FWP 1 n751_anxa1-x4.htm FREE WRITING PROSPECTUS

  

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-206847-03
     

 

     
 

The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-206847) for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll free 1-800-294-1322 or by email to dg.Prospectus_Requests@baml.com.

 

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

 

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

 

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

 

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

 

The information contained in this material is subject to change, completion or amendment from time to time, and the information in this material supersedes information in any other communication relating to the securities referred to in this material. This material is not a solicitation to participate in any trading strategy, and is not an offer to sell any security or instrument or a solicitation of an offer to buy or sell any security or instrument in any jurisdiction where an offer, solicitation or sale is not permitted. Unless otherwise set forth in this material, any securities referred to in this material may not have been registered under the U.S. Securities Act of 1933, as amended, and, if not, may not be offered or sold absent an exemption therefrom. Recipients are required to comply with any legal or contractual restrictions on their purchase, holding, sale, exercise of rights or performance of obligations under any securities/instruments transaction.

 

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

 

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

 

Notwithstanding anything herein to the contrary, the Underwriters and each recipient hereof agree that they (and their employees, representatives, and other agents) may disclose to any and all persons, without limitation of any kind from the commencement of discussions, the U.S. federal and state income tax treatment and tax structure of the transaction and all materials of any kind (including opinions or other tax analyses) that are provided to it relating to the tax treatment and tax structure . 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 MERRILL LYNCH, PIERCE, FENNER & SMITH INCORPORATED, MORGAN STANLEY & CO. LLC, UBS SECURITIES LLC ., KEYBANC CAPITAL 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, 5 1 Huntington Center 8.4%    MSBNA MSMCH $80,000,000 $80,000,000 $72,155,262 $154.35 Refinance Menashe Frankel; Yecheskel Frankel; Abraham J. Cohen; David J. Cohen; Hines Investment Management Holdings Limited Partnership
Loan   2 One Met Life Way 7.2%    MSBNA MSMCH $68,950,000 $68,950,000 $62,861,250 $372.78 Acquisition SALUS Properties
Loan 6 3 Hyatt Regency Sarasota 5.7%    MSBNA MSMCH $54,000,000 $54,000,000 $44,457,457 $183,673.47 Acquisition Kiran Pallavi Investments, LLC
Loan   4 SpringHill Suites - Seattle 4.7%    KeyBank KeyBank $45,000,000 $45,000,000 $38,394,361 $192,307.69 Refinance Moody National Companies
Loan 4 5 Vintage Park 4.7%    UBSAG UBSAG $45,000,000 $45,000,000 $39,225,904 $246.26 Refinance William L. Hutchinson
Loan 4, 6, 7 6 Simon Premium Outlets 4.4%    BANA BANA $42,500,000 $42,215,616 $34,047,008 $133.24 Refinance Simon Property Group, L.P.
Property   6.01 Lee Premium Outlets   BANA BANA $21,857,143 $21,710,888 $17,509,890      
Property   6.02 Gaffney Premium Outlets   BANA BANA $12,750,000 $12,664,685 $10,214,102      
Property   6.03 Calhoun Premium Outlets   BANA BANA $7,892,857 $7,840,043 $6,323,016      
Loan 4 7 Harlem USA 4.2%    MSBNA MSMCH $40,000,000 $40,000,000 $40,000,000 $439.29 Refinance Drew Greenwald; Gotham Organization Inc.
Loan 4, 8, 9 8 One Stamford Forum 4.0%    BANA BANA $38,500,000 $38,251,697 $28,786,049 $216.64 Refinance Beacon Company (Delaware); BRJ Fiduciary Management LLC, as Trustee under Trust Agreement dated November 5, 1974; Rosebay Medical Company L.P.
Loan 4, 10 9 International Square 3.1%    BANA BANA $30,000,000 $30,000,000 $30,000,000 $212.91 Refinance D.C. Area Portfolio Upper Tier JV, L.P.
Loan 4, 11 10 Coconut Point 3.1%    MSBNA MSMCH $30,000,000 $30,000,000 $25,298,012 $227.13 Refinance Simon Property Group, L.P.
Loan 12 11 Thanksgiving Station IV 3.1%    KeyBank KeyBank $29,500,000 $29,419,866 $23,582,627 $198.01 Refinance Nathan W. Ricks; Andrew E. Bybee; Brandon D. Fugal; John S. Petersen; Ronald S. Lindorf
Loan 7 12 Birmingham Office Portfolio 3.0%    UBSAG UBSAG $29,000,000 $29,000,000 $27,687,854 $89.30 Refinance Charles Stein; Dennis Udwin
Property   12.01 Beacon Ridge Tower   UBSAG UBSAG $12,990,000 $12,990,000 $12,402,249      
Property   12.02 Concourse 100   UBSAG UBSAG $11,310,000 $11,310,000 $10,798,263      
Property   12.03 Concourse 800   UBSAG UBSAG $4,700,000 $4,700,000 $4,487,342      
Loan 4, 6, 7, 13 13 SSTII Self Storage Portfolio 2.6%    KeyBank KeyBank $25,000,000 $25,000,000 $22,687,379 $53.81 Refinance Strategic Storage Trust II, Inc.
Property   13.01 SSTII Self Storage - Boynton Beach, FL   KeyBank KeyBank $2,148,996 $2,148,996 $1,950,203      
Property   13.02 SSTII Self Storage - Santa Rosa, CA   KeyBank KeyBank $1,927,584 $1,927,584 $1,749,273      
Property   13.03 SSTII Self Storage - Huntington Beach, CA   KeyBank KeyBank $1,836,416 $1,836,416 $1,666,539      
Property   13.04 SSTII Self Storage - Santa Ana, CA   KeyBank KeyBank $1,367,544 $1,367,544 $1,241,040      
Property   13.05 SSTII Self Storage - Aurora, CO   KeyBank KeyBank $1,263,350 $1,263,350 $1,146,484      
Property   13.06 SSTII Self Storage - Whittier, CA   KeyBank KeyBank $1,211,253 $1,211,253 $1,099,206      
Property   13.07 SSTII Self Storage - Foley, AL   KeyBank KeyBank $1,087,523 $1,087,523 $986,922      
Property   13.08 SSTII Self Storage - La Habra, CA   KeyBank KeyBank $963,793 $963,793 $874,637      
Property   13.09 SSTII Self Storage - Upland, CA   KeyBank KeyBank $950,768 $950,768 $862,817      
Property   13.10 SSTII Self Storage - Forestville, MD   KeyBank KeyBank $911,696 $911,696 $827,360      
Property   13.11 SSTII Self Storage - Troy, MI   KeyBank KeyBank $898,672 $898,672 $815,540      
Property   13.12 SSTII Self Storage - La Verne, CA   KeyBank KeyBank $833,551 $833,551 $756,443      
Property   13.13 SSTII Self Storage - Lompoc, CA   KeyBank KeyBank $742,381 $742,381 $673,707      
Property   13.14 SSTII Self Storage - Fairfield, CA   KeyBank KeyBank $722,844 $722,844 $655,977      
Property   13.15 SSTII Self Storage - Everett, WA   KeyBank KeyBank $716,332 $716,332 $650,068      
Property   13.16 SSTII Self Storage - Monterey Park, CA   KeyBank KeyBank $677,260 $677,260 $614,610      
Property   13.17 SSTII Self Storage - Bloomingdale, IL   KeyBank KeyBank $625,163 $625,163 $567,332      
Property   13.18 SSTII Self Storage - Federal Heights, CO   KeyBank KeyBank $625,163 $625,163 $567,332      
Property   13.19 SSTII Self Storage - Lancaster, CA (43707)   KeyBank KeyBank $618,651 $618,651 $561,423      
Property   13.20 SSTII Self Storage - Riverside, CA   KeyBank KeyBank $612,139 $612,139 $555,513      
Property   13.21 SSTII Self Storage - Sterling Heights, MI   KeyBank KeyBank $605,627 $605,627 $549,604      
Property   13.22 SSTII Self Storage - Warren, MI (Ryan)   KeyBank KeyBank $592,602 $592,602 $537,783      
Property   13.23 SSTII Self Storage - Littleton, CO   KeyBank KeyBank $573,066 $573,066 $520,055      
Property   13.24 SSTII Self Storage - Warren, MI (Groesbeck)   KeyBank KeyBank $514,457 $514,457 $466,867      
Property   13.25 SSTII Self Storage - Lancaster, CA (43745)   KeyBank KeyBank $442,824 $442,824 $401,861      
Property   13.26 SSTII Self Storage - Crestwood, IL   KeyBank KeyBank $429,799 $429,799 $390,041      
Property   13.27 SSTII Self Storage - Tampa, FL   KeyBank KeyBank $429,799 $429,799 $390,041      
Property   13.28 SSTII Self Storage - Beverly, NJ   KeyBank KeyBank $364,678 $364,678 $330,944      
Property   13.29 SSTII Self Storage - Chico, CA   KeyBank KeyBank $306,069 $306,069 $277,756      
Loan 4, 10 14 TEK Park 2.5%    CCRE UBSAG $24,000,000 $23,893,983 $19,777,903 $125.89 Refinance Eli Sternbuch
Loan   15 North Park Crossing Shopping Center 2.3%    Pillar BANA $22,400,000 $22,361,233 $16,401,351 $111.34 Refinance Bruce L. Christenson
Loan 7 16 San Diego Office Portfolio 2.3%    BANA BANA $22,100,000 $22,100,000 $19,193,640 $151.62 Acquisition Omninet Capital, LLC
Property   16.01 Foremost Professional Plaza   BANA BANA $9,114,805 $9,114,805 $7,916,121      
Property   16.02 Bernardo Regency Center   BANA BANA $7,176,208 $7,176,208 $6,232,469      
Property   16.03 Three Governor Park   BANA BANA $5,808,987 $5,808,987 $5,045,050      
Loan   17 Perris Towne Center 2.0%    SMC SMF III $19,250,000 $19,250,000 $16,733,566 $150.97 Refinance David Taban
Loan   18 Myriad Apartments 1.9%    MSBNA MSMCH $18,000,000 $17,946,041 $14,125,612 $62,312.64 Refinance Glen Una Management
Loan   19 Shoppes of Parkland 1.7%    KeyBank KeyBank $16,554,000 $16,513,794 $14,571,740 $113.33 Acquisition Sunbelt Retail, LLC
Loan 4 20 The Shops at Crystals 1.6%    BANA BANA $15,000,000 $15,000,000 $15,000,000 $1,458.87 Recapitalization Simon Property Group, L.P.; Invesco Advisers, Inc.
Loan   21 Belcaro Place 1.5%    Pillar BANA $14,000,000 $14,000,000 $12,349,501 $90.92 Refinance The Gregory A. Fowler Living Trust; Gregory A. Fowler
Loan   22 Cambridge Center 1.4%    SMC SMF III $13,650,000 $13,634,158 $11,106,738 $118.95 Refinance James D. Blain
Loan   23 Stockridge Plaza 1.3%    UBSAG UBSAG $12,550,000 $12,537,059 $10,383,531 $132.44 Refinance Martin Ensbury; Linda Ensbury; Rodney L. Zapf; Michael Francik; Stephen C. Thune
Loan   24 Aliante Marketplace 1.3%    BNYM SMF III $12,350,000 $12,350,000 $12,350,000 $203.27 Acquisition Investment Concepts, Inc.
Loan 10 25 Carefree Marketplace 1.1%    MSBNA MSMCH $10,800,000 $10,774,008 $8,814,690 $126.73 Refinance Terry C. Hackett; John J. Jakosky III
Loan 4, 6, 7 26 MY Portfolio 1.0%    UBSAG UBSAG $10,000,000 $9,984,518 $7,495,596 $59,787.54 Refinance Suresh M. Patel; Michael Desai; Yogesh Patel
Property   26.01 Holiday Inn Express - Covington   UBSAG UBSAG $1,979,167 $1,976,103 $1,483,503      
Property   26.02 Holiday Inn - Vicksburg   UBSAG UBSAG $1,750,000 $1,747,291 $1,311,729      
Property   26.03 Holiday Inn Express - New Orleans   UBSAG UBSAG $1,666,667 $1,664,086 $1,249,266      
Property   26.04 Comfort Suites - Gonzales   UBSAG UBSAG $1,625,000 $1,622,484 $1,218,034      
Property   26.05 LaQuinta Inn & Suites - Vicksburg   UBSAG UBSAG $1,520,833 $1,518,479 $1,139,955      
Property   26.06 Candlewood Suites - Slidell   UBSAG UBSAG $1,458,333 $1,456,076 $1,093,108      
Loan   27 788 Jefferson 1.0%    Pillar BANA $9,950,000 $9,950,000 $8,446,873 $93.33 Refinance Joel S. Lee
Loan   28 Town Center Promenade 1.0%    BNYM SMF III $9,500,000 $9,500,000 $8,138,364 $148.49 Acquisition Tabani T Investments, LLC
Loan   29 Hampton Inn - Orangeburg 0.9%    BNYM SMF III $9,000,000 $8,927,083 $6,742,480 $99,189.81 Refinance Ashok Patel; Surendra Patel; Sudhir Patel
Loan   30 Legacy North Apartments 0.9%    BNYM SMF III $8,500,000 $8,448,775 $7,116,215 $66,006.06 Refinance Gideon D. Levy
Loan   31 Ramada Plaza Atlanta Capital Park 0.9%    UBSAG UBSAG $8,250,000 $8,210,917 $5,229,859 $21,895.78 Refinance William S. Achenbaum; Charles Herzka
Loan   32 StorQuest - San Rafael, CA 0.8%    UBSAG UBSAG $8,100,000 $8,100,000 $7,391,981 $317.03 Refinance William W. Hobin; Clark W. Porter; Timothy B. Hobin
Loan   33 Continental Plaza (3665 JFK) 0.8%    UBSAG UBSAG $8,000,000 $8,000,000 $6,677,401 $145.04 Acquisition Sotirios Palmer; Dimitrios Palmer; Spiro Palmer
Loan 10 34 Oxbow Crossing 0.8%    KeyBank KeyBank $7,650,000 $7,640,780 $6,189,279 $83.22 Refinance Matthew J. Miles
Loan   35 Buckhorn Shopping Center 0.8%    MSBNA MSMCH $7,400,000 $7,400,000 $6,096,258 $43.19 Refinance Ethan Christopher, LLC
Loan   36 Glenwood Village 0.8%    MSBNA MSMCH $7,400,000 $7,391,013 $5,980,043 $116.93 Refinance Mark Fink; Gordon Saul
Loan   37 StorQuest - Peoria, AZ 0.8%    BANA BANA $7,200,000 $7,200,000 $6,553,884 $77.32 Refinance William W. Hobin; Clark W. Porter; Timothy B. Hobin
Loan   38 Queen Creek Village 0.7%    BNYM SMF III $6,500,000 $6,500,000 $5,421,762 $124.55 Refinance Andrew M. Kaplan
Loan   39 Clarion Inn Lake Jackson 0.7%    Plum, Inc. UBSAG $6,400,000 $6,363,781 $4,913,870 $47,139.12 Refinance Bharat Kumar Patel; Nitin Tiwari; Jigar Kumar Patel
Loan 6, 7 40 Fresenius & DSI Portfolio 0.6%    KeyBank KeyBank $6,050,000 $6,050,000 $5,447,552 $252.63 Acquisition Louis J. Rogers; Jeff Pori
Property   40.01 Fresenius Tampa   KeyBank KeyBank $4,053,000 $4,053,000 $3,649,410      
Property   40.02 DSI El Paso   KeyBank KeyBank $1,997,000 $1,997,000 $1,798,142      
Loan   41 TownePlace Auburn Hills 0.6%    MSBNA MSMCH $6,000,000 $6,000,000 $4,820,035 $73,170.73 Refinance Basil Bacall; Mike Bacall
Loan   42 A Storage Place Hemet 0.6%    UBSAG UBSAG $6,000,000 $6,000,000 $6,000,000 $45.25 Refinance Arthur L. Flaming; Flaming Family Trust Dated October 8, 1997
Loan 6, 7 43 Donel Pair 0.5%    UBSAG UBSAG $5,000,000 $4,994,588 $4,109,462 $48.02 Refinance Benjamin Donel
Property   43.01 Flamingo Courtyard   UBSAG UBSAG $3,200,000 $3,196,536 $2,630,056      
Property   43.02 AAA Storage   UBSAG UBSAG $1,800,000 $1,798,052 $1,479,406      
Loan   44 1400 Eubank - Albuquerque 0.5%    UBSAG UBSAG $4,600,000 $4,593,719 $3,531,337 $125.55 Refinance Robert B. Sachs; Evette M. Sachs
Loan   45 Hampton Tech Center 0.5%    PLS BANA $4,600,000 $4,531,087 $3,520,469 $79.88 Refinance Kessinger Hunter & Company, LLC
Loan   46 Ladera Office Building 0.5%    KeyBank KeyBank $4,410,000 $4,410,000 $3,547,660 $263.98 Acquisition SmartStop Asset Management, LLC
Loan   47 Eastern Springs Village 0.5%    MSBNA MSMCH $4,350,000 $4,328,596 $3,525,697 $200.51 Acquisition Rudy Cohen
Loan   48 StorQuest - Bakersfield, CA 0.4%    UBSAG UBSAG $4,200,000 $4,200,000 $3,838,456 $56.36 Acquisition William W. Hobin; Clark W. Porter; Timothy B. Hobin
Loan   49 Holiday Trav-L Park MHC 0.4%    BANA BANA $3,975,000 $3,930,838 $3,128,596 $22,083.36 Refinance ARCAP, LC
Loan   50 Walgreens - Vista, CA 0.4%    KeyBank KeyBank $3,925,000 $3,920,343 $3,183,133 $264.53 Refinance Donald E. Tessier; Adla Tessier; Donald & Adla Tessier Family Trust dated November 2, 1999
Loan   51 Cherokee Square 0.4%    KeyBank KeyBank $3,905,000 $3,877,595 $3,197,101 $54.78 Refinance David P. Crabtree; Joseph L. Lester
Loan   52 West Market Plaza 0.4%    KeyBank KeyBank $3,640,000 $3,640,000 $3,272,002 $26.28 Refinance Select Strategies Retail Holdings IV, LLC
Loan   53 Pleasantdale Business Park 0.3%    BANA BANA $3,185,000 $3,185,000 $2,797,713 $36.70 Acquisition Katke Holdings LLC
Loan   54 Country Inn & Suites - Michigan City 0.3%    UBSAG UBSAG $3,100,000 $3,095,413 $2,344,374 $55,275.23 Refinance Hargovind C. Sharma; Rajesh C. Sharma
Loan   55 Parkway Business Center 0.3%    KeyBank KeyBank $3,010,000 $3,006,225 $2,420,171 $40.96 Acquisition Philip M. Ramey
Loan   56 George Thomas Plaza 0.3%    KeyBank KeyBank $2,870,000 $2,865,202 $2,117,322 $105.73 Refinance Robert A. McCormack; Matthew L. Jackson; Bart D. Jackson
Loan   57 Shady Trail Business Center 0.3%    KeyBank KeyBank $2,780,000 $2,776,390 $2,222,713 $40.80 Acquisition Philip M. Ramey
Loan   58 Attic Storage 0.3%    KeyBank KeyBank $2,550,000 $2,550,000 $2,149,608 $48.87 Acquisition Michael Berger
Loan   59 The Okemos Plaza 0.3%    UBSAG UBSAG $2,400,000 $2,394,228 $1,959,048 $124.91 Acquisition Wayne N. Browning: Simon Jonna
Loan   60 Tiny Town Mini Storage 0.2%    BANA BANA $2,025,000 $2,022,624 $1,645,039 $29.92 Acquisition Volta Global LLC

 

 A-1-1

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

           
Property
Flag 		Footnotes Loan ID Property Name % of Initial
Pool Balance 		Non-Recourse Carveout Guarantor
Loan 4, 5 1 Huntington Center 8.4%    Abraham J. Cohen; David J. Cohen; Menashe Frankel (A/K/A Mark Frankel); Yeheskel Frankel (A/K/A Yecheskal Frankel); Hines Investment Management Holdings Limited Partnership
Loan   2 One Met Life Way 7.2%    James M. Jacobson, Jr.
Loan 6 3 Hyatt Regency Sarasota 5.7%    Kiran Patel
Loan   4 SpringHill Suites - Seattle 4.7%    Moody National REIT II, Inc.
Loan 4 5 Vintage Park 4.7%    William L. Hutchinson
Loan 4, 6, 7 6 Simon Premium Outlets 4.4%    Simon Property Group, L.P.
Property   6.01 Lee Premium Outlets    
Property   6.02 Gaffney Premium Outlets    
Property   6.03 Calhoun Premium Outlets    
Loan 4 7 Harlem USA 4.2%    Gotham Organization Inc.; Drew Greenwald
Loan 4, 8, 9 8 One Stamford Forum 4.0%    Beacon Company (Delaware); BRJ Fiduciary Management LLC, as Trustee under Trust Agreement dated November 5, 1974; Rosebay Medical Company L.P.
Loan 4, 10 9 International Square 3.1%    N/A
Loan 4, 11 10 Coconut Point 3.1%    Simon Property Group, L.P.; Dillard’s Inc.
Loan 12 11 Thanksgiving Station IV 3.1%    Nathan W. Ricks; Andrew E. Bybee; Brandon D. Fugal; John S. Petersen; Ronald S. Lindorf
Loan 7 12 Birmingham Office Portfolio 3.0%    Charles Stein; Dennis Udwin
Property   12.01 Beacon Ridge Tower    
Property   12.02 Concourse 100    
Property   12.03 Concourse 800    
Loan 4, 6, 7, 13 13 SSTII Self Storage Portfolio 2.6%    Strategic Storage Trust II, Inc.
Property   13.01 SSTII Self Storage - Boynton Beach, FL    
Property   13.02 SSTII Self Storage - Santa Rosa, CA    
Property   13.03 SSTII Self Storage - Huntington Beach, CA    
Property   13.04 SSTII Self Storage - Santa Ana, CA    
Property   13.05 SSTII Self Storage - Aurora, CO    
Property   13.06 SSTII Self Storage - Whittier, CA    
Property   13.07 SSTII Self Storage - Foley, AL    
Property   13.08 SSTII Self Storage - La Habra, CA    
Property   13.09 SSTII Self Storage - Upland, CA    
Property   13.10 SSTII Self Storage - Forestville, MD    
Property   13.11 SSTII Self Storage - Troy, MI    
Property   13.12 SSTII Self Storage - La Verne, CA    
Property   13.13 SSTII Self Storage - Lompoc, CA    
Property   13.14 SSTII Self Storage - Fairfield, CA    
Property   13.15 SSTII Self Storage - Everett, WA    
Property   13.16 SSTII Self Storage - Monterey Park, CA    
Property   13.17 SSTII Self Storage - Bloomingdale, IL    
Property   13.18 SSTII Self Storage - Federal Heights, CO    
Property   13.19 SSTII Self Storage - Lancaster, CA (43707)    
Property   13.20 SSTII Self Storage - Riverside, CA    
Property   13.21 SSTII Self Storage - Sterling Heights, MI    
Property   13.22 SSTII Self Storage - Warren, MI (Ryan)    
Property   13.23 SSTII Self Storage - Littleton, CO    
Property   13.24 SSTII Self Storage - Warren, MI (Groesbeck)    
Property   13.25 SSTII Self Storage - Lancaster, CA (43745)    
Property   13.26 SSTII Self Storage - Crestwood, IL    
Property   13.27 SSTII Self Storage - Tampa, FL    
Property   13.28 SSTII Self Storage - Beverly, NJ    
Property   13.29 SSTII Self Storage - Chico, CA    
Loan 4, 10 14 TEK Park 2.5%    Eli Sternbuch
Loan   15 North Park Crossing Shopping Center 2.3%    Bruce L. Christenson
Loan 7 16 San Diego Office Portfolio 2.3%    Neil Kadisha; Benjamin Nazarian
Property   16.01 Foremost Professional Plaza    
Property   16.02 Bernardo Regency Center    
Property   16.03 Three Governor Park    
Loan   17 Perris Towne Center 2.0%    David Taban
Loan   18 Myriad Apartments 1.9%    Kenneth Levy; Kenneth Levy, as Trustee of the Levy Family Trust dated February 18, 1983; Gloria Levy, as Trustee of the Levy Family Trust dated February 18, 1983
Loan   19 Shoppes of Parkland 1.7%    Sunbelt Retail, LLC
Loan 4 20 The Shops at Crystals 1.6%    Simon Property Group, L.P.; ICRE REIT Holdings
Loan   21 Belcaro Place 1.5%    The Gregory A. Fowler Living Trust; Gregory A. Fowler
Loan   22 Cambridge Center 1.4%    James D. Blain
Loan   23 Stockridge Plaza 1.3%    Martin Ensbury; Linda Ensbury; Rodney L. Zapf; Michael Francik; Stephen C. Thune
Loan   24 Aliante Marketplace 1.3%    Investment Concepts, Inc.
Loan 10 25 Carefree Marketplace 1.1%    John J. Jakosky III; John J. Jakosky III, Trustee of the John J. Jakosky III Family Trust, dated October 15, 2014; Terry C. Hackett; Terry C. Hackett, Co-Trustee of the Hackett Family Trust Dated July 27, 1998, as amended; Jana O. Hackett, Co-Trustee of the Hackett Family Trust dated July 27, 1998, as amended
Loan 4, 6, 7 26 MY Portfolio 1.0%    Suresh M. Patel; Michael Desai; Yogesh Patel
Property   26.01 Holiday Inn Express - Covington    
Property   26.02 Holiday Inn - Vicksburg    
Property   26.03 Holiday Inn Express - New Orleans    
Property   26.04 Comfort Suites - Gonzales    
Property   26.05 LaQuinta Inn & Suites - Vicksburg    
Property   26.06 Candlewood Suites - Slidell    
Loan   27 788 Jefferson 1.0%    Joel S. Lee
Loan   28 Town Center Promenade 1.0%    Tabani T Investments, LLC
Loan   29 Hampton Inn - Orangeburg 0.9%    Ashok Patel; Surendra Patel; Sudhir Patel
Loan   30 Legacy North Apartments 0.9%    Gideon D. Levy
Loan   31 Ramada Plaza Atlanta Capital Park 0.9%    William S. Achenbaum; Charles Herzka
Loan   32 StorQuest - San Rafael, CA 0.8%    William W. Hobin; Clark W. Porter; Timothy B. Hobin
Loan   33 Continental Plaza (3665 JFK) 0.8%    Sotirios Palmer; Dimitrios Palmer; Spiro Palmer; Mark Cohen; Douglas W. Beard
Loan 10 34 Oxbow Crossing 0.8%    Matthew J. Miles
Loan   35 Buckhorn Shopping Center 0.8%    Aric Browne; Gary Grabel
Loan   36 Glenwood Village 0.8%    Gordon Saul; Mark Fink
Loan   37 StorQuest - Peoria, AZ 0.8%    William W. Hobin; Clark W. Porter; Timothy B. Hobin
Loan   38 Queen Creek Village 0.7%    Andrew M. Kaplan
Loan   39 Clarion Inn Lake Jackson 0.7%    Bharat Kumar Patel; Nitin Tiwari; Jigar Kumar Patel
Loan 6, 7 40 Fresenius & DSI Portfolio 0.6%    Louis J. Rogers
Property   40.01 Fresenius Tampa    
Property   40.02 DSI El Paso    
Loan   41 TownePlace Auburn Hills 0.6%    Basil Bacall; Mike Bacall
Loan   42 A Storage Place Hemet 0.6%    Arthur L. Flaming; Flaming Family Trust Dated October 8, 1997
Loan 6, 7 43 Donel Pair 0.5%    Benjamin Donel
Property   43.01 Flamingo Courtyard    
Property   43.02 AAA Storage    
Loan   44 1400 Eubank - Albuquerque 0.5%    Robert B. Sachs; Evette M. Sachs
Loan   45 Hampton Tech Center 0.5%    Eugene A. Caudle; Doyle Cooley
Loan   46 Ladera Office Building 0.5%    SmartStop Asset Management, LLC; H. Michael Schwartz
Loan   47 Eastern Springs Village 0.5%    Rudy Cohen
Loan   48 StorQuest - Bakersfield, CA 0.4%    William W. Hobin; Clark W. Porter; Timothy B. Hobin
Loan   49 Holiday Trav-L Park MHC 0.4%    Green Affordable Communities, LLC
Loan   50 Walgreens - Vista, CA 0.4%    Donald E. Tessier
Loan   51 Cherokee Square 0.4%    David P. Crabtree; Joseph L. Lester
Loan   52 West Market Plaza 0.4%    Select Strategies Retail Holdings IV, LLC
Loan   53 Pleasantdale Business Park 0.3%    Richard M. Kent; Jeffrey J. Katke; Daniel P. Culler
Loan   54 Country Inn & Suites - Michigan City 0.3%    Hargovind C. Sharma; Rajesh C. Sharma
Loan   55 Parkway Business Center 0.3%    Philip M. Ramey
Loan   56 George Thomas Plaza 0.3%    Robert A. McCormack; Matthew L. Jackson; Bart D. Jackson
Loan   57 Shady Trail Business Center 0.3%    Philip M. Ramey
Loan   58 Attic Storage 0.3%    Michael Berger
Loan   59 The Okemos Plaza 0.3%    Wayne N. Browning: Simon Jonna
Loan   60 Tiny Town Mini Storage 0.2%    1700 LLC

 

 A-1-2

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

            MORTGAGED PROPERTY CHARACTERISTICS                        
Property
Flag 		Footnotes Loan ID Property Name % of Initial
Pool Balance 		  No. of
Properties 		General Property Type Detailed Property Type Title Type Ground Lease
Initial Lease
Expiration Date		 Address City County State Zip Code Year Built Year Renovated Size Units of
Measure 		Occupancy
Rate
Loan 4, 5 1 Huntington Center 8.4%      1 Office CBD Fee N/A 41 South High Street / 50 South Front Street Columbus Franklin OH 43215 1984 N/A 907,010 SF 85.8%
Loan   2 One Met Life Way 7.2%      1 Office Suburban Fee N/A One Met Life Way Hanover Morris NJ 07981 2016 N/A 184,960 SF 100.0%
Loan 6 3 Hyatt Regency Sarasota 5.7%      1 Hospitality Full Service Fee N/A 1000 Boulevard of the Arts Sarasota Sarasota FL 34236 1975 2008-2016 294 Rooms 74.6%
Loan   4 SpringHill Suites - Seattle 4.7%      1 Hospitality Full Service Fee N/A 1800 Yale Avenue Seattle King WA 98101 2001 2008, 2012-2013 234 Rooms 84.2%
Loan 4 5 Vintage Park 4.7%      1 Retail Regional Lifestyle Center Fee N/A 102-142 Vintage Park Boulevard Houston Harris TX 77070 2007 N/A 341,107 SF 94.1%
Loan 4, 6, 7 6 Simon Premium Outlets 4.4%      3                       782,765 SF 93.7%
Property   6.01 Lee Premium Outlets       Retail Outlet Center Fee N/A 50 Water Street Lee Berkshire MA 01238 1997 N/A 224,825 SF 97.8%
Property   6.02 Gaffney Premium Outlets       Retail Outlet Center Fee N/A 1 Factory Shops Boulevard Gaffney Cherokee SC 29341 1996 N/A 303,877 SF 90.5%
Property   6.03 Calhoun Premium Outlets       Retail Outlet Center Fee N/A 455 Belwood Road Calhoun Gordon GA 30701 1992 N/A 254,063 SF 93.9%
Loan 4 7 Harlem USA 4.2%      1 Retail Anchored Leasehold 5/21/2122 320-322 West 125th Street New York New York NY 10027 1998 2004 245,849 SF 97.7%
Loan 4, 8, 9 8 One Stamford Forum 4.0%      1 Office CBD Fee N/A 201 Tresser Boulevard Stamford Fairfield CT 06901 1973 2000 504,471 SF 100.0%
Loan 4, 10 9 International Square 3.1%      1 Office CBD Fee N/A 1825-1875 I Street Northwest and 1850 K Street Northwest Washington District of Columbia DC 20006 1978-1982 2005 1,158,732 SF 94.2%
Loan 4, 11 10 Coconut Point 3.1%      1 Retail Anchored Fee N/A 23106 Fashion Drive Estero Lee FL 33928 2006 N/A 836,531 SF 88.4%
Loan 12 11 Thanksgiving Station IV 3.1%      1 Office Suburban Fee N/A 2801 North Thanksgiving Way Lehi Utah UT 84043 2016 N/A 148,580 SF 98.6%
Loan 7 12 Birmingham Office Portfolio 3.0%      3                       324,741 SF 82.6%
Property   12.01 Beacon Ridge Tower       Office Suburban Fee N/A 600 Beacon Parkway West Birmingham Jefferson AL 35209 1983 N/A 153,287 SF 80.7%
Property   12.02 Concourse 100       Office Suburban Fee N/A 100 Concourse Parkway Hoover Shelby AL 35244 1988 2005 125,597 SF 78.5%
Property   12.03 Concourse 800       Office Suburban Fee N/A 800 Concourse Parkway Hoover Shelby AL 35244 1990 N/A 45,857 SF 100.0%
Loan 4, 6, 7, 13 13 SSTII Self Storage Portfolio 2.6%      29                       1,765,551 SF 89.6%
Property   13.01 SSTII Self Storage - Boynton Beach, FL       Self Storage Self Storage Fee N/A 3101 South Federal Highway Boynton Beach Palm Beach FL 33483 2004 N/A 74,464 SF 88.5%
Property   13.02 SSTII Self Storage - Santa Rosa, CA       Self Storage Self Storage Fee N/A 3937 Santa Rosa Avenue Santa Rosa Sonoma CA 95407 1982 N/A 116,625 SF 89.4%
Property   13.03 SSTII Self Storage - Huntington Beach, CA       Self Storage Self Storage Fee N/A 7611 Talbert Avenue Huntington Beach Orange CA 92648 1986 N/A 60,936 SF 91.7%
Property   13.04 SSTII Self Storage - Santa Ana, CA       Self Storage Self Storage Fee N/A 4200 Westminster Avenue Santa Ana Orange CA 92703 1978 N/A 84,397 SF 95.8%
Property   13.05 SSTII Self Storage - Aurora, CO       Self Storage Self Storage Fee N/A 435 Airport Boulevard Aurora Arapahoe CO 80011 1984 N/A 87,434 SF 69.8%
Property   13.06 SSTII Self Storage - Whittier, CA       Self Storage Self Storage Fee N/A 10231 South Colima Road Whittier Los Angeles CA 90603 1990 N/A 58,530 SF 96.3%
Property   13.07 SSTII Self Storage - Foley, AL       Self Storage Self Storage Fee N/A 8141 Highway 59 South Foley Baldwin AL 36535 1994 2007 141,576 SF 92.5%
Property   13.08 SSTII Self Storage - La Habra, CA       Self Storage Self Storage Fee N/A 580 East Lambert Road La Habra Orange CA 90631 1981 N/A 51,402 SF 93.7%
Property   13.09 SSTII Self Storage - Upland, CA       Self Storage Self Storage Fee N/A 1571 West Foothill Boulevard Upland San Bernardino CA 91786 1979 N/A 57,832 SF 93.9%
Property   13.10 SSTII Self Storage - Forestville, MD       Self Storage Self Storage Fee N/A 4100 Forestville Road District Heights Prince George’s MD 20747 1988 N/A 55,253 SF 87.1%
Property   13.11 SSTII Self Storage - Troy, MI       Self Storage Self Storage Fee N/A 262 East Maple Road Troy Oakland MI 48083 1988 N/A 73,940 SF 87.5%
Property   13.12 SSTII Self Storage - La Verne, CA       Self Storage Self Storage Fee N/A 2234 Arrow Highway La Verne Los Angeles CA 91750 1985 N/A 49,782 SF 92.9%
Property   13.13 SSTII Self Storage - Lompoc, CA       Self Storage Self Storage Fee N/A 517 North 8th Street Lompoc Santa Barbara CA 93436 1982 N/A 46,412 SF 88.5%
Property   13.14 SSTII Self Storage - Fairfield, CA       Self Storage Self Storage Fee N/A 2998 Rockville Road Fairfield Solano CA 94534 1984 N/A 41,010 SF 92.8%
Property   13.15 SSTII Self Storage - Everett, WA       Self Storage Self Storage Fee N/A 10919 Evergreen Way Everett Snohomish WA 98204 1986 2015 47,199 SF 94.0%
Property   13.16 SSTII Self Storage - Monterey Park, CA       Self Storage Self Storage Fee N/A 404 Potrero Grande Monterey Park Los Angeles CA 91755 1987 N/A 31,230 SF 92.3%
Property   13.17 SSTII Self Storage - Bloomingdale, IL       Self Storage Self Storage Fee N/A 240 West Army Trail Road Bloomingdale DuPage IL 60108 1987 N/A 58,304 SF 90.9%
Property   13.18 SSTII Self Storage - Federal Heights, CO       Self Storage Self Storage Fee N/A 8920 Federal Boulevard Federal Heights Adams CO 80260 1983 N/A 41,044 SF 93.5%
Property   13.19 SSTII Self Storage - Lancaster, CA (43707)       Self Storage Self Storage Fee N/A 43707 North Sierra Highway Lancaster Los Angeles CA 93534 1991 N/A 71,865 SF 95.4%
Property   13.20 SSTII Self Storage - Riverside, CA       Self Storage Self Storage Fee N/A 6667 Van Buren Boulevard Riverside Riverside CA 92503 1985 N/A 61,460 SF 96.8%
Property   13.21 SSTII Self Storage - Sterling Heights, MI       Self Storage Self Storage Fee N/A 42557 Van Dyke Avenue Sterling Heights Macomb MI 48314 1977 N/A 58,820 SF 84.3%
Property   13.22 SSTII Self Storage - Warren, MI (Ryan)       Self Storage Self Storage Fee N/A 24623 Ryan Road Warren Macomb MI 48091 1987 N/A 52,078 SF 85.2%
Property   13.23 SSTII Self Storage - Littleton, CO       Self Storage Self Storage Fee N/A 3757 Norwood Drive Littleton Douglas CO 80125 1985 N/A 38,532 SF 81.6%
Property   13.24 SSTII Self Storage - Warren, MI (Groesbeck)       Self Storage Self Storage Fee N/A 27203 Groesbeck Highway Warren Macomb MI 48089 1987 N/A 57,260 SF 89.8%
Property   13.25 SSTII Self Storage - Lancaster, CA (43745)       Self Storage Self Storage Fee N/A 43745 North Sierra Highway Lancaster Los Angeles CA 93534 1980 N/A 58,894 SF 88.5%
Property   13.26 SSTII Self Storage - Crestwood, IL       Self Storage Self Storage Fee N/A 4747 West Calumet Sag Road Crestwood Cook IL 60445 1987 N/A 49,322 SF 83.7%
Property   13.27 SSTII Self Storage - Tampa, FL       Self Storage Self Storage Fee N/A 9823 West Hillsborough Avenue Tampa Hillsborough FL 33615 1985 N/A 50,070 SF 87.8%
Property   13.28 SSTII Self Storage - Beverly, NJ       Self Storage Self Storage Fee N/A 4233 Route 130 Beverly Burlington NJ 08010 1989 N/A 50,805 SF 78.8%
Property   13.29 SSTII Self Storage - Chico, CA       Self Storage Self Storage Fee N/A 3860 Benatar Way Chico Butte CA 95928 1984 N/A 39,075 SF 98.9%
Loan 4, 10 14 TEK Park 2.5%      1 Office Suburban Fee N/A 9999 Hamilton Boulevard Breinigsville Lehigh PA 18031 1987 2010 514,033 SF 84.7%
Loan   15 North Park Crossing Shopping Center 2.3%      1 Retail Anchored Fee/Leasehold 9/30/2039 301 Geneva Avenue Joplin Jasper MO 64801 2005 N/A 200,829 SF 98.0%
Loan 7 16 San Diego Office Portfolio 2.3%      3                       145,761 SF 93.1%
Property   16.01 Foremost Professional Plaza       Office Suburban Fee N/A 12396 World Trade Drive San Diego San Diego CA 92128 1992 N/A 58,895 SF 90.7%
Property   16.02 Bernardo Regency Center       Office Suburban Fee N/A 11545 West Bernardo Court San Diego San Diego CA 92127 1987 N/A 48,027 SF 94.4%
Property   16.03 Three Governor Park       Office Suburban Fee N/A 5120 Shoreham Place San Diego San Diego CA 92122 1984 N/A 38,839 SF 95.3%
Loan   17 Perris Towne Center 2.0%      1 Retail Anchored Fee N/A 47 West Nuevo Road Perris Riverside CA 92571 1988 N/A 127,510 SF 88.2%
Loan   18 Myriad Apartments 1.9%      1 Multifamily Garden Fee N/A 1520 Enclave Parkway Houston Harris TX 77077 1983 N/A 288 Units 97.6%
Loan   19 Shoppes of Parkland 1.7%      1 Retail Anchored Fee N/A 5901 West Hillsboro Boulevard Parkland Broward FL 33067 2000 2015 145,720 SF 95.0%
Loan 4 20 The Shops at Crystals 1.6%      1 Retail Anchored Fee N/A 3720 South Las Vegas Boulevard Las Vegas Clark NV 89109 2009 N/A 262,327 SF 87.6%
Loan   21 Belcaro Place 1.5%      1 Office Suburban Fee N/A 3801 East Florida Avenue Denver Denver CO 80210 1980 2013 153,983 SF 100.0%
Loan   22 Cambridge Center 1.4%      1 Office Suburban Fee N/A 38777 West Six Mile Road Livonia Wayne MI 48152 1985 N/A 114,623 SF 96.9%
Loan   23 Stockridge Plaza 1.3%      1 Retail Shadow Anchored Fee N/A 5021-5221 Fruitridge Road & 5304-5410 Stockton Boulevard Sacramento Sacramento CA 95820 1987 N/A 94,661 SF 96.5%
Loan   24 Aliante Marketplace 1.3%      1 Retail Shadow Anchored Fee N/A 2760 West Deer Springs Way and 6885-6905 Aliante Parkway North Las Vegas Clark NV 89084 2006-2007 N/A 60,757 SF 97.6%
Loan 10 25 Carefree Marketplace 1.1%      1 Retail Anchored Fee N/A 36889 North Tom Darlington Drive Carefree Maricopa AZ 85377 1988 N/A 85,014 SF 90.1%
Loan 4, 6, 7 26 MY Portfolio 1.0%      6                       501 Rooms 64.6%
Property   26.01 Holiday Inn Express - Covington       Hospitality Limited Service Fee N/A 69354 Stirling Boulevard Covington Saint Tammany LA 70433 2014 N/A 84 Rooms 62.7%
Property   26.02 Holiday Inn - Vicksburg       Hospitality Select Service Fee N/A 115 Cypress Centre Drive Vicksburg Warren MS 39180 2008 2011-2012, 2015 83 Rooms 72.5%
Property   26.03 Holiday Inn Express - New Orleans       Hospitality Limited Service Fee N/A 7049 Bullard Avenue New Orleans Orleans LA 70128 2006 2013 87 Rooms 55.3%
Property   26.04 Comfort Suites - Gonzales       Hospitality Limited Service Fee N/A 2821 West Cabela Parkway Gonzales Ascension LA 70737 2013 N/A 77 Rooms 69.0%
Property   26.05 LaQuinta Inn & Suites - Vicksburg       Hospitality Limited Service Fee N/A 4160 South Frontage Road Vicksburg Warren MS 39180 2008 N/A 77 Rooms 69.5%
Property   26.06 Candlewood Suites - Slidell       Hospitality Extended Stay Fee N/A 100 Holiday Boulevard Slidell Saint Tammany LA 70460 2011 N/A 93 Rooms 60.0%
Loan   27 788 Jefferson 1.0%      1 Office CBD Fee N/A 788 North Jefferson Street Milwaukee Milwaukee WI 53202 1969 2001 106,606 SF 94.6%
Loan   28 Town Center Promenade 1.0%      1 Retail Anchored Fee N/A 21760 West Long Grove Road Deer Park Lake IL 60010 2007 N/A 63,979 SF 95.9%
Loan   29 Hampton Inn - Orangeburg 0.9%      1 Hospitality Limited Service Fee N/A 749 Citadel Road Orangeburg Orangeburg SC 29118 2015 N/A 90 Rooms 85.0%
Loan   30 Legacy North Apartments 0.9%      1 Multifamily Garden Fee N/A 3695 Shallowford Road Northeast Doraville DeKalb GA 30340 1964 2014 128 Units 99.2%
Loan   31 Ramada Plaza Atlanta Capital Park 0.9%      1 Hospitality Full Service Fee N/A 450 Capitol Avenue Atlanta Fulton GA 30312 1971 2003, 2013-2015 375 Rooms 46.8%
Loan   32 StorQuest - San Rafael, CA 0.8%      1 Self Storage Self Storage Fee N/A 55 Golden Gate Drive San Rafael Marin CA 94901 1991 2000 25,550 SF 90.2%
Loan   33 Continental Plaza (3665 JFK) 0.8%      1 Office Suburban Fee N/A 3665 John F Kennedy Parkway Fort Collins Larimer CO 80525 1982 1983 55,158 SF 92.5%
Loan 10 34 Oxbow Crossing 0.8%      1 Retail Shadow Anchored Fee N/A 1521, 1541, 1601 Oxbow Drive and 3410 Williams Drive Montrose Montrose CO 81401 2006 N/A 91,813 SF 92.7%
Loan   35 Buckhorn Shopping Center 0.8%      1 Retail Anchored Leasehold 7/31/2055 6002-6140 East Main Street Mesa Maricopa AZ 85205 1975 1990 171,351 SF 88.3%
Loan   36 Glenwood Village 0.8%      1 Retail Anchored Fee N/A 1153, 1145, 1161 and 1129 North Fifth Street Perkasie Bucks PA 18944 1971 N/A 63,209 SF 100.0%
Loan   37 StorQuest - Peoria, AZ 0.8%      1 Self Storage Self Storage Fee N/A 20323 North 107th Avenue Sun City Maricopa AZ 85373 2007 N/A 93,125 SF 90.7%
Loan   38 Queen Creek Village 0.7%      1 Retail Unanchored Fee N/A 21803, 218505A and 21805B South Ellsworth Road; 20852 and 20892 East Ocotillo Road Queen Creek Maricopa AZ 85142 2006 N/A 52,189 SF 92.7%
Loan   39 Clarion Inn Lake Jackson 0.7%      1 Hospitality Limited Service Fee N/A 925 Highway 332 Lake Jackson Brazoria TX 77566 1979 2015 135 Rooms 52.0%
Loan 6, 7 40 Fresenius & DSI Portfolio 0.6%      2                       23,948 SF 100.0%
Property   40.01 Fresenius Tampa       Office Medical Fee N/A 12666-12674 Telecom Drive Temple Terrace Hillsborough FL 33637 2007 2015 16,006 SF 100.0%
Property   40.02 DSI El Paso       Office Medical Fee N/A 3359 Fred Wilson Avenue El Paso El Paso TX 79904 2015 N/A 7,942 SF 100.0%
Loan   41 TownePlace Auburn Hills 0.6%      1 Hospitality Extended Stay Fee N/A 3900 Baldwin Road Auburn Hills Oakland MI 48326 2015 N/A 82 Rooms 75.8%
Loan   42 A Storage Place Hemet 0.6%      1 Self Storage Self Storage Fee N/A 3450 Wentworth Drive Hemet Riverside CA 92545 2000 N/A 132,598 SF 90.6%
Loan 6, 7 43 Donel Pair 0.5%      2                       104,005 SF 98.3%
Property   43.01 Flamingo Courtyard       Retail Unanchored Fee N/A 3055, 3075 and 3085 East Flamingo Road Las Vegas Clark NV 89121 1985 2016 48,419 SF 100.0%
Property   43.02 AAA Storage       Self Storage Self Storage Fee N/A 2647 North Las Vegas Boulevard North Las Vegas Clark NV 89030 1979 N/A 55,586 SF 96.8%
Loan   44 1400 Eubank - Albuquerque 0.5%      1 Industrial Flex Fee N/A 1400 Eubank Boulevard Southeast Albuquerque Bernalillo NM 87123 2000 2006 36,589 SF 100.0%
Loan   45 Hampton Tech Center 0.5%      1 Office Suburban Fee N/A 903 Enterprise Parkway Hampton Hampton City VA 23666 2002 N/A 56,724 SF 86.3%
Loan   46 Ladera Office Building 0.5%      1 Office Suburban Fee N/A 10 Terrace Road Ladera Ranch Orange CA 92694 2016 N/A 16,706 SF 100.0%
Loan   47 Eastern Springs Village 0.5%      1 Retail Shadow Anchored Fee N/A 7425-7435 South Eastern Avenue Las Vegas Clark NV 89123 2006 N/A 21,588 SF 100.0%
Loan   48 StorQuest - Bakersfield, CA 0.4%      1 Self Storage Self Storage Fee N/A 4601 White Lane Bakersfield Kern CA 93309 1985 N/A 74,515 SF 95.4%
Loan   49 Holiday Trav-L Park MHC 0.4%      1 Manufactured Housing Manufactured Housing Fee N/A 1623 Mack Smith Road Rossville Catoosa GA 30741 1972 N/A 178 Pads 62.9%
Loan   50 Walgreens - Vista, CA 0.4%      1 Retail Free-Standing Fee N/A 310 Sycamore Avenue Vista San Diego CA 92083 2006 N/A 14,820 SF 100.0%
Loan   51 Cherokee Square 0.4%      1 Retail Anchored Fee N/A 1802 North Jackson Street Tullahoma Coffee TN 37388 1982 2010 70,789 SF 100.0%
Loan   52 West Market Plaza 0.4%      1 Retail Anchored Fee N/A 1880, 1886 and 1890 West Market Street Akron Summit OH 44313 1974 1996 138,491 SF 100.0%
Loan   53 Pleasantdale Business Park 0.3%      1 Industrial Flex Fee N/A 2600 and 2650 Pleasantdale Road Doraville Gwinnett GA 30340 1986 N/A 86,792 SF 100.0%
Loan   54 Country Inn & Suites - Michigan City 0.3%      1 Hospitality Limited Service Fee N/A 3805 North Frontage Road Michigan City La Porte IN 46360 2005 N/A 56 Rooms 55.7%
Loan   55 Parkway Business Center 0.3%      1 Industrial Flex Fee N/A 2125, 2127, 2129, 2131 and 2133 South Great Southwest Parkway Grand Prairie Tarrant TX 75051 1986 N/A 73,395 SF 88.5%
Loan   56 George Thomas Plaza 0.3%      1 Retail Unanchored Fee N/A 1004-1048 North Shadeland Avenue Indianapolis Marion IN 46219 1992 N/A 27,099 SF 96.2%
Loan   57 Shady Trail Business Center 0.3%      1 Industrial Flex Fee N/A 11048, 11052, 11054 and 11056 Shady Trail Dallas Dallas TX 75229 1979, 1984 N/A 68,043 SF 92.6%
Loan   58 Attic Storage 0.3%      1 Self Storage Self Storage Fee N/A 15611 Helmer Road South Battle Creek Calhoun MI 49015 2004-2012 N/A 52,175 SF 92.4%
Loan   59 The Okemos Plaza 0.3%      1 Retail Unanchored Fee N/A 4738-4750 Central Park Drive Okemos Ingham MI 48864 2001 N/A 19,168 SF 77.0%
Loan   60 Tiny Town Mini Storage 0.2%      1 Self Storage Self Storage Fee N/A 560 Tiny Town Road Clarksville Montgomery TN 37042 1986 1994 67,592 SF 99.5%

 

 A-1-3

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

          MORTGAGED PROPERTY CHARACTERISTICS   MORTGAGE LOAN CHARACTERISTICS                        
Property
Flag 		Footnotes Loan ID Property Name % of Initial
Pool Balance 		Occupancy Rate
As-of Date 		Appraised
Value 		Appraisal
As-of Date 		  Mortgage
Rate 		Administrative
Cost Rate(2)		 Master Servicing
Fee Rate		 Primary Servicing
Fee Rate		 Pari Passu
Loan Primary Servicing
Fee Rate		 Certificate Administrator / Trustee
Fee Rate		 Operating Advisor
Fee Rate		 Asset Representations Reviewer Fee Rate CREFC
Fee Rate		 Interest
Accrual  
Basis 		Seasoning
(mos.)		 ARD
(Yes/No) 		Original Term
to Maturity (mos.) 		Remaining Term
to Maturity (mos.)		 Original
Interest-Only Period (mos.)
Loan 4, 5 1 Huntington Center 8.4%    8/31/2016 $186,600,000 8/22/2016   3.5300% 0.01652% 0.00250% 0.00250% 0.00000% 0.00630% 0.00420% 0.00052% 0.00050% Actual/360 1 No 120 119 60
Loan   2 One Met Life Way 7.2%    11/1/2016 $99,500,000 7/13/2016   4.1600% 0.03212% 0.00250% 0.02000% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 1 No 120 119 60
Loan 6 3 Hyatt Regency Sarasota 5.7%    7/31/2016 $76,400,000 7/6/2016   4.9800% 0.01462% 0.00250% 0.00250% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 0 No 120 120 0
Loan   4 SpringHill Suites - Seattle 4.7%    7/31/2016 $74,100,000 4/12/2016   4.3800% 0.02212% 0.00250% 0.01000% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 1 No 120 119 24
Loan 4 5 Vintage Park 4.7%    10/6/2016 $119,760,000 8/8/2016   4.9870% 0.01792% 0.00250% 0.00250% 0.00000% 0.00630% 0.00560% 0.00052% 0.00050% Actual/360 1 No 120 119 27
Loan 4, 6, 7 6 Simon Premium Outlets 4.4%      $223,700,000     4.1680% 0.01232% 0.00250% 0.00000% 0.00250% 0.00630% 0.00000% 0.00052% 0.00050% Actual/360 5 No 120 115 0
Property   6.01 Lee Premium Outlets   5/19/2016 $115,000,000 4/14/2016                                
Property   6.02 Gaffney Premium Outlets   5/19/2016 $67,200,000 4/12/2016                                
Property   6.03 Calhoun Premium Outlets   5/19/2016 $41,500,000 4/1/2016                                
Loan 4 7 Harlem USA 4.2%    8/1/2016 $195,000,000 8/3/2016   3.3100% 0.01232% 0.00250% 0.00250% 0.00000% 0.00630% 0.00000% 0.00052% 0.00050% Actual/360 1 No 120 119 120
Loan 4, 8, 9 8 One Stamford Forum 4.0%    11/1/2016 $227,000,000 5/2/2016   4.9000% 0.01232% 0.00250% 0.00000% 0.00250% 0.00630% 0.00000% 0.00052% 0.00050% Actual/360 4 No 120 116 0
Loan 4, 10 9 International Square 3.1%    7/18/2016 $757,000,000 6/13/2016   3.6150% 0.01107% 0.00250% 0.00000% 0.00125% 0.00630% 0.00000% 0.00052% 0.00050% Actual/360 3 No 120 117 120
Loan 4, 11 10 Coconut Point 3.1%    6/7/2016 $283,000,000 7/19/2016   3.9530% 0.01232% 0.00250% 0.00000% 0.00250% 0.00630% 0.00000% 0.00052% 0.00050% Actual/360 1 No 120 119 24
Loan 12 11 Thanksgiving Station IV 3.1%    8/29/2016 $40,200,000 5/1/2017   4.1100% 0.02212% 0.00250% 0.01000% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 2 No 120 118 0
Loan 7 12 Birmingham Office Portfolio 3.0%      $41,300,000     4.7285% 0.01462% 0.00250% 0.00250% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 0 No 60 60 24
Property   12.01 Beacon Ridge Tower   8/1/2016 $18,500,000 8/23/2016                                
Property   12.02 Concourse 100   8/1/2016 $16,100,000 8/23/2016                                
Property   12.03 Concourse 800   8/1/2016 $6,700,000 8/23/2016                                
Loan 4, 6, 7, 13 13 SSTII Self Storage Portfolio 2.6%      $211,000,000     3.8900% 0.01982% 0.00250% 0.01000% 0.00000% 0.00630% 0.00000% 0.00052% 0.00050% Actual/360 3 No 120 117 60
Property   13.01 SSTII Self Storage - Boynton Beach, FL   5/31/2016 $16,500,000 6/22/2016                                
Property   13.02 SSTII Self Storage - Santa Rosa, CA   5/31/2016 $14,800,000 6/17/2016                                
Property   13.03 SSTII Self Storage - Huntington Beach, CA   5/31/2016 $14,100,000 6/16/2016                                
Property   13.04 SSTII Self Storage - Santa Ana, CA   5/31/2016 $10,500,000 6/16/2016                                
Property   13.05 SSTII Self Storage - Aurora, CO   5/31/2016 $9,700,000 6/27/2016                                
Property   13.06 SSTII Self Storage - Whittier, CA   5/31/2016 $9,300,000 6/23/2016                                
Property   13.07 SSTII Self Storage - Foley, AL   5/31/2016 $8,350,000 6/20/2016                                
Property   13.08 SSTII Self Storage - La Habra, CA   5/31/2016 $7,400,000 6/23/2016                                
Property   13.09 SSTII Self Storage - Upland, CA   5/31/2016 $7,300,000 6/23/2016                                
Property   13.10 SSTII Self Storage - Forestville, MD   5/31/2016 $7,000,000 6/23/2016                                
Property   13.11 SSTII Self Storage - Troy, MI   5/31/2016 $6,900,000 6/27/2016                                
Property   13.12 SSTII Self Storage - La Verne, CA   5/31/2016 $6,400,000 6/23/2016                                
Property   13.13 SSTII Self Storage - Lompoc, CA   5/31/2016 $5,700,000 6/18/2016                                
Property   13.14 SSTII Self Storage - Fairfield, CA   5/31/2016 $5,550,000 6/17/2016                                
Property   13.15 SSTII Self Storage - Everett, WA   5/31/2016 $5,500,000 6/22/2016                                
Property   13.16 SSTII Self Storage - Monterey Park, CA   5/31/2016 $5,200,000 6/23/2016                                
Property   13.17 SSTII Self Storage - Bloomingdale, IL   5/31/2016 $4,800,000 6/22/2016                                
Property   13.18 SSTII Self Storage - Federal Heights, CO   5/31/2016 $4,800,000 6/27/2016                                
Property   13.19 SSTII Self Storage - Lancaster, CA (43707)   5/31/2016 $4,750,000 6/16/2016                                
Property   13.20 SSTII Self Storage - Riverside, CA   5/31/2016 $4,700,000 6/23/2016                                
Property   13.21 SSTII Self Storage - Sterling Heights, MI   5/31/2016 $4,650,000 6/27/2016                                
Property   13.22 SSTII Self Storage - Warren, MI (Ryan)   5/31/2016 $4,550,000 6/27/2016                                
Property   13.23 SSTII Self Storage - Littleton, CO   5/31/2016 $4,400,000 6/27/2016                                
Property   13.24 SSTII Self Storage - Warren, MI (Groesbeck)   5/31/2016 $3,950,000 6/27/2016                                
Property   13.25 SSTII Self Storage - Lancaster, CA (43745)   5/31/2016 $3,400,000 6/16/2016                                
Property   13.26 SSTII Self Storage - Crestwood, IL   5/31/2016 $3,300,000 6/22/2016                                
Property   13.27 SSTII Self Storage - Tampa, FL   5/31/2016 $3,300,000 6/23/2016                                
Property   13.28 SSTII Self Storage - Beverly, NJ   5/31/2016 $2,800,000 6/21/2016                                
Property   13.29 SSTII Self Storage - Chico, CA   5/31/2016 $2,350,000 6/24/2016                                
Loan 4, 10 14 TEK Park 2.5%    3/23/2016 $102,000,000 5/3/2016   5.0000% 0.03482% 0.00250% 0.00000% 0.02500% 0.00630% 0.00000% 0.00052% 0.00050% Actual/360 4 No 120 116 0
Loan   15 North Park Crossing Shopping Center 2.3%    7/11/2016 $32,900,000 7/12/2016   4.3400% 0.01462% 0.00250% 0.00250% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 1 No 120 119 0
Loan 7 16 San Diego Office Portfolio 2.3%      $32,490,000     4.0800% 0.01462% 0.00250% 0.00250% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 2 No 120 118 36
Property   16.01 Foremost Professional Plaza   8/1/2016 $13,400,000 7/21/2016                                
Property   16.02 Bernardo Regency Center   8/1/2016 $10,550,000 7/21/2016                                
Property   16.03 Three Governor Park   8/1/2016 $8,540,000 7/25/2016                                
Loan   17 Perris Towne Center 2.0%    9/1/2016 $26,700,000 7/10/2016   4.1120% 0.01462% 0.00250% 0.00250% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 1 No 120 119 36
Loan   18 Myriad Apartments 1.9%    7/28/2016 $24,160,000 8/3/2016   3.6000% 0.01462% 0.00250% 0.00250% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 2 No 120 118 0
Loan   19 Shoppes of Parkland 1.7%    7/18/2016 $30,900,000 7/10/2016   4.6700% 0.02212% 0.00250% 0.01000% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 2 No 84 82 0
Loan 4 20 The Shops at Crystals 1.6%    4/21/2016 $1,100,000,000 4/26/2016   3.7440% 0.01232% 0.00250% 0.00000% 0.00250% 0.00630% 0.00000% 0.00052% 0.00050% Actual/360 4 No 120 116 120
Loan   21 Belcaro Place 1.5%    9/12/2016 $21,500,000 9/20/2016   4.7500% 0.01462% 0.00250% 0.00250% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 11 No 120 109 36
Loan   22 Cambridge Center 1.4%    9/7/2016 $18,400,000 7/7/2016   4.6180% 0.01462% 0.00250% 0.00250% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 1 No 120 119 0
Loan   23 Stockridge Plaza 1.3%    8/31/2016 $17,400,000 7/19/2016   5.1272% 0.01462% 0.00250% 0.00250% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 1 No 120 119 0
Loan   24 Aliante Marketplace 1.3%    6/30/2016 $19,000,000 6/8/2016   4.4000% 0.01462% 0.00250% 0.00250% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 3 No 120 117 120
Loan 10 25 Carefree Marketplace 1.1%    8/24/2016 $16,200,000 8/2/2016   4.7150% 0.01462% 0.00250% 0.00250% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 2 No 120 118 0
Loan 4, 6, 7 26 MY Portfolio 1.0%      $48,000,000     4.9720% 0.01232% 0.00250% 0.00250% 0.00000% 0.00630% 0.00000% 0.00052% 0.00050% Actual/360 1 No 120 119 0
Property   26.01 Holiday Inn Express - Covington   8/31/2016 $9,500,000 7/14/2016                                
Property   26.02 Holiday Inn - Vicksburg   8/31/2016 $8,400,000 7/13/2016                                
Property   26.03 Holiday Inn Express - New Orleans   8/31/2016 $8,700,000 7/14/2016                                
Property   26.04 Comfort Suites - Gonzales   8/31/2016 $7,400,000 7/13/2016                                
Property   26.05 LaQuinta Inn & Suites - Vicksburg   8/31/2016 $7,000,000 7/13/2016                                
Property   26.06 Candlewood Suites - Slidell   8/31/2016 $7,000,000 7/14/2016                                
Loan   27 788 Jefferson 1.0%    9/1/2016 $13,900,000 7/12/2016   4.2000% 0.01462% 0.00250% 0.00250% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 2 No 120 118 24
Loan   28 Town Center Promenade 1.0%    4/30/2016 $12,700,000 6/10/2016   4.5300% 0.01462% 0.00250% 0.00250% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 4 No 120 116 24
Loan   29 Hampton Inn - Orangeburg 0.9%    6/30/2016 $14,300,000 5/1/2016   4.9600% 0.01462% 0.00250% 0.00250% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 5 No 120 115 0
Loan   30 Legacy North Apartments 0.9%    9/29/2016 $13,700,000 12/29/2015   5.5000% 0.01462% 0.00250% 0.00250% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 6 No 120 114 0
Loan   31 Ramada Plaza Atlanta Capital Park 0.9%    7/31/2016 $21,500,000 6/3/2016   5.0000% 0.06212% 0.00250% 0.05000% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 2 No 120 118 0
Loan   32 StorQuest - San Rafael, CA 0.8%    9/18/2016 $13,050,000 8/25/2016   4.2200% 0.06212% 0.00250% 0.05000% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 1 No 120 119 60
Loan   33 Continental Plaza (3665 JFK) 0.8%    8/1/2016 $11,000,000 8/17/2016   4.5385% 0.01462% 0.00250% 0.00250% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 1 No 120 119 12
Loan 10 34 Oxbow Crossing 0.8%    9/26/2016 $10,200,000 8/12/2016   4.4500% 0.02212% 0.00250% 0.01000% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 1 No 120 119 0
Loan   35 Buckhorn Shopping Center 0.8%    9/23/2016 $10,650,000 12/14/2015   5.0000% 0.01462% 0.00250% 0.00250% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 0 No 120 120 0
Loan   36 Glenwood Village 0.8%    8/11/2016 $11,450,000 7/25/2016   4.4160% 0.01462% 0.00250% 0.00250% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 1 No 120 119 0
Loan   37 StorQuest - Peoria, AZ 0.8%    8/22/2016 $11,530,000 8/16/2016   4.0650% 0.08212% 0.00250% 0.07000% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 1 No 120 119 60
Loan   38 Queen Creek Village 0.7%    5/31/2016 $9,280,000 6/13/2016   4.5200% 0.01462% 0.00250% 0.00250% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 3 No 120 117 12
Loan   39 Clarion Inn Lake Jackson 0.7%    8/31/2016 $9,870,000 5/23/2016   5.6500% 0.01462% 0.00250% 0.00250% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 4 No 120 116 0
Loan 6, 7 40 Fresenius & DSI Portfolio 0.6%      $10,295,000     4.6900% 0.02212% 0.00250% 0.01000% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 2 No 120 118 48
Property   40.01 Fresenius Tampa   7/25/2016 $6,875,000 7/20/2016                                
Property   40.02 DSI El Paso   11/1/2016 $3,420,000 7/26/2016                                
Loan   41 TownePlace Auburn Hills 0.6%    7/31/2016 $11,600,000 7/13/2016   4.2500% 0.01462% 0.00250% 0.00250% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 0 No 120 120 0
Loan   42 A Storage Place Hemet 0.6%    8/31/2016 $10,100,000 8/31/2016   3.8425% 0.01462% 0.00250% 0.00250% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 1 No 120 119 120
Loan 6, 7 43 Donel Pair 0.5%      $10,550,000     4.9212% 0.01462% 0.00250% 0.00250% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 1 No 120 119 0
Property   43.01 Flamingo Courtyard   8/29/2016 $6,550,000 8/3/2016                                
Property   43.02 AAA Storage   8/31/2016 $4,000,000 8/5/2016                                
Loan   44 1400 Eubank - Albuquerque 0.5%    11/6/2016 $6,760,000 6/6/2016   5.6500% 0.01462% 0.00250% 0.00250% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 1 No 120 119 0
Loan   45 Hampton Tech Center 0.5%    1/31/2016 $7,700,000 8/24/2016   5.5600% 0.01462% 0.00250% 0.00250% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 10 No 120 110 0
Loan   46 Ladera Office Building 0.5%    11/1/2016 $6,400,000 8/25/2016   4.2900% 0.02212% 0.00250% 0.01000% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 0 No 120 120 0
Loan   47 Eastern Springs Village 0.5%    6/28/2016 $6,000,000 5/3/2016   4.5000% 0.01462% 0.00250% 0.00250% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 4 No 120 116 0
Loan   48 StorQuest - Bakersfield, CA 0.4%    9/23/2016 $6,230,000 8/25/2016   4.3095% 0.06212% 0.00250% 0.05000% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 1 No 120 119 60
Loan   49 Holiday Trav-L Park MHC 0.4%    2/23/2016 $7,000,000 12/3/2015   4.8430% 0.01462% 0.00250% 0.00250% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 8 No 120 112 0
Loan   50 Walgreens - Vista, CA 0.4%    11/1/2016 $7,450,000 6/30/2016   4.5200% 0.02212% 0.00250% 0.01000% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 1 No 120 119 0
Loan   51 Cherokee Square 0.4%    8/31/2016 $6,150,000 3/4/2016   4.8000% 0.02212% 0.00250% 0.01000% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 6 No 120 114 0
Loan   52 West Market Plaza 0.4%    6/14/2016 $5,600,000 1/7/2016   4.6000% 0.02212% 0.00250% 0.01000% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 2 No 84 82 12
Loan   53 Pleasantdale Business Park 0.3%    9/1/2016 $5,000,000 7/8/2016   4.5680% 0.01462% 0.00250% 0.00250% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 2 No 120 118 36
Loan   54 Country Inn & Suites - Michigan City 0.3%    8/31/2016 $4,900,000 8/15/2016   5.2200% 0.01462% 0.00250% 0.00250% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 1 No 120 119 0
Loan   55 Parkway Business Center 0.3%    9/28/2016 $4,700,000 8/29/2016   4.2700% 0.02212% 0.00250% 0.01000% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 1 No 120 119 0
Loan   56 George Thomas Plaza 0.3%    9/1/2016 $4,100,000 8/31/2016   4.5400% 0.02212% 0.00250% 0.01000% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 1 No 120 119 0
Loan   57 Shady Trail Business Center 0.3%    9/14/2016 $4,250,000 8/29/2016   4.1100% 0.02212% 0.00250% 0.01000% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 1 No 120 119 0
Loan   58 Attic Storage 0.3%    7/1/2016 $3,400,000 1/27/2016   4.8800% 0.06212% 0.00250% 0.05000% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 2 No 120 118 12
Loan   59 The Okemos Plaza 0.3%    8/17/2016 $3,550,000 8/11/2016   4.7185% 0.01462% 0.00250% 0.00250% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 2 No 120 118 0
Loan   60 Tiny Town Mini Storage 0.2%    7/26/2016 $2,750,000 7/18/2016   4.5700% 0.01462% 0.00250% 0.00250% 0.00000% 0.00630% 0.00230% 0.00052% 0.00050% Actual/360 1 No 120 119 0

 

 A-1-4

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

          MORTGAGE LOAN CHARACTERISTICS                          
Property
Flag 		Footnotes Loan ID Property Name % of Initial
Pool Balance		 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		 ARD Loan
Stated Maturity Date		 Monthly
Debt Service
(P&I)		 Monthly
Debt Service
(IO)		 Annual Debt
Service
(P&I)		 Annual Debt
Service
(IO)		 Lockbox Type Cash Management Status Crossed With
Other Loans 		Related-Borrower Loans
Loan 4, 5 1 Huntington Center 8.4%    59 360 360 9/30/2016 11/7/2016 11/7/2021 10/7/2026 N/A $360,576.79 $238,601.85 $4,326,921 $2,863,222 Hard In Place No N/A
Loan   2 One Met Life Way 7.2%    59 360 360 9/29/2016 11/1/2016 11/1/2021 10/1/2026 N/A $335,569.57 $242,346.48 $4,026,835 $2,908,158 Hard In Place No N/A
Loan 6 3 Hyatt Regency Sarasota 5.7%    0 360 360 10/3/2016 12/1/2016 N/A 11/1/2026 N/A $289,223.99 $0.00 $3,470,688 $0 Soft Springing No N/A
Loan   4 SpringHill Suites - Seattle 4.7%    23 360 360 9/20/2016 11/1/2016 11/1/2018 10/1/2026 N/A $224,811.10 $166,531.25 $2,697,733 $1,998,375 Springing Springing No N/A
Loan 4 5 Vintage Park 4.7%    26 360 360 10/7/2016 11/6/2016 2/6/2019 10/6/2026 N/A $241,212.33 $189,609.90 $2,894,548 $2,275,319 Hard Springing No N/A
Loan 4, 6, 7 6 Simon Premium Outlets 4.4%    0 360 355 6/1/2016 7/1/2016 N/A 6/1/2026 N/A $207,039.30 $0.00 $2,484,472 $0 Hard Springing No Group 1
Property   6.01 Lee Premium Outlets                                  
Property   6.02 Gaffney Premium Outlets                                  
Property   6.03 Calhoun Premium Outlets                                  
Loan 4 7 Harlem USA 4.2%    119 0 0 9/28/2016 11/1/2016 N/A 10/1/2026 N/A $0.00 $111,865.74 $0 $1,342,389 Hard Springing No N/A
Loan 4, 8, 9 8 One Stamford Forum 4.0%    0 300 296 6/28/2016 8/1/2016 N/A 7/1/2026 N/A $222,829.77 $0.00 $2,673,957 $0 Hard Springing No N/A
Loan 4, 10 9 International Square 3.1%    117 0 0 7/11/2016 9/10/2016 N/A 8/10/2026 N/A $0.00 $91,630.21 $0 $1,099,563 Hard Springing No N/A
Loan 4, 11 10 Coconut Point 3.1%    23 360 360 9/7/2016 11/1/2016 11/1/2018 10/1/2026 N/A $142,412.90 $100,197.57 $1,708,955 $1,202,371 Hard Springing No Group 1
Loan 12 11 Thanksgiving Station IV 3.1%    0 360 358 9/1/2016 10/1/2016 N/A 9/1/2026 N/A $142,714.70 $0.00 $1,712,576 $0 Springing Springing No N/A
Loan 7 12 Birmingham Office Portfolio 3.0%    24 360 360 10/7/2016 12/6/2016 12/6/2018 11/6/2021 N/A $150,902.14 $115,859.20 $1,810,826 $1,390,310 Hard Springing No N/A
Property   12.01 Beacon Ridge Tower                                  
Property   12.02 Concourse 100                                  
Property   12.03 Concourse 800                                  
Loan 4, 6, 7, 13 13 SSTII Self Storage Portfolio 2.6%    57 360 360 7/28/2016 9/1/2016 9/1/2021 8/1/2026 N/A $117,773.87 $82,167.25 $1,413,286 $986,007 Springing Springing No Group 2
Property   13.01 SSTII Self Storage - Boynton Beach, FL                                  
Property   13.02 SSTII Self Storage - Santa Rosa, CA                                  
Property   13.03 SSTII Self Storage - Huntington Beach, CA                                  
Property   13.04 SSTII Self Storage - Santa Ana, CA                                  
Property   13.05 SSTII Self Storage - Aurora, CO                                  
Property   13.06 SSTII Self Storage - Whittier, CA                                  
Property   13.07 SSTII Self Storage - Foley, AL                                  
Property   13.08 SSTII Self Storage - La Habra, CA                                  
Property   13.09 SSTII Self Storage - Upland, CA                                  
Property   13.10 SSTII Self Storage - Forestville, MD                                  
Property   13.11 SSTII Self Storage - Troy, MI                                  
Property   13.12 SSTII Self Storage - La Verne, CA                                  
Property   13.13 SSTII Self Storage - Lompoc, CA                                  
Property   13.14 SSTII Self Storage - Fairfield, CA                                  
Property   13.15 SSTII Self Storage - Everett, WA                                  
Property   13.16 SSTII Self Storage - Monterey Park, CA                                  
Property   13.17 SSTII Self Storage - Bloomingdale, IL                                  
Property   13.18 SSTII Self Storage - Federal Heights, CO                                  
Property   13.19 SSTII Self Storage - Lancaster, CA (43707)                                  
Property   13.20 SSTII Self Storage - Riverside, CA                                  
Property   13.21 SSTII Self Storage - Sterling Heights, MI                                  
Property   13.22 SSTII Self Storage - Warren, MI (Ryan)                                  
Property   13.23 SSTII Self Storage - Littleton, CO                                  
Property   13.24 SSTII Self Storage - Warren, MI (Groesbeck)                                  
Property   13.25 SSTII Self Storage - Lancaster, CA (43745)                                  
Property   13.26 SSTII Self Storage - Crestwood, IL                                  
Property   13.27 SSTII Self Storage - Tampa, FL                                  
Property   13.28 SSTII Self Storage - Beverly, NJ                                  
Property   13.29 SSTII Self Storage - Chico, CA                                  
Loan 4, 10 14 TEK Park 2.5%    0 360 356 6/16/2016 8/6/2016 N/A 7/6/2026 N/A $128,837.19 $0.00 $1,546,046 $0 Hard Springing No N/A
Loan   15 North Park Crossing Shopping Center 2.3%    0 300 299 10/4/2016 11/6/2016 N/A 10/6/2026 N/A $122,480.95 $0.00 $1,469,771 $0 Springing Springing No N/A
Loan 7 16 San Diego Office Portfolio 2.3%    34 360 360 8/24/2016 10/1/2016 10/1/2019 9/1/2026 N/A $106,530.59 $76,183.61 $1,278,367 $914,203 Soft Springing No N/A
Property   16.01 Foremost Professional Plaza                                  
Property   16.02 Bernardo Regency Center                                  
Property   16.03 Three Governor Park                                  
Loan   17 Perris Towne Center 2.0%    35 360 360 9/29/2016 11/6/2016 11/6/2019 10/6/2026 N/A $93,149.74 $66,879.49 $1,117,797 $802,554 Springing Springing No N/A
Loan   18 Myriad Apartments 1.9%    0 360 358 9/1/2016 10/1/2016 N/A 9/1/2026 N/A $81,836.16 $0.00 $982,034 $0 Springing Springing No N/A
Loan   19 Shoppes of Parkland 1.7%    0 360 358 8/8/2016 10/1/2016 N/A 9/1/2023 N/A $85,557.06 $0.00 $1,026,685 $0 Springing Springing No N/A
Loan 4 20 The Shops at Crystals 1.6%    116 0 0 6/9/2016 8/1/2016 N/A 7/1/2026 N/A $0.00 $47,450.00 $0 $569,400 Hard Springing No Group 1
Loan   21 Belcaro Place 1.5%    25 360 360 12/1/2015 1/6/2016 1/6/2019 12/6/2025 N/A $73,030.63 $56,186.34 $876,368 $674,236 Hard Springing No N/A
Loan   22 Cambridge Center 1.4%    0 360 359 9/9/2016 11/6/2016 N/A 10/6/2026 N/A $70,122.87 $0.00 $841,474 $0 Springing Springing No N/A
Loan   23 Stockridge Plaza 1.3%    0 360 359 10/4/2016 11/6/2016 N/A 10/6/2026 N/A $68,350.10 $0.00 $820,201 $0 Hard In Place No N/A
Loan   24 Aliante Marketplace 1.3%    117 0 0 8/2/2016 9/6/2016 N/A 8/6/2026 N/A $0.00 $45,912.27 $0 $550,947 Springing Springing No N/A
Loan 10 25 Carefree Marketplace 1.1%    0 360 358 8/31/2016 10/1/2016 N/A 9/1/2026 N/A $56,110.30 $0.00 $673,324 $0 Springing Springing No N/A
Loan 4, 6, 7 26 MY Portfolio 1.0%    0 300 299 10/7/2016 11/6/2016 N/A 10/6/2026 N/A $58,295.98 $0.00 $699,552 $0 Hard Springing No N/A
Property   26.01 Holiday Inn Express - Covington                                  
Property   26.02 Holiday Inn - Vicksburg                                  
Property   26.03 Holiday Inn Express - New Orleans                                  
Property   26.04 Comfort Suites - Gonzales                                  
Property   26.05 LaQuinta Inn & Suites - Vicksburg                                  
Property   26.06 Candlewood Suites - Slidell                                  
Loan   27 788 Jefferson 1.0%    22 360 360 8/23/2016 10/6/2016 10/6/2018 9/6/2026 N/A $48,657.21 $35,308.68 $583,887 $423,704 Springing Springing No N/A
Loan   28 Town Center Promenade 1.0%    20 360 360 7/6/2016 8/6/2016 8/6/2018 7/6/2026 N/A $48,304.59 $36,360.59 $579,655 $436,327 Springing Springing No N/A
Loan   29 Hampton Inn - Orangeburg 0.9%    0 300 295 5/26/2016 7/6/2016 N/A 6/6/2026 N/A $52,403.57 $0.00 $628,843 $0 Springing Springing No N/A
Loan   30 Legacy North Apartments 0.9%    0 360 354 4/21/2016 6/6/2016 N/A 5/6/2026 N/A $48,262.07 $0.00 $579,145 $0 N/A N/A No N/A
Loan   31 Ramada Plaza Atlanta Capital Park 0.9%    0 240 238 9/8/2016 10/6/2016 N/A 9/6/2026 N/A $54,446.35 $0.00 $653,356 $0 Springing Springing No N/A
Loan   32 StorQuest - San Rafael, CA 0.8%    59 360 360 9/30/2016 11/6/2016 11/6/2021 10/6/2026 N/A $39,705.00 $28,880.63 $476,460 $346,568 Springing Springing No Group 3
Loan   33 Continental Plaza (3665 JFK) 0.8%    11 360 360 9/14/2016 11/6/2016 11/6/2017 10/6/2026 N/A $40,718.04 $30,676.90 $488,616 $368,123 Springing Springing No N/A
Loan 10 34 Oxbow Crossing 0.8%    0 360 359 9/30/2016 11/1/2016 N/A 10/1/2026 N/A $38,534.49 $0.00 $462,414 $0 Soft Springing No N/A
Loan   35 Buckhorn Shopping Center 0.8%    0 360 360 10/3/2016 12/1/2016 N/A 11/1/2026 N/A $39,724.80 $0.00 $476,698 $0 Hard Springing No N/A
Loan   36 Glenwood Village 0.8%    0 360 359 9/30/2016 11/1/2016 N/A 10/1/2026 N/A $37,126.28 $0.00 $445,515 $0 Hard Springing No N/A
Loan   37 StorQuest - Peoria, AZ 0.8%    59 360 360 9/29/2016 11/1/2016 11/1/2021 10/1/2026 N/A $34,644.26 $24,728.75 $415,731 $296,745 Springing Springing No Group 3
Loan   38 Queen Creek Village 0.7%    9 360 360 7/22/2016 9/6/2016 9/6/2017 8/6/2026 N/A $33,011.83 $24,823.38 $396,142 $297,881 Springing Springing No N/A
Loan   39 Clarion Inn Lake Jackson 0.7%    0 300 296 6/21/2016 8/6/2016 N/A 7/6/2026 N/A $39,876.96 $0.00 $478,524 $0 Hard Springing No N/A
Loan 6, 7 40 Fresenius & DSI Portfolio 0.6%    46 360 360 8/18/2016 10/1/2016 10/1/2020 9/1/2026 N/A $31,341.23 $23,973.83 $376,095 $287,686 Hard In Place No N/A
Property   40.01 Fresenius Tampa                                  
Property   40.02 DSI El Paso                                  
Loan   41 TownePlace Auburn Hills 0.6%    0 360 360 10/4/2016 12/1/2016 N/A 11/1/2026 N/A $29,516.39 $0.00 $354,197 $0 Springing Springing No N/A
Loan   42 A Storage Place Hemet 0.6%    119 0 0 9/26/2016 11/6/2016 N/A 10/6/2026 N/A $0.00 $19,479.34 $0 $233,752 N/A N/A No N/A
Loan 6, 7 43 Donel Pair 0.5%    0 360 359 10/6/2016 11/6/2016 N/A 10/6/2026 N/A $26,600.80 $0.00 $319,210 $0 Hard Springing No N/A
Property   43.01 Flamingo Courtyard                                  
Property   43.02 AAA Storage                                  
Loan   44 1400 Eubank - Albuquerque 0.5%    0 300 299 10/6/2016 11/6/2016 N/A 10/6/2026 N/A $28,661.57 $0.00 $343,939 $0 Springing Springing No N/A
Loan   45 Hampton Tech Center 0.5%    0 300 290 1/4/2016 2/5/2016 N/A 1/5/2026 N/A $28,413.09 $0.00 $340,957 $0 N/A N/A No N/A
Loan   46 Ladera Office Building 0.5%    0 360 360 10/3/2016 12/1/2016 N/A 11/1/2026 N/A $21,797.94 $0.00 $261,575 $0 Hard Springing No Group 2
Loan   47 Eastern Springs Village 0.5%    0 360 356 6/30/2016 8/1/2016 N/A 7/1/2026 N/A $22,040.81 $0.00 $264,490 $0 Springing Springing No N/A
Loan   48 StorQuest - Bakersfield, CA 0.4%    59 360 360 9/30/2016 11/6/2016 11/6/2021 10/6/2026 N/A $20,808.04 $15,292.74 $249,696 $183,513 Springing Springing No Group 3
Loan   49 Holiday Trav-L Park MHC 0.4%    0 330 322 2/24/2016 4/1/2016 N/A 3/1/2026 N/A $21,817.65 $0.00 $261,812 $0 Springing Springing No N/A
Loan   50 Walgreens - Vista, CA 0.4%    0 360 359 9/9/2016 11/1/2016 N/A 10/1/2026 N/A $19,934.07 $0.00 $239,209 $0 Springing Springing No N/A
Loan   51 Cherokee Square 0.4%    0 360 354 4/15/2016 6/1/2016 N/A 5/1/2026 N/A $20,488.18 $0.00 $245,858 $0 Springing Springing No N/A
Loan   52 West Market Plaza 0.4%    10 360 360 8/24/2016 10/1/2016 10/1/2017 9/1/2023 N/A $18,660.26 $14,147.13 $223,923 $169,766 Soft Springing No N/A
Loan   53 Pleasantdale Business Park 0.3%    34 360 360 8/19/2016 10/1/2016 10/1/2019 9/1/2026 N/A $16,266.87 $12,292.63 $195,202 $147,512 Springing Springing No N/A
Loan   54 Country Inn & Suites - Michigan City 0.3%    0 300 299 10/3/2016 11/6/2016 N/A 10/6/2026 N/A $18,521.85 $0.00 $222,262 $0 Springing Springing No N/A
Loan   55 Parkway Business Center 0.3%    0 360 359 9/29/2016 11/1/2016 N/A 10/1/2026 N/A $14,842.65 $0.00 $178,112 $0 Hard Springing No Group 4
Loan   56 George Thomas Plaza 0.3%    0 300 299 9/28/2016 11/1/2016 N/A 10/1/2026 N/A $16,017.62 $0.00 $192,211 $0 Soft Springing No N/A
Loan   57 Shady Trail Business Center 0.3%    0 360 359 9/28/2016 11/1/2016 N/A 10/1/2026 N/A $13,449.05 $0.00 $161,389 $0 Hard Springing No Group 4
Loan   58 Attic Storage 0.3%    10 360 360 8/5/2016 10/1/2016 10/1/2017 9/1/2026 N/A $13,502.55 $10,514.03 $162,031 $126,168 Springing Springing No N/A
Loan   59 The Okemos Plaza 0.3%    0 360 358 9/8/2016 10/6/2016 N/A 9/6/2026 N/A $12,474.01 $0.00 $149,688 $0 Springing Springing No N/A
Loan   60 Tiny Town Mini Storage 0.2%    0 360 359 9/13/2016 11/1/2016 N/A 10/1/2026 N/A $10,344.77 $0.00 $124,137 $0 Springing Springing No N/A

 

 A-1-5

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

          MORTGAGE LOAN CHARACTERISTICS                   MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS    
Property
Flag 		Footnotes Loan ID Property Name % of Initial
Pool Balance 		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)		 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
Loan 4, 5 1 Huntington Center 8.4%    1.71x 2.58x 1.54x 2.32x 75.0% 67.7% 0 0 Seventh LO(25);DEF(91);O(4)     $24,716,835 $10,320,004 $14,396,831 12/31/2014 10.3%
Loan   2 One Met Life Way 7.2%    1.38x 1.91x 1.37x 1.90x 69.3% 63.2% 5 5 First LO(25);DEF(91);O(4)     N/A N/A N/A N/A N/A
Loan 6 3 Hyatt Regency Sarasota 5.7%    1.98x N/A 1.70x N/A 70.7% 58.2% 5 5 First LO(24);DEF(92);O(4)     $23,009,431 $16,503,311 $6,506,120 12/31/2014 12.0%
Loan   4 SpringHill Suites - Seattle 4.7%    1.94x 2.62x 1.75x 2.36x 60.7% 51.8% 5 0 First LO(25);DEF(91);O(4)     $11,924,122 $7,035,802 $4,888,320 12/31/2014 10.9%
Loan 4 5 Vintage Park 4.7%    1.37x 1.74x 1.33x 1.69x 70.1% 61.1% 5 0 Sixth LO(25);DEF(91);O(4)     $8,051,610 $3,422,237 $4,629,373 12/31/2014 5.5%
Loan 4, 6, 7 6 Simon Premium Outlets 4.4%    2.78x N/A 2.55x N/A 46.6% 37.6% 0 4 First LO(29);DEF(84);O(7)     $24,527,648 $7,147,919 $17,379,729 12/31/2014 16.7%
Property   6.01 Lee Premium Outlets                           $10,703,151 $3,085,805 $7,617,346 12/31/2014  
Property   6.02 Gaffney Premium Outlets                           $8,853,837 $2,770,460 $6,083,377 12/31/2014  
Property   6.03 Calhoun Premium Outlets                           $4,970,660 $1,291,654 $3,679,006 12/31/2014  
Loan 4 7 Harlem USA 4.2%    N/A 2.97x N/A 2.83x 55.4% 55.4% 5 5 First LO(25);DEF(91);O(4)     $12,611,898 $2,965,895 $9,646,003 12/31/2014 8.9%
Loan 4, 8, 9 8 One Stamford Forum 4.0%    1.73x N/A 1.55x N/A 48.1% 36.2% 2 2, not more than two times during the term of the loan First LO(28);DEF/YM1(85);O(7) A   $22,231,164 $8,173,538 $14,057,626 12/31/2014 12.9%
Loan 4, 10 9 International Square 3.1%    N/A 4.74x N/A 4.31x 32.6% 32.6% 0 0 Tenth LO(27);DEF(86);O(7)     $63,052,635 $23,027,148 $40,025,487 12/31/2014 16.2%
Loan 4, 11 10 Coconut Point 3.1%    1.54x 2.18x 1.39x 1.98x 67.1% 56.6% 0 0 First LO(25);DEF(88);O(7)     $25,948,689 $8,965,282 $16,983,407 12/31/2014 8.9%
Loan 12 11 Thanksgiving Station IV 3.1%    1.63x N/A 1.47x N/A 73.2% 58.7% 5 5 First LO(26);DEF(88);O(6)     N/A N/A N/A N/A N/A
Loan 7 12 Birmingham Office Portfolio 3.0%    1.67x 2.18x 1.48x 1.93x 70.2% 67.0% 0 0 Sixth LO(24);DEF(32);O(4)     $4,629,055 $1,859,646 $2,769,409 12/31/2014 9.5%
Property   12.01 Beacon Ridge Tower                           $1,978,102 $806,580 $1,171,522 12/31/2014  
Property   12.02 Concourse 100                           $1,641,961 $661,664 $980,297 12/31/2014  
Property   12.03 Concourse 800                           $1,008,992 $391,402 $617,590 12/31/2014  
Loan 4, 6, 7, 13 13 SSTII Self Storage Portfolio 2.6%    1.91x 2.74x 1.84x 2.64x 45.0% 40.9% 0 5 First LO(27);DEF(90);O(3)     $17,900,450 $8,074,887 $9,825,563 12/31/2014 10.3%
Property   13.01 SSTII Self Storage - Boynton Beach, FL                           $1,257,254 $447,116 $810,138 12/31/2014  
Property   13.02 SSTII Self Storage - Santa Rosa, CA                           $1,107,391 $498,498 $608,893 12/31/2014  
Property   13.03 SSTII Self Storage - Huntington Beach, CA                           $1,042,721 $346,210 $696,511 12/31/2014  
Property   13.04 SSTII Self Storage - Santa Ana, CA                           $872,519 $366,306 $506,213 12/31/2014  
Property   13.05 SSTII Self Storage - Aurora, CO                           $949,221 $362,176 $587,045 12/31/2014  
Property   13.06 SSTII Self Storage - Whittier, CA                           $724,863 $290,843 $434,020 12/31/2014  
Property   13.07 SSTII Self Storage - Foley, AL                           $876,450 $313,238 $563,212 12/31/2014  
Property   13.08 SSTII Self Storage - La Habra, CA                           $549,186 $276,624 $272,562 12/31/2014  
Property   13.09 SSTII Self Storage - Upland, CA                           $634,288 $250,666 $383,622 12/31/2014  
Property   13.10 SSTII Self Storage - Forestville, MD                           $653,007 $295,521 $357,486 12/31/2014  
Property   13.11 SSTII Self Storage - Troy, MI                           $722,078 $288,625 $433,453 12/31/2014  
Property   13.12 SSTII Self Storage - La Verne, CA                           $534,379 $235,676 $298,703 12/31/2014  
Property   13.13 SSTII Self Storage - Lompoc, CA                           $554,285 $238,452 $315,833 12/31/2014  
Property   13.14 SSTII Self Storage - Fairfield, CA                           $493,648 $216,247 $277,401 12/31/2014  
Property   13.15 SSTII Self Storage - Everett, WA                           $463,511 $256,807 $206,704 12/31/2014  
Property   13.16 SSTII Self Storage - Monterey Park, CA                           $503,258 $230,341 $272,917 12/31/2014  
Property   13.17 SSTII Self Storage - Bloomingdale, IL                           $577,939 $271,525 $306,414 12/31/2014  
Property   13.18 SSTII Self Storage - Federal Heights, CO                           $526,678 $253,867 $272,811 12/31/2014  
Property   13.19 SSTII Self Storage - Lancaster, CA (43707)                           $451,097 $243,734 $207,363 12/31/2014  
Property   13.20 SSTII Self Storage - Riverside, CA                           $435,219 $281,066 $154,153 12/31/2014  
Property   13.21 SSTII Self Storage - Sterling Heights, MI                           $512,519 $266,435 $246,084 12/31/2014  
Property   13.22 SSTII Self Storage - Warren, MI (Ryan)                           $528,759 $237,851 $290,908 12/31/2014  
Property   13.23 SSTII Self Storage - Littleton, CO                           $524,109 $252,390 $271,719 12/31/2014  
Property   13.24 SSTII Self Storage - Warren, MI (Groesbeck)                           $518,041 $253,994 $264,047 12/31/2014  
Property   13.25 SSTII Self Storage - Lancaster, CA (43745)                           $354,327 $223,332 $130,995 12/31/2014  
Property   13.26 SSTII Self Storage - Crestwood, IL                           $488,369 $292,021 $196,348 12/31/2014  
Property   13.27 SSTII Self Storage - Tampa, FL                           $354,021 $187,750 $166,271 12/31/2014  
Property   13.28 SSTII Self Storage - Beverly, NJ                           $381,681 $249,094 $132,587 12/31/2014  
Property   13.29 SSTII Self Storage - Chico, CA                           $309,632 $148,482 $161,150 12/31/2014  
Loan 4, 10 14 TEK Park 2.5%    1.60x N/A 1.52x N/A 63.4% 52.5% 0 0 Sixth LO(28);DEF(89);O(3)     $14,222,579 $7,620,139 $6,602,440 12/31/2014 10.2%
Loan   15 North Park Crossing Shopping Center 2.3%    1.48x N/A 1.38x N/A 68.0% 49.9% 0 0 Sixth LO(25);DEF(91);O(4)     $2,792,835 $566,906 $2,225,929 12/31/2014 10.0%
Loan 7 16 San Diego Office Portfolio 2.3%    1.72x 2.41x 1.56x 2.18x 68.0% 59.1% 5 5 First LO(26);DEF(87);O(7)     $2,761,939 $1,452,401 $1,309,538 12/31/2014 5.9%
Property   16.01 Foremost Professional Plaza                           $1,103,217 $532,842 $570,375 12/31/2014  
Property   16.02 Bernardo Regency Center                           $706,755 $449,018 $257,737 12/31/2014  
Property   16.03 Three Governor Park                           $951,967 $470,541 $481,426 12/31/2014  
Loan   17 Perris Towne Center 2.0%    1.57x 2.18x 1.43x 1.99x 72.1% 62.7% 0 0 Sixth LO(25);DEF/YM1(90);O(5) B   $2,022,377 $525,670 $1,496,707 12/31/2014 7.8%
Loan   18 Myriad Apartments 1.9%    1.81x N/A 1.73x N/A 74.3% 58.5% 5 5 First LO(26);DEF(90);O(4)     $2,757,750 $1,139,323 $1,618,427 12/31/2014 9.0%
Loan   19 Shoppes of Parkland 1.7%    1.58x N/A 1.41x N/A 53.4% 47.2% 0 0 First LO(25);YM1(53);O(6) C   $2,500,591 $835,398 $1,665,193 12/31/2014 10.1%
Loan 4 20 The Shops at Crystals 1.6%    N/A 3.41x N/A 3.28x 34.8% 34.8% 0 0 First LO(28);DEF(85);O(7)     $58,100,295 $18,045,943 $40,054,352 12/31/2013 10.5%
Loan   21 Belcaro Place 1.5%    1.84x 2.39x 1.65x 2.14x 65.1% 57.4% 0 0 Sixth LO(35);DEF(81);O(4)     $1,552,070 $842,273 $709,797 12/31/2014 5.1%
Loan   22 Cambridge Center 1.4%    1.62x N/A 1.46x N/A 74.1% 60.4% 0 0 Sixth LO(25);DEF(90);O(5)     $2,070,885 $826,621 $1,244,265 12/31/2014 9.1%
Loan   23 Stockridge Plaza 1.3%    1.49x N/A 1.41x N/A 72.1% 59.7% 0 0 Sixth LO(24);YM1(92);O(4) D   $1,627,343 $561,498 $1,065,845 12/31/2014 8.5%
Loan   24 Aliante Marketplace 1.3%    N/A 2.31x N/A 2.13x 65.0% 65.0% 0 0 Sixth LO(27);DEF(90);O(3)     $1,454,134 $342,820 $1,111,314 12/31/2014 9.0%
Loan 10 25 Carefree Marketplace 1.1%    1.41x N/A 1.30x N/A 66.5% 54.4% 5 5 First LO(26);DEF(90);O(4)     $1,195,048 $239,533 $955,515 12/31/2014 8.9%
Loan 4, 6, 7 26 MY Portfolio 1.0%    2.15x N/A 1.93x N/A 62.4% 46.8% 0 0 Sixth LO(25);DEF(91);O(4)     $11,107,434 $6,803,375 $4,304,059 12/31/2014 14.4%
Property   26.01 Holiday Inn Express - Covington                           $1,476,464 $1,039,514 $436,950 12/31/2014  
Property   26.02 Holiday Inn - Vicksburg                           $1,807,536 $1,136,384 $671,152 12/31/2014  
Property   26.03 Holiday Inn Express - New Orleans                           $2,368,156 $1,390,100 $978,056 12/31/2014  
Property   26.04 Comfort Suites - Gonzales                           $2,000,592 $1,044,714 $955,878 12/31/2014  
Property   26.05 LaQuinta Inn & Suites - Vicksburg                           $1,742,836 $1,118,788 $624,048 12/31/2014  
Property   26.06 Candlewood Suites - Slidell                           $1,711,850 $1,073,875 $637,975 12/31/2014  
Loan   27 788 Jefferson 1.0%    1.64x 2.26x 1.46x 2.02x 71.6% 60.8% 0 0 Sixth LO(26);DEF(90);O(4)     $1,835,832 $846,780 $989,052 12/31/2014 9.9%
Loan   28 Town Center Promenade 1.0%    1.45x 1.93x 1.38x 1.83x 74.8% 64.1% 0 0 Sixth LO(28);DEF(88);O(4)     N/A N/A N/A N/A N/A
Loan   29 Hampton Inn - Orangeburg 0.9%    2.06x N/A 1.86x N/A 62.4% 47.2% 0 0 Sixth LO(29);DEF(87);O(4)     N/A N/A N/A N/A N/A
Loan   30 Legacy North Apartments 0.9%    1.51x N/A 1.46x N/A 61.7% 51.9% 0 0 Sixth LO(30);DEF(86);O(4)     N/A N/A N/A N/A N/A
Loan   31 Ramada Plaza Atlanta Capital Park 0.9%    2.57x N/A 2.08x N/A 38.2% 24.3% 0 0 Sixth LO(26);DEF(90);O(4)     $6,218,040 $6,216,315 $1,725 12/31/2014 0.0%
Loan   32 StorQuest - San Rafael, CA 0.8%    1.46x 2.00x 1.44x 1.98x 62.1% 56.6% 0 0 Sixth LO(24);YM1(91);O(5) E   $934,391 $387,465 $546,926 12/31/2014 6.8%
Loan   33 Continental Plaza (3665 JFK) 0.8%    1.53x 2.03x 1.44x 1.92x 72.7% 60.7% 0 0 Sixth LO(25);DEF(91);O(4)     $927,183 $409,752 $517,431 12/31/2014 6.5%
Loan 10 34 Oxbow Crossing 0.8%    1.58x N/A 1.31x N/A 74.9% 60.7% 2 5 First LO(25);DEF(92);O(3)     $1,177,383 $447,745 $729,638 12/31/2014 9.5%
Loan   35 Buckhorn Shopping Center 0.8%    1.94x N/A 1.78x N/A 69.5% 57.2% 5 5 First LO(24);DEF(89);O(7)     $1,532,631 $657,082 $875,549 12/31/2014 11.8%
Loan   36 Glenwood Village 0.8%    1.60x N/A 1.47x N/A 64.6% 52.2% 5 5 First LO(25);DEF(91);O(4)     $1,025,348 $371,244 $654,104 12/31/2014 8.8%
Loan   37 StorQuest - Peoria, AZ 0.8%    1.53x 2.15x 1.50x 2.10x 62.4% 56.8% 5 4 First LO(25);DEF(90);O(5)     $813,481 $352,160 $461,321 12/31/2014 6.4%
Loan   38 Queen Creek Village 0.7%    1.71x 2.27x 1.50x 1.99x 70.0% 58.4% 0 0 Sixth LO(27);DEF(89);O(4)     N/A N/A N/A N/A N/A
Loan   39 Clarion Inn Lake Jackson 0.7%    1.99x N/A 1.79x N/A 64.5% 49.8% 0 0 Sixth LO(28);DEF(88);O(4)     $1,828,612 $961,808 $866,804 12/31/2014 13.6%
Loan 6, 7 40 Fresenius & DSI Portfolio 0.6%    1.80x 2.36x 1.75x 2.29x 58.8% 52.9% 0 0 First LO(26);DEF(91);O(3)     N/A N/A N/A N/A N/A
Property   40.01 Fresenius Tampa                           N/A N/A N/A N/A  
Property   40.02 DSI El Paso                           N/A N/A N/A N/A  
Loan   41 TownePlace Auburn Hills 0.6%    3.87x N/A 3.55x N/A 51.7% 41.6% 0 5 First LO(24);DEF(92);O(4)     N/A N/A N/A N/A N/A
Loan   42 A Storage Place Hemet 0.6%    N/A 2.97x N/A 2.88x 59.4% 59.4% 0 0 Sixth LO(25);DEF(91);O(4)     $799,795 $322,869 $476,926 12/31/2014 7.9%
Loan 6, 7 43 Donel Pair 0.5%    2.51x N/A 2.33x N/A 47.3% 39.0% 0 0 Sixth LO(25);YM1(91);O(4) D   $393,274 $138,900 $254,375 12/31/2014 5.1%
Property   43.01 Flamingo Courtyard                           N/A N/A N/A N/A  
Property   43.02 AAA Storage                           $393,274 $138,900 $254,375 12/31/2014  
Loan   44 1400 Eubank - Albuquerque 0.5%    1.57x N/A 1.45x N/A 68.0% 52.2% 0 0 Sixth LO(25);DEF(91);O(4)     $784,088 $187,779 $596,309 12/31/2014 13.0%
Loan   45 Hampton Tech Center 0.5%    1.66x N/A 1.30x N/A 58.8% 45.7% 5 0 Fifth YM2(118);O(2) F   $1,009,323 $357,176 $652,147 12/31/2014 14.4%
Loan   46 Ladera Office Building 0.5%    1.36x N/A 1.27x N/A 68.9% 55.4% 0 5 First LO(24);DEF(93);O(3)     N/A N/A N/A N/A N/A
Loan   47 Eastern Springs Village 0.5%    1.43x N/A 1.33x N/A 72.1% 58.8% 5 5 First LO(28);DEF(88);O(4)     $588,497 $147,127 $441,370 12/31/2014 10.2%
Loan   48 StorQuest - Bakersfield, CA 0.4%    1.63x 2.22x 1.59x 2.16x 67.4% 61.6% 0 0 Sixth LO(24);YM1(91);O(5) E   $590,630 $261,055 $329,575 12/31/2014 7.8%
Loan   49 Holiday Trav-L Park MHC 0.4%    1.82x N/A 1.78x N/A 56.2% 44.7% 5 4 First LO(32);DEF(84);O(4)     $866,368 $453,730 $412,638 12/31/2014 10.5%
Loan   50 Walgreens - Vista, CA 0.4%    1.52x N/A 1.51x N/A 52.6% 42.7% 3 5 First LO(24);YM1(93);O(3) C   $395,310 $2,250 $393,060 12/31/2014 10.0%
Loan   51 Cherokee Square 0.4%    2.05x N/A 1.75x N/A 63.1% 52.0% 0 5 First LO(30);DEF(87);O(3)     $665,202 $233,857 $431,346 12/31/2014 11.1%
Loan   52 West Market Plaza 0.4%    1.99x 2.62x 1.51x 2.00x 65.0% 58.4% 0 5 First LO(25);YM1(54);O(5) C   $757,452 $225,626 $531,826 12/31/2014 14.6%
Loan   53 Pleasantdale Business Park 0.3%    2.39x 3.16x 2.03x 2.68x 63.7% 56.0% 5 4 First LO(23);YM1(3);DEF/YM1(91);O(3) G   N/A N/A N/A N/A N/A
Loan   54 Country Inn & Suites - Michigan City 0.3%    2.11x N/A 1.90x N/A 63.2% 47.8% 0 0 Sixth LO(25);DEF(91);O(4)     $1,308,929 $803,586 $505,344 12/31/2014 16.3%
Loan   55 Parkway Business Center 0.3%    1.70x N/A 1.44x N/A 64.0% 51.5% 0 5 First LO(25);YM1(92);O(3) C   $434,113 $164,436 $269,677 12/31/2014 9.0%
Loan   56 George Thomas Plaza 0.3%    1.68x N/A 1.39x N/A 69.9% 51.6% 0 5 First LO(25);DEF(92);O(3)     $337,283 $143,066 $194,217 12/31/2014 6.8%
Loan   57 Shady Trail Business Center 0.3%    2.18x N/A 1.83x N/A 65.3% 52.3% 0 5 First LO(25);YM1(92);O(3) C   $385,177 $116,248 $268,929 12/31/2014 9.7%
Loan   58 Attic Storage 0.3%    1.41x 1.82x 1.38x 1.78x 75.0% 63.2% 0 0 First LO(26);DEF(91);O(3)     $404,833 $175,880 $228,953 12/31/2014 9.0%
Loan   59 The Okemos Plaza 0.3%    1.75x N/A 1.61x N/A 67.4% 55.2% 0 0 Sixth LO(26);DEF(90);O(4)     $404,399 $165,490 $238,910 12/31/2013 10.0%
Loan   60 Tiny Town Mini Storage 0.2%    1.70x N/A 1.62x N/A 73.5% 59.8% 5 4 First LO(25);DEF(91);O(4)     $368,685 $204,272 $164,413 12/31/2014 8.1%

 

 A-1-6

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

          MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS                                
Property
Flag 		Footnotes Loan ID Property Name % of Initial
Pool Balance 		Second Most
 Recent 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		 Most
Recent NOI 		Most
Recent
NOI Date 		Most
Recent NOI
Debt Yield		 UW
Occupancy		 UW EGI UW
Expenses 		UW NOI   UW NOI
Debt Yield		 UW
Replacement
Reserves		 UW TI/LC UW NCF UW NCF
Debt Yield
Loan 4, 5 1 Huntington Center 8.4%    $23,901,862 $10,645,833 $13,256,029 12/31/2015 9.5% $23,595,386 $10,564,579 $13,030,807 7/31/2016 TTM 9.3% 83.3% $24,166,800 $11,235,890 $12,930,910 9.2% $181,402 $1,124,692 $11,624,816 8.3%
Loan   2 One Met Life Way 7.2%    N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 97.5% $5,562,874 $9,248 $5,553,626 8.1% $36,992 $0 $5,516,634 8.0%
Loan 6 3 Hyatt Regency Sarasota 5.7%    $25,073,835 $17,473,470 $7,600,365 12/31/2015 14.1% $24,450,936 $17,446,534 $7,004,402 7/31/2016 TTM 13.0% 74.6% $24,384,061 $17,522,410 $6,861,651 12.7% $975,362 $0 $5,886,289 10.9%
Loan   4 SpringHill Suites - Seattle 4.7%    $13,350,609 $7,499,976 $5,850,633 12/31/2015 13.0% $13,667,976 $7,875,137 $5,792,839 7/31/2016 TTM 12.9% 80.0% $12,946,814 $7,709,429 $5,237,385 11.6% $517,873 $0 $4,719,512 10.5%
Loan 4 5 Vintage Park 4.7%    $8,984,616 $4,244,897 $4,739,719 12/31/2015 5.6% $10,483,793 $4,167,240 $6,316,553 7/31/2016 TTM 7.5% 93.5% $12,040,915 $4,642,388 $7,398,527 8.8% $51,166 $161,802 $7,185,559 8.6%
Loan 4, 6, 7 6 Simon Premium Outlets 4.4%    $24,839,795 $6,976,569 $17,863,226 12/31/2015 17.1% $25,631,924 $6,890,848 $18,741,076 7/31/2016 TTM 18.0% 89.5% $24,497,300 $7,416,196 $17,081,104 16.4% $211,429 $1,194,140 $15,675,535 15.0%
Property   6.01 Lee Premium Outlets   $10,978,548 $3,038,663 $7,939,885 12/31/2015   $11,072,044 $2,927,114 $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   6.02 Gaffney Premium Outlets   $8,783,797 $2,651,399 $6,132,398 12/31/2015   $9,178,107 $2,687,243 $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   6.03 Calhoun Premium Outlets   $5,077,450 $1,286,507 $3,790,943 12/31/2015   $5,381,773 $1,276,491 $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 7 Harlem USA 4.2%    $13,637,883 $3,050,030 $10,587,853 12/31/2015 9.8% $13,914,815 $3,145,793 $10,769,022 6/30/2016 TTM 10.0% 95.0% $15,265,618 $4,508,451 $10,757,167 10.0% $48,409 $459,738 $10,249,020 9.5%
Loan 4, 8, 9 8 One Stamford Forum 4.0%    $22,493,060 $8,409,594 $14,083,466 12/31/2015 12.9% $22,836,419 $8,422,294 $14,414,125 3/31/2016 TTM 13.2% 90.0% $21,891,930 $8,706,883 $13,185,047 12.1% $126,118 $1,233,793 $11,825,136 10.8%
Loan 4, 10 9 International Square 3.1%    $61,978,680 $24,763,705 $37,214,975 12/31/2015 15.1% $58,690,186 $24,421,674 $34,268,512 6/30/2016 TTM 13.9% 95.0% $66,829,397 $23,946,047 $42,883,351 17.4% $289,784 $3,626,417 $38,967,149 15.8%
Loan 4, 11 10 Coconut Point 3.1%    $26,709,042 $9,069,268 $17,639,774 12/31/2015 9.3% $26,885,810 $8,988,453 $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 12 11 Thanksgiving Station IV 3.1%    N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 93.3% $3,830,898 $1,037,288 $2,793,610 9.5% $29,716 $246,215 $2,517,679 8.6%
Loan 7 12 Birmingham Office Portfolio 3.0%    $4,848,973 $1,964,715 $2,884,258 12/31/2015 9.9% $4,753,471 $1,886,079 $2,867,392 6/30/2016 TTM 9.9% 83.3% $4,928,795 $1,904,753 $3,024,042 10.4% $81,788 $255,148 $2,687,106 9.3%
Property   12.01 Beacon Ridge Tower   $2,134,863 $851,094 $1,283,770 12/31/2015   $2,093,049 $827,276 $1,265,773 6/30/2016 TTM   81.4% $2,146,368 $830,254 $1,316,114   $35,256 $87,902 $1,192,956  
Property   12.02 Concourse 100   $1,730,863 $710,651 $1,020,212 12/31/2015   $1,677,730 $666,521 $1,011,209 6/30/2016 TTM   78.0% $1,766,410 $679,808 $1,086,601   $31,399 $114,774 $940,428  
Property   12.03 Concourse 800   $983,247 $402,971 $580,276 12/31/2015   $982,692 $392,282 $590,410 6/30/2016 TTM   100.0% $1,016,017 $394,691 $621,326   $15,133 $52,472 $553,721  
Loan 4, 6, 7, 13 13 SSTII Self Storage Portfolio 2.6%    $18,828,831 $7,653,898 $11,174,933 12/31/2015 11.8% $18,963,807 $8,065,043 $10,898,764 5/31/2016 11.5% 80.8% $18,733,537 $8,473,878 $10,259,659 10.8% $378,189 $0 $9,881,470 10.4%
Property   13.01 SSTII Self Storage - Boynton Beach, FL   $1,416,389 $458,344 $958,045 12/31/2015   $1,287,298 $518,527 $768,770 5/31/2016 T-5 Ann.   86.7% $1,286,098 $594,812 $691,286   $25,725 $0 $665,561  
Property   13.02 SSTII Self Storage - Santa Rosa, CA   $1,195,417 $414,964 $780,454 12/31/2015   $1,211,472 $436,079 $775,394 5/31/2016 TTM   70.0% $1,211,498 $499,906 $711,592   $14,063 $0 $697,529  
Property   13.03 SSTII Self Storage - Huntington Beach, CA   $1,136,603 $337,106 $799,498 12/31/2015   $1,159,341 $353,040 $806,301 5/31/2016 TTM   84.6% $1,165,442 $394,178 $771,264   $12,456 $0 $758,808  
Property   13.04 SSTII Self Storage - Santa Ana, CA   $935,518 $396,055 $539,463 12/31/2015   $998,037 $411,509 $586,528 5/31/2016 TTM   78.8% $998,037 $427,162 $570,875   $19,692 $0 $551,183  
Property   13.05 SSTII Self Storage - Aurora, CO   $903,619 $289,117 $614,502 12/31/2015   $852,621 $304,830 $547,791 5/31/2016 TTM   70.9% $852,621 $300,548 $552,073   $8,421 $0 $543,652  
Property   13.06 SSTII Self Storage - Whittier, CA   $799,181 $281,229 $517,952 12/31/2015   $826,098 $303,226 $522,872 5/31/2016 TTM   81.3% $827,867 $340,084 $487,783   $24,106 $0 $463,677  
Property   13.07 SSTII Self Storage - Foley, AL   $835,650 $356,704 $478,946 12/31/2015   $868,043 $321,271 $546,772 5/31/2016 T-9 Ann.   84.3% $868,042 $367,849 $500,194   $13,859 $0 $486,335  
Property   13.08 SSTII Self Storage - La Habra, CA   $618,891 $221,597 $397,294 12/31/2015   $642,242 $235,605 $406,637 5/31/2016 TTM   77.5% $642,242 $268,027 $374,215   $9,669 $0 $364,547  
Property   13.09 SSTII Self Storage - Upland, CA   $665,658 $263,883 $401,775 12/31/2015   $681,393 $271,559 $409,834 5/31/2016 TTM   80.4% $681,369 $284,235 $397,134   $25,752 $0 $371,382  
Property   13.10 SSTII Self Storage - Forestville, MD   $637,511 $277,612 $359,899 12/31/2015   $627,862 $300,495 $327,367 5/31/2016 TTM   74.5% $627,862 $307,849 $320,013   $15,777 $0 $304,236  
Property   13.11 SSTII Self Storage - Troy, MI   $732,806 $247,011 $485,795 12/31/2015   $748,246 $259,838 $488,408 5/31/2016 TTM   90.0% $657,043 $260,870 $396,174   $7,394 $0 $388,780  
Property   13.12 SSTII Self Storage - La Verne, CA   $584,112 $246,006 $338,106 12/31/2015   $596,009 $262,161 $333,848 5/31/2016 TTM   79.0% $594,977 $287,612 $307,366   $13,253 $0 $294,113  
Property   13.13 SSTII Self Storage - Lompoc, CA   $603,499 $212,704 $390,795 12/31/2015   $596,024 $219,857 $376,167 5/31/2016 TTM   85.1% $598,478 $243,777 $354,701   $8,014 $0 $346,688  
Property   13.14 SSTII Self Storage - Fairfield, CA   $534,896 $217,243 $317,652 12/31/2015   $556,964 $224,535 $332,429 5/31/2016 TTM   79.4% $556,964 $241,080 $315,884   $7,729 $0 $308,155  
Property   13.15 SSTII Self Storage - Everett, WA   $471,961 $212,757 $259,203 12/31/2015   $500,877 $213,786 $287,091 5/31/2016 TTM   70.4% $500,877 $210,453 $290,423   $32,914 $0 $257,509  
Property   13.16 SSTII Self Storage - Monterey Park, CA   $531,298 $253,921 $277,377 12/31/2015   $551,481 $260,473 $291,008 5/31/2016 TTM   82.3% $551,481 $271,441 $280,040   $5,042 $0 $274,998  
Property   13.17 SSTII Self Storage - Bloomingdale, IL   $578,378 $249,091 $329,288 12/31/2015   $568,841 $269,589 $299,252 5/31/2016 TTM   90.0% $562,455 $261,354 $301,101   $14,675 $0 $286,426  
Property   13.18 SSTII Self Storage - Federal Heights, CO   $497,840 $220,117 $277,724 12/31/2015   $502,644 $238,126 $264,518 5/31/2016 TTM   78.5% $502,644 $234,841 $267,803   $11,278 $0 $256,525  
Property   13.19 SSTII Self Storage - Lancaster, CA (43707)   $569,375 $276,391 $292,984 12/31/2015   $586,200 $242,026 $344,174 5/31/2016 T-5 Ann.   86.0% $525,625 $272,281 $253,344   $28,400 $0 $224,944  
Property   13.20 SSTII Self Storage - Riverside, CA   $501,478 $222,081 $279,397 12/31/2015   $520,680 $246,923 $273,757 5/31/2016 TTM   85.6% $520,680 $265,291 $255,389   $13,598 $0 $241,792  
Property   13.21 SSTII Self Storage - Sterling Heights, MI   $526,338 $214,583 $311,756 12/31/2015   $521,371 $216,429 $304,942 5/31/2016 TTM   83.4% $521,687 $220,586 $301,101   $6,065 $0 $295,036  
Property   13.22 SSTII Self Storage - Warren, MI (Ryan)   $515,756 $216,377 $299,379 12/31/2015   $532,464 $213,908 $318,556 5/31/2016 TTM   92.4% $532,464 $222,537 $309,927   $5,370 $0 $304,557  
Property   13.23 SSTII Self Storage - Littleton, CO   $539,369 $270,563 $268,805 12/31/2015   $510,998 $285,247 $225,751 5/31/2016 TTM   90.0% $501,522 $273,374 $228,148   $3,853 $0 $224,295  
Property   13.24 SSTII Self Storage - Warren, MI (Groesbeck)   $481,897 $228,820 $253,077 12/31/2015   $504,319 $234,646 $269,673 5/31/2016 TTM   83.3% $504,319 $242,100 $262,219   $7,294 $0 $254,925  
Property   13.25 SSTII Self Storage - Lancaster, CA (43745)   $411,997 $220,970 $191,028 12/31/2015   $426,897 $237,683 $189,214 5/31/2016 TTM   70.2% $426,897 $258,733 $168,164   $16,144 $0 $152,020  
Property   13.26 SSTII Self Storage - Crestwood, IL   $500,139 $286,147 $213,991 12/31/2015   $477,383 $290,102 $187,281 5/31/2016 TTM   85.0% $406,344 $281,391 $124,953   $12,063 $0 $112,890  
Property   13.27 SSTII Self Storage - Tampa, FL   $365,652 $170,976 $194,676 12/31/2015   $371,842 $286,659 $85,183 5/31/2016 T-7 Ann.   77.6% $371,842 $228,159 $143,683   $5,007 $0 $138,676  
Property   13.28 SSTII Self Storage - Beverly, NJ   $408,665 $210,361 $198,304 12/31/2015   $416,644 $216,154 $200,490 5/31/2016 TTM   78.2% $416,644 $220,625 $196,019   $5,081 $0 $190,939  
Property   13.29 SSTII Self Storage - Chico, CA   $328,937 $181,169 $147,767 12/31/2015   $319,516 $190,760 $128,756 5/31/2016 TTM   86.4% $319,516 $192,725 $126,791   $5,498 $0 $121,293  
Loan 4, 10 14 TEK Park 2.5%    $14,556,249 $7,842,379 $6,713,869 12/31/2015 10.4% $14,311,536 $8,015,757 $6,295,779 3/31/2016 TTM 9.7% 92.6% $14,661,318 $7,969,089 $6,692,229 10.3% $77,105 $257,017 $6,358,108 9.8%
Loan   15 North Park Crossing Shopping Center 2.3%    $2,714,182 $597,884 $2,116,298 12/31/2015 9.5% $2,610,861 $562,915 $2,047,947 7/31/2016 TTM 9.2% 95.0% $2,831,419 $649,256 $2,182,164 9.8% $40,166 $118,489 $2,023,509 9.0%
Loan 7 16 San Diego Office Portfolio 2.3%    $2,747,256 $1,425,014 $1,322,242 12/31/2015 6.0% $3,066,905 $1,532,243 $1,534,662 6/30/2016 TTM 6.9% 90.9% $3,680,170 $1,476,079 $2,204,091 10.0% $36,441 $176,044 $1,991,606 9.0%
Property   16.01 Foremost Professional Plaza   $1,145,549 $534,671 $610,878 12/31/2015   $1,271,344 $583,032 $688,312 6/30/2016 TTM   90.6% $1,531,392 $540,464 $990,928   $14,724 $68,802 $907,402  
Property   16.02 Bernardo Regency Center   $774,042 $466,044 $307,998 12/31/2015   $913,669 $518,127 $395,542 6/30/2016 TTM   92.0% $1,113,695 $482,020 $631,675   $12,007 $62,720 $556,948  
Property   16.03 Three Governor Park   $827,665 $424,299 $403,366 12/31/2015   $881,892 $431,084 $450,808 6/30/2016 TTM   90.0% $1,035,083 $453,595 $581,488   $9,710 $44,522 $527,256  
Loan   17 Perris Towne Center 2.0%    $1,982,872 $536,927 $1,445,945 12/31/2015 7.5% $2,009,985 $539,406 $1,470,579 6/30/2016 TTM 7.6% 93.8% $2,321,432 $568,483 $1,752,948 9.1% $25,502 $127,510 $1,599,936 8.3%
Loan   18 Myriad Apartments 1.9%    $2,979,094 $1,151,240 $1,827,854 12/31/2015 10.2% $3,008,829 $1,237,672 $1,771,157 6/30/2016 TTM 9.9% 94.6% $3,010,738 $1,237,672 $1,773,066 9.9% $72,000 $0 $1,701,066 9.5%
Loan   19 Shoppes of Parkland 1.7%    $2,560,909 $821,542 $1,739,367 12/31/2015 10.5% $2,522,278 $807,206 $1,715,072 6/30/2016 TTM 10.4% 92.6% $2,575,952 $955,578 $1,620,374 9.8% $29,903 $141,263 $1,449,208 8.8%
Loan 4 20 The Shops at Crystals 1.6%    $62,646,345 $19,004,031 $43,642,314 12/31/2014 11.4% $65,203,201 $18,826,390 $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   21 Belcaro Place 1.5%    $2,042,477 $974,292 $1,068,185 12/31/2015 7.6% $2,677,908 $1,176,446 $1,501,462 8/31/2016 TTM 10.7% 92.6% $2,796,421 $1,182,228 $1,614,193 11.5% $30,791 $138,611 $1,444,791 10.3%
Loan   22 Cambridge Center 1.4%    $2,111,514 $823,129 $1,288,385 12/31/2015 9.4% $2,078,893 $823,211 $1,255,682 6/30/2016 TTM 9.2% 90.6% $2,194,871 $832,017 $1,362,854 10.0% $17,193 $116,224 $1,229,436 9.0%
Loan   23 Stockridge Plaza 1.3%    $1,610,912 $492,474 $1,118,438 12/31/2015 8.9% $1,611,752 $546,903 $1,064,849 5/31/2016 TTM 8.5% 91.5% $1,809,475 $586,714 $1,222,762 9.8% $17,986 $44,914 $1,159,862 9.3%
Loan   24 Aliante Marketplace 1.3%    $1,680,117 $349,547 $1,330,570 12/31/2015 10.8% $1,662,219 $380,519 $1,281,700 5/31/2016 TTM 10.4% 90.1% $1,653,692 $378,372 $1,275,319 10.3% $9,114 $91,955 $1,174,250 9.5%
Loan 10 25 Carefree Marketplace 1.1%    $1,221,184 $224,699 $996,485 12/31/2015 9.2% $1,204,212 $237,937 $966,275 6/30/2016 TTM 9.0% 84.5% $1,219,543 $270,867 $948,676 8.8% $12,752 $62,059 $873,865 8.1%
Loan 4, 6, 7 26 MY Portfolio 1.0%    $11,111,196 $6,287,637 $4,823,559 12/31/2015 16.1% $11,535,437 $6,378,580 $5,156,857 8/31/2016 TTM 17.2% 64.6% $11,535,437 $7,025,514 $4,509,923 15.1% $461,417 $0 $4,048,506 13.5%
Property   26.01 Holiday Inn Express - Covington   $1,736,639 $947,319 $789,320 12/31/2015   $1,913,245 $1,007,208 $906,038 8/31/2016 TTM   62.7% $1,913,245 $1,170,211 $743,035   $76,530 $0 $666,505  
Property   26.02 Holiday Inn - Vicksburg   $1,664,087 $1,051,721 $612,366 12/31/2015   $2,130,328 $1,087,494 $1,042,834 8/31/2016 TTM   72.5% $2,130,328 $1,208,764 $921,563   $85,213 $0 $836,350  
Property   26.03 Holiday Inn Express - New Orleans   $2,182,129 $1,228,241 $953,889 12/31/2015   $2,008,675 $1,188,487 $820,189 8/31/2016 TTM   55.3% $2,008,675 $1,358,412 $650,263   $80,347 $0 $569,916  
Property   26.04 Comfort Suites - Gonzales   $2,073,974 $991,877 $1,082,097 12/31/2015   $1,959,645 $1,068,286 $891,359 8/31/2016 TTM   69.0% $1,959,645 $1,126,569 $833,075   $78,386 $0 $754,690  
Property   26.05 LaQuinta Inn & Suites - Vicksburg   $1,583,277 $1,029,249 $554,028 12/31/2015   $1,821,786 $1,029,856 $791,930 8/31/2016 TTM   69.5% $1,821,786 $1,080,293 $741,493   $72,871 $0 $668,621  
Property   26.06 Candlewood Suites - Slidell   $1,871,090 $1,039,231 $831,860 12/31/2015   $1,701,758 $997,250 $704,508 8/31/2016 TTM   60.0% $1,701,758 $1,081,264 $620,494   $68,070 $0 $552,423  
Loan   27 788 Jefferson 1.0%    $1,841,733 $783,577 $1,058,156 12/31/2015 10.6% $1,786,488 $775,618 $1,010,870 5/31/2016 TTM 10.2% 87.8% $1,755,441 $795,818 $959,623 9.6% $28,784 $77,021 $853,818 8.6%
Loan   28 Town Center Promenade 1.0%    $1,610,456 $605,413 $1,005,043 12/31/2014 10.6% $1,740,231 $578,540 $1,161,691 11/30/2015 TTM 12.2% 92.0% $1,321,886 $479,889 $841,996 8.9% $10,237 $31,990 $799,770 8.4%
Loan   29 Hampton Inn - Orangeburg 0.9%    $2,290,437 $1,180,709 $1,109,728 12/31/2015 12.4% $3,565,304 $1,852,175 $1,713,129 6/30/2016 TTM 19.2% 75.0% $3,139,739 $1,843,300 $1,296,439 14.5% $125,590 $0 $1,170,849 13.1%
Loan   30 Legacy North Apartments 0.9%    $1,304,640 $494,687 $809,953 12/31/2015 9.6% $1,336,671 $505,176 $831,495 2/29/2016 TTM 9.8% 86.9% $1,368,498 $492,000 $876,498 10.4% $31,926 $0 $844,572 10.0%
Loan   31 Ramada Plaza Atlanta Capital Park 0.9%    $7,838,931 $6,672,121 $1,166,810 12/31/2015 14.2% $8,116,675 $6,514,570 $1,602,105 7/31/2016 TTM 19.5% 46.8% $8,094,498 $6,412,999 $1,681,499 20.5% $323,780 $0 $1,357,719 16.5%
Loan   32 StorQuest - San Rafael, CA 0.8%    $1,060,432 $374,825 $685,607 12/31/2015 8.5% $1,083,208 $397,722 $685,486 7/31/2016 TTM 8.5% 89.4% $1,095,809 $401,138 $694,670 8.6% $7,685 $0 $686,986 8.5%
Loan   33 Continental Plaza (3665 JFK) 0.8%    $1,046,927 $418,630 $628,297 12/31/2015 7.9% $1,201,154 $391,778 $809,376 6/30/2016 T-6 Ann. 10.1% 92.4% $1,189,094 $441,706 $747,388 9.3% $9,377 $32,918 $705,093 8.8%
Loan 10 34 Oxbow Crossing 0.8%    $1,295,131 $478,047 $817,084 12/31/2015 10.7% $1,336,051 $505,917 $830,134 7/31/2016 TTM 10.9% 88.8% $1,242,735 $511,410 $731,325 9.6% $24,584 $102,677 $604,064 7.9%
Loan   35 Buckhorn Shopping Center 0.8%    $1,539,727 $621,459 $918,268 12/31/2015 12.4% $1,541,340 $620,703 $920,637 8/31/2016 TTM 12.4% 82.1% $1,577,740 $651,171 $926,569 12.5% $27,422 $52,341 $846,805 11.4%
Loan   36 Glenwood Village 0.8%    $1,087,273 $362,275 $724,998 12/31/2015 9.8% $1,079,555 $324,967 $754,588 7/31/2016 TTM 10.2% 95.1% $1,088,548 $377,470 $711,078 9.6% $9,481 $46,775 $654,822 8.9%
Loan   37 StorQuest - Peoria, AZ 0.8%    $914,113 $368,533 $545,580 12/31/2015 7.6% $967,459 $376,807 $590,652 7/31/2016 TTM 8.2% 86.2% $981,627 $343,866 $637,761 8.9% $13,969 $0 $623,792 8.7%
Loan   38 Queen Creek Village 0.7%    $714,100 $348,832 $365,268 12/31/2015 5.6% $795,511 $298,560 $496,951 5/31/2016 TTM 7.6% 93.8% $982,125 $306,567 $675,559 10.4% $10,438 $71,011 $594,110 9.1%
Loan   39 Clarion Inn Lake Jackson 0.7%    $2,361,497 $1,177,062 $1,184,435 12/31/2015 18.6% $2,189,914 $1,229,992 $959,922 8/31/2016 TTM 15.1% 59.8% $2,462,000 $1,507,566 $954,434 15.0% $98,480 $0 $855,954 13.5%
Loan 6, 7 40 Fresenius & DSI Portfolio 0.6%    N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 95.0% $803,199 $125,203 $677,997 11.2% $5,987 $12,223 $659,786 10.9%
Property   40.01 Fresenius Tampa   N/A N/A N/A N/A   N/A N/A N/A N/A   95.0% $555,007 $68,757 $486,250   $4,002 $0 $482,248  
Property   40.02 DSI El Paso   N/A N/A N/A N/A   N/A N/A N/A N/A   95.0% $248,192 $56,446 $191,747   $1,986 $12,223 $177,538  
Loan   41 TownePlace Auburn Hills 0.6%    N/A N/A N/A N/A N/A $2,803,873 $1,375,541 $1,428,332 7/31/2016 TTM 23.8% 75.8% $2,803,873 $1,432,894 $1,370,979 22.8% $112,155 $0 $1,258,824 21.0%
Loan   42 A Storage Place Hemet 0.6%    $909,617 $364,543 $545,074 12/31/2015 9.1% $1,040,888 $397,891 $642,997 8/31/2016 TTM 10.7% 83.1% $1,099,588 $406,239 $693,349 11.6% $19,866 $0 $673,483 11.2%
Loan 6, 7 43 Donel Pair 0.5%    $402,012 $148,002 $254,010 12/31/2015 5.1% $642,420 $244,560 $397,860 8/31/2016 TTM 8.0% 91.4% $1,138,005 $337,828 $800,177 16.0% $20,463 $37,526 $742,188 14.9%
Property   43.01 Flamingo Courtyard   N/A N/A N/A N/A   $225,593 $98,628 $126,965 8/31/2016 TTM   90.0% $711,382 $176,922 $534,460   $12,125 $37,526 $484,808  
Property   43.02 AAA Storage   $402,012 $148,002 $254,010 12/31/2015   $416,827 $145,932 $270,895 8/31/2016 TTM   93.9% $426,624 $160,906 $265,717   $8,338 $0 $257,380  
Loan   44 1400 Eubank - Albuquerque 0.5%    $763,811 $183,752 $580,060 12/31/2015 12.6% $746,438 $166,343 $580,095 7/31/2016 TTM 12.6% 95.0% $739,772 $200,901 $538,871 11.7% $5,854 $35,646 $497,371 10.8%
Loan   45 Hampton Tech Center 0.5%    $1,011,828 $370,155 $641,673 12/31/2015 14.2% $973,672 $403,966 $569,706 6/30/2016 YTD Ann. 12.6% 86.6% $951,760 $386,760 $565,000 12.5% $20,421 $99,800 $444,779 9.8%
Loan   46 Ladera Office Building 0.5%    N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 90.0% $585,602 $229,276 $356,326 8.1% $4,177 $20,715 $331,435 7.5%
Loan   47 Eastern Springs Village 0.5%    $529,436 $146,172 $383,265 12/31/2015 8.9% $529,484 $148,503 $380,981 3/31/2016 TTM 8.8% 88.9% $524,444 $145,703 $378,741 8.7% $3,240 $23,963 $351,538 8.1%
Loan   48 StorQuest - Bakersfield, CA 0.4%    $664,498 $301,405 $363,092 12/31/2015 8.6% $693,841 $307,284 $386,557 8/31/2016 TTM 9.2% 85.9% $704,223 $296,963 $407,259 9.7% $11,177 $0 $396,082 9.4%
Loan   49 Holiday Trav-L Park MHC 0.4%    $996,279 $466,567 $529,712 12/31/2015 13.5% $1,025,488 $486,921 $538,567 7/31/2016 TTM 13.7% 50.4% $969,154 $492,920 $476,234 12.1% $8,900 $0 $467,334 11.9%
Loan   50 Walgreens - Vista, CA 0.4%    $395,000 $1,500 $393,500 12/31/2015 10.0% $395,394 $2,600 $392,794 6/30/2016 TTM 10.0% 97.0% $509,728 $145,336 $364,392 9.3% $3,922 $0 $360,470 9.2%
Loan   51 Cherokee Square 0.4%    $669,928 $198,244 $471,684 12/31/2015 12.2% $719,875 $231,161 $488,713 7/31/2016 TTM 12.6% 93.0% $704,039 $200,088 $503,951 13.0% $19,688 $53,470 $430,793 11.1%
Loan   52 West Market Plaza 0.4%    $775,495 $232,852 $542,643 12/31/2015 14.9% $783,221 $226,009 $557,212 6/30/2016 TTM 15.3% 92.5% $757,813 $312,371 $445,442 12.2% $38,778 $67,767 $338,897 9.3%
Loan   53 Pleasantdale Business Park 0.3%    $492,698 $130,614 $362,084 12/31/2015 11.4% $533,792 $143,471 $390,321 6/30/2016 TTM 12.3% 93.0% $604,183 $138,075 $466,108 14.6% $13,019 $57,115 $395,974 12.4%
Loan   54 Country Inn & Suites - Michigan City 0.3%    $1,215,893 $775,134 $440,758 12/31/2015 14.2% $1,205,450 $727,425 $478,025 8/31/2016 TTM 15.4% 52.0% $1,166,105 $696,157 $469,949 15.2% $46,644 $0 $423,304 13.7%
Loan   55 Parkway Business Center 0.3%    $486,030 $160,731 $325,299 12/31/2015 10.8% $503,621 $179,146 $324,475 6/30/2016 TTM 10.8% 80.1% $505,206 $202,142 $303,065 10.1% $21,252 $25,952 $255,861 8.5%
Loan   56 George Thomas Plaza 0.3%    $267,029 $105,420 $161,609 12/31/2015 5.6% $361,695 $123,801 $237,894 7/31/2016 TTM 8.3% 90.0% $463,633 $140,910 $322,724 11.3% $5,420 $49,362 $267,941 9.4%
Loan   57 Shady Trail Business Center 0.3%    $401,235 $124,372 $276,863 12/31/2015 10.0% $426,888 $140,792 $286,095 6/30/2016 TTM 10.3% 90.0% $508,805 $157,732 $351,073 12.6% $29,329 $25,792 $295,952 10.7%
Loan   58 Attic Storage 0.3%    $408,064 $184,131 $223,933 12/31/2015 8.8% $406,386 $177,532 $228,854 5/31/2016 TTM 9.0% 90.0% $395,622 $166,431 $229,191 9.0% $5,218 $0 $223,973 8.8%
Loan   59 The Okemos Plaza 0.3%    $450,261 $185,044 $265,217 12/31/2014 11.1% $430,916 $145,248 $285,668 12/31/2015 11.9% 79.2% $408,296 $145,960 $262,336 11.0% $4,792 $16,283 $241,261 10.1%
Loan   60 Tiny Town Mini Storage 0.2%    $378,963 $175,193 $203,770 12/31/2015 10.1% $417,351 $153,395 $263,956 7/31/2016 TTM 13.1% 90.0% $401,912 $190,871 $211,041 10.4% $10,107 $0 $200,934 9.9%

 

 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 % of Initial
Pool Balance 		  Largest Tenant Largest
Tenant Lease
Expiration(3)		 Largest
Tenant NSF 		Largest
Tenant
% of NSF		   2nd Largest Tenant 2nd Largest
Tenant Lease
Expiration(3)		 2nd Largest
Tenant NSF		 2nd Largest
Tenant
% of NSF
Loan 4, 5 1 Huntington Center 8.4%      The Huntington National Bank 2/28/2030 199,240 22.0%   Porter, Wright, Morris & Arthur 5/31/2028 127,239 14.0%
Loan   2 One Met Life Way 7.2%      Metropolitan Life Insurance 7/31/2031 184,960 100.0%   N/A N/A N/A N/A
Loan 6 3 Hyatt Regency Sarasota 5.7%      N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   4 SpringHill Suites - Seattle 4.7%      N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 4 5 Vintage Park 4.7%      The Work Lodge 6/30/2025 23,823 7.0%   Alamo Drafthouse 2/28/2023 23,388 6.9%
Loan 4, 6, 7 6 Simon Premium Outlets 4.4%                       
Property   6.01 Lee Premium Outlets     Gap Outlet 6/30/2017 12,113 5.4%   Nike Factory Store 6/30/2019 9,966 4.4%
Property   6.02 Gaffney Premium Outlets     Pottery Barn Furniture Outlet 1/31/2020 18,286 6.0%   Nike Factory Store MTM 11,620 3.8%
Property   6.03 Calhoun Premium Outlets     V.F. Factory Outlet 9/30/2020 26,000 10.2%   Old Navy MTM 12,000 4.7%
Loan 4 7 Harlem USA 4.2%      Magic Johnson Theatres 5/31/2030 68,087 27.7%   Old Navy 1/31/2021 34,787 14.1%
Loan 4, 8, 9 8 One Stamford Forum 4.0%      UBS Group AG 12/31/2020 337,456 66.9%   Purdue Pharma L.P. 12/31/2020 167,015 33.1%
Loan 4, 10 9 International Square 3.1%      Federal Reserve Board Various (3/31/2022 - 256,366 SF; 4/30/2022 - 9,657 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 4, 11 10 Coconut Point 3.1%      Hollywood Theaters 4/30/2024 79,197 9.5%   Bed Bath & Beyond 1/31/2017 35,000 4.2%
Loan 12 11 Thanksgiving Station IV 3.1%      Digicert 4/30/2026 61,594 41.5%   NUVI, LLC 11/30/2022 45,437 30.6%
Loan 7 12 Birmingham Office Portfolio 3.0%                       
Property   12.01 Beacon Ridge Tower     PRA Holding, LLC/Portfolio Recovery  3/31/2019 50,864 33.2%   Coca Cola Bottling Company United, Inc. 7/31/2021 36,204 23.6%
Property   12.02 Concourse 100     Liberty National Ins/Torchmark 4/30/2018 23,659 18.8%   Tom McLeod Software Corporation 9/30/2019 16,269 13.0%
Property   12.03 Concourse 800     TV Alabama, Inc. 9/30/2021 26,357 57.5%   Employers Mutual Casualty Company/ EMC Insurance 11/30/2022 16,930 36.9%
Loan 4, 6, 7, 13 13 SSTII Self Storage Portfolio 2.6%                       
Property   13.01 SSTII Self Storage - Boynton Beach, FL     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.02 SSTII Self Storage - Santa Rosa, CA     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.03 SSTII Self Storage - Huntington Beach, CA     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.04 SSTII Self Storage - Santa Ana, CA     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.05 SSTII Self Storage - Aurora, CO     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.06 SSTII Self Storage - Whittier, CA     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.07 SSTII Self Storage - Foley, AL     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.08 SSTII Self Storage - La Habra, CA     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.09 SSTII Self Storage - Upland, CA     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.10 SSTII Self Storage - Forestville, MD     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.11 SSTII Self Storage - Troy, MI     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.12 SSTII Self Storage - La Verne, CA     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.13 SSTII Self Storage - Lompoc, CA     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.14 SSTII Self Storage - Fairfield, CA     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.15 SSTII Self Storage - Everett, WA     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.16 SSTII Self Storage - Monterey Park, CA     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.17 SSTII Self Storage - Bloomingdale, IL     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.18 SSTII Self Storage - Federal Heights, CO     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.19 SSTII Self Storage - Lancaster, CA (43707)     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.20 SSTII Self Storage - Riverside, CA     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.21 SSTII Self Storage - Sterling Heights, MI     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.22 SSTII Self Storage - Warren, MI (Ryan)     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.23 SSTII Self Storage - Littleton, CO     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.24 SSTII Self Storage - Warren, MI (Groesbeck)     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.25 SSTII Self Storage - Lancaster, CA (43745)     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.26 SSTII Self Storage - Crestwood, IL     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.27 SSTII Self Storage - Tampa, FL     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.28 SSTII Self Storage - Beverly, NJ     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.29 SSTII Self Storage - Chico, CA     N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 4, 10 14 TEK Park 2.5%      CyOptics Various (4/30/2017 - 1,613 SF; 10/31/2018 - 30,296 SF; 3/31/2019 - 4,492 SF; 10/31/2023 - 103,000 SF) 139,401 27.1%   TierPoint 3/31/2028 122,337 23.8%
Loan   15 North Park Crossing Shopping Center 2.3%      Kohl’s 1/31/2026 88,304 44.0%   Bed Bath & Beyond 1/31/2026 22,813 11.4%
Loan 7 16 San Diego Office Portfolio 2.3%                       
Property   16.01 Foremost Professional Plaza     Preston Estate Planning 10/31/2022 5,695 9.7%   Resmark Equity Partners, LLC 10/31/2019 3,678 6.2%
Property   16.02 Bernardo Regency Center     Wells Fargo Advisors, LLC 10/31/2017 11,532 24.0%   Partech, Inc. 8/31/2020 6,838 14.2%
Property   16.03 Three Governor Park     U.S. Department of Veterans Affairs 2/29/2020 12,856 33.1%   Veterans Affairs Office of Inspector General 2/24/2022 10,395 26.8%
Loan   17 Perris Towne Center 2.0%      Stater Bros. Markets 11/30/2018 35,232 27.6%   Ross Dress for Less 1/31/2026 18,380 14.4%
Loan   18 Myriad Apartments 1.9%      N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   19 Shoppes of Parkland 1.7%      BJ’s Wholesale Club 1/31/2021 108,532 74.5%   Dollar Tree 10/31/2019 8,800 6.0%
Loan 4 20 The Shops at Crystals 1.6%      Louis Vuitton 12/31/2019 22,745 8.7%   Prada 12/31/2019 15,525 5.9%
Loan   21 Belcaro Place 1.5%      Premier Office Centers, LLC 6/7/2020 17,417 11.3%   Lee & Kinder, LLC 2/14/2021 14,020 9.1%
Loan   22 Cambridge Center 1.4%      Eastern Michigan University 8/31/2018 22,453 19.6%   Tanoury, Nauts, McKinney 10/31/2023 13,378 11.7%
Loan   23 Stockridge Plaza 1.3%      Harbor Freight Tools 8/31/2019 15,000 15.8%   Dollar Tree 7/31/2017 15,000 15.8%
Loan   24 Aliante Marketplace 1.3%      AAA 8/31/2026 4,120 6.8%   Citibank 8/31/2019 3,961 6.5%
Loan 10 25 Carefree Marketplace 1.1%      Bashas’ Store 1/31/2026 35,159 41.4%   Ace Hardware 9/30/2020 8,400 9.9%
Loan 4, 6, 7 26 MY Portfolio 1.0%                       
Property   26.01 Holiday Inn Express - Covington     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   26.02 Holiday Inn - Vicksburg     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   26.03 Holiday Inn Express - New Orleans     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   26.04 Comfort Suites - Gonzales     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   26.05 LaQuinta Inn & Suites - Vicksburg     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   26.06 Candlewood Suites - Slidell     N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   27 788 Jefferson 1.0%      Madison Medical 5/31/2023 40,619 38.1%   Peterson Johnson &Murray 8/31/2018 17,239 16.2%
Loan   28 Town Center Promenade 1.0%      Dick’s Sporting Goods 1/31/2027 50,000 78.2%   Livingston Kitchen Design 11/30/2018 4,168 6.5%
Loan   29 Hampton Inn - Orangeburg 0.9%      N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   30 Legacy North Apartments 0.9%      N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   31 Ramada Plaza Atlanta Capital Park 0.9%      N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   32 StorQuest - San Rafael, CA 0.8%      N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   33 Continental Plaza (3665 JFK) 0.8%      Ayres Associates Inc. 10/31/2020 7,703 14.0%   MWH Americas, Inc. 1/30/2019 7,228 13.1%
Loan 10 34 Oxbow Crossing 0.8%      Jo-Ann Fabrics & Crafts 1/31/2024 14,751 16.1%   Dollar Tree 8/31/2020 10,125 11.0%
Loan   35 Buckhorn Shopping Center 0.8%      Goodwill 7/31/2020 47,430 27.7%   Scrapbook.com 6/30/2018 44,610 26.0%
Loan   36 Glenwood Village 0.8%      Giant Foods 1/31/2019 41,136 65.1%   Lovely Lady Bug 8/31/2017 4,410 7.0%
Loan   37 StorQuest - Peoria, AZ 0.8%      N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   38 Queen Creek Village 0.7%      Amadeo Church, Inc 10/31/2020 7,139 13.7%   Healing Hearts Pediatrics, PLC 10/31/2025 4,407 8.4%
Loan   39 Clarion Inn Lake Jackson 0.7%      N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 6, 7 40 Fresenius & DSI Portfolio 0.6%                       
Property   40.01 Fresenius Tampa     Renal Care Group Tampa LLC 8/31/2030 12,124 75.7%   Fresenius Vascular Care of Tampa LLC 8/31/2030 3,882 24.3%
Property   40.02 DSI El Paso     DSI El Paso North LLC 12/14/2030 7,942 100.0%   N/A N/A N/A N/A
Loan   41 TownePlace Auburn Hills 0.6%      N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   42 A Storage Place Hemet 0.6%      N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 6, 7 43 Donel Pair 0.5%                       
Property   43.01 Flamingo Courtyard     XI Enterprise Inc. 8/31/2026 24,470 50.5%   A New Day Community Health Center Inc. 3/31/2021 3,985 8.2%
Property   43.02 AAA Storage     N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   44 1400 Eubank - Albuquerque 0.5%      TEAM Technologies 10/31/2031 36,589 100.0%   N/A N/A N/A N/A
Loan   45 Hampton Tech Center 0.5%      Mitre Corporation 10/31/2017 19,026 33.5%   GSA-IRS 9/22/2017 17,404 30.7%
Loan   46 Ladera Office Building 0.5%      SmartStop Asset Management, LLC 10/2/2031 16,706 100.0%   N/A N/A N/A N/A
Loan   47 Eastern Springs Village 0.5%      Moneytree, Inc. 10/31/2019 3,217 14.9%   Lei Zhang, d/b/a Daisho Sushi 1/31/2021 2,252 10.4%
Loan   48 StorQuest - Bakersfield, CA 0.4%      N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   49 Holiday Trav-L Park MHC 0.4%      N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   50 Walgreens - Vista, CA 0.4%      Walgreens 9/30/2031 14,820 100.0%   N/A N/A N/A N/A
Loan   51 Cherokee Square 0.4%      Dunham’s Sports 1/31/2024 37,623 53.1%   Petsense 4/30/2021 6,000 8.5%
Loan   52 West Market Plaza 0.4%      Gabriel Brothers 1/31/2022 66,167 47.8%   Pat Catans Crafts 2/28/2018 32,024 23.1%
Loan   53 Pleasantdale Business Park 0.3%      FurKids, Inc 12/31/2019 9,650 11.1%   La Granja 5/31/2018 7,200 8.3%
Loan   54 Country Inn & Suites - Michigan City 0.3%      N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   55 Parkway Business Center 0.3%      Purple Heart Pawn 10/31/2018 4,413 6.0%   Appliances Moreno MTM 4,400 6.0%
Loan   56 George Thomas Plaza 0.3%      Kozzy’s, LLC 9/30/2021 5,298 19.6%   Check Smart 12/31/2018 4,836 17.8%
Loan   57 Shady Trail Business Center 0.3%      J.R. Birdwell Construction and Restoration Various (3/31/2019 - 7,512 SF; MTM - 1,682 SF) 9,194 13.5%   D&D Exports, Inc 5/31/2017 7,233 10.6%
Loan   58 Attic Storage 0.3%      N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   59 The Okemos Plaza 0.3%      Panera Bread 8/31/2021 4,153 21.7%   Bank of America 7/31/2021 3,241 16.9%
Loan   60 Tiny Town Mini Storage 0.2%      N/A N/A N/A N/A   N/A N/A N/A N/A

 

 A-1-8

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

            3RD LARGEST TENANT INFORMATION         4TH LARGEST TENANT INFORMATION      
Property
Flag 		Footnotes Loan ID Property Name % of Initial
Pool Balance 		  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 4, 5 1 Huntington Center 8.4%      Squire Patton Boggs LLP 2/28/2025 81,693 9.0%   Thompson Hines LLP 8/31/2018 38,139 4.2%
Loan   2 One Met Life Way 7.2%      N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 6 3 Hyatt Regency Sarasota 5.7%      N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   4 SpringHill Suites - Seattle 4.7%      N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 4 5 Vintage Park 4.7%      Salon Development d/b/a Salon Boutique 10/31/2024 20,587 6.0%   Young Leaders Campus Houston 10/31/2022 10,775 3.2%
Loan 4, 6, 7 6 Simon Premium Outlets 4.4%                       
Property   6.01 Lee Premium Outlets     Banana Republic Factory Store 8/31/2017 8,756 3.9%   Dress Barn MTM 7,781 3.5%
Property   6.02 Gaffney Premium Outlets     Gap Outlet 7/31/2019 8,970 3.0%   Banana Republic Factory Store 5/31/2019 8,584 2.8%
Property   6.03 Calhoun Premium Outlets     LOFT Outlet 10/31/2017 12,000 4.7%   Rak Outfitters 1/31/2021 11,652 4.6%
Loan 4 7 Harlem USA 4.2%      K&G Fashion Superstore 2/28/2019 23,250 9.5%   New York Sports Club 4/30/2020 21,993 8.9%
Loan 4, 8, 9 8 One Stamford Forum 4.0%      N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 4, 10 9 International Square 3.1%      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 4, 11 10 Coconut Point 3.1%      T.J. Maxx 5/31/2021 32,311 3.9%   Ross Dress For Less 1/31/2022 30,173 3.6%
Loan 12 11 Thanksgiving Station IV 3.1%      NLU Products, LLC (BGZ) 1/31/2024 20,000 13.5%   Purebred Breeders, LLC 10/31/2023 10,118 6.8%
Loan 7 12 Birmingham Office Portfolio 3.0%                       
Property   12.01 Beacon Ridge Tower     Clear Channel Broadcasting, Inc. 3/31/2025 17,081 11.1%   Veterans Affairs 1/7/2023 13,633 8.9%
Property   12.02 Concourse 100     Aerotek, Inc. 1/31/2019 10,087 8.0%   Lumend Surgical Dermatology, LLC 9/30/2023 6,345 5.1%
Property   12.03 Concourse 800     Automotive Systems, Inc 12/31/2016 2,570 5.6%   N/A N/A N/A N/A
Loan 4, 6, 7, 13 13 SSTII Self Storage Portfolio 2.6%                       
Property   13.01 SSTII Self Storage - Boynton Beach, FL     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.02 SSTII Self Storage - Santa Rosa, CA     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.03 SSTII Self Storage - Huntington Beach, CA     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.04 SSTII Self Storage - Santa Ana, CA     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.05 SSTII Self Storage - Aurora, CO     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.06 SSTII Self Storage - Whittier, CA     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.07 SSTII Self Storage - Foley, AL     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.08 SSTII Self Storage - La Habra, CA     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.09 SSTII Self Storage - Upland, CA     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.10 SSTII Self Storage - Forestville, MD     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.11 SSTII Self Storage - Troy, MI     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.12 SSTII Self Storage - La Verne, CA     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.13 SSTII Self Storage - Lompoc, CA     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.14 SSTII Self Storage - Fairfield, CA     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.15 SSTII Self Storage - Everett, WA     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.16 SSTII Self Storage - Monterey Park, CA     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.17 SSTII Self Storage - Bloomingdale, IL     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.18 SSTII Self Storage - Federal Heights, CO     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.19 SSTII Self Storage - Lancaster, CA (43707)     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.20 SSTII Self Storage - Riverside, CA     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.21 SSTII Self Storage - Sterling Heights, MI     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.22 SSTII Self Storage - Warren, MI (Ryan)     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.23 SSTII Self Storage - Littleton, CO     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.24 SSTII Self Storage - Warren, MI (Groesbeck)     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.25 SSTII Self Storage - Lancaster, CA (43745)     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.26 SSTII Self Storage - Crestwood, IL     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.27 SSTII Self Storage - Tampa, FL     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.28 SSTII Self Storage - Beverly, NJ     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   13.29 SSTII Self Storage - Chico, CA     N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 4, 10 14 TEK Park 2.5%      Buckeye Partners 10/31/2021 79,795 15.5%   Aesculap Implant Systems 7/31/2021 31,318 6.1%
Loan   15 North Park Crossing Shopping Center 2.3%      Michael’s 2/28/2021 21,159 10.5%   Kirkland’s Stores Inc 1/31/2021 8,195 4.1%
Loan 7 16 San Diego Office Portfolio 2.3%                       
Property   16.01 Foremost Professional Plaza     Kaminskiy Design & Remodeling 1/31/2021 2,661 4.5%   Cage and Miles, LLP 6/30/2020 2,157 3.7%
Property   16.02 Bernardo Regency Center     Kelly Services, Inc. 5/31/2018 5,073 10.6%   Pinnacle Capital Mortgage LLC 1/31/2021 3,551 7.4%
Property   16.03 Three Governor Park     Wermers Multi-Family Corp. 2/28/2021 6,177 15.9%   Summit Funding, Inc. 11/30/2020 3,268 8.4%
Loan   17 Perris Towne Center 2.0%      Big 5 Corp. 1/31/2019 13,088 10.3%   Sizzler (BMW Management, Inc.) 10/31/2019 7,000 5.5%
Loan   18 Myriad Apartments 1.9%      N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   19 Shoppes of Parkland 1.7%      Primary Learning 12/31/2016 6,800 4.7%   Bagels with Café & Deli 10/31/2017 2,160 1.5%
Loan 4 20 The Shops at Crystals 1.6%      Dolce & Gabbana 12/31/2021 15,502 5.9%   Gucci 12/31/2025 10,952 4.2%
Loan   21 Belcaro Place 1.5%      The Catholic Foundation 4/30/2022 12,401 8.1%   Denver Area Better Business Bureau 11/30/2022 10,535 6.8%
Loan   22 Cambridge Center 1.4%      Foley, Baren & Metzger, PLLC 5/31/2019 10,168 8.9%   Konica Minolta Business Solutions 6/30/2018 8,768 7.6%
Loan   23 Stockridge Plaza 1.3%      CitiTrends 10/31/2019 11,893 12.6%   Octapharma 9/13/2026 10,000 10.6%
Loan   24 Aliante Marketplace 1.3%      FirstService Residential 2/29/2020 3,920 6.5%   Leslies Pool Supply 12/31/2018 3,468 5.7%
Loan 10 25 Carefree Marketplace 1.1%      Sue Bickerdyke Interiors 4/30/2019 5,169 6.1%   Desert Foothills Medical Center 8/31/2018 4,500 5.3%
Loan 4, 6, 7 26 MY Portfolio 1.0%                       
Property   26.01 Holiday Inn Express - Covington     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   26.02 Holiday Inn - Vicksburg     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   26.03 Holiday Inn Express - New Orleans     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   26.04 Comfort Suites - Gonzales     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   26.05 LaQuinta Inn & Suites - Vicksburg     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   26.06 Candlewood Suites - Slidell     N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   27 788 Jefferson 1.0%      Big Brothers Big Sisters 5/31/2020 7,924 7.4%   Van Buren Management 7/31/2026 6,274 5.9%
Loan   28 Town Center Promenade 1.0%      Five Guys Burgers and Fries 2/29/2020 3,438 5.4%   All Cleaners 5/31/2017 1,540 2.4%
Loan   29 Hampton Inn - Orangeburg 0.9%      N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   30 Legacy North Apartments 0.9%      N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   31 Ramada Plaza Atlanta Capital Park 0.9%      N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   32 StorQuest - San Rafael, CA 0.8%      N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   33 Continental Plaza (3665 JFK) 0.8%      Snapfish 8/31/2021 6,075 11.0%   Ryan E. Yoder d/b/a Northwestern Mutual Financial Network 6/30/2017 5,480 9.9%
Loan 10 34 Oxbow Crossing 0.8%      The Liquor Store 4/30/2021 10,034 10.9%   Keller Williams Realty 10/31/2019 5,535 6.0%
Loan   35 Buckhorn Shopping Center 0.8%      Walgreens 8/31/2056 14,560 8.5%   Beall’s Outlet Store 4/30/2017 13,033 7.6%
Loan   36 Glenwood Village 0.8%      Snap Fitness 11/30/2018 3,450 5.5%   Verizon 2/29/2020 3,178 5.0%
Loan   37 StorQuest - Peoria, AZ 0.8%      N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   38 Queen Creek Village 0.7%      Filiberto’s 5/31/2019 4,098 7.9%   Premier Community Mgmt 3/31/2017 2,454 4.7%
Loan   39 Clarion Inn Lake Jackson 0.7%      N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 6, 7 40 Fresenius & DSI Portfolio 0.6%                       
Property   40.01 Fresenius Tampa     N/A N/A N/A N/A   N/A N/A N/A N/A
Property   40.02 DSI El Paso     N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   41 TownePlace Auburn Hills 0.6%      N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   42 A Storage Place Hemet 0.6%      N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 6, 7 43 Donel Pair 0.5%                       
Property   43.01 Flamingo Courtyard     Putters Gaming Group 9/26/2021 3,484 7.2%   Vazquez & Associated Corp. 5/31/2020 3,359 6.9%
Property   43.02 AAA Storage     N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   44 1400 Eubank - Albuquerque 0.5%      N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   45 Hampton Tech Center 0.5%      Policy Studies, Inc. 1/31/2018 12,524 22.1%   N/A N/A N/A N/A
Loan   46 Ladera Office Building 0.5%      N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   47 Eastern Springs Village 0.5%      Advanced Dental Care 6/30/2026 2,235 10.4%   Buckingham, d/b/a Basilica Tattoo 7/31/2019 2,034 9.4%
Loan   48 StorQuest - Bakersfield, CA 0.4%      N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   49 Holiday Trav-L Park MHC 0.4%      N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   50 Walgreens - Vista, CA 0.4%      N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   51 Cherokee Square 0.4%      Comprehensive Pain Specialists 2/28/2021 5,611 7.9%   Celebrate Party Store 3/31/2018 3,600 5.1%
Loan   52 West Market Plaza 0.4%      Big Lots 4/30/2020 30,000 21.7%   Essence Beauty Mart 5/31/2024 10,300 7.4%
Loan   53 Pleasantdale Business Park 0.3%      All South Restoration, Inc 9/30/2017 5,000 5.8%   Jump and Slide, Inc. MTM 4,800 5.5%
Loan   54 Country Inn & Suites - Michigan City 0.3%      N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   55 Parkway Business Center 0.3%      Salon Tech Nail Supply 4/30/2017 4,200 5.7%   Label International 11/30/2020 3,920 5.3%
Loan   56 George Thomas Plaza 0.3%      Select Physical Therapy 9/30/2017 3,194 11.8%   RJ Tacos & Burritos, Inc. 5/31/2021 2,526 9.3%
Loan   57 Shady Trail Business Center 0.3%      EM Auto Repair 7/31/2017 6,450 9.5%   Parrent’s Painting, Inc. 5/31/2017 5,709 8.4%
Loan   58 Attic Storage 0.3%      N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   59 The Okemos Plaza 0.3%      Beyond a Dream 8/31/2021 2,434 12.7%   Pacific Tan 3/31/2018 2,070 10.8%
Loan   60 Tiny Town Mini Storage 0.2%      N/A N/A N/A N/A   N/A N/A N/A N/A

 

 A-1-9

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

            5TH LARGEST TENANT INFORMATION         MORTGAGE LOAN RESERVE INFORMATION      
Property
Flag 		Footnotes Loan ID Property Name % of Initial
Pool Balance 		  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		 TI/LC
Reserve Cap
Loan 4, 5 1 Huntington Center 8.4%      Benesch, Friedlander, Coplan & Aronoff 2/29/2020 26,921 3.0%   $0 $18,896 $0 $0 $75,584 $2,721,030
Loan   2 One Met Life Way 7.2%      N/A N/A N/A N/A   $0 $3,853 $138,720; If EOD, not capped $0 $0 $0
Loan 6 3 Hyatt Regency Sarasota 5.7%      N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0
Loan   4 SpringHill Suites - Seattle 4.7%      N/A N/A N/A N/A   $0 $43,156 $0 $0 $0 $0
Loan 4 5 Vintage Park 4.7%      Treadstone Energy 4/30/2020 9,245 2.7%   $0 $5,685 $0 $3,250,000 $0 $1,200,000
Loan 4, 6, 7 6 Simon Premium Outlets 4.4%                $0 $0 $0 $0 $0 $0
Property   6.01 Lee Premium Outlets     Polo Ralph Lauren 5/31/2017 7,683 3.4%              
Property   6.02 Gaffney Premium Outlets     Dress Barn 12/31/2016 7,986 2.6%              
Property   6.03 Calhoun Premium Outlets     Polo Ralph Lauren 1/31/2021 10,200 4.0%              
Loan 4 7 Harlem USA 4.2%      Chuck E. Cheese 12/31/2021 19,542 7.9%   $0 $4,097 $0 $0 $0 $0
Loan 4, 8, 9 8 One Stamford Forum 4.0%      N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0
Loan 4, 10 9 International Square 3.1%      Milbank, Tweed, Hadley & Mccloy Various (1/31/2020 - 439 SF; 6/30/2023 - 53,860 SF) 54,299 4.7%   $0 $0 $0 $0 $0 $7,531,758
Loan 4, 11 10 Coconut Point 3.1%      Best Buy 1/31/2022 30,000 3.6%   $0 $0 $0 $0 $0 $0
Loan 12 11 Thanksgiving Station IV 3.1%      Cadence Homes 3/31/2022 7,259 4.9%   $2,310 $2,310 $83,160 $11,540 $11,540 $415,440 if a Lease Expiration Trigger Event is not occurring; $1,415,440 if a Lease Expiration Trigger Event is occurring
Loan 7 12 Birmingham Office Portfolio 3.0%                $0 $6,765 $129,896 $811,852.50 or LOC $0 $811,853
Property   12.01 Beacon Ridge Tower     Beacon Psychological Service/Smith 6/30/2017 970 0.6%              
Property   12.02 Concourse 100     Grayson & Associates 3/31/2019 5,981 4.8%              
Property   12.03 Concourse 800     N/A N/A N/A N/A              
Loan 4, 6, 7, 13 13 SSTII Self Storage Portfolio 2.6%                $31,516 $31,516 $0 $0 $0 $0
Property   13.01 SSTII Self Storage - Boynton Beach, FL     N/A N/A N/A N/A              
Property   13.02 SSTII Self Storage - Santa Rosa, CA     N/A N/A N/A N/A              
Property   13.03 SSTII Self Storage - Huntington Beach, CA     N/A N/A N/A N/A              
Property   13.04 SSTII Self Storage - Santa Ana, CA     N/A N/A N/A N/A              
Property   13.05 SSTII Self Storage - Aurora, CO     N/A N/A N/A N/A              
Property   13.06 SSTII Self Storage - Whittier, CA     N/A N/A N/A N/A              
Property   13.07 SSTII Self Storage - Foley, AL     N/A N/A N/A N/A              
Property   13.08 SSTII Self Storage - La Habra, CA     N/A N/A N/A N/A              
Property   13.09 SSTII Self Storage - Upland, CA     N/A N/A N/A N/A              
Property   13.10 SSTII Self Storage - Forestville, MD     N/A N/A N/A N/A              
Property   13.11 SSTII Self Storage - Troy, MI     N/A N/A N/A N/A              
Property   13.12 SSTII Self Storage - La Verne, CA     N/A N/A N/A N/A              
Property   13.13 SSTII Self Storage - Lompoc, CA     N/A N/A N/A N/A              
Property   13.14 SSTII Self Storage - Fairfield, CA     N/A N/A N/A N/A              
Property   13.15 SSTII Self Storage - Everett, WA     N/A N/A N/A N/A              
Property   13.16 SSTII Self Storage - Monterey Park, CA     N/A N/A N/A N/A              
Property   13.17 SSTII Self Storage - Bloomingdale, IL     N/A N/A N/A N/A              
Property   13.18 SSTII Self Storage - Federal Heights, CO     N/A N/A N/A N/A              
Property   13.19 SSTII Self Storage - Lancaster, CA (43707)     N/A N/A N/A N/A              
Property   13.20 SSTII Self Storage - Riverside, CA     N/A N/A N/A N/A              
Property   13.21 SSTII Self Storage - Sterling Heights, MI     N/A N/A N/A N/A              
Property   13.22 SSTII Self Storage - Warren, MI (Ryan)     N/A N/A N/A N/A              
Property   13.23 SSTII Self Storage - Littleton, CO     N/A N/A N/A N/A              
Property   13.24 SSTII Self Storage - Warren, MI (Groesbeck)     N/A N/A N/A N/A              
Property   13.25 SSTII Self Storage - Lancaster, CA (43745)     N/A N/A N/A N/A              
Property   13.26 SSTII Self Storage - Crestwood, IL     N/A N/A N/A N/A              
Property   13.27 SSTII Self Storage - Tampa, FL     N/A N/A N/A N/A              
Property   13.28 SSTII Self Storage - Beverly, NJ     N/A N/A N/A N/A              
Property   13.29 SSTII Self Storage - Chico, CA     N/A N/A N/A N/A              
Loan 4, 10 14 TEK Park 2.5%      FoxConn Optical Interconnect 12/31/2025 12,212 2.4%   $0 $6,425 $0 $1,540,000 $0 $1,500,000 excluding the TierPoint Rollover Reserve Deposit
Loan   15 North Park Crossing Shopping Center 2.3%      Dress Barn 12/31/2022 7,383 3.7%   $0 $3,347 $0 $0 $10,878 $0
Loan 7 16 San Diego Office Portfolio 2.3%                $0 $4,251 $255,082 $500,000 $15,000 $850,000
Property   16.01 Foremost Professional Plaza     Kaiyan Cheneweth 10/31/2022 2,157 3.7%              
Property   16.02 Bernardo Regency Center     Securus, Inc. 12/31/2016 3,401 7.1%              
Property   16.03 Three Governor Park     Universal American Mortgage Company 11/30/2020 2,367 6.1%              
Loan   17 Perris Towne Center 2.0%      O’Reilly Auto Parts (CSK Auto, Inc.) 6/30/2019 5,520 4.3%   $0 $2,125 $76,506 $0 $7,969 $286,900
Loan   18 Myriad Apartments 1.9%      N/A N/A N/A N/A   $0 $7,200 $0 $0 $0 $0
Loan   19 Shoppes of Parkland 1.7%      Puppy Plus 4/30/2017 2,160 1.5%   $2,492 $2,492 $119,616 $11,536 $11,536 $553,736
Loan 4 20 The Shops at Crystals 1.6%      Tiffany & Co. 1/31/2024 10,000 3.8%   $0 $0 $0 $0 $0 $4,440,000
Loan   21 Belcaro Place 1.5%      Greystone Technology Group Inc. 4/30/2024 8,772 5.7%   $0 $2,566 $0 $250,000 $16,037 $450,000
Loan   22 Cambridge Center 1.4%      Exa Corporation 1/31/2018 6,973 6.1%   $0 $1,433 $68,000 $225,000 (LOC) $5,000 $300,000
Loan   23 Stockridge Plaza 1.3%      Rent A Center 7/31/2021 4,674 4.9%   $0 $1,499 $0 $250,000 $9,861 $700,000
Loan   24 Aliante Marketplace 1.3%      David Ting, DMD (Aliante Dental) 8/31/2021 3,399 5.6%   $0 $759 $0 $0 $5,063 $121,514
Loan 10 25 Carefree Marketplace 1.1%      Cave Creek Outdoor Living 6/30/2019 3,525 4.1%   $0 $1,063 $38,256 $0 $5,313 $191,282
Loan 4, 6, 7 26 MY Portfolio 1.0%                $0 $38,451 $0 $0 $0 $0
Property   26.01 Holiday Inn Express - Covington     N/A N/A N/A N/A              
Property   26.02 Holiday Inn - Vicksburg     N/A N/A N/A N/A              
Property   26.03 Holiday Inn Express - New Orleans     N/A N/A N/A N/A              
Property   26.04 Comfort Suites - Gonzales     N/A N/A N/A N/A              
Property   26.05 LaQuinta Inn & Suites - Vicksburg     N/A N/A N/A N/A              
Property   26.06 Candlewood Suites - Slidell     N/A N/A N/A N/A              
Loan   27 788 Jefferson 1.0%      Miller, McGinn & Clark 9/30/2021 5,954 5.6%   $0 $2,399 $100,000 $50,000 $10,665 $600,000
Loan   28 Town Center Promenade 1.0%      Nail Arts 7/31/2020 1,313 2.1%   $0 $853 $50,000 $0 $2,666 $175,000
Loan   29 Hampton Inn - Orangeburg 0.9%      N/A N/A N/A N/A   $0 $11,619 $0 $0 $0 $0
Loan   30 Legacy North Apartments 0.9%      N/A N/A N/A N/A   $0 $2,667 $0 $0 $0 $0
Loan   31 Ramada Plaza Atlanta Capital Park 0.9%      N/A N/A N/A N/A   $0 $26,982 $0 $0 $0 $0
Loan   32 StorQuest - San Rafael, CA 0.8%      N/A N/A N/A N/A   $0 $640 $23,055 $0 $0 $0
Loan   33 Continental Plaza (3665 JFK) 0.8%      N. Colorado Brokers d/b/a Bershire Hathaway REALTORS 1/31/2019 4,418 8.0%   $0 $919 $0 $50,000 $11,000 $285,000
Loan 10 34 Oxbow Crossing 0.8%      Mountain West Insurance 4/30/2021 5,047 5.5%   $2,049 $2,049 $73,753 $107,651 $7,651 Initial: $375,439 then reduced by any dispursments until the cap reaches $275,439
Loan   35 Buckhorn Shopping Center 0.8%      Jo-Ann Fabrics & Crafts 1/31/2020 9,967 5.8%   $0 $2,142 $0 $145,000 $9,000 $0
Loan   36 Glenwood Village 0.8%      Wells Fargo 2/28/2021 3,000 4.7%   $0 $790 $0 $0 $3,750 $300,000
Loan   37 StorQuest - Peoria, AZ 0.8%      N/A N/A N/A N/A   $0 $1,164 $41,906 $0 $0 $0
Loan   38 Queen Creek Village 0.7%      Shining Star Learning Center 11/30/2020 2,445 4.7%   $0 $870 $0 $100,000 $4,349 $150,000
Loan   39 Clarion Inn Lake Jackson 0.7%      N/A N/A N/A N/A   $450,000 $7,872 $0 $0 $0 $0
Loan 6, 7 40 Fresenius & DSI Portfolio 0.6%                $467 $467 $0 $0 $0 $0
Property   40.01 Fresenius Tampa     N/A N/A N/A N/A              
Property   40.02 DSI El Paso     N/A N/A N/A N/A              
Loan   41 TownePlace Auburn Hills 0.6%      N/A N/A N/A N/A   $0 $4,323 $0 $0 $0 $0
Loan   42 A Storage Place Hemet 0.6%      N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0
Loan 6, 7 43 Donel Pair 0.5%                $0 $1,705 $0 $0 $3,153 $0
Property   43.01 Flamingo Courtyard     In House Home Health, Inc. 1/31/2021 3,342 6.9%              
Property   43.02 AAA Storage     N/A N/A N/A N/A              
Loan   44 1400 Eubank - Albuquerque 0.5%      N/A N/A N/A N/A   $0 $762 $13,500 $0 $0 $0
Loan   45 Hampton Tech Center 0.5%      N/A N/A N/A N/A   $1,720 $1,720 $0 $300,000 $8,333 $1,000,000
Loan   46 Ladera Office Building 0.5%      N/A N/A N/A N/A   $208 $208 $12,480 $1,730 $1,730 $62,280
Loan   47 Eastern Springs Village 0.5%      Hawaiian BBQ 5/31/2018 1,496 6.9%   $0 $270 $18,460 $0 $1,800 $64,809
Loan   48 StorQuest - Bakersfield, CA 0.4%      N/A N/A N/A N/A   $0 $931 $33,532 $0 $0 $0
Loan   49 Holiday Trav-L Park MHC 0.4%      N/A N/A N/A N/A   $0 $742 $0 $0 $0 $0
Loan   50 Walgreens - Vista, CA 0.4%      N/A N/A N/A N/A   $0 $0 $0 $0 $0 $0
Loan   51 Cherokee Square 0.4%      Urgent Team Immediate Family Care 4/30/2018 2,450 3.5%   $23,125 $1,641 $50,000 $75,000 $0 $75,000
Loan   52 West Market Plaza 0.4%      N/A N/A N/A N/A   $153,232 $3,232 $0 $56,350 $6,350 $381,000
Loan   53 Pleasantdale Business Park 0.3%      Ameri-Property Services, LLC MTM 4,800 5.5%   $0 $1,085 $26,038 $150,000 $0 $150,000
Loan   54 Country Inn & Suites - Michigan City 0.3%      N/A N/A N/A N/A   $0 $3,737 $0 $0 $0 $0
Loan   55 Parkway Business Center 0.3%      Sherwin-Williams Automotive Finishes 1/31/2018 3,715 5.1%   $1,771 $1,771 $63,775 $110,093 $0 $110,093
Loan   56 George Thomas Plaza 0.3%      Magic Nails 5/31/2019 1,900 7.0%   $452 $452 $0 $100,000 $2,597 $155,820
Loan   57 Shady Trail Business Center 0.3%      Duran European Motors 12/31/2017 4,060 6.0%   $106,750 $0 $87,988 $2,835 $2,835 $102,065
Loan   58 Attic Storage 0.3%      N/A N/A N/A N/A   $434 $434 $0 $0 $0 $0
Loan   59 The Okemos Plaza 0.3%      State Farm 8/31/2020 1,531 8.0%   $0 $399 $0 $0 $1,597 $0
Loan   60 Tiny Town Mini Storage 0.2%      N/A N/A N/A N/A   $72,500 $842 $0 $0 $0 $0

 

 A-1-10

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

          MORTGAGE LOAN RESERVE INFORMATION             THIRD PARTY REPORTS    
Property
Flag 		Footnotes Loan ID Property Name % of Initial
Pool Balance 		Upfront Tax
 Reserves 		Monthly Tax
 Reserves		 Upfront
Insurance Reserves 		Monthly
Insurance
Reserves		 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
Loan 4, 5 1 Huntington Center 8.4%    $1,994,693 $332,449 $0 $0 $0 $4,594,385 $0 Rent Concession Reserve Funds ($1,442,959); Existing TI/LC Obligations Reserve Funds ($3,151,426.49)   9/29/2016 8/25/2016 N/A
Loan   2 One Met Life Way 7.2%    $0 $0 $0 $0 $0 $7,912,789 $0 Outstanding TI/LC Reserve   9/28/2016 7/22/2016 N/A
Loan 6 3 Hyatt Regency Sarasota 5.7%    $734,045 $56,465 $63,774 $31,887 $260,000 $2,300,000 $0 PIP Escrow   9/30/2016 7/15/2016 N/A
Loan   4 SpringHill Suites - Seattle 4.7%    $36,996 $36,996 $0 $0 $0 $1,434,000 $0 Existing PIP Reserve ($1,200,000); Seasonality Reserve ($234,000); Additional PIP Reserve (Springing)   8/26/2016 8/31/2016 N/A
Loan 4 5 Vintage Park 4.7%    $2,082,355 $196,449 $162,810 $16,959 $0 $2,034,479 $0 Unfunded Tenant Obligations Reserve ($1,352,473.77); Unfunded Hopdoddy Obligations Reserve ($682,004.97)   9/29/2016 8/29/2016 N/A
Loan 4, 6, 7 6 Simon Premium Outlets 4.4%    $0 $0 $0 $0 $0 $0 $0 N/A        
Property   6.01 Lee Premium Outlets                     5/19/2016 4/21/2016 N/A
Property   6.02 Gaffney Premium Outlets                     5/19/2016 4/21/2016 N/A
Property   6.03 Calhoun Premium Outlets                     5/17/2016 4/21/2016 N/A
Loan 4 7 Harlem USA 4.2%    $404,392 $101,098 $17,980 $17,980 $0 $0 $0 N/A   9/23/2016 8/3/2016 N/A
Loan 4, 8, 9 8 One Stamford Forum 4.0%    $230,359 $230,359 $58,814 $19,605 $15,188 $0 $0 N/A   5/20/2016 5/5/2016 N/A
Loan 4, 10 9 International Square 3.1%    $0 $0 $0 $0 $0 $28,442,141 $0 Specified Tenant Reserve ($23,925,354); Downtime Rent Reserve ($4,516,787)   7/6/2016 6/21/2016 N/A
Loan 4, 11 10 Coconut Point 3.1%    $0 $0 $0 $0 $0 $0 $0 N/A   8/23/2016 8/1/2016 N/A
Loan 12 11 Thanksgiving Station IV 3.1%    $272,397 $24,763 $0 $0 $0 $3,528,581 $0 Digicert TILC Lease Reserve ($1,973,883.15); Reduced Rent Period Reserve ($1,149,977.88); Purebred TILC Lease Reserve ($404,720)   8/31/2016 8/19/2016 N/A
Loan 7 12 Birmingham Office Portfolio 3.0%    $0 $24,085 $36,422 $0 $0 $39,360 $0 Unfunded Obligations Reserve: ($38,000); Free Rent Funds: ($1,360.10)        
Property   12.01 Beacon Ridge Tower                     9/5/2016 9/1/2016 N/A
Property   12.02 Concourse 100                     9/6/2016 9/1/2016 N/A
Property   12.03 Concourse 800                     9/6/2016 9/1/2016 N/A
Loan 4, 6, 7, 13 13 SSTII Self Storage Portfolio 2.6%    $685,595 $123,908 $0 $0 $834,971 $0 $0 N/A        
Property   13.01 SSTII Self Storage - Boynton Beach, FL                     7/27/2016 7/21/2016 N/A
Property   13.02 SSTII Self Storage - Santa Rosa, CA                     7/15/2016 10/6/2015 N/A
Property   13.03 SSTII Self Storage - Huntington Beach, CA                     7/20/2016 10/12/2015 N/A
Property   13.04 SSTII Self Storage - Santa Ana, CA                     7/20/2016 10/12/2015 N/A
Property   13.05 SSTII Self Storage - Aurora, CO                     7/15/2016 10/12/2015 N/A
Property   13.06 SSTII Self Storage - Whittier, CA                     7/21/2016 10/13/2015 N/A
Property   13.07 SSTII Self Storage - Foley, AL                     7/27/2016 7/12/2016 N/A
Property   13.08 SSTII Self Storage - La Habra, CA                     7/19/2016 10/12/2015 N/A
Property   13.09 SSTII Self Storage - Upland, CA                     7/20/2016 10/12/2015 N/A
Property   13.10 SSTII Self Storage - Forestville, MD                     7/18/2016 10/12/2015 N/A
Property   13.11 SSTII Self Storage - Troy, MI                     7/22/2016 10/12/2015 N/A
Property   13.12 SSTII Self Storage - La Verne, CA                     7/19/2016 10/12/2015 N/A
Property   13.13 SSTII Self Storage - Lompoc, CA                     7/15/2016 10/13/2015 N/A
Property   13.14 SSTII Self Storage - Fairfield, CA                     7/15/2016 10/12/2015 N/A
Property   13.15 SSTII Self Storage - Everett, WA                     7/14/2016 10/12/2015 N/A
Property   13.16 SSTII Self Storage - Monterey Park, CA                     7/19/2016 10/12/2015 N/A
Property   13.17 SSTII Self Storage - Bloomingdale, IL                     7/20/2016 10/12/2015 N/A
Property   13.18 SSTII Self Storage - Federal Heights, CO                     7/14/2016 10/12/2015 N/A
Property   13.19 SSTII Self Storage - Lancaster, CA (43707)                     7/19/2016 7/21/2016 N/A
Property   13.20 SSTII Self Storage - Riverside, CA                     7/19/2016 10/12/2015 N/A
Property   13.21 SSTII Self Storage - Sterling Heights, MI                     7/26/2016 10/12/2015 N/A
Property   13.22 SSTII Self Storage - Warren, MI (Ryan)                     7/20/2016 10/13/2015 N/A
Property   13.23 SSTII Self Storage - Littleton, CO                     7/18/2016 10/12/2015 N/A
Property   13.24 SSTII Self Storage - Warren, MI (Groesbeck)                     7/20/2016 10/13/2015 N/A
Property   13.25 SSTII Self Storage - Lancaster, CA (43745)                     7/19/2016 10/12/2015 N/A
Property   13.26 SSTII Self Storage - Crestwood, IL                     7/20/2016 10/12/2015 N/A
Property   13.27 SSTII Self Storage - Tampa, FL                     7/27/2016 7/20/2016 N/A
Property   13.28 SSTII Self Storage - Beverly, NJ                     7/12/2016 10/13/2015 N/A
Property   13.29 SSTII Self Storage - Chico, CA                     7/15/2016 10/12/2015 N/A
Loan 4, 10 14 TEK Park 2.5%    $0 $79,880 $86,250 $17,250 $279,167 $70,834 $0 Concessions Reserve ($70,834); Occupancy Reserve (Springing)   6/22/2016 5/6/2016 N/A
Loan   15 North Park Crossing Shopping Center 2.3%    $258,277 $21,519 $46,036 $3,541 $0 $0 $0 N/A   10/4/2016 7/25/2016 N/A
Loan 7 16 San Diego Office Portfolio 2.3%    $146,991 $20,999 $0 $0 $338,437 $251,916 $0 Existing TI/LC Obligation Reserve ($198,992.36); Rent Concession Reserve ($52,923.35)        
Property   16.01 Foremost Professional Plaza                     8/23/2016 8/2/2016 N/A
Property   16.02 Bernardo Regency Center                     8/23/2016 8/3/2016 N/A
Property   16.03 Three Governor Park                     8/19/2016 8/3/2016 N/A
Loan   17 Perris Towne Center 2.0%    $175,156 $19,462 $0 $0 $90,991 $350,000 $0 Environmental Reserve Fund ($350,000); Stater Brothers Space Reserve (Springing)   9/26/2016 7/15/2016 9/29/2016
Loan   18 Myriad Apartments 1.9%    $241,902 $26,878 $0 $0 $21,688 $0 $0 N/A   8/3/2016 8/3/2016 N/A
Loan   19 Shoppes of Parkland 1.7%    $384,265 $34,933 $0 $0 $0 $84,000 $0 Specified Tenant Reserve   7/29/2016 6/10/2016 N/A
Loan 4 20 The Shops at Crystals 1.6%    $0 $0 $0 $0 $0 $0 $0 N/A   5/21/2016 2/5/2016 N/A
Loan   21 Belcaro Place 1.5%    $63,432 $41,796 $31,155 $3,610 $0 $58,172 $0 Diesel Tank Removal Reserve   9/30/2016 9/29/2016 N/A
Loan   22 Cambridge Center 1.4%    $106,900 $21,380 $12,483 $1,248 $0 $0 $0 EMU Funds (Springing)   9/12/2016 8/17/2016 N/A
Loan   23 Stockridge Plaza 1.3%    $112,742 $14,834 $17,299 $1,632 $0 $191,487 $0 Unfunded Tenant Obligation Reserve   10/4/2016 7/27/2016 N/A
Loan   24 Aliante Marketplace 1.3%    $14,334 $7,167 $0 $0 $8,688 $0 $0 N/A   7/8/2016 6/16/2016 N/A
Loan 10 25 Carefree Marketplace 1.1%    $31,970 $6,394 $0 $0 $0 $1,075,660 $0 Environmental Reserve ($620,000); Roof Replacement Reserve ($236,948); Outstanding Spot’s TI Reserve ($212,970.72); Spot’s Free Rent Reserve ($5,741)   8/4/2016 5/4/2016 N/A
Loan 4, 6, 7 26 MY Portfolio 1.0%    $312,690 $45,045 $152,756 $28,499 $16,500 $901,000 $0 PIP Reserve        
Property   26.01 Holiday Inn Express - Covington                     9/27/2016 8/3/2016 N/A
Property   26.02 Holiday Inn - Vicksburg                     9/27/2016 8/3/2016 N/A
Property   26.03 Holiday Inn Express - New Orleans                     9/27/2016 8/3/2016 N/A
Property   26.04 Comfort Suites - Gonzales                     9/27/2016 8/3/2016 N/A
Property   26.05 LaQuinta Inn & Suites - Vicksburg                     9/27/2016 8/1/2016 N/A
Property   26.06 Candlewood Suites - Slidell                     9/27/2016 8/3/2016 N/A
Loan   27 788 Jefferson 1.0%    $181,996 $18,200 $8,965 $1,281 $5,500 $145,301 $0 Madison Medical TI/LC Reserve ($138,105); Henry Piano Rent Abatement ($7,196)   9/20/2016 9/29/2016 N/A
Loan   28 Town Center Promenade 1.0%    $0 $19,630 $0 $0 $0 $9,943 $0 Dick’s Tax Dispute Reserve   6/29/2016 6/14/2016 N/A
Loan   29 Hampton Inn - Orangeburg 0.9%    $59,000 $9,833 $0 $0 $0 $0 $0 N/A   5/24/2016 5/6/2016 N/A
Loan   30 Legacy North Apartments 0.9%    $36,055 $6,009 $48,238 $4,300 $25,625 $0 $0 N/A   4/18/2016 12/29/2015 N/A
Loan   31 Ramada Plaza Atlanta Capital Park 0.9%    $26,926 $24,720 $124,389 $11,707 $4,375 $2,352,464 $0 PIP Reserve ($1,977,463.75); Seasonality Reserve ($375,000)   8/22/2016 6/10/2016 N/A
Loan   32 StorQuest - San Rafael, CA 0.8%    $49,816 $8,896 $0 $0 $0 $0 $0 N/A   9/21/2016 8/30/2016 N/A
Loan   33 Continental Plaza (3665 JFK) 0.8%    $43,960 $12,211 $19,671 $0 $7,125 $16,787 $0 Free Rent Funds   8/19/2016 8/19/2016 N/A
Loan 10 34 Oxbow Crossing 0.8%    $100,168 $20,034 $0 $1,453 $72,450 $0 $0 N/A   9/12/2016 8/11/2016 N/A
Loan   35 Buckhorn Shopping Center 0.8%    $22,128 $22,128 $0 $0 $19,844 $7,500 $2,500 Ground Rent Reserve   1/6/2016 12/21/2015 N/A
Loan   36 Glenwood Village 0.8%    $24,115 $12,058 $0 $0 $0 $1,016,250 $0 Giant Reserve ($1,000,000); Environmental Reserve ($16,250)   9/29/2016 8/9/2016 8/17/2016
Loan   37 StorQuest - Peoria, AZ 0.8%    $0 $7,254 $0 $0 $0 $0 $0 N/A   8/22/2016 8/19/2016 N/A
Loan   38 Queen Creek Village 0.7%    $48,755 $8,126 $8,734 $1,092 $500 $0 $0 N/A   7/5/2016 7/6/2016 N/A
Loan   39 Clarion Inn Lake Jackson 0.7%    $100,620 $10,062 $16,750 $5,583 $22,500 $0 $0 N/A   6/14/2016 5/31/2016 N/A
Loan 6, 7 40 Fresenius & DSI Portfolio 0.6%    $56,235 $6,041 $3,603 $1,801 $0 $0 $0 N/A        
Property   40.01 Fresenius Tampa                     8/12/2016 7/25/2016 N/A
Property   40.02 DSI El Paso                     8/10/2016 7/19/2016 N/A
Loan   41 TownePlace Auburn Hills 0.6%    $14,498 $7,249 $0 $0 $0 $0 $0 N/A   8/26/2016 7/21/2016 N/A
Loan   42 A Storage Place Hemet 0.6%    $32,711 $5,841 $0 $0 $0 $0 $0 N/A   9/16/2016 9/9/2016 N/A
Loan 6, 7 43 Donel Pair 0.5%    $6,008 $3,755 $5,921 $1,645 $21,063 $442,521 $0 Universal Fitness Reserve ($250,000); Free Rent Funds ($106,961.25); Putter’s Reserve Funds ($85,560)        
Property   43.01 Flamingo Courtyard                     9/29/2016 8/11/2016 N/A
Property   43.02 AAA Storage                     9/15/2016 8/11/2016 N/A
Loan   44 1400 Eubank - Albuquerque 0.5%    $41,421 $3,571 $25,326 $0 $11,625 $0 $0 N/A   9/29/2016 9/2/2016 N/A
Loan   45 Hampton Tech Center 0.5%    $20,088 $6,696 $3,421 $684 $0 $0 $0 N/A   8/26/2016 9/17/2015 N/A
Loan   46 Ladera Office Building 0.5%    $26,611 $3,326 $0 $0 $0 $0 $0 N/A   9/26/2016 8/29/2016 N/A
Loan   47 Eastern Springs Village 0.5%    $4,850 $2,425 $900 $450 $0 $0 $0 Major Space Reserve (Springing)   7/5/2016 5/11/2016 N/A
Loan   48 StorQuest - Bakersfield, CA 0.4%    $21,840 $3,120 $0 $0 $39,685 $0 $0 N/A   9/26/2016 8/12/2016 N/A
Loan   49 Holiday Trav-L Park MHC 0.4%    $2,769 $692 $4,513 $2,257 $0 $15,000 $0 Seasonality Reserve   2/23/2016 12/15/2015 N/A
Loan   50 Walgreens - Vista, CA 0.4%    $0 $0 $0 $0 $0 $0 $0 N/A   8/8/2016 8/8/2016 N/A
Loan   51 Cherokee Square 0.4%    $0 $10,009 $0 $1,530 $26,875 $225,000 $0 Specified Tenant Renewal Reserve   3/18/2016 3/23/2016 N/A
Loan   52 West Market Plaza 0.4%    $21,524 $7,175 $0 $0 $72,962 $0 $0 N/A   7/13/2016 12/14/2015 N/A
Loan   53 Pleasantdale Business Park 0.3%    $0 $5,338 $0 $0 $161,406 $0 $0 N/A   7/8/2016 6/21/2016 N/A
Loan   54 Country Inn & Suites - Michigan City 0.3%    $18,631 $3,105 $9,304 $1,410 $0 $262,750 $0 PIP Reserve ($193,750); Seasonality Reserve ($69,000)   10/3/2016 8/29/2016 N/A
Loan   55 Parkway Business Center 0.3%    $66,508 $7,390 $4,012 $2,006 $61,868 $15,840 $0 Occupancy Reserve Fund   9/15/2016 8/5/2016 N/A
Loan   56 George Thomas Plaza 0.3%    $0 $3,573 $7,692 $961 $112,500 $2,795 $0 Specified Tenant Reserve   9/9/2016 9/9/2016 N/A
Loan   57 Shady Trail Business Center 0.3%    $53,936 $5,993 $3,558 $1,779 $68,250 $53,196 $0 Occupancy Reserve   9/27/2016 7/28/2016 N/A
Loan   58 Attic Storage 0.3%    $10,720 $3,573 $3,780 $473 $0 $0 $0 N/A   2/17/2016 12/21/2015 N/A
Loan   59 The Okemos Plaza 0.3%    $11,122 $5,561 $2,515 $449 $24,188 $0 $0 N/A   8/26/2016 8/15/2016 N/A
Loan   60 Tiny Town Mini Storage 0.2%    $11,870 $1,319 $0 $0 $0 $0 $0 N/A   8/9/2016 7/26/2016 N/A

 

 A-1-11

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

          THIRD PARTY REPORTS         TOTAL MORTGAGE DEBT INFORMATION         TOTAL DEBT INFORMATION      
Property
Flag 		Footnotes Loan ID Property Name % of Initial
Pool Balance 		Engineering
Report Date 		Seismic
Report Date		 Seismic Zone PML %   Cut-off Date
Pari Passu Mortgage
Debt Balance		 Cut-off Date
Subord. Mortgage
Debt Balance		 Total Mortgage
Debt Cut-off
Date LTV Ratio		 Total Mortgage
Debt UW
NCF DSCR		 Total Mortgage
Debt UW NOI
Debt Yield		   Cut-off Date
Mezzanine
Debt Balance		 Total Debt
Cut-off Date
LTV Ratio		 Total
Debt UW
NCF DSCR		 Total Debt
UW NOI
Debt Yield
Loan 4, 5 1 Huntington Center 8.4%    8/25/2016 N/A No N/A   $60,000,000   75.0% 1.54x 9.2%          
Loan   2 One Met Life Way 7.2%    7/22/2016 N/A No N/A                      
Loan 6 3 Hyatt Regency Sarasota 5.7%    7/15/2016 N/A No N/A                      
Loan   4 SpringHill Suites - Seattle 4.7%    8/30/2016 12/14/2015 Yes - 3 13.0%                      
Loan 4 5 Vintage Park 4.7%    8/30/2016 N/A No N/A   $39,000,000   70.1% 1.33x 8.8%          
Loan 4, 6, 7 6 Simon Premium Outlets 4.4%              $62,081,789   46.6% 2.55x 16.4%          
Property   6.01 Lee Premium Outlets   4/21/2016 N/A No N/A                      
Property   6.02 Gaffney Premium Outlets   4/21/2016 N/A No N/A                      
Property   6.03 Calhoun Premium Outlets   4/21/2016 N/A No N/A                      
Loan 4 7 Harlem USA 4.2%    8/4/2016 N/A No N/A   $68,000,000   55.4% 2.83x 10.0%          
Loan 4, 8, 9 8 One Stamford Forum 4.0%    5/5/2016 N/A No N/A   $71,038,865   48.1% 1.55x 12.1%          
Loan 4, 10 9 International Square 3.1%    6/21/2016 N/A No N/A   $216,700,000 $203,300,000 59.4% 2.36x 9.5%          
Loan 4, 11 10 Coconut Point 3.1%    8/2/2016 N/A No N/A   $160,000,000   67.1% 1.39x 8.8%          
Loan 12 11 Thanksgiving Station IV 3.1%    8/19/2016 8/16/2016 Yes - 3 3.0%                      
Loan 7 12 Birmingham Office Portfolio 3.0%                                 
Property   12.01 Beacon Ridge Tower   9/2/2016 N/A No N/A                      
Property   12.02 Concourse 100   9/2/2016 N/A No N/A                      
Property   12.03 Concourse 800   9/2/2016 N/A No N/A                      
Loan 4, 6, 7, 13 13 SSTII Self Storage Portfolio 2.6%              $70,000,000   45.0% 1.84x 10.8%          
Property   13.01 SSTII Self Storage - Boynton Beach, FL   7/21/2016 N/A No N/A                      
Property   13.02 SSTII Self Storage - Santa Rosa, CA   10/12/2015 10/12/2015 Yes - 4 11.0%                      
Property   13.03 SSTII Self Storage - Huntington Beach, CA   10/12/2015 10/12/2015 Yes - 4 11.0%                      
Property   13.04 SSTII Self Storage - Santa Ana, CA   10/12/2015 10/12/2015 Yes - 4 9.0%                      
Property   13.05 SSTII Self Storage - Aurora, CO   10/12/2015 N/A No N/A                      
Property   13.06 SSTII Self Storage - Whittier, CA   10/12/2015 10/12/2015 Yes - 4 14.0%                      
Property   13.07 SSTII Self Storage - Foley, AL   7/12/2016 N/A No N/A                      
Property   13.08 SSTII Self Storage - La Habra, CA   10/12/2015 10/12/2015 Yes - 4 8.0%                      
Property   13.09 SSTII Self Storage - Upland, CA   10/12/2015 10/12/2015 Yes - 4 12.0%                      
Property   13.10 SSTII Self Storage - Forestville, MD   10/12/2015 N/A No N/A                      
Property   13.11 SSTII Self Storage - Troy, MI   10/12/2015 N/A No N/A                      
Property   13.12 SSTII Self Storage - La Verne, CA   10/12/2015 10/12/2015 Yes - 4 10.0%                      
Property   13.13 SSTII Self Storage - Lompoc, CA   10/12/2015 10/12/2015 Yes - 4 6.0%                      
Property   13.14 SSTII Self Storage - Fairfield, CA   10/12/2015 10/12/2015 Yes - 4 11.0%                      
Property   13.15 SSTII Self Storage - Everett, WA   10/12/2015 10/12/2015 Yes - 3 7.0%                      
Property   13.16 SSTII Self Storage - Monterey Park, CA   10/12/2015 10/12/2015 Yes - 4 15.0%                      
Property   13.17 SSTII Self Storage - Bloomingdale, IL   10/12/2015 N/A No N/A                      
Property   13.18 SSTII Self Storage - Federal Heights, CO   10/12/2015 N/A No N/A                      
Property   13.19 SSTII Self Storage - Lancaster, CA (43707)   7/21/2016 2/23/2016 Yes - 4 6.0%                      
Property   13.20 SSTII Self Storage - Riverside, CA   10/12/2015 10/12/2015 Yes - 4 16.0%                      
Property   13.21 SSTII Self Storage - Sterling Heights, MI   10/12/2015 N/A No N/A                      
Property   13.22 SSTII Self Storage - Warren, MI (Ryan)   10/12/2015 N/A No N/A                      
Property   13.23 SSTII Self Storage - Littleton, CO   10/12/2015 N/A No N/A                      
Property   13.24 SSTII Self Storage - Warren, MI (Groesbeck)   10/12/2015 N/A No N/A                      
Property   13.25 SSTII Self Storage - Lancaster, CA (43745)   10/12/2015 10/12/2015 Yes - 4 10.0%                      
Property   13.26 SSTII Self Storage - Crestwood, IL   10/12/2015 N/A No N/A                      
Property   13.27 SSTII Self Storage - Tampa, FL   7/20/2016 N/A No N/A                      
Property   13.28 SSTII Self Storage - Beverly, NJ   10/12/2015 N/A No N/A                      
Property   13.29 SSTII Self Storage - Chico, CA   10/12/2015 10/12/2015 Yes - 4 4.0%                      
Loan 4, 10 14 TEK Park 2.5%    5/6/2016 N/A No N/A   $40,818,888   63.4% 1.52x 10.3%          
Loan   15 North Park Crossing Shopping Center 2.3%    7/26/2016 N/A No N/A                      
Loan 7 16 San Diego Office Portfolio 2.3%                                 
Property   16.01 Foremost Professional Plaza   6/13/2016 8/2/2016 Yes - 4 5.0%                      
Property   16.02 Bernardo Regency Center   6/13/2016 8/2/2016 Yes - 4 8.0%                      
Property   16.03 Three Governor Park   6/13/2016 8/2/2016 Yes - 4 8.0%                      
Loan   17 Perris Towne Center 2.0%    7/18/2016 7/15/2016 Yes - 4 12.0%                      
Loan   18 Myriad Apartments 1.9%    8/3/2016 N/A No N/A                      
Loan   19 Shoppes of Parkland 1.7%    8/4/2016 N/A No N/A                      
Loan 4 20 The Shops at Crystals 1.6%    5/13/2016 N/A No N/A   $367,700,000 $167,300,000 50.0% 2.28x 9.0%          
Loan   21 Belcaro Place 1.5%    9/29/2016 N/A No N/A                      
Loan   22 Cambridge Center 1.4%    8/17/2016 N/A No N/A                      
Loan   23 Stockridge Plaza 1.3%    7/27/2016 7/22/2016 Yes - 3 5.0%                      
Loan   24 Aliante Marketplace 1.3%    6/16/2016 N/A No N/A                      
Loan 10 25 Carefree Marketplace 1.1%    5/3/2016 N/A No N/A                      
Loan 4, 6, 7 26 MY Portfolio 1.0%              $19,969,037   62.4% 1.93x 15.1%          
Property   26.01 Holiday Inn Express - Covington   8/3/2016 N/A No N/A                      
Property   26.02 Holiday Inn - Vicksburg   8/3/2016 N/A No N/A                      
Property   26.03 Holiday Inn Express - New Orleans   8/3/2016 N/A No N/A                      
Property   26.04 Comfort Suites - Gonzales   8/3/2016 N/A No N/A                      
Property   26.05 LaQuinta Inn & Suites - Vicksburg   8/3/2016 N/A No N/A                      
Property   26.06 Candlewood Suites - Slidell   8/3/2016 N/A No N/A                      
Loan   27 788 Jefferson 1.0%    8/19/2016 N/A No N/A                      
Loan   28 Town Center Promenade 1.0%    6/14/2016 N/A No N/A                      
Loan   29 Hampton Inn - Orangeburg 0.9%    5/6/2016 N/A No N/A                      
Loan   30 Legacy North Apartments 0.9%    12/28/2015 N/A No N/A                      
Loan   31 Ramada Plaza Atlanta Capital Park 0.9%    6/10/2016 N/A No N/A                      
Loan   32 StorQuest - San Rafael, CA 0.8%    9/23/2016 8/31/2016 Yes - 4 9.0%                      
Loan   33 Continental Plaza (3665 JFK) 0.8%    8/19/2016 N/A No N/A                      
Loan 10 34 Oxbow Crossing 0.8%    8/11/2016 N/A No N/A                      
Loan   35 Buckhorn Shopping Center 0.8%    12/21/2015 N/A No N/A                      
Loan   36 Glenwood Village 0.8%    8/5/2016 N/A No N/A                      
Loan   37 StorQuest - Peoria, AZ 0.8%    8/19/2016 N/A No N/A                      
Loan   38 Queen Creek Village 0.7%    7/21/2016 N/A No N/A                      
Loan   39 Clarion Inn Lake Jackson 0.7%    6/1/2016 N/A No N/A                      
Loan 6, 7 40 Fresenius & DSI Portfolio 0.6%                                 
Property   40.01 Fresenius Tampa   7/19/2016 N/A No N/A                      
Property   40.02 DSI El Paso   7/19/2016 N/A No N/A                      
Loan   41 TownePlace Auburn Hills 0.6%    7/21/2016 N/A No N/A                      
Loan   42 A Storage Place Hemet 0.6%    9/9/2016 9/9/2016 Yes - 4 10.0%                      
Loan 6, 7 43 Donel Pair 0.5%                                 
Property   43.01 Flamingo Courtyard   8/11/2016 N/A No N/A                      
Property   43.02 AAA Storage   8/11/2016 N/A No N/A                      
Loan   44 1400 Eubank - Albuquerque 0.5%    9/2/2016 N/A No N/A                      
Loan   45 Hampton Tech Center 0.5%    9/16/2015 N/A No N/A                      
Loan   46 Ladera Office Building 0.5%    8/31/2016 9/1/2016 Yes - 4 5.0%                      
Loan   47 Eastern Springs Village 0.5%    5/11/2016 N/A No N/A                      
Loan   48 StorQuest - Bakersfield, CA 0.4%    8/11/2016 8/31/2016 Yes - 4 6.0%                      
Loan   49 Holiday Trav-L Park MHC 0.4%    12/16/2015 N/A No N/A                      
Loan   50 Walgreens - Vista, CA 0.4%    8/8/2016 8/8/2016 Yes - 4 9.0%                      
Loan   51 Cherokee Square 0.4%    3/23/2016 N/A No N/A                      
Loan   52 West Market Plaza 0.4%    12/15/2015 N/A No N/A                      
Loan   53 Pleasantdale Business Park 0.3%    6/21/2016 N/A No N/A                      
Loan   54 Country Inn & Suites - Michigan City 0.3%    8/29/2016 N/A No N/A                      
Loan   55 Parkway Business Center 0.3%    8/12/2016 N/A No N/A                      
Loan   56 George Thomas Plaza 0.3%    9/9/2016 N/A No N/A                      
Loan   57 Shady Trail Business Center 0.3%    8/3/2016 N/A No N/A                      
Loan   58 Attic Storage 0.3%    12/21/2015 N/A No N/A                      
Loan   59 The Okemos Plaza 0.3%    8/15/2016 N/A No N/A                      
Loan   60 Tiny Town Mini Storage 0.2%    8/2/2016 N/A No N/A                      

 

 A-1-12

 

 

  MSBAM 2016-C31
  Footnotes to Annex A-1
   
   
(1) BANA—Bank of America, National Association; BNYM—The Bank of New York Mellon; CCRE—Cantor Commercial Real Estate Lending, L.P.; KeyBank—KeyBank National Association; MSBNA—Morgan Stanley Bank, N.A.; MSMCH—Morgan Stanley Mortgage Capital Holdings LLC; Pillar—Pillar Multifamilty, LLC; PLS—PennyMac Loan Services, LLC; Plum—Plum, Inc.; SMC—Starwood Mortgage Capital LLC; SMF III—Starwood Mortgage Funding III LLC; UBSAG—UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York
   
(2) The Administrative Cost Rate includes the master servicing fee rate, operating advisor fee rate, certificate administrator/trustee fee rate, asset representations reviewer fee rate, primary or sub-servicing servicing fee rate, CREFC® license fee rate and, with respect to any non-serviced mortgage loan, pari passu loan primary servicing fee rate, in each case applicable to the related mortgage loan.
   
(3) Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations”  for information regarding certain lease termination options affecting the 5 largest tenants at mortgaged properties securing the 15 largest mortgage loans.
   
(4) Each of the Huntington Center Mortgage Loan (Mortgage Loan No. 1), the Vintage Park Mortgage Loan (Mortgage Loan No. 5), the Simon Premium Outlets Mortgage Loan (Mortgage Loan No. 6), the Harlem USA Mortgage Loan (Mortgage Loan No. 7), the One Stamford Forum Mortgage Loan (Mortgage Loan No. 8), the International Square Mortgage Loan (Mortgage Loan No. 9), the Coconut Point Mortgage Loan (Mortgage Loan No. 10), the SSTII Self Storage Portfolio Mortgage Loan (Mortgage Loan No. 13), the TEK Park Mortgage Loan (Mortgage Loan No. 14), The Shops at Crystals Mortgage Loan (Mortgage Loan No. 20) and the MY Portfolio Mortgage Loan (Mortgage Loan No. 26) is part of a whole loan related to the Issuing Entity. For further information, see “Description of the Mortgage Pool—The Whole Loans” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”, in the Preliminary Prospectus.
   
(5) With respect to Mortgage Loan No. 1, Huntington Center, Occupancy Rate includes a total of 37,218 SF that is leased to five tenants that have given notice to vacate. These tenants include Schneider Downs & Co., Inc., Wells Fargo Advisors LLC, The Bank of New York Mellon, Intellisource LLC and The Marlenko Group, Inc. These tenants were underwritten as vacant. Considering these tenants vacant, Occupancy Rate would be 81.7%.
   
(6) With respect to Mortgage Loan Nos. 3, 6, 13, 26, 40 and 43, Hyatt Regency Sarasota, Simon Premium Outlets, SSTII Self Storage Portfolio, MY Portfolio, Fresenius & DSI Portfolio and Donel Pair, 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.

 

 A-1-13

 

 

(7) With respect to Mortgage Loan Nos. 6, 12, 13, 16, 26, 40 and 43, Simon Premium Outlets, Birmingham Office Portfolio, SSTII Self Storage Portfolio, San Diego Office Portfolio, MY Portfolio, Fresenius & DSI Portfolio and Donel Pair, 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.
   
(8) With respect to Mortgage Loan No. 8, One Stamford Forum, the largest tenant, UBS Group AG (337,456 SF), representing 66.9% of net rentable SF is not in occupancy of any of its space and has subleased 330,796 SF (98.0%) of its space, of which 58,394 SF is not being utilized. The second largest tenant, Purdue Pharma L.P. (167,015 SF), representing 33.1% of net rentable SF (or 90.9% of net rentable SF including the space that it subleases) has signed a lease on 100.0% of the net rentable SF beginning January 1, 2021 and expiring on June 30, 2031 with a six and a half year renewal option.
   
(9) The borrower of Mortgage Loan No. 8, One Stamford Forum, (the “One Stamford Forum Borrower”) owns a leasehold interest in the One Stamford Forum Mortgaged Property and the 100% equity owner of the One Stamford Forum Borrower owns a fee interest in the One Stamford Forum Mortgaged Property, each of which is subject to a mortgage securing the One Stamford Forum Whole Loan. Accordingly, the One Stamford Forum Mortgaged Property is being treated as a fee interest.
 
   
(10) With respect to Mortgage Loan Nos. 9, 14, 25 and 34,  International Square, TEK Park, Carefree Marketplace, and Oxbow Crossing, 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.
   
(11) The borrower of Mortgage Loan No. 10, 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.”
   
(12) With respect to Mortgage Loan No. 11, Thanksgiving Station IV, the appraised value for the Mortgaged Property represents the “as-stabilized” value of $40,200,000 as of May 1, 2017. Such value assumed the completion of certain tenant improvements and the related tenants taking possession of its related premises and paying full unabated rent. The “as-is” appraised value of the Mortgaged Property as of August 10, 2016 is $36,100,000 (corresponding to a Cut-off Date LTV Ratio of 81.5% and a Maturity Date LTV Ratio of 65.3%). At origination of the mortgage loan, the borrower deposited $2,378,603 for tenant improvements and $1,149,978 for tenants that are not yet in occupancy or are in occupancy but not yet paying full unabated rent.  See “Risk Factors—Risks Related to the Mortgage Loans—Limitations of Appraisals” in this Preliminary Prospectus.

 

 A-1-14

 

 

(13) With respect to Mortgage Loan No. 13, SSTII Self Storage Portfolio, the appraised value represents the “portfolio value” conclusion. The sum of the values on a stand-alone basis is $191,950,000 resulting in a Cut-off Date LTV Ratio and Maturity Date LTV Ratio of 49.5% and 44.9%, respectively. Partial collateral releases are permitted within the terms of the SSTII Self Storage Portfolio Loan. See “Risk Factors—Risks Related to the Mortgage Loans—Limitations of Appraisals” in this Preliminary Prospectus.
   
A “Yield Maintenance” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the Loan through and including the last day of the Lockout Period each equal to the amount of interest which would be due on the principal amount of the Loan being prepaid assuming a per annum interest rate equal to the excess of the Interest Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, “Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading “U.S. government securities” and the sub-heading “Treasury constant maturities” for the week ending prior to the Prepayment Calculation Date, of the U.S. Treasury constant maturities with maturity dates (one longer and one equal to or shorter) most nearly approximating the 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 good faith calculation of Yield Maintenance shall be conclusive and binding absent manifest error.
   
B “Prepayment Fee” shall mean an amount equal to the greater of (i) the Yield Maintenance Amount, or (ii) (x) if the prepayment occurs on or after the Lockout Expiration Date and provided that no Event of Default then exists, 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, four percent (4%) 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 Open Prepayment Date (including any balloon payment) determined by discounting such payments at the Discount Rate, less the amount of principal being prepaid. “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Treasury Rate when compounded semi-annually. “Treasury Rate” shall mean the yield calculated by the linear interpolation of the yields, as reported in Federal Reserve Statistical Release H.15 Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the Open Prepayment Date. (In the event Release

 

 A-1-15

 

 

  H.15 is no longer published, Lender shall select a comparable publication to determine the Treasury Rate.)
   
C “Yield Maintenance” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid, and (ii) the present value, as of the Prepayment Date (hereinafter defined), of the remaining scheduled payments of principal and interest from the Prepayment Date through the Maturity Date including any balloon payment determined by discounting such payments at the Discount Rate (hereinafter defined), less the amount of principal being prepaid. The “Discount Rate” shall mean the rate that, when compounded monthly, is equivalent to the Treasury Rate (hereinafter defined) when compounded semi-annually. The “Treasury Rate” shall mean the yield calculated by the linear interpolation of the yields, as reported in Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the Maturity Date. If Release H.15 is no longer published, Lender shall select a comparable publication to determine the Treasury Rate. The “Prepayment Date” shall mean the date on which Lender applies any prepayment to the reduction of the outstanding principal amount of the Note.
   
D “Yield Maintenance Premium” shall mean an amount equal to the greater of: (i) one percent (1%) of the principal  amount of the Loan being prepaid  and (ii) the excess, if any, of (a) the present value (determined using a discount rate equal to the Treasury Note Rate at such time) of all scheduled payments of principal and interest payable in respect of the principal amount of the Loan being prepaid provided that the Note shall be deemed, for purposes of this definition, to be due and payable on the Open Prepayment Commencement Date, over (b) the principal amount of the Loan being prepaid.

“Treasury Note Rate” shall mean, at the time of the prepayment, as applicable, the rate of interest per annum equal to the yield to maturity (converted by Lender to the equivalent monthly yield using Lender’s then system of conversion) of the United States Treasury obligations selected by the holder of the Note having maturity dates closest to, but not exceeding, the remaining term the Open Prepayment Commencement Date.

“Open Prepayment Commencement Date” shall mean the Monthly Payment Date that occurs three (3) months prior to the Stated Maturity Date.
   
E “Yield Maintenance Premium” shall mean an amount equal to the greater of: (i) one percent (1%) of the principal  amount of the Loan being prepaid  and (ii) the excess, if any, of (a) the present value (determined using a discount rate equal to the Treasury Note Rate at such time) of all scheduled payments of principal and interest payable in respect of the principal amount of the Loan being prepaid provided that the Note shall be deemed, for purposes of this definition, to be due and payable on the Open Prepayment Commencement Date, over (b) the principal amount of the Loan being prepaid.

“Treasury Note Rate” shall mean, at the time of the prepayment, as applicable, the rate of interest per annum equal to the yield to maturity (converted by Lender to the equivalent monthly yield using Lender’s then system of conversion) of the United States Treasury

 

 A-1-16

 

 

  obligations selected by the holder of the Note having maturity dates closest to, but not exceeding, the remaining term the Open Prepayment Commencement Date.

“Open Prepayment Commencement Date” shall mean the Monthly Payment Date that occurs four (4) months prior to the Stated Maturity Date.
   
F “Yield Maintenance Premium” shall mean an amount equal to the greater of: (a) an amount equal to two percent (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.
   
G “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.

 

 A-1-17