FWP 1 n731_anxa1-x3.htm FREE WRITING PROSPECTUS

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-206582-04


	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”), Merrill Lynch, Pierce, Fenner & Smith Incorporated (together with its affiliates, “BofA Merrill Lynch”), CIBC World Markets Corp. (together with its affiliates, “CIBCWM”), Citigroup Global Markets Inc. (together with its affiliates, “CGMI”) and Drexel Hamilton, LLC (together with its affiliates, “Drexel”, and, collectively with Morgan Stanley, BofA Merrill Lynch, CIBCWM and CGMI, 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, MERRILL LYNCH, PIERCE, FENNER & SMITH INCORPORATED, CIBC WORLD MARKETS CORP., CITIGROUP GLOBAL MARKETS INC. AND DREXEL HAMILTON, LLC HAS AGREED THAT IT WILL NOT OFFER OR SELL ANY OFFERED CERTIFICATES, DIRECTLY OR INDIRECTLY, IN JAPAN OR TO, OR FOR THE BENEFIT OF, ANY JAPANESE PERSON, OR TO OTHERS FOR RE-OFFERING OR RESALE, DIRECTLY OR INDIRECTLY, IN JAPAN OR TO ANY JAPANESE PERSON, EXCEPT PURSUANT TO AN EXEMPTION FROM THE REGISTRATION REQUIREMENTS OF, AND OTHERWISE IN COMPLIANCE WITH, THE FIEL AND ANY OTHER APPLICABLE LAWS AND REGULATIONS. FOR THE PURPOSES OF THIS PARAGRAPH, “JAPANESE PERSON” SHALL MEAN ANY PERSON RESIDENT IN JAPAN, INCLUDING ANY CORPORATION OR OTHER ENTITY ORGANIZED UNDER THE LAWS AND REGULATIONS OF JAPAN.

	IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

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

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS


Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Mortgage Loan Originator(1)	Mortgage Loan Seller(1)	Original Balance	Cut-off Date Balance	Maturity/ARD Balance	Cut-off Date Balance per SF/ Units/Rooms/Pads	Loan Purpose	Sponsor
Loan	4	1	Vertex Pharmaceuticals HQ	8.7%	MSMCH	MSMCH	$77,500,000	$77,500,000	$77,500,000	$375	Refinance	Senior Housing Properties Trust
Loan	4, 5, 6, 7	2	Easton Town Center	8.4%	MSMCH	MSMCH	$75,000,000	$75,000,000	$75,000,000	$259	Refinance	L Brands, Inc.; Marshall Rose, either individually or as a trustee of the Wendi Rose 1972 Trust and Andrew Rose 1972 Trust, and/or Adam Flatto
Loan	4	3	Briarwood Mall	7.9%	BANA	BANA	$70,000,000	$70,000,000	$70,000,000	$446	Refinance	Simon Property Group, L.P.; GM Pension Trust
Loan	4, 8	4	Coconut Point	6.7%	MSMCH	MSMCH	$60,000,000	$60,000,000	$50,596,023	$227	Refinance	Simon Property Group, L.P.
Loan		5	Bellevue Park Corporate Center	6.1%	SMC	SMF III	$54,375,000	$54,375,000	$49,659,346	$178	Refinance	Robert E. Buccini; Christopher F. Buccini; David B. Pollin
Loan	4, 7	6	Flagler Corporate Center	4.7%	SMC	SMF III	$42,000,000	$41,952,330	$34,282,969	$121	Refinance	Abraham J. Hoffman; Jacob Hoffman
Loan	7	7	Hilton Cocoa Beach	4.3%	SMC	SMF III	$38,000,000	$37,876,950	$31,454,781	$128,396	Acquisition	Driftwood Acquisition and Development L.P.; Carlos J. Rodriguez; David Buddemeyer
Loan		8	Clemson Lofts Apartments	3.4%	BANA	BANA	$30,000,000	$30,000,000	$26,068,049	$129,310	Refinance	John T. Hoover, III; George J. Selembo, Jr.
Loan	4, 9, 10, 11	9	Columbia Center	3.1%	SMC	SMF III	$28,000,000	$27,966,628	$22,689,800	$122	Refinance	Four O Group, L.L.C.; Three O LLC; Alan M. Kiriluk
Property		9.01	Columbia Center I		SMC	SMF III	$16,970,992	$16,950,765	$13,752,443
Property		9.02	Columbia Center II		SMC	SMF III	$9,917,557	$9,905,737	$8,036,692
Property		9.03	Columbia Center IV		SMC	SMF III	$1,111,450	$1,110,126	$900,663
Loan	10	10	Hamister Hospitality Portfolio	3.1%	MSMCH	MSMCH	$27,720,000	$27,720,000	$22,537,499	$88,280	Acquisition	Hamister Group
Property		10.01	Hampton Inn Hazleton		MSMCH	MSMCH	$10,150,000	$10,150,000	$8,252,367
Property		10.02	Residence Inn Hazleton		MSMCH	MSMCH	$9,660,000	$9,660,000	$7,853,977
Property		10.03	Fairfield Inn & Suites Hazleton		MSMCH	MSMCH	$7,910,000	$7,910,000	$6,431,155
Loan		11	Club Quarters - Washington, D.C.	3.0%	BANA	BANA	$26,625,000	$26,591,122	$21,356,139	$165,162	Acquisition	Alamana Trust
Loan	4, 9, 10	12	Simon Premium Outlets	2.8%	BANA	BANA	$25,000,000	$24,900,559	$20,027,652	$134	Refinance	Simon Property Group, L.P.
Property		12.01	Lee Premium Outlets		BANA	BANA	$12,857,143	$12,806,002	$10,299,935
Property		12.02	Gaffney Premium Outlets		BANA	BANA	$7,500,000	$7,470,168	$6,008,296
Property		12.03	Calhoun Premium Outlets		BANA	BANA	$4,642,857	$4,624,390	$3,719,421
Loan	4	13	The Shops at Crystals	2.2%	BANA	BANA	$20,000,000	$20,000,000	$20,000,000	$1,459	Recapitalization	Simon Property Group, L.P.; Invesco Advisers Inc.
Loan	4, 7	14	International Square	2.2%	BANA	BANA	$20,000,000	$20,000,000	$20,000,000	$213	Refinance	D.C. Area Portfolio Upper Tier JV, L.P.
Loan	12	15	Village at Main Street	2.2%	BNYM	SMF III	$19,800,000	$19,800,000	$17,184,688	$239	Refinance	Robert G. Johnson
Loan	9, 10	16	Space Park North & Old Stone Bridge	2.1%	MSMCH	MSMCH	$19,000,000	$19,000,000	$19,000,000	$20	Acquisition	Jeremy Kaufman
Property		16.01	Space Park North		MSMCH	MSMCH	$14,000,000	$14,000,000	$14,000,000
Property		16.02	Old Stone Bridge 1&2		MSMCH	MSMCH	$3,437,500	$3,437,500	$3,437,500
Property		16.03	Old Stone Bridge 3 & 4		MSMCH	MSMCH	$1,562,500	$1,562,500	$1,562,500
Loan		17	Ryan Plaza	2.0%	BNYM	SMF III	$17,500,000	$17,500,000	$15,181,687	$506	Refinance	Kami Hoss, D.D.S.; Nazli Keri
Loan		18	Park Tower Long Beach	1.9%	BANA	BANA	$16,747,250	$16,747,250	$16,747,250	$140	Acquisition	Claus Dieckell
Loan		19	Seminole Centre	1.7%	CIBC	CIBC	$15,000,000	$15,000,000	$13,039,066	$94	Refinance	Richard Birdoff
Loan		20	170 Marcel Drive	1.7%	CIBC	CIBC	$15,000,000	$14,809,446	$12,354,980	$139	Refinance	Lee M. Elman
Loan	4	21	West LA Office - 1950 Sawtelle Boulevard	1.6%	BNYM	SMF III	$14,000,000	$14,000,000	$12,696,436	$342	Acquisition	Albert Taban
Loan		22	Residence Inn Greensboro Airport	1.6%	CIBC	CIBC	$14,000,000	$13,955,202	$10,429,462	$120,303	Refinance	Bhupendra M. Patel, Pankaj V. Patel
Loan		23	Carrington Place	1.6%	CIBC	CIBC	$13,800,000	$13,800,000	$12,005,155	$80,233	Refinance	CJPC, LLC
Loan		24	Courtyard by Marriott Atlanta Airport West	1.2%	MSMCH	MSMCH	$10,250,000	$10,250,000	$10,250,000	$80,078	Recapitalization	HTH Corporation
Loan		25	Scottsdale Design District	1.1%	MSMCH	MSMCH	$10,000,000	$10,000,000	$10,000,000	$91	Refinance	Wilshire Capital Partners
Loan		26	Sierra Crest Center	0.9%	BANA	BANA	$8,300,000	$8,300,000	$6,097,826	$122	Refinance	Uzi Zimmerman
Loan		27	Hilton Garden Inn - Newport News	0.9%	CIBC	CIBC	$8,300,000	$8,181,595	$5,989,982	$67,062	Refinance	Ratnam V. Patel; Vijay Patel
Loan		28	Trexlertown Marketplace	0.9%	BANA	BANA	$7,750,000	$7,696,714	$6,367,188	$212	Refinance	Richard Birdoff
Loan		29	The Village by the Creek	0.8%	SMC	SMF III	$7,500,000	$7,500,000	$6,468,775	$282	Refinance	Mark S. McDonald
Loan		30	Palm Ridge Plaza	0.8%	MSMCH	MSMCH	$7,150,000	$7,150,000	$6,495,032	$244	Refinance	Nicholas Chimienti
Loan		31	Drake Crossing Shopping Center	0.8%	CIBC	CIBC	$7,000,000	$7,000,000	$5,646,892	$125	Refinance	CNA Enterprises, Inc.; Overland Capital Corp.
Loan		32	116th Street Centre	0.8%	SMC	SMF III	$6,975,750	$6,975,750	$5,863,342	$156	Acquisition	TitanStar Properties Inc.
Loan		33	StorQuest - Glendale, AZ	0.8%	BANA	BANA	$6,800,000	$6,800,000	$6,800,000	$88	Refinance	William W. Hobin; Clark W. Porter; Timothy B. Hobin
Loan		34	Canton Landings	0.8%	CIBC	CIBC	$6,700,000	$6,700,000	$5,734,148	$113	Refinance	Jacob Bacall; Edmond Savaya; Fekret Savaya
Loan		35	Tarponwood Lake Apartments	0.7%	CIBC	CIBC	$6,300,000	$6,285,716	$5,145,885	$41,905	Refinance	Mark Saljanin
Loan		36	Galleria West Shopping Center	0.7%	MSMCH	MSMCH	$6,250,000	$6,250,000	$5,417,653	$98	Refinance	William B. Bode
Loan	7	37	Imperial Plaza	0.6%	SMC	SMF III	$5,460,000	$5,460,000	$4,696,810	$56	Refinance	Bon Investments USA LLC
Loan	10	38	Atlantic Self Storage Portfolio	0.6%	BANA	BANA	$5,162,500	$5,162,500	$4,389,416	$30	Acquisition	Benjamin S. Macfarland III
Property		38.01	Highway 21 Self Storage		BANA	BANA	$3,658,729	$3,658,729	$3,110,835
Property		38.02	Ulock & HCCS Self Storage		BANA	BANA	$872,724	$872,724	$742,034
Property		38.03	Highway 280 Self Storage		BANA	BANA	$631,047	$631,047	$536,548
Loan		39	StorQuest - West LA, CA	0.6%	BANA	BANA	$4,900,000	$4,900,000	$4,465,970	$257	Refinance	William W. Hobin; Clark W. Porter; Timothy B. Hobin
Loan		40	Maple Leaf Plaza	0.5%	CIBC	CIBC	$4,650,000	$4,650,000	$4,385,295	$31	Acquisition	Eliezer Kraus
Loan		41	Tinley Pointe Centre	0.5%	CIBC	CIBC	$4,600,000	$4,600,000	$3,911,307	$253	Acquisition	Michael Butler; Steven Greenberger; Aaron Harris; Brandon Thomas
Loan		42	Price Chopper Richfield Springs	0.5%	CIBC	CIBC	$4,300,000	$4,286,333	$3,568,963	$116	Refinance	Larry H. Becker; Robert C. Miller
Loan		43	West Plaza Shopping Center	0.4%	CIBC	CIBC	$3,950,000	$3,933,604	$3,284,395	$33	Refinance	Ted Beresford; Theodore Beresford III; Geoffrey Beresford
Loan		44	Belleayre Apartments	0.4%	CIBC	CIBC	$3,625,000	$3,625,000	$3,193,662	$80,556	Refinance	Sebastian A. Mascaro; Miguel Mascaro
Loan		45	Dearborn Business Park	0.4%	BANA	BANA	$3,530,000	$3,530,000	$3,099,645	$30	Acquisition	Avistone, LLC
Loan		46	Bank of America Shopping Center	0.4%	MSMCH	MSMCH	$3,300,000	$3,300,000	$3,047,897	$329	Acquisition	SNDN JT TEN, LP; Angelica Galkin
Loan		47	Tuller Ridge Business Park	0.4%	BANA	BANA	$3,285,000	$3,285,000	$3,030,647	$45	Acquisition	Avistone, LLC
Loan		48	Bayberry Crossing Shopping Center	0.3%	MSMCH	MSMCH	$2,800,000	$2,800,000	$2,249,382	$51	Refinance	Everest Properties, Inc.
Loan		49	8141 Hull Street Road	0.2%	PLS	BANA	$2,100,000	$2,051,749	$1,779,624	$74	Refinance	Danny C. Aderholt

A-1-1

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

MORTGAGED PROPERTY CHARACTERISTICS

Property
Flag

Footnotes

Loan ID

Property Name

Non-Recourse Carveout Guarantor

No. of
Properties

General Property Type

Detailed Property Type

Title Type

Ground Lease
Initial Lease
Expiration Date

Address

City

Loan

Vertex Pharmaceuticals HQ

Senior Housing Properties Trust

Office

CBD

Fee

N/A

11 Fan Pier Boulevard & 50 Northern Avenue

Boston

Loan

4, 5, 6, 7

Easton Town Center

None

Retail

Super Regional Mall

Fee

N/A

160 Easton Town Center

Columbus

Loan

Briarwood Mall

Simon Property Group, L.P.

Retail

Super Regional Mall

Fee

N/A

100 Briarwood Circle

Ann Arbor

Loan

4, 8

Coconut Point

Simon Property Group, L.P.; Dillard’s Inc.

Retail

Anchored

Fee

N/A

23106 Fashion Drive

Estero

Loan

Bellevue Park Corporate Center

Robert E. Buccini; Christopher F. Buccini; David B. Pollin

Office

Suburban

Fee

N/A

200, 300 and 400 Bellevue Parkway

Wilmington

Loan

4, 7

Flagler Corporate Center

Abraham J. Hoffman; Jacob Hoffman

Office

Suburban

Fee

N/A

9250 West Flagler Street

Miami

Loan

Hilton Cocoa Beach

Driftwood Acquisition and Development L.P.; Carlos J. Rodriguez; David Buddemeyer

Hospitality

Full Service

Fee

N/A

1550 N Atlantic Ave

Cocoa Beach

Loan

Clemson Lofts Apartments

John T. Hoover, III; George J. Selembo, Jr.

Multifamily

Student Housing

Fee

N/A

111 Cochran Road

Clemson

Loan

4, 9, 10, 11

Columbia Center

Four O Group, L.L.C.; Three O LLC; Alan M. Kiriluk

Property

9.01

Columbia Center I

Office

Suburban

Fee

N/A

201 West Big Beaver Road

Troy

Property

9.02

Columbia Center II

Office

Suburban

Fee

N/A

101 West Big Beaver Road

Troy

Property

9.03

Columbia Center IV

Office

Suburban

Fee

N/A

203 West Big Beaver Road

Troy

Loan

Hamister Hospitality Portfolio

Mark E. Hamister

Property

10.01

Hampton Inn Hazleton

Hospitality

Select Service

Fee

N/A

1 Top of the 80s Road

Hazleton

Property

10.02

Residence Inn Hazleton

Hospitality

Extended Stay

Fee

N/A

1 Station Circle Drive

Hazleton

Property

10.03

Fairfield Inn & Suites Hazleton

Hospitality

Select Service

Fee

N/A

1 Woodbine Street

Hazleton

Loan

Club Quarters - Washington, D.C.

CQ DC Acquisition LLC

Hospitality

Full Service

Fee

N/A

839 17th Street, Northwest

Washington

Loan

4, 9, 10

Simon Premium Outlets

Simon Property Group, L.P.

Property

12.01

Lee Premium Outlets

Retail

Outlet Center

Fee

N/A

50 Water Street

Lee

Property

12.02

Gaffney Premium Outlets

Retail

Outlet Center

Fee

N/A

1 Factory Shops Boulevard

Gaffney

Property

12.03

Calhoun Premium Outlets

Retail

Outlet Center

Fee

N/A

455 Belwood Road

Calhoun

Loan

The Shops at Crystals

Simon Property Group, L.P.; ICRE REIT Holdings

Retail

Anchored

Fee

N/A

3720 South Las Vegas Boulevard

Las Vegas

Loan

4, 7

International Square

N/A

Office

CBD

Fee

N/A

1825-1875 I Street Northwest & 1850 K Street Northwest

Washington

Loan

Village at Main Street

Robert G. Johnson

Retail

Unanchored

Fee

N/A

30050 Southwest Town Center Loop West

Wilsonville

Loan

9, 10

Space Park North & Old Stone Bridge

B. Jeremy Kaufman

Property

16.01

Space Park North

Industrial

Mixed Use

Fee

N/A

101-114, 201-212, 301-314, 401-430, 501-550, 601-627, 701-716, 801-816, 901-915 Space Park N

Goodlettsville

Property

16.02

Old Stone Bridge 1&2

Industrial

Mixed Use

Fee

N/A

101-120 Old Stone Bridge Road; 201-221 Old Stone Bridge Road

Goodlettsville

Property

16.03

Old Stone Bridge 3 & 4

Industrial

Mixed Use

Fee

N/A

301-312 Old Stone Bridge Road & 401-413 Old Stone Bridge Road

Goodlettsville

Loan

Ryan Plaza

Kami Hoss, D.D.S.; Nazli Keri

Office

Suburban

Fee

N/A

11943 El Camino Real

San Diego

Loan

Park Tower Long Beach

Claus Dieckell

Office

Suburban

Fee

N/A

5150 East Pacific Coast Highway

Long Beach

Loan

Seminole Centre

Richard Birdoff

Retail

Anchored

Fee

N/A

3609 South Orlando Drive

Sanford

Loan

170 Marcel Drive

Lee M. Elman

Office

Suburban

Fee

N/A

170 Marcel Drive

Winchester

Loan

West LA Office - 1950 Sawtelle Boulevard

Albert Taban

Office

Suburban

Fee

N/A

1950 Sawtelle Boulevard

Los Angeles

Loan

Residence Inn Greensboro Airport

Bhupendra M. Patel, Pankaj V. Patel

Hospitality

Limited Service

Fee

N/A

7616 Thorndike Road

Greensboro

Loan

Carrington Place

CJPC, LLC

Multifamily

Garden

Fee

N/A

825 Johns Road

Boerne

Loan

Courtyard by Marriott Atlanta Airport West

HTH Holdings, Inc.

Hospitality

Select Service

Fee

N/A

3400 Creek Pointe Drive

East Point

Loan

Scottsdale Design District

Wilshire Capital Investments, LLC and RTB Investment Management, LLC

Retail

Specialty

Fee

N/A

2708 - 2732 North 68th Street

Scottsdale

Loan

Sierra Crest Center

Uzi Zimmerman

Mixed Use

Retail/Office

Fee

N/A

27125 Sierra Highway

Santa Clarita

Loan

Hilton Garden Inn - Newport News

Ratnam V. Patel; Vijay Patel

Hospitality

Select Service

Fee

N/A

180 Regal Way

Newport News

Loan

Trexlertown Marketplace

Richard Birdoff

Retail

Anchored

Leasehold

6/2/2031

6379 Hamilton Boulevard

Lower Macungie Township

Loan

The Village by the Creek

Mark S. McDonald

Retail

Unanchored

Fee

N/A

800 164th Street SE and 16430 9th Avenue SE

Mill Creek

Loan

Palm Ridge Plaza

Nicholas Chimienti

Retail

Shadow Anchored

Fee

N/A

11962 CR 101

The Villages

Loan

Drake Crossing Shopping Center

CNA Enterprises, Inc.; Overland Capital Corp.

Retail

Shadow Anchored

Fee

N/A

2100-2170 West Drake Road

Fort Collins

Loan

116th Street Centre

TitanStar Properties Inc.

Retail

Unanchored

Fee

N/A

820 & 890 East 116th Street and 1400 Guilford Road

Carmel

Loan

StorQuest - Glendale, AZ

William W. Hobin; Clark W. Porter; Timothy B. Hobin

Self Storage

Fee

N/A

6310 West Union Hills Drive

Glendale

Loan

Canton Landings

Jacob Bacall; Edmond Savaya; Fekret Savaya

Mixed Use

Office/Retail

Fee

N/A

44918 - 44978 Ford Road

Canton

Loan

Tarponwood Lake Apartments

Mark Saljanin

Multifamily

Garden

Fee

N/A

715 East Lime Street

Tarpon Springs

Loan

Galleria West Shopping Center

William B. Bode

Retail

Unanchored

Fee

N/A

18900 West Bluemound Road

Brookfield

Loan

Imperial Plaza

Bon Investments USA LLC

Retail

Anchored

Fee

N/A

200-400 28th Street & 400 West 26th Street

Bellaire

Loan

Atlantic Self Storage Portfolio

Benjamin S. Macfarland III

Property

38.01

Highway 21 Self Storage

Self Storage

Fee

N/A

45, 90-92 Laurel Bay Road & 10 Self Storage Road

Beaufort

Property

38.02

Ulock & HCCS Self Storage

Self Storage

Fee

N/A

105, 271 Third Street & 601, 603 Elm Street

Hampton

Property

38.03

Highway 280 Self Storage

Self Storage

Fee

N/A

649 Parris Island Gateway

Beaufort

Loan

StorQuest - West LA, CA

William W. Hobin; Clark W. Porter; Timothy B. Hobin

Self Storage

Leasehold

9/30/2051

2525-2531 Sawtelle Boulevard

Los Angeles

Loan

Maple Leaf Plaza

Eliezer Kraus

Retail

Anchored

Fee

N/A

540 Water Street

Chardon

Loan

Tinley Pointe Centre

Michael Butler; Steven Greenberger; Aaron Harris; Brandon Thomas

Retail

Unanchored

Fee

N/A

7020-7086 183rd Street

Tinley Park

Loan

Price Chopper Richfield Springs

Larry H. Becker; Robert C. Miller

Retail

Anchored

Fee

N/A

1 Main Street

Richfield Springs

Loan

West Plaza Shopping Center

Ted Beresford; Theodore Beresford III; Geoffrey Beresford

Retail

Anchored

Fee

N/A

700 W Jackson Street

Mexico

Loan

Belleayre Apartments

Sebastian A. Mascaro; Miguel Mascaro

Multifamily

Student Housing

Fee

N/A

700 Stewart Avenue

Ithaca

Loan

Dearborn Business Park

Richard M. Kent; Jeffrey J. Katke; Daniel P. Culler

Industrial

Flex

Fee

N/A

777, 771 Dearborn Park Lane

Columbus

Loan

Bank of America Shopping Center

Shahriyar Neman; Diane Neman; Angelica Galkin

Retail

Unanchored

Fee

N/A

4793 North Congress Avenue

Boynton Beach

Loan

Tuller Ridge Business Park

Richard M. Kent; Jeffrey J. Katke; Daniel P. Culler

Industrial

Flex

Fee

N/A

4333, 4353, 4393 Tuller Ridge Drive

Dublin

Loan

Bayberry Crossing Shopping Center

Everest BF Residential Properties, LP

Retail

Unanchored

Fee

N/A

507-579 SE Melody Lane

Lee’s Summit

Loan

8141 Hull Street Road

Danny C. Aderholt

Office

Suburban

Fee

N/A

8141 Hull Street Road

Richmond

A-1-2

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

				MORTGAGED PROPERTY CHARACTERISTICS											MORTGAGE LOAN CHARACTERISTICS
Property Flag	Footnotes	Loan ID	Property Name	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	Pari Passu Loan Primary Servicing Fee Rate
Loan	4	1	Vertex Pharmaceuticals HQ	Suffolk	MA	02210	2013	N/A	1,133,723	SF	99.9%	4/30/2016	$1,198,000,000	6/3/2016	2.798%	0.01281%	0.00250%	0.00000%	0.00250%
Loan	4, 5, 6, 7	2	Easton Town Center	Franklin	OH	43219	1999	2015	1,303,073	SF	96.7%	6/24/2016	$1,186,000,000	7/12/2016	3.616%	0.01156%	0.00250%	0.00000%	0.00125%
Loan	4	3	Briarwood Mall	Washtenaw	MI	48108	1973	2015	369,916	SF	96.1%	8/1/2016	$336,000,000	7/18/2016	3.292%	0.01769%	0.00250%	0.00250%	0.00000%
Loan	4, 8	4	Coconut Point	Lee	FL	33928	2006	N/A	836,531	SF	88.4%	6/7/2016	$283,000,000	7/19/2016	3.953%	0.01281%	0.00250%	0.00250%	0.00000%
Loan		5	Bellevue Park Corporate Center	New Castle	DE	19809	1987; 1989; 1990	N/A	305,398	SF	99.3%	8/1/2016	$84,000,000	5/26/2016	4.273%	0.01555%	0.00250%	0.00250%	0.00000%
Loan	4, 7	6	Flagler Corporate Center	Miami-Dade	FL	33174	1974	2016	634,818	SF	78.0%	8/3/2016	$121,000,000	6/29/2016	4.716%	0.01913%	0.00250%	0.00250%	0.00000%
Loan	7	7	Hilton Cocoa Beach	Brevard	FL	32931	1986	2014	295	Rooms	81.6%	6/30/2016	$57,000,000	7/1/2016	5.145%	0.01555%	0.00250%	0.00250%	0.00000%
Loan		8	Clemson Lofts Apartments	Pickens	SC	29631	2014-2015	N/A	232	Units	100.0%	6/7/2016	$43,000,000	6/3/2016	4.100%	0.01555%	0.00250%	0.00250%	0.00000%
Loan	4, 9, 10, 11	9	Columbia Center						537,653	SF	84.7%		$95,500,000		4.500%	0.01281%	0.00250%	0.00250%	0.00000%
Property		9.01	Columbia Center I	Oakland	MI	48084	1988	N/A	254,978	SF	89.6%	7/15/2016	$48,000,000	7/1/2016
Property		9.02	Columbia Center II	Oakland	MI	48084	2000	N/A	251,620	SF	77.8%	7/15/2016	$41,000,000	7/1/2016
Property		9.03	Columbia Center IV	Oakland	MI	48084	1996	2016	31,055	SF	100.0%	7/15/2016	$6,500,000	7/1/2016
Loan	10	10	Hamister Hospitality Portfolio						314	Rooms	68.3%		$39,600,000		4.600%	0.03305%	0.00250%	0.02000%	0.00000%
Property		10.01	Hampton Inn Hazleton	Luzerne	PA	18202	1993	2012	122	Rooms	68.0%	7/31/2016	$14,500,000	6/16/2016
Property		10.02	Residence Inn Hazleton	Luzerne	PA	18202	2008	N/A	92	Rooms	65.5%	7/31/2016	$13,800,000	6/16/2016
Property		10.03	Fairfield Inn & Suites Hazleton	Luzerne	PA	18202	2002	2009	100	Rooms	71.0%	7/31/2016	$11,300,000	6/16/2016
Loan		11	Club Quarters - Washington, D.C.	N/A	DC	20006	1925	1996; 2013-2015	161	Rooms	90.6%	6/30/2016	$54,000,000	6/8/2016	4.204%	0.01555%	0.00250%	0.00250%	0.00000%
Loan	4, 9, 10	12	Simon Premium Outlets						782,765	SF	93.7%		$223,700,000		4.168%	0.01281%	0.00250%	0.00000%	0.00250%
Property		12.01	Lee Premium Outlets	Berkshire	MA	01238	1997	N/A	224,825	SF	97.8%	5/19/2016	$115,000,000	4/14/2016
Property		12.02	Gaffney Premium Outlets	Cherokee	SC	29341	1996	N/A	303,877	SF	90.5%	5/19/2016	$67,200,000	4/12/2016
Property		12.03	Calhoun Premium Outlets	Gordon	GA	30701	1992	N/A	254,063	SF	93.9%	5/19/2016	$41,500,000	4/1/2016
Loan	4	13	The Shops at Crystals	Clark	NV	89109	2009	N/A	262,327	SF	87.6%	4/21/2016	$1,100,000,000	4/26/2016	3.744%	0.01281%	0.00250%	0.00000%	0.00250%
Loan	4, 7	14	International Square	N/A	DC	20006	1978-1982	2005	1,158,732	SF	94.2%	7/18/2016	$757,000,000	6/13/2016	3.615%	0.01156%	0.00250%	0.00000%	0.00125%
Loan	12	15	Village at Main Street	Clackamas	OR	97070	1998	N/A	82,899	SF	90.7%	7/1/2016	$26,400,000	10/12/2015	5.050%	0.01555%	0.00250%	0.00250%	0.00000%
Loan	9, 10	16	Space Park North & Old Stone Bridge						957,691	SF	86.9%		$30,400,000		4.280%	0.01555%	0.00250%	0.00250%	0.00000%
Property		16.01	Space Park North	Davidson	TN	37072	1979-1984	N/A	707,321	SF	82.2%	6/30/2016	$21,600,000	6/13/2016
Property		16.02	Old Stone Bridge 1&2	Davidson	TN	37072	1986	N/A	205,370	SF	100.0%	6/30/2016	$6,050,000	6/13/2016
Property		16.03	Old Stone Bridge 3 & 4	Davidson	TN	37072	1986	N/A	45,000	SF	100.0%	6/30/2016	$2,750,000	6/13/2016
Loan		17	Ryan Plaza	San Diego	CA	92130	2005	N/A	34,601	SF	100.0%	3/31/2016	$24,000,000	11/17/2015	5.032%	0.01555%	0.00250%	0.00250%	0.00000%
Loan		18	Park Tower Long Beach	Los Angeles	CA	90804	1982	2011	119,517	SF	97.2%	8/1/2016	$25,800,000	6/29/2016	3.960%	0.01555%	0.00250%	0.00250%	0.00000%
Loan		19	Seminole Centre	Seminole	FL	32773	1985	2016	160,166	SF	88.7%	7/27/2016	$21,400,000	3/4/2016	5.100%	0.01555%	0.00250%	0.00250%	0.00000%
Loan		20	170 Marcel Drive	Frederick	VA	22602	1997	2006	106,637	SF	100.0%	9/1/2016	$26,300,000	5/26/2015	4.980%	0.01555%	0.00250%	0.00250%	0.00000%
Loan	4	21	West LA Office - 1950 Sawtelle Boulevard	Los Angeles	CA	90025	1985	N/A	106,875	SF	93.5%	8/1/2016	$54,300,000	8/19/2016	5.070%	0.02626%	0.00250%	0.00250%	0.00000%
Loan		22	Residence Inn Greensboro Airport	Guilford	NC	27409	2007	2015	116	Rooms	81.0%	6/30/2016	$21,700,000	4/20/2016	4.800%	0.01555%	0.00250%	0.00250%	0.00000%
Loan		23	Carrington Place	Kendall	TX	78006	2003; 2005	2016	172	Units	93.6%	7/14/2016	$18,400,000	6/30/2016	4.150%	0.01555%	0.00250%	0.00250%	0.00000%
Loan		24	Courtyard by Marriott Atlanta Airport West	Fulton	GA	30344	2008	2015	128	Rooms	76.3%	5/31/2016	$16,300,000	7/12/2016	4.330%	0.01555%	0.00250%	0.00250%	0.00000%
Loan		25	Scottsdale Design District	Maricopa	AZ	85257	1976	2008	109,652	SF	100.0%	5/31/2016	$19,100,000	7/14/2016	4.210%	0.05555%	0.00250%	0.04250%	0.00000%
Loan		26	Sierra Crest Center	Los Angeles	CA	91351	1991	N/A	67,914	SF	90.4%	8/23/2016	$12,800,000	7/6/2016	4.434%	0.01555%	0.00250%	0.00250%	0.00000%
Loan		27	Hilton Garden Inn - Newport News	Newport News City	VA	23602	2004	2014	122	Rooms	72.6%	5/31/2016	$12,500,000	10/28/2015	5.420%	0.07305%	0.00250%	0.06000%	0.00000%
Loan		28	Trexlertown Marketplace	Lehigh	PA	18106	2007	N/A	36,329	SF	100.0%	6/19/2016	$10,200,000	12/28/2015	4.897%	0.01555%	0.00250%	0.00250%	0.00000%
Loan		29	The Village by the Creek	Snohomish	WA	98012	1985	N/A	26,632	SF	95.3%	8/10/2016	$10,450,000	8/6/2016	4.800%	0.01555%	0.00250%	0.00250%	0.00000%
Loan		30	Palm Ridge Plaza	Sumter	FL	32162	2006	N/A	29,300	SF	94.5%	8/1/2016	$10,475,000	6/15/2016	3.950%	0.01555%	0.00250%	0.00250%	0.00000%
Loan		31	Drake Crossing Shopping Center	Larimer	CO	80526	1983; 1987	N/A	56,214	SF	85.9%	7/12/2016	$10,900,000	8/2/2016	4.370%	0.07305%	0.00250%	0.06000%	0.00000%
Loan		32	116th Street Centre	Hamilton	IN	46032	2007	N/A	44,803	SF	95.1%	8/31/2016	$10,000,000	5/27/2016	4.780%	0.04555%	0.00250%	0.03250%	0.00000%
Loan		33	StorQuest - Glendale, AZ	Maricopa	AZ	85308	1998	N/A	77,490	SF	88.6%	7/1/2016	$10,720,000	6/15/2016	4.280%	0.01555%	0.00250%	0.00250%	0.00000%
Loan		34	Canton Landings	Wayne	MI	48187	1986	2003	59,213	SF	97.0%	7/27/2016	$9,300,000	6/23/2016	4.500%	0.01555%	0.00250%	0.00250%	0.00000%
Loan		35	Tarponwood Lake Apartments	Pinellas	FL	34689	1974	2015	150	Units	96.0%	7/20/2016	$8,430,000	1/22/2016	4.730%	0.01555%	0.00250%	0.00250%	0.00000%
Loan		36	Galleria West Shopping Center	Waukesha	WI	53045	1987	N/A	63,911	SF	98.3%	8/10/2016	$9,270,000	6/15/2016	4.000%	0.01555%	0.00250%	0.00250%	0.00000%
Loan	7	37	Imperial Plaza	Belmont	OH	43906	1996	N/A	96,859	SF	100.0%	8/31/2016	$7,400,000	7/19/2016	4.697%	0.05555%	0.00250%	0.04250%	0.00000%
Loan	10	38	Atlantic Self Storage Portfolio						169,949	SF	89.3%		$7,690,000		4.257%	0.01555%	0.00250%	0.00250%	0.00000%
Property		38.01	Highway 21 Self Storage	Beaufort	SC	29902	1988	N/A	93,381	SF	95.4%	7/20/2016	$5,450,000	6/24/2016
Property		38.02	Ulock & HCCS Self Storage	Hampton	SC	29924	1990	N/A	55,050	SF	79.1%	7/20/2016	$1,300,000	6/24/2016
Property		38.03	Highway 280 Self Storage	Beaufort	SC	29902	1981	N/A	21,518	SF	93.0%	7/20/2016	$940,000	6/24/2016
Loan		39	StorQuest - West LA, CA	Los Angeles	CA	90064	1976	N/A	19,094	SF	85.8%	7/31/2016	$7,830,000	6/13/2016	4.150%	0.01555%	0.00250%	0.00250%	0.00000%
Loan		40	Maple Leaf Plaza	Geauga	OH	44024	1973	2010	148,940	SF	84.5%	8/25/2016	$6,750,000	3/31/2016	5.200%	0.01555%	0.00250%	0.00250%	0.00000%
Loan		41	Tinley Pointe Centre	Cook	IL	60477	2006	N/A	18,214	SF	100.0%	7/1/2016	$6,340,000	5/6/2016	5.180%	0.01555%	0.00250%	0.00250%	0.00000%
Loan		42	Price Chopper Richfield Springs	Otsego	NY	13439	2005	N/A	36,900	SF	100.0%	9/1/2016	$5,900,000	4/25/2016	5.230%	0.01555%	0.00250%	0.00250%	0.00000%
Loan		43	West Plaza Shopping Center	Audrain	MO	65265	1963	2014	119,219	SF	95.2%	6/30/2016	$7,180,000	3/7/2016	5.280%	0.01555%	0.00250%	0.00250%	0.00000%
Loan		44	Belleayre Apartments	Tompkins	NY	14850	1920	2011	45	Units	100.0%	8/22/2016	$5,100,000	6/29/2016	4.700%	0.01555%	0.00250%	0.00250%	0.00000%
Loan		45	Dearborn Business Park	Franklin	OH	43085	1989	N/A	118,350	SF	99.9%	9/1/2016	$5,500,000	4/22/2016	4.543%	0.01555%	0.00250%	0.00250%	0.00000%
Loan		46	Bank of America Shopping Center	Palm Beach	FL	33426	1987	N/A	10,024	SF	100.0%	8/17/2016	$5,400,000	7/7/2016	5.000%	0.01555%	0.00250%	0.00250%	0.00000%
Loan		47	Tuller Ridge Business Park	Franklin	OH	43017	1990	N/A	72,595	SF	96.8%	6/1/2016	$4,950,000	4/22/2016	4.911%	0.01555%	0.00250%	0.00250%	0.00000%
Loan		48	Bayberry Crossing Shopping Center	Jackson	MO	64063	1986	2013-2015	54,547	SF	86.4%	7/1/2016	$5,600,000	7/11/2016	4.250%	0.09305%	0.00250%	0.08000%	0.00000%
Loan		49	8141 Hull Street Road	Chesterfield	VA	23235	1991	2011	27,700	SF	100.0%	9/1/2016	$3,700,000	8/25/2016	5.390%	0.01555%	0.00250%	0.00250%	0.00000%

A-1-3

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

				MORTGAGE LOAN CHARACTERISTICS
Property Flag	Footnotes	Loan ID	Property Name	Trustee Fee Rate	Operating Advisor Fee Rate	Asset Representations Reviewer Fee Rate	CREFC Fee Rate	Interest Accrual Basis	Seasoning (mos.)	ARD (Yes/No)	Original Term to Maturity (mos.)	Remaining Term to Maturity (mos.)	Original Interest-Only Period (mos.)	Remaining Interest-Only Period (mos.)	Original Amortization Term (mos.)	Remaining Amortization Term (mos.)	Note Date	First Payment Date	First P&I Payment Date (Partial IO Loans)	Maturity Date
Loan	4	1	Vertex Pharmaceuticals HQ	0.00675%	0.00000%	0.00056%	0.00050%	Actual/360	1	Yes	120	119	120	119	0	0	7/15/2016	9/6/2016	N/A	8/6/2026
Loan	4, 5, 6, 7	2	Easton Town Center	0.00675%	0.00000%	0.00056%	0.00050%	Actual/360	1	No	120	119	120	119	0	0	7/28/2016	9/5/2016	N/A	8/5/2026
Loan	4	3	Briarwood Mall	0.00675%	0.00488%	0.00056%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	8/15/2016	10/1/2016	N/A	9/1/2026
Loan	4, 8	4	Coconut Point	0.00675%	0.00000%	0.00056%	0.00050%	Actual/360	0	No	120	120	24	24	360	360	9/7/2016	11/1/2016	11/1/2018	10/1/2026
Loan		5	Bellevue Park Corporate Center	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	1	No	120	119	60	59	360	360	8/4/2016	9/6/2016	9/6/2021	8/6/2026
Loan	4, 7	6	Flagler Corporate Center	0.00675%	0.00632%	0.00056%	0.00050%	Actual/360	1	No	120	119	0	0	360	359	8/5/2016	9/6/2016	N/A	8/6/2026
Loan	7	7	Hilton Cocoa Beach	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	3	No	120	117	0	0	360	357	5/26/2016	7/6/2016	N/A	6/6/2026
Loan		8	Clemson Lofts Apartments	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	1	No	120	119	36	35	360	360	7/8/2016	9/1/2016	9/1/2019	8/1/2026
Loan	4, 9, 10, 11	9	Columbia Center	0.00675%	0.00000%	0.00056%	0.00050%	Actual/360	1	No	120	119	0	0	360	359	8/1/2016	9/6/2016	N/A	8/6/2026
Property		9.01	Columbia Center I
Property		9.02	Columbia Center II
Property		9.03	Columbia Center IV
Loan	10	10	Hamister Hospitality Portfolio	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	0	No	120	120	0	0	360	360	8/23/2016	10/1/2016	N/A	9/1/2026
Property		10.01	Hampton Inn Hazleton
Property		10.02	Residence Inn Hazleton
Property		10.03	Fairfield Inn & Suites Hazleton
Loan		11	Club Quarters - Washington, D.C.	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	1	No	120	119	0	0	360	359	7/19/2016	9/1/2016	N/A	8/1/2026
Loan	4, 9, 10	12	Simon Premium Outlets	0.00675%	0.00000%	0.00056%	0.00050%	Actual/360	3	No	120	117	0	0	360	357	6/1/2016	7/1/2016	N/A	6/1/2026
Property		12.01	Lee Premium Outlets
Property		12.02	Gaffney Premium Outlets
Property		12.03	Calhoun Premium Outlets
Loan	4	13	The Shops at Crystals	0.00675%	0.00000%	0.00056%	0.00050%	Actual/360	2	No	120	118	120	118	0	0	6/9/2016	8/1/2016	N/A	7/1/2026
Loan	4, 7	14	International Square	0.00675%	0.00000%	0.00056%	0.00050%	Actual/360	1	No	120	119	120	119	0	0	7/11/2016	9/10/2016	N/A	8/10/2026
Loan	12	15	Village at Main Street	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	8	No	120	112	24	16	360	360	12/17/2015	2/6/2016	2/6/2018	1/6/2026
Loan	9, 10	16	Space Park North & Old Stone Bridge	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	1	No	120	119	120	119	0	0	7/28/2016	9/1/2016	N/A	8/1/2026
Property		16.01	Space Park North
Property		16.02	Old Stone Bridge 1&2
Property		16.03	Old Stone Bridge 3 & 4
Loan		17	Ryan Plaza	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	8	No	120	112	24	16	360	360	1/4/2016	2/6/2016	2/6/2018	1/6/2026
Loan		18	Park Tower Long Beach	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	8/2/2016	10/1/2016	N/A	9/1/2026
Loan		19	Seminole Centre	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	4	No	120	116	24	20	360	360	4/15/2016	6/1/2016	6/1/2018	5/1/2026
Loan		20	170 Marcel Drive	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	11	No	120	109	0	0	360	349	9/8/2015	11/1/2015	N/A	10/1/2025
Loan	4	21	West LA Office - 1950 Sawtelle Boulevard	0.00675%	0.01345%	0.00056%	0.00050%	Actual/360	8	No	120	112	48	40	360	360	12/29/2015	2/6/2016	2/6/2020	1/6/2026
Loan		22	Residence Inn Greensboro Airport	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	2	No	120	118	0	0	300	298	7/1/2016	8/1/2016	N/A	7/1/2026
Loan		23	Carrington Place	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	0	No	120	120	36	36	360	360	8/22/2016	10/1/2016	10/1/2019	9/1/2026
Loan		24	Courtyard by Marriott Atlanta Airport West	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	9/6/2016	11/1/2016	N/A	10/1/2026
Loan		25	Scottsdale Design District	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	0	No	84	84	84	84	0	0	9/1/2016	10/1/2016	N/A	9/1/2023
Loan		26	Sierra Crest Center	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	0	No	120	120	0	0	300	300	8/8/2016	10/1/2016	N/A	9/1/2026
Loan		27	Hilton Garden Inn - Newport News	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	8	No	120	112	0	0	276	268	12/11/2015	2/1/2016	N/A	1/1/2026
Loan		28	Trexlertown Marketplace	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	6	No	120	114	0	0	360	354	2/5/2016	4/1/2016	N/A	3/1/2026
Loan		29	The Village by the Creek	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	0	No	120	120	24	24	360	360	8/26/2016	10/6/2016	10/6/2018	9/6/2026
Loan		30	Palm Ridge Plaza	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	0	No	120	120	60	60	360	360	8/10/2016	10/1/2016	10/1/2021	9/1/2026
Loan		31	Drake Crossing Shopping Center	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	0	No	120	120	0	0	360	360	9/1/2016	10/1/2016	N/A	9/1/2026
Loan		32	116th Street Centre	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	0	No	120	120	12	12	360	360	8/31/2016	10/6/2016	10/6/2017	9/6/2026
Loan		33	StorQuest - Glendale, AZ	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	1	No	120	119	120	119	0	0	7/8/2016	9/1/2016	N/A	8/1/2026
Loan		34	Canton Landings	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	1	No	120	119	24	23	360	360	8/1/2016	9/1/2016	9/1/2018	8/1/2026
Loan		35	Tarponwood Lake Apartments	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	2	No	120	118	0	0	360	358	6/20/2016	8/1/2016	N/A	7/1/2026
Loan		36	Galleria West Shopping Center	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	0	No	120	120	36	36	360	360	8/30/2016	10/1/2016	10/1/2019	9/1/2026
Loan	7	37	Imperial Plaza	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	0	No	120	120	24	24	360	360	9/1/2016	10/6/2016	10/6/2018	9/6/2026
Loan	10	38	Atlantic Self Storage Portfolio	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	0	No	120	120	24	24	360	360	8/25/2016	10/1/2016	10/1/2018	9/1/2026
Property		38.01	Highway 21 Self Storage
Property		38.02	Ulock & HCCS Self Storage
Property		38.03	Highway 280 Self Storage
Loan		39	StorQuest - West LA, CA	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	0	No	120	120	60	60	360	360	8/4/2016	10/1/2016	10/1/2021	9/1/2026
Loan		40	Maple Leaf Plaza	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	2	No	60	58	12	10	360	360	6/17/2016	8/1/2016	8/1/2017	7/1/2021
Loan		41	Tinley Pointe Centre	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	1	No	120	119	12	11	360	360	7/28/2016	9/1/2016	9/1/2017	8/1/2026
Loan		42	Price Chopper Richfield Springs	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	3	No	120	117	0	0	360	357	5/24/2016	7/1/2016	N/A	6/1/2026
Loan		43	West Plaza Shopping Center	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	4	No	120	116	0	0	360	356	4/11/2016	6/1/2016	N/A	5/1/2026
Loan		44	Belleayre Apartments	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	0	No	120	120	36	36	360	360	8/23/2016	10/1/2016	10/1/2019	9/1/2026
Loan		45	Dearborn Business Park	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	2	No	120	118	36	34	360	360	6/30/2016	8/1/2016	8/1/2019	7/1/2026
Loan		46	Bank of America Shopping Center	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	0	No	120	120	60	60	360	360	8/24/2016	10/1/2016	10/1/2021	9/1/2026
Loan		47	Tuller Ridge Business Park	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	2	No	84	82	24	22	360	360	6/30/2016	8/1/2016	8/1/2018	7/1/2023
Loan		48	Bayberry Crossing Shopping Center	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	0	No	120	120	0	0	360	360	8/11/2016	10/1/2016	N/A	9/1/2026
Loan		49	8141 Hull Street Road	0.00675%	0.00274%	0.00056%	0.00050%	Actual/360	10	No	60	50	0	0	240	230	10/15/2015	12/5/2015	N/A	11/5/2020

A-1-4

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

				MORTGAGE LOAN CHARACTERISTICS
Property Flag	Footnotes	Loan ID	Property Name	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	Maturity Date LTV Ratio	Grace Period to Late Charge (Days)	Grace Period to Default (Days)
Loan	4	1	Vertex Pharmaceuticals HQ	11/6/2028	$0.00	$183,225.50	$0	$2,198,706	Hard	Springing	No	N/A	N/A	6.31x	N/A	6.28x	35.5%	35.5%	0	0
Loan	4, 5, 6, 7	2	Easton Town Center	N/A	$0.00	$229,132.55	$0	$2,749,591	Hard	Springing	No	N/A	N/A	4.21x	N/A	4.02x	28.5%	28.5%	5	3
Loan	4	3	Briarwood Mall	N/A	$0.00	$194,700.46	$0	$2,336,406	Hard	Springing	No	Group 1	N/A	3.51x	N/A	3.34x	49.1%	49.1%	0	4
Loan	4, 8	4	Coconut Point	N/A	$284,825.80	$200,395.14	$3,417,910	$2,404,742	Hard	Springing	No	Group 1	1.54x	2.18x	1.39x	1.98x	67.1%	56.6%	0	0
Loan		5	Bellevue Park Corporate Center	N/A	$268,224.97	$196,309.48	$3,218,700	$2,355,714	Soft	Springing	No	N/A	1.76x	2.41x	1.62x	2.21x	64.7%	59.1%	0	0
Loan	4, 7	6	Flagler Corporate Center	N/A	$218,231.97	$0.00	$2,618,784	$0	Hard	Springing	No	N/A	1.70x	N/A	1.55x	N/A	63.6%	51.9%	0	0
Loan	7	7	Hilton Cocoa Beach	N/A	$207,372.92	$0.00	$2,488,475	$0	Soft	Springing	No	N/A	2.45x	N/A	2.18x	N/A	66.5%	55.2%	0	0
Loan		8	Clemson Lofts Apartments	N/A	$144,959.51	$103,923.61	$1,739,514	$1,247,083	Springing	Springing	No	N/A	1.49x	2.08x	1.45x	2.02x	69.8%	60.6%	0	0
Loan	4, 9, 10, 11	9	Columbia Center	N/A	$141,871.89	$0.00	$1,702,463	$0	Hard	Springing	No	N/A	1.67x	N/A	1.53x	N/A	68.5%	55.6%	0	0
Property		9.01	Columbia Center I
Property		9.02	Columbia Center II
Property		9.03	Columbia Center IV
Loan	10	10	Hamister Hospitality Portfolio	N/A	$142,105.02	$0.00	$1,705,260	$0	Hard	Springing	No	N/A	1.87x	N/A	1.68x	N/A	70.0%	56.9%	5	5
Property		10.01	Hampton Inn Hazleton
Property		10.02	Residence Inn Hazleton
Property		10.03	Fairfield Inn & Suites Hazleton
Loan		11	Club Quarters - Washington, D.C.	N/A	$130,262.99	$0.00	$1,563,156	$0	Springing	Springing	No	N/A	2.47x	N/A	2.24x	N/A	49.2%	39.5%	0	4
Loan	4, 9, 10	12	Simon Premium Outlets	N/A	$121,787.82	$0.00	$1,461,454	$0	Hard	Springing	No	Group 1	2.78x	N/A	2.55x	N/A	46.8%	37.6%	0	4
Property		12.01	Lee Premium Outlets
Property		12.02	Gaffney Premium Outlets
Property		12.03	Calhoun Premium Outlets
Loan	4	13	The Shops at Crystals	N/A	$0.00	$63,266.67	$0	$759,200	Hard	Springing	No	Group 1	N/A	3.41x	N/A	3.28x	34.8%	34.8%	0	0
Loan	4, 7	14	International Square	N/A	$0.00	$61,086.81	$0	$733,042	Hard	Springing	No	N/A	N/A	4.74x	N/A	4.31x	32.6%	32.6%	0	0
Loan	12	15	Village at Main Street	N/A	$106,896.55	$84,482.29	$1,282,759	$1,013,788	Hard	Springing	No	N/A	1.29x	1.63x	1.20x	1.52x	75.0%	65.1%	0	0
Loan	9, 10	16	Space Park North & Old Stone Bridge	N/A	$0.00	$68,707.87	$0	$824,494	Springing	Springing	No	N/A	N/A	2.68x	N/A	2.16x	62.5%	62.5%	0	5
Property		16.01	Space Park North
Property		16.02	Old Stone Bridge 1&2
Property		16.03	Old Stone Bridge 3 & 4
Loan		17	Ryan Plaza	N/A	$94,286.33	$74,402.55	$1,131,436	$892,831	Springing	Springing	No	N/A	1.32x	1.67x	1.28x	1.62x	72.9%	63.3%	0	0
Loan		18	Park Tower Long Beach	N/A	$0.00	$56,033.51	$0	$672,402	Springing	Springing	No	N/A	N/A	2.87x	N/A	2.59x	64.9%	64.9%	5	4
Loan		19	Seminole Centre	N/A	$81,442.47	$64,635.42	$977,310	$775,625	Springing	Springing	No	Group 2	1.63x	2.05x	1.50x	1.89x	70.1%	60.9%	7	7
Loan		20	170 Marcel Drive	N/A	$80,340.00	$0.00	$964,080	$0	Hard	Springing	No	N/A	1.57x	N/A	1.42x	N/A	56.3%	47.0%	7	7
Loan	4	21	West LA Office - 1950 Sawtelle Boulevard	N/A	$75,755.10	$59,971.53	$909,061	$719,658	Springing	Springing	No	N/A	1.24x	1.56x	1.18x	1.49x	67.2%	61.0%	0	0
Loan		22	Residence Inn Greensboro Airport	N/A	$80,219.57	$0.00	$962,635	$0	Springing	Springing	No	N/A	1.88x	N/A	1.72x	N/A	64.3%	48.1%	7	7
Loan		23	Carrington Place	N/A	$67,082.26	$48,387.85	$804,987	$580,654	Springing	Springing	No	N/A	1.47x	2.04x	1.42x	1.97x	75.0%	65.2%	7	7
Loan		24	Courtyard by Marriott Atlanta Airport West	N/A	$0.00	$37,499.10	$0	$449,989	Hard	Springing	No	N/A	N/A	3.22x	N/A	2.84x	62.9%	62.9%	0	5
Loan		25	Scottsdale Design District	N/A	$0.00	$35,570.60	$0	$426,847	Soft	Springing	No	N/A	N/A	3.24x	N/A	2.95x	52.4%	52.4%	5	5
Loan		26	Sierra Crest Center	N/A	$45,823.71	$0.00	$549,885	$0	Springing	Springing	No	N/A	1.70x	N/A	1.55x	N/A	64.8%	47.6%	5	4
Loan		27	Hilton Garden Inn - Newport News	N/A	$52,673.50	$0.00	$632,082	$0	Springing	Springing	No	N/A	1.71x	N/A	1.38x	N/A	65.5%	47.9%	7	7
Loan		28	Trexlertown Marketplace	N/A	$41,117.19	$0.00	$493,406	$0	Springing	Springing	No	Group 2	1.39x	N/A	1.35x	N/A	75.5%	62.4%	5	4
Loan		29	The Village by the Creek	N/A	$39,349.90	$30,416.67	$472,199	$365,000	Springing	Springing	No	N/A	1.42x	1.84x	1.35x	1.75x	71.8%	61.9%	0	0
Loan		30	Palm Ridge Plaza	N/A	$33,929.41	$23,862.30	$407,153	$286,348	Springing	Springing	No	N/A	1.76x	2.50x	1.65x	2.35x	68.3%	62.0%	5	5
Loan		31	Drake Crossing Shopping Center	N/A	$34,929.33	$0.00	$419,152	$0	Hard	Springing	No	N/A	1.46x	N/A	1.35x	N/A	64.2%	51.8%	7	7
Loan		32	116th Street Centre	N/A	$36,515.06	$28,172.66	$438,181	$338,072	Hard	Springing	No	N/A	1.63x	2.11x	1.51x	1.96x	69.8%	58.6%	0	0
Loan		33	StorQuest - Glendale, AZ	N/A	$0.00	$24,590.19	$0	$295,082	Springing	Springing	No	Group 3	N/A	2.14x	N/A	2.10x	63.4%	63.4%	5	4
Loan		34	Canton Landings	N/A	$33,947.92	$25,473.96	$407,375	$305,688	Springing	Springing	No	N/A	1.92x	2.56x	1.80x	2.40x	72.0%	61.7%	7	7
Loan		35	Tarponwood Lake Apartments	N/A	$32,787.88	$0.00	$393,455	$0	Springing	Springing	No	N/A	1.63x	N/A	1.53x	N/A	74.6%	61.0%	7	7
Loan		36	Galleria West Shopping Center	N/A	$29,838.46	$21,122.69	$358,062	$253,472	Springing	Springing	No	N/A	1.88x	2.65x	1.74x	2.45x	67.4%	58.4%	0	5
Loan	7	37	Imperial Plaza	N/A	$28,307.78	$21,668.17	$339,693	$260,018	Soft	Springing	No	N/A	1.63x	2.12x	1.45x	1.89x	73.8%	63.5%	0	0
Loan	10	38	Atlantic Self Storage Portfolio	N/A	$25,417.56	$18,568.33	$305,011	$222,820	Springing	Springing	No	N/A	2.08x	2.85x	2.00x	2.74x	67.1%	57.1%	5	4
Property		38.01	Highway 21 Self Storage
Property		38.02	Ulock & HCCS Self Storage
Property		38.03	Highway 280 Self Storage
Loan		39	StorQuest - West LA, CA	N/A	$23,819.06	$17,181.19	$285,829	$206,174	Springing	Springing	No	Group 3	1.62x	2.24x	1.60x	2.22x	62.6%	57.0%	5	4
Loan		40	Maple Leaf Plaza	N/A	$25,533.66	$20,429.86	$306,404	$245,158	Hard	Springing	No	N/A	1.74x	2.17x	1.66x	2.08x	68.9%	65.0%	7	7
Loan		41	Tinley Pointe Centre	N/A	$25,202.30	$20,132.45	$302,428	$241,589	Springing	Springing	No	N/A	1.37x	1.72x	1.30x	1.63x	72.6%	61.7%	7	7
Loan		42	Price Chopper Richfield Springs	N/A	$23,691.52	$0.00	$284,298	$0	Springing	Springing	No	N/A	1.41x	N/A	1.36x	N/A	72.6%	60.5%	7	7
Loan		43	West Plaza Shopping Center	N/A	$21,885.50	$0.00	$262,626	$0	Springing	Springing	No	N/A	2.44x	N/A	2.24x	N/A	54.8%	45.7%	7	7
Loan		44	Belleayre Apartments	N/A	$18,800.62	$14,395.11	$225,607	$172,741	Springing	Springing	No	N/A	1.42x	1.86x	1.37x	1.79x	71.1%	62.6%	7	7
Loan		45	Dearborn Business Park	N/A	$17,976.29	$13,549.60	$215,715	$162,595	Springing	Springing	No	Group 4	2.31x	3.06x	1.85x	2.46x	64.2%	56.4%	5	4
Loan		46	Bank of America Shopping Center	N/A	$17,715.11	$13,940.97	$212,581	$167,292	Springing	Springing	No	N/A	1.51x	1.92x	1.43x	1.82x	61.1%	56.4%	5	5
Loan		47	Tuller Ridge Business Park	N/A	$17,456.34	$13,630.58	$209,476	$163,567	Springing	Springing	No	Group 4	2.08x	2.67x	1.76x	2.26x	66.4%	61.2%	5	4
Loan		48	Bayberry Crossing Shopping Center	N/A	$13,774.32	$0.00	$165,292	$0	N/A	N/A	No	N/A	2.81x	N/A	2.44x	N/A	50.0%	40.2%	5	5
Loan		49	8141 Hull Street Road	N/A	$14,315.48	$0.00	$171,786	$0	N/A	N/A	No	N/A	1.69x	N/A	1.25x	N/A	55.5%	48.1%	5	0

A-1-5

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

				MORTGAGE LOAN CHARACTERISTICS			MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS
Property Flag	Footnotes	Loan ID	Property Name	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	Second Most Recent NOI Date	Second Most Recent NOI Debt Yield	Most Recent Revenues	Most Recent Expenses
Loan	4	1	Vertex Pharmaceuticals HQ	Sixth	LO(24);YM0.5(1);DEF/YM0.5(88);O(7)	A	N/A	N/A	N/A	N/A	N/A	$54,061,350	$10,133,318	$43,928,033	12/31/2014	10.3%	$88,180,123	$17,255,195
Loan	4, 5, 6, 7	2	Easton Town Center	Fifth	YM1(25);DEF/YM1(88);O(7)	B	$74,937,618	$27,593,401	$47,344,217	12/31/2014	14.0%	$76,321,753	$28,187,578	$48,134,175	12/31/2015	14.3%	$77,042,098	$27,974,389
Loan	4	3	Briarwood Mall	First	LO(24);DEF(89);O(7)		$26,455,795	$7,392,111	$19,063,684	12/31/2014	11.6%	$26,901,911	$7,447,365	$19,454,546	12/31/2015	11.8%	$27,001,031	$7,278,731
Loan	4, 8	4	Coconut Point	First	LO(23);DEF(90);O(7)		$25,948,689	$8,965,282	$16,983,407	12/31/2014	8.9%	$26,709,042	$9,069,268	$17,639,774	12/31/2015	9.3%	$26,885,810	$8,988,453
Loan		5	Bellevue Park Corporate Center	Sixth	LO(25);DEF(91);O(4)		$8,434,816	$3,501,597	$4,933,219	2/28/2015 TTM	9.1%	$8,821,014	$3,537,558	$5,283,456	12/31/2015	9.7%	$9,039,026	$3,458,303
Loan	4, 7	6	Flagler Corporate Center	Sixth	LO(25);DEF(90);O(5)		N/A	N/A	N/A	N/A	N/A	$9,263,127	$3,334,310	$5,928,817	12/31/2015	7.7%	$9,496,728	$4,153,598
Loan	7	7	Hilton Cocoa Beach	Sixth	LO(27);DEF/YM1(88);O(5)	C	$11,989,972	$8,846,995	$3,142,977	12/31/2014	8.3%	$16,001,597	$10,794,967	$5,206,630	12/31/2015	13.7%	$17,346,466	$11,357,246
Loan		8	Clemson Lofts Apartments	First	LO(25);DEF(91);O(4)		N/A	N/A	N/A	N/A	N/A	$2,793,009	$1,039,781	$1,753,228	12/31/2015	5.8%	$3,856,085	$1,080,118
Loan	4, 9, 10, 11	9	Columbia Center	Sixth	LO(25);DEF(91);O(4)		$12,867,210	$5,404,564	$7,462,646	12/31/2014	11.4%	$12,792,143	$5,523,851	$7,268,292	12/31/2015	11.1%	$12,439,230	$5,533,130
Property		9.01	Columbia Center I				$7,167,963	$2,797,288	$4,370,675	12/31/2014		$7,328,167	$2,938,898	$4,389,269	12/31/2015		$7,228,877	$2,952,605
Property		9.02	Columbia Center II				$5,699,247	$2,607,276	$3,091,971	12/31/2014		$5,463,976	$2,584,953	$2,879,023	12/31/2015		$5,210,353	$2,580,525
Property		9.03	Columbia Center IV				N/A	N/A	N/A	12/31/2014		N/A	N/A	N/A	12/31/2015		N/A	N/A
Loan	10	10	Hamister Hospitality Portfolio	First	LO(24);DEF(92);O(4)		$8,414,717	$5,313,220	$3,101,497	12/31/2014	11.2%	$8,223,932	$5,047,390	$3,176,542	12/31/2015	11.5%	$8,071,445	$5,109,103
Property		10.01	Hampton Inn Hazleton				$3,197,439	$1,965,725	$1,231,714	12/31/2014		$3,086,266	$1,882,316	$1,203,950	12/31/2015		$3,010,950	$1,912,556
Property		10.02	Residence Inn Hazleton				$2,753,025	$1,702,291	$1,050,734	12/31/2014		$2,758,599	$1,588,330	$1,170,269	12/31/2015		$2,684,289	$1,612,588
Property		10.03	Fairfield Inn & Suites Hazleton				$2,464,253	$1,645,204	$819,049	12/31/2014		$2,379,067	$1,576,744	$802,323	12/31/2015		$2,376,206	$1,583,959
Loan		11	Club Quarters - Washington, D.C.	First	LO(25);YM1(91);O(4)	D	$8,848,684	$4,670,100	$4,178,584	12/31/2014	15.7%	$9,321,209	$5,187,595	$4,133,614	12/31/2015	15.5%	$9,241,471	$5,208,705
Loan	4, 9, 10	12	Simon Premium Outlets	First	LO(27);DEF(86);O(7)		$24,527,648	$7,147,919	$17,379,729	12/31/2014	16.6%	$24,839,795	$6,976,569	$17,863,226	12/31/2015	17.1%	$25,631,924	$6,890,848
Property		12.01	Lee Premium Outlets				$10,703,151	$3,085,805	$7,617,346	12/31/2014		$10,978,548	$3,038,663	$7,939,885	12/31/2015		$11,072,044	$2,927,114
Property		12.02	Gaffney Premium Outlets				$8,853,837	$2,770,460	$6,083,377	12/31/2014		$8,783,797	$2,651,399	$6,132,398	12/31/2015		$9,178,107	$2,687,243
Property		12.03	Calhoun Premium Outlets				$4,970,660	$1,291,654	$3,679,006	12/31/2014		$5,077,450	$1,286,507	$3,790,943	12/31/2015		$5,381,773	$1,276,491
Loan	4	13	The Shops at Crystals	First	LO(26);DEF(87);O(7)		$58,100,295	$18,045,943	$40,054,352	12/31/2013	10.5%	$62,646,345	$19,004,031	$43,642,314	12/31/2014	11.4%	$65,203,201	$18,826,390
Loan	4, 7	14	International Square	Tenth	LO(25);DEF(88);O(7)		$63,052,635	$23,027,148	$40,025,487	12/31/2014	16.2%	$61,978,680	$24,763,705	$37,214,975	12/31/2015	15.1%	$60,284,478	$24,782,104
Loan	12	15	Village at Main Street	Sixth	LO(32);DEF(81);O(7)		$1,997,592	$600,525	$1,397,068	12/31/2014	7.1%	$2,051,496	$689,980	$1,361,516	12/31/2015	6.9%	$2,250,047	$636,058
Loan	9, 10	16	Space Park North & Old Stone Bridge	First	LO(25);DEF(91);O(4)		$3,411,175	$1,037,163	$2,374,012	12/31/2014	12.5%	$3,154,171	$1,145,881	$2,008,290	12/31/2015	10.6%	$3,570,254	$1,177,462
Property		16.01	Space Park North				$2,411,042	$736,415	$1,674,627	12/31/2014		$2,434,825	$796,567	$1,638,258	12/31/2015		$2,574,410	$801,595
Property		16.02	Old Stone Bridge 1&2				$737,822	$232,891	$504,931	12/31/2014		$449,262	$275,299	$173,963	12/31/2015		$701,042	$298,660
Property		16.03	Old Stone Bridge 3 & 4				$262,311	$67,857	$194,455	12/31/2014		$270,084	$74,015	$196,069	12/31/2015		$294,802	$77,207
Loan		17	Ryan Plaza	Sixth	LO(32);DEF(84);O(4)		$1,756,544	$426,083	$1,330,460	12/31/2014	7.6%	$1,775,185	$483,716	$1,291,469	12/31/2015	7.4%	$1,962,775	$519,081
Loan		18	Park Tower Long Beach	First	LO(24);YM1(92);O(4)	E	$2,587,877	$1,200,571	$1,387,306	12/31/2014	8.3%	$2,563,023	$1,186,124	$1,376,899	12/31/2015	8.2%	$2,781,775	$1,149,237
Loan		19	Seminole Centre	First	LO(24);YM1(92);O(4)	F	$1,775,987	$459,592	$1,316,395	12/31/2014	8.8%	$1,983,631	$496,943	$1,486,688	12/31/2015	9.9%	$1,960,042	$636,968
Loan		20	170 Marcel Drive	First	LO(35);DEF(82);O(3)		$2,787,605	$814,672	$1,972,933	12/31/2014	13.3%	$2,794,357	$831,731	$1,962,626	12/31/2015	13.3%	$2,793,004	$840,065
Loan	4	21	West LA Office - 1950 Sawtelle Boulevard	Sixth	LO(24);YM1(89);O(7)	G	$2,987,919	$1,572,490	$1,415,429	12/31/2014	3.9%	$3,243,762	$1,677,874	$1,565,888	10/31/2015 T-10 Ann.	4.3%	$3,795,415	$985,318
Loan		22	Residence Inn Greensboro Airport	First	LO(26);DEF(90);O(4)		$3,894,966	$1,796,814	$2,098,152	12/31/2014	15.0%	$3,844,351	$1,879,837	$1,964,514	12/31/2015	14.1%	$3,856,297	$1,848,724
Loan		23	Carrington Place	First	LO(24);DEF(92);O(4)		$1,703,655	$659,659	$1,043,996	12/31/2014	7.6%	$1,768,849	$745,760	$1,023,089	12/31/2015	7.4%	$1,666,870	$798,042
Loan		24	Courtyard by Marriott Atlanta Airport West	First	LO(23);DEF(93);O(4)		$3,644,646	$2,420,144	$1,224,502	12/31/2014	11.9%	$4,319,645	$2,757,961	$1,561,684	12/31/2015	15.2%	$4,315,109	$2,800,817
Loan		25	Scottsdale Design District	First	LO(24);DEF(35);O(25)		$1,316,732	$407,486	$909,246	12/31/2014	9.1%	$1,485,886	$446,135	$1,039,751	12/31/2015	10.4%	$1,651,355	$361,005
Loan		26	Sierra Crest Center	First	LO(24);DEF(92);O(4)		$1,353,331	$555,717	$797,614	12/31/2014	9.6%	$1,163,018	$538,288	$624,730	12/31/2015	7.5%	$1,122,718	$554,406
Loan		27	Hilton Garden Inn - Newport News	First	LO(32);DEF(85);O(3)		$3,142,449	$2,130,286	$1,012,163	12/31/2014	12.4%	$3,202,885	$2,255,797	$947,088	12/31/2015	11.6%	$3,364,452	$2,377,306
Loan		28	Trexlertown Marketplace	First	LO(30);YM1(86);O(4)	H	$1,203,531	$526,867	$676,664	12/31/2014	8.8%	$1,233,076	$555,387	$677,689	12/31/2015	8.8%	$1,348,670	$543,540
Loan		29	The Village by the Creek	Sixth	LO(24);YM1(92);O(4)	I	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	Palm Ridge Plaza	First	LO(24);DEF(92);O(4)		$820,635	$163,714	$656,921	12/31/2013	9.2%	$851,696	$155,289	$696,407	12/31/2014	9.7%	$853,403	$138,341
Loan		31	Drake Crossing Shopping Center	First	LO(24);YM1(93);O(3)	J	$847,010	$300,976	$546,034	12/31/2013	7.8%	$872,200	$318,350	$553,850	12/31/2014	7.9%	$940,570	$299,586
Loan		32	116th Street Centre	Sixth	LO(24);DEF(92);O(4)		$652,739	$263,036	$389,703	12/31/2014	5.6%	$905,173	$264,101	$641,072	12/31/2015	9.2%	$834,089	$255,726
Loan		33	StorQuest - Glendale, AZ	First	LO(25);DEF(90);O(5)		$907,737	$354,983	$552,754	12/31/2014	8.1%	$904,759	$315,304	$589,455	12/31/2015	8.7%	$916,906	$329,128
Loan		34	Canton Landings	First	LO(25);DEF(92);O(3)		$1,047,422	$271,940	$775,482	12/31/2014	11.6%	$1,022,083	$246,231	$775,852	12/31/2015	11.6%	$1,044,556	$241,019
Loan		35	Tarponwood Lake Apartments	First	LO(26);DEF(91);O(3)		$1,061,909	$502,624	$559,285	12/31/2014	8.9%	$1,130,191	$507,693	$622,498	12/31/2015	9.9%	$1,171,799	$515,949
Loan		36	Galleria West Shopping Center	First	LO(24);DEF(92);O(4)		$1,045,176	$405,268	$639,908	12/31/2014	10.2%	$1,076,410	$387,917	$688,494	12/31/2015	11.0%	$1,000,656	$401,740
Loan	7	37	Imperial Plaza	Sixth	LO(24);DEF(91);O(5)		$814,869	$333,108	$481,762	12/31/2014	8.8%	$683,559	$195,897	$487,661	12/31/2015	8.9%	$746,845	$173,471
Loan	10	38	Atlantic Self Storage Portfolio	First	LO(24);DEF(88);O(8)		$872,594	$261,266	$611,328	12/31/2014	11.8%	$899,317	$320,433	$578,884	12/31/2015	11.2%	$993,499	$452,076
Property		38.01	Highway 21 Self Storage				$518,319	$138,304	$380,015	12/31/2014		$514,080	$153,756	$360,324	12/31/2015		$591,804	$245,599
Property		38.02	Ulock & HCCS Self Storage				$228,259	$77,029	$151,230	12/31/2014		$249,812	$95,579	$154,233	12/31/2015		$254,343	$128,314
Property		38.03	Highway 280 Self Storage				$126,016	$45,933	$80,083	12/31/2014		$135,425	$71,098	$64,327	12/31/2015		$147,352	$78,163
Loan		39	StorQuest - West LA, CA	First	LO(24);DEF(91);O(5)		$678,339	$269,612	$408,727	12/31/2014	8.3%	$708,391	$278,918	$429,473	12/31/2015	8.8%	$725,859	$268,753
Loan		40	Maple Leaf Plaza	First	LO(26);DEF(32);O(2)		$837,594	$232,104	$605,490	12/31/2013	13.0%	$798,168	$260,090	$538,078	12/31/2014	11.6%	$858,112	$250,161
Loan		41	Tinley Pointe Centre	First	LO(25);DEF(92);O(3)		$659,182	$244,620	$414,562	12/31/2014	9.0%	$691,060	$253,148	$437,912	12/31/2015	9.5%	$709,924	$258,440
Loan		42	Price Chopper Richfield Springs	First	LO(27);DEF(89);O(4)		$608,164	$201,633	$406,531	12/31/2013	9.5%	$599,008	$189,281	$409,727	12/31/2014	9.6%	$616,478	$184,241
Loan		43	West Plaza Shopping Center	First	LO(28);DEF(88);O(4)		$897,272	$172,524	$724,748	12/31/2013	18.4%	$840,261	$212,265	$627,996	12/31/2014	16.0%	$881,992	$187,614
Loan		44	Belleayre Apartments	First	LO(24);DEF(93);O(3)		$579,355	$333,986	$245,369	12/31/2014	6.8%	$594,723	$314,032	$280,691	12/31/2015	7.7%	$608,851	$280,667
Loan		45	Dearborn Business Park	First	LO(26);DEF(90);O(4)		$858,408	$285,760	$572,648	12/31/2014	16.2%	$821,402	$276,528	$544,874	12/31/2015	15.4%	$838,014	$243,195
Loan		46	Bank of America Shopping Center	First	LO(24);DEF(92);O(4)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$358,519	$84,065
Loan		47	Tuller Ridge Business Park	First	LO(26);DEF(54);O(4)		$707,643	$260,164	$447,479	12/31/2014	13.6%	$740,287	$232,885	$507,402	12/31/2015	15.4%	$727,475	$213,773
Loan		48	Bayberry Crossing Shopping Center	First	LO(24);DEF(92);O(4)		$586,785	$262,204	$324,581	12/31/2013	11.6%	$654,307	$264,094	$390,213	12/31/2014	13.9%	$702,627	$268,240
Loan		49	8141 Hull Street Road	Fifth	YM2(57);O(3)	K	$307,206	$10,982	$296,224	12/31/2014	14.4%	$315,439	$22,103	$293,336	12/31/2015	14.3%	$319,616	$14,550

A-1-6

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

				MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS
Property Flag	Footnotes	Loan ID	Property Name	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	4	1	Vertex Pharmaceuticals HQ	$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, 7	2	Easton Town Center	$49,067,709	4/30/2016 TTM	14.5%	95.2%	$78,773,625	$26,733,883	$52,039,741	15.4%	$325,768	$1,954,610	$49,759,363	14.7%
Loan	4	3	Briarwood Mall	$19,722,300	6/30/2016 TTM	12.0%	94.8%	$26,770,446	$7,456,960	$19,313,485	11.7%	$65,102	$854,031	$18,394,351	11.1%
Loan	4, 8	4	Coconut Point	$17,897,357	6/30/2016 TTM	9.4%	88.4%	$25,908,550	$9,273,941	$16,634,609	8.8%	$292,786	$1,254,797	$15,087,026	7.9%
Loan		5	Bellevue Park Corporate Center	$5,580,723	5/31/2016 TTM	10.3%	92.9%	$9,096,616	$3,422,272	$5,674,344	10.4%	$76,276	$391,707	$5,206,362	9.6%
Loan	4, 7	6	Flagler Corporate Center	$5,343,131	5/31/2016 TTM	6.9%	77.5%	$12,130,786	$3,947,359	$8,183,427	10.6%	$95,223	$634,818	$7,453,386	9.7%
Loan	7	7	Hilton Cocoa Beach	$5,989,220	6/30/2016 TTM	15.8%	81.6%	$17,272,219	$11,164,546	$6,107,673	16.1%	$690,889	$0	$5,416,784	14.3%
Loan		8	Clemson Lofts Apartments	$2,775,967	5/31/2016 TTM	9.3%	95.0%	$4,359,862	$1,771,046	$2,588,816	8.6%	$69,600	$0	$2,519,216	8.4%
Loan	4, 9, 10, 11	9	Columbia Center	$6,906,100	5/31/2016 TTM	10.6%	81.7%	$12,440,665	$5,789,451	$6,651,214	10.2%	$123,660	$441,375	$6,086,179	9.3%
Property		9.01	Columbia Center I	$4,276,272	5/31/2016 TTM		90.2%	$6,915,033	$2,891,179	$4,023,854		$58,645	$231,395	$3,733,814
Property		9.02	Columbia Center II	$2,629,828	5/31/2016 TTM		71.1%	$4,934,496	$2,571,768	$2,362,728		$57,873	$180,169	$2,124,686
Property		9.03	Columbia Center IV	N/A	N/A		100.0%	$591,137	$326,504	$264,633		$7,143	$29,811	$227,679
Loan	10	10	Hamister Hospitality Portfolio	$2,962,342	7/31/2016 TTM	10.7%	68.3%	$8,071,445	$4,879,214	$3,192,231	11.5%	$322,858	$0	$2,869,373	10.4%
Property		10.01	Hampton Inn Hazleton	$1,098,394	7/31/2016 TTM		68.0%	$3,010,950	$1,836,159	$1,174,792		$120,438	$0	$1,054,354
Property		10.02	Residence Inn Hazleton	$1,071,701	7/31/2016 TTM		65.5%	$2,684,289	$1,528,093	$1,156,196		$107,372	$0	$1,048,824
Property		10.03	Fairfield Inn & Suites Hazleton	$792,247	7/31/2016 TTM		71.0%	$2,376,206	$1,514,963	$861,243		$95,048	$0	$766,195
Loan		11	Club Quarters - Washington, D.C.	$4,032,766	6/30/2016 TTM	15.2%	91.5%	$9,216,773	$5,349,530	$3,867,243	14.5%	$368,671	$0	$3,498,572	13.2%
Loan	4, 9, 10	12	Simon Premium Outlets	$18,741,076	7/31/2016 TTM	17.9%	89.5%	$24,497,300	$7,416,196	$17,081,104	16.3%	$211,429	$1,194,140	$15,675,535	15.0%
Property		12.01	Lee Premium Outlets	$8,144,930	7/31/2016 TTM		91.1%	$10,562,640	$3,232,812	$7,329,828		$71,944	$474,057	$6,783,827
Property		12.02	Gaffney Premium Outlets	$6,490,864	7/31/2016 TTM		87.3%	$8,585,481	$2,831,998	$5,753,483		$75,969	$429,486	$5,248,028
Property		12.03	Calhoun Premium Outlets	$4,105,282	7/31/2016 TTM		90.2%	$5,349,179	$1,351,386	$3,997,793		$63,516	$290,597	$3,643,680
Loan	4	13	The Shops at Crystals	$46,376,811	12/31/2015	12.1%	91.9%	$64,805,737	$15,337,868	$49,467,869	12.9%	$41,972	$1,815,657	$47,610,240	12.4%
Loan	4, 7	14	International Square	$35,502,374	3/31/2016 TTM	14.4%	95.0%	$66,829,397	$23,946,047	$42,883,351	17.4%	$289,784	$3,626,417	$38,967,149	15.8%
Loan	12	15	Village at Main Street	$1,613,989	6/30/2016 TTM	8.2%	94.0%	$2,307,143	$655,072	$1,652,072	8.3%	$16,580	$90,860	$1,544,632	7.8%
Loan	9, 10	16	Space Park North & Old Stone Bridge	$2,392,792	5/31/2016 TTM	12.6%	82.1%	$3,442,016	$1,232,872	$2,209,144	11.6%	$95,769	$331,257	$1,782,118	9.4%
Property		16.01	Space Park North	$1,772,815	5/31/2016 TTM		76.4%	$2,322,654	$833,859	$1,488,795		$70,732	$233,416	$1,184,647
Property		16.02	Old Stone Bridge 1&2	$402,382	5/31/2016 TTM		100.0%	$823,645	$316,028	$507,617		$20,537	$78,041	$409,040
Property		16.03	Old Stone Bridge 3 & 4	$217,595	5/31/2016 TTM		92.4%	$295,717	$82,985	$212,731		$4,500	$19,800	$188,431
Loan		17	Ryan Plaza	$1,443,694	5/31/2016 TTM	8.2%	95.0%	$1,975,199	$484,471	$1,490,729	8.5%	$6,920	$34,601	$1,449,207	8.3%
Loan		18	Park Tower Long Beach	$1,632,538	6/30/2016 TTM	9.7%	90.0%	$3,191,991	$1,260,749	$1,931,242	11.5%	$23,903	$162,964	$1,744,375	10.4%
Loan		19	Seminole Centre	$1,323,074	7/1/2016 TTM	8.8%	86.7%	$2,149,180	$556,775	$1,592,405	10.6%	$24,025	$102,880	$1,465,500	9.8%
Loan		20	170 Marcel Drive	$1,952,939	6/30/2016 TTM	13.2%	95.0%	$2,352,100	$837,301	$1,514,799	10.2%	$17,062	$133,296	$1,364,441	9.2%
Loan	4	21	West LA Office - 1950 Sawtelle Boulevard	$2,810,096	6/30/2016 T-6 Ann.	7.7%	93.5%	$4,532,565	$1,605,226	$2,927,340	8.0%	$27,788	$112,936	$2,786,616	7.6%
Loan		22	Residence Inn Greensboro Airport	$2,007,573	3/1/2016 TTM	14.4%	79.2%	$3,844,386	$2,036,436	$1,807,950	13.0%	$153,775	$0	$1,654,175	11.9%
Loan		23	Carrington Place	$868,828	4/30/2016 TTM	6.3%	94.1%	$1,886,589	$700,717	$1,185,872	8.6%	$44,619	$0	$1,141,254	8.3%
Loan		24	Courtyard by Marriott Atlanta Airport West	$1,514,292	5/31/2016 TTM	14.8%	76.3%	$4,315,109	$2,864,497	$1,450,612	14.2%	$172,604	$0	$1,278,008	12.5%
Loan		25	Scottsdale Design District	$1,290,350	6/30/2016 TTM	12.9%	92.5%	$1,780,428	$397,809	$1,382,619	13.8%	$21,930	$103,073	$1,257,615	12.6%
Loan		26	Sierra Crest Center	$568,312	5/31/2016 TTM	6.8%	90.0%	$1,522,109	$587,236	$934,873	11.3%	$16,979	$63,856	$854,038	10.3%
Loan		27	Hilton Garden Inn - Newport News	$987,146	5/31/2016 TTM	12.1%	72.7%	$3,233,953	$2,155,189	$1,078,763	13.2%	$204,386	$0	$874,377	10.7%
Loan		28	Trexlertown Marketplace	$805,130	6/30/2016 T-6 Ann.	10.5%	96.2%	$1,251,175	$566,246	$684,929	8.9%	$4,806	$13,419	$666,704	8.7%
Loan		29	The Village by the Creek	N/A	N/A	N/A	95.9%	$879,934	$209,372	$670,562	8.9%	$5,326	$26,632	$638,603	8.5%
Loan		30	Palm Ridge Plaza	$715,062	12/31/2015	10.0%	94.1%	$857,546	$142,527	$715,019	10.0%	$4,407	$37,900	$672,712	9.4%
Loan		31	Drake Crossing Shopping Center	$640,984	12/31/2015	9.2%	90.0%	$974,215	$360,280	$613,935	8.8%	$14,054	$34,122	$565,759	8.1%
Loan		32	116th Street Centre	$578,363	4/30/2016 TTM	8.3%	94.2%	$966,937	$253,497	$713,440	10.2%	$6,720	$45,063	$661,656	9.5%
Loan		33	StorQuest - Glendale, AZ	$587,778	4/30/2016 TTM	8.6%	87.5%	$930,054	$297,330	$632,724	9.3%	$11,609	$0	$621,115	9.1%
Loan		34	Canton Landings	$803,537	5/31/2016 TTM	12.0%	94.4%	$1,046,107	$262,281	$783,826	11.7%	$11,843	$37,874	$734,110	11.0%
Loan		35	Tarponwood Lake Apartments	$655,850	4/30/2016 TTM	10.4%	95.0%	$1,166,760	$523,856	$642,904	10.2%	$39,647	$0	$603,258	9.6%
Loan		36	Galleria West Shopping Center	$598,916	7/15/2016 TTM	9.6%	88.9%	$1,017,056	$344,147	$672,908	10.8%	$9,587	$41,824	$621,497	9.9%
Loan	7	37	Imperial Plaza	$573,375	6/30/2016 TTM	10.5%	95.0%	$767,518	$215,343	$552,175	10.1%	$20,548	$40,353	$491,274	9.0%
Loan	10	38	Atlantic Self Storage Portfolio	$541,423	6/30/2016 TTM	10.5%	86.1%	$1,104,289	$469,305	$634,984	12.3%	$24,693	$0	$610,291	11.8%
Property		38.01	Highway 21 Self Storage	$346,205	6/30/2016 TTM		89.8%	$704,843	$246,383	$458,460		$14,029	$0	$444,431
Property		38.02	Ulock & HCCS Self Storage	$126,029	6/30/2016 TTM		78.6%	$256,263	$138,097	$118,166		$8,258	$0	$109,908
Property		38.03	Highway 280 Self Storage	$69,189	6/30/2016 TTM		90.5%	$143,183	$84,825	$58,358		$2,406	$0	$55,952
Loan		39	StorQuest - West LA, CA	$457,106	6/30/2016 TTM	9.3%	86.7%	$725,859	$263,103	$462,756	9.4%	$5,537	$0	$457,219	9.3%
Loan		40	Maple Leaf Plaza	$607,951	12/31/2015	13.1%	80.9%	$814,492	$282,220	$532,272	11.4%	$22,341	$0	$509,931	11.0%
Loan		41	Tinley Pointe Centre	$451,484	3/31/2016 TTM	9.8%	95.0%	$703,959	$289,365	$414,594	9.0%	$2,914	$18,214	$393,466	8.6%
Loan		42	Price Chopper Richfield Springs	$432,237	12/31/2015	10.1%	95.0%	$608,917	$207,624	$401,293	9.4%	$5,904	$7,380	$388,009	9.1%
Loan		43	West Plaza Shopping Center	$694,378	12/31/2015	17.7%	94.0%	$851,619	$210,420	$641,199	16.3%	$17,883	$35,208	$588,108	15.0%
Loan		44	Belleayre Apartments	$328,184	5/31/2016 TTM	9.1%	95.1%	$604,074	$283,610	$320,464	8.8%	$11,250	$0	$309,214	8.5%
Loan		45	Dearborn Business Park	$594,819	6/30/2016 TTM	16.9%	88.1%	$763,333	$265,895	$497,438	14.1%	$17,753	$80,339	$399,346	11.3%
Loan		46	Bank of America Shopping Center	$274,454	5/31/2016 TTM	8.3%	95.0%	$471,552	$150,307	$321,245	9.7%	$1,504	$15,738	$304,003	9.2%
Loan		47	Tuller Ridge Business Park	$513,702	6/30/2016 TTM	15.6%	87.3%	$670,389	$234,150	$436,239	13.3%	$10,889	$56,233	$369,117	11.2%
Loan		48	Bayberry Crossing Shopping Center	$434,387	12/31/2015	15.5%	85.9%	$737,085	$272,574	$464,511	16.6%	$8,182	$52,365	$403,963	14.4%
Loan		49	8141 Hull Street Road	$305,066	6/30/2016 T-6 Ann.	14.9%	92.5%	$301,577	$10,547	$291,030	14.2%	$5,540	$70,000	$215,490	10.5%

A-1-7

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

LARGEST TENANT INFORMATION

2ND LARGEST TENANT INFORMATION

Property
Flag

Footnotes

Loan ID

Property Name

Largest Tenant

Largest
Tenant Lease
Expiration(3)

Largest
Tenant NSF

Largest
Tenant
% of NSF

2nd Largest Tenant

2nd Largest
Tenant Lease
Expiration(3)

2nd Largest
Tenant NSF

2nd Largest
Tenant
% of NSF

Loan

Vertex Pharmaceuticals HQ

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, 7

Easton Town Center

AMC 30

12/31/2029

134,000

10.3%

H.H. Gregg

1/31/2021

37,413

2.9%

Loan

Briarwood Mall

MC Sporting Goods

1/31/2021

22,635

6.1%

Forever 21

7/31/2024

15,941

4.3%

Loan

4, 8

Coconut Point

Hollywood Theaters

4/30/2024

79,197

9.5%

Bed Bath & Beyond

1/31/2017

35,000

4.2%

Loan

Bellevue Park Corporate Center

CIGNA

9/30/2021

89,505

29.3%

BlackRock, Inc.

4/30/2022

60,050

19.7%

Loan

4, 7

Flagler Corporate Center

FPL

4/30/2023 (352,475 SF); 4/30/2021 (44,426 SF)

396,901

62.5%

Simply Healthcare Holdings, Inc. (Anthem Inc.)

1/31/2024

84,467

13.3%

Loan

Hilton Cocoa Beach

N/A

Loan

Clemson Lofts Apartments

N/A

Loan

4, 9, 10, 11

Columbia Center

Property

9.01

Columbia Center I

Kemp, Klein, Umphrey & Endelman

10/31/2019

28,932

11.3%

Bodman PLC

8/31/2024

27,926

11.0%

Property

9.02

Columbia Center II

Giarmarco, Mullins & Horton

12/31/2027

40,810

16.2%

Morgan Stanley Smith Barney

9/30/2018

26,179

10.4%

Property

9.03

Columbia Center IV

DSM Engineering Plastics, Inc.

12/31/2027

31,055

100.0%

N/A

Loan

Hamister Hospitality Portfolio

Property

10.01

Hampton Inn Hazleton

N/A

Property

10.02

Residence Inn Hazleton

N/A

Property

10.03

Fairfield Inn & Suites Hazleton

N/A

Loan

Club Quarters - Washington, D.C.

N/A

Loan

4, 9, 10

Simon Premium Outlets

Property

12.01

Lee Premium Outlets

Gap Outlet

6/30/2017

12,113

5.4%

Nike Factory Store

6/30/2019

9,966

4.4%

Property

12.02

Gaffney Premium Outlets

Pottery Barn Furniture Outlet

1/31/2020

18,286

6.0%

Nike Factory Store

10/31/2016

11,620

3.8%

Property

12.03

Calhoun Premium Outlets

V.F. Factory Outlet

9/30/2020

26,000

10.2%

Old Navy

MTM

12,000

4.7%

Loan

The Shops at Crystals

Louis Vuitton

12/31/2019

22,745

8.7%

Prada

12/31/2019

15,525

5.9%

Loan

4, 7

International Square

Federal Reserve Board

Various (3/31/2022 - 266,023 SF; 1/31/2026 - 25,621 SF; 5/31/2028 - 98,589 SF)

390,233

33.7%

Blank Rome LLP

Various (8/31/2018 - 1,665 SF; 7/31/2029 - 166,198 SF)

167,863

14.5%

Loan

Village at Main Street

YMCA

9/30/2017

8,202

9.9%

Red Robin

8/30/2018

7,902

9.5%

Loan

9, 10

Space Park North & Old Stone Bridge

Property

16.01

Space Park North

Commercial Warehouse & Cartage, Inc

5/31/2018

161,875

22.9%

Robison Tire Co., Inc.

12/31/2019

96,055

13.6%

Property

16.02

Old Stone Bridge 1&2

Ed Sloan & Associates, Inc.

8/31/2025

103,617

50.5%

Tyson Fresh Meats, Inc.

7/31/2020

51,753

25.2%

Property

16.03

Old Stone Bridge 3 & 4

AIR-serv Group LLC

11/30/2018

10,800

24.0%

B.F. Nashville, Inc

2/29/2020

3,600

8.0%

Loan

Ryan Plaza

Fidelity Brokerage Services, LLC

2/28/2025

7,538

21.8%

Energy Capital Partners Management, LP

1/31/2018

7,152

20.7%

Loan

Park Tower Long Beach

ChildNet Youth and Family Services

10/31/2022

41,667

34.9%

Park Tower Executive Suites, LLC

11/30/2019

17,274

14.5%

Loan

Seminole Centre

Ross Dress for Less, Inc. (d/b/a/ Ross)

1/31/2022

30,165

18.8%

Aldi (Florida) LLC

6/30/2021

24,725

15.4%

Loan

170 Marcel Drive

GSA

8/30/2021

106,637

100.0%

N/A

Loan

West LA Office - 1950 Sawtelle Boulevard

Butterfield Productions LLC

5/31/2022

45,158

42.3%

Kung Fu Factory

10/31/2019

11,356

10.6%

Loan

Residence Inn Greensboro Airport

N/A

Loan

Carrington Place

N/A

Loan

Courtyard by Marriott Atlanta Airport West

N/A

Loan

Scottsdale Design District

John Brooks, Inc.

3/31/2021

36,075

32.9%

Dean Warren Associates, Inc.

12/31/2022

15,440

14.1%

Loan

Sierra Crest Center

Firestone

10/31/2018

5,410

8.0%

G Plus Solutions

3/31/2021

3,955

5.8%

Loan

Hilton Garden Inn - Newport News

N/A

Loan

Trexlertown Marketplace

Walgreens

1/31/2031

14,800

40.7%

Panera

12/31/2022

4,930

13.6%

Loan

The Village by the Creek

MultiCare

3/6/2026

4,896

18.4%

Ariang Korean BBQ

1/31/2022

4,765

17.9%

Loan

Palm Ridge Plaza

Advantage Golf

4/30/2018

3,280

11.2%

Street Rod Productions

9/30/2018

2,500

8.5%

Loan

Drake Crossing Shopping Center

Josephs’ Hardware & Home Center

7/31/2021

10,998

19.6%

Pringles Fine Wine & Spirits

10/31/2018

9,324

16.6%

Loan

116th Street Centre

Meridian Design Group

9/30/2023

5,966

13.3%

Fred Astaire Dance Studio

8/31/2023

4,165

9.3%

Loan

StorQuest - Glendale, AZ

N/A

Loan

Canton Landings

O’Reilly Automotive

2/28/2027

10,776

18.2%

Ross Education

3/31/2018

9,650

16.3%

Loan

Tarponwood Lake Apartments

N/A

Loan

Galleria West Shopping Center

Mama Mia’s

8/31/2021

6,640

10.4%

Beads

8/31/2021

5,800

9.1%

Loan

Imperial Plaza

Kroger

1/31/2026

44,152

45.6%

AVI Food Systems Inc.

9/30/2020

16,000

16.5%

Loan

Atlantic Self Storage Portfolio

Property

38.01

Highway 21 Self Storage

N/A

Property

38.02

Ulock & HCCS Self Storage

N/A

Property

38.03

Highway 280 Self Storage

N/A

Loan

StorQuest - West LA, CA

N/A

Loan

Maple Leaf Plaza

Tractor Supply Co.

10/31/2019

49,799

33.4%

Big Lots

1/31/2022

39,901

26.8%

Loan

Tinley Pointe Centre

Intimo Martini Lounge

5/31/2021

3,147

17.3%

Tinley Park Liquors Lessee Swaiss Enterprises

6/30/2020

3,143

17.3%

Loan

Price Chopper Richfield Springs

Price Chopper

5/31/2030

36,900

100.0%

N/A

Loan

West Plaza Shopping Center

Niemann Foods

12/31/2019

28,644

24.0%

Stage Stores

1/31/2019

23,100

19.4%

Loan

Belleayre Apartments

N/A

Loan

Dearborn Business Park

Tecsis LP

12/31/2017

17,115

14.5%

Enjoy Better Coffee, Inc.

9/2/2018

9,000

7.6%

Loan

Bank of America Shopping Center

Bank of America

9/30/2025

5,130

51.2%

Richard G. Handal M.D.

5/31/2017

2,118

21.1%

Loan

Tuller Ridge Business Park

Microman, Inc.

1/31/2019

23,873

32.9%

Salient Systems, Inc.

10/31/2020

15,225

21.0%

Loan

Bayberry Crossing Shopping Center

Z Hair Academy

10/14/2020

6,000

11.0%

Doc’s Tavern

9/30/2019

5,109

9.4%

Loan

8141 Hull Street Road

Bryant and Stratton College Corporation

8/31/2020

27,700

100.0%

N/A

A-1-8

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

3RD LARGEST TENANT INFORMATION

4TH LARGEST TENANT INFORMATION

Property
Flag

Footnotes

Loan ID

Property Name

3rd Largest Tenant

3rd Largest
Tenant Lease
Expiration(3)

3rd Largest
Tenant NSF

3rd Largest
Tenant
% of NSF

4th Largest Tenant

4th Largest
Tenant Lease
Expiration(3)

4th Largest
Tenant NSF

4th Largest
Tenant
% of NSF

Loan

Vertex Pharmaceuticals HQ

Babbo Enoteca Fp, LLC

9/1/2025

9,117

0.8%

Master Lease

5/1/2029

7,300

0.6%

Loan

4, 5, 6, 7

Easton Town Center

Barnes & Noble

8/31/2019

34,991

2.7%

Fahlgren, Inc.

6/30/2018

34,644

2.7%

Loan

Briarwood Mall

Victoria’s Secret

1/31/2026

14,232

3.8%

H&M

1/31/2018

13,206

3.6%

Loan

4, 8

Coconut Point

T.J. Maxx

5/31/2021

32,311

3.9%

Ross Dress For Less

1/31/2022

30,173

3.6%

Loan

Bellevue Park Corporate Center

BNY Mellon Corporation

4/30/2023

57,227

18.7%

Interdigital, Inc.

11/30/2022

36,182

11.8%

Loan

4, 7

Flagler Corporate Center

Florida International University (FIU)

9/30/2026

13,086

2.1%

United Family Cleaners

MTM

900

0.1%

Loan

Hilton Cocoa Beach

N/A

Loan

Clemson Lofts Apartments

N/A

Loan

4, 9, 10, 11

Columbia Center

Property

9.01

Columbia Center I

Michigan Court of Appeals

11/30/2026

20,334

8.0%

The Boston Consulting Group, Inc.

11/30/2020

20,009

7.8%

Property

9.02

Columbia Center II

Regus National Business Centers

12/31/2025

20,009

8.0%

Cambridge Consulting Group LLC

MTM

16,171

6.4%

Property

9.03

Columbia Center IV

N/A

Loan

Hamister Hospitality Portfolio

Property

10.01

Hampton Inn Hazleton

N/A

Property

10.02

Residence Inn Hazleton

N/A

Property

10.03

Fairfield Inn & Suites Hazleton

N/A

Loan

Club Quarters - Washington, D.C.

N/A

Loan

4, 9, 10

Simon Premium Outlets

Property

12.01

Lee Premium Outlets

Banana Republic Factory Store

8/31/2017

8,756

3.9%

Dress Barn

MTM

7,781

3.5%

Property

12.02

Gaffney Premium Outlets

Gap Outlet

7/31/2019

8,970

3.0%

Banana Republic Factory Store

5/31/2019

8,584

2.8%

Property

12.03

Calhoun Premium Outlets

Loft Outlet

10/31/2017

12,000

4.7%

Rak Outfitters

1/31/2021

11,652

4.6%

Loan

The Shops at Crystals

Dolce & Gabbana

12/31/2021

15,502

5.9%

Gucci

12/31/2025

10,952

4.2%

Loan

4, 7

International Square

World Bank

Various (9/30/2019 - 67,167 SF; 12/31/2020 - 11,044 SF; 7/31/2021 - 21,236 SF)

99,447

8.6%

Daniel J. Edelman, Inc.

7/31/2019

63,314

5.5%

Loan

Village at Main Street

The Salon Professional Academy

10/31/2020

5,400

6.5%

Wells Fargo

11/30/2019

4,512

5.4%

Loan

9, 10

Space Park North & Old Stone Bridge

Property

16.01

Space Park North

Hollingsworth Oil Company Inc.

12/31/2017

60,000

8.5%

Brandon Company Of Tennessee, LLC

9/30/2017

52,141

7.4%

Property

16.02

Old Stone Bridge 1&2

All American Bottling

5/31/2020

50,000

24.3%

N/A

Property

16.03

Old Stone Bridge 3 & 4

Global Retail Enterprises

10/31/2016

3,600

8.0%

MPS

9/30/2017

3,600

8.0%

Loan

Ryan Plaza

Comerica Bank

6/30/2020

5,515

15.9%

AMK MSO, Inc.

9/30/2023

4,383

12.7%

Loan

Park Tower Long Beach

Argus Management Company, LLC

12/31/2021

9,089

7.6%

Omya Inc.

9/30/2018

6,446

5.4%

Loan

Seminole Centre

Ichigo Ichie Supreme Buffet, Inc.

12/31/2021

10,356

6.5%

Dollar Tree Stores, Inc.

10/31/2026

10,000

6.2%

Loan

170 Marcel Drive

N/A

Loan

West LA Office - 1950 Sawtelle Boulevard

The Regents of University of California

6/30/2019

9,148

8.6%

East-West Eye Institute

4/30/2021

3,329

3.1%

Loan

Residence Inn Greensboro Airport

N/A

Loan

Carrington Place

N/A

Loan

Courtyard by Marriott Atlanta Airport West

N/A

Loan

Scottsdale Design District

CAI

3/31/2026

8,953

8.2%

Kravet Fabrics Phoenix

2/28/2026

7,813

7.1%

Loan

Sierra Crest Center

Vargo Physical Therapy

4/30/2018

3,694

5.4%

Suren Kirakosyan

12/31/2021

3,250

4.8%

Loan

Hilton Garden Inn - Newport News

N/A

Loan

Trexlertown Marketplace

Chick-fil-A

11/30/2021

4,288

11.8%

Embassy Bank

1/31/2020

4,000

11.0%

Loan

The Village by the Creek

Lorinda

10/31/2017

2,595

9.7%

Elliot Bay Pizza

9/30/2023

2,400

9.0%

Loan

Palm Ridge Plaza

Lil Bits

7/31/2021

2,000

6.8%

Advanced PT

9/30/2018

2,000

6.8%

Loan

Drake Crossing Shopping Center

Absolute Threshold Brewery

6/30/2021

5,518

9.8%

Poudre Pet & Feed

3/31/2018

3,740

6.7%

Loan

116th Street Centre

Fogata Grills

6/30/2025

3,754

8.4%

Quirky Feather Confectioner

11/20/2020

3,728

8.3%

Loan

StorQuest - Glendale, AZ

N/A

Loan

Canton Landings

Northwest Consultants

9/30/2017

4,850

8.2%

Refresh Dental

5/31/2025

4,268

7.2%

Loan

Tarponwood Lake Apartments

N/A

Loan

Galleria West Shopping Center

Nue’s Hardware Gallery

6/30/2019

4,668

7.3%

Studio 890, B.N.Z., Inc.

3/31/2021

4,157

6.5%

Loan

Imperial Plaza

Dollar General

2/29/2020

12,765

13.2%

Advanced Auto

12/31/2016

6,999

7.2%

Loan

Atlantic Self Storage Portfolio

Property

38.01

Highway 21 Self Storage

N/A

Property

38.02

Ulock & HCCS Self Storage

N/A

Property

38.03

Highway 280 Self Storage

N/A

Loan

StorQuest - West LA, CA

N/A

Loan

Maple Leaf Plaza

Stage Stores

1/31/2025

25,033

16.8%

Maple Leaf Inn

12/31/2017 (4,000 SF); 3/31/2017 (1,170 SF)

5,170

3.5%

Loan

Tinley Pointe Centre

Vito and Nick’s Pizza Lessee Mauuam, Inc.

9/30/2020

2,856

15.7%

Dunkin’ Donuts Lessee Chandra Shah

11/30/2021

2,856

15.7%

Loan

Price Chopper Richfield Springs

N/A

Loan

West Plaza Shopping Center

Westlake ACE Hardware

6/30/2020

20,343

17.1%

Dollar General

3/31/2019

10,000

8.4%

Loan

Belleayre Apartments

N/A

Loan

Dearborn Business Park

MSC Industrial Supply Co.

9/30/2016

8,880

7.5%

Towne Properties Asset Mgmt

6/30/2017

8,800

7.4%

Loan

Bank of America Shopping Center

Allstate Insurance

4/30/2021

1,292

12.9%

Workgroup Solutions Corporation

10/31/2020

1,184

11.8%

Loan

Tuller Ridge Business Park

Good Bodies, Inc.

3/14/2020

6,280

8.7%

Compucorp

MTM

3,650

5.0%

Loan

Bayberry Crossing Shopping Center

Pizza Street

4/30/2019

4,930

9.0%

El Ranchero Mex. Restaurant

2/28/2020

3,938

7.2%

Loan

8141 Hull Street Road

N/A

A-1-9

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

				5TH LARGEST TENANT INFORMATION				MORTGAGE LOAN RESERVE INFORMATION
Property Flag	Footnotes	Loan ID	Property Name	5th Largest Tenant	5th Largest Tenant Lease Expiration(3)	5th Largest Tenant NSF	5th Largest Tenant % of NSF	Upfront Replacement Reserves	Monthly Replacement Reserves	Replacement Reserve Cap	Upfront TI/LC Reserves	Monthly TI/LC Reserves
Loan	4	1	Vertex Pharmaceuticals HQ	Pier 50 LLC	10/1/2024	6,704	0.6%	$0	$0	$0	$0	$0
Loan	4, 5, 6, 7	2	Easton Town Center	KDB	7/31/2024	34,457	2.6%	$0	$0	$0	$0	$0
Loan	4	3	Briarwood Mall	The Gap	1/31/2017	13,191	3.6%	$0	$0	$130,205	$0	$0
Loan	4, 8	4	Coconut Point	Best Buy	1/31/2022	30,000	3.6%	$0	$0	$0	$0	$0
Loan		5	Bellevue Park Corporate Center	Mastercard International Inc.	4/30/2017	13,004	4.3%	$0	$6,357	$0	$250,000	$44,538
Loan	4, 7	6	Flagler Corporate Center	N/A	N/A	N/A	N/A	$0	$7,935	$0	$3,125,000	$52,902
Loan	7	7	Hilton Cocoa Beach	N/A	N/A	N/A	N/A	$0	$55,700	$0	$0	$0
Loan		8	Clemson Lofts Apartments	N/A	N/A	N/A	N/A	$0	$5,800	$278,400	$0	$0
Loan	4, 9, 10, 11	9	Columbia Center					$0	$10,305	$618,300	$2,000,000	$67,207
Property		9.01	Columbia Center I	Hall, Render, Killian, Et. Al.	12/31/2019	19,735	7.7%
Property		9.02	Columbia Center II	Equity Management, Inc.	12/31/2016	13,638	5.4%
Property		9.03	Columbia Center IV	N/A	N/A	N/A	N/A
Loan	10	10	Hamister Hospitality Portfolio					$0	$26,922	$0	$0	$0
Property		10.01	Hampton Inn Hazleton	N/A	N/A	N/A	N/A
Property		10.02	Residence Inn Hazleton	N/A	N/A	N/A	N/A
Property		10.03	Fairfield Inn & Suites Hazleton	N/A	N/A	N/A	N/A
Loan		11	Club Quarters - Washington, D.C.	N/A	N/A	N/A	N/A	$0	$30,903	$0	$0	$0
Loan	4, 9, 10	12	Simon Premium Outlets					$0	$0	$0	$0	$0
Property		12.01	Lee Premium Outlets	Polo Ralph Lauren	5/31/2017	7,683	3.4%
Property		12.02	Gaffney Premium Outlets	Dress Barn	12/31/2016	7,986	2.6%
Property		12.03	Calhoun Premium Outlets	Polo Ralph Lauren	1/31/2021	10,200	4.0%
Loan	4	13	The Shops at Crystals	Tiffany & Co.	1/31/2024	10,000	3.8%	$0	$0	$0	$0	$0
Loan	4, 7	14	International Square	Milbank,Tweed,Hadley & Mccloy	Various (1/31/2020 - 439 SF; 6/30/2023 - 53,860)	54,299	4.7%	$0	$0	$573,356	$0	$0
Loan	12	15	Village at Main Street	Critter Cabana	8/31/2018	4,432	5.3%	$0	$1,382	$0	$200,000	$3,454
Loan	9, 10	16	Space Park North & Old Stone Bridge					$500,000	$0	$250,000	$0	$0
Property		16.01	Space Park North	Maurice D. and Juanita Dilick	1/31/2017	30,000	4.2%
Property		16.02	Old Stone Bridge 1&2	N/A	N/A	N/A	N/A
Property		16.03	Old Stone Bridge 3 & 4	Rug Doctor Inc.	7/31/2017	3,600	8.0%
Loan		17	Ryan Plaza	GDC Communities	5/31/2018	4,291	12.4%	$577	$577	$0	$102,883	$2,883
Loan		18	Park Tower Long Beach	Envy Medical, Inc.	8/31/2019	4,651	3.9%	$0	$2,291	$0	$0	$9,960
Loan		19	Seminole Centre	Pet Supplies Plus	9/30/2026	7,000	4.4%	$168,593	$2,002	$0	$0	$8,333
Loan		20	170 Marcel Drive	N/A	N/A	N/A	N/A	$0	$1,422	$0	$1,650,000	$0
Loan	4	21	West LA Office - 1950 Sawtelle Boulevard	Development Corp for Israel-IB	4/30/2018	3,212	3.0%	$0	$2,392	$86,148	$200,000	$11,078
Loan		22	Residence Inn Greensboro Airport	N/A	N/A	N/A	N/A	$0	$12,854	$0	$0	$0
Loan		23	Carrington Place	N/A	N/A	N/A	N/A	$0	$3,583	$0	$0	$0
Loan		24	Courtyard by Marriott Atlanta Airport West	N/A	N/A	N/A	N/A	$0	$14,384	$0	$0	$0
Loan		25	Scottsdale Design District	Harold C. Hoeg	10/31/2022	7,732	7.1%	$0	$1,828	$0	$0	$9,138
Loan		26	Sierra Crest Center	Las Delicias	12/31/2020	3,159	4.7%	$0	$1,415	$0	$25,000	$5,321
Loan		27	Hilton Garden Inn - Newport News	N/A	N/A	N/A	N/A	$0	$10,602	$0	$0	$0
Loan		28	Trexlertown Marketplace	Verizon Wireless	4/30/2019	2,832	7.8%	$0	$464	$0	$0	$1,055
Loan		29	The Village by the Creek	Union Bank	11/1/2020	2,400	9.0%	$0	$444	$0	$0	$2,219
Loan		30	Palm Ridge Plaza	Décor Galore	3/31/2017	2,000	6.8%	$25,000	$0	$25,000	$105,000	$0
Loan		31	Drake Crossing Shopping Center	Wild Horizons CrossFit Gym	10/31/2020	3,235	5.8%	$0	$1,171	$0	$125,000	$0
Loan		32	116th Street Centre	Dentistry on 116, Inc.	1/31/2023	2,880	6.4%	$0	$560	$0	$135,000	$0
Loan		33	StorQuest - Glendale, AZ	N/A	N/A	N/A	N/A	$0	$967	$58,045	$0	$0
Loan		34	Canton Landings	Palermo’s Pizza	5/31/2020	3,158	5.3%	$0	$987	$0	$75,000	$0
Loan		35	Tarponwood Lake Apartments	N/A	N/A	N/A	N/A	$0	$3,304	$0	$0	$0
Loan		36	Galleria West Shopping Center	Picardy Shoe Parlour West, Inc.	3/31/2021	3,525	5.5%	$0	$799	$0	$125,000	$0
Loan	7	37	Imperial Plaza	Goodwill Industries	1/31/2022	6,198	6.4%	$0	$1,713	$102,780	$0	$4,036
Loan	10	38	Atlantic Self Storage Portfolio					$150,000	$2,058	$0	$0	$0
Property		38.01	Highway 21 Self Storage	N/A	N/A	N/A	N/A
Property		38.02	Ulock & HCCS Self Storage	N/A	N/A	N/A	N/A
Property		38.03	Highway 280 Self Storage	N/A	N/A	N/A	N/A
Loan		39	StorQuest - West LA, CA	N/A	N/A	N/A	N/A	$0	$461	$0	$0	$0
Loan		40	Maple Leaf Plaza	Hao Pham	1/31/2019	1,800	1.2%	$35,000	$2,110	$0	$350,000	$0
Loan		41	Tinley Pointe Centre	Heart & Sole Dance	5/1/2018	1,560	8.6%	$0	$243	$0	$0	$1,518
Loan		42	Price Chopper Richfield Springs	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$0
Loan		43	West Plaza Shopping Center	Cleeks	7/31/2018	5,935	5.0%	$188,311	$1,490	$0	$120,000	$0
Loan		44	Belleayre Apartments	N/A	N/A	N/A	N/A	$0	$938	$0	$0	$0
Loan		45	Dearborn Business Park	PPG Industries Inc.	2/28/2018	7,546	6.4%	$0	$0	$0	$125,000	$0
Loan		46	Bank of America Shopping Center	The Mobile Home Way	10/31/2017	300	3.0%	$0	$125	$3,007	$0	$1,462
Loan		47	Tuller Ridge Business Park	Quality Products & Services, Inc.	11/30/2016	3,473	4.8%	$0	$0	$0	$100,000	$0
Loan		48	Bayberry Crossing Shopping Center	The Mali Thai Bistro	1/31/2019	3,343	6.1%	$0	$364	$0	$75,000	$2,083
Loan		49	8141 Hull Street Road	N/A	N/A	N/A	N/A	$0	$0	$0	$0	$5,833

A-1-10

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

				MORTGAGE LOAN RESERVE INFORMATION
Property Flag	Footnotes	Loan ID	Property Name	TI/LC Reserve Cap	Upfront Tax Reserves	Monthly Tax Reserves	Upfront Insurance Reserves	Monthly Insurance Reserves
Loan	4	1	Vertex Pharmaceuticals HQ	$0	$0	$0	$0	$0
Loan	4, 5, 6, 7	2	Easton Town Center	$0	$0	$0	$0	$0
Loan	4	3	Briarwood Mall	$2,496,933	$0	$0	$0	$0
Loan	4, 8	4	Coconut Point	$0	$0	$0	$0	$0
Loan		5	Bellevue Park Corporate Center	$2,750,000	$0	$71,288	$53,914	$4,901
Loan	4, 7	6	Flagler Corporate Center	$5,000,000	$859,313	$78,120	$163,068	$23,296
Loan	7	7	Hilton Cocoa Beach	$0	$183,247	$26,178	$86,735	$19,664
Loan		8	Clemson Lofts Apartments	$0	$220,702	$27,588	$195,147	$17,741
Loan	4, 9, 10, 11	9	Columbia Center	$3,000,000	$175,580	$87,790	$102,609	$10,261
Property		9.01	Columbia Center I
Property		9.02	Columbia Center II
Property		9.03	Columbia Center IV
Loan	10	10	Hamister Hospitality Portfolio	$0	$83,188	$20,797	$0	$0
Property		10.01	Hampton Inn Hazleton
Property		10.02	Residence Inn Hazleton
Property		10.03	Fairfield Inn & Suites Hazleton
Loan		11	Club Quarters - Washington, D.C.	$0	$298,442	$52,266	$12,154	$12,154
Loan	4, 9, 10	12	Simon Premium Outlets	$0	$0	$0	$0	$0
Property		12.01	Lee Premium Outlets
Property		12.02	Gaffney Premium Outlets
Property		12.03	Calhoun Premium Outlets
Loan	4	13	The Shops at Crystals	$4,440,000	$0	$0	$0	$0
Loan	4, 7	14	International Square	$7,531,758	$0	$0	$0	$0
Loan	12	15	Village at Main Street	$0	$52,626	$26,313	$7,314	$1,784
Loan	9, 10	16	Space Park North & Old Stone Bridge	$0	$206,285	$34,381	$0	$0
Property		16.01	Space Park North
Property		16.02	Old Stone Bridge 1&2
Property		16.03	Old Stone Bridge 3 & 4
Loan		17	Ryan Plaza	$200,000	$48,614	$16,205	$0	$0
Loan		18	Park Tower Long Beach	$358,551	$138,771	$23,129	$0	$0
Loan		19	Seminole Centre	$300,000	$147,902	$21,129	$23,399	$2,925
Loan		20	170 Marcel Drive	$0	$41,518	$8,304	$8,248	$1,031
Loan	4	21	West LA Office - 1950 Sawtelle Boulevard	$0	$0	$42,750	$0	$0
Loan		22	Residence Inn Greensboro Airport	$0	$98,874	$8,239	$9,987	$1,665
Loan		23	Carrington Place	$0	$214,758	$17,896	$17,873	$2,553
Loan		24	Courtyard by Marriott Atlanta Airport West	$0	$154,107	$13,157	$0	$0
Loan		25	Scottsdale Design District	$438,608	$9,720	$9,720	$0	$0
Loan		26	Sierra Crest Center	$125,000	$150,558	$16,727	$4,727	$1,173
Loan		27	Hilton Garden Inn - Newport News	$0	$21,382	$10,691	$25,911	$3,702
Loan		28	Trexlertown Marketplace	$0	$68,292	$9,756	$0	$0
Loan		29	The Village by the Creek	$168,770	$0	$5,660	$6,320	$790
Loan		30	Palm Ridge Plaza	$105,000	$23,998	$2,666	$0	$0
Loan		31	Drake Crossing Shopping Center	$125,000	$67,462	$13,492	$2,641	$660
Loan		32	116th Street Centre	$135,000	$50,067	$8,344	$2,421	$1,210
Loan		33	StorQuest - Glendale, AZ	$0	$21,818	$5,455	$0	$0
Loan		34	Canton Landings	$75,000	$0	$6,801	$1,417	$1,417
Loan		35	Tarponwood Lake Apartments	$0	$89,259	$9,918	$52,598	$5,260
Loan		36	Galleria West Shopping Center	$125,000	$43,943	$7,324	$0	$0
Loan	7	37	Imperial Plaza	$250,000	$21,624	$7,208	$16,350	$3,723
Loan	10	38	Atlantic Self Storage Portfolio	$0	$55,033	$6,115	$4,678	$2,339
Property		38.01	Highway 21 Self Storage
Property		38.02	Ulock & HCCS Self Storage
Property		38.03	Highway 280 Self Storage
Loan		39	StorQuest - West LA, CA	$0	$32,724	$4,091	$0	$0
Loan		40	Maple Leaf Plaza	Leasing Reserve Cap: (1) during the period commencing on the date of this Agreement and ending on date immediately preceding 12 months prior to the lease expiration of Tractor Supply’s initial lease term, $350,000.00, (2) during the period commencing 12 months prior to the lease expiration of Tractor Supply’s initial lease term and ending on the date which is the earlier to occur of (A) Tractor Supply renewing its lease or (B) Borrower entering into a replacement lease fulfulling certain requirements described in the loan agreement with a tenant for the Tractor Supply space (the “Tractor Supply Rollover Completion Date”), $530,000.00, and (3) from and after the Tractor Supply Rollover Completion Date and until the Note is paid in full, $400,000.00.	$44,259	$7,377	$3,961	$1,980
Loan		41	Tinley Pointe Centre	$0	$34,169	$17,085	$4,675	$1,558
Loan		42	Price Chopper Richfield Springs	$0	$0	$0	$0	$0
Loan		43	West Plaza Shopping Center	$120,000	$51,870	$8,645	$12,948	$4,581
Loan		44	Belleayre Apartments	$0	$105,861	$10,319	$28,452	$2,587
Loan		45	Dearborn Business Park	$125,000	$6,929	$6,929	$0	$0
Loan		46	Bank of America Shopping Center	$35,084	$34,144	$8,239	$1,821	$911
Loan		47	Tuller Ridge Business Park	$100,000	$7,199	$7,199	$0	$0
Loan		48	Bayberry Crossing Shopping Center	$190,000	$85,394	$9,488	$0	$0
Loan		49	8141 Hull Street Road	$0	$0	$0	$0	$0

A-1-11

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

MORTGAGE LOAN RESERVE INFORMATION

THIRD PARTY REPORTS

Property
Flag

Footnotes

Loan ID

Property Name

Upfront
Deferred Maint.
Reserve

Initial Other
Reserves

Ongoing Other
Reserves

Other Reserves Description

Appraisal
Report Date

Environmental
Phase I
Report Date

Environmental
Phase II
Report Date

Engineering
Report Date

Seismic
Report Date

Seismic Zone (Y/N)

PML %

Loan

Vertex Pharmaceuticals HQ

N/A

6/27/2016

6/10/2016

N/A

6/14/2016

N/A

Loan

4, 5, 6, 7

Easton Town Center

$7,161,275

Existing Leasing Obligation Funds

7/22/2016

7/14/2016

N/A

7/12/2016

N/A

Loan

Briarwood Mall

N/A

8/5/2016

7/25/2016

N/A

7/25/2016

N/A

Loan

4, 8

Coconut Point

N/A

8/23/2016

8/1/2016

N/A

8/2/2016

N/A

Loan

Bellevue Park Corporate Center

$79,688

$1,050,314

Blackrock TI Reserve; Canon Reserve; Right Management Reserve

7/29/2016

6/30/2016

N/A

6/30/2016

N/A

Loan

4, 7

Flagler Corporate Center

$1,708,926

$1,234,949

Outstanding TI/LC/Free Rent Reserve

7/21/2016

7/1/2016

N/A

7/1/2016

N/A

Loan

Hilton Cocoa Beach

$295,000

PIP Reserve

7/22/2016

5/5/2016

N/A

4/25/2016

N/A

Loan

Clemson Lofts Apartments

N/A

6/17/2016

6/10/2016

N/A

6/10/2016

N/A

Loan

4, 9, 10, 11

Columbia Center

$275,000

N/A

Property

9.01

Columbia Center I

7/25/2016

7/11/2016

N/A

7/11/2016

N/A

Property

9.02

Columbia Center II

7/25/2016

7/11/2016

N/A

7/11/2016

N/A

Property

9.03

Columbia Center IV

7/25/2016

7/11/2016

N/A

7/11/2016

N/A

Loan

Hamister Hospitality Portfolio

$5,903,142

Radon Funds; PIP Funds

Property

10.01

Hampton Inn Hazleton

8/3/2016

5/19/2016

N/A

6/17/2016

N/A

Property

10.02

Residence Inn Hazleton

8/3/2016

5/20/2016

N/A

6/17/2016

N/A

Property

10.03

Fairfield Inn & Suites Hazleton

8/3/2016

5/20/2016

N/A

6/17/2016

N/A

Loan

Club Quarters - Washington, D.C.

N/A

6/23/2016

6/14/2016

N/A

6/14/2016

N/A

Loan

4, 9, 10

Simon Premium Outlets

N/A

Property

12.01

Lee Premium Outlets

5/19/2016

4/21/2016

N/A

4/21/2016

N/A

Property

12.02

Gaffney Premium Outlets

5/19/2016

4/21/2016

N/A

4/21/2016

N/A

Property

12.03

Calhoun Premium Outlets

5/17/2016

4/21/2016

N/A

4/21/2016

N/A

Loan

The Shops at Crystals

N/A

5/21/2016

2/5/2016

N/A

5/13/2016

N/A

Loan

4, 7

International Square

$28,442,141

Specified Tenant Reserve; Downtime Rent Reserve

6/13/2016

6/21/2016

N/A

6/21/2016

N/A

Loan

Village at Main Street

$749,116

Salon Professional Reserve; Existing TI/LC Reserve

11/13/2015

10/15/2015

N/A

10/15/2015

Yes - 3

10.00%

Loan

9, 10

Space Park North & Old Stone Bridge

$271,304

CWC Reserve

Property

16.01

Space Park North

7/22/2016

6/24/2016

N/A

6/24/2016

N/A

Property

16.02

Old Stone Bridge 1&2

7/5/2016

6/17/2016

N/A

6/17/2016

N/A

Property

16.03

Old Stone Bridge 3 & 4

7/5/2016

6/20/2016

N/A

6/20/2016

N/A

Loan

Ryan Plaza

$58,646

Free Rent Reserve

2/2/2016

12/30/2015

N/A

11/23/2015

Yes - 4

3.00%

Loan

Park Tower Long Beach

$1,399,160

Rent Concession Reserve; Borrower Obligation Leasing Reserve

7/27/2016

5/11/2016

N/A

7/7/2016

7/8/2016

Yes - 4

16.00%

Loan

Seminole Centre

$65,875

Payment Reserve

4/1/2016

4/6/2016

N/A

4/6/2016

N/A

Loan

170 Marcel Drive

$15,213

N/A

11/24/2015

5/27/2015

N/A

5/27/2015

N/A

Loan

West LA Office - 1950 Sawtelle Boulevard

N/A

8/19/2016

8/26/2016

N/A

8/26/2016

Yes - 4

14.00%

Loan

Residence Inn Greensboro Airport

$2,500

Comfort Letter Transfer Reserve

7/6/2016

5/2/2016

N/A

5/2/2016

N/A

Loan

Carrington Place

$600,000

Achievement Reserve

8/22/2016

7/13/2016

N/A

7/13/2016

N/A

Loan

Courtyard by Marriott Atlanta Airport West

$1,600,000

PIP

7/29/2016

5/10/2016

N/A

7/11/2016

N/A

Loan

Scottsdale Design District

N/A

8/6/2016

7/22/2016

N/A

7/22/2016

N/A

Loan

Sierra Crest Center

$54,688

N/A

7/29/2016

7/11/2016

N/A

7/11/2016

Yes - 4

16.00%

Loan

Hilton Garden Inn - Newport News

$200,000

$6,250

PIP Reserve

12/11/2015

11/11/2015

N/A

11/11/2015

N/A

Loan

Trexlertown Marketplace

$16,500

Ground Rent

1/20/2016

12/30/2015

N/A

1/7/2015

N/A

Loan

The Village by the Creek

$359,913

TRR Reserve; Outstanding Leasing Costs

8/15/2016

7/5/2016

N/A

8/19/2016

Yes - 3

10.00%

Loan

Palm Ridge Plaza

N/A

7/20/2016

6/29/2016

N/A

6/27/2016

N/A

Loan

Drake Crossing Shopping Center

$33,125

$36,000

Unfunded Obligations Reserve - Zi Zai Dermatology, LLC

8/18/2016

7/13/2016

N/A

7/12/2016

N/A

Loan

116th Street Centre

$10,058

Spa Suites Reserve

7/29/2016

6/2/2016

N/A

6/2/2016

N/A

Loan

StorQuest - Glendale, AZ

N/A

6/22/2016

6/17/2016

N/A

6/20/2016

N/A

Loan

Canton Landings

N/A

7/14/2016

6/29/2016

N/A

6/30/2016

N/A

Loan

Tarponwood Lake Apartments

$54,838

N/A

3/18/2016

2/5/2016

N/A

2/5/2016

N/A

Loan

Galleria West Shopping Center

N/A

7/26/2016

7/1/2016

N/A

7/1/2016

N/A

Loan

Imperial Plaza

$413,243

Goodwill LL Work Reserve; Kroger TI Reserve; Goodwill Free Rent Reserve

8/30/2016

8/26/2016

N/A

8/28/2016

N/A

Loan

Atlantic Self Storage Portfolio

$21,563

N/A

Property

38.01

Highway 21 Self Storage

7/17/2016

7/27/2016

N/A

7/29/2016

N/A

Property

38.02

Ulock & HCCS Self Storage

7/17/2016

7/27/2016; 8/12/2016

N/A

7/29/2016

N/A

Property

38.03

Highway 280 Self Storage

7/17/2016

7/27/2016

N/A

7/29/2016

N/A

Loan

StorQuest - West LA, CA

$7,875

N/A

6/24/2016

6/17/2016

N/A

6/17/2016

Yes - 4

10.00%

Loan

Maple Leaf Plaza

$220,250

$10,000

Environmental Reserve

5/27/2016

4/5/2016

N/A

4/5/2016

N/A

Loan

Tinley Pointe Centre

N/A

6/20/2016

5/16/2016

N/A

5/18/2016

N/A

Loan

Price Chopper Richfield Springs

N/A

5/10/2016

4/22/2016

N/A

4/22/2016

N/A

Loan

West Plaza Shopping Center

$31,025

N/A

3/29/2016

3/11/2016

N/A

4/4/2016

N/A

Loan

Belleayre Apartments

N/A

7/16/2016

7/20/2016

N/A

7/20/2016

N/A

Loan

Dearborn Business Park

$552,438

N/A

6/14/2016

4/18/2016

N/A

4/18/2016

N/A

Loan

Bank of America Shopping Center

$5,920

Workgroup Solutions Lease Reserve

8/3/2016

7/19/2016

N/A

7/21/2016

N/A

Loan

Tuller Ridge Business Park

N/A

5/16/2016

4/18/2016

N/A

4/18/2016

N/A

Loan

Bayberry Crossing Shopping Center

$30,638

N/A

8/2/2016

7/11/2016

N/A

7/19/2016

N/A

Loan

8141 Hull Street Road

N/A

9/1/2016

9/4/2015

N/A

9/2/2015

N/A

A-1-12

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

				TOTAL MORTGAGE DEBT INFORMATION					TOTAL DEBT INFORMATION
Property Flag	Footnotes	Loan ID	Property Name	Cut-off Date Pari Passu Mortgage Debt Balance	Cut-off Date Subord. Mortgage Debt Balance	Total Mortgage Debt Cut-off Date LTV Ratio	Total Mortgage Debt UW NCF DSCR	Total Mortgage Debt UW NOI Debt Yield	Cut-off Date Mezzanine Debt Balance	Total Debt Cut-off Date LTV Ratio	Total Debt UW NCF DSCR	Total Debt UW NOI Debt Yield
Loan	4	1	Vertex Pharmaceuticals HQ	$347,500,000		35.5%	6.28x	17.9%	$195,000,000	51.8%	3.42x	12.3%
Loan	4, 5, 6, 7	2	Easton Town Center	$262,500,000	$362,500,000	59.0%	1.94x	7.4%
Loan	4	3	Briarwood Mall	$95,000,000		49.1%	3.34x	11.7%
Loan	4, 8	4	Coconut Point	$130,000,000		67.1%	1.39x	8.8%
Loan		5	Bellevue Park Corporate Center
Loan	4, 7	6	Flagler Corporate Center	$34,960,275		63.6%	1.55x	10.6%
Loan	7	7	Hilton Cocoa Beach
Loan		8	Clemson Lofts Apartments
Loan	4, 9, 10, 11	9	Columbia Center	$37,455,306		68.5%	1.53x	10.2%
Property		9.01	Columbia Center I
Property		9.02	Columbia Center II
Property		9.03	Columbia Center IV
Loan	10	10	Hamister Hospitality Portfolio
Property		10.01	Hampton Inn Hazleton
Property		10.02	Residence Inn Hazleton
Property		10.03	Fairfield Inn & Suites Hazleton
Loan		11	Club Quarters - Washington, D.C.
Loan	4, 9, 10	12	Simon Premium Outlets	$79,681,789		46.8%	2.55x	16.3%
Property		12.01	Lee Premium Outlets
Property		12.02	Gaffney Premium Outlets
Property		12.03	Calhoun Premium Outlets
Loan	4	13	The Shops at Crystals	$362,700,000	$167,300,000	50.0%	2.28x	9.0%
Loan	4, 7	14	International Square	$226,700,000	$203,300,000	59.4%	2.36x	9.5%
Loan	12	15	Village at Main Street
Loan	9, 10	16	Space Park North & Old Stone Bridge
Property		16.01	Space Park North
Property		16.02	Old Stone Bridge 1&2
Property		16.03	Old Stone Bridge 3 & 4
Loan		17	Ryan Plaza
Loan		18	Park Tower Long Beach
Loan		19	Seminole Centre
Loan		20	170 Marcel Drive
Loan	4	21	West LA Office - 1950 Sawtelle Boulevard	$22,500,000		67.2%	1.18x	8.0%
Loan		22	Residence Inn Greensboro Airport
Loan		23	Carrington Place
Loan		24	Courtyard by Marriott Atlanta Airport West
Loan		25	Scottsdale Design District
Loan		26	Sierra Crest Center
Loan		27	Hilton Garden Inn - Newport News
Loan		28	Trexlertown Marketplace
Loan		29	The Village by the Creek
Loan		30	Palm Ridge Plaza
Loan		31	Drake Crossing Shopping Center
Loan		32	116th Street Centre
Loan		33	StorQuest - Glendale, AZ
Loan		34	Canton Landings
Loan		35	Tarponwood Lake Apartments
Loan		36	Galleria West Shopping Center
Loan	7	37	Imperial Plaza
Loan	10	38	Atlantic Self Storage Portfolio
Property		38.01	Highway 21 Self Storage
Property		38.02	Ulock & HCCS Self Storage
Property		38.03	Highway 280 Self Storage
Loan		39	StorQuest - West LA, CA
Loan		40	Maple Leaf Plaza
Loan		41	Tinley Pointe Centre
Loan		42	Price Chopper Richfield Springs
Loan		43	West Plaza Shopping Center
Loan		44	Belleayre Apartments
Loan		45	Dearborn Business Park
Loan		46	Bank of America Shopping Center
Loan		47	Tuller Ridge Business Park
Loan		48	Bayberry Crossing Shopping Center
Loan		49	8141 Hull Street Road

A-1-13

MSBAM 2016-C30

Footnotes to Annex A-1


(1)	BANA—Bank of America, National Association; BNYM—Bank of New York Mellon; CIBC—CIBC Inc.; MSBNA—Morgan Stanley Bank, N.A.; MSMCH—Morgan Stanley Mortgage Capital Holdings LLC; PLS—PennyMac Loan Services, LLC; SMC—Starwood Mortgage Capital LLC; SMF III—Starwood Mortgage Funding III LLC

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

(3)	Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” for information regarding certain lease termination options affecting the 5 largest tenants at mortgaged properties securing the 15 largest mortgage loans.

(4)	Each of the Vertex Pharmaceuticals HQ Mortgage Loan (Mortgage Loan No. 1), the Easton Town Center Mortgage Loan (Mortgage Loan No. 2), the Briarwood Mall Mortgage Loan (Mortgage Loan No. 3), the Coconut Point Mortgage Loan (Mortgage Loan No. 4), the Flagler Corporate Center Mortgage Loan (Mortgage Loan No. 6), the Columbia Center Mortgage Loan (Mortgage Loan No. 9), the Simon Premium Outlets Mortgage Loan (Mortgage Loan No. 12), The Shops at Crystals Mortgage Loan (Mortgage Loan No. 13), the International Square Mortgage Loan (Mortgage Loan No. 14) and the West LA Office – 1950 Sawtelle Boulevard Mortgage Loan (Mortgage Loan No. 21) is part of a whole loan related to the Issuing Entity. For further information, see “Description of the Mortgage Pool—The Whole Loans” and “—The Non-Serviced Pari Passu Whole Loans”, “—The Serviced Pari Passu Whole Loans”, “—The Non-Serviced Pari Passu-AB Whole Loans” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”, as applicable, in the Preliminary Prospectus.

(5)	With respect to Mortgage Loan No. 2, Easton Town Center, the Borrower may obtain a release of income-producing parcels up to 25,000 SF of gross leasable area and/or transfer any such release parcels to third parties for the purpose of transferee erecting and operating additional structures as described in the loan documents. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases” in the Preliminary Prospectus.

(6)	With respect to Mortgage Loan No. 2, Easton Town Center, prior to February 5, 2026, Borrower may partially prepay in increments of not less than $5,000,000 with payment of the greater of a yield maintenance premium and 1% of the amount being prepaid. On and after February 5, 2026, Borrower may partially prepay in increments of $5,000,000 with no payment of a yield maintenance premium or prepayment premium. Partial prepayments are also permitted in conjunction with a partial release in order to satisfy the debt yield condition to partial release, with no payment of a yield maintenance premium or prepayment premium and without regard to the $5,000,000 minimum. Borrower has the right to partially prepay to maintain a DSCR of 1.20x or to achieve a 1.25x DSCR if cash management period is in effect with payment of the greater of a yield maintenance premium and 1% of the amount being prepaid, without regard to the $5,000,000 minimum.

A-1-14


(7)	With respect to Mortgage Loan Nos. 2, 6, 7, 14 and 37, Easton Town Center, Flagler Corporate Center, Hilton Cocoa Beach, International Square and Imperial Plaza, the related mortgage loan documents permit future subordinate secured financing or mezzanine financing generally subject to compliance with certain combined LTV, DSCR and/or Debt Yield tests. See “Description of the Mortgage Pool—Additional Indebtedness—Mezzanine Indebtedness” in the Preliminary Prospectus.

(8)	The borrower of Mortgage Loan No. 4, Coconut Point, (the “Coconut Point Borrower”) owns a leasehold interest in the Coconut Point Mortgaged Property and the 100% equity owner of the Coconut Point Borrower owns a fee interest in the Coconut Point Mortgaged Property, each of which is subject to a mortgage securing the Coconut Point Whole Loan. Accordingly, the Coconut Point Mortgaged Property is being treated as a fee interest.

(9)	With respect to Mortgage Loan Nos. 9, 12 and 16, Columbia Center, Simon Premium Outlets and Space Park North & Old Stone Bridge, the related loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, in connection with a partial defeasance or prepayment of the related mortgage loan. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Defeasance” and “—Partial Releases” in the Preliminary Prospectus.

(10)	With respect to Mortgage Loan Nos. 9, 10, 12, 16, and 38, Columbia Center, Hamister Hospitality Portfolio, Simon Premium Outlets, Space Park North & Old Stone Bridge and Atlantic Self Storage 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.

(11)	With respect to Mortgage Loan No. 9, Columbia Center, the occupancy includes Cambridge Consulting Group LLC (16,171 SF), which has given notice of its intention to vacate at the end of 2016. Without Cambridge Consulting Group LLC, occupancy at the Columbia Center Mortgaged Property would be 81.7%.

(12)	With respect to Mortgage Loan No. 15, Village at Main Street, the loan sponsor of the mortgaged property provided operating statements for 2013 and 2014 that included a non-collateral building. For presentation purposes, revenue from the non-collateral building was excluded and expenses were reduced pro rata based on square footage of the non-collateral building.

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

A-1-15

	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” means an amount equal to the greater of: (i) one percent (1%) of the principal amount of the Loan being prepaid or (ii) the present value as of the Prepayment Date of the Calculated Payments from the Calculation Date to the Open Prepayment Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Calculated Payments” means the monthly payments of interest only under the Loan which would be due from the Prepayment Date to the Open Prepayment Date 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 (a) the Interest Rate solely with respect to the Note and (b) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” means 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” means 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 and one shorter) most nearly approximating the Open Prepayment Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. As used in this definition, the term “Calculation Date” shall mean (i) if the applicable prepayment shall be made on a Payment Date, then such Payment Date, and (ii) if the applicable prepayment shall be made on a date other than a Payment Date, then the immediately following Payment Date. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise. For the avoidance of doubt, in no instance shall Borrower be required to pay any interest with respect to the Open Prepayment Date. “Yield Maintenance Treasury Rate” shall have the meaning specified in the definition of Yield Maintenance Premium.

C	“Prepayment Fee” shall mean an amount equal to the greater of (i) the Yield Maintenance Amount, or (ii) (x) if the prepayment occurs on or after the Lockout Expiration Date, one percent (1%) of the unpaid principal balance of the Note as of the Prepayment Date or (y) if the prepayment occurs concurrently with or after an Event of Default has occurred and is continuing, five percent (5%) of the unpaid principal balance of the Note as of the Prepayment Date. “Lockout Expiration Date” shall mean the date which is the earlier to occur of (A) two (2) years after the “startup day,” within the meaning of Section 860G(a)(9) of the Code, of the final “real estate mortgage investment conduit,” established within the meaning of Section 860D of the Code, that holds any note that evidences all or any portion of the Loan or (B) three (3) years after the date hereof. “Yield Maintenance Amount” shall mean the present value, as of the Prepayment Date, of the remaining scheduled payments of principal and interest from the Prepayment Date through the Stated Maturity Date (including any balloon payment) determined by discounting such payments at the Discount Rate, less the amount of principal being prepaid. “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Treasury Rate when compounded semi-annually. “Treasury Rate” shall mean the yield calculated by the linear interpolation of the yields, as reported in Federal Reserve Statistical Release H.15 Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the Stated Maturity Date. (In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Treasury Rate.)

D	“Yield Maintenance” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the Loan through and

A-1-16

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

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

F	“Yield Maintenance Amount” shall mean the present value of a series of payments each equal to the Payment Differential and payable on each Payment Date over the remaining original term of the Loan and, with respect to the principal balance of the Note due to be outstanding on such date, three (3) months prior to the Maturity Date, discounted at the Reinvestment Yield for the number of months remaining as of the date of such prepayment to each such Payment Date and the date which is three (3) months prior to the Maturity Date, respectively. “Payment Differential” shall mean an amount equal to (i) the Interest Rate less the Reinvestment Yield, divided by (ii) twelve (12), and multiplied by (iii) the principal sum outstanding under the Note after application of the Monthly Payment Amount due on the Prepayment Date ( or, if notwithstanding the provisions of Section 2.4 hereof the Prepayment Date is not a Payment Date, on the Payment Date immediately prior to the Prepayment Date), provided that the Payment Differential shall in no event be less than zero. “Reinvestment Yield” shall mean an amount equal to the lesser of (i) the yield on the U.S. Treasury issue (primary issue) with a maturity date closest to the Maturity Date, or (ii) the yield on the U.S. Treasury issue (primary issue) with a term equal to the remaining average life of the indebtedness evidenced by the Note, as determined by Lender, with each such yield being based on the bid price for such issue as published in the Wall Street Journal on the date that is fourteen (14) days prior to the Prepayment Date ( or, if such bid price is not published on that date, the next preceding date on which such bid price is so published) and converted to a monthly compounded nominal yield.”

A-1-17

G	“Yield Maintenance Premium” shall mean an amount equal to the greater of: (a) an amount equal to 1% of the amount prepaid (the “Minimum Premium Amount”; provided that following the occurrence and during the continuance of an Event of Default, the Minimum Premium Amount shall be equal to five percent (5%) of the amount prepaid); or (b) an amount equal to (i) the amount, if any, by which the sum of the present values as of the prepayment date of all unpaid principal and interest payments required hereunder, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the Open Period Start Date (assuming the outstanding principal balance of the Loan is due on the Open Period Start Date), from the Open Period Start Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield (defined below) exceeds the outstanding principal balance of the Loan as of the prepayment date, multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of the Loan as of the prepayment date. For purposes of the foregoing, “Periodic Treasury Yield” shall mean (y) the annual yield to maturity of the actively traded non-callable United States Treasury fixed interest rate security (other than any such security which can be surrendered at the option of the holder at face value in payment of federal estate tax or which was issued at a substantial discount) that has a maturity closest to (whether before, on or after) the Open Period Start Date (or if two or more such securities have maturity dates equally close to the Open Period Start Date, the average annual yield to maturity of all such securities), as reported in The Wall Street Journal or other authoritative publication or news retrieval service on the fifth Business Day preceding the prepayment date, divided by (z) 12. Lender’s calculation of the Yield Maintenance Premium, and all component calculations, shall be conclusive and binding on Borrower absent manifest error.

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

I	“Prepayment Fee” shall mean an amount equal to the greater of (i) the Yield Maintenance Amount, or (ii) (x) if the prepayment occurs on or after the Lockout Expiration Date, one percent (1%) of the unpaid principal balance of the Note as of the Prepayment Date or (y) if the prepayment occurs concurrently with or after an Event of Default has occurred and is continuing, five percent (5%) of the unpaid principal balance of the Note as of the Prepayment Date. “Prepayment Lockout Expiration Date” shall mean the date which is the earlier to occur of (A) two (2) years after the “startup day,” within the meaning of Section 860G(a)(9) of the Code, of the final “real estate mortgage investment conduit,” established within the meaning of Section 860D of the Code, that holds any note that evidences all or any portion of the Loan or (B) three (3) years after the date hereof. “Yield Maintenance Amount” shall mean the present value, as of the Prepayment Date, of the remaining scheduled payments of principal and interest from the Prepayment Date through the Stated Maturity Date (including any balloon payment) determined by discounting such payments at

A-1-18

	the Discount Rate, less the amount of principal being prepaid. “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Treasury Rate when compounded semi-annually. “Treasury Rate” shall mean the yield calculated by the linear interpolation of the yields, as reported in Federal Reserve Statistical Release H.15 Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the Stated Maturity Date. (In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Treasury Rate.)

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

K	“Yield Maintenance Premium” shall mean an amount equal to the greater of: (a) an amount equal to 2% of the amount prepaid; or (b) an amount equal to (i) the amount, if any, by which the sum of the present values as of the prepayment date of all unpaid principal and interest payments required hereunder, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the Maturity Date, from the Maturity Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield (defined below) exceeds the outstanding principal balance of the Loan as of the prepayment date, multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of the Loan as of the prepayment date. For purposes of the foregoing, “Periodic Treasury Yield” shall mean (y) the annual yield to maturity of the actively traded non-callable United States Treasury fixed interest rate security (other than any such security which can be surrendered at the option of the holder at face value in payment of federal estate tax or which was issued at a substantial discount) that has a maturity closest to (whether before, on or after) the Maturity Date (or if two or more such securities have maturity dates equally close to the Maturity Date, the average annual yield to maturity of all such securities), as reported in The Wall Street Journal or other authoritative publication or news retrieval service on the fifth Business Day preceding the prepayment date, divided by (z) 12. Lender’s calculation of the Yield Maintenance Premium, and all component calculations, shall be conclusive and binding on Borrower absent manifest error. No Prepayment Premium shall be payable during the Open Prepayment Period.

A-1-19