FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-206847-04

The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-206847) for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll free 1-800-294-1322 or by email to dg.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”), KeyBanc Capital Markets Inc. (together with their affiliates, "KeyBank"), 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 KeyBank, the “Underwriters”). This material was not produced by an Underwriter’s research analyst, although it may refer to an Underwriter’s research analyst or research report. Unless otherwise indicated, these views (if any) are the author’s and may differ from those of the fixed income or equity research departments of the Underwriters or others in those firms.

This material may have been prepared by or in conjunction with the respective trading desks of the Underwriters that may deal as principal in or own or act as market maker or liquidity provider for the securities/instruments (or related derivatives) mentioned herein. The trading desk 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.

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

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

The information contained in this material is subject to change, completion or amendment from time to time, and the information in this material supersedes information in any other communication 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 an 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 and issued by the Underwriters for intended distribution to market professionals and institutional investor clients. Other recipients should seek independent investment advice prior to making any investment decision based on this material. This material does not provide individually tailored investment advice or offer tax, regulatory, accounting or legal advice. Prior to entering into any proposed transaction, recipients should determine, in consultation with their own investment, legal, tax, regulatory and accounting advisors, the economic risks and merits, as well as the legal, tax, regulatory and accounting characteristics and consequences, of the transaction. You should consider this material as only a single factor in making an investment decision.

The value of and income from investments may vary because of changes in interest rates, foreign exchange rates, default rates, prepayment rates, securities/instruments prices, market indexes, operational or financial conditions of companies or other factors. There may be time limitations on the exercise of options or other rights in securities/instruments transactions. Past performance is not necessarily a guide to future performance. Estimates of future performance are based on assumptions that may not be realized. Actual events may differ from those assumed and changes to any assumptions may have a material impact on any projections or estimates. Other events not taken into account may occur and may significantly affect the projections or estimates. Certain assumptions may have been made for modeling purposes only to simplify the presentation and/or calculation of any projections or estimates, and the Underwriters do not represent that any such assumptions will reflect actual future events. Accordingly, there can be no assurance that estimated returns or projections will be realized or that actual returns or performance results will not materially differ from those estimated herein. Some of the information contained in this document may be aggregated data of transactions in securities or other financial instruments executed by 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 agree that they (and their employees, representatives, and other agents) may disclose to any and all persons, without limitation of any kind from the commencement of discussions, the U.S. federal and state income tax treatment and tax structure of the transaction and all materials of any kind (including opinions or other tax analyses) that are provided to it relating to the tax treatment and tax structure (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.

THE DISTRIBUTION OF THIS MATERIAL (A) IF MADE BY A PERSON WHO IS NOT AN AUTHORIZED PERSON UNDER THE FINANCIAL SERVICES AND MARKETS ACT 2000 (“FSMA”), IS BEING MADE ONLY TO, OR DIRECTED ONLY AT, PERSONS WHO (I) ARE OUTSIDE THE UNITED KINGDOM, OR (II) HAVE PROFESSIONAL EXPERIENCE IN MATTERS RELATING TO INVESTMENTS AND QUALIFY AS INVESTMENT PROFESSIONALS IN ACCORDANCE WITH ARTICLE 19(5) OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (FINANCIAL PROMOTION) ORDER 2005 (THE “FINANCIAL PROMOTION ORDER”), OR (III) ARE PERSONS FALLING WITHIN ARTICLE 49(2)(A) THROUGH (D) (HIGH NET WORTH COMPANIES, UNINCORPORATED ASSOCIATIONS, ETC.) OF THE FINANCIAL PROMOTION ORDER; AND (B) IF MADE BY A PERSON WHO IS AN AUTHORIZED PERSON UNDER THE FSMA, IS BEING MADE ONLY TO, OR DIRECTED ONLY AT, PERSONS WHO (I) ARE OUTSIDE THE UNITED KINGDOM, OR (II) HAVE PROFESSIONAL EXPERIENCE IN MATTERS RELATING TO INVESTMENTS AND QUALIFY AS INVESTMENT PROFESSIONALS IN ACCORDANCE WITH ARTICLE 14(5) OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (PROMOTION OF COLLECTIVE INVESTMENT SCHEMES) (EXEMPTIONS) ORDER 2001 (THE “PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER”), OR (III) ARE PERSONS FALLING WITHIN ARTICLE 22(2)(A) THROUGH (D) (“HIGH NET WORTH COMPANIES, UNINCORPORATED ASSOCIATIONS, ETC.”) OF THE PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER, OR (IV) ARE PERSONS TO WHOM THE ISSUING ENTITY MAY LAWFULLY BE PROMOTED IN ACCORDANCE WITH CHAPTER 4.12 OF THE UK FINANCIAL CONDUCT AUTHORITY’S CONDUCT OF BUSINESS SOURCEBOOK.

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, KEYBANC CAPITAL MARKETS 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 this material having been sent via Bloomberg or another email system.

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS 

Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Mortgage Loan Originator(1)	Mortgage Loan Seller(1)	Original Balance	Cut-off Date Balance	Maturity/ARD Balance	Cut-off Date Balance per SF/ Units/Rooms/Pads	Loan Purpose	Sponsor
Loan	4, 5	1	Hilton Hawaiian Village	6.9%	MSBNA	MSMCH	$63,000,000	$63,000,000	$63,000,000	$243,566.43	Refinance	Park Intermediate Holdings LLC
Loan	4, 6, 7	2	191 Peachtree	6.1%	MSBNA	MSMCH	$55,000,000	$55,000,000	$55,000,000	$143.60	Acquisition	Oaktree Capital Management, L.P.; Banyan Street Capital, LLC
Loan	4	3	Wolfchase Galleria	6.1%	MSBNA	MSMCH	$55,000,000	$54,922,796	$44,022,898	$420.48	Refinance	Simon Property Group, L.P.
Loan	6	4	100 Hamilton	5.8%	BANA	BANA	$53,000,000	$53,000,000	$53,000,000	$737.88	Refinance	RREEF Spezial Invest GmbH
Loan	4	5	Potomac Mills	5.7%	BANA	BANA	$52,000,000	$52,000,000	$52,000,000	$199.32	Refinance	Simon Property Group, L.P.
Loan	4, 8	6	FedEx Ground Portfolio	4.7%	BANA	BANA	$42,500,000	$42,500,000	$42,500,000	$226.33	Acquisition	PA-SC Venture I LLC
Property		6.01	Fedex - Yonkers, NY		BANA	BANA	$18,190,619	$18,190,619	$18,190,619
Property		6.02	Fedex - Elmsford, NY		BANA	BANA	$17,218,685	$17,218,685	$17,218,685
Property		6.03	Fedex - Bridgeport, PA		BANA	BANA	$7,090,696	$7,090,696	$7,090,696
Loan		7	Big Flats Consumer Square	4.4%	MSBNA	MSMCH	$40,300,000	$40,300,000	$36,420,598	$70.18	Acquisition	DRA Advisors LLC; DLC Management Corporation
Loan	6	8	The Barlow	4.1%	SMC	SMF III	$37,500,000	$37,500,000	$32,320,081	$209.88	Refinance	Bernard Aldridge
Loan		9	The Crossings of Spring Hill	3.2%	CIBC	CIBC	$28,845,000	$28,845,000	$25,429,474	$131.17	Acquisition	Dr. Hardam S. Azad
Loan		10	Club Royale Apartments	3.1%	BANA	BANA	$27,750,000	$27,711,899	$22,307,494	$82,969.76	Refinance	H.K. Realty, Inc.; J.K. Properties, Inc.
Loan	4	11	American Greetings HQ	3.0%	BANA	BANA	$27,000,000	$26,952,706	$20,045,350	$140.00	Refinance	H L & L Property Company
Loan		12	Willco Business Center	2.8%	SMC	SMF III	$25,450,000	$25,450,000	$21,946,393	$89.32	Refinance	Richard Cohen; Melvin Lenkin; James H. Moshovitis
Loan	11	13	Enterprise Plaza	2.7%	MSBNA	MSMCH	$24,500,000	$24,500,000	$21,578,438	$128.80	Refinance	Combined Holding Company LLC
Loan	8, 9	14	Walgreens Pool 7	2.7%	SMC	SMF III	$24,519,000	$24,487,754	$19,892,715	$281.03	Refinance	John E. Gross
Property		14.01	Walgreens Oak Brook		SMC	SMF III	$4,762,000	$4,755,931	$3,863,498
Property		14.02	Walgreens Park Ridge		SMC	SMF III	$4,731,000	$4,724,971	$3,838,347
Property		14.03	Walgreens Dallas		SMC	SMF III	$4,186,000	$4,180,666	$3,396,179
Property		14.04	Walgreens Round Lake Beach		SMC	SMF III	$4,149,000	$4,143,713	$3,366,160
Property		14.05	Walgreens Pasadena		SMC	SMF III	$3,772,000	$3,767,193	$3,060,293
Property		14.06	Walgreens Scottsdale		SMC	SMF III	$2,919,000	$2,915,280	$2,368,238
Loan	10	15	Le Meridien Tampa	2.6%	MSBNA	MSMCH	$24,000,000	$24,000,000	$20,398,251	$184,615.38	Refinance	Development Services Group
Loan	12	16	Parkview Plaza	2.5%	BANA	BANA	$22,500,000	$22,500,000	$18,687,399	$117.32	Refinance	Cedarwood Development
Loan	8, 9	17	Walgreens Pool 5	2.2%	SMC	SMF III	$20,350,000	$20,324,067	$16,510,330	$257.86	Refinance	John E. Gross
Property		17.01	Walgreens Ballwin		SMC	SMF III	$5,458,000	$5,451,045	$4,428,176
Property		17.02	Walgreens Espanola		SMC	SMF III	$4,944,000	$4,937,700	$4,011,158
Property		17.03	Walgreens Round Rock		SMC	SMF III	$4,061,000	$4,055,825	$3,294,764
Property		17.04	Walgreens Dickson		SMC	SMF III	$3,021,000	$3,017,150	$2,450,993
Property		17.05	Walgreens Burleson		SMC	SMF III	$2,866,000	$2,862,348	$2,325,239
Loan		18	Advance Auto Parts Distribution Facility	2.1%	KeyBank	KeyBank	$19,000,000	$19,000,000	$17,420,230	$54.68	Acquisition	Northbridge Partners, LLC
Loan		19	Rosedale Marketplace	2.0%	MSBNA	MSMCH	$18,000,000	$18,000,000	$15,810,751	$117.34	Refinance	Tanurb Development Inc.
Loan		20	Livonia Commons	1.9%	MSBNA	MSMCH	$17,500,000	$17,452,966	$14,018,116	$116.04	Refinance	Thomas R. Green
Loan	8	21	Capitol Hill Apartment Portfolio	1.7%	BANA	BANA	$15,000,000	$15,000,000	$12,723,883	$92,592.59	Refinance	Gary Mulhair; Sandra Mulhair; Michael Galgon
Property		21.01	Ilaria Apartments		BANA	BANA	$6,015,515	$6,015,515	$5,102,714
Property		21.02	Morino Apartments		BANA	BANA	$5,944,993	$5,944,993	$5,042,893
Property		21.03	Cortena Apartments		BANA	BANA	$3,039,492	$3,039,492	$2,578,276
Loan		22	Trinity Village	1.5%	KeyBank	KeyBank	$13,725,000	$13,725,000	$11,736,434	$192.68	Acquisition	Robert Berger; Richard Glickman; Tony Passander
Loan		23	Carelton Courtyard and University Place	1.4%	CIBC	CIBC	$12,975,000	$12,975,000	$11,307,772	$50,486.38	Refinance	Gregory A. Cason; Redwood-Kairos
Loan		24	Alicia Office Park	1.3%	SMC	SMF III	$12,200,000	$12,200,000	$9,989,420	$139.32	Refinance	John Davenport; Jeffrey K. Nickell; Mark Valentine
Loan	8	25	James Creek and Foxfire Student Housing	1.2%	MSBNA	MSMCH	$10,750,000	$10,704,231	$8,547,862	$93,896.77	Refinance	James Campbell; Beverly Campbell
Property		25.01	James Creek		MSBNA	MSMCH	$8,808,550	$8,771,047	$7,004,118
Property		25.02	Foxfire		MSBNA	MSMCH	$1,941,450	$1,933,184	$1,543,744
Loan	8, 13	26	Stout Field Industrial Portfolio	1.1%	SMC	SMF III	$9,800,000	$9,800,000	$8,013,155	$21.06	Acquisition	Matthew Cody Cowan; Clay Carter
Property		26.01	4001 West Minnesota Street		SMC	SMF III	$7,513,543	$7,513,543	$6,143,590
Property		26.02	1806 and 1848 Stout Field Drive		SMC	SMF III	$2,286,457	$2,286,457	$1,869,565
Loan	8, 9	27	Southeast Retail Portfolio	1.0%	KeyBank	KeyBank	$9,400,000	$9,400,000	$8,654,507	$52.32	Refinance	Wheeler Real Estate Investment Trust, Inc.
Property		27.01	Sangaree Plaza		KeyBank	KeyBank	$3,977,600	$3,977,600	$3,662,145
Property		27.02	Tri-County Plaza		KeyBank	KeyBank	$2,843,175	$2,843,175	$2,617,689
Property		27.03	Berkley Center		KeyBank	KeyBank	$2,579,225	$2,579,225	$2,374,672
Loan		28	105 South York Street	1.0%	CIBC	CIBC	$8,900,000	$8,900,000	$7,792,659	$180.40	Refinance	Frank Catalano
Loan		29	Bay Area Self Storage Phase 1	1.0%	BANA	BANA	$8,750,000	$8,750,000	$8,750,000	$141.73	Refinance	Derek K. Hunter, Jr.
Loan		30	The Heights at State College Phase IV	0.9%	CIBC	CIBC	$8,350,000	$8,350,000	$6,965,657	$65,234.38	Refinance	William J. Leone; W. Grant Scott; David E. Meese; Keith R. Cooper
Loan		31	Big Springs Village	0.9%	BANA	BANA	$8,300,000	$8,300,000	$7,093,865	$66.34	Refinance	Ben F. Kushner; Warren N. Steinberg
Loan		32	Whisper Creek	0.8%	SMC	SMF III	$7,700,000	$7,700,000	$6,510,398	$16,594.83	Acquisition	Granite Communities, LLC
Loan		33	Kohl’s - Lutz, FL Fee	0.8%	KeyBank	KeyBank	$7,400,000	$7,390,758	$6,813,041	$83.13	Refinance	Santo Carollo; William Nye
Loan		34	Harris Industrial Building	0.8%	KeyBank	KeyBank	$7,125,000	$7,125,000	$5,838,407	$68.39	Refinance	GBR Capital; Riverbend Holdings
Loan		35	Gateway Plaza	0.8%	KeyBank	KeyBank	$7,000,000	$6,991,161	$5,715,973	$69.26	Refinance	Charles W. Wilcox; Robin Brooksbank
Loan	8, 9, 14	36	Florida NNN Portfolio I	0.5%	KeyBank	KeyBank	$4,440,000	$4,440,000	$3,660,846	$342.02	Refinance	McKinley, Inc.
Property		36.01	Pei Wei/Mattress One		KeyBank	KeyBank	$3,078,000	$3,078,000	$2,537,857
Property		36.02	Aspen Dental		KeyBank	KeyBank	$1,362,000	$1,362,000	$1,122,989
Loan	8, 9, 14	37	Florida NNN Portfolio II	0.2%	KeyBank	KeyBank	$1,940,000	$1,940,000	$1,599,558	$342.02	Refinance	McKinley, Inc.
Property		37.01	Taco Bell Orlando Leased Fee		KeyBank	KeyBank	$991,060	$991,060	$817,143
Property		37.02	Just Brakes Tampa		KeyBank	KeyBank	$948,940	$948,940	$782,415
Loan		38	StorQuest - Oakland, CA	0.6%	BANA	BANA	$5,600,000	$5,600,000	$5,116,960	$340.90	Refinance	William Warren Group
Loan		39	Fairgate Apartments	0.6%	CIBC	CIBC	$5,363,250	$5,363,250	$4,631,663	$24,829.86	Acquisition	Samuel R. Pepper
Loan		40	Chestnut Commons	0.6%	KeyBank	KeyBank	$5,250,000	$5,250,000	$4,330,100	$110.41	Refinance	Carnegie Properties, Inc.
Loan		41	The Orchard	0.6%	BANA	BANA	$5,100,000	$5,100,000	$4,290,814	$155.00	Acquisition	Highpoint Capital
Loan		42	Bay Area Self Storage Phase 2	0.6%	BANA	BANA	$5,000,000	$5,000,000	$5,000,000	$126.53	Refinance	Derek K. Hunter, Jr.
Loan		43	Vista Lofts	0.6%	CIBC	CIBC	$5,000,000	$5,000,000	$4,344,856	$137.25	Refinance	Ben D. Arnold
Loan		44	Valencia Apartments	0.5%	BANA	BANA	$4,400,000	$4,393,959	$3,537,045	$86,156.05	Refinance	H.K. Realty, Inc.; J.K. Properties, Inc.
Loan		45	Falcon Creek Phase II Apartments	0.5%	BANA	BANA	$4,330,000	$4,324,398	$3,520,054	$90,091.62	Refinance	BECO Asset Management
Loan		46	Diamond Southwest Industrial	0.5%	KeyBank	KeyBank	$4,250,000	$4,244,373	$3,440,187	$100.26	Acquisition	Jason W. Moore; James S. Forage
Loan		47	Burnet House Apartments	0.5%	BANA	BANA	$4,200,000	$4,194,233	$3,376,269	$116,506.48	Refinance	H.K. Realty, Inc.; J.K. Properties, Inc.
Loan		48	Windy Knolls Phase II Apartments	0.4%	BANA	BANA	$3,950,000	$3,950,000	$3,220,778	$94,047.62	Refinance	BECO Asset Management
Loan		49	Colonial East Apartments	0.4%	CIBC	CIBC	$3,420,000	$3,420,000	$2,953,486	$17,812.50	Acquisition	Samuel R. Pepper
Loan		50	2601 Westinghouse Boulevard	0.4%	CIBC	CIBC	$3,380,000	$3,380,000	$3,099,905	$31.40	Acquisition	Franklin B. Mandel; Harold Kaufman
Loan		51	Walgreens - Alma, MI	0.4%	KeyBank	KeyBank	$3,350,000	$3,344,161	$2,490,222	$225.65	Acquisition	Lambros Kapodistrias; John Hanjiantoniou
Loan	8	52	Michigan Rite Aid Portfolio	0.4%	KeyBank	KeyBank	$3,275,000	$3,262,890	$1,424,061	$145.93	Refinance	Dawn Smith O’Rourke
Property		52.01	Rite Aid - Spring Lake, MI		KeyBank	KeyBank	$1,677,000	$1,670,799	$729,206
Property		52.02	Rite Aid - Coloma, MI		KeyBank	KeyBank	$1,598,000	$1,592,091	$694,855
Loan		53	CVS Pharmacy - Sanford, FL	0.3%	CIBC	CIBC	$3,100,000	$3,100,000	$2,536,033	$284.20	Acquisition	Michael Miserendino
Loan		54	Manassas Crossroads	0.3%	BANA	BANA	$3,000,000	$3,000,000	$3,000,000	$239.71	Refinance	Water Street Acquisitions
Loan		55	Park Royale Apartments	0.2%	BANA	BANA	$1,990,000	$1,987,268	$1,599,708	$110,403.76	Refinance	H.K. Realty, Inc.; J.K. Properties, Inc.
Loan		56	StorQuest - Tucson Pima, AZ	0.2%	BANA	BANA	$1,900,000	$1,900,000	$1,679,387	$34.68	Refinance	William Warren Group

A-1-1 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS 

						MORTGAGED PROPERTY CHARACTERISTICS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Non-Recourse Carveout Guarantor	No. of Properties	General Property Type	Detailed Property Type	Title Type	Ground Lease Initial Lease Expiration Date
Loan	4, 5	1	Hilton Hawaiian Village	6.9%	Park Intermediate Holdings LLC	1	Hospitality	Full Service	Fee / Leasehold	7/31/2035
Loan	4, 6, 7	2	191 Peachtree	6.1%	Rodolfo Prio Touzet; Oaktree Pinnacle Investment Fund, L.P.	1	Office	CBD	Fee / Leasehold	2/10/2087
Loan	4	3	Wolfchase Galleria	6.1%	Simon Property Group, L.P.	1	Retail	Regional Mall	Fee	N/A
Loan	6	4	100 Hamilton	5.8%	N/A	1	Office	CBD	Fee	N/A
Loan	4	5	Potomac Mills	5.7%	Simon Property Group, L.P.	1	Retail	Super Regional Mall	Fee	N/A
Loan	4, 8	6	FedEx Ground Portfolio	4.7%	PA-SC Venture I Equity Sub LLC	3
Property		6.01	Fedex - Yonkers, NY				Industrial	Distribution Warehouse	Fee	N/A
Property		6.02	Fedex - Elmsford, NY				Industrial	Distribution Warehouse	Fee	N/A
Property		6.03	Fedex - Bridgeport, PA				Industrial	Distribution Warehouse	Fee	N/A
Loan		7	Big Flats Consumer Square	4.4%	DRA Growth and Income Master Fund IX, LLC	1	Retail	Anchored	Fee	N/A
Loan	6	8	The Barlow	4.1%	Bernard Aldridge	1	Mixed Use	Retail/Industrial	Fee	N/A
Loan		9	The Crossings of Spring Hill	3.2%	Dr. Hardam S. Azad	1	Retail	Anchored	Fee	N/A
Loan		10	Club Royale Apartments	3.1%	J.K. Properties, Inc.	1	Multifamily	Garden	Fee	N/A
Loan	4	11	American Greetings HQ	3.0%	Elie Weiss	1	Office	Suburban	Leasehold	6/27/2089
Loan		12	Willco Business Center	2.8%	Richard Cohen; Melvin Lenkin; James H. Moshovitis	1	Industrial	Warehouse/Flex	Fee	N/A
Loan	11	13	Enterprise Plaza	2.7%	Combined Holding Company LLC	1	Retail	Anchored	Fee	N/A
Loan	8, 9	14	Walgreens Pool 7	2.7%	John E. Gross	6
Property		14.01	Walgreens Oak Brook				Retail	Free-Standing	Fee	N/A
Property		14.02	Walgreens Park Ridge				Retail	Free-Standing	Fee	N/A
Property		14.03	Walgreens Dallas				Retail	Free-Standing	Fee	N/A
Property		14.04	Walgreens Round Lake Beach				Retail	Free-Standing	Fee	N/A
Property		14.05	Walgreens Pasadena				Retail	Free-Standing	Fee	N/A
Property		14.06	Walgreens Scottsdale				Retail	Free-Standing	Fee	N/A
Loan	10	15	Le Meridien Tampa	2.6%	Gary Prosterman	1	Hospitality	Full Service	Leasehold	3/31/2119
Loan	12	16	Parkview Plaza	2.5%	Lenora J. Petrarca	1	Retail	Anchored	Fee	N/A
Loan	8, 9	17	Walgreens Pool 5	2.2%	John E. Gross	5
Property		17.01	Walgreens Ballwin				Retail	Free-Standing	Fee	N/A
Property		17.02	Walgreens Espanola				Retail	Free-Standing	Fee	N/A
Property		17.03	Walgreens Round Rock				Retail	Free-Standing	Fee	N/A
Property		17.04	Walgreens Dickson				Retail	Free-Standing	Fee	N/A
Property		17.05	Walgreens Burleson				Retail	Free-Standing	Fee	N/A
Loan		18	Advance Auto Parts Distribution Facility	2.1%	Dean Withington Atkins; Chester Greenough Atkins; Gregory Scott Lauze	1	Industrial	Warehouse	Fee	N/A
Loan		19	Rosedale Marketplace	2.0%	Tanurb	1	Retail	Anchored	Fee	N/A
Loan		20	Livonia Commons	1.9%	Thomas R. Green; Matthias D. Renner (Springing)	1	Retail	Anchored	Fee	N/A
Loan	8	21	Capitol Hill Apartment Portfolio	1.7%	Gary Mulhair; Sandra Mulhair; Michael Galgon	3
Property		21.01	Ilaria Apartments				Multifamily	Mid-Rise	Fee	N/A
Property		21.02	Morino Apartments				Multifamily	Mid-Rise	Fee	N/A
Property		21.03	Cortena Apartments				Multifamily	Mid-Rise	Fee	N/A
Loan		22	Trinity Village	1.5%	Robert Berger; Richard Glickman; Tony Passander	1	Retail	Unanchored	Fee	N/A
Loan		23	Carelton Courtyard and University Place	1.4%	Gregory A. Cason	1	Multifamily	Garden	Fee	N/A
Loan		24	Alicia Office Park	1.3%	John Davenport; Jeffrey K. Nickell; Mark Valentine	1	Office	Suburban	Fee	N/A
Loan	8	25	James Creek and Foxfire Student Housing	1.2%	James Campbell; Beverly Campbell	2
Property		25.01	James Creek				Multifamily	Student Housing	Fee	N/A
Property		25.02	Foxfire				Multifamily	Student Housing	Fee	N/A
Loan	8, 13	26	Stout Field Industrial Portfolio	1.1%	Matthew Cody Cowan; Clay Carter	2
Property		26.01	4001 West Minnesota Street				Industrial	Cold Storage	Fee	N/A
Property		26.02	1806 and 1848 Stout Field Drive				Industrial	Warehouse	Fee	N/A
Loan	8, 9	27	Southeast Retail Portfolio	1.0%	Wheeler Real Estate Investment Trust, Inc.	3
Property		27.01	Sangaree Plaza				Retail	Anchored	Fee	N/A
Property		27.02	Tri-County Plaza				Retail	Anchored	Fee	N/A
Property		27.03	Berkley Center				Retail	Anchored	Fee	N/A
Loan		28	105 South York Street	1.0%	Frank Catalano	1	Mixed Use	Office/Retail	Fee	N/A
Loan		29	Bay Area Self Storage Phase 1	1.0%	Derek K. Hunter, Jr.; Derek K. Hunter, Jr. and Lori Rae Hunter as Co-Trustees of The Hunter 1988 Revocable Trust U/A/D August 4, 1988, as amended and restated on November 9, 1995	1	Self Storage	Self Storage	Fee	N/A
Loan		30	The Heights at State College Phase IV	0.9%	William J. Leone; W. Grant Scott; David E. Meese; Keith R. Cooper	1	Multifamily	Student Housing	Fee	N/A
Loan		31	Big Springs Village	0.9%	Ben F. Kushner; Warren N. Steinberg	1	Retail	Anchored	Fee	N/A
Loan		32	Whisper Creek	0.8%	Granite Communities, LLC	1	Manufactured Housing	Manufactured Housing	Fee	N/A
Loan		33	Kohl’s - Lutz, FL Fee	0.8%	Santo Carollo; William Nye	1	Leased Fee	Leased Fee	Fee	N/A
Loan		34	Harris Industrial Building	0.8%	Frank L. VanderSloot, as Trustee of the Frank L. VanderSloot Trust dated November 20, 2012	1	Industrial	Flex	Fee	N/A
Loan		35	Gateway Plaza	0.8%	Charles W. Wilcox; Charlotte T. Wilcox	1	Retail	Anchored	Fee	N/A
Loan	8, 9, 14	36	Florida NNN Portfolio I	0.5%	Ronald N. Weiser, individually and as Trustee of the Ronald N. Weiser Trust u/a/d June 7, 1983, as amended and/or restated	2
Property		36.01	Pei Wei/Mattress One				Retail	Shadow Anchored	Fee	N/A
Property		36.02	Aspen Dental				Retail	Free-Standing	Fee	N/A
Loan	8, 9, 14	37	Florida NNN Portfolio II	0.2%	Ronald N. Weiser, individually and as Trustee of the Ronald N. Weiser Trust u/a/d June 7, 1983, as amended and/or restated	2
Property		37.01	Taco Bell Orlando Leased Fee				Leased Fee	Leased Fee	Fee	N/A
Property		37.02	Just Brakes Tampa				Retail	Free-Standing	Fee	N/A
Loan		38	StorQuest - Oakland, CA	0.6%	Timothy B. Hobin; William W. Hobin; Clark W. Porter	1	Self Storage	Self Storage	Fee	N/A
Loan		39	Fairgate Apartments	0.6%	Samuel R. Pepper	1	Multifamily	Garden	Fee	N/A
Loan		40	Chestnut Commons	0.6%	Carnegie Properties, Inc.	1	Retail	Shadow Anchored	Fee	N/A
Loan		41	The Orchard	0.6%	Jeffrey Seltzer	1	Retail	Unanchored	Fee	N/A
Loan		42	Bay Area Self Storage Phase 2	0.6%	Derek K. Hunter, Jr.; Derek K. Hunter, Jr. and Lori Rae Hunter as Co-Trustees of The Hunter 1988 Revocable Trust U/A/D August 4, 1988, as amended and restated on November 9, 1995	1	Self Storage	Self Storage	Fee	N/A
Loan		43	Vista Lofts	0.6%	Ben D. Arnold	1	Mixed Use	Multifamily/Retail	Fee	N/A
Loan		44	Valencia Apartments	0.5%	H.K. Realty, Inc.	1	Multifamily	Garden	Fee	N/A
Loan		45	Falcon Creek Phase II Apartments	0.5%	C. Burton Cutright; Eric G. Olson	1	Multifamily	Garden	Fee	N/A
Loan		46	Diamond Southwest Industrial	0.5%	Jason W. Moore; James S. Forage	1	Industrial	Flex	Fee	N/A
Loan		47	Burnet House Apartments	0.5%	H.K. Realty, Inc.	1	Multifamily	Garden	Fee	N/A
Loan		48	Windy Knolls Phase II Apartments	0.4%	C. Burton Cutright; Eric G. Olson	1	Multifamily	Garden	Fee	N/A
Loan		49	Colonial East Apartments	0.4%	Samuel R. Pepper	1	Multifamily	Garden	Fee	N/A
Loan		50	2601 Westinghouse Boulevard	0.4%	Franklin B. Mandel; Harold Kaufman	1	Industrial	Flex	Fee	N/A
Loan		51	Walgreens - Alma, MI	0.4%	Lambros Kapodistrias; John Hanjiantoniou	1	Retail	Free-Standing	Fee	N/A
Loan	8	52	Michigan Rite Aid Portfolio	0.4%	Dawn Smith O’Rourke; Dawn Smith O’Rourke, as Trustee of the O’Rourke Family Trust Dated November 19, 1990, as amended	2
Property		52.01	Rite Aid - Spring Lake, MI				Retail	Free-Standing	Fee	N/A
Property		52.02	Rite Aid - Coloma, MI				Retail	Free-Standing	Fee	N/A
Loan		53	CVS Pharmacy - Sanford, FL	0.3%	Michael Miserendino	1	Retail	Free-Standing	Fee	N/A
Loan		54	Manassas Crossroads	0.3%	Zachary S. Mendelsohn; Jacob F. Sinn	1	Retail	Shadow Anchored	Fee	N/A
Loan		55	Park Royale Apartments	0.2%	H.K. Realty, Inc.	1	Multifamily	Garden	Fee	N/A
Loan		56	StorQuest - Tucson Pima, AZ	0.2%	Clark W. Porter; William W. Hobin; Timothy B. Hobin	1	Self Storage	Self Storage	Fee	N/A

A-1-2 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

					MORTGAGED PROPERTY CHARACTERISTICS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Address	City	County	State	Zip Code	Year Built	Year Renovated	Size	Units of Measure	Occupancy Rate	Occupancy Rate As-of Date
Loan	4, 5	1	Hilton Hawaiian Village	6.9%	2005 Kalia Road	Honolulu	Honolulu	HI	96815	1961	2016	2,860	Rooms	94.6%	9/30/2016
Loan	4, 6, 7	2	191 Peachtree	6.1%	191 Peachtree Street Northeast	Atlanta	Fulton	GA	30303	1991	2015	1,222,142	SF	88.8%	9/1/2016
Loan	4	3	Wolfchase Galleria	6.1%	2760 North Germantown Parkway	Memphis	Shelby	TN	38133	1997	N/A	391,862	SF	90.1%	9/28/2016
Loan	6	4	100 Hamilton	5.8%	100 Hamilton Avenue	Palo Alto	Santa Clara	CA	94301	1983	2001	71,827	SF	100.0%	10/31/2016
Loan	4	5	Potomac Mills	5.7%	2700 Potomac Mills Circle	Woodbridge	Prince William	VA	22192	1985	2005, 2012	1,459,997	SF	97.7%	9/20/2016
Loan	4, 8	6	FedEx Ground Portfolio	4.7%								751,118	SF	100.0%
Property		6.01	Fedex - Yonkers, NY		10 Herrmann Place	Yonkers	Westchester	NY	10710	2016	N/A	121,883	SF	100.0%	12/1/2016
Property		6.02	Fedex - Elmsford, NY		300 Waterside Drive	Elmsford	Westchester	NY	10523	2016	N/A	323,502	SF	100.0%	12/1/2016
Property		6.03	Fedex - Bridgeport, PA		601 River Road	Bridgeport	Montgomery	PA	19405	2016	N/A	305,733	SF	100.0%	12/1/2016
Loan		7	Big Flats Consumer Square	4.4%	830 County Road 64 a/k/a 830 Big Flats Road	Big Flats	Chemung	NY	14814	1993, 2014	N/A	574,215	SF	94.4%	10/5/2016
Loan	6	8	The Barlow	4.1%	6780-6790 Depot Street, 6750-6790 McKinley Avenue, 6700-6762 Sebastopol Avenue, 100-220 Morris Street and 6751 Laguna Parkway	Sebastopol	Sonoma	CA	95472	1910-1965, 2013	2013	178,677	SF	93.9%	11/10/2016
Loan		9	The Crossings of Spring Hill	3.2%	1001-1041 Crossings Boulevard and 1017-2020 Crossings Circle	Spring Hill	Maury	TN	37174	2007-2008	N/A	219,905	SF	98.9%	11/8/2016
Loan		10	Club Royale Apartments	3.1%	380 North Linden Avenue	Rialto	San Bernardino	CA	92376	1989	N/A	334	Units	93.1%	9/23/2016
Loan	4	11	American Greetings HQ	3.0%	2250 Crocker Road	Westlake	Cuyahoga	OH	44145	2016	N/A	655,969	SF	100.0%	12/1/2016
Loan		12	Willco Business Center	2.8%	19300-19326 Woodfield Road; 7501-7527, 7510-7564 & 7537-7585 Rickenbacker Drive; 19209 & 19211 Chennault Way; 7601, 7605 & 7609 Airpark Road	Gaithersburg	Montgomery	MD	20879	1986-1990	N/A	284,943	SF	81.7%	11/1/2016
Loan	11	13	Enterprise Plaza	2.7%	9343 Annapolis Road	Lanham	Prince Georges	MD	20706	1974	1992	190,211	SF	86.1%	9/30/2016
Loan	8, 9	14	Walgreens Pool 7	2.7%								87,136	SF	100.0%
Property		14.01	Walgreens Oak Brook		2205 West 22nd Street	Oak Brook	DuPage	IL	60523	1999	N/A	13,855	SF	100.0%	12/6/2016
Property		14.02	Walgreens Park Ridge		901 West Touhy Avenue	Park Ridge	Cook	IL	60068	2002	N/A	14,053	SF	100.0%	12/6/2016
Property		14.03	Walgreens Dallas		438 West Illinois Ave	Dallas	Dallas	TX	75224	1998	N/A	15,120	SF	100.0%	12/6/2016
Property		14.04	Walgreens Round Lake Beach		305 West Rollins Road	Round Lake Beach	Lake	IL	60073	1998	N/A	13,905	SF	100.0%	12/6/2016
Property		14.05	Walgreens Pasadena		6302 Fairmont Parkway	Pasadena	Harris	TX	77505	1999	N/A	15,120	SF	100.0%	12/6/2016
Property		14.06	Walgreens Scottsdale		7923 East McDowell Road	Scottsdale	Maricopa	AZ	85257	1997	N/A	15,083	SF	100.0%	12/6/2016
Loan	10	15	Le Meridien Tampa	2.6%	601 North Florida Avenue	Tampa	Hillsborough	FL	33602	1905	2014	130	Rooms	76.7%	10/31/2016
Loan	12	16	Parkview Plaza	2.5%	830-898 Plaza Boulevard	Lancaster	Lancaster	PA	17601	1985	N/A	191,775	SF	97.8%	10/1/2016
Loan	8, 9	17	Walgreens Pool 5	2.2%								78,818	SF	100.0%
Property		17.01	Walgreens Ballwin		13992 Manchester Road	Ballwin	St. Louis	MO	63011	2000	N/A	15,680	SF	100.0%	12/6/2016
Property		17.02	Walgreens Espanola		1115 North Riverside Drive	Espanola	Rio Arriba	NM	87532	1999	N/A	17,828	SF	100.0%	12/6/2016
Property		17.03	Walgreens Round Rock		2650 R R 620	Round Rock	Williamson	TX	78681	2000	N/A	15,070	SF	100.0%	12/6/2016
Property		17.04	Walgreens Dickson		2 Mathis Drive	Dickson	Dickson	TN	37055	2000	N/A	15,120	SF	100.0%	12/6/2016
Property		17.05	Walgreens Burleson		833 Southwest Wilshire Boulevard	Burleson	Johnson	TX	76028	1999	N/A	15,120	SF	100.0%	12/6/2016
Loan		18	Advance Auto Parts Distribution Facility	2.1%	192 Mansfield Avenue	Norton	Bristol	MA	02766	1999	2010	347,500	SF	100.0%	12/1/2016
Loan		19	Rosedale Marketplace	2.0%	2401 & 2439 Fairview Avenue North	Roseville	Ramsey	MN	55113	1989	N/A	153,397	SF	100.0%	10/21/2016
Loan		20	Livonia Commons	1.9%	13507 Middlebelt Road	Livonia	Wayne	MI	48150	1962	2014-2015	150,407	SF	100.0%	8/10/2016
Loan	8	21	Capitol Hill Apartment Portfolio	1.7%								162	Units	100.0%
Property		21.01	Ilaria Apartments		1305 East Mercer Street	Seattle	King	WA	98102	2014	N/A	60	Units	100.0%	6/8/2016
Property		21.02	Morino Apartments		4032 and 4036 8th Avenue Northeast	Seattle	King	WA	98105	2016	N/A	70	Units	100.0%	6/8/2016
Property		21.03	Cortena Apartments		227 Boylston Avenue East	Seattle	King	WA	98102	2013	N/A	32	Units	100.0%	6/8/2016
Loan		22	Trinity Village	1.5%	10700-10820 State Road 54	New Port Richey	Pasco	FL	34655	2006	N/A	71,233	SF	100.0%	10/20/2016
Loan		23	Carelton Courtyard and University Place	1.4%	215 Market Street and 711 St. Mary’s Boulevard	Galveston	Galveston	TX	77550	1972, 1975	2014-2016	257	Units	99.6%	8/2/2016
Loan		24	Alicia Office Park	1.3%	25201, 25231, 25241 Paseo De Alicia	Laguna Hills	Orange	CA	92653	1979	2007	87,566	SF	97.9%	11/8/2016
Loan	8	25	James Creek and Foxfire Student Housing	1.2%								114	Units	100.0%
Property		25.01	James Creek		125 South Bryan Court	Stillwater	Payne	OK	74074	2003-2006	N/A	80	Units	100.0%	9/1/2016
Property		25.02	Foxfire		2425 West Lakeview Road #s 1-32; 2419 West Lakeview Road; 2421 West Lakeview Road	Stillwater	Payne	OK	74075	1986-2004	N/A	34	Units	100.0%	9/1/2016
Loan	8, 13	26	Stout Field Industrial Portfolio	1.1%								465,354	SF	94.2%
Property		26.01	4001 West Minnesota Street		4001 West Minnesota Street	Indianapolis	Marion	IN	46241	1967	1983	189,010	SF	94.3%	11/8/2016
Property		26.02	1806 and 1848 Stout Field Drive		1806 and 1848 Stout Field Drive	Indianapolis	Marion	IN	46241	1950, 1966	1983	276,344	SF	94.1%	11/8/2016
Loan	8, 9	27	Southeast Retail Portfolio	1.0%								179,665	SF	96.4%
Property		27.01	Sangaree Plaza		1625 North Main Street	Summerville	Berkeley	SC	29486	1982	2011	66,948	SF	100.0%	10/7/2016
Property		27.02	Tri-County Plaza		1065 Franklin Springs Street	Royston	Franklin	GA	30662	1986	N/A	67,577	SF	90.5%	10/7/2016
Property		27.03	Berkley Center		201 East Berkley Avenue	Norfolk	Norfolk City	VA	23523	2005	N/A	45,140	SF	100.0%	11/8/2016
Loan		28	105 South York Street	1.0%	105 South York Street	Elmhurst	Dupage	IL	60126	1927, 1982	2014	49,334	SF	100.0%	11/12/2016
Loan		29	Bay Area Self Storage Phase 1	1.0%	151 Industrial Road	San Carlos	San Mateo	CA	94070	1996	N/A	61,735	SF	96.3%	8/31/2016
Loan		30	The Heights at State College Phase IV	0.9%	201 Northwick Boulevard	State College	Centre	PA	16803	2016	N/A	128	Units	96.9%	8/2/2016
Loan		31	Big Springs Village	0.9%	11655 US Highway 431	Guntersville	Marshall	AL	35976	2005	N/A	125,119	SF	96.2%	11/15/2016
Loan		32	Whisper Creek	0.8%	1887 North State Road 29	LaBelle	Hendry	FL	33935	1988	N/A	464	Pads	67.4%	10/20/2016
Loan		33	Kohl’s - Lutz, FL Fee	0.8%	3979 Van Dyke Road	Lutz	Hillsborough	FL	33558	2006	N/A	88,904	SF	N/A	N/A
Loan		34	Harris Industrial Building	0.8%	1152 West 2240 South and 1193 West 2200 South	West Valley City	Salt Lake	UT	84119	2000, 2016	N/A	104,183	SF	100.0%	11/1/2016
Loan		35	Gateway Plaza	0.8%	1000, 1010, 1026, 1034, 1038, 1040, 1050, 1060, 1070, 1076, 1078, 1080, 1086 and 1096 South Sable Boulevard; 14551, 14561, 14571, 14573, 14581 and 14593 East Mississippi Avenue	Aurora	Arapahoe	CO	80012	1984	N/A	100,948	SF	88.4%	10/31/2016
Loan	8, 9, 14	36	Florida NNN Portfolio I	0.5%								10,996	SF	100.0%
Property		36.01	Pei Wei/Mattress One		3337 Daniels Road	Winter Garden	Orange	FL	34787	2015	N/A	7,246	SF	100.0%	10/31/2016
Property		36.02	Aspen Dental		2755 East Gulf to Lake Highway	Inverness	Citrus	FL	34453	2015	N/A	3,750	SF	100.0%	12/1/2016
Loan	8, 9, 14	37	Florida NNN Portfolio II	0.2%								7,658	SF	100.0%
Property		37.01	Taco Bell Orlando Leased Fee		5960 Central Florida Parkway	Orlando	Orange	FL	32821	2012	N/A	2,908	SF	N/A	N/A
Property		37.02	Just Brakes Tampa		8705 North Dale Mabry Highway	Tampa	Hillsborough	FL	33614	1983	2015	4,750	SF	100.0%	12/1/2016
Loan		38	StorQuest - Oakland, CA	0.6%	4601 Shattuck Avenue	Oakland	Alameda	CA	94609	1929, 1969	N/A	16,427	SF	85.6%	9/20/2016
Loan		39	Fairgate Apartments	0.6%	1523 Burstock Road	Columbus	Franklin	OH	43206	1968	N/A	216	Units	98.6%	10/5/2016
Loan		40	Chestnut Commons	0.6%	605, 609, 629, 633, 637, 641, 645, 649, 653, 657, 661, 665, 667 ,677, 803, 811, 815, 819, 823 and 831 Chestnut Commons Drive	Elyria	Lorain	OH	44035	2007-2013	N/A	47,552	SF	97.0%	10/27/2016
Loan		41	The Orchard	0.6%	10500-10618 Hageman Road	Bakersfield	Kern	CA	93312	2009	N/A	32,903	SF	85.3%	10/25/2016
Loan		42	Bay Area Self Storage Phase 2	0.6%	100 Industrial Road	San Carlos	San Mateo	CA	94070	1997	N/A	39,515	SF	94.0%	8/31/2016
Loan		43	Vista Lofts	0.6%	701 Gervais Street	Columbia	Richland	SC	29201	2002	N/A	36,431	SF	100.0%	9/26/2016
Loan		44	Valencia Apartments	0.5%	4560 West 120th Street	Hawthorne	Los Angeles	CA	90250	1968	N/A	51	Units	98.0%	9/30/2016
Loan		45	Falcon Creek Phase II Apartments	0.5%	4902 and 4904 Falcon Creek Way	Hampton	Hampton City	VA	23666	2008	N/A	48	Units	97.9%	9/30/2016
Loan		46	Diamond Southwest Industrial	0.5%	3475 and 3515 West Post Road	Las Vegas	Clark	NV	89118	2006	N/A	42,332	SF	100.0%	10/13/2016
Loan		47	Burnet House Apartments	0.5%	8935 Burnet Avenue	North Hills	Los Angeles	CA	91343	1987	N/A	36	Units	94.4%	9/30/2016
Loan		48	Windy Knolls Phase II Apartments	0.4%	712 Windy Way	Newport News	Newport News City	VA	23602	2012	N/A	42	Units	90.5%	10/31/2016
Loan		49	Colonial East Apartments	0.4%	4229 East Broad Street	Columbus	Franklin	OH	43213	1967	N/A	192	Units	98.4%	10/5/2016
Loan		50	2601 Westinghouse Boulevard	0.4%	2601 Westinghouse Boulevard	Charlotte	Mecklenburg	NC	28273	1982	1990	107,635	SF	100.0%	12/1/2016
Loan		51	Walgreens - Alma, MI	0.4%	1420 Wright Avenue	Alma	Gratiot	MI	48801	2006	N/A	14,820	SF	100.0%	12/1/2016
Loan	8	52	Michigan Rite Aid Portfolio	0.4%								22,360	SF	100.0%
Property		52.01	Rite Aid - Spring Lake, MI		603 East Savidge Street	Spring Lake	Ottawa	MI	49456	2006	N/A	11,180	SF	100.0%	12/1/2016
Property		52.02	Rite Aid - Coloma, MI		6535 Paw Paw Avenue	Coloma	Berrien	MI	49038	2006	N/A	11,180	SF	100.0%	12/1/2016
Loan		53	CVS Pharmacy - Sanford, FL	0.3%	3798 South Orlando Drive	Sanford	Seminole	FL	32773	2000	N/A	10,908	SF	100.0%	12/1/2016
Loan		54	Manassas Crossroads	0.3%	10689-10695 Sudley Manor Drive	Manassas	Prince William	VA	20109	2009	N/A	12,515	SF	100.0%	10/1/2016
Loan		55	Park Royale Apartments	0.2%	1235 Boynton Street	Glendale	Los Angeles	CA	91205	1962	N/A	18	Units	94.4%	9/30/2016
Loan		56	StorQuest - Tucson Pima, AZ	0.2%	6400 South Commerce Court	Tucson	Pima	AZ	85746	2005	N/A	54,785	SF	90.2%	7/31/2016

A-1-3 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

					MORTGAGED PROPERTY CHARACTERISTICS		MORTGAGE LOAN CHARACTERISTICS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Appraised Value	Appraisal As-of Date	Mortgage Rate	Administrative Cost Rate(2)	Master Servicing Fee Rate	Primary Servicing Fee Rate	Pari Passu Loan Primary Servicing Fee Rate	Certificate Administrator / Trustee Fee Rate	Operating Advisor Fee Rate	Asset Representations Reviewer Fee Rate	CREFC Fee Rate	Interest Accrual  Basis	Seasoning (mos.)	ARD (Yes/No)	Original Term to Maturity (mos.)	Remaining Term to Maturity (mos.)	Original Interest-Only Period (mos.)	Remaining Interest-Only Period (mos.)
Loan	4, 5	1	Hilton Hawaiian Village	6.9%	$2,230,000,000	8/30/2016	4.1995%	0.01267%	0.00375%	0.00000%	0.00125%	0.00662%	0.00000%	0.00055%	0.00050%	Actual/360	1	No	120	119	120	119
Loan	4, 6, 7	2	191 Peachtree	6.1%	$270,500,000	10/3/2016	3.7320%	0.01267%	0.00250%	0.00000%	0.00250%	0.00662%	0.00000%	0.00055%	0.00050%	Actual/360	1	No	120	119	120	119
Loan	4	3	Wolfchase Galleria	6.1%	$254,000,000	9/26/2016	4.1460%	0.01267%	0.00250%	0.00000%	0.00250%	0.00662%	0.00000%	0.00055%	0.00050%	Actual/360	1	No	120	119	0	0
Loan	6	4	100 Hamilton	5.8%	$113,000,000	10/18/2016	3.8400%	0.01526%	0.00250%	0.00250%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	0	No	120	120	120	120
Loan	4	5	Potomac Mills	5.7%	$765,000,000	9/12/2016	2.9882%	0.01267%	0.00250%	0.00000%	0.00250%	0.00662%	0.00000%	0.00055%	0.00050%	Actual/360	1	No	120	119	120	119
Loan	4, 8	6	FedEx Ground Portfolio	4.7%	$384,800,000		4.1580%	0.01267%	0.00250%	0.00000%	0.00250%	0.00662%	0.00000%	0.00055%	0.00050%	Actual/360	1	No	120	119	120	119
Property		6.01	Fedex - Yonkers, NY		$164,700,000	8/24/2016
Property		6.02	Fedex - Elmsford, NY		$155,900,000	8/24/2016
Property		6.03	Fedex - Bridgeport, PA		$64,200,000	8/24/2016
Loan		7	Big Flats Consumer Square	4.4%	$70,000,000	9/12/2016	3.6500%	0.01526%	0.00250%	0.00250%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	1	No	120	119	60	59
Loan	6	8	The Barlow	4.1%	$59,000,000	8/17/2016	4.7650%	0.01526%	0.00250%	0.00250%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	0	No	120	120	24	24
Loan		9	The Crossings of Spring Hill	3.2%	$39,300,000	9/6/2016	4.7300%	0.03276%	0.00250%	0.02000%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	1	No	120	119	36	35
Loan		10	Club Royale Apartments	3.1%	$38,650,000	4/28/2016	4.2691%	0.01526%	0.00250%	0.00250%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	1	No	120	119	0	0
Loan	4	11	American Greetings HQ	3.0%	$148,790,000	8/30/2016	4.7160%	0.04017%	0.00250%	0.00000%	0.03000%	0.00662%	0.00000%	0.00055%	0.00050%	Actual/360	1	No	120	119	0	0
Loan		12	Willco Business Center	2.8%	$37,800,000	10/7/2016	4.7860%	0.01526%	0.00250%	0.00250%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	0	No	120	120	24	24
Loan	11	13	Enterprise Plaza	2.7%	$37,800,000	10/12/2016	4.6800%	0.01526%	0.00250%	0.00250%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	0	No	120	120	36	36
Loan	8, 9	14	Walgreens Pool 7	2.7%	$37,920,000		4.6800%	0.01526%	0.00250%	0.00250%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	1	No	122	121	0	0
Property		14.01	Walgreens Oak Brook		$7,350,000	10/5/2016
Property		14.02	Walgreens Park Ridge		$7,320,000	10/4/2016
Property		14.03	Walgreens Dallas		$6,500,000	9/27/2016
Property		14.04	Walgreens Round Lake Beach		$6,400,000	9/28/2016
Property		14.05	Walgreens Pasadena		$5,850,000	9/30/2016
Property		14.06	Walgreens Scottsdale		$4,500,000	10/5/2016
Loan	10	15	Le Meridien Tampa	2.6%	$38,500,000	9/1/2016	6.0100%	0.01526%	0.00250%	0.00250%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	0	No	120	120	0	0
Loan	12	16	Parkview Plaza	2.5%	$30,900,000	9/14/2016	4.3810%	0.01526%	0.00250%	0.00250%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	1	No	120	119	12	11
Loan	8, 9	17	Walgreens Pool 5	2.2%	$31,475,000		4.6800%	0.01526%	0.00250%	0.00250%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	1	No	122	121	0	0
Property		17.01	Walgreens Ballwin		$8,450,000	9/27/2016
Property		17.02	Walgreens Espanola		$7,650,000	10/7/2016
Property		17.03	Walgreens Round Rock		$6,300,000	10/6/2016
Property		17.04	Walgreens Dickson		$4,675,000	10/4/2016
Property		17.05	Walgreens Burleson		$4,400,000	9/27/2016
Loan		18	Advance Auto Parts Distribution Facility	2.1%	$30,400,000	10/14/2016	4.5200%	0.02276%	0.00250%	0.01000%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	1	No	120	119	60	59
Loan		19	Rosedale Marketplace	2.0%	$31,500,000	9/23/2016	4.5600%	0.03526%	0.00250%	0.02250%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	0	No	120	120	36	36
Loan		20	Livonia Commons	1.9%	$24,500,000	8/1/2016	4.1630%	0.04276%	0.00250%	0.03000%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	2	No	120	118	0	0
Loan	8	21	Capitol Hill Apartment Portfolio	1.7%	$21,270,000		4.1710%	0.01526%	0.00250%	0.00250%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	3	No	120	117	24	21
Property		21.01	Ilaria Apartments		$8,530,000	6/28/2016
Property		21.02	Morino Apartments		$8,430,000	6/28/2016
Property		21.03	Cortena Apartments		$4,310,000	6/28/2016
Loan		22	Trinity Village	1.5%	$18,800,000	9/19/2016	4.4700%	0.02276%	0.00250%	0.01000%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	1	No	120	119	24	23
Loan		23	Carelton Courtyard and University Place	1.4%	$17,300,000	7/25/2016	4.2200%	0.01526%	0.00250%	0.00250%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	2	No	120	118	36	34
Loan		24	Alicia Office Park	1.3%	$19,000,000	10/24/2016	4.8070%	0.01526%	0.00250%	0.00250%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	0	No	120	120	0	0
Loan	8	25	James Creek and Foxfire Student Housing	1.2%	$15,500,000		3.9600%	0.01526%	0.00250%	0.00250%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	3	No	120	117	0	0
Property		25.01	James Creek		$12,700,000	7/15/2016
Property		25.02	Foxfire		$2,800,000	7/15/2016
Loan	8, 13	26	Stout Field Industrial Portfolio	1.1%	$16,200,000		4.7650%	0.05526%	0.00250%	0.04250%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	0	No	120	120	0	0
Property		26.01	4001 West Minnesota Street		$12,420,346	10/21/2016
Property		26.02	1806 and 1848 Stout Field Drive		$3,779,654	10/21/2016
Loan	8, 9	27	Southeast Retail Portfolio	1.0%	$15,125,000		4.7800%	0.02276%	0.00250%	0.01000%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	0	No	120	120	60	60
Property		27.01	Sangaree Plaza		$6,400,000	6/28/2016
Property		27.02	Tri-County Plaza		$4,575,000	6/30/2016
Property		27.03	Berkley Center		$4,150,000	7/3/2016
Loan		28	105 South York Street	1.0%	$12,200,000	9/28/2016	4.9200%	0.01526%	0.00250%	0.00250%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	0	No	120	120	30	30
Loan		29	Bay Area Self Storage Phase 1	1.0%	$15,500,000	9/28/2016	4.0240%	0.04526%	0.00250%	0.03250%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	0	No	120	120	120	120
Loan		30	The Heights at State College Phase IV	0.9%	$12,400,000	7/12/2016	4.5200%	0.05526%	0.00250%	0.04250%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	2	No	120	118	12	10
Loan		31	Big Springs Village	0.9%	$11,200,000	9/16/2016	4.4510%	0.01526%	0.00250%	0.00250%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	1	No	120	119	24	23
Loan		32	Whisper Creek	0.8%	$13,100,000	9/20/2016	4.5180%	0.01526%	0.00250%	0.00250%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	1	No	120	119	18	17
Loan		33	Kohl’s - Lutz, FL Fee	0.8%	$11,500,000	9/6/2016	4.7900%	0.02276%	0.00250%	0.01000%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	1	No	60	59	0	0
Loan		34	Harris Industrial Building	0.8%	$10,100,000	10/26/2016	4.8300%	0.02276%	0.00250%	0.01000%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	0	No	120	120	0	0
Loan		35	Gateway Plaza	0.8%	$12,600,000	10/10/2016	4.7300%	0.02276%	0.00250%	0.01000%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	1	No	120	119	0	0
Loan	8, 9, 14	36	Florida NNN Portfolio I	0.5%	$7,255,000		5.0200%	0.02276%	0.00250%	0.01000%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	0	No	120	120	0	0
Property		36.01	Pei Wei/Mattress One		$5,030,000	10/26/2016
Property		36.02	Aspen Dental		$2,225,000	10/29/2016
Loan	8, 9, 14	37	Florida NNN Portfolio II	0.2%	$3,915,000		5.0200%	0.02276%	0.00250%	0.01000%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	0	No	120	120	0	0
Property		37.01	Taco Bell Orlando Leased Fee		$2,000,000	10/26/2016
Property		37.02	Just Brakes Tampa		$1,915,000	10/29/2016
Loan		38	StorQuest - Oakland, CA	0.6%	$8,900,000	9/21/2016	4.2980%	0.01526%	0.00250%	0.00250%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	0	No	120	120	60	60
Loan		39	Fairgate Apartments	0.6%	$8,540,000	4/14/2016	4.8400%	0.01526%	0.00250%	0.00250%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	5	No	120	115	24	19
Loan		40	Chestnut Commons	0.6%	$8,700,000	10/10/2016	5.0300%	0.02276%	0.00250%	0.01000%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	0	No	120	120	0	0
Loan		41	The Orchard	0.6%	$6,950,000	9/22/2016	4.8070%	0.01526%	0.00250%	0.00250%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	0	No	120	120	12	12
Loan		42	Bay Area Self Storage Phase 2	0.6%	$10,000,000	9/28/2016	4.0240%	0.04526%	0.00250%	0.03250%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	0	No	120	120	120	120
Loan		43	Vista Lofts	0.6%	$7,110,000	8/17/2016	5.0900%	0.07276%	0.00250%	0.06000%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	0	No	120	120	24	24
Loan		44	Valencia Apartments	0.5%	$6,600,000	5/3/2016	4.2691%	0.01526%	0.00250%	0.00250%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	1	No	120	119	0	0
Loan		45	Falcon Creek Phase II Apartments	0.5%	$6,800,000	8/31/2016	4.5970%	0.01526%	0.00250%	0.00250%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	1	No	120	119	0	0
Loan		46	Diamond Southwest Industrial	0.5%	$6,300,000	9/13/2016	4.4700%	0.02276%	0.00250%	0.01000%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	1	No	120	119	0	0
Loan		47	Burnet House Apartments	0.5%	$6,600,000	4/29/2016	4.2691%	0.01526%	0.00250%	0.00250%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	1	No	120	119	0	0
Loan		48	Windy Knolls Phase II Apartments	0.4%	$6,900,000	8/31/2016	4.6810%	0.01526%	0.00250%	0.00250%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	0	No	120	120	0	0
Loan		49	Colonial East Apartments	0.4%	$5,530,000	4/14/2016	4.8400%	0.01526%	0.00250%	0.00250%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	5	No	120	115	24	19
Loan		50	2601 Westinghouse Boulevard	0.4%	$5,250,000	9/26/2016	4.5300%	0.01526%	0.00250%	0.00250%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	0	No	120	120	60	60
Loan		51	Walgreens - Alma, MI	0.4%	$5,850,000	8/24/2016	4.7500%	0.02276%	0.00250%	0.01000%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	1	No	120	119	0	0
Loan	8	52	Michigan Rite Aid Portfolio	0.4%	$8,200,000		5.1400%	0.02276%	0.00250%	0.01000%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	1	No	120	119	0	0
Property		52.01	Rite Aid - Spring Lake, MI		$4,200,000	10/5/2016
Property		52.02	Rite Aid - Coloma, MI		$4,000,000	10/5/2016
Loan		53	CVS Pharmacy - Sanford, FL	0.3%	$4,800,000	10/13/2016	4.7800%	0.01526%	0.00250%	0.00250%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	0	No	120	120	0	0
Loan		54	Manassas Crossroads	0.3%	$7,000,000	10/8/2016	3.9020%	0.01526%	0.00250%	0.00250%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	0	No	120	120	120	120
Loan		55	Park Royale Apartments	0.2%	$3,650,000	5/2/2016	4.2691%	0.01526%	0.00250%	0.00250%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	1	No	120	119	0	0
Loan		56	StorQuest - Tucson Pima, AZ	0.2%	$3,550,000	9/29/2016	4.8480%	0.01526%	0.00250%	0.00250%	0.00000%	0.00662%	0.00259%	0.00055%	0.00050%	Actual/360	1	No	120	119	36	35

A-1-4 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

MORTGAGE LOAN CHARACTERISTICS

Property Flag

Footnotes

Loan ID

Property Name

% of Initial Pool Balance

Original Amortization Term (mos.)

Remaining Amortization Term (mos.)

Note Date

First Payment Date

First P&I Payment Date (Partial IO Loans)

Maturity  Date

ARD Loan Stated Maturity Date

Monthly Debt Service (P&I)

Monthly Debt Service (IO)

Annual Debt Service (P&I)

Annual Debt Service (IO)

Lockbox Type

Cash Management Status

Crossed With Other Loans

Related-Borrower Loans

UW NOI DSCR (P&I)

UW NOI DSCR (IO)

UW NCF DSCR (P&I)

UW NCF DSCR (IO)

Loan

4, 5

1

Hilton Hawaiian Village

6.9%

0

0

10/24/2016

12/1/2016

N/A

11/1/2026

N/A

$0.00

$223,535.89

$0.00

$2,682,430.68

Hard

In Place

No

N/A

N/A

4.98x

N/A

4.47x

Loan

4, 6, 7

2

191 Peachtree

6.1%

0

0

10/25/2016

12/5/2016

N/A

11/5/2026

N/A

$0.00

$173,425.69

$0.00

$2,081,108.28

Hard

In Place

No

N/A

N/A

3.05x

N/A

2.69x

Loan

4

3

Wolfchase Galleria

6.1%

360

359

10/26/2016

12/1/2016

N/A

11/1/2026

N/A

$267,228.83

$0.00

$3,206,745.96

$0.00

Hard

Springing

No

Group 1

1.84x

N/A

1.72x

N/A

Loan

6

4

100 Hamilton

5.8%

0

0

11/15/2016

1/1/2017

N/A

12/1/2026

N/A

$0.00

$171,955.56

$0.00

$2,063,466.72

Hard

Springing

No

N/A

N/A

3.41x

N/A

3.21x

Loan

4

5

Potomac Mills

5.7%

0

0

10/5/2016

12/1/2016

N/A

11/1/2026

N/A

$0.00

$131,287.69

$0.00

$1,575,452.28

Hard

Springing

No

Group 1

N/A

4.57x

N/A

4.39x

Loan

4, 8

6

FedEx Ground Portfolio

4.7%

0

0

11/1/2016

12/1/2016

N/A

11/1/2026

N/A

$0.00

$149,307.81

$0.00

$1,791,693.72

Hard

In Place

No

N/A

N/A

3.17x

N/A

3.16x

Property

6.01

Fedex - Yonkers, NY

Property

6.02

Fedex - Elmsford, NY

Property

6.03

Fedex - Bridgeport, PA

Loan

7

Big Flats Consumer Square

4.4%

360

360

10/7/2016

12/1/2016

12/1/2021

11/1/2026

N/A

$184,356.20

$124,281.66

$2,212,274.40

$1,491,379.92

Hard

Springing

No

N/A

2.21x

3.27x

1.96x

2.91x

Loan

6

8

The Barlow

4.1%

360

360

11/10/2016

1/6/2017

1/6/2019

12/6/2026

N/A

$195,956.94

$150,974.39

$2,351,483.28

$1,811,692.71

Springing

Springing

No

N/A

1.36x

1.77x

1.31x

1.70x

Loan

9

The Crossings of Spring Hill

3.2%

360

360

10/31/2016

12/1/2016

12/1/2019

11/1/2026

N/A

$150,121.64

$115,276.51

$1,801,459.68

$1,383,318.12

Springing

Springing

No

N/A

1.61x

2.09x

1.53x

1.99x

Loan

10

Club Royale Apartments

3.1%

360

359

10/11/2016

12/6/2016

N/A

11/6/2026

N/A

$136,823.79

$0.00

$1,641,885.48

$0.00

Springing

Springing

No

Group 3

1.44x

N/A

1.39x

N/A

Loan

4

11

American Greetings HQ

3.0%

300

299

10/5/2016

12/1/2016

N/A

11/1/2026

N/A

$153,404.15

$0.00

$1,840,849.80

$0.00

Hard

Springing

No

N/A

1.57x

N/A

1.45x

N/A

Loan

12

Willco Business Center

2.8%

360

360

11/10/2016

1/6/2017

1/6/2019

12/6/2026

N/A

$133,312.05

$102,912.85

$1,599,744.60

$1,234,954.18

Springing

Springing

No

N/A

1.49x

1.93x

1.36x

1.77x

Loan

11

13

Enterprise Plaza

2.7%

360

360

11/18/2016

1/1/2017

1/1/2020

12/1/2026

N/A

$126,771.91

$96,877.08

$1,521,262.92

$1,162,524.96

Hard

Springing

No

N/A

1.42x

1.86x

1.29x

1.69x

Loan

8, 9

14

Walgreens Pool 7

2.7%

360

359

11/1/2016

12/6/2016

N/A

1/6/2027

N/A

$126,870.23

$0.00

$1,522,442.76

$0.00

Springing

Springing

No

Group 2

1.27x

N/A

1.27x

N/A

Property

14.01

Walgreens Oak Brook

Property

14.02

Walgreens Park Ridge

Property

14.03

Walgreens Dallas

Property

14.04

Walgreens Round Lake Beach

Property

14.05

Walgreens Pasadena

Property

14.06

Walgreens Scottsdale

Loan

10

15

Le Meridien Tampa

2.6%

360

360

11/17/2016

1/1/2017

N/A

12/1/2026

N/A

$144,046.46

$0.00

$1,728,557.52

$0.00

Hard

In Place

No

N/A

1.64x

N/A

1.41x

N/A

Loan

12

16

Parkview Plaza

2.5%

360

360

11/1/2016

12/1/2016

12/1/2017

11/1/2026

N/A

$112,418.82

$83,284.64

$1,349,025.84

$999,415.68

Hard

Springing

No

N/A

1.48x

2.00x

1.36x

1.83x

Loan

8, 9

17

Walgreens Pool 5

2.2%

360

359

11/1/2016

12/6/2016

N/A

1/6/2027

N/A

$105,298.30

$0.00

$1,263,579.60

$0.00

Springing

Springing

No

Group 2

1.27x

N/A

1.27x

N/A

Property

17.01

Walgreens Ballwin

Property

17.02

Walgreens Espanola

Property

17.03

Walgreens Round Rock

Property

17.04

Walgreens Dickson

Property

17.05

Walgreens Burleson

Loan

18

Advance Auto Parts Distribution Facility

2.1%

360

360

11/1/2016

12/1/2016

12/1/2021

11/1/2026

N/A

$96,496.13

$72,560.65

$1,157,953.56

$870,727.80

Hard

Springing

No

N/A

1.54x

2.05x

1.36x

1.81x

Loan

19

Rosedale Marketplace

2.0%

360

360

11/17/2016

1/1/2017

1/1/2020

12/1/2026

N/A

$91,846.19

$69,350.00

$1,102,154.28

$832,200.00

Springing

Springing

No

N/A

1.53x

2.02x

1.42x

1.88x

Loan

20

Livonia Commons

1.9%

360

358

9/15/2016

11/1/2016

N/A

10/1/2026

N/A

$85,200.51

$0.00

$1,022,406.12

$0.00

Springing

Springing

No

N/A

1.58x

N/A

1.45x

N/A

Loan

8

21

Capitol Hill Apartment Portfolio

1.7%

360

360

9/1/2016

10/1/2016

10/1/2018

9/1/2026

N/A

$73,098.91

$52,861.63

$877,186.92

$634,339.56

Springing

Springing

No

N/A

1.43x

1.97x

1.40x

1.93x

Property

21.01

Ilaria Apartments

Property

21.02

Morino Apartments

Property

21.03

Cortena Apartments

Loan

22

Trinity Village

1.5%

360

360

10/24/2016

12/1/2016

12/1/2018

11/1/2026

N/A

$69,298.12

$51,835.70

$831,577.44

$622,028.40

Springing

Springing

No

N/A

1.50x

2.00x

1.37x

1.83x

Loan

23

Carelton Courtyard and University Place

1.4%

360

360

9/2/2016

11/1/2016

11/1/2019

10/1/2026

N/A

$63,601.53

$46,262.48

$763,218.36

$555,149.76

Springing

Springing

No

N/A

1.62x

2.23x

1.56x

2.15x

Loan

24

Alicia Office Park

1.3%

360

360

11/10/2016

1/6/2017

N/A

12/6/2026

N/A

$64,060.80

$0.00

$768,729.60

$0.00

Springing

Springing

No

N/A

1.56x

N/A

1.42x

N/A

Loan

8

25

James Creek and Foxfire Student Housing

1.2%

360

357

9/1/2016

10/1/2016

N/A

9/1/2026

N/A

$51,074.55

$0.00

$612,894.60

$0.00

Springing

Springing

No

N/A

1.68x

N/A

1.60x

N/A

Property

25.01

James Creek

Property

25.02

Foxfire

Loan

8, 13

26

Stout Field Industrial Portfolio

1.1%

360

360

11/10/2016

1/6/2017

N/A

12/6/2026

N/A

$51,210.08

$0.00

$614,520.96

$0.00

Springing

Springing

No

N/A

2.37x

N/A

1.78x

N/A

Property

26.01

4001 West Minnesota Street

Property

26.02

1806 and 1848 Stout Field Drive

Loan

8, 9

27

Southeast Retail Portfolio

1.0%

360

360

11/10/2016

1/1/2017

1/1/2022

12/1/2026

N/A

$49,204.97

$37,963.38

$590,459.64

$455,560.56

Soft

Springing

No

N/A

1.96x

2.54x

1.64x

2.13x

Property

27.01

Sangaree Plaza

Property

27.02

Tri-County Plaza

Property

27.03

Berkley Center

Loan

28

105 South York Street

1.0%

360

360

11/14/2016

1/1/2017

7/1/2019

12/1/2026

N/A

$47,342.93

$36,996.81

$568,115.16

$443,961.72

Springing

Springing

No

N/A

1.54x

1.98x

1.40x

1.79x

Loan

29

Bay Area Self Storage Phase 1

1.0%

0

0

11/10/2016

1/1/2017

N/A

12/1/2026

N/A

$0.00

$29,749.19

$0.00

$356,990.28

Springing

Springing

No

Group 4

N/A

2.71x

N/A

2.68x

Loan

30

The Heights at State College Phase IV

0.9%

360

360

9/9/2016

11/1/2016

11/1/2017

10/1/2026

N/A

$42,407.51

$31,888.50

$508,890.12

$382,662.00

Springing

Springing

No

N/A

1.46x

1.94x

1.43x

1.91x

Loan

31

Big Springs Village

0.9%

360

360

11/1/2016

12/1/2016

12/1/2018

11/1/2026

N/A

$41,813.57

$31,213.67

$501,762.84

$374,564.04

Hard

Springing

No

N/A

1.73x

2.32x

1.61x

2.16x

Loan

32

Whisper Creek

0.8%

360

360

10/28/2016

12/6/2016

6/6/2018

11/6/2026

N/A

$39,097.17

$29,393.15

$469,166.04

$352,717.75

Springing

Springing

No

N/A

1.49x

1.99x

1.44x

1.92x

Loan

33

Kohl’s - Lutz, FL Fee

0.8%

360

359

10/7/2016

12/1/2016

N/A

11/1/2021

N/A

$38,780.52

$0.00

$465,366.24

$0.00

Springing

Springing

No

N/A

1.37x

N/A

1.37x

N/A

Loan

34

Harris Industrial Building

0.8%

360

360

11/10/2016

1/1/2017

N/A

12/1/2026

N/A

$37,511.72

$0.00

$450,140.64

$0.00

Soft

Springing

No

N/A

1.47x

N/A

1.30x

N/A

Loan

35

Gateway Plaza

0.8%

360

359

11/1/2016

12/1/2016

N/A

11/1/2026

N/A

$36,430.98

$0.00

$437,171.76

$0.00

Soft

Springing

No

N/A

2.09x

N/A

1.76x

N/A

Loan

8, 9, 14

36

Florida NNN Portfolio I

0.5%

360

360

11/10/2016

1/1/2017

N/A

12/1/2026

N/A

$23,889.18

$0.00

$286,670.16

$0.00

Hard

Springing

Yes

Group 8

1.45x

N/A

1.36x

N/A

Property

36.01

Pei Wei/Mattress One

Property

36.02

Aspen Dental

Loan

8, 9, 14

37

Florida NNN Portfolio II

0.2%

360

360

11/10/2016

1/1/2017

N/A

12/1/2026

N/A

$10,438.07

$0.00

$125,256.84

$0.00

Hard

Springing

Yes

Group 8

1.45x

N/A

1.36x

N/A

Property

37.01

Taco Bell Orlando Leased Fee

Property

37.02

Just Brakes Tampa

Loan

38

StorQuest - Oakland, CA

0.6%

360

360

11/7/2016

1/1/2017

1/1/2022

12/1/2026

N/A

$27,706.22

$20,335.91

$332,474.64

$244,030.92

Springing

Springing

No

Group 7

1.67x

2.27x

1.65x

2.25x

Loan

39

Fairgate Apartments

0.6%

360

360

6/15/2016

8/1/2016

8/1/2018

7/1/2026

N/A

$28,268.93

$21,932.22

$339,227.16

$263,186.64

Springing

Springing

No

Group 5

1.99x

2.57x

1.80x

2.32x

Loan

40

Chestnut Commons

0.6%

360

360

11/10/2016

1/1/2017

N/A

12/1/2026

N/A

$28,279.47

$0.00

$339,353.64

$0.00

Hard

Springing

No

N/A

1.70x

N/A

1.49x

N/A

Loan

41

The Orchard

0.6%

360

360

11/10/2016

1/1/2017

1/1/2018

12/1/2026

N/A

$26,779.52

$20,713.50

$321,354.24

$248,562.00

Springing

Springing

No

N/A

1.54x

2.00x

1.42x

1.84x

Loan

42

Bay Area Self Storage Phase 2

0.6%

0

0

11/10/2016

1/1/2017

N/A

12/1/2026

N/A

$0.00

$16,999.54

$0.00

$203,994.48

Springing

Springing

No

Group 4

N/A

3.20x

N/A

3.17x

Loan

43

Vista Lofts

0.6%

360

360

11/10/2016

1/1/2017

1/1/2019

12/1/2026

N/A

$27,116.77

$21,502.89

$325,401.24

$258,034.68

Springing

Springing

No

N/A

1.44x

1.81x

1.34x

1.69x

Loan

44

Valencia Apartments

0.5%

360

359

10/11/2016

12/6/2016

N/A

11/6/2026

N/A

$21,694.58

$0.00

$260,334.96

$0.00

Springing

Springing

No

Group 3

1.48x

N/A

1.43x

N/A

Loan

45

Falcon Creek Phase II Apartments

0.5%

360

359

10/21/2016

12/1/2016

N/A

11/1/2026

N/A

$22,189.74

$0.00

$266,276.88

$0.00

Springing

Springing

No

Group 6

1.51x

N/A

1.46x

N/A

Loan

46

Diamond Southwest Industrial

0.5%

360

359

10/20/2016

12/1/2016

N/A

11/1/2026

N/A

$21,458.43

$0.00

$257,501.16

$0.00

Springing

Springing

No

N/A

1.51x

N/A

1.33x

N/A

Loan

47

Burnet House Apartments

0.5%

360

359

10/11/2016

12/6/2016

N/A

11/6/2026

N/A

$20,708.47

$0.00

$248,501.64

$0.00

Springing

Springing

No

Group 3

1.51x

N/A

1.46x

N/A

Loan

48

Windy Knolls Phase II Apartments

0.4%

360

360

11/4/2016

1/1/2017

N/A

12/1/2026

N/A

$20,441.11

$0.00

$245,293.32

$0.00

Springing

Springing

No

Group 6

1.52x

N/A

1.46x

N/A

Loan

49

Colonial East Apartments

0.4%

360

360

6/15/2016

8/1/2016

8/1/2018

7/1/2026

N/A

$18,026.34

$13,985.58

$216,316.08

$167,826.96

Springing

Springing

No

Group 5

2.05x

2.64x

1.75x

2.25x

Loan

50

2601 Westinghouse Boulevard

0.4%

360

360

11/4/2016

1/1/2017

1/1/2022

12/1/2026

N/A

$17,186.27

$12,936.72

$206,235.24

$155,240.64

Hard

Springing

No

N/A

1.54x

2.04x

1.41x

1.87x

Loan

51

Walgreens - Alma, MI

0.4%

300

299

10/26/2016

12/1/2016

N/A

11/1/2026

N/A

$19,098.93

$0.00

$229,187.16

$0.00

Hard

Springing

No

N/A

1.47x

N/A

1.45x

N/A

Loan

8

52

Michigan Rite Aid Portfolio

0.4%

180

179

11/1/2016

12/1/2016

N/A

11/1/2026

N/A

$26,137.96

$0.00

$313,655.52

$0.00

Hard

In Place

No

N/A

1.73x

N/A

1.61x

N/A

Property

52.01

Rite Aid - Spring Lake, MI

Property

52.02

Rite Aid - Coloma, MI

Loan

53

CVS Pharmacy - Sanford, FL

0.3%

360

360

11/7/2016

1/1/2017

N/A

12/1/2026

N/A

$16,227.17

$0.00

$194,726.04

$0.00

Springing

Springing

No

N/A

1.33x

N/A

1.33x

N/A

Loan

54

Manassas Crossroads

0.3%

0

0

11/9/2016

1/1/2017

N/A

12/1/2026

N/A

$0.00

$9,890.49

$0.00

$118,685.88

N/A

N/A

No

N/A

N/A

4.07x

N/A

3.78x

Loan

55

Park Royale Apartments

0.2%

360

359

10/11/2016

12/6/2016

N/A

11/6/2026

N/A

$9,811.87

$0.00

$117,742.44

$0.00

Springing

Springing

No

Group 3

1.42x

N/A

1.38x

N/A

Loan

56

StorQuest - Tucson Pima, AZ

0.2%

360

360

10/31/2016

12/1/2016

12/1/2019

11/1/2026

N/A

$10,023.84

$7,782.61

$120,286.08

$93,391.32

Springing

Springing

No

Group 7

1.65x

2.12x

1.58x

2.03x

A-1-5 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

					MORTGAGE LOAN CHARACTERISTICS							MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Cut-Off Date LTV Ratio	Maturity Date LTV Ratio	Grace Period to Late Charge (Days)	Grace Period to Default (Days)	Due Date	Prepayment Provisions (No. of Payments)	YM Formula	Third Most Recent Revenues	Third Most Recent Expenses	Third Most Recent NOI	Third Most Recent NOI Date	Third Most Recent NOI Debt Yield	Second Most  Recent Revenues	Second Most  Recent Expenses	Second Most  Recent NOI
Loan	4, 5	1	Hilton Hawaiian Village	6.9%	31.2%	31.2%	0	0	First	LO(25);DEF/YM1(88);O(7)	A	$346,089,627	$212,385,223	$133,704,403	12/31/2014	19.2%	$366,791,223	$223,381,851	$143,409,372
Loan	4, 6, 7	2	191 Peachtree	6.1%	64.9%	64.9%	0	5	Fifth	LO(25);DEF(88);O(7)		$31,836,683	$13,942,784	$17,893,899	12/31/2014	10.2%	$31,996,474	$14,217,230	$17,779,244
Loan	4	3	Wolfchase Galleria	6.1%	64.9%	52.0%	0	4	First	LO(25);DEF(88);O(7)		$25,868,069	$8,578,260	$17,289,809	12/31/2014	10.5%	$25,751,898	$8,571,453	$17,180,445
Loan	6	4	100 Hamilton	5.8%	46.9%	46.9%	0	0	First	LO(24);DEF(93);O(3)		$6,856,985	$1,673,292	$5,183,693	12/31/2014	9.8%	$7,150,668	$1,685,312	$5,465,356
Loan	4	5	Potomac Mills	5.7%	38.0%	38.0%	0	0	First	LO(25);DEF(88);O(7)		$52,996,465	$15,601,250	$37,395,215	12/31/2014	12.9%	$53,336,259	$14,386,618	$38,949,641
Loan	4, 8	6	FedEx Ground Portfolio	4.7%	44.2%	44.2%	5	0	First	LO(25);DEF(91);O(4)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		6.01	Fedex - Yonkers, NY									N/A	N/A	N/A	N/A		N/A	N/A	N/A
Property		6.02	Fedex - Elmsford, NY									N/A	N/A	N/A	N/A		N/A	N/A	N/A
Property		6.03	Fedex - Bridgeport, PA									N/A	N/A	N/A	N/A		N/A	N/A	N/A
Loan		7	Big Flats Consumer Square	4.4%	57.6%	52.0%	5	5	First	LO(25);DEF(91);O(4)		$6,324,939	$2,083,617	$4,241,322	12/31/2014	10.5%	$7,075,766	$2,159,296	$4,916,470
Loan	6	8	The Barlow	4.1%	63.6%	54.8%	0	0	Sixth	LO(24);DEF(92);O(4)		$3,085,133	$976,850	$2,108,283	12/31/2014	5.6%	$3,622,440	$1,234,114	$2,388,326
Loan		9	The Crossings of Spring Hill	3.2%	73.4%	64.7%	7	7	First	LO(25);DEF(92);O(3)		$3,399,533	$603,630	$2,795,903	12/31/2014	9.7%	$3,514,532	$654,087	$2,860,445
Loan		10	Club Royale Apartments	3.1%	71.7%	57.7%	0	0	Sixth	LO(25);DEF(90);O(5)		$4,176,779	$1,721,202	$2,455,577	12/31/2014	8.9%	$4,175,096	$1,914,455	$2,260,641
Loan	4	11	American Greetings HQ	3.0%	61.7%	45.9%	0	0	First	LO(25);DEF(91);O(4)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		12	Willco Business Center	2.8%	67.3%	58.1%	0	0	Sixth	LO(24);DEF(92);O(4)		$3,096,451	$1,246,994	$1,849,457	12/31/2014	7.3%	$3,312,030	$1,163,606	$2,148,424
Loan	11	13	Enterprise Plaza	2.7%	64.8%	57.1%	0	5	First	LO(24);DEF(89);O(7)		$3,251,485	$940,216	$2,311,269	12/31/2014	9.4%	$3,293,090	$978,992	$2,314,098
Loan	8, 9	14	Walgreens Pool 7	2.7%	64.6%	52.5%	0	0	Sixth	LO(3);YM1(22);DEF/YM1(91);O(6)	B	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		14.01	Walgreens Oak Brook									N/A	N/A	N/A	N/A		N/A	N/A	N/A
Property		14.02	Walgreens Park Ridge									N/A	N/A	N/A	N/A		N/A	N/A	N/A
Property		14.03	Walgreens Dallas									N/A	N/A	N/A	N/A		N/A	N/A	N/A
Property		14.04	Walgreens Round Lake Beach									N/A	N/A	N/A	N/A		N/A	N/A	N/A
Property		14.05	Walgreens Pasadena									N/A	N/A	N/A	N/A		N/A	N/A	N/A
Property		14.06	Walgreens Scottsdale									N/A	N/A	N/A	N/A		N/A	N/A	N/A
Loan	10	15	Le Meridien Tampa	2.6%	62.3%	53.0%	0	5	First	LO(24);DEF(92);O(4)		$3,921,667	$3,772,672	$148,995	12/31/2014	0.6%	$8,530,327	$6,602,235	$1,928,092
Loan	12	16	Parkview Plaza	2.5%	72.8%	60.5%	0	0	First	LO(25);DEF(91);O(4)		$2,727,398	$720,481	$2,006,917	12/31/2014	8.9%	$2,876,377	$712,688	$2,163,689
Loan	8, 9	17	Walgreens Pool 5	2.2%	64.6%	52.5%	0	0	Sixth	LO(3);YM1(22);DEF/YM1(91);O(6)	B	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		17.01	Walgreens Ballwin									N/A	N/A	N/A	N/A		N/A	N/A	N/A
Property		17.02	Walgreens Espanola									N/A	N/A	N/A	N/A		N/A	N/A	N/A
Property		17.03	Walgreens Round Rock									N/A	N/A	N/A	N/A		N/A	N/A	N/A
Property		17.04	Walgreens Dickson									N/A	N/A	N/A	N/A		N/A	N/A	N/A
Property		17.05	Walgreens Burleson									N/A	N/A	N/A	N/A		N/A	N/A	N/A
Loan		18	Advance Auto Parts Distribution Facility	2.1%	62.5%	57.3%	0	5	First	LO(25);DEF(89);O(6)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		19	Rosedale Marketplace	2.0%	57.1%	50.2%	0	5	First	LO(24);DEF(92);O(4)		$2,485,710	$1,014,364	$1,471,346	12/31/2014	8.2%	$2,787,028	$966,160	$1,820,868
Loan		20	Livonia Commons	1.9%	71.2%	57.2%	0	5	First	LO(26);DEF(90);O(4)		$100,122	$242,180	-$142,058	12/31/2014	-0.8%	$1,260,544	$385,290	$875,254
Loan	8	21	Capitol Hill Apartment Portfolio	1.7%	70.5%	59.8%	5	4	First	LO(27);DEF(88);O(5)		$827,380	$161,236	$666,144	12/31/2014	4.4%	$984,342	$238,710	$745,632
Property		21.01	Ilaria Apartments									$512,155	$87,599	$424,556	12/31/2014		$650,979	$150,449	$500,530
Property		21.02	Morino Apartments									N/A	N/A	N/A	N/A		N/A	N/A	N/A
Property		21.03	Cortena Apartments									$315,225	$73,637	$241,588	12/31/2014		$333,363	$88,261	$245,102
Loan		22	Trinity Village	1.5%	73.0%	62.4%	0	5	First	LO(25);DEF(92);O(3)		$1,425,898	$413,895	$1,012,002	12/31/2014	7.4%	$1,426,388	$467,875	$958,513
Loan		23	Carelton Courtyard and University Place	1.4%	75.0%	65.4%	7	7	First	LO(26);DEF(90);O(4)		N/A	N/A	N/A	N/A	N/A	$2,102,400	$1,057,588	$1,044,812
Loan		24	Alicia Office Park	1.3%	64.2%	52.6%	0	0	Sixth	LO(24);DEF(91);O(5)		$820,769	$529,911	$290,859	8/31/2015 TTM	2.4%	$909,549	$568,578	$340,971
Loan	8	25	James Creek and Foxfire Student Housing	1.2%	69.1%	55.1%	5	5	First	LO(27);DEF(89);O(4)		$1,710,951	$618,434	$1,092,517	12/31/2014	10.2%	$1,693,777	$580,184	$1,113,593
Property		25.01	James Creek									$1,385,713	$483,309	$902,404	12/31/2014		$1,364,979	$456,858	$908,121
Property		25.02	Foxfire									$325,238	$135,125	$190,113	12/31/2014		$328,798	$123,326	$205,472
Loan	8, 13	26	Stout Field Industrial Portfolio	1.1%	60.5%	49.5%	0	0	Sixth	LO(24);DEF(92);O(4)		$2,012,543	$1,029,330	$983,213	12/31/2014	10.0%	$1,954,996	$986,248	$968,748
Property		26.01	4001 West Minnesota Street									$1,138,148	$641,523	$496,625	12/31/2014		$1,124,574	$651,917	$472,657
Property		26.02	1806 and 1848 Stout Field Drive									$874,395	$387,807	$486,588	12/31/2014		$830,422	$334,331	$496,091
Loan	8, 9	27	Southeast Retail Portfolio	1.0%	62.1%	57.2%	0	5	First	LO(24);DEF(93);O(3)		$1,700,595	$515,395	$1,185,200	12/31/2014	12.6%	$1,769,129	$533,794	$1,235,335
Property		27.01	Sangaree Plaza									$736,999	$205,885	$531,114	12/31/2014		$776,653	$209,805	$566,848
Property		27.02	Tri-County Plaza									$501,579	$134,482	$367,097	12/31/2014		$502,079	$118,707	$383,372
Property		27.03	Berkley Center									$462,017	$175,028	$286,989	12/31/2014		$490,397	$205,282	$285,115
Loan		28	105 South York Street	1.0%	73.0%	63.9%	7	7	First	LO(24);DEF(93);O(3)		$1,219,505	$424,781	$794,724	12/31/2014	8.9%	$1,292,836	$394,425	$898,411
Loan		29	Bay Area Self Storage Phase 1	1.0%	56.5%	56.5%	5	4	First	LO(24);YM1(91);O(5)	C	$1,192,359	$282,332	$910,027	12/31/2014	10.4%	$1,224,035	$289,627	$934,407
Loan		30	The Heights at State College Phase IV	0.9%	67.3%	56.2%	7	7	First	LO(26);DEF(91);O(3)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		31	Big Springs Village	0.9%	74.1%	63.3%	5	4	First	LO(25);DEF(91);O(4)		$1,069,521	$247,545	$821,976	12/31/2014	9.9%	$1,088,463	$263,990	$824,473
Loan		32	Whisper Creek	0.8%	58.8%	49.7%	0	0	Sixth	LO(25);DEF(91);O(4)		$937,934	$484,559	$453,375	12/31/2014	5.9%	$1,192,202	$560,107	$632,095
Loan		33	Kohl’s - Lutz, FL Fee	0.8%	64.3%	59.2%	0	0	First	LO(25);DEF(32);O(3)		$630,000	$4,484	$625,516	12/31/2013	8.5%	$630,000	$5,179	$624,821
Loan		34	Harris Industrial Building	0.8%	70.5%	57.8%	0	0	First	LO(24);DEF(90);O(6)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		35	Gateway Plaza	0.8%	55.5%	45.4%	5	5	First	LO(25);DEF(92);O(3)		$1,407,538	$594,695	$812,843	12/31/2014	11.6%	$1,392,959	$560,018	$832,940
Loan	8, 9, 14	36	Florida NNN Portfolio I	0.5%	57.1%	47.1%	0	5	First	LO(24);DEF(93);O(3)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		36.01	Pei Wei/Mattress One									N/A	N/A	N/A	N/A		N/A	N/A	N/A
Property		36.02	Aspen Dental									N/A	N/A	N/A	N/A		N/A	N/A	N/A
Loan	8, 9, 14	37	Florida NNN Portfolio II	0.2%	57.1%	47.1%	0	5	First	LO(24);DEF(93);O(3)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		37.01	Taco Bell Orlando Leased Fee									N/A	N/A	N/A	N/A		N/A	N/A	N/A
Property		37.02	Just Brakes Tampa									N/A	N/A	N/A	N/A		N/A	N/A	N/A
Loan		38	StorQuest - Oakland, CA	0.6%	62.9%	57.5%	5	4	First	LO(24);DEF(91);O(5)		$729,106	$279,907	$449,199	12/31/2014	8.0%	$807,301	$284,819	$522,482
Loan		39	Fairgate Apartments	0.6%	62.8%	54.2%	7	7	First	LO(29);DEF(87);O(4)		$1,346,542	$794,302	$552,240	12/31/2014	10.3%	$1,416,515	$857,326	$559,189
Loan		40	Chestnut Commons	0.6%	60.3%	49.8%	0	5	First	LO(24);DEF(93);O(3)		$688,629	$297,744	$390,885	12/31/2014	7.4%	$844,327	$278,635	$565,692
Loan		41	The Orchard	0.6%	73.4%	61.7%	5	4	First	LO(24);YM1(90);O(6)	D	$521,446	$226,167	$295,278	12/31/2014	5.8%	$606,006	$244,969	$361,036
Loan		42	Bay Area Self Storage Phase 2	0.6%	50.0%	50.0%	5	4	First	LO(24);YM1(91);O(5)	C	$785,940	$183,279	$602,662	12/31/2014	12.1%	$808,948	$189,484	$619,463
Loan		43	Vista Lofts	0.6%	70.3%	61.1%	7	7	First	LO(24);DEF(93);O(3)		$686,336	$302,435	$383,901	12/31/2014	7.7%	$758,014	$327,630	$430,384
Loan		44	Valencia Apartments	0.5%	66.6%	53.6%	0	0	Sixth	LO(25);DEF(90);O(5)		$546,999	$194,185	$352,814	12/31/2014	8.0%	$563,049	$184,170	$378,879
Loan		45	Falcon Creek Phase II Apartments	0.5%	63.6%	51.8%	5	4	First	LO(25);DEF/YM1(90);O(5)	E	$653,231	$265,428	$387,803	12/31/2014	9.0%	$692,155	$278,066	$414,089
Loan		46	Diamond Southwest Industrial	0.5%	67.4%	54.6%	5	5	First	LO(25);YM1(92);O(3)	F	$438,061	$88,178	$349,883	12/31/2014	8.2%	$449,005	$97,114	$351,891
Loan		47	Burnet House Apartments	0.5%	63.5%	51.2%	0	0	Sixth	LO(25);DEF(90);O(5)		$492,316	$178,221	$314,095	12/31/2014	7.5%	$517,119	$130,415	$386,704
Loan		48	Windy Knolls Phase II Apartments	0.4%	57.2%	46.7%	5	4	First	LO(24);DEF/YM1(91);O(5)	E	$614,737	$269,819	$344,918	12/31/2014	8.7%	$658,046	$334,526	$323,520
Loan		49	Colonial East Apartments	0.4%	61.8%	53.4%	7	7	First	LO(29);DEF(87);O(4)		$961,035	$579,166	$381,869	12/31/2014	11.2%	$979,760	$651,611	$328,149
Loan		50	2601 Westinghouse Boulevard	0.4%	64.4%	59.0%	7	7	First	LO(24);DEF(92);O(4)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		51	Walgreens - Alma, MI	0.4%	57.2%	42.6%	0	0	First	LO(25);DEF(92);O(3)		$388,813	$48,053	$340,760	12/31/2013	10.2%	$386,241	$44,182	$342,059
Loan	8	52	Michigan Rite Aid Portfolio	0.4%	39.8%	17.4%	5	5	First	LO(25);YM1(89);O(6)	F	$524,420	$3,404	$521,016	12/31/2014	16.0%	$524,340	$3,420	$520,920
Property		52.01	Rite Aid - Spring Lake, MI									$268,980	$1,702	$267,278	12/31/2014		$268,900	$1,710	$267,190
Property		52.02	Rite Aid - Coloma, MI									$255,440	$1,702	$253,738	12/31/2014		$255,440	$1,710	$253,730
Loan		53	CVS Pharmacy - Sanford, FL	0.3%	64.6%	52.8%	7	7	First	LO(24);DEF(93);O(3)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		54	Manassas Crossroads	0.3%	42.9%	42.9%	5	4	First	LO(24);YM1(92);O(4)	C	$501,245	$110,287	$390,958	12/31/2014	13.0%	$620,716	$122,005	$498,711
Loan		55	Park Royale Apartments	0.2%	54.4%	43.8%	0	0	Sixth	LO(25);DEF(90);O(5)		$219,822	$61,361	$158,461	12/31/2014	8.0%	$236,415	$71,483	$164,932
Loan		56	StorQuest - Tucson Pima, AZ	0.2%	53.5%	47.3%	5	4	First	LO(25);DEF(90);O(5)		$348,557	$228,414	$120,143	12/31/2014	6.3%	$375,955	$255,174	$120,781

A-1-6 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

					MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Second Most Recent NOI Date	Second Most Recent NOI Debt Yield	Most  Recent Revenues	Most  Recent Expenses	Most Recent NOI	Most Recent NOI Date	Most Recent NOI Debt Yield	UW Occupancy	UW EGI	UW Expenses	UW NOI	UW NOI Debt Yield	UW Replacement Reserves	UW TI/LC	UW NCF	UW NCF Debt Yield
Loan	4, 5	1	Hilton Hawaiian Village	6.9%	12/31/2015	20.6%	$376,987,438	$230,014,821	$146,972,617	9/30/2016 TTM	21.1%	94.6%	$374,437,743	$226,873,258	$147,564,485	21.2%	$14,977,510	$0	$132,586,975	19.0%
Loan	4, 6, 7	2	191 Peachtree	6.1%	12/31/2015	10.1%	$32,332,190	$14,196,590	$18,135,599	9/30/2016 TTM	10.3%	88.8%	$36,053,641	$15,817,308	$20,236,332	11.5%	$305,536	$2,096,099	$17,834,697	10.2%
Loan	4	3	Wolfchase Galleria	6.1%	12/31/2015	10.4%	$26,030,970	$8,724,355	$17,306,615	8/31/2016 TTM	10.5%	90.1%	$25,912,897	$8,234,769	$17,678,128	10.7%	$97,435	$1,017,045	$16,563,648	10.1%
Loan	6	4	100 Hamilton	5.8%	12/31/2015	10.3%	$7,445,464	$1,669,880	$5,775,584	9/30/2016 TTM	10.9%	95.0%	$9,008,224	$1,977,857	$7,030,367	13.3%	$17,957	$394,130	$6,618,280	12.5%
Loan	4	5	Potomac Mills	5.7%	12/31/2015	13.4%	$54,639,014	$14,340,962	$40,298,052	8/31/2016 TTM	13.8%	95.0%	$53,920,493	$13,594,604	$40,325,889	13.9%	$322,385	$1,289,527	$38,713,977	13.3%
Loan	4, 8	6	FedEx Ground Portfolio	4.7%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	98.0%	$23,188,063	$463,761	$22,724,302	13.4%	$75,112	$0	$22,649,190	13.3%
Property		6.01	Fedex - Yonkers, NY		N/A		N/A	N/A	N/A	N/A		98.0%	$10,148,362	$202,967	$9,945,394		$12,188	$0	$9,933,206
Property		6.02	Fedex - Elmsford, NY		N/A		N/A	N/A	N/A	N/A		98.0%	$9,227,089	$184,542	$9,042,546		$32,350	$0	$9,010,197
Property		6.03	Fedex - Bridgeport, PA		N/A		N/A	N/A	N/A	N/A		98.0%	$3,812,614	$76,252	$3,736,361		$30,573	$0	$3,705,788
Loan		7	Big Flats Consumer Square	4.4%	12/31/2015	12.2%	$7,045,566	$2,085,713	$4,959,853	7/31/2016 TTM	12.3%	91.8%	$7,018,665	$2,137,863	$4,880,803	12.1%	$86,132	$453,630	$4,341,041	10.8%
Loan	6	8	The Barlow	4.1%	12/31/2015	6.4%	$4,076,266	$1,335,228	$2,741,038	7/31/2016 TTM	7.3%	93.9%	$4,616,711	$1,418,536	$3,198,176	8.5%	$26,802	$84,180	$3,087,194	8.2%
Loan		9	The Crossings of Spring Hill	3.2%	12/31/2015	9.9%	$3,583,929	$620,980	$2,962,949	7/31/2016 TTM	10.3%	93.5%	$3,568,137	$671,746	$2,896,390	10.0%	$32,986	$113,933	$2,749,472	9.5%
Loan		10	Club Royale Apartments	3.1%	12/31/2015	8.2%	$4,337,627	$1,901,745	$2,435,882	8/31/2016 TTM	8.8%	93.4%	$4,388,918	$2,018,963	$2,369,955	8.6%	$83,500	$0	$2,286,455	8.3%
Loan	4	11	American Greetings HQ	3.0%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	95.0%	$10,382,494	$513,508	$9,868,986	10.7%	$98,395	$655,969	$9,114,622	9.9%
Loan		12	Willco Business Center	2.8%	12/31/2015	8.4%	$3,433,979	$1,179,675	$2,254,304	8/31/2016 TTM	8.9%	86.2%	$3,584,455	$1,202,746	$2,381,709	9.4%	$56,989	$142,472	$2,182,248	8.6%
Loan	11	13	Enterprise Plaza	2.7%	12/31/2015	9.4%	$3,079,079	$1,028,182	$2,050,897	8/31/2016 TTM	8.4%	87.0%	$3,214,116	$1,046,480	$2,167,636	8.8%	$38,042	$161,679	$1,967,915	8.0%
Loan	8, 9	14	Walgreens Pool 7	2.7%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	98.0%	$1,951,562	$19,516	$1,932,047	7.9%	$0	$0	$1,932,047	7.9%
Property		14.01	Walgreens Oak Brook		N/A		N/A	N/A	N/A	N/A		98.0%	$379,002	$3,790	$375,212		$0	$0	$375,212
Property		14.02	Walgreens Park Ridge		N/A		N/A	N/A	N/A	N/A		98.0%	$376,621	$3,766	$372,855		$0	$0	$372,855
Property		14.03	Walgreens Dallas		N/A		N/A	N/A	N/A	N/A		98.0%	$333,141	$3,331	$329,810		$0	$0	$329,810
Property		14.04	Walgreens Round Lake Beach		N/A		N/A	N/A	N/A	N/A		98.0%	$330,202	$3,302	$326,900		$0	$0	$326,900
Property		14.05	Walgreens Pasadena		N/A		N/A	N/A	N/A	N/A		98.0%	$300,219	$3,002	$297,217		$0	$0	$297,217
Property		14.06	Walgreens Scottsdale		N/A		N/A	N/A	N/A	N/A		98.0%	$232,377	$2,324	$230,053		$0	$0	$230,053
Loan	10	15	Le Meridien Tampa	2.6%	12/31/2015	8.0%	$9,680,532	$6,724,280	$2,956,252	10/31/2016 TTM	12.3%	76.7%	$9,654,083	$6,823,328	$2,830,755	11.8%	$386,163	$0	$2,444,592	10.2%
Loan	12	16	Parkview Plaza	2.5%	12/31/2015	9.6%	$2,920,579	$705,593	$2,214,986	8/31/2016 TTM	9.8%	89.8%	$2,701,410	$704,045	$1,997,364	8.9%	$38,355	$130,726	$1,828,283	8.1%
Loan	8, 9	17	Walgreens Pool 5	2.2%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	98.0%	$1,619,898	$16,199	$1,603,699	7.9%	$0	$0	$1,603,699	7.9%
Property		17.01	Walgreens Ballwin		N/A		N/A	N/A	N/A	N/A		98.0%	$434,511	$4,345	$430,166		$0	$0	$430,166
Property		17.02	Walgreens Espanola		N/A		N/A	N/A	N/A	N/A		98.0%	$393,544	$3,935	$389,609		$0	$0	$389,609
Property		17.03	Walgreens Round Rock		N/A		N/A	N/A	N/A	N/A		98.0%	$323,208	$3,232	$319,976		$0	$0	$319,976
Property		17.04	Walgreens Dickson		N/A		N/A	N/A	N/A	N/A		98.0%	$240,533	$2,405	$238,128		$0	$0	$238,128
Property		17.05	Walgreens Burleson		N/A		N/A	N/A	N/A	N/A		98.0%	$228,101	$2,281	$225,820		$0	$0	$225,820
Loan		18	Advance Auto Parts Distribution Facility	2.1%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	93.4%	$2,810,261	$1,028,349	$1,781,912	9.4%	$52,125	$150,361	$1,579,426	8.3%
Loan		19	Rosedale Marketplace	2.0%	12/31/2015	10.1%	$2,728,650	$1,048,766	$1,679,884	9/30/2016 TTM	9.3%	89.6%	$2,835,285	$1,152,069	$1,683,216	9.4%	$28,245	$88,970	$1,566,001	8.7%
Loan		20	Livonia Commons	1.9%	12/31/2015	5.0%	$1,537,806	$414,648	$1,123,159	7/31/2016 TTM	6.4%	92.4%	$2,009,337	$392,073	$1,617,263	9.3%	$22,738	$112,805	$1,481,720	8.5%
Loan	8	21	Capitol Hill Apartment Portfolio	1.7%	12/31/2015	5.0%	$1,421,892	$384,290	$1,037,602	9/30/2016 TTM	6.9%	95.0%	$1,657,519	$406,137	$1,251,382	8.3%	$24,300	$0	$1,227,082	8.2%
Property		21.01	Ilaria Apartments		12/31/2015		$680,033	$167,656	$512,377	9/30/2016 TTM		95.0%	$652,483	$132,199	$520,284		$9,000	$0	$511,284
Property		21.02	Morino Apartments		N/A		$387,325	$112,467	$274,858	9/30/2016 TTM		95.0%	$662,799	$190,374	$472,425		$10,500	$0	$461,925
Property		21.03	Cortena Apartments		12/31/2015		$354,534	$104,167	$250,367	9/30/2016 TTM		95.0%	$342,237	$83,564	$258,673		$4,800	$0	$253,873
Loan		22	Trinity Village	1.5%	12/31/2015	7.0%	$1,712,289	$474,308	$1,237,981	8/31/2016 TTM	9.0%	93.3%	$1,753,471	$508,495	$1,244,976	9.1%	$15,360	$93,731	$1,135,886	8.3%
Loan		23	Carelton Courtyard and University Place	1.4%	12/31/2015	8.1%	$2,292,416	$1,077,170	$1,215,246	10/31/2016 TTM	9.4%	90.9%	$2,309,757	$1,074,104	$1,235,653	9.5%	$42,919	$0	$1,192,734	9.2%
Loan		24	Alicia Office Park	1.3%	12/31/2015	2.8%	$1,334,068	$612,367	$721,701	8/31/2016 TTM	5.9%	92.8%	$1,907,488	$710,232	$1,197,256	9.8%	$17,513	$87,566	$1,092,177	9.0%
Loan	8	25	James Creek and Foxfire Student Housing	1.2%	12/31/2015	10.4%	$1,718,900	$587,803	$1,131,097	5/31/2016 TTM	10.6%	95.0%	$1,654,846	$625,696	$1,029,150	9.6%	$47,013	$0	$982,137	9.2%
Property		25.01	James Creek		12/31/2015		$1,387,770	$457,777	$929,993	5/31/2016 TTM		95.0%	$1,339,607	$496,058	$843,549		$37,083	$0	$806,466
Property		25.02	Foxfire		12/31/2015		$331,130	$130,026	$201,104	5/31/2016 TTM		95.0%	$315,239	$129,638	$185,601		$9,930	$0	$175,671
Loan	8, 13	26	Stout Field Industrial Portfolio	1.1%	12/31/2015	9.9%	$2,377,875	$1,188,673	$1,189,202	8/31/2016 TTM	12.1%	91.3%	$2,631,176	$1,174,542	$1,456,634	14.9%	$129,368	$232,677	$1,094,588	11.2%
Property		26.01	4001 West Minnesota Street		12/31/2015		$1,618,134	$846,842	$771,292	8/31/2016 TTM		95.3%	$1,811,712	$825,454	$986,258		$52,545	$94,505	$839,208
Property		26.02	1806 and 1848 Stout Field Drive		12/31/2015		$759,741	$341,831	$417,910	8/31/2016 TTM		83.5%	$819,464	$349,088	$470,376		$76,824	$138,172	$255,381
Loan	8, 9	27	Southeast Retail Portfolio	1.0%	12/31/2015	13.1%	$1,722,260	$529,313	$1,192,947	8/31/2016 TTM	12.7%	90.7%	$1,732,988	$576,855	$1,156,133	12.3%	$35,933	$149,426	$970,773	10.3%
Property		27.01	Sangaree Plaza		12/31/2015		$708,971	$202,576	$506,395	8/31/2016 TTM		90.2%	$707,317	$215,110	$492,207		$13,390	$65,092	$413,725
Property		27.02	Tri-County Plaza		12/31/2015		$504,983	$119,393	$385,590	8/31/2016 TTM		90.0%	$540,831	$133,039	$407,792		$13,515	$50,723	$343,554
Property		27.03	Berkley Center		12/31/2015		$508,306	$207,344	$300,962	8/31/2016 TTM		92.5%	$484,840	$228,706	$256,134		$9,028	$33,611	$213,494
Loan		28	105 South York Street	1.0%	12/31/2015	10.1%	$1,302,902	$434,498	$868,404	9/30/2016 TTM	9.8%	93.0%	$1,325,285	$448,310	$876,975	9.9%	$9,867	$72,028	$795,081	8.9%
Loan		29	Bay Area Self Storage Phase 1	1.0%	12/31/2015	10.7%	$1,265,013	$289,746	$975,267	9/30/2016 TTM	11.1%	84.0%	$1,265,013	$298,335	$966,678	11.0%	$9,253	$0	$957,425	10.9%
Loan		30	The Heights at State College Phase IV	0.9%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	95.0%	$1,070,848	$328,506	$742,342	8.9%	$12,800	$0	$729,542	8.7%
Loan		31	Big Springs Village	0.9%	12/31/2015	9.9%	$1,106,393	$275,737	$830,656	8/31/2016 TTM	10.0%	94.2%	$1,121,340	$251,831	$869,509	10.5%	$25,024	$36,463	$808,022	9.7%
Loan		32	Whisper Creek	0.8%	12/31/2015	8.2%	$1,217,730	$542,738	$674,992	6/30/2016 TTM	8.8%	63.7%	$1,217,730	$516,886	$700,844	9.1%	$23,200	$0	$677,644	8.8%
Loan		33	Kohl’s - Lutz, FL Fee	0.8%	12/31/2014	8.5%	$632,625	$3,521	$629,104	12/31/2015	8.5%	95.0%	$662,572	$24,272	$638,300	8.6%	$0	$0	$638,300	8.6%
Loan		34	Harris Industrial Building	0.8%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	95.0%	$892,601	$232,078	$660,523	9.3%	$31,255	$43,939	$585,329	8.2%
Loan		35	Gateway Plaza	0.8%	12/31/2015	11.9%	$1,226,450	$554,369	$672,081	8/31/2016 YTD Ann.	9.6%	88.4%	$1,516,494	$603,466	$913,029	13.1%	$23,218	$119,023	$770,788	11.0%
Loan	8, 9, 14	36	Florida NNN Portfolio I	0.5%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	95.0%	$522,501	$108,474	$414,027	9.4%	$2,199	$21,839	$389,989	8.8%
Property		36.01	Pei Wei/Mattress One		N/A		N/A	N/A	N/A	N/A		95.0%	$369,171	$86,774	$282,397		$1,449	$12,359	$268,589
Property		36.02	Aspen Dental		N/A		N/A	N/A	N/A	N/A		95.0%	$153,330	$21,700	$131,630		$750	$9,480	$121,400
Loan	8, 9, 14	37	Florida NNN Portfolio II	0.2%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	95.0%	$234,480	$51,331	$183,150	9.4%	$1,532	$11,761	$169,857	8.8%
Property		37.01	Taco Bell Orlando Leased Fee		N/A		N/A	N/A	N/A	N/A		95.0%	$99,651	$27,886	$71,766		$582	$4,556	$66,628
Property		37.02	Just Brakes Tampa		N/A		N/A	N/A	N/A	N/A		95.0%	$134,829	$23,445	$111,384		$950	$7,205	$103,229
Loan		38	StorQuest - Oakland, CA	0.6%	12/31/2015	9.3%	$821,948	$272,361	$549,587	8/31/2016 TTM	9.8%	82.1%	$824,151	$270,449	$553,702	9.9%	$4,928	$0	$548,774	9.8%
Loan		39	Fairgate Apartments	0.6%	12/31/2015	10.4%	$1,441,729	$874,967	$566,762	3/31/2016 TTM	10.6%	93.8%	$1,538,755	$863,542	$675,213	12.6%	$65,016	$0	$610,197	11.4%
Loan		40	Chestnut Commons	0.6%	12/31/2015	10.8%	$880,990	$299,890	$581,100	8/31/2016 TTM	11.1%	94.0%	$900,274	$324,275	$575,999	11.0%	$9,520	$62,239	$504,240	9.6%
Loan		41	The Orchard	0.6%	12/31/2015	7.1%	$637,512	$153,693	$483,819	9/30/2016 YTD Ann.	9.5%	85.6%	$729,649	$233,303	$496,346	9.7%	$6,581	$32,344	$457,421	9.0%
Loan		42	Bay Area Self Storage Phase 2	0.6%	12/31/2015	12.4%	$837,403	$191,186	$646,217	9/30/2016 TTM	12.9%	83.8%	$837,403	$184,290	$653,113	13.1%	$5,796	$0	$647,317	12.9%
Loan		43	Vista Lofts	0.6%	12/31/2015	8.6%	$758,306	$328,871	$429,435	7/31/2016 TTM	8.6%	92.5%	$773,086	$305,197	$467,888	9.4%	$8,006	$24,205	$435,677	8.7%
Loan		44	Valencia Apartments	0.5%	12/31/2015	8.6%	$584,786	$189,148	$395,638	8/31/2016 TTM	9.0%	91.5%	$591,593	$205,524	$386,069	8.8%	$12,750	$0	$373,319	8.5%
Loan		45	Falcon Creek Phase II Apartments	0.5%	12/31/2015	9.6%	$704,888	$282,559	$422,329	8/31/2016 TTM	9.8%	94.5%	$704,888	$302,921	$401,967	9.3%	$14,400	$0	$387,567	9.0%
Loan		46	Diamond Southwest Industrial	0.5%	12/31/2015	8.3%	$457,887	$98,315	$359,572	8/31/2016 TTM	8.5%	93.2%	$484,113	$95,202	$388,910	9.2%	$5,372	$41,980	$341,559	8.0%
Loan		47	Burnet House Apartments	0.5%	12/31/2015	9.2%	$534,080	$135,018	$399,062	8/31/2016 TTM	9.5%	88.4%	$537,033	$162,322	$374,711	8.9%	$11,088	$0	$363,622	8.7%
Loan		48	Windy Knolls Phase II Apartments	0.4%	12/31/2015	8.2%	$635,787	$344,806	$290,981	10/31/2016 TTM	7.4%	86.6%	$635,787	$264,118	$371,669	9.4%	$12,600	$0	$359,069	9.1%
Loan		49	Colonial East Apartments	0.4%	12/31/2015	9.6%	$1,004,758	$680,265	$324,493	3/31/2016 TTM	9.5%	94.1%	$1,118,304	$674,429	$443,875	13.0%	$66,240	$0	$377,635	11.0%
Loan		50	2601 Westinghouse Boulevard	0.4%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	95.0%	$327,210	$9,816	$317,394	9.4%	$10,764	$16,145	$290,485	8.6%
Loan		51	Walgreens - Alma, MI	0.4%	12/31/2014	10.2%	$384,012	$38,751	$345,261	12/31/2015	10.3%	97.0%	$398,572	$61,080	$337,492	10.1%	$4,594	$0	$332,898	10.0%
Loan	8	52	Michigan Rite Aid Portfolio	0.4%	12/31/2015	16.0%	$555,012	$3,523	$551,489	10/31/2016 TTM	16.9%	95.0%	$564,096	$20,445	$543,651	16.7%	$4,472	$35,546	$503,633	15.4%
Property		52.01	Rite Aid - Spring Lake, MI		12/31/2015		$284,671	$1,761	$282,910	10/31/2016 TTM		95.0%	$289,330	$10,441	$278,889		$2,236	$18,526	$258,127
Property		52.02	Rite Aid - Coloma, MI		12/31/2015		$270,341	$1,761	$268,580	10/31/2016 TTM		95.0%	$274,766	$10,004	$264,762		$2,236	$17,020	$245,506
Loan		53	CVS Pharmacy - Sanford, FL	0.3%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	97.0%	$263,869	$5,389	$258,481	8.3%	$0	$0	$258,481	8.3%
Loan		54	Manassas Crossroads	0.3%	12/31/2015	16.6%	$628,248	$127,797	$500,451	9/30/2016 TTM	16.7%	95.0%	$609,778	$126,640	$483,138	16.1%	$2,503	$31,684	$448,951	15.0%
Loan		55	Park Royale Apartments	0.2%	12/31/2015	8.3%	$255,215	$72,111	$183,104	8/31/2016 TTM	9.2%	95.0%	$249,105	$82,092	$167,013	8.4%	$4,626	$0	$162,387	8.2%
Loan		56	StorQuest - Tucson Pima, AZ	0.2%	12/31/2015	6.4%	$435,254	$256,082	$179,172	9/30/2016 TTM	9.4%	81.3%	$435,254	$237,139	$198,115	10.4%	$8,218	$0	$189,897	10.0%

A-1-7 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

LARGEST TENANT INFORMATION

2ND LARGEST TENANT INFORMATION

3RD LARGEST TENANT INFORMATION

Property Flag

Footnotes

Loan ID

Property Name

% of Initial Pool Balance

Largest Tenant

Largest Tenant Lease Expiration(3)

Largest Tenant NSF

Largest Tenant % of NSF

2nd Largest Tenant

2nd Largest Tenant Lease Expiration(3)

2nd Largest Tenant NSF

2nd Largest Tenant % of NSF

3rd Largest Tenant

3rd Largest Tenant Lease Expiration(3)

3rd Largest Tenant NSF

3rd Largest Tenant % of NSF

Loan

4, 5

1

Hilton Hawaiian Village

6.9%

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, 6, 7

2

191 Peachtree

6.1%

Deloitte & Touche

5/31/2024

259,998

21.3%

Hall, Booth, Smith, P.C.

4/30/2021

64,359

5.3%

Ogletree, Deakins

4/30/2019

52,510

4.3%

Loan

4

3

Wolfchase Galleria

6.1%

Malco Theatres

12/31/2021

30,000

7.7%

The Finish Line

2/28/2022

21,899

5.6%

Victoria’s Secret

1/31/2018

13,330

3.4%

Loan

6

4

100 Hamilton

5.8%

Palantir Technologies, Inc.

4/30/2027

59,914

83.4%

Bon Appetit Management Co.

8/31/2020

11,913

16.6%

N/A

N/A

N/A

N/A

Loan

4

5

Potomac Mills

5.7%

Costco Warehouse

5/31/2032

148,146

10.1%

J.C. Penney

2/28/2022

100,140

6.9%

AMC Theatres

2/28/2019

75,273

5.2%

Loan

4, 8

6

FedEx Ground Portfolio

4.7%

Property

6.01

Fedex - Yonkers, NY

FedEx

7/31/2031

121,883

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.02

Fedex - Elmsford, NY

FedEx

6/30/2031

323,502

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.03

Fedex - Bridgeport, PA

FedEx

6/30/2031

305,733

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

7

Big Flats Consumer Square

4.4%

Sam’s Club

7/13/2018

134,678

23.5%

Tops Market

10/31/2023

60,479

10.5%

Field & Stream

1/31/2025

50,000

8.7%

Loan

6

8

The Barlow

4.1%

Kosta Browne Winery

7/31/2025

61,645

34.5%

Windgap Wines

9/30/2017

12,106

6.8%

Santa Rosa Community Market

11/6/2028

9,700

5.4%

Loan

9

The Crossings of Spring Hill

3.2%

Ross Dress for Less

1/31/2019

24,911

11.3%

Bed Bath & Beyond

1/31/2019

23,391

10.6%

Electronic Express

4/30/2026

20,331

9.2%

Loan

10

Club Royale Apartments

3.1%

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

11

American Greetings HQ

3.0%

American Greetings

9/30/2031

655,969

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

12

Willco Business Center

2.8%

Autobody Dimensions, Inc.

5/31/2019

20,000

7.0%

Ryan Floors, Inc.

5/31/2018

12,000

4.2%

The Steiding Corporation

4/30/2022

10,000

3.5%

Loan

11

13

Enterprise Plaza

2.7%

T.J. Maxx

3/31/2021

25,000

13.1%

Aldi

1/31/2018

20,040

10.5%

Dollar Tree

6/30/2021

15,235

8.0%

Loan

8, 9

14

Walgreens Pool 7

2.7%

Property

14.01

Walgreens Oak Brook

Walgreens

1/31/2077

13,855

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

14.02

Walgreens Park Ridge

Walgreens

1/31/2077

14,053

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

14.03

Walgreens Dallas

Walgreens

1/31/2077

15,120

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

14.04

Walgreens Round Lake Beach

Walgreens

1/31/2077

13,905

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

14.05

Walgreens Pasadena

Walgreens

1/31/2077

15,120

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

14.06

Walgreens Scottsdale

Walgreens

1/31/2077

15,083

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

10

15

Le Meridien Tampa

2.6%

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

12

16

Parkview Plaza

2.5%

Ollie’s Bargain Outlet

1/31/2025

36,416

19.0%

Bon Ton Furniture Dept. Store

1/29/2022

32,000

16.7%

T.J. Maxx

1/31/2024

25,000

13.0%

Loan

8, 9

17

Walgreens Pool 5

2.2%

Property

17.01

Walgreens Ballwin

Walgreens

1/31/2077

15,680

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

17.02

Walgreens Espanola

Walgreens

1/31/2077

17,828

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

17.03

Walgreens Round Rock

Walgreens

1/31/2077

15,070

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

17.04

Walgreens Dickson

Walgreens

1/31/2077

15,120

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

17.05

Walgreens Burleson

Walgreens

1/31/2077

15,120

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

18

Advance Auto Parts Distribution Facility

2.1%

Advance Auto Parts

3/8/2022

347,500

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

19

Rosedale Marketplace

2.0%

Hobby Lobby

6/30/2026

43,960

28.7%

OfficeMax

1/31/2018

21,932

14.3%

Total Wines

1/31/2025

21,166

13.8%

Loan

20

Livonia Commons

1.9%

Dick’s Sporting Goods

1/31/2026

53,540

35.6%

AutoZone

8/31/2026

30,434

20.2%

Jo-Ann Fabrics

1/31/2025

24,100

16.0%

Loan

8

21

Capitol Hill Apartment Portfolio

1.7%

Property

21.01

Ilaria Apartments

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

21.02

Morino Apartments

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

21.03

Cortena Apartments

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

22

Trinity Village

1.5%

AAA Auto Club South, Inc.

6/30/2017

6,533

9.2%

Synovus Bank of Tampa Bay

5/31/2021

5,843

8.2%

Mattress Store

11/30/2019

5,000

7.0%

Loan

23

Carelton Courtyard and University Place

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

Loan

24

Alicia Office Park

1.3%

Futures Education, Inc.

10/31/2022

6,878

7.9%

Metronome Software LLC

6/30/2020

5,164

5.9%

Saddleback Valley Educators Association

9/30/2017

4,836

5.5%

Loan

8

25

James Creek and Foxfire Student Housing

1.2%

Property

25.01

James Creek

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

25.02

Foxfire

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, 13

26

Stout Field Industrial Portfolio

1.1%

Property

26.01

4001 West Minnesota Street

Peer Foods Group

Various (9/30/2017 - 2,674 SF; 4/30/2020 - 49,443 SF)

52,117

27.6%

DPI Dedicated Logistics

9/30/2020

35,973

19.0%

Pure Beverage

1/31/2019

27,030

14.3%

Property

26.02

1806 and 1848 Stout Field Drive

Gilmore Industries

12/31/2020

118,780

43.0%

Kirby Risk

2/28/2019

57,804

20.9%

Numark Industries

11/30/2017

54,790

19.8%

Loan

8, 9

27

Southeast Retail Portfolio

1.0%

Property

27.01

Sangaree Plaza

Bi-Lo

8/31/2026

47,698

71.2%

Bold Fitness

7/31/2019

8,450

12.6%

China Wok

7/31/2025

2,000

3.0%

Property

27.02

Tri-County Plaza

Bi-Lo

8/31/2021

36,377

53.8%

Maxway

3/31/2021

14,300

21.2%

Snap Fitness

5/26/2017

4,550

6.7%

Property

27.03

Berkley Center

Farm Fresh

11/18/2025

25,000

55.4%

Family Dollar

12/31/2020

8,100

17.9%

Beauty Town

2/29/2020

2,400

5.3%

Loan

28

105 South York Street

1.0%

Fifth Third Elmhurst

2/1/2023

14,436

29.3%

Ageology d/b/a Power2Practice

1/1/2017

6,690

13.6%

Compass Group USA Inc.

2/1/2024

5,454

11.1%

Loan

29

Bay Area Self Storage Phase 1

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

30

The Heights at State College Phase IV

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

31

Big Springs Village

0.9%

Belk, Inc.

10/11/2025

58,416

46.7%

Dollar Tree

6/30/2021

11,200

9.0%

Dollar General Corporation

8/31/2020

9,014

7.2%

Loan

32

Whisper Creek

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

33

Kohl’s - Lutz, FL Fee

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

34

Harris Industrial Building

0.8%

Cascata

10/31/2022

73,365

70.4%

Harris Mechanical

8/31/2023

24,318

23.3%

Cardinal Health

9/30/2018

6,500

6.2%

Loan

35

Gateway Plaza

0.8%

ARC Thrift Stores

9/30/2023

27,720

27.5%

Hibachi Grill of CO., Inc.

11/30/2026

10,000

9.9%

Arona Corporation

4/30/2018

8,400

8.3%

Loan

8, 9, 14

36

Florida NNN Portfolio I

0.5%

Property

36.01

Pei Wei/Mattress One

Mattress One

2/28/2026

4,200

58.0%

Pei Wei Asian Diner

1/31/2026

3,046

42.0%

N/A

N/A

N/A

N/A

Property

36.02

Aspen Dental

Aspen Dental

12/31/2025

3,750

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

8, 9, 14

37

Florida NNN Portfolio II

0.2%

Property

37.01

Taco Bell Orlando Leased Fee

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

37.02

Just Brakes Tampa

JBRE, LLC (dba Just Brakes)

8/31/2030

4,750

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

38

StorQuest - Oakland, CA

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

39

Fairgate Apartments

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

40

Chestnut Commons

0.6%

Ohio Dept of Public Safety

6/30/2017

5,711

12.0%

KGM Enterprise LLC (Anytime Fitness)

2/28/2020

4,560

9.6%

Smile Brands

1/31/2019

4,493

9.4%

Loan

41

The Orchard

0.6%

Jacalito Grill

5/31/2023

6,850

20.8%

Bakersfield Net

10/31/2020

4,084

12.4%

Slice of Italy

9/30/2019

4,051

12.3%

Loan

42

Bay Area Self Storage Phase 2

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

Vista Lofts

0.6%

PNC Bank

3/31/2020

8,869

24.3%

Le Peep

8/31/2018

2,203

6.0%

Black Bean Company

4/30/2019

1,815

5.0%

Loan

44

Valencia 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

45

Falcon Creek Phase II 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

Diamond Southwest Industrial

0.5%

Fresenius USA Manufacturing

10/31/2018

3,970

9.4%

JFC International, Inc.

3/31/2017

3,825

9.0%

McGill Cleanroom

10/31/2019

3,825

9.0%

Loan

47

Burnet House 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

48

Windy Knolls Phase II Apartments

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

Colonial East Apartments

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

2601 Westinghouse Boulevard

0.4%

Carter Lumber of the South, Inc.

9/30/2030

107,635

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

51

Walgreens - Alma, MI

0.4%

Walgreens

1/31/2082

14,820

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

8

52

Michigan Rite Aid Portfolio

0.4%

Property

52.01

Rite Aid - Spring Lake, MI

Rite Aid

3/31/2026

11,180

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

52.02

Rite Aid - Coloma, MI

Rite Aid

3/31/2026

11,180

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

53

CVS Pharmacy - Sanford, FL

0.3%

CVS

11/30/2026

10,908

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

54

Manassas Crossroads

0.3%

Raja, Rafiq, & Assoc (Dental)

2/28/2019

2,345

18.7%

Panda Express, Inc.

4/30/2019

2,306

18.4%

NOVA Batteries, Inc.

10/31/2019

1,628

13.0%

Loan

55

Park Royale 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

Loan

56

StorQuest - Tucson Pima, AZ

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

A-1-8 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

					4TH LARGEST TENANT INFORMATION				5TH LARGEST TENANT INFORMATION				MORTGAGE LOAN RESERVE INFORMATION
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	4th Largest Tenant	4th Largest Tenant Lease Expiration(3)	4th Largest Tenant NSF	4th Largest Tenant % of NSF	5th Largest Tenant	5th Largest Tenant Lease Expiration(3)	5th Largest Tenant NSF	5th Largest Tenant % of NSF	Upfront Replacement Reserves	Monthly Replacement Reserves	Replacement Reserve Cap	Upfront TI/LC  Reserves	Monthly TI/LC Reserves
Loan	4, 5	1	Hilton Hawaiian Village	6.9%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0
Loan	4, 6, 7	2	191 Peachtree	6.1%	Carlock, Copeland & Stair	9/30/2022	52,028	4.3%	Morgan & Morgan	11/30/2026	51,927	4.2%	$0	$25,461	$1,222,142	$7,777,741	$101,845
Loan	4	3	Wolfchase Galleria	6.1%	Forever 21	6/30/2024	12,986	3.3%	Charming Charlie	5/31/2020	10,413	2.7%	$0	$0	$0	$0	$0
Loan	6	4	100 Hamilton	5.8%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$0	$0	$3,594,840	$0
Loan	4	5	Potomac Mills	5.7%	Buy Buy Baby/and That!	1/31/2025	73,432	5.0%	Marshalls	1/31/2019	61,763	4.2%	$0	$0	$0	$0	$0
Loan	4, 8	6	FedEx Ground Portfolio	4.7%									$0	$0	$0	$0	$0
Property		6.01	Fedex - Yonkers, NY		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		6.02	Fedex - Elmsford, NY		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		6.03	Fedex - Bridgeport, PA		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		7	Big Flats Consumer Square	4.4%	Hobby Lobby	6/30/2019	47,000	8.2%	T.J. Maxx	1/31/2023	27,846	4.8%	$0	$7,178	$0	$0	$35,888
Loan	6	8	The Barlow	4.1%	Barlow Event Management	12/31/2019	9,461	5.3%	Taylor Maid Coffee	5/1/2022	8,926	5.0%	$0	$2,234	$0	$1,000,000	$0
Loan		9	The Crossings of Spring Hill	3.2%	PetSmart	8/31/2018	18,471	8.4%	Books-A-Million	1/31/2019	15,500	7.0%	$0	$2,749	$98,957	$1,150,000	$27,411
Loan		10	Club Royale Apartments	3.1%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$6,979	$0	$0	$0
Loan	4	11	American Greetings HQ	3.0%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$54,664
Loan		12	Willco Business Center	2.8%	Eurowerks Autos, LLC	10/31/2019	10,000	3.5%	Cianbro Corporation	6/30/2017	8,960	3.1%	$0	$4,749	$171,000	$0	$11,873
Loan	11	13	Enterprise Plaza	2.7%	Teppanyaki Grill	9/30/2020	15,174	8.0%	Verizon Wireless	2/29/2020	10,921	5.7%	$0	$3,170	$114,120	$0	$15,851
Loan	8, 9	14	Walgreens Pool 7	2.7%									$0	$0	$0	$0	$0
Property		14.01	Walgreens Oak Brook		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		14.02	Walgreens Park Ridge		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		14.03	Walgreens Dallas		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		14.04	Walgreens Round Lake Beach		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		14.05	Walgreens Pasadena		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		14.06	Walgreens Scottsdale		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	10	15	Le Meridien Tampa	2.6%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$31,904	$0	$0	$0
Loan	12	16	Parkview Plaza	2.5%	Jo-Ann Fabrics	1/31/2028	17,059	8.9%	Life Way Christian Resources	1/31/2020	14,400	7.5%	$0	$3,196	$0	$0	$10,388
Loan	8, 9	17	Walgreens Pool 5	2.2%									$0	$0	$0	$0	$0
Property		17.01	Walgreens Ballwin		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		17.02	Walgreens Espanola		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		17.03	Walgreens Round Rock		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		17.04	Walgreens Dickson		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		17.05	Walgreens Burleson		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		18	Advance Auto Parts Distribution Facility	2.1%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$4,333	$4,333	$208,000	$12,500	$12,500
Loan		19	Rosedale Marketplace	2.0%	Cost Plus	1/31/2020	20,253	13.2%	Dollar Tree	7/31/2020	9,600	6.3%	$0	$1,917	$115,020, unless EOD	$0	$9,583
Loan		20	Livonia Commons	1.9%	Party City	1/31/2029	23,465	15.6%	Rally House Stores, Inc.	10/31/2024	7,650	5.1%	$0	$1,895	$0	$0	$0
Loan	8	21	Capitol Hill Apartment Portfolio	1.7%									$0	$2,025	$85,000	$0	$0
Property		21.01	Ilaria Apartments		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		21.02	Morino Apartments		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		21.03	Cortena Apartments		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		22	Trinity Village	1.5%	Pediatric Associates	7/8/2020	4,622	6.5%	Johnny Brusco’s NY Pizza	1/31/2025	4,047	5.7%	$1,280	$1,280	$0	$205,650	$5,650
Loan		23	Carelton Courtyard and University Place	1.4%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$150,000	$4,819	$0	$0	$0
Loan		24	Alicia Office Park	1.3%	Vavrinek, Trine, Day & Co, LLP	7/31/2018	4,630	5.3%	Fed Loan Help, Inc.	2/28/2018	4,215	4.8%	$0	$1,460	$0	$0	$8,333
Loan	8	25	James Creek and Foxfire Student Housing	1.2%									$0	$3,918	$0	$0	$0
Property		25.01	James Creek		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		25.02	Foxfire		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	8, 13	26	Stout Field Industrial Portfolio	1.1%									$0	$12,797	$186,000	$0	$19,390
Property		26.01	4001 West Minnesota Street		Shenandoah Growers	12/31/2019	23,532	12.5%	Eby-Brown	MTM	18,800	9.9%
Property		26.02	1806 and 1848 Stout Field Drive		Pure Beverage	1/31/2019	28,787	10.4%	N/A	N/A	N/A	N/A
Loan	8, 9	27	Southeast Retail Portfolio	1.0%									$3,444	$3,444	$0	$6,867	$6,867
Property		27.01	Sangaree Plaza		Valeria, LLC	1/31/2022	2,000	3.0%	Check into Cash	6/30/2018	2,000	3.0%
Property		27.02	Tri-County Plaza		Shoe Show	4/30/2017	2,800	4.1%	1st Franklin Financial Corp	9/30/2018	1,200	1.8%
Property		27.03	Berkley Center		London Plaza Coin Laundry	1/31/2020	1,840	4.1%	Sal’s NY Pizza	5/31/2019	1,800	4.0%
Loan		28	105 South York Street	1.0%	Pazzi di Pizza	1/1/2019	5,225	10.6%	Environmental Consulting Group, Inc.	5/1/2019	4,200	8.5%	$0	$822	$29,600	$100,000	$4,111
Loan		29	Bay Area Self Storage Phase 1	1.0%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$771	$0	$0	$0
Loan		30	The Heights at State College Phase IV	0.9%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$1,067	$0	$0	$0
Loan		31	Big Springs Village	0.9%	Shoe Show of Rocky Mount	9/30/2020	5,600	4.5%	Maurices, Inc.	1/31/2018	4,800	3.8%	$0	$2,085	$0	$120,000	$3,112
Loan		32	Whisper Creek	0.8%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$1,933	$0	$0	$0
Loan		33	Kohl’s - Lutz, FL Fee	0.8%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0
Loan		34	Harris Industrial Building	0.8%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$2,605	$2,605	$156,300	$2,171	$2,171
Loan		35	Gateway Plaza	0.8%	A&A Quality Appliance, Inc.	8/30/2018	8,023	7.9%	Sang C. No/Phat Mart	10/31/2019	6,500	6.4%	$1,935	$1,935	$0	$6,309	$6,309
Loan	8, 9, 14	36	Florida NNN Portfolio I	0.5%									$137	$137	$4,932	$458	$458
Property		36.01	Pei Wei/Mattress One		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		36.02	Aspen Dental		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	8, 9, 14	37	Florida NNN Portfolio II	0.2%									$96	$96	$3,456	$319	$319
Property		37.01	Taco Bell Orlando Leased Fee		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		37.02	Just Brakes Tampa		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		38	StorQuest - Oakland, CA	0.6%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$548	$0	$0	$0
Loan		39	Fairgate Apartments	0.6%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$5,418	$150,000	$0	$0
Loan		40	Chestnut Commons	0.6%	Strongsville Hobby	3/31/2021	2,940	6.2%	Patron’s Best Grill	5/31/2022	2,880	6.1%	$781	$781	$46,860	$50,000	$3,905
Loan		41	The Orchard	0.6%	Krush Wine	12/27/2018	3,562	10.8%	Verdugo Market	6/30/2019	2,615	7.9%	$23,806	$214	$0	$50,000	$3,750
Loan		42	Bay Area Self Storage Phase 2	0.6%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$483	$0	$0	$0
Loan		43	Vista Lofts	0.6%	The UPS Store	11/30/2021	1,760	4.8%	Capelli Salon	5/31/2022	1,730	4.7%	$0	$758	$0	$0	$2,262
Loan		44	Valencia Apartments	0.5%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$1,063	$0	$0	$0
Loan		45	Falcon Creek Phase II Apartments	0.5%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$1,200	$0	$0	$0
Loan		46	Diamond Southwest Industrial	0.5%	Frontier Stone Works	9/14/2019	3,825	9.0%	The Terminix International Company	6/30/2021	3,825	9.0%	$459	$459	$16,509	$3,528	$3,528
Loan		47	Burnet House Apartments	0.5%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$923	$0	$0	$0
Loan		48	Windy Knolls Phase II Apartments	0.4%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$1,050	$0	$0	$0
Loan		49	Colonial East Apartments	0.4%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$5,525	$150,000	$0	$0
Loan		50	2601 Westinghouse Boulevard	0.4%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0
Loan		51	Walgreens - Alma, MI	0.4%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0
Loan	8	52	Michigan Rite Aid Portfolio	0.4%									$0	$0	$0	$0	$0
Property		52.01	Rite Aid - Spring Lake, MI		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		52.02	Rite Aid - Coloma, MI		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		53	CVS Pharmacy - Sanford, FL	0.3%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0
Loan		54	Manassas Crossroads	0.3%	AVAIL Vapor, LLC.	7/31/2019	1,517	12.1%	Huynh & Tang (Sassy Nails)	11/30/2018	1,288	10.3%	$0	$0	$0	$0	$0
Loan		55	Park Royale Apartments	0.2%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$386	$0	$0	$0
Loan		56	StorQuest - Tucson Pima, AZ	0.2%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$0	$685	$24,654	$0	$0

A-1-9 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

					MORTGAGE LOAN RESERVE INFORMATION
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	TI/LC Reserve Cap	Upfront Tax  Reserves	Monthly Tax  Reserves	Upfront Insurance Reserves	Monthly Insurance Reserves	Upfront Deferred Maint. Reserve	Initial Other Reserves	Ongoing Other Reserves
Loan	4, 5	1	Hilton Hawaiian Village	6.9%	$0	$0	$0	$0	$0	$0	$0	$0
Loan	4, 6, 7	2	191 Peachtree	6.1%	$6,110,710 - Upfront funds ($7,777,741.04) not included in cap calculation.	$616,031	$308,016	$0	$0	$0	$0	$0
Loan	4	3	Wolfchase Galleria	6.1%	$0	$0	$0	$0	$0	$0	$0	$0
Loan	6	4	100 Hamilton	5.8%	$0	$0	$0	$0	$0	$0	$2,105,440	$0
Loan	4	5	Potomac Mills	5.7%	$0	$0	$0	$0	$0	$0	$0	$0
Loan	4, 8	6	FedEx Ground Portfolio	4.7%	$0	$574,417	$130,987	$0	$0	$0	$3,066,110	$0
Property		6.01	Fedex - Yonkers, NY
Property		6.02	Fedex - Elmsford, NY
Property		6.03	Fedex - Bridgeport, PA
Loan		7	Big Flats Consumer Square	4.4%	$1,291,984	$280,392	$35,049	$0	$0	$2,768,000	$86,595	$0
Loan	6	8	The Barlow	4.1%	$600,000	$72,566	$24,378	$96,719	$24,397	$0	$152,702	$0
Loan		9	The Crossings of Spring Hill	3.2%	$0	$186,440	$18,644	$8,327	$4,163	$0	$0	$0
Loan		10	Club Royale Apartments	3.1%	$0	$49,712	$12,428	$0	$0	$94,600	$0	$0
Loan	4	11	American Greetings HQ	3.0%	$0	$0	$0	$0	$0	$0	$15,704,391.25 ($2,612,000 LOC)	$0
Loan		12	Willco Business Center	2.8%	$0	$123,948	$30,987	$22,524	$3,218	$76,733	$9,000	$0
Loan	11	13	Enterprise Plaza	2.7%	$570,636	$109,368	$36,456	$0	$0	$0	$1,416,535	$0
Loan	8, 9	14	Walgreens Pool 7	2.7%	$0	$0	$0	$0	$0	$0	$0	$0
Property		14.01	Walgreens Oak Brook
Property		14.02	Walgreens Park Ridge
Property		14.03	Walgreens Dallas
Property		14.04	Walgreens Round Lake Beach
Property		14.05	Walgreens Pasadena
Property		14.06	Walgreens Scottsdale
Loan	10	15	Le Meridien Tampa	2.6%	$0	$12,163	$12,163	$9,696	$9,696	$0	$11,455,908	$9,167
Loan	12	16	Parkview Plaza	2.5%	$375,000	$76,700	$25,567	$0	$0	$0	$125,000	$0
Loan	8, 9	17	Walgreens Pool 5	2.2%	$0	$0	$0	$0	$0	$0	$0	$0
Property		17.01	Walgreens Ballwin
Property		17.02	Walgreens Espanola
Property		17.03	Walgreens Round Rock
Property		17.04	Walgreens Dickson
Property		17.05	Walgreens Burleson
Loan		18	Advance Auto Parts Distribution Facility	2.1%	$637,500	$0	$0	$0	$0	$0	$0	$0
Loan		19	Rosedale Marketplace	2.0%	$460,000, unless EOD	$182,658	$60,886	$0	$0	$0	$448,750	$0
Loan		20	Livonia Commons	1.9%	$0	$0	$0	$0	$0	$0	$683,013	$0
Loan	8	21	Capitol Hill Apartment Portfolio	1.7%	$0	$13,953	$2,326	$1,355	$1,355	$0	$0	$0
Property		21.01	Ilaria Apartments
Property		21.02	Morino Apartments
Property		21.03	Cortena Apartments
Loan		22	Trinity Village	1.5%	$0	$14,498	$14,498	$8,921	$4,461	$0	$0	$0
Loan		23	Carelton Courtyard and University Place	1.4%	$0	$124,643	$13,849	$134,016	$11,168	$0	$0	$0
Loan		24	Alicia Office Park	1.3%	$250,000	$46,751	$9,351	$7,087	$1,182	$0	$0	$0
Loan	8	25	James Creek and Foxfire Student Housing	1.2%	$0	$85,822	$8,582	$0	$0	$7,813	$0	$0
Property		25.01	James Creek
Property		25.02	Foxfire
Loan	8, 13	26	Stout Field Industrial Portfolio	1.1%	$600,000	$27,921	$13,961	$10,847	$3,616	$193,750	$0	$0
Property		26.01	4001 West Minnesota Street
Property		26.02	1806 and 1848 Stout Field Drive
Loan	8, 9	27	Southeast Retail Portfolio	1.0%	$0	$111,882	$15,670	$5,331	$3,371	$235,314	$376,300	$0
Property		27.01	Sangaree Plaza
Property		27.02	Tri-County Plaza
Property		27.03	Berkley Center
Loan		28	105 South York Street	1.0%	$148,002	$71,220	$12,949	$0	$978	$0	$450,000	$0
Loan		29	Bay Area Self Storage Phase 1	1.0%	$0	$24,353	$4,871	$0	$0	$0	$0	$0
Loan		30	The Heights at State College Phase IV	0.9%	$0	$23,760	$8,055	$18,849	$1,571	$0	$9,300	$0
Loan		31	Big Springs Village	0.9%	$150,000	$12,861	$6,431	$0	$0	$0	$0	$0
Loan		32	Whisper Creek	0.8%	$0	$0	$4,131	$0	$1,458	$0	$442,982	$0
Loan		33	Kohl’s - Lutz, FL Fee	0.8%	$0	$0	$0	$0	$0	$0	$0	$0
Loan		34	Harris Industrial Building	0.8%	$52,100	$13,027	$6,514	$941	$941	$0	$82,022	$0
Loan		35	Gateway Plaza	0.8%	$300,000	$156,678	$19,585	$48,103	$4,209	$522,188	$216,018	$0
Loan	8, 9, 14	36	Florida NNN Portfolio I	0.5%	$16,488	$11,734	$5,867	$3,234	$404	$0	$0	$0
Property		36.01	Pei Wei/Mattress One
Property		36.02	Aspen Dental
Loan	8, 9, 14	37	Florida NNN Portfolio II	0.2%	$11,484	$6,138	$3,069	$1,908	$238	$0	$0	$0
Property		37.01	Taco Bell Orlando Leased Fee
Property		37.02	Just Brakes Tampa
Loan		38	StorQuest - Oakland, CA	0.6%	$0	$22,195	$4,439	$0	$0	$62,313	$0	$0
Loan		39	Fairgate Apartments	0.6%	$0	$81,951	$11,707	$7,877	$3,939	$43,163	$84,150	$0
Loan		40	Chestnut Commons	0.6%	$187,440	$47,345	$9,469	$848	$848	$0	$30,000	$0
Loan		41	The Orchard	0.6%	$250,000	$24,619	$4,924	$0	$0	$163,818	$380,885	$0
Loan		42	Bay Area Self Storage Phase 2	0.6%	$0	$14,745	$2,949	$0	$0	$0	$0	$0
Loan		43	Vista Lofts	0.6%	$155,000 - reduced to $100,000 if PNC extends the term of the PNC Lease to a date not earlier than 3/31/2025.	$0	$9,689	$0	$0	$0	$200,000	$0
Loan		44	Valencia Apartments	0.5%	$0	$10,868	$2,717	$0	$0	$110	$0	$0
Loan		45	Falcon Creek Phase II Apartments	0.5%	$0	$0	$6,500	$0	$0	$0	$0	$0
Loan		46	Diamond Southwest Industrial	0.5%	$211,660	$8,493	$2,831	$1,522	$507	$0	$0	$0
Loan		47	Burnet House Apartments	0.5%	$0	$7,545	$1,886	$0	$0	$44,814	$0	$0
Loan		48	Windy Knolls Phase II Apartments	0.4%	$0	$5,790	$5,790	$0	$0	$0	$0	$0
Loan		49	Colonial East Apartments	0.4%	$0	$63,088	$9,013	$7,010	$3,505	$21,388	$21,675	$0
Loan		50	2601 Westinghouse Boulevard	0.4%	$0	$0	$0	$0	$0	$0	$0	$0
Loan		51	Walgreens - Alma, MI	0.4%	$0	$0	$0	$0	$0	$0	$0	$0
Loan	8	52	Michigan Rite Aid Portfolio	0.4%	$0	$0	$0	$0	$0	$0	$0	$0
Property		52.01	Rite Aid - Spring Lake, MI
Property		52.02	Rite Aid - Coloma, MI
Loan		53	CVS Pharmacy - Sanford, FL	0.3%	$0	$0	$0	$0	$0	$0	$0	$0
Loan		54	Manassas Crossroads	0.3%	$0	$4,942	$4,942	$1,324	$662	$0	$0	$0
Loan		55	Park Royale Apartments	0.2%	$0	$3,979	$995	$0	$0	$0	$0	$0
Loan		56	StorQuest - Tucson Pima, AZ	0.2%	$0	$18,775	$6,258	$0	$0	$12,281	$0	$0

A-1-10 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

MORTGAGE LOAN RESERVE INFORMATION

THIRD PARTY REPORTS

Property Flag

Footnotes

Loan ID

Property Name

% of Initial Pool Balance

Other Reserves Description

Appraisal Report Date

Environmental Phase I Report Date

Environmental Phase II Report Date

Engineering Report Date

Seismic Report Date

Seismic Zone

PML %

Loan

4, 5

1

Hilton Hawaiian Village

6.9%

N/A

10/14/2016

10/17/2016

N/A

10/17/2016

N/A

No

N/A

Loan

4, 6, 7

2

191 Peachtree

6.1%

Deloitte Vacancy Reserve Funds (Springing)

10/18/2016

10/13/2016

N/A

10/13/2016

N/A

No

N/A

Loan

4

3

Wolfchase Galleria

6.1%

N/A

10/13/2016

10/3/2016

N/A

10/3/2016

10/4/2016

Yes - 3

9.0%

Loan

6

4

100 Hamilton

5.8%

Free Rent Reserve ($1,464,897); Elevator Renovation Reserve ($640,543)

11/2/2016

10/19/2016

N/A

10/19/2016

10/13/2016

Yes - 4

13.0%

Loan

4

5

Potomac Mills

5.7%

N/A

9/12/2016

9/16/2016

N/A

9/16/2016

N/A

No

N/A

Loan

4, 8

6

FedEx Ground Portfolio

4.7%

Landlord Obligations Reserve ($1,582,000); Change Order Reserve ($934,110); Litigation Reserve ($550,000)

Property

6.01

Fedex - Yonkers, NY

9/27/2016

9/15/2016

N/A

9/14/2016

N/A

No

N/A

Property

6.02

Fedex - Elmsford, NY

9/27/2016

9/15/2016

N/A

9/15/2016

N/A

No

N/A

Property

6.03

Fedex - Bridgeport, PA

9/27/2016

9/13/2016

N/A

9/14/2016

N/A

No

N/A

Loan

7

Big Flats Consumer Square

4.4%

Existing TI/LC ($50,595); Popeye’s Occupancy Reserve Funds ($36,000)

10/6/2016

5/17/2016

N/A

5/16/2016

N/A

No

N/A

Loan

6

8

The Barlow

4.1%

Bronze Event Space Reserve

11/14/2016

8/10/2016

N/A

8/11/2016

8/8/2016

Yes - 4

9.0%

Loan

9

The Crossings of Spring Hill

3.2%

N/A

10/25/2016

9/19/2016

N/A

9/19/2016

N/A

No

N/A

Loan

10

Club Royale Apartments

3.1%

N/A

9/23/2016

5/13/2016

N/A

5/23/2016

5/16/2016

Yes - 4

8.0%

Loan

4

11

American Greetings HQ

3.0%

Remaining Liabilities Funds Account ($13,041,716); Remaining Liabilities Letter of Credit ($2,612,000); Ground Rent Reserve Account ($50,675.25)

9/21/2016

9/8/2016

N/A

9/12/2016

N/A

No

N/A

Loan

12

Willco Business Center

2.8%

Environmental Funds

11/8/2016

10/18/2016

N/A

10/16/2016

N/A

No

N/A

Loan

11

13

Enterprise Plaza

2.7%

Aaron’s Reserve Funds ($1,010,000); Outstanding TI/LC Reserve Funds ($322,272); Occupancy Reserve Funds ($84,262.50)

11/8/2016

11/9/2016

N/A

10/25/2016

N/A

No

N/A

Loan

8, 9

14

Walgreens Pool 7

2.7%

Walgreens Lease Funds Reserve

Property

14.01

Walgreens Oak Brook

10/31/2016

10/26/2016

N/A

10/11/2016

N/A

No

N/A

Property

14.02

Walgreens Park Ridge

10/26/2016

10/11/2016

N/A

10/6/2016

N/A

No

N/A

Property

14.03

Walgreens Dallas

10/25/2016

10/11/2016

N/A

10/11/2016

N/A

No

N/A

Property

14.04

Walgreens Round Lake Beach

10/25/2016

10/26/2016

N/A

10/11/2016

N/A

No

N/A

Property

14.05

Walgreens Pasadena

10/25/2016

10/11/2016

N/A

10/11/2016

N/A

No

N/A

Property

14.06

Walgreens Scottsdale

10/26/2016

10/11/2016

N/A

10/11/2016

N/A

No

N/A

Loan

10

15

Le Meridien Tampa

2.6%

AAOF Funds ($10,000,000); AAOF Repayment Funds ($1,446,740.95); Ground Rent Funds ($9,166.67); PIP Funds (Springing)

11/8/2016

9/26/2016

N/A

9/26/2016

N/A

No

N/A

Loan

12

16

Parkview Plaza

2.5%

Environmental Reserve

10/6/2016

9/16/2016

N/A

9/16/2016

N/A

No

N/A

Loan

8, 9

17

Walgreens Pool 5

2.2%

Walgreens Lease Funds Reserve

Property

17.01

Walgreens Ballwin

10/25/2016

10/11/2016

N/A

10/11/2016

N/A

No

N/A

Property

17.02

Walgreens Espanola

10/25/2016

10/11/2016

N/A

10/11/2016

N/A

No

N/A

Property

17.03

Walgreens Round Rock

10/26/2016

10/7/2016

N/A

10/11/2016

N/A

No

N/A

Property

17.04

Walgreens Dickson

10/26/2016

10/11/2016

N/A

10/11/2016

N/A

No

N/A

Property

17.05

Walgreens Burleson

10/25/2016

10/10/2016

N/A

10/11/2016

N/A

No

N/A

Loan

18

Advance Auto Parts Distribution Facility

2.1%

N/A

10/20/2016

9/20/2016

N/A

9/22/2016

N/A

No

N/A

Loan

19

Rosedale Marketplace

2.0%

Roof Repair Funds ($255,000); Total Wine Funds ($193,750)

10/13/2016

9/28/2016

N/A

9/27/2016

N/A

No

N/A

Loan

20

Livonia Commons

1.9%

Triparty Escrow Funds ($600,200); Environmental Insurance Reserve ($64,062.50); LUST Closure Reserve ($18,750)

9/7/2016

8/10/2016

N/A

8/9/2016

N/A

No

N/A

Loan

8

21

Capitol Hill Apartment Portfolio

1.7%

N/A

Property

21.01

Ilaria Apartments

7/19/2016

7/12/2016

N/A

7/12/2016

7/13/2016

Yes - 3

5.0%

Property

21.02

Morino Apartments

7/19/2016

7/12/2016

N/A

7/12/2016

7/13/2016

Yes - 3

5.0%

Property

21.03

Cortena Apartments

7/25/2016

7/12/2016

N/A

7/12/2016

7/7/2016

Yes - 3

5.0%

Loan

22

Trinity Village

1.5%

N/A

10/9/2016

9/26/2016

N/A

9/26/2016

N/A

No

N/A

Loan

23

Carelton Courtyard and University Place

1.4%

N/A

8/24/2016

7/26/2016

N/A

7/26/2016

N/A

No

N/A

Loan

24

Alicia Office Park

1.3%

N/A

11/9/2016

10/18/2016

N/A

10/18/2016

10/18/2016

Yes - 4

9.0%

Loan

8

25

James Creek and Foxfire Student Housing

1.2%

N/A

Property

25.01

James Creek

8/26/2016

7/28/2016

N/A

7/28/2016

N/A

No

N/A

Property

25.02

Foxfire

9/6/2016

7/28/2016

N/A

7/28/2016

N/A

No

N/A

Loan

8, 13

26

Stout Field Industrial Portfolio

1.1%

N/A

Property

26.01

4001 West Minnesota Street

11/8/2016

10/27/2016

N/A

10/27/2016

N/A

No

N/A

Property

26.02

1806 and 1848 Stout Field Drive

11/8/2016

10/27/2016

N/A

10/27/2016

N/A

No

N/A

Loan

8, 9

27

Southeast Retail Portfolio

1.0%

Bi-Lo Sangaree Cap/Ex Reserve ($365,000); Rent Concession Reserve ($10,800); O&M Reserve ($500); Bi-Lo Sangaree TI/LC Reserve (Springing)

Property

27.01

Sangaree Plaza

8/11/2016

7/21/2016

N/A

7/8/2016

N/A

No

N/A

Property

27.02

Tri-County Plaza

7/21/2016

7/12/2016

N/A

7/8/2016

N/A

No

N/A

Property

27.03

Berkley Center

7/15/2016

7/8/2016

N/A

7/8/2016

N/A

No

N/A

Loan

28

105 South York Street

1.0%

Power2Practice Reserve

11/2/2016

10/10/2016

N/A

10/10/2016

N/A

No

N/A

Loan

29

Bay Area Self Storage Phase 1

1.0%

N/A

10/24/2016

10/12/2016

N/A

10/6/2016

10/5/2016

Yes - 4

14.0%

Loan

30

The Heights at State College Phase IV

0.9%

Radon Reserve

8/15/2016

7/19/2016

N/A

7/19/2016

N/A

No

N/A

Loan

31

Big Springs Village

0.9%

N/A

10/11/2016

9/23/2016

N/A

9/22/2016

N/A

No

N/A

Loan

32

Whisper Creek

0.8%

Seasonality Reserve

10/20/2016

9/23/2016

N/A

9/23/2016

N/A

No

N/A

Loan

33

Kohl’s - Lutz, FL Fee

0.8%

N/A

9/14/2016

9/16/2016

N/A

9/16/2016

N/A

No

N/A

Loan

34

Harris Industrial Building

0.8%

Rent Concession Reserve ($82,022); Major Tenant Rollover Reserve (Springing)

11/10/2016

11/3/2016

N/A

11/3/2016

11/3/2016

Yes - 3

12.0%

Loan

35

Gateway Plaza

0.8%

Existing TILC Lease Reserve ($130,000); Rent Concession Reserve ($86,018)

11/1/2016

10/18/2016

N/A

10/14/2016

N/A

No

N/A

Loan

8, 9, 14

36

Florida NNN Portfolio I

0.5%

N/A

Property

36.01

Pei Wei/Mattress One

11/3/2016

2/5/2016

N/A

2/9/2016

N/A

No

N/A

Property

36.02

Aspen Dental

11/7/2016

12/14/2015

N/A

2/9/2016

N/A

No

N/A

Loan

8, 9, 14

37

Florida NNN Portfolio II

0.2%

N/A

Property

37.01

Taco Bell Orlando Leased Fee

10/31/2016

2/23/2016

N/A

2/19/2016

N/A

No

N/A

Property

37.02

Just Brakes Tampa

11/7/2016

2/17/2016

2/29/2016

2/9/2016

N/A

No

N/A

Loan

38

StorQuest - Oakland, CA

0.6%

N/A

10/18/2016

9/29/2016

N/A

9/29/2016

9/29/2016

Yes - 4

19.0%

Loan

39

Fairgate Apartments

0.6%

Radon Mitigation System Reserve

5/27/2016

4/21/2016

N/A

4/21/2016

N/A

No

N/A

Loan

40

Chestnut Commons

0.6%

Existing TILC Lease Reserve

10/28/2016

10/13/2016

N/A

10/13/2016

N/A

No

N/A

Loan

41

The Orchard

0.6%

Tenant Vacancy Reserve ($350,000); Rent Concession Reserve ($30,885)

10/19/2016

10/3/2016

N/A

10/3/2016

10/3/2016

Yes - 4

6.0%

Loan

42

Bay Area Self Storage Phase 2

0.6%

N/A

10/27/2016

10/5/2016

N/A

10/6/2016

10/5/2016

Yes - 4

14.0%

Loan

43

Vista Lofts

0.6%

Upfront Leasing Reserve

9/19/2016

8/30/2016

N/A

8/31/2016

N/A

No

N/A

Loan

44

Valencia Apartments

0.5%

N/A

9/23/2016

5/16/2016

N/A

5/23/2016

5/18/2016

Yes - 4

12.0%

Loan

45

Falcon Creek Phase II Apartments

0.5%

N/A

9/14/2016

9/13/2016

N/A

9/13/2016

N/A

No

N/A

Loan

46

Diamond Southwest Industrial

0.5%

N/A

10/10/2016

9/21/2016

N/A

9/21/2016

N/A

No

N/A

Loan

47

Burnet House Apartments

0.5%

N/A

9/23/2016

5/2/2016

N/A

5/23/2016

4/29/2016

Yes - 4

15.0%

Loan

48

Windy Knolls Phase II Apartments

0.4%

N/A

9/14/2016

9/12/2016

N/A

9/12/2016

N/A

No

N/A

Loan

49

Colonial East Apartments

0.4%

Radon Mitigation System Reserve

5/27/2016

4/21/2016

N/A

4/21/2016

N/A

No

N/A

Loan

50

2601 Westinghouse Boulevard

0.4%

N/A

10/21/2016

10/4/2016

N/A

10/4/2016

N/A

No

N/A

Loan

51

Walgreens - Alma, MI

0.4%

N/A

9/23/2016

9/12/2016

N/A

9/12/2016

N/A

No

N/A

Loan

8

52

Michigan Rite Aid Portfolio

0.4%

N/A

Property

52.01

Rite Aid - Spring Lake, MI

10/20/2016

10/7/2016

N/A

10/7/2016

N/A

No

N/A

Property

52.02

Rite Aid - Coloma, MI

10/20/2016

10/7/2016

N/A

10/7/2016

N/A

No

N/A

Loan

53

CVS Pharmacy - Sanford, FL

0.3%

N/A

10/21/2016

10/19/2016

N/A

10/20/2016

N/A

No

N/A

Loan

54

Manassas Crossroads

0.3%

N/A

10/20/2016

10/11/2016

N/A

10/12/2016

N/A

No

N/A

Loan

55

Park Royale Apartments

0.2%

N/A

9/23/2016

5/9/2016

N/A

5/23/2016

5/9/2016

Yes - 4

15.0%

Loan

56

StorQuest - Tucson Pima, AZ

0.2%

N/A

10/14/2016

9/29/2016

N/A

9/29/2016

N/A

No

N/A

A-1-11 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

					TOTAL MORTGAGE DEBT INFORMATION					TOTAL DEBT INFORMATION
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Cut-off Date Pari Passu Mortgage Debt Balance	Cut-off Date Subord. Mortgage Debt Balance	Total Mortgage Debt Cut-off Date LTV Ratio	Total Mortgage Debt UW NCF DSCR	Total Mortgage Debt UW NOI Debt Yield	Cut-off Date Mezzanine Debt Balance	Total Debt Cut-off Date LTV Ratio	Total Debt UW NCF DSCR	Total Debt UW NOI Debt Yield
Loan	4, 5	1	Hilton Hawaiian Village	6.9%	$633,600,000	$578,400,000	57.2%	2.44x	11.6%
Loan	4, 6, 7	2	191 Peachtree	6.1%	$120,500,000		64.9%	2.69x	11.5%
Loan	4	3	Wolfchase Galleria	6.1%	$109,845,592		64.9%	1.72x	10.7%
Loan	6	4	100 Hamilton	5.8%
Loan	4	5	Potomac Mills	5.7%	$239,000,000	$125,000,000	54.4%	2.65x	9.7%
Loan	4, 8	6	FedEx Ground Portfolio	4.7%	$127,500,000		44.2%	3.16x	13.4%	$50,000,000	57.2%	2.16x	10.3%
Property		6.01	Fedex - Yonkers, NY
Property		6.02	Fedex - Elmsford, NY
Property		6.03	Fedex - Bridgeport, PA
Loan		7	Big Flats Consumer Square	4.4%
Loan	6	8	The Barlow	4.1%
Loan		9	The Crossings of Spring Hill	3.2%
Loan		10	Club Royale Apartments	3.1%
Loan	4	11	American Greetings HQ	3.0%	$64,886,144		61.7%	1.45x	10.7%
Loan		12	Willco Business Center	2.8%
Loan	11	13	Enterprise Plaza	2.7%
Loan	8, 9	14	Walgreens Pool 7	2.7%
Property		14.01	Walgreens Oak Brook
Property		14.02	Walgreens Park Ridge
Property		14.03	Walgreens Dallas
Property		14.04	Walgreens Round Lake Beach
Property		14.05	Walgreens Pasadena
Property		14.06	Walgreens Scottsdale
Loan	10	15	Le Meridien Tampa	2.6%
Loan	12	16	Parkview Plaza	2.5%
Loan	8, 9	17	Walgreens Pool 5	2.2%
Property		17.01	Walgreens Ballwin
Property		17.02	Walgreens Espanola
Property		17.03	Walgreens Round Rock
Property		17.04	Walgreens Dickson
Property		17.05	Walgreens Burleson
Loan		18	Advance Auto Parts Distribution Facility	2.1%
Loan		19	Rosedale Marketplace	2.0%
Loan		20	Livonia Commons	1.9%
Loan	8	21	Capitol Hill Apartment Portfolio	1.7%
Property		21.01	Ilaria Apartments
Property		21.02	Morino Apartments
Property		21.03	Cortena Apartments
Loan		22	Trinity Village	1.5%
Loan		23	Carelton Courtyard and University Place	1.4%
Loan		24	Alicia Office Park	1.3%
Loan	8	25	James Creek and Foxfire Student Housing	1.2%
Property		25.01	James Creek
Property		25.02	Foxfire
Loan	8, 13	26	Stout Field Industrial Portfolio	1.1%
Property		26.01	4001 West Minnesota Street
Property		26.02	1806 and 1848 Stout Field Drive
Loan	8, 9	27	Southeast Retail Portfolio	1.0%
Property		27.01	Sangaree Plaza
Property		27.02	Tri-County Plaza
Property		27.03	Berkley Center
Loan		28	105 South York Street	1.0%
Loan		29	Bay Area Self Storage Phase 1	1.0%
Loan		30	The Heights at State College Phase IV	0.9%
Loan		31	Big Springs Village	0.9%
Loan		32	Whisper Creek	0.8%
Loan		33	Kohl’s - Lutz, FL Fee	0.8%
Loan		34	Harris Industrial Building	0.8%
Loan		35	Gateway Plaza	0.8%
Loan	8, 9, 14	36	Florida NNN Portfolio I	0.5%
Property		36.01	Pei Wei/Mattress One
Property		36.02	Aspen Dental
Loan	8, 9, 14	37	Florida NNN Portfolio II	0.2%
Property		37.01	Taco Bell Orlando Leased Fee
Property		37.02	Just Brakes Tampa
Loan		38	StorQuest - Oakland, CA	0.6%
Loan		39	Fairgate Apartments	0.6%
Loan		40	Chestnut Commons	0.6%
Loan		41	The Orchard	0.6%
Loan		42	Bay Area Self Storage Phase 2	0.6%
Loan		43	Vista Lofts	0.6%
Loan		44	Valencia Apartments	0.5%
Loan		45	Falcon Creek Phase II Apartments	0.5%
Loan		46	Diamond Southwest Industrial	0.5%
Loan		47	Burnet House Apartments	0.5%
Loan		48	Windy Knolls Phase II Apartments	0.4%
Loan		49	Colonial East Apartments	0.4%
Loan		50	2601 Westinghouse Boulevard	0.4%
Loan		51	Walgreens - Alma, MI	0.4%
Loan	8	52	Michigan Rite Aid Portfolio	0.4%
Property		52.01	Rite Aid - Spring Lake, MI
Property		52.02	Rite Aid - Coloma, MI
Loan		53	CVS Pharmacy - Sanford, FL	0.3%
Loan		54	Manassas Crossroads	0.3%
Loan		55	Park Royale Apartments	0.2%
Loan		56	StorQuest - Tucson Pima, AZ	0.2%

A-1-12 

	MSBAM 2016-C32
	Footnotes to Annex A-1
(1)	BANA—Bank of America, National Association; CIBC—CIBC Inc.; KeyBank—KeyBank National Association; MSBNA—Morgan Stanley Bank, N.A.; MSMCH—Morgan Stanley Mortgage Capital Holdings LLC; SMC—Starwood Mortgage Capital LLC; SMF III—Starwood Mortgage Funding III LLC
(2)	The Administrative Cost Rate includes the master servicing fee rate, operating advisor fee rate, certificate administrator/trustee fee rate, asset representations reviewer 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)	Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” for information regarding certain lease termination options affecting the 5 largest tenants at mortgaged properties securing the 15 largest mortgage loans.
(4)	Each of the Hilton Hawaiian Village Mortgage Loan (Mortgage Loan No. 1), the 191 Peachtree Mortgage Loan (Mortgage Loan No. 2), the Wolfchase Galleria Mortgage Loan (Mortgage Loan No. 3), the Potomac Mills Mortgage Loan (Mortgage Loan No. 5), the FedEx Ground Portfolio Mortgage Loan (Mortgage Loan No. 6) and the American Greetings HQ Mortgage Loan (Mortgage Loan No. 11) is part of a whole loan related to the Issuing Entity. For further information, see “Description of the Mortgage Pool—The Whole Loans” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”, in the Preliminary Prospectus.
(5)	With respect to Mortgage Loan No. 1, Hilton Hawaiian Village, an approximately 5,900 SF outparcel of the Hilton Hawaiian Village Property is comprised of a leasehold interest with Virginia L. Taran, Trustee of the Virginia Lumapas Taran Revocable Living Trust dated August 10, 1959 as the ground lessor under a ground lease which expires July 31, 2035.
(6)	With respect to Mortgage Loan Nos. 2, 4 and 8, 191 Peachtree, 100 Hamilton, and The Barlow, the related mortgage loan documents permit future subordinate secured financing or mezzanine financing generally subject to compliance with certain combined LTV, DSCR and/or Debt Yield tests. See “Description of the Mortgage Pool—Additional Indebtedness—Mezzanine Indebtedness” in the Preliminary Prospectus.
(7)	With respect to Mortgage Loan No. 2, 191 Peachtree, a portion of the 191 Peachtree Property located under the parking garage servicing the office building at 191 Peachtree Street is comprised of a leasehold interest with an entity of the Ritz Carlton Atlanta as the ground lessor under a 99-year term ground lease which expires February 10, 2087, and has one 99-year extension, resulting in a final maturity on February 10, 2186.
(8)	With respect to Mortgage Loan Nos. 6, 14, 17, 21, 25, 26, 27, 36, 37, and 52, FedEx Ground Portfolio, Walgreens Pool 7, Walgreens Pool 5, Capitol Hill Apartment Portfolio, James Creek and Foxfire Student Housing, Stout Field Industrial Portfolio, Southeast Retail Portfolio, Florida NNN Portfolio I, Florida NNN Portfolio II and Michigan Rite Aid Portfolio, each such mortgage loan is secured by multiple properties. For purposes of the statistical information set forth in this 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.

A-1-13 

(9)	With respect to Mortgage Loan Nos. 14, 17, 27, 36 and 37, Walgreens Pool 7, Walgreens Pool 5, Southeast Retail Portfolio, Florida NNN Portfolio I and Florida NNN Portfolio II, 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—Certain Terms of the Mortgage Loans—Defeasance” and “—Partial Releases” in the Preliminary Prospectus.
(10)	With respect to Mortgage Loan No. 15, Le Meridien Tampa, the Le Meridien Tampa Property is subject to a ground lease from the City of Tampa that expires March 31, 2119 with the option for the lessee to terminate the ground leasehold after 60 years on March 31, 2073. The ground lease provides for an initial payment of $1 per annum for the first two years, $10,000 per annum for years three through 30, $15,000 per annum for years 31 through 60 and $25,000 per annum for the remaining 46-years. The ground lease is currently in its fourth year.
(11)	The borrower of Mortgage Loan No. 13, Enterprise Plaza, (the “Enterprise Plaza Borrower”) owns a leasehold interest in the Enterprise Plaza Mortgaged Property and the indirect 100% equity owner of the Enterprise Plaza Borrower owns a fee interest in the Enterprise Plaza Mortgaged Property, each of which is subject to a mortgage securing the Enterprise Plaza Whole Loan. Accordingly, the Enterprise Plaza Mortgaged Property is being treated as a fee interest.
(12)	The borrower of Mortgage Loan No. 16, Parkview Plaza, (the “Parkview Plaza Borrower”) owns a leasehold interest in the Parkview Plaza Mortgaged Property and the 100% equity owner of the Parkview Plaza Borrower owns a fee interest in the Parkview Plaza Mortgaged Property, each of which is subject to a mortgage securing the Parkview Plaza Whole Loan. Accordingly, the Parkview Plaza Mortgaged Property is being treated as a fee interest.
(13)	With respect to Mortgage Loan No. 26, Stout Field Industrial Portfolio, the mortgaged properties have historically been operated as one property. As such, the Appraised Value is allocated to each mortgaged property by UW NCF.
(14)	Mortgage Loan Nos. 36 and 37, Florida NNN Portfolio I and Florida NNN Portfolio II, are cross-collateralized and cross-defaulted. For the purpose of the statistical information set forth in the Preliminary 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. The related loan documents permit a full defeasance of Florida NNN Portfolio I, pursuant to certain provisions in the combined loan documents, only upon the full defeasance of Florida NNN Portfolio II. A full defeasance of Florida NNN Portfolio II is permitted, pursuant to the Florida NNN Portfolio II loan documents, without the contemporaneous defeasance of Florida NNN Portfolio I. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Defeasance” in the Preliminary Prospectus.
A	“Yield Maintenance Premium” shall mean, with respect to any repayment of the outstanding principal balance of the Loan after the Permitted Release Date but prior to the Yield Maintenance End Date, an amount equal to the greater of (a) one percent (1%) of the outstanding principal of the Note to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of interest to be made with respect to the portion of such Note being prepaid assuming that all scheduled payments are made timely and that the principal of the applicable Note being prepaid (including interest thereon through the end of the related Interest Period) is paid on the Yield Maintenance End Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the Prepayment Rate when compounded semiannually and deducting from the sum of such present values any short-term interest paid from the date of prepayment to the next succeeding Payment Date in the event such payment is not made on a Payment Date), over (ii) the principal amount being prepaid. “Yield Maintenance End Date” shall mean the Payment Date occurring in May, 2026.

A-1-14 

	“Prepayment Rate” shall mean the bond equivalent yield (in the secondary market) on the United States Treasury Security that as of the Prepayment Rate Determination Date has a remaining term to maturity closest to, but not exceeding, the remaining term to the Yield Maintenance End Date, as determined by Lender on the basis of “Statistical Release H.15 (519), Selected Interest Rates,” or any successor publication, published by the Board of Governors of the Federal Reserve System, or on the basis of such other publication or statistical guide as Lender may reasonably select. If more than one issue of United States Treasury Securities has the remaining term to the Maturity Date, the “Prepayment Rate” shall be the yield on such United States Treasury Security most recently issued as of the Prepayment Rate Determination Date. The rate so published shall control absent manifest error.
B	“Prepayment Fee” shall mean an amount equal to the greater of (i) the Yield Maintenance Amount, or (ii) (A) if no Event of Default has occurred and is continuing as of the Prepayment Date, one percent (1%) of the unpaid principal balance of the Note as of the Prepayment Date or (B) if an Event of Default has occurred and is continuing as of the Prepayment Date, five percent (5%) 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. “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). “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Treasury Rate when compounded semi-annually.
C	“Yield Maintenance” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the Loan through and including the Maturity Date each equal to the amount of interest which would be due on the principal amount of the Loan being prepaid assuming a per annum interest rate equal to the excess of the Interest Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, “Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15- Selected Interest Rates under the heading “U.S. government securities” and the sub-heading “Treasury constant maturities” for the week ending prior to the Prepayment Calculation Date, of the U.S. Treasury constant maturities with maturity dates (one longer and one equal to or shorter) most nearly approximating the Maturity Date, and converted to a monthly compounded nominal yield. In the event Release H.15 is no longer published. Lender shall select a comparable publication to determine the Reinvestment Yield. The “Prepayment Calculation Date” shall mean, as applicable, the Payment Date on which Lender applies any prepayment to the reduction of the outstanding principal amount of the Note. Lender’s calculation of Yield Maintenance shall be conclusive and binding absent manifest error.
D	“Yield Maintenance” 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 following the expiration 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

A-1-15 

	shorter) most nearly approximating the Payment Date following the expiration 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.
E	“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.
F	“Yield Maintenance” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid, and (ii) the present value, as of the Prepayment Date (hereinafter defined), of the remaining scheduled payments of principal and interest from the Prepayment Date through the Maturity Date including any balloon payment determined by discounting such payments at the Discount Rate (hereinafter defined), less the amount of principal being prepaid. The “Discount Rate” shall mean the rate that, when compounded monthly, is equivalent to the Treasury Rate (hereinafter defined) when compounded semi-annually. The “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 Maturity Date. If Release H.15 is no longer published, Lender shall select a comparable publication to determine the Treasury Rate. The “Prepayment Date” shall mean the date on which Lender applies any prepayment to the reduction of the outstanding principal amount of the Note.

A-1-16