cummings Park Plaza	0.2%
Property		4.15	Coastal Equities Retail Portfolio - Market At Riverdale Bend	0.2%
Property		4.16	Coastal Equities Retail Portfolio - Northland Plaza	0.1%
Property		4.17	Coastal Equities Retail Portfolio - Cordele Corners	0.1%
Property		4.18	Coastal Equities Retail Portfolio - Anniston Plaza	0.1%
Property		4.19	Coastal Equities Retail Portfolio - Centre Plaza	0.1%
Property		4.20	Coastal Equities Retail Portfolio - Homosassa Square	0.1%
Property		4.21	Coastal Equities Retail Portfolio - Meeting Square Center	0.1%
Property		4.22	Coastal Equities Retail Portfolio - Plank Plaza	0.1%
Property		4.23	Coastal Equities Retail Portfolio - Laurens Plaza	0.1%
Property		4.24	Coastal Equities Retail Portfolio - Pelham Plaza	0.1%
Property		4.25	Coastal Equities Retail Portfolio - Collins Park Commons	0.0%
Loan	10, 11	5	Colorado Technology Center Portfolio	5.0%
Property		5.01	Colorado Technology Center Portfolio - 1775 Cherry Street	1.0%
Property		5.02	Colorado Technology Center Portfolio - 1480 South Arthur Avenue	0.8%
Property		5.03	Colorado Technology Center Portfolio - 1795 Dogwood Street	0.7%
Property		5.04	Colorado Technology Center Portfolio - 1886 Prairie Way	0.7%
Property		5.05	Colorado Technology Center Portfolio - 321 South Taylor Avenue	0.7%
Property		5.06	Colorado Technology Center Portfolio - 195 CTC Boulevard	0.6%
Property		5.07	Colorado Technology Center Portfolio - 346 South Arthur Avenue	0.5%
Loan	4	6	Villas at Dorsey Ridge	4.6%
Loan		7	Commerce Office Park	4.2%
Loan		8	Asian Garden Mall	3.6%
Loan		9	Bucks County Technology Park	2.6%
Loan	10	10	Citrus & City Place Apartments	2.4%
Property		10.01	Citrus & City Place Apartments - Citrus Apartments	1.4%
Property		10.02	Citrus & City Place Apartments - City Place Apartments	0.9%
Loan	12	11	644 West Putnam Avenue	2.3%
Loan		12	1800 Route 34	2.0%
Loan		13	Lycoming Crossing Shopping Center	1.8%
Loan		14	The Gateway at Summerset Apartments	1.8%
Loan	4, 13	15	Uptown Crossing	1.8%
Loan	14	16	Boise Towne Plaza	1.7%
Loan		17	The Chapman Apartments	1.7%
Loan		18	Everett Apartments Las Vegas	1.5%
Loan		19	Regency Oaks Apartments	1.5%
Loan		20	Twin City Town Center	1.5%
Loan	4, 10	21	Hammel Medical Office Portfolio	1.5%
Property		21.01	Hammel Medical Office Portfolio - 5000 Stonewood Drive	0.3%
Property		21.02	Hammel Medical Office Portfolio - 12330 Perry Highway	0.3%
Property		21.03	Hammel Medical Office Portfolio - 3000 Stonewood Drive	0.2%
Property		21.04	Hammel Medical Office Portfolio - 1000 Stonewood Drive	0.2%
Property		21.05	Hammel Medical Office Portfolio - 12300 Perry Highway	0.2%
Property		21.06	Hammel Medical Office Portfolio - 105 Bradford Road	0.2%
Property		21.07	Hammel Medical Office Portfolio - 4001 Stonewood Drive	0.1%
Loan	4	22	Landmark Towers	1.4%
Loan		23	Pageantry West Office Park	1.4%
Loan	15	24	Coca Cola Bottling Facility	1.4%
Loan		25	Hibernia Apartments	1.3%
Loan		26	Embassy Plaza	1.3%
Loan		27	Twinsburg Town Center	1.2%
Loan	10, 11	28	MWR Midwest Retail Portfolio	1.2%
Property		28.01	MWR Midwest Retail Portfolio - Walgreens	0.4%
Property		28.02	MWR Midwest Retail Portfolio - TCF National Bank	0.2%
Property		28.03	MWR Midwest Retail Portfolio - Staples	0.2%
Property		28.04	MWR Midwest Retail Portfolio - Vitamin Shoppe	0.2%
Property		28.05	MWR Midwest Retail Portfolio - IHOP	0.1%
Property		28.06	MWR Midwest Retail Portfolio - Sherwin Williams	0.1%
Property		28.07	MWR Midwest Retail Portfolio - Tim Horton's	0.0%
Loan		29	Nichols Square Apartments	1.2%
Loan	16	30	Towneplace Suites Ontario Airport - Rancho Cucamonga, CA	1.0%
Loan		31	Crown Point Apartments	1.0%
Loan		32	Brandemere Apartments	1.0%
Loan		33	Courtyard by Marriott Columbia, MO	1.0%
Loan	4	34	Staybridge Suites DFW Airport - Irving, TX	1.0%
Loan		35	Summit Pointe Apartments and Villas	1.0%
Loan		36	TownePlace Suites Frederick, MD	0.9%
Loan	4	37	Manzanita Plaza	0.9%
Loan		38	Home2Suites Lexington Park, MD	0.8%
Loan		39	Courtyard Marriott - Mankato, MN	0.8%
Loan		40	Sierra Town Center	0.7%
Loan		41	Crescenta Valley Mini Storage	0.6%
Loan	4	42	Holiday Inn Express & Suites - Dallas North Tollway, TX	0.6%
Loan		43	Chenal Creek Shopping Center	0.6%
Loan		44	Pepper Tree Plaza	0.6%
Loan		45	Chateau Montagne Apartments	0.5%
Loan		46	Eco City MHC	0.5%
Loan		47	Brookworth Plaza Outparcels	0.5%
Loan		48	Noah's Ark Self Storage	0.4%
Loan		49	Best Western Weston Inn - West Yellowstone, MT	0.4%
Loan		50	Trocam Plaza	0.4%
Loan		51	New York Plaza	0.4%
Loan	10	52	Fargo Industrial	0.4%
Property		52.01	Fargo Industrial - Main Avenue	0.2%
Property		52.02	Fargo Industrial - 13th Street	0.0%
Property		52.03	Fargo Industrial - 10th Street	0.1%
Loan	10	53	Redding and Roseburg Portfolio	0.4%
Property		53.01	Redding and Roseburg Portfolio - Best Buy Redding	0.2%
Property		53.02	Redding and Roseburg Portfolio - Roseburg Medical Plaza	0.1%
Loan		54	Blue Diamond Business Center	0.3%
Loan		55	1035 W. Antelope Drive	0.2%
Loan		56	Guardian Apartments	0.2%

I-11

MSBAM 2015-C25

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

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

(3) Mortgage Loan No. 1, Herald Center, is part of a loan pair evidenced by four pari passu promissory notes with an aggregate Cut-off Date principal balance of $255,000,000. The Herald Center mortgage loan is evidenced by two such pari passu promissory notes (Notes A-2 and A-3) with an aggregate outstanding principal balance as of the Cut-off Date of $115,000,000. The pari passu promissory notes not included in the Issuing Entity (Note A-1 and A-4) evidence the related serviced companion loan, which had an outstanding principal balance as of the Cut-off Date of $140,000,000 and is expected to be held by Morgan Stanley Bank, N.A. or an affiliate thereof on the closing date of this transaction and may be contributed to one or more future securitization transactions or otherwise transferred at any time. Defeasance is permitted at any time on or after the earlier of (a) the end of the two-year period commencing on the securitization closing date with respect to the last Herald Center promissory note to be securitized and (b) the 42nd scheduled payment date.  Unless otherwise indicated, all LTV, DSCR, Debt Yield and Cut-off Date Balance PSF/Unit calculations include the related pari passu serviced companion loan. See “Description of the Mortgage Pool—The A/B Whole Loans and the Loan Pairs—The Herald Center Loan Pair” in this Free Writing Prospectus.

(4) With respect to Mortgage Loan Nos. 1, 6, 15, 21, 22, 34, 37 and 42, Herald Center, Villas at Dorsey Ridge, Uptown Crossing, Hammel Medical Office Portfolio, Landmark Towers, Staybridge Suites DFW Airport - Irving, TX, Manzanita Plaza and Holiday Inn Express & Suites - Dallas North Tollway, TX the related mortgage loan documents permit future mezzanine financing generally subject to compliance with certain combined LTV, DSCR and/or Debt Yield tests. See "Description of the Mortgage Pool—Material Terms and Characteristics of the Mortgage Loans—Subordinate and Other Financing" in the Free Writing Prospectus.

(5) Mortgage Loan No. 2, 261 Fifth Avenue, is part of a loan pair evidenced by two pari passu promissory notes with an aggregate Cut-off Date principal balance of $180,000,000. The 261 Fifth Avenue mortgage loan is evidenced by one pari passu promissory note (Note A-1) with an aggregate outstanding principal balance as of the Cut-off Date of $110,000,000. The pari passu promissory note not included in the Issuing Entity (Note A-2) evidence the related serviced companion loan, which had an outstanding principal balance as of the Cut-off Date of $70,000,000 and was contributed to the BACM 2015-UBS7 securitization trust. Unless otherwise indicated, all LTV, DSCR, Debt Yield and Cut-off Date Balance PSF/Unit calculations include the related pari passu serviced companion loan. See “Description of the Mortgage Pool—The A/B Whole Loans and the Loan Pairs—The 261 Fifth Avenue Loan Pair” in this Free Writing Prospectus.

(6) With respect to Mortgage Loan No. 2, 261 Fifth Avenue, the 3rd Largest Tenant, Mistdoda Capital LLC, is currently subleasing 12,757 sq. ft. on the 24th floor to Christine Valmy International School, Inc., 12,757 sq. ft. on the 25th floor to The Norwest Company, LLC and 12,757 sq. ft. on the 26th floor to Badger & Winters Group, Inc. through the end of the Mistdoda Capital LLC lease term, October 31, 2017.

(7) Mortgage Loan No. 3, Roosevelt New Orleans Waldorf Astoria, is part of a non-serviced loan combination evidenced by three pari passu promissory notes with an aggregate Cut-off Date principal balance of $164,602,613. The Roosevelt New Orleans Waldorf Astoria mortgage loan is evidenced by two such pari passu promissory notes (Notes A-2 and A-3) with an aggregate outstanding principal balance as of the Cut-off Date of $82,301,306. The pari passu promissory note not included in the Issuing Entity (Note A-1) evidences the related non-serviced companion loan, which had an outstanding principal balance as of the Cut-off Date of $82,301,306 and was contributed to the JPMBB 2015-C31 securitization trust. Unless otherwise indicated, all LTV, DSCR, Debt Yield and Cut-off Date Balance PSF/Unit calculations include the related pari passu non-serviced companion loan. See “Description of the Mortgage Pool—The Non-Serviced Loan Combinations—The Roosevelt New Orleans Waldorf Astoria Non-Serviced Loan Combination” in this Free Writing Prospectus.

I-12

MSBAM 2015-C25

(8) Mortgage Loan No. 4, Coastal Equities Retail Portfolio, is part of a non-serviced loan combination evidenced by ten pari passu promissory notes with an aggregate Cut-off Date principal balance of $169,000,000. The Coastal Equities Retail Portfolio mortgage loan is evidenced by four such pari passu promissory notes (Notes A-4, A-5, A-8 and A-9) with an aggregate outstanding principal balance as of the Cut-off Date of $60,000,000. The pari passu promissory notes not included in the Issuing Entity (Notes A-1, A-2, A-3 A-6, A-7 and A-10) evidence the related non-serviced companion loan, which had an outstanding principal balance as of the Cut-off Date of $109,000,000. Notes A-1, A-2, A-3 and A-7, which had an aggregate outstanding principal balance as of the Cut-off Date of $85,000,000, were contributed to the MSBAM 2015-C24 securitization trust. Notes A-6 and A-10, which had an aggregate outstanding principal balance as of the Cut-off Date of $24,000,000, are expected to be held by Morgan Stanley Bank, N.A. or an affiliate thereof on the closing date of this transaction and may be contributed to one or more future securitization transactions or otherwise transferred at any time. Defeasance is permitted at any time on or after the earlier of (a) the end of the two-year period commencing on the securitization closing date with respect to the last Herald Center promissory note to be securitized and (b) the 42nd scheduled payment date.  Unless otherwise indicated, all LTV, DSCR, Debt Yield and Cut-off Date Balance PSF/Unit calculations include the related pari passu non-serviced companion loan. See “Description of the Mortgage Pool—The Non-Serviced Loan Combinations—The Coastal Equities Retail Portfolio Non-Serviced Loan Combination” in this Free Writing Prospectus.

(9) With respect to Mortgage Loan No. 4, Coastal Equities Retail Portfolio, the Appraised Value represents the “portfolio value” conclusion. The sum of the values on a stand-alone basis is $222,450,000. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio based on the appraised value on a stand-alone basis are 76.0% and 68.3%, respectively. See "Risk Factors—Risks Related to the Mortgage Loans—Limitations of Appraisals" in this Free Writing Prospectus.

(10) With respect to Mortgage Loan Nos. 4, 5, 10, 21, 28, 52 and 53, Coastal Equities Retail Portfolio, Colorado Technology Center Portfolio, Citrus & City Place Apartments, Hammel Medical Office Portfolio, MWR Midwest Retail Portfolio, Fargo Industrial and Redding and Roseburg Portfolio each such mortgage loan is secured by multiple properties. For purposes of the statistical information set forth in this Free Writing Prospectus as to such mortgage loans, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Unit calculations are shown on an aggregate basis, and a portion of the Cut-off Date Balance has been allocated to each mortgaged property based on the respective Appraised Values and/or UW NCF, among other methods.

(11) With respect to Mortgage Loan Nos. 5 and 28, Colorado Technology Center Portfolio and MWR Midwest Retail Portfolio the related loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, in connection with a partial defeasance or prepayment of the related mortgage loan. See “Description of the Mortgage Pool—Material Terms and Characteristics of the Mortgage Loans—Defeasance Loans” and “—Partial Releases Other Than in Connection with Defeasance” in this Free Writing Prospectus.

(12) With respect to Mortgage Loan No. 11, 644 West Putnam Avenue, the Appraised Value represents the “prospective market value upon stabilization” value of $35,500,000 as of November 1, 2015, which is includes the lease-up costs associated with new tenants Mo Co Ho Co and WestMed and results in a Cut-off Date LTV Ratio of 75.0%. The “as-is” appraised value as of June 22, 2015 is $33,700,000, which results in a Cut-off Date Ratio of 79.0%. See “Risk Factors—Limitations of Appraisals” in this Free Writing Prospectus.

(13) With respect to Mortgage Loan No. 15, Uptown Crossing, the mortgaged property is comprised of 135 student housing units totaling 70,134 SF and 56,021 SF of first and second floor retail and office space. The student housing space was 97.8% occupied as of June 15, 2015 and the retail/office space was 96.5% occupied as of June 16, 2015.

(14) With respect to Mortgage Loan No. 16, Boise Towne Plaza, the Debt Service Payment Grace Period to Impose Default is zero days, but two days once every 12 months.

(15) With respect to Mortgage Loan No. 24, Coca Cola Bottling Facility, the Appraised Value represents the “as stabilized” value of $21,800,000 as of October 1, 2015, which is the rent commencement date for the sole tenant at the property, “Coca-Cola,” for which $112,030 was reserved as a rent holdback at loan origination. The “as is” value as of February 23, 2015 is $20,000,000. See “Risk Factors—Risks Related to the Mortgage Loans—Limitations of Appraisals” in this Free Writing Prospectus.

I-13

MSBAM 2015-C25

(16) With respect to Mortgage Loan No. 30, Towneplace Suites Ontario Airport - Rancho Cucamonga, CA, the Appraised Value represents the “as-stabilized” value of $18,600,000 as of April 1, 2018, which assumes the completion of a property improvement plan of which $1,000,000 was reserved at closing and results in a Cut-off Date LTV Ratio of 66.4%. The “as-is” appraised value as of April 1, 2015 is $16,300,000, which results in a Cut-off Date Ratio of 75.8%. See “Risk Factors—Limitations of Appraisals” in this Free Writing Prospectus.

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

B. “Prepayment Fee” shall mean an amount equal to the greater of (i) the Yield Maintenance Amount, or (ii) (A) during the continuation of an Event of Default, five percent (5%) of the unpaid principal balance of the Note as of the Prepayment Date or (B) otherwise, one percent (1%) of the unpaid principal balance of the note as of the Prepayment Date. “Yield Maintenance Amount” shall mean the present value, as of the Prepayment Date, of the remaining scheduled payments of principal and interest from the Prepayment Date through the Open Prepayment Date (including any balloon payment) determined by discounting such payments at the Discount Rate, less the amount of principal being prepaid. “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Treasury Rate when compounded semi-annually. “Treasury Rate” shall mean the yield calculated by the linear interpolation of the yields, as reported in Federal Reserve Statistical Release H.15 Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the Open Prepayment Date. (In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Treasury Rate.)

C. “Yield Maintenance” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the Loan through and including the Payment Date immediately following the end of the Lockout Period, each equal to the amount of interest which would be due on the principal amount of the Loan being prepaid assuming a per annum interest rate equal to the excess of the Interest Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, “Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected 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 Payment Date immediately following the end of the Lockout Period, and converted to a monthly compounded nominal yield. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Reinvestment Yield. The “Prepayment Calculation Date” shall mean, as applicable, the Payment Date on which Lender applies any prepayment to the reduction of the outstanding principal amount of the Note. Lender’s calculation of Yield Maintenance shall be conclusive and binding absent manifest error.

I-14

MSBAM 2015-C25

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

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

F. “Prepayment Fee” shall mean an amount equal to the greater of (i) the Yield Maintenance Amount, or (ii) (A) if prior to Prepayment Lockout Expiration Date or during the continuation of an Event of Default, five percent (5%) of the unpaid principal balance of the Note as of the Prepayment Date or (B) otherwise, one percent (1%) of the unpaid principal balance of the note as of the Prepayment Date. “Yield Maintenance Amount” shall mean the present value, as of the Prepayment Date, of the remaining scheduled payments of principal and interest from the Prepayment Date through the Stated Maturity Date (including any balloon payment) determined by discounting such payments at the Discount Rate, less the amount of principal being prepaid. “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Treasury Rate when compounded semi-annually. “Treasury Rate” shall mean the yield calculated by the linear interpolation of the yields, as reported in Federal Reserve Statistical Release H.15 Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the Stated Maturity Date. (In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Treasury Rate.)

I-15

MSBAM 2015-C25

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

I-16