FWP 1 n1427_x5-annexa1.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-227784-01
     

 

     
  UBS Commercial Mortgage Trust 2018-C14 Disclaimer  
     
  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. 333-227784) 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 1-877-713-1030 (8 a.m. – 5 p.m. EST).  
     
  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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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  
     
  The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance.  None of UBS Securities LLC, SG Americas Securities, LLC, Natixis Securities Americas LLC, Cantor Fitzgerald & Co., CIBC World Markets Corp., Drexel Hamilton, LLC and Academy Securities, Inc. or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.  
     
  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.  
     
  IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES  
     
  The information herein is preliminary and may be supplemented or amended prior to the time of sale. 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.  
     
  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) any 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  
     
     

 

 

 

 

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

  

Mortgage Loan Number Property Flag Property Name Mortgage Loan Seller(1) Cross-Collateralized and Cross-Defaulted Address City County State Zip Code General Property Type Specific Property Type
1 Loan GNL Portfolio SG No Various Various Various Various Various Various Various
1.01 Property Nimble Storage SG No 211, 251 and 281 River Oaks Parkway San Jose Santa Clara CA 95134 Office Suburban
1.02 Property NetScout Systems SG No 915 Guardian Way Allen Collin TX 75013 Office Suburban
1.03 Property Mallinckrodt SG No 381 Marshall Avenue St. Louis Saint Louis MO 63119 Office R&D
1.04 Property PPD Global Labs SG No 2 Tesseneer Drive Highland Heights Campbell KY 41076 Office R&D
1.05 Property PNC Bank SG No 901 State Street Erie Erie PA 16501 Office Suburban
1.06 Property FedEx Ground SG No 6401 18th Avenue North Great Falls Cascade MT 59405 Industrial Warehouse/Distribution
1.07 Property Weatherford International SG No 13400 West Highway 80 East Odessa Midland TX 79765 Industrial Warehouse
2 Loan Heartland Dental Medical Office Portfolio UBS AG No Various Various Various Various Various Various Various
2.001 Property Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive UBS AG No 1200 Network Centre Drive Effingham Effingham IL 62401 Office Suburban
2.002 Property Heartland Dental Medical Office Portfolio - 9150 North East Barry Road UBS AG No 9150 North East Barry Road Kansas City Clay MO 64157 Mixed Use Medical/Retail
2.003 Property Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road UBS AG No 11925 Jones Bridge Road Johns Creek Collin GA 30005 Mixed Use Medical/Retail
2.004 Property Heartland Dental Medical Office Portfolio - 200 Brevco Plaza UBS AG No 200 Brevco Plaza Lake St. Louis Charles MO 63367 Office Medical
2.005 Property Heartland Dental Medical Office Portfolio - 1760 West Virginia Street UBS AG No 1760 West Virginia Street McKinney Clay TX 75069 Office Medical
2.006 Property Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive UBS AG No 117 St. Patrick’s Drive Waldorf Hood MD 20603 Office Medical
2.007 Property Heartland Dental Medical Office Portfolio - 1647 County Road 220 UBS AG No 1647 County Road 220 Fleming Island Buchanan FL 32003 Office Medical
2.008 Property Heartland Dental Medical Office Portfolio - 3500 East Highway 377 UBS AG No 3500 East Highway 377 Granbury St. Clair TX 76049 Office Medical
2.009 Property Heartland Dental Medical Office Portfolio - 4112 North Belt Highway UBS AG No 4112 North Belt Highway St. Joseph St. Charles MO 64506 Mixed Use Medical/Retail
2.010 Property Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard UBS AG No 3009 Winghaven Boulevard O’Fallon Saint Charles MO 63368 Mixed Use Medical/Retail
2.011 Property Heartland Dental Medical Office Portfolio - 2202 Althoff Drive UBS AG No 2202 Althoff Drive Effingham Effingham IL 62401 Office Suburban
2.012 Property Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue UBS AG No 3820 Wabash Avenue Springfield Sangamon IL 62711 Office Medical
2.013 Property Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway UBS AG No 561 East Lincoln Highway New Lenox Warren IL 60451 Mixed Use Medical/Retail
2.014 Property Heartland Dental Medical Office Portfolio - 508 South 52nd Street UBS AG No 508 South 52nd Street Rogers DeKalb AR 72758 Office Medical
2.015 Property Heartland Dental Medical Office Portfolio - 1025 Ashley Street UBS AG No 1025 Ashley Street Bowling Green Lake KY 42103 Office Medical
2.016 Property Heartland Dental Medical Office Portfolio - 440 Erie Parkway UBS AG No 440 Erie Parkway Erie Weld CO 80516 Office Medical
2.017 Property Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard UBS AG No 1381 Citrus Tower Boulevard Clermont Marathon FL 34711 Office Medical
2.018 Property Heartland Dental Medical Office Portfolio - 1751 Pleasant Road UBS AG No 1751 Pleasant Road Fort Mill Berkeley SC 29708 Mixed Use Medical/Retail
2.019 Property Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place UBS AG No 9625 Lake Nona Village Place Orlando Orange FL 32827 Office Medical
2.020 Property Heartland Dental Medical Office Portfolio - 615 Saint James Avenue UBS AG No 615 Saint James Avenue Goose Creek Clay SC 29445 Office Medical
2.021 Property Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road UBS AG No 13816 Narcoossee Road Orlando Gwinnett FL 32832 Office Medical
2.022 Property Heartland Dental Medical Office Portfolio - 1695 Wells Road UBS AG No 1695 Wells Road Orange Park York FL 32073 Office Medical
2.023 Property Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road UBS AG No 4355 Suwanee Dam Road Suwanee Sumner GA 30024 Office Medical
2.024 Property Heartland Dental Medical Office Portfolio - 7310 North Villa Drive UBS AG No 7310 North Villa Drive Peoria Peoria IL 61614 Office Medical
2.025 Property Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard UBS AG No 299A Indian Lake Boulevard Hendersonville Cass TN 37075 Mixed Use Medical/Retail
2.026 Property Heartland Dental Medical Office Portfolio - 2455 East Main Street UBS AG No 2455 East Main Street Plainfield Travis IN 46168 Office Medical
2.027 Property Heartland Dental Medical Office Portfolio - 630 East Markey Parkway UBS AG No 630 East Markey Parkway Belton Charles MO 64012 Mixed Use Medical/Retail
2.028 Property Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway UBS AG No 1613 East Pflugerville Parkway Pflugerville Horry TX 78660 Office Medical
2.029 Property Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway UBS AG No 782 Belle Terre Parkway Palm Coast Flagler FL 32164 Mixed Use Medical/Retail
2.030 Property Heartland Dental Medical Office Portfolio - 11890 Highway 707 UBS AG No 11890 Highway 707 Murrells Inlet St. Charles SC 29576 Office Medical
2.031 Property Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road UBS AG No 7551 Osceola Polk Line Road Davenport Orange FL 33896 Office Medical
2.032 Property Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive UBS AG No 100 Piper Hill Drive St. Peters Georgetown MO 63376 Office Medical
2.033 Property Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard UBS AG No 8624 Lee Vista Boulevard Orlando Polk FL 32829 Office Medical
2.034 Property Heartland Dental Medical Office Portfolio - 149 Tuscan Way UBS AG No 149 Tuscan Way Saint Augustine Saint Johns FL 32092 Office Medical
2.035 Property Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive UBS AG No 2740 Prairie Crossing Drive Springfield Sangamon IL 62711 Office Medical
2.036 Property Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard UBS AG No 2066 Bruce B. Downs Boulevard Wesley Chapel Marion FL 33543 Mixed Use Medical/Retail
2.037 Property Heartland Dental Medical Office Portfolio - 209 Latitude Lane UBS AG No 209 Latitude Lane Clover Davidson SC 29710 Office Medical
2.038 Property Heartland Dental Medical Office Portfolio - 4608 South West College Road UBS AG No 4608 South West College Road Ocala Lincoln FL 34474 Mixed Use Medical/Retail
2.039 Property Heartland Dental Medical Office Portfolio - 1315 Bell Road UBS AG No 1315 Bell Road Antioch Tarrant TN 37013 Mixed Use Medical/Retail
2.040 Property Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South UBS AG No 4237 U.S. Highway 1 South Saint Augustine Saint Johns FL 32095 Office Medical
2.041 Property Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane UBS AG No 1521 East Debbie Lane Mansfield Tulsa TX 76063 Office Medical
2.042 Property Heartland Dental Medical Office Portfolio - 3152 South Broadway UBS AG No 3152 South Broadway Edmond Scott OK 73013 Office Medical
2.043 Property Heartland Dental Medical Office Portfolio - 8701 South Garnett Road UBS AG No 8701 South Garnett Road Broken Arrow Rutherford OK 74012 Office Medical
2.044 Property Heartland Dental Medical Office Portfolio - 450 South Weber Road UBS AG No 450 South Weber Road Romeoville Will IL 60446 Office Medical
2.045 Property Heartland Dental Medical Office Portfolio - 840 Nissan Drive UBS AG No 840 Nissan Drive Smyrna Oakland TN 37167 Mixed Use Medical/Retail
2.046 Property Heartland Dental Medical Office Portfolio - 12222 Route 47 UBS AG No 12222 Route 47 Huntley Taylor IL 60142 Office Medical
2.047 Property Heartland Dental Medical Office Portfolio - 3415 Livernois Road UBS AG No 3415 Livernois Road Troy Hendricks MI 48083 Office Medical
2.048 Property Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road UBS AG No 5309 Buffalo Gap Road Abilene Lake TX 79606 Office Medical
2.049 Property Heartland Dental Medical Office Portfolio - 8190 Windfall Lane UBS AG No 8190 Windfall Lane Camby Jackson IN 46113 Office Medical
2.050 Property Heartland Dental Medical Office Portfolio - 2620 East Highway 50 UBS AG No 2620 East Highway 50 Clermont James City FL 34711 Office Medical
2.051 Property Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square UBS AG No 10670 Southwest Tradition Square Port St. Lucie Lake FL 34987 Office Medical
2.052 Property Heartland Dental Medical Office Portfolio - 4939 Courthouse Street UBS AG No 4939 Courthouse Street Williamsburg James City VA 23188 Office Medical
2.053 Property Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road UBS AG No 2301 Old Canoe Creek Road St. Cloud Osceola FL 34772 Office Medical
2.054 Property Heartland Dental Medical Office Portfolio - 507 North Hershey Road UBS AG No 507 North Hershey Road Bloomington McLean IL 61704 Office Medical
2.055 Property Heartland Dental Medical Office Portfolio - 242 Southwoods Center UBS AG No 242 Southwoods Center Columbia Maricopa IL 62236 Office Medical
2.056 Property Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue UBS AG No 3016 Columbia Avenue Franklin Duval TN 37064 Mixed Use Medical/Retail
2.057 Property Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue UBS AG No 4120 North 197th Avenue Litchfield Park DeKalb AZ 85340 Office Medical
2.058 Property Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard UBS AG No 13794 Beach Boulevard Jacksonville DeKalb FL 32224 Office Medical
2.059 Property Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard UBS AG No 3037 Southwest Port St. Lucie Boulevard Port St. Lucie Shelby FL 34953 Office Medical
2.060 Property Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue UBS AG No 1840 Dekalb Avenue Sycamore Coweta IL 60178 Mixed Use Medical/Retail
2.061 Property Heartland Dental Medical Office Portfolio - 9100 Highway 119 UBS AG No 9100 Highway 119 Alabaster DeKalb AL 35007 Office Medical
2.062 Property Heartland Dental Medical Office Portfolio - 42 Market Square Road UBS AG No 42 Market Square Road Newnan Brown GA 30265 Office Medical
2.063 Property Heartland Dental Medical Office Portfolio - 2707 Sycamore Road UBS AG No 2707 Sycamore Road DeKalb Tippecanoe IL 60115 Office Medical
2.064 Property Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road UBS AG No 2014 Lime Kiln Road Bellevue Brown WI 54311 Mixed Use Medical/Retail
2.065 Property Heartland Dental Medical Office Portfolio - 103 Farabee Drive North UBS AG No 103 Farabee Drive North Lafayette Houston IN 47905 Office Medical
2.066 Property Heartland Dental Medical Office Portfolio - 4999 North Tanner Road UBS AG No 4999 North Tanner Road Orlando Orange FL 32826 Office Medical
2.067 Property Heartland Dental Medical Office Portfolio - 674 Lake Joy Road UBS AG No 674 Lake Joy Road Warner Robins Rutherford GA 31047 Office Medical
2.068 Property Heartland Dental Medical Office Portfolio - 1828 IN-44 UBS AG No 1828 IN-44 Shelbyville Maricopa IN 46176 Office Medical
2.069 Property Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard UBS AG No 2950 South Rutherford Boulevard Murfreesboro Tarrant TN 37130 Mixed Use Medical/Retail
2.070 Property Heartland Dental Medical Office Portfolio - 545 East Hunt Highway UBS AG No 545 East Hunt Highway San Tan Valley DeKalb AZ 85143 Office Medical
2.071 Property Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza UBS AG No 17810 Pierce Plaza Omaha Douglas NE 68130 Office Medical
2.072 Property Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard UBS AG No 5445 South Williamson Boulevard Port Orange Volusia FL 32128 Office Medical
2.073 Property Heartland Dental Medical Office Portfolio - 780 East-West Connector South West UBS AG No 780 East-West Connector South West Austell Sumter GA 30106 Mixed Use Medical/Retail
2.074 Property Heartland Dental Medical Office Portfolio - 16620 West 159th Street UBS AG No 16620 West 159th Street Lockport Will IL 60441 Office Medical
2.075 Property Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 UBS AG No 13851 North US Highway 441 Lady Lake Tippecanoe FL 32159 Office Medical
2.076 Property Heartland Dental Medical Office Portfolio - 3120 Mahan Drive UBS AG No 3120 Mahan Drive Tallahassee Lake FL 32308 Mixed Use Medical/Retail
2.077 Property Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South UBS AG No 2000 Veterans Memorial Parkway South Lafayette Clay IN 47909 Office Medical
2.078 Property Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 UBS AG No 1402 U.S. Route 12 Fox Lake Butler IL 60020 Office Medical
2.079 Property Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard UBS AG No 1776 Blanding Boulevard Middleburg Wilson FL 32068 Office Medical
2.080 Property Heartland Dental Medical Office Portfolio - 3012 Anchor Drive UBS AG No 3012 Anchor Drive Hamilton Richland OH 45011 Office Medical
2.081 Property Heartland Dental Medical Office Portfolio - 1715 West Main Street UBS AG No 1715 West Main Street Lebanon Duval TN 37087 Mixed Use Medical/Retail
2.082 Property Heartland Dental Medical Office Portfolio - 10389 Big Bend Road UBS AG No 10389 Big Bend Road Riverview St. Louis FL 33568 Mixed Use Medical/Retail

 

A-1-1 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Mortgage Loan Seller(1) Cross-Collateralized and Cross-Defaulted Address City County State Zip Code General Property Type Specific Property Type
2.083 Property Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway UBS AG No 7103 Whitestown Parkway Zionsville Boone IN 46077 Office Medical
2.084 Property Heartland Dental Medical Office Portfolio - 2751 Fountain Place UBS AG No 2751 Fountain Place Wildwood Tulsa MO 63040 Office Medical
2.085 Property Heartland Dental Medical Office Portfolio - 2030 Crossing Circle UBS AG No 2030 Crossing Circle Spring Hill Will TN 37174 Office Medical
2.086 Property Heartland Dental Medical Office Portfolio - 13101 East 96th Street North UBS AG No 13101 East 96th Street North Owasso Scott OK 74055 Office Medical
2.087 Property Heartland Dental Medical Office Portfolio - 692 Essington Road UBS AG No 692 Essington Road Joliet Houston IL 60435 Office Medical
2.088 Property Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive UBS AG No 240 Blossom Park Drive Georgetown Cherokee KY 40324 Office Medical
2.089 Property Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard UBS AG No 6005 Watson Boulevard Byron Hall GA 31008 Office Medical
2.090 Property Heartland Dental Medical Office Portfolio - 3237 Sixes Road UBS AG No 3237 Sixes Road Canton Manatee GA 30114 Office Medical
2.091 Property Heartland Dental Medical Office Portfolio - 4030 Winder Highway UBS AG No 4030 Winder Highway Flowery Branch LaSalle GA 30542 Office Medical
2.092 Property Heartland Dental Medical Office Portfolio - 8605 East State Road 70 UBS AG No 8605 East State Road 70 Bradenton Spotsylvania FL 34202 Office Medical
2.093 Property Heartland Dental Medical Office Portfolio - 540 West Walnut Street UBS AG No 540 West Walnut Street Oglesby Allen IL 61348 Office Medical
2.094 Property Heartland Dental Medical Office Portfolio - 5630 Plank Road UBS AG No 5630 Plank Road Fredericksburg Collier VA 22407 Office Medical
2.095 Property Heartland Dental Medical Office Portfolio - 10505 Lima Road UBS AG No 10505 Lima Road Fort Wayne Richland IN 46818 Office Medical
2.096 Property Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard UBS AG No 7485 Vanderbilt Beach Boulevard Naples St. Mary’s FL 34119 Office Medical
2.097 Property Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road UBS AG No 2701 South Koke Mill Road Springfield Sangamon IL 62704 Office Medical
2.098 Property Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway UBS AG No 22329 Greenview Parkway Great Mills Anderson MD 20634 Office Medical
2.099 Property Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive UBS AG No 25000 Bernwood Drive Bonita Springs Polk FL 34135 Office Medical
2.100 Property Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard UBS AG No 3500 Clemson Boulevard Anderson Aiken SC 29621 Office Medical
2.101 Property Heartland Dental Medical Office Portfolio - 2222 Highway 540A East UBS AG No 2222 Highway 540A East Lakeland York FL 33813 Office Medical
2.102 Property Heartland Dental Medical Office Portfolio - 1055 Pine Log Road UBS AG No 1055 Pine Log Road Aiken Lee SC 29803 Office Medical
2.103 Property Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road UBS AG No 4315 North Holland Sylvania Road Sylvania Lucas OH 43623 Office Medical
2.104 Property Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive UBS AG No 21300 Town Commons Drive Estero DeKalb FL 33928 Office Medical
2.105 Property Heartland Dental Medical Office Portfolio - 1905 Convenience Place UBS AG No 1905 Convenience Place Champaign Champaign IL 61820 Office Medical
2.106 Property Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road UBS AG No 3308 Platt Springs Road West Columbia Lexington SC 29170 Office Medical
2.107 Property Heartland Dental Medical Office Portfolio - 132 Milestone Way UBS AG No 132 Milestone Way Greenville Greenville SC 29615 Office Medical
2.108 Property Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard UBS AG No 1429 Chester Boulevard Richmond Fort Bend IN 47374 Office Medical
2.109 Property Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard UBS AG No 1339 North Sumter Boulevard North Port Gwinnett FL 34286 Office Medical
2.110 Property Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road UBS AG No 1536 Farm to Market 359 Road Richmond Horry TX 77406 Office Medical
2.111 Property Heartland Dental Medical Office Portfolio - 3585 North 168th Court UBS AG No 3585 North 168th Court Omaha Douglas NE 68116 Office Medical
2.112 Property Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South UBS AG No 1980 U.S. Highway 1 South St. Augustine St. Johns FL 32086 Office Medical
2.113 Property Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue UBS AG No 13328 Metcalf Avenue Overland Park Lake KS 66213 Mixed Use Medical/Retail
2.114 Property Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue UBS AG No 826 West Lincoln Avenue Charleston Coles IL 61920 Office Medical
2.115 Property Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue UBS AG No 1515 West 45th Avenue Griffith Richland IN 46319 Office Medical
2.116 Property Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane UBS AG No 1012 Mill Pond Lane Greencastle Lee IN 46135 Office Medical
2.117 Property Heartland Dental Medical Office Portfolio - 621 Chatham Avenue UBS AG No 621 Chatham Avenue Columbia Osceola SC 29205 Office Medical
2.118 Property Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail UBS AG No 24940 South Tamiami Trail Bonita Springs Dallas FL 34134 Office Medical
2.119 Property Heartland Dental Medical Office Portfolio - 609 Front Street UBS AG No 609 Front Street Celebration Marathon FL 34747 Office Medical
2.120 Property Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway UBS AG No 6190 LBJ Freeway Dallas St. Joseph TX 75240 Office Medical
2.121 Property Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue UBS AG No 3417 Schofield Avenue Weston St. CLair WI 54476 Office Medical
2.122 Property Heartland Dental Medical Office Portfolio - 330 Park Place UBS AG No 330 Park Place Mishawaka Richland IN 46545 Office Medical
2.123 Property Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road UBS AG No 1490 North Green Mount Road O’Fallon Hernando IL 62269 Office Medical
2.124 Property Heartland Dental Medical Office Portfolio - 213 Main Street UBS AG No 213 Main Street Blythewood Howard SC 29016 Office Medical
2.125 Property Heartland Dental Medical Office Portfolio - 11119 Hearth Road UBS AG No 11119 Hearth Road Spring Hill Lincoln FL 34608 Office Medical
2.126 Property Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street UBS AG No 2362 West Boulevard Street Kokomo Jackson IN 46902 Office Medical
2.127 Property Heartland Dental Medical Office Portfolio - 2812 East Main Street UBS AG No 2812 East Main Street Merrill Collier WI 54452 Office Medical
2.128 Property Heartland Dental Medical Office Portfolio - 1202 South Broad Street UBS AG No 1202 South Broad Street Scottsboro Manatee AL 35768 Office Medical
2.129 Property Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road UBS AG No 8790 Walnut Grove Road Cordova Guadalupe TN 38018 Office Medical
2.130 Property Heartland Dental Medical Office Portfolio - 10708 East State Road 64 UBS AG No 10708 East State Road 64 Bradenton Spartanburg FL 34212 Office Medical
2.131 Property Heartland Dental Medical Office Portfolio - 2184 FM 3009 UBS AG No 2184 FM 3009 Schertz Williamson TX 78154 Office Medical
2.132 Property Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road UBS AG No 2210 Boiling Springs Road Boiling Springs Jefferson SC 29316 Office Medical
2.133 Property Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road UBS AG No 3105 Kirby Whitten Road Bartlett Shelby TN 38134 Office Medical
2.134 Property Heartland Dental Medical Office Portfolio - 716 32nd Street South UBS AG No 716 32nd Street South Birmingham Collin AL 35233 Office Medical
2.135 Property Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 UBS AG No 1010 West U.S. Route 6 Morris Jefferson IL 60450 Office Medical
2.136 Property Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway UBS AG No 935 West Exchange Parkway Allen Williamson TX 75013 Office Medical
2.137 Property Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard UBS AG No 3608 Jeffco Boulevard Arnold Georgetown MO 63010 Office Medical
2.138 Property Heartland Dental Medical Office Portfolio - 998 Williford Court UBS AG No 998 Williford Court Spring Hill Clark TN 37174 Office Medical
2.139 Property Heartland Dental Medical Office Portfolio - 4405 Highway 17 UBS AG No 4405 Highway 17 Murrells Inlet Collier SC 29576 Office Medical
2.140 Property Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive UBS AG No 3003 Twin Rivers Drive Arkadelphia Clark AR 71923 Office Medical
2.141 Property Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East UBS AG No 12260 Tamiami Trail East Naples Madison FL 34113 Office Medical
2.142 Property Heartland Dental Medical Office Portfolio - 1405 South 25th Street UBS AG No 1405 South 25th Street Fort Pierce Shelby FL 34947 Office Medical
2.143 Property Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue UBS AG No 12605 Troxler Avenue Highland Polk IL 62249 Office Medical
2.144 Property Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive UBS AG No 122 Stone Trace Drive Mount Sterling Oklahoma KY 40353 Office Medical
2.145 Property Heartland Dental Medical Office Portfolio - 4455 Florida National Drive UBS AG No 4455 Florida National Drive Lakeland James City FL 33813 Office Medical
2.146 Property Heartland Dental Medical Office Portfolio - 3645 North Council Road UBS AG No 3645 North Council Road Bethany Fulton OK 73008 Office Medical
2.147 Property Heartland Dental Medical Office Portfolio - 9305 Market Square Drive UBS AG No 9305 Market Square Drive Streetsboro DuPage OH 44241 Office Medical
2.148 Property Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast UBS AG No 3420 Bayside Lakes Boulevard Southeast Palm Bay York FL 32909 Office Medical
2.149 Property Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue UBS AG No 309 West Ogden Avenue Naperville Butler IL 60563 Office Medical
2.150 Property Heartland Dental Medical Office Portfolio - 456 University Boulevard North UBS AG No 456 University Boulevard North Jacksonville Muscogee FL 32211 Office Medical
2.151 Property Heartland Dental Medical Office Portfolio - 1316 McMillan Street UBS AG No 1316 McMillan Street Worthington Troup MN 56187 Office Medical
2.152 Property Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway UBS AG No 6233 Veterans Parkway Columbus Laurel GA 31909 Office Medical
2.153 Property Heartland Dental Medical Office Portfolio - 116 Calumet Center Road UBS AG No 116 Calumet Center Road LaGrange Tarrant GA 30241 Office Medical
2.154 Property Heartland Dental Medical Office Portfolio - 828 South Main Street UBS AG No 828 South Main Street London Cherokee KY 40741 Office Medical
2.155 Property Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court UBS AG No 7200 Red Hawk Court Fort Worth Horry TX 76132 Office Medical
2.156 Property Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane UBS AG No 303 Ashby Park Lane Greenville Macomb SC 29607 Office Medical
2.157 Property Heartland Dental Medical Office Portfolio - 3106 Professional Plaza UBS AG No 3106 Professional Plaza Germantown Houston TN 38138 Office Medical
2.158 Property Heartland Dental Medical Office Portfolio - 1950 Chesley Drive UBS AG No 1950 Chesley Drive Sterling Heights Marlboro MI 48310 Office Medical
2.159 Property Heartland Dental Medical Office Portfolio - 104 South Houston Road UBS AG No 104 South Houston Road Warner Robins Glynn GA 31088 Office Medical
2.160 Property Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue UBS AG No 103 East Tatum Avenue McColl Tulsa SC 29570 Office Medical
2.161 Property Heartland Dental Medical Office Portfolio - 165 Juniper Circle UBS AG No 165 Juniper Circle Brunswick Richland GA 31520 Office Medical
2.162 Property Heartland Dental Medical Office Portfolio - 135 East Broadway Street UBS AG No 135 East Broadway Street Sand Springs Fulton OK 74063 Office Medical
2.163 Property Heartland Dental Medical Office Portfolio - 9360 Two Notch Road UBS AG No 9360 Two Notch Road Columbia Clay SC 29223 Office Medical
2.164 Property Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 UBS AG No 12988 Georgia Highway 9 Milton Pickens GA 30004 Office Medical
2.165 Property Heartland Dental Medical Office Portfolio - 5 Jannell Court UBS AG No 5 Jannell Court Epping Bernalillo NH 03042 Office Medical
2.166 Property Heartland Dental Medical Office Portfolio - 1617 East Main Street UBS AG No 1617 East Main Street Easley Chandler SC 29640 Office Medical
2.167 Property Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 UBS AG No 2116 Vista Oeste North West, Unit 202 Albuquerque Richland NM 87120 Office Medical
2.168 Property Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 UBS AG No 50 South Kyrene Road, Suite 5 Chandler DeKalb AZ 85226 Office Medical
2.169 Property Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 UBS AG No 101 Rice Bent Way Suite 4 Columbia Sarasota SC 29205 Office Medical
3 Loan Lafayette Park Natixis No Various St. Paul Ramsey MN 55101 Office CBD
3.01 Property 444 Lafayette Road Natixis No 444 Lafayette Road St. Paul Ramsey MN 55101 Office CBD
3.02 Property 500 Lafayette Road Natixis No 500 Lafayette Road St. Paul Ramsey MN 55101 Office CBD
3.03 Property 520 Lafayette Road Natixis No 520 Lafayette Road St. Paul Ramsey MN 55101 Office CBD

 

A-1-2 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Mortgage Loan Seller(1) Cross-Collateralized and Cross-Defaulted Address City County State Zip Code General Property Type Specific Property Type
3.04 Property 443 Lafayette Road Natixis No 443 Lafayette Road St. Paul Ramsey MN 55101 Office CBD
4 Loan Riverwalk II CCRE No 280, 290 & 350 Merrimack Street Lawrence Essex MA 01843 Office Suburban
5 Loan Nebraska Crossing SG No 21209-21417 Nebraska Crossing Drive Gretna Sarpy NE 68028 Retail Outlet Center
6 Loan Clevelander South Beach UBS AG No 1020 Ocean Drive Miami Beach Miami-Dade FL 33139 Hospitality Full Service
7 Loan 1670 Broadway UBS AG No 1670 Broadway Denver Denver CO 80202 Office CBD
8 Loan Christiana Mall SG No 132 Christiana Mall Newark New Castle DE 19702 Retail Super Regional Mall
9 Loan Village at Lee Branch II RMF No 1201 Doug Baker Boulevard Birmingham Shelby AL 35242 Retail Anchored
10 Loan Regency Properties Portfolio UBS AG No Various Various Various Various Various Retail Various
10.01 Property Vernal Towne Center UBS AG No 2000 West Highway 40 Vernal Uintah UT 84078 Retail Anchored
10.02 Property Monticello Marketplace UBS AG No 900 North Main Street Monticello White IN 47960 Retail Anchored
10.03 Property Columbia Square UBS AG No 621 Countryside Drive Columbia City Whitley IN 46725 Retail Anchored
10.04 Property Wabash Crossings East UBS AG No 1611 North Cass Street Wabash Wabash IN 46992 Retail Shadow Anchored
10.05 Property Granville Corners UBS AG No 608 Granville Street Oxford Granville NC 27565 Retail Anchored
10.06 Property Tarpon Heights UBS AG No 16245-16273 East Main Street Cut Off Lafourche LA 70345 Retail Anchored
10.07 Property Raceway Mall UBS AG No 809 Rock Island Way Knoxville Marion IA 50138 Retail Anchored
11 Loan Home2 Suites - Greenville Downtown RMF No 350 North Main Street Greenville Greenville SC 29601 Hospitality Extended Stay
12 Loan Crowne Plaza - Jacksonville (Airport) UBS AG No 14670 Duval Road Jacksonville Duval FL 32218 Hospitality Full Service
13 Loan Ellsworth Place RMF No 8661 Colesville Road; 8645 Colesville Road Silver Spring Montgomery MD 20910 Retail Anchored
14 Loan Four Points - Juneau UBS AG No 51 Egan Drive Juneau Juneau Borough AK 99801 Hospitality Full Service
15 Loan Shoppes at Centre Pointe RMF No 4950 Centre Pointe Boulevard North Charleston Charleston SC 29418 Retail Anchored
16 Loan Orchard Ridge Corporate Park CIBC No 281 & 301 Fields Lane Brewster Putnam NY 10509 Mixed Use Office/Industrial/R&D
17 Loan Heritage Multifamily Portfolio UBS AG No Various Odessa Ector TX Various Multifamily Garden
17.01 Property Regency UBS AG No 4100 Tanglewood Lane Odessa Ector TX 79762 Multifamily Garden
17.02 Property Wildwood Terrace UBS AG No 2201 Westwood Drive Odessa Ector TX 79763 Multifamily Garden
17.03 Property Marquee West UBS AG No 1111 West 13th Street Odessa Ector TX 79763 Multifamily Garden
17.04 Property Tanglewood UBS AG No 4010 Tanglewood Lane Odessa Ector TX 79763 Multifamily Garden
18 Loan Delk Road Self Storage Natixis No 1155 Powers Ferry Place Marietta Cobb GA 30067 Self Storage Self Storage
19 Loan Holiday Inn Express & Suites - Clearwater UBS AG No 2580 Gulf to Bay Boulevard Clearwater Pinellas FL 33765 Hospitality Limited Service
20 Loan West Main Marketplace RMF No 1300-1360 West Main Street Turlock Stanislaus CA 95380 Mixed Use Retail/Office
21 Loan Stockton Shopping Center SG No 3702 East Hammer Lane Stockton San Joaquin CA 95212 Retail Anchored
22 Loan Waycross Marketplace RMF No 2445-2545 Memorial Drive Waycross Ware GA 31503 Retail Anchored
23 Loan Powerhouse Plaza SG No 10 Benning Street West Lebanon Grafton NH 03784 Retail Anchored
24 Loan Barrywoods Crossing UBS AG No 8121-8341 Northwest Roanridge Road Kansas City Platte MO 64151 Retail Anchored
25 Loan Holiday Inn Express & Suites Detroit Novi SG No 39675 Twelve Mile Road Novi Oakland MI 48377 Hospitality Limited Service
26 Loan Tomball Parkway Plaza UBS AG No 27708 Tomball Parkway Tomball Harris TX 77375 Retail Anchored
27 Loan Clearview Palms Shopping Center RMF No 2222 Clearview Parkway Metairie Jefferson Parish LA 70001 Retail Unanchored
28 Loan Plaza Del Rey CIBC No 1357 East Court Street Seguin Guadalupe TX 78155 Retail Unanchored
29 Loan The Courtyards at San Jose UBS AG No 6705 St. Augustine Road Jacksonville Florida FL 32217 Multifamily Garden
30 Loan Brand Bank Portfolio UBS AG No Various Various Gwinnett GA Various Office Suburban
30.01 Property Brand Bank Duluth UBS AG No 6224 Sugarloaf Parkway Duluth Gwinnett GA 30097 Office Suburban
30.02 Property Brand Bank Buford UBS AG No 2255 Buford Highway Northeast Buford Gwinnett GA 30518 Office Suburban
31 Loan Avalon Crossing UBS AG No 6935 Lake Plaza Drive Indianapolis Marion IN 46220 Retail Unanchored
32 Loan Terrace Pointe UBS AG No 641 South 71st Street Kansas City Wyandotte KS 66111 Multifamily Garden
33 Loan La Quinta - College Station UBS AG No 1838 Graham Road College Station Brazos TX 77845 Hospitality Limited Service
34 Loan Holiday Inn Express - Fort Pierce UBS AG No 7151 Okeechobee Fort Pierce St. Lucie FL 34945 Hospitality Limited Service
35 Loan Holiday Inn Express & Suites Port Lavaca RMF No 2629 State Highway 35 North Port Lavaca Calhoun TX 77979 Hospitality Limited Service
36 Loan 150 Grand Street UBS AG No 150 Grand Street Brooklyn Kings NY 11249 Mixed Use Multifamily/Retail
37 Loan Rounders Building SG No 3470 & 3480 Volunteer Boulevard Henderson Clark NV 89044 Retail Unanchored
38 Loan Nursery Plaza & Perry Hall Marketplace CIBC No Various Various Various MD Various Retail Unanchored
38.01 Property Nursery Plaza CIBC No 810 Nursery Road Linthicum Heights Ann Arundel MD 21090 Retail Unanchored
38.02 Property Perry Hall Marketplace CIBC No 8833 Belair Road Nottingham Baltimore MD 21236 Retail Unanchored
39 Loan Peregrine Valley Apartments RMF No 1201-1318 Kaydeen Court and 20523-20611 East 13th Street Independence Jackson MO 64057 Multifamily Garden
40 Loan Upstate NY MHP Portfolio CIBC No Various Various Various NY Various Manufactured Housing Community Manufactured Housing Community
40.01 Property Mountain View Estates CIBC No 229 State Route 55 Napanoch Ulster NY 12458 Manufactured Housing Community Manufactured Housing Community
40.02 Property Hidden Forest CIBC No 19 Mettacahonts Road Accord Ulster NY 12404 Manufactured Housing Community Manufactured Housing Community
40.03 Property Aqueduct Community CIBC No 7-15 Joshua Avenue Kerhonkson Ulster NY 12446 Manufactured Housing Community Manufactured Housing Community
40.04 Property Meadow Hill CIBC No Gabriel Road Livingston Manor Sullivan NY 12758 Manufactured Housing Community Manufactured Housing Community
41 Loan StoreRight Haines City SG No 808 West Main Street Haines City Polk FL 33844 Self Storage Self Storage
42 Loan Magnolias of Santee UBS AG No 118 Britain Street Santee Orangeburg SC 29142 Other Assisted Living
43 Loan Quality Inn Jacksonville RMF No 6135 Youngerman Circle Jacksonville Duval FL 32244 Hospitality Limited Service
44 Loan Gulph Mill Industrial Park Natixis No 420 Feheley Drive King of Prussia Montgomery PA 19406 Industrial Flex
45 Loan Delta Luxury Apartments Phase III RMF No 7811 & 7815 Merrick Road City of Rome Oneida NY 13440 Multifamily Garden

 

A-1-3 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Number of Properties(22) Year Built Year Renovated Number of Units Unit of Measure Cut-off Date Balance Per Unit/SF(3) Original Balance(3) Cut-off Date Balance(3) % of Aggregate Cut-off Date Balance Maturity Date or Anticipated Repayment Date Maturity Balance ARD Final Maturity Date Origination Date First Pay Date Payment Day
1 Loan GNL Portfolio 7 Various Various 647,713 Sq. Ft. 152 44,325,000 44,325,000 6.8% 12/1/2028 44,325,000 No N/A 11/9/2018 1/1/2019 1
1.01 Property Nimble Storage 1 1979-1982 2013 164,608 Sq. Ft.   17,448,224 17,448,224 2.7%   17,448,224          
1.02 Property NetScout Systems 1 2018 N/A 144,779 Sq. Ft.   14,682,551 14,682,551 2.3%   14,682,551          
1.03 Property Mallinckrodt 1 1980-2008 2004, 2017 89,900 Sq. Ft.   4,921,962 4,921,962 0.8%   4,921,962          
1.04 Property PPD Global Labs 1 1983 2015 73,220 Sq. Ft.   2,708,381 2,708,381 0.4%   2,708,381          
1.05 Property PNC Bank 1 1909; 1968 2000 97,203 Sq. Ft.   2,031,286 2,031,286 0.3%   2,031,286          
1.06 Property FedEx Ground 1 2017 N/A 58,148 Sq. Ft.   1,595,080 1,595,080 0.2%   1,595,080          
1.07 Property Weatherford International 1 1950 2010 19,855 Sq. Ft.   937,517 937,517 0.1%   937,517          
2 Loan Heartland Dental Medical Office Portfolio 169 Various Various 962,501 Sq. Ft. 187 44,000,000 43,953,624 6.8% 11/6/2028 36,982,187 No N/A 10/26/2018 12/6/2018 6
2.001 Property Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive 1 1995 2013 84,190 Sq. Ft.   2,099,751 2,097,538 0.3%   1,764,849          
2.002 Property Heartland Dental Medical Office Portfolio - 9150 North East Barry Road 1 2011 N/A 9,727 Sq. Ft.   726,475 725,710 0.1%   610,606          
2.003 Property Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road 1 2004 N/A 14,860 Sq. Ft.   610,847 610,203 0.1%   513,419          
2.004 Property Heartland Dental Medical Office Portfolio - 200 Brevco Plaza 1 2000 N/A 18,826 Sq. Ft.   596,028 595,400 0.1%   500,964          
2.005 Property Heartland Dental Medical Office Portfolio - 1760 West Virginia Street 1 2010 N/A 10,300 Sq. Ft.   564,373 563,778 0.1%   474,358          
2.006 Property Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive 1 2005 N/A 6,699 Sq. Ft.   479,490 478,985 0.1%   403,014          
2.007 Property Heartland Dental Medical Office Portfolio - 1647 County Road 220 1 2012 N/A 8,168 Sq. Ft.   470,912 470,416 0.1%   395,804          
2.008 Property Heartland Dental Medical Office Portfolio - 3500 East Highway 377 1 2011 N/A 6,000 Sq. Ft.   446,565 446,094 0.1%   375,339          
2.009 Property Heartland Dental Medical Office Portfolio - 4112 North Belt Highway 1 2013 N/A 6,000 Sq. Ft.   441,087 440,622 0.1%   370,736          
2.010 Property Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard 1 2006 N/A 8,200 Sq. Ft.   409,176 408,744 0.1%   343,914          
2.011 Property Heartland Dental Medical Office Portfolio - 2202 Althoff Drive 1 1999 2014 42,962 Sq. Ft.   402,950 402,525 0.1%   338,681          
2.012 Property Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue 1 2018 N/A 5,500 Sq. Ft.   392,592 392,178 0.1%   329,975          
2.013 Property Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway 1 2015 N/A 6,810 Sq. Ft.   380,365 379,964 0.1%   319,698          
2.014 Property Heartland Dental Medical Office Portfolio - 508 South 52nd Street 1 2007 N/A 10,000 Sq. Ft.   374,024 373,630 0.1%   314,369          
2.015 Property Heartland Dental Medical Office Portfolio - 1025 Ashley Street 1 2002 N/A 6,520 Sq. Ft.   373,893 373,499 0.1%   314,258          
2.016 Property Heartland Dental Medical Office Portfolio - 440 Erie Parkway 1 2017 N/A 4,150 Sq. Ft.   370,736 370,345 0.1%   311,605          
2.017 Property Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard 1 2006 N/A 10,014 Sq. Ft.   368,669 368,280 0.1%   309,868          
2.018 Property Heartland Dental Medical Office Portfolio - 1751 Pleasant Road 1 2014 N/A 6,738 Sq. Ft.   365,327 364,942 0.1%   307,059          
2.019 Property Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place 1 2013 N/A 4,878 Sq. Ft.   365,081 364,696 0.1%   306,852          
2.020 Property Heartland Dental Medical Office Portfolio - 615 Saint James Avenue 1 2016 N/A 4,100 Sq. Ft.   362,762 362,380 0.1%   304,903          
2.021 Property Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road 1 2013 N/A 4,414 Sq. Ft.   359,537 359,158 0.1%   302,193          
2.022 Property Heartland Dental Medical Office Portfolio - 1695 Wells Road 1 1993 2005 5,500 Sq. Ft.   349,031 348,663 0.1%   293,362          
2.023 Property Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road 1 2000 N/A 11,850 Sq. Ft.   344,955 344,592 0.1%   289,936          
2.024 Property Heartland Dental Medical Office Portfolio - 7310 North Villa Drive 1 2003 N/A 6,880 Sq. Ft.   340,133 339,775 0.1%   285,884          
2.025 Property Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard 1 2014 N/A 6,160 Sq. Ft.   339,812 339,453 0.1%   285,613          
2.026 Property Heartland Dental Medical Office Portfolio - 2455 East Main Street 1 2016 N/A 6,464 Sq. Ft.   337,567 337,211 0.1%   283,726          
2.027 Property Heartland Dental Medical Office Portfolio - 630 East Markey Parkway 1 2015 N/A 5,625 Sq. Ft.   331,270 330,921 0.1%   278,434          
2.028 Property Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway 1 2016 N/A 3,883 Sq. Ft.   329,788 329,440 0.1%   277,188          
2.029 Property Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway 1 2016 N/A 4,955 Sq. Ft.   327,292 326,947 0.1%   275,090          
2.030 Property Heartland Dental Medical Office Portfolio - 11890 Highway 707 1 2017 N/A 4,386 Sq. Ft.   325,776 325,432 0.0%   273,816          
2.031 Property Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road 1 2015 N/A 5,453 Sq. Ft.   322,650 322,310 0.0%   271,189          
2.032 Property Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive 1 1998 N/A 9,943 Sq. Ft.   322,524 322,184 0.0%   271,083          
2.033 Property Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard 1 2004 N/A 5,275 Sq. Ft.   322,290 321,950 0.0%   270,886          
2.034 Property Heartland Dental Medical Office Portfolio - 149 Tuscan Way 1 2014 N/A 4,108 Sq. Ft.   322,053 321,714 0.0%   270,687          
2.035 Property Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive 1 2016 N/A 3,803 Sq. Ft.   318,523 318,188 0.0%   267,720          
2.036 Property Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard 1 2014 N/A 4,194 Sq. Ft.   317,312 316,977 0.0%   266,702          
2.037 Property Heartland Dental Medical Office Portfolio - 209 Latitude Lane 1 2017 N/A 4,079 Sq. Ft.   314,982 314,650 0.0%   264,743          
2.038 Property Heartland Dental Medical Office Portfolio - 4608 South West College Road 1 2015 N/A 5,114 Sq. Ft.   312,427 312,098 0.0%   262,596          
2.039 Property Heartland Dental Medical Office Portfolio - 1315 Bell Road 1 2009 N/A 8,200 Sq. Ft.   312,381 312,051 0.0%   262,557          
2.040 Property Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South 1 2018 N/A 4,000 Sq. Ft.   312,332 312,003 0.0%   262,516          
2.041 Property Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane 1 2013 N/A 5,028 Sq. Ft.   310,584 310,257 0.0%   261,047          
2.042 Property Heartland Dental Medical Office Portfolio - 3152 South Broadway 1 2014 N/A 5,517 Sq. Ft.   309,112 308,786 0.0%   259,810          
2.043 Property Heartland Dental Medical Office Portfolio - 8701 South Garnett Road 1 2003 N/A 7,107 Sq. Ft.   308,005 307,680 0.0%   258,879          
2.044 Property Heartland Dental Medical Office Portfolio - 450 South Weber Road 1 2017 N/A 4,000 Sq. Ft.   306,749 306,426 0.0%   257,824          
2.045 Property Heartland Dental Medical Office Portfolio - 840 Nissan Drive 1 2015 N/A 5,871 Sq. Ft.   306,452 306,129 0.0%   257,574          
2.046 Property Heartland Dental Medical Office Portfolio - 12222 Route 47 1 2016 N/A 3,569 Sq. Ft.   302,671 302,352 0.0%   254,396          
2.047 Property Heartland Dental Medical Office Portfolio - 3415 Livernois Road 1 2008 N/A 5,661 Sq. Ft.   300,884 300,567 0.0%   252,895          
2.048 Property Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road 1 1993 N/A 8,164 Sq. Ft.   300,716 300,399 0.0%   252,753          
2.049 Property Heartland Dental Medical Office Portfolio - 8190 Windfall Lane 1 2003 N/A 8,400 Sq. Ft.   298,491 298,176 0.0%   250,883          
2.050 Property Heartland Dental Medical Office Portfolio - 2620 East Highway 50 1 2016 N/A 5,129 Sq. Ft.   294,361 294,051 0.0%   247,412          
2.051 Property Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square 1 2017 N/A 4,000 Sq. Ft.   293,857 293,547 0.0%   246,988          
2.052 Property Heartland Dental Medical Office Portfolio - 4939 Courthouse Street 1 2007 N/A 5,300 Sq. Ft.   293,803 293,493 0.0%   246,943          
2.053 Property Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road 1 2015 N/A 5,050 Sq. Ft.   293,569 293,260 0.0%   246,746          
2.054 Property Heartland Dental Medical Office Portfolio - 507 North Hershey Road 1 2000 N/A 7,690 Sq. Ft.   293,216 292,906 0.0%   246,449          
2.055 Property Heartland Dental Medical Office Portfolio - 242 Southwoods Center 1 2003 N/A 6,790 Sq. Ft.   290,083 289,777 0.0%   243,816          
2.056 Property Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue 1 2014 N/A 4,371 Sq. Ft.   287,572 287,269 0.0%   241,706          
2.057 Property Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue 1 2018 N/A 4,000 Sq. Ft.   286,926 286,624 0.0%   241,163          
2.058 Property Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard 1 2013 N/A 4,929 Sq. Ft.   285,356 285,056 0.0%   239,843          
2.059 Property Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard 1 2017 N/A 4,000 Sq. Ft.   285,127 284,827 0.0%   239,651          
2.060 Property Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue 1 2007 N/A 6,225 Sq. Ft.   282,890 282,591 0.0%   237,770          
2.061 Property Heartland Dental Medical Office Portfolio - 9100 Highway 119 1 2017 N/A 4,000 Sq. Ft.   282,241 281,944 0.0%   237,225          
2.062 Property Heartland Dental Medical Office Portfolio - 42 Market Square Road 1 2002 N/A 7,305 Sq. Ft.   282,234 281,936 0.0%   237,219          
2.063 Property Heartland Dental Medical Office Portfolio - 2707 Sycamore Road 1 1996 N/A 10,000 Sq. Ft.   282,075 281,778 0.0%   237,086          
2.064 Property Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road 1 2015 N/A 5,756 Sq. Ft.   278,321 278,028 0.0%   233,930          
2.065 Property Heartland Dental Medical Office Portfolio - 103 Farabee Drive North 1 1991 N/A 5,642 Sq. Ft.   277,792 277,500 0.0%   233,486          
2.066 Property Heartland Dental Medical Office Portfolio - 4999 North Tanner Road 1 2007 2015 4,063 Sq. Ft.   276,620 276,328 0.0%   232,500          
2.067 Property Heartland Dental Medical Office Portfolio - 674 Lake Joy Road 1 2017 N/A 4,000 Sq. Ft.   275,925 275,634 0.0%   231,916          
2.068 Property Heartland Dental Medical Office Portfolio - 1828 IN-44 1 2015 N/A 6,644 Sq. Ft.   275,667 275,376 0.0%   231,699          
2.069 Property Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard 1 2012 N/A 4,769 Sq. Ft.   274,870 274,580 0.0%   231,029          
2.070 Property Heartland Dental Medical Office Portfolio - 545 East Hunt Highway 1 2016 N/A 4,000 Sq. Ft.   274,211 273,922 0.0%   230,476          
2.071 Property Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza 1 2017 N/A 4,798 Sq. Ft.   273,451 273,163 0.0%   229,837          
2.072 Property Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard 1 2015 N/A 3,215 Sq. Ft.   272,317 272,030 0.0%   228,884          
2.073 Property Heartland Dental Medical Office Portfolio - 780 East-West Connector South West 1 2016 N/A 5,989 Sq. Ft.   270,840 270,555 0.0%   227,642          
2.074 Property Heartland Dental Medical Office Portfolio - 16620 West 159th Street 1 2016 N/A 3,569 Sq. Ft.   270,457 270,172 0.0%   227,321          
2.075 Property Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 1 1997 2013 4,227 Sq. Ft.   269,963 269,678 0.0%   226,905          
2.076 Property Heartland Dental Medical Office Portfolio - 3120 Mahan Drive 1 2017 N/A 4,195 Sq. Ft.   267,764 267,482 0.0%   225,057          
2.077 Property Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South 1 2016 N/A 4,000 Sq. Ft.   265,928 265,648 0.0%   223,514          
2.078 Property Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 1 2004 2018 4,135 Sq. Ft.   262,564 262,287 0.0%   220,686          
2.079 Property Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard 1 2014 N/A 4,108 Sq. Ft.   262,033 261,757 0.0%   220,240          
2.080 Property Heartland Dental Medical Office Portfolio - 3012 Anchor Drive 1 2016 N/A 5,493 Sq. Ft.   260,017 259,743 0.0%   218,545          
2.081 Property Heartland Dental Medical Office Portfolio - 1715 West Main Street 1 2014 N/A 5,000 Sq. Ft.   259,339 259,066 0.0%   217,976          
2.082 Property Heartland Dental Medical Office Portfolio - 10389 Big Bend Road 1 2014 N/A 3,830 Sq. Ft.   259,122 258,849 0.0%   217,793          

 

A-1-4 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Number of Properties(22) Year Built Year Renovated Number of Units Unit of Measure Cut-off Date Balance Per Unit/SF(3) Original Balance(3) Cut-off Date Balance(3) % of Aggregate Cut-off Date Balance Maturity Date or Anticipated Repayment Date Maturity Balance ARD Final Maturity Date Origination Date First Pay Date Payment Day
2.083 Property Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway 1 2017 N/A 4,100 Sq. Ft.   259,054 258,781 0.0%   217,736          
2.084 Property Heartland Dental Medical Office Portfolio - 2751 Fountain Place 1 2010 N/A 6,590 Sq. Ft.   258,747 258,474 0.0%   217,478          
2.085 Property Heartland Dental Medical Office Portfolio - 2030 Crossing Circle 1 2015 N/A 3,300 Sq. Ft.   258,635 258,362 0.0%   217,384          
2.086 Property Heartland Dental Medical Office Portfolio - 13101 East 96th Street North 1 2014 N/A 4,100 Sq. Ft.   257,226 256,955 0.0%   216,199          
2.087 Property Heartland Dental Medical Office Portfolio - 692 Essington Road 1 2001 N/A 6,030 Sq. Ft.   255,946 255,676 0.0%   215,124          
2.088 Property Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive 1 2003 N/A 6,240 Sq. Ft.   252,862 252,596 0.0%   212,532          
2.089 Property Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard 1 2015 N/A 5,000 Sq. Ft.   252,621 252,355 0.0%   212,329          
2.090 Property Heartland Dental Medical Office Portfolio - 3237 Sixes Road 1 2014 N/A 4,465 Sq. Ft.   250,739 250,475 0.0%   210,747          
2.091 Property Heartland Dental Medical Office Portfolio - 4030 Winder Highway 1 2016 N/A 4,079 Sq. Ft.   250,327 250,063 0.0%   210,401          
2.092 Property Heartland Dental Medical Office Portfolio - 8605 East State Road 70 1 2013 N/A 4,275 Sq. Ft.   250,264 250,000 0.0%   210,348          
2.093 Property Heartland Dental Medical Office Portfolio - 540 West Walnut Street 1 2012 N/A 7,472 Sq. Ft.   244,660 244,402 0.0%   205,637          
2.094 Property Heartland Dental Medical Office Portfolio - 5630 Plank Road 1 2008 N/A 4,829 Sq. Ft.   243,209 242,953 0.0%   204,418          
2.095 Property Heartland Dental Medical Office Portfolio - 10505 Lima Road 1 2014 N/A 5,090 Sq. Ft.   241,066 240,812 0.0%   202,617          
2.096 Property Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard 1 2006 N/A 3,849 Sq. Ft.   240,598 240,345 0.0%   202,224          
2.097 Property Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road 1 2011 N/A 5,857 Sq. Ft.   237,081 236,831 0.0%   199,267          
2.098 Property Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway 1 2004 N/A 3,840 Sq. Ft.   232,661 232,416 0.0%   195,553          
2.099 Property Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive 1 2006 N/A 4,213 Sq. Ft.   225,241 225,004 0.0%   189,316          
2.100 Property Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard 1 2014 N/A 2,815 Sq. Ft.   220,519 220,287 0.0%   185,347          
2.101 Property Heartland Dental Medical Office Portfolio - 2222 Highway 540A East 1 2006 N/A 4,596 Sq. Ft.   219,371 219,140 0.0%   184,382          
2.102 Property Heartland Dental Medical Office Portfolio - 1055 Pine Log Road 1 1987 2014 3,769 Sq. Ft.   218,954 218,723 0.0%   184,032          
2.103 Property Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road 1 2005 2015 3,948 Sq. Ft.   218,576 218,346 0.0%   183,714          
2.104 Property Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive 1 2007 N/A 3,820 Sq. Ft.   218,401 218,171 0.0%   183,567          
2.105 Property Heartland Dental Medical Office Portfolio - 1905 Convenience Place 1 1984 2003 3,770 Sq. Ft.   218,320 218,090 0.0%   183,499          
2.106 Property Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road 1 1985 2014 5,880 Sq. Ft.   216,836 216,607 0.0%   182,251          
2.107 Property Heartland Dental Medical Office Portfolio - 132 Milestone Way 1 2001 N/A 4,700 Sq. Ft.   213,679 213,454 0.0%   179,598          
2.108 Property Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard 1 2002 N/A 3,920 Sq. Ft.   212,073 211,849 0.0%   178,248          
2.109 Property Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard 1 2006 2013 5,257 Sq. Ft.   209,908 209,687 0.0%   176,429          
2.110 Property Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road 1 1997 2008 4,900 Sq. Ft.   209,832 209,611 0.0%   176,365          
2.111 Property Heartland Dental Medical Office Portfolio - 3585 North 168th Court 1 2014 N/A 3,269 Sq. Ft.   206,242 206,024 0.0%   173,347          
2.112 Property Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South 1 1988 N/A 4,952 Sq. Ft.   203,848 203,633 0.0%   171,335          
2.113 Property Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue 1 2004 N/A 4,207 Sq. Ft.   198,497 198,288 0.0%   166,838          
2.114 Property Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue 1 2001 N/A 4,690 Sq. Ft.   197,973 197,765 0.0%   166,397          
2.115 Property Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue 1 2006 N/A 5,000 Sq. Ft.   193,893 193,688 0.0%   162,967          
2.116 Property Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane 1 2015 N/A 5,231 Sq. Ft.   190,858 190,656 0.0%   160,417          
2.117 Property Heartland Dental Medical Office Portfolio - 621 Chatham Avenue 1 1988 N/A 6,600 Sq. Ft.   186,901 186,704 0.0%   157,091          
2.118 Property Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail 1 1998 N/A 3,675 Sq. Ft.   185,054 184,858 0.0%   155,538          
2.119 Property Heartland Dental Medical Office Portfolio - 609 Front Street 1 2000 N/A 3,419 Sq. Ft.   183,252 183,059 0.0%   154,024          
2.120 Property Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway 1 2004 N/A 3,500 Sq. Ft.   180,744 180,553 0.0%   151,916          
2.121 Property Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue 1 1994 N/A 4,535 Sq. Ft.   177,463 177,276 0.0%   149,158          
2.122 Property Heartland Dental Medical Office Portfolio - 330 Park Place 1 2003 N/A 3,800 Sq. Ft.   177,026 176,840 0.0%   148,791          
2.123 Property Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road 1 2003 N/A 4,000 Sq. Ft.   174,067 173,883 0.0%   146,304          
2.124 Property Heartland Dental Medical Office Portfolio - 213 Main Street 1 2004 N/A 3,286 Sq. Ft.   171,137 170,956 0.0%   143,841          
2.125 Property Heartland Dental Medical Office Portfolio - 11119 Hearth Road 1 1990 N/A 4,375 Sq. Ft.   171,125 170,944 0.0%   143,831          
2.126 Property Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street 1 2002 N/A 3,920 Sq. Ft.   169,387 169,208 0.0%   142,370          
2.127 Property Heartland Dental Medical Office Portfolio - 2812 East Main Street 1 2005 N/A 4,875 Sq. Ft.   168,931 168,753 0.0%   141,987          
2.128 Property Heartland Dental Medical Office Portfolio - 1202 South Broad Street 1 1997 N/A 4,600 Sq. Ft.   168,828 168,650 0.0%   141,901          
2.129 Property Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road 1 2001 N/A 3,697 Sq. Ft.   168,416 168,239 0.0%   141,555          
2.130 Property Heartland Dental Medical Office Portfolio - 10708 East State Road 64 1 2006 2013 3,818 Sq. Ft.   166,910 166,734 0.0%   140,288          
2.131 Property Heartland Dental Medical Office Portfolio - 2184 FM 3009 1 2013 N/A 3,404 Sq. Ft.   166,866 166,690 0.0%   140,252          
2.132 Property Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road 1 1996 2012 4,297 Sq. Ft.   165,001 164,827 0.0%   138,684          
2.133 Property Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road 1 1997 N/A 4,250 Sq. Ft.   164,621 164,447 0.0%   138,365          
2.134 Property Heartland Dental Medical Office Portfolio - 716 32nd Street South 1 1985 N/A 4,700 Sq. Ft.   163,656 163,483 0.0%   137,553          
2.135 Property Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 1 2010 N/A 3,600 Sq. Ft.   158,100 157,934 0.0%   132,884          
2.136 Property Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway 1 2008 N/A 2,500 Sq. Ft.   152,496 152,335 0.0%   128,174          
2.137 Property Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard 1 2005 N/A 3,290 Sq. Ft.   152,062 151,902 0.0%   127,809          
2.138 Property Heartland Dental Medical Office Portfolio - 998 Williford Court 1 2008 N/A 2,556 Sq. Ft.   152,057 151,897 0.0%   127,805          
2.139 Property Heartland Dental Medical Office Portfolio - 4405 Highway 17 1 1997 2018 4,080 Sq. Ft.   151,319 151,159 0.0%   127,184          
2.140 Property Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive 1 2003 N/A 3,994 Sq. Ft.   147,289 147,134 0.0%   123,797          
2.141 Property Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East 1 2004 N/A 2,700 Sq. Ft.   146,811 146,657 0.0%   123,396          
2.142 Property Heartland Dental Medical Office Portfolio - 1405 South 25th Street 1 1998 N/A 3,984 Sq. Ft.   145,571 145,417 0.0%   122,353          
2.143 Property Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue 1 2013 N/A 3,403 Sq. Ft.   142,260 142,110 0.0%   119,570          
2.144 Property Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive 1 2008 N/A 6,025 Sq. Ft.   135,254 135,112 0.0%   113,682          
2.145 Property Heartland Dental Medical Office Portfolio - 4455 Florida National Drive 1 2000 N/A 3,847 Sq. Ft.   134,384 134,242 0.0%   112,950          
2.146 Property Heartland Dental Medical Office Portfolio - 3645 North Council Road 1 1996 N/A 3,655 Sq. Ft.   134,157 134,016 0.0%   112,760          
2.147 Property Heartland Dental Medical Office Portfolio - 9305 Market Square Drive 1 2003 N/A 4,792 Sq. Ft.   129,411 129,275 0.0%   108,771          
2.148 Property Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast 1 2007 N/A 4,803 Sq. Ft.   124,455 124,324 0.0%   104,605          
2.149 Property Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue 1 2009 N/A 2,600 Sq. Ft.   122,678 122,549 0.0%   103,112          
2.150 Property Heartland Dental Medical Office Portfolio - 456 University Boulevard North 1 1968 2016 4,788 Sq. Ft.   121,491 121,363 0.0%   102,114          
2.151 Property Heartland Dental Medical Office Portfolio - 1316 McMillan Street 1 2000 N/A 3,600 Sq. Ft.   120,670 120,543 0.0%   101,423          
2.152 Property Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway 1 1983 N/A 2,395 Sq. Ft.   117,740 117,616 0.0%   98,961          
2.153 Property Heartland Dental Medical Office Portfolio - 116 Calumet Center Road 1 2000 N/A 3,198 Sq. Ft.   115,034 114,913 0.0%   96,686          
2.154 Property Heartland Dental Medical Office Portfolio - 828 South Main Street 1 1986 N/A 6,390 Sq. Ft.   115,019 114,898 0.0%   96,674          
2.155 Property Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court 1 1997 N/A 2,918 Sq. Ft.   108,030 107,917 0.0%   90,800          
2.156 Property Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane 1 2006 N/A 3,100 Sq. Ft.   107,704 107,590 0.0%   90,525          
2.157 Property Heartland Dental Medical Office Portfolio - 3106 Professional Plaza 1 1999 N/A 2,500 Sq. Ft.   96,137 96,036 0.0%   80,804          
2.158 Property Heartland Dental Medical Office Portfolio - 1950 Chesley Drive 1 1999 N/A 3,365 Sq. Ft.   95,591 95,490 0.0%   80,345          
2.159 Property Heartland Dental Medical Office Portfolio - 104 South Houston Road 1 1976 N/A 3,386 Sq. Ft.   95,406 95,305 0.0%   80,189          
2.160 Property Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue 1 1995 2015 4,500 Sq. Ft.   94,228 94,129 0.0%   79,199          
2.161 Property Heartland Dental Medical Office Portfolio - 165 Juniper Circle 1 2008 N/A 2,400 Sq. Ft.   94,111 94,012 0.0%   79,101          
2.162 Property Heartland Dental Medical Office Portfolio - 135 East Broadway Street 1 1947 N/A 4,570 Sq. Ft.   90,111 90,016 0.0%   75,739          
2.163 Property Heartland Dental Medical Office Portfolio - 9360 Two Notch Road 1 1979 N/A 1,936 Sq. Ft.   88,870 88,777 0.0%   74,696          
2.164 Property Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 1 2015 N/A 3,312 Sq. Ft.   83,741 83,653 0.0%   70,385          
2.165 Property Heartland Dental Medical Office Portfolio - 5 Jannell Court 1 2006 N/A 3,270 Sq. Ft.   83,612 83,524 0.0%   70,276          
2.166 Property Heartland Dental Medical Office Portfolio - 1617 East Main Street 1 1977 N/A 2,726 Sq. Ft.   83,417 83,329 0.0%   70,112          
2.167 Property Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 1 2008 N/A 2,900 Sq. Ft.   83,056 82,969 0.0%   69,809          
2.168 Property Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 1 2007 N/A 1,892 Sq. Ft.   67,460 67,389 0.0%   56,701          
2.169 Property Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 1 2006 N/A 2,255 Sq. Ft.   54,253 54,196 0.0%   45,600          
3 Loan Lafayette Park 4 Various Various 677,514 Sq. Ft. 111 37,250,000 37,250,000 5.7% 10/5/2028 37,250,000 No N/A 9/27/2018 11/5/2018 5
3.01 Property 444 Lafayette Road 1 1919 2006, 2012-2018 280,172 Sq. Ft.   16,596,407 16,596,407 2.5%   16,596,407          
3.02 Property 500 Lafayette Road 1 1900 1984, 2010-2018 140,440 Sq. Ft.   8,617,489 8,617,489 1.3%   8,617,489          
3.03 Property 520 Lafayette Road 1 1923 1986, 2009-2018 152,944 Sq. Ft.   7,807,987 7,807,987 1.2%   7,807,987          

 

A-1-5 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Number of Properties(22) Year Built Year Renovated Number of Units Unit of Measure Cut-off Date Balance Per Unit/SF(3) Original Balance(3) Cut-off Date Balance(3) % of Aggregate Cut-off Date Balance Maturity Date or Anticipated Repayment Date Maturity Balance ARD Final Maturity Date Origination Date First Pay Date Payment Day
3.04 Property 443 Lafayette Road 1 1919 1988, 2013-2018 103,958 Sq. Ft.   4,228,117 4,228,117 0.6%   4,228,117          
4 Loan Riverwalk II 1 1900, 1906, 2014 2014-2018 538,338 Sq. Ft. 111 35,000,000 35,000,000 5.4% 11/6/2028 31,219,720 No N/A 11/6/2018 12/6/2018 6
5 Loan Nebraska Crossing 1 2013 N/A 367,047 Sq. Ft. 195 35,000,000 35,000,000 5.4% 11/1/2028 32,384,211 No N/A 10/31/2018 12/1/2018 1
6 Loan Clevelander South Beach 1 1938, 2009 2013-2017 59 Rooms 720,339 32,500,000 32,500,000 5.0% 10/6/2028 30,395,740 No N/A 10/4/2018 11/6/2018 6
7 Loan 1670 Broadway 1 1980 2018 703,654 Sq. Ft. 111 30,000,000 30,000,000 4.6% 9/6/2023 30,000,000 No N/A 8/16/2018 10/6/2018 6
8 Loan Christiana Mall 1 1978 2014 779,084 Sq. Ft. 434 30,000,000 30,000,000 4.6% 8/1/2028 30,000,000 No N/A 7/12/2018 9/1/2018 1
9 Loan Village at Lee Branch II 1 2004 N/A 223,300 Sq. Ft. 94 21,000,000 21,000,000 3.2% 11/6/2028 18,104,860 No N/A 10/18/2018 12/6/2018 6
10 Loan Regency Properties Portfolio 7 Various Various 612,940 Sq. Ft. 58 20,000,000 20,000,000 3.1% 11/6/2028 17,495,261 No N/A 10/15/2018 12/6/2018 6
10.01 Property Vernal Towne Center 1 2014 N/A 159,854 Sq. Ft.   8,652,482 8,652,482 1.3%   7,568,872          
10.02 Property Monticello Marketplace 1 1979, 2003 & 2008 N/A 105,005 Sq. Ft.   3,177,305 3,177,305 0.5%   2,779,389          
10.03 Property Columbia Square 1 1981 & 2012 N/A 114,369 Sq. Ft.   1,815,603 1,815,603 0.3%   1,588,222          
10.04 Property Wabash Crossings East 1 2008 N/A 22,137 Sq. Ft.   1,702,128 1,702,128 0.3%   1,488,958          
10.05 Property Granville Corners 1 1990 2016 110,941 Sq. Ft.   1,645,390 1,645,390 0.3%   1,439,326          
10.06 Property Tarpon Heights 1 1982 N/A 57,678 Sq. Ft.   1,588,652 1,588,652 0.2%   1,389,694          
10.07 Property Raceway Mall 1 1988 N/A 42,956 Sq. Ft.   1,418,440 1,418,440 0.2%   1,240,799          
11 Loan Home2 Suites - Greenville Downtown 1 2016 N/A 117 Rooms 161,339 19,000,000 18,876,691 2.9% 8/6/2028 14,202,553 No N/A 8/9/2018 9/6/2018 6
12 Loan Crowne Plaza - Jacksonville (Airport) 1 1969 2009-2010 317 Rooms 58,103 18,445,000 18,418,678 2.8% 11/6/2028 14,318,231 No N/A 10/16/2018 12/6/2018 6
13 Loan Ellsworth Place 1 1947 1991, 2014-2015 347,758 Sq. Ft. 198 15,000,000 15,000,000 2.3% 8/6/2028 13,281,927 No N/A 7/20/2018 9/6/2018 6
14 Loan Four Points - Juneau 1 1974 2017 106 Rooms 138,050 14,700,000 14,633,266 2.2% 9/6/2028 11,190,182 No N/A 8/24/2018 10/6/2018 6
15 Loan Shoppes at Centre Pointe 1 2006 N/A 139,688 Sq. Ft. 102 14,200,000 14,200,000 2.2% 11/6/2028 12,446,653 No N/A 10/18/2018 12/6/2018 6
16 Loan Orchard Ridge Corporate Park 1 1986,  1990 2006 156,948 Sq. Ft. 89 14,000,000 14,000,000 2.2% 12/1/2028 12,502,299 No N/A 11/2/2018 1/1/2019 1
17 Loan Heritage Multifamily Portfolio 4 Various Various 228 Units 56,016 12,790,000 12,771,607 2.0% 11/6/2028 9,911,714 No N/A 11/6/2018 12/6/2018 6
17.01 Property Regency 1 1973 N/A 114 Units   8,200,000 8,188,207 1.3%   6,354,656          
17.02 Property Wildwood Terrace 1 1962 2009 56 Units   2,790,000 2,785,988 0.4%   2,162,133          
17.03 Property Marquee West 1 1965 N/A 30 Units   900,000 898,706 0.1%   697,462          
17.04 Property Tanglewood 1 1973 N/A 28 Units   900,000 898,706 0.1%   697,462          
18 Loan Delk Road Self Storage 1 1985 1996 995 Units 12,575 12,512,500 12,512,500 1.9% 11/5/2028 12,512,500 No N/A 10/17/2018 12/5/2018 5
19 Loan Holiday Inn Express & Suites - Clearwater 1 2005 2017 119 Rooms 100,689 12,000,000 11,981,974 1.8% 11/6/2028 9,209,993 No N/A 10/26/2018 12/6/2018 6
20 Loan West Main Marketplace 1 1986 2018 112,460 Sq. Ft. 105 11,800,000 11,800,000 1.8% 10/6/2028 10,179,508 No N/A 10/5/2018 11/6/2018 6
21 Loan Stockton Shopping Center 1 1990 2007 127,646 Sq. Ft. 88 11,250,000 11,250,000 1.7% 12/1/2028 10,075,568 No N/A 11/2/2018 1/1/2019 1
22 Loan Waycross Marketplace 1 1994, 2015, 2016 N/A 151,317 Sq. Ft. 74 11,150,000 11,150,000 1.7% 10/6/2028 10,012,551 No N/A 10/5/2018 11/6/2018 6
23 Loan Powerhouse Plaza 1 1992 N/A 81,317 Sq. Ft. 127 10,312,500 10,312,500 1.6% 10/1/2028 8,909,162 No N/A 9/12/2018 11/1/2018 1
24 Loan Barrywoods Crossing 1 1997 N/A 245,037 Sq. Ft. 127 10,000,000 10,000,000 1.5% 9/6/2028 8,531,030 No N/A 9/5/2018 10/6/2018 6
25 Loan Holiday Inn Express & Suites Detroit Novi 1 2009 N/A 92 Rooms 108,582 10,000,000 9,989,579 1.5% 11/1/2028 8,420,329 No N/A 10/25/2018 12/1/2018 1
26 Loan Tomball Parkway Plaza 1 1984 2012 138,605 Sq. Ft. 72 10,000,000 9,988,663 1.5% 11/6/2028 8,304,671 No N/A 11/1/2018 12/6/2018 6
27 Loan Clearview Palms Shopping Center 1 1985 N/A 56,348 Sq. Ft. 177 10,000,000 9,967,035 1.5% 9/6/2028 8,293,644 No N/A 9/6/2018 10/6/2018 6
28 Loan Plaza Del Rey 1 1975, 1984, 1995 2018 125,494 Sq. Ft. 79 9,900,000 9,900,000 1.5% 9/1/2028 8,339,569 No N/A 8/31/2018 10/1/2018 1
29 Loan The Courtyards at San Jose 1 1967 2008 90 Units 94,444 8,500,000 8,500,000 1.3% 10/6/2028 8,500,000 No N/A 10/5/2018 11/6/2018 6
30 Loan Brand Bank Portfolio 2 2007 N/A 34,284 Sq. Ft. 233 8,000,000 8,000,000 1.2% 7/6/2028 7,382,662 No N/A 7/11/2018 8/6/2018 6
30.01 Property Brand Bank Duluth 1 2007 N/A 24,032 Sq. Ft.   5,350,000 5,350,000 0.8%   4,937,155          
30.02 Property Brand Bank Buford 1 2007 N/A 10,252 Sq. Ft.   2,650,000 2,650,000 0.4%   2,445,507          
31 Loan Avalon Crossing 1 1976 2006-2007 82,820 Sq. Ft. 94 7,750,000 7,750,000 1.2% 11/6/2028 6,602,812 No N/A 11/1/2018 12/6/2018 6
32 Loan Terrace Pointe 1 1974 N/A 125 Units 54,400 6,800,000 6,800,000 1.0% 10/6/2028 5,928,743 No N/A 10/3/2018 11/6/2018 6
33 Loan La Quinta - College Station 1 2015 N/A 88 Rooms 74,698 6,580,000 6,573,383 1.0% 11/6/2028 5,571,640 No N/A 11/7/2018 12/6/2018 6
34 Loan Holiday Inn Express - Fort Pierce 1 2009 N/A 94 Rooms 67,697 6,370,000 6,363,531 1.0% 11/6/2028 5,385,662 No N/A 10/24/2018 12/6/2018 6
35 Loan Holiday Inn Express & Suites Port Lavaca 1 2011 2018 79 Rooms 79,589 6,300,000 6,287,528 1.0% 10/6/2028 5,286,016 No N/A 9/24/2018 11/6/2018 6
36 Loan 150 Grand Street 1 1910 N/A 8,920 Sq. Ft. 673 6,000,000 6,000,000 0.9% 8/6/2028 6,000,000 No N/A 7/24/2018 9/6/2018 6
37 Loan Rounders Building 1 2018 N/A 10,000 Sq. Ft. 599 6,000,000 5,993,753 0.9% 11/1/2028 5,052,960 No N/A 10/19/2018 12/1/2018 1
38 Loan Nursery Plaza & Perry Hall Marketplace 2 Various N/A 35,041 Sq. Ft. 166 5,800,000 5,800,000 0.9% 12/1/2028 5,391,586 No N/A 11/5/2018 1/1/2019 1
38.01 Property Nursery Plaza 1 2007 N/A 22,620 Sq. Ft.   3,450,000 3,450,000 0.5%   3,207,064          
38.02 Property Perry Hall Marketplace 1 2016 N/A 12,421 Sq. Ft.   2,350,000 2,350,000 0.4%   2,184,522          
39 Loan Peregrine Valley Apartments 1 2007 2018 56 Units 92,964 5,206,000 5,206,000 0.8% 10/6/2028 4,652,025 No N/A 9/27/2018 11/6/2018 6
40 Loan Upstate NY MHP Portfolio 4 Various Various 136 Pads 30,882 4,200,000 4,200,000 0.6% 11/1/2028 3,624,834 No N/A 11/1/2018 12/1/2018 1
40.01 Property Mountain View Estates 1 1965 2018 48 Pads   1,876,071 1,876,071 0.3%   1,619,154          
40.02 Property Hidden Forest 1 1994 N/A 45 Pads   1,525,754 1,525,754 0.2%   1,316,811          
40.03 Property Aqueduct Community 1 1978 2018 21 Pads   456,220 456,220 0.1%   393,743          
40.04 Property Meadow Hill 1 1989 2018 22 Pads   341,955 341,955 0.1%   295,127          
41 Loan StoreRight Haines City 1 2006 2015 49,650 Sq. Ft. 84 4,200,000 4,191,667 0.6% 10/1/2028 3,522,932 No N/A 9/21/2018 11/1/2018 1
42 Loan Magnolias of Santee 1 1999 N/A 44 Beds 90,776 4,000,000 3,994,133 0.6% 11/6/2028 3,086,448 No N/A 10/18/2018 12/6/2018 6
43 Loan Quality Inn Jacksonville 1 1986 2016-2017 121 Rooms 33,007 4,000,000 3,993,864 0.6% 11/6/2028 3,055,370 No N/A 10/30/2018 12/6/2018 6
44 Loan Gulph Mill Industrial Park 1 1989 2007 33,622 Sq. Ft. 97 3,250,000 3,250,000 0.5% 11/6/2028 2,773,059 No N/A 11/6/2018 12/6/2018 6
45 Loan Delta Luxury Apartments Phase III 1 2016-2017 N/A 16 Units 137,500 2,200,000 2,200,000 0.3% 11/6/2028 1,902,749 No N/A 10/12/2018 12/6/2018 6

 

A-1-6 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Gross Mortgage Rate Total Administrative Fee Net Mortgage Rate ARD Rate Interest Accrual Method Monthly Debt Service Payment Amortization Type Original Term to Maturity or ARD Remaining Term to Maturity or ARD Original IO Term Remaining IO Term Original Amortization Term Remaining Amortization Term Seasoning
1 Loan GNL Portfolio 4.853000% 0.025080% 4.827920% N/A Actual/360 181,747.38  Full IO 120 120 120 120 0 0 0
1.01 Property Nimble Storage                             
1.02 Property NetScout Systems                             
1.03 Property Mallinckrodt                             
1.04 Property PPD Global Labs                             
1.05 Property PNC Bank                             
1.06 Property FedEx Ground                             
1.07 Property Weatherford International                             
2 Loan Heartland Dental Medical Office Portfolio 5.700000% 0.016330% 5.683670% N/A Actual/360 255,376.19  Amortizing 120 119 0 0 360 359 1
2.001 Property Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive                             
2.002 Property Heartland Dental Medical Office Portfolio - 9150 North East Barry Road                             
2.003 Property Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road                             
2.004 Property Heartland Dental Medical Office Portfolio - 200 Brevco Plaza                             
2.005 Property Heartland Dental Medical Office Portfolio - 1760 West Virginia Street                             
2.006 Property Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive                             
2.007 Property Heartland Dental Medical Office Portfolio - 1647 County Road 220                             
2.008 Property Heartland Dental Medical Office Portfolio - 3500 East Highway 377                             
2.009 Property Heartland Dental Medical Office Portfolio - 4112 North Belt Highway                             
2.010 Property Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard                             
2.011 Property Heartland Dental Medical Office Portfolio - 2202 Althoff Drive                             
2.012 Property Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue                             
2.013 Property Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway                             
2.014 Property Heartland Dental Medical Office Portfolio - 508 South 52nd Street                             
2.015 Property Heartland Dental Medical Office Portfolio - 1025 Ashley Street                             
2.016 Property Heartland Dental Medical Office Portfolio - 440 Erie Parkway                             
2.017 Property Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard                             
2.018 Property Heartland Dental Medical Office Portfolio - 1751 Pleasant Road                             
2.019 Property Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place                             
2.020 Property Heartland Dental Medical Office Portfolio - 615 Saint James Avenue                             
2.021 Property Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road                             
2.022 Property Heartland Dental Medical Office Portfolio - 1695 Wells Road                             
2.023 Property Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road                             
2.024 Property Heartland Dental Medical Office Portfolio - 7310 North Villa Drive                             
2.025 Property Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard                             
2.026 Property Heartland Dental Medical Office Portfolio - 2455 East Main Street                             
2.027 Property Heartland Dental Medical Office Portfolio - 630 East Markey Parkway                             
2.028 Property Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway                             
2.029 Property Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway                             
2.030 Property Heartland Dental Medical Office Portfolio - 11890 Highway 707                             
2.031 Property Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road                             
2.032 Property Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive                             
2.033 Property Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard                             
2.034 Property Heartland Dental Medical Office Portfolio - 149 Tuscan Way                             
2.035 Property Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive                             
2.036 Property Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard                             
2.037 Property Heartland Dental Medical Office Portfolio - 209 Latitude Lane                             
2.038 Property Heartland Dental Medical Office Portfolio - 4608 South West College Road                             
2.039 Property Heartland Dental Medical Office Portfolio - 1315 Bell Road                             
2.040 Property Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South                             
2.041 Property Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane                             
2.042 Property Heartland Dental Medical Office Portfolio - 3152 South Broadway                             
2.043 Property Heartland Dental Medical Office Portfolio - 8701 South Garnett Road                             
2.044 Property Heartland Dental Medical Office Portfolio - 450 South Weber Road                             
2.045 Property Heartland Dental Medical Office Portfolio - 840 Nissan Drive                             
2.046 Property Heartland Dental Medical Office Portfolio - 12222 Route 47                             
2.047 Property Heartland Dental Medical Office Portfolio - 3415 Livernois Road                             
2.048 Property Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road                             
2.049 Property Heartland Dental Medical Office Portfolio - 8190 Windfall Lane                             
2.050 Property Heartland Dental Medical Office Portfolio - 2620 East Highway 50                             
2.051 Property Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square                             
2.052 Property Heartland Dental Medical Office Portfolio - 4939 Courthouse Street                             
2.053 Property Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road                             
2.054 Property Heartland Dental Medical Office Portfolio - 507 North Hershey Road                             
2.055 Property Heartland Dental Medical Office Portfolio - 242 Southwoods Center                             
2.056 Property Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue                             
2.057 Property Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue                             
2.058 Property Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard                             
2.059 Property Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard                             
2.060 Property Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue                             
2.061 Property Heartland Dental Medical Office Portfolio - 9100 Highway 119                             
2.062 Property Heartland Dental Medical Office Portfolio - 42 Market Square Road                             
2.063 Property Heartland Dental Medical Office Portfolio - 2707 Sycamore Road                             
2.064 Property Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road                             
2.065 Property Heartland Dental Medical Office Portfolio - 103 Farabee Drive North                             
2.066 Property Heartland Dental Medical Office Portfolio - 4999 North Tanner Road                             
2.067 Property Heartland Dental Medical Office Portfolio - 674 Lake Joy Road                             
2.068 Property Heartland Dental Medical Office Portfolio - 1828 IN-44                             
2.069 Property Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard                             
2.070 Property Heartland Dental Medical Office Portfolio - 545 East Hunt Highway                             
2.071 Property Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza                             
2.072 Property Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard                             
2.073 Property Heartland Dental Medical Office Portfolio - 780 East-West Connector South West                             
2.074 Property Heartland Dental Medical Office Portfolio - 16620 West 159th Street                             
2.075 Property Heartland Dental Medical Office Portfolio - 13851 North US Highway 441                             
2.076 Property Heartland Dental Medical Office Portfolio - 3120 Mahan Drive                             
2.077 Property Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South                             
2.078 Property Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12                             
2.079 Property Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard                             
2.080 Property Heartland Dental Medical Office Portfolio - 3012 Anchor Drive                             
2.081 Property Heartland Dental Medical Office Portfolio - 1715 West Main Street                             
2.082 Property Heartland Dental Medical Office Portfolio - 10389 Big Bend Road                             

 

A-1-7 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Gross Mortgage Rate Total Administrative Fee Net Mortgage Rate ARD Rate Interest Accrual Method Monthly Debt Service Payment Amortization Type Original Term to Maturity or ARD Remaining Term to Maturity or ARD Original IO Term Remaining IO Term Original Amortization Term Remaining Amortization Term Seasoning
2.083 Property Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway                             
2.084 Property Heartland Dental Medical Office Portfolio - 2751 Fountain Place                             
2.085 Property Heartland Dental Medical Office Portfolio - 2030 Crossing Circle                             
2.086 Property Heartland Dental Medical Office Portfolio - 13101 East 96th Street North                             
2.087 Property Heartland Dental Medical Office Portfolio - 692 Essington Road                             
2.088 Property Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive                             
2.089 Property Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard                             
2.090 Property Heartland Dental Medical Office Portfolio - 3237 Sixes Road                             
2.091 Property Heartland Dental Medical Office Portfolio - 4030 Winder Highway                             
2.092 Property Heartland Dental Medical Office Portfolio - 8605 East State Road 70                             
2.093 Property Heartland Dental Medical Office Portfolio - 540 West Walnut Street                             
2.094 Property Heartland Dental Medical Office Portfolio - 5630 Plank Road                             
2.095 Property Heartland Dental Medical Office Portfolio - 10505 Lima Road                             
2.096 Property Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard                             
2.097 Property Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road                             
2.098 Property Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway                             
2.099 Property Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive                             
2.100 Property Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard                             
2.101 Property Heartland Dental Medical Office Portfolio - 2222 Highway 540A East                             
2.102 Property Heartland Dental Medical Office Portfolio - 1055 Pine Log Road                             
2.103 Property Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road                             
2.104 Property Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive                             
2.105 Property Heartland Dental Medical Office Portfolio - 1905 Convenience Place                             
2.106 Property Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road                             
2.107 Property Heartland Dental Medical Office Portfolio - 132 Milestone Way                             
2.108 Property Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard                             
2.109 Property Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard                             
2.110 Property Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road                             
2.111 Property Heartland Dental Medical Office Portfolio - 3585 North 168th Court                             
2.112 Property Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South                             
2.113 Property Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue                             
2.114 Property Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue                             
2.115 Property Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue                             
2.116 Property Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane                             
2.117 Property Heartland Dental Medical Office Portfolio - 621 Chatham Avenue                             
2.118 Property Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail                             
2.119 Property Heartland Dental Medical Office Portfolio - 609 Front Street                             
2.120 Property Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway                             
2.121 Property Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue                             
2.122 Property Heartland Dental Medical Office Portfolio - 330 Park Place                             
2.123 Property Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road                             
2.124 Property Heartland Dental Medical Office Portfolio - 213 Main Street                             
2.125 Property Heartland Dental Medical Office Portfolio - 11119 Hearth Road                             
2.126 Property Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street                             
2.127 Property Heartland Dental Medical Office Portfolio - 2812 East Main Street                             
2.128 Property Heartland Dental Medical Office Portfolio - 1202 South Broad Street                             
2.129 Property Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road                             
2.130 Property Heartland Dental Medical Office Portfolio - 10708 East State Road 64                             
2.131 Property Heartland Dental Medical Office Portfolio - 2184 FM 3009                             
2.132 Property Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road                             
2.133 Property Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road                             
2.134 Property Heartland Dental Medical Office Portfolio - 716 32nd Street South                             
2.135 Property Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6                             
2.136 Property Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway                             
2.137 Property Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard                             
2.138 Property Heartland Dental Medical Office Portfolio - 998 Williford Court                             
2.139 Property Heartland Dental Medical Office Portfolio - 4405 Highway 17                             
2.140 Property Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive                             
2.141 Property Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East                             
2.142 Property Heartland Dental Medical Office Portfolio - 1405 South 25th Street                             
2.143 Property Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue                             
2.144 Property Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive                             
2.145 Property Heartland Dental Medical Office Portfolio - 4455 Florida National Drive                             
2.146 Property Heartland Dental Medical Office Portfolio - 3645 North Council Road                             
2.147 Property Heartland Dental Medical Office Portfolio - 9305 Market Square Drive                             
2.148 Property Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast                             
2.149 Property Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue                             
2.150 Property Heartland Dental Medical Office Portfolio - 456 University Boulevard North                             
2.151 Property Heartland Dental Medical Office Portfolio - 1316 McMillan Street                             
2.152 Property Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway                             
2.153 Property Heartland Dental Medical Office Portfolio - 116 Calumet Center Road                             
2.154 Property Heartland Dental Medical Office Portfolio - 828 South Main Street                             
2.155 Property Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court                             
2.156 Property Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane                             
2.157 Property Heartland Dental Medical Office Portfolio - 3106 Professional Plaza                             
2.158 Property Heartland Dental Medical Office Portfolio - 1950 Chesley Drive                             
2.159 Property Heartland Dental Medical Office Portfolio - 104 South Houston Road                             
2.160 Property Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue                             
2.161 Property Heartland Dental Medical Office Portfolio - 165 Juniper Circle                             
2.162 Property Heartland Dental Medical Office Portfolio - 135 East Broadway Street                             
2.163 Property Heartland Dental Medical Office Portfolio - 9360 Two Notch Road                             
2.164 Property Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9                             
2.165 Property Heartland Dental Medical Office Portfolio - 5 Jannell Court                             
2.166 Property Heartland Dental Medical Office Portfolio - 1617 East Main Street                             
2.167 Property Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202                             
2.168 Property Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5                             
2.169 Property Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4                             
3 Loan Lafayette Park 4.722300% 0.017580% 4.704720% N/A Actual/360 148,624.01  Full IO 120 118 120 118 0 0 2
3.01 Property 444 Lafayette Road                             
3.02 Property 500 Lafayette Road                             
3.03 Property 520 Lafayette Road                             

 

A-1-8 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Gross Mortgage Rate Total Administrative Fee Net Mortgage Rate ARD Rate Interest Accrual Method Monthly Debt Service Payment Amortization Type Original Term to Maturity or ARD Remaining Term to Maturity or ARD Original IO Term Remaining IO Term Original Amortization Term Remaining Amortization Term Seasoning
3.04 Property 443 Lafayette Road                             
4 Loan Riverwalk II 5.356750% 0.016330% 5.340420% N/A Actual/360 195,591.91  Partial IO 120 119 36 35 360 360 1
5 Loan Nebraska Crossing 5.210000% 0.016330% 5.193670% N/A Actual/360 192,405.08  Partial IO 120 119 60 59 360 360 1
6 Loan Clevelander South Beach 5.970000% 0.016330% 5.953670% N/A Actual/360 194,227.52  Partial IO 120 118 60 58 360 360 2
7 Loan 1670 Broadway 3.851100% 0.016330% 3.834770% N/A Actual/360 97,614.69  Full IO 60 57 60 57 0 0 3
8 Loan Christiana Mall 4.277500% 0.016330% 4.261170% N/A Actual/360 108,422.74  Full IO 120 116 120 116 0 0 4
9 Loan Village at Lee Branch II 5.750000% 0.016330% 5.733670% N/A Actual/360 122,550.30  Partial IO 120 119 12 11 360 360 1
10 Loan Regency Properties Portfolio 5.446000% 0.016330% 5.429670% N/A Actual/360 112,881.12  Partial IO 120 119 24 23 360 360 1
10.01 Property Vernal Towne Center                             
10.02 Property Monticello Marketplace                             
10.03 Property Columbia Square                             
10.04 Property Wabash Crossings East                             
10.05 Property Granville Corners                             
10.06 Property Tarpon Heights                             
10.07 Property Raceway Mall                             
11 Loan Home2 Suites - Greenville Downtown 4.990000% 0.016330% 4.973670% N/A Actual/360 110,961.44  Amortizing 120 116 0 0 300 296 4
12 Loan Crowne Plaza - Jacksonville (Airport) 6.072300% 0.016330% 6.055970% N/A Actual/360 119,657.91  Amortizing 120 119 0 0 300 299 1
13 Loan Ellsworth Place 5.010000% 0.016330% 4.993670% N/A Actual/360 80,614.94  Partial IO 120 116 36 32 360 360 4
14 Loan Four Points - Juneau 5.501500% 0.016330% 5.485170% N/A Actual/360 90,284.03  Amortizing 120 117 0 0 300 297 3
15 Loan Shoppes at Centre Pointe 5.530000% 0.016330% 5.513670% N/A Actual/360 80,893.52  Partial IO 120 119 24 23 360 360 1
16 Loan Orchard Ridge Corporate Park 5.410000% 0.016330% 5.393670% N/A Actual/360 78,701.72  Partial IO 120 120 36 36 360 360 0
17 Loan Heritage Multifamily Portfolio 6.022100% 0.016330% 6.005770% N/A Actual/360 82,579.02  Amortizing 120 119 0 0 300 299 1
17.01 Property Regency                             
17.02 Property Wildwood Terrace                             
17.03 Property Marquee West                             
17.04 Property Tanglewood                             
18 Loan Delk Road Self Storage 5.342000% 0.016330% 5.325670% N/A Actual/360 56,475.11  Full IO 120 119 120 119 0 0 1
19 Loan Holiday Inn Express & Suites - Clearwater 5.738000% 0.016330% 5.721670% N/A Actual/360 75,405.77  Amortizing 120 119 0 0 300 299 1
20 Loan West Main Marketplace 5.770000% 0.016330% 5.753670% N/A Actual/360 69,011.59  Partial IO 120 118 12 10 360 360 2
21 Loan Stockton Shopping Center 5.550000% 0.016330% 5.533670% N/A Actual/360 64,229.63  Partial IO 120 120 36 36 360 360 0
22 Loan Waycross Marketplace 5.680000% 0.016330% 5.663670% N/A Actual/360 64,573.40  Partial IO 120 118 36 34 360 360 2
23 Loan Powerhouse Plaza 4.940000% 0.016330% 4.923670% N/A Actual/360 54,982.19  Partial IO 120 118 24 22 360 360 2
24 Loan Barrywoods Crossing 5.363300% 0.016330% 5.346970% N/A Actual/360 55,924.21  Partial IO 120 117 12 9 360 360 3
25 Loan Holiday Inn Express & Suites Detroit Novi 5.760000% 0.016330% 5.743670% N/A Actual/360 58,420.83  Amortizing 120 119 0 0 360 359 1
26 Loan Tomball Parkway Plaza 5.312500% 0.016330% 5.296170% N/A Actual/360 55,608.12  Amortizing 120 119 0 0 360 359 1
27 Loan Clearview Palms Shopping Center 5.270000% 0.016330% 5.253670% N/A Actual/360 55,344.31  Amortizing 120 117 0 0 360 357 3
28 Loan Plaza Del Rey 4.920000% 0.016330% 4.903670% N/A Actual/360 52,662.36  Partial IO 120 117 12 9 360 360 3
29 Loan The Courtyards at San Jose 5.203500% 0.075080% 5.128420% N/A Actual/360 37,370.04  Full IO 120 118 120 118 0 0 2
30 Loan Brand Bank Portfolio 5.029300% 0.016330% 5.012970% N/A Actual/360 43,089.10  Partial IO 120 115 60 55 360 360 5
30.01 Property Brand Bank Duluth                             
30.02 Property Brand Bank Buford                             
31 Loan Avalon Crossing 5.316500% 0.016330% 5.300170% N/A Actual/360 43,115.56  Partial IO 120 119 12 11 360 360 1
32 Loan Terrace Pointe 5.307000% 0.016330% 5.290670% N/A Actual/360 37,790.28  Partial IO 120 118 24 22 360 360 2
33 Loan La Quinta - College Station 5.947000% 0.016330% 5.930670% N/A Actual/360 39,226.49  Amortizing 120 119 0 0 360 359 1
34 Loan Holiday Inn Express - Fort Pierce 5.896000% 0.016330% 5.879670% N/A Actual/360 37,766.49  Amortizing 120 119 0 0 360 359 1
35 Loan Holiday Inn Express & Suites Port Lavaca 5.640000% 0.016330% 5.623670% N/A Actual/360 36,326.04  Amortizing 120 118 0 0 360 358 2
36 Loan 150 Grand Street 5.480800% 0.016330% 5.464470% N/A Actual/360 27,784.61  Full IO 120 116 120 116 0 0 4
37 Loan Rounders Building 5.765000% 0.016330% 5.748670% N/A Actual/360 35,071.57  Amortizing 120 119 0 0 360 359 1
38 Loan Nursery Plaza & Perry Hall Marketplace 5.530000% 0.016330% 5.513670% N/A Actual/360 33,041.02  Partial IO 120 120 60 60 360 360 0
38.01 Property Nursery Plaza                             
38.02 Property Perry Hall Marketplace                             
39 Loan Peregrine Valley Apartments 5.440000% 0.016330% 5.423670% N/A Actual/360 29,363.41  Partial IO 120 118 36 34 360 360 2
40 Loan Upstate NY MHP Portfolio 5.790000% 0.016330% 5.773670% N/A Actual/360 24,616.89  Partial IO 120 119 12 11 360 360 1
40.01 Property Mountain View Estates                             
40.02 Property Hidden Forest                             
40.03 Property Aqueduct Community                             
40.04 Property Meadow Hill                             
41 Loan StoreRight Haines City 5.630000% 0.016330% 5.613670% N/A Actual/360 24,190.83  Amortizing 120 118 0 0 360 358 2
42 Loan Magnolias of Santee 5.894200% 0.016330% 5.877870% N/A Actual/360 25,513.98  Amortizing 120 119 0 0 300 299 1
43 Loan Quality Inn Jacksonville 5.600000% 0.016330% 5.583670% N/A Actual/360 24,802.95  Amortizing 120 119 0 0 300 299 1
44 Loan Gulph Mill Industrial Park 5.370000% 0.016330% 5.353670% N/A Actual/360 18,188.94  Partial IO 120 119 12 11 360 360 1
45 Loan Delta Luxury Apartments Phase III 5.870000% 0.016330% 5.853670% N/A Actual/360 13,006.80  Partial IO 120 119 12 11 360 360 1

 

A-1-9 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Prepayment Provisions(5)(6) Grace Period Default(21) Grace Period Late Grace Period at Maturity Default Appraised Value(4) Appraisal Date(4) U/W NOI DSCR(3) U/W NCF DSCR(3)
1 Loan GNL Portfolio LO(25);YM1(91);O(4) 5 0 0 172,290,000 Various 2.24 2.08
1.01 Property Nimble Storage         67,000,000 9/26/2018    
1.02 Property NetScout Systems         56,380,000 10/3/2018    
1.03 Property Mallinckrodt         18,900,000 10/1/2018    
1.04 Property PPD Global Labs         10,400,000 10/4/2018    
1.05 Property PNC Bank         7,800,000 10/3/2018    
1.06 Property FedEx Ground         6,125,000 10/4/2018    
1.07 Property Weatherford International         3,600,000 10/5/2018    
2 Loan Heartland Dental Medical Office Portfolio LO(12);YM1(104);O(4) 0 0 0 325,235,000 Various 1.68 1.59
2.001 Property Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive         16,700,000 8/29/2018    
2.002 Property Heartland Dental Medical Office Portfolio - 9150 North East Barry Road         5,050,000 8/30/2018    
2.003 Property Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road         4,500,000 8/31/2018    
2.004 Property Heartland Dental Medical Office Portfolio - 200 Brevco Plaza         3,700,000 8/28/2018    
2.005 Property Heartland Dental Medical Office Portfolio - 1760 West Virginia Street         4,530,000 8/27/2018    
2.006 Property Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive         2,810,000 9/4/2018    
2.007 Property Heartland Dental Medical Office Portfolio - 1647 County Road 220         3,700,000 8/28/2018    
2.008 Property Heartland Dental Medical Office Portfolio - 3500 East Highway 377         3,110,000 8/27/2018    
2.009 Property Heartland Dental Medical Office Portfolio - 4112 North Belt Highway         2,900,000 8/29/2018    
2.010 Property Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard         2,750,000 8/28/2018    
2.011 Property Heartland Dental Medical Office Portfolio - 2202 Althoff Drive         3,120,000 8/29/2018    
2.012 Property Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue         2,950,000 8/28/2018    
2.013 Property Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway         2,750,000 8/31/2018    
2.014 Property Heartland Dental Medical Office Portfolio - 508 South 52nd Street         2,660,000 9/4/2018    
2.015 Property Heartland Dental Medical Office Portfolio - 1025 Ashley Street         2,530,000 8/30/2018    
2.016 Property Heartland Dental Medical Office Portfolio - 440 Erie Parkway         2,770,000 8/29/2018    
2.017 Property Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard         2,640,000 7/31/2018    
2.018 Property Heartland Dental Medical Office Portfolio - 1751 Pleasant Road         2,600,000 8/28/2018    
2.019 Property Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place         2,620,000 8/30/2018    
2.020 Property Heartland Dental Medical Office Portfolio - 615 Saint James Avenue         2,840,000 9/5/2018    
2.021 Property Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road         2,600,000 8/30/2018    
2.022 Property Heartland Dental Medical Office Portfolio - 1695 Wells Road         2,470,000 8/28/2018    
2.023 Property Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road         2,600,000 8/31/2018    
2.024 Property Heartland Dental Medical Office Portfolio - 7310 North Villa Drive         2,170,000 8/28/2018    
2.025 Property Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard         2,630,000 8/28/2018    
2.026 Property Heartland Dental Medical Office Portfolio - 2455 East Main Street         2,570,000 8/28/2018    
2.027 Property Heartland Dental Medical Office Portfolio - 630 East Markey Parkway         2,000,000 8/30/2018    
2.028 Property Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway         2,100,000 9/4/2018    
2.029 Property Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway         2,450,000 8/29/2018    
2.030 Property Heartland Dental Medical Office Portfolio - 11890 Highway 707         2,700,000 8/30/2018    
2.031 Property Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road         2,600,000 9/5/2018    
2.032 Property Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive         2,500,000 8/28/2018    
2.033 Property Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard         2,500,000 8/30/2018    
2.034 Property Heartland Dental Medical Office Portfolio - 149 Tuscan Way         2,210,000 8/28/2018    
2.035 Property Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive         2,130,000 8/28/2018    
2.036 Property Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard         2,400,000 8/30/2018    
2.037 Property Heartland Dental Medical Office Portfolio - 209 Latitude Lane         2,500,000 8/28/2018    
2.038 Property Heartland Dental Medical Office Portfolio - 4608 South West College Road         2,420,000 9/4/2018    
2.039 Property Heartland Dental Medical Office Portfolio - 1315 Bell Road         2,500,000 8/28/2018    
2.040 Property Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South         2,300,000 8/28/2018    
2.041 Property Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane         2,390,000 8/27/2018    
2.042 Property Heartland Dental Medical Office Portfolio - 3152 South Broadway         2,510,000 8/27/2018    
2.043 Property Heartland Dental Medical Office Portfolio - 8701 South Garnett Road         2,120,000 8/30/2018    
2.044 Property Heartland Dental Medical Office Portfolio - 450 South Weber Road         2,170,000 8/27/2018    
2.045 Property Heartland Dental Medical Office Portfolio - 840 Nissan Drive         2,400,000 8/28/2018    
2.046 Property Heartland Dental Medical Office Portfolio - 12222 Route 47         2,370,000 8/29/2018    
2.047 Property Heartland Dental Medical Office Portfolio - 3415 Livernois Road         2,000,000 9/4/2018    
2.048 Property Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road         2,010,000 9/6/2018    
2.049 Property Heartland Dental Medical Office Portfolio - 8190 Windfall Lane         2,270,000 8/28/2018    
2.050 Property Heartland Dental Medical Office Portfolio - 2620 East Highway 50         2,700,000 7/31/2018    
2.051 Property Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square         2,170,000 9/4/2018    
2.052 Property Heartland Dental Medical Office Portfolio - 4939 Courthouse Street         2,150,000 8/24/2018    
2.053 Property Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road         2,100,000 8/30/2018    
2.054 Property Heartland Dental Medical Office Portfolio - 507 North Hershey Road         2,080,000 8/28/2018    
2.055 Property Heartland Dental Medical Office Portfolio - 242 Southwoods Center         1,700,000 9/1/2018    
2.056 Property Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue         2,150,000 8/28/2018    
2.057 Property Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue         2,340,000 8/28/2018    
2.058 Property Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard         2,200,000 8/28/2018    
2.059 Property Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard         2,130,000 9/4/2018    
2.060 Property Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue         1,980,000 8/31/2018    
2.061 Property Heartland Dental Medical Office Portfolio - 9100 Highway 119         2,120,000 8/28/2018    
2.062 Property Heartland Dental Medical Office Portfolio - 42 Market Square Road         1,790,000 8/29/2018    
2.063 Property Heartland Dental Medical Office Portfolio - 2707 Sycamore Road         2,500,000 8/31/2018    
2.064 Property Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road         1,920,000 8/21/2018    
2.065 Property Heartland Dental Medical Office Portfolio - 103 Farabee Drive North         1,870,000 8/28/2018    
2.066 Property Heartland Dental Medical Office Portfolio - 4999 North Tanner Road         2,450,000 8/30/2018    
2.067 Property Heartland Dental Medical Office Portfolio - 674 Lake Joy Road         2,020,000 8/29/2018    
2.068 Property Heartland Dental Medical Office Portfolio - 1828 IN-44         2,370,000 8/27/2018    
2.069 Property Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard         2,050,000 8/28/2018    
2.070 Property Heartland Dental Medical Office Portfolio - 545 East Hunt Highway         2,420,000 8/29/2018    
2.071 Property Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza         2,140,000 9/10/2018    
2.072 Property Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard         2,000,000 9/5/2018    
2.073 Property Heartland Dental Medical Office Portfolio - 780 East-West Connector South West         2,120,000 8/28/2018    
2.074 Property Heartland Dental Medical Office Portfolio - 16620 West 159th Street         2,280,000 8/27/2018    
2.075 Property Heartland Dental Medical Office Portfolio - 13851 North US Highway 441         2,100,000 7/31/2018    
2.076 Property Heartland Dental Medical Office Portfolio - 3120 Mahan Drive         2,250,000 9/4/2018    
2.077 Property Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South         2,300,000 8/28/2018    
2.078 Property Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12         2,070,000 9/7/2018    
2.079 Property Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard         2,030,000 8/29/2018    
2.080 Property Heartland Dental Medical Office Portfolio - 3012 Anchor Drive         1,790,000 8/30/2018    
2.081 Property Heartland Dental Medical Office Portfolio - 1715 West Main Street         1,920,000 8/28/2018    
2.082 Property Heartland Dental Medical Office Portfolio - 10389 Big Bend Road         1,970,000 8/30/2018    

 

A-1-10 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Prepayment Provisions(5)(6) Grace Period Default(21) Grace Period Late Grace Period at Maturity Default Appraised Value(4) Appraisal Date(4) U/W NOI DSCR(3) U/W NCF DSCR(3)
2.083 Property Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway         1,940,000 8/28/2018    
2.084 Property Heartland Dental Medical Office Portfolio - 2751 Fountain Place         2,400,000 8/28/2018    
2.085 Property Heartland Dental Medical Office Portfolio - 2030 Crossing Circle         1,800,000 8/28/2018    
2.086 Property Heartland Dental Medical Office Portfolio - 13101 East 96th Street North         1,750,000 8/30/2018    
2.087 Property Heartland Dental Medical Office Portfolio - 692 Essington Road         1,950,000 8/27/2018    
2.088 Property Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive         1,630,000 9/4/2018    
2.089 Property Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard         2,030,000 8/29/2018    
2.090 Property Heartland Dental Medical Office Portfolio - 3237 Sixes Road         2,030,000 8/28/2018    
2.091 Property Heartland Dental Medical Office Portfolio - 4030 Winder Highway         2,800,000 8/31/2018    
2.092 Property Heartland Dental Medical Office Portfolio - 8605 East State Road 70         1,800,000 8/28/2018    
2.093 Property Heartland Dental Medical Office Portfolio - 540 West Walnut Street         1,840,000 8/27/2018    
2.094 Property Heartland Dental Medical Office Portfolio - 5630 Plank Road         1,675,000 8/27/2018    
2.095 Property Heartland Dental Medical Office Portfolio - 10505 Lima Road         1,780,000 8/28/2018    
2.096 Property Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard         1,410,000 8/30/2018    
2.097 Property Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road         1,550,000 8/28/2018    
2.098 Property Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway         1,490,000 9/4/2018    
2.099 Property Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive         1,320,000 8/30/2018    
2.100 Property Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard         1,700,000 8/27/2018    
2.101 Property Heartland Dental Medical Office Portfolio - 2222 Highway 540A East         1,400,000 9/5/2018    
2.102 Property Heartland Dental Medical Office Portfolio - 1055 Pine Log Road         1,700,000 9/5/2018    
2.103 Property Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road         1,450,000 8/31/2018    
2.104 Property Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive         1,420,000 8/30/2018    
2.105 Property Heartland Dental Medical Office Portfolio - 1905 Convenience Place         1,620,000 8/29/2018    
2.106 Property Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road         1,530,000 8/28/2018    
2.107 Property Heartland Dental Medical Office Portfolio - 132 Milestone Way         1,500,000 8/27/2018    
2.108 Property Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard         1,490,000 8/27/2018    
2.109 Property Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard         1,345,000 8/31/2018    
2.110 Property Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road         1,480,000 9/4/2018    
2.111 Property Heartland Dental Medical Office Portfolio - 3585 North 168th Court         1,480,000 9/10/2018    
2.112 Property Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South         1,500,000 8/28/2018    
2.113 Property Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue         1,400,000 8/30/2018    
2.114 Property Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue         1,260,000 8/29/2018    
2.115 Property Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue         1,420,000 8/28/2018    
2.116 Property Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane         1,490,000 8/28/2018    
2.117 Property Heartland Dental Medical Office Portfolio - 621 Chatham Avenue         1,230,000 8/28/2018    
2.118 Property Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail         1,120,000 8/30/2018    
2.119 Property Heartland Dental Medical Office Portfolio - 609 Front Street         1,260,000 8/31/2018    
2.120 Property Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway         1,270,000 8/27/2018    
2.121 Property Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue         1,040,000 8/28/2018    
2.122 Property Heartland Dental Medical Office Portfolio - 330 Park Place         1,380,000 8/28/2018    
2.123 Property Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road         1,200,000 9/1/2018    
2.124 Property Heartland Dental Medical Office Portfolio - 213 Main Street         1,370,000 8/28/2018    
2.125 Property Heartland Dental Medical Office Portfolio - 11119 Hearth Road         1,310,000 8/30/2018    
2.126 Property Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street         1,230,000 8/28/2018    
2.127 Property Heartland Dental Medical Office Portfolio - 2812 East Main Street         990,000 8/28/2018    
2.128 Property Heartland Dental Medical Office Portfolio - 1202 South Broad Street         1,090,000 8/28/2018    
2.129 Property Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road         1,350,000 8/23/2018    
2.130 Property Heartland Dental Medical Office Portfolio - 10708 East State Road 64         1,200,000 8/28/2018    
2.131 Property Heartland Dental Medical Office Portfolio - 2184 FM 3009         1,290,000 9/4/2018    
2.132 Property Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road         1,150,000 8/27/2018    
2.133 Property Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road         1,100,000 8/23/2018    
2.134 Property Heartland Dental Medical Office Portfolio - 716 32nd Street South         1,190,000 8/28/2018    
2.135 Property Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6         1,220,000 8/27/2018    
2.136 Property Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway         1,040,000 8/27/2018    
2.137 Property Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard         1,050,000 8/28/2018    
2.138 Property Heartland Dental Medical Office Portfolio - 998 Williford Court         1,180,000 8/28/2018    
2.139 Property Heartland Dental Medical Office Portfolio - 4405 Highway 17         1,170,000 8/30/2018    
2.140 Property Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive         1,010,000 8/29/2018    
2.141 Property Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East         920,000 8/30/2018    
2.142 Property Heartland Dental Medical Office Portfolio - 1405 South 25th Street         1,130,000 9/6/2018    
2.143 Property Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue         1,050,000 9/1/2018    
2.144 Property Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive         930,000 9/4/2018    
2.145 Property Heartland Dental Medical Office Portfolio - 4455 Florida National Drive         800,000 9/5/2018    
2.146 Property Heartland Dental Medical Office Portfolio - 3645 North Council Road         1,090,000 9/1/2018    
2.147 Property Heartland Dental Medical Office Portfolio - 9305 Market Square Drive         910,000 8/31/2018    
2.148 Property Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast         1,590,000 9/5/2018    
2.149 Property Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue         940,000 9/6/2018    
2.150 Property Heartland Dental Medical Office Portfolio - 456 University Boulevard North         1,030,000 8/28/2018    
2.151 Property Heartland Dental Medical Office Portfolio - 1316 McMillan Street         950,000 9/4/2018    
2.152 Property Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway         690,000 8/29/2018    
2.153 Property Heartland Dental Medical Office Portfolio - 116 Calumet Center Road         810,000 8/29/2018    
2.154 Property Heartland Dental Medical Office Portfolio - 828 South Main Street         750,000 9/4/2018    
2.155 Property Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court         820,000 8/27/2018    
2.156 Property Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane         775,000 8/27/2018    
2.157 Property Heartland Dental Medical Office Portfolio - 3106 Professional Plaza         650,000 8/23/2018    
2.158 Property Heartland Dental Medical Office Portfolio - 1950 Chesley Drive         710,000 9/4/2018    
2.159 Property Heartland Dental Medical Office Portfolio - 104 South Houston Road         690,000 8/29/2018    
2.160 Property Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue         700,000 8/28/2018    
2.161 Property Heartland Dental Medical Office Portfolio - 165 Juniper Circle         730,000 8/28/2018    
2.162 Property Heartland Dental Medical Office Portfolio - 135 East Broadway Street         675,000 8/31/2018    
2.163 Property Heartland Dental Medical Office Portfolio - 9360 Two Notch Road         680,000 8/28/2018    
2.164 Property Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9         1,800,000 8/31/2018    
2.165 Property Heartland Dental Medical Office Portfolio - 5 Jannell Court         490,000 9/6/2018    
2.166 Property Heartland Dental Medical Office Portfolio - 1617 East Main Street         575,000 8/27/2018    
2.167 Property Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202         620,000 8/24/2018    
2.168 Property Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5         550,000 8/28/2018    
2.169 Property Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4         360,000 8/28/2018    
3 Loan Lafayette Park LO(26);DEF(91);O(3) 0 0 0 115,500,000 7/9/2018 2.31 2.27
3.01 Property 444 Lafayette Road         51,460,000 7/9/2018    
3.02 Property 500 Lafayette Road         26,720,000 7/9/2018    
3.03 Property 520 Lafayette Road         24,210,000 7/9/2018    

 

A-1-11 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Prepayment Provisions(5)(6) Grace Period Default(21) Grace Period Late Grace Period at Maturity Default Appraised Value(4) Appraisal Date(4) U/W NOI DSCR(3) U/W NCF DSCR(3)
3.04 Property 443 Lafayette Road         13,110,000 7/9/2018    
4 Loan Riverwalk II LO(25);DEF(92);O(3) 0 4 for first two payment dates; 0 thereafter 0 93,800,000 10/2/2018 1.52 1.46
5 Loan Nebraska Crossing LO(25);DEF(88);O(7) 5 0 0 150,000,000 5/18/2018 1.92 1.82
6 Loan Clevelander South Beach LO(26);DEF(90);O(4) 0 5 0 66,500,000 8/1/2018 2.08 2.00
7 Loan 1670 Broadway LO(27);DEF(29);O(4) 0 0 0 239,500,000 7/3/2018 4.26 4.22
8 Loan Christiana Mall LO(28);DEF(85);O(7) 0, 1 grace period of 1 day once every 12 month period 0, late payment charges should be waived for the first 3 late payments. 0 1,040,000,000 6/5/2018 3.19 3.15
9 Loan Village at Lee Branch II LO(25);DEF(91);O(4) 0 0 0 34,500,000 6/29/2018 1.53 1.35
10 Loan Regency Properties Portfolio LO(25);DEF(90);O(5) 0 0 0 47,330,000 Various 1.59 1.39
10.01 Property Vernal Towne Center         20,200,000 7/30/2018    
10.02 Property Monticello Marketplace         7,800,000 7/24/2018    
10.03 Property Columbia Square         5,100,000 7/24/2018    
10.04 Property Wabash Crossings East         3,920,000 7/24/2018    
10.05 Property Granville Corners         3,710,000 8/3/2018    
10.06 Property Tarpon Heights         3,500,000 7/3/2018    
10.07 Property Raceway Mall         3,100,000 7/20/2018    
11 Loan Home2 Suites - Greenville Downtown LO(28);DEF(88);O(4) 0 0 0 29,100,000 7/9/2018 1.96 1.80
12 Loan Crowne Plaza - Jacksonville (Airport) LO(25);DEF(91);O(4) 0 0 0 30,400,000 9/4/2018 1.95 1.65
13 Loan Ellsworth Place LO(23);YM1(90);O(7) 0 0 0 95,900,000 6/21/2018 1.56 1.46
14 Loan Four Points - Juneau LO(27);DEF(89);O(4) 0 0 0 21,500,000 7/1/2018 2.03 1.91
15 Loan Shoppes at Centre Pointe LO(25);DEF(91);O(4) 0 0 0 21,800,000 6/29/2018 1.49 1.32
16 Loan Orchard Ridge Corporate Park LO(24);DEF(93);O(3) 7 7 0 22,500,000 6/19/2018 1.46 1.37
17 Loan Heritage Multifamily Portfolio LO(24);YM1(92);O(4) 0 0 0 21,570,000 9/12/2018 1.78 1.73
17.01 Property Regency         12,876,703 9/12/2018    
17.02 Property Wildwood Terrace         5,200,000 9/12/2018    
17.03 Property Marquee West         2,080,000 9/12/2018    
17.04 Property Tanglewood         1,413,297 9/12/2018    
18 Loan Delk Road Self Storage LO(25);DEF(92);O(3) 0 0 0 19,250,000 8/27/2018 1.65 1.60
19 Loan Holiday Inn Express & Suites - Clearwater LO(24);YM2(92);O(4) 0 0 0 18,300,000 8/20/2018 1.89 1.73
20 Loan West Main Marketplace LO(26);DEF(90);O(4) 0 0 0 17,000,000 7/11/2018 1.39 1.29
21 Loan Stockton Shopping Center LO(24);DEF(92);O(4) 0 0 0 16,650,000 8/22/2018 1.47 1.37
22 Loan Waycross Marketplace LO(26);YM1(90);O(4) 0 0 0 15,940,000 9/6/2018 1.65 1.52
23 Loan Powerhouse Plaza LO(26);DEF(91);O(3) 5 0 0 14,100,000 8/8/2018 1.99 1.90
24 Loan Barrywoods Crossing LO(13);YM1(101);O(6) 0 0 0 45,300,000 6/13/2018 1.50 1.46
25 Loan Holiday Inn Express & Suites Detroit Novi LO(25);DEF(91);O(4) 0 0 0 15,000,000 7/24/2018 1.82 1.64
26 Loan Tomball Parkway Plaza LO(25);DEF(91);O(4) 0 0 0 16,600,000 10/12/2018 1.63 1.55
27 Loan Clearview Palms Shopping Center LO(24);YM1(89);O(7) 0 10 0 15,200,000 7/31/2018 1.63 1.56
28 Loan Plaza Del Rey LO(27);DEF(89);O(4) 7 7 0 15,840,000 7/11/2018 1.92 1.79
29 Loan The Courtyards at San Jose LO(26);DEF(90);O(4) 0 0 0 14,450,000 9/6/2018 2.45 2.36
30 Loan Brand Bank Portfolio LO(29);DEF(87);O(4) 0 0 0 13,630,000 6/6/2018 2.14 1.98
30.01 Property Brand Bank Duluth         9,110,000 6/6/2018    
30.02 Property Brand Bank Buford         4,520,000 6/6/2018    
31 Loan Avalon Crossing LO(25);YM1(91);O(4) 0 0 0 12,300,000 8/28/2018 1.66 1.55
32 Loan Terrace Pointe LO(26);DEF(90);O(4) 0 0 0 10,900,000 6/29/2018 1.72 1.65
33 Loan La Quinta - College Station LO(25);DEF(91);O(4) 0 0 0 9,500,000 9/17/2018 2.48 2.26
34 Loan Holiday Inn Express - Fort Pierce LO(25);DEF(91);O(4) 0 0 0 9,100,000 8/9/2018 2.05 1.80
35 Loan Holiday Inn Express & Suites Port Lavaca LO(26);DEF(90);O(4) 0 0 0 10,300,000 7/2/2018 1.95 1.73
36 Loan 150 Grand Street LO(28);DEF(88);O(4) 0 0 0 11,200,000 4/12/2018 1.48 1.44
37 Loan Rounders Building LO(25);DEF(91);O(4) 0 0 0 9,750,000 9/5/2018 1.38 1.35
38 Loan Nursery Plaza & Perry Hall Marketplace LO(24);DEF(93);O(3) 7 7 0 9,400,000 Various 1.79 1.69
38.01 Property Nursery Plaza         5,600,000 9/6/2018    
38.02 Property Perry Hall Marketplace         3,800,000 9/18/2018    
39 Loan Peregrine Valley Apartments LO(26);DEF(90);O(4) 0 0 0 7,450,000 8/8/2018 1.43 1.39
40 Loan Upstate NY MHP Portfolio LO(25);DEF(92);O(3) 7 7 0 6,280,000 6/28/2018 1.60 1.57
40.01 Property Mountain View Estates         2,630,000 6/28/2018    
40.02 Property Hidden Forest         2,130,000 6/28/2018    
40.03 Property Aqueduct Community         870,000 6/28/2018    
40.04 Property Meadow Hill         650,000 6/28/2018    
41 Loan StoreRight Haines City LO(26);DEF(90);O(4) 5 5 0 5,700,000 8/24/2018 1.27 1.25
42 Loan Magnolias of Santee LO(25);DEF(91);O(4) 0 0 0 7,600,000 9/25/2018 2.15 2.10
43 Loan Quality Inn Jacksonville LO(25);DEF(88);O(7) 0 0 0 7,600,000 8/14/2018 2.59 2.31
44 Loan Gulph Mill Industrial Park LO(25);DEF(92);O(3) 0 0 0 5,000,000 6/19/2018 1.67 1.61
45 Loan Delta Luxury Apartments Phase III LO(25);DEF(91);O(4) 0 0 0 3,500,000 7/11/2018 1.35 1.32

 

A-1-12 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Cut-off Date LTV Ratio(3)(4) LTV Ratio at Maturity(3)(4) U/W NOI Debt Yield(3) U/W NCF Debt Yield(3) U/W EGI U/W Expenses U/W NOI U/W Replacement U/W TI/LC U/W NCF Occupancy Rate(8)(23) Occupancy as-of Date Most Recent Operating Statement Date
1 Loan GNL Portfolio 57.2% 57.2% 11.0% 10.2% 13,867,956 3,011,132 10,856,824 129,543 658,041 10,069,241 100.0% 12/1/2018 Various
1.01 Property Nimble Storage         4,618,009 866,853 3,751,156 32,922 254,487 3,463,748 100.0% 12/1/2018 TTM 7/31/2018
1.02 Property NetScout Systems         3,959,693 775,913 3,183,780 28,956 198,000 2,956,824 100.0% 12/1/2018 N/A
1.03 Property Mallinckrodt         2,462,730 671,997 1,790,733 17,980 91,813 1,680,940 100.0% 12/1/2018 TTM 7/31/2018
1.04 Property PPD Global Labs         977,331 177,726 799,605 14,644 36,090 748,870 100.0% 12/1/2018 TTM 7/31/2018
1.05 Property PNC Bank         1,038,223 348,891 689,332 19,441 45,094 624,797 100.0% 12/1/2018 TTM 7/31/2018
1.06 Property FedEx Ground         566,295 154,781 411,514 11,630 26,223 373,661 100.0% 12/1/2018 TTM 7/31/2018
1.07 Property Weatherford International         245,675 14,971 230,704 3,971 6,333 220,400 100.0% 12/1/2018 TTM 7/31/2018
2 Loan Heartland Dental Medical Office Portfolio 55.4% 46.6% 11.7% 11.1% 27,234,364 6,069,986 21,164,378 199,135 962,501 20,002,741 96.8% 9/13/2018 TTM 6/30/2018
2.001 Property Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive         1,333,239 231,794 1,101,445 2,590 84,190 1,014,665 100.0% 9/13/2018 TTM 6/30/2018
2.002 Property Heartland Dental Medical Office Portfolio - 9150 North East Barry Road         475,299 126,938 348,361 5,708 9,727 332,925 100.0% 9/13/2018 TTM 6/30/2018
2.003 Property Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road         356,652 67,131 289,521 2,340 14,860 272,320 86.5% 9/13/2018 TTM 6/30/2018
2.004 Property Heartland Dental Medical Office Portfolio - 200 Brevco Plaza         467,642 176,246 291,396 2,773 18,826 269,797 91.2% 9/13/2018 TTM 6/30/2018
2.005 Property Heartland Dental Medical Office Portfolio - 1760 West Virginia Street         345,195 77,648 267,547 648 10,300 256,599 77.7% 9/13/2018 TTM 6/30/2018
2.006 Property Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive         287,637 39,601 248,036 2,824 6,699 238,513 100.0% 9/13/2018 TTM 6/30/2018
2.007 Property Heartland Dental Medical Office Portfolio - 1647 County Road 220         334,162 108,674 225,488 847 8,168 216,473 100.0% 9/13/2018 TTM 6/30/2018
2.008 Property Heartland Dental Medical Office Portfolio - 3500 East Highway 377         248,673 40,384 208,289 128 6,000 202,161 100.0% 9/13/2018 TTM 6/30/2018
2.009 Property Heartland Dental Medical Office Portfolio - 4112 North Belt Highway         266,456 57,430 209,027 1,413 6,000 201,613 100.0% 9/13/2018 TTM 6/30/2018
2.010 Property Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard         267,872 71,074 196,798 841 8,200 187,757 100.0% 9/13/2018 TTM 6/30/2018
2.011 Property Heartland Dental Medical Office Portfolio - 2202 Althoff Drive         271,047 52,795 218,252 11,938 42,962 163,351 100.0% 9/13/2018 TTM 6/30/2018
2.012 Property Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue         229,800 49,391 180,409 386 5,500 174,523 100.0% 9/13/2018 TTM 6/30/2018
2.013 Property Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway         247,437 68,548 178,889 580 6,810 171,499 100.0% 9/13/2018 TTM 6/30/2018
2.014 Property Heartland Dental Medical Office Portfolio - 508 South 52nd Street         200,337 25,050 175,287 2,190 10,000 163,097 100.0% 9/13/2018 TTM 6/30/2018
2.015 Property Heartland Dental Medical Office Portfolio - 1025 Ashley Street         204,662 17,445 187,217 2,101 6,520 178,596 100.0% 9/13/2018 TTM 6/30/2018
2.016 Property Heartland Dental Medical Office Portfolio - 440 Erie Parkway         210,772 39,265 171,507 661 4,150 166,696 100.0% 9/13/2018 TTM 6/30/2018
2.017 Property Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard         241,051 65,780 175,272 618 10,014 164,639 100.0% 9/13/2018 TTM 6/30/2018
2.018 Property Heartland Dental Medical Office Portfolio - 1751 Pleasant Road         246,695 76,401 170,294 437 6,738 163,118 100.0% 9/13/2018 TTM 6/30/2018
2.019 Property Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place         213,944 43,921 170,023 1,384 4,878 163,761 100.0% 9/13/2018 TTM 6/30/2018
2.020 Property Heartland Dental Medical Office Portfolio - 615 Saint James Avenue         201,093 32,877 168,216 770 4,100 163,346 100.0% 9/13/2018 TTM 6/30/2018
2.021 Property Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road         246,944 79,064 167,880 1,368 4,414 162,098 100.0% 9/13/2018 TTM 6/30/2018
2.022 Property Heartland Dental Medical Office Portfolio - 1695 Wells Road         196,957 31,658 165,298 0 5,500 159,798 100.0% 9/13/2018 TTM 6/30/2018
2.023 Property Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road         222,571 54,546 168,025 3,427 11,850 152,748 100.0% 9/13/2018 TTM 6/30/2018
2.024 Property Heartland Dental Medical Office Portfolio - 7310 North Villa Drive         210,427 50,402 160,025 2,663 6,880 150,483 81.1% 9/13/2018 TTM 6/30/2018
2.025 Property Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard         221,914 59,012 162,902 772 6,160 155,969 100.0% 9/13/2018 TTM 6/30/2018
2.026 Property Heartland Dental Medical Office Portfolio - 2455 East Main Street         241,485 78,925 162,560 1,306 6,464 154,790 100.0% 9/13/2018 TTM 6/30/2018
2.027 Property Heartland Dental Medical Office Portfolio - 630 East Markey Parkway         212,165 54,855 157,310 1,067 5,625 150,618 57.0% 9/13/2018 TTM 6/30/2018
2.028 Property Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway         204,862 50,034 154,828 189 3,883 150,756 100.0% 9/13/2018 TTM 6/30/2018
2.029 Property Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway         212,818 60,500 152,318 245 4,955 147,118 100.0% 9/13/2018 TTM 6/30/2018
2.030 Property Heartland Dental Medical Office Portfolio - 11890 Highway 707         183,997 31,399 152,598 539 4,386 147,673 100.0% 9/13/2018 TTM 6/30/2018
2.031 Property Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road         212,045 57,274 154,771 1,500 5,453 147,818 100.0% 9/13/2018 TTM 6/30/2018
2.032 Property Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive         210,345 52,067 158,278 3,340 9,943 144,995 100.0% 9/13/2018 TTM 6/30/2018
2.033 Property Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard         209,287 58,240 151,047 1,635 5,275 144,136 100.0% 9/13/2018 TTM 6/30/2018
2.034 Property Heartland Dental Medical Office Portfolio - 149 Tuscan Way         188,033 35,627 152,406 1,112 4,108 147,185 100.0% 9/13/2018 TTM 6/30/2018
2.035 Property Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive         184,234 38,007 146,227 678 3,803 141,745 100.0% 9/13/2018 TTM 6/30/2018
2.036 Property Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard         189,096 42,664 146,432 580 4,194 141,658 100.0% 9/13/2018 TTM 6/30/2018
2.037 Property Heartland Dental Medical Office Portfolio - 209 Latitude Lane         190,686 44,981 145,705 358 4,079 141,268 100.0% 9/13/2018 TTM 6/30/2018
2.038 Property Heartland Dental Medical Office Portfolio - 4608 South West College Road         194,895 50,002 144,893 887 5,114 138,893 100.0% 9/13/2018 TTM 6/30/2018
2.039 Property Heartland Dental Medical Office Portfolio - 1315 Bell Road         196,150 39,459 156,691 4,817 8,200 143,674 100.0% 9/13/2018 TTM 6/30/2018
2.040 Property Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South         177,023 29,590 147,433 455 4,000 142,978 100.0% 9/13/2018 TTM 6/30/2018
2.041 Property Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane         186,658 37,937 148,722 328 5,028 143,365 100.0% 9/13/2018 TTM 6/30/2018
2.042 Property Heartland Dental Medical Office Portfolio - 3152 South Broadway         178,988 32,939 146,050 834 5,517 139,698 100.0% 9/13/2018 TTM 6/30/2018
2.043 Property Heartland Dental Medical Office Portfolio - 8701 South Garnett Road         183,405 38,652 144,753 2,169 7,107 135,477 100.0% 9/13/2018 TTM 6/30/2018
2.044 Property Heartland Dental Medical Office Portfolio - 450 South Weber Road         197,537 53,011 144,525 434 4,000 140,091 100.0% 9/13/2018 TTM 6/30/2018
2.045 Property Heartland Dental Medical Office Portfolio - 840 Nissan Drive         184,519 36,526 147,994 1,535 5,871 140,587 100.0% 9/13/2018 TTM 6/30/2018
2.046 Property Heartland Dental Medical Office Portfolio - 12222 Route 47         176,122 33,709 142,413 699 3,569 138,145 100.0% 9/13/2018 TTM 6/30/2018
2.047 Property Heartland Dental Medical Office Portfolio - 3415 Livernois Road         169,204 27,226 141,977 1,693 5,661 134,623 100.0% 9/13/2018 TTM 6/30/2018
2.048 Property Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road         195,378 47,078 148,300 1,426 8,164 138,709 68.6% 9/13/2018 TTM 6/30/2018
2.049 Property Heartland Dental Medical Office Portfolio - 8190 Windfall Lane         198,287 47,991 150,295 5,427 8,400 136,469 75.0% 9/13/2018 TTM 6/30/2018
2.050 Property Heartland Dental Medical Office Portfolio - 2620 East Highway 50         196,240 58,099 138,142 651 5,129 132,361 100.0% 9/13/2018 TTM 6/30/2018
2.051 Property Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square         183,611 47,943 135,668 444 4,000 131,224 100.0% 9/13/2018 TTM 6/30/2018
2.052 Property Heartland Dental Medical Office Portfolio - 4939 Courthouse Street         153,129 15,942 137,187 585 5,300 131,302 100.0% 9/13/2018 TTM 6/30/2018
2.053 Property Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road         182,056 44,404 137,652 1,549 5,050 131,053 100.0% 9/13/2018 TTM 6/30/2018
2.054 Property Heartland Dental Medical Office Portfolio - 507 North Hershey Road         179,797 41,183 138,614 1,900 7,690 129,024 100.0% 9/13/2018 TTM 6/30/2018
2.055 Property Heartland Dental Medical Office Portfolio - 242 Southwoods Center         173,560 30,386 143,174 2,163 6,790 134,221 58.8% 9/13/2018 TTM 6/30/2018
2.056 Property Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue         163,004 26,473 136,531 834 4,371 131,325 100.0% 9/13/2018 TTM 6/30/2018
2.057 Property Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue         156,565 22,809 133,756 465 4,000 129,291 100.0% 9/13/2018 TTM 6/30/2018
2.058 Property Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard         186,295 50,731 135,564 931 4,929 129,704 100.0% 9/13/2018 TTM 6/30/2018
2.059 Property Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard         164,939 33,620 131,319 499 4,000 126,820 100.0% 9/13/2018 TTM 6/30/2018
2.060 Property Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue         184,053 47,095 136,959 3,738 6,225 126,995 100.0% 9/13/2018 TTM 6/30/2018
2.061 Property Heartland Dental Medical Office Portfolio - 9100 Highway 119         147,810 17,555 130,255 860 4,000 125,395 100.0% 9/13/2018 TTM 6/30/2018
2.062 Property Heartland Dental Medical Office Portfolio - 42 Market Square Road         148,100 16,811 131,289 385 7,305 123,599 100.0% 9/13/2018 TTM 6/30/2018
2.063 Property Heartland Dental Medical Office Portfolio - 2707 Sycamore Road         204,221 66,620 137,601 1,850 10,000 125,752 100.0% 9/13/2018 TTM 6/30/2018
2.064 Property Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road         173,680 40,494 133,186 367 5,756 127,063 100.0% 9/13/2018 TTM 6/30/2018
2.065 Property Heartland Dental Medical Office Portfolio - 103 Farabee Drive North         168,232 32,341 135,891 2,901 5,642 127,348 70.9% 9/13/2018 TTM 6/30/2018
2.066 Property Heartland Dental Medical Office Portfolio - 4999 North Tanner Road         169,055 40,522 128,533 674 4,063 123,797 100.0% 9/13/2018 TTM 6/30/2018
2.067 Property Heartland Dental Medical Office Portfolio - 674 Lake Joy Road         145,700 18,068 127,632 367 4,000 123,264 100.0% 9/13/2018 TTM 6/30/2018
2.068 Property Heartland Dental Medical Office Portfolio - 1828 IN-44         204,522 70,172 134,351 839 6,644 126,867 100.0% 9/13/2018 TTM 6/30/2018
2.069 Property Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard         160,216 28,762 131,454 920 4,769 125,766 100.0% 9/13/2018 TTM 6/30/2018
2.070 Property Heartland Dental Medical Office Portfolio - 545 East Hunt Highway         147,547 19,313 128,234 690 4,000 123,544 100.0% 9/13/2018 TTM 6/30/2018
2.071 Property Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza         194,851 67,435 127,416 241 4,798 122,377 100.0% 9/13/2018 TTM 6/30/2018
2.072 Property Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard         175,634 48,081 127,554 917 3,215 123,421 100.0% 9/13/2018 TTM 6/30/2018
2.073 Property Heartland Dental Medical Office Portfolio - 780 East-West Connector South West         158,598 32,174 126,424 1,204 5,989 119,232 53.6% 9/13/2018 TTM 6/30/2018
2.074 Property Heartland Dental Medical Office Portfolio - 16620 West 159th Street         185,169 57,508 127,661 427 3,569 123,665 100.0% 9/13/2018 TTM 6/30/2018
2.075 Property Heartland Dental Medical Office Portfolio - 13851 North US Highway 441         151,994 26,706 125,288 619 4,227 120,442 100.0% 9/13/2018 TTM 6/30/2018
2.076 Property Heartland Dental Medical Office Portfolio - 3120 Mahan Drive         143,409 19,863 123,546 234 4,195 119,117 100.0% 9/13/2018 TTM 6/30/2018
2.077 Property Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South         155,093 28,981 126,112 641 4,000 121,471 100.0% 9/13/2018 TTM 6/30/2018
2.078 Property Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12         161,083 34,405 126,678 2,431 4,135 120,112 100.0% 9/13/2018 TTM 6/30/2018
2.079 Property Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard         155,584 30,373 125,210 1,096 4,108 120,006 100.0% 9/13/2018 TTM 6/30/2018
2.080 Property Heartland Dental Medical Office Portfolio - 3012 Anchor Drive         156,296 33,770 122,526 834 5,493 116,199 100.0% 9/13/2018 TTM 6/30/2018
2.081 Property Heartland Dental Medical Office Portfolio - 1715 West Main Street         154,501 30,090 124,411 656 5,000 118,755 100.0% 9/13/2018 TTM 6/30/2018
2.082 Property Heartland Dental Medical Office Portfolio - 10389 Big Bend Road         158,270 38,083 120,187 1,022 3,830 115,335 100.0% 9/13/2018 TTM 6/30/2018

 

A-1-13 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Cut-off Date LTV Ratio(3)(4) LTV Ratio at Maturity(3)(4) U/W NOI Debt Yield(3) U/W NCF Debt Yield(3) U/W EGI U/W Expenses U/W NOI U/W Replacement U/W TI/LC U/W NCF Occupancy Rate(8)(23) Occupancy as-of Date Most Recent Operating Statement Date
2.083 Property Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway         152,458 29,282 123,176 626 4,100 118,450 100.0% 9/13/2018 TTM 6/30/2018
2.084 Property Heartland Dental Medical Office Portfolio - 2751 Fountain Place         176,774 55,127 121,647 144 6,590 114,914 100.0% 9/13/2018 TTM 6/30/2018
2.085 Property Heartland Dental Medical Office Portfolio - 2030 Crossing Circle         139,112 17,428 121,684 420 3,300 117,964 100.0% 9/13/2018 TTM 6/30/2018
2.086 Property Heartland Dental Medical Office Portfolio - 13101 East 96th Street North         135,238 16,739 118,499 486 4,100 113,913 100.0% 9/13/2018 TTM 6/30/2018
2.087 Property Heartland Dental Medical Office Portfolio - 692 Essington Road         183,869 57,998 125,871 1,611 6,030 118,231 100.0% 9/13/2018 TTM 6/30/2018
2.088 Property Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive         163,128 42,357 120,770 1,058 6,240 113,472 65.1% 9/13/2018 TTM 6/30/2018
2.089 Property Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard         139,700 22,748 116,952 232 5,000 111,720 100.0% 9/13/2018 TTM 6/30/2018
2.090 Property Heartland Dental Medical Office Portfolio - 3237 Sixes Road         130,458 14,331 116,127 773 4,465 110,889 100.0% 9/13/2018 TTM 6/30/2018
2.091 Property Heartland Dental Medical Office Portfolio - 4030 Winder Highway         130,249 13,773 116,475 366 4,079 112,031 100.0% 9/13/2018 TTM 6/30/2018
2.092 Property Heartland Dental Medical Office Portfolio - 8605 East State Road 70         147,850 31,690 116,161 884 4,275 111,001 100.0% 9/13/2018 TTM 6/30/2018
2.093 Property Heartland Dental Medical Office Portfolio - 540 West Walnut Street         164,396 44,127 120,269 141 7,472 112,656 100.0% 9/13/2018 TTM 6/30/2018
2.094 Property Heartland Dental Medical Office Portfolio - 5630 Plank Road         130,884 17,048 113,836 300 4,829 108,707 100.0% 9/13/2018 TTM 6/30/2018
2.095 Property Heartland Dental Medical Office Portfolio - 10505 Lima Road         151,189 35,512 115,678 117 5,090 110,471 100.0% 9/13/2018 TTM 6/30/2018
2.096 Property Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard         143,117 29,684 113,433 651 3,849 108,933 100.0% 9/13/2018 TTM 6/30/2018
2.097 Property Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road         136,036 25,458 110,578 341 5,857 104,380 100.0% 9/13/2018 TTM 6/30/2018
2.098 Property Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway         126,383 16,068 110,315 792 3,840 105,683 100.0% 9/13/2018 TTM 6/30/2018
2.099 Property Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive         176,227 28,930 147,298 726 4,213 142,359 100.0% 9/13/2018 TTM 6/30/2018
2.100 Property Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard         140,451 36,733 103,718 899 2,815 100,005 100.0% 9/13/2018 TTM 6/30/2018
2.101 Property Heartland Dental Medical Office Portfolio - 2222 Highway 540A East         176,665 66,003 110,661 1,322 4,596 104,744 100.0% 9/13/2018 TTM 6/30/2018
2.102 Property Heartland Dental Medical Office Portfolio - 1055 Pine Log Road         122,139 18,293 103,846 1,181 3,769 98,896 100.0% 9/13/2018 TTM 6/30/2018
2.103 Property Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road         121,021 17,501 103,520 1,755 3,948 97,817 100.0% 9/13/2018 TTM 6/30/2018
2.104 Property Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive         131,025 31,600 99,425 584 3,820 95,020 100.0% 9/13/2018 TTM 6/30/2018
2.105 Property Heartland Dental Medical Office Portfolio - 1905 Convenience Place         123,988 21,184 102,804 2,178 3,770 96,856 100.0% 9/13/2018 TTM 6/30/2018
2.106 Property Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road         121,252 17,865 103,388 430 5,880 97,078 100.0% 9/13/2018 TTM 6/30/2018
2.107 Property Heartland Dental Medical Office Portfolio - 132 Milestone Way         126,854 24,896 101,958 1,157 4,700 96,101 100.0% 9/13/2018 TTM 6/30/2018
2.108 Property Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard         117,276 14,086 103,190 2,188 3,920 97,082 100.0% 9/13/2018 TTM 6/30/2018
2.109 Property Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard         163,710 64,214 99,496 1,517 5,257 92,722 100.0% 9/13/2018 TTM 6/30/2018
2.110 Property Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road         126,997 27,530 99,467 439 4,900 94,128 100.0% 9/13/2018 TTM 6/30/2018
2.111 Property Heartland Dental Medical Office Portfolio - 3585 North 168th Court         131,026 35,307 95,719 179 3,269 92,271 100.0% 9/13/2018 TTM 6/30/2018
2.112 Property Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South         125,241 25,878 99,363 749 4,952 93,662 100.0% 9/13/2018 TTM 6/30/2018
2.113 Property Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue         145,396 44,029 101,368 2,633 4,207 94,528 100.0% 9/13/2018 TTM 6/30/2018
2.114 Property Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue         130,250 37,459 92,791 825 4,690 87,276 100.0% 9/13/2018 TTM 6/30/2018
2.115 Property Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue         126,893 30,184 96,710 2,573 5,000 89,137 100.0% 9/13/2018 TTM 6/30/2018
2.116 Property Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane         130,396 37,011 93,385 320 5,231 87,834 65.7% 9/13/2018 TTM 6/30/2018
2.117 Property Heartland Dental Medical Office Portfolio - 621 Chatham Avenue         145,875 53,743 92,132 1,273 6,600 84,259 100.0% 9/13/2018 TTM 6/30/2018
2.118 Property Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail         111,310 27,204 84,106 433 3,675 79,997 100.0% 9/13/2018 TTM 6/30/2018
2.119 Property Heartland Dental Medical Office Portfolio - 609 Front Street         108,907 23,687 85,221 875 3,419 80,927 100.0% 9/13/2018 TTM 6/30/2018
2.120 Property Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway         109,811 24,210 85,601 683 3,500 81,418 100.0% 9/13/2018 TTM 6/30/2018
2.121 Property Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue         121,856 24,085 97,771 2,070 4,535 91,166 100.0% 9/13/2018 TTM 6/30/2018
2.122 Property Heartland Dental Medical Office Portfolio - 330 Park Place         110,557 24,552 86,006 1,053 3,800 81,153 100.0% 9/13/2018 TTM 6/30/2018
2.123 Property Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road         102,092 19,465 82,627 475 4,000 78,152 100.0% 9/13/2018 TTM 6/30/2018
2.124 Property Heartland Dental Medical Office Portfolio - 213 Main Street         107,800 26,172 81,628 1,168 3,286 77,174 100.0% 9/13/2018 TTM 6/30/2018
2.125 Property Heartland Dental Medical Office Portfolio - 11119 Hearth Road         105,434 24,058 81,376 1,989 4,375 75,012 100.0% 9/13/2018 TTM 6/30/2018
2.126 Property Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street         101,271 16,772 84,499 2,820 3,920 77,759 100.0% 9/13/2018 TTM 6/30/2018
2.127 Property Heartland Dental Medical Office Portfolio - 2812 East Main Street         112,990 28,998 83,991 506 4,875 78,610 100.0% 9/13/2018 TTM 6/30/2018
2.128 Property Heartland Dental Medical Office Portfolio - 1202 South Broad Street         105,068 24,914 80,154 1,686 4,600 73,868 100.0% 9/13/2018 TTM 6/30/2018
2.129 Property Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road         113,863 27,431 86,432 627 3,697 82,108 100.0% 9/13/2018 TTM 6/30/2018
2.130 Property Heartland Dental Medical Office Portfolio - 10708 East State Road 64         111,761 33,517 78,244 1,032 3,818 73,395 100.0% 9/13/2018 TTM 6/30/2018
2.131 Property Heartland Dental Medical Office Portfolio - 2184 FM 3009         97,850 17,919 79,930 544 3,404 75,983 100.0% 9/13/2018 TTM 6/30/2018
2.132 Property Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road         102,083 23,177 78,906 722 4,297 73,887 100.0% 9/13/2018 TTM 6/30/2018
2.133 Property Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road         106,556 23,207 83,349 287 4,250 78,812 100.0% 9/13/2018 TTM 6/30/2018
2.134 Property Heartland Dental Medical Office Portfolio - 716 32nd Street South         89,206 11,653 77,552 1,404 4,700 71,449 100.0% 9/13/2018 TTM 6/30/2018
2.135 Property Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6         92,573 15,984 76,589 555 3,600 72,434 100.0% 9/13/2018 TTM 6/30/2018
2.136 Property Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway         87,811 16,426 71,385 19 2,500 68,865 100.0% 9/13/2018 TTM 6/30/2018
2.137 Property Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard         97,689 23,871 73,818 555 3,290 69,973 100.0% 9/13/2018 TTM 6/30/2018
2.138 Property Heartland Dental Medical Office Portfolio - 998 Williford Court         82,042 9,680 72,362 290 2,556 69,516 100.0% 9/13/2018 TTM 6/30/2018
2.139 Property Heartland Dental Medical Office Portfolio - 4405 Highway 17         88,156 15,944 72,213 403 4,080 67,730 100.0% 9/13/2018 TTM 6/30/2018
2.140 Property Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive         77,933 8,916 69,017 980 3,994 64,043 100.0% 9/13/2018 TTM 6/30/2018
2.141 Property Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East         87,350 20,554 66,797 327 2,700 63,770 100.0% 9/13/2018 TTM 6/30/2018
2.142 Property Heartland Dental Medical Office Portfolio - 1405 South 25th Street         95,718 27,241 68,477 853 3,984 63,640 67.4% 9/13/2018 TTM 6/30/2018
2.143 Property Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue         92,421 22,303 70,118 421 3,403 66,294 100.0% 9/13/2018 TTM 6/30/2018
2.144 Property Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive         80,578 14,337 66,241 423 6,025 59,793 100.0% 9/13/2018 TTM 6/30/2018
2.145 Property Heartland Dental Medical Office Portfolio - 4455 Florida National Drive         84,488 16,747 67,742 987 3,847 62,907 100.0% 9/13/2018 TTM 6/30/2018
2.146 Property Heartland Dental Medical Office Portfolio - 3645 North Council Road         75,786 11,122 64,665 933 3,655 60,077 100.0% 9/13/2018 TTM 6/30/2018
2.147 Property Heartland Dental Medical Office Portfolio - 9305 Market Square Drive         77,634 13,626 64,008 1,784 4,792 57,432 100.0% 9/13/2018 TTM 6/30/2018
2.148 Property Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast         99,469 38,955 60,514 688 4,803 55,023 70.7% 9/13/2018 TTM 6/30/2018
2.149 Property Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue         81,448 22,398 59,049 245 2,600 56,204 100.0% 9/13/2018 TTM 6/30/2018
2.150 Property Heartland Dental Medical Office Portfolio - 456 University Boulevard North         85,950 23,917 62,033 832 4,788 56,413 100.0% 9/13/2018 TTM 6/30/2018
2.151 Property Heartland Dental Medical Office Portfolio - 1316 McMillan Street         88,128 29,187 58,941 2,419 3,600 52,922 100.0% 9/13/2018 TTM 6/30/2018
2.152 Property Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway         75,173 11,040 64,133 1,382 2,395 60,356 100.0% 9/13/2018 TTM 6/30/2018
2.153 Property Heartland Dental Medical Office Portfolio - 116 Calumet Center Road         63,035 9,234 53,801 346 3,198 50,256 100.0% 9/13/2018 TTM 6/30/2018
2.154 Property Heartland Dental Medical Office Portfolio - 828 South Main Street         66,359 8,399 57,960 932 6,390 50,637 100.0% 9/13/2018 TTM 6/30/2018
2.155 Property Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court         68,132 16,726 51,406 164 2,918 48,323 100.0% 9/13/2018 TTM 6/30/2018
2.156 Property Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane         67,098 14,550 52,548 1,232 3,100 48,216 100.0% 9/13/2018 TTM 6/30/2018
2.157 Property Heartland Dental Medical Office Portfolio - 3106 Professional Plaza         63,792 14,822 48,970 467 2,500 46,003 100.0% 9/13/2018 TTM 6/30/2018
2.158 Property Heartland Dental Medical Office Portfolio - 1950 Chesley Drive         60,738 13,460 47,278 1,432 3,365 42,481 100.0% 9/13/2018 TTM 6/30/2018
2.159 Property Heartland Dental Medical Office Portfolio - 104 South Houston Road         53,599 6,618 46,981 2,243 3,386 41,352 100.0% 9/13/2018 TTM 6/30/2018
2.160 Property Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue         55,722 8,983 46,739 758 4,500 41,481 100.0% 9/13/2018 TTM 6/30/2018
2.161 Property Heartland Dental Medical Office Portfolio - 165 Juniper Circle         54,472 6,940 47,532 1,753 2,400 43,379 100.0% 9/13/2018 TTM 6/30/2018
2.162 Property Heartland Dental Medical Office Portfolio - 135 East Broadway Street         56,222 6,914 49,308 2,349 4,570 42,389 76.6% 9/13/2018 TTM 6/30/2018
2.163 Property Heartland Dental Medical Office Portfolio - 9360 Two Notch Road         63,263 19,579 43,684 1,522 1,936 40,226 100.0% 9/13/2018 TTM 6/30/2018
2.164 Property Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9         54,262 13,543 40,719 690 3,312 36,717 100.0% 9/13/2018 TTM 6/30/2018
2.165 Property Heartland Dental Medical Office Portfolio - 5 Jannell Court         59,733 13,391 46,343 1,250 3,270 41,823 65.1% 9/13/2018 TTM 6/30/2018
2.166 Property Heartland Dental Medical Office Portfolio - 1617 East Main Street         50,539 9,575 40,963 1,035 2,726 37,203 100.0% 9/13/2018 TTM 6/30/2018
2.167 Property Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202         49,221 6,997 42,224 882 2,900 38,443 100.0% 9/13/2018 TTM 6/30/2018
2.168 Property Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5         39,615 6,197 33,418 431 1,892 31,095 100.0% 9/13/2018 TTM 6/30/2018
2.169 Property Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4         37,774 10,406 27,368 713 2,255 24,400 100.0% 9/13/2018 TTM 6/30/2018
3 Loan Lafayette Park 65.2% 65.2% 11.0% 10.9% 14,023,430 5,711,066 8,312,364 128,728 0 8,183,636 100.0% 12/1/2018 TTM 7/31/2018
3.01 Property 444 Lafayette Road         5,847,714 2,243,928 3,603,785 53,233 0 3,550,553 100.0% 12/1/2018 TTM 7/31/2018
3.02 Property 500 Lafayette Road         3,009,541 1,199,583 1,809,958 26,684 0 1,783,274 100.0% 12/1/2018 TTM 7/31/2018
3.03 Property 520 Lafayette Road         3,221,926 1,399,495 1,822,431 29,059 0 1,793,371 100.0% 12/1/2018 TTM 7/31/2018

 

A-1-14 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Cut-off Date LTV Ratio(3)(4) LTV Ratio at Maturity(3)(4) U/W NOI Debt Yield(3) U/W NCF Debt Yield(3) U/W EGI U/W Expenses U/W NOI U/W Replacement U/W TI/LC U/W NCF Occupancy Rate(8)(23) Occupancy as-of Date Most Recent Operating Statement Date
3.04 Property 443 Lafayette Road         1,944,250 868,060 1,076,190 19,752 0 1,056,438 100.0% 12/1/2018 TTM 7/31/2018
4 Loan Riverwalk II 64.0% 57.1% 10.2% 9.8% 9,222,987 3,098,215 6,124,772 53,834 215,335 5,855,603 96.6% 11/1/2018 TTM 8/31/2018
5 Loan Nebraska Crossing 47.7% 44.1% 12.7% 12.0% 12,895,891 3,834,058 9,061,833 55,057 444,680 8,562,096 99.0% 10/10/2018 TTM 6/30/2018
6 Loan Clevelander South Beach 63.9% 59.8% 14.9% 14.4% 22,399,553 16,055,127 6,344,426 238,650 0 6,105,776 80.4% 8/31/2018 TTM 8/31/2018
7 Loan 1670 Broadway 32.6% 32.6% 16.6% 16.5% 23,323,123 10,338,888 12,984,235 140,731 0 12,843,505 87.2% 6/28/2018 TTM 6/30/2018
8 Loan Christiana Mall 32.5% 32.5% 13.8% 13.6% 56,260,022 9,514,932 46,745,090 106,754 533,772 46,104,564 98.3% 5/31/2018 TTM 5/31/2018
9 Loan Village at Lee Branch II 60.9% 52.5% 10.7% 9.5% 3,276,300 1,029,468 2,246,832 33,495 223,300 1,990,037 94.3% 8/1/2018 TTM 8/31/2018
10 Loan Regency Properties Portfolio 74.5% 65.1% 10.8% 9.4% 5,380,925 1,586,409 3,794,516 124,909 352,265 3,317,343 89.4% 8/31/2018 TTM 7/31/2018
10.01 Property Vernal Towne Center         2,102,966 521,430 1,581,536 23,978 129,375 1,428,183 86.5% 8/31/2018 TTM 7/31/2018
10.02 Property Monticello Marketplace         861,703 239,496 622,207 21,001 93,146 508,060 94.4% 8/31/2018 N/A
10.03 Property Columbia Square         559,804 252,127 307,678 32,023 35,995 239,659 86.7% 8/31/2018 N/A
10.04 Property Wabash Crossings East         456,223 114,339 341,884 3,321 17,456 321,107 93.0% 8/31/2018 N/A
10.05 Property Granville Corners         506,051 181,236 324,816 22,188 25,838 276,789 85.0% 8/31/2018 TTM 7/31/2018
10.06 Property Tarpon Heights         459,815 127,697 332,117 8,652 25,345 298,121 95.6% 8/31/2018 TTM 7/31/2018
10.07 Property Raceway Mall         434,363 150,084 284,279 13,746 25,109 245,424 96.7% 8/31/2018 TTM 7/31/2018
11 Loan Home2 Suites - Greenville Downtown 64.9% 48.8% 13.8% 12.7% 5,481,662 2,871,930 2,609,732 219,266 0 2,390,465 80.0% TTM 9/30/2018 TTM 9/30/2018
12 Loan Crowne Plaza - Jacksonville (Airport) 60.6% 47.1% 15.2% 12.8% 10,709,658 7,914,867 2,794,791 428,386 0 2,366,405 82.0% 8/31/2018 TTM 8/31/2018
13 Loan Ellsworth Place 71.9% 63.7% 10.0% 9.4% 10,153,983 3,226,042 6,927,941 86,940 330,370 6,510,631 91.6% 7/1/2018 TTM 5/31/2018
14 Loan Four Points - Juneau 68.1% 52.0% 15.0% 14.1% 4,518,041 2,321,016 2,197,025 130,722 0 2,066,304 59.8% 7/31/2018 TTM 7/31/2018
15 Loan Shoppes at Centre Pointe 65.1% 57.1% 10.2% 9.0% 2,012,949 569,679 1,443,270 20,953 139,688 1,282,629 95.1% 7/1/2018 TTM 6/30/2018
16 Loan Orchard Ridge Corporate Park 62.2% 55.6% 9.8% 9.2% 2,152,527 775,006 1,377,521 28,251 56,564 1,292,706 85.3% 6/30/2018 TTM 5/31/2018
17 Loan Heritage Multifamily Portfolio 59.2% 46.0% 13.8% 13.4% 2,996,044 1,235,366 1,760,678 49,020 0 1,711,658 89.5% 11/5/2018 TTM 8/31/2018
17.01 Property Regency         1,810,596 731,383 1,079,213 27,511 0 1,051,703 89.5% 11/5/2018 TTM 8/31/2018
17.02 Property Wildwood Terrace         676,664 315,700 360,964 12,040 0 348,924 89.3% 11/5/2018 TTM 8/31/2018
17.03 Property Marquee West         310,060 108,009 202,051 6,450 0 195,601 93.3% 11/5/2018 TTM 8/31/2018
17.04 Property Tanglewood         198,724 80,274 118,450 3,019 0 115,431 85.7% 11/5/2018 TTM 8/31/2018
18 Loan Delk Road Self Storage 65.0% 65.0% 8.9% 8.7% 1,564,743 449,246 1,115,497 28,134 0 1,087,363 95.0% 8/1/2018 TTM 7/31/2018
19 Loan Holiday Inn Express & Suites - Clearwater 65.5% 50.3% 14.3% 13.0% 3,671,604 1,962,226 1,709,378 146,864 0 1,562,514 74.2% 7/31/2018 TTM 7/31/2018
20 Loan West Main Marketplace 69.4% 59.9% 9.8% 9.0% 1,499,544 348,750 1,150,794 16,869 67,791 1,066,134 100.0% 9/27/2018 TTM 7/31/2018
21 Loan Stockton Shopping Center 67.6% 60.5% 10.1% 9.4% 1,589,859 454,479 1,135,380 19,147 63,600 1,052,633 89.1% 9/1/2018 TTM 9/30/2018
22 Loan Waycross Marketplace 69.9% 62.8% 11.5% 10.6% 1,638,567 360,028 1,278,539 22,698 75,658 1,180,183 98.1% 9/1/2018 TTM 8/31/2018
23 Loan Powerhouse Plaza 73.1% 63.2% 12.7% 12.2% 1,925,377 614,858 1,310,519 15,450 40,659 1,254,410 100.0% 9/1/2018 TTM 7/31/2018
24 Loan Barrywoods Crossing 68.4% 58.4% 10.0% 9.8% 4,459,858 1,344,669 3,115,190 39,206 48,232 3,027,752 94.9% 7/31/2018 TTM 7/31/2018
25 Loan Holiday Inn Express & Suites Detroit Novi 66.6% 56.1% 12.8% 11.5% 3,124,391 1,846,805 1,277,586 124,976 0 1,152,610 77.5% 9/5/2018 TTM 8/31/2018
26 Loan Tomball Parkway Plaza 60.2% 50.0% 10.9% 10.3% 1,501,355 416,746 1,084,609 6,930 45,160 1,032,519 93.6% 10/3/2018 TTM 9/30/2018
27 Loan Clearview Palms Shopping Center 65.6% 54.6% 10.8% 10.4% 1,393,043 311,778 1,081,266 6,762 39,444 1,035,060 92.8% 7/17/2018 TTM 6/30/2018
28 Loan Plaza Del Rey 62.5% 52.6% 12.2% 11.4% 1,573,065 361,688 1,211,377 15,059 64,002 1,132,316 83.0% 8/31/2018 TTM 5/31/2018
29 Loan The Courtyards at San Jose 58.8% 58.8% 12.9% 12.5% 1,684,310 586,482 1,097,828 37,440 0 1,060,388 100.0% 9/30/2018 TTM 8/31/2018
30 Loan Brand Bank Portfolio 58.7% 54.2% 13.9% 12.8% 1,502,153 393,593 1,108,560 6,857 77,298 1,024,405 89.7% Various TTM 4/30/2018
30.01 Property Brand Bank Duluth         N/A N/A N/A N/A N/A N/A 100.0% 12/1/2018 N/A
30.02 Property Brand Bank Buford         N/A N/A N/A N/A N/A N/A 65.7% 4/30/2018 N/A
31 Loan Avalon Crossing 63.0% 53.7% 11.1% 10.4% 1,199,435 338,743 860,691 28,987 28,584 803,120 87.4% 7/1/2018 TTM 9/30/2018
32 Loan Terrace Pointe 62.4% 54.4% 11.5% 11.0% 1,423,371 643,544 779,827 31,250 0 748,577 95.2% 9/12/2018 TTM 7/31/2018
33 Loan La Quinta - College Station 69.2% 58.6% 17.8% 16.2% 2,593,091 1,423,743 1,169,348 103,724 0 1,065,625 77.4% 8/31/2018 TTM 8/31/2018
34 Loan Holiday Inn Express - Fort Pierce 69.9% 59.2% 14.6% 12.8% 2,826,256 1,898,699 927,558 113,050 0 814,508 81.5% 8/31/2018 TTM 8/31/2018
35 Loan Holiday Inn Express & Suites Port Lavaca 61.0% 51.3% 13.5% 12.0% 2,377,808 1,528,427 849,381 95,112 0 754,268 68.2% TTM 6/30/2018 TTM 6/30/2018
36 Loan 150 Grand Street 53.6% 53.6% 8.2% 8.0% 576,652 82,295 494,356 2,235 12,620 479,501 100.0% 6/15/2018 TTM 5/31/2018
37 Loan Rounders Building 61.5% 51.8% 9.7% 9.5% 598,456 17,954 580,503 1,500 10,000 569,003 100.0% 9/1/2018 N/A
38 Loan Nursery Plaza & Perry Hall Marketplace 61.7% 57.4% 12.2% 11.6% 880,838 172,920 707,918 13,316 24,528 670,074 94.3% 10/1/2018 TTM 8/31/2018
38.01 Property Nursery Plaza         553,722 112,643 441,079 8,596 15,834 416,649 100.0% 10/1/2018 TTM 8/31/2018
38.02 Property Perry Hall Marketplace         327,116 60,277 266,839 4,720 8,694 253,425 84.0% 10/1/2018 TTM 8/31/2018
39 Loan Peregrine Valley Apartments 69.9% 62.4% 9.7% 9.4% 686,621 181,208 505,413 14,000 0 491,413 96.4% 10/16/2018 TTM 8/31/2018
40 Loan Upstate NY MHP Portfolio 66.9% 57.7% 11.2% 11.1% 789,706 318,252 471,453 6,800 0 464,653 90.4% Various N/A
40.01 Property Mountain View Estates         345,557 135,730 209,827 2,400 0 207,427 95.8% 6/1/2018 N/A
40.02 Property Hidden Forest         256,532 85,520 171,012 2,250 0 168,762 95.6% 6/28/2018 N/A
40.03 Property Aqueduct Community         102,326 50,776 51,551 1,050 0 50,501 81.0% 6/1/2018 N/A
40.04 Property Meadow Hill         85,290 46,226 39,064 1,100 0 37,964 81.8% 5/26/2018 N/A
41 Loan StoreRight Haines City 73.5% 61.8% 8.8% 8.6% 582,690 213,433 369,257 6,951 0 362,306 95.6% 8/14/2018 TTM 7/31/2018
42 Loan Magnolias of Santee 52.6% 40.6% 16.4% 16.1% 1,636,692 979,718 656,974 13,200 0 643,774 93.2% 9/30/2018 TTM 9/30/2018
43 Loan Quality Inn Jacksonville 52.6% 40.2% 19.3% 17.2% 2,100,037 1,328,046 771,991 84,001 0 687,989 69.1% TTM 8/31/2018 TTM 8/31/2018
44 Loan Gulph Mill Industrial Park 65.0% 55.5% 11.2% 10.8% 458,302 94,507 363,795 6,052 6,811 350,932 100.0% 8/31/2018 TTM 9/30/2018
45 Loan Delta Luxury Apartments Phase III 62.9% 54.4% 9.6% 9.4% 270,927 60,809 210,118 4,000 0 206,118 100.0% 9/24/2018 Annualized T8 8/31/2018

 

A-1-15 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Most Recent EGI Most Recent Expenses Most Recent NOI Second Most Recent Operating Statement Date Second Most Recent EGI Second Most Recent Expenses Second Most Recent NOI Third Most Recent Operating Statement Date Third Most Recent EGI Third Most Recent Expenses Third Most Recent NOI
1 Loan GNL Portfolio 9,764,886 1,703,495 8,061,391 Various 9,565,204 1,554,087 8,011,118 Various 8,607,204 1,199,606 7,407,598
1.01 Property Nimble Storage 4,848,869 810,142 4,038,727 12/31/2017 4,933,544 860,152 4,073,392 12/31/2016 4,492,466 566,002 3,926,464
1.02 Property NetScout Systems N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
1.03 Property Mallinckrodt 2,479,612 657,929 1,821,683 12/31/2017 2,375,601 535,724 1,839,877 12/31/2016 2,352,949 587,241 1,765,708
1.04 Property PPD Global Labs 920,481 59,663 860,818 12/31/2017 910,329 49,867 860,462 12/31/2016 882,105 42,928 839,177
1.05 Property PNC Bank 671,478 19,375 652,103 12/31/2017 661,231 2,689 658,542 12/31/2016 648,310 2,680 645,630
1.06 Property FedEx Ground 603,216 138,897 464,319 12/31/2017 444,601 93,942 350,660 N/A N/A N/A N/A
1.07 Property Weatherford International 241,230 17,489 223,741 12/31/2017 239,898 11,714 228,184 12/31/2016 231,374 755 230,619
2 Loan Heartland Dental Medical Office Portfolio 24,897,214 4,445,794 20,451,419 12/31/2017 21,166,775 3,738,057 17,428,719 12/31/2016 17,386,169 3,426,047 13,960,122
2.001 Property Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive 1,227,088 98,228 1,128,860 12/31/2017 1,200,840 110,612 1,090,228 12/31/2016 1,203,371 141,524 1,061,847
2.002 Property Heartland Dental Medical Office Portfolio - 9150 North East Barry Road 462,144 113,134 349,009 12/31/2017 412,979 83,684 329,295 12/31/2016 315,967 83,290 232,677
2.003 Property Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road 289,431 37,530 251,900 12/31/2017 226,433 23,908 202,525 12/31/2016 0 0 0
2.004 Property Heartland Dental Medical Office Portfolio - 200 Brevco Plaza 394,677 163,334 231,344 12/31/2017 450,150 143,743 306,407 12/31/2016 448,812 149,506 299,306
2.005 Property Heartland Dental Medical Office Portfolio - 1760 West Virginia Street 306,328 66,854 239,474 12/31/2017 283,172 62,339 220,833 12/31/2016 288,748 76,696 212,052
2.006 Property Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive 275,169 30,991 244,178 12/31/2017 268,602 27,827 240,775 12/31/2016 270,900 33,931 236,970
2.007 Property Heartland Dental Medical Office Portfolio - 1647 County Road 220 337,203 95,821 241,382 12/31/2017 342,249 103,312 238,938 12/31/2016 320,336 85,709 234,627
2.008 Property Heartland Dental Medical Office Portfolio - 3500 East Highway 377 246,218 34,720 211,498 12/31/2017 242,778 40,488 202,290 12/31/2016 249,229 51,063 198,166
2.009 Property Heartland Dental Medical Office Portfolio - 4112 North Belt Highway 254,702 49,184 205,518 12/31/2017 262,803 48,577 214,225 12/31/2016 263,066 50,755 212,311
2.010 Property Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard 246,944 42,726 204,218 12/31/2017 248,816 40,191 208,625 12/31/2016 253,330 48,293 205,037
2.011 Property Heartland Dental Medical Office Portfolio - 2202 Althoff Drive 272,943 43,666 229,278 12/31/2017 268,131 43,897 224,233 12/31/2016 293,889 74,050 219,839
2.012 Property Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue 0 851 -851 12/31/2017 0 0 0 12/31/2016 0 0 0
2.013 Property Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway 244,564 61,136 183,428 12/31/2017 234,512 53,006 181,506 12/31/2016 133,653 49,588 84,065
2.014 Property Heartland Dental Medical Office Portfolio - 508 South 52nd Street 199,511 24,918 174,593 12/31/2017 193,276 15,118 178,158 12/31/2016 195,197 19,872 175,325
2.015 Property Heartland Dental Medical Office Portfolio - 1025 Ashley Street 201,143 11,435 189,708 12/31/2017 196,965 13,838 183,127 12/31/2016 203,002 23,682 179,320
2.016 Property Heartland Dental Medical Office Portfolio - 440 Erie Parkway 105,786 1,230 104,556 12/31/2017 0 0 0 12/31/2016 0 0 0
2.017 Property Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard 241,410 58,107 183,303 12/31/2017 231,027 51,460 179,567 12/31/2016 229,809 52,950 176,859
2.018 Property Heartland Dental Medical Office Portfolio - 1751 Pleasant Road 229,389 58,490 170,899 12/31/2017 232,228 56,797 175,431 12/31/2016 227,157 53,467 173,689
2.019 Property Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place 210,559 36,146 174,413 12/31/2017 212,097 41,896 170,200 12/31/2016 204,830 38,033 166,796
2.020 Property Heartland Dental Medical Office Portfolio - 615 Saint James Avenue 196,308 24,308 171,999 12/31/2017 186,641 15,995 170,646 12/31/2016 44,953 16,595 28,358
2.021 Property Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road 236,265 71,351 164,914 12/31/2017 229,123 59,463 169,660 12/31/2016 223,712 59,142 164,570
2.022 Property Heartland Dental Medical Office Portfolio - 1695 Wells Road 194,012 24,446 169,565 12/31/2017 188,304 23,247 165,058 12/31/2016 184,327 23,396 160,931
2.023 Property Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road 201,803 35,269 166,534 12/31/2017 188,446 33,334 155,112 12/31/2016 174,556 29,462 145,094
2.024 Property Heartland Dental Medical Office Portfolio - 7310 North Villa Drive 168,386 27,721 140,665 12/31/2017 164,891 40,093 124,799 12/31/2016 175,425 41,318 134,108
2.025 Property Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard 208,366 52,545 155,821 12/31/2017 217,631 45,697 171,933 12/31/2016 171,182 39,942 131,240
2.026 Property Heartland Dental Medical Office Portfolio - 2455 East Main Street 243,486 65,610 177,876 12/31/2017 200,542 30,467 170,075 12/31/2016 147,485 19,477 128,008
2.027 Property Heartland Dental Medical Office Portfolio - 630 East Markey Parkway 133,856 48,019 85,836 12/31/2017 131,668 60,058 71,610 12/31/2016 54,201 10,171 44,030
2.028 Property Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway 268,704 37,856 230,848 12/31/2017 191,211 22,426 168,785 12/31/2016 0 0 0
2.029 Property Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway 187,090 50,565 136,525 12/31/2017 141,126 35,987 105,139 12/31/2016 66,008 26,427 39,581
2.030 Property Heartland Dental Medical Office Portfolio - 11890 Highway 707 149,840 8,928 140,912 12/31/2017 0 0 0 12/31/2016 0 0 0
2.031 Property Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road 192,483 39,666 152,816 12/31/2017 142,849 31,976 110,874 12/31/2016 91,477 18,556 72,920
2.032 Property Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive 217,862 46,082 171,780 12/31/2017 208,428 48,197 160,232 12/31/2016 175,089 48,409 126,680
2.033 Property Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard 200,527 50,336 150,191 12/31/2017 192,745 62,959 129,786 12/31/2016 194,830 58,977 135,853
2.034 Property Heartland Dental Medical Office Portfolio - 149 Tuscan Way 190,458 26,642 163,815 12/31/2017 188,296 33,123 155,173 12/31/2016 192,279 40,209 152,069
2.035 Property Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive 240,276 23,056 217,219 12/31/2017 179,247 20,497 158,750 12/31/2016 0 0 0
2.036 Property Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard 187,774 34,730 153,043 12/31/2017 182,278 32,046 150,232 12/31/2016 188,087 40,859 147,228
2.037 Property Heartland Dental Medical Office Portfolio - 209 Latitude Lane 245,787 27,822 217,965 12/31/2017 131,349 14,486 116,863 12/31/2016 0 0 0
2.038 Property Heartland Dental Medical Office Portfolio - 4608 South West College Road 182,612 38,230 144,382 12/31/2017 140,732 34,829 105,904 12/31/2016 61,059 15,402 45,657
2.039 Property Heartland Dental Medical Office Portfolio - 1315 Bell Road 202,850 33,847 169,003 12/31/2017 196,604 36,050 160,554 12/31/2016 204,722 47,756 156,965
2.040 Property Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South 0 18 -18 12/31/2017 0 0 0 12/31/2016 0 0 0
2.041 Property Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane 180,465 32,344 148,122 12/31/2017 176,269 27,844 148,425 12/31/2016 187,570 42,056 145,514
2.042 Property Heartland Dental Medical Office Portfolio - 3152 South Broadway 177,841 27,826 150,015 12/31/2017 175,028 21,383 153,644 12/31/2016 174,717 22,651 152,065
2.043 Property Heartland Dental Medical Office Portfolio - 8701 South Garnett Road 189,842 33,483 156,360 12/31/2017 184,964 40,256 144,708 12/31/2016 176,171 34,222 141,948
2.044 Property Heartland Dental Medical Office Portfolio - 450 South Weber Road 152,017 17,922 134,095 12/31/2017 0 0 0 12/31/2016 0 0 0
2.045 Property Heartland Dental Medical Office Portfolio - 840 Nissan Drive 180,979 31,867 149,112 12/31/2017 116,076 22,140 93,936 12/31/2016 70,618 12,140 58,477
2.046 Property Heartland Dental Medical Office Portfolio - 12222 Route 47 241,772 26,237 215,535 12/31/2017 227,140 15,448 211,692 12/31/2016 0 0 0
2.047 Property Heartland Dental Medical Office Portfolio - 3415 Livernois Road 161,443 21,110 140,333 12/31/2017 130,852 14,094 116,758 12/31/2016 0 0 0
2.048 Property Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road 182,153 41,439 140,713 12/31/2017 178,353 48,558 129,796 12/31/2016 178,555 52,559 125,996
2.049 Property Heartland Dental Medical Office Portfolio - 8190 Windfall Lane 142,124 41,992 100,133 12/31/2017 193,876 33,906 159,970 12/31/2016 201,401 38,310 163,090
2.050 Property Heartland Dental Medical Office Portfolio - 2620 East Highway 50 241,480 50,298 191,183 12/31/2017 157,204 29,123 128,081 12/31/2016 0 0 0
2.051 Property Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square 170,294 29,235 141,058 12/31/2017 0 0 0 12/31/2016 0 0 0
2.052 Property Heartland Dental Medical Office Portfolio - 4939 Courthouse Street 85,220 10,149 75,071 12/31/2017 0 0 0 12/31/2016 0 0 0
2.053 Property Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road 177,326 37,821 139,505 12/31/2017 126,765 30,130 96,635 12/31/2016 46,418 13,318 33,100
2.054 Property Heartland Dental Medical Office Portfolio - 507 North Hershey Road 177,645 35,262 142,383 12/31/2017 177,070 35,449 141,621 12/31/2016 174,709 34,365 140,344
2.055 Property Heartland Dental Medical Office Portfolio - 242 Southwoods Center 130,472 25,371 105,100 12/31/2017 126,646 20,890 105,757 12/31/2016 136,949 19,540 117,410
2.056 Property Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue 161,964 21,649 140,315 12/31/2017 158,807 19,025 139,782 12/31/2016 155,382 18,395 136,987
2.057 Property Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue 0 2,517 -2,517 12/31/2017 0 0 0 12/31/2016 0 0 0
2.058 Property Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard 186,664 43,712 142,952 12/31/2017 189,513 48,714 140,799 12/31/2016 180,469 44,549 135,919
2.059 Property Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard 25,443 9,580 15,863 12/31/2017 0 0 0 12/31/2016 0 0 0
2.060 Property Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue 183,362 41,246 142,116 12/31/2017 186,394 37,782 148,612 12/31/2016 188,925 41,683 147,242
2.061 Property Heartland Dental Medical Office Portfolio - 9100 Highway 119 127,968 12,450 115,518 12/31/2017 0 0 0 12/31/2016 0 0 0
2.062 Property Heartland Dental Medical Office Portfolio - 42 Market Square Road 147,803 13,611 134,193 12/31/2017 144,880 13,163 131,717 12/31/2016 151,429 22,295 129,134
2.063 Property Heartland Dental Medical Office Portfolio - 2707 Sycamore Road 86,483 28,475 58,008 12/31/2017 0 0 0 12/31/2016 0 0 0
2.064 Property Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road 182,173 34,965 147,208 12/31/2017 173,788 35,073 138,715 12/31/2016 173,091 36,071 137,020
2.065 Property Heartland Dental Medical Office Portfolio - 103 Farabee Drive North 149,011 25,760 123,250 12/31/2017 160,098 26,412 133,686 12/31/2016 161,269 29,942 131,326
2.066 Property Heartland Dental Medical Office Portfolio - 4999 North Tanner Road 227,796 33,983 193,813 12/31/2017 0 0 0 12/31/2016 0 0 0
2.067 Property Heartland Dental Medical Office Portfolio - 674 Lake Joy Road 95,258 10,168 85,091 12/31/2017 0 0 0 12/31/2016 0 0 0
2.068 Property Heartland Dental Medical Office Portfolio - 1828 IN-44 113,435 62,593 50,842 12/31/2017 58,980 16,954 42,026 12/31/2016 46,947 14,595 32,352
2.069 Property Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard 166,118 24,216 141,902 12/31/2017 161,861 27,972 133,889 12/31/2016 156,286 24,301 131,985
2.070 Property Heartland Dental Medical Office Portfolio - 545 East Hunt Highway 184,016 5,029 178,986 12/31/2017 79,957 1,957 78,000 12/31/2016 0 0 0
2.071 Property Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza 146,265 47,039 99,226 12/31/2017 0 0 0 12/31/2016 0 0 0
2.072 Property Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard 165,066 32,940 132,127 12/31/2017 163,347 34,856 128,491 12/31/2016 87,137 23,441 63,696
2.073 Property Heartland Dental Medical Office Portfolio - 780 East-West Connector South West 95,843 25,283 70,559 12/31/2017 84,884 13,049 71,835 12/31/2016 45,068 12,138 32,930
2.074 Property Heartland Dental Medical Office Portfolio - 16620 West 159th Street 229,409 40,307 189,102 12/31/2017 214,043 20,504 193,539 12/31/2016 0 0 0
2.075 Property Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 149,878 21,119 128,759 12/31/2017 146,267 20,922 125,345 12/31/2016 150,817 27,979 122,838
2.076 Property Heartland Dental Medical Office Portfolio - 3120 Mahan Drive 150,432 14,181 136,251 12/31/2017 0 0 0 12/31/2016 0 0 0
2.077 Property Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South 216,962 10,384 206,578 12/31/2017 106,978 7,878 99,099 12/31/2016 0 0 0
2.078 Property Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 1,532 14,638 -13,106 12/31/2017 0 0 0 12/31/2016 0 0 0
2.079 Property Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard 154,074 23,010 131,064 12/31/2017 157,005 33,007 123,998 12/31/2016 157,609 36,491 121,118
2.080 Property Heartland Dental Medical Office Portfolio - 3012 Anchor Drive 165,325 27,558 137,767 12/31/2017 146,715 30,650 116,065 12/31/2016 0 0 0
2.081 Property Heartland Dental Medical Office Portfolio - 1715 West Main Street 129,020 25,588 103,431 12/31/2017 111,521 29,732 81,789 12/31/2016 108,580 28,662 79,918
2.082 Property Heartland Dental Medical Office Portfolio - 10389 Big Bend Road 156,457 30,691 125,767 12/31/2017 153,615 21,434 132,181 12/31/2016 151,236 21,654 129,582

 

A-1-16 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Most Recent EGI Most Recent Expenses Most Recent NOI Second Most Recent Operating Statement Date Second Most Recent EGI Second Most Recent Expenses Second Most Recent NOI Third Most Recent Operating Statement Date Third Most Recent EGI Third Most Recent Expenses Third Most Recent NOI
2.083 Property Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway 119,272 379 118,893 12/31/2017 0 0 0 12/31/2016 0 0 0
2.084 Property Heartland Dental Medical Office Portfolio - 2751 Fountain Place 273,318 50,102 223,215 12/31/2017 254,943 60,596 194,347 12/31/2016 260,411 68,152 192,259
2.085 Property Heartland Dental Medical Office Portfolio - 2030 Crossing Circle 135,611 11,127 124,483 12/31/2017 132,964 10,377 122,587 12/31/2016 129,208 9,074 120,135
2.086 Property Heartland Dental Medical Office Portfolio - 13101 East 96th Street North 135,887 12,714 123,173 12/31/2017 132,620 14,636 117,985 12/31/2016 133,802 18,131 115,671
2.087 Property Heartland Dental Medical Office Portfolio - 692 Essington Road 184,745 37,898 146,847 12/31/2017 182,026 56,692 125,333 12/31/2016 178,390 58,055 120,335
2.088 Property Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive 144,048 37,288 106,761 12/31/2017 150,065 23,688 126,377 12/31/2016 146,814 25,318 121,496
2.089 Property Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard 146,504 19,009 127,495 12/31/2017 135,969 21,532 114,437 12/31/2016 66,667 14,787 51,880
2.090 Property Heartland Dental Medical Office Portfolio - 3237 Sixes Road 129,649 9,484 120,166 12/31/2017 127,115 10,595 116,521 12/31/2016 125,756 11,519 114,237
2.091 Property Heartland Dental Medical Office Portfolio - 4030 Winder Highway 187,988 10,001 177,987 12/31/2017 151,402 2,812 148,590 12/31/2016 0 0 0
2.092 Property Heartland Dental Medical Office Portfolio - 8605 East State Road 70 143,827 24,036 119,792 12/31/2017 139,690 24,190 115,500 12/31/2016 142,324 29,712 112,612
2.093 Property Heartland Dental Medical Office Portfolio - 540 West Walnut Street 163,191 39,414 123,777 12/31/2017 159,542 39,079 120,462 12/31/2016 164,989 47,463 117,527
2.094 Property Heartland Dental Medical Office Portfolio - 5630 Plank Road 144,561 14,279 130,282 12/31/2017 257,593 14,699 242,894 12/31/2016 251,181 14,211 236,970
2.095 Property Heartland Dental Medical Office Portfolio - 10505 Lima Road 149,898 30,141 119,757 12/31/2017 145,950 29,827 116,123 12/31/2016 129,036 15,190 113,846
2.096 Property Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard 136,713 21,309 115,404 12/31/2017 133,203 20,313 112,890 12/31/2016 130,733 20,383 110,350
2.097 Property Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road 136,121 20,895 115,226 12/31/2017 133,102 20,861 112,241 12/31/2016 121,718 11,741 109,977
2.098 Property Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway 119,825 12,118 107,708 12/31/2017 117,423 9,470 107,953 12/31/2016 117,135 11,815 105,320
2.099 Property Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive 170,302 20,105 150,196 12/31/2017 163,633 17,971 145,663 12/31/2016 161,340 20,048 141,293
2.100 Property Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard 134,848 27,391 107,458 12/31/2017 132,509 27,807 104,702 12/31/2016 130,101 27,452 102,649
2.101 Property Heartland Dental Medical Office Portfolio - 2222 Highway 540A East 163,917 58,462 105,455 12/31/2017 162,402 53,360 109,042 12/31/2016 152,602 45,203 107,400
2.102 Property Heartland Dental Medical Office Portfolio - 1055 Pine Log Road 122,098 14,609 107,490 12/31/2017 119,599 14,979 104,620 12/31/2016 116,989 14,774 102,216
2.103 Property Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road 132,271 13,504 118,768 12/31/2017 17,437 0 17,437 12/31/2016 0 0 0
2.104 Property Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive 124,326 23,392 100,934 12/31/2017 120,941 21,246 99,695 12/31/2016 125,525 28,322 97,203
2.105 Property Heartland Dental Medical Office Portfolio - 1905 Convenience Place 109,206 16,260 92,946 12/31/2017 124,331 15,867 108,463 12/31/2016 121,988 16,171 105,818
2.106 Property Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road 120,395 14,389 106,006 12/31/2017 116,493 15,183 101,310 12/31/2016 114,501 15,662 98,839
2.107 Property Heartland Dental Medical Office Portfolio - 132 Milestone Way 125,938 16,558 109,380 12/31/2017 25,850 0 25,850 12/31/2016 0 0 0
2.108 Property Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard 114,720 10,869 103,851 12/31/2017 117,242 15,895 101,347 12/31/2016 125,143 26,268 98,875
2.109 Property Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard 126,494 57,086 69,408 12/31/2017 121,757 38,830 82,927 12/31/2016 119,397 38,709 80,688
2.110 Property Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road 34,891 0 34,891 12/31/2017 0 0 0 12/31/2016 0 0 0
2.111 Property Heartland Dental Medical Office Portfolio - 3585 North 168th Court 120,847 30,571 90,277 12/31/2017 131,714 36,065 95,649 12/31/2016 118,013 22,580 95,433
2.112 Property Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South 117,629 18,190 99,439 12/31/2017 114,299 16,371 97,928 12/31/2016 113,301 17,821 95,480
2.113 Property Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue 139,218 39,919 99,299 12/31/2017 133,622 42,334 91,288 12/31/2016 132,204 43,142 89,062
2.114 Property Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue 119,349 23,462 95,887 12/31/2017 118,499 24,157 94,342 12/31/2016 114,297 25,015 89,282
2.115 Property Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue 121,391 22,277 99,114 12/31/2017 117,360 21,999 95,361 12/31/2016 114,135 21,042 93,094
2.116 Property Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane 88,104 31,172 56,932 12/31/2017 70,854 11,378 59,476 12/31/2016 66,964 7,347 59,617
2.117 Property Heartland Dental Medical Office Portfolio - 621 Chatham Avenue 126,159 57,186 68,973 12/31/2017 113,049 19,464 93,585 12/31/2016 36,454 1,541 34,913
2.118 Property Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail 71,079 15,939 55,140 12/31/2017 0 0 0 12/31/2016 0 0 0
2.119 Property Heartland Dental Medical Office Portfolio - 609 Front Street 108,249 22,696 85,553 12/31/2017 104,852 30,735 74,117 12/31/2016 106,125 26,700 79,425
2.120 Property Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway 106,019 18,690 87,329 12/31/2017 103,015 16,921 86,093 12/31/2016 103,170 19,177 83,993
2.121 Property Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue 120,578 20,545 100,033 12/31/2017 126,421 29,719 96,702 12/31/2016 114,637 20,524 94,114
2.122 Property Heartland Dental Medical Office Portfolio - 330 Park Place 114,554 16,299 98,256 12/31/2017 48,947 12,531 36,417 12/31/2016 0 0 0
2.123 Property Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road 106,322 16,369 89,953 12/31/2017 110,892 15,712 95,180 12/31/2016 108,616 15,758 92,858
2.124 Property Heartland Dental Medical Office Portfolio - 213 Main Street 106,123 22,974 83,149 12/31/2017 103,406 23,706 79,699 12/31/2016 102,245 24,867 77,378
2.125 Property Heartland Dental Medical Office Portfolio - 11119 Hearth Road 97,487 18,231 79,256 12/31/2017 97,515 16,846 80,668 12/31/2016 92,832 14,180 78,652
2.126 Property Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street 101,067 13,213 87,854 12/31/2017 98,685 14,227 84,458 12/31/2016 106,453 24,055 82,398
2.127 Property Heartland Dental Medical Office Portfolio - 2812 East Main Street 119,318 25,741 93,578 12/31/2017 119,117 30,104 89,013 12/31/2016 115,891 31,652 84,239
2.128 Property Heartland Dental Medical Office Portfolio - 1202 South Broad Street 105,668 21,760 83,909 12/31/2017 99,382 19,966 79,416 12/31/2016 95,756 18,131 77,625
2.129 Property Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road 39,435 241 39,193 12/31/2017 0 0 0 12/31/2016 0 0 0
2.130 Property Heartland Dental Medical Office Portfolio - 10708 East State Road 64 99,265 21,717 77,548 12/31/2017 96,522 17,637 78,884 12/31/2016 95,241 20,078 75,163
2.131 Property Heartland Dental Medical Office Portfolio - 2184 FM 3009 98,908 16,962 81,946 12/31/2017 96,238 17,096 79,142 12/31/2016 94,909 17,698 77,211
2.132 Property Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road 98,111 17,004 81,108 12/31/2017 94,889 17,265 77,625 12/31/2016 93,808 19,726 74,082
2.133 Property Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road 96,495 20,334 76,162 12/31/2017 93,640 10,915 82,726 12/31/2016 91,685 11,028 80,658
2.134 Property Heartland Dental Medical Office Portfolio - 716 32nd Street South 88,014 9,110 78,904 12/31/2017 85,493 8,959 76,534 12/31/2016 6,365 0 6,365
2.135 Property Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 90,723 12,452 78,271 12/31/2017 88,648 12,373 76,275 12/31/2016 88,591 14,176 74,415
2.136 Property Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway 87,555 13,382 74,174 12/31/2017 83,365 13,634 69,730 12/31/2016 82,321 14,621 67,699
2.137 Property Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard 111,493 21,052 90,442 12/31/2017 106,748 13,088 93,660 12/31/2016 109,101 16,726 92,376
2.138 Property Heartland Dental Medical Office Portfolio - 998 Williford Court 93,785 7,226 86,559 12/31/2017 92,278 7,301 84,978 12/31/2016 90,291 7,386 82,905
2.139 Property Heartland Dental Medical Office Portfolio - 4405 Highway 17 79,557 9,134 70,423 12/31/2017 35,969 1,093 34,876 12/31/2016 0 0 0
2.140 Property Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive 78,889 6,655 72,233 12/31/2017 76,368 7,621 68,747 12/31/2016 33,949 0 33,949
2.141 Property Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East 77,065 11,518 65,548 12/31/2017 75,495 10,055 65,440 12/31/2016 79,941 16,464 63,477
2.142 Property Heartland Dental Medical Office Portfolio - 1405 South 25th Street 66,750 19,956 46,794 12/31/2017 28,962 2,986 25,975 12/31/2016 0 0 0
2.143 Property Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue 92,189 20,297 71,892 12/31/2017 90,560 18,447 72,113 12/31/2016 92,463 22,247 70,216
2.144 Property Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive 86,258 10,933 75,325 12/31/2017 0 0 0 12/31/2016 0 0 0
2.145 Property Heartland Dental Medical Office Portfolio - 4455 Florida National Drive 81,927 13,112 68,816 12/31/2017 78,322 11,561 66,761 12/31/2016 67,691 13,192 54,499
2.146 Property Heartland Dental Medical Office Portfolio - 3645 North Council Road 77,529 4,304 73,225 12/31/2017 27,227 0 27,227 12/31/2016 0 0 0
2.147 Property Heartland Dental Medical Office Portfolio - 9305 Market Square Drive 7,666 6,326 1,341 12/31/2017 0 0 0 12/31/2016 0 0 0
2.148 Property Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast 113,486 33,066 80,420 12/31/2017 109,792 30,069 79,723 12/31/2016 109,784 34,973 74,811
2.149 Property Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue 26,300 870 25,430 12/31/2017 0 0 0 12/31/2016 0 0 0
2.150 Property Heartland Dental Medical Office Portfolio - 456 University Boulevard North 82,948 19,027 63,922 12/31/2017 80,963 20,520 60,443 12/31/2016 17,594 1,136 16,459
2.151 Property Heartland Dental Medical Office Portfolio - 1316 McMillan Street 78,697 17,584 61,113 12/31/2017 76,295 16,886 59,409 12/31/2016 67,889 9,929 57,960
2.152 Property Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway 76,928 8,648 68,280 12/31/2017 49,648 7,496 42,152 12/31/2016 0 0 0
2.153 Property Heartland Dental Medical Office Portfolio - 116 Calumet Center Road 64,031 7,714 56,317 12/31/2017 22,773 120 22,653 12/31/2016 0 0 0
2.154 Property Heartland Dental Medical Office Portfolio - 828 South Main Street 66,106 6,390 59,716 12/31/2017 63,450 6,617 56,833 12/31/2016 62,379 6,933 55,447
2.155 Property Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court 69,963 14,693 55,270 12/31/2017 43,759 9,716 34,043 12/31/2016 0 0 0
2.156 Property Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane 13,012 396 12,616 12/31/2017 0 0 0 12/31/2016 0 0 0
2.157 Property Heartland Dental Medical Office Portfolio - 3106 Professional Plaza 61,112 12,981 48,131 12/31/2017 59,268 11,071 48,196 12/31/2016 51,166 4,146 47,021
2.158 Property Heartland Dental Medical Office Portfolio - 1950 Chesley Drive 0 0 0 12/31/2017 0 0 0 12/31/2016 0 0 0
2.159 Property Heartland Dental Medical Office Portfolio - 104 South Houston Road 53,685 4,974 48,711 12/31/2017 59,379 13,679 45,701 12/31/2016 51,908 6,696 45,212
2.160 Property Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue 55,431 7,433 47,998 12/31/2017 53,930 7,805 46,125 12/31/2016 53,147 8,147 45,000
2.161 Property Heartland Dental Medical Office Portfolio - 165 Juniper Circle 53,276 5,253 48,022 12/31/2017 39,779 4,679 35,100 12/31/2016 0 0 0
2.162 Property Heartland Dental Medical Office Portfolio - 135 East Broadway Street 40,608 5,072 35,535 12/31/2017 39,246 5,785 33,461 12/31/2016 37,318 4,673 32,645
2.163 Property Heartland Dental Medical Office Portfolio - 9360 Two Notch Road 54,139 15,584 38,555 12/31/2017 59,989 15,969 44,021 12/31/2016 51,850 8,903 42,947
2.164 Property Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 121,661 12,783 108,878 12/31/2017 118,902 7,902 111,001 12/31/2016 117,103 8,279 108,824
2.165 Property Heartland Dental Medical Office Portfolio - 5 Jannell Court 47,753 11,552 36,202 12/31/2017 42,343 12,069 30,274 12/31/2016 14,438 891 13,547
2.166 Property Heartland Dental Medical Office Portfolio - 1617 East Main Street 46,725 5,801 40,925 12/31/2017 45,255 4,424 40,831 12/31/2016 16,838 0 16,838
2.167 Property Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 48,743 5,052 43,691 12/31/2017 47,632 5,844 41,788 12/31/2016 49,871 9,102 40,769
2.168 Property Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 39,354 4,580 34,773 12/31/2017 38,153 4,705 33,449 12/31/2016 39,642 7,344 32,298
2.169 Property Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 29,126 5,976 23,150 12/31/2017 0 0 0 12/31/2016 0 0 0
3 Loan Lafayette Park 14,237,742 6,228,196 8,009,546 12/31/2017 14,021,976 5,875,015 8,146,961 12/31/2016 13,630,497 6,154,369 7,476,128
3.01 Property 444 Lafayette Road 5,913,650 2,442,059 3,471,591 12/31/2017 5,828,001 2,257,326 3,570,675 12/31/2016 5,648,132 2,325,393 3,322,739
3.02 Property 500 Lafayette Road 3,239,799 1,331,144 1,908,655 12/31/2017 3,194,089 1,261,840 1,932,249 12/31/2016 3,114,144 1,335,869 1,778,275
3.03 Property 520 Lafayette Road 3,184,398 1,493,086 1,691,312 12/31/2017 3,132,358 1,432,008 1,700,350 12/31/2016 3,045,382 1,509,172 1,536,209

 

A-1-17 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Most Recent EGI Most Recent Expenses Most Recent NOI Second Most Recent Operating Statement Date Second Most Recent EGI Second Most Recent Expenses Second Most Recent NOI Third Most Recent Operating Statement Date Third Most Recent EGI Third Most Recent Expenses Third Most Recent NOI
3.04 Property 443 Lafayette Road 1,899,895 961,907 937,988 12/31/2017 1,867,527 923,841 943,687 12/31/2016 1,822,840 983,935 838,905
4 Loan Riverwalk II 7,179,142 2,639,325 4,539,817 N/A N/A N/A N/A N/A N/A N/A N/A
5 Loan Nebraska Crossing 12,847,061 3,936,265 8,910,796 12/31/2017 12,504,678 3,760,438 8,744,240 12/31/2016 12,905,473 3,417,961 9,487,512
6 Loan Clevelander South Beach 22,399,553 15,252,903 7,146,650 12/31/2017 21,385,517 14,914,452 6,471,065 12/31/2016 24,892,591 18,666,756 6,225,835
7 Loan 1670 Broadway 21,814,899 9,919,961 11,894,938 12/31/2017 16,962,600 9,599,831 7,362,769 12/31/2016 15,457,382 8,884,729 6,572,653
8 Loan Christiana Mall 54,029,729 10,479,303 43,550,426 12/31/2017 54,058,534 10,544,365 43,514,169 12/31/2016 54,140,474 10,182,915 43,957,559
9 Loan Village at Lee Branch II 3,142,775 1,134,271 2,008,504 12/31/2017 3,224,997 1,184,727 2,040,270 12/31/2016 2,868,549 1,130,957 1,737,592
10 Loan Regency Properties Portfolio 3,612,053 949,238 2,662,815 12/31/2017 2,475,021 646,199 1,828,822 N/A N/A N/A N/A
10.01 Property Vernal Towne Center 2,230,640 463,002 1,767,638 12/31/2017 1,332,358 249,788 1,082,570 N/A N/A N/A N/A
10.02 Property Monticello Marketplace N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
10.03 Property Columbia Square N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
10.04 Property Wabash Crossings East N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
10.05 Property Granville Corners 551,893 205,836 346,057 12/31/2017 583,520 199,328 384,193 N/A N/A N/A N/A
10.06 Property Tarpon Heights 434,946 142,245 292,701 12/31/2017 391,293 144,921 246,372 N/A N/A N/A N/A
10.07 Property Raceway Mall 394,574 138,155 256,419 12/31/2017 167,850 52,162 115,688 N/A N/A N/A N/A
11 Loan Home2 Suites - Greenville Downtown 5,481,662 2,817,267 2,664,395 12/31/2017 5,421,414 2,728,983 2,692,431 N/A N/A N/A N/A
12 Loan Crowne Plaza - Jacksonville (Airport) 10,709,658 7,908,551 2,801,108 12/31/2017 8,930,151 7,055,484 1,874,667 12/31/2016 8,034,910 6,782,490 1,252,420
13 Loan Ellsworth Place 9,643,551 3,258,188 6,385,363 12/31/2017 9,190,096 3,237,469 5,952,628 12/31/2016 5,736,257 2,719,704 3,016,553
14 Loan Four Points - Juneau 4,518,041 2,311,015 2,207,026 12/31/2017 3,793,672 2,022,852 1,770,820 12/31/2016 2,966,639 1,472,795 1,493,844
15 Loan Shoppes at Centre Pointe 1,853,039 582,974 1,270,065 12/31/2017 1,798,004 639,580 1,158,424 12/31/2016 1,811,846 624,812 1,187,034
16 Loan Orchard Ridge Corporate Park 2,022,420 771,103 1,251,317 12/31/2017 2,020,225 783,628 1,236,597 12/31/2016 2,086,175 752,322 1,333,853
17 Loan Heritage Multifamily Portfolio 2,597,366 1,266,709 1,330,657 12/31/2017 2,278,276 1,065,648 1,212,628 12/31/2016 2,458,533 961,059 1,497,474
17.01 Property Regency 1,562,709 737,731 824,979 12/31/2017 1,383,329 613,131 770,198 12/31/2016 1,551,935 571,165 980,770
17.02 Property Wildwood Terrace 628,727 326,861 301,866 12/31/2017 531,387 266,293 265,094 12/31/2016 514,793 215,681 299,112
17.03 Property Marquee West 234,413 121,147 113,266 12/31/2017 211,731 118,929 92,802 12/31/2016 221,471 111,524 109,947
17.04 Property Tanglewood 171,517 80,970 90,546 12/31/2017 151,829 67,295 84,534 12/31/2016 170,334 62,689 107,645
18 Loan Delk Road Self Storage 1,564,743 440,947 1,123,796 12/31/2017 1,545,776 432,627 1,113,149 12/31/2016 1,569,437 422,017 1,147,420
19 Loan Holiday Inn Express & Suites - Clearwater 3,671,604 1,950,804 1,720,800 12/31/2017 3,709,633 2,109,375 1,600,258 12/31/2016 3,328,005 1,772,812 1,555,193
20 Loan West Main Marketplace 1,145,565 200,545 945,020 12/31/2017 878,029 181,708 696,321 12/31/2016 676,492 175,420 501,072
21 Loan Stockton Shopping Center 1,605,942 423,997 1,181,946 12/31/2017 1,424,401 340,505 1,083,896 12/31/2016 1,293,481 348,394 945,087
22 Loan Waycross Marketplace 1,596,923 320,204 1,276,719 12/31/2017 1,575,625 350,018 1,225,606 12/31/2016 1,276,465 246,664 1,029,801
23 Loan Powerhouse Plaza 1,820,716 587,552 1,233,164 12/31/2017 1,768,511 564,653 1,203,858 12/31/2016 1,707,689 558,338 1,149,351
24 Loan Barrywoods Crossing 4,301,415 1,191,216 3,110,199 12/31/2017 4,323,002 1,142,186 3,180,815 12/31/2016 4,055,293 1,126,311 2,928,982
25 Loan Holiday Inn Express & Suites Detroit Novi 3,124,391 1,708,269 1,416,122 12/31/2017 3,195,878 1,643,496 1,552,382 12/31/2016 2,927,672 1,586,448 1,341,224
26 Loan Tomball Parkway Plaza 1,566,859 368,326 1,198,533 12/31/2017 1,439,228 370,892 1,068,335 12/31/2016 1,331,833 350,141 981,691
27 Loan Clearview Palms Shopping Center 1,309,715 309,891 999,824 12/31/2017 1,269,261 304,049 965,212 12/31/2016 1,265,776 314,245 951,531
28 Loan Plaza Del Rey 1,488,144 391,980 1,096,164 12/31/2017 1,542,937 440,530 1,102,407 12/31/2016 1,531,976 413,852 1,118,124
29 Loan The Courtyards at San Jose 1,753,787 585,712 1,168,075 12/31/2017 1,742,977 595,249 1,147,728 12/31/2016 1,668,647 575,681 1,092,966
30 Loan Brand Bank Portfolio 1,468,742 373,684 1,095,058 12/31/2017 1,526,290 399,764 1,126,526 12/31/2016 1,541,638 369,199 1,172,439
30.01 Property Brand Bank Duluth N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
30.02 Property Brand Bank Buford N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
31 Loan Avalon Crossing 1,175,186 339,296 835,890 12/31/2017 1,190,397 317,113 873,284 12/31/2016 1,241,085 316,831 924,254
32 Loan Terrace Pointe 1,420,008 598,387 821,621 12/31/2017 1,330,478 559,085 771,393 N/A N/A N/A N/A
33 Loan La Quinta - College Station 2,622,558 1,428,174 1,194,384 12/31/2017 2,656,401 1,413,724 1,242,677 12/31/2016 2,506,897 1,405,634 1,101,263
34 Loan Holiday Inn Express - Fort Pierce 2,826,256 1,837,854 988,403 12/31/2017 2,714,722 1,820,556 894,167 12/31/2016 2,437,402 1,678,115 759,287
35 Loan Holiday Inn Express & Suites Port Lavaca 2,384,802 1,445,971 938,831 12/31/2017 2,423,355 1,514,809 908,546 12/31/2016 2,483,052 1,595,141 887,911
36 Loan 150 Grand Street 122,784 74,627 48,157 12/31/2017 131,470 65,204 66,265 12/31/2016 94,440 64,096 30,344
37 Loan Rounders Building N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
38 Loan Nursery Plaza & Perry Hall Marketplace 827,232 146,495 680,737 Various Various Various Various Various Various Various Various
38.01 Property Nursery Plaza 560,937 96,031 464,906 12/31/2017 580,287 79,838 500,449 12/31/2016 453,797 94,763 359,034
38.02 Property Perry Hall Marketplace 266,295 50,464 215,831 N/A N/A N/A N/A N/A N/A N/A N/A
39 Loan Peregrine Valley Apartments 510,634 56,364 454,270 N/A N/A N/A N/A N/A N/A N/A N/A
40 Loan Upstate NY MHP Portfolio N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
40.01 Property Mountain View Estates N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
40.02 Property Hidden Forest N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
40.03 Property Aqueduct Community N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
40.04 Property Meadow Hill N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
41 Loan StoreRight Haines City 565,871 217,182 348,689 12/31/2017 517,704 208,107 309,597 N/A N/A N/A N/A
42 Loan Magnolias of Santee 1,372,599 906,967 465,632 12/31/2017 1,189,926 742,200 447,726 12/31/2016 1,199,976 746,067 453,909
43 Loan Quality Inn Jacksonville 2,100,037 1,320,204 779,832 12/31/2017 1,800,314 1,133,842 666,472 12/31/2016 1,449,628 953,536 496,092
44 Loan Gulph Mill Industrial Park 431,876 93,294 338,582 12/31/2017 402,310 85,055 317,254 12/31/2016 374,473 79,523 294,950
45 Loan Delta Luxury Apartments Phase III 261,787 68,476 193,312 N/A N/A N/A N/A N/A N/A N/A N/A

 

A-1-18 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Largest Tenant Name(8)(9)(10)(11) Largest Tenant Sq. Ft. Largest Tenant % of NRA Largest Tenant Exp. Date(2) Second Largest Tenant Name(9) Second Largest Tenant Sq. Ft. Second Largest Tenant % of NRA Second Largest Tenant Exp. Date(2)
1 Loan GNL Portfolio Various Various N/A Various N/A N/A N/A N/A
1.01 Property Nimble Storage Nimble Storage 164,608 100.0% 10/31/2021 N/A N/A N/A N/A
1.02 Property NetScout Systems NetScout Systems 144,779 100.0% 8/31/2030 N/A N/A N/A N/A
1.03 Property Mallinckrodt Mallinckrodt 89,900 100.0% 8/31/2024 N/A N/A N/A N/A
1.04 Property PPD Global Labs PPD Global Labs 73,220 100.0% 12/31/2024 N/A N/A N/A N/A
1.05 Property PNC Bank PNC Bank 97,203 100.0% 7/31/2029 N/A N/A N/A N/A
1.06 Property FedEx Ground FedEx Express 58,148 100.0% 6/30/2026 N/A N/A N/A N/A
1.07 Property Weatherford International Weatherford International 19,855 100.0% 11/1/2025 N/A N/A N/A N/A
2 Loan Heartland Dental Medical Office Portfolio Various Various N/A Various Various Various N/A Various
2.001 Property Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive HD Home Office 84,190 100.0% 5/31/2028 N/A N/A N/A N/A
2.002 Property Heartland Dental Medical Office Portfolio - 9150 North East Barry Road AT&T - Kansas City, MO 3,850 39.6% 1/31/2022 Liberty Dental Care 3,077 31.6% 11/30/2021
2.003 Property Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road Jones Bridge Dental Care 9,950 67.0% 8/31/2026 Chandra Dance Academy 1,560 10.5% 7/31/2021
2.004 Property Heartland Dental Medical Office Portfolio - 200 Brevco Plaza Mercy Clinic East Communities Endo 5,877 31.2% 11/30/2023 DVA Healthcare Renal Care, Inc. (DaVita) 5,514 29.3% 11/16/2021
2.005 Property Heartland Dental Medical Office Portfolio - 1760 West Virginia Street McKinneyDentist.com 8,000 77.7% 1/31/2025 N/A N/A N/A N/A
2.006 Property Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive Neibauer Dental - Waldorf 6,699 100.0% 9/30/2021 N/A N/A N/A N/A
2.007 Property Heartland Dental Medical Office Portfolio - 1647 County Road 220 Island Walk Dental 4,311 52.8% 2/28/2022 Tijuana Flats 2,046 25.0% 10/31/2022
2.008 Property Heartland Dental Medical Office Portfolio - 3500 East Highway 377 Granbury Dental Center 6,000 100.0% 3/31/2022 N/A N/A N/A N/A
2.009 Property Heartland Dental Medical Office Portfolio - 4112 North Belt Highway Cook Crossing Dental Care 2,400 40.0% 12/31/2022 Verizon Wireless - St. Joseph, MO (T-Mobile Sublease) 1,800 30.0% 2/28/2023
2.010 Property Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard Regional Eyecare Associates, Inc 4,000 48.8% 12/31/2027 Creative Smiles - Winghaven 2,100 25.6% 12/31/2021
2.011 Property Heartland Dental Medical Office Portfolio - 2202 Althoff Drive HD PSR Center 42,962 100.0% 4/30/2026 N/A N/A N/A N/A
2.012 Property Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue Heartland Dental - Springfield 5,500 100.0% 12/31/2028 N/A N/A N/A N/A
2.013 Property Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway Hickory Creek Family Dentistry 3,585 52.6% 6/30/2025 America’s Best 3,225 47.4% 6/30/2026
2.014 Property Heartland Dental Medical Office Portfolio - 508 South 52nd Street Metro Park Dental Arts 10,000 100.0% 4/30/2024 N/A N/A N/A N/A
2.015 Property Heartland Dental Medical Office Portfolio - 1025 Ashley Street Bowling Green Family Dentistry 2,740 42.0% 7/31/2022 Heartland Family Dental Care 1,890 29.0% 5/31/2022
2.016 Property Heartland Dental Medical Office Portfolio - 440 Erie Parkway Coal Creek Family 4,150 100.0% 12/31/2032 N/A N/A N/A N/A
2.017 Property Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard Citrust Tower Family Dental 2,778 27.7% 6/30/2022 State Farm - Clermont, FL 2,557 25.5% 11/30/2020
2.018 Property Heartland Dental Medical Office Portfolio - 1751 Pleasant Road West Town Dental Care 3,273 48.6% 4/30/2024 Moe’s Southwestern Grill 2,200 32.7% 8/31/2024
2.019 Property Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place Lake Nona Family Dentistry 4,878 100.0% 8/31/2023 N/A N/A N/A N/A
2.020 Property Heartland Dental Medical Office Portfolio - 615 Saint James Avenue Smiles at Goose Creek 4,100 100.0% 4/30/2028 N/A N/A N/A N/A
2.021 Property Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road Modern Smiles Dentistry 3,084 69.9% 11/30/2028 Stirling Sotheby’s International Realty 1,330 30.1% 12/31/2019
2.022 Property Heartland Dental Medical Office Portfolio - 1695 Wells Road The Dentist Place 5,500 100.0% 12/31/2022 N/A N/A N/A N/A
2.023 Property Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road Suwanee Dental Care 10,850 91.6% 6/30/2022 Edward Jones - Suwanee 1,000 8.4% 1/31/2022
2.024 Property Heartland Dental Medical Office Portfolio - 7310 North Villa Drive Willow Knolls Family Dental 1,890 27.5% 11/30/2022 Smile Design Dental Center 1,890 27.5% 11/30/2022
2.025 Property Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard Indian Lake Family Dental 4,213 68.4% 12/31/2024 Nothing Bundt Cakes 1,947 31.6% 1/31/2026
2.026 Property Heartland Dental Medical Office Portfolio - 2455 East Main Street IU Health Urgent Care 3,246 50.2% 11/30/2025 Dental Care of Plainfield Crossing 3,218 49.8% 11/1/2025
2.027 Property Heartland Dental Medical Office Portfolio - 630 East Markey Parkway Belton Family Dental Care 3,206 57.0% 12/31/2025 N/A N/A N/A N/A
2.028 Property Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway Dental Care of Pflugerville 3,883 100.0% 8/31/2026 N/A N/A N/A N/A
2.029 Property Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway Palm Coast Dental Care 3,214 64.9% 1/31/2026 Marco’s Pizza 1,741 35.1% 9/30/2027
2.030 Property Heartland Dental Medical Office Portfolio - 11890 Highway 707 Prince Creek Dental Care 4,386 100.0% 9/30/2030 N/A N/A N/A N/A
2.031 Property Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road Dental Care of Davenport 3,395 62.3% 9/30/2025 Marco’s Pizza 2,058 37.7% 4/30/2027
2.032 Property Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive My St. Peter’s Dentist 3,823 38.4% 6/30/2019 Appelman Eye Associates, LLC 2,720 27.4% 4/30/2026
2.033 Property Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard Lee Vista Dental 3,396 64.4% 6/30/2021 Prixus Medical 1,879 35.6% 12/31/2019
2.034 Property Heartland Dental Medical Office Portfolio - 149 Tuscan Way Mill Creek Dental Care 4,108 100.0% 10/31/2024 N/A N/A N/A N/A
2.035 Property Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive Dental Care at Prairie Crossing 3,803 100.0% 9/30/2026 N/A N/A N/A N/A
2.036 Property Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard Wiregrass Family Dental Care 4,194 100.0% 7/31/2024 N/A N/A N/A N/A
2.037 Property Heartland Dental Medical Office Portfolio - 209 Latitude Lane Dental Care of Lake Wylie 4,079 100.0% 12/31/2026 N/A N/A N/A N/A
2.038 Property Heartland Dental Medical Office Portfolio - 4608 South West College Road Smiles at Healthbrook 3,297 64.5% 12/31/2025 Marco’s Pizza 1,817 35.5% 4/30/2027
2.039 Property Heartland Dental Medical Office Portfolio - 1315 Bell Road Cane Ridge Dentist 5,660 69.0% 3/31/2020 Subway - Antioch, TN 1,350 16.5% 12/22/2020
2.040 Property Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South Heartland Dental - St. Augustine, FL 4,000 100.0% 12/31/2028 N/A N/A N/A N/A
2.041 Property Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane Complete Dental Care of Mansfield 5,028 100.0% 10/31/2023 N/A N/A N/A N/A
2.042 Property Heartland Dental Medical Office Portfolio - 3152 South Broadway Cross Timbers Family Dental 3,060 55.5% 11/30/2024 AT&T - Edmond, OK 2,457 44.5% 3/31/2022
2.043 Property Heartland Dental Medical Office Portfolio - 8701 South Garnett Road Berkshire Dental Group 5,756 81.0% 3/31/2021 State Farm - Broken Arrow, OK 1,351 19.0% 11/30/2014
2.044 Property Heartland Dental Medical Office Portfolio - 450 South Weber Road Romeoville Smiles Dentistry 4,000 100.0% 8/31/2027 N/A N/A N/A N/A
2.045 Property Heartland Dental Medical Office Portfolio - 840 Nissan Drive Family Dental Care of Smyrna 3,363 57.3% 11/30/2025 Marco’s Pizza 2,508 42.7% 7/31/2027
2.046 Property Heartland Dental Medical Office Portfolio - 12222 Route 47 Dental Care of Huntley 3,569 100.0% 6/30/2026 N/A N/A N/A N/A
2.047 Property Heartland Dental Medical Office Portfolio - 3415 Livernois Road Cosmetic Dentistry Institute 5,661 100.0% 8/31/2026 N/A N/A N/A N/A
2.048 Property Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road Abilene Dental 5,600 68.6% 12/31/2023 N/A N/A N/A N/A
2.049 Property Heartland Dental Medical Office Portfolio - 8190 Windfall Lane Heartland Crossing Dental Care 2,100 25.0% 9/30/2025 Camby Family Dentistry 2,100 25.0% 9/30/2025
2.050 Property Heartland Dental Medical Office Portfolio - 2620 East Highway 50 Citrus Grove Dental Care 3,329 64.9% 8/31/2026 Marco’s Pizza 1,800 35.1% 7/31/2027
2.051 Property Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square Tradition Parkway Dental Care 4,000 100.0% 7/31/2027 N/A N/A N/A N/A
2.052 Property Heartland Dental Medical Office Portfolio - 4939 Courthouse Street New Town Dental Arts 5,300 100.0% 1/31/2028 N/A N/A N/A N/A
2.053 Property Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road Canoe Creek Family Dental 3,101 61.4% 1/31/2026 Marco’s Pizza 1,949 38.6% 4/30/2027
2.054 Property Heartland Dental Medical Office Portfolio - 507 North Hershey Road Redbird Dental Care 3,250 42.3% 7/31/2021 Heshey Plaza Dental Center 1,560 20.3% 9/30/2020
2.055 Property Heartland Dental Medical Office Portfolio - 242 Southwoods Center ADT - Columbia 3,990 58.8% 5/31/2019 N/A N/A N/A N/A
2.056 Property Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue Franklin Dental Care 4,371 100.0% 1/31/2024 N/A N/A N/A N/A
2.057 Property Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue Heartland - Buckeye 4,000 100.0% 7/31/2028 N/A N/A N/A N/A
2.058 Property Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard Smiles on Beach Boulevard 3,353 68.0% 8/31/2023 Batteris Plus Bulbs 1,576 32.0% 7/31/2019
2.059 Property Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard Darwin Family Dental Care 4,000 100.0% 12/31/2028 N/A N/A N/A N/A
2.060 Property Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue Family Dental Care of Sycamore 2,732 43.9% 4/30/2025 Hari Sycamore Donuts Inc. 1,953 31.4% 12/31/2027
2.061 Property Heartland Dental Medical Office Portfolio - 9100 Highway 119 Buck Creek Family Dental 4,000 100.0% 9/30/2030 N/A N/A N/A N/A
2.062 Property Heartland Dental Medical Office Portfolio - 42 Market Square Road Wheat Family Dental 7,305 100.0% 3/31/2021 N/A N/A N/A N/A
2.063 Property Heartland Dental Medical Office Portfolio - 2707 Sycamore Road Fifth Third Bank 5,500 55.0% 12/31/2027 DeKalb Dental Group 4,500 45.0% 12/31/2027
2.064 Property Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road Dental Care of Bellevue 3,206 55.7% 8/31/2024 AT&T - Bellevue, WI 2,550 44.3% 7/31/2020
2.065 Property Heartland Dental Medical Office Portfolio - 103 Farabee Drive North Farabee Family Dental 4,000 70.9% 9/30/2022 N/A N/A N/A N/A
2.066 Property Heartland Dental Medical Office Portfolio - 4999 North Tanner Road Econ River Family Dental 4,063 100.0% 11/30/2026 N/A N/A N/A N/A
2.067 Property Heartland Dental Medical Office Portfolio - 674 Lake Joy Road Lake Joy Dental Care 4,000 100.0% 12/31/2027 N/A N/A N/A N/A
2.068 Property Heartland Dental Medical Office Portfolio - 1828 IN-44 JPMorgan Chase Bank 3,621 54.5% 2/28/2028 Dental Care of Shelbyville 3,023 45.5% 10/31/2025
2.069 Property Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard Creative Smiles Dental Care 3,241 68.0% 1/31/2023 Advanced Financial 1,528 32.0% 11/30/2018
2.070 Property Heartland Dental Medical Office Portfolio - 545 East Hunt Highway San Tan Mountain Dental 4,000 100.0% 1/31/2027 N/A N/A N/A N/A
2.071 Property Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza Spring Ridge Dental Care 3,200 66.7% 7/31/2030 Smoothie King 1,598 33.3% 11/30/2024
2.072 Property Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard Lifetime Dentistry of Port Orange 3,215 100.0% 12/31/2027 N/A N/A N/A N/A
2.073 Property Heartland Dental Medical Office Portfolio - 780 East-West Connector South West Austell Family Dental Care 3,213 53.6% 12/31/2025 N/A N/A N/A N/A
2.074 Property Heartland Dental Medical Office Portfolio - 16620 West 159th Street Porter Dental Center 3,569 100.0% 6/30/2026 N/A N/A N/A N/A
2.075 Property Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 Lifetime Dentistry of Lady Lake 4,227 100.0% 8/31/2023 N/A N/A N/A N/A
2.076 Property Heartland Dental Medical Office Portfolio - 3120 Mahan Drive Mahan Village Dental Care 4,195 100.0% 8/31/2030 N/A N/A N/A N/A
2.077 Property Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South Regal Valley Dental Care 4,000 100.0% 12/31/2026 N/A N/A N/A N/A
2.078 Property Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 Heartland Dental - Fox Lake 4,130 99.9% 9/30/2028 5/3 (ATM machine) 5 0.1% 12/31/2019
2.079 Property Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard Middleburg Family Dental Care 4,108 100.0% 11/30/2024 N/A N/A N/A N/A
2.080 Property Heartland Dental Medical Office Portfolio - 3012 Anchor Drive Dental Care at Fairfield 3,193 58.1% 7/31/2026 Town Square Bank 2,300 41.9% 4/30/2025
2.081 Property Heartland Dental Medical Office Portfolio - 1715 West Main Street Lebanon Dental Care 3,300 66.0% 12/31/2024 Optometric Physicians of Middle Tennessee, PLC 1,700 34.0% 10/31/2027
2.082 Property Heartland Dental Medical Office Portfolio - 10389 Big Bend Road Riverview Smiles Dental 3,830 100.0% 12/1/2024 N/A N/A N/A N/A

 

A-1-19 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Largest Tenant Name(8)(9)(10)(11) Largest Tenant Sq. Ft. Largest Tenant % of NRA Largest Tenant Exp. Date(2) Second Largest Tenant Name(9) Second Largest Tenant Sq. Ft. Second Largest Tenant % of NRA Second Largest Tenant Exp. Date(2)
2.083 Property Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway Parkway Dental Care 4,100 100.0% 10/31/2027 N/A N/A N/A N/A
2.084 Property Heartland Dental Medical Office Portfolio - 2751 Fountain Place MyWildwoodDentist.com 3,971 60.3% 4/30/2021 Wildwood Vision Specialists, LLC 2,619 39.7% 6/30/2022
2.085 Property Heartland Dental Medical Office Portfolio - 2030 Crossing Circle Dental Care of Spring Hill 3,300 100.0% 5/31/2025 N/A N/A N/A N/A
2.086 Property Heartland Dental Medical Office Portfolio - 13101 East 96th Street North Family Dental Care of Owasso 4,100 100.0% 8/31/2024 N/A N/A N/A N/A
2.087 Property Heartland Dental Medical Office Portfolio - 692 Essington Road Hanger Prosthetics and Orthotics East, Inc. 2,500 41.5% 12/31/2019 Essington Family Dental Care 1,765 29.3% 1/31/2022
2.088 Property Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive Blossom Park Family Dental Care 2,030 32.5% 12/31/2024 Lifetime Family Dental Care 2,030 32.5% 12/31/2024
2.089 Property Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard Byron Family Dental Care 3,200 64.0% 8/31/2025 Southwest Georgia Health Care, Inc. 1,800 36.0% 6/30/2026
2.090 Property Heartland Dental Medical Office Portfolio - 3237 Sixes Road Family Dental Care of Canton 4,465 100.0% 4/30/2024 N/A N/A N/A N/A
2.091 Property Heartland Dental Medical Office Portfolio - 4030 Winder Highway Mulberry Creek Dental Care 4,079 100.0% 8/31/2026 N/A N/A N/A N/A
2.092 Property Heartland Dental Medical Office Portfolio - 8605 East State Road 70 Bradenton Smiles Dentistry 4,275 100.0% 4/30/2023 N/A N/A N/A N/A
2.093 Property Heartland Dental Medical Office Portfolio - 540 West Walnut Street Alliance Dental Group 7,472 100.0% 9/30/2024 N/A N/A N/A N/A
2.094 Property Heartland Dental Medical Office Portfolio - 5630 Plank Road Neibauer - Harrison Crossing 4,829 100.0% 9/30/2031 N/A N/A N/A N/A
2.095 Property Heartland Dental Medical Office Portfolio - 10505 Lima Road North Pointe Dental Care 5,090 100.0% 8/31/2024 N/A N/A N/A N/A
2.096 Property Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard Mission Hills Dentistry 3,849 100.0% 7/31/2023 N/A N/A N/A N/A
2.097 Property Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road Dental Group of Springfield 5,857 100.0% 1/31/2022 N/A N/A N/A N/A
2.098 Property Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway Great Mills Family Dental 3,840 100.0% 9/30/2021 N/A N/A N/A N/A
2.099 Property Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive Bonita Dental Arts 4,213 100.0% 11/30/2019 N/A N/A N/A N/A
2.100 Property Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard Electric City Dental Care 2,815 100.0% 6/30/2024 N/A N/A N/A N/A
2.101 Property Heartland Dental Medical Office Portfolio - 2222 Highway 540A East Dental Designs of Lakeland 3,396 73.9% 6/30/2021 Edward Jones - Lakeland, FL 1,200 26.1% 2/28/2019
2.102 Property Heartland Dental Medical Office Portfolio - 1055 Pine Log Road Dental Care of South Aiken 3,769 100.0% 4/30/2024 N/A N/A N/A N/A
2.103 Property Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road Oaks Openings Dental 3,948 100.0% 4/30/2027 N/A N/A N/A N/A
2.104 Property Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive Complete Dentistry of Estero 3,820 100.0% 1/31/2023 N/A N/A N/A N/A
2.105 Property Heartland Dental Medical Office Portfolio - 1905 Convenience Place Creative Smiles of Champaign 3,770 100.0% 5/31/2028 N/A N/A N/A N/A
2.106 Property Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road West Columbia Family Dentistry 5,880 100.0% 9/30/2024 N/A N/A N/A N/A
2.107 Property Heartland Dental Medical Office Portfolio - 132 Milestone Way Carolina Dental Group 4,700 100.0% 3/31/2027 N/A N/A N/A N/A
2.108 Property Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard Richmond Family Dentistry 1,960 50.0% 7/31/2022 Whitewater Valley Dental 1,960 50.0% 7/31/2022
2.109 Property Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard Sumter Dental Care 3,811 72.5% 1/31/2023 North Port Area Chamber of Commerce 1,446 27.5% 5/31/2023
2.110 Property Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road Cook Dental 4,900 100.0% 3/31/2028 N/A N/A N/A N/A
2.111 Property Heartland Dental Medical Office Portfolio - 3585 North 168th Court Maple Ridge Dental Care 3,269 100.0% 1/31/2025 N/A N/A N/A N/A
2.112 Property Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South St. Augustine Family Dentistry 4,952 100.0% 8/31/2022 N/A N/A N/A N/A
2.113 Property Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue Deer Creek Family Dental 3,333 79.2% 6/30/2019 White Buffalo Trading Co 874 20.8% 4/30/2019
2.114 Property Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue My Charleston Dentist 3,250 69.3% 7/31/2021 Central Illinois Vision Associates 1,440 30.7% 12/31/2018
2.115 Property Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue Parkside Dental Care 5,000 100.0% 9/30/2021 N/A N/A N/A N/A
2.116 Property Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane Dental Care of Greencastle 3,435 65.7% 9/30/2025 N/A N/A N/A N/A
2.117 Property Heartland Dental Medical Office Portfolio - 621 Chatham Avenue Devine Dentistry 3,400 51.5% 2/28/2026 TRC Environmental Corp. 2,400 36.4% 3/31/2020
2.118 Property Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail Bonita Estero Dental Group 3,675 100.0% 10/31/2027 N/A N/A N/A N/A
2.119 Property Heartland Dental Medical Office Portfolio - 609 Front Street Front Street Family Dentistry 3,419 100.0% 6/30/2021 N/A N/A N/A N/A
2.120 Property Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway Crossroads Dental 3,500 100.0% 11/30/2020 N/A N/A N/A N/A
2.121 Property Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue Quirt Family Dentistry - Schofield 4,535 100.0% 3/31/2022 N/A N/A N/A N/A
2.122 Property Heartland Dental Medical Office Portfolio - 330 Park Place Park Place Dental at Edison Lakes 3,800 100.0% 1/31/2027 N/A N/A N/A N/A
2.123 Property Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road Green Mount Family Dentistry 2,000 50.0% 8/31/2028 Cambridge Dental Care 2,000 50.0% 8/31/2028
2.124 Property Heartland Dental Medical Office Portfolio - 213 Main Street Premier Dentistry of Blythewood 3,286 100.0% 7/31/2023 N/A N/A N/A N/A
2.125 Property Heartland Dental Medical Office Portfolio - 11119 Hearth Road Nature Coast Dental Care 4,375 100.0% 6/30/2025 N/A N/A N/A N/A
2.126 Property Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street Dixon Park Dental Care 1,960 50.0% 12/31/2022 Perfect Smiles Dental Care 1,960 50.0% 12/31/2022
2.127 Property Heartland Dental Medical Office Portfolio - 2812 East Main Street Quirt Family Dentistry - Merrill 3,875 79.5% 3/31/2022 Edward Jones - Merrill, WI 1,000 20.5% 5/31/2020
2.128 Property Heartland Dental Medical Office Portfolio - 1202 South Broad Street Bigelow Family Dentistry 2,300 50.0% 6/30/2025 Tuesday Bigelow - Plastic Surgeon 2,300 50.0% 6/30/2020
2.129 Property Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road Dentsitry at Walnut Grove 3,697 100.0% 2/28/2028 N/A N/A N/A N/A
2.130 Property Heartland Dental Medical Office Portfolio - 10708 East State Road 64 Lifetime Dentistry of Bradenton 3,818 100.0% 1/31/2023 N/A N/A N/A N/A
2.131 Property Heartland Dental Medical Office Portfolio - 2184 FM 3009 Schertz Family Dental 3,404 100.0% 4/30/2023 N/A N/A N/A N/A
2.132 Property Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road Dental Care of Boiling Springs 4,297 100.0% 10/31/2022 N/A N/A N/A N/A
2.133 Property Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road Bartlett Dental Associates 4,250 100.0% 5/31/2024 N/A N/A N/A N/A
2.134 Property Heartland Dental Medical Office Portfolio - 716 32nd Street South Clairmont Cosmetics & Family Dentistry 4,700 100.0% 5/31/2026 N/A N/A N/A N/A
2.135 Property Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 Praire Place Family Dental 3,600 100.0% 10/31/2024 N/A N/A N/A N/A
2.136 Property Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway Master’s Hand Dental 2,500 100.0% 5/31/2021 N/A N/A N/A N/A
2.137 Property Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard Family Dentistry - Arnold 3,290 100.0% 5/31/2030 N/A N/A N/A N/A
2.138 Property Heartland Dental Medical Office Portfolio - 998 Williford Court Tanyard Springs Family Dentistry 2,556 100.0% 5/31/2028 N/A N/A N/A N/A
2.139 Property Heartland Dental Medical Office Portfolio - 4405 Highway 17 Murrells Inlet Dentistry 3,080 75.5% 1/31/2027 Patton Hospitality Management, Inc. 1,000 24.5% 7/31/2020
2.140 Property Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive Arkadelphia Dental Care 3,994 100.0% 12/31/2025 N/A N/A N/A N/A
2.141 Property Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East Renaissance Aesthetic Denistry 2,700 100.0% 5/31/2022 N/A N/A N/A N/A
2.142 Property Heartland Dental Medical Office Portfolio - 1405 South 25th Street Family Oral Health Associates 2,684 67.4% 11/30/2026 N/A N/A N/A N/A
2.143 Property Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue Highland Family Dentistry 3,403 100.0% 11/30/2022 N/A N/A N/A N/A
2.144 Property Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive Mt. Sterling Smiles 4,291 71.2% 6/30/2027 Edward Jones - Mt. Sterling, KY 1,734 28.8% 9/30/2023
2.145 Property Heartland Dental Medical Office Portfolio - 4455 Florida National Drive Family Dental Care of South Lakeland 3,847 100.0% 8/31/2025 N/A N/A N/A N/A
2.146 Property Heartland Dental Medical Office Portfolio - 3645 North Council Road Center of Exceptional Dentistry 3,655 100.0% 1/31/2027 N/A N/A N/A N/A
2.147 Property Heartland Dental Medical Office Portfolio - 9305 Market Square Drive Layman, Shirman, & Associates 4,792 100.0% 6/30/2028 N/A N/A N/A N/A
2.148 Property Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast Smile Today Dentistry 3,396 70.7% 4/30/2021 N/A N/A N/A N/A
2.149 Property Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue Premier Dental Center 2,600 100.0% 3/31/2028 N/A N/A N/A N/A
2.150 Property Heartland Dental Medical Office Portfolio - 456 University Boulevard North Arlington River Family Dental 4,788 100.0% 3/31/2026 N/A N/A N/A N/A
2.151 Property Heartland Dental Medical Office Portfolio - 1316 McMillan Street Friendly Dental 3,600 100.0% 3/31/2025 N/A N/A N/A N/A
2.152 Property Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway North Columbus Dental Care 2,395 100.0% 10/31/2026 N/A N/A N/A N/A
2.153 Property Heartland Dental Medical Office Portfolio - 116 Calumet Center Road Calumet Family Dentistry 3,198 100.0% 1/31/2027 N/A N/A N/A N/A
2.154 Property Heartland Dental Medical Office Portfolio - 828 South Main Street London Dental Center of Excellence 6,390 100.0% 8/31/2024 N/A N/A N/A N/A
2.155 Property Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court Harris Southwest Dental 2,918 100.0% 10/31/2026 N/A N/A N/A N/A
2.156 Property Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane Ashby Park Restorative & Cosmetic Dentistry      3,100 100.0% 4/30/2028 N/A N/A N/A N/A
2.157 Property Heartland Dental Medical Office Portfolio - 3106 Professional Plaza Great Southern Smiles 2,500 100.0% 10/31/2024 N/A N/A N/A N/A
2.158 Property Heartland Dental Medical Office Portfolio - 1950 Chesley Drive Dental Implant Institute 3,365 100.0% 7/31/2028 N/A N/A N/A N/A
2.159 Property Heartland Dental Medical Office Portfolio - 104 South Houston Road Warner Robbins Family Dentist 3,386 100.0% 5/31/2024 N/A N/A N/A N/A
2.160 Property Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue Palmetto Dental Health Associates 4,500 100.0% 6/30/2025 N/A N/A N/A N/A
2.161 Property Heartland Dental Medical Office Portfolio - 165 Juniper Circle Seaside Lifetime Dentistry 2,400 100.0% 9/30/2026 N/A N/A N/A N/A
2.162 Property Heartland Dental Medical Office Portfolio - 135 East Broadway Street Broadway Dental Arts 3,500 76.6% 2/28/2025 N/A N/A N/A N/A
2.163 Property Heartland Dental Medical Office Portfolio - 9360 Two Notch Road Family Dental Care of Spring Valley 1,936 100.0% 3/31/2025 N/A N/A N/A N/A
2.164 Property Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 Milton Family Dental Care 3,312 100.0% 2/28/2024 N/A N/A N/A N/A
2.165 Property Heartland Dental Medical Office Portfolio - 5 Jannell Court Rockingham Dental Group - Epping 2,130 65.1% 1/31/2026 N/A N/A N/A N/A
2.166 Property Heartland Dental Medical Office Portfolio - 1617 East Main Street Dental Care on East Main 2,726 100.0% 1/31/2026 N/A N/A N/A N/A
2.167 Property Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 Alegre Dental at Petrohlyphs 2,900 100.0% 4/30/2025 N/A N/A N/A N/A
2.168 Property Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 Desert Family Dentistry 1,892 100.0% 11/30/2024 N/A N/A N/A N/A
2.169 Property Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 Rice Creek Family Dentistry 2,255 100.0% 10/31/2027 N/A N/A N/A N/A
3 Loan Lafayette Park Various 677,514 100.0% Various N/A N/A N/A N/A
3.01 Property 444 Lafayette Road State of Minnesota, Dept. of Administration, Dept. of Human Services 280,172 100.0% 6/30/2026 N/A N/A N/A N/A
3.02 Property 500 Lafayette Road State of Minnesota, Dept. of Administration, Dept. of Natural Resources 140,440 100.0% 6/30/2026 N/A N/A N/A N/A
3.03 Property 520 Lafayette Road State of Minnesota, Dept. of Administration, Minnesota Pollution Control Agency 152,944 100.0% 12/31/2028 N/A N/A N/A N/A

 

A-1-20 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Largest Tenant Name(8)(9)(10)(11) Largest Tenant Sq. Ft. Largest Tenant % of NRA Largest Tenant Exp. Date(2) Second Largest Tenant Name(9) Second Largest Tenant Sq. Ft. Second Largest Tenant % of NRA Second Largest Tenant Exp. Date(2)
3.04 Property 443 Lafayette Road State of Minnesota, Dept. of Administration, Dept. of Labor and Industry 103,958 100.0% 9/30/2028 N/A N/A N/A N/A
4 Loan Riverwalk II NxStage Medical, Inc. 141,200 26.2% 5/31/2023 Elder Services 58,149 10.8% 9/3/2024
5 Loan Nebraska Crossing H&M 24,000 6.5% 1/31/2028 Under Armour 16,082 4.4% 1/31/2024
6 Loan Clevelander South Beach N/A N/A N/A N/A N/A N/A N/A N/A
7 Loan 1670 Broadway TIAA 341,079 48.5% 12/31/2029 HUD 86,809 12.3% 12/31/2028
8 Loan Christiana Mall Target (Ground Lease) 145,312 18.7% 12/31/2036 Cabela’s (Ground Lease) 100,000 12.8% 1/31/2035
9 Loan Village at Lee Branch II AMC Theatres 67,950 30.4% 6/30/2024 Hobby Lobby 56,030 25.1% 6/30/2024
10 Loan Regency Properties Portfolio Various Various N/A Various Various Various N/A Various
10.01 Property Vernal Towne Center Sportsman’s Warehouse 30,000 18.8% 6/30/2024 T.J. Maxx 23,000 14.4% 8/31/2024
10.02 Property Monticello Marketplace Kroger - Monticello Marketplace 65,146 62.0% 5/31/2019 Ace Hardware 14,506 13.8% 5/31/2020
10.03 Property Columbia Square Kroger - Columbia Square 56,874 49.7% 11/30/2023 Goody’s 16,650 14.6% 1/31/2023
10.04 Property Wabash Crossings East Parkview Wabash Health 9,330 42.1% 5/31/2024 AT&T 3,500 15.8% 8/31/2021
10.05 Property Granville Corners Roses 57,000 51.4% 5/31/2019 Peebles 15,134 13.6% 1/31/2023
10.06 Property Tarpon Heights Stage 16,464 28.5% 1/31/2021 Dollar General 11,628 20.2% 12/31/2023
10.07 Property Raceway Mall Hy-Vee Food Stores 30,473 70.9% 6/6/2023 Hy-Vee Wine & Spirits 2,800 6.5% 6/6/2023
11 Loan Home2 Suites - Greenville Downtown N/A N/A N/A N/A N/A N/A N/A N/A
12 Loan Crowne Plaza - Jacksonville (Airport) N/A N/A N/A N/A N/A N/A N/A N/A
13 Loan Ellsworth Place Burlington Coat Factory 65,096 18.7% 2/28/2026 Dave & Buster’s 41,975 12.1% 1/31/2032
14 Loan Four Points - Juneau N/A N/A N/A N/A N/A N/A N/A N/A
15 Loan Shoppes at Centre Pointe Ashley Furniture 50,000 35.8% 8/31/2022 Staples 20,388 14.6% 1/31/2024
16 Loan Orchard Ridge Corporate Park Akzo Nobel Chemistry, LLC 66,619 42.4% 10/14/2021 Pedifix, Inc. 23,829 15.2% 10/31/2022
17 Loan Heritage Multifamily Portfolio N/A N/A N/A N/A N/A N/A N/A N/A
17.01 Property Regency N/A N/A N/A N/A N/A N/A N/A N/A
17.02 Property Wildwood Terrace N/A N/A N/A N/A N/A N/A N/A N/A
17.03 Property Marquee West N/A N/A N/A N/A N/A N/A N/A N/A
17.04 Property Tanglewood N/A N/A N/A N/A N/A N/A N/A N/A
18 Loan Delk Road Self Storage N/A N/A N/A N/A N/A N/A N/A N/A
19 Loan Holiday Inn Express & Suites - Clearwater N/A N/A N/A N/A N/A N/A N/A N/A
20 Loan West Main Marketplace County of Stanislaus 34,996 31.1% 3/31/2028 Grocery Outlet 23,164 20.6% 8/31/2024
21 Loan Stockton Shopping Center Burlington Coat Factory 75,197 58.9% 1/31/2026 Ross Dress for Less 26,004 20.4% 1/31/2028
22 Loan Waycross Marketplace Hobby Lobby 55,000 36.3% 2/28/2030 Ross Dress For Less 22,000 14.5% 1/31/2027
23 Loan Powerhouse Plaza Shaw’s 49,427 60.8% 2/29/2024 Rite Aid 8,710 10.7% 8/31/2023
24 Loan Barrywoods Crossing American Multi-Cinema 89,290 36.4% 12/31/2022 Bed Bath & Beyond 36,572 14.9% 1/31/2023
25 Loan Holiday Inn Express & Suites Detroit Novi N/A N/A N/A N/A N/A N/A N/A N/A
26 Loan Tomball Parkway Plaza Palais Royal 30,550 22.0% 1/31/2023 Big Lots 29,665 21.4% 1/31/2020
27 Loan Clearview Palms Shopping Center Piccadilly Cafeteria 14,276 25.3% 1/31/2029 AT&T Mobility (Cingular Wireless) 10,000 17.7% 4/30/2023
28 Loan Plaza Del Rey Goodwill Industries 11,038 8.8% 6/30/2019 Melrose-United Fasion Of Texas 10,400 8.3% 12/30/2021
29 Loan The Courtyards at San Jose N/A N/A N/A N/A N/A N/A N/A N/A
30 Loan Brand Bank Portfolio The Brand Banking Com 29,398 85.7% Various Atlantic Track & Turnout 1,366 4.0% 7/31/2021
30.01 Property Brand Bank Duluth The Brand Banking Com 24,032 100.0% 7,641 (10/31/2022); 16,391 (5/31/2025) N/A N/A N/A N/A
30.02 Property Brand Bank Buford The Brand Banking Com 5,366 52.3% 9/30/2022 Atlantic Track & Turnout 1,366 13.3% 7/31/2021
31 Loan Avalon Crossing Entenmann’s Sales 19,172 23.1% 2/28/2022 Big Bob’s 10,462 12.6% 4/30/2019
32 Loan Terrace Pointe N/A N/A N/A N/A N/A N/A N/A N/A
33 Loan La Quinta - College Station N/A N/A N/A N/A N/A N/A N/A N/A
34 Loan Holiday Inn Express - Fort Pierce N/A N/A N/A N/A N/A N/A N/A N/A
35 Loan Holiday Inn Express & Suites Port Lavaca N/A N/A N/A N/A N/A N/A N/A N/A
36 Loan 150 Grand Street Matto Espresso 3,500 39.2% 6/30/2028 Kabbalah Center 1,400 15.7% 12/31/2023
37 Loan Rounders Building Golden Dollar, Inc. dba Rounders Grilling & Gaming 6,000 60.0% 7/31/2038 Speedee Mart, Inc 4,000 40.0% 6/30/2038
38 Loan Nursery Plaza & Perry Hall Marketplace Various Various N/A Various Various Various N/A Various
38.01 Property Nursery Plaza Nursery Fitness LLC d/b/a Anytime Fitness 4,800 21.2% 4/1/2034 iLoveKickboxing.com 3,200 14.1% 8/13/2022
38.02 Property Perry Hall Marketplace Perry Hall Express, Inc. d/b/a Seasons Pizza 3,340 26.9% 10/31/2033 JennErik Engineering 2,675 21.5% 1/31/2027
39 Loan Peregrine Valley Apartments N/A N/A N/A N/A N/A N/A N/A N/A
40 Loan Upstate NY MHP Portfolio N/A N/A N/A N/A N/A N/A N/A N/A
40.01 Property Mountain View Estates N/A N/A N/A N/A N/A N/A N/A N/A
40.02 Property Hidden Forest N/A N/A N/A N/A N/A N/A N/A N/A
40.03 Property Aqueduct Community N/A N/A N/A N/A N/A N/A N/A N/A
40.04 Property Meadow Hill N/A N/A N/A N/A N/A N/A N/A N/A
41 Loan StoreRight Haines City N/A N/A N/A N/A N/A N/A N/A N/A
42 Loan Magnolias of Santee N/A N/A N/A N/A N/A N/A N/A N/A
43 Loan Quality Inn Jacksonville N/A N/A N/A N/A N/A N/A N/A N/A
44 Loan Gulph Mill Industrial Park Cordray Corporation 9,655 28.7% 12/31/2019 Oliver Fire 9,639 28.7% 3/31/2020
45 Loan Delta Luxury Apartments Phase III N/A N/A N/A N/A N/A N/A N/A N/A

 

A-1-21 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Third Largest Tenant Name(8)(9)(11) Third Largest Tenant Sq. Ft. Third Largest Tenant % of NRA Third Largest Tenant Exp. Date(2) Fourth Largest Tenant Name(9)(11) Fourth Largest Tenant Sq. Ft. Fourth Largest Tenant % of NRA Fourth Largest Tenant Exp. Date(2) Fifth Largest Tenant Name(9)(11) Fifth Largest Tenant Sq. Ft.
1 Loan GNL Portfolio N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
1.01 Property Nimble Storage N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
1.02 Property NetScout Systems N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
1.03 Property Mallinckrodt N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
1.04 Property PPD Global Labs N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
1.05 Property PNC Bank N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
1.06 Property FedEx Ground N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
1.07 Property Weatherford International N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2 Loan Heartland Dental Medical Office Portfolio Various Various N/A Various Various Various N/A Various N/A N/A
2.001 Property Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.002 Property Heartland Dental Medical Office Portfolio - 9150 North East Barry Road Noodles & Company 2,800 28.8% 9/30/2031 N/A N/A N/A N/A N/A N/A
2.003 Property Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road Family Physical Therapy Wellness 1,350 9.1% 4/30/2019 N/A N/A N/A N/A N/A N/A
2.004 Property Heartland Dental Medical Office Portfolio - 200 Brevco Plaza Total Renal Care, Inc. 3,089 16.4% 11/15/2021 Mercy Clinic East Communities Digestive 2,696 14.3% 11/30/2023 N/A N/A
2.005 Property Heartland Dental Medical Office Portfolio - 1760 West Virginia Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.006 Property Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.007 Property Heartland Dental Medical Office Portfolio - 1647 County Road 220 Jersey Mike’s 1,811 22.2% 12/31/2018 N/A N/A N/A N/A N/A N/A
2.008 Property Heartland Dental Medical Office Portfolio - 3500 East Highway 377 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.009 Property Heartland Dental Medical Office Portfolio - 4112 North Belt Highway Starbucks - St. Joseph, MO 1,800 30.0% 4/30/2023 N/A N/A N/A N/A N/A N/A
2.010 Property Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard Family Dental Care at Winghaven 2,100 25.6% 12/31/2021 N/A N/A N/A N/A N/A N/A
2.011 Property Heartland Dental Medical Office Portfolio - 2202 Althoff Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.012 Property Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.013 Property Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.014 Property Heartland Dental Medical Office Portfolio - 508 South 52nd Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.015 Property Heartland Dental Medical Office Portfolio - 1025 Ashley Street Crosswinds Dental Care 1,890 29.0% 6/30/2022 N/A N/A N/A N/A N/A N/A
2.016 Property Heartland Dental Medical Office Portfolio - 440 Erie Parkway N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.017 Property Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard Robert Ogden, DDS 2,358 23.5% 6/30/2017 Orlando Foot & Ankle Clinic 2,321 23.2% 1/31/2023 N/A N/A
2.018 Property Heartland Dental Medical Office Portfolio - 1751 Pleasant Road The Joint of York County 1,265 18.8% 8/31/2019 N/A N/A N/A N/A N/A N/A
2.019 Property Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.020 Property Heartland Dental Medical Office Portfolio - 615 Saint James Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.021 Property Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.022 Property Heartland Dental Medical Office Portfolio - 1695 Wells Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.023 Property Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.024 Property Heartland Dental Medical Office Portfolio - 7310 North Villa Drive Dr. Flynn Orthodontics 1,800 26.2% 2/28/2024 N/A N/A N/A N/A N/A N/A
2.025 Property Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.026 Property Heartland Dental Medical Office Portfolio - 2455 East Main Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.027 Property Heartland Dental Medical Office Portfolio - 630 East Markey Parkway N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.028 Property Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.029 Property Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.030 Property Heartland Dental Medical Office Portfolio - 11890 Highway 707 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.031 Property Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.032 Property Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive Lutheran Family 2,000 20.1% 10/31/2021 Edward Jones - St. Peter’s, MO 1,400 14.1% 1/31/2026 N/A N/A
2.033 Property Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.034 Property Heartland Dental Medical Office Portfolio - 149 Tuscan Way N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.035 Property Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.036 Property Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.037 Property Heartland Dental Medical Office Portfolio - 209 Latitude Lane N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.038 Property Heartland Dental Medical Office Portfolio - 4608 South West College Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.039 Property Heartland Dental Medical Office Portfolio - 1315 Bell Road Regional Finance 1,190 14.5% 5/31/2022 N/A N/A N/A N/A N/A N/A
2.040 Property Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.041 Property Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.042 Property Heartland Dental Medical Office Portfolio - 3152 South Broadway N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.043 Property Heartland Dental Medical Office Portfolio - 8701 South Garnett Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.044 Property Heartland Dental Medical Office Portfolio - 450 South Weber Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.045 Property Heartland Dental Medical Office Portfolio - 840 Nissan Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.046 Property Heartland Dental Medical Office Portfolio - 12222 Route 47 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.047 Property Heartland Dental Medical Office Portfolio - 3415 Livernois Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.048 Property Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.049 Property Heartland Dental Medical Office Portfolio - 8190 Windfall Lane Caliber Home Loans 2,100 25.0% 3/31/2021 N/A N/A N/A N/A N/A N/A
2.050 Property Heartland Dental Medical Office Portfolio - 2620 East Highway 50 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.051 Property Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.052 Property Heartland Dental Medical Office Portfolio - 4939 Courthouse Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.053 Property Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.054 Property Heartland Dental Medical Office Portfolio - 507 North Hershey Road Hair Stadium, Inc. 1,560 20.3% 5/31/2021 Edward Jones - Bloomington, IL 1,320 17.2% 2/28/2023 N/A N/A
2.055 Property Heartland Dental Medical Office Portfolio - 242 Southwoods Center N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.056 Property Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.057 Property Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.058 Property Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.059 Property Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.060 Property Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue Giordano’s Enterprises, Inc. 1,540 24.7% 10/31/2022 N/A N/A N/A N/A N/A N/A
2.061 Property Heartland Dental Medical Office Portfolio - 9100 Highway 119 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.062 Property Heartland Dental Medical Office Portfolio - 42 Market Square Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.063 Property Heartland Dental Medical Office Portfolio - 2707 Sycamore Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.064 Property Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.065 Property Heartland Dental Medical Office Portfolio - 103 Farabee Drive North N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.066 Property Heartland Dental Medical Office Portfolio - 4999 North Tanner Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.067 Property Heartland Dental Medical Office Portfolio - 674 Lake Joy Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.068 Property Heartland Dental Medical Office Portfolio - 1828 IN-44 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.069 Property Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.070 Property Heartland Dental Medical Office Portfolio - 545 East Hunt Highway N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.071 Property Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.072 Property Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.073 Property Heartland Dental Medical Office Portfolio - 780 East-West Connector South West N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.074 Property Heartland Dental Medical Office Portfolio - 16620 West 159th Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.075 Property Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.076 Property Heartland Dental Medical Office Portfolio - 3120 Mahan Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.077 Property Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.078 Property Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.079 Property Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.080 Property Heartland Dental Medical Office Portfolio - 3012 Anchor Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.081 Property Heartland Dental Medical Office Portfolio - 1715 West Main Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.082 Property Heartland Dental Medical Office Portfolio - 10389 Big Bend Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A

 

A-1-22 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Third Largest Tenant Name(8)(9)(11) Third Largest Tenant Sq. Ft. Third Largest Tenant % of NRA Third Largest Tenant Exp. Date(2) Fourth Largest Tenant Name(9)(11) Fourth Largest Tenant Sq. Ft. Fourth Largest Tenant % of NRA Fourth Largest Tenant Exp. Date(2) Fifth Largest Tenant Name(9)(11) Fifth Largest Tenant Sq. Ft.
2.083 Property Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.084 Property Heartland Dental Medical Office Portfolio - 2751 Fountain Place N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.085 Property Heartland Dental Medical Office Portfolio - 2030 Crossing Circle N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.086 Property Heartland Dental Medical Office Portfolio - 13101 East 96th Street North N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.087 Property Heartland Dental Medical Office Portfolio - 692 Essington Road Rock Run Family Dentistry 1,765 29.3% 1/31/2022 N/A N/A N/A N/A N/A N/A
2.088 Property Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.089 Property Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.090 Property Heartland Dental Medical Office Portfolio - 3237 Sixes Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.091 Property Heartland Dental Medical Office Portfolio - 4030 Winder Highway N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.092 Property Heartland Dental Medical Office Portfolio - 8605 East State Road 70 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.093 Property Heartland Dental Medical Office Portfolio - 540 West Walnut Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.094 Property Heartland Dental Medical Office Portfolio - 5630 Plank Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.095 Property Heartland Dental Medical Office Portfolio - 10505 Lima Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.096 Property Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.097 Property Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.098 Property Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.099 Property Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.100 Property Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.101 Property Heartland Dental Medical Office Portfolio - 2222 Highway 540A East N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.102 Property Heartland Dental Medical Office Portfolio - 1055 Pine Log Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.103 Property Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.104 Property Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.105 Property Heartland Dental Medical Office Portfolio - 1905 Convenience Place N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.106 Property Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.107 Property Heartland Dental Medical Office Portfolio - 132 Milestone Way N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.108 Property Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.109 Property Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.110 Property Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.111 Property Heartland Dental Medical Office Portfolio - 3585 North 168th Court N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.112 Property Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.113 Property Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.114 Property Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.115 Property Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.116 Property Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.117 Property Heartland Dental Medical Office Portfolio - 621 Chatham Avenue Americare 800 12.1% 3/31/2019 N/A N/A N/A N/A N/A N/A
2.118 Property Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.119 Property Heartland Dental Medical Office Portfolio - 609 Front Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.120 Property Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.121 Property Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.122 Property Heartland Dental Medical Office Portfolio - 330 Park Place N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.123 Property Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.124 Property Heartland Dental Medical Office Portfolio - 213 Main Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.125 Property Heartland Dental Medical Office Portfolio - 11119 Hearth Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.126 Property Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.127 Property Heartland Dental Medical Office Portfolio - 2812 East Main Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.128 Property Heartland Dental Medical Office Portfolio - 1202 South Broad Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.129 Property Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.130 Property Heartland Dental Medical Office Portfolio - 10708 East State Road 64 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.131 Property Heartland Dental Medical Office Portfolio - 2184 FM 3009 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.132 Property Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.133 Property Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.134 Property Heartland Dental Medical Office Portfolio - 716 32nd Street South N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.135 Property Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.136 Property Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.137 Property Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.138 Property Heartland Dental Medical Office Portfolio - 998 Williford Court N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.139 Property Heartland Dental Medical Office Portfolio - 4405 Highway 17 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.140 Property Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.141 Property Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.142 Property Heartland Dental Medical Office Portfolio - 1405 South 25th Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.143 Property Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.144 Property Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.145 Property Heartland Dental Medical Office Portfolio - 4455 Florida National Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.146 Property Heartland Dental Medical Office Portfolio - 3645 North Council Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.147 Property Heartland Dental Medical Office Portfolio - 9305 Market Square Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.148 Property Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.149 Property Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.150 Property Heartland Dental Medical Office Portfolio - 456 University Boulevard North N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.151 Property Heartland Dental Medical Office Portfolio - 1316 McMillan Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.152 Property Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.153 Property Heartland Dental Medical Office Portfolio - 116 Calumet Center Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.154 Property Heartland Dental Medical Office Portfolio - 828 South Main Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.155 Property Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.156 Property Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.157 Property Heartland Dental Medical Office Portfolio - 3106 Professional Plaza N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.158 Property Heartland Dental Medical Office Portfolio - 1950 Chesley Drive N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.159 Property Heartland Dental Medical Office Portfolio - 104 South Houston Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.160 Property Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.161 Property Heartland Dental Medical Office Portfolio - 165 Juniper Circle N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.162 Property Heartland Dental Medical Office Portfolio - 135 East Broadway Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.163 Property Heartland Dental Medical Office Portfolio - 9360 Two Notch Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.164 Property Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.165 Property Heartland Dental Medical Office Portfolio - 5 Jannell Court N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.166 Property Heartland Dental Medical Office Portfolio - 1617 East Main Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.167 Property Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.168 Property Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
2.169 Property Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
3 Loan Lafayette Park N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
3.01 Property 444 Lafayette Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
3.02 Property 500 Lafayette Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
3.03 Property 520 Lafayette Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A

 

A-1-23 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Third Largest Tenant Name(8)(9)(11) Third Largest Tenant Sq. Ft. Third Largest Tenant % of NRA Third Largest Tenant Exp. Date(2) Fourth Largest Tenant Name(9)(11) Fourth Largest Tenant Sq. Ft. Fourth Largest Tenant % of NRA Fourth Largest Tenant Exp. Date(2) Fifth Largest Tenant Name(9)(11) Fifth Largest Tenant Sq. Ft.
3.04 Property 443 Lafayette Road N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
4 Loan Riverwalk II Lupoli Companies 44,743 8.3% 12/31/2033 Department of Children & Families 43,854 8.1% 6/30/2023 Mentor 30,423
5 Loan Nebraska Crossing Old Navy 15,231 4.1% 4/30/2024 Forever 21 15,114 4.1% 1/31/2024 Nike 15,001
6 Loan Clevelander South Beach N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
7 Loan 1670 Broadway HDR Engineering 54,773 7.8% 10/31/2020 TransMontaigne 44,795 6.4% 10/31/2019 UMB Bank 43,684
8 Loan Christiana Mall CINEMARK 50,643 6.5% 11/30/2029 Barnes & Noble Booksellers 36,803 4.7% 1/31/2020 Forever 21 27,300
9 Loan Village at Lee Branch II Urban Home Market, LLC 16,600 7.4% 4/30/2022 Santa Fe Day Spa 7,200 3.2% 7/31/2021 Baumhower’s 7,040
10 Loan Regency Properties Portfolio Various Various N/A Various Various Various N/A Various Various Various
10.01 Property Vernal Towne Center Ross Dress For Less 20,064 12.6% 1/31/2025 Jo-Ann Fabrics 15,032 9.4% 1/31/2025 Petco 10,498
10.02 Property Monticello Marketplace Label Shopper 8,000 7.6% 3/31/2024 Anytime Fitness 6,400 6.1% 12/31/2027 King Buffet 2,755
10.03 Property Columbia Square Goodwill 10,800 9.4% 7/31/2020 Rent-A-Center 7,584 6.6% 3/31/2022 Tires Plus 7,200
10.04 Property Wabash Crossings East Ladd Dental 2,760 12.5% 10/31/2021 BMV 2,200 9.9% 3/17/2026 Check Into Cash 1,400
10.05 Property Granville Corners Hibbett Sporting Goods 4,795 4.3% 10/31/2022 Top Beauty 3,200 2.9% 6/30/2023 A Unique Perception 2 2,800
10.06 Property Tarpon Heights Hibbett Sporting Goods 5,550 9.6% 5/31/2019 Geaux Fish 4,780 8.3% 4/30/2027 Fastenal 4,415
10.07 Property Raceway Mall Finish Line Laundry 2,173 5.1% 12/31/2022 United Community Services 1,960 4.6% 6/30/2020 Z Wireless 1,400
11 Loan Home2 Suites - Greenville Downtown N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
12 Loan Crowne Plaza - Jacksonville (Airport) N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
13 Loan Ellsworth Place Marshalls 27,771 8.0% 6/30/2020 Ross Dress For Less, Inc. 25,716 7.4% 1/31/2027 TJ Maxx 24,000
14 Loan Four Points - Juneau N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
15 Loan Shoppes at Centre Pointe Dollar Tree Stores 10,000 7.2% 1/31/2022 China Buffet 8,600 6.2% 8/31/2022 Budget Blinds 7,500
16 Loan Orchard Ridge Corporate Park Grestel-Productos Ceramicos (Casafina Enterprises) 21,814 13.9% 12/31/2024 Alliant Cooperative Data Solutions, LLC 12,957 8.3% 4/30/2020 Carrier Corporation 3,210
17 Loan Heritage Multifamily Portfolio N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.01 Property Regency N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.02 Property Wildwood Terrace N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.03 Property Marquee West N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
17.04 Property Tanglewood N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
18 Loan Delk Road Self Storage N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
19 Loan Holiday Inn Express & Suites - Clearwater N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
20 Loan West Main Marketplace Planet Fitness 18,500 16.5% 8/31/2025 Get Air 12,280 10.9% 8/31/2027 Adrian’s Beauty College 12,000
21 Loan Stockton Shopping Center Funtime, LLC dba Luv2Play 13,880 10.9% 1/31/2034 Goodwill / Lodi 12,564 9.8% 9/30/2024 N/A N/A
22 Loan Waycross Marketplace Beall’s Outlet 20,215 13.4% 1/31/2023 Dollar Tree 12,000 7.9% 7/31/2028 Shoe Show 10,000
23 Loan Powerhouse Plaza NH Liquor Store 7,754 9.5% 9/30/2019 99 Restaurant 6,746 8.3% 3/31/2023 Board & Basket 3,522
24 Loan Barrywoods Crossing Ross 33,859 13.8% 1/31/2024 Office Max 23,119 9.4% 10/31/2022 Party City 16,477
25 Loan Holiday Inn Express & Suites Detroit Novi N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
26 Loan Tomball Parkway Plaza Planet Fitness 19,008 13.7% 9/30/2025 King Dollar 12,000 8.7% 10/31/2019 Tomball Dialysis Center 8,607
27 Loan Clearview Palms Shopping Center Firestone (BFS Retail) 6,595 11.7% 3/12/2024 Kool Smiles (NCDR, LLC) 6,400 11.4% 12/31/2022 The Cellular Connection, LLC 4,025
28 Loan Plaza Del Rey La Michoacana Meat Market 10,000 8.0% 11/30/2028 Grand Buffet 10,000 8.0% 10/31/2020 Wellmed Medical Management 9,209
29 Loan The Courtyards at San Jose N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
30 Loan Brand Bank Portfolio N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
30.01 Property Brand Bank Duluth N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
30.02 Property Brand Bank Buford N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
31 Loan Avalon Crossing Tuesday Morning 9,012 10.9% 1/31/2020 George’s Bar & Grill 6,640 8.0% 8/31/2022 Pet Center of Indiana 5,766
32 Loan Terrace Pointe N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
33 Loan La Quinta - College Station N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
34 Loan Holiday Inn Express - Fort Pierce N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
35 Loan Holiday Inn Express & Suites Port Lavaca N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
36 Loan 150 Grand Street N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
37 Loan Rounders Building N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
38 Loan Nursery Plaza & Perry Hall Marketplace Various Various N/A Various Various Various N/A Various Various Various
38.01 Property Nursery Plaza Seasons Pizza, Linthicum Inc. 2,730 12.1% 10/31/2033 Bay Leaf Restaurant And Catering 2,400 10.6% 5/1/2026 Pappaz Construction 2,120
38.02 Property Perry Hall Marketplace Perry Hollywood, LLC dba “Hollywood Tans” 1,740 14.0% 8/9/2027 Passion’s Nails Lounge, LLC 1,633 13.1% 7/31/2028 T-Mobile 1,050
39 Loan Peregrine Valley Apartments N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
40 Loan Upstate NY MHP Portfolio N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
40.01 Property Mountain View Estates N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
40.02 Property Hidden Forest N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
40.03 Property Aqueduct Community N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
40.04 Property Meadow Hill N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
41 Loan StoreRight Haines City N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
42 Loan Magnolias of Santee N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
43 Loan Quality Inn Jacksonville N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
44 Loan Gulph Mill Industrial Park US Marshall Service 7,644 22.7% 11/30/2032 Code Elevator 6,684 19.9% 4/30/2023 N/A N/A
45 Loan Delta Luxury Apartments Phase III N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A

 

A-1-24 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Fifth Largest Tenant % of NRA Fifth Largest Tenant Exp. Date(2) Engineering Report Date Environmental Report Date (Phase I)(16)(17) Environmental Report Date (Phase II)(17) Seismic Report Date Seismic PML % Loan Purpose Engineering Reserve / Deferred Maintenance Initial Tax Reserve Monthly Tax Reserve Initial Insurance Reserve
1 Loan GNL Portfolio N/A N/A 10/8/2018 Various N/A Various Various Refinance 233,500      
1.01 Property Nimble Storage N/A N/A 10/8/2018 10/9/2018 N/A 11/7/2018 19.0%          
1.02 Property NetScout Systems N/A N/A 10/8/2018 10/8/2018 N/A N/A N/A          
1.03 Property Mallinckrodt N/A N/A 10/8/2018 10/8/2018 N/A N/A N/A          
1.04 Property PPD Global Labs N/A N/A 10/8/2018 10/9/2018 N/A N/A N/A          
1.05 Property PNC Bank N/A N/A 10/8/2018 10/8/2018 N/A N/A N/A          
1.06 Property FedEx Ground N/A N/A 10/8/2018 10/9/2018 N/A N/A N/A          
1.07 Property Weatherford International N/A N/A 10/8/2018 10/9/2018 N/A N/A N/A          
2 Loan Heartland Dental Medical Office Portfolio N/A N/A Various Various N/A N/A N/A Refinance 316,121 250,000   384,109
2.001 Property Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.002 Property Heartland Dental Medical Office Portfolio - 9150 North East Barry Road N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.003 Property Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road N/A N/A 9/20/2018 9/20/2018 N/A N/A N/A          
2.004 Property Heartland Dental Medical Office Portfolio - 200 Brevco Plaza N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.005 Property Heartland Dental Medical Office Portfolio - 1760 West Virginia Street N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.006 Property Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.007 Property Heartland Dental Medical Office Portfolio - 1647 County Road 220 N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.008 Property Heartland Dental Medical Office Portfolio - 3500 East Highway 377 N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.009 Property Heartland Dental Medical Office Portfolio - 4112 North Belt Highway N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.010 Property Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.011 Property Heartland Dental Medical Office Portfolio - 2202 Althoff Drive N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.012 Property Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.013 Property Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway N/A N/A  9/19/2018  9/19/2018 N/A N/A N/A          
2.014 Property Heartland Dental Medical Office Portfolio - 508 South 52nd Street N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.015 Property Heartland Dental Medical Office Portfolio - 1025 Ashley Street N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.016 Property Heartland Dental Medical Office Portfolio - 440 Erie Parkway N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.017 Property Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.018 Property Heartland Dental Medical Office Portfolio - 1751 Pleasant Road N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.019 Property Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.020 Property Heartland Dental Medical Office Portfolio - 615 Saint James Avenue N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.021 Property Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.022 Property Heartland Dental Medical Office Portfolio - 1695 Wells Road N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.023 Property Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.024 Property Heartland Dental Medical Office Portfolio - 7310 North Villa Drive N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.025 Property Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.026 Property Heartland Dental Medical Office Portfolio - 2455 East Main Street N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.027 Property Heartland Dental Medical Office Portfolio - 630 East Markey Parkway N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.028 Property Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.029 Property Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.030 Property Heartland Dental Medical Office Portfolio - 11890 Highway 707 N/A N/A 9/12/2018 9/19/2018 N/A N/A N/A          
2.031 Property Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.032 Property Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.033 Property Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.034 Property Heartland Dental Medical Office Portfolio - 149 Tuscan Way N/A N/A 9/10/2018 9/10/2018 N/A N/A N/A          
2.035 Property Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.036 Property Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard N/A N/A 9/10/2018 9/10/2018 N/A N/A N/A          
2.037 Property Heartland Dental Medical Office Portfolio - 209 Latitude Lane N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.038 Property Heartland Dental Medical Office Portfolio - 4608 South West College Road N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.039 Property Heartland Dental Medical Office Portfolio - 1315 Bell Road N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.040 Property Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.041 Property Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.042 Property Heartland Dental Medical Office Portfolio - 3152 South Broadway N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.043 Property Heartland Dental Medical Office Portfolio - 8701 South Garnett Road N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.044 Property Heartland Dental Medical Office Portfolio - 450 South Weber Road N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.045 Property Heartland Dental Medical Office Portfolio - 840 Nissan Drive N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.046 Property Heartland Dental Medical Office Portfolio - 12222 Route 47 N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.047 Property Heartland Dental Medical Office Portfolio - 3415 Livernois Road N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.048 Property Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.049 Property Heartland Dental Medical Office Portfolio - 8190 Windfall Lane N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.050 Property Heartland Dental Medical Office Portfolio - 2620 East Highway 50 N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.051 Property Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.052 Property Heartland Dental Medical Office Portfolio - 4939 Courthouse Street N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.053 Property Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.054 Property Heartland Dental Medical Office Portfolio - 507 North Hershey Road N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.055 Property Heartland Dental Medical Office Portfolio - 242 Southwoods Center N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.056 Property Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.057 Property Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.058 Property Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.059 Property Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.060 Property Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.061 Property Heartland Dental Medical Office Portfolio - 9100 Highway 119 N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.062 Property Heartland Dental Medical Office Portfolio - 42 Market Square Road N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.063 Property Heartland Dental Medical Office Portfolio - 2707 Sycamore Road N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.064 Property Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.065 Property Heartland Dental Medical Office Portfolio - 103 Farabee Drive North N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.066 Property Heartland Dental Medical Office Portfolio - 4999 North Tanner Road N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.067 Property Heartland Dental Medical Office Portfolio - 674 Lake Joy Road N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.068 Property Heartland Dental Medical Office Portfolio - 1828 IN-44 N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.069 Property Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.070 Property Heartland Dental Medical Office Portfolio - 545 East Hunt Highway N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.071 Property Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.072 Property Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.073 Property Heartland Dental Medical Office Portfolio - 780 East-West Connector South West N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.074 Property Heartland Dental Medical Office Portfolio - 16620 West 159th Street N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.075 Property Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.076 Property Heartland Dental Medical Office Portfolio - 3120 Mahan Drive N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.077 Property Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.078 Property Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.079 Property Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.080 Property Heartland Dental Medical Office Portfolio - 3012 Anchor Drive N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.081 Property Heartland Dental Medical Office Portfolio - 1715 West Main Street N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.082 Property Heartland Dental Medical Office Portfolio - 10389 Big Bend Road N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          

 

A-1-25 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Fifth Largest Tenant % of NRA Fifth Largest Tenant Exp. Date(2) Engineering Report Date Environmental Report Date (Phase I)(16)(17) Environmental Report Date (Phase II)(17) Seismic Report Date Seismic PML % Loan Purpose Engineering Reserve / Deferred Maintenance Initial Tax Reserve Monthly Tax Reserve Initial Insurance Reserve
2.083 Property Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.084 Property Heartland Dental Medical Office Portfolio - 2751 Fountain Place N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.085 Property Heartland Dental Medical Office Portfolio - 2030 Crossing Circle N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.086 Property Heartland Dental Medical Office Portfolio - 13101 East 96th Street North N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.087 Property Heartland Dental Medical Office Portfolio - 692 Essington Road N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.088 Property Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.089 Property Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.090 Property Heartland Dental Medical Office Portfolio - 3237 Sixes Road N/A N/A 9/17/2018 9/17/2018 N/A N/A N/A          
2.091 Property Heartland Dental Medical Office Portfolio - 4030 Winder Highway N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.092 Property Heartland Dental Medical Office Portfolio - 8605 East State Road 70 N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.093 Property Heartland Dental Medical Office Portfolio - 540 West Walnut Street N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.094 Property Heartland Dental Medical Office Portfolio - 5630 Plank Road N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.095 Property Heartland Dental Medical Office Portfolio - 10505 Lima Road N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.096 Property Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.097 Property Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road N/A N/A 9/14/2018 9/14/2018 N/A N/A N/A          
2.098 Property Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.099 Property Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.100 Property Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.101 Property Heartland Dental Medical Office Portfolio - 2222 Highway 540A East N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.102 Property Heartland Dental Medical Office Portfolio - 1055 Pine Log Road N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.103 Property Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.104 Property Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.105 Property Heartland Dental Medical Office Portfolio - 1905 Convenience Place N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.106 Property Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.107 Property Heartland Dental Medical Office Portfolio - 132 Milestone Way N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.108 Property Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.109 Property Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.110 Property Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.111 Property Heartland Dental Medical Office Portfolio - 3585 North 168th Court N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.112 Property Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.113 Property Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.114 Property Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.115 Property Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.116 Property Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.117 Property Heartland Dental Medical Office Portfolio - 621 Chatham Avenue N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.118 Property Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.119 Property Heartland Dental Medical Office Portfolio - 609 Front Street N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.120 Property Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.121 Property Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.122 Property Heartland Dental Medical Office Portfolio - 330 Park Place N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.123 Property Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.124 Property Heartland Dental Medical Office Portfolio - 213 Main Street N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.125 Property Heartland Dental Medical Office Portfolio - 11119 Hearth Road N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.126 Property Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.127 Property Heartland Dental Medical Office Portfolio - 2812 East Main Street N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.128 Property Heartland Dental Medical Office Portfolio - 1202 South Broad Street N/A N/A 9/13/2018 9/13/2018 N/A N/A N/A          
2.129 Property Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.130 Property Heartland Dental Medical Office Portfolio - 10708 East State Road 64 N/A N/A 9/10/2018 9/10/2018 N/A N/A N/A          
2.131 Property Heartland Dental Medical Office Portfolio - 2184 FM 3009 N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.132 Property Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.133 Property Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.134 Property Heartland Dental Medical Office Portfolio - 716 32nd Street South N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.135 Property Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.136 Property Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.137 Property Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.138 Property Heartland Dental Medical Office Portfolio - 998 Williford Court N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.139 Property Heartland Dental Medical Office Portfolio - 4405 Highway 17 N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.140 Property Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.141 Property Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.142 Property Heartland Dental Medical Office Portfolio - 1405 South 25th Street N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.143 Property Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.144 Property Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.145 Property Heartland Dental Medical Office Portfolio - 4455 Florida National Drive N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.146 Property Heartland Dental Medical Office Portfolio - 3645 North Council Road N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.147 Property Heartland Dental Medical Office Portfolio - 9305 Market Square Drive N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.148 Property Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.149 Property Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.150 Property Heartland Dental Medical Office Portfolio - 456 University Boulevard North N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.151 Property Heartland Dental Medical Office Portfolio - 1316 McMillan Street N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.152 Property Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.153 Property Heartland Dental Medical Office Portfolio - 116 Calumet Center Road N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.154 Property Heartland Dental Medical Office Portfolio - 828 South Main Street N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.155 Property Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.156 Property Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.157 Property Heartland Dental Medical Office Portfolio - 3106 Professional Plaza N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.158 Property Heartland Dental Medical Office Portfolio - 1950 Chesley Drive N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.159 Property Heartland Dental Medical Office Portfolio - 104 South Houston Road N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.160 Property Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.161 Property Heartland Dental Medical Office Portfolio - 165 Juniper Circle N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.162 Property Heartland Dental Medical Office Portfolio - 135 East Broadway Street N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.163 Property Heartland Dental Medical Office Portfolio - 9360 Two Notch Road N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.164 Property Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 N/A N/A 8/31/2018 8/31/2018 N/A N/A N/A          
2.165 Property Heartland Dental Medical Office Portfolio - 5 Jannell Court N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.166 Property Heartland Dental Medical Office Portfolio - 1617 East Main Street N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.167 Property Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
2.168 Property Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A          
2.169 Property Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 N/A N/A 9/19/2018 9/19/2018 N/A N/A N/A          
3 Loan Lafayette Park N/A N/A 7/10/2018 7/10/2018 N/A N/A N/A Acquisition 47,500   119,211 14,617
3.01 Property 444 Lafayette Road N/A N/A 7/10/2018 7/10/2018 N/A N/A N/A          
3.02 Property 500 Lafayette Road N/A N/A 7/10/2018 7/10/2018 N/A N/A N/A          
3.03 Property 520 Lafayette Road N/A N/A 7/10/2018 7/10/2018 N/A N/A N/A          

 

A-1-26 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Fifth Largest Tenant % of NRA Fifth Largest Tenant Exp. Date(2) Engineering Report Date Environmental Report Date (Phase I)(16)(17) Environmental Report Date (Phase II)(17) Seismic Report Date Seismic PML % Loan Purpose Engineering Reserve / Deferred Maintenance Initial Tax Reserve Monthly Tax Reserve Initial Insurance Reserve
3.04 Property 443 Lafayette Road N/A N/A 7/10/2018 7/10/2018 N/A N/A N/A          
4 Loan Riverwalk II 5.7% 12/31/2025 10/12/2018 10/12/2018 N/A N/A N/A Refinance        
5 Loan Nebraska Crossing 4.1% 1/31/2024 6/1/2018 6/1/2018 N/A N/A N/A Refinance   536,831 134,208 17,831
6 Loan Clevelander South Beach N/A N/A 8/9/2018 8/9/2018 N/A N/A N/A Acquisition   275,528 22,961  
7 Loan 1670 Broadway 6.2% 12/31/2020 7/12/2018 7/12/2018 N/A N/A N/A Acquisition   1,364,461 312,950 61,230
8 Loan Christiana Mall 3.5% 1/31/2020 6/11/2018 6/11/2018 N/A N/A N/A Refinance        
9 Loan Village at Lee Branch II 3.2% 12/31/2019 9/6/2018 7/2/2018 N/A N/A N/A Refinance 5,750   29,168 31,077
10 Loan Regency Properties Portfolio N/A Various 7/31/2018 Various N/A N/A N/A Refinance 159,825 118,297 47,196 171,349
10.01 Property Vernal Towne Center 6.6% 1/31/2025 7/31/2018 7/31/2018 N/A N/A N/A          
10.02 Property Monticello Marketplace 2.6% 12/31/2018 7/31/2018 7/27/2018 N/A N/A N/A          
10.03 Property Columbia Square 6.3% 10/31/2025 7/31/2018 7/31/2018 N/A N/A N/A          
10.04 Property Wabash Crossings East 6.3% 7/31/2019 7/31/2018 7/31/2018 N/A N/A N/A          
10.05 Property Granville Corners 2.5% 2/28/2021 7/31/2018 7/31/2018 N/A N/A N/A          
10.06 Property Tarpon Heights 7.7% 6/30/2020 7/31/2018 8/9/2018 N/A N/A N/A          
10.07 Property Raceway Mall 3.3% 11/30/2019 7/31/2018 7/31/2018 N/A N/A N/A          
11 Loan Home2 Suites - Greenville Downtown N/A N/A 7/27/2018 7/30/2018 N/A N/A N/A Refinance   192,579 22,926 1,699
12 Loan Crowne Plaza - Jacksonville (Airport) N/A N/A 9/10/2018 9/10/2018 N/A N/A N/A Refinance   209,272 17,439 41,131
13 Loan Ellsworth Place 6.9% 11/30/2025 6/26/2018 6/22/2018 N/A N/A N/A Acquisition 16,875   41,858 61,994
14 Loan Four Points - Juneau N/A N/A 7/18/2018 7/16/2018 N/A 7/18/2018 19.0% Refinance 22,750 9,356 5,847 24,255
15 Loan Shoppes at Centre Pointe 5.4% 7/11/2024 7/2/2018 7/2/2018 N/A N/A N/A Refinance 4,063 270,731 24,612 50,010
16 Loan Orchard Ridge Corporate Park 2.0% 7/31/2020 6/27/2018 6/27/2018 N/A N/A N/A Refinance 19,000 141,540 29,891 5,735
17 Loan Heritage Multifamily Portfolio N/A N/A Various Various N/A N/A N/A Refinance 14,031 30,920 19,325 31,335
17.01 Property Regency N/A N/A 8/22/2018 8/23/2018 N/A N/A N/A          
17.02 Property Wildwood Terrace N/A N/A 8/21/2018 8/20/2018 N/A N/A N/A          
17.03 Property Marquee West N/A N/A 8/23/2018 8/23/2018 N/A N/A N/A          
17.04 Property Tanglewood N/A N/A 8/21/2018 8/22/2018 N/A N/A N/A          
18 Loan Delk Road Self Storage N/A N/A 8/3/2018 8/3/2018 N/A N/A N/A Acquisition 28,063 6,699 6,699 5,411
19 Loan Holiday Inn Express & Suites - Clearwater N/A N/A 8/28/2018 8/28/2018 N/A N/A N/A Refinance   175,561 14,630 27,636
20 Loan West Main Marketplace 10.7% 1/31/2025 7/23/2018 7/23/2018 N/A 8/29/2018 6.0% Acquisition 36,875 117,337 15,964 6,643
21 Loan Stockton Shopping Center N/A N/A 8/23/2018 8/30/2018 N/A 8/29/2018 7.0% Refinance   107,364 13,420 26,201
22 Loan Waycross Marketplace 6.6% 1/31/2027 9/12/2018 9/12/2018 N/A N/A N/A Acquisition     15,996 2,173
23 Loan Powerhouse Plaza 4.3% 12/31/2019 8/20/2018 8/20/2018 N/A N/A N/A Acquisition 2,875      
24 Loan Barrywoods Crossing 6.7% 1/31/2027 6/1/2018 6/1/2018 N/A N/A N/A Refinance 240,251 662,845 57,142 102,627
25 Loan Holiday Inn Express & Suites Detroit Novi N/A N/A 8/7/2018 8/1/2018 N/A N/A N/A Refinance   29,781 7,445 22,633
26 Loan Tomball Parkway Plaza 6.2% 9/30/2019 10/12/2018 10/12/2018 N/A N/A N/A Refinance 12,750 111,633 20,908 31,226
27 Loan Clearview Palms Shopping Center 7.1% 11/30/2024 7/31/2018 8/2/2018 N/A N/A N/A Refinance   102,847 9,795 8,842
28 Loan Plaza Del Rey 7.3% 11/30/2020 7/20/2018 7/19/2018 N/A N/A N/A Recapitalization 158,094 117,464 13,052 19,247
29 Loan The Courtyards at San Jose N/A N/A 9/12/2018 9/12/2018 N/A N/A N/A Refinance 132,156 72,175 5,839 19,247
30 Loan Brand Bank Portfolio N/A N/A Various 6/19/2018 N/A N/A N/A Refinance   49,270 5,073 13,204
30.01 Property Brand Bank Duluth N/A N/A 6/18/2018 6/19/2018 N/A N/A N/A          
30.02 Property Brand Bank Buford N/A N/A 6/16/2018 6/19/2018 N/A N/A N/A          
31 Loan Avalon Crossing 7.0% 10/30/2020 9/14/2018 9/14/2018 N/A N/A N/A Refinance 34,325 6,767 8,413 2,751
32 Loan Terrace Pointe N/A N/A 7/9/2018 7/9/2018 N/A N/A N/A Refinance 2,156 66,591 10,090 31,543
33 Loan La Quinta - College Station N/A N/A 9/21/2018 9/21/2018 N/A N/A N/A Acquisition   17,768 11,105 5,309
34 Loan Holiday Inn Express - Fort Pierce N/A N/A 8/14/2018 8/16/2018 N/A N/A N/A Acquisition   147,407 11,339 14,335
35 Loan Holiday Inn Express & Suites Port Lavaca N/A N/A 7/13/2018 7/13/2018 N/A N/A N/A Refinance   88,884 8,888 18,526
36 Loan 150 Grand Street N/A N/A 4/16/2018 4/16/2018 N/A N/A N/A Refinance   5,156 2,578 10,591
37 Loan Rounders Building N/A N/A 9/14/2018 9/17/2018 N/A N/A N/A Refinance        
38 Loan Nursery Plaza & Perry Hall Marketplace N/A Various 9/26/2018 9/26/2018 N/A N/A N/A Refinance   20,993 5,248 28,093
38.01 Property Nursery Plaza 9.4% 3/9/2019 9/26/2018 9/26/2018 N/A N/A N/A          
38.02 Property Perry Hall Marketplace 8.5% 9/16/2027 9/26/2018 9/26/2018 N/A N/A N/A          
39 Loan Peregrine Valley Apartments N/A N/A 8/13/2018 8/13/2018 N/A N/A N/A Acquisition   44,741 4,067 1,601
40 Loan Upstate NY MHP Portfolio N/A N/A Various 7/11/2018 N/A N/A N/A Refinance/Acquisition 27,313 83,419 11,893 6,413
40.01 Property Mountain View Estates N/A N/A 7/12/2018 7/11/2018 N/A N/A N/A          
40.02 Property Hidden Forest N/A N/A 7/12/2018 7/11/2018 N/A N/A N/A          
40.03 Property Aqueduct Community N/A N/A 7/11/2018 7/11/2018 N/A N/A N/A          
40.04 Property Meadow Hill N/A N/A 7/12/2018 7/11/2018 N/A N/A N/A          
41 Loan StoreRight Haines City N/A N/A 9/4/2018 8/31/2018 N/A N/A N/A Refinance 3,125 43,363 3,942 12,120
42 Loan Magnolias of Santee N/A N/A 9/28/2018 9/28/2018 N/A N/A N/A Refinance   43,519 3,752 30,677
43 Loan Quality Inn Jacksonville N/A N/A 8/22/2018 8/22/2018 N/A N/A N/A Refinance 17,900 5,689 5,418 13,684
44 Loan Gulph Mill Industrial Park N/A N/A 7/17/2018 6/29/2018 N/A N/A N/A Refinance 33,238 7,336 3,668 5,252
45 Loan Delta Luxury Apartments Phase III N/A N/A 7/20/2018 7/20/2018 N/A N/A N/A Refinance   25,849 2,052 12,826

 

A-1-27 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Monthly Insurance Reserve Initial Replacement Reserve Monthly Replacement Reserve(13)(15) Replacement Reserve Cap Initial TI/LC Reserve(19) Monthly TI/LC Reserve(19) TI/LC Reserve Cap(19)
1 Loan GNL Portfolio       N/A     5,000,000
1.01 Property Nimble Storage              
1.02 Property NetScout Systems              
1.03 Property Mallinckrodt              
1.04 Property PPD Global Labs              
1.05 Property PNC Bank              
1.06 Property FedEx Ground              
1.07 Property Weatherford International              
2 Loan Heartland Dental Medical Office Portfolio     16,042 $0.40 per square foot of gross leasable area at the Properties.   80,208 $2.00 per square foot of gross leasable area at the Properties.
2.001 Property Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive              
2.002 Property Heartland Dental Medical Office Portfolio - 9150 North East Barry Road              
2.003 Property Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road              
2.004 Property Heartland Dental Medical Office Portfolio - 200 Brevco Plaza              
2.005 Property Heartland Dental Medical Office Portfolio - 1760 West Virginia Street              
2.006 Property Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive              
2.007 Property Heartland Dental Medical Office Portfolio - 1647 County Road 220              
2.008 Property Heartland Dental Medical Office Portfolio - 3500 East Highway 377              
2.009 Property Heartland Dental Medical Office Portfolio - 4112 North Belt Highway              
2.010 Property Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard              
2.011 Property Heartland Dental Medical Office Portfolio - 2202 Althoff Drive              
2.012 Property Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue              
2.013 Property Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway              
2.014 Property Heartland Dental Medical Office Portfolio - 508 South 52nd Street              
2.015 Property Heartland Dental Medical Office Portfolio - 1025 Ashley Street              
2.016 Property Heartland Dental Medical Office Portfolio - 440 Erie Parkway              
2.017 Property Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard              
2.018 Property Heartland Dental Medical Office Portfolio - 1751 Pleasant Road              
2.019 Property Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place              
2.020 Property Heartland Dental Medical Office Portfolio - 615 Saint James Avenue              
2.021 Property Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road              
2.022 Property Heartland Dental Medical Office Portfolio - 1695 Wells Road              
2.023 Property Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road              
2.024 Property Heartland Dental Medical Office Portfolio - 7310 North Villa Drive              
2.025 Property Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard              
2.026 Property Heartland Dental Medical Office Portfolio - 2455 East Main Street              
2.027 Property Heartland Dental Medical Office Portfolio - 630 East Markey Parkway              
2.028 Property Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway              
2.029 Property Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway              
2.030 Property Heartland Dental Medical Office Portfolio - 11890 Highway 707              
2.031 Property Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road              
2.032 Property Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive              
2.033 Property Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard              
2.034 Property Heartland Dental Medical Office Portfolio - 149 Tuscan Way              
2.035 Property Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive              
2.036 Property Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard              
2.037 Property Heartland Dental Medical Office Portfolio - 209 Latitude Lane              
2.038 Property Heartland Dental Medical Office Portfolio - 4608 South West College Road              
2.039 Property Heartland Dental Medical Office Portfolio - 1315 Bell Road              
2.040 Property Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South              
2.041 Property Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane              
2.042 Property Heartland Dental Medical Office Portfolio - 3152 South Broadway              
2.043 Property Heartland Dental Medical Office Portfolio - 8701 South Garnett Road              
2.044 Property Heartland Dental Medical Office Portfolio - 450 South Weber Road              
2.045 Property Heartland Dental Medical Office Portfolio - 840 Nissan Drive              
2.046 Property Heartland Dental Medical Office Portfolio - 12222 Route 47              
2.047 Property Heartland Dental Medical Office Portfolio - 3415 Livernois Road              
2.048 Property Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road              
2.049 Property Heartland Dental Medical Office Portfolio - 8190 Windfall Lane              
2.050 Property Heartland Dental Medical Office Portfolio - 2620 East Highway 50              
2.051 Property Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square              
2.052 Property Heartland Dental Medical Office Portfolio - 4939 Courthouse Street              
2.053 Property Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road              
2.054 Property Heartland Dental Medical Office Portfolio - 507 North Hershey Road              
2.055 Property Heartland Dental Medical Office Portfolio - 242 Southwoods Center              
2.056 Property Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue              
2.057 Property Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue              
2.058 Property Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard              
2.059 Property Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard              
2.060 Property Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue              
2.061 Property Heartland Dental Medical Office Portfolio - 9100 Highway 119              
2.062 Property Heartland Dental Medical Office Portfolio - 42 Market Square Road              
2.063 Property Heartland Dental Medical Office Portfolio - 2707 Sycamore Road              
2.064 Property Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road              
2.065 Property Heartland Dental Medical Office Portfolio - 103 Farabee Drive North              
2.066 Property Heartland Dental Medical Office Portfolio - 4999 North Tanner Road              
2.067 Property Heartland Dental Medical Office Portfolio - 674 Lake Joy Road              
2.068 Property Heartland Dental Medical Office Portfolio - 1828 IN-44              
2.069 Property Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard              
2.070 Property Heartland Dental Medical Office Portfolio - 545 East Hunt Highway              
2.071 Property Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza              
2.072 Property Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard              
2.073 Property Heartland Dental Medical Office Portfolio - 780 East-West Connector South West              
2.074 Property Heartland Dental Medical Office Portfolio - 16620 West 159th Street              
2.075 Property Heartland Dental Medical Office Portfolio - 13851 North US Highway 441              
2.076 Property Heartland Dental Medical Office Portfolio - 3120 Mahan Drive              
2.077 Property Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South              
2.078 Property Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12              
2.079 Property Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard              
2.080 Property Heartland Dental Medical Office Portfolio - 3012 Anchor Drive              
2.081 Property Heartland Dental Medical Office Portfolio - 1715 West Main Street              
2.082 Property Heartland Dental Medical Office Portfolio - 10389 Big Bend Road              

 

A-1-28 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Monthly Insurance Reserve Initial Replacement Reserve Monthly Replacement Reserve(13)(15) Replacement Reserve Cap Initial TI/LC Reserve(19) Monthly TI/LC Reserve(19) TI/LC Reserve Cap(19)
2.083 Property Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway              
2.084 Property Heartland Dental Medical Office Portfolio - 2751 Fountain Place              
2.085 Property Heartland Dental Medical Office Portfolio - 2030 Crossing Circle              
2.086 Property Heartland Dental Medical Office Portfolio - 13101 East 96th Street North              
2.087 Property Heartland Dental Medical Office Portfolio - 692 Essington Road              
2.088 Property Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive              
2.089 Property Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard              
2.090 Property Heartland Dental Medical Office Portfolio - 3237 Sixes Road              
2.091 Property Heartland Dental Medical Office Portfolio - 4030 Winder Highway              
2.092 Property Heartland Dental Medical Office Portfolio - 8605 East State Road 70              
2.093 Property Heartland Dental Medical Office Portfolio - 540 West Walnut Street              
2.094 Property Heartland Dental Medical Office Portfolio - 5630 Plank Road              
2.095 Property Heartland Dental Medical Office Portfolio - 10505 Lima Road              
2.096 Property Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard              
2.097 Property Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road              
2.098 Property Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway              
2.099 Property Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive              
2.100 Property Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard              
2.101 Property Heartland Dental Medical Office Portfolio - 2222 Highway 540A East              
2.102 Property Heartland Dental Medical Office Portfolio - 1055 Pine Log Road              
2.103 Property Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road              
2.104 Property Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive              
2.105 Property Heartland Dental Medical Office Portfolio - 1905 Convenience Place              
2.106 Property Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road              
2.107 Property Heartland Dental Medical Office Portfolio - 132 Milestone Way              
2.108 Property Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard              
2.109 Property Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard              
2.110 Property Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road              
2.111 Property Heartland Dental Medical Office Portfolio - 3585 North 168th Court              
2.112 Property Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South              
2.113 Property Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue              
2.114 Property Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue              
2.115 Property Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue              
2.116 Property Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane              
2.117 Property Heartland Dental Medical Office Portfolio - 621 Chatham Avenue              
2.118 Property Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail              
2.119 Property Heartland Dental Medical Office Portfolio - 609 Front Street              
2.120 Property Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway              
2.121 Property Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue              
2.122 Property Heartland Dental Medical Office Portfolio - 330 Park Place              
2.123 Property Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road              
2.124 Property Heartland Dental Medical Office Portfolio - 213 Main Street              
2.125 Property Heartland Dental Medical Office Portfolio - 11119 Hearth Road              
2.126 Property Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street              
2.127 Property Heartland Dental Medical Office Portfolio - 2812 East Main Street              
2.128 Property Heartland Dental Medical Office Portfolio - 1202 South Broad Street              
2.129 Property Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road              
2.130 Property Heartland Dental Medical Office Portfolio - 10708 East State Road 64              
2.131 Property Heartland Dental Medical Office Portfolio - 2184 FM 3009              
2.132 Property Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road              
2.133 Property Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road              
2.134 Property Heartland Dental Medical Office Portfolio - 716 32nd Street South              
2.135 Property Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6              
2.136 Property Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway              
2.137 Property Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard              
2.138 Property Heartland Dental Medical Office Portfolio - 998 Williford Court              
2.139 Property Heartland Dental Medical Office Portfolio - 4405 Highway 17              
2.140 Property Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive              
2.141 Property Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East              
2.142 Property Heartland Dental Medical Office Portfolio - 1405 South 25th Street              
2.143 Property Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue              
2.144 Property Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive              
2.145 Property Heartland Dental Medical Office Portfolio - 4455 Florida National Drive              
2.146 Property Heartland Dental Medical Office Portfolio - 3645 North Council Road              
2.147 Property Heartland Dental Medical Office Portfolio - 9305 Market Square Drive              
2.148 Property Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast              
2.149 Property Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue              
2.150 Property Heartland Dental Medical Office Portfolio - 456 University Boulevard North              
2.151 Property Heartland Dental Medical Office Portfolio - 1316 McMillan Street              
2.152 Property Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway              
2.153 Property Heartland Dental Medical Office Portfolio - 116 Calumet Center Road              
2.154 Property Heartland Dental Medical Office Portfolio - 828 South Main Street              
2.155 Property Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court              
2.156 Property Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane              
2.157 Property Heartland Dental Medical Office Portfolio - 3106 Professional Plaza              
2.158 Property Heartland Dental Medical Office Portfolio - 1950 Chesley Drive              
2.159 Property Heartland Dental Medical Office Portfolio - 104 South Houston Road              
2.160 Property Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue              
2.161 Property Heartland Dental Medical Office Portfolio - 165 Juniper Circle              
2.162 Property Heartland Dental Medical Office Portfolio - 135 East Broadway Street              
2.163 Property Heartland Dental Medical Office Portfolio - 9360 Two Notch Road              
2.164 Property Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9              
2.165 Property Heartland Dental Medical Office Portfolio - 5 Jannell Court              
2.166 Property Heartland Dental Medical Office Portfolio - 1617 East Main Street              
2.167 Property Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202              
2.168 Property Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5              
2.169 Property Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4              
3 Loan Lafayette Park 7,309 1,813,270 10,727 N/A     N/A
3.01 Property 444 Lafayette Road              
3.02 Property 500 Lafayette Road              
3.03 Property 520 Lafayette Road              

 

A-1-29 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Monthly Insurance Reserve Initial Replacement Reserve Monthly Replacement Reserve(13)(15) Replacement Reserve Cap Initial TI/LC Reserve(19) Monthly TI/LC Reserve(19) TI/LC Reserve Cap(19)
3.04 Property 443 Lafayette Road              
4 Loan Riverwalk II   120,000   75,000 800,000   600,000
5 Loan Nebraska Crossing 8,916 4,588 4,588 120,000 37,057 37,057 N/A
6 Loan Clevelander South Beach     1,800 N/A     N/A
7 Loan 1670 Broadway 18,223 290,496 11,728 N/A 5,250,000   N/A
8 Loan Christiana Mall       241,565     1,449,387
9 Loan Village at Lee Branch II 3,108   2,791 N/A 500,000 18,608 500,000
10 Loan Regency Properties Portfolio     7,662 275,823 750,000   643,587
10.01 Property Vernal Towne Center              
10.02 Property Monticello Marketplace              
10.03 Property Columbia Square              
10.04 Property Wabash Crossings East              
10.05 Property Granville Corners              
10.06 Property Tarpon Heights              
10.07 Property Raceway Mall              
11 Loan Home2 Suites - Greenville Downtown 1,618   9,108 N/A     N/A
12 Loan Crowne Plaza - Jacksonville (Airport) 15,819   53,548 N/A     N/A
13 Loan Ellsworth Place 6,560   7,245 N/A 2,000,000 27,531 2,000,000
14 Loan Four Points - Juneau 6,738 500,000   N/A     N/A
15 Loan Shoppes at Centre Pointe 5,001   1,746 N/A 500,000 11,641 N/A
16 Loan Orchard Ridge Corporate Park 5,735   1,962 N/A 600,000 10,833 $950,000 after Azko Nobel Chemistry, LLC renews
17 Loan Heritage Multifamily Portfolio 10,876   5,225 N/A     N/A
17.01 Property Regency              
17.02 Property Wildwood Terrace              
17.03 Property Marquee West              
17.04 Property Tanglewood              
18 Loan Delk Road Self Storage 1,082   2,378 N/A     N/A
19 Loan Holiday Inn Express & Suites - Clearwater 4,187   12,335 N/A     N/A
20 Loan West Main Marketplace 2,109   1,406 N/A   5,649 N/A
21 Loan Stockton Shopping Center     1,596 N/A 402,022 5,319 N/A
22 Loan Waycross Marketplace 2,070   1,892 N/A   6,305 226,976
23 Loan Powerhouse Plaza     1,288 61,801   16,491 300,000
24 Loan Barrywoods Crossing 15,841   3,267 N/A 1,470,222   1,470,222
25 Loan Holiday Inn Express & Suites Detroit Novi 2,515   10,415 N/A     N/A
26 Loan Tomball Parkway Plaza 4,731   2,310 N/A 200,000   N/A
27 Loan Clearview Palms Shopping Center 1,684   563 20,268 10,000 3,287 50,000
28 Loan Plaza Del Rey 1,481 40,000 1,503 N/A 250,000   250,000
29 Loan The Courtyards at San Jose 3,437   4,500 N/A     N/A
30 Loan Brand Bank Portfolio 1,246   571 N/A   4,286 N/A
30.01 Property Brand Bank Duluth              
30.02 Property Brand Bank Buford              
31 Loan Avalon Crossing 1,719   1,380 N/A 350,000   350,000
32 Loan Terrace Pointe 3,692   2,604 N/A     N/A
33 Loan La Quinta - College Station 3,318   8,644 N/A     N/A
34 Loan Holiday Inn Express - Fort Pierce 5,514     N/A     N/A
35 Loan Holiday Inn Express & Suites Port Lavaca 9,263   7,565 N/A     N/A
36 Loan 150 Grand Street 1,103   186 N/A   1,700 60,000
37 Loan Rounders Building       N/A   833 50,000
38 Loan Nursery Plaza & Perry Hall Marketplace 2,554   1,110 N/A 150,000   150,000
38.01 Property Nursery Plaza              
38.02 Property Perry Hall Marketplace              
39 Loan Peregrine Valley Apartments 1,601   1,167 70,000     N/A
40 Loan Upstate NY MHP Portfolio 1,649 16,320 567 N/A     N/A
40.01 Property Mountain View Estates              
40.02 Property Hidden Forest              
40.03 Property Aqueduct Community              
40.04 Property Meadow Hill              
41 Loan StoreRight Haines City 1,212   579 N/A     N/A
42 Loan Magnolias of Santee 8,522   1,496 N/A     N/A
43 Loan Quality Inn Jacksonville 3,258   7,000 N/A     N/A
44 Loan Gulph Mill Industrial Park 525   504 N/A 100,000 1,401 150,433
45 Loan Delta Luxury Apartments Phase III 555   333 20,000     N/A

 

A-1-30 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Other Reserve Reserve Description(4)(11)(12)(14)(20) Initial Other Reserve(4)(11)(12)(14) Monthly Other Reserve Other Reserve Cap Ownership Interest(7)
1 Loan GNL Portfolio N/A     N/A Fee Simple
1.01 Property Nimble Storage         Fee Simple
1.02 Property NetScout Systems         Fee Simple
1.03 Property Mallinckrodt         Fee Simple
1.04 Property PPD Global Labs         Fee Simple
1.05 Property PNC Bank         Fee Simple
1.06 Property FedEx Ground         Fee Simple
1.07 Property Weatherford International         Fee Simple
2 Loan Heartland Dental Medical Office Portfolio Rent Concession Funds ($62,050); Tenant Allowance, Tenant Improvement and Leaing Commission Funds ($109,315) 171,365   N/A Fee Simple
2.001 Property Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive         Fee Simple
2.002 Property Heartland Dental Medical Office Portfolio - 9150 North East Barry Road         Fee Simple
2.003 Property Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road         Fee Simple
2.004 Property Heartland Dental Medical Office Portfolio - 200 Brevco Plaza         Fee Simple
2.005 Property Heartland Dental Medical Office Portfolio - 1760 West Virginia Street         Fee Simple
2.006 Property Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive         Fee Simple
2.007 Property Heartland Dental Medical Office Portfolio - 1647 County Road 220         Fee Simple
2.008 Property Heartland Dental Medical Office Portfolio - 3500 East Highway 377         Fee Simple
2.009 Property Heartland Dental Medical Office Portfolio - 4112 North Belt Highway         Fee Simple
2.010 Property Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard         Fee Simple
2.011 Property Heartland Dental Medical Office Portfolio - 2202 Althoff Drive         Fee Simple
2.012 Property Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue         Fee Simple
2.013 Property Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway         Fee Simple
2.014 Property Heartland Dental Medical Office Portfolio - 508 South 52nd Street         Fee Simple
2.015 Property Heartland Dental Medical Office Portfolio - 1025 Ashley Street         Fee Simple
2.016 Property Heartland Dental Medical Office Portfolio - 440 Erie Parkway         Fee Simple
2.017 Property Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard         Fee Simple
2.018 Property Heartland Dental Medical Office Portfolio - 1751 Pleasant Road         Fee Simple
2.019 Property Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place         Fee Simple
2.020 Property Heartland Dental Medical Office Portfolio - 615 Saint James Avenue         Fee Simple
2.021 Property Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road         Fee Simple
2.022 Property Heartland Dental Medical Office Portfolio - 1695 Wells Road         Fee Simple
2.023 Property Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road         Fee Simple
2.024 Property Heartland Dental Medical Office Portfolio - 7310 North Villa Drive         Fee Simple
2.025 Property Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard         Fee Simple
2.026 Property Heartland Dental Medical Office Portfolio - 2455 East Main Street         Fee Simple
2.027 Property Heartland Dental Medical Office Portfolio - 630 East Markey Parkway         Fee Simple
2.028 Property Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway         Fee Simple
2.029 Property Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway         Fee Simple
2.030 Property Heartland Dental Medical Office Portfolio - 11890 Highway 707         Fee Simple
2.031 Property Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road         Fee Simple
2.032 Property Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive         Fee Simple
2.033 Property Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard         Fee Simple
2.034 Property Heartland Dental Medical Office Portfolio - 149 Tuscan Way         Fee Simple
2.035 Property Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive         Fee Simple
2.036 Property Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard         Fee Simple
2.037 Property Heartland Dental Medical Office Portfolio - 209 Latitude Lane         Fee Simple
2.038 Property Heartland Dental Medical Office Portfolio - 4608 South West College Road         Fee Simple
2.039 Property Heartland Dental Medical Office Portfolio - 1315 Bell Road         Fee Simple
2.040 Property Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South         Fee Simple
2.041 Property Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane         Fee Simple
2.042 Property Heartland Dental Medical Office Portfolio - 3152 South Broadway         Fee Simple
2.043 Property Heartland Dental Medical Office Portfolio - 8701 South Garnett Road         Fee Simple
2.044 Property Heartland Dental Medical Office Portfolio - 450 South Weber Road         Fee Simple
2.045 Property Heartland Dental Medical Office Portfolio - 840 Nissan Drive         Fee Simple
2.046 Property Heartland Dental Medical Office Portfolio - 12222 Route 47         Fee Simple
2.047 Property Heartland Dental Medical Office Portfolio - 3415 Livernois Road         Fee Simple
2.048 Property Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road         Fee Simple
2.049 Property Heartland Dental Medical Office Portfolio - 8190 Windfall Lane         Fee Simple
2.050 Property Heartland Dental Medical Office Portfolio - 2620 East Highway 50         Fee Simple
2.051 Property Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square         Fee Simple
2.052 Property Heartland Dental Medical Office Portfolio - 4939 Courthouse Street         Fee Simple
2.053 Property Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road         Fee Simple
2.054 Property Heartland Dental Medical Office Portfolio - 507 North Hershey Road         Fee Simple
2.055 Property Heartland Dental Medical Office Portfolio - 242 Southwoods Center         Fee Simple
2.056 Property Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue         Fee Simple
2.057 Property Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue         Fee Simple
2.058 Property Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard         Fee Simple
2.059 Property Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard         Fee Simple
2.060 Property Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue         Fee Simple
2.061 Property Heartland Dental Medical Office Portfolio - 9100 Highway 119         Fee Simple
2.062 Property Heartland Dental Medical Office Portfolio - 42 Market Square Road         Fee Simple
2.063 Property Heartland Dental Medical Office Portfolio - 2707 Sycamore Road         Fee Simple
2.064 Property Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road         Fee Simple
2.065 Property Heartland Dental Medical Office Portfolio - 103 Farabee Drive North         Fee Simple
2.066 Property Heartland Dental Medical Office Portfolio - 4999 North Tanner Road         Fee Simple
2.067 Property Heartland Dental Medical Office Portfolio - 674 Lake Joy Road         Fee Simple
2.068 Property Heartland Dental Medical Office Portfolio - 1828 IN-44         Fee Simple
2.069 Property Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard         Fee Simple
2.070 Property Heartland Dental Medical Office Portfolio - 545 East Hunt Highway         Fee Simple
2.071 Property Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza         Fee Simple
2.072 Property Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard         Fee Simple
2.073 Property Heartland Dental Medical Office Portfolio - 780 East-West Connector South West         Fee Simple
2.074 Property Heartland Dental Medical Office Portfolio - 16620 West 159th Street         Fee Simple
2.075 Property Heartland Dental Medical Office Portfolio - 13851 North US Highway 441         Fee Simple
2.076 Property Heartland Dental Medical Office Portfolio - 3120 Mahan Drive         Fee Simple
2.077 Property Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South         Fee Simple
2.078 Property Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12         Fee Simple
2.079 Property Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard         Fee Simple
2.080 Property Heartland Dental Medical Office Portfolio - 3012 Anchor Drive         Fee Simple
2.081 Property Heartland Dental Medical Office Portfolio - 1715 West Main Street         Fee Simple
2.082 Property Heartland Dental Medical Office Portfolio - 10389 Big Bend Road         Fee Simple

 

A-1-31 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Other Reserve Reserve Description(4)(11)(12)(14)(20) Initial Other Reserve(4)(11)(12)(14) Monthly Other Reserve Other Reserve Cap Ownership Interest(7)
2.083 Property Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway         Fee Simple
2.084 Property Heartland Dental Medical Office Portfolio - 2751 Fountain Place         Fee Simple
2.085 Property Heartland Dental Medical Office Portfolio - 2030 Crossing Circle         Fee Simple
2.086 Property Heartland Dental Medical Office Portfolio - 13101 East 96th Street North         Fee Simple
2.087 Property Heartland Dental Medical Office Portfolio - 692 Essington Road         Fee Simple
2.088 Property Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive         Fee Simple
2.089 Property Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard         Fee Simple
2.090 Property Heartland Dental Medical Office Portfolio - 3237 Sixes Road         Fee Simple
2.091 Property Heartland Dental Medical Office Portfolio - 4030 Winder Highway         Fee Simple
2.092 Property Heartland Dental Medical Office Portfolio - 8605 East State Road 70         Fee Simple
2.093 Property Heartland Dental Medical Office Portfolio - 540 West Walnut Street         Fee Simple
2.094 Property Heartland Dental Medical Office Portfolio - 5630 Plank Road         Fee Simple
2.095 Property Heartland Dental Medical Office Portfolio - 10505 Lima Road         Fee Simple
2.096 Property Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard         Fee Simple
2.097 Property Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road         Fee Simple
2.098 Property Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway         Fee Simple
2.099 Property Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive         Fee Simple
2.100 Property Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard         Fee Simple
2.101 Property Heartland Dental Medical Office Portfolio - 2222 Highway 540A East         Fee Simple
2.102 Property Heartland Dental Medical Office Portfolio - 1055 Pine Log Road         Fee Simple
2.103 Property Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road         Fee Simple
2.104 Property Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive         Fee Simple
2.105 Property Heartland Dental Medical Office Portfolio - 1905 Convenience Place         Fee Simple
2.106 Property Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road         Fee Simple
2.107 Property Heartland Dental Medical Office Portfolio - 132 Milestone Way         Fee Simple
2.108 Property Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard         Fee Simple
2.109 Property Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard         Fee Simple
2.110 Property Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road         Fee Simple
2.111 Property Heartland Dental Medical Office Portfolio - 3585 North 168th Court         Fee Simple
2.112 Property Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South         Fee Simple
2.113 Property Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue         Fee Simple
2.114 Property Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue         Fee Simple
2.115 Property Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue         Fee Simple
2.116 Property Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane         Fee Simple
2.117 Property Heartland Dental Medical Office Portfolio - 621 Chatham Avenue         Fee Simple
2.118 Property Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail         Fee Simple
2.119 Property Heartland Dental Medical Office Portfolio - 609 Front Street         Fee Simple
2.120 Property Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway         Fee Simple
2.121 Property Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue         Fee Simple
2.122 Property Heartland Dental Medical Office Portfolio - 330 Park Place         Fee Simple
2.123 Property Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road         Fee Simple
2.124 Property Heartland Dental Medical Office Portfolio - 213 Main Street         Fee Simple
2.125 Property Heartland Dental Medical Office Portfolio - 11119 Hearth Road         Fee Simple
2.126 Property Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street         Fee Simple
2.127 Property Heartland Dental Medical Office Portfolio - 2812 East Main Street         Fee Simple
2.128 Property Heartland Dental Medical Office Portfolio - 1202 South Broad Street         Fee Simple
2.129 Property Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road         Fee Simple
2.130 Property Heartland Dental Medical Office Portfolio - 10708 East State Road 64         Fee Simple
2.131 Property Heartland Dental Medical Office Portfolio - 2184 FM 3009         Fee Simple
2.132 Property Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road         Fee Simple
2.133 Property Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road         Fee Simple
2.134 Property Heartland Dental Medical Office Portfolio - 716 32nd Street South         Fee Simple
2.135 Property Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6         Fee Simple
2.136 Property Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway         Fee Simple
2.137 Property Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard         Fee Simple
2.138 Property Heartland Dental Medical Office Portfolio - 998 Williford Court         Fee Simple
2.139 Property Heartland Dental Medical Office Portfolio - 4405 Highway 17         Fee Simple
2.140 Property Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive         Fee Simple
2.141 Property Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East         Fee Simple
2.142 Property Heartland Dental Medical Office Portfolio - 1405 South 25th Street         Fee Simple
2.143 Property Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue         Fee Simple
2.144 Property Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive         Fee Simple
2.145 Property Heartland Dental Medical Office Portfolio - 4455 Florida National Drive         Fee Simple
2.146 Property Heartland Dental Medical Office Portfolio - 3645 North Council Road         Fee Simple
2.147 Property Heartland Dental Medical Office Portfolio - 9305 Market Square Drive         Fee Simple
2.148 Property Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast         Fee Simple
2.149 Property Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue         Fee Simple
2.150 Property Heartland Dental Medical Office Portfolio - 456 University Boulevard North         Fee Simple
2.151 Property Heartland Dental Medical Office Portfolio - 1316 McMillan Street         Fee Simple
2.152 Property Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway         Fee Simple
2.153 Property Heartland Dental Medical Office Portfolio - 116 Calumet Center Road         Fee Simple
2.154 Property Heartland Dental Medical Office Portfolio - 828 South Main Street         Fee Simple
2.155 Property Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court         Fee Simple
2.156 Property Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane         Fee Simple
2.157 Property Heartland Dental Medical Office Portfolio - 3106 Professional Plaza         Fee Simple
2.158 Property Heartland Dental Medical Office Portfolio - 1950 Chesley Drive         Fee Simple
2.159 Property Heartland Dental Medical Office Portfolio - 104 South Houston Road         Fee Simple
2.160 Property Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue         Fee Simple
2.161 Property Heartland Dental Medical Office Portfolio - 165 Juniper Circle         Fee Simple
2.162 Property Heartland Dental Medical Office Portfolio - 135 East Broadway Street         Fee Simple
2.163 Property Heartland Dental Medical Office Portfolio - 9360 Two Notch Road         Fee Simple
2.164 Property Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9         Fee Simple
2.165 Property Heartland Dental Medical Office Portfolio - 5 Jannell Court         Fee Simple
2.166 Property Heartland Dental Medical Office Portfolio - 1617 East Main Street         Fee Simple
2.167 Property Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202         Fee Simple
2.168 Property Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5         Fee Simple
2.169 Property Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4         Fee Simple
3 Loan Lafayette Park N/A     N/A Fee Simple
3.01 Property 444 Lafayette Road         Fee Simple
3.02 Property 500 Lafayette Road         Fee Simple
3.03 Property 520 Lafayette Road         Fee Simple

 

A-1-32 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Other Reserve Reserve Description(4)(11)(12)(14)(20) Initial Other Reserve(4)(11)(12)(14) Monthly Other Reserve Other Reserve Cap Ownership Interest(7)
3.04 Property 443 Lafayette Road         Fee Simple
4 Loan Riverwalk II Free Rent Reserve 142,890   N/A Fee Simple
5 Loan Nebraska Crossing Outstanding Tenant Improvements Reserve 500,000   N/A Fee Simple
6 Loan Clevelander South Beach N/A     N/A Fee Simple
7 Loan 1670 Broadway Ground Rent Funds ($100,000); Tenant Allowance, Tenant Improvement and Leasing Commission Funds ($11,678,712) 11,778,712   N/A Fee Simple / Leasehold
8 Loan Christiana Mall Outstanding TI/LC Reserve 1,804,093   N/A Fee Simple / Leasehold
9 Loan Village at Lee Branch II N/A     N/A Fee Simple
10 Loan Regency Properties Portfolio Material Tenant Rollover Funds 600,000   N/A Fee Simple
10.01 Property Vernal Towne Center         Fee Simple
10.02 Property Monticello Marketplace         Fee Simple
10.03 Property Columbia Square         Fee Simple
10.04 Property Wabash Crossings East         Fee Simple
10.05 Property Granville Corners         Fee Simple
10.06 Property Tarpon Heights         Fee Simple
10.07 Property Raceway Mall         Fee Simple
11 Loan Home2 Suites - Greenville Downtown N/A     N/A Fee Simple
12 Loan Crowne Plaza - Jacksonville (Airport) Laundry Facility Funds; PIP Funds ($5,250,000) 5,250,000   N/A Fee Simple
13 Loan Ellsworth Place Five Below Rent Reserve ($382,926.58); Five Below TI Reserve ($313,155); Five Below LC Reserve ($104,737); Metro PCS TI Reserve ($152,100); Panadian TI Reserve ($32,164); Burlington TI Reserve ($22,519.39) 1,007,602   N/A Fee Simple
14 Loan Four Points - Juneau Seasonality Funds 330,881   N/A Fee Simple
15 Loan Shoppes at Centre Pointe N/A     N/A Fee Simple
16 Loan Orchard Ridge Corporate Park N/A     N/A Fee Simple
17 Loan Heritage Multifamily Portfolio N/A     N/A Fee Simple
17.01 Property Regency         Fee Simple
17.02 Property Wildwood Terrace         Fee Simple
17.03 Property Marquee West         Fee Simple
17.04 Property Tanglewood         Fee Simple
18 Loan Delk Road Self Storage N/A     N/A Fee Simple / Leasehold
19 Loan Holiday Inn Express & Suites - Clearwater PIP Funds 1,150,000   N/A Fee Simple
20 Loan West Main Marketplace Roof Reserve 160,000   N/A Fee Simple
21 Loan Stockton Shopping Center Free Rent Reserve 109,797   N/A Fee Simple
22 Loan Waycross Marketplace Outstanding TI Reserve 65,000   N/A Fee Simple
23 Loan Powerhouse Plaza N/A     N/A Fee Simple
24 Loan Barrywoods Crossing N/A     N/A Fee Simple
25 Loan Holiday Inn Express & Suites Detroit Novi PIP Reserve 1,035,208   N/A Fee Simple
26 Loan Tomball Parkway Plaza N/A     N/A Fee Simple
27 Loan Clearview Palms Shopping Center Free Rent Reserve 16,760   N/A Fee Simple
28 Loan Plaza Del Rey United Fashions Reserve ($25,000): to be released upon Borrower’s completion of United Fashions HVAC work Achievement Reserve ($250,000): To be released upon property achieving the following conditions: (i) at least 82% occupancy, (ii) at least 11.0% Debt Yield for two consecutive calendar quarters, (iii) evidence that Grand Buffett and Goodwill have renewed their leases for at least 3 years and (iv) a DSCR of at least 1.70x for two consecutive calendar quarters 275,000   N/A Fee Simple
29 Loan The Courtyards at San Jose N/A     N/A Fee Simple
30 Loan Brand Bank Portfolio N/A     N/A Fee Simple
30.01 Property Brand Bank Duluth         Fee Simple
30.02 Property Brand Bank Buford         Fee Simple
31 Loan Avalon Crossing N/A     N/A Fee Simple
32 Loan Terrace Pointe N/A     N/A Fee Simple
33 Loan La Quinta - College Station PIP Funds 105,156   N/A Fee Simple
34 Loan Holiday Inn Express - Fort Pierce Initial PIP Reserve Funds; Future PIP Reserve 1,450,000   N/A Fee Simple
35 Loan Holiday Inn Express & Suites Port Lavaca PIP Reserve 934,015   N/A Fee Simple
36 Loan 150 Grand Street Rent Concession Funds ($62,000); Matto Achievement Funds ($700,000) 762,000   50,000 Fee Simple
37 Loan Rounders Building N/A     N/A Fee Simple
38 Loan Nursery Plaza & Perry Hall Marketplace N/A     N/A Fee Simple
38.01 Property Nursery Plaza         Fee Simple
38.02 Property Perry Hall Marketplace         Fee Simple
39 Loan Peregrine Valley Apartments N/A     N/A Fee Simple
40 Loan Upstate NY MHP Portfolio NPDES Permit Reserve 200,000   N/A Fee Simple
40.01 Property Mountain View Estates         Fee Simple
40.02 Property Hidden Forest         Fee Simple
40.03 Property Aqueduct Community         Fee Simple
40.04 Property Meadow Hill         Fee Simple
41 Loan StoreRight Haines City N/A     N/A Fee Simple
42 Loan Magnolias of Santee N/A     N/A Fee Simple
43 Loan Quality Inn Jacksonville N/A     N/A Fee Simple
44 Loan Gulph Mill Industrial Park N/A     N/A Fee Simple
45 Loan Delta Luxury Apartments Phase III N/A     N/A Fee Simple

 

A-1-33 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Ground Lease Initial Expiration Date(7) Ground Lease Extension Options(7) Lockbox Cash Management Cut-off Date Pari Passu Mortgage Debt Balance Cut-off Date Subord. Mortgage Debt Balance Total Mortgage Debt Cut-off Date LTV Ratio Total Mortgage Debt UW NCF DSCR Total Mortgage Debt UW NOI Debt Yield Cut-off Date Mezzanine Debt Balance(18)
1 Loan GNL Portfolio N/A N/A Hard Springing 54,175,000 N/A N/A N/A N/A N/A
1.01 Property Nimble Storage N/A N/A                
1.02 Property NetScout Systems N/A N/A                
1.03 Property Mallinckrodt N/A N/A                
1.04 Property PPD Global Labs N/A N/A                
1.05 Property PNC Bank N/A N/A                
1.06 Property FedEx Ground N/A N/A                
1.07 Property Weatherford International N/A N/A                
2 Loan Heartland Dental Medical Office Portfolio N/A N/A Hard Springing 136,356,128 N/A N/A N/A N/A N/A
2.001 Property Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive N/A N/A                
2.002 Property Heartland Dental Medical Office Portfolio - 9150 North East Barry Road N/A N/A                
2.003 Property Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road N/A N/A                
2.004 Property Heartland Dental Medical Office Portfolio - 200 Brevco Plaza N/A N/A                
2.005 Property Heartland Dental Medical Office Portfolio - 1760 West Virginia Street N/A N/A                
2.006 Property Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive N/A N/A                
2.007 Property Heartland Dental Medical Office Portfolio - 1647 County Road 220 N/A N/A                
2.008 Property Heartland Dental Medical Office Portfolio - 3500 East Highway 377 N/A N/A                
2.009 Property Heartland Dental Medical Office Portfolio - 4112 North Belt Highway N/A N/A                
2.010 Property Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard N/A N/A                
2.011 Property Heartland Dental Medical Office Portfolio - 2202 Althoff Drive N/A N/A                
2.012 Property Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue N/A N/A                
2.013 Property Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway N/A N/A                
2.014 Property Heartland Dental Medical Office Portfolio - 508 South 52nd Street N/A N/A                
2.015 Property Heartland Dental Medical Office Portfolio - 1025 Ashley Street N/A N/A                
2.016 Property Heartland Dental Medical Office Portfolio - 440 Erie Parkway N/A N/A                
2.017 Property Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard N/A N/A                
2.018 Property Heartland Dental Medical Office Portfolio - 1751 Pleasant Road N/A N/A                
2.019 Property Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place N/A N/A                
2.020 Property Heartland Dental Medical Office Portfolio - 615 Saint James Avenue N/A N/A                
2.021 Property Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road N/A N/A                
2.022 Property Heartland Dental Medical Office Portfolio - 1695 Wells Road N/A N/A                
2.023 Property Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road N/A N/A                
2.024 Property Heartland Dental Medical Office Portfolio - 7310 North Villa Drive N/A N/A                
2.025 Property Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard N/A N/A                
2.026 Property Heartland Dental Medical Office Portfolio - 2455 East Main Street N/A N/A                
2.027 Property Heartland Dental Medical Office Portfolio - 630 East Markey Parkway N/A N/A                
2.028 Property Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway N/A N/A                
2.029 Property Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway N/A N/A                
2.030 Property Heartland Dental Medical Office Portfolio - 11890 Highway 707 N/A N/A                
2.031 Property Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road N/A N/A                
2.032 Property Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive N/A N/A                
2.033 Property Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard N/A N/A                
2.034 Property Heartland Dental Medical Office Portfolio - 149 Tuscan Way N/A N/A                
2.035 Property Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive N/A N/A                
2.036 Property Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard N/A N/A                
2.037 Property Heartland Dental Medical Office Portfolio - 209 Latitude Lane N/A N/A                
2.038 Property Heartland Dental Medical Office Portfolio - 4608 South West College Road N/A N/A                
2.039 Property Heartland Dental Medical Office Portfolio - 1315 Bell Road N/A N/A                
2.040 Property Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South N/A N/A                
2.041 Property Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane N/A N/A                
2.042 Property Heartland Dental Medical Office Portfolio - 3152 South Broadway N/A N/A                
2.043 Property Heartland Dental Medical Office Portfolio - 8701 South Garnett Road N/A N/A                
2.044 Property Heartland Dental Medical Office Portfolio - 450 South Weber Road N/A N/A                
2.045 Property Heartland Dental Medical Office Portfolio - 840 Nissan Drive N/A N/A                
2.046 Property Heartland Dental Medical Office Portfolio - 12222 Route 47 N/A N/A                
2.047 Property Heartland Dental Medical Office Portfolio - 3415 Livernois Road N/A N/A                
2.048 Property Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road N/A N/A                
2.049 Property Heartland Dental Medical Office Portfolio - 8190 Windfall Lane N/A N/A                
2.050 Property Heartland Dental Medical Office Portfolio - 2620 East Highway 50 N/A N/A                
2.051 Property Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square N/A N/A                
2.052 Property Heartland Dental Medical Office Portfolio - 4939 Courthouse Street N/A N/A                
2.053 Property Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road N/A N/A                
2.054 Property Heartland Dental Medical Office Portfolio - 507 North Hershey Road N/A N/A                
2.055 Property Heartland Dental Medical Office Portfolio - 242 Southwoods Center N/A N/A                
2.056 Property Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue N/A N/A                
2.057 Property Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue N/A N/A                
2.058 Property Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard N/A N/A                
2.059 Property Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard N/A N/A                
2.060 Property Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue N/A N/A                
2.061 Property Heartland Dental Medical Office Portfolio - 9100 Highway 119 N/A N/A                
2.062 Property Heartland Dental Medical Office Portfolio - 42 Market Square Road N/A N/A                
2.063 Property Heartland Dental Medical Office Portfolio - 2707 Sycamore Road N/A N/A                
2.064 Property Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road N/A N/A                
2.065 Property Heartland Dental Medical Office Portfolio - 103 Farabee Drive North N/A N/A                
2.066 Property Heartland Dental Medical Office Portfolio - 4999 North Tanner Road N/A N/A                
2.067 Property Heartland Dental Medical Office Portfolio - 674 Lake Joy Road N/A N/A                
2.068 Property Heartland Dental Medical Office Portfolio - 1828 IN-44 N/A N/A                
2.069 Property Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard N/A N/A                
2.070 Property Heartland Dental Medical Office Portfolio - 545 East Hunt Highway N/A N/A                
2.071 Property Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza N/A N/A                
2.072 Property Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard N/A N/A                
2.073 Property Heartland Dental Medical Office Portfolio - 780 East-West Connector South West N/A N/A                
2.074 Property Heartland Dental Medical Office Portfolio - 16620 West 159th Street N/A N/A                
2.075 Property Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 N/A N/A                
2.076 Property Heartland Dental Medical Office Portfolio - 3120 Mahan Drive N/A N/A                
2.077 Property Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South N/A N/A                
2.078 Property Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 N/A N/A                
2.079 Property Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard N/A N/A                
2.080 Property Heartland Dental Medical Office Portfolio - 3012 Anchor Drive N/A N/A                
2.081 Property Heartland Dental Medical Office Portfolio - 1715 West Main Street N/A N/A                
2.082 Property Heartland Dental Medical Office Portfolio - 10389 Big Bend Road N/A N/A                

 

A-1-34 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Ground Lease Initial Expiration Date(7) Ground Lease Extension Options(7) Lockbox Cash Management Cut-off Date Pari Passu Mortgage Debt Balance Cut-off Date Subord. Mortgage Debt Balance Total Mortgage Debt Cut-off Date LTV Ratio Total Mortgage Debt UW NCF DSCR Total Mortgage Debt UW NOI Debt Yield Cut-off Date Mezzanine Debt Balance(18)
2.083 Property Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway N/A N/A                
2.084 Property Heartland Dental Medical Office Portfolio - 2751 Fountain Place N/A N/A                
2.085 Property Heartland Dental Medical Office Portfolio - 2030 Crossing Circle N/A N/A                
2.086 Property Heartland Dental Medical Office Portfolio - 13101 East 96th Street North N/A N/A                
2.087 Property Heartland Dental Medical Office Portfolio - 692 Essington Road N/A N/A                
2.088 Property Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive N/A N/A                
2.089 Property Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard N/A N/A                
2.090 Property Heartland Dental Medical Office Portfolio - 3237 Sixes Road N/A N/A                
2.091 Property Heartland Dental Medical Office Portfolio - 4030 Winder Highway N/A N/A                
2.092 Property Heartland Dental Medical Office Portfolio - 8605 East State Road 70 N/A N/A                
2.093 Property Heartland Dental Medical Office Portfolio - 540 West Walnut Street N/A N/A                
2.094 Property Heartland Dental Medical Office Portfolio - 5630 Plank Road N/A N/A                
2.095 Property Heartland Dental Medical Office Portfolio - 10505 Lima Road N/A N/A                
2.096 Property Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard N/A N/A                
2.097 Property Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road N/A N/A                
2.098 Property Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway N/A N/A                
2.099 Property Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive N/A N/A                
2.100 Property Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard N/A N/A                
2.101 Property Heartland Dental Medical Office Portfolio - 2222 Highway 540A East N/A N/A                
2.102 Property Heartland Dental Medical Office Portfolio - 1055 Pine Log Road N/A N/A                
2.103 Property Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road N/A N/A                
2.104 Property Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive N/A N/A                
2.105 Property Heartland Dental Medical Office Portfolio - 1905 Convenience Place N/A N/A                
2.106 Property Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road N/A N/A                
2.107 Property Heartland Dental Medical Office Portfolio - 132 Milestone Way N/A N/A                
2.108 Property Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard N/A N/A                
2.109 Property Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard N/A N/A                
2.110 Property Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road N/A N/A                
2.111 Property Heartland Dental Medical Office Portfolio - 3585 North 168th Court N/A N/A                
2.112 Property Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South N/A N/A                
2.113 Property Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue N/A N/A                
2.114 Property Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue N/A N/A                
2.115 Property Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue N/A N/A                
2.116 Property Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane N/A N/A                
2.117 Property Heartland Dental Medical Office Portfolio - 621 Chatham Avenue N/A N/A                
2.118 Property Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail N/A N/A                
2.119 Property Heartland Dental Medical Office Portfolio - 609 Front Street N/A N/A                
2.120 Property Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway N/A N/A                
2.121 Property Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue N/A N/A                
2.122 Property Heartland Dental Medical Office Portfolio - 330 Park Place N/A N/A                
2.123 Property Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road N/A N/A                
2.124 Property Heartland Dental Medical Office Portfolio - 213 Main Street N/A N/A                
2.125 Property Heartland Dental Medical Office Portfolio - 11119 Hearth Road N/A N/A                
2.126 Property Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street N/A N/A                
2.127 Property Heartland Dental Medical Office Portfolio - 2812 East Main Street N/A N/A                
2.128 Property Heartland Dental Medical Office Portfolio - 1202 South Broad Street N/A N/A                
2.129 Property Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road N/A N/A                
2.130 Property Heartland Dental Medical Office Portfolio - 10708 East State Road 64 N/A N/A                
2.131 Property Heartland Dental Medical Office Portfolio - 2184 FM 3009 N/A N/A                
2.132 Property Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road N/A N/A                
2.133 Property Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road N/A N/A                
2.134 Property Heartland Dental Medical Office Portfolio - 716 32nd Street South N/A N/A                
2.135 Property Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 N/A N/A                
2.136 Property Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway N/A N/A                
2.137 Property Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard N/A N/A                
2.138 Property Heartland Dental Medical Office Portfolio - 998 Williford Court N/A N/A                
2.139 Property Heartland Dental Medical Office Portfolio - 4405 Highway 17 N/A N/A                
2.140 Property Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive N/A N/A                
2.141 Property Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East N/A N/A                
2.142 Property Heartland Dental Medical Office Portfolio - 1405 South 25th Street N/A N/A                
2.143 Property Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue N/A N/A                
2.144 Property Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive N/A N/A                
2.145 Property Heartland Dental Medical Office Portfolio - 4455 Florida National Drive N/A N/A                
2.146 Property Heartland Dental Medical Office Portfolio - 3645 North Council Road N/A N/A                
2.147 Property Heartland Dental Medical Office Portfolio - 9305 Market Square Drive N/A N/A                
2.148 Property Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast N/A N/A                
2.149 Property Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue N/A N/A                
2.150 Property Heartland Dental Medical Office Portfolio - 456 University Boulevard North N/A N/A                
2.151 Property Heartland Dental Medical Office Portfolio - 1316 McMillan Street N/A N/A                
2.152 Property Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway N/A N/A                
2.153 Property Heartland Dental Medical Office Portfolio - 116 Calumet Center Road N/A N/A                
2.154 Property Heartland Dental Medical Office Portfolio - 828 South Main Street N/A N/A                
2.155 Property Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court N/A N/A                
2.156 Property Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane N/A N/A                
2.157 Property Heartland Dental Medical Office Portfolio - 3106 Professional Plaza N/A N/A                
2.158 Property Heartland Dental Medical Office Portfolio - 1950 Chesley Drive N/A N/A                
2.159 Property Heartland Dental Medical Office Portfolio - 104 South Houston Road N/A N/A                
2.160 Property Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue N/A N/A                
2.161 Property Heartland Dental Medical Office Portfolio - 165 Juniper Circle N/A N/A                
2.162 Property Heartland Dental Medical Office Portfolio - 135 East Broadway Street N/A N/A                
2.163 Property Heartland Dental Medical Office Portfolio - 9360 Two Notch Road N/A N/A                
2.164 Property Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 N/A N/A                
2.165 Property Heartland Dental Medical Office Portfolio - 5 Jannell Court N/A N/A                
2.166 Property Heartland Dental Medical Office Portfolio - 1617 East Main Street N/A N/A                
2.167 Property Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 N/A N/A                
2.168 Property Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 N/A N/A                
2.169 Property Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 N/A N/A                
3 Loan Lafayette Park N/A N/A Hard Springing 38,000,000 N/A N/A N/A N/A N/A
3.01 Property 444 Lafayette Road N/A N/A                
3.02 Property 500 Lafayette Road N/A N/A                
3.03 Property 520 Lafayette Road N/A N/A                

 

A-1-35 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Ground Lease Initial Expiration Date(7) Ground Lease Extension Options(7) Lockbox Cash Management Cut-off Date Pari Passu Mortgage Debt Balance Cut-off Date Subord. Mortgage Debt Balance Total Mortgage Debt Cut-off Date LTV Ratio Total Mortgage Debt UW NCF DSCR Total Mortgage Debt UW NOI Debt Yield Cut-off Date Mezzanine Debt Balance(18)
3.04 Property 443 Lafayette Road N/A N/A                
4 Loan Riverwalk II N/A N/A Springing Springing 25,000,000 N/A N/A N/A N/A 5,000,000
5 Loan Nebraska Crossing N/A N/A Hard Springing 36,500,000 N/A N/A N/A N/A N/A
6 Loan Clevelander South Beach N/A N/A Hard Springing 10,000,000 N/A N/A N/A N/A N/A
7 Loan 1670 Broadway 11/1/2125 Two, 49 year terms Hard In Place 48,000,000 N/A N/A N/A N/A 64,800,000
8 Loan Christiana Mall 12/31/2028 No Hard Springing 308,000,000 212,000,000 53% 1.93 8.5% N/A
9 Loan Village at Lee Branch II N/A N/A Springing Springing N/A N/A N/A N/A N/A N/A
10 Loan Regency Properties Portfolio N/A N/A Hard Springing 15,250,000 N/A N/A N/A N/A N/A
10.01 Property Vernal Towne Center N/A N/A                
10.02 Property Monticello Marketplace N/A N/A                
10.03 Property Columbia Square N/A N/A                
10.04 Property Wabash Crossings East N/A N/A                
10.05 Property Granville Corners N/A N/A                
10.06 Property Tarpon Heights N/A N/A                
10.07 Property Raceway Mall N/A N/A                
11 Loan Home2 Suites - Greenville Downtown N/A N/A Springing Springing N/A N/A N/A N/A N/A N/A
12 Loan Crowne Plaza - Jacksonville (Airport) N/A N/A Hard Springing N/A N/A N/A N/A N/A N/A
13 Loan Ellsworth Place N/A N/A Hard Springing 54,000,000 N/A N/A N/A N/A N/A
14 Loan Four Points - Juneau N/A N/A Springing Springing N/A N/A N/A N/A N/A N/A
15 Loan Shoppes at Centre Pointe N/A N/A Springing Springing N/A N/A N/A N/A N/A N/A
16 Loan Orchard Ridge Corporate Park N/A N/A Springing Springing N/A N/A N/A N/A N/A N/A
17 Loan Heritage Multifamily Portfolio N/A N/A Soft Springing N/A N/A N/A N/A N/A N/A
17.01 Property Regency N/A N/A                
17.02 Property Wildwood Terrace N/A N/A                
17.03 Property Marquee West N/A N/A                
17.04 Property Tanglewood N/A N/A                
18 Loan Delk Road Self Storage 12/31/2024 1, 10-year option Springing Springing N/A N/A N/A N/A N/A N/A
19 Loan Holiday Inn Express & Suites - Clearwater N/A N/A Hard Springing N/A N/A N/A N/A N/A N/A
20 Loan West Main Marketplace N/A N/A Hard Springing N/A N/A N/A N/A N/A N/A
21 Loan Stockton Shopping Center N/A N/A Springing Springing N/A N/A N/A N/A N/A N/A
22 Loan Waycross Marketplace N/A N/A Springing Springing N/A N/A N/A N/A N/A N/A
23 Loan Powerhouse Plaza N/A N/A Springing Springing N/A N/A N/A N/A N/A N/A
24 Loan Barrywoods Crossing N/A N/A Springing Springing 21,000,000 N/A N/A N/A N/A N/A
25 Loan Holiday Inn Express & Suites Detroit Novi N/A N/A Springing Springing N/A N/A N/A N/A N/A N/A
26 Loan Tomball Parkway Plaza N/A N/A Springing Springing N/A N/A N/A N/A N/A N/A
27 Loan Clearview Palms Shopping Center N/A N/A Springing Springing N/A N/A N/A N/A N/A N/A
28 Loan Plaza Del Rey N/A N/A Springing Springing N/A N/A N/A N/A N/A N/A
29 Loan The Courtyards at San Jose N/A N/A Springing Springing N/A N/A N/A N/A N/A N/A
30 Loan Brand Bank Portfolio N/A N/A Springing Springing N/A N/A N/A N/A N/A N/A
30.01 Property Brand Bank Duluth N/A N/A                
30.02 Property Brand Bank Buford N/A N/A                
31 Loan Avalon Crossing N/A N/A Springing Springing N/A N/A N/A N/A N/A N/A
32 Loan Terrace Pointe N/A N/A Springing Springing N/A N/A N/A N/A N/A N/A
33 Loan La Quinta - College Station N/A N/A Hard Springing N/A N/A N/A N/A N/A N/A
34 Loan Holiday Inn Express - Fort Pierce N/A N/A Springing Springing N/A N/A N/A N/A N/A N/A
35 Loan Holiday Inn Express & Suites Port Lavaca N/A N/A Springing Springing N/A N/A N/A N/A N/A N/A
36 Loan 150 Grand Street N/A N/A Hard Springing N/A N/A N/A N/A N/A N/A
37 Loan Rounders Building N/A N/A Springing Springing N/A N/A N/A N/A N/A N/A
38 Loan Nursery Plaza & Perry Hall Marketplace N/A N/A Springing Springing N/A N/A N/A N/A N/A N/A
38.01 Property Nursery Plaza N/A N/A                
38.02 Property Perry Hall Marketplace N/A N/A                
39 Loan Peregrine Valley Apartments N/A N/A Springing Springing N/A N/A N/A N/A N/A N/A
40 Loan Upstate NY MHP Portfolio N/A N/A Springing Springing N/A N/A N/A N/A N/A N/A
40.01 Property Mountain View Estates N/A N/A                
40.02 Property Hidden Forest N/A N/A                
40.03 Property Aqueduct Community N/A N/A                
40.04 Property Meadow Hill N/A N/A                
41 Loan StoreRight Haines City N/A N/A Springing Springing N/A N/A N/A N/A N/A N/A
42 Loan Magnolias of Santee N/A N/A Soft Springing N/A N/A N/A N/A N/A N/A
43 Loan Quality Inn Jacksonville N/A N/A Springing Springing N/A N/A N/A N/A N/A N/A
44 Loan Gulph Mill Industrial Park N/A N/A Hard Springing N/A N/A N/A N/A N/A N/A
45 Loan Delta Luxury Apartments Phase III N/A N/A Springing Springing N/A N/A N/A N/A N/A N/A

 

A-1-36 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Total Debt Cut-off Date LTV Ratio Total Debt UW NCF DSCR Total Debt UW NOI Debt Yield Future Secured Subordinate Debt (Y/N) Conditions for Future Secured Subordinate Debt Lender Consent Required for Future Secured Subordinate Debt (Y/N) Future Mezzanine Debt Permitted (Y/N)(18)
1 Loan GNL Portfolio N/A N/A N/A No N/A N/A No
1.01 Property Nimble Storage              
1.02 Property NetScout Systems              
1.03 Property Mallinckrodt              
1.04 Property PPD Global Labs              
1.05 Property PNC Bank              
1.06 Property FedEx Ground              
1.07 Property Weatherford International              
2 Loan Heartland Dental Medical Office Portfolio N/A N/A N/A No N/A N/A No
2.001 Property Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive              
2.002 Property Heartland Dental Medical Office Portfolio - 9150 North East Barry Road              
2.003 Property Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road              
2.004 Property Heartland Dental Medical Office Portfolio - 200 Brevco Plaza              
2.005 Property Heartland Dental Medical Office Portfolio - 1760 West Virginia Street              
2.006 Property Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive              
2.007 Property Heartland Dental Medical Office Portfolio - 1647 County Road 220              
2.008 Property Heartland Dental Medical Office Portfolio - 3500 East Highway 377              
2.009 Property Heartland Dental Medical Office Portfolio - 4112 North Belt Highway              
2.010 Property Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard              
2.011 Property Heartland Dental Medical Office Portfolio - 2202 Althoff Drive              
2.012 Property Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue              
2.013 Property Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway              
2.014 Property Heartland Dental Medical Office Portfolio - 508 South 52nd Street              
2.015 Property Heartland Dental Medical Office Portfolio - 1025 Ashley Street              
2.016 Property Heartland Dental Medical Office Portfolio - 440 Erie Parkway              
2.017 Property Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard              
2.018 Property Heartland Dental Medical Office Portfolio - 1751 Pleasant Road              
2.019 Property Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place              
2.020 Property Heartland Dental Medical Office Portfolio - 615 Saint James Avenue              
2.021 Property Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road              
2.022 Property Heartland Dental Medical Office Portfolio - 1695 Wells Road              
2.023 Property Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road              
2.024 Property Heartland Dental Medical Office Portfolio - 7310 North Villa Drive              
2.025 Property Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard              
2.026 Property Heartland Dental Medical Office Portfolio - 2455 East Main Street              
2.027 Property Heartland Dental Medical Office Portfolio - 630 East Markey Parkway              
2.028 Property Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway              
2.029 Property Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway              
2.030 Property Heartland Dental Medical Office Portfolio - 11890 Highway 707              
2.031 Property Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road              
2.032 Property Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive              
2.033 Property Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard              
2.034 Property Heartland Dental Medical Office Portfolio - 149 Tuscan Way              
2.035 Property Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive              
2.036 Property Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard              
2.037 Property Heartland Dental Medical Office Portfolio - 209 Latitude Lane              
2.038 Property Heartland Dental Medical Office Portfolio - 4608 South West College Road              
2.039 Property Heartland Dental Medical Office Portfolio - 1315 Bell Road              
2.040 Property Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South              
2.041 Property Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane              
2.042 Property Heartland Dental Medical Office Portfolio - 3152 South Broadway              
2.043 Property Heartland Dental Medical Office Portfolio - 8701 South Garnett Road              
2.044 Property Heartland Dental Medical Office Portfolio - 450 South Weber Road              
2.045 Property Heartland Dental Medical Office Portfolio - 840 Nissan Drive              
2.046 Property Heartland Dental Medical Office Portfolio - 12222 Route 47              
2.047 Property Heartland Dental Medical Office Portfolio - 3415 Livernois Road              
2.048 Property Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road              
2.049 Property Heartland Dental Medical Office Portfolio - 8190 Windfall Lane              
2.050 Property Heartland Dental Medical Office Portfolio - 2620 East Highway 50              
2.051 Property Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square              
2.052 Property Heartland Dental Medical Office Portfolio - 4939 Courthouse Street              
2.053 Property Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road              
2.054 Property Heartland Dental Medical Office Portfolio - 507 North Hershey Road              
2.055 Property Heartland Dental Medical Office Portfolio - 242 Southwoods Center              
2.056 Property Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue              
2.057 Property Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue              
2.058 Property Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard              
2.059 Property Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard              
2.060 Property Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue              
2.061 Property Heartland Dental Medical Office Portfolio - 9100 Highway 119              
2.062 Property Heartland Dental Medical Office Portfolio - 42 Market Square Road              
2.063 Property Heartland Dental Medical Office Portfolio - 2707 Sycamore Road              
2.064 Property Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road              
2.065 Property Heartland Dental Medical Office Portfolio - 103 Farabee Drive North              
2.066 Property Heartland Dental Medical Office Portfolio - 4999 North Tanner Road              
2.067 Property Heartland Dental Medical Office Portfolio - 674 Lake Joy Road              
2.068 Property Heartland Dental Medical Office Portfolio - 1828 IN-44              
2.069 Property Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard              
2.070 Property Heartland Dental Medical Office Portfolio - 545 East Hunt Highway              
2.071 Property Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza              
2.072 Property Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard              
2.073 Property Heartland Dental Medical Office Portfolio - 780 East-West Connector South West              
2.074 Property Heartland Dental Medical Office Portfolio - 16620 West 159th Street              
2.075 Property Heartland Dental Medical Office Portfolio - 13851 North US Highway 441              
2.076 Property Heartland Dental Medical Office Portfolio - 3120 Mahan Drive              
2.077 Property Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South              
2.078 Property Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12              
2.079 Property Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard              
2.080 Property Heartland Dental Medical Office Portfolio - 3012 Anchor Drive              
2.081 Property Heartland Dental Medical Office Portfolio - 1715 West Main Street              
2.082 Property Heartland Dental Medical Office Portfolio - 10389 Big Bend Road              

 

A-1-37 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Total Debt Cut-off Date LTV Ratio Total Debt UW NCF DSCR Total Debt UW NOI Debt Yield Future Secured Subordinate Debt (Y/N) Conditions for Future Secured Subordinate Debt Lender Consent Required for Future Secured Subordinate Debt (Y/N) Future Mezzanine Debt Permitted (Y/N)(18)
2.083 Property Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway              
2.084 Property Heartland Dental Medical Office Portfolio - 2751 Fountain Place              
2.085 Property Heartland Dental Medical Office Portfolio - 2030 Crossing Circle              
2.086 Property Heartland Dental Medical Office Portfolio - 13101 East 96th Street North              
2.087 Property Heartland Dental Medical Office Portfolio - 692 Essington Road              
2.088 Property Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive              
2.089 Property Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard              
2.090 Property Heartland Dental Medical Office Portfolio - 3237 Sixes Road              
2.091 Property Heartland Dental Medical Office Portfolio - 4030 Winder Highway              
2.092 Property Heartland Dental Medical Office Portfolio - 8605 East State Road 70              
2.093 Property Heartland Dental Medical Office Portfolio - 540 West Walnut Street              
2.094 Property Heartland Dental Medical Office Portfolio - 5630 Plank Road              
2.095 Property Heartland Dental Medical Office Portfolio - 10505 Lima Road              
2.096 Property Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard              
2.097 Property Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road              
2.098 Property Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway              
2.099 Property Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive              
2.100 Property Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard              
2.101 Property Heartland Dental Medical Office Portfolio - 2222 Highway 540A East              
2.102 Property Heartland Dental Medical Office Portfolio - 1055 Pine Log Road              
2.103 Property Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road              
2.104 Property Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive              
2.105 Property Heartland Dental Medical Office Portfolio - 1905 Convenience Place              
2.106 Property Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road              
2.107 Property Heartland Dental Medical Office Portfolio - 132 Milestone Way              
2.108 Property Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard              
2.109 Property Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard              
2.110 Property Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road              
2.111 Property Heartland Dental Medical Office Portfolio - 3585 North 168th Court              
2.112 Property Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South              
2.113 Property Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue              
2.114 Property Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue              
2.115 Property Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue              
2.116 Property Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane              
2.117 Property Heartland Dental Medical Office Portfolio - 621 Chatham Avenue              
2.118 Property Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail              
2.119 Property Heartland Dental Medical Office Portfolio - 609 Front Street              
2.120 Property Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway              
2.121 Property Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue              
2.122 Property Heartland Dental Medical Office Portfolio - 330 Park Place              
2.123 Property Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road              
2.124 Property Heartland Dental Medical Office Portfolio - 213 Main Street              
2.125 Property Heartland Dental Medical Office Portfolio - 11119 Hearth Road              
2.126 Property Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street              
2.127 Property Heartland Dental Medical Office Portfolio - 2812 East Main Street              
2.128 Property Heartland Dental Medical Office Portfolio - 1202 South Broad Street              
2.129 Property Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road              
2.130 Property Heartland Dental Medical Office Portfolio - 10708 East State Road 64              
2.131 Property Heartland Dental Medical Office Portfolio - 2184 FM 3009              
2.132 Property Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road              
2.133 Property Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road              
2.134 Property Heartland Dental Medical Office Portfolio - 716 32nd Street South              
2.135 Property Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6              
2.136 Property Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway              
2.137 Property Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard              
2.138 Property Heartland Dental Medical Office Portfolio - 998 Williford Court              
2.139 Property Heartland Dental Medical Office Portfolio - 4405 Highway 17              
2.140 Property Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive              
2.141 Property Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East              
2.142 Property Heartland Dental Medical Office Portfolio - 1405 South 25th Street              
2.143 Property Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue              
2.144 Property Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive              
2.145 Property Heartland Dental Medical Office Portfolio - 4455 Florida National Drive              
2.146 Property Heartland Dental Medical Office Portfolio - 3645 North Council Road              
2.147 Property Heartland Dental Medical Office Portfolio - 9305 Market Square Drive              
2.148 Property Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast              
2.149 Property Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue              
2.150 Property Heartland Dental Medical Office Portfolio - 456 University Boulevard North              
2.151 Property Heartland Dental Medical Office Portfolio - 1316 McMillan Street              
2.152 Property Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway              
2.153 Property Heartland Dental Medical Office Portfolio - 116 Calumet Center Road              
2.154 Property Heartland Dental Medical Office Portfolio - 828 South Main Street              
2.155 Property Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court              
2.156 Property Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane              
2.157 Property Heartland Dental Medical Office Portfolio - 3106 Professional Plaza              
2.158 Property Heartland Dental Medical Office Portfolio - 1950 Chesley Drive              
2.159 Property Heartland Dental Medical Office Portfolio - 104 South Houston Road              
2.160 Property Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue              
2.161 Property Heartland Dental Medical Office Portfolio - 165 Juniper Circle              
2.162 Property Heartland Dental Medical Office Portfolio - 135 East Broadway Street              
2.163 Property Heartland Dental Medical Office Portfolio - 9360 Two Notch Road              
2.164 Property Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9              
2.165 Property Heartland Dental Medical Office Portfolio - 5 Jannell Court              
2.166 Property Heartland Dental Medical Office Portfolio - 1617 East Main Street              
2.167 Property Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202              
2.168 Property Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5              
2.169 Property Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4              
3 Loan Lafayette Park N/A N/A N/A No N/A N/A No
3.01 Property 444 Lafayette Road              
3.02 Property 500 Lafayette Road              
3.03 Property 520 Lafayette Road              

 

A-1-38 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Total Debt Cut-off Date LTV Ratio Total Debt UW NCF DSCR Total Debt UW NOI Debt Yield Future Secured Subordinate Debt (Y/N) Conditions for Future Secured Subordinate Debt Lender Consent Required for Future Secured Subordinate Debt (Y/N) Future Mezzanine Debt Permitted (Y/N)(18)
3.04 Property 443 Lafayette Road              
4 Loan Riverwalk II 69.3% 1.31 9.4% No N/A N/A No
5 Loan Nebraska Crossing N/A N/A N/A No N/A N/A No
6 Loan Clevelander South Beach N/A N/A N/A No N/A N/A No
7 Loan 1670 Broadway 59.6% 2.16 9.1% No N/A N/A Yes
8 Loan Christiana Mall N/A N/A N/A No N/A N/A Yes
9 Loan Village at Lee Branch II N/A N/A N/A No N/A N/A No
10 Loan Regency Properties Portfolio N/A N/A N/A No N/A N/A No
10.01 Property Vernal Towne Center              
10.02 Property Monticello Marketplace              
10.03 Property Columbia Square              
10.04 Property Wabash Crossings East              
10.05 Property Granville Corners              
10.06 Property Tarpon Heights              
10.07 Property Raceway Mall              
11 Loan Home2 Suites - Greenville Downtown N/A N/A N/A No N/A N/A No
12 Loan Crowne Plaza - Jacksonville (Airport) N/A N/A N/A No N/A N/A No
13 Loan Ellsworth Place N/A N/A N/A No N/A N/A No
14 Loan Four Points - Juneau N/A N/A N/A No N/A N/A No
15 Loan Shoppes at Centre Pointe N/A N/A N/A No N/A N/A No
16 Loan Orchard Ridge Corporate Park N/A N/A N/A No N/A N/A No
17 Loan Heritage Multifamily Portfolio N/A N/A N/A No N/A N/A No
17.01 Property Regency              
17.02 Property Wildwood Terrace              
17.03 Property Marquee West              
17.04 Property Tanglewood              
18 Loan Delk Road Self Storage N/A N/A N/A No N/A N/A No
19 Loan Holiday Inn Express & Suites - Clearwater N/A N/A N/A No N/A N/A No
20 Loan West Main Marketplace N/A N/A N/A No N/A N/A No
21 Loan Stockton Shopping Center N/A N/A N/A No N/A N/A No
22 Loan Waycross Marketplace N/A N/A N/A No N/A N/A No
23 Loan Powerhouse Plaza N/A N/A N/A No N/A N/A No
24 Loan Barrywoods Crossing N/A N/A N/A No N/A N/A Yes
25 Loan Holiday Inn Express & Suites Detroit Novi N/A N/A N/A No N/A N/A No
26 Loan Tomball Parkway Plaza N/A N/A N/A No N/A N/A No
27 Loan Clearview Palms Shopping Center N/A N/A N/A No N/A N/A No
28 Loan Plaza Del Rey N/A N/A N/A No N/A N/A No
29 Loan The Courtyards at San Jose N/A N/A N/A No N/A N/A No
30 Loan Brand Bank Portfolio N/A N/A N/A No N/A N/A No
30.01 Property Brand Bank Duluth              
30.02 Property Brand Bank Buford              
31 Loan Avalon Crossing N/A N/A N/A No N/A N/A No
32 Loan Terrace Pointe N/A N/A N/A No N/A N/A No
33 Loan La Quinta - College Station N/A N/A N/A No N/A N/A No
34 Loan Holiday Inn Express - Fort Pierce N/A N/A N/A No N/A N/A No
35 Loan Holiday Inn Express & Suites Port Lavaca N/A N/A N/A No N/A N/A No
36 Loan 150 Grand Street N/A N/A N/A No N/A N/A No
37 Loan Rounders Building N/A N/A N/A No N/A N/A No
38 Loan Nursery Plaza & Perry Hall Marketplace N/A N/A N/A No N/A N/A No
38.01 Property Nursery Plaza              
38.02 Property Perry Hall Marketplace              
39 Loan Peregrine Valley Apartments N/A N/A N/A No N/A N/A No
40 Loan Upstate NY MHP Portfolio N/A N/A N/A No N/A N/A No
40.01 Property Mountain View Estates              
40.02 Property Hidden Forest              
40.03 Property Aqueduct Community              
40.04 Property Meadow Hill              
41 Loan StoreRight Haines City N/A N/A N/A No N/A N/A No
42 Loan Magnolias of Santee N/A N/A N/A No N/A N/A No
43 Loan Quality Inn Jacksonville N/A N/A N/A No N/A N/A No
44 Loan Gulph Mill Industrial Park N/A N/A N/A No N/A N/A No
45 Loan Delta Luxury Apartments Phase III N/A N/A N/A No N/A N/A No

 

A-1-39 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Conditions for Future Mezzanine Debt(18)
1 Loan GNL Portfolio N/A
1.01 Property Nimble Storage  
1.02 Property NetScout Systems  
1.03 Property Mallinckrodt  
1.04 Property PPD Global Labs  
1.05 Property PNC Bank  
1.06 Property FedEx Ground  
1.07 Property Weatherford International  
2 Loan Heartland Dental Medical Office Portfolio N/A
2.001 Property Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive  
2.002 Property Heartland Dental Medical Office Portfolio - 9150 North East Barry Road  
2.003 Property Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road  
2.004 Property Heartland Dental Medical Office Portfolio - 200 Brevco Plaza  
2.005 Property Heartland Dental Medical Office Portfolio - 1760 West Virginia Street  
2.006 Property Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive  
2.007 Property Heartland Dental Medical Office Portfolio - 1647 County Road 220  
2.008 Property Heartland Dental Medical Office Portfolio - 3500 East Highway 377  
2.009 Property Heartland Dental Medical Office Portfolio - 4112 North Belt Highway  
2.010 Property Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard  
2.011 Property Heartland Dental Medical Office Portfolio - 2202 Althoff Drive  
2.012 Property Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue  
2.013 Property Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway  
2.014 Property Heartland Dental Medical Office Portfolio - 508 South 52nd Street  
2.015 Property Heartland Dental Medical Office Portfolio - 1025 Ashley Street  
2.016 Property Heartland Dental Medical Office Portfolio - 440 Erie Parkway  
2.017 Property Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard  
2.018 Property Heartland Dental Medical Office Portfolio - 1751 Pleasant Road  
2.019 Property Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place  
2.020 Property Heartland Dental Medical Office Portfolio - 615 Saint James Avenue  
2.021 Property Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road  
2.022 Property Heartland Dental Medical Office Portfolio - 1695 Wells Road  
2.023 Property Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road  
2.024 Property Heartland Dental Medical Office Portfolio - 7310 North Villa Drive  
2.025 Property Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard  
2.026 Property Heartland Dental Medical Office Portfolio - 2455 East Main Street  
2.027 Property Heartland Dental Medical Office Portfolio - 630 East Markey Parkway  
2.028 Property Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway  
2.029 Property Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway  
2.030 Property Heartland Dental Medical Office Portfolio - 11890 Highway 707  
2.031 Property Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road  
2.032 Property Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive  
2.033 Property Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard  
2.034 Property Heartland Dental Medical Office Portfolio - 149 Tuscan Way  
2.035 Property Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive  
2.036 Property Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard  
2.037 Property Heartland Dental Medical Office Portfolio - 209 Latitude Lane  
2.038 Property Heartland Dental Medical Office Portfolio - 4608 South West College Road  
2.039 Property Heartland Dental Medical Office Portfolio - 1315 Bell Road  
2.040 Property Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South  
2.041 Property Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane  
2.042 Property Heartland Dental Medical Office Portfolio - 3152 South Broadway  
2.043 Property Heartland Dental Medical Office Portfolio - 8701 South Garnett Road  
2.044 Property Heartland Dental Medical Office Portfolio - 450 South Weber Road  
2.045 Property Heartland Dental Medical Office Portfolio - 840 Nissan Drive  
2.046 Property Heartland Dental Medical Office Portfolio - 12222 Route 47  
2.047 Property Heartland Dental Medical Office Portfolio - 3415 Livernois Road  
2.048 Property Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road  
2.049 Property Heartland Dental Medical Office Portfolio - 8190 Windfall Lane  
2.050 Property Heartland Dental Medical Office Portfolio - 2620 East Highway 50  
2.051 Property Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square  
2.052 Property Heartland Dental Medical Office Portfolio - 4939 Courthouse Street  
2.053 Property Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road  
2.054 Property Heartland Dental Medical Office Portfolio - 507 North Hershey Road  
2.055 Property Heartland Dental Medical Office Portfolio - 242 Southwoods Center  
2.056 Property Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue  
2.057 Property Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue  
2.058 Property Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard  
2.059 Property Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard  
2.060 Property Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue  
2.061 Property Heartland Dental Medical Office Portfolio - 9100 Highway 119  
2.062 Property Heartland Dental Medical Office Portfolio - 42 Market Square Road  
2.063 Property Heartland Dental Medical Office Portfolio - 2707 Sycamore Road  
2.064 Property Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road  
2.065 Property Heartland Dental Medical Office Portfolio - 103 Farabee Drive North  
2.066 Property Heartland Dental Medical Office Portfolio - 4999 North Tanner Road  
2.067 Property Heartland Dental Medical Office Portfolio - 674 Lake Joy Road  
2.068 Property Heartland Dental Medical Office Portfolio - 1828 IN-44  
2.069 Property Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard  
2.070 Property Heartland Dental Medical Office Portfolio - 545 East Hunt Highway  
2.071 Property Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza  
2.072 Property Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard  
2.073 Property Heartland Dental Medical Office Portfolio - 780 East-West Connector South West  
2.074 Property Heartland Dental Medical Office Portfolio - 16620 West 159th Street  
2.075 Property Heartland Dental Medical Office Portfolio - 13851 North US Highway 441  
2.076 Property Heartland Dental Medical Office Portfolio - 3120 Mahan Drive  
2.077 Property Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South  
2.078 Property Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12  
2.079 Property Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard  
2.080 Property Heartland Dental Medical Office Portfolio - 3012 Anchor Drive  
2.081 Property Heartland Dental Medical Office Portfolio - 1715 West Main Street  
2.082 Property Heartland Dental Medical Office Portfolio - 10389 Big Bend Road  

 

A-1-40 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Conditions for Future Mezzanine Debt(18)
2.083 Property Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway  
2.084 Property Heartland Dental Medical Office Portfolio - 2751 Fountain Place  
2.085 Property Heartland Dental Medical Office Portfolio - 2030 Crossing Circle  
2.086 Property Heartland Dental Medical Office Portfolio - 13101 East 96th Street North  
2.087 Property Heartland Dental Medical Office Portfolio - 692 Essington Road  
2.088 Property Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive  
2.089 Property Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard  
2.090 Property Heartland Dental Medical Office Portfolio - 3237 Sixes Road  
2.091 Property Heartland Dental Medical Office Portfolio - 4030 Winder Highway  
2.092 Property Heartland Dental Medical Office Portfolio - 8605 East State Road 70  
2.093 Property Heartland Dental Medical Office Portfolio - 540 West Walnut Street  
2.094 Property Heartland Dental Medical Office Portfolio - 5630 Plank Road  
2.095 Property Heartland Dental Medical Office Portfolio - 10505 Lima Road  
2.096 Property Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard  
2.097 Property Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road  
2.098 Property Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway  
2.099 Property Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive  
2.100 Property Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard  
2.101 Property Heartland Dental Medical Office Portfolio - 2222 Highway 540A East  
2.102 Property Heartland Dental Medical Office Portfolio - 1055 Pine Log Road  
2.103 Property Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road  
2.104 Property Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive  
2.105 Property Heartland Dental Medical Office Portfolio - 1905 Convenience Place  
2.106 Property Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road  
2.107 Property Heartland Dental Medical Office Portfolio - 132 Milestone Way  
2.108 Property Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard  
2.109 Property Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard  
2.110 Property Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road  
2.111 Property Heartland Dental Medical Office Portfolio - 3585 North 168th Court  
2.112 Property Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South  
2.113 Property Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue  
2.114 Property Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue  
2.115 Property Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue  
2.116 Property Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane  
2.117 Property Heartland Dental Medical Office Portfolio - 621 Chatham Avenue  
2.118 Property Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail  
2.119 Property Heartland Dental Medical Office Portfolio - 609 Front Street  
2.120 Property Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway  
2.121 Property Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue  
2.122 Property Heartland Dental Medical Office Portfolio - 330 Park Place  
2.123 Property Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road  
2.124 Property Heartland Dental Medical Office Portfolio - 213 Main Street  
2.125 Property Heartland Dental Medical Office Portfolio - 11119 Hearth Road  
2.126 Property Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street  
2.127 Property Heartland Dental Medical Office Portfolio - 2812 East Main Street  
2.128 Property Heartland Dental Medical Office Portfolio - 1202 South Broad Street  
2.129 Property Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road  
2.130 Property Heartland Dental Medical Office Portfolio - 10708 East State Road 64  
2.131 Property Heartland Dental Medical Office Portfolio - 2184 FM 3009  
2.132 Property Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road  
2.133 Property Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road  
2.134 Property Heartland Dental Medical Office Portfolio - 716 32nd Street South  
2.135 Property Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6  
2.136 Property Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway  
2.137 Property Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard  
2.138 Property Heartland Dental Medical Office Portfolio - 998 Williford Court  
2.139 Property Heartland Dental Medical Office Portfolio - 4405 Highway 17  
2.140 Property Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive  
2.141 Property Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East  
2.142 Property Heartland Dental Medical Office Portfolio - 1405 South 25th Street  
2.143 Property Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue  
2.144 Property Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive  
2.145 Property Heartland Dental Medical Office Portfolio - 4455 Florida National Drive  
2.146 Property Heartland Dental Medical Office Portfolio - 3645 North Council Road  
2.147 Property Heartland Dental Medical Office Portfolio - 9305 Market Square Drive  
2.148 Property Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast  
2.149 Property Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue  
2.150 Property Heartland Dental Medical Office Portfolio - 456 University Boulevard North  
2.151 Property Heartland Dental Medical Office Portfolio - 1316 McMillan Street  
2.152 Property Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway  
2.153 Property Heartland Dental Medical Office Portfolio - 116 Calumet Center Road  
2.154 Property Heartland Dental Medical Office Portfolio - 828 South Main Street  
2.155 Property Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court  
2.156 Property Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane  
2.157 Property Heartland Dental Medical Office Portfolio - 3106 Professional Plaza  
2.158 Property Heartland Dental Medical Office Portfolio - 1950 Chesley Drive  
2.159 Property Heartland Dental Medical Office Portfolio - 104 South Houston Road  
2.160 Property Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue  
2.161 Property Heartland Dental Medical Office Portfolio - 165 Juniper Circle  
2.162 Property Heartland Dental Medical Office Portfolio - 135 East Broadway Street  
2.163 Property Heartland Dental Medical Office Portfolio - 9360 Two Notch Road  
2.164 Property Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9  
2.165 Property Heartland Dental Medical Office Portfolio - 5 Jannell Court  
2.166 Property Heartland Dental Medical Office Portfolio - 1617 East Main Street  
2.167 Property Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202  
2.168 Property Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5  
2.169 Property Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4  
3 Loan Lafayette Park N/A
3.01 Property 444 Lafayette Road  
3.02 Property 500 Lafayette Road  
3.03 Property 520 Lafayette Road  

 

A-1-41 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Conditions for Future Mezzanine Debt(18)
3.04 Property 443 Lafayette Road  
4 Loan Riverwalk II N/A
5 Loan Nebraska Crossing N/A
6 Loan Clevelander South Beach N/A
7 Loan 1670 Broadway Maximum future mezzanine loan of $9,000,000 with the following conditions: (i) The Debt Service Coverage Ratio after taking into account the future funding and the Loan shall be equal to or greater than 2.17 to 1.00 based on a 30 year amortization schedule with respect to the Loan; (ii) The combined Debt Yield, based on the original principal balance of the Loan and the future funding, shall not be less than 9.0%; and (iii) Borrower shall have paid a fee with such Future Advance up to $350.00.
8 Loan Christiana Mall Borrower has one time right, subject to, amongst other things, (i) no Event of Default shall be continuing; (ii) aggregate LTV must not be greater than 95% of 52.9%; (iii) DSCR no less than 105% of 1.82x; (iv) can only occur on or after the date of final securitization; (v) must be interest-only and coterminus with senior mortgage; (vi) enter into an Intercreditor Agreement and Rating Agency approval; (vii) must obtain a rate cap or swap agreement if floating rate
9 Loan Village at Lee Branch II N/A
10 Loan Regency Properties Portfolio N/A
10.01 Property Vernal Towne Center  
10.02 Property Monticello Marketplace  
10.03 Property Columbia Square  
10.04 Property Wabash Crossings East  
10.05 Property Granville Corners  
10.06 Property Tarpon Heights  
10.07 Property Raceway Mall  
11 Loan Home2 Suites - Greenville Downtown N/A
12 Loan Crowne Plaza - Jacksonville (Airport) N/A
13 Loan Ellsworth Place N/A
14 Loan Four Points - Juneau N/A
15 Loan Shoppes at Centre Pointe N/A
16 Loan Orchard Ridge Corporate Park N/A
17 Loan Heritage Multifamily Portfolio N/A
17.01 Property Regency  
17.02 Property Wildwood Terrace  
17.03 Property Marquee West  
17.04 Property Tanglewood  
18 Loan Delk Road Self Storage N/A
19 Loan Holiday Inn Express & Suites - Clearwater N/A
20 Loan West Main Marketplace N/A
21 Loan Stockton Shopping Center N/A
22 Loan Waycross Marketplace N/A
23 Loan Powerhouse Plaza N/A
24 Loan Barrywoods Crossing (i) The Combined Loan-to-Value Ratio shall be no greater than 68.4%; (ii) The Debt Service Coverage Ratio after taking into account the Permitted Mezzanine Loan and the Loan shall be equal to or greater than 1.40 to 1.00 based on a 30 year amortization schedule with respect to the Loan; (iii) The combined Debt Yield, based on the original principal balance of the Loan and the Permitted Mezzanine Loan, shall not be less than 9.1%.
25 Loan Holiday Inn Express & Suites Detroit Novi N/A
26 Loan Tomball Parkway Plaza N/A
27 Loan Clearview Palms Shopping Center N/A
28 Loan Plaza Del Rey N/A
29 Loan The Courtyards at San Jose N/A
30 Loan Brand Bank Portfolio N/A
30.01 Property Brand Bank Duluth  
30.02 Property Brand Bank Buford  
31 Loan Avalon Crossing N/A
32 Loan Terrace Pointe N/A
33 Loan La Quinta - College Station N/A
34 Loan Holiday Inn Express - Fort Pierce N/A
35 Loan Holiday Inn Express & Suites Port Lavaca N/A
36 Loan 150 Grand Street N/A
37 Loan Rounders Building N/A
38 Loan Nursery Plaza & Perry Hall Marketplace N/A
38.01 Property Nursery Plaza  
38.02 Property Perry Hall Marketplace  
39 Loan Peregrine Valley Apartments N/A
40 Loan Upstate NY MHP Portfolio N/A
40.01 Property Mountain View Estates  
40.02 Property Hidden Forest  
40.03 Property Aqueduct Community  
40.04 Property Meadow Hill  
41 Loan StoreRight Haines City N/A
42 Loan Magnolias of Santee N/A
43 Loan Quality Inn Jacksonville N/A
44 Loan Gulph Mill Industrial Park N/A
45 Loan Delta Luxury Apartments Phase III N/A

 

A-1-42 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Lender Consent Required for Future Mezzanine Debt (Y/N)(18) Future Unsecured Debt Permitted (Y/N) Conditions for Future Unsecured Debt Lender Consent Required for Future Unsecured Debt (Y/N) Sponsor Guarantor(8)(9) Affiliated Sponsors
1 Loan GNL Portfolio N/A No N/A N/A Global Net Lease Operating Partnership, L.P. Global Net Lease Operating Partnership, L.P. No
1.01 Property Nimble Storage              
1.02 Property NetScout Systems              
1.03 Property Mallinckrodt              
1.04 Property PPD Global Labs              
1.05 Property PNC Bank              
1.06 Property FedEx Ground              
1.07 Property Weatherford International              
2 Loan Heartland Dental Medical Office Portfolio N/A No N/A N/A Richard Eugene Workman Richard Eugene Workman No
2.001 Property Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive              
2.002 Property Heartland Dental Medical Office Portfolio - 9150 North East Barry Road              
2.003 Property Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road              
2.004 Property Heartland Dental Medical Office Portfolio - 200 Brevco Plaza              
2.005 Property Heartland Dental Medical Office Portfolio - 1760 West Virginia Street              
2.006 Property Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive              
2.007 Property Heartland Dental Medical Office Portfolio - 1647 County Road 220              
2.008 Property Heartland Dental Medical Office Portfolio - 3500 East Highway 377              
2.009 Property Heartland Dental Medical Office Portfolio - 4112 North Belt Highway              
2.010 Property Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard              
2.011 Property Heartland Dental Medical Office Portfolio - 2202 Althoff Drive              
2.012 Property Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue              
2.013 Property Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway              
2.014 Property Heartland Dental Medical Office Portfolio - 508 South 52nd Street              
2.015 Property Heartland Dental Medical Office Portfolio - 1025 Ashley Street              
2.016 Property Heartland Dental Medical Office Portfolio - 440 Erie Parkway              
2.017 Property Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard              
2.018 Property Heartland Dental Medical Office Portfolio - 1751 Pleasant Road              
2.019 Property Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place              
2.020 Property Heartland Dental Medical Office Portfolio - 615 Saint James Avenue              
2.021 Property Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road              
2.022 Property Heartland Dental Medical Office Portfolio - 1695 Wells Road              
2.023 Property Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road              
2.024 Property Heartland Dental Medical Office Portfolio - 7310 North Villa Drive              
2.025 Property Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard              
2.026 Property Heartland Dental Medical Office Portfolio - 2455 East Main Street              
2.027 Property Heartland Dental Medical Office Portfolio - 630 East Markey Parkway              
2.028 Property Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway              
2.029 Property Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway              
2.030 Property Heartland Dental Medical Office Portfolio - 11890 Highway 707              
2.031 Property Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road              
2.032 Property Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive              
2.033 Property Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard              
2.034 Property Heartland Dental Medical Office Portfolio - 149 Tuscan Way              
2.035 Property Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive              
2.036 Property Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard              
2.037 Property Heartland Dental Medical Office Portfolio - 209 Latitude Lane              
2.038 Property Heartland Dental Medical Office Portfolio - 4608 South West College Road              
2.039 Property Heartland Dental Medical Office Portfolio - 1315 Bell Road              
2.040 Property Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South              
2.041 Property Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane              
2.042 Property Heartland Dental Medical Office Portfolio - 3152 South Broadway              
2.043 Property Heartland Dental Medical Office Portfolio - 8701 South Garnett Road              
2.044 Property Heartland Dental Medical Office Portfolio - 450 South Weber Road              
2.045 Property Heartland Dental Medical Office Portfolio - 840 Nissan Drive              
2.046 Property Heartland Dental Medical Office Portfolio - 12222 Route 47              
2.047 Property Heartland Dental Medical Office Portfolio - 3415 Livernois Road              
2.048 Property Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road              
2.049 Property Heartland Dental Medical Office Portfolio - 8190 Windfall Lane              
2.050 Property Heartland Dental Medical Office Portfolio - 2620 East Highway 50              
2.051 Property Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square              
2.052 Property Heartland Dental Medical Office Portfolio - 4939 Courthouse Street              
2.053 Property Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road              
2.054 Property Heartland Dental Medical Office Portfolio - 507 North Hershey Road              
2.055 Property Heartland Dental Medical Office Portfolio - 242 Southwoods Center              
2.056 Property Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue              
2.057 Property Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue              
2.058 Property Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard              
2.059 Property Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard              
2.060 Property Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue              
2.061 Property Heartland Dental Medical Office Portfolio - 9100 Highway 119              
2.062 Property Heartland Dental Medical Office Portfolio - 42 Market Square Road              
2.063 Property Heartland Dental Medical Office Portfolio - 2707 Sycamore Road              
2.064 Property Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road              
2.065 Property Heartland Dental Medical Office Portfolio - 103 Farabee Drive North              
2.066 Property Heartland Dental Medical Office Portfolio - 4999 North Tanner Road              
2.067 Property Heartland Dental Medical Office Portfolio - 674 Lake Joy Road              
2.068 Property Heartland Dental Medical Office Portfolio - 1828 IN-44              
2.069 Property Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard              
2.070 Property Heartland Dental Medical Office Portfolio - 545 East Hunt Highway              
2.071 Property Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza              
2.072 Property Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard              
2.073 Property Heartland Dental Medical Office Portfolio - 780 East-West Connector South West              
2.074 Property Heartland Dental Medical Office Portfolio - 16620 West 159th Street              
2.075 Property Heartland Dental Medical Office Portfolio - 13851 North US Highway 441              
2.076 Property Heartland Dental Medical Office Portfolio - 3120 Mahan Drive              
2.077 Property Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South              
2.078 Property Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12              
2.079 Property Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard              
2.080 Property Heartland Dental Medical Office Portfolio - 3012 Anchor Drive              
2.081 Property Heartland Dental Medical Office Portfolio - 1715 West Main Street              
2.082 Property Heartland Dental Medical Office Portfolio - 10389 Big Bend Road              

 

A-1-43 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Lender Consent Required for Future Mezzanine Debt (Y/N)(18) Future Unsecured Debt Permitted (Y/N) Conditions for Future Unsecured Debt Lender Consent Required for Future Unsecured Debt (Y/N) Sponsor Guarantor(8)(9) Affiliated Sponsors
2.083 Property Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway              
2.084 Property Heartland Dental Medical Office Portfolio - 2751 Fountain Place              
2.085 Property Heartland Dental Medical Office Portfolio - 2030 Crossing Circle              
2.086 Property Heartland Dental Medical Office Portfolio - 13101 East 96th Street North              
2.087 Property Heartland Dental Medical Office Portfolio - 692 Essington Road              
2.088 Property Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive              
2.089 Property Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard              
2.090 Property Heartland Dental Medical Office Portfolio - 3237 Sixes Road              
2.091 Property Heartland Dental Medical Office Portfolio - 4030 Winder Highway              
2.092 Property Heartland Dental Medical Office Portfolio - 8605 East State Road 70              
2.093 Property Heartland Dental Medical Office Portfolio - 540 West Walnut Street              
2.094 Property Heartland Dental Medical Office Portfolio - 5630 Plank Road              
2.095 Property Heartland Dental Medical Office Portfolio - 10505 Lima Road              
2.096 Property Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard              
2.097 Property Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road              
2.098 Property Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway              
2.099 Property Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive              
2.100 Property Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard              
2.101 Property Heartland Dental Medical Office Portfolio - 2222 Highway 540A East              
2.102 Property Heartland Dental Medical Office Portfolio - 1055 Pine Log Road              
2.103 Property Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road              
2.104 Property Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive              
2.105 Property Heartland Dental Medical Office Portfolio - 1905 Convenience Place              
2.106 Property Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road              
2.107 Property Heartland Dental Medical Office Portfolio - 132 Milestone Way              
2.108 Property Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard              
2.109 Property Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard              
2.110 Property Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road              
2.111 Property Heartland Dental Medical Office Portfolio - 3585 North 168th Court              
2.112 Property Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South              
2.113 Property Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue              
2.114 Property Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue              
2.115 Property Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue              
2.116 Property Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane              
2.117 Property Heartland Dental Medical Office Portfolio - 621 Chatham Avenue              
2.118 Property Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail              
2.119 Property Heartland Dental Medical Office Portfolio - 609 Front Street              
2.120 Property Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway              
2.121 Property Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue              
2.122 Property Heartland Dental Medical Office Portfolio - 330 Park Place              
2.123 Property Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road              
2.124 Property Heartland Dental Medical Office Portfolio - 213 Main Street              
2.125 Property Heartland Dental Medical Office Portfolio - 11119 Hearth Road              
2.126 Property Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street              
2.127 Property Heartland Dental Medical Office Portfolio - 2812 East Main Street              
2.128 Property Heartland Dental Medical Office Portfolio - 1202 South Broad Street              
2.129 Property Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road              
2.130 Property Heartland Dental Medical Office Portfolio - 10708 East State Road 64              
2.131 Property Heartland Dental Medical Office Portfolio - 2184 FM 3009              
2.132 Property Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road              
2.133 Property Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road              
2.134 Property Heartland Dental Medical Office Portfolio - 716 32nd Street South              
2.135 Property Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6              
2.136 Property Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway              
2.137 Property Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard              
2.138 Property Heartland Dental Medical Office Portfolio - 998 Williford Court              
2.139 Property Heartland Dental Medical Office Portfolio - 4405 Highway 17              
2.140 Property Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive              
2.141 Property Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East              
2.142 Property Heartland Dental Medical Office Portfolio - 1405 South 25th Street              
2.143 Property Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue              
2.144 Property Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive              
2.145 Property Heartland Dental Medical Office Portfolio - 4455 Florida National Drive              
2.146 Property Heartland Dental Medical Office Portfolio - 3645 North Council Road              
2.147 Property Heartland Dental Medical Office Portfolio - 9305 Market Square Drive              
2.148 Property Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast              
2.149 Property Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue              
2.150 Property Heartland Dental Medical Office Portfolio - 456 University Boulevard North              
2.151 Property Heartland Dental Medical Office Portfolio - 1316 McMillan Street              
2.152 Property Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway              
2.153 Property Heartland Dental Medical Office Portfolio - 116 Calumet Center Road              
2.154 Property Heartland Dental Medical Office Portfolio - 828 South Main Street              
2.155 Property Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court              
2.156 Property Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane              
2.157 Property Heartland Dental Medical Office Portfolio - 3106 Professional Plaza              
2.158 Property Heartland Dental Medical Office Portfolio - 1950 Chesley Drive              
2.159 Property Heartland Dental Medical Office Portfolio - 104 South Houston Road              
2.160 Property Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue              
2.161 Property Heartland Dental Medical Office Portfolio - 165 Juniper Circle              
2.162 Property Heartland Dental Medical Office Portfolio - 135 East Broadway Street              
2.163 Property Heartland Dental Medical Office Portfolio - 9360 Two Notch Road              
2.164 Property Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9              
2.165 Property Heartland Dental Medical Office Portfolio - 5 Jannell Court              
2.166 Property Heartland Dental Medical Office Portfolio - 1617 East Main Street              
2.167 Property Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202              
2.168 Property Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5              
2.169 Property Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4              
3 Loan Lafayette Park N/A No N/A N/A N/A N/A No
3.01 Property 444 Lafayette Road              
3.02 Property 500 Lafayette Road              
3.03 Property 520 Lafayette Road              

 

A-1-44 

 

 

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

 

Mortgage Loan Number Property Flag Property Name Lender Consent Required for Future Mezzanine Debt (Y/N)(18) Future Unsecured Debt Permitted (Y/N) Conditions for Future Unsecured Debt Lender Consent Required for Future Unsecured Debt (Y/N) Sponsor Guarantor(8)(9) Affiliated Sponsors
3.04 Property 443 Lafayette Road              
4 Loan Riverwalk II N/A No N/A N/A Salvatore N. Lupoli Salvatore N. Lupoli No
5 Loan Nebraska Crossing N/A No N/A N/A Rod Yates Rod Yates No
6 Loan Clevelander South Beach N/A No N/A N/A Elliott Aintabi; Gilbert Bitton Elliott Aintabi; Gilbert Bitton No
7 Loan 1670 Broadway Yes No N/A N/A HFI 1670 BDWY LLC N/A No
8 Loan Christiana Mall Yes No N/A N/A GGP Inc.; PPF Retail, LLC GGP Nimbus, LP; PPF Retail, LLC No
9 Loan Village at Lee Branch II N/A No N/A N/A Stephen M. LaMastra; Moshe Manoah Stephen M. LaMastra; Moshe Manoah Yes
10 Loan Regency Properties Portfolio N/A No N/A N/A Regency Commercial Associates LLC Regency Commercial Associates LLC No
10.01 Property Vernal Towne Center              
10.02 Property Monticello Marketplace              
10.03 Property Columbia Square              
10.04 Property Wabash Crossings East              
10.05 Property Granville Corners              
10.06 Property Tarpon Heights              
10.07 Property Raceway Mall              
11 Loan Home2 Suites - Greenville Downtown N/A No N/A N/A Aashay Patel; Yatish Patel Aashay Patel; Yatish Patel No
12 Loan Crowne Plaza - Jacksonville (Airport) N/A No N/A N/A Gregory D. Morris Gregory D. Morris No
13 Loan Ellsworth Place N/A No N/A N/A George B. Tomlin, Jr. George B. Tomlin, Jr. No
14 Loan Four Points - Juneau N/A No N/A N/A Baldev S. Johal; Balbir S. Gosal Baldev S. Johal; Balbir S. Gosal No
15 Loan Shoppes at Centre Pointe N/A No N/A N/A Stephen M. LaMastra; Moshe Manoah Stephen M. LaMastra; Moshe Manoah Yes
16 Loan Orchard Ridge Corporate Park N/A No N/A N/A Joseph J. Sisca, Jr. Joseph J. Sisca, Jr. No
17 Loan Heritage Multifamily Portfolio N/A No N/A N/A Ranjeet S. Sodhi Ranjeet S. Sodhi No
17.01 Property Regency              
17.02 Property Wildwood Terrace              
17.03 Property Marquee West              
17.04 Property Tanglewood              
18 Loan Delk Road Self Storage N/A No N/A N/A Robert Moser Robert Moser No
19 Loan Holiday Inn Express & Suites - Clearwater N/A No N/A N/A Shantia C. Singh Shantia C. Singh No
20 Loan West Main Marketplace N/A No N/A N/A Albert Gomez Albert Gomez No
21 Loan Stockton Shopping Center N/A No N/A N/A Michael H. Mugel Michael H. Mugel No
22 Loan Waycross Marketplace N/A No N/A N/A Jakob Kaiser Jakob Kaiser No
23 Loan Powerhouse Plaza N/A No N/A N/A Richard P. Jaffe; The Jaffe Corporation Richard P. Jaffe; The Jaffe Corporation No
24 Loan Barrywoods Crossing Yes No N/A N/A Timothy Rhys Duggan; Christopher Wood; Scott Lee Timothy Rhys Duggan; Christopher Wood; Scott Lee No
25 Loan Holiday Inn Express & Suites Detroit Novi N/A No N/A N/A Raad Mansour Ayar; Manhal Mansour Shammami Raad Mansour Ayar; Manhal Mansour Shammami No
26 Loan Tomball Parkway Plaza N/A No N/A N/A Jacob Khotoveli Jacob Khotoveli No
27 Loan Clearview Palms Shopping Center N/A No N/A N/A Lakeview Crossing Shopping Center Dallas, TX. Limited Partnership Lakeview Crossing Shopping Center Dallas, TX. Limited Partnership No
28 Loan Plaza Del Rey N/A No N/A N/A Angelica Nickel Angelica Nickel No
29 Loan The Courtyards at San Jose N/A No N/A N/A Robert William Sacks Robert William Sacks No
30 Loan Brand Bank Portfolio N/A No N/A N/A Brand Capital, LP Brand Capital, LP No
30.01 Property Brand Bank Duluth              
30.02 Property Brand Bank Buford              
31 Loan Avalon Crossing N/A No N/A N/A Brian C. Pahud Brian C. Pahud No
32 Loan Terrace Pointe N/A No N/A N/A Sol Majer Sol Majer No
33 Loan La Quinta - College Station N/A No N/A N/A Alfredo Tinajero Fontan Alfredo Tinajero Fontan No
34 Loan Holiday Inn Express - Fort Pierce N/A No N/A N/A Bharat M. Patel Bharat M. Patel No
35 Loan Holiday Inn Express & Suites Port Lavaca N/A No N/A N/A Jiten Patel Jiten Patel No
36 Loan 150 Grand Street N/A No N/A N/A Avishag Massoud Iluz Avishag Massoud Iluz No
37 Loan Rounders Building N/A No N/A N/A Andrew J. Sobel; Brian S. Forster; Mark S. Alberti Andrew J. Sobel; Brian S. Forster; Mark S. Alberti No
38 Loan Nursery Plaza & Perry Hall Marketplace N/A No N/A N/A Evangelos Halakos Evangelos Halakos No
38.01 Property Nursery Plaza              
38.02 Property Perry Hall Marketplace              
39 Loan Peregrine Valley Apartments N/A No N/A N/A Troy D. Renkemeyer; Quentin Kearney Troy D. Renkemeyer; Quentin Kearney No
40 Loan Upstate NY MHP Portfolio N/A No N/A N/A Simcha Obermeister Simcha Obermeister No
40.01 Property Mountain View Estates              
40.02 Property Hidden Forest              
40.03 Property Aqueduct Community              
40.04 Property Meadow Hill              
41 Loan StoreRight Haines City N/A No N/A N/A Ronald L. Clark; Matthew R. Clark; Thomas F. Anderson Ronald L. Clark; Matthew R. Clark; Thomas F. Anderson No
42 Loan Magnolias of Santee N/A No N/A N/A Scott Lockwood Scott Lockwood No
43 Loan Quality Inn Jacksonville N/A No N/A N/A Nilesh Sutaria; Hitesh Shah; Sunil Shah Nilesh Sutaria; Hitesh Shah; Sunil Shah No
44 Loan Gulph Mill Industrial Park N/A No N/A N/A Thomas A. Musi; Louis E. Oswald Thomas A. Musi; Louis E. Oswald No
45 Loan Delta Luxury Apartments Phase III N/A No N/A N/A Kristopher E. Benson; Christopher S. Buck Kristopher E. Benson; Christopher S. Buck No

 

A-1-45 

 

 

  UBS 2018-C14
  Footnotes to Annex A-1
   
(1) UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York (“UBS AG”), Société Générale (“SG”), Natixis Real Estate Capital LLC (“Natixis”), Cantor Commercial Real Estate Lending, L.P. (“CCRE”), Rialto Mortgage Finance, LLC (“RMF”) and CIBC Inc. (“CIBC”).
   
(2) Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” in the preliminary prospectus for information regarding certain lease termination options affecting the 5 largest tenants at Mortgaged Properties securing the 15 largest Mortgage Loans.
   
(3) The Original Balance and Cut-off Date Balance represent only the Mortgage Loan included in the issuing entity. The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Cut-off Date Balance Per Unit/SF are calculated based on the Mortgage Loan included in the issuing entity and the related pari passu companion loans in the aggregate. For more information regarding the Mortgage Loans secured by the Mortgaged Properties identified under the column heading in this Annex A-1 as GNL Portfolio, Heartland Dental Medical Office Portfolio, Lafayette Park, Riverwalk II, Nebraska Crossing, Clevelander South Beach, 1670 Broadway, Christiana Mall, Regency Properties Portfolio, Ellsworth Place and Barrywoods Crossing, see the charts titled “Whole Loan Summary” in “Summary of Terms” and “Whole Loan Control Notes and Non-Control Notes” in “Description of the Mortgage Pool—The Whole Loans” in the preliminary prospectus.
   
(4) Loan No. 1 – GNL Portfolio – The Cut-off Date LTV Ratio, LTV Ratio at Maturity and Appraised Value are based on the “As-Is Portfolio Value” conclusion of $172,290,000, which includes a portfolio premium to the Mortgaged Properties if sold together on a bulk basis. The sum of the “As-Is” Appraised Values on a stand-alone basis is $170,205,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity based on the Appraised Value representing the sum of the “As-Is” Appraised Values are 57.9% and 57.9%, respectively.
   
  Loan No. 12 – Crowne Plaza - Jacksonville (Airport) – The Cut-off Date LTV Ratio, LTV Ratio at Maturity and Appraised Value with respect to the Mortgage Loan are based on the “As-Complete” Appraised Value of $30,400,000 for the Mortgaged Property as of September 4, 2018, which assumes the completion of a property improvement plan. At origination, the borrower deposited $5,250,000 into a PIP Reserve to cover the cost of such property improvement plan. The Appraised Value for the Mortgaged Property assuming the “As-Is” Appraised Value without the PIP extraordinary assumption is $25,400,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity assuming the “As-Is” Appraised Value without the PIP extraordinary assumption for the Mortgaged Property are 72.5% and 56.4%, respectively.
   
  Loan No. 19 – Holiday Inn Express & Suites - Clearwater – The Cut-off Date LTV Ratio, LTV Ratio at Maturity and Appraised Value with respect to the Mortgage Loan are based on the “As-Complete” Appraised Value of $18,300,000 for the Mortgaged Property as of August 20, 2018, which assumes the completion of a property improvement plan. At origination, the borrower deposited $1,150,000 into a PIP Reserve to cover the cost of such property improvement plan. The Appraised Value for the Mortgaged Property assuming the “As-Is” Appraised Value without the PIP extraordinary assumption is $15,700,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity assuming the “As-Is” Appraised Value without the PIP extraordinary assumption for the Mortgaged Property are 76.3% and 58.7%, respectively.
   
  Loan No. 25 – Holiday Inn Express & Suites Detroit Novi – The Cut-off Date LTV Ratio, LTV Ratio at Maturity and Appraised Value with respect to the Mortgaged Property are based on the “As-Complete” Appraised Value of $15,000,000 for the Mortgaged Property, which assumes the completion of approximately $1,035,208 in renovations, the cost of which the lender reserved at origination. The Appraised Value for the Mortgaged Property assuming the “As-Is” Appraised Value without the PIP extraordinary assumption is $13,900,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity assuming the “As-Is” Appraised Value without the PIP extraordinary assumption for the Mortgaged Property are 71.9% and 60.6%, respectively.
   
  Loan No. 34 – Holiday Inn Express - Fort Pierce – The Cut-off Date LTV Ratio, LTV Ratio at Maturity and Appraised Value with respect to the Mortgage Loan are based on the “As-Complete” Appraised Value of $9,100,000 for the Mortgaged Property as of August 9, 2018, which assumes the completion of a property improvement plan. At origination, the borrower deposited $1,450,000 into a PIP Reserve to cover the cost of such property improvement plan. The Appraised Value for the Mortgaged Property assuming the “As-Is” Appraised Value without the PIP extraordinary assumption is $7,600,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity assuming the “As-Is” Appraised Value without the extraordinary assumption for the Mortgaged Property are 83.7% and 70.9%, respectively.
   
(5) Loan No. 3 – Lafayette Park – The Whole Loan can be defeased at any time after the date that is the earlier of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) September 27, 2022. The lockout period for defeasance will be at least 26 payment dates beginning with and including the first payment date of November 5, 2018. For the purposes of this preliminary prospectus, the assumed lockout period of 26 months is based on the expected UBS 2018-C14 securitization closing date in December 2018. The actual lockout period may be longer.
   
  Loan No. 4 – Riverwalk II – The Whole Loan can be defeased at any time after the date that is the earlier of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) December 6, 2021. The lockout period for defeasance will be at least 25 payment dates beginning with and including the first payment date of December 6, 2018. For

 

A-1-46 

 

 

  the purposes of this preliminary prospectus, the assumed lockout period of 25 months is based on the expected UBS 2018-C14 securitization closing date in December 2018. The actual lockout period may be longer.
   
  Loan No. 5 – Nebraska Crossing – The Whole Loan can be defeased at any time after the date that is the earlier of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) October 31, 2021. The lockout period for defeasance will be at least 25 payment dates beginning with and including the first payment date of December 1, 2018. For the purposes of this preliminary prospectus, the assumed lockout period of 25 months is based on the expected UBS 2018-C14 securitization closing date in December 2018. The actual lockout period may be longer.
   
  Loan No. 6 – Clevelander South Beach – The Whole Loan can be defeased at any time after two years after the closing date of the securitization that includes the last note to be securitized. The lockout period for defeasance will be at least 26 payment dates beginning with and including the first payment date of November 6, 2018. For the purposes of this preliminary prospectus, the assumed lockout period of 26 months is based on the expected UBS 2018-C14 securitization closing date in December 2018. The actual lockout period may be longer. If the defeasance lockout expiration date has not occurred on or before November 6, 2021, prepayment is permitted thereafter subject to payment of a yield maintenance premium.
   
  Loan No. 8 – Christiana Mall – The Whole Loan can be defeased at any time after the date that is the earlier of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) July 12, 2021. The lockout period for defeasance will be at least 28 payment dates beginning with and including the first payment date of September 1, 2018. For the purposes of this preliminary prospectus, the assumed lockout period of 28 months is based on the expected UBS 2018-C14 securitization closing date in December 2018. The actual lockout period may be longer.
   
  Loan No. 10 – Regency Properties Portfolio – The Whole Loan can be defeased at any time after two years after the closing date of the securitization that includes the last note to be securitized. The lockout period for defeasance will be at least 25 payment dates beginning with and including the first payment date of December 6, 2018. For the purposes of this preliminary prospectus, the assumed lockout period of 25 months is based on the expected UBS 2018-C14 securitization closing date in December 2018. The actual lockout period may be longer. If the defeasance lockout expiration date has not occurred on or before December 6, 2021, prepayment is permitted thereafter subject to payment of a yield maintenance premium.
   
(6) Loan Nos. 1, 2, 3, 4, 8, 10 and 22 – GNL Portfolio, Heartland Dental Medical Office Portfolio, Lafayette Park, Riverwalk II, Christiana Mall, Regency Properties Portfolio and Waycross Marketplace – The related borrower may obtain the release of a portion of the related Mortgaged Property, subject to the satisfaction of conditions set forth in the related Mortgage and Whole Loan documents. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Releases; Partial Releases” in the preliminary prospectus.
   
(7) Loan No. 7 – 1670 Broadway – A portion of the Mortgaged Property is subject to a ground lease with 1680 Broadway LLC, with a remaining 107-year lease term, expiring on November 1, 2125. The current annual ground rent is $400,000. Beginning on May 1, 2021 (the “Initial Rent Adjustment Date”), and on May 1 of each successive 10-year anniversary of the Initial Rent Adjustment Date, the net annual ground rent will increase to the greater of 7.0% of the market value of the land or 30.0% over and above the previous year’s annual ground rent. See “Description of the Mortgage Pool— Mortgage Pool Characteristics—Fee & Leasehold Estates; Ground Leases” in the preliminary prospectus.
   
  Loan No. 8 – Christiana Mall – The Whole Loan is secured in part by the borrower’s leasehold interest in a portion of the Mortgaged Property improved by a surface parking lot and in part by its fee simple interest in the remaining Mortgaged Property. The term of the related ground lease between the borrower, as ground lessee, and Macy’s, as ground lessor, expires on December 31, 2028 (which is less than twenty years beyond the stated maturity date of the related Mortgage Loan), provided, however, that Macy’s may terminate the ground lease at any time with at least 12 months’ prior written notice. There is no annual rent due under the ground lease. The related ground lease does not contain customary mortgagee protection provisions, such as the right to enter into a new lease in the event the ground lease is rejected or terminated. See “Description of the Mortgage Pool— Mortgage Pool Characteristics—Fee & Leasehold Estates; Ground Leases” in the preliminary prospectus.
   
  Loan No. 21 – Stockton Shopping Center – A non-income producing portion of the Mortgaged Property is subject to a ground lease with HLA 1, LLC (“HLA 1”), an affiliate of the related borrower, with a remaining 99-year lease term, expiring on November 30, 2117. The current annual ground rent is $10.00. HLA 1 is permitted to construct improvements on the ground leased parcel provided that HLA 1 and the related borrower provide the lender with, among other things: (a) plans and specifications for the construction, (b) evidence of (i) the related borrower will not be liable for construction costs, (ii) adequate insurance, (iii) conformance with zoning and any other legal requirements, (iv) access to the Mortgaged Property is not impaired and (v) no violations of the terms of any lease or other agreement affecting the Mortgaged Property. The related borrower can obtain a release of such non-income producing ground leased parcel portion of the Mortgaged Property regardless of whether improvements have been constructed without any pre-payment of the Mortgage Loan provided that the borrower complies with certain conditions in the Mortgage Loan documents, including, but not limited to: (a) placing a covenant on the released parcel to ensure that no uses violate the restrictions in leases or restrictive covenants at the Mortgaged Property, (b) providing evidence that (i) the Mortgaged Property continues to comply with zoning and any other legal requirements, (ii) the release does not affect utilities to the Mortgaged Property, (iii) the release parcel is a separate and distinct tax parcel, (iv) at request of the lender, a rating agency comfort letter, and (v) an opinion from counsel that the release will not cause the Trust to fail to qualify as a REMIC Trust. Additionally, if the additional improvements on the ground-leased parcel are abandoned for a period of six months, at any point prior to the release of such parcel, HLA 1 and the related borrower will be required to raze the improvements and return the Mortgaged Property to its former condition. Failure to complete such restoration is an event of default with a losses carveout under the related Mortgage Loan documents.

 

A-1-47 

 

 

(8) Loan No. 2 – Heartland Dental Medical Office Portfolio – Heartland Dental, LLC and its affiliates, leasing approximately 82.7% of the NRA in the portfolio to operate dental offices, is an affiliate of the borrower sponsor. The borrower sponsor and non-recourse carveout guarantor is Richard Eugene Workman, who founded Heartland Dental in 1997 and currently retains a 4.28% ownership interest in the company.
   
  Loan No. 4 – Riverwalk II – The third largest tenant at the Mortgaged Property, Lupoli Companies, representing approximately 8.3% of the NRA, is an affiliate of the borrower sponsor. In addition to Lupoli Companies, two other tenants, Flow Fitness, representing approximately 1.8% of the NRA and Jenet, representing approximately 0.8% of the NRA are leased to affiliates of the borrower sponsor.
   
  Loan No. 30 – Brand Bank Portfolio – The largest tenant in the portfolio, The Brand Banking Com, leasing approximately 85.7% of the NRA in the portfolio to operate certain bank branches and ancillary offices, is an affiliate of the borrower sponsor.
   
  Loan No. 38 – Nursery Plaza & Perry Hall Marketplace – The largest and third largest tenants at the Nursery Plaza Mortgaged Property, Nursery Fitness LLC d/b/a Anytime Fitness and Seasons Pizza, Linthicum Inc., respectively, and the largest tenant at the Perry Hall Marketplace Mortgaged Property, Perry Hall Express, Inc. d/b/a Seasons Pizza, are wholly owned affiliates of the borrower sponsor. The Seasons Pizza, Linthicum Inc. lease and the Perry Hall Express, Inc. lease are fully guaranteed by the borrower sponsor.
   
(9) Loan No. 2 – Heartland Dental Medical Office Portfolio – The largest tenant at the Heartland Dental Medical Office Portfolio – 200 Brevco Plaza Mortgaged Property, Mercy Clinic East Communities Endo, leasing approximately 31.2% of the NRA at such Mortgaged Property, may terminate its lease at any time after December 1, 2019 with 180 days’ notice and payment of a termination fee equal to unamortized tenant improvements, rent abatement and leasing commissions. The third largest tenant at the Heartland Dental Medical Office Portfolio – 200 Brevco Plaza Mortgaged Property, Total Renal Care, Inc., leasing approximately 16.4% of the NRA at such Mortgaged Property, may terminate its lease at any time with notice and payment of a termination fee equal to half of its monthly base rental obligations for the remaining portion of the then current term. The fourth largest tenant at the Heartland Dental Medical Office Portfolio – 200 Brevco Plaza Mortgaged Property, Mercy Clinic East Communities Digestive, leasing approximately 14.3% of the NRA at such Mortgaged Property, may terminate its lease at any time after December 1, 2019 with 180 days’ notice and payment of a termination fee equal to the cost of unamortized tenant improvements, rent abatement and leasing commissions. The second largest tenant at the Heartland Dental Medical Office Portfolio – 2751 Fountain Place Mortgaged Property, Wildwood Vision Specialists, LLC, leasing approximately 39.7% of the NRA at such Mortgaged Property, may terminate its lease at any time with 180 days’ notice and payment of a termination fee in the amount of $37,500. The largest tenant at the Heartland Dental Medical Office Portfolio - 692 Essington Road Mortgaged Property, Hanger Prosthetics and Orthotics East, Inc., leasing approximately 41.5% of the NRA at such Mortgaged Property, may terminate its lease at any time with nine months’ notice and payment of a termination fee equal to the unamortized portion of the remaining balance of its tenant improvement allowance. The second largest tenant at the Heartland Dental Medical Office Portfolio – 122 Stone Trace Drive Mortgaged Property, Edward Jones - Mt. Sterling, KY, leasing approximately 28.8% of the NRA at such Mortgaged Property, may terminate its lease at any time after March 31, 2021 with 30 days’ notice and payment of a termination fee equal to two months base rent plus any unamortized tenant improvements and leasing commissions paid on the initial term. The fourth largest tenant at the Heartland Dental Medical Office Portfolio – 100 Piper Hill Drive Mortgaged Property, Edward Jones - St. Peter’s, MO, leasing approximately 14.1% of the NRA at such Mortgaged Property, may terminate its lease after each of March 31, 2021 and March 31, 2023 with 90 days’ notice and payment of a termination fee equal to six months base rent plus any unamortized tenant improvements and leasing commissions paid on initial term. The fourth largest tenant at the Heartland Dental Medical Office Portfolio – 507 North Hershey Road Mortgaged Property, Edward Jones - Bloomington, IL, leasing approximately 17.2% of the NRA at such Mortgaged Property, may terminate its lease at any time after February 28, 2021 with 30 days’ notice and payment of a termination fee equal to six months base rent. The second largest tenant at the Heartland Dental Medical Office Portfolio – 2222 Highway 540A East Mortgaged Property, Edward Jones - Lakeland, FL, leasing approximately 26.1% of the NRA at such Mortgaged Property, may terminate its lease at any time with 60 days’ notice and payment of a termination fee equal to two months base rent plus any unamortized leasing commissions paid on the initial term of the lease. The second largest tenant at the Heartland Dental Medical Office Portfolio – 4355 Suwanee Dam Road Mortgaged Property, Edward Jones - Suwanee, leasing approximately 8.4% of the NRA at such Mortgaged Property, may terminate its lease at any time with 90 days’ notice and payment of a termination fee. The second largest tenant at the Heartland Dental Medical Office Portfolio – 2812 East Main Street Mortgaged Property, Edward Jones - Merrill, WI, leasing approximately 20.5% of the NRA at such Mortgaged Property, may terminate its lease at any time with 90 days’ notice and payment of a termination fee equal to three months base rent plus any unamortized tenant improvements and leasing commissions paid on the initial term of the lease.
   
  Loan No. 3 – Lafayette Park – The sole tenant at the 444 Lafayette Road Mortgaged Property, State of Minnesota, Dept. of Administration, Dept. of Human Services, the sole tenant at the 500 Lafayette Road Mortgaged Property, State of Minnesota, Dept. of Administration, Dept. of Natural Resources, the sole tenant at the 520 Lafayette Road Mortgaged Property, State of Minnesota, Dept. of Administration, Minnesota Pollution Control Agency and the sole tenant at the 443 Lafayette Road Mortgaged Property, State of Minnesota, Dept. of Administration, Dept. of Labor and Industry, each has the option to terminate its lease upon 30 days’ notice in the event that either (a) the Minnesota State Legislature does not appropriate to the funds necessary for continuation of the lease or (b) Federal Funds necessary for continuation of the Lease are withheld for any reason. Pursuant to Minnesota Statute, Section 16B.24, Subdivision 6. (§8.2), each tenant may also cancel its lease, upon providing 30 days’ written notice for any reason except for leasing of other non-state-owned land or premises for the same use.

 

A-1-48 

 

 

  Loan No. 4 – Riverwalk II – The largest tenant at the Mortgaged Property, NxStage Medical, Inc., may terminate its lease with 12 months prior notice; provided, however, that NxStage Medical, Inc. has provided an estoppel stating it has no option or right to terminate the lease prior to the expiration date. The Whole Loan is recourse to the guarantor, Salvatore N. Lupoli for $6,000,000 until such time as (a) the NxStage Medical, Inc. lease has been renewed at least two years beyond the Whole Loan term, (b) the space occupied by NxStage Medical, Inc. has been re-leased pursuant to an acceptable replacement lease, or (c) the Mortgaged Property occupied by NxStage Medical, Inc. has been released pursuant to a partial defeasance event pursuant to the Whole Loan documents. The fifth largest tenant at the Mortgaged Property, Mentor, executed a seven-year lease in December 2017. It is expected that they take occupancy of the space by January 1, 2019. Mentor may terminate its lease at any time after the expiration of the 60th month with nine months’ written notice and a termination fee subject to the terms of its lease.
   
  Loan No. 5 – Nebraska Crossing – The largest tenant at the Mortgaged Property, H&M, representing approximately 6.5% of the NRA at the Mortgaged Property, has the option to terminate its lease if its gross sales at the Mortgaged Property are less than or equal to $5,000,000 during any lease year after the fifth year. In the event H&M terminates its lease, H&M will pay to the landlord 50.0% of the unamortized portion of the construction allowance actually paid to H&M (excluding any credited amounts) within 10 days of the effective date of the termination of the lease. The second largest tenant at the Mortgaged Property, Under Armour, representing approximately 4.4% of the NRA at the Mortgaged Property, has the option to terminate its lease if its gross sales at the Mortgaged Property are less than or equal to $350.00 PSF during any lease year after the fourth year. The fourth largest tenant at the Mortgaged Property, Forever 21, representing approximately 4.1% of the NRA at the Mortgaged Property, may terminate its lease at any time on or after November 15, 2018, but prior to January 15, 2019, by providing written notice, which termination will be effective ninety days after written notice is provided. Additionally, the fourth largest tenant at the Mortgaged Property, Forever 21, also has the option to terminate its lease if its gross sales at the Mortgaged Property are less than or equal to $2,750,000 during any lease year after the fifth year.
   
  Loan No. 7 – 1670 Broadway – The largest tenant at the Mortgaged Property, TIAA, has a contraction option in its lease which allows TIAA, prior to December 31, 2022, to give back a full floor of space every 18 months. TIAA has exercised its option to contract its space on the 27th floor (21,442 SF) of the Mortgaged Property effective May 31, 2019. The second largest tenant at the Mortgaged Property, HUD, has the right to terminate its lease any time after December 31, 2023 with 120 days’ notice and no termination fee.
   
  Loan No. 8 – Christiana Mall – The second largest tenant at the Mortgaged Property, Cabela’s, has the right to raze its leased premises, so long as Cabela’s restores the building pad to its condition at the time the leased premises were delivered to Cabela’s, caps utilities at their in-place levels and otherwise leaves its leased premises in a good, clean and attractive condition. Upon substantial completion of such razing, Cabela’s lease will terminate (provided, however, that this provision does not apply in connection with any remodeling or rebuilding by Cabela’s).
   
  Loan No. 13 – Ellsworth Place – The fourth largest tenant at the Mortgaged Property, Ross Dress For Less, Inc., has a one-time option to terminate its lease during the third full lease year (February 1, 2018 to January 31, 2019) if gross sales do not exceed $7,500,000 ($291.65 PSF). The termination date will occur no later than 12 months and no earlier than 120 days following the date of the tenant’s termination notice.
   
  Loan No. 15 – Shoppes at Centre Pointe – The fifth largest tenant at the Mortgaged Property, Budget Blinds, has a one-time right to terminate its lease at the end of the second lease year by providing 90 days’ written notice.
   
  Loan No. 16 – Orchard Ridge Corporate Park – The largest tenant at the Mortgaged Property, Akzo Nobel Chemistry, LLC, may terminate its lease, provided that it provides at least 18 months’ prior notice and payment of a termination fee equal to the unamortized portion of one-third of the landlord’s tenant improvement costs. The third largest tenant at the Mortgaged Property, Grestel-Productos Ceramicos (Casafina Enterprises), may terminate its lease after the fifth year of the lease term, provided that it provides written notice by March 31, 2022 and payment of a termination fee equal to $100,000 by October 1, 2022.
   
  Loan No. 20 – West Main Marketplace – The largest tenant at the Mortgaged Property, County of Stanislaus, has a right to terminate its lease any time before March 31, 2023 for any reason by providing 360 days’ prior written notice and paying (i) monthly base rent plus the tenant’s share of operating expenses, property taxes and insurance expenses through the lease termination date, plus (ii) all remaining base rent amounts (prorated through the lease termination date) through March 31, 2023, plus (iii) the remaining unamortized principal (not interest) of initial improvements costs. The tenant also has a right to terminate its lease any time after March 31, 2023 if the tenant determines, in its sole discretion, that (i) sufficient funds are not available to allow for continuation of the lease, or (ii) the tenant then owns sufficient space to accommodate the permitted use. If the tenant terminates, it must provide 180 days’ prior written notice and pay (i) monthly base rent plus the tenant’s share of operating expenses, property taxes and insurance expenses through the lease termination date, plus (ii) in the tenant’s sole discretion, either (a) the remaining unamortized principal (not interest) of initial improvements costs no later than the lease termination date or (b) the monthly amortization amount of initial improvements on or before the date that each base rent payment would have been due had the tenant not terminated its lease.
   
  Loan No. 22 – Waycross Marketplace – The fifth largest tenant at the Mortgaged Property, Shoe Show, has the right to terminate its lease if gross sales for the fifth lease year are less than $1,600,000, by providing 30 days’ written notice within 60 days after the end of the fifth lease year.

 

A-1-49 

 

 

  Loan No. 27 – Clearview Palms Shopping Center – The second largest tenant at the Mortgaged Property, AT&T Mobility (Cingular Wireless), has the right to terminate its lease as of November 30, 2019, by providing written notice no later than November 30, 2018 and paying a termination fee equal to six months’ base rent.
   
  Loan No. 44 – Gulph Mill Industrial Park – The third largest tenant at the Mortgaged Property, US Marshall Service, may terminate its lease, in whole or in part, on the last day of the 120th full calendar month of the lease term, provided that US Marshall Service provides 90 days’ notice.
   
(10) Loan No. 7 – 1670 Broadway – The largest tenant at the Mortgaged Property, TIAA, subleases a total of 33,292 SF, 22,063 SF on the 28th floor and 11,229 SF on the 29th floor, to P2ES Holdings, LLC through December 31, 2018 at $22.76 PSF.
   
(11) Occupancy reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent.
   
  Loan No. 4 – Riverwalk II – The fifth largest tenant at the Mortgaged Property, Mentor, is expected to take full occupancy of the space by January 1, 2019 and commence paying rent on May 1, 2019. At origination, the borrower deposited $141,390 into a free rent reserve associated with such free rent.
   
  Loan No. 21 – Stockton Shopping Center – The third largest tenant at the Mortgaged Property, Funtime, LLC dba Luv2Play, has a firm lease commencement date of February 1, 2019. The fourth largest tenant at the Mortgaged Property, Goodwill, is dark/vacant. The borrower sponsor executed a new lease with Lodi that will occupy the Goodwill space with an anticipated commencement date of April 1, 2019.
   
  Loan No. 36 – 150 Grand Street – The largest tenant at the Mortgaged Property, Matto Espresso, has a lease commencement date of June 15, 2018 with a three-month rent abatement. Matto Espresso is building out its space and expected to open for business during the first quarter of 2019.
   
(12) Loan No. 28 – Plaza Del Rey – At origination, $250,000 was reserved to be released upon the Mortgaged Property achieving the following conditions: (i) occupancy greater than or equal to 82.0%, (ii) a debt yield greater than or equal to 11.0% for two consecutive calendar quarters, (iii) evidence that the largest tenant at the Mortgaged Property, Goodwill Industries, and the fourth largest tenant at the Mortgaged Property, Grand Buffett, have renewed their leases for at least three years each and (iv) a DSCR greater than or equal to 1.70x for two consecutive calendar quarters.
   
(13) Loan No. 34 – Holiday Inn Express - Fort Pierce – A monthly escrow for FF&E and replacement reserves, beginning on December 6, 2021, equal to the greater of (i) 1/12 of 4.0% of gross income from operations during the calendar year immediately preceding the calendar year in which such payment date occurs and (ii) the aggregate amount, if any, required to be reserved under the management agreement and the franchise agreement.
   
(14) Loan No. 6 – Clevelander South Beach – At origination, the borrower provided a guarantee for any debt service shortfall during the months of July, August, September and October in lieu of a seasonality reserve.
   
  Loan No. 14 – Four Points - Juneau – The borrower deposited $330,881 at origination into a seasonality reserve. Ongoing seasonality reserve payments are required to be deposited on each monthly payment date occurring during the period between May and August, inclusive, each year.
   
  Loan No. 19 – Holiday Inn Express & Suites - Clearwater – The Mortgage Loan is structured with a seasonality reserve to support the Mortgage Loan at a 1.25x DSCR through the Mortgaged Property’s shortfall months. In December of each year, the seasonality reserve amount will be recalculated to equal the total shortfall of the previous year. The total shortfall is equal to the sum of the monthly shortfall amounts for the previous 12 months (November through October). The monthly shortfall amount equals the monthly NCF (as defined by the lender) less the quantity of the product of monthly debt service and 1.25 (solving for a 1.25x DSCR). The seasonality reserve will be seeded following a depletion in the amount of 1/4 of the recalculated seasonality reserve amount (less any remaining balance), beginning in February of each year for the next four months, including February, as a monthly escrow.
   
  Loan No. 33 – La Quinta - College Station – On each monthly payment date occurring in November and December, the borrower is required to deposit with the lender an amount equal to 1/2 of the amount by which (i) the product of (A) 110.0% and (B) the sum of the monthly shortfall amounts for the twelve month period commencing on the first day of May in the calendar year immediately preceding such monthly payment date exceeds (ii) the funds on deposit in the seasonality reserve account as of the date such shortfall amount is determined by the lender; provided, that, if the sum of the monthly shortfall amounts for the twelve month period commencing on the first day of May in the calendar year immediately preceding such monthly payment date was less than $50,000, no monthly seasonality deposit is required.
   
(15) Loan No. 11 – Home2 Suites - Greenville Downtown – The monthly capital expenditure deposit is equal to the greater of (i) (a) during the first year, an amount equal to 1/12 of 2.0% of gross income from operations during the calendar year immediately preceding the calendar year in which such payment date occurs, (b) during the second year, an amount equal to 1/12 of 3.0% of gross income from operations during the calendar year immediately preceding the calendar year in which such payment date occurs, and (c) from and after the commencement of the third year of the term of the Mortgage Loan, an amount equal to 1/12 of 4.0% of gross income from operations during the calendar year immediately preceding the calendar year in which such payment date occurs, and (ii) the aggregate amount, if any, required to be reserved under the management agreement and the franchise agreement.

 

A-1-50 

 

 

(16) Loan No. 2 – Heartland Dental Medical Office Portfolio – The Phase I ESA for the Heartland Dental Medical Office Portfolio - 149 Tuscan Way, Heartland Dental Medical Office Portfolio - 2222 Highway 540A East and Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane Mortgaged Properties noted the following recognized environmental conditions (“REC”) below. Given the history identified, as a mitigant, the borrower sponsor provided an environmental insurance policy issued by Great American Insurance Group for a 10-year policy term with combined single limit of $4,000,000 and a deductible of $50,000 naming the lender as an additional insured party.
   
  -          Heartland Dental Medical Office Portfolio - 149 Tuscan Way – Dyke’s Riverside Cleaners is located on the eastern adjoining property, about 50 feet from the Mortgaged Property. In 1997, this facility reported a release of chlorinated solvents and as a result was enrolled in the State assisted Dry Cleaners Solvent Cleanup Program (DCSCP) with a priority cleanup score of 31. An adjoining dry cleaner with a reported release may represent a vapor intrusion concern, and is considered a REC. The facility is located down-gradient to the Mortgaged Property and is enrolled in a state assisted cleanup program that will provide funding and oversight for assessment and cleanup activities.
   
  -          Heartland Dental Medical Office Portfolio - 2222 Highway 540A East – Historic aerial photographs indicate that the Mortgaged Property was developed as a storage area and scrap yard with debris piles as part of a larger parcel to the north and east starting circa 1968 through at least 1971. The nature of the debris is unknown, and may have impacted the subsurface. Therefore, the historic use of the Mortgaged Property as a scrap yard represents a REC.
   
  -          Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane – The Mortgaged Property and the area have a long history of industrial use as a zinc and lumber mill. The long history of industrial use of the Mortgaged Property is considered a REC.
   
(17) Loan No. 3 – Lafayette Park – In lieu of an environmental indemnitor, the borrower sponsor provided an environmental insurance policy issued by Steadfast Insurance Company, which has an A.M. Best rating of A- or better. The policy names the lender as the named insured with limits of $5,000,000 per occurrence and $5,000,000 in the aggregate. The policy provides coverage during the term of the Whole Loan.
   
  Loan No. 7 – 1670 Broadway – The Phase I ESA for the Mortgaged Property did not note any REC. However, at origination, in lieu of an environmental indemnitor distinct from the borrower, the borrower provided an environmental insurance policy issued by Great American Insurance Company for an eight-year policy term with combined single limit of $5,000,000 and a deductible of $100,000 naming the lender as an additional insured party.
   
  Loan No. 38 – Nursery Plaza & Perry Hall Marketplace – The related Phase I ESA for the Perry Hall Marketplace Mortgaged Property identified the former location of a dry cleaner as a REC and recommended further investigation due to the use of chlorinated solvents in the dry cleaning process. A prior Phase II ESA was conducted, which included soil borings and collection of soil and groundwater samples. Such samples detected contamination below the governing cleanup standard. Following a review and discussion of the Phase II investigation with the engineers that conducted it, the engineers responsible for the current Phase I ESA determined that sampling conducted in connection with the Phase II investigation may not have been sufficiently down gradient of the former dry cleaner site to detect contaminants and recommended a second Phase II investigation. In lieu of a second Phase II investigation, the borrower delivered to the lender an environmental insurance policy for the Perry Hall Marketplace Mortgaged Property issued by Great American Insurance Group (rated S&P: A+; A.M. Best: A+) with an aggregate policy limit of $2,350,000 and a 13-year term.
   
(18) For more information see “Description of the Mortgage Pool—Additional Indebtedness—Mezzanine Indebtedness” in the preliminary prospectus.
   
(19) Loan No. 14 – Four Points - Juneau – The Mortgage Loan is structured with a rollover reserve requiring the borrower to deposit an amount equal to $28,233 in each of the three months prior to expiration of the only lease at the Mortgaged Property (June, July and August 2020) and again in each of the three months prior to expiration of any renewal of such lease (June, July and August 2025) or, if the lease is replaced, in each of the three months prior to expiration of such replacement lease. However, if the tenant renews the lease prior to the three months prior to expiration, then the borrower is not required to make the deposits.
   
  Loan No. 16 – Orchard Ridge Corporate Park – The TI/LC Reserve will be capped at $950,000 once the largest tenant at the Mortgaged Property, Azko Nobel Chemistry, LLC, has renewed its lease at terms acceptable to the lender.
   
  Loan No. 24 – Barrywoods Crossing – A monthly TI/LC Reserve escrow of $20,420 will commence if the amount on deposit in the TI/LC Reserve falls below the initial deposit of $1,470,222.
   
  Loan No. 26 – Tomball Parkway Plaza – At origination, the borrower sponsor deposited $200,000 into a tenant rollover reserve. The monthly rollover reserve payments do not commence unless the balance of the rollover reserve drops below $100,000, at which time monthly payments of $5,775 are required thereafter.
   
  Loan No. 31 – Avalon Crossing – An initial deposit to the rollover account was made in the amount of $350,000. The amount of funds on deposit in the rollover account is subject to a cap of $350,000 and, upon reaching such amount, the borrower may cease making monthly deposits to the rollover account. If at any time the rollover funds equals $150,000 or less, the borrower is required to recommence and continue making monthly deposits of $6,902 to the rollover account until the amount of funds on deposit in the rollover account equals $350,000.

 

A-1-51 

 

 

  Loan No. 44 – Gulph Mill Industrial Park – The initial TI/LC Reserve capped amount is $150,433. If at any time during the term of the Mortgage Loan and after borrower has deposited at least $50,433 of monthly deposits into the TI/LC Reserve subaccount, the balance of the TI/LC Reserve subaccount is equal to or less than $33,622, the borrower will be required to pay to the lender $1,401 on each payment date thereafter until the balance of the TI/LC Reserve subaccount equals or exceeds $50,433.
   
(20) Loan No. 16 – Orchard Ridge Corporate Park – Commencing upon the earlier to occur of 12 months prior to lease expiration date of the largest tenant at the Mortgaged Property, Azko Nobel Chemistry, LLC, or if Azko Nobel Chemistry, LLC files for bankruptcy, goes dark or vacates, excess cash flow will be deposited into a reserve to be used for re-leasing the space.
   
  Loan No. 36 – 150 Grand Street – The Mortgage Loan is structured with a tenant buyout reserve requiring the borrower to deposit $50,000 prior to the April 6, 2019 monthly payment date.
   
  Loan No. 38 – Nursery Plaza & Perry Hall Marketplace – Commencing upon the earlier to occur of any of Nursery Fitness LLC d/b/a Anytime Fitness, the largest tenant at the Nursery Plaza Mortgaged Property, Seasons Pizza, Linthicum Inc., the third largest tenant at the Nursery Plaza Mortgaged Property or Perry Hall Express, Inc. d/b/a Seasons Pizza, the largest tenant at the Perry Hall Marketplace Mortgaged Property (each, a “Trigger Tenant”) giving notice to vacate, going dark or bankrupt or beginning 12 months prior to any Trigger Tenant’s lease expiration, excess cash flow will be deposited into a reserve to be used for re-leasing the space.
   
(21) Loan No. 8 – Christiana Mall – The borrower is permitted a grace period of one business day for monthly debt service payments, which grace period may be utilized once in every 12-month period.
   
(22) Loan No. 4 – Riverwalk II – The Mortgaged Property consists of three separate office buildings and related land parcels, one of which may be released from the lien of the related Mortgage Loan, as described under “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Releases; Partial Releases” in the preliminary prospectus.
   
(23) Loan No. 31 – Avalon Crossing – The second largest tenant at the Mortgaged Property, Big Bob’s, is on a short-term lease extension with a lease expiration of April 30, 2019. The Occupancy Rate excludes Big Bob’s from the calculation. Including Big Bob’s, the Occupancy Rate is 100.0%.

 

A-1-52