FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-206582-03

The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-206582) for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll free 1-866-718-1649 or by email to prospectus@ms.com.

This material was prepared by sales, trading, banking or other non-research personnel of one of the following: Morgan Stanley & Co. LLC, Morgan Stanley & Co. International Limited, Morgan Stanley Japan Limited and/or Morgan Stanley Dean Witter Asia Limited (together with their affiliates, hereinafter “Morgan Stanley”), UBS Securities LLC (together with its affiliates, “UBS Securities”), KeyBanc Capital Markets Inc. (together with its affiliates, "KeyBanc"), and Natixis Securities Americas LLC (together with its affiliates, “Natixis”, and, collectively with Morgan Stanley, UBS Securities, and KeyBanc, the “Underwriters”). This material was not produced by an Underwriter’s research analyst, although it may refer to an Underwriter’s research analyst or research report. Unless otherwise indicated, these views (if any) are the author’s and may differ from those of the fixed income or equity research departments of the Underwriters or others in those firms.

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

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

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

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

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

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

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

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 MORGAN STANLEY & CO. LLC, UBS SECURITIES LLC, KEYBANC CAPITAL MARKETS INC. AND NATIXIS SECURITIES AMERICAS 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 AND MORTGAGED PROPERTIES

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	3	1	Vertex Pharmaceuticals HQ	9.7%	MSBNA/CGMRC	MSMCH	$70,000,000	$70,000,000	$70,000,000	$374.87	Refinance	Senior Housing Properties Trust
Loan	4, 5, 6	2	SSTII Self Storage Portfolio	9.7%	KeyBank	KeyBank	$70,000,000	$70,000,000	$63,524,660	$53.81	Refinance	Strategic Storage Trust II, Inc.
Property		2.01	SSTII Self Storage - Boynton Beach, FL	0.8%	KeyBank	KeyBank	$6,017,192	$6,017,192	$5,460,573
Property		2.02	SSTII Self Storage - Santa Rosa, CA	0.7%	KeyBank	KeyBank	$5,397,239	$5,397,239	$4,897,968
Property		2.03	SSTII Self Storage - Huntington Beach, CA	0.7%	KeyBank	KeyBank	$5,141,963	$5,141,963	$4,666,306
Property		2.04	SSTII Self Storage - Santa Ana, CA	0.5%	KeyBank	KeyBank	$3,829,122	$3,829,122	$3,474,910
Property		2.05	SSTII Self Storage - Aurora, CO	0.5%	KeyBank	KeyBank	$3,537,379	$3,537,379	$3,210,154
Property		2.06	SSTII Self Storage - Whittier, CA	0.5%	KeyBank	KeyBank	$3,391,508	$3,391,508	$3,077,777
Property		2.07	SSTII Self Storage - Foley, AL	0.4%	KeyBank	KeyBank	$3,045,064	$3,045,064	$2,763,381
Property		2.08	SSTII Self Storage - La Habra, CA	0.4%	KeyBank	KeyBank	$2,698,619	$2,698,619	$2,448,984
Property		2.09	SSTII Self Storage - Upland, CA	0.4%	KeyBank	KeyBank	$2,662,152	$2,662,152	$2,415,890
Property		2.10	SSTII Self Storage - Forestville, MD	0.4%	KeyBank	KeyBank	$2,552,748	$2,552,748	$2,316,606
Property		2.11	SSTII Self Storage - Troy, MI	0.3%	KeyBank	KeyBank	$2,516,280	$2,516,280	$2,283,512
Property		2.12	SSTII Self Storage - La Verne, CA	0.3%	KeyBank	KeyBank	$2,333,941	$2,333,941	$2,118,040
Property		2.13	SSTII Self Storage - Lompoc, CA	0.3%	KeyBank	KeyBank	$2,078,666	$2,078,666	$1,886,379
Property		2.14	SSTII Self Storage - Fairfield, CA	0.3%	KeyBank	KeyBank	$2,023,965	$2,023,965	$1,836,738
Property		2.15	SSTII Self Storage - Everett, WA	0.3%	KeyBank	KeyBank	$2,005,731	$2,005,731	$1,820,191
Property		2.16	SSTII Self Storage - Monterey Park, CA	0.3%	KeyBank	KeyBank	$1,896,327	$1,896,327	$1,720,908
Property		2.17	SSTII Self Storage - Bloomingdale, IL	0.2%	KeyBank	KeyBank	$1,750,456	$1,750,456	$1,588,530
Property		2.18	SSTII Self Storage - Federal Heights, CO	0.2%	KeyBank	KeyBank	$1,750,456	$1,750,456	$1,588,530
Property		2.19	SSTII Self Storage - Lancaster, CA (43707)	0.2%	KeyBank	KeyBank	$1,732,222	$1,732,222	$1,571,983
Property		2.20	SSTII Self Storage - Riverside, CA	0.2%	KeyBank	KeyBank	$1,713,988	$1,713,988	$1,555,436
Property		2.21	SSTII Self Storage - Sterling Heights, MI	0.2%	KeyBank	KeyBank	$1,695,754	$1,695,754	$1,538,889
Property		2.22	SSTII Self Storage - Warren, MI (Ryan)	0.2%	KeyBank	KeyBank	$1,659,287	$1,659,287	$1,505,795
Property		2.23	SSTII Self Storage - Littleton, CO	0.2%	KeyBank	KeyBank	$1,604,584	$1,604,584	$1,456,152
Property		2.24	SSTII Self Storage - Warren, MI (Groesbeck)	0.2%	KeyBank	KeyBank	$1,440,479	$1,440,479	$1,307,228
Property		2.25	SSTII Self Storage - Lancaster, CA (43745)	0.2%	KeyBank	KeyBank	$1,239,906	$1,239,906	$1,125,209
Property		2.26	SSTII Self Storage - Crestwood, IL	0.2%	KeyBank	KeyBank	$1,203,439	$1,203,439	$1,092,115
Property		2.27	SSTII Self Storage - Tampa, FL	0.2%	KeyBank	KeyBank	$1,203,439	$1,203,439	$1,092,115
Property		2.28	SSTII Self Storage - Beverly, NJ	0.1%	KeyBank	KeyBank	$1,021,100	$1,021,100	$926,643
Property		2.29	SSTII Self Storage - Chico, CA	0.1%	KeyBank	KeyBank	$856,994	$856,994	$777,718
Loan	7	3	132 West 27th Street	9.5%	UBSRES/CCRE	UBSRES	$68,250,000	$68,250,000	$54,704,540	$335,463.26	Refinance	Eytan Benyamin; Ken Haron; Yoav Haron; Joel Sussman; Ira Sussman; Robert Ezrapour
Loan	6	4	Irish Hills Plaza & Broadway Plaza	7.8%	UBSRES	UBSRES	$56,500,000	$56,500,000	$46,017,383	$181.20	Refinance	Phyllis Madonna
Property		4.01	Irish Hills Plaza	4.6%	UBSRES	UBSRES	$32,800,000	$32,800,000	$26,714,516
Property		4.02	Santa Maria Broadway Plaza	3.3%	UBSRES	UBSRES	$23,700,000	$23,700,000	$19,302,867
Loan		5	The 511 Building	6.9%	UBSRES	UBSRES	$50,000,000	$50,000,000	$35,564,134	$169.34	Refinance	Basant Kharbanda; Veena Kharbanda; Anupam Kharbanda; Varun Kharbanda
Loan		6	Fairfield Inn Times Square Fee	6.8%	Natixis	Natixis	$49,000,000	$49,000,000	$49,000,000	$200,819.67	Refinance	The Gehr Group, Inc.
Loan	8, 9	7	Plaza Mexico - Los Angeles	5.6%	Natixis	Natixis	$40,000,000	$40,000,000	$40,000,000	$262.33	Refinance	Min Chae; Donald Chae
Loan		8	The Henry	4.2%	UBSRES	UBSRES	$30,000,000	$29,945,904	$21,766,877	$97,226.96	Refinance	Tae Woo Park
Loan		9	The Pinnacle at Bristol Phase II	3.1%	KeyBank	KeyBank	$22,230,000	$22,230,000	$17,797,060	$181.67	Refinance	Steven E. Johnson; Mac Two Realty Management, LLC; Octopus Two Realty Management, LLC
Loan		10	Gateway Plaza	2.3%	KeyBank	KeyBank	$16,400,000	$16,400,000	$13,968,510	$137.48	Refinance	David H. Paynter
Loan		11	Centre City Tower	2.3%	UBSRES	UBSRES	$16,400,000	$16,384,935	$15,280,803	$57.92	Acquisition	Vjekoslav Mikelic; Dubravka Mikelic; Edward Rivadeneira; King Penguin Opportunity Fund III LLC
Loan		12	Residence Inn - Downtown Clearwater	2.3%	UBSRES	UBSRES	$16,275,000	$16,259,220	$13,575,525	$141,384.52	Acquisition	Andrew Scarlett
Loan		13	Nameoki Commons	2.3%	UBSRES	UBSRES	$16,250,000	$16,232,323	$13,347,780	$104.44	Refinance	Mark Vakili (a/k/a Morteza Vakili); Mitra Vakili; Mark Vakili and Mitra Vakili as trustees of The Vakili Family Trust dated August 2, 1999
Loan		14	Martin Resorts - Best Western Plus Shore Cliff Lodge	2.2%	UBSRES	UBSRES	$15,800,000	$15,800,000	$11,528,052	$158,000.00	Refinance	Noreen Martin
Loan		15	Newington Business Center	2.2%	UBSRES	UBSRES	$15,715,000	$15,715,000	$13,476,763	$25.57	Acquisition	Barry Friedman
Loan		16	Sprayberry Square	1.9%	MSBNA	MSMCH	$13,750,000	$13,750,000	$10,850,883	$107.42	Refinance	DLC Management Corporation
Loan	10	17	SpringHill Suites Louisville Airport	1.7%	KeyBank	KeyBank	$12,125,000	$12,125,000	$8,850,066	$101,041.67	Refinance	Various
Loan	11, 12	18	Sixty Soho	1.7%	Natixis	Natixis	$12,419,146	$12,000,000	$12,000,000	$398,453.61	Refinance	Michael Pomeranc; Lawrence Pomeranc; Jason Pomeranc
Loan		19	Stadium Plaza North	1.7%	UBSRES	UBSRES	$12,000,000	$11,986,640	$9,824,468	$82.74	Refinance	Gilbert Bates; Frederick Bowden
Loan	6, 13	20	Kansas IHG Portfolio	1.6%	UBSRES	UBSRES	$11,600,000	$11,600,000	$8,122,267	$77,852.35	Refinance	Minhas Ladiwalla; Zeenat Ladiwalla
Property		20.01	Holiday Inn Express - Wichita	0.8%	UBSRES	UBSRES	$6,051,857	$6,051,857	$4,237,483
Property		20.02	Holiday Inn Express - Hutchinson	0.8%	UBSRES	UBSRES	$5,548,143	$5,548,143	$3,884,784
Loan		21	Martin Resorts - Avila Lighthouse Suites	1.6%	UBSRES	UBSRES	$11,400,000	$11,400,000	$8,317,709	$211,111.11	Refinance	Noreen Martin
Loan		22	Martin Resorts - Pismo Lighthouse Suites	1.6%	UBSRES	UBSRES	$11,300,000	$11,300,000	$8,244,745	$161,428.57	Refinance	Noreen Martin
Loan	6	23	Fred’s Portfolio	1.4%	Natixis	Natixis	$10,120,600	$10,089,976	$8,459,933	$79.15	Acquisition	Mark A. Mandelbaum
Property		23.01	Fred’s-Mansfield, LA	0.2%	Natixis	Natixis	$1,682,702	$1,677,610	$1,406,591
Property		23.02	Fred’s-Soperton, GA	0.2%	Natixis	Natixis	$1,365,671	$1,361,539	$1,141,581
Property		23.03	Fred’s-Haughton, LA	0.2%	Natixis	Natixis	$1,355,220	$1,351,119	$1,132,845
Property		23.04	Fred’s-Sterlington, LA	0.2%	Natixis	Natixis	$1,219,349	$1,215,660	$1,019,269
Property		23.05	Fred’s-Richton, MS	0.2%	Natixis	Natixis	$1,184,511	$1,180,927	$990,147
Property		23.06	Fred’s-Brinkley, AR	0.2%	Natixis	Natixis	$1,167,092	$1,163,560	$975,586
Property		23.07	Fred’s-Haynesville, LA	0.2%	Natixis	Natixis	$1,153,156	$1,149,667	$963,937
Property		23.08	Fred’s-Ringgold, LA	0.1%	Natixis	Natixis	$992,899	$989,894	$829,976
Loan		24	Martin Resorts - Paso Robles Inn	1.3%	UBSRES	UBSRES	$9,400,000	$9,400,000	$6,858,461	$95,918.37	Refinance	Noreen Martin
Loan		25	Mini Storage Depot	1.2%	KeyBank	KeyBank	$8,475,000	$8,475,000	$7,144,749	$76.32	Acquisition	Michael Berger
Loan		26	Hilton Garden Inn Kennett Square	1.0%	MSBNA	MSMCH	$7,150,000	$7,150,000	$5,226,766	$77,717.39	Refinance	Ronald E. Schafer; Stephen S. Silver
Loan	14	27	Bonanza Shopping Center	0.8%	UBSRES	UBSRES	$6,050,000	$6,050,000	$4,481,180	$86.82	Refinance	John P. Walsh; John P. Walsh And Chanida Walsh As Trustees Of The Walsh Trust Dated August 6, 1998
Loan		28	Woodland Village Apartments	0.7%	UBSRES	UBSRES	$5,200,000	$5,200,000	$4,273,268	$54,166.67	Refinance	Thomas L. Bradford; Denver Ralph Huff, III
Loan		29	Martin Resorts - The Inn at the Cove	0.7%	UBSRES	UBSRES	$5,100,000	$5,100,000	$3,721,080	$98,076.92	Refinance	Noreen Martin
Loan		30	Oak Creek Apartments	0.7%	Natixis	Natixis	$4,987,500	$4,954,041	$4,225,933	$23,258.41	Acquisition	Gary E. Evans, Jr.; Jonathan R. Towell
Loan		31	Chesapeake Square	0.6%	KeyBank	KeyBank	$4,600,000	$4,600,000	$3,752,801	$46.07	Refinance	Wheeler Real Estate Investment Trust, Inc.
Loan		32	Great Falls Plaza	0.6%	Natixis	Natixis	$4,175,000	$4,175,000	$3,437,557	$34.61	Refinance	Faige Shemtov; Ellie Kovalenko
Loan		33	321 West Geer Street	0.6%	KeyBank	KeyBank	$4,000,000	$4,000,000	$3,268,735	$114.29	Refinance	Gregory P. Hatem; William G. Ransdell, III
Loan		34	Carnegie Corporate Plaza	0.4%	KeyBank	KeyBank	$3,150,000	$3,150,000	$2,574,129	$39.87	Refinance	Carnegie Properties, Inc.
Loan		35	Fresenius Medical Care - Lubbock, TX	0.4%	KeyBank	KeyBank	$2,860,000	$2,860,000	$2,514,151	$169.51	Acquisition	Four Springs Capital Trust; Four Springs Capital Trust Operating Partnership, L.P.
Loan		36	2074-2100 Park Street	0.4%	Natixis	Natixis	$2,750,000	$2,743,746	$2,265,034	$59.33	Refinance	Carlos Mouta
Loan		37	StaxUp Self Storage - Calexico	0.4%	KeyBank	KeyBank	$2,604,000	$2,592,877	$2,416,027	$44.38	Recapitalization	Donald R. Clauson
Loan		38	Fresenius Medical Care - Carbondale, IL	0.3%	KeyBank	KeyBank	$2,340,000	$2,340,000	$2,057,033	$139.51	Acquisition	Four Springs Capital Trust; Four Springs Capital Trust Operating Partnership, L.P.

A-1-1

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

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

Address

City

Loan

3

1

Vertex Pharmaceuticals HQ

9.7%

Senior Housing Properties Trust

1

Office

CBD

Fee

N/A

11 Fan Pier Boulevard & 50 Northern Avenue

Boston

Loan

4, 5, 6

2

SSTII Self Storage Portfolio

9.7%

Strategic Storage Trust II, Inc.

29

Self Storage

Self Storage

Property

2.01

SSTII Self Storage - Boynton Beach, FL

0.8%

1

Self Storage

Self Storage

Fee

N/A

3101 South Federal Highway

Boynton Beach

Property

2.02

SSTII Self Storage - Santa Rosa, CA

0.7%

1

Self Storage

Self Storage

Fee

N/A

3937 Santa Rosa Avenue

Santa Rosa

Property

2.03

SSTII Self Storage - Huntington Beach, CA

0.7%

1

Self Storage

Self Storage

Fee

N/A

7611 Talbert Avenue

Huntington Beach

Property

2.04

SSTII Self Storage - Santa Ana, CA

0.5%

1

Self Storage

Self Storage

Fee

N/A

4200 Westminster Avenue

Santa Ana

Property

2.05

SSTII Self Storage - Aurora, CO

0.5%

1

Self Storage

Self Storage

Fee

N/A

435 Airport Boulevard

Aurora

Property

2.06

SSTII Self Storage - Whittier, CA

0.5%

1

Self Storage

Self Storage

Fee

N/A

10231 South Colima Road

Whittier

Property

2.07

SSTII Self Storage - Foley, AL

0.4%

1

Self Storage

Self Storage

Fee

N/A

8141 Highway 59 South

Foley

Property

2.08

SSTII Self Storage - La Habra, CA

0.4%

1

Self Storage

Self Storage

Fee

N/A

580 East Lambert Road

La Habra

Property

2.09

SSTII Self Storage - Upland, CA

0.4%

1

Self Storage

Self Storage

Fee

N/A

1571 West Foothill Boulevard

Upland

Property

2.10

SSTII Self Storage - Forestville, MD

0.4%

1

Self Storage

Self Storage

Fee

N/A

4100 Forestville Road

District Heights

Property

2.11

SSTII Self Storage - Troy, MI

0.3%

1

Self Storage

Self Storage

Fee

N/A

262 East Maple Road

Troy

Property

2.12

SSTII Self Storage - La Verne, CA

0.3%

1

Self Storage

Self Storage

Fee

N/A

2234 Arrow Highway

La Verne

Property

2.13

SSTII Self Storage - Lompoc, CA

0.3%

1

Self Storage

Self Storage

Fee

N/A

517 North 8th Street

Lompoc

Property

2.14

SSTII Self Storage - Fairfield, CA

0.3%

1

Self Storage

Self Storage

Fee

N/A

2998 Rockville Road

Fairfield

Property

2.15

SSTII Self Storage - Everett, WA

0.3%

1

Self Storage

Self Storage

Fee

N/A

10919 Evergreen Way

Everett

Property

2.16

SSTII Self Storage - Monterey Park, CA

0.3%

1

Self Storage

Self Storage

Fee

N/A

404 Potrero Grande

Monterey Park

Property

2.17

SSTII Self Storage - Bloomingdale, IL

0.2%

1

Self Storage

Self Storage

Fee

N/A

240 West Army Trail Road

Bloomingdale

Property

2.18

SSTII Self Storage - Federal Heights, CO

0.2%

1

Self Storage

Self Storage

Fee

N/A

8920 Federal Boulevard

Federal Heights

Property

2.19

SSTII Self Storage - Lancaster, CA (43707)

0.2%

1

Self Storage

Self Storage

Fee

N/A

43707 North Sierra Highway

Lancaster

Property

2.20

SSTII Self Storage - Riverside, CA

0.2%

1

Self Storage

Self Storage

Fee

N/A

6667 Van Buren Boulevard

Riverside

Property

2.21

SSTII Self Storage - Sterling Heights, MI

0.2%

1

Self Storage

Self Storage

Fee

N/A

42557 Van Dyke Avenue

Sterling Heights

Property

2.22

SSTII Self Storage - Warren, MI (Ryan)

0.2%

1

Self Storage

Self Storage

Fee

N/A

24623 Ryan Road

Warren

Property

2.23

SSTII Self Storage - Littleton, CO

0.2%

1

Self Storage

Self Storage

Fee

N/A

3757 Norwood Drive

Littleton

Property

2.24

SSTII Self Storage - Warren, MI (Groesbeck)

0.2%

1

Self Storage

Self Storage

Fee

N/A

27203 Groesbeck Highway

Warren

Property

2.25

SSTII Self Storage - Lancaster, CA (43745)

0.2%

1

Self Storage

Self Storage

Fee

N/A

43745 North Sierra Highway

Lancaster

Property

2.26

SSTII Self Storage - Crestwood, IL

0.2%

1

Self Storage

Self Storage

Fee

N/A

4747 West Calumet Sag Road

Crestwood

Property

2.27

SSTII Self Storage - Tampa, FL

0.2%

1

Self Storage

Self Storage

Fee

N/A

9823 West Hillsborough Avenue

Tampa

Property

2.28

SSTII Self Storage - Beverly, NJ

0.1%

1

Self Storage

Self Storage

Fee

N/A

4233 Route 130

Beverly

Property

2.29

SSTII Self Storage - Chico, CA

0.1%

1

Self Storage

Self Storage

Fee

N/A

3860 Benatar Way

Chico

Loan

7

3

132 West 27th Street

9.5%

Joel Sussman; Ira Sussman; KERY Managed Equities LLC

1

Other

Net Lease

Fee

N/A

132 West 27th Street

New York

Loan

6

4

Irish Hills Plaza & Broadway Plaza

7.8%

Phyllis Madonna

2

Retail

Anchored

Property

4.01

Irish Hills Plaza

4.6%

1

Retail

Anchored

Fee

N/A

1501-1541 Froom Ranch Way

San Luis Obispo

Property

4.02

Santa Maria Broadway Plaza

3.3%

1

Retail

Anchored

Fee

N/A

1318-1482 South Broadway

Santa Maria

Loan

5

The 511 Building

6.9%

Basant Kharbanda; Veena Kharbanda; Anupam Kharbanda; Varun Kharbanda

1

Office

Data Center

Fee

N/A

511 11th Avenue South

Minneapolis

Loan

6

Fairfield Inn Times Square Fee

6.8%

The Gehr Group, Inc.

1

Other

Leased Fee

Fee

N/A

330 West 40th Street

New York

Loan

8, 9

7

Plaza Mexico - Los Angeles

5.6%

Min Chae; Donald Chae

1

Retail

Anchored

Fee

N/A

3100 East Imperial Highway

Lynwood

Loan

8

The Henry

4.2%

Tae Woo Park

1

Hospitality

Full Service

Fee

N/A

300 Town Center Drive

Dearborn

Loan

9

The Pinnacle at Bristol Phase II

3.1%

Steven E. Johnson; Mac Two Realty Management, LLC; Octopus Two Realty Management, LLC

1

Retail

Shadow Anchored

Fee

N/A

532, 546, 554, 562, 574, & 580 Pinnacle Parkway

Bristol

Loan

10

Gateway Plaza

2.3%

David H. Paynter

1

Retail

Anchored

Fee

N/A

3637-3751 South Mooney Boulevard

Visalia

Loan

11

Centre City Tower

2.3%

Vjekoslav Mikelic; Dubravka Mikelic; Edward Rivadeneira; King Penguin Opportunity Fund III LLC

1

Office

CBD

Fee

N/A

650 Smithfield Street

Pittsburgh

Loan

12

Residence Inn - Downtown Clearwater

2.3%

Joseph H. Scarlett

1

Hospitality

Extended Stay

Fee

N/A

940 Court Street

Clearwater

Loan

13

Nameoki Commons

2.3%

Mark Vakili (a/k/a Morteza Vakili); Mitra Vakili; Mark Vakili and Mitra Vakili as trustees of The Vakili Family Trust dated August 2, 1999

1

Retail

Anchored

Fee

N/A

3401-3551 Nameoki Road

Granite City

Loan

14

Martin Resorts - Best Western Plus Shore Cliff Lodge

2.2%

Noreen Martin

1

Hospitality

Limited Service

Fee

N/A

2555 Price Street

Pismo Beach

Loan

15

Newington Business Center

2.2%

Barry Friedman

1

Industrial

Warehouse

Fee

N/A

475 Willard Avenue

Newington

Loan

16

Sprayberry Square

1.9%

Delphi Commercial Properties, Inc.; DLC Management Corporation

1

Retail

Anchored

Fee

N/A

2550 Sandy Plains Road

Marietta

Loan

10

17

SpringHill Suites Louisville Airport

1.7%

Various

1

Hospitality

Limited Service

Fee

N/A

820 Phillips Lane

Louisville

Loan

11, 12

18

Sixty Soho

1.7%

Michael Pomeranc; Lawrence Pomeranc; Jason Pomeranc

1

Hospitality

Full Service

Fee

N/A

60 Thompson Street

New York

Loan

19

Stadium Plaza North

1.7%

Gilbert Bates; Frederick Bowden

1

Industrial

Flex

Fee

N/A

8333 & 8351 Rochester Avenue, 11966 & 11996 Jack Benny Drive

Rancho Cucamonga

Loan

6, 13

20

Kansas IHG Portfolio

1.6%

Minhas Ladiwalla; Zeenat Ladiwalla

2

Hospitality

Limited Service

Property

20.01

Holiday Inn Express - Wichita

0.8%

1

Hospitality

Limited Service

Fee and Leasehold

12/1/2021

10750 Hampton Lakes

Maize

Property

20.02

Holiday Inn Express - Hutchinson

0.8%

1

Hospitality

Limited Service

Fee

N/A

911 Porter Street

Hutchinson

Loan

21

Martin Resorts - Avila Lighthouse Suites

1.6%

Noreen Martin

1

Hospitality

Limited Service

Fee

N/A

550 Front Street

Avila Beach

Loan

22

Martin Resorts - Pismo Lighthouse Suites

1.6%

Noreen Martin

1

Hospitality

Limited Service

Fee

N/A

2411 Price Street

Pismo Beach

Loan

6

23

Fred’s Portfolio

1.4%

Mark A. Mandelbaum

8

Retail

Single Tenant

Property

23.01

Fred’s-Mansfield, LA

0.2%

1

Retail

Single Tenant

Fee

N/A

400 Washington Avenue

Mansfield

Property

23.02

Fred’s-Soperton, GA

0.2%

1

Retail

Single Tenant

Fee

N/A

4629 West Main Street

Soperton

Property

23.03

Fred’s-Haughton, LA

0.2%

1

Retail

Single Tenant

Fee

N/A

400 West McKinley Avenue

Haughton

Property

23.04

Fred’s-Sterlington, LA

0.2%

1

Retail

Single Tenant

Fee

N/A

1320 Highway 2

Sterlington

Property

23.05

Fred’s-Richton, MS

0.2%

1

Retail

Single Tenant

Fee

N/A

403 Front Street South

Richton

Property

23.06

Fred’s-Brinkley, AR

0.2%

1

Retail

Single Tenant

Fee

N/A

1311 North Charlyne Street

Brinkley

Property

23.07

Fred’s-Haynesville, LA

0.2%

1

Retail

Single Tenant

Fee

N/A

9270 Highway 79

Haynesville

Property

23.08

Fred’s-Ringgold, LA

0.1%

1

Retail

Single Tenant

Fee

N/A

2866 Bienville Road

Ringgold

Loan

24

Martin Resorts - Paso Robles Inn

1.3%

Noreen Martin

1

Hospitality

Full Service

Fee

N/A

1103 Spring Street

Paso Robles

Loan

25

Mini Storage Depot

1.2%

Michael Berger

1

Self Storage

Self Storage

Fee

N/A

46550 Pontiac Trail

Walled Lake

Loan

26

Hilton Garden Inn Kennett Square

1.0%

Stephen S. Silver; Ronald E. Schafer

1

Hospitality

Select Service

Fee

N/A

815 East Baltimore Pike

East Marlborough Township

Loan

14

27

Bonanza Shopping Center

0.8%

John P. Walsh; John P. Walsh And Chanida Walsh As Trustees Of The Walsh Trust Dated August 6, 1998

1

Retail

Anchored

Fee and Leasehold

1/31/2057

1830 & 1930 Clovis Avenue

Clovis

Loan

28

Woodland Village Apartments

0.7%

Thomas L. Bradford; Denver Ralph Huff, III

1

Multifamily

Garden

Fee

N/A

1916 Rayconda Road

Fayetteville

Loan

29

Martin Resorts - The Inn at the Cove

0.7%

Noreen Martin

1

Hospitality

Limited Service

Fee

N/A

2651 Price Street

Pismo Beach

Loan

30

Oak Creek Apartments

0.7%

Gary E. Evans, Jr.; Jonathan R. Towell

1

Multifamily

Garden

Fee

N/A

5817 22nd Street

Lubbock

Loan

31

Chesapeake Square

0.6%

Wheeler Real Estate Investment Trust, Inc.

1

Retail

Anchored

Fee

N/A

25102 Lankford Highway

Onley

Loan

32

Great Falls Plaza

0.6%

Faige Shemtov; Ellie Kovalenko

1

Retail

Anchored

Fee

N/A

1201 Julian R Allsbrook Highway

Roanoke Rapids

Loan

33

321 West Geer Street

0.6%

Gregory P. Hatem; William G. Ransdell, III

1

Mixed Use

Retail/Industrial/Office

Fee

N/A

321 West Geer Street & 726 Rigsbee Avenue

Durham

Loan

34

Carnegie Corporate Plaza

0.4%

Carnegie Properties, Inc.

1

Industrial

Office/Warehouse

Fee

N/A

6180 & 6190 Cochran Road

Solon

Loan

35

Fresenius Medical Care - Lubbock, TX

0.4%

Four Springs Capital Trust; Four Springs Capital Trust Operating Partnership, L.P.

1

Office

Medical

Fee

N/A

2710 Avenue Q

Lubbock

Loan

36

2074-2100 Park Street

0.4%

Carlos Mouta

1

Mixed Use

Office/Retail

Fee

N/A

2074 Park Street

Hartford

Loan

37

StaxUp Self Storage - Calexico

0.4%

Donald R. Clauson

1

Self Storage

Self Storage

Fee

N/A

95 East U.S. Highway 98

Calexico

Loan

38

Fresenius Medical Care - Carbondale, IL

0.3%

Four Springs Capital Trust; Four Springs Capital Trust Operating Partnership, L.P.

1

Office

Medical

Fee

N/A

1425 East Main Street

Carbondale

A-1-2

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

					MORTGAGED PROPERTY CHARACTERISTICS											MORTGAGE LOAN CHARACTERISTICS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	County	State	Zip Code	Year Built	Year Renovated	Size	Units of Measure	Occupancy Rate	Occupancy Rate As-of Date	Appraised Value	Appraised Value As-of Date	Mortgage Rate	Administrative Fee Rate(2)	Master Servicing Fee Rate	Primary Servicing Fee Rate
Loan	3	1	Vertex Pharmaceuticals HQ	9.7%	Suffolk	MA	02210	2013	N/A	1,133,723	SF	99.9%	4/30/2016	$1,198,000,000	6/3/2016	2.798%	0.01453%	0.00250%	0.00000%
Loan	4, 5, 6	2	SSTII Self Storage Portfolio	9.7%						1,765,551		89.6%		$211,000,000	6/30/2016	3.890%	0.02739%	0.00250%	0.01000%
Property		2.01	SSTII Self Storage - Boynton Beach, FL	0.8%	Palm Beach	FL	33483	2004	N/A	74,464	SF	88.5%	5/31/2016	$16,500,000	6/22/2016
Property		2.02	SSTII Self Storage - Santa Rosa, CA	0.7%	Sonoma	CA	95407	1982	N/A	116,625	SF	89.4%	5/31/2016	$14,800,000	6/17/2016
Property		2.03	SSTII Self Storage - Huntington Beach, CA	0.7%	Orange	CA	92648	1986	N/A	60,936	SF	91.7%	5/31/2016	$14,100,000	6/16/2016
Property		2.04	SSTII Self Storage - Santa Ana, CA	0.5%	Orange	CA	92703	1978	N/A	84,397	SF	95.8%	5/31/2016	$10,500,000	6/16/2016
Property		2.05	SSTII Self Storage - Aurora, CO	0.5%	Arapahoe	CO	80011	1984	N/A	87,434	SF	69.8%	5/31/2016	$9,700,000	6/27/2016
Property		2.06	SSTII Self Storage - Whittier, CA	0.5%	Los Angeles	CA	90603	1990	N/A	58,530	SF	96.3%	5/31/2016	$9,300,000	6/23/2016
Property		2.07	SSTII Self Storage - Foley, AL	0.4%	Baldwin	AL	36535	1994	2007	141,576	SF	92.5%	5/31/2016	$8,350,000	6/20/2016
Property		2.08	SSTII Self Storage - La Habra, CA	0.4%	Orange	CA	90631	1981	N/A	51,402	SF	93.7%	5/31/2016	$7,400,000	6/23/2016
Property		2.09	SSTII Self Storage - Upland, CA	0.4%	San Bernardino	CA	91786	1979	N/A	57,832	SF	93.9%	5/31/2016	$7,300,000	6/23/2016
Property		2.10	SSTII Self Storage - Forestville, MD	0.4%	Prince George’s	MD	20747	1988	N/A	55,253	SF	87.1%	5/31/2016	$7,000,000	6/23/2016
Property		2.11	SSTII Self Storage - Troy, MI	0.3%	Oakland	MI	48083	1988	N/A	73,940	SF	87.5%	5/31/2016	$6,900,000	6/27/2016
Property		2.12	SSTII Self Storage - La Verne, CA	0.3%	Los Angeles	CA	91750	1985	N/A	49,782	SF	92.9%	5/31/2016	$6,400,000	6/23/2016
Property		2.13	SSTII Self Storage - Lompoc, CA	0.3%	Santa Barbara	CA	93436	1982	N/A	46,412	SF	88.5%	5/31/2016	$5,700,000	6/18/2016
Property		2.14	SSTII Self Storage - Fairfield, CA	0.3%	Solano	CA	94534	1984	N/A	41,010	SF	92.8%	5/31/2016	$5,550,000	6/17/2016
Property		2.15	SSTII Self Storage - Everett, WA	0.3%	Snohomish	WA	98204	1986	2015	47,199	SF	94.0%	5/31/2016	$5,500,000	6/22/2016
Property		2.16	SSTII Self Storage - Monterey Park, CA	0.3%	Los Angeles	CA	91755	1987	N/A	31,230	SF	92.3%	5/31/2016	$5,200,000	6/23/2016
Property		2.17	SSTII Self Storage - Bloomingdale, IL	0.2%	Du Page	IL	60108	1987	N/A	58,304	SF	90.9%	5/31/2016	$4,800,000	6/22/2016
Property		2.18	SSTII Self Storage - Federal Heights, CO	0.2%	Adams	CO	80260	1983	N/A	41,044	SF	93.5%	5/31/2016	$4,800,000	6/27/2016
Property		2.19	SSTII Self Storage - Lancaster, CA (43707)	0.2%	Los Angeles	CA	93534	1991	N/A	71,865	SF	95.4%	5/31/2016	$4,750,000	6/16/2016
Property		2.20	SSTII Self Storage - Riverside, CA	0.2%	Riverside	CA	92503	1985	N/A	61,460	SF	96.8%	5/31/2016	$4,700,000	6/23/2016
Property		2.21	SSTII Self Storage - Sterling Heights, MI	0.2%	Macomb	MI	48314	1977	N/A	58,820	SF	84.3%	5/31/2016	$4,650,000	6/27/2016
Property		2.22	SSTII Self Storage - Warren, MI (Ryan)	0.2%	Macomb	MI	48091	1987	N/A	52,078	SF	85.2%	5/31/2016	$4,550,000	6/27/2016
Property		2.23	SSTII Self Storage - Littleton, CO	0.2%	Douglas	CO	80125	1985	N/A	38,532	SF	81.6%	5/31/2016	$4,400,000	6/27/2016
Property		2.24	SSTII Self Storage - Warren, MI (Groesbeck)	0.2%	Macomb	MI	48089	1987	N/A	57,260	SF	89.8%	5/31/2016	$3,950,000	6/27/2016
Property		2.25	SSTII Self Storage - Lancaster, CA (43745)	0.2%	Los Angeles	CA	93534	1980	N/A	58,894	SF	88.5%	5/31/2016	$3,400,000	6/16/2016
Property		2.26	SSTII Self Storage - Crestwood, IL	0.2%	Cook	IL	60445	1987	N/A	49,322	SF	83.7%	5/31/2016	$3,300,000	6/22/2016
Property		2.27	SSTII Self Storage - Tampa, FL	0.2%	Hillsborough	FL	33615	1985	N/A	50,070	SF	87.8%	5/31/2016	$3,300,000	6/23/2016
Property		2.28	SSTII Self Storage - Beverly, NJ	0.1%	Burlington	NJ	08010	1989	N/A	50,805	SF	78.8%	5/31/2016	$2,800,000	6/21/2016
Property		2.29	SSTII Self Storage - Chico, CA	0.1%	Butte	CA	95928	1984	N/A	39,075	SF	98.9%	5/31/2016	$2,350,000	6/24/2016
Loan	7	3	132 West 27th Street	9.5%	New York	NY	10001	2016	N/A	313	Rooms	N/A	N/A	$222,000,000	6/8/2016	4.184%	0.01996%	0.00250%	0.00250%
Loan	6	4	Irish Hills Plaza & Broadway Plaza	7.8%						311,816		99.3%		$86,100,000		4.650%	0.01703%	0.00250%	0.00250%
Property		4.01	Irish Hills Plaza	4.6%	San Luis Obispo	CA	93405	2007-2010	N/A	138,297	SF	98.4%	6/30/2016	$50,000,000	6/15/2016
Property		4.02	Santa Maria Broadway Plaza	3.3%	Santa Barbara	CA	93454	1967	2003	173,519	SF	100.0%	3/31/2016	$36,100,000	5/8/2016
Loan		5	The 511 Building	6.9%	Hennepin	MN	55415	1982	2001	295,259	SF	76.6%	7/29/2016	$111,500,000	6/15/2016	3.600%	0.01703%	0.00250%	0.00250%
Loan		6	Fairfield Inn Times Square Fee	6.8%	New York	NY	10018	2006, 2009	2011, 2016	244	Rooms	N/A	N/A	$82,400,000	5/17/2016	4.262%	0.01703%	0.00250%	0.00250%
Loan	8, 9	7	Plaza Mexico - Los Angeles	5.6%	Los Angeles	CA	90262	1974, 1988	2003-2005	404,064	SF	90.9%	6/1/2016	$184,000,000	3/16/2016	4.598%	0.02203%	0.00250%	0.00250%
Loan		8	The Henry	4.2%	Wayne	MI	48126	1989	2010-2015	308	Rooms	76.1%	5/31/2016	$65,000,000	5/24/2016	4.100%	0.01703%	0.00250%	0.00250%
Loan		9	The Pinnacle at Bristol Phase II	3.1%	Sullivan	TN	37620	2015-2016	N/A	122,365	SF	95.8%	7/28/2016	$34,200,000	6/27/2016	4.150%	0.02453%	0.00250%	0.01000%
Loan		10	Gateway Plaza	2.3%	Tulare	CA	93277	1986	2012-2015	119,290	SF	100.0%	7/20/2016	$22,000,000	7/7/2016	4.320%	0.07453%	0.00250%	0.06000%
Loan		11	Centre City Tower	2.3%	Allegheny	PA	15222	1970	1997	282,881	SF	80.2%	4/30/2016	$22,300,000	4/22/2016	5.600%	0.01703%	0.00250%	0.00250%
Loan		12	Residence Inn - Downtown Clearwater	2.3%	Pinellas	FL	33756	2008	2014	115	Rooms	89.1%	4/30/2016	$24,500,000	5/25/2016	5.382%	0.01703%	0.00250%	0.00250%
Loan		13	Nameoki Commons	2.3%	Madison	IL	62040	1969, 1986, 2004-2005	N/A	155,421	SF	95.6%	5/16/2016	$22,500,000	4/22/2016	4.900%	0.01703%	0.00250%	0.00250%
Loan		14	Martin Resorts - Best Western Plus Shore Cliff Lodge	2.2%	San Luis Obispo	CA	93449	1970	2016	100	Rooms	80.9%	3/31/2016	$37,200,000	4/26/2016	4.250%	0.01703%	0.00250%	0.00250%
Loan		15	Newington Business Center	2.2%	Hartford	CT	06111	1956, 2000, 2006, 2008	1998, 2012-2015	614,600	SF	93.7%	6/7/2016	$22,400,000	6/8/2016	4.570%	0.01703%	0.00250%	0.00250%
Loan		16	Sprayberry Square	1.9%	Cobb	GA	30066	1987-1988	2008	128,000	SF	78.4%	6/14/2016	$20,025,000	6/16/2016	3.750%	0.01703%	0.00250%	0.00250%
Loan	10	17	SpringHill Suites Louisville Airport	1.7%	Jefferson	KY	40209	2007	2015	120	Rooms	73.5%	5/31/2016	$22,400,000	6/30/2016	4.260%	0.02453%	0.00250%	0.01000%
Loan	11, 12	18	Sixty Soho	1.7%	New York	NY	10013	2000-2001	2014-2015	97	Rooms	87.3%	6/30/2016	$80,900,000	5/10/2016	4.725%	0.01453%	0.00250%	0.00250%
Loan		19	Stadium Plaza North	1.7%	San Bernardino	CA	91730	2006	N/A	144,867	SF	96.9%	6/23/2016	$21,500,000	5/19/2016	4.800%	0.01703%	0.00250%	0.00250%
Loan	6, 13	20	Kansas IHG Portfolio	1.6%						149		64.5%		$18,400,000		5.036%	0.01703%	0.00250%	0.00250%
Property		20.01	Holiday Inn Express - Wichita	0.8%	Sedgwick	KS	67101	2011	N/A	73	Rooms	68.3%	6/30/2016	$8,600,000	6/27/2016
Property		20.02	Holiday Inn Express - Hutchinson	0.8%	Reno	KS	67501	2014-2015	N/A	76	Rooms	60.9%	6/30/2016	$9,800,000	5/12/2016
Loan		21	Martin Resorts - Avila Lighthouse Suites	1.6%	San Luis Obispo	CA	93424	2005	N/A	54	Rooms	72.3%	3/31/2016	$26,700,000	4/26/2016	4.250%	0.01703%	0.00250%	0.00250%
Loan		22	Martin Resorts - Pismo Lighthouse Suites	1.6%	San Luis Obispo	CA	93449	1984, 1988	2002	70	Rooms	73.7%	3/31/2016	$33,600,000	4/26/2016	4.250%	0.01703%	0.00250%	0.00250%
Loan	6	23	Fred’s Portfolio	1.4%						127,482		100.0%		$14,525,000		5.450%	0.01703%	0.00250%	0.00250%
Property		23.01	Fred’s-Mansfield, LA	0.2%	De Soto Parish	LA	71052	2015	NAP	16,799	SF	100.0%	8/5/2016	$2,415,000	1/22/2016
Property		23.02	Fred’s-Soperton, GA	0.2%	Treutlen	GA	30457	2014	NAP	16,799	SF	100.0%	8/5/2016	$1,960,000	1/21/2016
Property		23.03	Fred’s-Haughton, LA	0.2%	Bossier Parish	LA	71037	2011	NAP	16,471	SF	100.0%	8/5/2016	$1,945,000	1/22/2016
Property		23.04	Fred’s-Sterlington, LA	0.2%	Ouachita Parish	LA	71280	2011	NAP	16,471	SF	100.0%	8/5/2016	$1,750,000	1/22/2016
Property		23.05	Fred’s-Richton, MS	0.2%	Perry	MS	39476	2011	NAP	16,471	SF	100.0%	8/5/2016	$1,700,000	1/21/2016
Property		23.06	Fred’s-Brinkley, AR	0.2%	Monroe	AR	72021	2010	NAP	16,000	SF	100.0%	8/5/2016	$1,675,000	1/16/2016
Property		23.07	Fred’s-Haynesville, LA	0.2%	Claiborne Parish	LA	71038	2011	NAP	16,471	SF	100.0%	8/5/2016	$1,655,000	1/23/2016
Property		23.08	Fred’s-Ringgold, LA	0.1%	Bienville Parish	LA	71068	2010	NAP	12,000	SF	100.0%	8/5/2016	$1,425,000	1/22/2016
Loan		24	Martin Resorts - Paso Robles Inn	1.3%	San Luis Obispo	CA	93446	1941-1942	2000-2002, 2005	98	Rooms	70.3%	3/31/2016	$25,300,000	4/26/2016	4.250%	0.01703%	0.00250%	0.00250%
Loan		25	Mini Storage Depot	1.2%	Oakland	MI	48390	2004	N/A	111,050	SF	98.7%	5/23/2016	$11,300,000	6/14/2016	4.880%	0.06453%	0.00250%	0.05000%
Loan		26	Hilton Garden Inn Kennett Square	1.0%	Chester	PA	19348	2001	2010 - 2015	92	Rooms	73.4%	5/31/2016	$12,900,000	6/15/2016	4.300%	0.01703%	0.00250%	0.00250%
Loan	14	27	Bonanza Shopping Center	0.8%	Fresno	CA	93612	1960-1964	1987	69,684	SF	79.7%	7/1/2016	$8,390,000	6/20/2016	4.650%	0.01703%	0.00250%	0.00250%
Loan		28	Woodland Village Apartments	0.7%	Cumberland	NC	28304	2006	N/A	96	Units	95.8%	7/14/2016	$6,950,000	6/3/2016	4.921%	0.01703%	0.00250%	0.00250%
Loan		29	Martin Resorts - The Inn at the Cove	0.7%	San Luis Obispo	CA	93449	1986	2014	52	Rooms	74.4%	6/30/2015	$16,700,000	4/26/2016	4.250%	0.01703%	0.00250%	0.00250%
Loan		30	Oak Creek Apartments	0.7%	Lubbock	TX	79407	1960, 1972-1978	2011, 2015	213	Units	90.6%	5/31/2016	$6,700,000	11/6/2015	5.903%	0.01703%	0.00250%	0.00250%
Loan		31	Chesapeake Square	0.6%	Accomack	VA	23418	1987	N/A	99,848	SF	76.2%	7/7/2016	$6,600,000	6/3/2016	4.700%	0.02453%	0.00250%	0.01000%
Loan		32	Great Falls Plaza	0.6%	Halifax	NC	27870	1987	1996	120,624	SF	95.4%	6/1/2016	$6,500,000	7/1/2016	4.980%	0.01703%	0.00250%	0.00250%
Loan		33	321 West Geer Street	0.6%	Durham	NC	27701	1939	2006; 2013; 2015	35,000	SF	100.0%	6/13/2016	$6,890,000	6/20/2016	4.750%	0.02453%	0.00250%	0.01000%
Loan		34	Carnegie Corporate Plaza	0.4%	Cuyahoga	OH	44139	1982; 2000	2011-2012	79,014	SF	88.2%	7/1/2016	$5,400,000	6/16/2016	4.750%	0.02453%	0.00250%	0.01000%
Loan		35	Fresenius Medical Care - Lubbock, TX	0.4%	Lubbock	TX	79411	1966	2013	16,872	SF	100.0%	8/1/2016	$5,415,000	7/5/2016	4.600%	0.02453%	0.00250%	0.01000%
Loan		36	2074-2100 Park Street	0.4%	Hartford	CT	06106	1920, 1985	2005	46,245	SF	88.3%	7/14/2016	$3,700,000	12/15/2015	4.990%	0.01703%	0.00250%	0.00250%
Loan		37	StaxUp Self Storage - Calexico	0.4%	Imperial	CA	92231	1985	1993	58,425	SF	89.7%	5/26/2016	$3,720,000	9/15/2015	5.310%	0.02453%	0.00250%	0.01000%
Loan		38	Fresenius Medical Care - Carbondale, IL	0.3%	Jackson	IL	62901	1999	2013	16,773	SF	100.0%	8/1/2016	$4,250,000	6/30/2016	4.600%	0.02453%	0.00250%	0.01000%

A-1-3

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

					MORTGAGE LOAN CHARACTERISTICS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Pari Passu Loan Primary Servicing Fee Rate	Trustee Fee Rate	Trust 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.)	Original Amortization Term (mos.)	Remaining Amortization Term (mos.)	Note Date	First Payment Date
Loan	3	1	Vertex Pharmaceuticals HQ	9.7%	0.00250%	0.00834%	0.00000%	0.00069%	0.00050%	Actual/360	0	Yes	120	120	120	120	0	0	7/15/2016	9/6/2016
Loan	4, 5, 6	2	SSTII Self Storage Portfolio	9.7%	0.00000%	0.00834%	0.00536%	0.00069%	0.00050%	Actual/360	0	No	120	120	60	60	360	360	7/28/2016	9/1/2016
Property		2.01	SSTII Self Storage - Boynton Beach, FL	0.8%
Property		2.02	SSTII Self Storage - Santa Rosa, CA	0.7%
Property		2.03	SSTII Self Storage - Huntington Beach, CA	0.7%
Property		2.04	SSTII Self Storage - Santa Ana, CA	0.5%
Property		2.05	SSTII Self Storage - Aurora, CO	0.5%
Property		2.06	SSTII Self Storage - Whittier, CA	0.5%
Property		2.07	SSTII Self Storage - Foley, AL	0.4%
Property		2.08	SSTII Self Storage - La Habra, CA	0.4%
Property		2.09	SSTII Self Storage - Upland, CA	0.4%
Property		2.10	SSTII Self Storage - Forestville, MD	0.4%
Property		2.11	SSTII Self Storage - Troy, MI	0.3%
Property		2.12	SSTII Self Storage - La Verne, CA	0.3%
Property		2.13	SSTII Self Storage - Lompoc, CA	0.3%
Property		2.14	SSTII Self Storage - Fairfield, CA	0.3%
Property		2.15	SSTII Self Storage - Everett, WA	0.3%
Property		2.16	SSTII Self Storage - Monterey Park, CA	0.3%
Property		2.17	SSTII Self Storage - Bloomingdale, IL	0.2%
Property		2.18	SSTII Self Storage - Federal Heights, CO	0.2%
Property		2.19	SSTII Self Storage - Lancaster, CA (43707)	0.2%
Property		2.20	SSTII Self Storage - Riverside, CA	0.2%
Property		2.21	SSTII Self Storage - Sterling Heights, MI	0.2%
Property		2.22	SSTII Self Storage - Warren, MI (Ryan)	0.2%
Property		2.23	SSTII Self Storage - Littleton, CO	0.2%
Property		2.24	SSTII Self Storage - Warren, MI (Groesbeck)	0.2%
Property		2.25	SSTII Self Storage - Lancaster, CA (43745)	0.2%
Property		2.26	SSTII Self Storage - Crestwood, IL	0.2%
Property		2.27	SSTII Self Storage - Tampa, FL	0.2%
Property		2.28	SSTII Self Storage - Beverly, NJ	0.1%
Property		2.29	SSTII Self Storage - Chico, CA	0.1%
Loan	7	3	132 West 27th Street	9.5%	0.00000%	0.00834%	0.00543%	0.00069%	0.00050%	Actual/360	0	Yes	120	120	0	0	360	360	8/3/2016	9/6/2016
Loan	6	4	Irish Hills Plaza & Broadway Plaza	7.8%	0.00000%	0.00834%	0.00250%	0.00069%	0.00050%	Actual/360	0	No	120	120	0	0	360	360	7/28/2016	9/6/2016
Property		4.01	Irish Hills Plaza	4.6%
Property		4.02	Santa Maria Broadway Plaza	3.3%
Loan		5	The 511 Building	6.9%	0.00000%	0.00834%	0.00250%	0.00069%	0.00050%	Actual/360	0	No	120	120	0	0	300	300	7/29/2016	9/6/2016
Loan		6	Fairfield Inn Times Square Fee	6.8%	0.00000%	0.00834%	0.00250%	0.00069%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	7/6/2016	9/5/2016
Loan	8, 9	7	Plaza Mexico - Los Angeles	5.6%	0.00000%	0.00834%	0.00750%	0.00069%	0.00050%	Actual/360	1	No	60	59	60	59	0	0	6/16/2016	8/5/2016
Loan		8	The Henry	4.2%	0.00000%	0.00834%	0.00250%	0.00069%	0.00050%	Actual/360	1	No	120	119	0	0	300	299	6/30/2016	8/6/2016
Loan		9	The Pinnacle at Bristol Phase II	3.1%	0.00000%	0.00834%	0.00250%	0.00069%	0.00050%	Actual/360	0	No	120	120	0	0	360	360	7/29/2016	9/1/2016
Loan		10	Gateway Plaza	2.3%	0.00000%	0.00834%	0.00250%	0.00069%	0.00050%	Actual/360	0	No	120	120	24	24	360	360	7/29/2016	9/1/2016
Loan		11	Centre City Tower	2.3%	0.00000%	0.00834%	0.00250%	0.00069%	0.00050%	Actual/360	1	No	60	59	0	0	360	359	6/30/2016	8/6/2016
Loan		12	Residence Inn - Downtown Clearwater	2.3%	0.00000%	0.00834%	0.00250%	0.00069%	0.00050%	Actual/360	1	No	120	119	0	0	360	359	6/23/2016	8/6/2016
Loan		13	Nameoki Commons	2.3%	0.00000%	0.00834%	0.00250%	0.00069%	0.00050%	Actual/360	1	No	120	119	0	0	360	359	6/30/2016	8/6/2016
Loan		14	Martin Resorts - Best Western Plus Shore Cliff Lodge	2.2%	0.00000%	0.00834%	0.00250%	0.00069%	0.00050%	Actual/360	0	No	120	120	0	0	300	300	7/28/2016	9/6/2016
Loan		15	Newington Business Center	2.2%	0.00000%	0.00834%	0.00250%	0.00069%	0.00050%	Actual/360	1	No	120	119	24	23	360	360	6/29/2016	8/6/2016
Loan		16	Sprayberry Square	1.9%	0.00000%	0.00834%	0.00250%	0.00069%	0.00050%	Actual/360	0	No	120	120	0	0	360	360	8/1/2016	9/1/2016
Loan	10	17	SpringHill Suites Louisville Airport	1.7%	0.00000%	0.00834%	0.00250%	0.00069%	0.00050%	Actual/360	0	No	120	120	0	0	300	300	7/29/2016	9/1/2016
Loan	11, 12	18	Sixty Soho	1.7%	0.00000%	0.00834%	0.00000%	0.00069%	0.00050%	Actual/360	17	No	132	115	132	115	0	0	2/12/2015	4/5/2015
Loan		19	Stadium Plaza North	1.7%	0.00000%	0.00834%	0.00250%	0.00069%	0.00050%	Actual/360	1	No	120	119	0	0	360	359	7/6/2016	8/6/2016
Loan	6, 13	20	Kansas IHG Portfolio	1.6%	0.00000%	0.00834%	0.00250%	0.00069%	0.00050%	Actual/360	0	No	120	120	0	0	270	270	8/2/2016	9/6/2016
Property		20.01	Holiday Inn Express - Wichita	0.8%
Property		20.02	Holiday Inn Express - Hutchinson	0.8%
Loan		21	Martin Resorts - Avila Lighthouse Suites	1.6%	0.00000%	0.00834%	0.00250%	0.00069%	0.00050%	Actual/360	0	No	120	120	0	0	300	300	7/28/2016	9/6/2016
Loan		22	Martin Resorts - Pismo Lighthouse Suites	1.6%	0.00000%	0.00834%	0.00250%	0.00069%	0.00050%	Actual/360	0	No	120	120	0	0	300	300	7/28/2016	9/6/2016
Loan	6	23	Fred’s Portfolio	1.4%	0.00000%	0.00834%	0.00250%	0.00069%	0.00050%	Actual/360	3	No	120	117	0	0	360	357	4/11/2016	6/5/2016
Property		23.01	Fred’s-Mansfield, LA	0.2%
Property		23.02	Fred’s-Soperton, GA	0.2%
Property		23.03	Fred’s-Haughton, LA	0.2%
Property		23.04	Fred’s-Sterlington, LA	0.2%
Property		23.05	Fred’s-Richton, MS	0.2%
Property		23.06	Fred’s-Brinkley, AR	0.2%
Property		23.07	Fred’s-Haynesville, LA	0.2%
Property		23.08	Fred’s-Ringgold, LA	0.1%
Loan		24	Martin Resorts - Paso Robles Inn	1.3%	0.00000%	0.00834%	0.00250%	0.00069%	0.00050%	Actual/360	0	No	120	120	0	0	300	300	7/28/2016	9/6/2016
Loan		25	Mini Storage Depot	1.2%	0.00000%	0.00834%	0.00250%	0.00069%	0.00050%	Actual/360	0	No	120	120	12	12	360	360	7/22/2016	9/1/2016
Loan		26	Hilton Garden Inn Kennett Square	1.0%	0.00000%	0.00834%	0.00250%	0.00069%	0.00050%	Actual/360	0	No	120	120	0	0	300	300	8/1/2016	9/1/2016
Loan	14	27	Bonanza Shopping Center	0.8%	0.00000%	0.00834%	0.00250%	0.00069%	0.00050%	Actual/360	0	No	120	120	0	0	300	300	7/22/2016	9/6/2016
Loan		28	Woodland Village Apartments	0.7%	0.00000%	0.00834%	0.00250%	0.00069%	0.00050%	Actual/360	0	No	120	120	0	0	360	360	8/2/2016	9/6/2016
Loan		29	Martin Resorts - The Inn at the Cove	0.7%	0.00000%	0.00834%	0.00250%	0.00069%	0.00050%	Actual/360	0	No	120	120	0	0	300	300	7/28/2016	9/6/2016
Loan		30	Oak Creek Apartments	0.7%	0.00000%	0.00834%	0.00250%	0.00069%	0.00050%	Actual/360	7	No	120	113	0	0	360	353	12/17/2015	2/5/2016
Loan		31	Chesapeake Square	0.6%	0.00000%	0.00834%	0.00250%	0.00069%	0.00050%	Actual/360	0	No	120	120	0	0	360	360	7/11/2016	9/1/2016
Loan		32	Great Falls Plaza	0.6%	0.00000%	0.00834%	0.00250%	0.00069%	0.00050%	Actual/360	0	No	120	120	0	0	360	360	7/29/2016	9/5/2016
Loan		33	321 West Geer Street	0.6%	0.00000%	0.00834%	0.00250%	0.00069%	0.00050%	Actual/360	0	No	120	120	0	0	360	360	7/15/2016	9/1/2016
Loan		34	Carnegie Corporate Plaza	0.4%	0.00000%	0.00834%	0.00250%	0.00069%	0.00050%	Actual/360	0	No	120	120	0	0	360	360	7/29/2016	9/1/2016
Loan		35	Fresenius Medical Care - Lubbock, TX	0.4%	0.00000%	0.00834%	0.00250%	0.00069%	0.00050%	Actual/360	0	No	120	120	36	36	360	360	7/28/2016	9/1/2016
Loan		36	2074-2100 Park Street	0.4%	0.00000%	0.00834%	0.00250%	0.00069%	0.00050%	Actual/360	2	No	120	118	0	0	360	358	5/23/2016	7/5/2016
Loan		37	StaxUp Self Storage - Calexico	0.4%	0.00000%	0.00834%	0.00250%	0.00069%	0.00050%	Actual/360	4	No	60	56	0	0	360	356	3/3/2016	5/1/2016
Loan		38	Fresenius Medical Care - Carbondale, IL	0.3%	0.00000%	0.00834%	0.00250%	0.00069%	0.00050%	Actual/360	0	No	120	120	36	36	360	360	7/28/2016	9/1/2016

A-1-4

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

MORTGAGE LOAN CHARACTERISTICS

Property Flag

Footnotes

Loan ID

Property Name

% of Initial Pool Balance

First P&I Payment Date (Partial IO Loans)

Maturity  Date

ARD Loan Final 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)

Cut-Off Date LTV Ratio

Loan

3

1

Vertex Pharmaceuticals HQ

9.7%

N/A

8/6/2026

11/6/2028

$0.00

$165,494.00

$0

$1,985,928

Hard

Springing

No

N/A

N/A

6.31x

N/A

6.28x

35.5%

Loan

4, 5, 6

2

SSTII Self Storage Portfolio

9.7%

9/1/2021

8/1/2026

N/A

$329,766.84

$230,068.29

$3,957,202

$2,760,819

Springing

Springing

No

N/A

1.91x

2.74x

1.84x

2.64x

45.0%

Property

2.01

SSTII Self Storage - Boynton Beach, FL

0.8%

Property

2.02

SSTII Self Storage - Santa Rosa, CA

0.7%

Property

2.03

SSTII Self Storage - Huntington Beach, CA

0.7%

Property

2.04

SSTII Self Storage - Santa Ana, CA

0.5%

Property

2.05

SSTII Self Storage - Aurora, CO

0.5%

Property

2.06

SSTII Self Storage - Whittier, CA

0.5%

Property

2.07

SSTII Self Storage - Foley, AL

0.4%

Property

2.08

SSTII Self Storage - La Habra, CA

0.4%

Property

2.09

SSTII Self Storage - Upland, CA

0.4%

Property

2.10

SSTII Self Storage - Forestville, MD

0.4%

Property

2.11

SSTII Self Storage - Troy, MI

0.3%

Property

2.12

SSTII Self Storage - La Verne, CA

0.3%

Property

2.13

SSTII Self Storage - Lompoc, CA

0.3%

Property

2.14

SSTII Self Storage - Fairfield, CA

0.3%

Property

2.15

SSTII Self Storage - Everett, WA

0.3%

Property

2.16

SSTII Self Storage - Monterey Park, CA

0.3%

Property

2.17

SSTII Self Storage - Bloomingdale, IL

0.2%

Property

2.18

SSTII Self Storage - Federal Heights, CO

0.2%

Property

2.19

SSTII Self Storage - Lancaster, CA (43707)

0.2%

Property

2.20

SSTII Self Storage - Riverside, CA

0.2%

Property

2.21

SSTII Self Storage - Sterling Heights, MI

0.2%

Property

2.22

SSTII Self Storage - Warren, MI (Ryan)

0.2%

Property

2.23

SSTII Self Storage - Littleton, CO

0.2%

Property

2.24

SSTII Self Storage - Warren, MI (Groesbeck)

0.2%

Property

2.25

SSTII Self Storage - Lancaster, CA (43745)

0.2%

Property

2.26

SSTII Self Storage - Crestwood, IL

0.2%

Property

2.27

SSTII Self Storage - Tampa, FL

0.2%

Property

2.28

SSTII Self Storage - Beverly, NJ

0.1%

Property

2.29

SSTII Self Storage - Chico, CA

0.1%

Loan

7

3

132 West 27th Street

9.5%

N/A

8/6/2026

8/6/2028

$333,097.28

$0.00

$3,997,167

$0

Springing

Springing

No

N/A

1.70x

N/A

1.70x

N/A

47.3%

Loan

6

4

Irish Hills Plaza & Broadway Plaza

7.8%

N/A

8/6/2026

N/A

$291,338.18

$0.00

$3,496,058

$0

Hard

Springing

No

N/A

1.44x

N/A

1.38x

N/A

65.6%

Property

4.01

Irish Hills Plaza

4.6%

Property

4.02

Santa Maria Broadway Plaza

3.3%

Loan

5

The 511 Building

6.9%

N/A

8/6/2026

N/A

$253,001.36

$0.00

$3,036,016

$0

Springing

Springing

No

N/A

2.69x

N/A

2.60x

N/A

44.8%

Loan

6

Fairfield Inn Times Square Fee

6.8%

N/A

8/5/2026

N/A

$0.00

$176,448.77

$0

$2,117,385

Hard

In Place

No

N/A

N/A

1.71x

N/A

1.71x

59.5%

Loan

8, 9

7

Plaza Mexico - Los Angeles

5.6%

N/A

7/5/2021

N/A

$0.00

$155,399.09

$0

$1,864,789

Hard

In Place

No

N/A

N/A

1.95x

N/A

1.85x

57.6%

Loan

8

The Henry

4.2%

N/A

7/6/2026

N/A

$160,012.20

$0.00

$1,920,146

$0

Springing

Springing

No

N/A

3.10x

N/A

2.62x

N/A

46.1%

Loan

9

The Pinnacle at Bristol Phase II

3.1%

N/A

8/1/2026

N/A

$108,060.77

$0.00

$1,296,729

$0

Soft

Springing

No

N/A

1.62x

N/A

1.50x

N/A

65.0%

Loan

10

Gateway Plaza

2.3%

9/1/2018

8/1/2026

N/A

$81,351.63

$59,860.00

$976,220

$718,320

Hard

Springing

No

N/A

1.51x

2.05x

1.38x

1.88x

74.5%

Loan

11

Centre City Tower

2.3%

N/A

7/6/2021

N/A

$94,148.95

$0.00

$1,129,787

$0

Springing

Springing

No

N/A

1.67x

N/A

1.29x

N/A

73.5%

Loan

12

Residence Inn - Downtown Clearwater

2.3%

N/A

7/6/2026

N/A

$91,206.36

$0.00

$1,094,476

$0

Hard

Springing

No

N/A

2.03x

N/A

1.84x

N/A

66.4%

Loan

13

Nameoki Commons

2.3%

N/A

7/6/2026

N/A

$86,243.09

$0.00

$1,034,917

$0

Hard

Springing

No

N/A

1.58x

N/A

1.42x

N/A

72.1%

Loan

14

Martin Resorts - Best Western Plus Shore Cliff Lodge

2.2%

N/A

8/6/2026

N/A

$85,594.62

$0.00

$1,027,135

$0

Springing

Springing

No

Yes - A

2.66x

N/A

2.43x

N/A

42.5%

Loan

15

Newington Business Center

2.2%

8/6/2018

7/6/2026

N/A

$80,280.55

$60,679.18

$963,367

$728,150

Hard

Springing

No

N/A

1.70x

2.25x

1.51x

2.00x

70.2%

Loan

16

Sprayberry Square

1.9%

N/A

8/1/2026

N/A

$63,678.39

$0.00

$764,141

$0

Hard

Springing

No

N/A

1.90x

N/A

1.75x

N/A

68.7%

Loan

10

17

SpringHill Suites Louisville Airport

1.7%

N/A

8/1/2026

N/A

$65,753.65

$0.00

$789,044

$0

Hard

Springing

No

N/A

2.40x

N/A

2.12x

N/A

54.1%

Loan

11, 12

18

Sixty Soho

1.7%

N/A

3/5/2026

N/A

$0.00

$47,906.25

$0

$574,875

Hard

Springing

No

N/A

N/A

2.32x

N/A

2.01x

47.8%

Loan

19

Stadium Plaza North

1.7%

N/A

7/6/2026

N/A

$62,959.84

$0.00

$755,518

$0

Hard

Springing

No

N/A

1.48x

N/A

1.35x

N/A

55.8%

Loan

6, 13

20

Kansas IHG Portfolio

1.6%

N/A

8/6/2026

N/A

$71,887.95

$0.00

$862,655

$0

Springing

Springing

No

N/A

1.80x

N/A

1.63x

N/A

63.0%

Property

20.01

Holiday Inn Express - Wichita

0.8%

Property

20.02

Holiday Inn Express - Hutchinson

0.8%

Loan

21

Martin Resorts - Avila Lighthouse Suites

1.6%

N/A

8/6/2026

N/A

$61,758.14

$0.00

$741,098

$0

Springing

Springing

No

Yes - A

2.55x

N/A

2.32x

N/A

42.7%

Loan

22

Martin Resorts - Pismo Lighthouse Suites

1.6%

N/A

8/6/2026

N/A

$61,216.41

$0.00

$734,597

$0

Springing

Springing

No

Yes - A

2.91x

N/A

2.66x

N/A

33.6%

Loan

6

23

Fred’s Portfolio

1.4%

N/A

5/5/2026

N/A

$57,146.57

$0.00

$685,759

$0

Hard

Springing

No

N/A

1.53x

N/A

1.41x

N/A

69.5%

Property

23.01

Fred’s-Mansfield, LA

0.2%

Property

23.02

Fred’s-Soperton, GA

0.2%

Property

23.03

Fred’s-Haughton, LA

0.2%

Property

23.04

Fred’s-Sterlington, LA

0.2%

Property

23.05

Fred’s-Richton, MS

0.2%

Property

23.06

Fred’s-Brinkley, AR

0.2%

Property

23.07

Fred’s-Haynesville, LA

0.2%

Property

23.08

Fred’s-Ringgold, LA

0.1%

Loan

24

Martin Resorts - Paso Robles Inn

1.3%

N/A

8/6/2026

N/A

$50,923.38

$0.00

$611,081

$0

Springing

Springing

No

Yes - A

3.37x

N/A

2.91x

N/A

37.2%

Loan

25

Mini Storage Depot

1.2%

9/1/2017

8/1/2026

N/A

$44,876.12

$34,943.68

$538,513

$419,324

Springing

Springing

No

N/A

1.37x

1.76x

1.35x

1.73x

75.0%

Loan

26

Hilton Garden Inn Kennett Square

1.0%

N/A

8/1/2026

N/A

$38,934.73

$0.00

$467,217

$0

Springing

Springing

No

N/A

2.26x

N/A

1.94x

N/A

55.4%

Loan

14

27

Bonanza Shopping Center

0.8%

N/A

8/6/2026

N/A

$34,145.03

$0.00

$409,740

$0

Hard

In Place

No

N/A

1.57x

N/A

1.51x

N/A

72.1%

Loan

28

Woodland Village Apartments

0.7%

N/A

8/6/2026

N/A

$27,663.25

$0.00

$331,959

$0

Springing

Springing

No

N/A

1.40x

N/A

1.33x

N/A

74.8%

Loan

29

Martin Resorts - The Inn at the Cove

0.7%

N/A

8/6/2026

N/A

$27,628.64

$0.00

$331,544

$0

Springing

Springing

No

Yes - A

3.77x

N/A

3.41x

N/A

30.5%

Loan

30

Oak Creek Apartments

0.7%

N/A

1/5/2026

N/A

$29,592.26

$0.00

$355,107

$0

Soft

Springing

No

N/A

1.57x

N/A

1.40x

N/A

73.9%

Loan

31

Chesapeake Square

0.6%

N/A

8/1/2026

N/A

$23,857.34

$0.00

$286,288

$0

Soft

Springing

No

N/A

1.73x

N/A

1.44x

N/A

69.7%

Loan

32

Great Falls Plaza

0.6%

N/A

8/5/2026

N/A

$22,361.30

$0.00

$268,336

$0

Hard

Springing

No

N/A

1.62x

N/A

1.35x

N/A

64.2%

Loan

33

321 West Geer Street

0.6%

N/A

8/1/2026

N/A

$20,865.89

$0.00

$250,391

$0

Springing

Springing

No

N/A

1.67x

N/A

1.52x

N/A

58.1%

Loan

34

Carnegie Corporate Plaza

0.4%

N/A

8/1/2026

N/A

$16,431.89

$0.00

$197,183

$0

Soft

Springing

No

N/A

1.84x

N/A

1.56x

N/A

58.3%

Loan

35

Fresenius Medical Care - Lubbock, TX

0.4%

9/1/2019

8/1/2026

N/A

$14,661.63

$11,115.60

$175,940

$133,387

Hard

Springing

No

Yes - B

1.73x

2.28x

1.62x

2.14x

52.8%

Loan

36

2074-2100 Park Street

0.4%

N/A

6/5/2026

N/A

$14,745.79

$0.00

$176,949

$0

Hard

Springing

No

N/A

2.11x

N/A

1.94x

N/A

74.2%

Loan

37

StaxUp Self Storage - Calexico

0.4%

N/A

4/1/2021

N/A

$14,476.31

$0.00

$173,716

$0

Hard

Springing

No

N/A

1.59x

N/A

1.54x

N/A

69.7%

Loan

38

Fresenius Medical Care - Carbondale, IL

0.3%

9/1/2019

8/1/2026

N/A

$11,995.88

$9,094.58

$143,951

$109,135

Hard

Springing

No

Yes - B

1.73x

2.28x

1.60x

2.11x

55.1%

A-1-5

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

					MORTGAGE LOAN CHARACTERISTICS						MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	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	3	1	Vertex Pharmaceuticals HQ	9.7%	35.5%	0	0	Sixth	LO(24);DEF/YM0.5(89);O(7)	A	N/A	N/A	N/A	N/A	N/A	$54,061,350	$10,133,318	$43,928,033
Loan	4, 5, 6	2	SSTII Self Storage Portfolio	9.7%	40.9%	0	5	First	LO(24);DEF(93);O(3)		$17,900,450	$8,074,887	$9,825,563	12/31/2014	10.3%	$18,828,831	$7,653,898	$11,174,933
Property		2.01	SSTII Self Storage - Boynton Beach, FL	0.8%							$1,257,254	$447,116	$810,138	12/31/2014		$1,416,389	$458,344	$958,045
Property		2.02	SSTII Self Storage - Santa Rosa, CA	0.7%							$1,107,391	$498,498	$608,893	12/31/2014		$1,195,417	$414,964	$780,454
Property		2.03	SSTII Self Storage - Huntington Beach, CA	0.7%							$1,042,721	$346,210	$696,511	12/31/2014		$1,136,603	$337,106	$799,498
Property		2.04	SSTII Self Storage - Santa Ana, CA	0.5%							$872,519	$366,306	$506,213	12/31/2014		$935,518	$396,055	$539,463
Property		2.05	SSTII Self Storage - Aurora, CO	0.5%							$949,221	$362,176	$587,045	12/31/2014		$903,619	$289,117	$614,502
Property		2.06	SSTII Self Storage - Whittier, CA	0.5%							$724,863	$290,843	$434,020	12/31/2014		$799,181	$281,229	$517,952
Property		2.07	SSTII Self Storage - Foley, AL	0.4%							$876,450	$313,238	$563,212	12/31/2014		$835,650	$356,704	$478,946
Property		2.08	SSTII Self Storage - La Habra, CA	0.4%							$549,186	$276,624	$272,562	12/31/2014		$618,891	$221,597	$397,294
Property		2.09	SSTII Self Storage - Upland, CA	0.4%							$634,288	$250,666	$383,622	12/31/2014		$665,658	$263,883	$401,775
Property		2.10	SSTII Self Storage - Forestville, MD	0.4%							$653,007	$295,521	$357,486	12/31/2014		$637,511	$277,612	$359,899
Property		2.11	SSTII Self Storage - Troy, MI	0.3%							$722,078	$288,625	$433,453	12/31/2014		$732,806	$247,011	$485,795
Property		2.12	SSTII Self Storage - La Verne, CA	0.3%							$534,379	$235,676	$298,703	12/31/2014		$584,112	$246,006	$338,106
Property		2.13	SSTII Self Storage - Lompoc, CA	0.3%							$554,285	$238,452	$315,833	12/31/2014		$603,499	$212,704	$390,795
Property		2.14	SSTII Self Storage - Fairfield, CA	0.3%							$493,648	$216,247	$277,401	12/31/2014		$534,896	$217,243	$317,652
Property		2.15	SSTII Self Storage - Everett, WA	0.3%							$463,511	$256,807	$206,704	12/31/2014		$471,961	$212,757	$259,203
Property		2.16	SSTII Self Storage - Monterey Park, CA	0.3%							$503,258	$230,341	$272,917	12/31/2014		$531,298	$253,921	$277,377
Property		2.17	SSTII Self Storage - Bloomingdale, IL	0.2%							$577,939	$271,525	$306,414	12/31/2014		$578,378	$249,091	$329,288
Property		2.18	SSTII Self Storage - Federal Heights, CO	0.2%							$526,678	$253,867	$272,811	12/31/2014		$497,840	$220,117	$277,724
Property		2.19	SSTII Self Storage - Lancaster, CA (43707)	0.2%							$451,097	$243,734	$207,363	12/31/2014		$569,375	$276,391	$292,984
Property		2.20	SSTII Self Storage - Riverside, CA	0.2%							$435,219	$281,066	$154,153	12/31/2014		$501,478	$222,081	$279,397
Property		2.21	SSTII Self Storage - Sterling Heights, MI	0.2%							$512,519	$266,435	$246,084	12/31/2014		$526,338	$214,583	$311,756
Property		2.22	SSTII Self Storage - Warren, MI (Ryan)	0.2%							$528,759	$237,851	$290,908	12/31/2014		$515,756	$216,377	$299,379
Property		2.23	SSTII Self Storage - Littleton, CO	0.2%							$524,109	$252,390	$271,719	12/31/2014		$539,369	$270,563	$268,805
Property		2.24	SSTII Self Storage - Warren, MI (Groesbeck)	0.2%							$518,041	$253,994	$264,047	12/31/2014		$481,897	$228,820	$253,077
Property		2.25	SSTII Self Storage - Lancaster, CA (43745)	0.2%							$354,327	$223,332	$130,995	12/31/2014		$411,997	$220,970	$191,028
Property		2.26	SSTII Self Storage - Crestwood, IL	0.2%							$488,369	$292,021	$196,348	12/31/2014		$500,139	$286,147	$213,991
Property		2.27	SSTII Self Storage - Tampa, FL	0.2%							$354,021	$187,750	$166,271	12/31/2014		$365,652	$170,976	$194,676
Property		2.28	SSTII Self Storage - Beverly, NJ	0.1%							$381,681	$249,094	$132,587	12/31/2014		$408,665	$210,361	$198,304
Property		2.29	SSTII Self Storage - Chico, CA	0.1%							$309,632	$148,482	$161,150	12/31/2014		$328,937	$181,169	$147,767
Loan	7	3	132 West 27th Street	9.5%	37.9%	0	0	Sixth	LO(24);YM(89);O(7)	B	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	6	4	Irish Hills Plaza & Broadway Plaza	7.8%	53.4%	0	0	Sixth	LO(24);DEF(92);O(4)		$6,320,896	$1,484,294	$4,836,602	12/31/2014	8.6%	$6,759,453	$1,566,644	$5,192,809
Property		4.01	Irish Hills Plaza	4.6%							$3,705,446	$938,969	$2,766,477	12/31/2014		$3,827,450	$943,694	$2,883,756
Property		4.02	Santa Maria Broadway Plaza	3.3%							$2,615,450	$545,325	$2,070,125	12/31/2014		$2,932,003	$622,950	$2,309,053
Loan		5	The 511 Building	6.9%	31.9%	0	0	Sixth	LO(24);DEF(92);O(4)		$11,690,237	$4,635,793	$7,054,444	12/31/2014	14.1%	$12,600,128	$4,788,899	$7,811,229
Loan		6	Fairfield Inn Times Square Fee	6.8%	59.5%	0	0	Fifth	LO(24);DEF(92);O(4)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	8, 9	7	Plaza Mexico - Los Angeles	5.6%	57.6%	0	0	Fifth	LO(25);DEF(31);O(4)		$13,558,561	$4,600,012	$8,958,550	12/31/2014	8.5%	$13,823,456	$4,450,502	$9,372,954
Loan		8	The Henry	4.2%	33.5%	0	0	Sixth	LO(12);YM1(13);YM1/DEF(91);O(4)	C	$19,951,201	$15,561,189	$4,390,012	12/31/2014	14.7%	$21,396,548	$16,275,869	$5,120,679
Loan		9	The Pinnacle at Bristol Phase II	3.1%	52.0%	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
Loan		10	Gateway Plaza	2.3%	63.5%	5	5	First	LO(25);YM1(88);O(7)	D	$1,297,513	$319,024	$978,489	12/31/2014	6.0%	$1,367,781	$283,402	$1,084,379
Loan		11	Centre City Tower	2.3%	68.5%	0	0	Sixth	LO(25);DEF(31);O(4)		$4,053,472	$2,353,210	$1,700,262	12/31/2014	10.4%	$4,180,872	$2,383,235	$1,797,637
Loan		12	Residence Inn - Downtown Clearwater	2.3%	55.4%	0	0	Sixth	LO(25);DEF(91);O(4)		$4,525,323	$2,810,793	$1,714,530	12/31/2014	10.5%	$5,141,270	$2,906,112	$2,235,158
Loan		13	Nameoki Commons	2.3%	59.3%	0	0	Sixth	LO(25);DEF(91);O(4)		$2,289,880	$781,972	$1,507,908	12/31/2014	9.3%	$2,288,755	$807,341	$1,481,413
Loan		14	Martin Resorts - Best Western Plus Shore Cliff Lodge	2.2%	31.0%	0	0	Sixth	LO(24);DEF(92);O(4)		$5,428,249	$2,625,803	$2,802,446	12/31/2014	17.7%	$6,092,146	$2,992,690	$3,099,457
Loan		15	Newington Business Center	2.2%	60.2%	0	0	Sixth	LO(25);DEF(91);O(4)		$1,198,848	$995,149	$203,699	12/31/2014	1.3%	$1,931,623	$1,040,799	$890,824
Loan		16	Sprayberry Square	1.9%	54.2%	5	5	First	LO(24);DEF(92);O(4)		$1,817,208	$432,547	$1,384,662	12/31/2014	10.1%	$1,771,191	$349,004	$1,422,187
Loan	10	17	SpringHill Suites Louisville Airport	1.7%	39.5%	0	5	First	LO(24);DEF(90);O(6)		$3,971,781	$2,322,686	$1,649,095	12/31/2014	13.6%	$4,262,604	$2,496,673	$1,765,931
Loan	11, 12	18	Sixty Soho	1.7%	47.8%	0	0	Fifth	YM1(41);YM3orDEF(88);O(3)	E	$12,565,888	$11,870,867	$695,021	12/31/2014	1.8%	$12,803,548	$9,985,776	$2,817,772
Loan		19	Stadium Plaza North	1.7%	45.7%	0	0	Sixth	LO(25);DEF(91);O(4)		$1,361,926	$336,308	$1,025,618	12/31/2014	8.6%	$1,413,481	$356,098	$1,057,383
Loan	6, 13	20	Kansas IHG Portfolio	1.6%	44.1%	0	0	Sixth	LO(24);DEF(92);O(4)		$1,860,773	$959,816	$900,957	12/31/2014	7.8%	$3,134,936	$1,637,456	$1,497,480
Property		20.01	Holiday Inn Express - Wichita	0.8%							$1,860,773	$959,816	$900,957	12/31/2014		$1,965,172	$944,277	$1,020,895
Property		20.02	Holiday Inn Express - Hutchinson	0.8%							N/A	N/A	N/A	N/A		$1,169,764	$693,179	$476,585
Loan		21	Martin Resorts - Avila Lighthouse Suites	1.6%	31.2%	0	0	Sixth	LO(24);DEF(92);O(4)		$4,084,888	$2,038,357	$2,046,531	12/31/2014	18.0%	$4,332,773	$2,246,699	$2,086,073
Loan		22	Martin Resorts - Pismo Lighthouse Suites	1.6%	24.5%	0	0	Sixth	LO(24);DEF(92);O(4)		$4,369,574	$2,280,597	$2,088,977	12/31/2014	18.5%	$4,699,879	$2,410,731	$2,289,148
Loan	6	23	Fred’s Portfolio	1.4%	58.2%	0	0	Fifth	LO(27);DEF(90);O(3)		$886,853	$136,783	$750,070	12/31/2013	7.4%	$989,619	$144,095	$845,524
Property		23.01	Fred’s-Mansfield, LA	0.2%							N/A	N/A	N/A	N/A		N/A	N/A	N/A
Property		23.02	Fred’s-Soperton, GA	0.2%							N/A	N/A	N/A	N/A		$13,353	$1,195	$12,158
Property		23.03	Fred’s-Haughton, LA	0.2%							$171,554	$28,194	$143,360	12/31/2013		$197,495	$30,076	$167,419
Property		23.04	Fred’s-Sterlington, LA	0.2%							$156,956	$29,127	$127,829	12/31/2013		$170,354	$32,143	$138,211
Property		23.05	Fred’s-Richton, MS	0.2%							$148,152	$28,079	$120,073	12/31/2013		$161,210	$29,206	$132,004
Property		23.06	Fred’s-Brinkley, AR	0.2%							$146,196	$14,321	$131,875	12/31/2013		$159,047	$12,148	$146,899
Property		23.07	Fred’s-Haynesville, LA	0.2%							$141,760	$21,580	$120,180	12/31/2013		$152,668	$22,374	$130,294
Property		23.08	Fred’s-Ringgold, LA	0.1%							$122,235	$15,482	$106,753	12/31/2013		$135,492	$16,953	$118,539
Loan		24	Martin Resorts - Paso Robles Inn	1.3%	27.1%	0	0	Sixth	LO(24);DEF(92);O(4)		$6,510,640	$4,415,238	$2,095,402	12/31/2014	22.3%	$6,917,105	$4,760,915	$2,156,190
Loan		25	Mini Storage Depot	1.2%	63.2%	0	0	First	LO(24);DEF(93);O(3)		$1,014,741	$302,528	$712,213	12/31/2014	8.4%	$1,039,295	$302,857	$736,438
Loan		26	Hilton Garden Inn Kennett Square	1.0%	40.5%	5	5	First	LO(24);DEF(92);O(4)		$3,835,779	$2,520,175	$1,315,604	12/31/2014	18.4%	$3,717,175	$2,554,674	$1,162,501
Loan	14	27	Bonanza Shopping Center	0.8%	53.4%	0	0	Sixth	LO(24);YM1(92);O(4)	C	$860,947	$205,691	$655,256	12/31/2014	10.8%	$938,891	$221,907	$716,984
Loan		28	Woodland Village Apartments	0.7%	61.5%	0	0	Sixth	LO(24);DEF(91);O(5)		$791,796	$365,773	$426,023	12/31/2014	8.2%	$782,201	$366,400	$415,801
Loan		29	Martin Resorts - The Inn at the Cove	0.7%	22.3%	0	0	Sixth	LO(24);DEF(92);O(4)		$2,562,495	$1,452,974	$1,109,522	12/31/2014	21.8%	$2,551,056	$1,529,187	$1,021,869
Loan		30	Oak Creek Apartments	0.7%	63.1%	0	0	Fifth	LO(31);DEF(86);O(3)		$1,141,953	$873,628	$268,325	12/31/2014	5.4%	$1,247,344	$847,926	$399,418
Loan		31	Chesapeake Square	0.6%	56.9%	0	5	First	LO(24);DEF(93);O(3)		$751,907	$201,271	$550,637	12/31/2014	12.0%	$753,176	$227,528	$525,649
Loan		32	Great Falls Plaza	0.6%	52.9%	0	0	Fifth	LO(24);DEF(93);O(3)		$647,233	$213,072	$434,161	12/31/2014	10.4%	$687,454	$175,972	$511,482
Loan		33	321 West Geer Street	0.6%	47.4%	15	5	First	LO(24);DEF(92);O(4)		$490,976	$96,215	$394,761	12/31/2014	9.9%	$540,174	$89,862	$450,311
Loan		34	Carnegie Corporate Plaza	0.4%	47.7%	0	5	First	LO(24);DEF(93);O(3)		$636,838	$187,736	$449,102	12/31/2014	14.3%	$643,793	$198,105	$445,688
Loan		35	Fresenius Medical Care - Lubbock, TX	0.4%	46.4%	0	0	First	LO(24);DEF(93);O(3)		$361,923	$35,942	$325,981	12/31/2014	11.4%	$434,816	$103,517	$331,299
Loan		36	2074-2100 Park Street	0.4%	61.2%	0	0	Fifth	LO(26);DEF(91);O(3)		$453,893	$205,165	$248,728	12/31/2013	9.1%	$512,283	$215,533	$296,750
Loan		37	StaxUp Self Storage - Calexico	0.4%	64.9%	0	5	First	LO(28);DEF(29);O(3)		$407,466	$132,417	$275,050	12/31/2014	10.6%	$431,227	$120,006	$311,221
Loan		38	Fresenius Medical Care - Carbondale, IL	0.3%	48.4%	0	0	First	LO(24);DEF(93);O(3)		$330,294	$65,944	$264,350	12/31/2014	11.3%	$343,625	$73,004	$270,621

A-1-6

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

					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	Underwritten Occupancy Rate	Underwritten Effective Gross Income	Underwritten Total Expenses	Underwritten NOI	Underwritten NOI Debt Yield	Underwritten Replacement Reserves	Underwritten TI/LC	Underwritten NCF	Underwritten NCF Debt Yield
Loan	3	1	Vertex Pharmaceuticals HQ	9.7%	12/31/2014	10.3%	$88,180,123	$17,255,195	$70,924,928	12/31/2015	16.7%	96.9%	$93,423,532	$17,361,124	$76,062,408	17.9%	$283,431	$0	$75,778,977	17.8%
Loan	4, 5, 6	2	SSTII Self Storage Portfolio	9.7%	12/31/2015	11.8%	$18,963,807	$8,065,043	$10,898,764		11.5%	80.8%	$18,733,537	$8,473,878	$10,259,659	10.8%	$378,189	$0	$9,881,470	10.4%
Property		2.01	SSTII Self Storage - Boynton Beach, FL	0.8%	12/31/2015		$1,287,298	$518,527	$768,770	5/31/2016 Ann. T-5		86.7%	$1,286,098	$594,812	$691,286		$25,725	$0	$665,561
Property		2.02	SSTII Self Storage - Santa Rosa, CA	0.7%	12/31/2015		$1,211,472	$436,079	$775,394	5/31/2016 TTM		70.0%	$1,211,498	$499,906	$711,592		$14,063	$0	$697,529
Property		2.03	SSTII Self Storage - Huntington Beach, CA	0.7%	12/31/2015		$1,159,341	$353,040	$806,301	5/31/2016 TTM		84.6%	$1,165,442	$394,178	$771,264		$12,456	$0	$758,808
Property		2.04	SSTII Self Storage - Santa Ana, CA	0.5%	12/31/2015		$998,037	$411,509	$586,528	5/31/2016 TTM		78.8%	$998,037	$427,162	$570,875		$19,692	$0	$551,183
Property		2.05	SSTII Self Storage - Aurora, CO	0.5%	12/31/2015		$852,621	$304,830	$547,791	5/31/2016 TTM		70.9%	$852,621	$300,548	$552,073		$8,421	$0	$543,652
Property		2.06	SSTII Self Storage - Whittier, CA	0.5%	12/31/2015		$826,098	$303,226	$522,872	5/31/2016 TTM		81.3%	$827,867	$340,084	$487,783		$24,106	$0	$463,677
Property		2.07	SSTII Self Storage - Foley, AL	0.4%	12/31/2015		$868,043	$321,271	$546,772	5/31/2016 Ann. T-9		84.3%	$868,042	$367,849	$500,194		$13,859	$0	$486,335
Property		2.08	SSTII Self Storage - La Habra, CA	0.4%	12/31/2015		$642,242	$235,605	$406,637	5/31/2016 TTM		77.5%	$642,242	$268,027	$374,215		$9,669	$0	$364,547
Property		2.09	SSTII Self Storage - Upland, CA	0.4%	12/31/2015		$681,393	$271,559	$409,834	5/31/2016 TTM		80.4%	$681,369	$284,235	$397,134		$25,752	$0	$371,382
Property		2.10	SSTII Self Storage - Forestville, MD	0.4%	12/31/2015		$627,862	$300,495	$327,367	5/31/2016 TTM		74.5%	$627,862	$307,849	$320,013		$15,777	$0	$304,236
Property		2.11	SSTII Self Storage - Troy, MI	0.3%	12/31/2015		$748,246	$259,838	$488,408	5/31/2016 TTM		90.0%	$657,043	$260,870	$396,174		$7,394	$0	$388,780
Property		2.12	SSTII Self Storage - La Verne, CA	0.3%	12/31/2015		$596,009	$262,161	$333,848	5/31/2016 TTM		79.0%	$594,977	$287,612	$307,366		$13,253	$0	$294,113
Property		2.13	SSTII Self Storage - Lompoc, CA	0.3%	12/31/2015		$596,024	$219,857	$376,167	5/31/2016 TTM		85.1%	$598,478	$243,777	$354,701		$8,014	$0	$346,688
Property		2.14	SSTII Self Storage - Fairfield, CA	0.3%	12/31/2015		$556,964	$224,535	$332,429	5/31/2016 TTM		79.4%	$556,964	$241,080	$315,884		$7,729	$0	$308,155
Property		2.15	SSTII Self Storage - Everett, WA	0.3%	12/31/2015		$500,877	$213,786	$287,091	5/31/2016 TTM		70.4%	$500,877	$210,453	$290,423		$32,914	$0	$257,509
Property		2.16	SSTII Self Storage - Monterey Park, CA	0.3%	12/31/2015		$551,481	$260,473	$291,008	5/31/2016 TTM		82.3%	$551,481	$271,441	$280,040		$5,042	$0	$274,998
Property		2.17	SSTII Self Storage - Bloomingdale, IL	0.2%	12/31/2015		$568,841	$269,589	$299,252	5/31/2016 TTM		90.0%	$562,455	$261,354	$301,101		$14,675	$0	$286,426
Property		2.18	SSTII Self Storage - Federal Heights, CO	0.2%	12/31/2015		$502,644	$238,126	$264,518	5/31/2016 TTM		78.5%	$502,644	$234,841	$267,803		$11,278	$0	$256,525
Property		2.19	SSTII Self Storage - Lancaster, CA (43707)	0.2%	12/31/2015		$586,200	$242,026	$344,174	5/31/2016 Ann. T-5		86.0%	$525,625	$272,281	$253,344		$28,400	$0	$224,944
Property		2.20	SSTII Self Storage - Riverside, CA	0.2%	12/31/2015		$520,680	$246,923	$273,757	5/31/2016 TTM		85.6%	$520,680	$265,291	$255,389		$13,598	$0	$241,792
Property		2.21	SSTII Self Storage - Sterling Heights, MI	0.2%	12/31/2015		$521,371	$216,429	$304,942	5/31/2016 TTM		83.4%	$521,687	$220,586	$301,101		$6,065	$0	$295,036
Property		2.22	SSTII Self Storage - Warren, MI (Ryan)	0.2%	12/31/2015		$532,464	$213,908	$318,556	5/31/2016 TTM		92.4%	$532,464	$222,537	$309,927		$5,370	$0	$304,557
Property		2.23	SSTII Self Storage - Littleton, CO	0.2%	12/31/2015		$510,998	$285,247	$225,751	5/31/2016 TTM		90.0%	$501,522	$273,374	$228,148		$3,853	$0	$224,295
Property		2.24	SSTII Self Storage - Warren, MI (Groesbeck)	0.2%	12/31/2015		$504,319	$234,646	$269,673	5/31/2016 TTM		83.3%	$504,319	$242,100	$262,219		$7,294	$0	$254,925
Property		2.25	SSTII Self Storage - Lancaster, CA (43745)	0.2%	12/31/2015		$426,897	$237,683	$189,214	5/31/2016 TTM		70.2%	$426,897	$258,733	$168,164		$16,144	$0	$152,020
Property		2.26	SSTII Self Storage - Crestwood, IL	0.2%	12/31/2015		$477,383	$290,102	$187,281	5/31/2016 TTM		85.0%	$406,344	$281,391	$124,953		$12,063	$0	$112,890
Property		2.27	SSTII Self Storage - Tampa, FL	0.2%	12/31/2015		$371,842	$286,659	$85,183	5/31/2016 Ann. T-7		77.6%	$371,842	$228,159	$143,683		$5,007	$0	$138,676
Property		2.28	SSTII Self Storage - Beverly, NJ	0.1%	12/31/2015		$416,644	$216,154	$200,490	5/31/2016 TTM		78.2%	$416,644	$220,625	$196,019		$5,081	$0	$190,939
Property		2.29	SSTII Self Storage - Chico, CA	0.1%	12/31/2015		$319,516	$190,760	$128,756	5/31/2016 TTM		86.4%	$319,516	$192,725	$126,791		$5,498	$0	$121,293
Loan	7	3	132 West 27th Street	9.5%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$10,455,998	$0	$10,455,998	10.0%	$0	$0	$10,455,998	10.0%
Loan	6	4	Irish Hills Plaza & Broadway Plaza	7.8%	12/31/2015	9.2%	$6,690,842	$1,572,804	$5,118,038	6/30/2016 TTM	9.1%	95.0%	$6,549,662	$1,506,879	$5,042,782	8.9%	$46,772	$175,772	$4,820,238	8.5%
Property		4.01	Irish Hills Plaza	4.6%	12/31/2015		$3,732,402	$960,269	$2,772,133	6/30/2016 TTM		95.0%	$3,717,431	$888,864	$2,828,567		$20,745	$103,891	$2,703,932
Property		4.02	Santa Maria Broadway Plaza	3.3%	12/31/2015		$2,958,440	$612,535	$2,345,905	6/30/2016 TTM		95.0%	$2,832,230	$618,016	$2,214,215		$26,028	$71,881	$2,116,306
Loan		5	The 511 Building	6.9%	12/31/2015	15.6%	$13,083,721	$4,843,374	$8,240,347	5/31/2016 TTM	16.5%	78.2%	$13,127,394	$4,972,238	$8,155,155	16.3%	$62,004	$200,558	$7,892,593	15.8%
Loan		6	Fairfield Inn Times Square Fee	6.8%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	100.0%	$3,613,408	$0	$3,613,408	7.4%	$0	$0	$3,613,408	7.4%
Loan	8, 9	7	Plaza Mexico - Los Angeles	5.6%	12/31/2015	8.8%	$13,878,877	$4,353,659	$9,525,218	2/29/2016 TTM	9.0%	90.7%	$14,200,010	$4,568,906	$9,631,104	9.1%	$60,610	$404,064	$9,166,431	8.6%
Loan		8	The Henry	4.2%	12/31/2015	17.1%	$22,814,681	$16,858,058	$5,956,623	5/31/2016 TTM	19.9%	76.1%	$22,752,346	$16,803,960	$5,948,386	19.9%	$910,094	$0	$5,038,292	16.8%
Loan		9	The Pinnacle at Bristol Phase II	3.1%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	94.5%	$3,134,340	$1,039,210	$2,095,130	9.4%	$18,355	$134,301	$1,942,474	8.7%
Loan		10	Gateway Plaza	2.3%	12/31/2015	6.6%	$1,559,637	$284,078	$1,275,559	5/31/2016 TTM	7.8%	95.0%	$1,861,989	$388,529	$1,473,461	9.0%	$23,858	$99,328	$1,350,275	8.2%
Loan		11	Centre City Tower	2.3%	12/31/2015	11.0%	$4,176,335	$2,290,389	$1,885,946	3/31/2016 TTM	11.5%	80.6%	$4,116,373	$2,231,152	$1,885,221	11.5%	$130,125	$295,866	$1,459,229	8.9%
Loan		12	Residence Inn - Downtown Clearwater	2.3%	12/31/2015	13.7%	$5,247,518	$2,955,575	$2,291,943	4/30/2016 TTM	14.1%	89.1%	$5,233,181	$3,010,874	$2,222,307	13.7%	$209,327	$0	$2,012,980	12.4%
Loan		13	Nameoki Commons	2.3%	12/31/2015	9.1%	$2,326,480	$785,179	$1,541,301	4/30/2016 TTM	9.5%	93.8%	$2,429,455	$791,618	$1,637,837	10.1%	$31,084	$132,913	$1,473,840	9.1%
Loan		14	Martin Resorts - Best Western Plus Shore Cliff Lodge	2.2%	12/31/2015	19.6%	$5,943,885	$3,003,152	$2,940,733	3/31/2016 TTM	18.6%	80.9%	$5,943,885	$3,209,096	$2,734,789	17.3%	$237,755	$0	$2,497,033	15.8%
Loan		15	Newington Business Center	2.2%	12/31/2015	5.7%	$2,066,127	$1,091,716	$974,411	5/31/2016 TTM	6.2%	92.5%	$2,657,563	$1,019,173	$1,638,390	10.4%	$92,190	$90,992	$1,455,209	9.3%
Loan		16	Sprayberry Square	1.9%	12/31/2015	10.3%	$1,747,888	$336,398	$1,411,490	5/31/2016 TTM	10.3%	81.4%	$1,855,522	$401,403	$1,454,119	10.6%	$28,160	$88,321	$1,337,638	9.7%
Loan	10	17	SpringHill Suites Louisville Airport	1.7%	12/31/2015	14.6%	$4,625,988	$2,644,171	$1,981,817	5/31/2016 TTM	16.3%	72.0%	$4,439,548	$2,543,867	$1,895,681	15.6%	$221,977	$0	$1,673,704	13.8%
Loan	11, 12	18	Sixty Soho	1.7%	12/31/2015	7.3%	$14,297,686	$10,463,852	$3,833,834	6/30/2016 TTM	9.9%	87.3%	$14,297,832	$10,008,564	$4,289,268	11.1%	$571,913	$0	$3,717,355	9.6%
Loan		19	Stadium Plaza North	1.7%	12/31/2015	8.8%	$1,409,497	$413,564	$995,933	4/30/2016 TTM	8.3%	95.0%	$1,540,851	$424,539	$1,116,312	9.3%	$21,730	$76,233	$1,018,349	8.5%
Loan	6, 13	20	Kansas IHG Portfolio	1.6%	12/31/2015	12.9%	$3,738,645	$2,046,370	$1,692,275	6/30/2016 TTM	14.6%	64.5%	$3,735,550	$2,178,658	$1,556,892	13.4%	$149,422	$0	$1,407,470	12.1%
Property		20.01	Holiday Inn Express - Wichita	0.8%	12/31/2015		$1,897,808	$987,376	$910,432	6/30/2016 TTM		68.3%	$1,892,728	$1,085,178	$807,549		$75,709	$0	$731,840
Property		20.02	Holiday Inn Express - Hutchinson	0.8%	12/31/2015		$1,840,837	$1,058,993	$781,844	6/30/2016 TTM		60.9%	$1,842,822	$1,093,479	$749,343		$73,713	$0	$675,630
Loan		21	Martin Resorts - Avila Lighthouse Suites	1.6%	12/31/2015	18.3%	$4,354,633	$2,329,785	$2,024,848	3/31/2016 TTM	17.8%	72.3%	$4,354,633	$2,463,197	$1,891,436	16.6%	$174,185	$0	$1,717,251	15.1%
Loan		22	Martin Resorts - Pismo Lighthouse Suites	1.6%	12/31/2015	20.3%	$4,697,397	$2,420,833	$2,276,564	3/31/2016 TTM	20.1%	73.7%	$4,697,397	$2,558,742	$2,138,655	18.9%	$187,896	$0	$1,950,759	17.3%
Loan	6	23	Fred’s Portfolio	1.4%	12/31/2014	8.4%	$1,314,699	$171,535	$1,143,164	12/31/2015	11.3%	95.1%	$1,317,917	$266,404	$1,051,514	10.4%	$19,124	$62,717	$969,673	9.6%
Property		23.01	Fred’s-Mansfield, LA	0.2%	N/A		$180,836	$4,471	$176,365	12/31/2015		95.6%	$198,433	$36,487	$161,946		$2,520	$8,265	$151,161
Property		23.02	Fred’s-Soperton, GA	0.2%	12/31/2014		$163,434	$17,554	$145,880	12/31/2015		95.0%	$163,118	$30,781	$132,336		$2,520	$8,265	$121,551
Property		23.03	Fred’s-Haughton, LA	0.2%	12/31/2014		$190,576	$31,796	$158,780	12/31/2015		95.0%	$183,757	$40,129	$143,628		$2,471	$8,103	$133,054
Property		23.04	Fred’s-Sterlington, LA	0.2%	12/31/2014		$169,897	$32,854	$137,043	12/31/2015		94.9%	$166,481	$39,389	$127,092		$2,471	$8,103	$116,518
Property		23.05	Fred’s-Richton, MS	0.2%	12/31/2014		$162,567	$29,206	$133,361	12/31/2015		95.0%	$160,737	$34,950	$125,787		$2,471	$8,103	$115,213
Property		23.06	Fred’s-Brinkley, AR	0.2%	12/31/2014		$159,470	$15,051	$144,419	12/31/2015		95.0%	$157,559	$24,908	$132,651		$2,400	$7,871	$122,380
Property		23.07	Fred’s-Haynesville, LA	0.2%	12/31/2014		$153,788	$23,550	$130,238	12/31/2015		94.9%	$151,373	$30,991	$120,383		$2,471	$8,103	$109,809
Property		23.08	Fred’s-Ringgold, LA	0.1%	12/31/2014		$134,131	$17,053	$117,078	12/31/2015		95.2%	$136,461	$28,770	$107,691		$1,800	$5,904	$99,987
Loan		24	Martin Resorts - Paso Robles Inn	1.3%	12/31/2015	22.9%	$7,007,702	$4,739,647	$2,268,054	3/31/2016 TTM	24.1%	70.3%	$7,007,702	$4,951,334	$2,056,367	21.9%	$280,308	$0	$1,776,059	18.9%
Loan		25	Mini Storage Depot	1.2%	12/31/2015	8.7%	$1,053,877	$300,130	$753,747	5/31/2016 TTM	8.9%	86.2%	$1,043,379	$307,449	$735,930	8.7%	$11,105	$0	$724,825	8.6%
Loan		26	Hilton Garden Inn Kennett Square	1.0%	12/31/2015	16.3%	$3,737,288	$2,730,748	$1,006,541	5/31/2016 TTM	14.1%	73.4%	$3,727,077	$2,671,177	$1,055,900	14.8%	$149,083	$0	$906,817	12.7%
Loan	14	27	Bonanza Shopping Center	0.8%	12/31/2015	11.9%	$898,885	$220,126	$678,759	5/31/2016 TTM	11.2%	80.9%	$886,168	$244,590	$641,579	10.6%	$10,453	$12,578	$618,548	10.2%
Loan		28	Woodland Village Apartments	0.7%	12/31/2015	8.0%	$812,705	$378,899	$433,806	6/30/2016 TTM	8.3%	81.1%	$850,783	$386,162	$464,621	8.9%	$23,808	$0	$440,813	8.5%
Loan		29	Martin Resorts - The Inn at the Cove	0.7%	12/31/2015	20.0%	$3,017,815	$1,667,002	$1,350,813	6/30/2016 TTM	26.5%	74.4%	$3,017,815	$1,766,552	$1,251,263	24.5%	$120,713	$0	$1,130,550	22.2%
Loan		30	Oak Creek Apartments	0.7%	12/31/2015	8.1%	$1,326,610	$854,361	$472,249	5/31/2016 TTM	9.5%	91.3%	$1,363,144	$806,355	$556,789	11.2%	$60,364	$0	$496,425	10.0%
Loan		31	Chesapeake Square	0.6%	12/31/2015	11.4%	$721,661	$235,388	$486,273	4/30/2016 TTM	10.6%	76.1%	$710,217	$214,353	$495,863	10.8%	$19,970	$64,790	$411,104	8.9%
Loan		32	Great Falls Plaza	0.6%	12/31/2015	12.3%	$698,304	$186,781	$511,523	5/31/2016 TTM	12.3%	84.3%	$629,507	$194,749	$434,758	10.4%	$34,981	$36,187	$363,590	8.7%
Loan		33	321 West Geer Street	0.6%	12/31/2015	11.3%	$549,569	$94,200	$455,368	5/31/2016 TTM	11.4%	94.8%	$521,788	$103,102	$418,686	10.5%	$7,200	$30,775	$380,711	9.5%
Loan		34	Carnegie Corporate Plaza	0.4%	12/31/2015	14.1%	$616,926	$216,222	$400,704	5/31/2016 TTM	12.7%	84.8%	$579,512	$216,911	$362,601	11.5%	$15,803	$39,211	$307,587	9.8%
Loan		35	Fresenius Medical Care - Lubbock, TX	0.4%	12/31/2015	11.6%	$439,204	$105,017	$334,187	5/31/2016 TTM	11.7%	95.0%	$420,308	$116,000	$304,308	10.6%	$3,374	$15,975	$284,958	10.0%
Loan		36	2074-2100 Park Street	0.4%	12/31/2014	10.8%	$575,432	$210,136	$365,296	12/31/2015	13.3%	91.6%	$573,630	$201,062	$372,569	13.6%	$18,254	$11,562	$342,752	12.5%
Loan		37	StaxUp Self Storage - Calexico	0.4%	12/31/2015	12.0%	$430,761	$143,946	$286,815	5/31/2016 TTM	11.1%	90.0%	$440,756	$163,981	$276,776	10.7%	$8,764	$0	$268,012	10.3%
Loan		38	Fresenius Medical Care - Carbondale, IL	0.3%	12/31/2015	11.6%	$346,262	$72,181	$274,081	5/31/2016 TTM	11.7%	95.0%	$333,431	$84,497	$248,933	10.6%	$3,355	$15,071	$230,508	9.9%

A-1-7

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

LARGEST TENANT INFORMATION

2ND LARGEST TENANT INFORMATION

Property Flag

Footnotes

Loan ID

Property Name

% of Initial Pool Balance

Largest Tenant

Largest Tenant Lease Expiration

Largest Tenant NSF

Largest Tenant % of NSF

2nd Largest Tenant

2nd Largest Tenant Lease Expiration

2nd Largest Tenant NSF

2nd Largest Tenant % of NSF

Loan

3

1

Vertex Pharmaceuticals HQ

9.7%

Vertex Pharmaceuticals Incorporated

12/31/2028

1,082,417

95.5%

Bright Horizons Children’s Center

5/1/2035

12,665

1.1%

Loan

4, 5, 6

2

SSTII Self Storage Portfolio

9.7%

Property

2.01

SSTII Self Storage - Boynton Beach, FL

0.8%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.02

SSTII Self Storage - Santa Rosa, CA

0.7%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.03

SSTII Self Storage - Huntington Beach, CA

0.7%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.04

SSTII Self Storage - Santa Ana, CA

0.5%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.05

SSTII Self Storage - Aurora, CO

0.5%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.06

SSTII Self Storage - Whittier, CA

0.5%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.07

SSTII Self Storage - Foley, AL

0.4%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.08

SSTII Self Storage - La Habra, CA

0.4%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.09

SSTII Self Storage - Upland, CA

0.4%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.10

SSTII Self Storage - Forestville, MD

0.4%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.11

SSTII Self Storage - Troy, MI

0.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.12

SSTII Self Storage - La Verne, CA

0.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.13

SSTII Self Storage - Lompoc, CA

0.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.14

SSTII Self Storage - Fairfield, CA

0.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.15

SSTII Self Storage - Everett, WA

0.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.16

SSTII Self Storage - Monterey Park, CA

0.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.17

SSTII Self Storage - Bloomingdale, IL

0.2%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.18

SSTII Self Storage - Federal Heights, CO

0.2%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.19

SSTII Self Storage - Lancaster, CA (43707)

0.2%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.20

SSTII Self Storage - Riverside, CA

0.2%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.21

SSTII Self Storage - Sterling Heights, MI

0.2%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.22

SSTII Self Storage - Warren, MI (Ryan)

0.2%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.23

SSTII Self Storage - Littleton, CO

0.2%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.24

SSTII Self Storage - Warren, MI (Groesbeck)

0.2%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.25

SSTII Self Storage - Lancaster, CA (43745)

0.2%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.26

SSTII Self Storage - Crestwood, IL

0.2%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.27

SSTII Self Storage - Tampa, FL

0.2%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.28

SSTII Self Storage - Beverly, NJ

0.1%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.29

SSTII Self Storage - Chico, CA

0.1%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

7

3

132 West 27th Street

9.5%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

6

4

Irish Hills Plaza & Broadway Plaza

7.8%

Property

4.01

Irish Hills Plaza

4.6%

Whole Foods

5/31/2025

31,895

23.1%

T.J. Maxx

4/30/2020

26,000

18.8%

Property

4.02

Santa Maria Broadway Plaza

3.3%

Santa Barbara County

10/31/2018

73,068

42.1%

Vallarta Supermarkets

1/1/2034

44,422

25.6%

Loan

5

The 511 Building

6.9%

Cologix

12/31/2033

47,754

16.2%

Level 3

3/31/2023

23,037

7.8%

Loan

6

Fairfield Inn Times Square Fee

6.8%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

8, 9

7

Plaza Mexico - Los Angeles

5.6%

Food 4 Less

8/23/2018

54,822

13.6%

La Curacao

1/31/2020

27,381

6.8%

Loan

8

The Henry

4.2%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

9

The Pinnacle at Bristol Phase II

3.1%

Old Navy

6/30/2021

15,000

12.3%

Party City

1/31/2027

15,000

12.3%

Loan

10

Gateway Plaza

2.3%

Dick’s Sporting Goods

1/31/2023

48,100

40.3%

HomeGoods

11/30/2025

20,000

16.8%

Loan

11

Centre City Tower

2.3%

WPNT, Inc. (Steel City Media)

1/31/2020

18,352

6.5%

Jewish Healthcare Foundation

8/31/2021

16,861

6.0%

Loan

12

Residence Inn - Downtown Clearwater

2.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

13

Nameoki Commons

2.3%

Shop N Save

9/30/2024

69,000

44.4%

Tee Profits Pro

6/30/2019

11,800

7.6%

Loan

14

Martin Resorts - Best Western Plus Shore Cliff Lodge

2.2%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

15

Newington Business Center

2.2%

ADS Warehouse Solutions, LLC

5/31/2026

309,600

50.4%

Huttig Building Products, Inc.

3/31/2018

135,213

22.0%

Loan

16

Sprayberry Square

1.9%

LA Fitness

1/31/2024

45,000

35.2%

Academy of Ballet Arts

2/28/2026

10,575

8.3%

Loan

10

17

SpringHill Suites Louisville Airport

1.7%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

11, 12

18

Sixty Soho

1.7%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

19

Stadium Plaza North

1.7%

Flips

1/31/2019

13,611

9.4%

Pump It Up

4/10/2018

10,572

7.3%

Loan

6, 13

20

Kansas IHG Portfolio

1.6%

Property

20.01

Holiday Inn Express - Wichita

0.8%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

20.02

Holiday Inn Express - Hutchinson

0.8%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

21

Martin Resorts - Avila Lighthouse Suites

1.6%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

22

Martin Resorts - Pismo Lighthouse Suites

1.6%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

6

23

Fred’s Portfolio

1.4%

Property

23.01

Fred’s-Mansfield, LA

0.2%

Fred’s-Mansfield, LA

4/30/2027

16,799

100.0%

N/A

N/A

N/A

N/A

Property

23.02

Fred’s-Soperton, GA

0.2%

Fred’s-Soperton, GA

10/31/2026

16,799

100.0%

N/A

N/A

N/A

N/A

Property

23.03

Fred’s-Haughton, LA

0.2%

Fred’s-Haughton, LA

11/30/2023

16,471

100.0%

N/A

N/A

N/A

N/A

Property

23.04

Fred’s-Sterlington, LA

0.2%

Fred’s-Sterlington, LA

9/30/2023

16,471

100.0%

N/A

N/A

N/A

N/A

Property

23.05

Fred’s-Richton, MS

0.2%

Fred’s-Richton, MS

6/30/2023

16,471

100.0%

N/A

N/A

N/A

N/A

Property

23.06

Fred’s-Brinkley, AR

0.2%

Fred’s-Brinkley, AR

6/30/2022

16,000

100.0%

N/A

N/A

N/A

N/A

Property

23.07

Fred’s-Haynesville, LA

0.2%

Fred’s-Haynesville, LA

9/30/2023

16,471

100.0%

N/A

N/A

N/A

N/A

Property

23.08

Fred’s-Ringgold, LA

0.1%

Fred’s-Ringgold, LA

11/30/2022

12,000

100.0%

N/A

N/A

N/A

N/A

Loan

24

Martin Resorts - Paso Robles Inn

1.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

25

Mini Storage Depot

1.2%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

26

Hilton Garden Inn Kennett Square

1.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

14

27

Bonanza Shopping Center

0.8%

Grocery Outlet, Inc.

7/31/2025

18,100

26.0%

Family Dollar, Inc.

3/31/2022

10,150

14.6%

Loan

28

Woodland Village Apartments

0.7%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

29

Martin Resorts - The Inn at the Cove

0.7%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

30

Oak Creek Apartments

0.7%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

31

Chesapeake Square

0.6%

Food Lion

12/31/2025

35,296

35.3%

Sears Hometown Store

7/9/2019

10,800

10.8%

Loan

32

Great Falls Plaza

0.6%

Roses

8/31/2020

45,206

37.5%

Food Lion

9/30/2025

31,864

26.4%

Loan

33

321 West Geer Street

0.6%

DPIT

1/31/2029

19,905

56.9%

Fullsteam Brewery

6/15/2019

15,095

43.1%

Loan

34

Carnegie Corporate Plaza

0.4%

Carlisle Brake & Friction, Inc.

12/31/2024

59,646

75.5%

Carnegie Companies, Inc.

6/30/2023

5,320

6.7%

Loan

35

Fresenius Medical Care - Lubbock, TX

0.4%

Bio-Medical Applications of Texas, Inc. d/b/a Fresenius Medical Care of Lubbock

4/25/2029

16,872

100.0%

N/A

N/A

N/A

N/A

Loan

36

2074-2100 Park Street

0.4%

Tapas on Park LLC

11/30/2026

7,388

16.0%

J’s Crabshack

5/31/2020

6,760

14.6%

Loan

37

StaxUp Self Storage - Calexico

0.4%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

38

Fresenius Medical Care - Carbondale, IL

0.3%

Fresenius Medical Care Carbondale

12/31/2028

16,773

100.0%

N/A

N/A

N/A

N/A

A-1-8

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

3RD LARGEST TENANT INFORMATION

4TH LARGEST TENANT INFORMATION

5TH LARGEST TENANT INFORMATION

Property Flag

Footnotes

Loan ID

Property Name

% of Initial Pool Balance

3rd Largest Tenant

3rd Largest Tenant Lease Expiration

3rd Largest Tenant NSF

3rd Largest Tenant % of NSF

4th Largest Tenant

4th Largest Tenant Lease Expiration

4th Largest Tenant NSF

4th Largest Tenant % of NSF

5th Largest Tenant

5th Largest Tenant Lease Expiration

5th Largest Tenant NSF

5th Largest Tenant % of NSF

Loan

3

1

Vertex Pharmaceuticals HQ

9.7%

Babbo Enoteca Fp, LLC

9/1/2025

9,117

0.8%

Master Lease

5/1/2029

7,300

0.6%

Pier 50 LLC

10/1/2024

6,704

0.6%

Loan

4, 5, 6

2

SSTII Self Storage Portfolio

9.7%

Property

2.01

SSTII Self Storage - Boynton Beach, FL

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

Property

2.02

SSTII Self Storage - Santa Rosa, CA

0.7%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.03

SSTII Self Storage - Huntington Beach, CA

0.7%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.04

SSTII Self Storage - Santa Ana, CA

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

Property

2.05

SSTII Self Storage - Aurora, CO

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

Property

2.06

SSTII Self Storage - Whittier, CA

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

Property

2.07

SSTII Self Storage - Foley, AL

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

Property

2.08

SSTII Self Storage - La Habra, CA

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

Property

2.09

SSTII Self Storage - Upland, CA

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

Property

2.10

SSTII Self Storage - Forestville, MD

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

Property

2.11

SSTII Self Storage - Troy, MI

0.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.12

SSTII Self Storage - La Verne, CA

0.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.13

SSTII Self Storage - Lompoc, CA

0.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.14

SSTII Self Storage - Fairfield, CA

0.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.15

SSTII Self Storage - Everett, WA

0.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.16

SSTII Self Storage - Monterey Park, CA

0.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.17

SSTII Self Storage - Bloomingdale, IL

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

Property

2.18

SSTII Self Storage - Federal Heights, CO

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

Property

2.19

SSTII Self Storage - Lancaster, CA (43707)

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

Property

2.20

SSTII Self Storage - Riverside, CA

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

Property

2.21

SSTII Self Storage - Sterling Heights, MI

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

Property

2.22

SSTII Self Storage - Warren, MI (Ryan)

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

Property

2.23

SSTII Self Storage - Littleton, CO

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

Property

2.24

SSTII Self Storage - Warren, MI (Groesbeck)

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

Property

2.25

SSTII Self Storage - Lancaster, CA (43745)

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

Property

2.26

SSTII Self Storage - Crestwood, IL

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

Property

2.27

SSTII Self Storage - Tampa, FL

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

Property

2.28

SSTII Self Storage - Beverly, NJ

0.1%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.29

SSTII Self Storage - Chico, CA

0.1%

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

7

3

132 West 27th Street

9.5%

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

6

4

Irish Hills Plaza & Broadway Plaza

7.8%

Property

4.01

Irish Hills Plaza

4.6%

HomeGoods, Inc.

5/31/2024

20,059

14.5%

PetSmart

6/30/2022

20,004

14.5%

Old Navy

7/31/2017

15,130

10.9%

Property

4.02

Santa Maria Broadway Plaza

3.3%

In Shape Health Club

7/17/2020

38,000

21.9%

Harbor Freight Tools

8/31/2017

12,500

7.2%

Wells Fargo

6/30/2023

5,529

3.2%

Loan

5

The 511 Building

6.9%

TW Telecom

9/30/2021

22,858

7.7%

Verizon

3/31/2018

20,930

7.1%

Sungard

8/31/2019

19,998

6.8%

Loan

6

Fairfield Inn Times Square Fee

6.8%

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

8, 9

7

Plaza Mexico - Los Angeles

5.6%

Rite Aid Corp.

5/31/2018

19,120

4.7%

Planet Fitness

9/30/2026

16,361

4.0%

Chuck-E-Cheese

12/31/2018

12,116

3.0%

Loan

8

The Henry

4.2%

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

9

The Pinnacle at Bristol Phase II

3.1%

American Eagle

1/31/2027

7,512

6.1%

Gap

5/31/2021

7,500

6.1%

Rack Room

7/31/2026

7,000

5.7%

Loan

10

Gateway Plaza

2.3%

Staples

5/31/2023

16,650

14.0%

DSW Shoe Warehouse

3/31/2026

10,300

8.6%

The Patio Place

1/31/2022

7,740

6.5%

Loan

11

Centre City Tower

2.3%

ShowClix, Inc.

11/30/2017

12,203

4.3%

Earthlink, Inc.

2/28/2019

12,203

4.3%

Stantec Architecture, Inc.

5/31/2017

12,203

4.3%

Loan

12

Residence Inn - Downtown Clearwater

2.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

13

Nameoki Commons

2.3%

Club Fitness

3/31/2019

6,000

3.9%

Hibbett Sports

1/31/2019

5,335

3.4%

Jan’s Hallmark Gold Crown

2/28/2021

4,800

3.1%

Loan

14

Martin Resorts - Best Western Plus Shore Cliff Lodge

2.2%

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

15

Newington Business Center

2.2%

Davidson Company Inc. of Meriden

1/31/2023

120,544

19.6%

Fun Quest, Inc. (Jump On In)

2/28/2026

10,459

1.7%

N/A

N/A

N/A

N/A

Loan

16

Sprayberry Square

1.9%

Dollar Tree

2/28/2018

8,300

6.5%

Star Bridge Sports, LLC

1/31/2021

6,600

5.2%

Jerseys Sports Bar & Grille

5/31/2017

5,212

4.1%

Loan

10

17

SpringHill Suites Louisville Airport

1.7%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

11, 12

18

Sixty Soho

1.7%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

19

Stadium Plaza North

1.7%

OPARC

10/15/2018

7,742

5.3%

Luminary Automotive Corp

6/30/2017

7,630

5.3%

Festival Trading, Inc

11/30/2018

7,585

5.2%

Loan

6, 13

20

Kansas IHG Portfolio

1.6%

Property

20.01

Holiday Inn Express - Wichita

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

Property

20.02

Holiday Inn Express - Hutchinson

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

21

Martin Resorts - Avila Lighthouse Suites

1.6%

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

22

Martin Resorts - Pismo Lighthouse Suites

1.6%

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

6

23

Fred’s Portfolio

1.4%

Property

23.01

Fred’s-Mansfield, LA

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

Property

23.02

Fred’s-Soperton, GA

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

Property

23.03

Fred’s-Haughton, LA

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

Property

23.04

Fred’s-Sterlington, LA

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

Property

23.05

Fred’s-Richton, MS

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

Property

23.06

Fred’s-Brinkley, AR

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

Property

23.07

Fred’s-Haynesville, LA

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

Property

23.08

Fred’s-Ringgold, LA

0.1%

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

24

Martin Resorts - Paso Robles Inn

1.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

25

Mini Storage Depot

1.2%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

26

Hilton Garden Inn Kennett Square

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

14

27

Bonanza Shopping Center

0.8%

Certus Cross Fit (MJM Fitness, LLC)

3/31/2018

8,500

12.2%

Carl’s Jr. (Carl Karcher Enterprises, Inc.)

4/30/2021

3,155

4.5%

Minuteman Press (Marty Fanucchi & Nancy Fanucchi)

10/31/2018

2,400

3.4%

Loan

28

Woodland Village Apartments

0.7%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

29

Martin Resorts - The Inn at the Cove

0.7%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

30

Oak Creek Apartments

0.7%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

31

Chesapeake Square

0.6%

Rite Aid

11/30/2017

10,010

10.0%

Virginia Employment Commission

6/30/2021

6,832

6.8%

Cato

1/31/2023

5,600

5.6%

Loan

32

Great Falls Plaza

0.6%

GFB Inc. Sears

6/30/2018

20,020

16.6%

The Cato Corporation

1/31/2018

10,968

9.1%

Internet Café

6/30/2017

3,500

2.9%

Loan

33

321 West Geer Street

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

34

Carnegie Corporate Plaza

0.4%

MRSC Ins. Partners, LLC

10/31/2020

4,760

6.0%

Palmieri Builders Inc.

MTM

2,348

3.0%

N/A

N/A

N/A

N/A

Loan

35

Fresenius Medical Care - Lubbock, TX

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

36

2074-2100 Park Street

0.4%

Go Media

1/31/2018

4,495

9.7%

Pan Dell Cielo Bakery LLC

9/30/2018

3,400

7.4%

Center for Childrens Advocacy

7/31/2017

2,541

5.5%

Loan

37

StaxUp Self Storage - Calexico

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

38

Fresenius Medical Care - Carbondale, IL

0.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

A-1-9

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

					MORTGAGE LOAN RESERVE INFORMATION
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Upfront Replacement Reserves	Monthly Replacement Reserves	Replacement Reserve Cap	Upfront TI/LC  Reserves	Monthly TI/LC Reserves	TI/LC Reserve Cap	Upfront Tax  Reserves	Monthly Tax  Reserves	Upfront Insurance Reserves	Monthly Insurance Reserves	Upfront Deferred Maint. Reserve
Loan	3	1	Vertex Pharmaceuticals HQ	9.7%	$0	$0		$0	$0		$0	$0	$0	$0	$0
Loan	4, 5, 6	2	SSTII Self Storage Portfolio	9.7%	$31,516	$31,516		$0	$0		$685,595	$123,908	$0	$0	$834,971
Property		2.01	SSTII Self Storage - Boynton Beach, FL	0.8%
Property		2.02	SSTII Self Storage - Santa Rosa, CA	0.7%
Property		2.03	SSTII Self Storage - Huntington Beach, CA	0.7%
Property		2.04	SSTII Self Storage - Santa Ana, CA	0.5%
Property		2.05	SSTII Self Storage - Aurora, CO	0.5%
Property		2.06	SSTII Self Storage - Whittier, CA	0.5%
Property		2.07	SSTII Self Storage - Foley, AL	0.4%
Property		2.08	SSTII Self Storage - La Habra, CA	0.4%
Property		2.09	SSTII Self Storage - Upland, CA	0.4%
Property		2.10	SSTII Self Storage - Forestville, MD	0.4%
Property		2.11	SSTII Self Storage - Troy, MI	0.3%
Property		2.12	SSTII Self Storage - La Verne, CA	0.3%
Property		2.13	SSTII Self Storage - Lompoc, CA	0.3%
Property		2.14	SSTII Self Storage - Fairfield, CA	0.3%
Property		2.15	SSTII Self Storage - Everett, WA	0.3%
Property		2.16	SSTII Self Storage - Monterey Park, CA	0.3%
Property		2.17	SSTII Self Storage - Bloomingdale, IL	0.2%
Property		2.18	SSTII Self Storage - Federal Heights, CO	0.2%
Property		2.19	SSTII Self Storage - Lancaster, CA (43707)	0.2%
Property		2.20	SSTII Self Storage - Riverside, CA	0.2%
Property		2.21	SSTII Self Storage - Sterling Heights, MI	0.2%
Property		2.22	SSTII Self Storage - Warren, MI (Ryan)	0.2%
Property		2.23	SSTII Self Storage - Littleton, CO	0.2%
Property		2.24	SSTII Self Storage - Warren, MI (Groesbeck)	0.2%
Property		2.25	SSTII Self Storage - Lancaster, CA (43745)	0.2%
Property		2.26	SSTII Self Storage - Crestwood, IL	0.2%
Property		2.27	SSTII Self Storage - Tampa, FL	0.2%
Property		2.28	SSTII Self Storage - Beverly, NJ	0.1%
Property		2.29	SSTII Self Storage - Chico, CA	0.1%
Loan	7	3	132 West 27th Street	9.5%	$0	$2,454		$0	$0		$0	$0	$0	$0	$0
Loan	6	4	Irish Hills Plaza & Broadway Plaza	7.8%	$0	$3,898	Irish Hills Capital Expenditure Funds: $130,139.40	$0	$25,985	$1,559,080	$173,520	$48,200	$114,733	$0	$3,625
Property		4.01	Irish Hills Plaza	4.6%
Property		4.02	Santa Maria Broadway Plaza	3.3%
Loan		5	The 511 Building	6.9%	$0	$5,167		$0	$25,000	$300,000 provided that the DSCR is greater than or equal to 1.80x	$130,039	$23,221	$44,198	$4,604	$12,500
Loan		6	Fairfield Inn Times Square Fee	6.8%	$0	$0		$0	$0		$469,464	$234,732	$99,780	$9,978	$9,375
Loan	8, 9	7	Plaza Mexico - Los Angeles	5.6%	$0	$5,051		$0	$33,672	$1,212,192	$289,261	$57,852	$53,346	$8,891	$50,500
Loan		8	The Henry	4.2%	$0	$75,841		$0	$0		$163,327	$15,408	$117,528	$9,328	$0
Loan		9	The Pinnacle at Bristol Phase II	3.1%	$0	$0		$11,217	$11,217		$176,770	$25,253	$0	$0	$0
Loan		10	Gateway Plaza	2.3%	$1,988	$1,988	$50,000	$6,959	$6,959	$350,000 - so long as no Cash Sweep Period or HomeGoods Termination Period is ongoing.	$52,916	$10,583	$0	$0	$0
Loan		11	Centre City Tower	2.3%	$0	$10,844		$500,000	$29,467		$48,364	$30,227	$6,551	$4,094	$379,213
Loan		12	Residence Inn - Downtown Clearwater	2.3%	$64,375	$17,444		$0	$0		$176,149	$18,349	$73,700	$6,953	$0
Loan		13	Nameoki Commons	2.3%	$0	$2,590		$0	$7,771		$332,616	$38,676	$0	$0	$10,398
Loan		14	Martin Resorts - Best Western Plus Shore Cliff Lodge	2.2%	$0	$19,356		$0	$0		$79,180	$14,139	$0	$0	$8,125
Loan		15	Newington Business Center	2.2%	$0	$7,683	$190,000	$380,000	$0	$380,000	$66,934	$25,744	$0	$8,401	$1,500
Loan		16	Sprayberry Square	1.9%	$0	$2,350	$57,600	$0	$8,000	$288,000	$115,309	$12,812	$0	$0	$58,363
Loan	10	17	SpringHill Suites Louisville Airport	1.7%	$500,000	$0		$0	$0		$53,861	$6,733	$0	$0	$0
Loan	11, 12	18	Sixty Soho	1.7%	$0	$0		$0	$0		$274,110	$137,055	$74,414	$12,402	$20,038
Loan		19	Stadium Plaza North	1.7%	$0	$1,811		$0	$6,036	$300,000 provided cap conditions are met	$37,026	$14,241	$10,920	$1,950	$2,500
Loan	6, 13	20	Kansas IHG Portfolio	1.6%	$0	$12,452		$0	$0		$37,091	$10,303	$44,506	$4,636	$0
Property		20.01	Holiday Inn Express - Wichita	0.8%
Property		20.02	Holiday Inn Express - Hutchinson	0.8%
Loan		21	Martin Resorts - Avila Lighthouse Suites	1.6%	$0	$14,515		$0	$0		$91,002	$16,250	$0	$0	$0
Loan		22	Martin Resorts - Pismo Lighthouse Suites	1.6%	$0	$15,658		$0	$0		$55,557	$9,921	$0	$0	$1,563
Loan	6	23	Fred’s Portfolio	1.4%	$0	$5,312		$0	$1,594		$47,216	$9,443	$10,625	$5,312	$9,016
Property		23.01	Fred’s-Mansfield, LA	0.2%
Property		23.02	Fred’s-Soperton, GA	0.2%
Property		23.03	Fred’s-Haughton, LA	0.2%
Property		23.04	Fred’s-Sterlington, LA	0.2%
Property		23.05	Fred’s-Richton, MS	0.2%
Property		23.06	Fred’s-Brinkley, AR	0.2%
Property		23.07	Fred’s-Haynesville, LA	0.2%
Property		23.08	Fred’s-Ringgold, LA	0.1%
Loan		24	Martin Resorts - Paso Robles Inn	1.3%	$0	$23,359		$0	$0		$63,462	$11,333	$0	$0	$0
Loan		25	Mini Storage Depot	1.2%	$925	$925		$0	$0		$0	$6,360	$4,871	$696	$0
Loan		26	Hilton Garden Inn Kennett Square	1.0%	$0	$12,424		$0	$0		$21,476	$12,045	$0	$0	$0
Loan	14	27	Bonanza Shopping Center	0.8%	$42,000	$0	$41,810	$300,000	$0	$174,210	$28,472	$7,909	$7,370	$768	$18,300
Loan		28	Woodland Village Apartments	0.7%	$0	$2,000		$0	$0		$56,832	$6,608	$2,980	$1,862	$0
Loan		29	Martin Resorts - The Inn at the Cove	0.7%	$0	$10,059		$0	$0		$50,040	$8,936	$0	$0	$7,094
Loan		30	Oak Creek Apartments	0.7%	$522,500	$5,030		$0	$0		$10,828	$10,828	$18,221	$9,111	$0
Loan		31	Chesapeake Square	0.6%	$1,664	$1,664		$50,000	$5,220		$8,485	$2,828	$12,714	$1,413	$42,831
Loan		32	Great Falls Plaza	0.6%	$0	$2,915		$5,000	$3,016	$144,749	$44,540	$5,568	$8,916	$1,486	$179,563
Loan		33	321 West Geer Street	0.6%	$600	$600		$2,535	$2,535		$22,545	$2,818	$0	$0	$0
Loan		34	Carnegie Corporate Plaza	0.4%	$1,317	$1,317	$63,211	$2,634	$2,634	$126,422	$17,065	$8,533	$17,711	$1,968	$0
Loan		35	Fresenius Medical Care - Lubbock, TX	0.4%	$0	$0		$0	$0	$198,000, only if Major Tenant Vacation and Major Tenant continues to pay rent	$0	$0	$0	$0	$0
Loan		36	2074-2100 Park Street	0.4%	$1,521	$1,521		$0	$932		$40,200	$6,700	$6,350	$800	$92,594
Loan		37	StaxUp Self Storage - Calexico	0.4%	$725	$725		$0	$0		$1,966	$1,966	$4,468	$447	$27,688
Loan		38	Fresenius Medical Care - Carbondale, IL	0.3%	$0	$0		$0	$0	$198,000, only if Major Tenant Vacation and Major Tenant continues to pay rent	$0	$0	$0	$0	$0

A-1-10

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

					MORTGAGE LOAN RESERVE INFORMATION
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Initial Other Reserves	Ongoing Other Reserves	Other Reserves Description
Loan	3	1	Vertex Pharmaceuticals HQ	9.7%	$0	$0	N/A
Loan	4, 5, 6	2	SSTII Self Storage Portfolio	9.7%	$0	$0	N/A
Property		2.01	SSTII Self Storage - Boynton Beach, FL	0.8%
Property		2.02	SSTII Self Storage - Santa Rosa, CA	0.7%
Property		2.03	SSTII Self Storage - Huntington Beach, CA	0.7%
Property		2.04	SSTII Self Storage - Santa Ana, CA	0.5%
Property		2.05	SSTII Self Storage - Aurora, CO	0.5%
Property		2.06	SSTII Self Storage - Whittier, CA	0.5%
Property		2.07	SSTII Self Storage - Foley, AL	0.4%
Property		2.08	SSTII Self Storage - La Habra, CA	0.4%
Property		2.09	SSTII Self Storage - Upland, CA	0.4%
Property		2.10	SSTII Self Storage - Forestville, MD	0.4%
Property		2.11	SSTII Self Storage - Troy, MI	0.3%
Property		2.12	SSTII Self Storage - La Verne, CA	0.3%
Property		2.13	SSTII Self Storage - Lompoc, CA	0.3%
Property		2.14	SSTII Self Storage - Fairfield, CA	0.3%
Property		2.15	SSTII Self Storage - Everett, WA	0.3%
Property		2.16	SSTII Self Storage - Monterey Park, CA	0.3%
Property		2.17	SSTII Self Storage - Bloomingdale, IL	0.2%
Property		2.18	SSTII Self Storage - Federal Heights, CO	0.2%
Property		2.19	SSTII Self Storage - Lancaster, CA (43707)	0.2%
Property		2.20	SSTII Self Storage - Riverside, CA	0.2%
Property		2.21	SSTII Self Storage - Sterling Heights, MI	0.2%
Property		2.22	SSTII Self Storage - Warren, MI (Ryan)	0.2%
Property		2.23	SSTII Self Storage - Littleton, CO	0.2%
Property		2.24	SSTII Self Storage - Warren, MI (Groesbeck)	0.2%
Property		2.25	SSTII Self Storage - Lancaster, CA (43745)	0.2%
Property		2.26	SSTII Self Storage - Crestwood, IL	0.2%
Property		2.27	SSTII Self Storage - Tampa, FL	0.2%
Property		2.28	SSTII Self Storage - Beverly, NJ	0.1%
Property		2.29	SSTII Self Storage - Chico, CA	0.1%
Loan	7	3	132 West 27th Street	9.5%	$2,000,000	$0	Pro Forma Underwritten Rent Reserve Funds
Loan	6	4	Irish Hills Plaza & Broadway Plaza	7.8%	$865,000	$0	Santa Barbara County Reserve Funds: ($600,000); Pool Restoration Reserve Funds: ($15,000); Environmental Reserve: ($250,000)
Property		4.01	Irish Hills Plaza	4.6%
Property		4.02	Santa Maria Broadway Plaza	3.3%
Loan		5	The 511 Building	6.9%	$0	$0	N/A
Loan		6	Fairfield Inn Times Square Fee	6.8%	$0	$0	N/A
Loan	8, 9	7	Plaza Mexico - Los Angeles	5.6%	$1,770,369	$0	Various ($1,770,369)
Loan		8	The Henry	4.2%	$0	$0	N/A
Loan		9	The Pinnacle at Bristol Phase II	3.1%	$1,105,746	$0	Future Lease Rent Reserve ($103,867); TILC Reserve ($449,500); Lease Termination Fees Reserve(Springing); Construction Reserve ($184,501); Vacant Space Reserve($367,879)
Loan		10	Gateway Plaza	2.3%	$60,953	$0	Patio Place Reserve ($60,952.50); Dick’s Reserve (Springing)
Loan		11	Centre City Tower	2.3%	$30,019	$0	Tenant Obligation Funds
Loan		12	Residence Inn - Downtown Clearwater	2.3%	$318,610	$0	PIP Funds ($234,610); Seasonality Reserve Funds ($84,000)
Loan		13	Nameoki Commons	2.3%	$0	$0	N/A
Loan		14	Martin Resorts - Best Western Plus Shore Cliff Lodge	2.2%	$544,372	$0	Seasonality Reserve Funds ($57,768); Stabilization Reserve Funds ($428,000); PIP Reserve Funds ($58,604)
Loan		15	Newington Business Center	2.2%	$229,104	$0	ADS Warehouse Solutions Reduced Rent Reserve Fund
Loan		16	Sprayberry Square	1.9%	$18,750	$0	Environmental Escrow
Loan	10	17	SpringHill Suites Louisville Airport	1.7%	$0	$0	Required Future PIP Renovations
Loan	11, 12	18	Sixty Soho	1.7%	$537,500	Basement Lease Reserve: on each Payment Date commencing with the Payment Date occurring in April 2015, an amount equal to the fixed annual rent that will be payable for the month in which such Payment Date occurs.	Free Rent Reserve (Upfront: $30,000); Restaurant TI/LC Reserve (Upfront: $500,000); Basement Lease Reserve (Upfront: $7,500)
Loan		19	Stadium Plaza North	1.7%	$28,768	$0	Unfunded Tenant Obligations Reserve Funds
Loan	6, 13	20	Kansas IHG Portfolio	1.6%	$100,000	$0	Seasonality Reserve Funds
Property		20.01	Holiday Inn Express - Wichita	0.8%
Property		20.02	Holiday Inn Express - Hutchinson	0.8%
Loan		21	Martin Resorts - Avila Lighthouse Suites	1.6%	$154,007	$0	Seasonality Reserve Funds
Loan		22	Martin Resorts - Pismo Lighthouse Suites	1.6%	$32,074	$0	Seasonality Reserve Funds
Loan	6	23	Fred’s Portfolio	1.4%	$0	$0	N/A
Property		23.01	Fred’s-Mansfield, LA	0.2%
Property		23.02	Fred’s-Soperton, GA	0.2%
Property		23.03	Fred’s-Haughton, LA	0.2%
Property		23.04	Fred’s-Sterlington, LA	0.2%
Property		23.05	Fred’s-Richton, MS	0.2%
Property		23.06	Fred’s-Brinkley, AR	0.2%
Property		23.07	Fred’s-Haynesville, LA	0.2%
Property		23.08	Fred’s-Ringgold, LA	0.1%
Loan		24	Martin Resorts - Paso Robles Inn	1.3%	$0	$0	N/A
Loan		25	Mini Storage Depot	1.2%	$25,000	$0	Environmental Reserve
Loan		26	Hilton Garden Inn Kennett Square	1.0%	$0	$0	N/A
Loan	14	27	Bonanza Shopping Center	0.8%	$218,000	$0	Ground Rent Funds ($18,000); Unfunded Tenant Obligations Funds ($200,000)
Loan		28	Woodland Village Apartments	0.7%	$0	$0	N/A
Loan		29	Martin Resorts - The Inn at the Cove	0.7%	$32,877	$0	Seasonality Reserve Funds
Loan		30	Oak Creek Apartments	0.7%	$0	$0	N/A
Loan		31	Chesapeake Square	0.6%	$764,612	$0	Food Lion Reserve ($600,000); Hibbett Reserve ($127,000); Rent Concession Reserve ($30,450);  Rite Aid Reserve ($7,162)
Loan		32	Great Falls Plaza	0.6%	$19,384	$0	Free Rent Reserve (Upfront: 19,384.32)
Loan		33	321 West Geer Street	0.6%	$0	$0	Major Tenant Rollover Reserve
Loan		34	Carnegie Corporate Plaza	0.4%	$0	$0	N/A
Loan		35	Fresenius Medical Care - Lubbock, TX	0.4%	$0	$0	N/A
Loan		36	2074-2100 Park Street	0.4%	$75,000	$0	Majorca TI/LC Reserve (Upfront: $50,000); J’s Crabshack TI/LC Reserve (Upfront: $25,000)
Loan		37	StaxUp Self Storage - Calexico	0.4%	$0	$0	N/A
Loan		38	Fresenius Medical Care - Carbondale, IL	0.3%	$0	$0	N/A

A-1-11

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

					THIRD PARTY REPORTS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Appraisal Report Date	Environmental Phase I Report Date	Environmental Phase II Report Date	Engineering Report Date	Seismic Report Date	Seismic Zone (Y/N)	PML %
Loan	3	1	Vertex Pharmaceuticals HQ	9.7%	6/27/2016	6/10/2016	N/A	6/14/2016	N/A	No	N/A
Loan	4, 5, 6	2	SSTII Self Storage Portfolio	9.7%
Property		2.01	SSTII Self Storage - Boynton Beach, FL	0.8%	7/27/2016	12/3/2015	N/A	12/3/2015	N/A	No	N/A
Property		2.02	SSTII Self Storage - Santa Rosa, CA	0.7%	7/15/2016	10/6/2015	N/A	10/12/2015	10/12/2015	Yes	11.00%
Property		2.03	SSTII Self Storage - Huntington Beach, CA	0.7%	7/20/2016	10/12/2015	N/A	10/12/2015	10/12/2015	Yes	11.00%
Property		2.04	SSTII Self Storage - Santa Ana, CA	0.5%	7/20/2016	10/12/2015	N/A	10/12/2015	10/12/2015	Yes	9.00%
Property		2.05	SSTII Self Storage - Aurora, CO	0.5%	7/15/2016	10/12/2015	N/A	10/12/2015	N/A	No	N/A
Property		2.06	SSTII Self Storage - Whittier, CA	0.5%	7/21/2016	10/13/2015	N/A	10/12/2015	10/12/2015	Yes	14.00%
Property		2.07	SSTII Self Storage - Foley, AL	0.4%	7/27/2016	7/12/2016	N/A	7/12/2016	N/A	No	N/A
Property		2.08	SSTII Self Storage - La Habra, CA	0.4%	7/19/2016	10/12/2015	N/A	10/12/2015	10/12/2015	Yes	8.00%
Property		2.09	SSTII Self Storage - Upland, CA	0.4%	7/20/2016	10/12/2015	N/A	10/12/2015	10/12/2015	Yes	12.00%
Property		2.10	SSTII Self Storage - Forestville, MD	0.4%	7/18/2016	10/12/2015	N/A	10/12/2015	N/A	No	N/A
Property		2.11	SSTII Self Storage - Troy, MI	0.3%	7/22/2016	10/12/2015	N/A	10/12/2015	N/A	No	N/A
Property		2.12	SSTII Self Storage - La Verne, CA	0.3%	7/19/2016	10/12/2015	N/A	10/12/2015	10/12/2015	Yes	10.00%
Property		2.13	SSTII Self Storage - Lompoc, CA	0.3%	7/15/2016	10/13/2015	N/A	10/12/2015	10/12/2015	Yes	6.00%
Property		2.14	SSTII Self Storage - Fairfield, CA	0.3%	7/15/2016	10/12/2015	N/A	10/12/2015	10/12/2015	Yes	11.00%
Property		2.15	SSTII Self Storage - Everett, WA	0.3%	7/14/2016	10/12/2015	N/A	10/12/2015	10/12/2015	Yes	7.00%
Property		2.16	SSTII Self Storage - Monterey Park, CA	0.3%	7/19/2016	10/12/2015	N/A	10/12/2015	10/12/2015	Yes	15.00%
Property		2.17	SSTII Self Storage - Bloomingdale, IL	0.2%	7/20/2016	10/12/2015	N/A	10/12/2015	N/A	No	N/A
Property		2.18	SSTII Self Storage - Federal Heights, CO	0.2%	7/14/2016	10/12/2015	N/A	10/12/2015	N/A	No	N/A
Property		2.19	SSTII Self Storage - Lancaster, CA (43707)	0.2%	7/19/2016	12/17/2015	N/A	12/22/2015	2/23/2016	Yes	6.00%
Property		2.20	SSTII Self Storage - Riverside, CA	0.2%	7/19/2016	10/12/2015	N/A	10/12/2015	10/12/2015	Yes	16.00%
Property		2.21	SSTII Self Storage - Sterling Heights, MI	0.2%	7/26/2016	10/12/2015	N/A	10/12/2015	N/A	No	N/A
Property		2.22	SSTII Self Storage - Warren, MI (Ryan)	0.2%	7/20/2016	10/13/2015	N/A	10/12/2015	N/A	No	N/A
Property		2.23	SSTII Self Storage - Littleton, CO	0.2%	7/18/2016	10/12/2015	N/A	10/12/2015	N/A	No	N/A
Property		2.24	SSTII Self Storage - Warren, MI (Groesbeck)	0.2%	7/20/2016	10/13/2015	N/A	10/12/2015	N/A	No	N/A
Property		2.25	SSTII Self Storage - Lancaster, CA (43745)	0.2%	7/19/2016	10/12/2015	N/A	10/12/2015	10/12/2015	Yes	10.00%
Property		2.26	SSTII Self Storage - Crestwood, IL	0.2%	7/20/2016	10/12/2015	N/A	10/12/2015	N/A	No	N/A
Property		2.27	SSTII Self Storage - Tampa, FL	0.2%	7/27/2016	9/24/2015	N/A	9/29/2015	N/A	No	N/A
Property		2.28	SSTII Self Storage - Beverly, NJ	0.1%	7/12/2016	10/13/2015	N/A	10/12/2015	N/A	No	N/A
Property		2.29	SSTII Self Storage - Chico, CA	0.1%	7/15/2016	10/12/2015	N/A	10/12/2015	10/12/2015	Yes	4.00%
Loan	7	3	132 West 27th Street	9.5%	6/28/2016	6/16/2016	N/A	6/15/2016	N/A	N/A	N/A
Loan	6	4	Irish Hills Plaza & Broadway Plaza	7.8%
Property		4.01	Irish Hills Plaza	4.6%	7/20/2016	5/16/2016	N/A	5/16/2016	5/16/2016	Yes	10.00%
Property		4.02	Santa Maria Broadway Plaza	3.3%	7/20/2016	5/23/2016	N/A	5/17/2016	5/17/2016	Yes	12.00%
Loan		5	The 511 Building	6.9%	7/8/2016	6/10/2016	N/A	6/10/2016	N/A	N/A	N/A
Loan		6	Fairfield Inn Times Square Fee	6.8%	7/8/2016	5/27/2016	N/A	5/27/2016	N/A	No	N/A
Loan	8, 9	7	Plaza Mexico - Los Angeles	5.6%	3/16/2016	3/18/2016	N/A	3/18/2016	3/18/2016	Yes	13.00%
Loan		8	The Henry	4.2%	6/3/2016	6/6/2016	N/A	6/6/2016	N/A	No	N/A
Loan		9	The Pinnacle at Bristol Phase II	3.1%	7/21/2016	7/7/2016	N/A	6/28/2016	N/A	No	N/A
Loan		10	Gateway Plaza	2.3%	7/25/2016	7/20/2016	N/A	7/20/2016	7/20/2016	Yes	9.00%
Loan		11	Centre City Tower	2.3%	5/19/2016	4/21/2016	N/A	4/21/2016	N/A	No	N/A
Loan		12	Residence Inn - Downtown Clearwater	2.3%	6/16/2016	5/26/2016	N/A	5/25/2016	N/A	No	N/A
Loan		13	Nameoki Commons	2.3%	6/17/2016	5/25/2016	N/A	5/25/2016	N/A	No	N/A
Loan		14	Martin Resorts - Best Western Plus Shore Cliff Lodge	2.2%	7/20/2016	4/29/2016	N/A	4/29/2016	7/15/2016	Yes	12.00%
Loan		15	Newington Business Center	2.2%	6/14/2016	11/23/2015	N/A	11/25/2015	N/A	No	N/A
Loan		16	Sprayberry Square	1.9%	7/6/2016	6/16/2016	N/A	7/5/2016	N/A	No	N/A
Loan	10	17	SpringHill Suites Louisville Airport	1.7%	7/14/2016	7/13/2016	N/A	7/7/2016	N/A	No	N/A
Loan	11, 12	18	Sixty Soho	1.7%	7/26/2016	7/13/2016	N/A	7/14/2016	N/A	No	N/A
Loan		19	Stadium Plaza North	1.7%	6/28/2016	5/31/2016	N/A	6/2/2016	6/2/2016	Yes	12.00%
Loan	6, 13	20	Kansas IHG Portfolio	1.6%
Property		20.01	Holiday Inn Express - Wichita	0.8%	8/2/2016	7/5/2016	N/A	7/5/2016	N/A	No	N/A
Property		20.02	Holiday Inn Express - Hutchinson	0.8%	8/2/2016	5/25/2016	N/A	5/24/2016	N/A	No	N/A
Loan		21	Martin Resorts - Avila Lighthouse Suites	1.6%	7/20/2016	4/29/2016	N/A	4/29/2016	7/15/2016	Yes	8.00%
Loan		22	Martin Resorts - Pismo Lighthouse Suites	1.6%	7/20/2016	4/29/2016	N/A	4/29/2016	7/15/2016	Yes	8.00%
Loan	6	23	Fred’s Portfolio	1.4%
Property		23.01	Fred’s-Mansfield, LA	0.2%	5/22/2016	1/22/2016	N/A	1/22/2016	N/A	No	N/A
Property		23.02	Fred’s-Soperton, GA	0.2%	2/15/2016	1/25/2016	N/A	1/25/2016	N/A	No	N/A
Property		23.03	Fred’s-Haughton, LA	0.2%	5/22/2016	1/25/2016	N/A	1/25/2016	N/A	No	N/A
Property		23.04	Fred’s-Sterlington, LA	0.2%	5/22/2016	1/25/2016	N/A	1/25/2016	N/A	No	N/A
Property		23.05	Fred’s-Richton, MS	0.2%	6/2/2016	2/10/2016	N/A	1/25/2016	N/A	No	N/A
Property		23.06	Fred’s-Brinkley, AR	0.2%	2/16/2016	1/22/2016	N/A	1/22/2016	N/A	No	N/A
Property		23.07	Fred’s-Haynesville, LA	0.2%	5/22/2016	1/22/2016	N/A	1/22/2016	N/A	No	N/A
Property		23.08	Fred’s-Ringgold, LA	0.1%	5/22/2016	1/22/2016	N/A	1/22/2016	N/A	No	N/A
Loan		24	Martin Resorts - Paso Robles Inn	1.3%	7/20/2016	4/29/2016	N/A	4/29/2016	7/15/2016	Yes	14.00%
Loan		25	Mini Storage Depot	1.2%	6/30/2016	6/14/2016	N/A	6/16/2016	N/A	No	N/A
Loan		26	Hilton Garden Inn Kennett Square	1.0%	7/19/2016	7/19/2016	N/A	6/23/2016	N/A	No	N/A
Loan	14	27	Bonanza Shopping Center	0.8%	7/27/2016	2/9/2016	N/A	1/26/2016	7/11/2016	Yes	8.00%
Loan		28	Woodland Village Apartments	0.7%	6/21/2016	7/12/2016	N/A	7/11/2016	N/A	No	N/A
Loan		29	Martin Resorts - The Inn at the Cove	0.7%	7/20/2016	4/29/2016	N/A	4/29/2016	7/15/2016	Yes	8.00%
Loan		30	Oak Creek Apartments	0.7%	11/24/2015	11/17/2015	N/A	11/17/2015	N/A	No	N/A
Loan		31	Chesapeake Square	0.6%	7/6/2016	10/19/2015	N/A	10/8/2015	N/A	No	N/A
Loan		32	Great Falls Plaza	0.6%	6/28/2016	2/22/2016	N/A	2/19/2016	N/A	No	N/A
Loan		33	321 West Geer Street	0.6%	7/8/2016	1/29/2016	N/A	1/26/2016	N/A	No	N/A
Loan		34	Carnegie Corporate Plaza	0.4%	7/22/2016	6/24/2016	N/A	6/24/2016	N/A	No	N/A
Loan		35	Fresenius Medical Care - Lubbock, TX	0.4%	7/26/2016	7/5/2016	N/A	7/7/2016	N/A	No	N/A
Loan		36	2074-2100 Park Street	0.4%	5/20/2016	12/10/2015	N/A	12/8/2015	N/A	No	N/A
Loan		37	StaxUp Self Storage - Calexico	0.4%	9/18/2015	9/14/2015	N/A	9/16/2015	9/16/2015	Yes	7.00%
Loan		38	Fresenius Medical Care - Carbondale, IL	0.3%	7/20/2016	7/6/2016	N/A	7/6/2016	N/A	No	N/A

A-1-12

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

					TOTAL MORTGAGE DEBT INFORMATION					TOTAL DEBT INFORMATION
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Cut-off Date Pari Passu Mortgage Debt Balance	Cut-off Date Subord. Mortgage Debt Balance	Total Mortgage Debt Cut-off Date LTV Ratio	Total Mortgage Debt UW NCF DSCR	Total Mortgage Debt UW NOI Debt Yield	Cut-off Date Mezzanine Debt Balance	Total Debt Cut-off Date LTV Ratio	Total Debt UW NCF DSCR	Total Debt UW NOI Debt Yield
Loan	3	1	Vertex Pharmaceuticals HQ	9.7%	$355,000,000		35.5%	6.28x	17.9%	$195,000,000	51.8%	3.42x	12.3%
Loan	4, 5, 6	2	SSTII Self Storage Portfolio	9.7%	$25,000,000		45.0%	1.84x	10.8%
Property		2.01	SSTII Self Storage - Boynton Beach, FL	0.8%
Property		2.02	SSTII Self Storage - Santa Rosa, CA	0.7%
Property		2.03	SSTII Self Storage - Huntington Beach, CA	0.7%
Property		2.04	SSTII Self Storage - Santa Ana, CA	0.5%
Property		2.05	SSTII Self Storage - Aurora, CO	0.5%
Property		2.06	SSTII Self Storage - Whittier, CA	0.5%
Property		2.07	SSTII Self Storage - Foley, AL	0.4%
Property		2.08	SSTII Self Storage - La Habra, CA	0.4%
Property		2.09	SSTII Self Storage - Upland, CA	0.4%
Property		2.10	SSTII Self Storage - Forestville, MD	0.4%
Property		2.11	SSTII Self Storage - Troy, MI	0.3%
Property		2.12	SSTII Self Storage - La Verne, CA	0.3%
Property		2.13	SSTII Self Storage - Lompoc, CA	0.3%
Property		2.14	SSTII Self Storage - Fairfield, CA	0.3%
Property		2.15	SSTII Self Storage - Everett, WA	0.3%
Property		2.16	SSTII Self Storage - Monterey Park, CA	0.3%
Property		2.17	SSTII Self Storage - Bloomingdale, IL	0.2%
Property		2.18	SSTII Self Storage - Federal Heights, CO	0.2%
Property		2.19	SSTII Self Storage - Lancaster, CA (43707)	0.2%
Property		2.20	SSTII Self Storage - Riverside, CA	0.2%
Property		2.21	SSTII Self Storage - Sterling Heights, MI	0.2%
Property		2.22	SSTII Self Storage - Warren, MI (Ryan)	0.2%
Property		2.23	SSTII Self Storage - Littleton, CO	0.2%
Property		2.24	SSTII Self Storage - Warren, MI (Groesbeck)	0.2%
Property		2.25	SSTII Self Storage - Lancaster, CA (43745)	0.2%
Property		2.26	SSTII Self Storage - Crestwood, IL	0.2%
Property		2.27	SSTII Self Storage - Tampa, FL	0.2%
Property		2.28	SSTII Self Storage - Beverly, NJ	0.1%
Property		2.29	SSTII Self Storage - Chico, CA	0.1%
Loan	7	3	132 West 27th Street	9.5%	$36,750,000		47.3%	1.70x	10.0%
Loan	6	4	Irish Hills Plaza & Broadway Plaza	7.8%
Property		4.01	Irish Hills Plaza	4.6%
Property		4.02	Santa Maria Broadway Plaza	3.3%
Loan		5	The 511 Building	6.9%
Loan		6	Fairfield Inn Times Square Fee	6.8%						$11,000,000	72.8%	1.22x	6.0%
Loan	8, 9	7	Plaza Mexico - Los Angeles	5.6%	$66,000,000		57.6%	1.85x	9.1%	$14,000,000	65.2%	1.36x	8.0%
Loan		8	The Henry	4.2%
Loan		9	The Pinnacle at Bristol Phase II	3.1%
Loan		10	Gateway Plaza	2.3%
Loan		11	Centre City Tower	2.3%
Loan		12	Residence Inn - Downtown Clearwater	2.3%
Loan		13	Nameoki Commons	2.3%
Loan		14	Martin Resorts - Best Western Plus Shore Cliff Lodge	2.2%
Loan		15	Newington Business Center	2.2%
Loan		16	Sprayberry Square	1.9%
Loan	10	17	SpringHill Suites Louisville Airport	1.7%
Loan	11, 12	18	Sixty Soho	1.7%	$26,650,000		47.8%	2.01x	11.1%
Loan		19	Stadium Plaza North	1.7%
Loan	6, 13	20	Kansas IHG Portfolio	1.6%
Property		20.01	Holiday Inn Express - Wichita	0.8%
Property		20.02	Holiday Inn Express - Hutchinson	0.8%
Loan		21	Martin Resorts - Avila Lighthouse Suites	1.6%
Loan		22	Martin Resorts - Pismo Lighthouse Suites	1.6%
Loan	6	23	Fred’s Portfolio	1.4%
Property		23.01	Fred’s-Mansfield, LA	0.2%
Property		23.02	Fred’s-Soperton, GA	0.2%
Property		23.03	Fred’s-Haughton, LA	0.2%
Property		23.04	Fred’s-Sterlington, LA	0.2%
Property		23.05	Fred’s-Richton, MS	0.2%
Property		23.06	Fred’s-Brinkley, AR	0.2%
Property		23.07	Fred’s-Haynesville, LA	0.2%
Property		23.08	Fred’s-Ringgold, LA	0.1%
Loan		24	Martin Resorts - Paso Robles Inn	1.3%
Loan		25	Mini Storage Depot	1.2%
Loan		26	Hilton Garden Inn Kennett Square	1.0%
Loan	14	27	Bonanza Shopping Center	0.8%
Loan		28	Woodland Village Apartments	0.7%
Loan		29	Martin Resorts - The Inn at the Cove	0.7%
Loan		30	Oak Creek Apartments	0.7%
Loan		31	Chesapeake Square	0.6%
Loan		32	Great Falls Plaza	0.6%
Loan		33	321 West Geer Street	0.6%
Loan		34	Carnegie Corporate Plaza	0.4%
Loan		35	Fresenius Medical Care - Lubbock, TX	0.4%
Loan		36	2074-2100 Park Street	0.4%
Loan		37	StaxUp Self Storage - Calexico	0.4%
Loan		38	Fresenius Medical Care - Carbondale, IL	0.3%

A-1-13

	MSC 2016-UBS11
	Footnotes to Annex A-1
(1)	MSBNA—Morgan Stanley Bank, N.A.; CGMRC—Citigroup Global Markets Realty Corp.; MSMCH—Morgan Stanley Mortgage Capital Holdings LLC; KeyBank—KeyBank National Association; UBSRES—UBS Real Estate Securities Inc.; CCRE—Cantor Commercial Real Estate Lending, L.P.; Natixis—Natixis Real Estate Capital 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)	Mortgage Loan No. 1, Vertex Pharmaceuticals HQ, is part of a non-serviced whole loan that is evidenced by ten (10) pari passu promissory notes with an aggregate Cut-off Date principal balance of $425,000,000. The Vertex Pharmaceuticals HQ mortgage loan is evidenced by two pari passu promissory notes (Note A-2-1 and Note A-2-2) with an outstanding principal balance as of the Cut-off Date of $70,000,000. The pari passu promissory notes that are not included in the Issuing Entity (Notes A-1, A-2-3, A-3, A-4, A-5, A-6-1, A-6-2 and A-7) evidence the related non-serviced pari passu companion loans, which have an aggregate outstanding principal balance as of the Cut-off Date of $355,000,000. Note A-1 is expected to be contributed to the WFCM 2016-BNK1 transaction, and the remaining pari passu companion notes are currently held by MSBNA or an affiliate (as to Notes A-2-3, A-3 and A-4) and Citigroup Global Markets Realty Corp. or an affiliate (as to Notes A-5, A-6-1, A-6-2 and A-7) and may be contributed to one or more securitizations or otherwise transferred at any time. The Vertex Pharmaceuticals HQ whole loan is expected to be serviced pursuant to the pooling and servicing agreement for the WFCM 2016-BNK1 transaction. Defeasance is permitted at any time on or after the earlier of (a) the end of the two-year period commencing on the securitization closing date with respect to the last Vertex Pharmaceuticals HQ promissory note to be securitized and (b) January 15, 2020. Unless otherwise indicated, all LTV, DSCR, Debt Yield and Cut-off Date Balance PSF/Unit calculations include the related non-serviced pari passu companion loans. See “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans—The Vertex Pharmaceuticals HQ Whole Loan” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans” in the Preliminary Prospectus.
(4)	Mortgage Loan No. 2, SSTII Self Storage Portfolio, is part of a whole loan that is evidenced by two (2) paripassu promissory notes with an aggregate Cut-off Date principal balance of $95,000,000. The SSTII Self Storage Portfolio mortgage loan is evidenced by one such pari passu promissory note (Note A-1) with an outstanding principal balance as of the Cut-off Date of $70,000,000. The pari passu promissory note that is not included in the Issuing Entity Note (Note A-2) evidences the related serviced companion loan, which had an outstanding principal balance as of the Cut-off Date of $25,000,000 and is currently held by KeyBank National Association on the closing date of this transaction and is expected to be contributed to a future securitization trust. The SSTII Self Storage Portfolio sholw loan will be serviced pursuant to the pooling and servicing agreement for this transaction. Defeasance is permitted at any time on or after the earlier of (a) the end of the two-year period commencing on the securitization closing date with respect to the last SSTII Self Storage Portfolio promissory note to be securitized and (b) September 1, 2019. Unless otherwise indicated, all LTV, DSCR, Debt Yield and Cut-off Date Balance PSF/Unit calculations include the related pari passu non-serviced companion loan. See “Description of the Mortgage Pool—The Whole Loans—

A-1-14

	The Serviced Pari Passu Whole Loans—The SSTII Self Storage Portfolio Whole Loan” and “Pooling and Servicing Agreement” in the Preliminary Prospectus.
(5)	With respect to Mortgage Loan No. 2, SSTII Self Storage Portfolio, the appraised value represents the “portfolio value” conclusion. The sum of the values on a stand-alone basis is $191,950,000 resulting in a Cut-off Date LTV Ratio and Maturity Date LTV Ratio of 49.5% and 44.9%, respectively. Partial collateral releases are permitted within the terms of the SSTII Self Storage Portfolio Loan. See “Risk Factors—Risks Related to the Mortgage Loans—Appraisals May Not Reflect Current or Future Market Value of Each Property”, “Description of the Mortgage Pool—Appraised Value” and “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Defeasance” and “—Partial Releases” in the Preliminary Prospectus.
(6)	With respect to Mortgage Loan Nos. 2, 4, 20, 23, SSTII Self Storage Portfolio, Irish Hills Plaza & Broadway Plaza, Kansas IHG Portfolio and Fred’s 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.
(7)	Mortgage Loan No. 3, 132 West 27th Street, is part of a whole loan that is evidenced by three (3) pari passu promissory notes with an aggregate Cut-off Date principal balance of $105,000,000. The 132 West 27th Street mortgage loan is evidenced by two (2) such pari passu promissory notes (Note A-1 and Note A-2) with an outstanding aggregate principal balance as of the Cut-off Date of $68,250,000. The pari passu promissory note that is not included in the Issuing Entity evidences the related serviced companion loan (Note A-3), which had an outstanding principal balance as of the Cut-off Date of $36,750,000 and is currently held by Cantor Commercial Real Estate Lending L.P., or an affiliate thereof and may be contributed to a future securitization trust or otherwise transferred at any time. The 132 West 27th Street whole loan will be serviced pursuant to the pooling and servicing agreement for this transaction. Prepayment with Yield Maintenance is permitted on or after the permitted prepayment date of September 6, 2018 per the loan agreement.  Unless otherwise indicated, all LTV, DSCR, Debt Yield and Cut-off Date Balance PSF/Unit calculations include the related pari passu serviced companion loan. See “Description of the Mortgage Pool—The Whole Loans— The Serviced Pari Passu Whole Loans—The 132 West 27th Street Whole Loan” and “Pooling and Servicing Agreement” in the Preliminary Prospectus.
(8)	Mortgage Loan No. 7, Plaza Mexico – Los Angeles, is part of a whole loan that is evidenced by six pari passu promissory notes with an aggregate Cut-off Date principal balance of $106,000,000. The Plaza Mexico – Los Angeles mortgage loan is evidenced by Note A-2 and Note A-3 which have an outstanding principal balance as of the Cut-off Date of $40,000,000. The mortgaged property is also security for Note A-1 and Note A-6 (included in the SG Commercial Mortgage Securities Trust 2016-C5), which have an aggregate outstanding principal balance as of the Cut-off Date of $36,000,000, and Note A-4 and Note A-5 (currently held by Natixis Real Estate Capital LLC and may be contributed to one or more future securitizations), which have an aggregate outstanding principal balance as of the Cut-off Date of $30,000,000. The Plaza Mexico – Los Angeles loan is being serviced, prior to the closing date of this transaction, pursuant to the pooling and servicing agreement for the SG Commercial Mortgage Securities Trust 2016-C5, and on and after the closing date of this transaction will be serviced pursuant to the pooling and servicing agreement for this transaction. Defeasance is permitted at any time on or after the earlier of (a) the end of the two-year period commencing on the securitization closing date with respect to the last Plaza Mexico – Los Angeles promissory note to be securitized and (b) the 36th month following the closing date of the Plaza Mexico – Los Angeles mortgage loan. Unless otherwise indicated, all LTV, DSCR, Debt Yield and Cut-off Date Balance PSF/Unit calculations include the related pari passu companion loan. See

A-1-15

	“Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans—The Plaza Mexico – Los Angeles Whole Loan” and “Pooling and Servicing Agreement” in the Preliminary Prospectus.
(9)	Other upfront reserves for Mortgage Loan No. 7, Plaza Mexico -- Los Angeles, include reserves for Free Rent (Upfront: $744,439); Planet Fitness TI/LC (Upfront: $611,613); Food 4 Less CAM (Upfront: $88,068); La Curacao CAM (Upfront: $50,000); Litigation (Upfront: $56,250); Proposed Construction (Upfront: $69,999); and Earthquake Insurance (Upfront: $150,000).
(10)	The sponsors and non-recourse carve-out guarantors for Mortgage Loan No. 17, SpringHill Suites Louisville Airport, are Philip W. Morris; Rebecca H. Morris; Holloway 2007 Trust under the Holloway 2007 Trust Agreement dated August 21, 2007; Holloway Gift Trust under the Holloway Gift Trust Agreement dated December 30, 2008.
(11)	Mortgage Loan No. 18, Sixty Soho, is part of a whole loan that is evidenced by two pari passu promissory notes with an aggregate Cut-off Date principal balance of $38,650,000. The Sixty Soho mortgage loan is evidenced by Note A-2, which has an outstanding principal balance as of the Cut-off Date of $12,000,000. The mortgaged property is also security for Note A-1 (currently held by Natixis Real Estate Capital LLC and may be contributed to one or more future securitizations), which has an outstanding principal balance as of the Cut-off Date of $26,650,000. The Sixty Soho whole loan will initially be serviced pursuant to the pooling and servicing agreement for this transaction. After the securitization of Note A-1, however, the Sixty Soho whole loan will be serviced under the pooling and servicing agreement entered into in connection with such securitization. Defeasance is permitted at any time on or after the earlier of (a) the end of the two-year period commencing on the securitization closing date with respect to the last Sixty Soho promissory note to be securitized and (b) the 48th month following the closing date of the Sixty Soho mortgage loan. Unless otherwise indicated, all LTV, DSCR, Debt Yield and Cut-off Date Balance PSF/Unit calculations include the related pari passu companion loan. See “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans—The Sixty Soho Whole Loan” and “Pooling and Servicing Agreement” in the Preliminary Prospectus.
(12)	Mortgage Loan No. 18, Sixty Soho, the Sixty Soho whole loan had an original loan principal balance of $40,000,000. The Sixty Soho whole loan was paid down by $1,350,000 prior to this securitization transaction and has a Cut-off Date balance of $38,650,000. The original term for the Sixty Soho whole loan was 120 months, with an 84-month amortization period (on a 360-month amortization schedule) following a 36 month interest only period. The term of the Sixty Soho whole loan after modification is 132 months, with a 132 month interest only period, and the remaining term for the Sixty Soho whole loan after modification is 115 months, with a remaining 115 month interest only period. Unless otherwise indicated, all LTV, DSCR, Debt Yield and Cut-off Date Balance PSF/Unit calculations are based on the Cut-off Date Sixty Soho whole loan balance and the new term and payment schedule of the Sixty Soho whole loan.
(13)	The collateral for Mortgage Loan No. 20,  Kansas IHG Portfolio, consists of both the fee and leasehold interests in the Holiday Inn Express - Wichita Mortgaged Property.  The leasehold parcel is subject to a single ground lease with the ground lessor being the City of Maize, Kansas.  The ground lease commenced on November 30, 2010 and expires December 1, 2021. The rent under the ground lease is equal to the principal and interest payments required to pay all principal and interest on all outstanding bonds and is required to be paid in annual installments on December 1 of each year of the term of the ground lease. Pursuant to the ground lease, upon the expiration of the ground lease, Borrower has the option to purchase the City of Maize’s fee interest in the mortgaged property. Pursuant to the loan documents, Borrower is required to purchase the fee at such time. The consideration for such acquisition is the redemption of the outstanding bonds (all of which are held by Borrower) plus $100.  Borrower’s failure to effectuate the fee acquisition in accordance with the terms of the loan documents shall result in full recourse to Borrower and Guarantor.

A-1-16

(14)	The collateral for Mortgage Loan No. 27, Bonanza Shopping Center, consists of three parcels (two leasehold, one fee simple) totaling 6.01 acres.  The two leasehold parcels are subject to a single ground lease with the ground lessors – Geraldine G. Hayden, Trustee, The Max M. Hayden Exemption Trust, and Neil Hansen.  The original ground lease commenced on February 1, 1962 and has subsequently been extended to the current expiration date of January 31, 2057 (approximately 30.5 years beyond the Bonanza Shopping Center Loan term) with no extension options remaining. The annual ground rent was last reset in February 2012 to $18,000 and increases by a maximum of $1,200 every ten years.
A.	“Yield Maintenance Premium” shall mean an amount equal to the greater of: (a) one-half of one percent (0.5%) of the outstanding principal amount of the Loan or (b) the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Open Prepayment Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (i) the Interest Rate and (ii) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
B.	“Yield Maintenance Premium” shall mean an amount equal to the excess, if any, of (a) the present value (determined using a discount rate equal to the Treasury Note Rate at such time) of all scheduled payments of principal and interest payable in respect of the principal amount of the Loan being prepaid provided that the Note shall be deemed, for purposes of this definition, to be due and payable on the Open Prepayment Commencement Date, over (b) the principal amount of the Loan being prepaid. “Treasury Note Rate” shall mean, at the time of the prepayment, as applicable, the rate of interest per annum equal to the yield to maturity (converted by Lender to the equivalent monthly yield using Lender’s then system of conversion) of the United States Treasury obligations selected by the holder of the Note having maturity dates closest to, but not exceeding, the remaining term to the Open Prepayment Commencement Date. “Open Prepayment Commencement Date” shall mean the Monthly Payment Date that occurs six (6) months prior to the Anticipated Repayment Date.
C.	“Yield Maintenance Premium” shall mean an amount equal to the greater of: (i) one percent (1%) of the principal amount of the Loan being prepaid and (ii) the excess, if any, of (a) the present value (determined using a discount rate equal to the Treasury Note Rate at such time) of all scheduled payments of principal and interest payable in respect of the principal amount of the Loan being prepaid provided that the Note shall be deemed, for purposes of this definition, to be due and payable on the Open Prepayment Commencement Date, over (b) the principal amount of the Loan being prepaid. “Treasury Note Rate” shall mean, at the time of the prepayment, as applicable, the rate of interest per annum equal to the yield to maturity (converted by Lender to the equivalent monthly yield using Lender’s then system of conversion) of the United States Treasury obligations selected by the holder of the Note having maturity dates closest to, but not exceeding, the remaining term to the Open Prepayment Commencement Date. “Open Prepayment

A-1-17

	Commencement Date” shall mean the Monthly Payment Date that occurs three (3) months prior to the Stated Maturity Date.
D.	“Yield Maintenance” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the mortgage 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.
E.	“Yield Maintenance Premium” means a prepayment fee equal to the greater of (A) (i) if such prepayment occurs prior to the start-up date, 1% of the amount of principal being prepaid, or (ii) if such prepayment occurs on or after the startup date, 3% of the amount of principal being prepaid and (B) the product obtained by multiplying: (A) the amount of principal being prepaid, by (B) the excess (if any) of the Monthly Note Rate over the Assumed Reinvestment Rate, by (C) the Present Value Factor. “Monthly Note Rate” means 1/12th of the interest rate, expressed as a decimal calculated to five digits. “Assumed Reinvestment Rate”, or “ARR” means 1/12th of the yield rate equal to the lesser of (i) the yield on the U.S. Treasury issue (primary issue) with a maturity date closest to the Stated Maturity Date, or (ii) the yield on the U.S. Treasury issue (primary issue) with a term equal to the remaining average life of the Debt, with each such yield being based on the bid price for such issue as published in the Wall Street Journal on the date that is fourteen (14) days prior to the date of such prepayment (or, if such bid price is not published on that date, the next preceding date on which such bid price is so published) and converted to a monthly compounded nominal yield. “Present Value Factor” means the factor that discounts to present value the costs resulting to Lender from the difference in interest rates during the months remaining between the date of prepayment and the Open Prepayment Date, using the Assumed Reinvestment Rate as the discount rate, with monthly compounding, expressed numerically as follows: (1-(1/(1+ARR))^n)/ARR Where n means number of months remaining between the date of prepayment and the Open Prepayment Date

A-1-18