FWP 1 n620_x1.htm FREE WRITING PROSPECTUS

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-206677-02

(WELLS FORGO LOGO)

Free Writing Prospectus
Structural and Collateral Term Sheet

$[ ]
(Approximate Aggregate Cut-off Date Balance of Mortgage Pool)

Wells Fargo Commercial Mortgage Trust 2016-C32
as Issuing Entity

Wells Fargo Commercial Mortgage Securities, Inc.
as Depositor

Wells Fargo Bank, National Association
Rialto Mortgage Finance, LLC
National Cooperative Bank, N.A.
C-III Commercial Mortgage LLC
Basis Real Estate Capital II, LLC

as Sponsors and Mortgage Loan Sellers

Commercial Mortgage Pass-Through Certificates
Series 2016-C32

January 21, 2016

WELLS FARGO SECURITIES
Lead Manager and Sole Bookrunner

Barclays		Deutsche Bank Securities
Co-Manager		Co-Manager

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (SEC File No. 333-206677) for the offering to which this communication 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 after filing if you request it by calling toll free 1-800-745-2063 (8 a.m. – 5 p.m. EST) or by emailing wfs.cmbs@wellsfargo.com.

Nothing in this document constitutes an offer of securities for sale in any jurisdiction where the offer or sale is not permitted. The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities. These materials are subject to change, completion, supplement or amendment from time to time.

STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION

This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement.

Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC, Wells Fargo Prime Services, LLC, a member of FINRA, NFA and SIPC, and Wells Fargo Bank, N.A. Wells Fargo Securities, LLC and Wells Fargo Prime Services, LLC are distinct entities from affiliated banks and thrifts.

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES

The information herein is preliminary and may be supplemented or amended prior to the time of sale. Prospective investors should understand that, when considering the purchase of the Offered Certificates, a contract of sale will come into being no sooner than the date on which the relevant class of certificates has been priced and the investor has otherwise taken all actions the investor must take to become committed to purchase the Offered Certificates, and the investor has therefore entered into a contract of sale. Any “indications of interest” expressed by any prospective investor, and any “soft circles” generated by the underwriters prior to the time of sale, will not create binding contractual obligations for such prospective investors, on the one hand, or the underwriters, the depositor or any of their respective agents or affiliates, on the other hand.

In addition, the Offered Certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis. As a result of the foregoing, a prospective investor may commit to purchase certificates that have characteristics that may change, and each prospective investor is advised that all or a portion of the certificates referred to in these materials may be issued without all or certain of the characteristics described in these materials. The underwriters’ obligation to sell certificates to any prospective investor is conditioned on the certificates and the transaction having the characteristics described in these materials. If the underwriters determine that a condition is not satisfied in any material respect, such prospective investor will be notified, and neither the depositor nor the underwriters will have any obligation to such prospective investor to deliver any portion of the Offered Certificates which such prospective investor has committed to purchase, and there will be no liability between the underwriters, the depositor or any of their respective agents or affiliates, on the one hand, and such prospective investor, on the other hand, as a consequence of the non-delivery.

The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials.

The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.

IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS

Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.

THE INFORMATION IN THIS STRUCTURAL AND COLLATERAL TERM SHEET IS NOT COMPLETE AND MAY BE AMENDED PRIOR TO THE TIME OF SALE. THIS TERM SHEET IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS NOT PERMITTED.

No. 1 – North Dallas Retail Portfolio

Loan Information				Property Information
Mortgage Loan Seller:	Wells Fargo Bank, National Association			Single Asset/Portfolio:	Portfolio
Credit Assessment (DBRS/KBRA/Moody’s):	NR/NR/NR			Property Type:	Retail
Original Principal Balance:	$81,325,000			Specific Property Type:	Anchored
Cut-off Date Principal Balance:	$81,325,000			Location:	Various – See Table
% of Initial Pool Balance:	8.5%			Size:	673,382 SF
Loan Purpose:	Acquisition			Cut-off Date Principal Balance Per SF:	$120.77
Borrower Names:	Various			Year Built/Renovated:	Various – See Table
Sponsor:	Annaly Commercial Real Estate Group, Inc.			Title Vesting:	Fee
Mortgage Rate:	4.610%			Property Manager:	Pine Tree Commercial Realty, LLC
Note Date:	November 25, 2015			4^th Most Recent Occupancy (As of):	92.8% (12/31/2011)
Anticipated Repayment Date:	NAP			3^rd Most Recent Occupancy (As of):	96.8% (12/31/2012)
Maturity Date:	December 11, 2025			2^nd Most Recent Occupancy(As of):	97.1% (12/31/2013)
IO Period:	120 months			Most Recent Occupancy (As of):	98.1% (12/31/2014)
Loan Term (Original):	120 months			Current Occupancy (As of):	97.0% (11/25/2015)
Seasoning:	2 months
Amortization Term (Original):	NAP			Underwriting and Financial Information:
Loan Amortization Type:	Interest-only, Balloon
Interest Accrual Method:	Actual/360			4^th Most Recent NOI (As of):	$7,047,664 (12/31/2012)
Call Protection:	L(26),D(90),O(4)			3^rd Most Recent NOI (As of):	$7,464,604 (12/31/2013)
Lockbox Type:	Hard/Springing Cash Management			2^nd Most Recent NOI (As of):	$7,893,273 (12/31/2014)
Additional Debt:	None			Most Recent NOI (As of):	$7,918,175 (TTM 7/31/2015)
Additional Debt Type:	NAP
				U/W Revenues:	$10,995,451
Escrows and Reserves⁽¹⁾:				U/W Expenses:	$3,607,237
				U/W NOI:	$7,388,304
Type:	Initial	Monthly	Cap (If Any)	U/W NCF:	$6,729,454
Taxes	$154,383	$154,383	NAP	U/W NOI DSCR:	1.94x
Insurance	$0	Springing	NAP	U/W NCF DSCR:	1.77x
Replacement Reserves	$966,100	$15,712	NAP	U/W NOI Debt Yield:	9.1%
TI/LC Reserve	$0	Springing	NAP	U/W NCF Debt Yield:	8.3%
Deferred Maintenance	$97,250	$0	NAP	As-Is Appraised Value:	$128,640,000
Environmental Reserve	$148,330	$0	NAP	As-Is Appraisal Valuation Date:	October 22, 2015
Outstanding TI/LC Reserve	$88,000	$0	NAP	Cut-off Date LTV Ratio:	63.2%
Cantina Laredo Reserve	$271,703	$0	NAP	LTV Ratio at Maturity or ARD:	63.2%

(1)	See “Escrows” section.

The Mortgage Loan. The mortgage loan (the “North Dallas Retail Portfolio Mortgage Loan”) is evidenced by a single promissory note that is secured by a first mortgage encumbering eight anchored retail properties located in Texas (the “North Dallas Retail Portfolio Properties”). The North Dallas Retail Portfolio Mortgage Loan was originated on November 25, 2015 by Wells Fargo Bank, National Association. The North Dallas Retail Portfolio Mortgage Loan had an original principal balance of $81,325,000, has an outstanding principal balance as of the Cut-off Date of $81,325,000 and accrues interest at an interest rate of 4.610% per annum. The North Dallas Retail Portfolio Mortgage Loan had an initial term of 120 months, has a remaining term of 118 months as of the Cut-off Date and requires interest-only payments through the term of the North Dallas Retail Portfolio Mortgage Loan. The North Dallas Retail Portfolio Mortgage Loan matures on December 11, 2025.

Following the lockout period, the borrower has the right to defease the North Dallas Retail Portfolio Mortgage Loan in whole, or in part (see ”Partial Release” section), on any day before September 11, 2025. In addition, the North Dallas Retail Portfolio Mortgage Loan is prepayable without penalty on or after September 11, 2025.

NORTH DALLAS RETAIL PORTFOLIO

Sources and Uses⁽¹⁾

Sources			Uses
Original loan amount	$81,325,000	66.4%	Purchase price	$119,950,000	98.0%
Sponsor’s new cash contribution	41,127,875	33.6%	Reserves	1,725,766	1.4%
			Closing costs	777,109	0.6
Total Sources	$122,452,875	100.0%	Total Uses	$122,452,875	100.0%

(1)	The North Dallas Retail Portfolio Properties were previously securitized in the BACM 2007-3 transaction.

The Properties. The North Dallas Retail Portfolio Properties are comprised of the fee interests in eight grocer-anchored retail properties totaling 673,382 rentable square feet. Seven of the North Dallas Retail Portfolio Properties are anchored by Tom Thumb and one is anchored by Minyard Sun Market (“Minyards”). Built between 1992 and 1999, the North Dallas Retail Portfolio Properties are all located north of the Dallas central business district in the Dallas-Fort Worth-Arlington metropolitan statistical area. The grocer anchors, on an average basis, comprise approximately 73.4% of the net rentable area of each North Dallas Retail Portfolio Property, and no tenant comprises more than 1.0% of the net rentable area (except for the grocers) of the North Dallas Retail Portfolio Properties. Approximately 47 of the North Dallas Retail Portfolio Properties’ current tenants (comprising 74.8% of the annual underwritten base rent) have been in occupancy for at least 15 years, and the North Dallas Portfolio Properties have exhibited an average occupancy rate of 96.5% over the last eight years and the anchors have been in occupancy for an average of 19.7 years. The North Dallas Retail Portfolio Properties were 97.0% occupied by 84 tenants as of November 25, 2015.

Tom Thumb was founded in 1948 in Texas and operates 61 stores in the state. Tom Thumb is owned by Safeway, Inc. which completed its merger with Albertsons in January 2015. The merger created a diversified network that includes 2,230 stores, 27 distribution facilities and 19 manufacturing plants with over 250,000 employees located in 34 states. The merged company now includes well-known grocery brands such as Safeway, Vons, Randall’s, Tom Thumb, Albertsons, ACME and Jewel-Osco among others. With the merger, it makes Albertsons/Safeway the largest traditional grocer in the Dallas area by market share and store count, ahead of Kroger. In order to secure approval of the merger, Albertsons/Safeway was required to divest 168 stores to four separate buyers. One of these stores, Minyards is located at the Heritage Heights property. Minyards purchased eight Albertsons and four Tom Thumb area stores as part of the divestiture.

The following table presents certain information relating to the North Dallas Retail Portfolio Properties:

Property Name – Location	Allocated Cut-off Date Principal Balance	% of Portfolio Cut-off Date Principal Balance	Occupancy	Year Built/ Renovated	Net Rentable Area (SF)	Appraised Value	Allocated LTV
Heritage Heights – Grapevine, TX	$13,250,000	16.3%	98.2%	1999/2006	85,613	$20,770,000	63.8%
The Highlands – Flower Mound, TX	$12,875,000	15.8%	96.4%	1998/NAP	90,547	$20,330,000	63.3%
Josey Oaks Crossing – Carrollton, TX	$12,100,000	14.9%	97.9%	1995/NAP	82,320	$19,300,000	62.7%
Hunter’s Glen Crossing – Plano, TX	$11,500,000	14.1%	97.0%	1994/NAP	93,547	$17,960,000	64.0%
Flower Mound Crossing – Flower Mound, TX	$9,200,000	11.3%	100.0%	1995/2006	81,582	$14,660,000	62.8%
Park West Plaza – Grapevine, TX	$9,000,000	11.1%	98.5%	1993/2005	82,977	$13,920,000	64.7%
Cross Timbers Court – Flower Mound, TX	$7,700,000	9.5%	94.4%	1992/2007	77,367	$12,290,000	62.7%
14th Street Market – Plano, TX	$5,700,000	7.0%	93.6%	1995/NAP	79,429	$9,410,000	60.6%
Total/Weighted Average	$81,325,000	100.0%	97.0%		673,382	$128,640,000	63.2%

NORTH DALLAS RETAIL PORTFOLIO

The following table presents certain information relating to the tenancies at the North Dallas Retail Portfolio Properties:

Major Tenants

Tenant Name	Credit Rating (Fitch/ Moody’s/ S&P)⁽¹⁾	Tenant NRSF	% of NRSF	Annual U/W Base Rent PSF	Annual U/W Base Rent	% of Total Annual U/W Base Rent	Sales PSF⁽²⁾	Occupancy Cost⁽²⁾	Lease Expiration Date

Major Tenants
Tom Thumb	NR/B1/NR	431,834	64.1%	$7.65	$3,304,626	40.9%	$319⁽³⁾	3.5%⁽³⁾	Various⁽⁴⁾
Minyard Sun Market	NR/NR/NR	62,139	9.2%	$11.45	$711,492	8.8%	$355	4.4%	4/30/2024
Bank of America	A/Baa1/BBB+	2⁽⁵⁾	0.0%	NAP	$243,150	3.0%	NAP	NAP	Various⁽⁶⁾
Starbucks	A/A2/A-	7,039	1.0%	$27.04	$190,348	2.4%	$568	5.7%	Various⁽⁷⁾
Wendy’s	NR/B2/B	3⁽⁸⁾	0.0%	NAP	$175,588	2.2%	⁽⁹⁾	6.7%⁽⁹⁾	Various⁽¹⁰⁾
Total Major Tenants		501,017	74.4%	$8.40⁽¹¹⁾	$4,625,203	57.3%

Non-Major Tenants		152,322	22.6%	$21.07⁽¹²⁾	$3,449,431	42.7%

Occupied Collateral Total		653,339	97.0%	$11.35⁽¹³⁾	$8,074,634	100.0%

Vacant Space		20,043	3.0%

Collateral Total		673,382	100.0%


(1)	Certain ratings are those of the parent company whether or not the parent guarantees the lease.

(2)	Sales PSF and Occupancy Cost are based on the trailing 12-month period ending December 2014.

(3)	Sales PSF and Occupancy Cost are based on the trailing 12-month periods ending December 2014, March 2015 and July 2015. See “Historical Tom Thumb/Minyard Sun Market Tenant Sales (PSF) and Occupancy Costs” section.

(4)	See “Anchor Tenants” table.

(5)	Bank of America leases two outparcels which are on ground leases where the tenant owns its own improvements. One square foot was assigned to each parcel.

(6)	$139,150 of Annual U/W Base Rent (1.7% of Annual U/W Base Rent) at the Josey Oaks Crossing property has a lease expiration date of May 31, 2024 and $104,000 of Annual U/W Base Rent (1.3% of Annual U/W Base Rent) at the Cross Timbers Court property has a lease expiration date of December 11, 2016.

(7)

Starbucks leases four parcels: 2,584 square feet (0.4% of net rentable area) on a lease that expires June 30, 2017; 1,600 square feet (0.2% of net rentable area) on a lease that expires on March 31, 2019; 1,518 square feet (0.2% of net rentable area) on a lease that expires September 30, 2018; and 1,337 square feet (0.2% of net rentable area) on a lease that expires January 31, 2019.

(8)	Wendy’s leases three outparcels which are on ground leases where the tenant owns its own improvements. One square foot was assigned to each parcel.

(9)	Sales PSF are not applicable. Average gross sales are $1.1 million for the two locations required to report sales (the Flower Mound Crossing and Heritage Heights properties).

(10)

$64,125 of Annual U/W Base Rent (0.8% of Annual U/W Base Rent) at the Flower Mound Crossing property has a lease expiration date of February 11, 2019; $60,499 of Annual U/W Base Rent (0.7% of Annual U/W Base Rent) at the Heritage Heights property has a lease expiration date of December 31, 2018; and $50,964 of the Annual U/W Base Rent (0.6% of Annual U/W Base Rent) at the Josey Oaks Crossing property has a lease expiration date of May 31, 2017.

(11)	Total Major Tenants Annual U/W Base Rent PSF excludes the Annual U/W Base Rent from ground leased outparcels for Bank of America and Wendy’s.

(12)	Non-Major Tenants Annual U/W Base Rent PSF excludes the Annual U/W Base Rent from ground leased outparcels.

(13)	Occupied Collateral Total Annual U/W Base Rent PSF excludes the Annual U/W Base Rent from ground leased outparcels.

The following table presents certain information relating to the anchor tenancies at the North Dallas Retail Portfolio Properties:

Anchor Tenants⁽¹⁾

Property Name – Tenant Name	Tenant NRSF	% of Portfolio NRSF	Annual U/W Base Rent PSF	Annual U/W Base Rent	% of Total Annual U/W Base Rent	Lease Expiration Date
Heritage Heights – Minyard Sun Market	62,139	9.2%	$11.45	$711,492	8.8%	4/30/2024
The Highlands – Tom Thumb	62,139	9.2%	$10.50	$652,460	8.1%	4/30/2024
Hunter’s Glen Crossing – Tom Thumb	72,090	10.7%	$7.50	$540,675	6.7%	11/2/2019
Park West Plaza – Tom Thumb	59,480	8.8%	$8.00	$475,840	5.9%	2/1/2020
Flower Mound Crossing – Tom Thumb	58,960	8.8%	$8.00	$471,680	5.8%	9/13/2016
Cross Timbers Court – Tom Thumb	62,132	9.2%	$7.00	$434,924	5.4%	2/29/2020
Josey Oaks Crossing – Tom Thumb	57,553	8.5%	$7.50	$431,648	5.3%	8/1/2020
14th Street Market – Tom Thumb	59,480	8.8%	$5.00	$297,400	3.7%	2/28/2018
Total/Weighted Average	493,973	73.4%	$8.13	$4,016,118	49.7%

(1)	See “Major Tenants” and “Historical Tom Thumb/Minyard Sun Market Tenant Sales (PSF) and Occupancy Cost” tables.

NORTH DALLAS RETAIL PORTFOLIO

Historical Tom Thumb/Minyard Sun Market Tenant Sales (PSF) and Occupancy Costs⁽¹⁾

Property Name	% of Portfolio Cut-off Date Principal Balance	2012	2013	2014	3/31/2015 TTM	Current Occupancy Cost
Heritage Heights	16.3%	$337	$348	$354	$355	4.4%
The Highlands	15.8%	$355	$434	$434	$408	3.6%
Josey Oaks Crossing	14.9%	$433	$409	$432⁽²⁾	$432⁽²⁾	2.7%
Hunter’s Glen Crossing	14.1%	$316	$332	$309	$310⁽³⁾	3.6%
Flower Mound Crossing	11.3%	$323	$270	$239	$239⁽⁴⁾	5.1%
Park West Plaza	11.1%	$359	$375	$375	$377	2.9%
Cross Timbers Court	9.5%	$281	$267	$250	$243	3.9%
14th Street Market	7.0%	$271	$246	$235	$229⁽⁵⁾	3.6%
Total/Weighted Average		$333	$335	$328	$324	3.7%

(1)	Historical Sales (PSF) and Occupancy Costs were provided by the borrower.

(2)	2014 and TTM sales are based on the trailing 12-month period ending July 31, 2014 for the Josey Oaks Crossing property.

(3)	TTM sales are based on the trailing-12 month period ending May 31, 2015 for the Hunter’s Glen Crossing property.

(4)	TTM sales are based on the year-end 2014 period for the Flower Mound Crossing property.

(5)	TTM sales are based on the trailing 12-month period ending July 31, 2015 for the 14^thStreet Market property.

The following table presents certain information relating to the lease rollover schedule at the North Dallas Retail Portfolio Properties:

Lease Expiration Schedule⁽¹⁾⁽²⁾

Year Ending December 31,	No. of Leases Expiring	Expiring NRSF	% of Total NRSF	Cumulative Expiring NRSF	Cumulative % of Total NRSF	Annual U/W Base Rent	% of Total Annual U/W Base Rent	Annual U/W Base Rent PSF⁽³⁾
MTM	1	1,470	0.2%	1,470	0.2%	$27,195	0.3%	$18.50
2016	12	76,652	11.4%	78,122	11.6%	$905,989	11.2%	$10.46
2017	11	21,994	3.3%	100,116	14.9%	$589,574	7.3%	$24.49
2018	10	70,303	10.4%	170,419	25.3%	$662,623	8.2%	$7.52
2019	18	106,268	15.8%	276,687	41.1%	$1,460,204	18.1%	$12.50
2020	20	208,346	30.9%	485,033	72.0%	$1,956,377	24.2%	$9.39
2021	4	13,921	2.1%	498,954	74.1%	$328,733	4.1%	$23.61
2022	1	4,530	0.7%	503,484	74.8%	$81,540	1.0%	$18.00
2023	5	16,302	2.4%	519,786	77.2%	$304,301	3.8%	$18.67
2024	6	129,857	19.3%	649,643	96.5%	$1,640,284	20.3%	$11.22
2025	2	3,696	0.5%	653,339	97.0%	$117,815	1.5%	$17.00
2026	0	0	0.0%	653,339	97.0%	$0	0.0%	$0.00
Thereafter	0	0	0.0%	653,339	97.0%	$0	0.0%	$0.00
Vacant	0	20,043	3.0%	673,382	100.0%	$0	0.0%	$0.00
Total/Weighted Average	90	673,382	100.0%			$8,074,634	100.0%	$11.35

(1)

Information obtained from the underwritten rent roll.

(2)

Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease and that are not considered in the Lease Expiration Table.

(3)

Weighted Average Annual U/W Base Rent PSF excludes vacant space and excludes rent attributed to nine tenants which are on ground leases and own their own improvements. They were each assigned one square foot.

The following table presents historical occupancy percentages at the North Dallas Retail Portfolio Properties:

Historical Occupancy

12/31/2011⁽¹⁾	12/31/2012⁽¹⁾	12/31/2013⁽¹⁾	12/31/2014⁽¹⁾	11/25/2015⁽²⁾

92.8%	96.8%	97.1%	98.1%	97.0%

(1)

Information obtained from the borrower.

(2)

Information obtained from the underwritten rent roll.

NORTH DALLAS RETAIL PORTFOLIO

Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and underwritten net cash flow at the North Dallas Retail Portfolio Properties:

Cash Flow Analysis

	2012	2013	2014	TTM 7/31/2015	U/W	% of U/W Effective Gross Income	U/W $ per SF
Base Rent	$7,773,029	$8,163,046	$8,350,452	$8,431,700	$8,074,634	73.4%	$11.99
Grossed Up Vacant Space	0	0	0	0	406,766	3.7	0.60
Total Reimbursables	2,626,407	2,724,087	2,759,794	2,752,132	2,939,219	26.7	4.36
Other Income	23,302	11,535	56,371	25,224	0	0.0	0.00
Less Vacancy & Credit Loss	(14,861)	(1,610)	0	0	(425,078)⁽¹⁾	(3.9)	(0.63)
Effective Gross Income	$10,407,877	$10,897,058	$11,166,617	$11,209,056	$10,995,541	100.0%	$16.33

Total Operating Expenses	$3,360,213	$3,432,454	$3,273,344	$3,290,881	$3,607,237	32.8%	$5.36

Net Operating Income	$7,047,664	$7,464,604	$7,893,273	$7,918,175	$7,388,304	67.2%	$10.97
TI/LC	0	0	0	0	470,303	4.3	0.70
Capital Expenditures	0	0	0	0	188,547	1.7	0.28
Net Cash Flow	$7,047,664	$7,464,604	$7,893,273	$7,918,175	$6,729,454	61.2%	$9.99

NOI DSCR	1.85x	1.96x	2.07x	2.08x	1.94x
NCF DSCR	1.85x	1.96x	2.07x	2.08x	1.77x
NOI DY	8.7%	9.2%	9.7%	9.7%	9.1%
NCF DY	8.7%	9.2%	9.7%	9.7%	8.3%

(1)

The underwritten economic vacancy is 5.0%. The North Dallas Retail Portfolio Properties were 97.0% physically occupied as of November 25, 2015.

Appraisals. As of the appraisal valuation date of October 22, 2015, the North Dallas Retail Portfolio Properties had an aggregate “as-is” appraised value of $128,640,000.

Environmental Matters. According to the Phase I environmental site assessments dated October 8, 2015, there were no recognized environmental conditions at the North Dallas Retail Portfolio Properties. There was one controlled recognized environmental condition (“CREC”) at the Hunter’s Glen Crossing property from a prior on-site dry cleaner (from 1994 to 2006); groundwater monitoring wells identified volatile organic compounds. Regulatory closure was issued in May 2009 and no further action was recommended. However, due to this CREC and due to the presence of onsite dry cleaners at the North Dallas Retail Portfolio Properties, an environmental insurance policy was obtained at closing with an aggregate limit of $9.0 million and a thirteen year term. See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Environmental Considerations” in the Preliminary Prospectus.

Market Overview and Competition. The North Dallas Retail Portfolio Properties are located in Flower Mound, Grapevine, Plano and Carrollton, Texas. The North Dallas Retail Portfolio Properties are all located north of the Dallas central business district in the Dallas-Fort Worth-Arlington metropolitan statistical area. The Dallas-Fort Worth (“DFW”) retail market is reporting its strongest occupancy rate in fifteen years according to a third party market research report. According to a government agency, employment in DFW grew by nearly 21,100 jobs during third quarter 2015, and unemployment decreased by 10 basis points to 3.9%. DFW residents are a substantial consumer force, with a per capita income estimated at $50,076. According to third party market research firm, per capita income has grown by 6.6% over the last 12 months, and is expected to grow another 6.1% by third quarter 2016. With an estimated population of 6.9 million, the DFW metropolitan area is the fourth-largest metropolitan statistical area in the United States. The area’s population has grown by 8.2% since 2010, and growth of 7.1% is projected for 2015 to 2020, according to a third party market research firm. DFW’s population is young, with an average age of 35 years and with most of the population (51.0%) between the ages of 20 and 54. DFW residents earn more than the national average, supporting an estimated median household income of $58,034 annually compared to $53,229 per year in the United States. Overall, the DFW retail market occupancy rate increased 50 basis points from third quarter 2014 to 92.9%. As of third quarter 2015, absorption totaled over 1.4 million square feet, with year-to-date net absorption totaling nearly five million square feet, reaching a seven-year high in the market. Dallas retail market rents ended the third quarter 2015 at $14.36 per square foot, triple-net. That compares to $14.19 per square foot, triple-net in the second quarter 2015, and $14.09 per square foot, triple-net as of third quarter 2014. This represents a 1.9% increase from a year ago.

Flower Mound

The Highlands, Flower Mound Crossing and Cross Timbers Court properties (36.6% of allocated loan amount combined) are all located in Flower Mound, Texas. Flower Mound is located in the West Dallas retail submarket, approximately 12 miles northwest of Dallas Fort Worth International Airport and 31 miles northwest of the Dallas central business district. According to the appraisals, the 2015 populations range from 72,278 to 115,461 people within a three-mile radius and 180,026 to 193,557 people within a five-mile radius. The population within a three-mile radius is expected to grow 1.3% by 2020 on average. The 2015 average household incomes range from $97,868 to $119,325 within a three-mile radius and $102,124 to $114,550 within a five-mile radius. According to a third party market research report, the Flower Mound properties are located in the West Dallas retail submarket of the Dallas retail market. As of the third quarter 2015, the West Dallas submarket reported total inventory of 1,785 retail properties totaling approximately 15.0 million square feet with a 3.0% vacancy rate and average asking rent of $15.29, per square foot, triple-net.

NORTH DALLAS RETAIL PORTFOLIO

Grapevine

The Heritage Heights and Park West Plaza properties (27.4% of allocated loan amount combined) are both located in Grapevine, Texas. Grapevine is located in the Mid-Cities retail submarket, approximately 7 miles northwest of Dallas Fort Worth International Airport and 22 miles northwest of the Dallas central business district. According to the appraisals, the 2015 populations range from 46,659 to 72,055 within a three-mile radius and 103,699 to 182,758 people within a five-mile radius. The population within a three-mile radius is expected to grow 1.3% by 2020 on average. The 2015 average household incomes range from $110,364 to $113,451 within a three-mile radius and $102,209 to $133,272 within a five-mile radius. According to a third party market research report, the Grapevine properties are located in the Mid-Cities retail submarket of the Dallas retail market. As of the third quarter 2015, the Mid-Cities submarket reported total inventory of 2,891 retail properties totaling approximately 27.2 million square feet with a 2.9% vacancy rate and average asking rent of $14.14, per square foot, triple-net.

Plano

The Hunter’s Glen Crossing and 14^th Street Market properties (21.1% of allocated loan amount combined) are both located in Plano, Texas. Plano is located in the Far North Dallas retail submarket, approximately 30 miles northeast of Dallas Fort Worth International Airport and 20 miles northeast of the Dallas central business district. According to the appraisals, the 2015 populations range from 83,202 to 133,214 within the three-mile radius and 251,496 to 297,672 people within a five-mile radius. The population within a three-mile radius is expected to grow 1.2% by 2020 on average. The 2015 average household incomes range from $90,937 to $126,025 and $95,075 to $119,908 within a five-mile radius. According to a third party market research report, the Plano properties are located in the Far North Dallas retail submarket of the Dallas retail market. As of the third quarter 2015, the Far North Dallas submarket reported total inventory of 2,593 retail properties totaling approximately 26.0 million square feet with a 3.5% vacancy rate and average asking rent of $16.84, per square foot, triple-net.

Carrollton

The Josey Oaks Crossing property (14.9% of allocated loan amount combined) is located in Carrollton, Texas. The Josey Oaks Crossing property is located in the North Central Dallas retail submarket, approximately 16.6 miles north of Dallas Fort Worth International Airport and 18.5 miles north of the Dallas central business district. According to the appraisal, the 2015 population and average household income within a three and five-mile radii is 120,227 and 255,983, and $91,366 and $95,320, respectively. The population within a three-mile radius is expected to grow 1.6% by 2020. According to a third party market research report, the Josey Oaks Crossing property is located in the North Central Dallas retail submarket of the Dallas retail market. As of the third quarter 2015, the North Central Dallas submarket reported total inventory of 1,125 retail properties totaling approximately 15.1 million square feet with a 3.3% vacancy rate and average asking rent of $17.13, per square foot, triple-net.

The Borrowers. The borrowers are eight separate Delaware limited liability companies and single purpose entities each with two independent directors. Legal counsel to the borrower delivered a non-consolidation opinion in connection with the origination of the North Dallas Retail Portfolio Mortgage Loan. ACREG Investment Holdings LLC, is the guarantor of certain nonrecourse carveouts under the North Dallas Retail Portfolio Mortgage Loan.

The Sponsor. The sponsor is Annaly Commercial Real Estate Group Inc., a wholly-owned subsidiary of Annaly Capital Management, Inc. (“Annaly”). Founded in 1997 as a real estate investment trust (“REIT”), Annaly is a leading mortgage REIT listed on the New York Stock Exchange. Annaly’s principal business objective is to generate net income for distribution to shareholders through the selection and management of its investments. As of September 30, 2015, Annaly owned $2.9 billion of real estate debt and equity positions and had a market capitalization of $8.5 billion as of January 15, 2016.

Escrows. The loan documents provide for an upfront reserve in the amount of $154,383 for real estate taxes, $966,100 for replacement reserves, $97,250 for deferred maintenance, $148,330 for environmental insurance premiums, $88,000 for outstanding tenant improvements and leasing commissions (“TI/LCs”) for Texas Health Resources at the 14th Street Market property and $271,703 for gap rent and outstanding TI/LCs for Cantina Laredo at the Heritage Heights property. The loan documents provide for ongoing monthly reserves in the amount of $154,383 for real estate taxes and $15,712 for replacement reserves. Ongoing monthly reserves for insurance are not required as long as (i) no event of default has occurred and is continuing; (ii) the North Dallas Retail Portfolio Properties are covered by an acceptable blanket insurance policy; and (iii) the borrower provides the lender with evidence of renewal of the policy and timely proof of payment of the insurance premiums. Upon the occurrence of a Cash Trap Event Period, ongoing monthly reserves for TI/LCs are required. Deposits to the TI/LC reserve shall be suspended at any time that such reserve has a balance equal to or greater than $3.00 per square foot provided no event of default has occurred and is continuing and the North Dallas Retail Portfolio Mortgage Loan maintains a minimum net cash flow debt yield of 5.25% for two consecutive calendar quarters.

Lockbox and Cash Management. The North Dallas Retail Portfolio Mortgage Loan requires a lender-controlled lockbox account, which is already in place, and that the borrower direct the tenants to pay its rent directly into such lockbox account. The loan documents also require that all rents received by the borrower or property manager be deposited into the lockbox account within three business days of receipt. Prior to the occurrence of a Cash Trap Event Period, all funds are required to be distributed to the borrower. During a Cash Trap Event Period, all funds are required to be swept to a lender-controlled cash management account.

A “Cash Trap Event Period” will commence upon (i) the occurrence and continuance of an event of default; or (ii) the net cash flow debt yield being less than 6.5% for two consecutive calendar quarters. A Cash Trap Event Period will expire, with regard to clause (i), upon the cure of such event of default; and with regard to clause (ii), upon the net cash flow debt yield being equal to or greater than 8.4% for two consecutive calendar quarters.

NORTH DALLAS RETAIL PORTFOLIO

Property Management. The North Dallas Retail Portfolio Properties are managed by Pine Tree Commercial Realty, LLC.

Assumption. The borrower has the two-time right to transfer the North Dallas Retail Portfolio Properties, provided that no event of default has occurred and is continuing and certain other conditions are satisfied, including (i) the lender’s reasonable determination that the proposed transferee and guarantor satisfy the lender’s credit review and underwriting standards, taking into consideration transferee experience, financial strength and general business standing; (ii) execution of a recourse guaranty and an environmental indemnity by an affiliate of the transferee; and (iii) if requested by the lender, rating agency confirmation from DBRS, KBRA and Moody’s that the transfer will not result in a downgrade, withdrawal or qualification of the respective ratings assigned to the Series 2016-C32 Certificates.

Partial Release. Following the lockout period, the borrower is permitted to partially release any of the North Dallas Retail Portfolio Properties in connection with a partial defeasance (and a bona-fide arms’-length sale), subject to certain conditions including (i) the principal balance of the North Dallas Retail Portfolio Mortgage Loan is reduced by (a) 110% of the allocated loan amount for the Cross Timbers Court, Heritage Heights, 14^th Street Market and Hunter’s Glen Crossing properties (if any such property is the released property) and (b) 120% of the allocated loan balance for The Highlands, Josey Oaks Crossing, Park West Plaza and the Flower Mound Crossing properties (if any such property is the released property); (ii) the loan-to-value ratio with respect to the remaining properties will be no greater than 63.2%; (iii) the debt service coverage ratio with respect to the remaining properties will be no less than the greater of 1.80x and the debt service coverage ratio immediately prior to the release; (iv) the net cash flow debt yield with respect to the remaining properties will be no less than the greater of 8.3% and the net cash flow debt yield immediately prior to the release; (v) the lender receives rating agency confirmation from DBRS, KBRA and Moody’s that the release will not result in a downgrade, withdrawal or qualification of the respective ratings assigned to the Series 2016-C32 Certificates; and (vi) the lender receives a legal opinion that the release satisfies REMIC requirements.

Free Release. The partial release of a certain unimproved parcel on the Heritage Heights property is permitted, subject to certain conditions, including (i) if required by lender, rating agency confirmation from DBRS, KBRA and Moody’s that the release will not result in a downgrade, withdrawal or qualification of the respective ratings assigned to the Series 2016-C32 Certificates; and (ii) an opinion of counsel that the REMIC trust will not fail to maintain its REMIC status due to the unimproved property free release, among other things. No value or income was attributed to this vacant unimproved parcel.

Real Estate Substitution. Not permitted.

Subordinate and Mezzanine Indebtedness. None.

Additional Indebtedness. The loan documents permit the pledge of a direct or indirect interest in an upper tier entity (PTCR TT Portfolio, LLC or its affiliated owners) and non-controlling interests in the borrower if the pledgor owns a direct or indirect interest in real property other than the North Dallas Retail Portfolio Properties, subject to certain additional conditions, including no change of control to the parties other than PTCR TT Portfolio, LLC, or its affiliates and so long as the repayment of the debt secured by the pledge is not specifically tied to the cash flow from the North Dallas Retail Portfolio Properties unless the cash flow pledge includes properties in addition to the North Dallas Retail Portfolio Properties.

Ground Lease. None.

Terrorism Insurance. The loan documents require that the “all risk” insurance policy required to be maintained by the borrower provide coverage for terrorism in an amount equal to the full replacement cost of the North Dallas Retail Portfolio Properties. The loan documents also require business interruption insurance covering no less than the 18-month period following the occurrence of a casualty event, together with a six-month extended period of indemnity.

No. 2 – Marriott Melville Long Island

Loan Information				Property Information
Mortgage Loan Seller:	Rialto Mortgage Finance, LLC			Single Asset/Portfolio:	Single Asset
Credit Assessment (DBRS/KBRA/Moody’s):	NR/NR/NR			Property Type:	Hospitality
Original Principal Balance:	$59,000,000			Specific Property Type:	Full Service
Cut-off Date Principal Balance:	$59,000,000			Location:	Melville, NY
% of Initial Pool Balance:	6.1%			Size:	369 Rooms
Loan Purpose:	Refinance			Cut-off Date Principal Balance Per Room⁽²⁾:	$159,892
Borrower Name:	Columbia Properties Melville, LLC			Year Built/Renovated:	1988/2015
Sponsors:	Columbia Sussex Corporation; CSC Holdings, LLC			Title Vesting:	Fee
Mortgage Rate:	5.120%			Property Manager:	Self-managed
Note Date:	November 10, 2015			4^thMost Recent Occupancy (As of):	66.0% (12/31/2011)
Anticipated Repayment Date:	NAP			3^rdMost Recent Occupancy (As of):	67.9% (12/31/2012)
Maturity Date:	November 6, 2025			2^ndMost Recent Occupancy (As of):	69.4% (12/31/2013)
IO Period:	82 months			Most Recent Occupancy (As of):	63.6% (12/31/2014)
Loan Term (Original):	120 months			Current Occupancy (As of):	62.8% (11/30/2015)
Seasoning:	3 months
Amortization Term (Original)⁽¹⁾:	Fixed			Underwriting and Financial Information:
Loan Amortization Type:	Interest-only, Amortizing Balloon
Interest Accrual Method:	Actual/360			4^thMost Recent NOI (As of)⁽⁴⁾:		$7,585,513 (12/31/2012)
Call Protection:	L(27),D(89),O(4)			3^rdMost Recent NOI (As of)⁽⁴⁾:		$8,475,581 (12/31/2013)
Lockbox Type:	Hard/Upfront Cash Management			2^ndMost Recent NOI (As of)⁽⁴⁾:		$7,771,913 (12/31/2014)
Additional Debt⁽²⁾:	Yes			Most Recent NOI (As of):		$7,449,678 (TTM 11/30/2015)
Additional Debt Type⁽²⁾:	Mezzanine

				U/W Revenues:		$21,309,102
				U/W Expenses:		$13,643,381
				U/W NOI:		$7,665,721
				U/W NCF:		$6,600,266
Escrows and Reserves⁽³⁾:				U/W NOI DSCR⁽²⁾:		1.59x
				U/W NCF DSCR⁽²⁾:		1.37x
Type:	Initial	Monthly	Cap (If Any)	U/W NOI Debt Yield⁽²⁾:		13.0%
Taxes	$112,214	$106,870	NAP	U/W NCF Debt Yield⁽²⁾:		11.2%
Insurance	$67,254	$9,150	NAP	As-Is Appraised Value⁽⁵⁾:		$101,000,000
FF&E	$0	$87,324	NAP	As-Is Appraisal Valuation Date⁽⁵⁾:		September 11, 2015
PIP Reserve	$3,500,000	$41,667	NAP	Cut-off Date LTV Ratio⁽²⁾⁽⁵⁾:		58.4%
Deferred Maintenance	$240,250	$0	NAP	LTV Ratio at Maturity or ARD⁽²⁾⁽⁵⁾:		52.3%

(1)

The Marriott Melville Long Island Mortgage Loan is interest-only for the first 82 months of the loan term and receives principal payments thereafter based on a fixed amortization schedule as shown on Annex F to the Preliminary Prospectus. The fixed principal payments result in an approximately 224 month amortization schedule.

(2)

See “Subordinate and Mezzanine Indebtedness” section. The equity interest in the borrower has been pledged to secure mezzanine indebtedness with an original principal balance of $10,000,000. All statistical information related to the balance per room, loan-to-value ratios, debt service coverage ratios and debt yields are based solely on the Marriott Melville Long Island Mortgage Loan. As of the Cut-off Date, the combined U/W NCF DSCR, Cut-off Date LTV Ratio and U/W NCF Debt Yield were 1.27x, 68.0% and 9.6%, respectively.

(3)

See “Escrows” section.

(4)

See “Cash Flow Analysis” section.

(5)

The appraiser also concluded to an “as-stabilized” appraised value of $119,000,000 with a valuation date of January 1, 2018 (which assumes completion of the PIP described under “The Property” below) which results in an “as-stabilized” Cut-off Date LTV Ratio of 49.6% and an LTV Ratio at Maturity ARD of 44.4%.

The Mortgage Loan. The mortgage loan (the “Marriott Melville Long Island Mortgage Loan”) is evidenced by a single promissory note that is secured by a first mortgage encumbering the fee interest in a full service hotel property located in Melville, New York (the “Marriott Melville Long Island Property”). The Marriott Melville Long Island Mortgage Loan was originated on November 10, 2015 by Rialto Mortgage Finance, LLC. The Marriott Melville Long Island Mortgage Loan had an original principal balance of $59,000,000, has an outstanding principal balance as of the Cut-off Date of $59,000,000 and accrues interest at an interest rate of 5.120% per annum. The Marriott Melville Long Island Mortgage Loan had an initial term of 120 months, has a remaining term of 117 months as of the Cut-off Date and requires interest-only payments for the first 82 months following origination and, thereafter, requires payments of principal and interest based on a fixed amortization schedule (see Annex F to the Preliminary Prospectus). The Marriott Melville Long Island Mortgage Loan matures on November 6, 2025.

Following the lockout period, the borrower has the right to defease the Marriott Melville Long Island Mortgage Loan in whole, but not in part, on any date before August 6, 2025. In addition, the Marriott Melville Long Island Mortgage Loan is prepayable without penalty on or after August 6, 2025.

MARRIOTT MELVILLE LONG ISLAND

Sources and Uses

Sources			Uses
Original loan amount	$59,000,000	80.6%	Loan payoff⁽¹⁾	$68,117,438	93.1%
Mezzanine loan	10,000,000	13.7	Reserves	3,919,718	5.4
Sponsor equity contribution	4,199,293	5.7	Closing costs	1,162,136	1.6
Total Sources	$73,199,293	100.0%	Total Uses	$73,199,293	100.0%

(1)

The Marriott Melville Long Island Property was previously securitized in the WBCMT 2006-C24 transaction.

The Property. The Marriott Melville Long Island Property is a 369-room, 4-story, full-service hotel located on Long Island in Melville, New York, approximately 32.4 miles east of Manhattan. The Marriott Melville Long Island Property was developed from 1988 to 1990 and is situated on an 11.5-acre site. The Marriott Melville Long Island Property’s main entrance is accessed via a driveway with an attached porte-cochere along Walt Whitman Road. The Marriott Melville Long Island Property has 587 open air parking spaces resulting in a parking ratio of 1.6 spaces per room.

Amenities at the Marriott Melville Long Island Property include a business center, a fitness center, a gift shop, a heated indoor atrium swimming pool, a restaurant and a lounge. The Bistro 49 Restaurant and the Great Room Lounge are located on the main level of the Marriott Melville Long Island Property with an aggregate seating capacity of approximately 100 people. The Bistro 49 Restaurant serves breakfast, lunch, and dinner along with room service and includes two private dining rooms that contribute to catering demand. The Marriott Melville Long Island Property also includes the M Club Lounge, an exclusive lounge for members of Marriott’s rewards program. This newly renovated club is located just east of the Bistro 49 Restaurant and features numerous flat screen televisions, certain free beverages, free afternoon appetizers and the ability to order off the restaurant menu. The Marriott Melville Long Island Property contains more than 21,000 square feet of flexible meeting space. The ballroom is divisible into 12 separate salons, and there are seven smaller breakout rooms and two larger meeting rooms. The 5,000 square foot atrium serves as additional banquet space.

The guestroom mix includes 242 king guestrooms, 115 double/double guestrooms, and 12 suites. Suites contain additional furnishings including a living/sitting area with a sofa, coffee tables, wet bar and mini-refrigerator. Guestrooms and suites are equipped with high-speed internet, a 37-inch flat-screen television, an oversized chair, desk and ergonomic chair, iron and ironing board and coffee maker/tea service. Guestrooms located on the concierge level include access to the concierge lounge where complimentary continental breakfast, mid-day snack, hors d’oeuvres, desserts, and non-alcoholic beverages are served. In addition, cocktails are available for a fee along with complimentary business services.

In December 2014, the borrower executed a renewal of the franchise agreement with Marriott International, Inc., which required a Property Improvement Plan (“PIP”) for the Marriott Melville Long Island Property. The PIP is expected to be completed in three phases by December 2018. Phase I, at a total cost of $3.0 million, was completed in 2015 and included improvements to the building exterior, elevator lobby, food and beverage amenities and public areas. Phase II of the PIP is required to be completed by December 2016, and includes renovations of the function and meeting space at an estimated cost of $500,000. Phase III is required to be completed by December 2018, and will include renovations of the guest rooms, corridors and elevator banks at an estimated cost of $6.1 million. A $3.5 million PIP reserve was required at origination in addition to ongoing reserves of $500,000 annually until the PIP is completed and paid in full. The borrower plans to complete half of the guest room renovations between November 2016 and March 2017 and complete the other half between November 2017 and March 2018, which is not expected to impact room availability as occupancy is typically lower in these months. The guarantors provided a completion guarantee for the PIP. The franchise agreement with Marriott International, Inc. expires July 22, 2034.

MARRIOTT MELVILLE LONG ISLAND

Cash Flow Analysis

	2012⁽¹⁾	2013⁽¹⁾	2014⁽¹⁾	TTM 11/30/2015	U/W	% of U/W Total Revenue	U/W $ per Room
Occupancy	67.9%	69.4%	63.6%	62.8%	62.8%
ADR	$164.84	$167.69	$178.38	$178.19	$178.19
RevPAR	$111.84	$116.34	$113.42	$111.84	$111.84

Rooms Revenue	$15,105,101	$15,669,402	$15,275,371	$15,063,453	$15,063,453	70.7%	$40,822
F&B Revenue	6,012,594	6,360,739	6,103,742	6,118,064	6,118,064	28.7	16,580
Other Revenue	123,650	105,296	123,643	127,585	127,585	0.6	346
Total Revenue	$21,241,345	$22,135,437	$21,502,756	$21,309,102	$21,309,102	100.0%	$57,748

Total Department Expenses	$6,148,079	6,417,503	6,105,996	6,168,781	6,168,781	28.9	16,718
Gross Operating Profit	$15,093,266	$15,717,934	$15,396,760	$15,140,322	$15,140,322	71.1%	$41,031

Total Undistributed Expenses	$5,722,845	6,024,685	6,059,129	6,067,735	5,886,883	27.6	15,954
Profit Before Fixed Charges	$9,370,421	$9,693,249	$9,337,631	$9,072,586	$9,253,438	43.4%	$25,077

Total Fixed Charges	$1,784,908	1,217,668	1,565,718	1,622,908	1,587,717	7.5	4,303

Net Operating Income	$7,585,513	$8,475,581	$7,771,913	$7,449,678	$7,665,721	36.0%	$20,774
FF&E	$849,697	885,433	860,117	684,683	1,065,455	5.0	2,887
Net Cash Flow	$6,735,816	$7,590,148	$6,911,796	$6,764,995	$6,600,266	31.0%	$17,887

NOI DSCR	1.57x	1.75x	1.61x	1.54x	1.59x
NCF DSCR	1.39x	1.57x	1.43x	1.40x	1.37x
NOI DY	12.9%	14.4%	13.2%	12.6%	13.0%
NCF DY	11.4%	12.9%	11.7%	11.5%	11.2%

(1)

The Marriott Melville Long Island Property benefitted from increased demand related to Hurricane Sandy in late 2012 and the first half of 2013. Net Operating income decreased from 2013 to 2014 as the hurricane-related demand waned. Additionally, in 2013, the borrower received a one-time property tax refund in the amount of $333,648.

Appraisal. As of the appraisal valuation date of September 11, 2015, the Marriott Melville Long Island Property had an “as-is” appraised value of $101,000,000. The appraiser also concluded to an “as-stabilized” appraised value of $119,000,000 as of January 1, 2018 which assumes the completion of the PIP.

Environmental Matters. According to a Phase I environmental assessment dated September 8, 2015, there was no evidence of any recognized environmental conditions at the Marriott Melville Long Island Property.

Market Overview and Competition. The Marriott Melville Long Island Property is located in Melville, Suffolk County, New York, approximately 32.4 miles east of Manhattan. Suffolk County occupies the eastern two-thirds of Long Island and is bounded on the north by the Long Island Sound, on the west by Nassau County, and on the south by the Atlantic Ocean. The 2015 estimated population for Suffolk and Nassau counties on Long Island is estimated to be 2.9 million with average household incomes of $118,500. According to a government agency, the unemployment rate for Suffolk County as of June 2015 was 4.6%. Comparatively, the unemployment rate for the state of New York was 5.3% and the national unemployment rate was 5.3% for the same period. Land use within the Marriott Melville Long Island Property’s neighborhood consists of a mixture of commercial and residential development. A variety of residential tract home communities have recently been developed throughout the Melville area, offering a mixture of condominiums, townhouses, and single family homes. Most of the neighborhood’s commercial development is located along Route 110 (Walt Whitman Road), which is a primary six-lane north-south corridor that is developed with class A and class B office space and numerous retail developments. The corridor’s economic focus has shifted over the past several decades to a center for business, professional and technology-intensive services. The corridor is now home to nearly 20% of Suffolk County’s workforce. Throughout the neighborhood, Walt Whitman Road is lined with a variety of industrial buildings, office space, hotels, educational institutions, and research facilities. The roadway transitions into the area’s primary technology office park corridor with a mixture of several commercial office buildings and office parks and local retailers, restaurants, furniture outlets, and neighborhood and community shopping centers located further to the north. The Marriott Melville Long Island Property is approximately three miles south of the Walt Whitman Mall and one mile south of the Melville Mall. The Walt Whitman Mall is a regional mall that includes anchors such as Lord & Taylor, Bloomingdale’s, Macy’s, and Saks Fifth Avenue. Restaurants at the Walt Witman Mall include Legal Sea Foods, P.F. Chang’s, and The Cheesecake Factory.

MARRIOTT MELVILLE LONG ISLAND

The following tables present certain information relating to the Marriott Melville Long Island Property’s competitive set:

Subject and Market Historical Occupancy, ADR and RevPAR⁽¹⁾

	Competitive Set			Marriott Melville Long Island			Penetration Factor
Year	Occupancy	ADR	RevPAR	Occupancy	ADR	RevPAR	Occupancy	ADR	RevPAR
11/30/2015 TTM	69.8%	$147.23	$102.81	62.8%	$178.08	$111.78	89.9%	121.0%	108.7%
11/30/2014 TTM	68.5%	$146.35	$100.26	64.3%	$178.07	$114.46	93.8%	121.7%	114.2%
11/30/2013 TTM	76.8%	$141.34	$108.60	70.1%	$168.66	$118.31	91.3%	119.3%	108.9%

(1)

Information obtained from a third party hospitality research report dated December 17, 2015. The competitive set includes the following hotels: Holiday Inn Plainview Long Island, UPSKY Long Island Hotel, Hilton Long Island Huntington, Courtyard Republic Airport Long Island Farmingdale and Hilton Garden Inn Melville.

Competitive Property Summary⁽¹⁾

				Demand Segmentation			2014 Performance
Property Name/Location	No. of Rooms	Year Built/ Renovated	Distance from Subject	Commercial	Meeting & Group	Leisure	Occupancy	ADR	RevPAR
Marriott Melville Long Island (Subject) Melville, NY	369	1988/2015	--	50%	25%	25%	63.6%	$177.22	$112.71
Hilton Long Island Melville, NY	304	1988/NAV	2.3 miles	50%	25%	25%	72.1%	$154.62	$111.48
Hilton Garden Inn Melville Plainview, NY	178	2008/NAP	1.5 miles	50%	10%	40%	76.4%	$160.80	$122.85
Marriott Islandia Long Island Islandia, NY	278	1988/NAV	15.0 miles	55%	25%	20%	64.9%	$136.92	$88.86
Hyatt Regency Wind Watch Hauppauge, NY	358	1989/NAV	17.2 miles	40%	30%	30%	68.8%	$120.63	$82.99
Courtyard Republic Airport Long Island Farmingdale, NY	131	2007/NAV	4.2 miles	50%	10%	40%	71.0%	$165.00	$117.15

(1)

Information obtained from the appraisal.

The Borrower. The borrower is Columbia Properties Melville, LLC, a Delaware limited liability company and a single purpose entity with two independent directors. Legal counsel to the borrower delivered a non-consolidation opinion in connection with the origination of the Marriott Melville Long Island Mortgage Loan. Columbia Sussex Corporation and CSC Holdings, LLC are the guarantors of certain nonrecourse carveouts under the Marriott Melville Long Island Mortgage Loan on a joint and several basis.

The Sponsors. The sponsors are Columbia Sussex Corporation (“Columbia Sussex”) and CSC Holdings, LLC, a Kentucky corporation and an Ohio limited liability company, respectively. Founded in 1972, Columbia Sussex has owned and operated hospitality properties for more than 40 years. As of July 2015, Columbia Sussex owned and manageed a total of 39 hospitality assets with over 12,700 rooms, including 30 hotels with over 9,700 rooms operated under Marriott-affiliated brands. Columbia Sussex currently operates properties under the JW Marriott, Marriott, Courtyard by Marriott, Renaissance, Hilton, DoubleTree by Hilton, Curio and Westin flags. Columbia Sussex has prior defaults, foreclosures and deeds in lieu of foreclosure. For additional information regarding the sponsors, see “Description of the Mortgage Pool—Litigation Considerations” and “Description of the Mortgage Pool—Loan Purpose, Default History, Bankruptcy Issues and Other Proceedings” in the Preliminary Prospectus.

Escrows. The loan documents provided for upfront escrows in the amount of $112,214 for real estate taxes, $67,254 for insurance premiums, $240,250 for deferred maintenance and $3,500,000 for the PIP Reserve. The loan documents also provide for monthly escrows in the amount of $106,870 for real estate taxes, $9,150 for insurance premiums, $41,667 for PIP reserves until the completion of PIP work and $87,324 for 2015 FF&E reserves. After 2015, the monthly FF&E reserves will be an amount equal to the greater of (a) one twelfth of 5.0% of gross income and (b) the aggregate amount, if any, required to be reserved under the management agreement and the franchise agreement. Upon the occurrence of a Renovation Reserve Trigger Event (as defined below), all excess cash flow will be deposited into the renovation reserve subaccount to fund any future PIP required under a Replacement Franchise Agreement (see “Lockbox and Cash Management” section).

Lockbox and Cash Management. The Marriott Melville Long Island Mortgage Loan requires the borrower to establish a lender-controlled lockbox account, which is already in place, and to direct all tenants to pay their rents and all credit card companies under merchant agreements to pay receipts directly into such lockbox account. The loan documents also require that all rents (other than checks and cash from hotel patrons) received by the borrower or the property manager be deposited into the lockbox account within two business days of receipt and cash from patrons is to be deposited by property manager if in excess of $50,000. All

MARRIOTT MELVILLE LONG ISLAND

available funds then are swept into a lender controlled cash management account and distributed in accordance with the loan documents. All excess cash flow will be applied as follows (i) to the renovation reserve account after the occurrence and continuance of a Renovation Reserve Trigger Event (as defined below); (ii) to the excess cash flow subaccount following the occurrence and continuance of a Cash Sweep Event (as defined below); and (iii) to the borrower account, if no Cash Sweep Event period or Renovation Reserve Trigger Event is continuing.

A “Cash Sweep Event” will commence upon the occurrence of (i) an event of default; (ii) any bankruptcy action of borrower, guarantor or property manager; (iii) a Cash Sweep DSCR Trigger Event (as defined below); (iv) a Renovation Reserve Trigger Event (as defined below); or (v) a mezzanine loan event of default. A Cash Sweep Event will end, (A) with respect to clause (i) when such event of default has been cured or waived; and with respect to clause (ii), when such bankruptcy petition has been discharged, stayed, or dismissed within 30 days of such filing among other conditions for the borrower or guarantor and within 120 days for the property manager or when the borrower has replaced the property manager with a qualified property manager acceptable to the lender; (B) with respect to clause (iii), when the trailing 12-month amortizing debt service coverage ratio (based on the current amortization schedule) is greater than 1.15x for two consecutive calendar quarters, among other conditions; (C) with respect to clause (iv) upon satisfaction of the following conditions: (a) the franchise agreement has been renewed or replaced with a Replacement Franchise Agreement (as defined below) and (b) the combined balance of the FF&E reserve, renovation reserve and PIP reserve is greater than an amount equal to 125.0% of the cost to fully satisfy, complete and pay for the PIP under the Replacement Franchise Agreement (as defined below), in accordance with an approved PIP budget among other conditions; and (D) with respect to clause (v) upon a cure of the mezzanine loan event of default. A cure of any Cash Sweep Event may occur no more than two times during the term of the Marriott Melville Long Island Mortgage Loan.

A “Cash Sweep DSCR Trigger Event” occurs upon any date the amortizing debt service coverage ratio based on the trailing 12-month period immediately preceding the date of such determination, is less than 1.10x.

A “Renovation Reserve Trigger Event” means (i) any date upon which the lender or the borrower is notified of the election by a franchisor to terminate its respective franchise agreement effective as of a date prior to the scheduled expiration date of such franchise agreement or (ii) the occurrence of a default under the franchise agreement that gives the franchisor the right to terminate the franchise agreement.

A “Replacement Franchise Agreement” collectively means (a) a franchise, trademark and license agreement with a Qualified Franchisor (as defined below) substantially in the same form and substance as the franchise agreement currently in effect, (b) a renewal franchise agreement with the current franchisor in its then current form, or (c) a franchise, trademark and license agreement with a Qualified Franchisor, which franchise, trademark and license agreement shall be in form and substance reasonably acceptable to the lender in each case, among other provisions as further outlined in the loan documents.

A “Qualified Franchisor” means (i) Marriott International, Inc. or (ii) a reputable and experienced franchisor (which may be an affiliate of the borrower), in the reasonable judgment of the lender as further outlined in the loan documents.

Property Management. The Marriott Melville Long Island Property is managed by an affiliate of the borrower.

Assumption. The borrower has the right to transfer the Marriott Melville Long Island Property after December 6, 2016, provided that no event of default has occurred and is continuing and certain other conditions are satisfied including, but not limited to, (i) the lender’s reasonable determination that the proposed transferee and guarantor satisfy the lender’s credit review and underwriting standards, taking into consideration transferee experience, financial strength and general business standing; (ii) execution of a recourse guaranty and an environmental indemnity by an affiliate of the transferee; and (iii) if requested by the lender, rating agency confirmation from DBRS, KBRA and Moody’s that the transfer will not result in a downgrade, withdrawal or qualification of the respective ratings assigned to the Series 2016-C32 Certificates.

Partial Release. Not permitted.

Real Estate Substitution. Not permitted.

Subordinate and Mezzanine Indebtedness. As of November 10, 2015, TH Commercial Mortgage LLC is the holder of a mezzanine loan in the original amount of $10,000,000 (the “Marriott Melville Long Island Mezzanine Loan”) from CP Melville Mezz, LLC, a Delaware limited liability company that directly owns 100.0% of the Marriott Melville Long Island Mortgage Loan borrower. The Marriott Melville Long Island Mezzanine Loan accrues interest at a variable interest rate generating not less than a 13% internal rate of return and requires payments of principal and interest based on a fixed amortization schedule and fully-amortizes in 83 months. The Marriott Melville Long Island Mezzanine Loan matures on November 6, 2025. The rights to the Marriott Melville Long Island Mezzanine Loan lender are further described under “Description of the Mortgage Pool—Additional Indebtedness—Mezzanine Indebtedness” in the Preliminary Prospectus.

Ground Lease. None.

Terrorism Insurance. The loan documents require that the “all risk” insurance policy required to be maintained by the borrower provide coverage for terrorism equal to the full replacement cost of the Marriott Melville Long Island Property, as well as business interruption insurance covering no less than the 18-month period following the occurrence of a casualty event, together with a 12-month extended period of indemnity.

No. 3 – Technology Station

Loan Information				Property Information
Mortgage Loan Seller:	Wells Fargo Bank, National Association			Single Asset/Portfolio:	Single Asset
Credit Assessment (DBRS/KBRA/Moody’s):	NR/NR/NR			Property Type:	Office
Original Principal Balance:	$50,000,000			Specific Property Type:	Suburban
Cut-off Date Principal Balance:	$50,000,000			Location:	Redwood City, CA
% of Initial Pool Balance:	5.2%			Size:	94,737 SF
Loan Purpose:	Refinance			Cut-off Date Principal Balance Per SF:	$527.78
Borrower Name:	500 Arguello, LLC			Year Built/Renovated:	2001/NAP
Sponsors⁽¹⁾:	Various			Title Vesting:	Fee
Mortgage Rate:	4.070%			Property Manager:	Self-managed
Note Date:	November 19, 2015			4^th Most Recent Occupancy (As of):	100.0% (12/31/2011)
Anticipated Repayment Date:	NAP			3^rd Most Recent Occupancy (As of):	100.0% (12/31/2012)
Maturity Date:	December 11, 2025			2^nd Most Recent Occupancy (As of):	100.0% (12/31/2013)
IO Period:	60 months			Most Recent Occupancy (As of):	97.7% (12/31/2014)
Loan Term (Original):	120 months			Current Occupancy (As of)⁽³⁾:	100.0% (12/1/2015)
Seasoning:	2 months
Amortization Term (Original):	360 months			Underwriting and Financial Information:
Loan Amortization Type:	Interest-only, Amortizing Balloon
Interest Accrual Method:	Actual/360			4^thMost Recent NOI (As of):	$5,712,672 (12/31/2012)
Call Protection:	L(26),GRTR 1% or YM(87),O(7)			3^rdMost Recent NOI (As of):	$5,296,536 (12/31/2013)
Lockbox Type:	Springing			2^ndMost Recent NOI (As of):	$5,435,208 (12/31/2014)
Additional Debt:	None			Most Recent NOI (As of):	$5,867,679 (TTM 10/31/2015)
Additional Debt Type:	NAP


				U/W Revenues:	$7,786,467
				U/W Expenses:	$1,760,742
				U/W NOI:	$6,025,725
				U/W NCF:	$5,666,670
				U/W NOI DSCR:	2.09x
Escrows and Reserves⁽²⁾:				U/W NCF DSCR:	1.96x
				U/W NOI Debt Yield:	12.1%
Type:	Initial	Monthly	Cap (If Any)	U/W NCF Debt Yield:	11.3%
Taxes	$84,726	$28,242	NAP	As-Is Appraised Value:	$98,500,000
Insurance	$0	Springing	NAP	As-Is Appraisal Valuation Date:	October 8, 2015
Replacement Reserves	$0	Springing	NAP	Cut-off Date LTV Ratio:	50.8%
TI/LC Reserve	$0	Springing	NAP	LTV Ratio at Maturity or ARD:	46.1%

(1)

See “The Sponsors” section.

(2)

See “Escrows” section.

(3)

See “The Property” section.

The Mortgage Loan. The mortgage loan (the “Technology Station Mortgage Loan”) is evidenced by a single promissory note that is secured by a first mortgage encumbering the fee interest in an office building located in Redwood City, California (the “Technology Station Property”). The Technology Station Mortgage Loan was originated on November 19, 2015 by Wells Fargo Bank, National Association. The Technology Station Mortgage Loan had an original principal balance of $50,000,000, has an outstanding principal balance as of the Cut-off Date of $50,000,000 and accrues interest at an interest rate of 4.070% per annum. The Technology Station Mortgage Loan had an initial term of 120 months, has a remaining term of 118 months as of the Cut-off Date and requires interest-only payments for the first 60 payments following origination and, thereafter, requires payments of principal and interest based on a 30-year amortization schedule. The Technology Station Mortgage Loan matures on December 11, 2025.

Following the lockout period, the borrower has the right to prepay the Technology Station Mortgage Loan in whole, but not in part, on any date before June 11, 2025, provided that the borrower pay the greater of a yield maintenance premium or a prepayment premium equal to 1.0% of the principal amount being prepaid. In addition, the Technology Station Mortgage Loan is prepayable without penalty on or after June 11, 2025.

TECHNOLOGY STATION

Sources and Uses

Sources			Uses
Original loan amount	$50,000,000	100.0%	Loan payoff	$24,339,759	48.7%
			Reserves	84,726	0.2
			Closing costs	773,171	1.5
			Return of equity	24,802,343	49.6
Total Sources	$50,000,000	100.0%	Total Uses	$50,000,000	100.0%

The Property. The Technology Station Property is a five-story, class A office building totaling 94,737 square feet and located in Redwood City, California, approximately 5.4 miles northwest of Stanford University, 6.2 miles northwest of Palo Alto and 26.3 miles southeast of San Francisco. Built in 2001 by the sponsor, the Technology Station Property is situated on a 1.6-acre parcel. The two largest tenants, Fish & Richardson P.C. (“F&R”) and Highfive Technologies (“Highfive”), make up approximately 82.1% of the net rentable area. F&R (48,973 square feet; 51.7% of net rentable area) was founded in 1878, is an intellectual property and litigation law firm, and was recently named the number one patent litigation firm in the United States for the 12^th consecutive year by a national law publication. F&R has eleven offices in the United States and one in Munich, Germany. F&R has been in occupancy since the Technology Station Property was built in 2001, and this location serves as F&R’s only Northern California office. In June 2010, F&R renewed its lease three years prior to its initial lease expiration and extended its lease through December 2020. The second largest tenant, Highfive, occupies three suites totaling 28,778 square feet or 30.4% of net rentable area. Highfive, is a fast growing technology company specializing in cost effective video conferencing hardware and cloud software. Highfive’s flagship product is an all-in-one video hardware device, which delivers easy-to-use, high quality enterprise video conferencing to any size conference room at 1/20th the cost of traditional products. Highfive has raised approximately $45.4 million in funding. In its latest round of Series B funding, Highfive raised $32.0 million from investors including Lightspeed Venture Partners, Salesforce’s Marc Benioff, and Google Ventures among others. Highfive quickly outgrew its original space in Palo Alto and relocated its headquarters to the Technology Station Property in May 2014, originally occupying 9,169 square feet. Highfive expanded by 3,081 square feet in October 2015 and leased an additional 16,528 square feet in December 2015, which it expects to occupy by March 1, 2016. All three leases run through November 2020. As a fast-growing company, Highfive wanted to secure expansion space at a competitive rental rate to allow itself to grow into the space within the next two years. In the meantime, Highfive currently has a letter of intent to sublease a portion of this space to GoFundMe for $81.00 per square foot triple-net; which is a substantial profit on its current rental rate of $52.53 per square foot on a triple-net basis. GoFundMe’s sublease term is expected to commence on March 1, 2016 and expire on August 31, 2017. Annual U/W Base Rent for this sublease space was underwritten to Highfive’s primary lease rate of $52.53 per square foot triple-net. The Technology Station Property contains 63 surface parking spaces and two floors of subterranean parking, which contain 262 parking spaces. The 325 total parking spaces result in a parking ratio of 3.43 spaces per 1,000 square feet of rentable area. As of December 1, 2015 the Technology Station Property was 100.0% leased by four tenants.

The following table presents certain information relating to the tenancy at the Technology Station Property:

Major Tenants

Tenant Name	Credit Rating (Fitch/ Moody’s/ S&P)	Tenant NRSF	% of NRSF	Annual U/W Base Rent PSF	Annual U/W Base Rent	% of Total Annual U/W Base Rent	Lease Expiration Date

Major Tenants
Fish & Richardson P.C.⁽¹⁾	NR/NR/NR	48,973	51.7%	$76.56	$3,749,373	57.4%	12/31/2020⁽²⁾
Highfive Technologies⁽³⁾	NR/NR/NR	28,778⁽⁴⁾	30.4%	$63.75	$1,834,669	28.1%	11/30/2020⁽⁵⁾
Sports Orthopedic Rehabilitation Medicine	NR/NR/NR	10,871	11.5%	$55.80	$606,602	9.3%	9/30/2022⁽⁶⁾
Physiatry Medical Group	NR/NR/NR	6,115	6.5%	$55.80	$341,217	5.2%	9/30/2022⁽⁷⁾
Occupied Collateral Total		94,737	100.0%	$68.95	$6,531,860	100.0%

Vacant Space		0	0.0%

Collateral Total		94,737	100.0%


	(1)	F&R has provided the borrower with a letter of credit (“LOC”) in the amount of $319,781.

(2)

F&R has one, 5-year lease renewal option.

(3)

Highfive was granted abated rent totaling approximately $320,540 in lieu of a tenant improvement allowance for the expansion space, which runs through April 2016.

(4)

Highfive recently executed a lease for the entire second floor (19,609 square feet; 20.7% of net rentable area), is currently in occupancy of 3,081 square feet (3.3% of net rentable area) and is in the process of building out the remaining 16,528 square feet (17.4% of net rentable area) on the second floor. Highfive is expected to take occupancy by March 1, 2016 and has provided the borrower with a LOC in the amount of $1,014,765 in connection with the expansion space.

(5)

Highfive has one, 5-year lease renewal option.

(6)

Sports Orthopedic Rehabilitation Medicine has one, 5-year lease renewal option.

(7)

Physiatry Medical Group has one, 5-year lease renewal option.

TECHNOLOGY STATION

The following table presents certain information relating to the lease rollover schedule at the Technology Station Property:

Lease Expiration Schedule⁽¹⁾

Year Ending December 31,	No. of Leases Expiring	Expiring NRSF	% of Total NRSF	Cumulative Expiring NRSF	Cumulative % of Total NRSF	Annual U/W Base Rent	% of Total Annual U/W Base Rent	Annual U/W Base Rent PSF
MTM	0	0	0.0%	0	0.0%	$0	0.0%	$0.00
2016	0	0	0.0%	0	0.0%	$0	0.0%	$0.00
2017	0	0	0.0%	0	0.0%	$0	0.0%	$0.00
2018	0	0	0.0%	0	0.0%	$0	0.0%	$0.00
2019	0	0	0.0%	0	0.0%	$0	0.0%	$0.00
2020	2	77,751	82.1%	77,751	82.1%	$5,584,041	85.5%	$71.82
2021	0	0	0.0%	77,751	82.1%	$0	0.0%	$0.00
2022	2	16,986	17.9%	94,737	100.0%	$947,819	14.5%	$55.80
2023	0	0	0.0%	94,737	100.0%	$0	0.0%	$0.00
2024	0	0	0.0%	94,737	100.0%	$0	0.0%	$0.00
2025	0	0	0.0%	94,737	100.0%	$0	0.0%	$0.00
2026	0	0	0.0%	94,737	100.0%	$0	0.0%	$0.00
Thereafter	0	0	0.0%	94,737	100.0%	$0	0.0%	$0.00
Vacant	0	0	0.0%	94,737	100.0%	$0	0.0%	$0.00
Total/Weighted Average	4	94,737	100.0%			$6,531,860	100.0%	$68.95

(1)

Information obtained from the underwritten rent roll.

The following table presents historical occupancy percentages at the Technology Station Property:

Historical Occupancy

12/31/2011⁽¹⁾		12/31/2012⁽¹⁾		12/31/2013⁽¹⁾		12/31/2014⁽¹⁾		12/1/2015⁽²⁾
100.0%		100.0%		100.0%		97.7%		100.0%

(1)

Information obtained from the borrower.

(2)

Information obtained from the underwritten rent roll.

Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and the underwritten net cash flow at the Technology Station Property:

Cash Flow Analysis

	2012	2013	2014	TTM 10/31/2015	U/W	% of U/W Effective Gross Income	U/W $ per SF
Base Rent	$5,892,488	$5,366,979	$5,516,409	$5,819,115	$6,531,860	83.9%	$68.95
Grossed Up Vacant Space	0	0	0	0	0	0.0	0.00
Total Reimbursables	1,162,220	1,365,359	1,365,131	1,470,925	1,581,200	20.3	16.69
Other Income	123	0	2,021	3,000	0	0.0	0.00
Less Vacancy & Credit Loss	0	0	0	0	(326,593)⁽¹⁾	(4.2)	(3.45)
Effective Gross Income	$7,054,831	$6,732,338	$6,883,561	$7,293,040	$7,786,467	100.0%	$82.19

Total Operating Expenses	$1,342,159	$1,435,802	$1,448,353	$1,425,361	$1,760,742	22.6%	$18.59

Net Operating Income	$5,712,672	$5,296,536	$5,435,208	$5,867,679	$6,025,725	77.4%	$63.60
TI/LC	0	0	0	0	334,423	4.3	3.53
Capital Expenditures	0	0	0	0	24,632	0.3	0.26
Net Cash Flow	$5,712,672	$5,296,536	$5,435,208	$5,867,679	$5,666,670	72.8%	$59.81

NOI DSCR	1.98x	1.83x	1.88x	2.03x	2.09x
NCF DSCR	1.98x	1.83x	1.88x	2.03x	1.96x
NOI DY	11.4%	10.6%	10.9%	11.7%	12.1%
NCF DY	11.4%	10.6%	10.9%	11.7%	11.3%

(1)

The underwritten economic vacancy is 5.0%. The Technology Station Property is 100.0% leased as of December 1, 2015.

Appraisal. As of the appraisal valuation date of October 8, 2015, the Technology Station Property had an “as-is” appraised value of $98,500,000.

Environmental Matters. According to a Phase I environmental site assessment dated October 20, 2015, there was no evidence of any recognized environmental conditions at the Technology Station Property.

TECHNOLOGY STATION

Market Overview and Competition. The Technology Station Property is located in Redwood City, California, approximately 5.4 miles northwest of Stanford University, 6.2 miles northwest of Palo Alto and 26.3 miles southeast of San Francisco. The San Francisco–San Mateo–Redwood City market has been named one of the top three best performing cities in the country over the past three years by a third party research firm. The market’s wage growth is one of the highest in the country and is being driven by the quality of technology-related jobs. Of the three markets, Redwood City enjoys the highest concentration of technology firms, which account for approximately 77.1% of its office space. Companies that do not want to pay the high rental rates for Class A office in areas like Palo Alto and Mountain View, which average approximately $107.04 per square foot and $95.16 per square foot full service gross, respectively, according to the appraisal, have found Redwood City to be a more affordable alternative, while still offering the same amenities found in Silicon Valley.

The Technology Station Property benefits from its location near major freeways and public transportation. The Technology Station Property is located 0.8 miles west of Highway 101, a north-south route providing access between Santa Clara County to the south and Marin County to the north; 4.1 miles east of Interstate 280, a north-south route providing access between San Jose to the south and San Francisco to the north; and approximately two blocks north of the CalTrain Redwood City Station. The CalTrain commuter rail line is a heavily used mode of transportation serving the San Francisco Bay Area (including Silicon Valley), running as far north as San Francisco and as far south as Gilroy, the southernmost city in Santa Clara County, with 32 station stops along the way. At the Millbrae station stop, which is approximately 13.0 miles north of the Technology Station Property, passengers can transfer from the CalTrain to the Bay Area Rapid Transit system (“BART”), a high-speed rail system with approximately 104 miles of track and stations throughout Alameda, Contra Costa, San Mateo, San Francisco Counties, the San Francisco International Airport and the Oakland International Airport. Additionally, BART is currently constructing an extension that will travel south from Fremont to Santa Clara County. Proximity to transit is an increasingly important attribute for tenants, employees, and investors. For example, in addition to the centralized location and more affordable rental rates of Redwood City compared to Palo Alto, one of the major draws for Highfive to move to the Technology Station Property was due to its proximity to the CalTrain station as it wanted to provide its employees with an easy commute to and from work. Commuting via the CalTrain is more efficient than driving as it only takes passengers departing from the Technology Station Property approximately thirty minutes to travel north to downtown San Francisco or south to San Jose, compared to upwards of an hour to reach these destinations via car due to traffic.

The Technology Station Property also benefits from surrounding retail uses and housing developments. Broadway Street, which is located approximately one block from the Technology Station Property, is a destination in downtown Redwood City for shopping, restaurants, and entertainment. The “On Broadway” retail-cinema development at Broadway and Middlefield Road, four blocks from the Technology Station Property, consists of a 20-screen cinema, retail shops and an underground parking garage, and approximately 1,810 apartment units. According to the appraisal, the estimated 2015 population within a three- and five-mile radius of the Technology Station Property is 129,750 and 265,209, respectively, and the average household income within the same three- and five-mile radii was $133,722 and $147,909, respectively.

According to a third-party market research report, the Technology Station Property is located in the Redwood City submarket of San Mateo South County. San Mateo South County has only experienced one quarter of negative absorption in the past 15 quarters, which speaks to the high demand for quality office space in the area. Redwood City saw the largest growth in absorption because of the completion of the 330,000 square foot Crossing 900 development, which was 100% pre-leased to Box Inc., a cloud-storage technology company that is expected to draw other technology firms. According to a third party research firm, the Redwood City Class A office submarket reported an inventory of 26 office properties totaling approximately 2.6 million square feet with a 4.4% vacancy rate. The appraiser concluded to a market rent for the Technology Station Property of $68.16 per square foot, triple-net.

The following table presents certain information relating to comparable office properties for the Technology Station Property:

Comparable Leases⁽¹⁾

Property Name/Location	Year Built/ Renovated	Stories	Total GLA (SF)	Total Occupancy	Distance from Subject	Tenant Name	Lease Date / Term	Lease Area (SF)	Annual Base Rent PSF	NNN/MG/ FSG
Technology Station (Subject) Redwood City, CA	2001/NAP	5	94,737	100%	--	Highfive	December 2015 / 5 Yrs	28,778	$63.75	NNN
Crossing 900 Redwood City, CA	2015/NAP	7	330,000	100%	0.3 miles	Pebble Technology, Corp.	September 2015 / 3 Yrs	54,066	$61.80	NNN
Marshall Square Redwood City, CA	1998/NAP	3	65,488	100%	0.5 miles	Turn Inc.	November 2015 / 5 Yrs	31,270	$63.00	NNN
401 Warren Street Redwood City, CA	1981/NAP	3	13,931	100%	0.2 miles	EVA Automation Inc.	February 2015 / 5 Yrs	5,775	$60.24	NNN
650 Castro Street Mountain Veiw, CA	1989/NAP	5	111,726	99%	13.6 miles	Pure Storage	April 2015 / 3 Yrs	10,992	$78.00	NNN
Atherton Square Atherton, CA	2009/NAP	2	49,646	90%	2.8 miles	Stanford Hospital & Clinic	November 2012 / 10 Yrs	12,000	$67.20	NNN

(1)

Information obtained from the appraisal. The appraisal did not include a competitive set; the properties shown were provided as rent comparables.

TECHNOLOGY STATION

The Borrower. The borrower is 500 Arguello, LLC, a Delaware limited liability company and single purpose entity with one independent director. Legal counsel to the borrower delivered a non-consolidation opinion in connection with the origination of the Technology Station Mortgage Loan. Edward D. Storm, individually and as trustee of the Edward D. Storm 2001 Revocable Trust; Derek J. Hunter, Jr., individually and as trustee of the Hunter 1988 Revocable Trust are the guarantors of certain nonrecourse carveouts under the Technology Station Mortgage Loan.

The Sponsors. The sponsors are Edward D. Storm, individually and as trustee of the Edward D. Storm 2001 Revocable Trust; and Derek J. Hunter, Jr., individually and as trustee of the Hunter 1988 Revocable Trust. Mr. Storm and Mr. Hunter, the Chairman and President, respectively, of Hunter Properties, Inc., each have 30 years of real estate experience, with a focus in Silicon Valley and the greater San Francisco Bay Area including office, retail, and self-storage properties. Mr. Storm has actively participated in approximately 110 development projects with a total capitalization in excess of $1.0 billion. Mr. Hunter has been involved in the development of over 25 office projects totaling more than 2.0 million square feet with an estimated capitalization of over $1.0 billion.

Escrows. The loan documents provide for upfront reserves in the amount of $84,726 for real estate taxes. The loan documents require monthly deposits of $28,242 for real estate taxes. The loan documents do not require monthly escrows for insurance provided (i) no event of default has occurred and is continuing; (ii) the Technology Station Property is insured under an acceptable blanket insurance policy; (iii) the amortizing debt service coverage ratio for the trailing 12-month period is at least 1.25x; and (iv) the borrower provides the lender with evidence of renewal of the policies and timely proof of payment of the insurance premiums. The loan documents require monthly escrows for replacement reserves of $1,579; however, those escrows are waived provided (i) no event of default has occurred and is continuing; (ii) the amortizing debt service coverage ratio for the trailing 12-month period is at least 1.25x; and (iii) the Technology Station Property is being adequately maintained as confirmed by annual inspections. The loan documents do not require monthly escrows for TI/LCs of $27,329 provided (i) no event of default has occurred and is continuing and (ii) the amortizing debt service coverage ratio is at least 1.25x.

Lockbox and Cash Management. Upon the occurrence of a Cash Trap Event Period (as defined below), the borrower will be required to establish a lender-controlled lockbox account and direct all tenants to deposit all rents directly into such lockbox account. During a Cash Trap Event Period, all excess funds on deposit in the lockbox account are swept to a lender-controlled subaccount on a monthly basis.

A “Cash Trap Event Period” will commence upon the earlier of (i) the occurrence of an event of default; (ii) the amortizing debt service coverage ratio for the trailing 12-month period falling below 1.15x; and (iii) the occurrence of a Major Tenant Trigger Period (as defined below). A Cash Trap Event Period will end, with regard to clause (i), upon the cure of such event of default; with regard to clause (ii), upon the amortizing debt service coverage ratio being equal to or greater than 1.15x for two consecutive calendar quarters; and with regard to clause (iii), upon the occurrence of a Major Tenant Event Cure (as defined below).

A “Major Tenant Trigger Period” will commence upon on the earlier of F&R (i) filing for bankruptcy or a similar insolvency proceeding; (ii) going dark, vacating or otherwise failing to be open for business; (iii) failing to renew or extend its lease on terms and conditions acceptable to the lender, including a term of five years at a rental rate acceptable to lender; or (iv) terminating or canceling its lease (or the lease otherwise failing to be in full force and effect) or giving notice of its intent to do so.

A “Major Tenant Event Cure” will commence with respect to clause (i), upon the bankruptcy or insolvency proceeding being terminated and F&R’s lease being affirmed; with respect to clause (ii), upon F&R (or a satisfactory replacement tenant acceptable to the lender) resuming normal business operations at the Technology Station Property and being open during customary hours for a period of no less than 45 consecutive days; with respect to clause (iii), upon the lender receiving satisfactory evidence that F&R has extended the term of its lease for five years and is paying a rental rate acceptable to the lender; and with respect to clause (iv), upon F&R curing all defaults (including, but not limited to the payment of any fees or other sums due in connection with such default) to the reasonable satisfaction of the lender.

Property Management. The Technology Station Property is managed by an affiliate of the borrower.

Assumption. The borrower has a two-time right to transfer the Technology Station Property provided that certain conditions are satisfied, including (i) no event of default has occurred and is continuing; (ii) the lender has reasonably determined that the proposed transferee and guarantor satisfy the lender’s credit review and underwriting standards, taking into consideration transferee experience, financial strength and general business standing; and (iii) if requested by lender, rating agency confirmation from DBRS, KBRA and Moody’s that such assumption will not result in a downgrade, withdrawal or qualification of the respective ratings assigned to the Series 2016-C32 Certificates.

Partial Release. Not permitted.

Real Estate Substitution. Not permitted.

Subordinate and Mezzanine Indebtedness. None.

Ground Lease. None.

Terrorism Insurance. The loan documents require that the “all risk” insurance policy required to be maintained by the borrower provide coverage for terrorism in an amount equal to the full replacement cost of the Technology Station Property, as well as business interruption insurance covering no less than the 18-month period following the occurrence of a casualty event, together with a six-month extended period of indemnity.

Earthquake Insurance. The loan documents do not require earthquake insurance. The seismic report indicated a probable maximum loss of 12%.

No. 4 – Chicago Industrial Portfolio I

Loan Information					Property Information
Mortgage Loan Seller:		Wells Fargo Bank, National Association			Single Asset/Portfolio:	Portfolio
Credit Assessment (DBRS/KBRA/Moody’s):		NR/NR/NR			Property Type:	Industrial
Original Principal Balance⁽¹⁾:		$44,200,000			Specific Property Type:	Various – See Table
Cut-off Date Principal Balance⁽¹⁾:		$44,200,000			Location:	Various – See Table
% of Initial Pool Balance:		4.6%			Size:	1,052,310 SF
Loan Purpose⁽²⁾:		Acquisition			Cut-off Date Principal Balance Per SF:	$42.00
Borrower Names⁽³⁾:		Various			Year Built/Renovated:	Various – See Table
Sponsors:		George J. Cibula, Jr.; Matthew Lewandowski			Title Vesting:	Fee
Mortgage Rate:		5.210%			Property Manager:	Self-managed
Note Date:		December 23, 2015			4^th Most Recent Occupancy⁽⁵⁾:	NAV
Anticipated Repayment Date:		NAP			3^rd Most Recent Occupancy⁽⁵⁾:	NAV
Maturity Date:		January 11, 2026			2^nd Most Recent Occupancy(As of)⁽⁵⁾:	85.5% (12/31/2013)
IO Period:		24 months			Most Recent Occupancy(As of)⁽⁵⁾:	85.7% (12/31/2014)
Loan Term (Original):		120 months			Current Occupancy (As of)⁽⁵⁾:	89.1% (Various)
Seasoning:		1 month
Amortization Term (Original):		360			Underwriting and Financial Information:
Loan Amortization Type:		Interest-only, Amortizing Balloon
Interest Accrual Method:		Actual/360			4^th Most Recent NOI⁽⁶⁾:	NAV
Call Protection:		L(13),GRTR 1% or YM(103),O(4)			3^rd Most Recent NOI⁽⁶⁾:	NAV
Lockbox Type:		Hard/Upfront Cash Management			2^nd Most Recent NOI (As of)⁽⁶⁾:	$2,666,370 (12/31/2014)
Additional Debt⁽¹⁾:		Yes			Most Recent NOI (As of)⁽⁶⁾:	$3,845,045 (Various)
Additional Debt Type⁽¹⁾:		Mezzanine

					U/W Revenues:	$6,416,686
					U/W Expenses:	$2,459,074
					U/W NOI:	$3,957,612
Escrows and Reserves⁽⁴⁾:					U/W NCF:	$3,640,675
					U/W NOI DSCR⁽¹⁾:	1.36x
Type:	Initial		Monthly	Cap (If Any)	U/W NCF DSCR⁽¹⁾:	1.25x
Taxes	$756,506		$139,208	NAP	U/W NOI Debt Yield⁽¹⁾:	9.0%
Insurance	$0		Springing	NAP	U/W NCF Debt Yield⁽¹⁾:	8.2%
Replacement Reserves	$0		$14,557	NAP	As-Is Appraised Value:	$60,595,000
TI/LC Reserve	$750,000		$30,692	$1,600,000	As-Is Appraisal Valuation Date:	Various
Deferred Maintenance	$235,845		NAP	NAP	Cut-off Date LTV Ratio⁽¹⁾:	72.9%
Environmental Reserve	$50,000		NAP	NAP	LTV Ratio at Maturity or ARD⁽¹⁾:	63.4%

(1)

See “Subordinate and Mezzanine Indebtedness” section. The equity interest in the borrower has been pledged to secure mezzanine indebtedness with an original principal balance of $4,500,000. All statistical information related to the balance per square foot, loan-to-value ratios, debt service coverage ratios and debt yields are based solely on the Chicago Industrial Portfolio I Mortgage Loan. As of the Cut-off Date, the combined UW NCF DSCR, U/W NCF Debt Yield, Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD were 1.06x, 7.5%, 80.4% and 70.9%, respectively.

(2)

See “Sources and Uses” section.

(3)

See “The Borrowers” section.

(4)

See “Escrows” section.

(5)

See “Historical Occupancy” section.

(6)

See “Cash Flow Analysis” section. Historical cash flow information was not available for all of the Chicago Industrial Portfolio I Properties.

The Mortgage Loan. The mortgage loan (the “Chicago Industrial Portfolio I Mortgage Loan”) is evidenced by a single promissory note that is secured by a first mortgage encumbering 18 industrial properties located in Chicago, Illinois and Wisconsin (the “Chicago Industrial Portfolio I Properties”). The Chicago Industrial Portfolio I Mortgage Loan was originated on December 23, 2015 by Wells Fargo Bank, National Association. The Chicago Industrial Portfolio I Mortgage Loan had an original principal balance of $44,200,000, has an outstanding principal balance as of the Cut-off Date of $44,200,000 and accrues interest at an interest rate of 5.210% per annum. The Chicago Industrial Portfolio I Mortgage Loan had an initial term of 120 months, has a remaining term of 119 months as of the Cut-off Date and requires interest-only payments for the first 24 payments of the Chicago Industrial Portfolio I Mortgage Loan. The Chicago Industrial Portfolio I Mortgage Loan matures on January 11, 2026.

Following the lockout period, the borrowers have the right to prepay the Chicago Industrial Portfolio I Mortgage Loan in whole, or in part (see “Partial Release” section), on any date before October 11, 2025, provided that the borrower pay the greater of a yield maintenance premium or a prepayment premium equal to 1.0% of the principal amount being prepaid. In addition, the Chicago Industrial Portfolio I Mortgage Loan is prepayable without penalty on or after October 11, 2025.

CHICAGO INDUSTRIAL PORTFOLIO I

Sources and Uses

Sources			Uses
Original loan amount	$44,200,000	78.6%	Purchase price	$44,000,000	78.3%
Mezzanine loan	4,500,000	8.0	Loan payoff⁽¹⁾	9,489,756	16.9
Sponsor’s new cash contribution	7,509,379	13.4	Reserves	1,792,351	3.2
			Closing costs	927,272	1.6
Total Sources	$56,209,379	100.0%	Total Uses	$56,209,379	100.0%

(1)

Four of the Chicago Industrial Portfolio I Properties (27.3% of the Cut-off Date Balance) are being refinanced, and the remaining 14 Chicago Industrial Portfolio I Properties (72.7% of the Cut-off Date Balance) are being acquired.

The Properties. The Chicago Industrial Portfolio I Properties comprise 18 industrial properties totaling 1,052,310 square feet and are located throughout the Chicago, Illinois metropolitan statistical area. Built between 1966 and 2007, the Chicago Industrial Portfolio I Properties range in size from 15,185 square feet to 123,386 square feet and feature clear heights ranging from 16 feet to 30 feet, with an average of 21 feet. Eight of the Chicago Industrial Portfolio I Properties (34.6% of NRA) are 100% occupied by single tenants; while the ten remaining Chicago Industrial Portfolio I Properties (65.4% of NRA) are multi-tenanted and feature two to eight tenant spaces. The Chicago Industrial Portfolio I Properties contain tenants from a variety of businesses and services including moving & storage, transportation, multimedia and industrial process engineering. As of dates ranging from April 1, 2015 to February 1, 2016, the Chicago Industrial Portfolio I Properties are 89.1% occupied by 40 tenants.

The following table presents certain information relating to the Chicago Industrial Portfolio I Properties:

Property Name – Location	Specific Property Type	Allocated Cut-off Date Principal Balance	% of Portfolio Cut-off Date Principal Balance	Occupancy	Year Built/ Renovated	Net Rentable Area (SF)	Appraised Value	Allocated LTV
3211 Oak Grove Avenue - Waukegan, IL	Warehouse	$4,668,372	10.6%	49.5%	2007/NAP	112,810	$6,400,000	72.9%
8100 South 77th Avenue - Bridgeview, IL	Warehouse	$4,194,241	9.5%	100.0%	1966/2014	115,000	$5,750,000	72.9%
2701 South Western Avenue - Chicago, IL	Flex	$4,121,297	9.3%	100.0%	1968/NAP	123,386	$5,650,000	72.9%
1560 Frontenac Road - Naperville, IL	Warehouse	$3,647,166	8.3%	100.0%	1988/NAP	85,608	$5,000,000	72.9%
2785 Algonquin Road - Rolling Meadows, IL	Flex	$3,406,453	7.7%	100.0%	1967/NAP	41,000	$4,670,000	72.9%
951 Corporate Grove Drive - Buffalo Grove, IL	Flex	$3,245,977	7.3%	50.0%	1986/NAP	72,600	$4,450,000	72.9%
1225-1229 Lakeside Drive - Romeoville, IL	Flex	$2,844,789	6.4%	100.0%	2001/NAP	62,305	$3,900,000	72.9%
733-747 Kimberly Drive - Carol Stream, IL	Warehouse	$2,523,839	5.7%	88.9%	1991/NAP	74,408	$3,460,000	72.9%
12500 Lombard Lane - Alsip, IL	Warehouse	$2,334,186	5.3%	100.0%	1979/NAP	86,200	$3,200,000	72.9%
2500-2518 Wisconsin Avenue - Downers Grove, IL	Flex	$2,261,243	5.1%	92.0%	1976/NAP	46,000	$3,100,000	72.9%
2460-2478 Wisconsin Avenue - Downers Grove, IL	Flex	$2,188,299	5.0%	80.4%	1976/NAP	46,000	$3,000,000	72.9%
2095-2105 Hammond Drive - Schaumburg, IL	Flex	$1,954,881	4.4%	100.0%	1978/NAP	31,931	$2,680,000	72.9%
877 North Larch Avenue - Elmhurst, IL	Flex	$1,838,171	4.2%	100.0%	1987/NAP	37,540	$2,520,000	72.9%
2011 Swanson Court - Gurnee, IL	Warehouse	$1,568,281	3.5%	100.0%	1979/1998	44,104	$2,150,000	72.9%
3705 Stern Avenue - Saint Charles, IL	Flex	$970,146	2.2%	100.0%	1989/NAP	20,792	$1,330,000	72.9%
5727 95th Avenue - Kenosha, WI	Warehouse	$930,027	2.1%	100.0%	1999/NAP	20,000	$1,275,000	72.9%
420 West Wrightwood Avenue - Elmhurst, IL	Flex	$882,614	2.0%	100.0%	1969/NAP	17,441	$1,210,000	72.9%
1463 Lunt Avenue - Elk Grove Village, IL	Flex	$620,018	1.4%	100.0%	1976/NAP	15,185	$850,000	72.9%
Total/Weighted Average		$44,200,000	100.0%	89.1%		1,052,310	$60,595,000	72.9%

CHICAGO INDUSTRIAL PORTFOLIO I

The following table presents certain information relating to the tenancy at the Chicago Industrial Portfolio I Properties:

Major Tenants

Tenant Name	Property Name – Location	Credit Rating (Fitch/ Moody’s/ S&P)	Tenant NRSF	% of NRSF	Annual U/W Base Rent PSF⁽¹⁾	Annual U/W Base Rent⁽¹⁾	% of Total Annual U/W Base Rent	Lease Expiration Date

Major Tenants
Pactiv, LLC	8100 South 77th Avenue - Bridgeview, IL	NR/NR/NR	115,000	10.9%	$4.65	$534,766	10.5%	4/30/2024
Service King Paint & Body, LLC	2785 Algonquin Road - Rolling Meadows, IL	NR/NR/NR	41,000	3.9%	$9.96	$408,155	8.0%	7/31/2018
PPS Business Corporation	1560 Frontenac Road - Naperville, IL	NR/NR/NR	85,608	8.1%	$3.96	$338,879	6.7%	11/30/2017
Fischer Paper Products, Inc.	3211 Oak Grove Avenue - Waukegan, IL	NR/NR/NR	55,838	5.3%	$4.12	$230,053	4.5%	6/30/2017
Anderson Brothers	2701 South Western Avenue - Chicago, IL	NR/NR/NR	50,474	4.8%	$4.24	$214,101	4.2%	4/18/2023
GC Dies, LLC	877 North Larch Avenue - Elmhurst, IL	NR/NR/NR	37,540	3.6%	$5.44	$204,368	4.0%	11/30/2020
Nandorf	12500 Lombard Lane - Alsip, IL	NR/NR/NR	40,867	3.9%	$4.84	$197,796	3.9%	1/31/2019⁽²⁾
RAM Racing, Inc.	951 Corporate Grove Drive - Buffalo Grove, IL	NR/NR/NR	36,300	3.4%	$5.27	$191,302	3.8%	11/30/2019
MV Public Transportation	12500 Lombard Lane - Alsip, IL	NR/NR/NR	45,333	4.3%	$3.76	$170,452	3.4%	8/31/2019
Moody Bible Institute	2701 South Western Avenue - Chicago, IL	NR/NR/NR	36,956	3.5%	$3.88	$143,420	2.8%	10/31/2023
Total Major Tenants			544,916	51.8%	$4.83	$2,633,292	51.9%

Non-Major Tenants			393,194	37.4%	$6.21	$2,441,956	48.1%

Occupied Collateral Total			938,110	89.1%	$5.41	$5,075,249	100.0%

Vacant Space			114,200	10.9%

Collateral Total			1,052,310	100.0%

(1)

Annual U/W Base Rent PSF and Annual U/W Base Rent include contractual rent steps through December 2016 totaling $36,709.

(2)

Nandorf has a one-time right to terminate its lease on January 31, 2017 with 12 month’ notice and payment of a termination fee of $58,000.

The following table presents certain information relating to the lease rollover schedule at the Chicago Industrial Portfolio I Properties:

Lease Expiration Schedule⁽¹⁾⁽²⁾

Year Ending December 31,	No. of Leases Expiring	Expiring NRSF	% of Total NRSF	Cumulative Expiring NRSF	Cumulative % of Total NRSF	Annual U/W Base Rent	% of Total Annual U/W Base Rent	Annual U/W Base Rent PSF⁽³⁾
MTM	2	25,200	2.4%	25,200	2.4%	$190,158	3.7%	$7.55
2016	7	57,641	5.5%	82,841	7.9%	$386,156	7.6%	$6.70
2017	7	219,116	20.8%	301,957	28.7%	$1,094,391	21.6%	$4.99
2018	6	93,310	8.9%	395,267	37.6%	$756,253	14.9%	$8.10
2019	6	159,079	15.1%	554,346	52.7%	$810,823	16.0%	$5.10
2020	6	121,922	11.6%	676,268	64.3%	$670,175	13.2%	$5.50
2021	1	15,308	1.5%	691,576	65.7%	$78,071	1.5%	$5.10
2022	2	44,104	4.2%	735,680	69.9%	$196,935	3.9%	$4.47
2023	2	87,430	8.3%	823,110	78.2%	$357,521	7.0%	$4.09
2024	1	115,000	10.9%	938,110	89.1%	$534,766	10.5%	$4.65
2025	0	0	0.0%	938,110	89.1%	$0	0.0%	$0.00
2026	0	0	0.0%	938,110	89.1%	$0	0.0%	$0.00
Thereafter	0	0	0.0%	938,110	89.1%	$0	0.0%	$0.00
Vacant	0	114,200	10.9%	1,052,310	100.0%	$0	0.0%	$0.00
Total/Weighted Average	40	1,052,310	100.0%			$5,075,249	100.0%	$5.41

(1)

Information obtained from the underwritten rent roll.

(2)

Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease and that are not considered in the Lease Expiration Table.

(3)

Weighted Average Annual U/W Base Rent PSF excludes vacant space.

CHICAGO INDUSTRIAL PORTFOLIO I

The following table presents historical occupancy percentages at the Chicago Industrial Portfolio I Properties:

Historical Occupancy

12/31/2011⁽¹⁾		12/31/2012⁽¹⁾		12/31/2013⁽¹⁾		12/31/2014⁽¹⁾		Various⁽²⁾
NAV		NAV		85.5%		85.7%		89.1%

(1)	Information obtained from the borrower.

(2)	Information obtained from the underwritten rent roll. Occupancy shown is as of dates ranging from April 1, 2015 to February 1, 2016.

Cash Flow Analysis

	2014⁽¹⁾⁽²⁾	Various⁽¹⁾⁽³⁾	U/W⁽¹⁾	% of U/W Effective Gross Income	U/W $ per SF
Base Rent	$4,371,981	$4,886,241	$5,075,249⁽⁴⁾	79.1%	$4.82
Grossed Up Vacant Space	0	0	598,395	9.3	0.57
Total Reimbursables	960,536	1,344,354	1,386,245	21.6	1.32
Other Income	44,714	376,551	0	0.0	0.00
Less Vacancy & Free Rent	(116,745)	(90,072)	(643,202)⁽⁵⁾	(10.0)	(0.61)
Effective Gross Income	$5,260,486	$6,517,074	$6,416,686	100.0%	$6.10

Total Operating Expenses	$2,594,116	$2,672,029	$2,459,074	38.3%	$2.34

Net Operating Income	$2,666,370	$3,845,045	$3,957,612	61.7%	$3.76
TI/LC	0	0	154,179	2.4	0.15
Capital Expenditures	0	0	162,758	2.5	0.15
Net Cash Flow	$2,666,370	$3,845,045	$3,640,675	56.7%	$3.46

NOI DSCR	0.91x	1.32x	1.36x
NCF DSCR	0.91x	1.32x	1.25x
NOI DY	6.0%	8.7%	9.0%
NCF DY	6.0%	8.7%	8.2%

(1)	The increase in Net Operating Income from 2014 to underwriting was due to new leasing activity and contractual rent increases at the Chicago Industrial Portfolio I Properties.

(2)	Historical cash flows prior to 2014 were not provided for all of the Chicago Industrial Portfolio I Properties.

(3)	The most recent financials represent the trailing 12-month period ending October 31, 2015 for four of the Chicago Industrial Portfolio I Properties and the annualized ten-month year-to-date period through October 31, 2015 for 14 of the Chicago Industrial Portfolio I Properties.

(4)	U/W Base Rent includes contractual rent steps through December 2016 totaling $36,709.

(5)	The underwritten economic vacancy is 11.3%. The Chicago Industrial Portfolio I Properties are 89.1% occupied as of dates ranging from April 1, 2015 to February 1, 2016.

Appraisal. As of the appraisal valuation dates ranging from November 12, 2015 to November 18, 2015, the Chicago Industrial Portfolio I Properties had an “as-is” appraised value of $60,745,000.

Environmental Matters. According to Phase I environmental site assessments dated from November 10, 2015 to November 19, 2015, there was no evidence of any recognized environmental conditions (“RECs”) at any of the Chicago Industrial Portfolio I Properties. However, there were potentially sensitive historical activities identified at 12500 Lombard Lane and 2785 Algonquin Road. At the 12500 Lombard Lane property the Phase I environmental consultant identified four former underground storage tanks that were installed in 1979 and removed in 1989. The removal log reported no visual evidence of a release; however, no sampling activities were performed. The Phase I environmental consultant also identified potentially sensitive activities in connection with two triple oil/water separator units at the 2785 Algonquin Road property.

Although these potentially sensitive activities are not classified as RECs and Phase II environmental site assessments were not recommended, the lender obtained a $2.0 million environmental insurance policy from Zurich American Insurance Company with a 10 year term, 3 year tail and a $50,000 deductible, for which the lender reserved upfront. See “Description of the Mortgage Pool — Environmental Considerations” in the Preliminary Prospectus.

Market Overview and Competition. The Chicago Industrial Portfolio I Properties are located within the Chicago Industrial market, which has experienced a steady decline in vacancy from 10.0% in 2009 to 4.6% as of the third quarter of 2015. Additionally, the Chicago Industrial market has experienced positive absorption over the same time period. The Chicago Industrial market is divided into 19 submarkets, and the Chicago Industrial Portfolio I Properties are located within 11 of these submarkets. According to the appraisal, the submarket vacancy rates ranged from 1.6% to 13.9%, with an average of 4.8%. The 13.9% submarket vacancy rate is an outlier as 7.9% is the next highest vacancy rate. Further, the appraiser concluded to market rents ranging from $3.25 per square foot to $10.00 per square foot, with an average of $5.31 per square foot.

CHICAGO INDUSTRIAL PORTFOLIO I

The Borrowers. The borrower structure is comprised of one independent director and 18 single purpose entities, each a Delaware limited liability company. Legal counsel to the borrowers delivered a non-consolidation opinion in connection with the origination of the Chicago Industrial Portfolio I Mortgage Loan. George J. Cibula, Jr. and Matthew Lewandowski are the guarantors of certain nonrecourse carveouts under the Chicago Industrial Portfolio I Mortgage Loan.

The Sponsors. The sponsors are George J. Cibula, Jr. and Matthew Lewandowski. Mr. Cibula has been involved in the industrial real estate market for over 40 years as a broker, investor, and developer. Mr. Cibula is a managing partner in over 60 industrial properties in Illinois, Indiana, and Wisconsin, comprising approximately 4.5 million square feet with over 200 tenants. In 1975 Mr. Cibula founded Darwin Realty & Development Corporation (“Darwin Realty”), a privately-held real estate brokerage, asset management, investment and development firm based in suburban Chicago, Illinois. Darwin Realty has a focus on industrial properties in the Midwest, with a specific focus on Chicago. Mr. Lewandowski is a Vice President of Darwin Realty. During his career, Mr. Lewandowski has participated in over $500 million of real estate transactions.

Escrows. The loan documents provide for upfront reserves in the amount of $756,506 for real estate taxes; $750,000 for tenant improvements and leasing commissions (“TI/LC”); $235,845 for deferred maintenance; and $50,000 for the environmental insurance deductible. Additionally, the loan documents provide for ongoing monthly escrows in the amount of $139,208 for real estate taxes, $14,557 for replacement reserves, and $30,692 for TI/LC (subject to a cap of $1,600,000).

The loan documents do not require monthly escrows for real estate taxes with respect to the 877 North Larch Avenue property provided the following conditions are met: (i) no event of default has occurred and is continuing; (ii) the real estate taxes are paid current; and (iii) the borrower has provided the lender with timely proof of payment. The loan documents do not require monthly escrows for insurance provided (i) no event of default has occurred and is continuing; (ii) the Chicago Industrial Portfolio I Properties is insured under an acceptable blanket insurance policy and (iii) the borrower provides the lender with evidence of renewal of the policies and timely proof of payment of the insurance premiums.

Lockbox and Cash Management. The Chicago Industrial Portfolio I Mortgage Loan requires a lender-controlled lockbox account, which is already in place, and that the borrower and property manager direct all tenants to pay directly into such lockbox account. The loan documents also require that all rents received by the borrower or property manager be deposited into the lockbox account within one business day of receipt. Prior to the occurrence of a Cash Trap Event Period (as defined below), all excess funds on deposit in the lockbox account are disbursed to the borrower. During a Cash Trap Event Period, all funds are swept to a lender-controlled cash management account.

A “Cash Trap Event Period” will commence upon the earlier of (i) the occurrence of an event of default or (ii) the amortizing debt service coverage ratio for the trailing 12-month period being less than 1.10x at the end of any calendar month. A Cash Trap Event Period will expire, with regard to clause (i), upon the cure of such event of default and with regard to clause (ii), upon the amortizing debt service coverage ratio being equal to or greater than 1.20x for two consecutive calendar quarters.

Property Management. The Chicago Industrial Portfolio I Properties are managed by an affiliate of the borrower.

Assumption. The borrower has a two-time right to transfer the Chicago Industrial Portfolio I Properties, provided that certain conditions are satisfied, including (i) no event of default has occurred and is continuing; (ii) the transferee satisfies certain specified criteria including value of real estate owned or under management and experience, or the lender has reasonably determined that the proposed transferee and guarantor satisfy the lender’s credit review and underwriting standards, taking into consideration transferee experience, financial strength and general business standing; and (iii) the lender has received confirmation from DBRS, KBRA and Moody’s that such assumption will not result in a downgrade, withdrawal or qualification of the respective ratings assigned to the Series 2016-C32 Certificates.

Partial Release. Following the lockout period, the borrower is permitted to partially release any of the Chicago Industrial Portfolio I Properties, subject to certain conditions including (i) no event of default has occurred and is continuing; (ii) the principal balance is reduced by the greater of (a) 115% of the released property’s allocated loan amount or (b) 100% of the net proceeds of the sale of the released property, but no more than 125% of the released property’s allocated loan amount; (iii) the principal balance is reduced by an amount that would result in the net cash flow debt yield of the remaining Chicago Industrial Portfolio I Properties following the release being no less than the greater of (a) 8.0% and (b) the net cash flow debt yield of the Chicago Industrial Portfolio I Properties immediately prior to the release; (iv) the principal balance is reduced by an amount that would result in the amortizing debt service coverage ratio of the remaining Chicago Industrial Portfolio I Properties following the release being no less than the greater of (a) 1.25x and (b) the amortizing debt service coverage ratio of the Chicago Industrial Portfolio I Properties immediately prior to the release; (v) the principal balance is reduced by an amount that would result in a loan-to-value ratio of the remaining Chicago Industrial Portfolio I Properties following the release being no more than the lesser (a) 70.0% and (b) the loan-to-value ratio of the Chicago Industrial Portfolio I Properties immediately prior to the release; (vi) rating agency confirmation from DBRS, KBRA and Moody’s that the transfer will not result in a downgrade, withdrawal or qualification of the respective ratings assigned to the Series 2016-C32 Certificates; and (vii) the lender receives a legal opinion that the release satisfies REMIC requirements.

Free Release. The borrower is permitted to obtain the release of an unimproved parcel at the 8100 South 77th Avenue property (the “Bridgeview Release Parcel”), subject to the satisfaction of certain conditions contained in the loan agreement, including but not limited to (i) no event of default has occurred and is continuing; (ii) release will not impact the value of the remaining property; (iii) release conforms to REMIC requirements (iv) evidence that the remaining 8100 South 77th Avenue property will be in compliance with all applicable legal and zoning requirements; and (v) the loan to value ratio for the remaining 8100 South 77th Avenue property is in compliance with all REMIC requirements. As of the appraisal valuation date of November 17, 2015, the excess land parcel had an “as-is” appraised value of $1,200,000; however, this was excluded from the “as-is” appraised values of the 8100 South 77th Avenue property and the Chicago Industrial Portfolio I Properties.

CHICAGO INDUSTRIAL PORTFOLIO I

Real Estate Substitution. Not permitted.

Subordinate and Mezzanine Indebtedness. MSC–DRP HoldCo, LLC, a Delaware limited liability company (the “Chicago Industrial Portfolio I Mezzanine Lender”) has originated a $4,500,000 mezzanine loan (the “Chicago Industrial Portfolio I Mezzanine Loan”) to Welbic Mezz Manager IV LLC, a Delaware limited liability company (the “Chicago Industrial Portfolio I Mezzanine Borrower”). MSC-DRP HoldCo, LLC is owned by Morrison Street Debt Opportunities Fund, L.P., which is managed by Morrison Street Capital, LLC. The Chicago Industrial Portfolio I Mezzanine Loan is subject to an intercreditor agreement between lender and the Chicago Industrial Portfolio I Mezzanine Lender. The Chicago Industrial Portfolio I Mezzanine Loan had an initial term of 120 months and has a remaining term as of the Cut-off Date of 119 months. The Chicago Industrial Portfolio I Mezzanine Loan accrues interest at an interest rate of 11.000% per annum and requires interest-only payments through the term of the Chicago Industrial Portfolio I Mezzanine Loan.

Ground Lease. None.

Terrorism Insurance. The loan documents require that the “all risk” insurance policy required to be maintained by the borrower provide coverage for terrorism in an amount equal to the full replacement cost of the Chicago Industrial Portfolio I Properties. The loan documents also require business interruption insurance covering no less than the 18-month period following the occurrence of a casualty event, together with a six-month period of indemnity.

No. 5 – Preferred Freezer – Newark

Loan Information					Property Information
Mortgage Loan Seller:		Wells Fargo Bank, National Association			Single Asset/Portfolio:	Single Asset
Credit Assessment (DBRS/KBRA/Moody’s):		NR/NR/NR			Property Type:	Industrial
Original Principal Balance:		$36,200,000			Specific Property Type:	Cold Storage Facility
Cut-off Date Principal Balance:		$36,200,000			Location:	Newark, NJ
% of Initial Pool Balance:		3.8%			Size:	197,336 SF
Loan Purpose:		Refinance			Cut-off Date Principal Balance Per SF:	$183.44
Borrower Names⁽¹⁾:		Various			Year Built/Renovated:	2006/NAP
Sponsor:		Sherwin Jarol			Title Vesting:	Fee
Mortgage Rate:		4.720%			Property Manager:	Self-managed
Note Date:		December 1, 2015			4^th Most Recent Occupancy (As of):	100.0% (12/31/2012)
Anticipated Repayment Date:		NAP			3^rd Most Recent Occupancy (As of):	100.0% (12/31/2013)
Maturity Date:		December 11, 2025			2^nd Most Recent Occupancy (As of):	100.0% (12/31/2014)
IO Period:		120 months			Most Recent Occupancy (As of):	100.0% (12/31/2015)
Loan Term (Original):		120 months			Current Occupancy (As of):	100.0% (2/1/2016)
Seasoning:		2 months
Amortization Term (Original):		NAP			Underwriting and Financial Information:
Loan Amortization Type:		Interest-only, Balloon
Interest Accrual Method:		Actual/360			4^th Most Recent NOI (As of):	$3,564,000 (12/31/2011)
Call Protection:		L(26),D(90),O(4)			3^rd Most Recent NOI (As of):	$3,564,000 (12/31/2012)
Lockbox Type:		Hard/Upfront Cash Management			2^nd Most Recent NOI (As of):	$3,564,000 (12/31/2013)
Additional Debt:		None			Most Recent NOI (As of):	$3,564,000 (12/31/2014)
Additional Debt Type:		NAP
					U/W Revenues:	$5,019,645
					U/W Expenses:	$1,345,883
					U/W NOI:	$3,673,762
					U/W NCF:	$3,462,057
					U/W NOI DSCR:	2.11x
Escrows and Reserves⁽²⁾:					U/W NCF DSCR:	1.99x
					U/W NOI Debt Yield:	10.1%
Type:	Initial		Monthly	Cap (If Any)	U/W NCF Debt Yield:	9.6%
Taxes	$0		Springing	NAP	As-Is Appraised Value:	$59,900,000
Insurance	$0		Springing	NAP	As-Is Appraisal Valuation Date:	October 1, 2015
Replacement Reserves	$0		Springing	NAP	Cut-off Date LTV Ratio:	60.4%
TI/LC Reserve	$0		$0	NAP	LTV Ratio at Maturity or ARD:	60.4%

(1)

See “The Borrowers” section.

(2)

See “Escrows” section.

The Mortgage Loan. The mortgage loan (the “Preferred Freezer – Newark Mortgage Loan”) is evidenced by a single promissory note that is secured by a first mortgage encumbering a cold storage facility located in Newark, New Jersey (the “Preferred Freezer – Newark Property”). The Preferred Freezer – Newark Mortgage Loan was originated on December 1, 2015 by Wells Fargo Bank, National Association. The Preferred Freezer – Newark Mortgage Loan had an original principal balance of $36,200,000, has an outstanding principal balance as of the Cut-off Date of $36,200,000 and accrues interest at an interest rate of 4.720% per annum. The Preferred Freezer – Newark Mortgage Loan had an initial term of 120 months, has a remaining term of 118 months as of the Cut-off Date and requires interest-only payments for the term of the Preferred Freezer – Newark Mortgage Loan. The Preferred Freezer – Newark Mortgage Loan matures on December 11, 2025.

Following the lockout period, the borrower has the right to defease the Preferred Freezer – Newark Mortgage Loan in whole, but not in part, on any date before September 11, 2025. In addition, the Preferred Freezer – Newark Mortgage Loan is prepayable without penalty on or after September 11, 2025.

PREFERRED FREEZER - NEWARK

Sources and Uses

Sources			Uses
Original loan amount	$36,200,000	100.0%	Loan payoff⁽¹⁾	$34,892,546	96.4%
			Closing costs	460,435	1.3
			Return of equity	847,019	2.3
Total Sources	$36,200,000	100.0%	Total Uses	$36,200,000	100.0%

(1)

The Preferred Freezer –Newark Property was previously securitized in the JPMCC 2006-CB15 transaction.

The Property. The Preferred Freezer - Newark Property is a one-story, refrigerated/freezer warehouse comprising 197,336 square feet located in Newark, New Jersey that is 100.0% occupied by Preferred Freezer Services (“Preferred Freezer”). Built in 2006, the Preferred Freezer – Newark Property is comprised of approximately 142,889 square feet of freezer space, 32,235 square feet of refrigerated dock area, 17,712 square feet of office space and 4,500 square feet of mechanical area. The Preferred Freezer – Newark Property features 33 feet of clear height in the dock area, 59 feet of clear height in the freezer area and 24-dock-high loading doors. The Preferred Freezer – Newark Property has been 100.0% occupied by Preferred Freezer since 2006. Founded in 1989, Preferred Freezer operates 35 full service refrigerated warehouse facilities located across the United States totaling in excess of 200.0 million cubic feet, ranking the fourth largest of North American Refrigerated Warehouse Companies in the United States as of April 2015, according to the International Association of Refrigerated Warehouses. Preferred Freezer’s headquarters in located in Chatham, New Jersey and has more than 1,300 employees with approximately $200.0 million in sales and has expanded internationally with facilities in China and Vietnam. The Preferred Freezer – Newark Property features 115 surface parking spaces, resulting in a parking ratio of 0.6 spaces per 1,000 square feet of rentable area. As of February 1, 2016, the Preferred Freezer – Newark Property is 100.0% occupied.

The following table presents certain information relating to the tenancy at the Preferred Freezer - Newark Property:

Major Tenant

Tenant Name	Credit Rating (Fitch/ Moody’s/ S&P)	Tenant NRSF	% of NRSF	Annual U/W Base Rent PSF	Annual U/W Base Rent	% of Total Annual U/W Base Rent	Lease Expiration Date

Major Tenant
Preferred Freezer	NR/NR/NR	197,336	100.0%	$19.51⁽¹⁾	$3,849,120⁽¹⁾	100.0%	2/28/2031⁽²⁾
Occupied Collateral Total		197,336	100.0%	$19.51	$3,849,120	100.0%

Vacant Space		0	0.0%

Collateral Total		197,336	100.0%

(1)	Annual U/W Base Rent PSF and Annual U/W Base Rent represents Preferred Freezer’s contractual rent step that will occur in March 2016; Preferred Freezer’s current rent is $3,564,000 ($18.06 per square foot).

(2)	Preferred Freezer has four, five-year lease renewal options.

PREFERRED FREEZER - NEWARK

The following table presents certain information relating to the lease rollover schedule at the Preferred Freezer - Newark Property:

Lease Expiration Schedule⁽¹⁾

Year Ending December 31,	No. of Leases Expiring	Expiring NRSF	% of Total NRSF	Cumulative Expiring NRSF	Cumulative % of Total NRSF	Annual U/W Base Rent	% of Total Annual U/W Base Rent	Annual U/W Base Rent PSF
MTM	0	0	0.0%	0	0.0%	$0	0.0%	$0.00
2016	0	0	0.0%	0	0.0%	$0	0.0%	$0.00
2017	0	0	0.0%	0	0.0%	$0	0.0%	$0.00
2018	0	0	0.0%	0	0.0%	$0	0.0%	$0.00
2019	0	0	0.0%	0	0.0%	$0	0.0%	$0.00
2020	0	0	0.0%	0	0.0%	$0	0.0%	$0.00
2021	0	0	0.0%	0	0.0%	$0	0.0%	$0.00
2022	0	0	0.0%	0	0.0%	$0	0.0%	$0.00
2023	0	0	0.0%	0	0.0%	$0	0.0%	$0.00
2024	0	0	0.0%	0	0.0%	$0	0.0%	$0.00
2025	0	0	0.0%	0	0.0%	$0	0.0%	$0.00
2026	0	0	0.0%	0	0.0%	$0	0.0%	$0.00
Thereafter	1	197,336	100.0%	197,336	100.0%	$3,849,120	100.0%	$19.51
Vacant	0	0	0.0%	197,336	100.0%	$0	0.0%	$0.00
Total/Weighted Average	1	197,336	100.0%			$3,849,120	100.0%	$19.51

(1)

Information obtained from the underwritten rent roll.

The following table presents historical occupancy percentages at the Preferred Freezer - Newark Property:

Historical Occupancy

12/31/2012⁽¹⁾

12/31/2013⁽¹⁾

12/31/2014⁽¹⁾

12/31/2015⁽¹⁾

2/1/2016⁽²⁾

100.0%

(1)	Information obtained from the Preferred Freezer lease.

(2)	Information obtained from the underwritten rent roll.

PREFERRED FREEZER - NEWARK

Cash Flow Analysis

	2011	2012	2013	2014	U/W	% of U/W Effective Gross Income	U/W $ per SF
Base Rent	$3,564,000	$3,564,000	$3,564,000	$3,564,000	$3,849,120	76.7%	$19.51
Grossed Up Vacant Space	0	0	0	0	0	0.0	0.00
Total Reimbursables	0	0	0	0	1,362,981	27.2	6.91
Other Income	0	0	0	0	0	0.0	0.00
Less Vacancy & Credit Loss	0	0	0	0	(192,456)⁽¹⁾	(3.8)	(0.98)
Effective Gross Income	$3,564,000	$3,564,000	$3,564,000	$3,564,000	$5,019,645	100.0%	$25.44

Total Operating Expenses	$0	$0	$0	$0	$1,345,883	26.8%	$6.82

Net Operating Income	$3,564,000	$3,564,000	$3,564,000	$3,564,000	$3,673,762	73.2%	$18.62
TI/LC	0	0	0	0	122,903	2.4	0.62
Capital Expenditures	0	0	0	0	88,801	1.8	0.45
Net Cash Flow	$3,564,000	$3,564,000	$3,564,000	$3,564,000	$3,462,057	69.0%	$17.54

NOI DSCR	2.05x	2.05x	2.05x	2.05x	2.11x
NCF DSCR	2.05x	2.05x	2.05x	2.05x	1.99x
NOI DY	9.8%	9.8%	9.8%	9.8%	10.1%
NCF DY	9.8%	9.8%	9.8%	9.8%	9.6%

(1)

The underwritten economic vacancy is 5.0%. The Preferred Freezer - Newark Property is 100.0% physically occupied as of February 1, 2016.

Appraisal. As of the appraisal valuation date of October 1, 2015, the Preferred Freezer - Newark Property had an “as-is” appraised value of $59,900,000.

Environmental Matters. According to a Phase I environmental site assessment dated October 6, 2015, the historical activities prior to construction of the Preferred Freezer - Newark Property represent a controlled recognized environmental condition. From 1930 to 1990, the Preferred Freezer – Newark Property and adjacent properties were historically developed with a gas and drum manufacturing factory that was primarily operated by Linde Gases which impacted the soil. The site was subsequently used as a storage lot until redeveloped in 2005 with the existing Preferred Freezer – Newark Property. The Preferred Freezer – Newark Property obtained a Deed Notice with Engineering Controls Soil Permit in August 2014 which requires no further action other than continued compliance and maintenance. See “Description of the Mortgage Pool – Environmental Considerations” in the Preliminary Prospectus.

Market Overview and Competition. The Preferred Freezer - Newark Property is located in Newark, New Jersey, approximately 3.2 miles southeast of downtown Newark. The Preferred Freezer - Newark Property benefits from its location within a heavily industrialized area east of the New Jersey Turnpike between Interchanges 15E and 14 and immediately north of the Port of Newark. The Preferred Freezer – Newark Property has immediate access from Interchange 15E of the New Jersey Turnpike as well as U.S. Routes 1 and 9, and is located approximately 5.7 miles northeast of Newark Liberty International Airport. The estimated 2015 population within a three- and five-mile radius of the Preferred Freezer – Newark Property is 199,054 and 685,770, respectively, while the estimated 2015 median household income within the same radii is $44,508 and $44,688, respectively.

According to the appraisal, the Port of Newark, located approximately 3.5 miles southwest of the Preferred Freezer – Newark Property, is preparing for a $650.0 million upgrade in its infrastructure in preparation for the increased traffic generated by the expansion of the Panama Canal in 2015. Upgrades will include new straddle carriers and the addition of 80 acres to the Port’s existing container yard. In total, the project is expected to double the number of containers moving through the terminal and the Port Authority of New York/New Jersey will reportedly invest up to $150.0 million of additional improvements. The Port of Newark currently supports more than 200,000 jobs and the expansion is expected to generate approximately 6,900 additional jobs.

According to a third-party market research report, the Preferred Freezer - Newark Property is located within the East Newark industrial submarket of the Northern New Jersey industrial market. As of the third quarter of 2015, the submarket reported an inventory of 643 industrial properties totaling approximately 25.0 million square feet with a 3.9% vacancy rate and average asking rent of $6.88 per square foot on a modified gross basis. According to the appraisal, the local cold storage market consists of 25 properties in the Northern New Jersey area with eight directly comparable properties ranging in size from approximately 100,000 to 243,400 square feet; the eight comparable cold storage facilities were all 100.0% occupied.

PREFERRED FREEZER - NEWARK

The following table presents certain information relating to comparable cold storage properties for the Preferred Freezer - Newark Property:

Comparable Leases⁽¹⁾

	Location	Distance to Subject	Property Type	Year Built/ Renovated	Total SF	Rent PSF/ Lease Type	Clear Height (ft)	Docks Doors	Occupancy
Preferred Freezer - Newark (Subject)	Newark, NJ	--	Industrial	2006/NAP	197,336	$19.51 Net	59	24	100%
Seafrigo Cold Storage	Elizabeth, NJ	8.3 miles	Industrial	2013/NAP	175,000	$13.56 Net	40	25	100%
Preferred Freezer – 1	Elizabeth, NJ	11.2 miles	Industrial	1998/NAP	198,848	$17.58 Net	57	24	100%
Preferred Freezer – 2	Elizabeth, NJ	11.3 miles	Industrial	2011/NAP	144,566	$16.41 Net	64	16	100%
Albert’s Organics	Swedesboro, NJ	104.0 miles	Industrial	2013/NAP	70,000	$11.04 Net	28	10	100%
Preferred Freezer – 3	Woodbridge, NJ	15.7 miles	Industrial	2015/NAP	192,400	$12.15 Net	32	24	100%

(1)

Information obtained from the appraisal and the underwritten rent roll.

The Borrowers. The borrower structure is comprised of five tenants-in-common: Avenue P Venture, LLC; Brody Newark, LLC; Bradley Ind Holding, LLC; Houston Venture Holding, LLC and Kinross Venture Holding, LLC, each a Delaware limited liability company and single purpose entity with one independent director. Legal counsel to the borrowers delivered a non-consolidation opinion in connection with the origination of the Preferred Freezer – Newark Mortgage Loan. Sherwin Jarol is the guarantor of certain nonrecourse carveouts under the Preferred Freezer - Newark Mortgage Loan. See “Description of the Mortgage Pool – Mortgage Pool Characteristics – Tenancies-in-Common” in the Preliminary Prospectus.

The Sponsor. The sponsor is Sherwin Jarol, the chief executive officer of Bradley Associates, LP (“Bradley Associates”). Bradley Associates is a leading investment company that, since its inception over 30 years ago, has acquired over 100 properties representing more than 15.0 million square feet of industrial, office and retail space with market values exceeding approximately $1.5 billion.

Escrows. The loan documents do not require monthly escrows for real estate taxes provided that the following conditions are met: (i) no event of default has occurred and is continuing; (ii) the real estate taxes are paid current; and (iii) the borrower has provided the lender with timely proof of payment. The loan documents do not require monthly escrows for insurance provided that (i) no event of default has occurred and is continuing; (ii) the Preferred Freezer - Newark Property is insured under an acceptable blanket insurance policy and (iii) the borrower provides the lender with evidence of renewal of such policy and timely proof of payment of the insurance premiums. The loan documents require monthly escrows in an amount of $7,400 for replacement reserves upon the occurrence of an event of default or the lender determining that the borrower is not adequately maintaining the Preferred Freezer – Newark Property.

Lockbox and Cash Management. The Preferred Freezer - Newark Mortgage Loan requires a lender-controlled lockbox account, which is already in place, and that the borrower direct the tenant to pay its rents directly into such lockbox account. The loan documents also require that all rents received by the borrower or property manager be deposited into the lockbox account within one business day of receipt. Prior to the occurrence of a Cash Trap Event Period (as defined below), all excess cash flow on deposit in the lockbox account will be disbursed to the borrower. During a Cash Trap Event Period, all excess cash flow is required to be swept to a lender-controlled cash management account.

A “Cash Trap Event Period” will commence upon the earlier of (i) the occurrence of an event of default; (ii) the debt service coverage ratio based on a 30-year amortization schedule being less than 1.30x at the end of any calendar month; and (iii) the occurrence of a Tenant Trigger Event (as defined below). A Cash Trap Event Period will end, with regard to clause (i), upon the cure of such event of default; with regard to clause (ii), upon the debt service coverage ratio based on a 30-year amortization schedule being equal to or greater than 1.50x for two consecutive calendar quarters; and with regard to clause (iii), upon the cure of a Tenant Trigger Event.

A “Tenant Trigger Event” will occur upon the earlier of (a) 15 days following Preferred Freezer defaulting under its lease beyond available notice and cure periods, entering into any material lease modification with the borrower, exercising any right to terminate its lease, or ceasing to operate or go dark for more than ten business days in 100.0% of the Preferred Freezer – Newark Property; or (b) Preferred Freezer or its parent company filing bankruptcy or similar insolvency proceeding (or other similar actions, including but not limited to appointment of a receiver or trustee or filing a petition under bankruptcy laws).

A Tenant Trigger Event may be cured, with regard to clause (a), upon (i) 60 days following the lender receiving acceptable evidence that Preferred Freezer has resumed operations in at least 50.0% of the Preferred Freezer – Newark Property in accordance with its lease, or (ii) the date the lender receives an acceptable estoppel from one or more replacement tenants certifying that the replacement tenant is not in default under its lease, is in occupancy and paying full unabated rent and all tenant improvements have been completed per the lease; with regard to clause (b), upon a plan of reorganization being provided and Preferred Freezer’s lease being affirmed, Preferred Freezer commencing rent payments and an order by the bankruptcy court approving the affirmation of the lease; and, with regard to both clause (a) and (b), upon a new lease on terms acceptable to the lender with an acceptable replacement tenant being delivered.

Property Management. The Preferred Freezer - Newark Property is managed by an affiliate of the borrower.

PREFERRED FREEZER - NEWARK

Assumption. The borrower has a two-time right to transfer the Preferred Freezer - Newark Property provided that certain conditions are satisfied, including (i) no event of default has occurred and is continuing; (ii) the transferee satisfies certain specified criteria including value of real estate owned or under management and experience, or the lender has reasonably determined that the proposed transferee and guarantor satisfy the lender’s credit review and underwriting standards, taking into consideration transferee experience, financial strength and general business standing; and (iii) the lender has received confirmation from DBRS, KBRA and Moody’s that such assumption will not result in a downgrade, withdrawal or qualification of the respective ratings assigned to the Series 2016-C32 Certificates.

Right of First Offer. Preferred Freezer has a right of first offer (“ROFO”) to purchase the Preferred Freezer – Newark Property. The ROFO is not extinguished by a foreclosure of the Preferred Freezer – Newark Property; however the ROFO does not apply to a foreclosure or deed-in-lieu thereof.

Partial Release. Not permitted.

Real Estate Substitution. Not permitted.

Subordinate and Mezzanine Indebtedness. Not permitted.

Ground Lease. None.

Terrorism Insurance. The loan documents require that the “all risk” insurance policy required to be maintained by the borrower provide coverage for terrorism in an amount equal to the full replacement cost of the Preferred Freezer - Newark Property. The loan documents also require business interruption insurance covering no less than the 12-month period following the occurrence of a casualty event, together with a six-month period of indemnity.

Windstorm Insurance. The loan documents require windstorm insurance covering the full replacement cost of the Preferred Freezer – Newark Property during the loan term. At the time of loan closing, the Preferred Freezer – Newark Property had windstorm insurance coverage.

No. 6 – 10 South LaSalle Street

Loan Information					Property Information
Mortgage Loan Seller:		Wells Fargo Bank, National Association			Single Asset/Portfolio:	Single Asset
Credit Assessment (DBRS/KBRA/Moody’s):		NR/NR/NR			Property Type:	Office
Original Principal Balance⁽¹⁾:		$30,000,000			Specific Property Type:	CBD
Cut-off Date Principal Balance⁽¹⁾:		$30,000,000			Location:	Chicago, IL
% of Initial Pool Balance:		3.1%			Size:	781,426 SF
Loan Purpose:		Refinance			Cut-off Date Principal Balance Per Unit/SF⁽¹⁾:	$134.37
Borrower Name:		10 South LaSalle Owner LLC			Year Built/Renovated:	1987/2013
Sponsor:		Jeffrey Feil			Title Vesting:	Fee
Mortgage Rate:		4.430%			Property Manager:	Self-managed
Note Date:		December 31, 2015			4^th Most Recent Occupancy (As of)⁽³⁾:	75.8% (12/31/2011)
Anticipated Repayment Date:		NAP			3^rd Most Recent Occupancy (As of)⁽³⁾:	82.6% (12/31/2012)
Maturity Date:		January 11, 2026			2^nd Most Recent Occupancy (As of):	85.9% (12/31/2013)
IO Period:		120 months			Most Recent Occupancy (As of):	88.5% (12/31/2014)
Loan Term (Original):		120 months			Current Occupancy (As of):	88.9% (11/20/2015)
Seasoning:		1 month
Amortization Term (Original):		NAP			Underwriting and Financial Information:
Loan Amortization Type:		Interest-only, Balloon
Interest Accrual Method:		Actual/360			4^th Most Recent NOI (As of)⁽⁴⁾:	$7,211,200 (12/31/2012)
Call Protection:		L(25),D(91),O(4)			3^rd Most Recent NOI (As of)⁽⁴⁾:	$10,720,027 (12/31/2013)
Lockbox Type:		Hard/Springing Cash Management			2^nd Most Recent NOI (As of):	$11,336,324 (12/31/2014)
Additional Debt⁽¹⁾:		Yes			Most Recent NOI (As of)⁽⁴⁾:	$11,857,421 (TTM 9/30/2015)
Additional Debt Type⁽¹⁾:		Pari Passu
					U/W Revenues:	$25,604,042
					U/W Expenses:	$12,785,427
					U/W NOI⁽⁴⁾:	$12,818,615
Escrows and Reserves⁽²⁾:					U/W NCF:	$10,729,321
					U/W NOI DSCR⁽¹⁾:	2.71x
Type:	Initial		Monthly	Cap (If Any)	U/W NCF DSCR⁽¹⁾:	2.27x
Taxes	$2,803,392		$467,233	NAP	U/W NOI Debt Yield⁽¹⁾:	12.2%
Insurance	$0		Springing	NAP	U/W NCF Debt Yield⁽¹⁾:	10.2%
Replacement Reserves	$0		$16,280	NAP	As-Is Appraised Value:	$166,500,000
TI/LC	$0		$130,238	$1,000,000	As-Is Appraisal Valuation Date:	December 2, 2015
Tenant Specific TI/LC Reserve	$2,248,889		$0	NAP	Cut-off Date LTV Ratio⁽¹⁾:	63.1%
Rent Concession Reserve	$630,218		$0	NAP	LTV Ratio at Maturity or ARD⁽¹⁾:	63.1%

(1)

The 10 South LaSalle Street Whole Loan, totalling $105,000,000, is comprised of two pari passu notes (Notes A-1 and A-2). Note A-1 had an original balance of $30,000,000, has an outstanding principal balance as of the Cut-off Date of $30,000,000 and will be contributed to the WFCM 2016-C32 Trust. Note A-2 had an original balance of $75,000,000 and is expected to be contributed to a future trust. All presented statistical information related to balances per square foot, loan-to-value ratios, debt service coverage ratios and debt yields are based on the 10 South LaSalle Street Whole Loan.

(2)

See “Escrows” section.

(3)

See “Historical Occupancy” section.

(4)

See “Cash Flow Analysis” section.

The Mortgage Loan. The mortgage loan (the “10 South LaSalle Street Mortgage Loan”) is part of a whole loan (the “10 South LaSalle Street Whole Loan”) evidenced by two pari passu promissory notes (Note A-1 and Note A-2) secured by a first mortgage encumbering a 37-story office buildings located in the central business district of Chicago, Illinois (the “10 South LaSalle Street Property”). The 10 South LaSalle Street Whole Loan was originated on December 31, 2015 by Wells Fargo Bank, National Association. The 10 South LaSalle Street Whole Loan had an original balance of $105,000,000, has an outstanding principal balance as of the Cut-off Date of $105,000,000 and accrues interest at an interest rate of 4.430% per annum. The 10 South LaSalle Street Whole Loan had an initial term of 120 months, has a remaining term of 119 months as of the Cut-off Date and requires interest-only payments for the term of the 10 South LaSalle Street Whole Loan. The 10 South LaSalle Street Whole Loan matures on January 11, 2026. See “Description of the Mortgage Pool – Whole Loans – The 10 South LaSalle Street Whole Loan” in the Preliminary Prospectus.

The Note A-1, which will be contributed to the WFCM 2016-C32 Trust and represents the controlling interest, had an original principal balance of $30,000,000 and has an outstanding principal balance as of the Cut-off Date of $30,000,000. The non-controlling Note A-

10 SOUTH LASALLE STREET

2 (the “10 South LaSalle Street Companion Loan”) had an original principal balance of $75,000,000 and is expected to be securitized in a future trust.

Following the lockout period, the borrower has the right to defease the 10 South LaSalle Street Whole Loan in whole, but not in part, on any date before October 11, 2025. In addition, the 10 South LaSalle Street Whole Loan is prepayable without penalty on or after October 11, 2025.

Sources and Uses

Sources				Uses
Original whole loan amount	$105,000,000	68.5	%	Loan payoff⁽¹⁾	$144,858,926	94.5	%
Sponsor’s new equity contribution	$48,257,703	31.5		Reserves	5,682,499	3.7
				Closing costs	2,716,278	1.8
Total Sources	$153,257,703	100.0	%	Total Uses	$153,257,703	100.0	%

(1)

Includes the sponsor’s buyout of additional ownership interest.

The Property. The 10 South LaSalle Street Property is a 37-story, class B+ office tower totaling approximately 781,426 square feet located in the central business district of Chicago, Illinois. Built in 1987 and renovated between 2004 and 2013, the 10 South LaSalle Street Property’s amenities include a state-of-the-art fitness center with locker rooms, a sundry shop, a lobby ATM, a full-service MB Financial branch and various quick service restaurants. Renovated in 2011, the lobby is finished in polished granite floors and flame finished granite walls, as well as anodized aluminum and glass storefronts. Over the past five years, the sponsor has invested approximately $17.8 million in capital improvements at the 10 South LaSalle Street Property. The 10 South LaSalle Street Property features a diverse tenant roster with the two largest tenants, Chicago Title Insurance Co (“Chicago Title”)(rated A-/A3/A by Fitch/Moody’s/S&P) and Northern Trust Company (“Northern Trust”)(rated AA-/A2/A+ by Fitch/Moody’s/S&P), representing only 26.0% of the combined net rentable area and no other tenant representing more than 8.1% of the net rentable area. Many small law and real estate firms prefer to be located near Chicago Title, a member of the Fidelity National Financial family of companies and one of the largest title insurers in the industry. The 10 South LaSalle Street Property is physically connected to Northern Trust’s historic headquarters via two pedestrian bridges, which create a campus-like setting for Northern Trust allowing access to parking options, restaurants, hotels and public transportation. As of November 20, 2015, the 10 South LaSalle Street Property was 88.9% leased to 91 tenants.

The following table presents certain information relating to the tenancies at the 10 South LaSalle Street Property:

Major Tenants

Tenant Name

Credit Rating (Fitch/Moody’s/
S&P)⁽¹⁾

Tenant
NRSF

% of
NRSF

Annual U/W
Base Rent
PSF⁽²⁾

Annual
U/W Base Rent⁽²⁾

% of Total
Annual
U/W Base
Rent

Lease
Expiration
Date

Major Tenants

Chicago Title

A-/A3/A

102,608

13.1%

$31.13

$3,194,367

19.0%

10/31/2019⁽³⁾

Northern Trust

AA-/A2/A+

100,357⁽⁴⁾

12.8%

$22.25⁽⁴⁾

$2,232,943⁽⁴⁾

13.3%

12/31/2020⁽⁵⁾

Clausen Miller

NR/NR/NR

63,576

8.1%

$26.00⁽⁶⁾⁽⁷⁾

$1,652,976⁽⁶⁾⁽⁷⁾

9.9%

Various⁽⁷⁾

AmWINS Brokerage of Illinois

NR/NR/NR

36,320

4.6%

$19.89

$722,253

4.3%

6/30/2021

Oak Ridge Investments

NR/NR/NR

18,341

2.3%

$33.75

$619,009

3.7%

3/31/2017

Total Major Tenants

321,202

41.1%

$26.22

$8,421,548

50.2%

Non-Major Tenants⁽⁸⁾

373,402

47.8%

$22.38

$8,356,176

49.8%

Occupied Collateral Total

694,604

88.9%

$24.15

$16,777,724

100.0%

Vacant Space

86,822

11.1%

Collateral Total

781,426

100.0%

(1)

Certain ratings are those of the parent company whether or not the parent guarantees the lease.

(2)

Annual U/W Base Rent PSF and Annual U/W Base Rent include contractual rent steps through February 1, 2017 totaling $234,326.

(3)

Chicago Title may terminate its lease on October 31, 2017 upon providing 12 months’ notice and payment of a termination fee of $532,219.

(4)

Northern Trust’s Annual U/W Base Rent PSF and Annual U/W Base Rent represent the tenant’s average rent through the remainder of the lease term. Northern Trust has a current annual base rent of $2,132,586 ($21.25 per square foot).

(5)

Northern Trust may contract its seventh floor space (20,040 square feet; 2.6% of net rentable area) on December 31, 2017 upon providing 12 months and payment of a fee of $901,800.

(6)

Clausen Miller has abated rent from September 1, 2015 through February 29, 2016 and January 1, 2017 through February 28, 2017 with respect to 21,158 square feet (2.7% of net rentable area) of its space; the associated abated rent was reserved upfront.

(7)

Clausen Miller leases two spaces with one space totaling 42,418 square feet (5.4% of the net rentable area) on a lease expiring December 31, 2025 and another space totaling 21,158 square feet (2.7% of the net rentable area) on a lease expiring December 31, 2018. The 21,158 square foot space is subleased to Ruberry, Stalmack & Garvey, LLC at a current rental rate of $23.00 per square foot. The entire Clausen Miller space was underwritten to the January 2017 contractual rent step of $26.00 per square foot.

(8)

Non-Major Tenants includes 16,312 square feet (2.1% of the net rentable area) of gym, management and leased storage space which has no attributed rent. Annual U/W Base Rent PSF excluding the gym, management and storage space is $23.40.

10 SOUTH LASALLE STREET

The following table presents certain information relating to the lease rollover schedule at the 10 South LaSalle Street Property:

Lease Expiration Schedule⁽¹⁾⁽²⁾

Year Ending December 31,	No. of Leases Expiring		Expiring NRSF	% of Total NRSF	Cumulative Expiring NRSF	Cumulative % of Total NRSF	Annual U/W Base Rent	% of Total Annual U/W Base Rent	Annual U/W Base Rent PSF⁽⁴⁾
MTM⁽³⁾	26		16,312	2.1%	16,312	2.1%	$0	0.0%	$0.00
2016	3		13,035	1.7%	29,347	3.8%	$359,754	2.1%	$27.60
2017	8		47,632	6.1%	76,979	9.9%	$1,244,616	7.4%	$26.13
2018⁽⁵⁾	10		84,496	10.8%	161,475	20.7%	$2,192,184	13.1%	$25.94
2019	5		124,157	15.9%	285,632	36.6%	$3,702,010	22.1%	$29.82
2020	17		165,328	21.2%	450,960	57.7%	$3,946,255	23.5%	$23.87
2021	10		95,164	12.2%	546,124	69.9%	$2,157,126	12.9%	$22.67
2022	4		15,312	2.0%	561,436	71.8%	$320,934	1.9%	$20.96
2023	4		42,313	5.4%	603,749	77.3%	$761,989	4.5%	$18.01
2024	1		4,198	0.5%	607,947	77.8%	$89,208	0.5%	$21.25
2025	4		78,406	10.0%	686,353	87.8%	$1,770,796	10.6%	$22.58
2026	2		8,251	1.1%	694,604	88.9%	$232,852	1.4%	$28.22
Thereafter	0		0	0.0%	694,604	88.9%	$0	0.0%	$0.00
Vacant	0		86,822	11.1%	781,426	100.0%	$0	0.0%	$0.00
Total/Weighted Average	91	781,426		100.0%			$16,777,724	100.0%	$24.15

(1)

Information obtained from the underwritten rent roll.

(2)

Certain tenants may have lease termination options that are exercisable prior to the stated expiration date of the subject lease and that are not considered in the Lease Expiration Schedule.

(3)

Includes 16,312 square feet of gym, management and leased storage space which has no attributed rent.

(4)

Weighted Average Annual U/W Base Rent PSF excludes vacant space.

(5)

Includes a portion of Clausen Miller’s space totaling 21,158 square feet (2.7% of the net rentable area) which is on a lease expiring December 31, 2018.

The following table presents historical occupancy percentages at the 10 South LaSalle Street Property:

Historical Occupancy

12/31/2011⁽¹⁾⁽²⁾		12/31/2012⁽¹⁾⁽²⁾		12/31/2013⁽¹⁾		12/31/2014⁽¹⁾		11/20/2015⁽³⁾
75.8%		82.6%		85.9%		88.5%		88.9%


(1)	Information obtained from the borrower.

(2)	Occupancy increased from 2011 to 2012 due to seven tenants totaling 60,955 square feet (7.8% of the net rentable area) taking occupancy in 2012.

(3)	Information obtained from the underwritten rent roll.

Cash Flow Analysis

	2012⁽¹⁾	2013⁽¹⁾	2014	TTM 9/30/2015	U/W	% of U/W Effective Gross Income	U/W $ per SF
Base Rent	$11,207,285	$14,086,825	$14,951,160	$15,524,948⁽²⁾	$16,777,724⁽²⁾	65.5%	$21.47
Grossed Up Vacant Space	0	0	0	0	1,597,045	6.2	2.04
Total Reimbursables	5,518,241	6,537,162	6,845,961	7,441,021	8,623,889	33.7	11.04
Other Income	168,929	224,384	206,812	257,520	202,430	0.8	0.26
Less Vacancy & Credit Loss	0	0	0	0	(1,597,045)⁽³⁾	(6.2)	(2.04)
Effective Gross Income	$16,894,455	$20,848,371	$22,003,933	$23,223,489	$25,604,042	100.0	$32.77

Total Operating Expenses	$9,683,255	$10,128,344	$10,667,609	$11,366,068	$12,785,427	49.9%	$16.36

Net Operating Income	$7,211,200	$10,720,027	$11,336,324	$11,857,421	$12,818,615	50.1%	$16.40
TI/LC	0	0	0	0	1,893,938	7.4	2.42
Capital Expenditures	0	0	0	0	195,357	0.8	0.25
Net Cash Flow	$7,211,200	$10,720,027	$11,336,324	$11,857,421	$10,729,321	41.9%	$13.73

NOI DSCR⁽⁴⁾	1.52x	2.27x	2.40x	2.51x	2.71x
NCF DSCR⁽⁴⁾	1.52x	2.27x	2.40x	2.51x	2.27x
NOI DY⁽⁴⁾	6.9%	10.2%	10.8%	11.3%	12.2%
NCF DY⁽⁴⁾	6.9%	10.2%	10.8%	11.3%	10.2%

(1)

The increase in Net Operating Income from 2012 to 2013 is primarily due to Chicago Title taking occupancy and commenting rent payments in November 2012, so the first full year of rent is reflected in 2013.

(2)

The increase in U/W Base Rent from TTM 9/30/2015 is primarily attributable to six new leases commencing since August 2015 contributing approximately $676,123 to the U/W Base Rent and contractual rent steps through February 2017 totaling $234,326.

(3)

The underwritten economic vacancy is 8.7%. The 10 South LaSalle Street Property was 88.9% physically occupied as of November 20, 2015.

(4)

The debt service coverage ratios and debt yields are based on the 10 South LaSalle Street Whole Loan.

10 SOUTH LASALLE STREET

Appraisal. As of the appraisal valuation date of December 2, 2015, the 10 South LaSalle Street Property had an “as-is” appraised value of $166,500,000.

Environmental Matters. According to the Phase I environmental site assessment dated December 3, 2015, there was no evidence of any recognized environmental conditions at the 10 South LaSalle Street Property.

Market Overview and Competition. The 10 South LaSalle Street Property is located at the southwest corner of LaSalle Street and Madison Street in the Chicago, Illinois central business district (“CBD”). Downtown Chicago benefits by being the center of the metropolitan area’s transportation network. A total of five interstate highways lead directly to downtown Chicago, as do eight suburban railroad commuter lines, plus numerous public routes and six transit train lines. The 10 South LaSalle Street Property is located adjacent to the Chicago Transit Authority’s elevated “L” transportation and within half of a mile of both Ogilvie Transportation Center, which has approximately 110,000 daily rail commuters, and Union Station, which saw approximately 3.3 million rail commuters in 2015.

The 10 South LaSalle Street Property is located within the Central Loop submarket, which is known as the epicenter of the central business district featuring an urban mixed-use community supporting office, government, entertainment, shopping, residential and hotel accommodations. According to the appraisal, the area has undergone a resurgence over the past decade with the addition of residential and high-end retail, leading to renewed office tenant interest in the area which is illustrated by one the lowest office vacancy rates downtown. Immediately south of the 10 South LaSalle Street Property is the Financial District which is located primarily along LaSalle Street and is home to a large concentration of financial institutions including the Chicago offices for JP Morgan Chase, Harris Bank, Bank of America and the Federal Reserve. Further, at the southern end of the Financial District, approximately 5 blocks south of the 10 South LaSalle Street Property, are the Chicago Board of Trade, the Chicago Board Options Exchange and Chicago Stock Exchange. The 10 South LaSalle Street Property is also proximate to the Daley Center, City Hall, the Thompson Center (State of Illinois Building) and the State of Illinois Courthouse, which is imperative for many of the legal tenants at the 10 South LaSalle Street Property. The estimated 2015 population within a half-, one- and three-mile radius of the 10 South LaSalle Street Property was 10,119, 64,195 and 323,109, respectively, and the estimated 2015 average household income within the same radii was $116,485, $127,408 and $109,289, respectively.

According to a third party market research report, as of the third quarter of 2015, the Central Loop office submarket contained 104 buildings totaling approximately 47.9 million square feet of office space, a vacancy rate of 10.5% and average asking rent of $31.04 per square foot, full service gross. As of the third quarter of 2015, the Central Loop submarket contained 48 buildings totaling approximately 22.1 million square feet of class B space. The Central Loop office submarket class B vacancy was approximately 10.3% and the rental rate for class B space within the submarket was approximately $30.06 per square foot, full service gross.

The following table presents certain information relating to comparable office properties for the 10 South LaSalle Street Property:

Comparable Leases⁽¹⁾

Property Name/Location	Year Built/ Renovated	Stories	Total GLA (SF)	Total Occupancy	Distance from Subject	Tenant Name	Lease Date/Term	Lease Area (SF)	Annual Base Rent PSF	NNN /MG/ FSG
10 S LaSalle St (Subject) Chicago, IL	1987/2013	37	781,426	89%	--	Northern Trust	January 2001/ 20.0 Yrs	100,357	$21.25	NNN
190 S LaSalle St Chicago, IL	1985/NAP	40	798,439	88%	0.1 miles	Deutsche Leasing	October 2016/ 7.0 Yrs	7,135	$25.00	NNN
125 S Wacker Dr Chicago, IL	1974/2005	31	518,276	77%	0.4 miles	Addison Group	March 2016 / 9.3 Yrs	4,427	$19.00	NNN
200 W Madison St Chicago, IL	1983/2006	45	928,040	94%	0.1 miles	Knowledgepoint 360 Group, Inc.	December 2015/ 11.0 Yrs	4,822	$21.50	NNN
1 S Wacker Dr Chicago, IL	1982/2000	40	1,195,170	86%	0.3 miles	US Fire Insurance Company	October 2015 / 10.0 Yrs	10,403	$24.00	NNN
225 W Washington St Chicago, IL	1987/NAP	28	484,916	88%	0.3 miles	WKFC Underwriting Managers	September 2015/ 5.5 Yrs	2,233	$19.00	NNN
440 S LaSalle St Chicago, IL	1984/NAP	40	1,000,000	74%	0.5 miles	Spot Trading, LLC	May 2015 / 5.0 Yrs	25,946	$20.00	NNN
200 W Adams St Chicago, IL	1985/NAP	30	683,129	92%	0.3 miles	Burns & McDonnell Engineering Co., Inc.	May 2015 / 5.5 Yrs	24,276	$16.50	NNN
540 W Madison St Chicago, IL	2003/NAP	31	1,107,819	93%	0.5 miles	Variance Health	April 2015 / 12.0 Yrs	125,005	$26.00	NNN

(1) Information obtained from the appraisal, underwritten rent roll and a third party market report.

The Borrower. The borrower is 10 South LaSalle Owner LLC, a Delaware limited liability company and single purpose entity with two independent directors. Legal counsel to the borrower delivered a non-consolidation opinion in connection with the origination of the 10 South LaSalle Street Whole Loan. Jeffrey Feil is the guarantor of certain nonrecourse carveouts under the 10 South LaSalle Street Whole Loan.

10 SOUTH LASALLE STREET

The Sponsor. The 10 South LaSalle Street Loan Sponsor is Jeffrey Feil. Mr. Feil is the CEO of The Feil Organization, a real estate investment, development and management firm based in New York City. Founded over 60 years ago, The Feil Organization owns, develops and manages over 26.0 million square feet of retail, commercial and industrial properties, over 5,000 residential rental units, as well as hundreds of net leased properties and thousands of acres of undeveloped land across the United States. Mr. Feil is involved in ongoing litigation with various family members and shareholders. See “Description of the Mortgage Pool – Litigation and Other Considerations” in the Preliminary Prospectus.

Escrows. The loan documents provide for an upfront escrow at closing in the amount of $2,803,392 for real estate taxes, $2,248,889 for outstanding tenant improvements and leasing commissions (“TI/LCs”) associated with 13 tenants, and $630,218 for rent concessions related to 15 tenants. The loan documents provide for ongoing monthly escrows of $467,233 for real estate taxes, $16,280 for replacement reserves. The loan documents do not require monthly deposits for insurance premiums as long as (i) no event of default has occurred or is continuing; (ii) the 10 South LaSalle Street Property is insured via an acceptable blanket insurance policy; and (iii) the borrower provides the lender with timely proof of payment of insurance premiums.

The loan documents also provide for ongoing monthly escrows of $130,238 for TI/LCs (capped at $1.0 million); however, upon the occurrence of the earlier of (i) the date that in 12 months prior to the expiration of the Chicago Title lease (including extension periods) or (ii) Chicago Title terminating its lease, the leasing reserve cap will be $3,000,000 and the monthly deposits will increase to an amount equal to one twelfth of the difference of the then current balance of the TI/LC reserve and $3,000,000. Commencing upon (a) the lender receiving satisfactory evidence that the entire Chicago Title space is leased to an acceptable replacement tenant and such tenant is in occupancy, paying full unabated rent and all landlord obligations have been completed or paid in full; or (b) Chicago Title exercises its lease extension option with respect to the entire Chicago Title space, the leasing reserve will be required to maintain a balance of $750,000 and will be capped at $1,000,000.

Lockbox and Cash Management. The 10 South LaSalle Street Whole Loan requires a lender-controlled lockbox account, which is already in place, and that the borrower directs all tenants to pay their rents directly to such lockbox account. The loan documents also require that all rents received by the borrower or the property manager be deposited into the lockbox account. Prior to the occurrence of Cash Trap Event Period (as defined below), all funds are required to be distributed to the borrower. During a Cash Trap Event Period, all excess cash flow is required to be swept to a lender-controlled cash management account.

A “Cash Trap Event Period” will commence upon the earlier of (i) the occurrence and continuance of an event of default or (ii) the net cash flow debt yield being less than 7.5%. A Cash Trap Event Period will end, with respect to clause (i), upon the cure of such event of default; or, with respect to clause (ii), upon the net cash flow debt yield being at least 7.5% for two consecutive calendar quarters.

Property Management. The 10 South LaSalle Street Property is managed by an affiliate of the borrower.

Assumption. The borrower has a two-time right to transfer the 10 South LaSalle Street Property, provided that no event of default has occurred and is continuing and certain other conditions are satisfied, including, but not limited to: (i) the lender’s reasonable determination that the proposed transferee and guarantor satisfy the lender’s credit review and underwriting standards, taking into consideration transferee experience, financial strength and general business standing; (ii) execution of a recourse guaranty and an environmental indemnity by an affiliate of the transferee; and (iii) if requested by the lender, rating agency confirmation from DBRS, KBRA and Moody’s that the transfer will not result in a downgrade, withdrawal or qualification of the respective ratings assigned to the Series 2016-C32 Certificates, and similar confirmations with respect to the ratings of any securities backed by the 10 South LaSalle Street Companion Loan.

Partial Release. Not permitted.

Real Estate Substitution. Not permitted.

Subordinate and Mezzanine Indebtedness. Not permitted

Ground Lease. None.

Terrorism Insurance. The loan documents require that the “all risk” insurance policy required to be maintained by the borrower provide coverage for terrorism in an amount equal to the full replacement cost of the 10 South LaSalle Street Property (provided that the borrower is not required to pay terrorism insurance premiums in excess of two times the premium for all risk and business interruption coverage if the Terrorism Risk Insurance Program Reauthorization Act is no longer in effect), as well as business interruption insurance covering no less than the 18-month period following the occurrence of a casualty event, together with a 12-month extended period of indemnity.

No. 7 – Hilton Wilmington/Christiana

Loan Information					Property Information
Mortgage Loan Seller:		Rialto Mortgage Finance, LLC			Single Asset/Portfolio:	Single Asset
Credit Assessment (DBRS/KBRA/Moody’s):		NR/NR/NR			Property Type:	Hospitality
Original Principal Balance:		$29,000,000			Specific Property Type:	Full Service
Cut-off Date Principal Balance:		$29,000,000			Location:	Newark, DE
% of Initial Pool Balance:		3.0%			Size:	266 Rooms
Loan Purpose:		Refinance			Cut-off Date Principal Balance Per Room:	$109,023
Borrower Name:		MJ Wilmington Hotel Associates, L.P.			Year Built/Renovated:	1986/2015
Sponsors⁽¹⁾:		Various			Title Vesting:	Fee
Mortgage Rate:		4.550%			Property Manager:	Self-managed
Note Date:		October 26, 2015			4^th Most Recent Occupancy (As of):	77.9% (12/31/2011)
Anticipated Repayment Date:		NAP			3^rd Most Recent Occupancy (As of):	79.6% (12/31/2012)
Maturity Date:		November 6, 2025			2^nd Most Recent Occupancy (As of):	79.0% (12/31/2013)
IO Period:		36 months			Most Recent Occupancy (As of):	77.0% (12/31/2014)
Loan Term (Original):		120 months			Current Occupancy (As of):	78.1% (11/30/2015)
Seasoning:		3 months
Amortization Term (Original):		360 months			Underwriting and Financial Information:
Loan Amortization Type:		Interest-only, Amortizing Balloon
Interest Accrual Method:		Actual/360			4^th Most Recent NOI (As of):	$4,135,376 (12/31/2012)
Call Protection:		L(23),GRTR 1% or YM(90),O(7)			3^rd Most Recent NOI (As of):	$4,075,744 (12/31/2013)
Lockbox Type:		Hard/Springing Cash Management			2^nd Most Recent NOI (As of):	$4,332,160 (12/31/2014)
Additional Debt⁽²⁾:		Yes			Most Recent NOI (As of):	$3,900,661 (TTM 11/30/2015)
Additional Debt Type⁽²⁾:		Future Mezzanine
					U/W Revenues:	$14,278,089
					U/W Expenses:	$10,363,549
					U/W NOI:	$3,914,540
					U/W NCF:	$3,343,417
					U/W NOI DSCR:	2.21x
Escrows and Reserves⁽³⁾:					U/W NCF DSCR:	1.89x
					U/W NOI Debt Yield:	13.5%
Type:	Initial		Monthly	Cap (If Any)	U/W NCF Debt Yield:	11.5%
Taxes	$76,409		$25,470	NAP	As-Is Appraised Value⁽⁴⁾:	$45,500,000
Insurance	$0		Springing	NAP	As-Is Appraisal Valuation Date⁽⁴⁾:	August 6, 2015
FF&E	$0		Springing	NAP	Cut-off Date LTV Ratio⁽⁴⁾:	56.5%
PIP Reserve	$4,784,251		NAP	NAP	LTV Ratio at Maturity or ARD⁽⁴⁾:	49.5%

(1)

See “The Sponsors” section.

(2)

See “Subordinate and Mezzanine Indebtedness” section.

(3)

See “Escrows” section.

(4)

The appraiser concluded to an “as-complete” value of $51,300,000 as of November 1, 2016 which assumes the completion of a $4,100,000 property improvement plan. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD are calculated based on the “as-complete” appraised value. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the “as-is” appraised value are 63.7% and 55.9%, respectively.

The Mortgage Loan. The mortgage loan (the “Hilton Wilmington/Christiana Mortgage Loan”) is evidenced by a single promissory note that is secured by a first mortgage encumbering the fee interest in a full service hotel located in Newark, Delaware (the “Hilton Wilmington/Christiana Property”). The Hilton Wilmington/Christiana Mortgage Loan was originated on October 26, 2015 by Rialto Mortgage Finance, LLC. The Hilton Wilmington/Christiana Mortgage Loan had an original principal balance of $29,000,000, has an outstanding principal balance as of the Cut-off Date of $29,000,000 and accrues interest at an interest rate of 4.550% per annum. The Hilton Wilmington/Christiana Mortgage Loan had an initial term of 120 months, has a remaining term of 117 months as of the Cut-off Date and requires payments of interest only for the first 36 months following origination and, thereafter, requires payments of principal and interest based on a 30-year amortization schedule. The Hilton Wilmington/Christiana Mortgage Loan matures on November 6, 2025.

Following the lockout period, the borrower has the right to prepay the Hilton Wilmington/Christiana Mortgage Loan in whole, but not in part, on any date before May 6, 2025 provided that the borrower pays the greater of a yield maintenance premium or a prepayment premium equal to 1.0% of the principal amount being prepaid. In addition, the Hilton Wilmington/Christiana Mortgage Loan is prepayable without penalty on or after May 6, 2025.

HILTON WILMINGTON/CHRISTIANA

Sources and Uses

Sources			Uses
Original loan amount	$29,000,000	100.0%	Loan payoff⁽¹⁾	$21,402,110	73.8	%
			Reserves	4,860,660	16.8
			Closing costs	350,138	1.2
			Return of equity	2,387,091	8.2
Total Sources	$29,000,000	100.0%	Total Uses	$29,000,000	100.0	%


	(1)	The Hilton Wilmington/Christiana Property was previously securitized in the MSC 2005-C24 transaction.

The Property. The Hilton Wilmington/Christiana Property is a 266-room, four-story, full service hotel located in Newark, Delaware. The Hilton Wilmington/Christiana Property is situated on a 9.3-acre site and was originally constructed in 1986, with the most recent renovations completed in 2015. The Hilton Wilmington/Christiana Property features 135 king guestrooms, 130 double/double guestrooms and one king suite. The guestrooms feature an entertainment armoire with a flat-panel television, a work desk with chair, an armchair, a dresser, a coffeemaker, a safe, and an iron and ironing board. In-room amenities also include wireless, high-speed internet access and a telephone with voicemail and data port. The king suite offers a larger living space including a kitchenette and rooms on the first floor offer direct access to the courtyard. The Hilton Wilmington/Christiana Property amenities include a fitness room, a business center, a gift shop, an outdoor pool and whirlpool, a guest laundry room, a courtyard and a full service restaurant and lounge. The Hilton Wilmington/Christiana Property also offers 7,741 square feet of meeting room space located on the main floor of the Hilton Wilmington/Christiana Property. The largest contiguous event space is the Christiana Ballroom, which can be divided into three separate rooms of 800 square feet each along with adjacent pre-function space.

According to the sponsor, the borrower has invested approximately $22.0 million in continual renovations to the Hilton Wilmington/Christiana Property during its 19-year ownership period. Since 2011, the borrower has invested approximately $2.0 million in capital improvements, which included upgrades and renovations related to the guestrooms, public areas, restaurants, pool, building exterior, mechanical/information technology, and building safety features. As of October 2015, the borrower has spent approximately $0.3 million in upgrades to the building exterior, information technology equipment, kitchen, and parking areas as part of a property improvement plan (“PIP”). The current PIP requires the borrower to perform renovations and upgrades to guestrooms, guest bathrooms, public areas, back of the house, building exterior, and site work with an estimated completion date of March 2017. The borrower’s schedule estimates that each guest room will take approximately six days to renovate and that no more than 30 rooms will be offline at any given time, and, therefore will have no adverse impact to room availability. The total estimated cost for the remaining PIP work is approximately $4.8 million ($17,986 per room) which was reserved in full upfront. The Hilton Wilmington/Christiana Mortgage Loan is recourse to the borrower and the guarantors for any losses arising from failure to complete and fund the PIP. The Hilton Wilmington/Christiana Mortgage Loan is also recourse to the borrower and the guarantors for losses arising from any expiration or termination of the franchise agreement during the term of the Hilton Wilmington/Christiana Mortgage Loan until such time as a replacement franchise agreement with a comparable franchisor has been executed and any related PIP work has been completed and paid for. The Hilton Wilmington/Christiana Property operates under a Hilton franchise agreement that expires on November 30, 2031.

Cash Flow Analysis

	2012	2013	2014	TTM 11/30/2015	U/W	% of U/W Total Revenue		U/W $ per Room
Occupancy	79.6%	79.0%	77.0%	78.1%	78.1%
ADR	$129.76	$130.96	$137.03	$134.48	$134.48
RevPAR	$103.32	$103.52	$105.57	$105.04	$105.04

Rooms Revenue	$10,031,342	$10,050,589	$10,277,546	$10,198,439	$10,198,439	71.4	%	$38,340
F&B Revenue	3,973,650	4,178,629	4,151,427	3,863,262	3,863,262	27.1		14,524
Other Revenue	208,244	208,655	233,210	216,388	216,388	1.5		813
Total Revenue	$14,213,236	$14,437,873	$14,662,183	$14,278,089	$14,278,089	100.0	%	$53,677

Total Department Expenses	4,907,804	5,009,619	5,035,774	5,108,264	5,108,264	35.8		19,204
Gross Operating Profit	$9,305,432	$9,428,254	$9,626,409	$9,169,825	$9,169,825	64.2	%	$34,473

Total Undistributed Expenses	4,616,380	4,739,183	4,782,177	4,760,263	4,748,444	33.3		17,851
Profit Before Fixed Charges	$4,689,052	$4,689,071	$4,844,232	$4,409,562	$4,421,381	31.0	%	$16,622

Total Fixed Charges	553,676	613,326	511,771	508,901	506,841	3.5		1,905

Net Operating Income	$4,135,376	$4,075,744	$4,332,460	$3,900,661	$3,914,540	27.4	%	$14,716
FF&E	426,397	433,136	439,865	428,343	571,124	4.0		2,147
Net Cash Flow	$3,708,979	$3,642,608	$3,892,595	$3,472,318	$3,343,417	23.4	%	$12,569

NOI DSCR	2.33x	2.30x	2.44x	2.20x	2.21x
NCF DSCR	2.09x	2.05x	2.19x	1.96x	1.89x
NOI DY	14.3%	14.1%	14.9%	13.5%	13.5%
NCF DY	12.8%	12.6%	13.4%	12.0%	11.5%

HILTON WILMINGTON/CHRISTIANA

Appraisal. As of the appraisal valuation date of August 6, 2015, the Hilton Wilmington/Christiana Property had an “as-is” appraised value of $45,500,000. The appraiser concluded an “as-complete” value as of November 1, 2016 of $51,300,000 which assumes the completion of the $4,100,000 PIP. The appraiser also concluded an “as-stabilized” value of $52,400,000 with an “as-stabilized” valuation date of September 1, 2018.

Environmental Matters. According to a Phase I environmental assessment dated August 24, 2015, there was no evidence of any recognized environmental conditions at the Hilton Wilmington/Christiana Property.

Market Overview and Competition. The Hilton Wilmington/Christiana Property is located in Newark, New Castle County within the Philadelphia-Reading-Camden, PA-NJ-DE-MD metropolitan statistical area. The Hilton Wilmington/Christiana Property is located in an unincorporated community of Delaware known as Christiana. Christiana is located between Newark and Wilmington, and is approximately 10.0 miles southwest of the Wilmington central business district. According to the appraisal, the metropolitan statistical area had an estimated 2014 population of 6.1 million people. Primary regional access through the area is provided by Interstate 95 (“I-95”), a major north/south thoroughfare that extends to Philadelphia, Pennsylvania, and New York, New York to the northeast and Baltimore, Maryland and Washington, D.C. to the southwest. The Hilton Wilmington/Christiana Property has frontage along Continental Drive, approximately 0.1 miles north of I-95 and is situated at the southwest corner of Churchmans Road (State Route 58) and Stanton Christiana Road (State Route 7).

The Newark economy benefits from an economic base revolving around the presence of the University of Delaware, and financial, health care, pharmaceutical, technology, and manufacturing sectors. Financial institutions such located in the area include as JP Morgan Chase, Bank of America, HSBC Bank, and Sallie Mae. The University of Delaware, located adjacent to the Delaware Technology Park (approximately 5.5 miles west of the Hilton Wilmington/Christiana Property), is a scientific and research educational institution with a total enrollment of approximately 21,000 full and part-time undergraduate and graduate students. Leisure demand for the Hilton Wilmington/Christiana Property is supported by a variety of historic and entertainment venues both in the immediate area as well as in Philadelphia. Museums and garden attractions in the area include: Winterthur Museum & Gardens, Longwood Gardens, Delaware Art Museum, Brandywine River Museum, Delaware Museum of Natural History, Brandywine Valley and The Grand Opera House. The Hilton Wilmington/Christiana Property is located approximately 7.7 miles southwest of the Wilmington Riverfront featuring the Chase Center, Penn Cinema and IMAX complex. The Chase Center contains the largest event facility in the Wilmington region, with more than 87,000 square feet of available meeting and event space. Christiana Mall, located approximately 1.8 miles north of the Hilton Wilmington/Christiana Property, is a 1.2 million square foot regional mall anchored by Nordstrom, Cabela’s, Target, Macy’s, JCPenney and a 12-screen Cinemark Theater that was added in 2014. As Delaware’s largest mall, the Christiana Mall is a popular destination for out of state visitors seeking tax-free shopping in Delaware.

The following tables present certain information relating to the Hilton Wilmington/Christiana Property’s competitive set:

Subject and Market Historical Occupancy, ADR and RevPAR⁽¹⁾

	Competitive Set			Hilton Wilmington/Christiana			Penetration Factor
Year	Occupancy	ADR	RevPAR	Occupancy	ADR	RevPAR	Occupancy	ADR	RevPAR
10/31/2015 TTM	67.3%	$141.97	$95.50	77.6%	$134.59	$104.44	115.4%	94.8%	109.4%
10/31/2014 TTM	71.6%	$137.21	$98.29	77.9%	$136.58	$106.36	108.7%	99.5%	108.2%
10/31/2013 TTM	70.2%	$133.46	$93.70	79.1%	$130.37	$103.14	112.7%	97.7%	110.1%

(1)

Information obtained from a third party hospitality research report dated November 17, 2015. The competitive set consists of the following hotels: Embassy Suites Newark Wilmington South, Sheraton Hotel Wilmington South, Doubletree Downtown Wilmington Legal District, Courtyard Wilmington Newark Christiana, Sheraton Hotel Suites Wilmington Downtown and Courtyard Newark University of Delaware.

HILTON WILMINGTON/CHRISTIANA

Competitive Property Summary⁽¹⁾

				Demand Segmentation			2014 Performance
Property Name/Location	No. of Rooms	Year Built/ Renovated	Distance from Subject	Commercial	Meeting & Group	Leisure	Occupancy	ADR	RevPAR
Hilton Wilmington Christiana (Subject) Newark, DE	266	1986/2015	--	45%	36%	19%	77.2%	$137.03	$105.86
Embassy Suites Newark Wilmington South⁽²⁾ Newark, DE	154	1999/2014	7.3 miles	60%	30%	10%	80.0%	$144.00	$115.20
Sheraton Wilmington South Hotel⁽²⁾ New Castle, DE	192	2011/2016	3.5 miles	55%	30%	15%	69.0%	$128.00	$88.32
Courtyard by Marriott Wilmington Newark Christiana Mall⁽³⁾ Newark, DE	152	1991/NAV	0.5 miles	70%	10%	20%	77.0%	$138.00	$106.26
Hampton Inn & Suites Wilmington Christiana⁽³⁾ Newark, DE	136	2014/NAP	0.0 miles	60%	10%	30%	66.0%	$133.00	$87.78
DoubleTree by Hilton Downtown Wilmington Legal District⁽³⁾ Wilmington, DE	217	1979/NAV	9.4 miles	60%	15%	25%	65.0%	$135.00	$87.75
Sheraton Suites Wilmington⁽³⁾ Wilmington, DE	223	1989/NAV	9.0 miles	60%	25%	15%	66.0%	$143.00	$94.38
Courtyard by Marriott Newark University of Delaware⁽³⁾ Newark, DE	126	2004/NAV	7.0 miles	70%	15%	15%	76.0%	$140.00	$106.40

(1)

Information obtained from the appraisal.

(2)

Appraisal: Primary Competitor.

(3)

Appraisal: Secondary Competitor.

The Borrower. The borrower is MJ Wilmington Hotel Associates, L.P., a Delaware limited partnership and single purpose entity with one independent director. Legal counsel to the borrower delivered a non-consolidation opinion in connection with the origination of the Hilton Wilmington/Christiana Mortgage Loan. WAM Residential Investments, LLC, Richard G. Jabara, Theodore R. Jabara, Jr. and Gail Asarch, are the joint and several guarantors of certain nonrecourse carveouts under Hilton Wilmington/Christiana Loan Mortgage Loan.

The Sponsors. The sponsors are WAM Residential Investments, LLC, Richard G. Jabara, Theodore R. Jabara, Jr. and Gail Asarch. WAM Residential Investments, LLC is wholly owned by William Meyer. Mr. Meyer and Richard Jabara founded Meyer Jabara Hotels in 1977. Mr. Jabara serves as president and chief executive officer of Meyer Jabara Hotels and has 40 years of hospitality experience. Mr. Meyer is chairman of Meyer Jabara Hotels and prior to forming Meyer Jabara Hotels, Mr. Meyer served as president and chief executive officer for Servico, Inc., a large United States hotel company. Today, Meyer Jabara Hotels’ portfolio consists of 20 branded and boutique hotels comprised of more than 4,300 rooms. Mr. Meyer disclosed three foreclosures on CMBS loans between 2009 and 2012. See “Description of the Mortgage Pool—Litigation Considerations” and “Description of the Mortgage Pool—Loan Purpose, Default History, Bankruptcy Issues and Other Proceedings” in the Preliminary Prospectus.

Escrows. The loan documents provide for upfront escrows in the amount of $76,409 for real estate taxes and $4,784,251 for a PIP Reserve. The loan documents also provide for ongoing monthly reserves in the amount $25,470 for real estate taxes. The loan documents do not require monthly escrows for insurance premiums provided that (i) no event of default has occurred and is continuing, and (ii) the Hilton Wilmington/Christiana Property is insured via an acceptable blanket insurance policy and the borrower provides the lender with evidence of renewal of the insurance policies and timely proof of payment of the insurance premiums when due. Monthly FF&E reserves are required beginning in October 2018 in an amount equal to the greater of (i) an amount equal to one-twelfth of 4.0% of gross income from operations during the immediately preceding calendar year in which the payment date occurs and (ii) the aggregate amount, if any, required to be reserved under the franchise agreement.

Lockbox and Cash Management. The Hilton Wilmington/Christiana Mortgage Loan requires a lender-controlled lockbox account, which is already in place, and that the borrower direct all credit card companies and tenants to pay directly into such lockbox account and the manager to deliver all amounts payable with respect to Hilton Wilmington/Christiana Property to be deposited into the lockbox account within one business day of receipt.

HILTON WILMINGTON/CHRISTIANA

Prior to a Cash Management Trigger Event (as defined below), all funds on deposit in the lockbox account are disbursed to the borrower. During the occurrence and continuance of a Cash Management Trigger Event, funds in the lockbox are transferred daily into the cash management account, where they are applied in accordance with the loan documents and, provided that no Cash Sweep Event (as defined below) has occurred, all excess funds on deposit in the cash management account are disbursed to the borrower.

A “Cash Management Trigger Event” will commence upon the occurrence of (i) an event of default; (ii) any bankruptcy action of of the borrower; (iii) any bankruptcy action of a guarantor; provided, however, that such bankruptcy action of a guarantor will not constitute a Cash Management Trigger Event in the event that the remaining guarantors not subject to a bankruptcy action collectively are able to satisfy the net worth and liquidity covenants set forth in the guaranty; (iv) any bankruptcy action of the property manager; or (v) a Cash Management DSCR Trigger Event (as defined below). A Cash Management Trigger Event will end (A) with respect to clause (i), when such event of default has been cured, and (B) with respect to clauses (ii), (iii) and (iv), if the related bankruptcy petition has been discharged, stayed, or dismissed within 90 days of filing for the borrower or guarantor and 120 days of filing for the property manager, among other conditions or, with respect to clause (iv) by the borrower replacing the property manager with a qualified property manager acceptable to the lender and (C) with respect to clause (v), once the amortizing debt service coverage ratio is greater than 1.25x for two consecutive quarters.

A “Cash Management DSCR Trigger Event” will occur upon any date at the end of each calendar quarter when the amortizing debt service coverage ratio based on the trailing 12-month period immediately preceding the date of determination is less than 1.25x.

A “Cash Sweep Event” will commence upon the occurrence of (i) an event of default; (ii) any bankruptcy action of the borrower; (iii) any bankruptcy action of a guarantor; provided, however, such bankruptcy action of a guarantor will not constitute a Cash Sweep Event in the event that the remaining guarantors not subject to a bankruptcy action collectively are able to satisfy the net worth and liquidity covenants set forth in the guaranty; (iv) any bankruptcy action of the property manager; or (v) a Cash Sweep DSCR Trigger Event (as defined below). A Cash Sweep Event will end (A) with respect to clause (i), when such event of default has been cured, and with respect to clauses (ii), (iii) and (iv), if the related bankruptcy petition has been discharged, stayed, or dismissed, within 90 days of filing for the borrower or guarantor and 120 days of filing for the property manager, among other conditions or, with respect to clause (iv) by the borrower replacing the property manager with a qualified property manager acceptable to the lender. Clause (v) may be cured once the amortizing debt service coverage ratio is greater than 1.15x for two consecutive quarters.

A “Cash Sweep DSCR Trigger Event” will occur upon any date at the end of each calendar quarter when the amortizing debt service coverage ratio based on the trailing 12-month period immediately preceding the date of determination is less than 1.15x.

Property Management. The Hilton Wilmington/Christiana Property is managed by an affiliate of the borrower.

Assumption. The borrower has the right to transfer the Hilton Wilmington/Christiana Property provided that no event of default has occurred and is continuing and certain other conditions are satisfied including, but not limited to, (i) the lender’s reasonable determination that the proposed transferee and guarantor satisfy the lender’s credit review and underwriting standards, taking into consideration transferee experience, financial strength and general business standing; (ii) execution of a recourse guaranty and an environmental indemnity by an affiliate of the transferee; and (iii) if requested by the lender, rating agency confirmation from DBRS, KBRA and Moody’s that the transfer will not result in a downgrade, withdrawal or qualification of the respective ratings assigned to the Series 2016-C32 Certificates.

Partial Release. Not permitted.

Real Estate Substitution. Not permitted.

Subordinate and Mezzanine Indebtedness. Provided that no event of default has occurred and is continuing, the borrower has the right to incur mezzanine financing subject to the satisfaction of certain conditions, including but not limited to (i) the execution of an intercreditor agreement in form and substance acceptable to the lender; (ii) the combined loan–to-value ratio will not be greater than 75.0%; (iii) the combined amortizing debt service coverage ratio will not be less than 1.40x (using a 30-year amortization schedule); (iv) the combined net operating income debt yield ratio will be greater than or equal to 9.0%; and (v) the lender receives rating agency confirmation from DBRS, KBRA and Moody’s that the mezzanine financing will not result in a downgrade, withdrawal or qualification of the respective ratings assigned to the Series 2016-C32 Certificates.

Ground Lease. None.

Terrorism Insurance. The loan documents require that the “all risk” insurance policy required to be maintained by the borrower provides coverage for terrorism in an amount equal to the full replacement cost of the Hilton Wilmington/Christiana Property, as well as business interruption insurance covering no less than the 12-month period following the occurrence of a casualty event, together with a six month period extended period of indemnity.

No. 8 – TownePlace Suites Redwood City

Loan Information					Property Information
Mortgage Loan Seller:		C-III Commercial Mortgage LLC			Single Asset/Portfolio:		Single Asset
Credit Assessment (DBRS/KBRA/Moody’s):		NR/NR/NR			Property Type:		Hospitality
Original Principal Balance:		$25,000,000			Specific Property Type:		Extended Stay
Cut-off Date Principal Balance:		$24,975,986			Location:		Redwood City, CA
% of Initial Pool Balance:		2.6%			Size:		95 Rooms
Loan Purpose:		Refinance			Cut-off Date Principal Balance Per Room:		$262,905
Borrower Name:		Redwood Suites, LLC			Year Built/Renovated:		1998/2013
Sponsors⁽¹⁾:		Various			Title Vesting:		Fee
Mortgage Rate:		5.420%			Property Manager:		Self-managed
Note Date:		December 11, 2015			4^thMost Recent Occupancy (As of):		90.2% (12/31/2011)
Anticipated Repayment Date:		NAP			3^rdMost Recent Occupancy (As of):		85.5% (12/31/2012)
Maturity Date:		January 5, 2021			2^ndMost Recent Occupancy (As of):		86.9% (12/31/2013)
IO Period:		None			Most Recent Occupancy (As of):		89.8% (12/31/2014)
Loan Term (Original):		60 months			Current Occupancy (As of):		87.5% (9/30/2015)
Seasoning:		1 month
Amortization Term (Original):		360 months			Underwriting and Financial Information:
Loan Amortization Type:		Amortizing Balloon
Interest Accrual Method:		Actual/360			4^thMost Recent NOI (As of):		$2,258,006 (12/31/2012)
Call Protection:		L(25),D(32),O(3)			3^rdMost Recent NOI (As of)⁽³⁾:		$2,449,134 (12/31/2013)
Lockbox Type:		Springing			2^ndMost Recent NOI (As of)⁽³⁾:		$2,862,279 (12/31/2014)
Additional Debt:		None			Most Recent NOI (As of):		$3,172,232 (TTM 9/30/2015)
Additional Debt Type:		NAP

					U/W Revenues:		$5,536,724
					U/W Expenses:		$2,787,335
					U/W NOI:		$2,749,389
					U/W NCF:		$2,527,920
					U/W NOI DSCR:		1.63x
Escrows and Reserves⁽²⁾:					U/W NCF DSCR:		1.50x
					U/W NOI Debt Yield:		11.0%
Type:	Initial		Monthly	Cap (If Any)	U/W NCF Debt Yield:	10.1%
Taxes	$77,170		$13,248	NAP	As-Is Appraised Value:	$39,600,000
Insurance	$9,465		$3,155	NAP	As-Is Appraisal Valuation Date:	September 25, 2015
FF&E Reserve	$19,370		$19,370	NAP	Cut-off Date LTV Ratio:	63.1%
PIP Reserve	$1,300,000		$0	NAP	LTV Ratio at Maturity or ARD:	58.6%

(1)

See “The Sponsors” section.

(2)

See “Escrows” section.

(3)

See “Cash Flow Analysis” section.

The Mortgage Loan. The mortgage loan (the “TownePlace Suites Redwood City Mortgage Loan”) is evidenced by a single promissory note that is secured by a first mortgage encumbering the fee interest in an extended stay hotel located in Redwood City, California (the “TownePlace Suites Redwood City Property”). The TownePlace Suites Redwood City Mortgage Loan was originated on December 11, 2015 by C-III Commercial Mortgage LLC. The TownePlace Suites Redwood City Mortgage Loan had an original principal balance of $25,000,000, has an outstanding principal balance as of the Cut-off Date of $24,975,986 and accrues interest at an interest rate of 5.420% per annum. The TownePlace Suites Redwood City Mortgage Loan had an initial term of 60 months, has a remaining term of 59 months as of the Cut-off Date and requires payments of principal and interest based on a 30-year amortization schedule. The TownePlace Suites Redwood City Mortgage Loan matures on January 5, 2021.

Following the lockout period, the borrower has the right to defease the TownePlace Suites Redwood City Mortgage Loan in whole, but not in part, on any date before November 5, 2020. In addition, the TownePlace Suites Redwood City Mortgage Loan is prepayable, without penalty, on or after November 5, 2020.

TOWNEPLACE SUITES REDWOOD CITY

Sources and Uses

Sources			Uses
Original loan amount	$25,000,000	100.0%	Loan payoff⁽¹⁾	$9,170,808	36.7%
			Reserves	1,406,005	5.6
			Closing costs	319,526	1.3
			Return of equity	14,103,660	56.4
Total Sources	$25,000,000	100.0%	Total Uses	$25,000,000	100.0%


	(1)	The TownePlace Suites Redwood City Property was previously securitized in the WBCMT 2006-C23 transaction.

The Property. The TownePlace Suites Redwood City Property is a four-story, 95-room extended stay hotel located in northern Redwood City, California, east of the intersection of Twin Dolphin Drive and Redwood Shores Parkway. The TownePlace Suites Redwood City Property guestrooms configuration includes 46 HomeOffice suites (separate living and working areas), 29 studio suites, 8 executive studio suites, 9 one-bedroom suites and 3 two-bedroom suites. Amenities at the TownePlace Suites Redwood City Property include a breakfast dining area, fitness room, lobby workstation, market pantry and guest laundry room. All guestrooms feature separate living and sleeping areas, as well as a fully equipped kitchen. The guestrooms contain a table and chairs, work desk with chair, armchair and/or sleeper sofa, flat-panel television, and an iron and ironing board. The kitchens offer a full-sized refrigerator, conventional oven and stove top, toaster, microwave, dishwasher, cabinets, and dining and cooking utensils. In-room amenities include complimentary high-speed internet access and a phone with voice mail. The TownePlace Suites Redwood City Property includes fronts on the western edges of the San Francisco Bay, providing some of the rooms with water views. The TownePlace Suites Redwood City Property was built by the borrower in 1998 on a 2.1-acre site and opened for business in October 2002 and the existing franchise agreement with Marriott International, Inc. expires in September 2027. A property improvement plan (“PIP”) at the TownePlace Suites Redwood City Property was required by Marriott International, Inc. with a total estimated cost of $1,500,000 ($15,789 per room). The PIP will include renovations to the guestrooms, guestroom bathrooms, corridors and stairwells, lobby/vestibule and FF&E. The borrower reportedly already spent $200,000 on FF&E expenditures and an upfront PIP reserve in the amount of $1,300,000 was established at loan origination. The PIP is expected to be completed in March 2016. The PIP is not expected to reduce occupancy at the property.

Cash Flow Analysis

	2012	2013⁽¹⁾	2014⁽¹⁾	TTM 9/30/2015	U/W	% of U/W Total Revenue	U/W $ per Room
Occupancy	85.5%	86.9%	89.8%	87.5%	84.0%
ADR	$143.12	$152.35	$167.46	$187.87	$187.87
RevPAR	$122.32	$132.35	$150.37	$164.33	$157.81

Room Revenue	$4,253,142	$4,589,126	$5,213,997	$5,698,311	$5,472,114	98.8%	$57,601
F&B Revenue	0	0	0	0	0	0.0	0
Other Revenue	57,699	81,407	56,678	64,610	64,610	1.2	680
Total Revenue	$4,310,841	$4,670,533	$5,270,675	$5,762,921	$5,536,724	100.0%	$58,281

Total Department Expenses	798,965	897,363	979,865	1,043,196	1,138,476	20.6	11,984
Gross Operating Profit	$3,511,876	$3,773,170	$4,290,810	$4,719,725	$4,398,249	79.4%	$46,297

Total Undistributed Expenses	1,087,076	1,155,907	1,253,138	1,362,823	1,316,328	23.8	13,856
Profit Before Fixed Charges	$2,424,800	$2,617,263	$3,037,672	$3,356,902	$3,081,921	55.7%	$32,441

Total Fixed Charges	166,794	168,129	175,393	184,670	332,532	6.0	3,500

Net Operating Income	$2,258,006	$2,449,134	$2,862,279	$3,172,232	$2,749,389	49.7%	$28,941
FF&E	0	0	0	0	221,469	4.0	2,331
Net Cash Flow	$2,258,006	$2,449,134	$2,862,279	$3,172,232	$2,527,920	45.7%	$26,610

NOI DSCR	1.34x	1.45x	1.70x	1.88x	1.63x
NCF DSCR	1.34x	1.45x	1.70x	1.88x	1.50x
NOI DY	9.0%	9.8%	11.5%	12.7%	11.0%
NCF DY	9.0%	9.8%	11.5%	12.7%	10.1%


	(1)	With occupancy remaining stable over 85%, the sponsor increased room rates in 2014, resulting in RevPar growth of 13.6% year over year from 2013.

Appraisal. As of the appraisal valuation date of September 25, 2015, the TownePlace Suites Redwood City Property had an “as-is” appraised value of $39,600,000.

Environmental Matters. According to the Phase I environmental site assessment dated October 2, 2015, there was no evidence of any recognized environmental conditions at the TownePlace Suites Redwood City Property.

TOWNEPLACE SUITES REDWOOD CITY

Market Overview and Competition. The TownePlace Suites Redwood City Property is located in Redwood City just off Highway 101, approximately 10 miles south of the San Francisco International Airport and approximately 12 miles northeast of the heart of Silicon Valley. Redwood City and the greater Silicon Valley are home to a variety of companies and entities related to the technology, biotechnology, healthcare, and education sectors. These local employers and headquarter offices, as well as Stanford University and Stanford Hospital, represent the primary sources of demand for the San Francisco Bay Area hospitality market. Major national and international technology and manufacturing companies located in Redwood City and the greater Silicon Valley area include Oracle, Abbot Laboratories, Electronic Arts, Box Inc., and Nikkon Corporation. Box Inc. recently moved its new headquarters to Redwood City and leased 334,000 square feet of office space. Redwood City is located in the South San Mateo office submarket, which is the third-largest office submarket in the greater San Francisco market and has the third-highest average asking rents of all of the office submarkets. Several new office projects are under construction in the South San Mateo submarket which will bring over 1,000,000 square feet of office space to the submarket. According to a third party market research report, the average asking rental rate is anticipated to increase significantly over the next five years with the additional class A office space entering the market. Redwood City draws office demand, in part, due to a Caltrain location which makes it attractive for bringing in workforce from San Francisco to the north or any of the cities served by Caltrain to the south. Commercial demand is also generated by major employers in the healthcare sector, such as Sequoia Hospital and Kaiser Permanente. The Redwood City submarket also draws demand from business travelers coming to the Silicon Valley who are seeking more affordable rates, as the average rental rate in the submarket is relatively lower than other major submarkets in Silicon Valley. According to the appraisal, the outlook for commercial demand is positive as technology companies continue to hire and expand office space and as the area continues to attract new startups. Demand segmentation at the TownePlace Suites Redwood City Property is comprised of 70.0% commercial, 5.0% group and 25.0% leisure.

The following tables present certain information relating to the TownePlace Suites Redwood City Property’s competitive set:

Subject and Market Historical Occupancy, ADR and RevPAR⁽¹⁾

	Competitive Set			TownePlace Suites Redwood City			Penetration Factor
Year	Occupancy	ADR	RevPAR	Occupancy	ADR	RevPAR	Occupancy	ADR	RevPAR
11/30/2015 TTM	84.7%	$161.65	$136.86	86.3%	$192.11	$165.82	101.9%	118.8%	121.2%
11/30/2014 TTM	86.0%	$150.98	$129.87	88.9%	$166.65	$148.15	103.3%	110.4%	114.1%
11/30/2013 TTM	82.9%	$137.47	$114.00	87.0%	$151.66	$131.91	104.9%	110.3%	115.7%


	(1)	Information obtained from a third party hospitality report dated December 17, 2015. The competitive set includes the following hotels: Holiday Inn Express & Suites Belmont, Hyatt House Belmont Redwood Shores, Country Inn & Suites San Carlos and Extended Stay America San Francisco San Carlos.

Competitive Property Summary⁽¹⁾

				Demand Segmentation			2014 Performance
Property Name/Location	No. of Rooms	Year Built/ Renovated	Distance from Subject	Commercial	Meeting & Group	Leisure	Occupancy	ADR	RevPAR
TownePlace Suites Redwood City (Subject) - Redwood City, CA	95	1998/2013	--	70%	5%	25%	89.8%	$167.46	$150.37
Extended StayAmerica San Francisco Belmont –	116	2003/NAP	1.3 miles	60%	5%	35%	90%	$115.00	$103.50
Fairfield Inn & Suites by Marriott San Francisco San Carlos – San Carlos, CA	120	1997/2004	0.6 miles	65%	10%	25%	80%	$146.00	$116.80
Holiday Inn Express & Suites Belmont – Belmont, CA	82	1998/2015	2.1 miles	60%	10%	30%	78%	$145.00	$113.10
Country Inn & Suites by Carlson San Carlos – San Carlos, CA	51	1998/2012	1.4 miles	60%	5%	35%	83%	$159.00	$131.97
Hyatt House Belmont Redwood Shores – Belmont, CA	132	1995/NAP	1.9 miles	65%	5%	30%	91%	$191.00	$173.81


	(1)	Information obtained from the appraisal.

The Borrower. The borrower is Redwood Suites, LLC, a California limited liability company and a single purpose entity with one independent director. Legal counsel to the borrower delivered a non-consolidation opinion in connection with the origination of the TownePlace Suites Redwood City Mortgage Loan. Max A. Keech, William J. Hamrick, Hamrick Investments, LLC, and Green Valley Corporation are the guarantors of certain nonrecourse carveouts under the TownePlace Suites Redwood City Mortgage Loan.

The Sponsors. The sponsors are Max A. Keech, William J. Hamrick, Hamrick Investments, LLC, and Green Valley Corporation. The sponsors have more than 45 years of combined real estate experience owning and operating hotels and have owned and operated

TOWNEPLACE SUITES REDWOOD CITY

the TownePlace Suites Redwood City Property since 2002. A subsidiary of Green Valley Corporation, Barry Swenson Builder (“Swenson”), and Mr. Hamrick’s company, THM Hotels (“THM”), developed the TownePlace Suites Redwood City Property which is part of a larger project known as The Preserve at Redwood Shores. TMH and Swenson currently own three additional extended stay hotels in San Jose, Santa Clara and Campbell, California all of which operate under the Marriott TownePlace Suites brand.

Escrows. The loan documents provide for upfront escrows in the amount of $77,170 for real estate taxes, $9,465 for insurance premiums, $19,370 for FF&E reserves and $1.3 million for the franchisor-required PIP. The loan documents also provide for ongoing monthly escrows of $13,248 for real estate taxes, $3,155 for insurance premiums, and $19,370 for FF&E reserves. The FF&E reserve, to be adjusted each January, is equal to one-twelfth of 4% of the actual annual gross income from the prior year.

Lockbox and Cash Management. The TownePlace Suites Redwood City Mortgage Loan is structured with springing cash management. Upon the occurrence of a Cash Management Period (as defined below), the borrower is required to establish a lender-controlled lockbox account and direct tenants to deposit all rents, and all credit card companies under merchant agreements to pay receipts, directly into such lockbox account. The loan documents also require that all rents received by the borrower or property manager will be deposited into such lockbox account within one business day of receipt. During a Cash Management Period, all excess cash flow will be held in a separate account under the exclusive control of the lender.

A “Cash Management Period” will commence upon (i) the occurrence and continuance of an event of default; or (ii) the debt service coverage ratio falling below 1.30x during the 12 calendar months immediately preceding the date of determination. A Cash Management Period will expire with respect to (i), upon the event of default being cured, provided that no other event of default has occurred and is continuing; and with respect to (ii), upon the debt service coverage ratio being at least 1.35x for two consecutive calendar quarters.

Property Management. The TownePlace Suites Redwood City Property is managed by an affiliate of the borrower.

Assumption. The borrower has the right to transfer the TownePlace Suites Redwood City Property provided that certain conditions are satisfied, including but not limited to (i) no event of default has occurred and is continuing; (ii) the lender reasonably determines that the proposed transferee complies with single purpose bankruptcy remote entity requirements and the transferee and guarantor satisfy the lender’s credit review and underwriting standards; and (iii) the lender has received confirmation from DBRS, KBRA and Moody’s that such assumption will not result in a downgrade, withdrawal or qualification of the respective ratings assigned to the Series 2016-C32 Certificates.

Partial Release. Not permitted.

Real Estate Substitution. Not permitted.

Subordinate and Mezzanine Indebtedness. Not permitted.

Ground Lease. None.

Terrorism Insurance. The loan documents require that the “all risk” insurance policy required to be maintained by the borrower provide coverage for terrorism in an amount equal to the full replacement cost of the TownePlace Suites Redwood City Property, as well as business interruption insurance covering no less than the 18-month period following the occurrence of a casualty event, together with a 12-month extended period of indemnity.

Earthquake Insurance. The loan documents do not require earthquake insurance. The seismic report indicated a probable maximum loss of 5.0%.

No. 9 – Cottonwood Shopping Center

Loan Information					Property Information
Mortgage Loan Seller:		Wells Fargo Bank, National Association			Single Asset/Portfolio:	Single Asset
Credit Assessment (DBRS/KBRA/Moody’s):		NR/NR/NR			Property Type:	Retail
Original Principal Balance:		$21,075,000			Specific Property Type:	Anchored
Cut-off Date Principal Balance:		$21,075,000			Location:	Albuquerque, NM
% of Initial Pool Balance:		2.2%			Size:	188,887 SF
Loan Purpose:		Refinance			Cut-off Date Principal Balance Per SF:	$111.57
Borrower Names⁽¹⁾:		Various			Year Built/Renovated:	1996/NAP
Sponsor⁽²⁾:		Various			Title Vesting:	Fee
Mortgage Rate:		4.890%			Property Manager:	Commercial Real Estate Management, LLC
Note Date:		November 12, 2015			4^thMost Recent Occupancy (As of):	98.0% (12/31/2011)
Anticipated Repayment Date:		NAP			3^rdMost Recent Occupancy (As of):	99.0% (12/31/2012)
Maturity Date:		December 11, 2025			2^ndMost Recent Occupancy (As of):	98.0% (12/31/2013)
IO Period:		36 months			Most Recent Occupancy (As of):	99.0% (12/31/2014)
Loan Term (Original):		120 months			Current Occupancy (As of):	98.3% (9/30/2015)
Seasoning:		2 months
Amortization Term (Original):		360 months			Underwriting and Financial Information:
Loan Amortization Type:		Interest-only, Amortizing Balloon
Interest Accrual Method:		Actual/360			4^thMost Recent NOI (As of):		$2,076,306 (12/31/2012)
Call Protection:		L(26),D(90),O(4)			3^rdMost Recent NOI (As of):		$1,932,590 (12/31/2013)
Lockbox Type:		Springing			2^ndMost Recent NOI (As of):		$2,017,612 (12/31/2014)
Additional Debt:		None			Most Recent NOI (As of):		$2,172,416 (TTM 8/31/2015)
Additional Debt Type:		NAP
					U/W Revenues:		$2,715,447
					U/W Expenses:		$709,532
					U/W NOI:		$2,005,915
Escrows and Reserves⁽³⁾:					U/W NCF:		$1,816,187
					U/W NOI DSCR:		1.50x
Type:	Initial		Monthly	Cap (If Any)	U/W NCF DSCR:		1.35x
Taxes	$36,312		$18,156	NAP	U/W NOI Debt Yield:		9.5%
Insurance	$0		Springing	NAP	U/W NCF Debt Yield:		8.6%
Replacement Reserve	$0		$3,635	$87,248	As-Is Appraised Value:		$29,200,000
TI/LC Reserve	$0		$9,638	$462,600	As-Is Appraisal Valuation Date:		September 28, 2015
Office Max Reserve	$0		$29,375	$352,500	Cut-off Date LTV Ratio:		72.2%
Parking Lot Repair Reserve	$0		Springing	NAP	LTV Ratio at Maturity or ARD:		63.7%

(1)

See “The Borrowers” section.

(2)

See “The Sponsors” section.

(3)

See “Escrows” section.

The Mortgage Loan. The mortgage loan (the “Cottonwood Shopping Center Mortgage Loan”) is evidenced by a single promissory note that is secured by a first mortgage encumbering an anchored retail center located in Albuquerque, New Mexico (the “Cottonwood Shopping Center Property”). The Cottonwood Shopping Center Mortgage Loan was originated on November 12, 2015 by Wells Fargo Bank, National Association. The Cottonwood Shopping Center Mortgage Loan had an original principal balance of $21,075,000, has an outstanding principal balance as of the Cut-off Date of $21,075,000 and accrues interest at an interest rate of 4.890% per annum. The Cottonwood Shopping Center Mortgage Loan had an initial term of 120 months, has a remaining term of 118 months as of the Cut-off Date and requires interest-only payments for the first 36 payments following origination and, thereafter, requires payments of principal and interest based on a 30-year amortization schedule. The Cottonwood Shopping Center Mortgage Loan matures on December 11, 2025.

Following the lockout period, the borrower has the right to defease the Cottonwood Shopping Center Mortgage Loan in whole, but not in part, on any date before September 11, 2025. In addition, the Cottonwood Shopping Center Mortgage Loan is prepayable without penalty on or after September 11, 2025.

COTTONWOOD SHOPPING CENTER

Sources and Uses

Sources			Uses
Original loan amount	$21,075,000	73.7%	Loan payoff⁽¹⁾	$28,229,964	98.7%
Sponsor’s new cash contribution	$7,512,437	26.3	Closing costs	321,161	1.1
			Reserves	36,312	0.1
Total Sources	$28,587,437	100.0%	Total Uses	$28,587,437	100.0%

(1)

The Cottonwood Shopping Center Property was previously securitized in the WBCMT 2005-C22 transaction.

The Property. The Cottonwood Shopping Center Property is an anchored retail center totaling approximately 188,887 square feet located in Albuquerque, New Mexico, approximately 14.4 miles northwest of downtown Albuquerque. Built in 1996, the Cottonwood Shopping Center Property is comprised of four buildings situated on an approximate 19.2-acre site. The Cottonwood Shopping Center Property is anchored by Best Buy with junior anchors including Barnes & Noble, Michaels, and Toys “R” Us, which is on a ground lease and owns its own improvements. Six tenants representing 55.1% of the net rentable area are original tenants at the Cottonwood Shopping Center Property and have been in occupancy since construction. Further, tenants representing 73.1% of the net rentable area have been in occupancy for over 10 years. The Cottonwood Shopping Center Property has benefited from strong historical performance, maintaining an average occupancy of 98.5% since 2002. Parking at the Cottonwood Shopping Center Property is provided via 1,077 surface parking spaces, resulting in a parking ratio of 5.7 spaces per 1,000 square feet of net rentable area. Shadow anchors immediately adjacent to the Cottonwood Shopping Center Property include Sam’s Club and Kohl’s. Additionally, the Cottonwood Shopping Center Property is part of a regional retail cluster with over 3.5 million square feet of retail space centered around the Cottonwood Mall, an approximate 1.0 million square foot super regional mall anchored by Dillard’s, Macy’s, Sears, JC Penney, and Conns. As of September 30, 2015, the Cottonwood Shopping Center Property was 98.3% occupied by 13 tenants.

The following table presents certain information relating to the tenancy at the Cottonwood Shopping Center Property:

Major Tenants

Tenant Name	Credit Rating (Fitch/Moody’s/ S&P)⁽¹⁾	Tenant NRSF	% of NRSF	Annual U/W Base Rent PSF⁽²⁾	Annual U/W Base Rent⁽²⁾	% of Total Annual U/W Base Rent	Sales PSF⁽³⁾	Occupancy Cost⁽³⁾	Lease Expiration Date

Anchor Tenants
Best Buy	BBB-/Baa1/BB+	45,750	24.2%	$13.00	$594,750	26.3%	NAV	NAV	1/31/2021⁽⁴⁾
Total Anchor Tenants		45,750	24.2%	$13.00	$594,750	26.3%

Major Tenants
Barnes & Noble	NR/NR/NR	25,050	13.3%	$13.97⁽⁵⁾	$350,000⁽⁵⁾	15.5%	$194	7.2%	1/31/2017⁽⁶⁾
Home Life Furniture	NR/NR/NR	35,650	18.9%	$9.00	$320,850	14.2%	$95	12.9%	9/30/2019⁽⁷⁾⁽⁸⁾
Michaels	NR/Ba3/B+	34,000	18.0%	$7.70	$261,800	11.6%	$135	7.3%	5/31/2018⁽⁹⁾
Office Max	NR/B2/B-	23,500	12.4%	$9.00	$211,500	9.3%	NAV	NAV	11/30/2016⁽¹⁰⁾
Total Major Tenants		118,200	62.6%	$9.68	$1,144,150	50.5%

Non-Major Tenants⁽¹¹⁾		21,751	11.5%	$24.13	$524,885	23.2%

Occupied Collateral Total		185,701	98.3%	$12.19	$2,263,785	100.0%

Vacant Space		3,186	1.7%

Collateral Total		188,887	100.0%

(1)

Certain ratings are those of the parent company, whether or not the parent guarantees the lease.

(2)

Annual U/W Base Rent PSF and Annual U/W Base Rent include contractual rent steps through February 2016 totaling $37,818.

(3)

Sales and occupancy costs are for the trailing 12-month period ending August 31, 2015.

(4)

Best Buy has two, 5-year lease renewal options.

(5)

Barnes & Noble operates on a gross lease, whereas all other tenants at the Cottonwood Shopping Center Property operate on triple-net leases.

(6)

Barnes & Noble has two, 5-year lease renewal options.

(7)

Home Life Furniture has a live, ongoing right to terminate its lease with 120 days’ prior written notice if the tenant’s annual gross sales do not exceed $5 million. The original lease commenced as of October 1, 2009. Since 2012, annual gross sales have not exceeded $5 million. Tenant’s reported annual gross sales for 2013, 2014, and the trailing 12-month period ending August 31, 2015 were $3,233,695, $3,160,365, and $3,369,365, respectively.

(8)

Home Life Furniture has two, 5-year lease renewal options.

(9)

Michaels has two, 5-year lease renewal options.

(10)

Office Max Store has four, 5-year renewal options.

(11)

Toys ‘R’ Us (29,233 square feet) is on a ground lease and owns its own improvements; therefore its square footage was excluded from the total square footage for the Cottonwood Shopping Center Property. Non-Major Tenants and Occupied Collateral Total Annual U/W Base Rent PSF excluding this income are $19.22 and $11.61, respectively.

COTTONWOOD SHOPPING CENTER

The following table presents certain information relating to the lease rollover schedule at the Cottonwood Shopping Center Property:

Lease Expiration Schedule⁽¹⁾⁽²⁾

Year Ending December 31,	No. of Leases Expiring	Expiring NRSF	% of Total NRSF	Cumulative Expiring NRSF	Cumulative % of Total NRSF	Annual U/W Base Rent	% of Total Annual U/W Base Rent	Annual U/W Base Rent PSF⁽³⁾
MTM	0	0	0.0%	0	0.0%	$0	0.0%	$0.00
2016	1	23,500	12.4%	23,500	12.4%	$211,500	9.3%	$9.00
2017	4	36,189	19.2%	59,689	31.6%	$568,509	25.1%	$15.71
2018	4	38,812	20.5%	98,501	52.1%	$354,172	15.6%	$9.13
2019	2	39,650	21.0%	138,151	73.1%	$392,850	17.4%	$9.91
2020	0	0	0.0%	138,151	73.1%	$0	0.0%	$0.00
2021	1	45,750	24.2%	183,901	97.4%	$594,750	26.3%	$13.00
2022	1⁽⁴⁾	0⁽⁴⁾	0.0%⁽⁴⁾	183,901	97.4%	$106,904	4.7%	$0.00⁽⁴⁾
2023	1	1,800	1.0%	185,701	98.3%	$35,100	1.6%	$19.50
2024	0	0	0.0%	185,701	98.3%	$0	0.0%	$0.00
2025	0	0	0.0%	185,701	98.3%	$0	0.0%	$0.00
2026	0	0	0.0%	185,701	98.3%	$0	0.0%	$0.00
Thereafter	0	0	0.0%	185,701	98.3%	$0	0.0%	$0.00
Vacant	0	3,186	1.7%	188,887	100.0%	$0	0.0%	$0.00
Total/Weighted Average	14⁽⁵⁾	188,887	100.0%			$2,263,785	100.0%	$12.19⁽³⁾

(1)

Information obtained from the underwritten rent roll.

(2)

Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease and that are not considered in the Lease Expiration Schedule.

(3)

Annual U/W Base Rent PSF excludes vacant space and rent attributed to one tenant which is on a ground lease and owns its own improvements.

(4)

Toys ‘R’ Us (29,233 square feet) is on a ground lease and owns its own improvements; therefore its square footage was excluded from the net rentable square feet.

(5)

The Cottonwood Shopping Center Property is occupied by 13 tenants subject to 14 leases.

The following table presents historical occupancy percentages at the Cottonwood Shopping Center Property:

Historical Occupancy

12/31/2011⁽¹⁾		12/31/2012⁽¹⁾		12/31/2013⁽¹⁾		12/31/2014⁽¹⁾		9/30/2015⁽²⁾
98.0%		99.0%		98.0%		99.0%		98.3%

(1)	Information obtained from a third party report.

(2)	Information obtained from the underwritten rent roll.

COTTONWOOD SHOPPING CENTER

Cash Flow Analysis

	2012	2013	2014	TTM 8/31/2015	U/W	% of U/W Effective Gross Income	U/W $ per SF
Base Rent	$2,104,925	$2,077,670	$2,124,132	$2,256,363	$2,208,103⁽¹⁾	81.3%	$11.69
Grossed Up Vacant Space	0	0	0	0	116,216	4.3	0.62
Percentage Rent	29,306	32,413	30,812	30,812	0	0.0	0.00
Total Reimbursables	560,047	425,349	440,488	441,052	507,343	18.7	2.69
Other Income	0	0	1,561	1,865	0	0.0	0.00
Less Vacancy and Credit Loss	0	0	0	0	(116,216)⁽²⁾	(4.3)	(0.62)
Effective Gross Income	$2,694,279	$2,535,432	$2,596,992	$2,730,092	$2,715,447	100.0%	$14.38

Total Operating Expenses	$617,973	$602,842	$579,380	$557,676	$709,532	26.1%	$3.76

Net Operating Income	$2,076,306	$1,932,590	$2,017,612	$2,172,416	$2,005,915	73.9%	$10.62

TI/LC	0	0	0	0	146,104	5.4	0.77
Capital Expenditures	0	0	0	0	43,624	1.6	0.23
Net Cash Flow	$2,076,306	$1,932,590	$2,017,612	$2,172,416	$1,816,187	66.9%	$9.62

NOI DSCR	1.55x	1.44x	1.50x	1.62x	1.50x
NCF DSCR	1.55x	1.44x	1.50x	1.62x	1.35x
NOI DY	9.9%	9.2%	9.6%	10.3%	9.5%
NCF DY	9.9%	9.2%	9.6%	10.3%	8.6%

(1)

The underwritten base rent includes rent steps through February 2016 totaling $37,818.

(2)

The underwritten economic vacancy is 5.0%. The Cottonwood Shopping Center Property was 98.3% physically occupied as of September 30, 2015.

Appraisal. As of the appraisal valuation date of September 28, 2015, the Cottonwood Shopping Center Property had an “as-is” appraised value of $29,200,000.

Environmental Matters. According to the Phase I environmental assessment dated September 30, 2015, there was no evidence of any recognized environmental conditions at the Cottonwood Shopping Center Property.

Market Overview and Competition. The Cottonwood Shopping Center Property is located along Coor Boulevard, one of the neighborhood’s primary commercial thoroughfares, in Albuquerque, New Mexico, approximately 14.4 miles northwest of the central business district of Albuquerque. The Cottonwood Shopping Center Property’s infill neighborhood is situated along the northern border of the city of Albuquerque, in one the metropolitan’s densest retail clusters. The primary economic driver for the neighborhood and the broader region is the Cottonwood Mall, a super-regional mall located at the neighborhood’s southern tip and anchored by retailers such as Dillard’s, Macy’s, and JC Penney. Additionally, big-box retailers such as The Home Depot and Walmart are located directly north and northwest of the Cottonwood Mall. Within approximately 2 miles there are 11 multifamily developments, providing a strong and consistent demand at the Cottonwood Shopping Center Property. Lovelace Westside Hospital is located directly west of the neighborhood, in addition to elementary and high schools.

The estimated 2015 population within a one-, three- and five-mile radius of the Cottonwood Shopping Center Property was 7,369, 67,575 and 158,610, respectively, and the average household income within the same radii was $68,336, $82,079 and $81,862, respectively. The retail market remained one of the best performing sectors in the Albuquerque real estate market for the third quarter of 2015 with positive net absorption tallied for the fifth consecutive quarter. According a third party market report, the Cottonwood Shopping Center Property is located in the Cottonwood retail submarket of the Albuquerque retail market. As of the third quarter of 2015, the Cottonwood retail submarket contained a total inventory of 168 buildings containing 5.1 million square feet of retail space with a vacancy rate of 4.9% and an average asking rent of $15.73 per square foot, gross. The average underwritten base rent of $12.31 per square foot is approximately 12.9% below the appraiser’s concluded blended market rent of $14.13 per square foot for the Cottonwood Shopping Center Property.

COTTONWOOD SHOPPING CENTER

The following table presents certain information relating to some comparable retail leases for the Cottonwood Shopping Center Property:

Comparable Leases⁽¹⁾

Property Name/ Location	Year Built/ Renovated	Anchor Tenants	Total GLA (SF)	Total Occupancy	Distance from Subject	Tenant Name⁽²⁾	Lease Date/ Term	Lease Area (SF)	Annual Base Rent PSF	Lease Type
Cottonwood Shopping Center (Subject) Albuquerque, NM	1996/NAP	Barnes & Noble, Best Buy, Home Life Furniture, Michaels, OfficeMax, Toys ‘R’ Us	188,887	98%	--	Best Buy	February 2016 / 5 Yrs	45,750	$13.00	NNN
North Town Plaza Albuquerque, NM	1978/2003	Whole Foods Market, HomeGoods	101,460	100%	9.4 miles	HomeGoods	February 2012 / 10 Yrs	22,500	$12.00	NNN
Cottonwood Commons Albuquerque, NM	2007/2013	Bed Bath & Beyond, Cost Plus, Dick’s Sporting Goods, Gordman’s, Petco	191,597	95%	0.3 miles	Dick’s Sporting Goods	March 2012 / 10 Yrs	50,872	$13.25	NNN
Cottonwood Corners Phase III Albuquerque, NM	1996/NAP	Total Wine, CVS, (shadow Sam’s Club and Kohl’s)	68,514	51%	0.1 miles	Baillo’s Electronics	February 2012 / 10 Yrs	33,749	$12.00	NNN
Pavilions at San Mateo Albuquerque, NM	1997/NAP	Walmart Neighborhood Market, The Shoe Department, Dollar Tree	78,070	100%	12.4 miles	Walmart Neighborhood Market	July 2013 / NAV	32,000	$5.25	NNN
Cottonwood Mall Albuquerque, NM	1996/NAP	Dillard’s, Macy’s, Sears, JC Penney, Conns	1,040,000	100%	1.4 miles	Sports Authority	August 2015 / NAV	38,000	$13.50	NNN

(1)

Information obtained from the appraisal, third party market research reports and underwritten rent roll.

(2)

Represents anchor tenant comparables only.

The Borrowers. The borrower structure comprises seven tenants-in-common: Gibson-Cottonwood, LLC; Benson-Cottonwood, LLC; Middlemas-Cottonwood, LLC; Speno-Cottonwood, LLC; Lazzarini-Cottonwood, LLC; Hodnefield-Cottonwood, LLC; and Brockhoff-Cottonwood, LLC, each of which is a single purpose entity, and Delaware limited liability company. Legal counsel to the borrowers delivered a non-consolidation opinion in connection with the origination of the Cottonwood Shopping Center Mortgage Loan. The following parties serve as the guarantors of certain nonrecourse carveouts under the Cottonwood Shopping Center Mortgage Loan: G. Drew Gibson, Gibson Community Property Trust, David P. Middlemas, The Middlemas Trust, William T. Benson, Steven G. Speno, David P. Lazzarini, Phyllis A. Lazzarini, Sherri J. Hodnefield, Kimberly L. Faris, and Ron S. Brockhoff. See “Description of the Mortgage Pool — Mortgage Pool Characteristics — Tenancies-in-Common” in the Preliminary Prospectus.

The Sponsors. The majority sponsors, collectively representing 66.6% of the borrowing entities, are G. Drew Gibson and David P. Middlemas. Each have over 35 years of experience in real estate management, development, and investment and have previously served as executives of the Koll Company, a real estate construction, development, and property management company with operations predominantly on the West Coast. The sponsors have been involved in two deeds-in-lieu and one foreclosure between 2010 and 2011. See “Description of the Mortgage Pool – Loan Purpose; Default History; Bankruptcy Issues and Other Proceedings” in the Preliminary Prospectus.

Escrows. The loan documents provide for upfront reserves of $36,312 for real estate taxes. Ongoing monthly reserves are required in an amount equal to $18,156 for taxes; $3,635 for replacement reserves (capped at $87,248); $9,638 for TI/LCs (capped at $462,600) and $29,375 for Office Max (capped at $352,500, which includes any amounts held during a Reserve Tenant Event Period related to Office Max, as defined below) for TI/LCs until Office Max has extended its lease for a period of at least 5 years following the November 30, 2016 lease expiration date. A one time springing reserve of $127,030 is required to be funded on March 11, 2016 to perform parking lot repairs and cleaning. The loan documents do not require monthly escrows for insurance provided (i) no event of default has occurred and is continuing; (ii) the Cottonwood Shopping Center Property is insured under an acceptable blanket insurance policy and (iii) the borrowers provide the lender with evidence of renewal of the policies and timely proof of payment of the insurance premiums.

Lockbox and Cash Management. Upon the occurrence of a Cash Trap Event Period (as defined below), the borrowers will be required to establish a lender-controlled lockbox account and direct all tenants to deposit all rents directly into such lockbox account. During a Cash Trap Event Period so long as no Major Tenant Event Period exists, all excess funds on deposit in the lockbox account are swept to a lender-controlled subaccount on a monthly basis.

A “Cash Trap Event Period” will commence upon the earlier of (i) the occurrence and continuance of an event of default; (ii) the amortizing debt service coverage ratio being less than 1.20x for two consecutive quarters; or (iii) the occurrence of a Major Tenant Event Period and the borrower not depositing an amount equal to the applicable Major Tenant Reserve Funds Cap (as defined below)

COTTONWOOD SHOPPING CENTER

within ten days. A Cash Trap Event Period will expire, with regard to clause (i), upon the cure of such event of default; with regard to clause (ii), upon the amortizing debt service coverage ratio being equal to or greater than 1.25x for three consecutive calendar months; or with regard to clause (iii), upon the termination of a Major Tenant Event Period and provided that there is no occurrence and continuance of another Major Tenant Event Period.

A “Major Tenant” shall mean, individually or collectively, Office Max, Barnes & Noble and Toys ‘R’ Us, their respective successors and assigns, and any replacement tenant.

A “Major Tenant Event Period” will commence upon the earlier of (i) a Major Tenant failing to renew or extend its lease the earlier of twelve months prior to the lease expiration date or the renewal notice date for a term of at least five years and at a rental rate reasonably approved by the lender; (ii) a monetary or material non-monetary default by a Major Tenant (iii) the borrower’s granting of any rental rate reduction or material lease modification to any Major Tenant without lender approval; or (iv) a Major Tenant going dark, vacating or otherwise failing to occupy its space or giving notice of its intent to commence any of the foregoing, (v) a Major Tenant filing bankruptcy or similar insolvency proceeding or (vi) a Major Tenant terminates, or gives notice or intent or commences legal proceedings to terminate, its lease. A Major Tenant Event Period will expire, with regard to clause (i), (ii), (iii), (iv), (v), and (vi) upon (a) a Major Tenant Re-Tenanting Event (as defined below) occurring and (b) the reserve funds on deposit are greater than or equal to the applicable Major Tenant Reserve Funds, with regard to clause (i), the lender receiving evidence that the applicable Major Tenant has extended the term of its lease on terms and conditions acceptable to the lender; with regard to clause (ii), upon a cure of said default for two consecutive calendar quarters; with regard to clause (iii), upon receipt of evidence that the rate reduction or modification has been cancelled; with regard to clause (iv), the applicable Major Tenant has resumed operations in the entire space for two consecutive calendar quarters; with regard to (v), upon the bankruptcy or insolvency proceedings being terminated and the lease has been affirmed, and with respect to clause (vi), the applicable lease is in full force for two consecutive calendar quarters.

A “Major Tenant Reserve Funds Cap” is defined as (i) in connection with any Major Tenant Event Period related to Office Max, $352,500, (ii) in connection with any Major Tenant Event Period related to Barnes & Noble, $375,750, or (iii) in connection with any Major Tenant Reserve Period related to Toys ‘R’ Us, $165,000.

A “Major Tenant Re-Tenanting Event” will occur upon (i) the lender receiving reasonably satisfactory evidence that all of the applicable tenant space has been leased to one or more satisfactory replacement tenants, (ii) each replacement tenant has a lease term of at least five years and is open for business and paying full unabated rent, and (iii) all TI/LCs related to the replacement tenant have been paid.

Property Management. The Cottonwood Shopping Center Property is managed by Commercial Real Estate Management LLC, a third party management company.

Assumption. The borrower has a two-time right to transfer the Cottonwood Shopping Center Property, provided that no event of default has occurred and is continuing and certain other conditions are satisfied, including, but not limited to the following: (i) the lender’s reasonable determination that the proposed transferee and guarantor satisfy the lender’s credit review and underwriting standards, taking into consideration transferee’s experience, financial strength and general business standing; (ii) execution of a recourse guaranty and an environmental indemnity by an affiliate of the transferee; and (iii) if requested by the lender, rating agency confirmation from DBRS, KBRA and Moody’s that the transfer will not result in a downgrade, withdrawal or qualification of the respective ratings assigned to the Series 2016-C32 Certificates.

Partial Release. Not permitted.

Real Estate Substitution. Not permitted.

Subordinate and Mezzanine Indebtedness. None.

Ground Lease. None.

Terrorism Insurance. The loan documents require that the “all risk” insurance policy required to be maintained by the borrower provides coverage for terrorism in an amount equal to the full replacement cost of the Cottonwood Shopping Center Property, as well as business interruption insurance covering no less than the 12-month period following the occurrence of a casualty event, together with a six-month extended period of indemnity.

No. 10 – PRA Health Sciences

Loan Information					Property Information
Mortgage Loan Seller:		Wells Fargo Bank, National Association			Single Asset/Portfolio:	Single Asset
Credit Assessment (DBRS/KBRA/Moody’s):		NR/NR/NR			Property Type:	Office
Original Principal Balance:		$21,000,000			Specific Property Type:	Suburban
Cut-off Date Principal Balance:		$21,000,000			Location:	Lenexa, KS
% of Initial Pool Balance:		2.2%			Size:	142,679 SF
Loan Purpose:		Acquisition			Cut-off Date Principal Balance Per SF:	$147.18
Borrower Name:		AGNL Science, L.L.C			Year Built/Renovated:	2005/NAP
Sponsors:		AG Net Lease III Corp.; AG Net Lease III (SO) Corp.			Title Vesting:	Fee
Mortgage Rate:		4.670%			Property Manager:	Janko Asset Management LLC
Note Date:		September 11, 2015			4^th Most Recent Occupancy (As of):	100.0% (12/31/2012)
Anticipated Repayment Date:		NAP			3^rd Most Recent Occupancy (As of):	100.0% (12/31/2013)
Maturity Date:		September 11, 2025			2^ndMost Recent Occupancy (As of):	100.0% (12/31/2014)
IO Period:		36 months			Most Recent Occupancy (As of):	100.0% (12/31/2015)
Loan Term (Original):		120 months			Current Occupancy (As of):	100.0% (2/1/2016)
Seasoning:		5 months
Amortization Term (Original):		360 months
Loan Amortization Type:		Interest-only, Amortizing Balloon			Underwriting and Financial Information:
Interest Accrual Method:		Actual/360
Call Protection:		L(29),GRTR 1% or YM(87), O(4)			4^thMost Recent NOI⁽³⁾:	NAV
Lockbox Type:		Hard/Upfront Cash Management			3^rdMost Recent NOI⁽³⁾:	NAV
Additional Debt:		Yes⁽¹⁾			2^ndMost Recent NOI⁽³⁾:	NAV
Additional Debt Type:		Future Mezzanine Debt⁽¹⁾			Most Recent NOI⁽³⁾:	NAV
					U/W Revenues:	$3,311,268
					U/W Expenses:	$1,444,338
					U/W NOI:	$1,866,930
					U/W NCF:	$1,714,844
					U/W NOI DSCR:	1.43x
Escrows and Reserves⁽²⁾:					U/W NCF DSCR:	1.32x
					U/W NOI Debt Yield:	8.9%
Type:	Initial		Monthly	Cap (If Any)	U/W NCF Debt Yield:	8.2%
Taxes	$0		Springing	NAP	As-Is Appraised Value:	$31,150,000
Insurance	$0		Springing	NAP	As-Is Appraisal Valuation Date:	June 25, 2015
Replacement Reserves	$0		Springing	NAP	Cut-off Date LTV Ratio:	67.4%
TI/LC Reserve	$0		NAP	NAP	LTV Ratio at Maturity or ARD:	59.2%

(1)

See “Subordinate and Mezzanine Indebtedness” section.

(2)

See “Escrows” section.

(3)

See “Cash Flow Analysis” section.

The Mortgage Loan. The mortgage loan (the “PRA Health Sciences Mortgage Loan”) is evidenced by a single promissory note secured by a first mortgage encumbering a 142,679 square foot single-tenant, suburban office building located in Lenexa, Kansas (the “PRA Health Sciences Property”). The PRA Health Sciences Mortgage Loan was originated on September 11, 2015 by Wells Fargo Bank, National Association. The PRA Health Sciences Mortgage Loan had an original principal balance of $21,000,000, has an outstanding principal balance as of the Cut-off Date of $21,000,000 and accrues interest at an interest rate of 4.670% per annum. The PRA Health Sciences Mortgage Loan had an initial term of 120 months, has a remaining term of 115 months as of the Cut-off Date and requires interest-only payments for the first 36 payments following origination and, thereafter, requires payments of principal and interest based on a 30-year amortization schedule. The PRA Health Sciences Mortgage Loan matures on September 11, 2025.

Following the lockout period, the borrower has the right to prepay the PRA Health Sciences Mortgage Loan in whole, but not in part, on any date before June 11, 2025, provided that the borrower pays the greater of a yield maintenance premium or a prepayment premium equal to 1.0% of the principal amount being prepaid. In addition, the PRA Health Sciences Mortgage Loan is prepayable without penalty on or after June 11, 2025.

PRA HEALTH SCIENCES

Sources and Uses

Sources					Uses
Original loan amount	$21,000,000		66.8	%	Purchase price	$31,140,000	99.1%
Sponsor’s new cash contribution	10,436,068		33.2		Closing costs	296,068	0.9
Total Sources	$31,436,068	100.0		%	Total Uses	$31,436,068	100.0%

The Property. The PRA Health Sciences Property is a three-story, class A office building totaling 142,679 square feet and located in Lenexa, Kansas, approximately 18.3 miles south of the Kansas City central business district. Built in 2005, the PRA Health Sciences Property is situated on an 11.5-acre parcel. The PRA Health Sciences Property is 100.0% leased to PRA Health Sciences (“PRA”) and was constructed as a build to suit for the tenant. PRA is a contract research organization that specializes in product development for pharmaceutical and biotechnology companies. Founded in 1976 in Charlottesville, Virginia, PRA has more than 11,000 employees in over 80 countries. PRA (NASDAQ: PRAH) is rated B2 and B+ by Moody’s and S&P, respectively. As of the third quarter of 2015, PRA reported year-to-date revenues of $1.0 billion, an 8.0% increase over the year-to-date revenues as of the third quarter of 2014. The PRA Health Sciences Property houses one of PRA’s primary data and document management facilities, and operations and project management divisions. Additionally, the PRA Health Sciences Property is strategically located 4.0 miles northwest of PRA’s only bioanalytical laboratory in the United States. The PRA Health Sciences Property features 681 parking spaces resulting in a parking ratio of 4.8 spaces per 1,000 square feet of rentable area. As of February 1, 2016, the PRA Health Sciences Property was 100.0% leased by PRA.

The following table presents certain information relating to the tenancy at the PRA Health Sciences Property:

Major Tenant

Tenant Name	Credit Rating (Fitch/ Moody’s/ S&P)⁽¹⁾	Tenant NRSF	% of NRSF	Annual U/W Base Rent PSF⁽²⁾	Annual U/W Base Rent⁽²⁾	% of Total Annual U/W Base Rent	Lease Expiration Date

Major Tenant
PRA Health Sciences	NR/B2/B+	142,679	100.0%	$14.70	$2,097,057	100.0%	12/31/2030⁽³⁾
Occupied Collateral Total		142,679	100.0%	$14.70	$2,097,057	100.0%

Vacant Space		0	0.0%

Collateral Total		142,679	100.0%

(1)	Certain ratings are those of the parent company whether or not the parent guarantees the lease.

(2)	PRA’s in-place annual rent is $2,055,938 ($14.41 per square foot). Annual U/W Base Rent PSF and Annual U/W Base Rent include contractual rent increases through January 2017.

(3)	PRA has two, five-year lease extension options.

The following table presents certain information relating to the lease rollover schedule at the PRA Health Sciences Property:

Lease Expiration Schedule⁽¹⁾

Year Ending December 31,	No. of Leases Expiring	Expiring NRSF	% of Total NRSF	Cumulative Expiring NRSF	Cumulative % of Total NRSF	Annual U/W Base Rent	% of Total Annual U/W Base Rent	Annual U/W Base Rent PSF
MTM	0	0	0.0%	0	0.0%	$0	0.0%	$0.00
2016	0	0	0.0%	0	0.0%	$0	0.0%	$0.00
2017	0	0	0.0%	0	0.0%	$0	0.0%	$0.00
2018	0	0	0.0%	0	0.0%	$0	0.0%	$0.00
2019	0	0	0.0%	0	0.0%	$0	0.0%	$0.00
2020	0	0	0.0%	0	0.0%	$0	0.0%	$0.00
2021	0	0	0.0%	0	0.0%	$0	0.0%	$0.00
2022	0	0	0.0%	0	0.0%	$0	0.0%	$0.00
2023	0	0	0.0%	0	0.0%	$0	0.0%	$0.00
2024	0	0	0.0%	0	0.0%	$0	0.0%	$0.00
2025	0	0	0.0%	0	0.0%	$0	0.0%	$0.00
2026	0	0	0.0%	0	0.0%	$0	0.0%	$0.00
Thereafter	1	142,679	100.0%	142,679	100.0%	$2,097,057	100.0%	$14.70
Vacant	0	0	0.0%	142,679	100.0%	$0	0.0%	$0.00
Total/Weighted Average	1	142,679	100.0%			$2,097,057	100.0%	$14.70

(1)

Information obtained from the underwritten rent roll.

PRA HEALTH SCIENCES

The following table presents historical occupancy percentages at the PRA Health Sciences Property:

Historical Occupancy

12/31/2012⁽¹⁾		12/31/2013⁽¹⁾		12/31/2014⁽¹⁾		12/31/2015⁽¹⁾		2/1/2016⁽²⁾
100.0%		100.0%		100.0%		100.0%		100.0%

(1)	Information based on the PRA Health Sciences lease.

(2)	Information obtained from the underwritten rent roll.

Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the underwritten net cash flow at the PRA Health Sciences Property:

Cash Flow Analysis⁽¹⁾

	U/W	% of U/W Effective Gross Income	U/W $ per SF
Base Rent	$2,097,057⁽²⁾	63.3%	$14.70
Grossed Up Vacant Space	0	0.0	0.00
Total Reimbursables	1,350,520	40.8	9.47
Less Vacancy & Credit Loss	(136,309)⁽³⁾	(4.1)	(0.96)
Effective Gross Income	$3,311,268	100.0%	$23.21

Total Operating Expenses	$1,444,338	43.6%	$10.12

Net Operating Income	$1,866,930	56.4%	$13.08
TI/LC	130,684	3.9	0.92
Capital Expenditures	21,402	0.6	0.15
Net Cash Flow	$1,714,844	51.8%	$12.02

NOI DSCR	1.43x
NCF DSCR	1.32x
NOI DY	8.9%
NCF DY	8.2%

(1)	The PRA Health Sciences Property was acquired June 2015, therefore no historical information is available.

(2)	The U/W Base Rent includes contractual rent increases through January 2017 totaling approximately $41,119.

(3)	The underwritten economic vacancy is 6.5%. The PRA Health Sciences Property was 100.0% physically occupied as of February 1, 2016.

Appraisal. As of the appraisal valuation date of June 25, 2015, the PRA Health Sciences Property had an “as-is” appraised value of $31,150,000.

Environmental Matters. According to a Phase I environmental site assessment dated June 1, 2015, there was no evidence of any recognized environmental conditions at the PRA Health Sciences Property.

Market Overview and Competition. The PRA Health Sciences Property is located in located in Lenexa, Kansas, approximately 18.3 miles southwest of the Kansas City central business district and 6.9 miles southwest of Overland Park. Access to the area is provided by Interstate 435, Interstate 35 and Highway 10, which are available via 95^th Street, approximately 0.3 miles north of the PRA Health Sciences Property. According to the appraisal, the area is highly influenced by these thoroughfares which provide the neighborhood with some of the best highway access in the Kansas City Metropolitan Statistical Area (“MSA”). Additionally, the Kansas City International Airport is located approximately 34.1 miles north of the PRA Health Sciences Property. The PRA Health Sciences Property benefits from its proximity to multiple neighborhood amenities including the 18-hole Canyon Farms Golf Club (approximately 2.3 miles northwest of the PRA Health Sciences Property), the nine-hole Falcon Valley Golf Course (approximately 2.3 miles west of the PRA Health Sciences Property) and Oak Park Mall, a 1.6 million square foot regional mall anchored by Nordstrom, Dillard’s, JCPenney and Macy’s (approximately 3.8 miles east of the PRA Health Sciences Property). According to the appraisal, there has been substantial retail, residential, and office development in the neighborhood over the past 10 years, continuing the long term growth trend, through the construction of projects including Renner Ridge Square, the Golf Club of Kansas, and City Center. The 2015 population within a three- and five-mile radius is 52,343 and 174,379, respectively, and the 2015 median household income within the same radii is $74,286 and $69,974, respectively.

According to the appraisal, over the past 10 years, the healthcare industry grew ahead of other sectors in the Kansas City MSA at an average rate of 3.6% annually. Further, there are currently over 240 life sciences companies in Kansas City with the industry employing over 22,000 people. According to a third party market research report, PRA Health Sciences Property is located in the Kansas City office market which, as of fourth quarter of 2015, was comprised of 4,369 buildings totaling approximately 115.0 million square feet and reported a vacancy rate of 10.3% and average asking rent of $17.85 per square foot. As of the fourth quarter of 2015, the Northwest Johnson County office submarket contained 246 buildings totaling approximately 4.2 million square feet of office space, a vacancy rate of 9.0% and average asking rent of $20.35 per square foot. As of the fourth quarter of 2015, the

PRA HEALTH SCIENCES

Northwest Johnson County the rental rate for class A space within the submarket was approximately $24.32 per square foot, triple net.

The following table presents certain information relating to comparable office leases for the PRA Health Sciences Property:

Comparable Leases⁽¹⁾

Property Name/Location	Year Built/ Renovated	Stories	Total GLA (SF)	Total Occupancy	Distance from Subject	Tenant Name	Lease Date/Term	Lease Area (SF)	Annual Base Rent PSF	Lease Type
PRA Health Sciences (Subject) Lenexa, KS	2005/NAP	3	142,679	100%	--	PRA Health Sciences	January 2014 / 17 Yrs	142,679	$14.70	NNN
Board of Trade Building Kansas City, KS	1966/2015	6	165,714	61%	15.8 miles	Populous	November 2015 / 10 Yrs	65,000	$13.75	NNN
Southcreek XVIII Overland Park, KS	2005/NAP	4	70,054	100%	10.4 miles	Travelers Indemnity	May 2015 / 7.3 Yrs	70,054	$11.67	NNN
Eco Works I Lenexa, KS	2002/NAP	2	80,393	100%	2.7 miles	Grantham College	April 2014 / 10 Yrs	65,000	$10.50	NNN
Teva Neuroscience Overland Park, KS	2013/NAP	5	147,463	100%	8.5 miles	Teva Neuroscience	October 2013 / 15 Yrs	154,270	$25.76	NNN
Farmers Insurance Building Olathe, KS	2007/NAP	2	102,035	100%	2.3 miles	Farmers Insurance	October 2013 / 10.5 Yrs	102,035	$14.25	NNN

(1)	Information obtained from the appraisal, a third party market research report and underwritten rent roll.

The Borrower. The borrower is AGNL Science, L.L.C., a Delaware limited liability company and single purpose entity with one independent director. Legal counsel to the borrower delivered a non-consolidation opinion in connection with the origination of the PRA Health Sciences Mortgage Loan. AG Net Lease III Corp. and AG Net Lease III (SO) Corp. are the guarantors of certain nonrecourse carveouts under the PRA Health Sciences Mortgage Loan.

The Sponsor. The sponsors are AG Net Lease III Corp. and AG Net Lease III (SO) Corp., which are each owned and controlled by Angelo, Gordon & Co. (“Angelo Gordon”). Founded in 1988, Angelo Gordon is a privately-held registered investment advisor. Angelo Gordon engages in all aspects of real estate investment and management, including acquisition, financing, disposition, leasing and construction management. The firm has real estate professionals in New York, Los Angeles, London, Hong Kong, Seoul, Tokyo and Shanghai and since 1993 has acquired properties valued at over $13.0 billion and has approximately $27.0 billion under management.

Escrows. The loan documents do not require monthly escrows for real estate taxes provided the following conditions are met: (i) no Cash Trap Event Period (as defined below) exists; (ii) PRA makes all payments to the taxing authority in a timely manner; and (iii) PRA’s lease is in full force and effect and is not terminated due to default. The loan documents do not require monthly escrows for insurance provided (i) no Cash Trap Event Period exists; (ii) the PRA Health Sciences Property is insured via an acceptable blanket insurance policy; (iii) the borrower provides the lender with evidence of renewal of insurance policies and timely proof of payment of insurance premiums; and (iv) PRA’s lease is in full force and effect and is not terminated due to default. The loan documents do not require monthly escrows in the amount of $1,783 for replacements provided (i) no Cash Trap Event Period (as defined below) exists; (ii) PRA’s lease is in full force and effect; and (iii) no Maintenance Trigger Event (as defined below) has occurred and is continuing.

Lockbox and Cash Management. The PRA Health Sciences Mortgage Loan requires a lender-controlled lockbox account, which is already in place, and that the borrower direct the tenant to pay its rents directly into such lockbox account. The loan documents also require that all rents received by the borrower or property manager be deposited into the lockbox account within one business day of receipt. Prior to the occurrence of a Cash Trap Event Period, all excess funds on deposit are distributed to the borrower. During a Cash Trap Event Period, all excess funds are swept to a lender-controlled cash management account. During the occurrence of a Maintenance Trigger Event (as defined below), all excess funds are swept to a subaccount for the payment of any repair, replacement, or other maintenance obligation set forth in the property condition report (the “Replacement Reserve Subaccount”).

A “Cash Trap Event Period” will commence upon the earlier of (i) the occurrence of an event of default; (ii) the amortizing debt service coverage ratio being less than 1.15x on a trailing 12-month basis; or (iii) the occurrence of an PRA Trigger Event (as defined below). A Cash Trap Event Period will end, with regard to clause (i), upon the cure of such event of default; with regard to clause (ii), upon the debt service coverage ratio being equal to or greater than 1.25x for one calendar quarter; and with regard to clause (iii), upon the occurrence of an PRA Trigger Cure Event (as defined below).

A “Maintenance Trigger Event” will commence upon the earlier of the borrower and/or PRA failing to (i) timely complete any repair, replacement, or other maintenance obligation set forth in the property condition report (the “Specified Repairs”); and (ii) provide evidence reasonably acceptable to lender of completion of the Specified Repairs. A Maintenance Trigger Event Period will end, with regard to clause (i) and (ii), when the balance of the Replacement Reserve Subaccount equals the lesser of the amount necessary to complete the applicable Specified Repairs and $285,000.

PRA HEALTH SCIENCES

A “PRA Trigger Event” will occur upon the earlier of (i) PRA ceasing to operate, going dark or vacating any portion of the PRA Health Sciences Property; (ii) PRA (or its parent) becoming insolvent or a debtor in any action or proceeding under Creditors Rights Laws; or (iii) the PRA lease being terminated as a result of default.

A “PRA Trigger Cure Event” shall mean, with regard to clause (i) the borrower has delivered evidence reasonably satisfactory to lender that PRA has recommenced operations at the PRA Health Sciences Property; with regard to clause (ii), upon the bankruptcy or insolvency proceeding being terminated, PRA ceasing to be a debtor in any bankruptcy proceeding, and PRA’s lease being reaffirmed or assumed by any entity related to PRA, amongst other things; and with regard to clause (i), (ii) and (iii), upon, but not limited to, the borrower entering into at least one lease with a replacement tenant reasonably satisfactory to lender demising in aggregate the entire PRA space at a net effective rental rate of at least $14.41 per square foot and for a term of at least the term remaining under the PRA lease at the time the PRA replacement lease is entered into.

Property Management. The PRA Health Property is managed by Janko Asset Management LLC, a third-party management company.

Assumption. The borrower has a two-time right to transfer the PRA Health Sciences Property provided that certain conditions are satisfied, including (i) no event of default has occurred and is continuing; (ii) the lender has reasonably determined that the proposed transferee and guarantor satisfy the lender’s credit review and underwriting standards, taking into consideration transferee experience, financial strength and general business standing; and (iii) if required by lender, receipt confirmation from DBRS, KBRA and Moody’s that such assumption will not result in a downgrade, withdrawal or qualification of the respective ratings assigned to the Series 2016-C32 Certificates.

Right of First Offer. PRA has a right of first offer (“ROFO”) to purchase the PRA Health Sciences Property. The ROFO is not extinguished by a foreclosure of the PRA Health Sciences Property; however, the ROFO does not apply to a foreclosure or deed-in-lieu thereof.

Partial Release. Not permitted.

Real Estate Substitution. Not permitted.

Subordinate and Mezzanine Indebtedness. Provided no event of default has occurred or is continuing, a direct or indirect owner of the borrower is permitted to incur mezzanine financing subject to satisfaction of certain conditions, including but not limited to (i) the equity held by the managing member may not be pledged; (ii) the combined LTV of the PRA Health Sciences Mortgage Loan and the mezzanine loan cannot exceed 70.0%; (iii) the combined debt service coverage ratio and net cash flow debt yield of the PRA Health Sciences Mortgage Loan and the mezzanine loan must be at least 1.25x and 8.5%, respectively; (iv) the execution of an intercreditor agreement; (v) the lender receives rating agency confirmation from DBRS, KBRA, and Moody’s that the mezzanine financing will not result in a downgrade, withdrawal, or qualification of respective ratings assigned to the Series 2016-C32 Certificates and (vi) the mezzanine loan is subordinate to the PRA Health Sciences Mortgage Loan.

Ground Lease. None.

Terrorism Insurance. The loan documents require that the “all risk” insurance policy required to be maintained by the borrower provide coverage for terrorism in an amount equal to the full replacement cost of the PRA Health Sciences Property (provided that the borrower is not required to pay terrorism insurance premiums in excess of two times the premium for all risk and business interruption coverage if the Terrorism Risk Insurance Program Reauthorization Act is no longer in effect), as well as business interruption insurance covering no less than the 12-month period following the occurrence of a casualty event, together with a six-month period of indemnity.

Wells Fargo Commercial Mortgage Trust 2016-C32

Transaction Contact Information

I. Transaction Contact Information

Questions regarding this Structural and Collateral Term Sheet may be directed to any of the following individuals:

Wells Fargo Securities, LLC


Brigid Mattingly	Tel. (312) 269-3062
	Fax (312) 658-0140

A.J. Sfarra	Tel. (212) 214-5613
	Fax (212) 214-8970

Alex Wong	Tel. (212) 214-5615
	Fax (212) 214-8970