FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-207340-09 | ||
UBS Commercial Mortgage Trust 2018-C8 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. 333-207340) 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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, Barclays Capital Inc., 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.
| ||
UBS 2018-C8 Annex A-1
Mortgage Loan Number | Property Flag | Property Name | Mortgage Loan Seller(1) | Mortgage Loan Originator | Cross-Collateralized and Cross-Defaulted | Address(28) | City | County | State | Zip Code | General Property Type | Specific Property Type |
1 | Loan | AFIN Portfolio | SG; UBS AG | SG; UBS AG | No | Various | Various | Various | Various | Various | Retail | Anchored |
1.01 | Property | Montecito Crossing | SG; UBS AG | SG; UBS AG | No | 6610-6750 North Durango Drive | Las Vegas | Clark | NV | 89149 | Retail | Anchored |
1.02 | Property | Jefferson Commons | SG; UBS AG | SG; UBS AG | No | 4901 Outer Loop | Louisville | Jefferson | KY | 40219 | Retail | Anchored |
1.03 | Property | Best on the Boulevard | SG; UBS AG | SG; UBS AG | No | 3810-3910 South Maryland Parkway | Las Vegas | Clark | NV | 89119 | Retail | Anchored |
1.04 | Property | Northpark Center | SG; UBS AG | SG; UBS AG | No | 8221-8301 Old Troy Pike | Huber Heights | Montgomery | OH | 45424 | Retail | Anchored |
1.05 | Property | Anderson Station | SG; UBS AG | SG; UBS AG | No | 100 Station Drive | Anderson | Anderson | SC | 29621 | Retail | Anchored |
1.06 | Property | Cross Pointe Center | SG; UBS AG | SG; UBS AG | No | 5075 Morganton Road | Fayetteville | Cumberland | NC | 28314 | Retail | Anchored |
1.07 | Property | San Pedro Crossing | SG; UBS AG | SG; UBS AG | No | 303-333 Northwest Loop 410 | San Antonio | Bexar | TX | 78216 | Retail | Anchored |
1.08 | Property | Riverbend Marketplace | SG; UBS AG | SG; UBS AG | No | 129 Bleachery Boulevard | Asheville | Buncombe | NC | 28803 | Retail | Anchored |
1.09 | Property | Shops at RiverGate South | SG; UBS AG | SG; UBS AG | No | 13540 Hoover Creek Boulevard | Charlotte | Mecklenburg | NC | 28273 | Retail | Anchored |
1.1 | Property | Centennial Plaza | SG; UBS AG | SG; UBS AG | No | 5801 North May Avenue | Oklahoma City | Oklahoma | OK | 73112 | Retail | Anchored |
1.11 | Property | Shoppes of West Melbourne | SG; UBS AG | SG; UBS AG | No | 1501 West New Haven Avenue | West Melbourne | Brevard | FL | 32904 | Retail | Anchored |
1.12 | Property | North Lakeland Plaza | SG; UBS AG | SG; UBS AG | No | 4241 North US Highway 98 | Lakeland | Polk | FL | 33809 | Retail | Anchored |
2 | Loan | Tryad Industrial & Business Center | CCRE; UBS AG | CCRE | No | Rochester Technology Park | Rochester | Monroe | NY | 14624 | Industrial | Flex |
3 | Loan | CrossPoint | CCRE | CCRE | No | 900 Chelmsford Street | Lowell | Middlesex | MA | 01851 | Office | Suburban |
4 | Loan | Houston Distribution Center | SG | SG; Barclays | No | 1800 North Mason Road | Katy | Harris | TX | 77449 | Industrial | Warehouse/Distribution |
5 | Loan | Moore Plaza | RMF | RMF | No | 5425 South Padre Island | Corpus Christi | Nueces | TX | 78411 | Retail | Anchored |
6 | Loan | Park Place at Florham Park | UBS AG | UBS AG | No | Various | Florham Park | Morris | NJ | 07932 | Office | Suburban |
6.01 | Property | 200 Park Place | UBS AG | UBS AG | No | 200 Park Avenue | Florham Park | Morris | NJ | 07932 | Office | Suburban |
6.02 | Property | 230 Park Place | UBS AG | UBS AG | No | 230 Park Avenue | Florham Park | Morris | NJ | 07932 | Office | Suburban |
6.03 | Property | 220 Park Place | UBS AG | UBS AG | No | 220 Park Avenue | Florham Park | Morris | NJ | 07932 | Office | Suburban |
6.04 | Property | 210 Park Place | UBS AG | UBS AG | No | 210 Park Avenue | Florham Park | Morris | NJ | 07932 | Office | Suburban |
7 | Loan | City Square and Clay Street | LCF | LCF | No | 500 12th Street & 499, 501, 525 14th Street and 1200 Clay Street | Oakland | Alameda | CA | 94612 | Mixed Use | Office/Garage/Retail |
8 | Loan | University Properties Portfolio | CIBC | CIBC | No | 2015 North Dunn Street | Bloomington | Monroe | IN | 47408 | Multifamily | Student Housing |
9 | Loan | AFIN Industrial and Retail Net-Leased Portfolio | Barclays Bank PLC | Barclays Bank PLC | No | Various | Various | Various | Various | Various | Various | Various |
9.01 | Property | FedEx Ground - Rolla, MO | Barclays Bank PLC | Barclays Bank PLC | No | 4600 Durwood Boulevard | Rolla | Phelps | MO | 65401 | Industrial | Warehouse/Distribution |
9.02 | Property | Chili’s - Machesney Park, IL | Barclays Bank PLC | Barclays Bank PLC | No | 1510 West Lane Road | Machesney Park | Winnebago | IL | 61115 | Retail | Free-Standing |
9.03 | Property | FedEx Ground - Brainerd, MN | Barclays Bank PLC | Barclays Bank PLC | No | 1531 Thiesse Drive | Brainerd | Crow Wing | MN | 56401 | Industrial | Warehouse/Distribution |
9.04 | Property | FedEx Ground - Casper, WY | Barclays Bank PLC | Barclays Bank PLC | No | 2962 Salt Creek Parkway | Casper | Natrona | WY | 82601 | Industrial | Warehouse/Distribution |
9.05 | Property | Chili’s - McHenry, IL | Barclays Bank PLC | Barclays Bank PLC | No | 2409 North Richmond Road | McHenry | McHenry | IL | 60050 | Retail | Free-Standing |
9.06 | Property | Bridgestone HOSEpower - Sulphur, LA | Barclays Bank PLC | Barclays Bank PLC | No | 215 Teal Road | Sulphur | Calcasieu Parish | LA | 70663 | Industrial | Warehouse/Distribution |
9.07 | Property | Sonic - Tuscaloosa, AL | Barclays Bank PLC | Barclays Bank PLC | No | 4505 McFarland Boulevard East | Tuscaloosa | Tuscaloosa | AL | 35405 | Retail | Free-Standing |
9.08 | Property | Bridgestone HOSEpower - Columbia, SC | Barclays Bank PLC | Barclays Bank PLC | No | 1080 Shop Road | Columbia | Richland | SC | 29201 | Industrial | Warehouse/Distribution |
9.09 | Property | Bridgestone HOSEpower - Jacksonville, FL | Barclays Bank PLC | Barclays Bank PLC | No | 3022 Faye Road | Jacksonville | Duval | FL | 32226 | Industrial | Warehouse/Distribution |
9.1 | Property | Bridgestone HOSEpower - Elko, NV | Barclays Bank PLC | Barclays Bank PLC | No | 655 Romeo Way | Elko | Elko | NV | 89801 | Industrial | Warehouse/Distribution |
9.11 | Property | Jo-Ann - Freeport, IL | Barclays Bank PLC | Barclays Bank PLC | No | 1611 South West Avenue | Freeport | Stephenson | IL | 61032 | Retail | Free-Standing |
9.12 | Property | Tractor Supply - Hazen, ND | Barclays Bank PLC | Barclays Bank PLC | No | 101 12th Avenue Northwest | Hazen | Mercer | ND | 58545 | Retail | Free-Standing |
9.13 | Property | Dollar General - Kingston, NY | Barclays Bank PLC | Barclays Bank PLC | No | 954 Route 28 | Kingston | Ulster | NY | 12401 | Retail | Free-Standing |
9.14 | Property | Sonic - Robertsdale, AL | Barclays Bank PLC | Barclays Bank PLC | No | 21841 Alabama Highway 59 | Robertsdale | Baldwin | AL | 36567 | Retail | Free-Standing |
9.15 | Property | Tractor Supply - Flandreau, SD | Barclays Bank PLC | Barclays Bank PLC | No | 1006 West Pipestone Avenue | Flandreau | Moody | SD | 57028 | Retail | Free-Standing |
9.16 | Property | Dollar General - Farmington, NY | Barclays Bank PLC | Barclays Bank PLC | No | 5991 Route 96 | Farmington | Ontario | NY | 14425 | Retail | Free-Standing |
9.17 | Property | Dollar General - Otego, NY | Barclays Bank PLC | Barclays Bank PLC | No | 95 Main Street | Otego | Otsego | NY | 13825 | Retail | Free-Standing |
9.18 | Property | Dollar General - Kerhonkson, NY | Barclays Bank PLC | Barclays Bank PLC | No | 6280 Route 209 | Kerhonkson | Ulster | NY | 12446 | Retail | Free-Standing |
9.19 | Property | Dollar General - Dewitt, NY | Barclays Bank PLC | Barclays Bank PLC | No | 6523 Collamer Road | Dewitt | Onondaga | NY | 13057 | Retail | Free-Standing |
9.2 | Property | Dollar General - Utica, NY | Barclays Bank PLC | Barclays Bank PLC | No | 1700 Erie Street | Utica | Oneida | NY | 13502 | Retail | Free-Standing |
9.21 | Property | Dollar General - Parish, NY | Barclays Bank PLC | Barclays Bank PLC | No | 3091 Route 26 | Parish | Oswego | NY | 13131 | Retail | Free-Standing |
9.22 | Property | Dollar General - Geddes, NY | Barclays Bank PLC | Barclays Bank PLC | No | 922 State Fair Boulevard | Geddes | Onondaga | NY | 13209 | Retail | Free-Standing |
10 | Loan | Residence Inn Irvine | SG | SG | No | 2855 Main Street | Irvine | Orange | CA | 92614 | Hospitality | Extended Stay |
11 | Loan | GNL Industrial Portfolio | LCF | LCF | No | Various | Various | Various | Various | Various | Industrial | Various |
11.01 | Property | 46643 Ryan Court | LCF | LCF | No | 46643 Ryan Court | Wixom | Oakland | MI | 48393 | Industrial | Flex/R&D |
11.02 | Property | 10088 South 136th Street | LCF | LCF | No | 10088 South 136th Street | Omaha | Sarpy | NE | 38138 | Industrial | Light Industrial |
11.03 | Property | 350 International Drive | LCF | LCF | No | 350 International Drive | Mount Olive | Morris | NJ | 07828 | Industrial | Warehouse/Distribution |
11.04 | Property | 210 Pierce Road | LCF | LCF | No | 210 Pierce Road | St. Johnsbury | Caledonia | VT | 5819 | Industrial | Warehouse/Distribution |
11.05 | Property | 815 Industrial Parkway | LCF | LCF | No | 815 Industrial Parkway | St. Johnsbury | Caledonia | VT | 05819 | Industrial | Warehouse/Distribution |
11.06 | Property | 11495 Deerfield Road | LCF | LCF | No | 11495 Deerfield Road | Cincinnati | Hamilton | OH | 45242 | Industrial | Manufacturing |
11.07 | Property | 12 Mechanic Street | LCF | LCF | No | 12 Mechanic Street | Groveton | Coos | NH | 03582 | Industrial | Warehouse/Distribution |
11.08 | Property | 911 Industrial Parkway | LCF | LCF | No | 911 Industrial Parkway | St. Johnsbury | Caledonia | VT | 05819 | Industrial | Warehouse/Distribution |
12 | Loan | BlueLinx Portfolio | SG | SG; Citi | No | Various | Various | Various | Various | Various | Industrial | Warehouse/Distribution |
12.01 | Property | BlueLinx Frederick | SG | SG; Citi | No | 4300 Georgia Pacific Boulevard | Frederick | Frederick | MD | 21704 | Industrial | Warehouse/Distribution |
12.02 | Property | BlueLinx Bellingham | SG | SG; Citi | No | 419 Maple Street | Bellingham | Norfolk | MA | 02019 | Industrial | Warehouse/Distribution |
12.03 | Property | BlueLinx Lawrenceville | SG | SG; Citi | No | 200 Hosea Road | Lawrenceville | Gwinnett | GA | 30046 | Industrial | Warehouse/Distribution |
12.04 | Property | BlueLinx Butner | SG | SG; Citi | No | 1712 East D Street | Butner | Granville | NC | 27509 | Industrial | Warehouse/Distribution |
13 | Loan | El Dorado Tech Center | LCF | LCF | No | 2299 West Obispo Avenue | Gilbert | Maricopa | AZ | 85233 | Office | Suburban |
14 | Loan | Harford Village MHC | LCF | LCF | No | 1115 Paul Martin Drive | Edgewood | Harford | MD | 21040 | Manufactured Housing Community | Manufactured Housing Community |
15 | Loan | The Offices at Sam Houston | CIBC | CIBC | No | 10203 Sam Houston Park Drive | Houston | Harris | TX | 77064 | Office | Suburban |
16 | Loan | Braemar Office Park | Barclays Bank PLC | Barclays Bank PLC | No | 7900 & 8000 78th Street West | Edina | Hennepin | MN | 55439 | Office | Suburban |
17 | Loan | 4851 South Alameda Street | CCRE | CCRE | No | 4851 South Alameda Street | Los Angeles | Los Angeles | CA | 90058 | Industrial | Warehouse/Distribution |
18 | Loan | 1990 NASA Boulevard | RMF | RMF | No | 1990 West Nasa Boulevard | Melbourne | Brevard | FL | 32904 | Office | Suburban |
19 | Loan | Beach Boulevard Medical Pavilion | RMF | RMF | No | 17752 Beach Boulevard | Huntington Beach | Orange | CA | 92647 | Office | Medical |
20 | Loan | The Village at La Orilla | LCF | LCF | No | 3200 & 3236 La Orilla Road NW | Albuquerque | Bernalillo | NM | 87120 | Retail | Anchored |
21 | Loan | South Bend Medical Office | CCRE | CCRE | No | Various | South Bend | St. Joseph | IN | 46635 | Office | Medical |
21.01 | Property | Allied Physicians Surgery Center | CCRE | CCRE | No | 53990 Carmichael Drive | South Bend | St. Joseph | IN | 46635 | Office | Medical |
21.02 | Property | South Bend Orthopedic Associates | CCRE | CCRE | No | 53880 Carmichael Drive | South Bend | St. Joseph | IN | 46635 | Office | Medical |
22 | Loan | Yorkshire & Lexington Towers | UBS AG | Natixis; UBS AG | No | Various | New York | New York | NY | 10028 | Multifamily | High Rise |
22.01 | Property | Yorkshire Towers | UBS AG | Natixis; UBS AG | No | 305 East 86th Street | New York | New York | NY | 10028 | Multifamily | High Rise |
22.02 | Property | Lexington Towers | UBS AG | Natixis; UBS AG | No | 160 East 88th Street | New York | New York | NY | 10028 | Multifamily | High Rise |
23 | Loan | Chicago Industrial Portfolio | SG | SG | No | Various | Various | Cook | IL | Various | Industrial | Warehouse/Distribution |
23.01 | Property | 425-455 E. Algonquin Road | SG | SG | No | 425-455 E. Algonquin Road | Arlington Heights | Cook | IL | 60005 | Industrial | Warehouse/Distribution |
23.02 | Property | 8811 S. 77th Avenue | SG | SG | No | 8811 South 77th Avenue | Bridgeview | Cook | IL | 60455 | Industrial | Warehouse/Distribution |
23.03 | Property | 7400 W. 100th Place | SG | SG | No | 7400 West 100th Place | Bridgeview | Cook | IL | 60455 | Industrial | Warehouse/Distribution |
24 | Loan | Concord Place | LCF | LCF | No | 2999 North 44th Street | Phoenix | Maricopa | AZ | 85018 | Office | Suburban |
25 | Loan | Fortuna Center Plaza | CIBC | CIBC | No | 4202, 4406, 4422 Fortuna Center Plaza | Dumfries | Prince William | VA | 22025 | Retail | Anchored |
26 | Loan | Firehouse Self Storage | LCF | LCF | No | 2600 S. Lincoln Avenue | Loveland | Larimer | CO | 80537 | Self Storage | Self Storage |
27 | Loan | Seal Multifamily Portfolio | LCF | LCF | No | Various | Various | Summit | OH | Various | Multifamily | Garden |
27.01 | Property | Norton and Barberton | LCF | LCF | No | Various | Norton | Summit | OH | 44203 | Multifamily | Garden |
27.02 | Property | Stow Apartments | LCF | LCF | No | Various | Stow | Summit | OH | 44224 | Multifamily | Garden |
27.03 | Property | Tallmadge-Clyde Apartments | LCF | LCF | No | Various | Cuyahoga Falls | Summit | OH | 44221 | Multifamily | Garden |
A-1-1
UBS 2018-C8 Annex A-1
Mortgage Loan Number | Property Flag | Property Name | Mortgage Loan Seller(1) | Mortgage Loan Originator | Cross-Collateralized and Cross-Defaulted | Address(28) | City | County | State | Zip Code | General Property Type | Specific Property Type |
27.04 | Property | Firestone Park Apartments | LCF | LCF | No | Various | Akron | Summit | OH | 44301 | Multifamily | Garden |
27.05 | Property | Mogadore-Eastwood Apartments | LCF | LCF | No | Various | Akron | Summit | OH | 44305 | Multifamily | Garden |
28 | Loan | 10 Park Place South | LCF | LCF | No | 10 Park Place | Atlanta | Fulton | GA | 30303 | Office | CBD |
29 | Loan | Hampton Inn & Suites Wichita Airport | SG | SG | No | 7230 West Harry Street | Wichita | Sedgwick | KS | 67209 | Hospitality | Limited Service |
30 | Loan | Quakertown Shopping Center | CCRE | CCRE | No | 895-901 & 1051 South West End Boulevard | Quakertown | Bucks | PA | 18951 | Retail | Anchored |
31 | Loan | Kohl’s - Jensen Beach | Barclays Bank PLC | Barclays Bank PLC | No | 2751 Northwest Mall Circle | Jensen Beach | Martin | FL | 34957 | Retail | Free-Standing |
32 | Loan | Tarzana Village | Barclays Bank PLC | Barclays Bank PLC | No | 18711-18737 Ventura Boulevard | Tarzana | Los Angeles | CA | 91356 | Mixed Use | Retail/Office |
33 | Loan | 249 E Ocean Blvd | UBS AG | UBS AG | No | 249 East Ocean Boulevard | Long Beach | Los Angeles | CA | 90802 | Office | Suburban |
34 | Loan | Dorset & Market Street | UBS AG | UBS AG | No | 100 & 102 Dorset Street and 2 & 4 Market Street | South Burlington | Chittenden | VT | 05403 | Mixed Use | Retail/Office |
35 | Loan | National NNN Retail Portfolio | UBS AG | UBS AG | No | Various | Various | Various | Various | Various | Retail | Various |
35.01 | Property | Joliet Retail | UBS AG | UBS AG | No | 2901 Plainfield Road | Joliet | Will | IL | 60435 | Retail | Shadow Anchored |
35.02 | Property | Durham Retail | UBS AG | UBS AG | No | 4010 Durham-Chapel Hill Boulevard | Durham | Durham | NC | 27707 | Retail | Unanchored |
35.03 | Property | Bradley Retail | UBS AG | UBS AG | No | 1601-1605 IL 50 | Bradley | Kankakee | IL | 60914 | Retail | Shadow Anchored |
36 | Loan | A Storage Place - Evergreen | UBS AG | UBS AG | No | 29389 & 29309 Industrial Way & 918 Nob Hill Road | Evergreen | Jefferson | CO | 80439 | Self Storage | Self Storage |
37 | Loan | Eight Points Shopping Center | RMF | RMF | No | 3095 Oak Grove Road | Poplar Bluff | Butler | MO | 63901 | Retail | Anchored |
38 | Loan | Las Brisas MHC | LCF | LCF | No | 400 East Arbor Street | Long Beach | Los Angeles | CA | 90805 | Manufactured Housing Community | Manufactured Housing Community |
39 | Loan | Storage Direct Roseville | RMF | RMF | No | 998 Washington Boulevard | Roseville | Placer | CA | 95678 | Self Storage | Self Storage |
40 | Loan | Holiday Inn Express - Ruston | UBS AG | UBS AG | No | 1312 Hospitality Street | Ruston | Lincoln Parish | LA | 71270 | Hospitality | Limited Service |
41 | Loan | Holiday Inn Express Trinity | SG | SG | No | 2125 Corporate Center Drive | Trinity | Pasco | FL | 34655 | Hospitality | Limited Service |
42 | Loan | Hampton Inn and Comfort Inn Moss Point Portfolio | UBS AG | UBS AG | No | Various | Moss Point | Jackson | MS | 39563 | Hospitality | Limited Service |
42.01 | Property | Hampton Inn | UBS AG | UBS AG | No | 6730 Highway 63 North | Moss Point | Jackson | MS | 39563 | Hospitality | Limited Service |
42.02 | Property | Comfort Inn | UBS AG | UBS AG | No | 6801 SR 63 North | Moss Point | Jackson | MS | 39563 | Hospitality | Limited Service |
43 | Loan | Ivy Bridge Extension | CIBC | CIBC | No | 12 Westview Commons Boulevard | Gates | Monroe | NY | 14624 | Multifamily | Garden |
44 | Loan | WoodSpring Suites Baton Rouge Portfolio | CIBC | CIBC | No | Various | Baton Rouge | East Baton Rouge | LA | Various | Hospitality | Extended Stay |
44.01 | Property | Woodspring Suites Baton Rouge East | CIBC | CIBC | No | 11544 N. Harrells Ferry Road | Baton Rouge | East Baton Rouge | LA | 70816 | Hospitality | Extended Stay |
44.02 | Property | Woodspring Suites Baton Rouge North | CIBC | CIBC | No | 8382 Airline Highway | Baton Rouge | East Baton Rouge | LA | 70815 | Hospitality | Extended Stay |
45 | Loan | Shoppes Marketplace at Saxony | CCRE | CCRE | No | 12831, 12873, 12919 Campus Parkway | Noblesville | Hamilton | IN | 46060 | Retail | Shadow Anchored |
46 | Loan | Birches at Countryside | LCF | LCF | No | 6939 Dusty Trail Lane | Memphis | Shelby | TN | 38133 | Multifamily | Garden |
47 | Loan | Kohl’s Neenah | LCF | LCF | No | 1175 West Winneconne Avenue | Neenah | Winnegbago | WI | 54956 | Retail | Free-Standing |
48 | Loan | Brooklyn Multifamily Portfolio | LCF | LCF | No | Various | Brooklyn | Kings | NY | Various | Various | Various |
48.01 | Property | Myrtle | LCF | LCF | No | 462 Myrtle Avenue | Brooklyn | Kings | NY | 11216 | Mixed Use | Multifamily/Retail |
48.02 | Property | Saint John’s | LCF | LCF | No | 815 Saint John’s Place | Brooklyn | Kings | NY | 11216 | Multifamily | Mid Rise |
48.03 | Property | Dekalb | LCF | LCF | No | 219 Dekalb Avenue | Brooklyn | Kings | NY | 11205 | Mixed Use | Multifamily/Retail |
49 | Loan | Westhaven Town Center | LCF | LCF | No | 1001-1025 Westhaven Blvd | Franklin | Williamson | TN | 37064 | Mixed Use | Medical/Office/Retail |
50 | Loan | Bel Lindo Apartments | RMF | RMF | No | 6200 West Bellfort Street | Houston | Harris | TX | 77035 | Multifamily | Garden |
51 | Loan | East Sac Self Storage | LCF | LCF | No | 3301 South Street | Sacramento | Sacramento | CA | 95816 | Self Storage | Self Storage |
52 | Loan | Canyon Gate Self Storage | UBS AG | UBS AG | No | 8055 West Sahara Avenue | Las Vegas | Clark | NV | 89117 | Self Storage | Self Storage |
53 | Loan | Lauderdale Manor | RMF | RMF | No | 1909-1953 Powerline Road | Fort Lauderdale | Broward | FL | 33311 | Retail | Anchored |
54 | Loan | The Avery Georgetown | Barclays Bank PLC | Barclays Bank PLC | No | 2616 P Street Northwest | Washington | District of Columbia | DC | 20007 | Hospitality | Limited Service |
55 | Loan | Appleton Self Storage | Barclays Bank PLC | Barclays Bank PLC | No | 1117 West Washington Street | Appleton | Outagamie | WI | 54914 | Self Storage | Self Storage |
56 | Loan | 100 Fairfield | UBS AG | UBS AG | No | 100 Fairfield Avenue | Bridgeport | Fairfield | CT | 06604 | Mixed Use | Office/Retail |
57 | Loan | School Street Crossing | UBS AG | UBS AG | No | 398 US Highway 51 North | Ridgeland | Madison | MS | 39157 | Retail | Anchored |
58 | Loan | 645-679 Manor Drive | Barclays Bank PLC | Barclays Bank PLC | No | 645-679 Manor Drive | Pacifica | San Mateo | CA | 94044 | Multifamily | Garden |
59 | Loan | Plaza Point Shopping Center | CIBC | CIBC | No | 1100 & 1200 South FM 51 | Decatur | Wise | TX | 76234 | Retail | Anchored |
60 | Loan | Boulevard I & II | CCRE | CCRE | No | 6842 & 6880 Douglas Boulevard | Douglasville | Douglas | GA | 30135 | Retail | Unanchored |
61 | Loan | Walgreens - Harlingen, TX | CIBC | CIBC | No | 1801 West Harrison Avenue | Harlingen | Cameron | TX | 78550 | Retail | Free-Standing |
62 | Loan | Clarksville Shops | RMF | RMF | No | 1401 Veterans Parkway | Clarksville | Clark | IN | 47129 | Retail | Shadow Anchored |
63 | Loan | Walgreens - Dallas, GA | CIBC | CIBC | No | 4519 Dallas Acworth Highway | Dallas | Paulding | GA | 30132 | Retail | Free-Standing |
64 | Loan | Walgreens - Guthrie, OK | CIBC | CIBC | No | 1621 South Division Street | Guthrie | Logan | OK | 73044 | Retail | Free-Standing |
65 | Loan | Dollar General Winterset | LCF | LCF | No | 1213 North 4th Avenue | Winterset | Madison | IA | 50273 | Retail | Free-Standing |
66 | Loan | Dollar General Bay City | LCF | LCF | No | 2425 East Beaver Road | Kawkawlin | Bay County | MI | 48631 | Retail | Free-Standing |
67 | Loan | Dollar General Rockford | LCF | LCF | No | 8990 Walnut Street | Rockford | Wright | MN | 55373 | Retail | Free-Standing |
A-1-2
UBS 2018-C8 Annex A-1
Mortgage Loan Number | Property Flag | Property Name | Number of Properties | Year Built | Year Renovated | Number of Units(27) | Unit of Measure(27) | Cut-off Date Balance Per Unit/SF(3) | Original Balance(3) | Cut-off Date Balance(3) | % of Aggregate Cut-off Date Balance |
1 | Loan | AFIN Portfolio | 12 | Various | Various | 2,418,910 | Sq. Ft. | 87 | 60,000,000 | 60,000,000 | 5.7% |
1.01 | Property | Montecito Crossing | 1 | 2005 | N/A | 179,721 | Sq. Ft. | 9,440,000 | 9,440,000 | 0.9% | |
1.02 | Property | Jefferson Commons | 1 | 2014 | N/A | 205,918 | Sq. Ft. | 6,982,857 | 6,982,857 | 0.7% | |
1.03 | Property | Best on the Boulevard | 1 | 1996 | 2000 | 204,568 | Sq. Ft. | 6,957,143 | 6,957,143 | 0.7% | |
1.04 | Property | Northpark Center | 1 | 1994 | 2017 | 318,330 | Sq. Ft. | 5,814,286 | 5,814,286 | 0.6% | |
1.05 | Property | Anderson Station | 1 | 2001 | N/A | 244,171 | Sq. Ft. | 4,531,429 | 4,531,429 | 0.4% | |
1.06 | Property | Cross Pointe Center | 1 | 1986, 2004, 2007 | 2003 | 226,089 | Sq. Ft. | 4,494,286 | 4,494,286 | 0.4% | |
1.07 | Property | San Pedro Crossing | 1 | 1995-1999 | N/A | 207,121 | Sq. Ft. | 4,477,143 | 4,477,143 | 0.4% | |
1.08 | Property | Riverbend Marketplace | 1 | 2004 | N/A | 142,617 | Sq. Ft. | 4,034,286 | 4,034,286 | 0.4% | |
1.09 | Property | Shops at RiverGate South | 1 | 2014 | N/A | 140,697 | Sq. Ft. | 4,025,714 | 4,025,714 | 0.4% | |
1.1 | Property | Centennial Plaza | 1 | 1992-1994 | N/A | 233,797 | Sq. Ft. | 3,817,143 | 3,817,143 | 0.4% | |
1.11 | Property | Shoppes of West Melbourne | 1 | 1984 | N/A | 144,484 | Sq. Ft. | 3,565,714 | 3,565,714 | 0.3% | |
1.12 | Property | North Lakeland Plaza | 1 | 1986 | N/A | 171,397 | Sq. Ft. | 1,860,000 | 1,860,000 | 0.2% | |
2 | Loan | Tryad Industrial & Business Center | 1 | 1966-1983 | 2000-2004, 2017 | 3,353,230 | Sq. Ft. | 33 | 56,500,000 | 56,440,256 | 5.4% |
3 | Loan | CrossPoint | 1 | 1979 | 2017 | 1,320,254 | Sq. Ft. | 114 | 50,000,000 | 50,000,000 | 4.8% |
4 | Loan | Houston Distribution Center | 1 | 1973, 2000-2005 | N/A | 1,500,596 | Sq. Ft. | 56 | 49,000,000 | 49,000,000 | 4.7% |
5 | Loan | Moore Plaza | 1 | 1989 | 2017 | 377,261 | Sq. Ft. | 126 | 47,500,000 | 47,500,000 | 4.5% |
6 | Loan | Park Place at Florham Park | 4 | Various | Various | 354,381 | Sq. Ft. | 176 | 45,000,000 | 45,000,000 | 4.3% |
6.01 | Property | 200 Park Place | 1 | 1974 | 2016 | 160,518 | Sq. Ft. | 20,385,360 | 20,385,360 | 2.0% | |
6.02 | Property | 230 Park Place | 1 | 1974 | 2016 | 67,924 | Sq. Ft. | 10,475,280 | 10,475,280 | 1.0% | |
6.03 | Property | 220 Park Place | 1 | 1974 | 2015 | 68,116 | Sq. Ft. | 7,562,880 | 7,562,880 | 0.7% | |
6.04 | Property | 210 Park Place | 1 | 1976 | 2015 | 57,823 | Sq. Ft. | 6,576,480 | 6,576,480 | 0.6% | |
7 | Loan | City Square and Clay Street | 1 | 1986, 1992 | N/A | 246,136 | Sq. Ft. | 366 | 45,000,000 | 45,000,000 | 4.3% |
8 | Loan | University Properties Portfolio | 1 | 1930-2002 | 2016 | 342 | Units | 100,877 | 34,500,000 | 34,500,000 | 3.3% |
9 | Loan | AFIN Industrial and Retail Net-Leased Portfolio | 22 | Various | Various | 459,230 | Sq. Ft. | 73 | 33,400,000 | 33,400,000 | 3.2% |
9.01 | Property | FedEx Ground - Rolla, MO | 1 | 2017 | N/A | 141,582 | Sq. Ft. | 6,403,768 | 6,403,768 | 0.6% | |
9.02 | Property | Chili’s - Machesney Park, IL | 1 | 2003 | N/A | 6,039 | Sq. Ft. | 2,543,134 | 2,543,134 | 0.2% | |
9.03 | Property | FedEx Ground - Brainerd, MN | 1 | 2016 | N/A | 53,739 | Sq. Ft. | 2,511,077 | 2,511,077 | 0.2% | |
9.04 | Property | FedEx Ground - Casper, WY | 1 | 2017 | N/A | 29,246 | Sq. Ft. | 2,404,223 | 2,404,223 | 0.2% | |
9.05 | Property | Chili’s - McHenry, IL | 1 | 2002 | N/A | 6,039 | Sq. Ft. | 2,158,458 | 2,158,458 | 0.2% | |
9.06 | Property | Bridgestone HOSEpower - Sulphur, LA | 1 | 2016 | N/A | 20,900 | Sq. Ft. | 1,736,383 | 1,736,383 | 0.2% | |
9.07 | Property | Sonic - Tuscaloosa, AL | 1 | 1992 | 2013 | 1,256 | Sq. Ft. | 1,607,702 | 1,607,702 | 0.2% | |
9.08 | Property | Bridgestone HOSEpower - Columbia, SC | 1 | 1999 | N/A | 19,979 | Sq. Ft. | 1,375,750 | 1,375,750 | 0.1% | |
9.09 | Property | Bridgestone HOSEpower - Jacksonville, FL | 1 | 2008 | N/A | 25,125 | Sq. Ft. | 1,228,825 | 1,228,825 | 0.1% | |
9.1 | Property | Bridgestone HOSEpower - Elko, NV | 1 | 2016 | N/A | 12,000 | Sq. Ft. | 1,191,426 | 1,191,426 | 0.1% | |
9.11 | Property | Jo-Ann - Freeport, IL | 1 | 2014 | N/A | 18,000 | Sq. Ft. | 1,175,398 | 1,175,398 | 0.1% | |
9.12 | Property | Tractor Supply - Hazen, ND | 1 | 2008 | N/A | 25,612 | Sq. Ft. | 1,057,858 | 1,057,858 | 0.1% | |
9.13 | Property | Dollar General - Kingston, NY | 1 | 2014 | N/A | 9,100 | Sq. Ft. | 886,891 | 886,891 | 0.1% | |
9.14 | Property | Sonic - Robertsdale, AL | 1 | 2001 | N/A | 1,621 | Sq. Ft. | 857,441 | 857,441 | 0.1% | |
9.15 | Property | Tractor Supply - Flandreau, SD | 1 | 2008 | N/A | 25,612 | Sq. Ft. | 849,492 | 849,492 | 0.1% | |
9.16 | Property | Dollar General - Farmington, NY | 1 | 2014 | N/A | 9,100 | Sq. Ft. | 838,807 | 838,807 | 0.1% | |
9.17 | Property | Dollar General - Otego, NY | 1 | 2014 | N/A | 9,026 | Sq. Ft. | 806,750 | 806,750 | 0.1% | |
9.18 | Property | Dollar General - Kerhonkson, NY | 1 | 2015 | N/A | 9,100 | Sq. Ft. | 796,065 | 796,065 | 0.1% | |
9.19 | Property | Dollar General - Dewitt, NY | 1 | 2014 | N/A | 9,002 | Sq. Ft. | 764,009 | 764,009 | 0.1% | |
9.2 | Property | Dollar General - Utica, NY | 1 | 2013 | N/A | 9,100 | Sq. Ft. | 747,981 | 747,981 | 0.1% | |
9.21 | Property | Dollar General - Parish, NY | 1 | 2013 | N/A | 9,026 | Sq. Ft. | 747,981 | 747,981 | 0.1% | |
9.22 | Property | Dollar General - Geddes, NY | 1 | 2014 | N/A | 9,026 | Sq. Ft. | 710,581 | 710,581 | 0.1% | |
10 | Loan | Residence Inn Irvine | 1 | 2000 | 2017 | 174 | Rooms | 189,655 | 33,000,000 | 33,000,000 | 3.2% |
11 | Loan | GNL Industrial Portfolio | 8 | Various | Various | 627,526 | Sq. Ft. | 52 | 32,750,000 | 32,750,000 | 3.1% |
11.01 | Property | 46643 Ryan Court | 1 | 2015 | N/A | 127,105 | Sq. Ft. | 13,341,000 | 13,341,000 | 1.3% | |
11.02 | Property | 10088 South 136th Street | 1 | 2007 | N/A | 58,546 | Sq. Ft. | 4,098,300 | 4,098,300 | 0.4% | |
11.03 | Property | 350 International Drive | 1 | 2017 | N/A | 48,300 | Sq. Ft. | 3,843,200 | 3,843,200 | 0.4% | |
11.04 | Property | 210 Pierce Road | 1 | 2000 | N/A | 87,100 | Sq. Ft. | 2,700,000 | 2,700,000 | 0.3% | |
11.05 | Property | 815 Industrial Parkway | 1 | 1994 | N/A | 84,949 | Sq. Ft. | 2,700,000 | 2,700,000 | 0.3% | |
11.06 | Property | 11495 Deerfield Road | 1 | 1969 | 1998 | 97,864 | Sq. Ft. | 2,667,500 | 2,667,500 | 0.3% | |
11.07 | Property | 12 Mechanic Street | 1 | 1967 | 2015 | 82,862 | Sq. Ft. | 2,100,000 | 2,100,000 | 0.2% | |
11.08 | Property | 911 Industrial Parkway | 1 | 1985 | N/A | 40,800 | Sq. Ft. | 1,300,000 | 1,300,000 | 0.1% | |
12 | Loan | BlueLinx Portfolio | 4 | Various | Various | 2,307,835 | Sq. Ft. | 31 | 28,600,000 | 28,600,000 | 2.7% |
12.01 | Property | BlueLinx Frederick | 1 | 1996 | N/A | 680,252 | Sq. Ft. | 9,880,000 | 9,880,000 | 0.9% | |
12.02 | Property | BlueLinx Bellingham | 1 | 1988 | 2006 | 489,950 | Sq. Ft. | 9,327,500 | 9,327,500 | 0.9% | |
12.03 | Property | BlueLinx Lawrenceville | 1 | 1996 | N/A | 585,637 | Sq. Ft. | 5,720,000 | 5,720,000 | 0.5% | |
12.04 | Property | BlueLinx Butner | 1 | 1996 | N/A | 551,996 | Sq. Ft. | 3,672,500 | 3,672,500 | 0.4% | |
13 | Loan | El Dorado Tech Center | 1 | 1998 | 2017 | 180,480 | Sq. Ft. | 140 | 25,350,000 | 25,350,000 | 2.4% |
14 | Loan | Harford Village MHC | 1 | 1974 | N/A | 482 | Pads | 48,755 | 23,500,000 | 23,500,000 | 2.2% |
15 | Loan | The Offices at Sam Houston | 1 | 2014-2015 | N/A | 108,498 | Sq. Ft. | 203 | 22,000,000 | 22,000,000 | 2.1% |
16 | Loan | Braemar Office Park | 1 | 1981; 1983 | 1999; 2015-2017 | 216,924 | Sq. Ft. | 101 | 21,800,000 | 21,800,000 | 2.1% |
17 | Loan | 4851 South Alameda Street | 1 | 1925-1927 | 1995 | 255,993 | Sq. Ft. | 69 | 17,750,000 | 17,750,000 | 1.7% |
18 | Loan | 1990 NASA Boulevard | 1 | 2000 | N/A | 191,500 | Sq. Ft. | 85 | 16,300,000 | 16,300,000 | 1.6% |
19 | Loan | Beach Boulevard Medical Pavilion | 1 | 2017 | N/A | 44,487 | Sq. Ft. | 360 | 16,000,000 | 16,000,000 | 1.5% |
20 | Loan | The Village at La Orilla | 1 | 2016 | N/A | 59,189 | Sq. Ft. | 260 | 15,400,000 | 15,383,103 | 1.5% |
21 | Loan | South Bend Medical Office | 2 | 2000 | N/A | 77,393 | Sq. Ft. | 196 | 15,200,000 | 15,200,000 | 1.5% |
21.01 | Property | Allied Physicians Surgery Center | 1 | 2000 | N/A | 41,124 | Sq. Ft. | 8,665,421 | 8,665,421 | 0.8% | |
21.02 | Property | South Bend Orthopedic Associates | 1 | 2000 | N/A | 36,269 | Sq. Ft. | 6,534,579 | 6,534,579 | 0.6% | |
22 | Loan | Yorkshire & Lexington Towers | 2 | Various | 2014-2017 | 827 | Units | 241,838 | 15,000,000 | 15,000,000 | 1.4% |
22.01 | Property | Yorkshire Towers | 1 | 1964 | 2014-2017 | 690 | Units | 12,555,000 | 12,555,000 | 1.2% | |
22.02 | Property | Lexington Towers | 1 | 1963 | 2014-2017 | 137 | Units | 2,445,000 | 2,445,000 | 0.2% | |
23 | Loan | Chicago Industrial Portfolio | 3 | Various | N/A | 637,746 | Sq. Ft. | 23 | 14,400,000 | 14,400,000 | 1.4% |
23.01 | Property | 425-455 E. Algonquin Road | 1 | 1980 | N/A | 304,506 | Sq. Ft. | 8,114,286 | 8,114,286 | 0.8% | |
23.02 | Property | 8811 S. 77th Avenue | 1 | 1974 | N/A | 175,647 | Sq. Ft. | 3,885,714 | 3,885,714 | 0.4% | |
23.03 | Property | 7400 W. 100th Place | 1 | 1972 | N/A | 157,593 | Sq. Ft. | 2,400,000 | 2,400,000 | 0.2% | |
24 | Loan | Concord Place | 1 | 1998 | 2005 | 134,432 | Sq. Ft. | 106 | 14,300,000 | 14,300,000 | 1.4% |
25 | Loan | Fortuna Center Plaza | 1 | 2005 | N/A | 104,694 | Sq. Ft. | 129 | 13,500,000 | 13,500,000 | 1.3% |
26 | Loan | Firehouse Self Storage | 1 | 1993-2015 | N/A | 227,194 | Sq. Ft. | 57 | 13,000,000 | 13,000,000 | 1.2% |
27 | Loan | Seal Multifamily Portfolio | 5 | Various | Various | 314 | Units | 41,083 | 12,900,000 | 12,900,000 | 1.2% |
27.01 | Property | Norton and Barberton | 1 | Various | Various | 87 | Units | 5,445,042 | 5,445,042 | 0.5% | |
27.02 | Property | Stow Apartments | 1 | Various | Various | 81 | Units | 2,740,793 | 2,740,793 | 0.3% | |
27.03 | Property | Tallmadge-Clyde Apartments | 1 | Various | Various | 63 | Units | 2,271,813 | 2,271,813 | 0.2% |
A-1-3
UBS 2018-C8 Annex A-1
Mortgage Loan Number | Property Flag | Property Name | Number of Properties | Year Built | Year Renovated | Number of Units(27) | Unit of Measure(27) | Cut-off Date Balance Per Unit/SF(3) | Original Balance(3) | Cut-off Date Balance(3) | % of Aggregate Cut-off Date Balance |
27.04 | Property | Firestone Park Apartments | 1 | Various | Various | 48 | Units | 1,358,215 | 1,358,215 | 0.1% | |
27.05 | Property | Mogadore-Eastwood Apartments | 1 | Various | Various | 35 | Units | 1,084,136 | 1,084,136 | 0.1% | |
28 | Loan | 10 Park Place South | 1 | 1920 | 2017 | 138,021 | Sq. Ft. | 92 | 12,750,000 | 12,750,000 | 1.2% |
29 | Loan | Hampton Inn & Suites Wichita Airport | 1 | 2016 | N/A | 125 | Rooms | 99,093 | 12,400,000 | 12,386,589 | 1.2% |
30 | Loan | Quakertown Shopping Center | 1 | 2004 | 2012 | 58,339 | Sq. Ft. | 209 | 12,200,000 | 12,200,000 | 1.2% |
31 | Loan | Kohl’s - Jensen Beach | 1 | 2007 | N/A | 89,060 | Sq. Ft. | 134 | 11,900,000 | 11,900,000 | 1.1% |
32 | Loan | Tarzana Village | 1 | 1986 | 1994 | 48,242 | Sq. Ft. | 245 | 11,800,000 | 11,800,000 | 1.1% |
33 | Loan | 249 E Ocean Blvd | 1 | 1981 | 1992 | 112,215 | Sq. Ft. | 100 | 11,250,000 | 11,250,000 | 1.1% |
34 | Loan | Dorset & Market Street | 1 | 1972 (100 Dorset Street); 1993 (2 Market Street); 1995 (4 Market Street); 1996 (102 Dorset Street); 1996 (Parking Garage/Deck) | N/A | 95,091 | Sq. Ft. | 118 | 11,200,000 | 11,188,022 | 1.1% |
35 | Loan | National NNN Retail Portfolio | 3 | Various | N/A | 23,916 | Sq. Ft. | 401 | 9,600,000 | 9,590,475 | 0.9% |
35.01 | Property | Joliet Retail | 1 | 2017 | N/A | 8,216 | Sq. Ft. | 3,530,000 | 3,526,497 | 0.3% | |
35.02 | Property | Durham Retail | 1 | 2015 | N/A | 8,400 | Sq. Ft. | 3,260,000 | 3,256,765 | 0.3% | |
35.03 | Property | Bradley Retail | 1 | 2016 | N/A | 7,300 | Sq. Ft. | 2,810,000 | 2,807,212 | 0.3% | |
36 | Loan | A Storage Place - Evergreen | 1 | 2002; 2016 | N/A | 95,895 | Sq. Ft. | 99 | 9,500,000 | 9,500,000 | 0.9% |
37 | Loan | Eight Points Shopping Center | 1 | 2017 | N/A | 127,784 | Sq. Ft. | 71 | 9,100,000 | 9,100,000 | 0.9% |
38 | Loan | Las Brisas MHC | 1 | 1945 | N/A | 96 | Pads | 93,750 | 9,000,000 | 9,000,000 | 0.9% |
39 | Loan | Storage Direct Roseville | 1 | 1996 | N/A | 86,670 | Sq. Ft. | 96 | 8,350,000 | 8,350,000 | 0.8% |
40 | Loan | Holiday Inn Express - Ruston | 1 | 2016 | N/A | 84 | Rooms | 96,567 | 8,120,000 | 8,111,647 | 0.8% |
41 | Loan | Holiday Inn Express Trinity | 1 | 2015 | N/A | 87 | Rooms | 91,954 | 8,000,000 | 8,000,000 | 0.8% |
42 | Loan | Hampton Inn and Comfort Inn Moss Point Portfolio | 2 | Various | Various | 159 | Rooms | 49,686 | 7,900,000 | 7,900,000 | 0.8% |
42.01 | Property | Hampton Inn | 1 | 2007 | N/A | 77 | Rooms | 4,900,000 | 4,900,000 | 0.5% | |
42.02 | Property | Comfort Inn | 1 | 1995 | 2012 | 82 | Rooms | 3,000,000 | 3,000,000 | 0.3% | |
43 | Loan | Ivy Bridge Extension | 1 | 2017 | N/A | 61 | Units | 128,279 | 7,825,000 | 7,825,000 | 0.7% |
44 | Loan | WoodSpring Suites Baton Rouge Portfolio | 2 | 2010 | 2016 | 242 | Rooms | 30,992 | 7,500,000 | 7,500,000 | 0.7% |
44.01 | Property | Woodspring Suites Baton Rouge East | 1 | 2010 | 2016 | 121 | Rooms | 3,882,979 | 3,882,979 | 0.4% | |
44.02 | Property | Woodspring Suites Baton Rouge North | 1 | 2010 | 2016 | 121 | Rooms | 3,617,021 | 3,617,021 | 0.3% | |
45 | Loan | Shoppes Marketplace at Saxony | 1 | 2017 | N/A | 21,155 | Sq. Ft. | 355 | 7,500,000 | 7,500,000 | 0.7% |
46 | Loan | Birches at Countryside | 1 | 1985 | N/A | 122 | Units | 59,939 | 7,312,500 | 7,312,500 | 0.7% |
47 | Loan | Kohl’s Neenah | 1 | 2000 | N/A | 86,854 | Sq. Ft. | 83 | 7,200,000 | 7,200,000 | 0.7% |
48 | Loan | Brooklyn Multifamily Portfolio | 3 | Various | N/A | 12 | Units | 583,333 | 7,000,000 | 7,000,000 | 0.7% |
48.01 | Property | Myrtle | 1 | 1905 | N/A | 3 | Units | 2,625,000 | 2,625,000 | 0.3% | |
48.02 | Property | Saint John’s | 1 | 1931 | N/A | 6 | Units | 2,312,500 | 2,312,500 | 0.2% | |
48.03 | Property | Dekalb | 1 | 1905 | N/A | 3 | Units | 2,062,500 | 2,062,500 | 0.2% | |
49 | Loan | Westhaven Town Center | 1 | 2008 | N/A | 33,056 | Sq. Ft. | 198 | 6,550,000 | 6,550,000 | 0.6% |
50 | Loan | Bel Lindo Apartments | 1 | 1972 | N/A | 251 | Units | 24,900 | 6,250,000 | 6,250,000 | 0.6% |
51 | Loan | East Sac Self Storage | 1 | 1994 | 2011 | 54,547 | Sq. Ft. | 113 | 6,150,000 | 6,150,000 | 0.6% |
52 | Loan | Canyon Gate Self Storage | 1 | 1996 | N/A | 106,610 | Sq. Ft. | 56 | 6,000,000 | 6,000,000 | 0.6% |
53 | Loan | Lauderdale Manor | 1 | 1951 | N/A | 77,627 | Sq. Ft. | 74 | 5,775,000 | 5,775,000 | 0.6% |
54 | Loan | The Avery Georgetown | 1 | 1903; 1960 | 2016 | 15 | Rooms | 366,271 | 5,500,000 | 5,494,060 | 0.5% |
55 | Loan | Appleton Self Storage | 1 | 1955 | 2013 | 91,680 | Sq. Ft. | 50 | 4,600,000 | 4,584,320 | 0.4% |
56 | Loan | 100 Fairfield | 1 | 1971 | N/A | 85,668 | Sq. Ft. | 53 | 4,500,000 | 4,500,000 | 0.4% |
57 | Loan | School Street Crossing | 1 | 1994 | N/A | 67,761 | Sq. Ft. | 66 | 4,500,000 | 4,500,000 | 0.4% |
58 | Loan | 645-679 Manor Drive | 1 | 1962 | 2017 | 32 | Units | 125,000 | 4,000,000 | 4,000,000 | 0.4% |
59 | Loan | Plaza Point Shopping Center | 1 | 1987, 2008 | N/A | 62,463 | Sq. Ft. | 63 | 4,000,000 | 3,965,670 | 0.4% |
60 | Loan | Boulevard I & II | 1 | 2004; 2007 | N/A | 30,300 | Sq. Ft. | 124 | 3,750,000 | 3,750,000 | 0.4% |
61 | Loan | Walgreens - Harlingen, TX | 1 | 2007 | N/A | 14,820 | Sq. Ft. | 219 | 3,250,000 | 3,250,000 | 0.3% |
62 | Loan | Clarksville Shops | 1 | 2010 | N/A | 20,000 | Sq. Ft. | 158 | 3,150,000 | 3,150,000 | 0.3% |
63 | Loan | Walgreens - Dallas, GA | 1 | 2007 | N/A | 14,820 | Sq. Ft. | 189 | 2,800,000 | 2,800,000 | 0.3% |
64 | Loan | Walgreens - Guthrie, OK | 1 | 2007 | N/A | 10,500 | Sq. Ft. | 261 | 2,742,750 | 2,742,750 | 0.3% |
65 | Loan | Dollar General Winterset | 1 | 2017 | N/A | 9,026 | Sq. Ft. | 105 | 945,000 | 945,000 | 0.1% |
66 | Loan | Dollar General Bay City | 1 | 2017 | N/A | 9,100 | Sq. Ft. | 102 | 927,500 | 927,500 | 0.1% |
67 | Loan | Dollar General Rockford | 1 | 2017 | N/A | 9,100 | Sq. Ft. | 98 | 896,000 | 896,000 | 0.1% |
A-1-4
UBS 2018-C8 Annex A-1
Mortgage Loan Number | Property Flag | Property Name | Maturity Date or Anticipated Repayment Date | Maturity Balance | ARD | Final Maturity Date | Origination Date | First Pay Date | Payment Day | 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 |
1 | Loan | AFIN Portfolio | 01/01/2028 | 60,000,000 | No | N/A | 12/08/2017 | 02/01/2018 | 1 | 4.191000% | 0.011550% | 4.179450% | N/A | Actual/360 | 212,460.42 | Full IO | 120 | 119 | 120 | 119 |
1.01 | Property | Montecito Crossing | 9,440,000 | |||||||||||||||||
1.02 | Property | Jefferson Commons | 6,982,857 | |||||||||||||||||
1.03 | Property | Best on the Boulevard | 6,957,143 | |||||||||||||||||
1.04 | Property | Northpark Center | 5,814,286 | |||||||||||||||||
1.05 | Property | Anderson Station | 4,531,429 | |||||||||||||||||
1.06 | Property | Cross Pointe Center | 4,494,286 | |||||||||||||||||
1.07 | Property | San Pedro Crossing | 4,477,143 | |||||||||||||||||
1.08 | Property | Riverbend Marketplace | 4,034,286 | |||||||||||||||||
1.09 | Property | Shops at RiverGate South | 4,025,714 | |||||||||||||||||
1.1 | Property | Centennial Plaza | 3,817,143 | |||||||||||||||||
1.11 | Property | Shoppes of West Melbourne | 3,565,714 | |||||||||||||||||
1.12 | Property | North Lakeland Plaza | 1,860,000 | |||||||||||||||||
2 | Loan | Tryad Industrial & Business Center | 1/6/2028 | 46,475,073 | No | N/A | 12/11/2017 | 2/6/2018 | 6 | 5.021000% | 0.011550% | 5.009450% | N/A | Actual/360 | 304,029.77 | Amortizing | 120 | 119 | 0 | 0 |
3 | Loan | CrossPoint | 2/6/2028 | 50,000,000 | No | N/A | 1/16/2018 | 3/4/2018 | 4 | 4.734000% | 0.012800% | 4.721200% | N/A | Actual/360 | 199,989.58 | Full IO | 120 | 120 | 120 | 120 |
4 | Loan | Houston Distribution Center | 02/01/2028 | 40,459,175 | No | N/A | 01/22/2018 | 03/01/2018 | 1 | 5.141000% | 0.011550% | 5.129450% | N/A | Actual/360 | 267,281.21 | Amortizing | 120 | 120 | 0 | 0 |
5 | Loan | Moore Plaza | 2/6/2028 | 47,500,000 | No | N/A | 1/18/2018 | 3/6/2018 | 6 | 4.530000% | 0.011550% | 4.518450% | N/A | Actual/360 | 181,802.95 | Full IO | 120 | 120 | 120 | 120 |
6 | Loan | Park Place at Florham Park | 2/6/2028 | 45,000,000 | No | N/A | 1/19/2018 | 3/6/2018 | 6 | 5.081500% | 0.011550% | 5.069950% | N/A | Actual/360 | 193,202.86 | Full IO | 120 | 120 | 120 | 120 |
6.01 | Property | 200 Park Place | 20,385,360 | |||||||||||||||||
6.02 | Property | 230 Park Place | 10,475,280 | |||||||||||||||||
6.03 | Property | 220 Park Place | 7,562,880 | |||||||||||||||||
6.04 | Property | 210 Park Place | 6,576,480 | |||||||||||||||||
7 | Loan | City Square and Clay Street | 2/6/2028 | 45,000,000 | No | N/A | 1/25/2018 | 3/6/2018 | 6 | 4.728000% | 0.011550% | 4.716450% | N/A | Actual/360 | 179,762.50 | Full IO | 120 | 120 | 120 | 120 |
8 | Loan | University Properties Portfolio | 9/1/2027 | 34,500,000 | No | N/A | 8/8/2017 | 10/1/2017 | 1 | 4.690000% | 0.011550% | 4.678450% | N/A | Actual/360 | 136,710.24 | Full IO | 120 | 115 | 120 | 115 |
9 | Loan | AFIN Industrial and Retail Net-Leased Portfolio | 1/6/2028 | 33,400,000 | No | N/A | 12/27/2017 | 2/6/2018 | 6 | 4.066000% | 0.011550% | 4.054450% | N/A | Actual/360 | 114,742.14 | Full IO | 120 | 119 | 120 | 119 |
9.01 | Property | FedEx Ground - Rolla, MO | 6,403,768 | |||||||||||||||||
9.02 | Property | Chili’s - Machesney Park, IL | 2,543,134 | |||||||||||||||||
9.03 | Property | FedEx Ground - Brainerd, MN | 2,511,077 | |||||||||||||||||
9.04 | Property | FedEx Ground - Casper, WY | 2,404,223 | |||||||||||||||||
9.05 | Property | Chili’s - McHenry, IL | 2,158,458 | |||||||||||||||||
9.06 | Property | Bridgestone HOSEpower - Sulphur, LA | 1,736,383 | |||||||||||||||||
9.07 | Property | Sonic - Tuscaloosa, AL | 1,607,702 | |||||||||||||||||
9.08 | Property | Bridgestone HOSEpower - Columbia, SC | 1,375,750 | |||||||||||||||||
9.09 | Property | Bridgestone HOSEpower - Jacksonville, FL | 1,228,825 | |||||||||||||||||
9.1 | Property | Bridgestone HOSEpower - Elko, NV | 1,191,426 | |||||||||||||||||
9.11 | Property | Jo-Ann - Freeport, IL | 1,175,398 | |||||||||||||||||
9.12 | Property | Tractor Supply - Hazen, ND | 1,057,858 | |||||||||||||||||
9.13 | Property | Dollar General - Kingston, NY | 886,891 | |||||||||||||||||
9.14 | Property | Sonic - Robertsdale, AL | 857,441 | |||||||||||||||||
9.15 | Property | Tractor Supply - Flandreau, SD | 849,492 | |||||||||||||||||
9.16 | Property | Dollar General - Farmington, NY | 838,807 | |||||||||||||||||
9.17 | Property | Dollar General - Otego, NY | 806,750 | |||||||||||||||||
9.18 | Property | Dollar General - Kerhonkson, NY | 796,065 | |||||||||||||||||
9.19 | Property | Dollar General - Dewitt, NY | 764,009 | |||||||||||||||||
9.2 | Property | Dollar General - Utica, NY | 747,981 | |||||||||||||||||
9.21 | Property | Dollar General - Parish, NY | 747,981 | |||||||||||||||||
9.22 | Property | Dollar General - Geddes, NY | 710,581 | |||||||||||||||||
10 | Loan | Residence Inn Irvine | 02/01/2028 | 33,000,000 | No | N/A | 01/12/2018 | 03/01/2018 | 1 | 4.635000% | 0.031550% | 4.603450% | N/A | Actual/360 | 129,232.81 | Full IO | 120 | 120 | 120 | 120 |
11 | Loan | GNL Industrial Portfolio | 2/6/2028 | 32,750,000 | No | N/A | 1/26/2018 | 3/6/2018 | 6 | 4.320000% | 0.011550% | 4.308450% | N/A | Actual/360 | 119,537.50 | Full IO | 120 | 120 | 120 | 120 |
11.01 | Property | 46643 Ryan Court | 13,341,000 | |||||||||||||||||
11.02 | Property | 10088 South 136th Street | 4,098,300 | |||||||||||||||||
11.03 | Property | 350 International Drive | 3,843,200 | |||||||||||||||||
11.04 | Property | 210 Pierce Road | 2,700,000 | |||||||||||||||||
11.05 | Property | 815 Industrial Parkway | 2,700,000 | |||||||||||||||||
11.06 | Property | 11495 Deerfield Road | 2,667,500 | |||||||||||||||||
11.07 | Property | 12 Mechanic Street | 2,100,000 | |||||||||||||||||
11.08 | Property | 911 Industrial Parkway | 1,300,000 | |||||||||||||||||
12 | Loan | BlueLinx Portfolio | 02/06/2023 | 28,600,000 | No | N/A | 01/10/2018 | 03/06/2018 | 6 | 4.470000% | 0.011550% | 4.458450% | N/A | Actual/360 | 108,014.65 | Full IO | 60 | 60 | 60 | 60 |
12.01 | Property | BlueLinx Frederick | 9,880,000 | |||||||||||||||||
12.02 | Property | BlueLinx Bellingham | 9,327,500 | |||||||||||||||||
12.03 | Property | BlueLinx Lawrenceville | 5,720,000 | |||||||||||||||||
12.04 | Property | BlueLinx Butner | 3,672,500 | |||||||||||||||||
13 | Loan | El Dorado Tech Center | 2/6/2028 | 25,350,000 | No | N/A | 1/17/2018 | 3/6/2018 | 6 | 4.541000% | 0.011550% | 4.529450% | N/A | Actual/360 | 97,260.97 | Full IO | 120 | 120 | 120 | 120 |
14 | Loan | Harford Village MHC | 1/6/2028 | 21,072,779 | No | N/A | 12/7/2017 | 2/6/2018 | 6 | 4.565000% | 0.011550% | 4.553450% | N/A | Actual/360 | 119,980.37 | Partial IO | 120 | 119 | 48 | 47 |
15 | Loan | The Offices at Sam Houston | 1/1/2028 | 19,241,119 | No | N/A | 12/29/2017 | 2/1/2018 | 1 | 4.470000% | 0.060300% | 4.409700% | N/A | Actual/360 | 111,078.95 | Partial IO | 120 | 119 | 36 | 35 |
16 | Loan | Braemar Office Park | 1/6/2028 | 18,560,282 | No | N/A | 12/22/2017 | 2/6/2018 | 6 | 4.384000% | 0.011550% | 4.372450% | N/A | Actual/360 | 108,959.94 | Partial IO | 120 | 119 | 24 | 23 |
17 | Loan | 4851 South Alameda Street | 2/6/2028 | 15,780,908 | No | N/A | 1/24/2018 | 3/6/2018 | 6 | 5.212000% | 0.060300% | 5.151700% | N/A | Actual/360 | 97,598.80 | Partial IO | 120 | 120 | 36 | 36 |
18 | Loan | 1990 NASA Boulevard | 2/6/2028 | 16,300,000 | No | N/A | 1/19/2018 | 3/6/2018 | 6 | 4.920000% | 0.050300% | 4.869700% | N/A | Actual/360 | 67,758.19 | Full IO | 120 | 120 | 120 | 120 |
19 | Loan | Beach Boulevard Medical Pavilion | 1/6/2028 | 16,000,000 | No | N/A | 1/9/2018 | 2/6/2018 | 6 | 4.680000% | 0.011550% | 4.668450% | N/A | Actual/360 | 63,266.67 | Full IO | 120 | 119 | 120 | 119 |
20 | Loan | The Village at La Orilla | 1/6/2028 | 12,602,029 | No | N/A | 12/28/2017 | 2/6/2018 | 6 | 4.863000% | 0.041550% | 4.821450% | N/A | Actual/360 | 81,385.93 | Amortizing | 120 | 119 | 0 | 0 |
21 | Loan | South Bend Medical Office | 2/6/2028 | 12,540,109 | No | N/A | 1/18/2018 | 3/6/2018 | 6 | 5.115000% | 0.031550% | 5.083450% | N/A | Actual/360 | 82,668.52 | Amortizing | 120 | 120 | 0 | 0 |
21.01 | Property | Allied Physicians Surgery Center | 7,149,035 | |||||||||||||||||
21.02 | Property | South Bend Orthopedic Associates | 5,391,075 | |||||||||||||||||
22 | Loan | Yorkshire & Lexington Towers | 10/6/2022 | 15,000,000 | No | N/A | 10/3/2017 | 11/6/2017 | 6 | 2.740000% | 0.012800% | 2.727200% | N/A | Actual/360 | 34,725.69 | Full IO | 60 | 56 | 60 | 56 |
22.01 | Property | Yorkshire Towers | 12,555,000 | |||||||||||||||||
22.02 | Property | Lexington Towers | 2,445,000 | |||||||||||||||||
23 | Loan | Chicago Industrial Portfolio | 02/01/2028 | 11,547,064 | No | N/A | 01/17/2018 | 03/01/2018 | 1 | 4.270000% | 0.011550% | 4.258450% | N/A | Actual/360 | 71,008.05 | Amortizing | 120 | 120 | 0 | 0 |
23.01 | Property | 425-455 E. Algonquin Road | 6,506,679 | |||||||||||||||||
23.02 | Property | 8811 S. 77th Avenue | 3,115,874 | |||||||||||||||||
23.03 | Property | 7400 W. 100th Place | 1,924,511 | |||||||||||||||||
24 | Loan | Concord Place | 2/6/2028 | 14,300,000 | No | N/A | 1/25/2018 | 3/6/2018 | 6 | 4.680000% | 0.051550% | 4.628450% | N/A | Actual/360 | 56,544.58 | Full IO | 120 | 120 | 120 | 120 |
25 | Loan | Fortuna Center Plaza | 2/1/2028 | 13,500,000 | No | N/A | 1/18/2018 | 3/1/2018 | 1 | 4.520000% | 0.011550% | 4.508450% | N/A | Actual/360 | 51,556.25 | Full IO | 120 | 120 | 120 | 120 |
26 | Loan | Firehouse Self Storage | 1/6/2028 | 13,000,000 | No | N/A | 12/15/2017 | 2/6/2018 | 6 | 4.867000% | 0.011550% | 4.855450% | N/A | Actual/360 | 53,458.14 | Full IO | 120 | 119 | 120 | 119 |
27 | Loan | Seal Multifamily Portfolio | 12/6/2027 | 11,699,637 | No | N/A | 11/28/2017 | 1/6/2018 | 6 | 5.170000% | 0.011550% | 5.158450% | N/A | Actual/360 | 70,596.43 | Partial IO | 120 | 118 | 48 | 46 |
27.01 | Property | Norton and Barberton | 4,938,373 | |||||||||||||||||
27.02 | Property | Stow Apartments | 2,485,758 | |||||||||||||||||
27.03 | Property | Tallmadge-Clyde Apartments | 2,060,417 |
A-1-5
UBS 2018-C8 Annex A-1
Mortgage Loan Number | Property Flag | Property Name | Maturity Date or Anticipated Repayment Date | Maturity Balance | ARD | Final Maturity Date | Origination Date | First Pay Date | Payment Day | 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 |
27.04 | Property | Firestone Park Apartments | 1,231,831 | |||||||||||||||||
27.05 | Property | Mogadore-Eastwood Apartments | 983,256 | |||||||||||||||||
28 | Loan | 10 Park Place South | 1/6/2028 | 9,763,309 | No | N/A | 1/5/2018 | 2/6/2018 | 6 | 4.885000% | 0.011550% | 4.873450% | N/A | Actual/360 | 73,683.46 | Partial IO | 120 | 119 | 8 | 7 |
29 | Loan | Hampton Inn & Suites Wichita Airport | 01/01/2028 | 10,167,857 | No | N/A | 12/13/2017 | 02/01/2018 | 1 | 4.925000% | 0.011550% | 4.913450% | N/A | Actual/360 | 65,998.67 | Amortizing | 120 | 119 | 0 | 0 |
30 | Loan | Quakertown Shopping Center | 1/6/2028 | 11,229,055 | No | N/A | 12/21/2017 | 2/6/2018 | 6 | 4.872000% | 0.031550% | 4.840450% | N/A | Actual/360 | 64,541.19 | Partial IO | 120 | 119 | 60 | 59 |
31 | Loan | Kohl’s - Jensen Beach | 1/6/2028 | 10,168,928 | No | N/A | 12/21/2017 | 2/6/2018 | 6 | 4.521000% | 0.051550% | 4.469450% | N/A | Actual/360 | 60,444.13 | Partial IO | 120 | 119 | 24 | 23 |
32 | Loan | Tarzana Village | 12/6/2027 | 11,800,000 | No | N/A | 11/30/2017 | 1/6/2018 | 6 | 4.642000% | 0.011550% | 4.630450% | N/A | Actual/360 | 46,280.31 | Full IO | 120 | 118 | 120 | 118 |
33 | Loan | 249 E Ocean Blvd | 2/6/2028 | 9,894,932 | No | N/A | 1/18/2018 | 3/6/2018 | 6 | 4.719500% | 0.011550% | 4.707950% | N/A | Actual/360 | 58,478.68 | Partial IO | 120 | 120 | 36 | 36 |
34 | Loan | Dorset & Market Street | 1/6/2028 | 9,198,278 | No | N/A | 1/4/2018 | 2/6/2018 | 6 | 4.972800% | 0.011550% | 4.961250% | N/A | Actual/360 | 59,937.98 | Amortizing | 120 | 119 | 0 | 0 |
35 | Loan | National NNN Retail Portfolio | 1/6/2028 | 7,964,432 | No | N/A | 1/9/2018 | 2/6/2018 | 6 | 5.287200% | 0.011550% | 5.275650% | N/A | Actual/360 | 53,232.96 | Amortizing | 120 | 119 | 0 | 0 |
35.01 | Property | Joliet Retail | 2,928,588 | |||||||||||||||||
35.02 | Property | Durham Retail | 2,704,588 | |||||||||||||||||
35.03 | Property | Bradley Retail | 2,331,256 | |||||||||||||||||
36 | Loan | A Storage Place - Evergreen | 2/6/2028 | 9,500,000 | No | N/A | 1/26/2018 | 3/6/2018 | 6 | 4.997200% | 0.011550% | 4.985650% | N/A | Actual/360 | 40,110.63 | Full IO | 120 | 120 | 120 | 120 |
37 | Loan | Eight Points Shopping Center | 12/6/2027 | 8,366,722 | No | N/A | 12/6/2017 | 1/6/2018 | 6 | 4.800000% | 0.011550% | 4.788450% | N/A | Actual/360 | 47,744.55 | Partial IO | 120 | 118 | 60 | 58 |
38 | Loan | Las Brisas MHC | 2/6/2023 | 9,000,000 | No | N/A | 1/26/2018 | 3/6/2018 | 6 | 6.160000% | 0.011550% | 6.148450% | N/A | Actual/360 | 46,841.67 | Full IO | 60 | 60 | 60 | 60 |
39 | Loan | Storage Direct Roseville | 1/6/2028 | 8,350,000 | No | N/A | 12/12/2017 | 2/6/2018 | 6 | 4.420000% | 0.011550% | 4.408450% | N/A | Actual/360 | 31,183.00 | Full IO | 120 | 119 | 120 | 119 |
40 | Loan | Holiday Inn Express - Ruston | 1/6/2028 | 6,704,366 | No | N/A | 1/5/2018 | 2/6/2018 | 6 | 5.137000% | 0.011550% | 5.125450% | N/A | Actual/360 | 44,272.32 | Amortizing | 120 | 119 | 0 | 0 |
41 | Loan | Holiday Inn Express Trinity | 02/01/2028 | 6,603,456 | No | N/A | 01/11/2018 | 03/01/2018 | 1 | 5.131000% | 0.011550% | 5.119450% | N/A | Actual/360 | 43,588.50 | Amortizing | 120 | 120 | 0 | 0 |
42 | Loan | Hampton Inn and Comfort Inn Moss Point Portfolio | 2/6/2028 | 6,038,626 | No | N/A | 1/26/2018 | 3/6/2018 | 6 | 5.630600% | 0.011550% | 5.619050% | N/A | Actual/360 | 49,130.99 | Amortizing | 120 | 120 | 0 | 0 |
42.01 | Property | Hampton Inn | 3,745,477 | |||||||||||||||||
42.02 | Property | Comfort Inn | 2,293,149 | |||||||||||||||||
43 | Loan | Ivy Bridge Extension | 11/1/2027 | 6,890,658 | No | N/A | 10/26/2017 | 12/1/2017 | 1 | 4.770000% | 0.080300% | 4.689700% | N/A | Actual/360 | 40,913.29 | Partial IO | 120 | 117 | 36 | 33 |
44 | Loan | WoodSpring Suites Baton Rouge Portfolio | 2/1/2023 | 6,775,161 | No | N/A | 1/25/2018 | 3/1/2018 | 1 | 5.950000% | 0.080300% | 5.869700% | N/A | Actual/360 | 48,093.63 | Amortizing | 60 | 60 | 0 | 0 |
44.01 | Property | Woodspring Suites Baton Rouge East | 3,507,708 | |||||||||||||||||
44.02 | Property | Woodspring Suites Baton Rouge North | 3,267,453 | |||||||||||||||||
45 | Loan | Shoppes Marketplace at Saxony | 1/6/2028 | 6,434,154 | No | N/A | 12/18/2017 | 2/6/2018 | 6 | 4.669000% | 0.080300% | 4.588700% | N/A | Actual/360 | 38,758.21 | Partial IO | 120 | 119 | 24 | 23 |
46 | Loan | Birches at Countryside | 1/6/2028 | 6,568,599 | No | N/A | 12/19/2017 | 2/6/2018 | 6 | 4.655000% | 0.011550% | 4.643450% | N/A | Actual/360 | 37,727.86 | Partial IO | 120 | 119 | 48 | 47 |
47 | Loan | Kohl’s Neenah | 9/6/2027 | 6,157,520 | No | N/A | 8/25/2017 | 10/6/2017 | 6 | 4.550000% | 0.011550% | 4.538450% | N/A | Actual/360 | 36,695.56 | Partial IO | 120 | 115 | 24 | 19 |
48 | Loan | Brooklyn Multifamily Portfolio | 1/6/2028 | 7,000,000 | No | N/A | 12/28/2017 | 2/6/2018 | 6 | 5.023000% | 0.011550% | 5.011450% | N/A | Actual/360 | 29,707.79 | Full IO | 120 | 119 | 120 | 119 |
48.01 | Property | Myrtle | 2,625,000 | |||||||||||||||||
48.02 | Property | Saint John’s | 2,312,500 | |||||||||||||||||
48.03 | Property | Dekalb | 2,062,500 | |||||||||||||||||
49 | Loan | Westhaven Town Center | 2/6/2028 | 5,900,236 | No | N/A | 1/9/2018 | 3/6/2018 | 6 | 4.805000% | 0.011550% | 4.793450% | N/A | Actual/360 | 34,385.38 | Partial IO | 120 | 120 | 48 | 48 |
50 | Loan | Bel Lindo Apartments | 2/6/2023 | 5,849,025 | No | N/A | 1/22/2018 | 3/6/2018 | 6 | 6.040000% | 0.011550% | 6.028450% | N/A | Actual/360 | 37,632.79 | Amortizing | 60 | 60 | 0 | 0 |
51 | Loan | East Sac Self Storage | 2/6/2028 | 6,150,000 | No | N/A | 1/22/2018 | 3/6/2018 | 6 | 5.108000% | 0.011550% | 5.096450% | N/A | Actual/360 | 26,542.09 | Full IO | 120 | 120 | 120 | 120 |
52 | Loan | Canyon Gate Self Storage | 2/6/2028 | 6,000,000 | No | N/A | 1/23/2018 | 3/6/2018 | 6 | 4.374000% | 0.011550% | 4.362450% | N/A | Actual/360 | 22,173.75 | Full IO | 120 | 120 | 120 | 120 |
53 | Loan | Lauderdale Manor | 2/6/2028 | 5,103,196 | No | N/A | 1/12/2018 | 3/6/2018 | 6 | 4.930000% | 0.011550% | 4.918450% | N/A | Actual/360 | 30,754.86 | Partial IO | 120 | 120 | 36 | 36 |
54 | Loan | The Avery Georgetown | 1/6/2028 | 4,510,826 | No | N/A | 1/5/2018 | 2/6/2018 | 6 | 4.931000% | 0.011550% | 4.919450% | N/A | Actual/360 | 29,293.69 | Amortizing | 120 | 119 | 0 | 0 |
55 | Loan | Appleton Self Storage | 11/6/2027 | 3,769,908 | No | N/A | 11/10/2017 | 12/6/2017 | 6 | 4.908000% | 0.011550% | 4.896450% | N/A | Actual/360 | 24,435.80 | Amortizing | 120 | 117 | 0 | 0 |
56 | Loan | 100 Fairfield | 2/6/2028 | 3,670,525 | No | N/A | 1/26/2018 | 3/6/2018 | 6 | 4.768000% | 0.011550% | 4.756450% | N/A | Actual/360 | 23,522.98 | Amortizing | 120 | 120 | 0 | 0 |
57 | Loan | School Street Crossing | 2/6/2028 | 3,722,012 | No | N/A | 1/23/2018 | 3/6/2018 | 6 | 5.194500% | 0.011550% | 5.182950% | N/A | Actual/360 | 24,694.70 | Amortizing | 120 | 120 | 0 | 0 |
58 | Loan | 645-679 Manor Drive | 1/6/2028 | 4,000,000 | No | N/A | 12/21/2017 | 2/6/2018 | 6 | 4.021000% | 0.051550% | 3.969450% | N/A | Actual/360 | 13,589.49 | Full IO | 120 | 119 | 120 | 119 |
59 | Loan | Plaza Point Shopping Center | 6/1/2027 | 3,315,090 | No | N/A | 5/23/2017 | 7/1/2017 | 1 | 5.250000% | 0.011550% | 5.238450% | N/A | Actual/360 | 22,088.15 | Amortizing | 120 | 112 | 0 | 0 |
60 | Loan | Boulevard I & II | 2/6/2028 | 3,092,780 | No | N/A | 1/11/2018 | 3/6/2018 | 6 | 5.105000% | 0.031550% | 5.073450% | N/A | Actual/360 | 20,372.14 | Amortizing | 120 | 120 | 0 | 0 |
61 | Loan | Walgreens - Harlingen, TX | 2/1/2028 | 3,250,000 | No | N/A | 1/25/2018 | 3/1/2018 | 1 | 4.840000% | 0.011550% | 4.828450% | N/A | Actual/360 | 13,290.39 | Full IO | 120 | 120 | 120 | 120 |
62 | Loan | Clarksville Shops | 2/6/2028 | 2,753,799 | No | N/A | 1/19/2018 | 3/6/2018 | 6 | 5.420000% | 0.011550% | 5.408450% | N/A | Actual/360 | 17,727.57 | Partial IO | 120 | 120 | 24 | 24 |
63 | Loan | Walgreens - Dallas, GA | 2/1/2028 | 2,800,000 | No | N/A | 1/25/2018 | 3/1/2018 | 1 | 4.840000% | 0.011550% | 4.828450% | N/A | Actual/360 | 11,450.19 | Full IO | 120 | 120 | 120 | 120 |
64 | Loan | Walgreens - Guthrie, OK | 2/1/2028 | 2,742,750 | No | N/A | 1/25/2018 | 3/1/2018 | 1 | 4.840000% | 0.011550% | 4.828450% | N/A | Actual/360 | 11,216.07 | Full IO | 120 | 120 | 120 | 120 |
65 | Loan | Dollar General Winterset | 2/6/2028 | 945,000 | Yes | 2/6/2033 | 1/18/2018 | 3/6/2018 | 6 | 5.200000% | 0.011550% | 5.188450% | 9.200000% | Actual/360 | 4,151.88 | Full IO, ARD | 120 | 120 | 120 | 120 |
66 | Loan | Dollar General Bay City | 2/6/2028 | 927,500 | Yes | 2/6/2033 | 1/18/2018 | 3/6/2018 | 6 | 5.200000% | 0.011550% | 5.188450% | 9.200000% | Actual/360 | 4,074.99 | Full IO, ARD | 120 | 120 | 120 | 120 |
67 | Loan | Dollar General Rockford | 2/6/2028 | 896,000 | Yes | 2/6/2033 | 1/18/2018 | 3/6/2018 | 6 | 5.200000% | 0.011550% | 5.188450% | 9.200000% | Actual/360 | 3,936.59 | Full IO, ARD | 120 | 120 | 120 | 120 |
A-1-6
UBS 2018-C8 Annex A-1
Mortgage Loan Number | Property Flag | Property Name | Original Amortization Term | Remaining Amortization Term | Seasoning | Prepayment Provisions(5)(6) | Grace Period Default | Grace Period Late | Grace Period at Maturity Default | Appraised Value(4) | Appraisal Date(4) | U/W NOI DSCR(3) | U/W NCF DSCR(3) | Cut-off Date LTV Ratio(3)(4) | LTV Ratio at Maturity or ARD(3)(4) | U/W NOI Debt Yield(3) | U/W NCF Debt Yield(3) | U/W EGI |
1 | Loan | AFIN Portfolio | 0 | 0 | 1 | LO(11);YM1(107);O(2) | 0 | 0 | 0 | 371,735,000 | Various | 2.62 | 2.34 | 56.5% | 56.5% | 11.1% | 9.9% | 33,252,972 |
1.01 | Property | Montecito Crossing | 52,450,000 | 11/01/2017 | 4,326,440 | |||||||||||||
1.02 | Property | Jefferson Commons | 38,800,000 | 10/23/2017 | 3,364,160 | |||||||||||||
1.03 | Property | Best on the Boulevard | 38,650,000 | 11/01/2017 | 3,232,152 | |||||||||||||
1.04 | Property | Northpark Center | 36,330,000 | 11/01/2017 | 4,094,859 | |||||||||||||
1.05 | Property | Anderson Station | 28,000,000 | 11/01/2017 | 3,091,780 | |||||||||||||
1.06 | Property | Cross Pointe Center | 27,675,000 | 10/25/2017 | 2,654,383 | |||||||||||||
1.07 | Property | San Pedro Crossing | 39,800,000 | 11/02/2017 | 2,926,568 | |||||||||||||
1.08 | Property | Riverbend Marketplace | 22,580,000 | 11/01/2017 | 1,876,278 | |||||||||||||
1.09 | Property | Shops at RiverGate South | 25,000,000 | 11/01/2017 | 1,868,180 | |||||||||||||
1.1 | Property | Centennial Plaza | 25,600,000 | 10/24/2017 | 2,038,766 | |||||||||||||
1.11 | Property | Shoppes of West Melbourne | 21,900,000 | 10/29/2017 | 2,329,861 | |||||||||||||
1.12 | Property | North Lakeland Plaza | 14,950,000 | 10/27/2017 | 1,449,545 | |||||||||||||
2 | Loan | Tryad Industrial & Business Center | 360 | 359 | 1 | LO(25);DEF(90);O(5) | 0 | 0 | 0 | 210,000,000 | 12/1/2017 | 1.63 | 1.42 | 52.6% | 43.3% | 10.5% | 9.2% | 20,719,987 |
3 | Loan | CrossPoint | 0 | 0 | 0 | LO(24);DEF(90);O(6) | 2 | 2 | 0 | 250,000,000 | 1/8/2018 | 2.45 | 2.24 | 60.0% | 60.0% | 11.8% | 10.7% | 31,402,846 |
4 | Loan | Houston Distribution Center | 360 | 360 | 0 | LO(24);YM1(92);O(4) | 0 | 0 | 0 | 144,000,000 | 10/17/2017 | 1.61 | 1.44 | 58.3% | 48.2% | 10.6% | 9.4% | 9,141,820 |
5 | Loan | Moore Plaza | 0 | 0 | 0 | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 78,900,000 | 11/17/2017 | 2.48 | 2.27 | 60.2% | 60.2% | 11.4% | 10.4% | 7,412,908 |
6 | Loan | Park Place at Florham Park | 0 | 0 | 0 | LO(24);DEF(89);O(7) | 0 | 0, 5 days once every 12 month period | 0 | 96,000,000 | 12/4/2017 | 2.05 | 1.80 | 65.1% | 65.1% | 10.6% | 9.3% | 10,846,056 |
6.01 | Property | 200 Park Place | 43,400,000 | 12/4/2017 | 4,754,882 | |||||||||||||
6.02 | Property | 230 Park Place | 22,300,000 | 12/4/2017 | 2,302,545 | |||||||||||||
6.03 | Property | 220 Park Place | 16,100,000 | 12/4/2017 | 2,029,365 | |||||||||||||
6.04 | Property | 210 Park Place | 14,000,000 | 12/4/2017 | 1,759,265 | |||||||||||||
7 | Loan | City Square and Clay Street | 0 | 0 | 0 | LO(24);DEF(93);O(3) | 0 | 0 | 0 | 181,000,000 | 12/20/2017 | 1.87 | 1.76 | 49.7% | 49.7% | 8.9% | 8.4% | 12,274,319 |
8 | Loan | University Properties Portfolio | 0 | 0 | 5 | LO(29);DEF(84);O(7) | 7 | 7 | 0 | 58,700,000 | 6/1/2017 | 2.01 | 1.95 | 58.8% | 58.8% | 9.6% | 9.3% | 5,202,218 |
9 | Loan | AFIN Industrial and Retail Net-Leased Portfolio | 0 | 0 | 1 | YM1(25);DEF/YM1(91);O(4) | 0 | 0 | 0 | 62,515,000 | Various | 3.01 | 2.81 | 53.4% | 53.4% | 12.4% | 11.6% | 4,647,036 |
9.01 | Property | FedEx Ground - Rolla, MO | 12,000,000 | 11/15/2017 | 893,864 | |||||||||||||
9.02 | Property | Chili’s - Machesney Park, IL | 4,760,000 | 11/17/2017 | 316,025 | |||||||||||||
9.03 | Property | FedEx Ground - Brainerd, MN | 4,700,000 | 11/21/2017 | 387,609 | |||||||||||||
9.04 | Property | FedEx Ground - Casper, WY | 4,500,000 | 11/20/2017 | 297,639 | |||||||||||||
9.05 | Property | Chili’s - McHenry, IL | 4,040,000 | 11/17/2017 | 260,319 | |||||||||||||
9.06 | Property | Bridgestone HOSEpower - Sulphur, LA | 3,250,000 | 11/16/2017 | 250,422 | |||||||||||||
9.07 | Property | Sonic - Tuscaloosa, AL | 3,000,000 | 11/10/2017 | 183,163 | |||||||||||||
9.08 | Property | Bridgestone HOSEpower - Columbia, SC | 2,575,000 | 11/13/2017 | 196,730 | |||||||||||||
9.09 | Property | Bridgestone HOSEpower - Jacksonville, FL | 2,300,000 | 11/15/2017 | 171,738 | |||||||||||||
9.1 | Property | Bridgestone HOSEpower - Elko, NV | 2,230,000 | 11/14/2017 | 169,757 | |||||||||||||
9.11 | Property | Jo-Ann - Freeport, IL | 2,200,000 | 11/17/2017 | 150,164 | |||||||||||||
9.12 | Property | Tractor Supply - Hazen, ND | 1,980,000 | 11/19/2017 | 138,905 | |||||||||||||
9.13 | Property | Dollar General - Kingston, NY | 1,660,000 | 11/20/2017 | 157,696 | |||||||||||||
9.14 | Property | Sonic - Robertsdale, AL | 1,600,000 | 11/20/2017 | 103,742 | |||||||||||||
9.15 | Property | Tractor Supply - Flandreau, SD | 1,590,000 | 11/15/2017 | 111,612 | |||||||||||||
9.16 | Property | Dollar General - Farmington, NY | 1,570,000 | 11/12/2017 | 135,048 | |||||||||||||
9.17 | Property | Dollar General - Otego, NY | 1,510,000 | 11/14/2017 | 116,988 | |||||||||||||
9.18 | Property | Dollar General - Kerhonkson, NY | 1,490,000 | 11/20/2017 | 124,915 | |||||||||||||
9.19 | Property | Dollar General - Dewitt, NY | 1,430,000 | 11/9/2017 | 124,646 | |||||||||||||
9.2 | Property | Dollar General - Utica, NY | 1,400,000 | 11/9/2017 | 120,300 | |||||||||||||
9.21 | Property | Dollar General - Parish, NY | 1,400,000 | 11/9/2017 | 114,512 | |||||||||||||
9.22 | Property | Dollar General - Geddes, NY | 1,330,000 | 11/9/2017 | 121,240 | |||||||||||||
10 | Loan | Residence Inn Irvine | 0 | 0 | 0 | LO(61);YM1(55);O(4) | 0 | 0 | 0 | 55,000,000 | 10/31/2017 | 2.97 | 2.65 | 60.0% | 60.0% | 14.0% | 12.4% | 10,105,430 |
11 | Loan | GNL Industrial Portfolio | 0 | 0 | 0 | LO(12);YM1(104);O(4) | 0 | 0 | 0 | 62,625,000 | Various | 2.85 | 2.76 | 52.3% | 52.3% | 12.5% | 12.1% | 5,062,626 |
11.01 | Property | 46643 Ryan Court | 22,000,000 | 11/22/2017 | 1,557,304 | |||||||||||||
11.02 | Property | 10088 South 136th Street | 9,400,000 | 11/20/2017 | 776,259 | |||||||||||||
11.03 | Property | 350 International Drive | 8,600,000 | 11/21/2017 | 587,089 | |||||||||||||
11.04 | Property | 210 Pierce Road | 5,300,000 | 11/29/2017 | 486,795 | |||||||||||||
11.05 | Property | 815 Industrial Parkway | 5,100,000 | 11/29/2017 | 477,913 | |||||||||||||
11.06 | Property | 11495 Deerfield Road | 5,350,000 | 11/21/2017 | 549,340 | |||||||||||||
11.07 | Property | 12 Mechanic Street | 4,425,000 | 11/29/2017 | 391,451 | |||||||||||||
11.08 | Property | 911 Industrial Parkway | 2,450,000 | 11/29/2017 | 236,476 | |||||||||||||
12 | Loan | BlueLinx Portfolio | 0 | 0 | 0 | LO(24);DEF(32);O(4) | 0 | 0 | 0 | 111,450,000 | Various | 2.67 | 2.46 | 64.2% | 64.2% | 12.1% | 11.1% | 12,023,790 |
12.01 | Property | BlueLinx Frederick | 38,000,000 | 12/21/2017 | 4,224,554 | |||||||||||||
12.02 | Property | BlueLinx Bellingham | 36,900,000 | 12/20/2017 | 4,207,598 | |||||||||||||
12.03 | Property | BlueLinx Lawrenceville | 22,400,000 | 12/21/2017 | 2,106,890 | |||||||||||||
12.04 | Property | BlueLinx Butner | 14,150,000 | 12/20/2017 | 1,484,749 | |||||||||||||
13 | Loan | El Dorado Tech Center | 0 | 0 | 0 | LO(24);DEF(92);O(4) | 0 | 5 | 0 | 41,850,000 | 12/4/2017 | 2.08 | 1.88 | 60.6% | 60.6% | 9.6% | 8.7% | 3,688,429 |
14 | Loan | Harford Village MHC | 360 | 360 | 1 | LO(25);DEF(91);O(4) | 0 | 0 | 0 | 35,860,000 | 10/24/2017 | 1.27 | 1.25 | 65.5% | 58.8% | 7.8% | 7.7% | 2,804,639 |
15 | Loan | The Offices at Sam Houston | 360 | 360 | 1 | LO(25);DEF(92);O(3) | 7 | 7 | 0 | 34,500,000 | 11/20/2017 | 1.68 | 1.61 | 63.8% | 55.8% | 10.2% | 9.7% | 3,208,566 |
16 | Loan | Braemar Office Park | 360 | 360 | 1 | LO(25);DEF(91);O(4) | 0 | 0 | 0 | 29,800,000 | 12/7/2017 | 1.87 | 1.69 | 73.2% | 62.3% | 11.2% | 10.1% | 4,647,658 |
17 | Loan | 4851 South Alameda Street | 360 | 360 | 0 | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 28,400,000 | 11/15/2017 | 1.33 | 1.25 | 62.5% | 55.6% | 8.8% | 8.2% | 2,062,995 |
18 | Loan | 1990 NASA Boulevard | 0 | 0 | 0 | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 27,000,000 | 12/1/2017 | 2.59 | 2.55 | 60.4% | 60.4% | 12.9% | 12.7% | 2,231,622 |
19 | Loan | Beach Boulevard Medical Pavilion | 0 | 0 | 1 | LO(25);DEF(91);O(4) | 0 | 0 | 0 | 30,200,000 | 11/22/2017 | 1.67 | 1.66 | 53.0% | 53.0% | 7.9% | 7.9% | 2,145,247 |
20 | Loan | The Village at La Orilla | 360 | 359 | 1 | LO(25);DEF(92);O(3) | 0 | 0 | 0 | 22,050,000 | 1/1/2018 | 1.41 | 1.36 | 69.8% | 57.2% | 8.9% | 8.7% | 1,540,086 |
21 | Loan | South Bend Medical Office | 360 | 360 | 0 | LO(24);DEF(93);O(3) | 0 | 0 | 0 | 21,400,000 | 10/24/2017 | 1.50 | 1.40 | 69.7% | 57.5% | 9.8% | 9.2% | 2,096,811 |
21.01 | Property | Allied Physicians Surgery Center | 12,200,000 | 10/24/2017 | 1,182,777 | |||||||||||||
21.02 | Property | South Bend Orthopedic Associates | 9,200,000 | 10/24/2017 | 914,034 | |||||||||||||
22 | Loan | Yorkshire & Lexington Towers | 0 | 0 | 4 | LO(28);DEF(25);O(7) | 0 | 0 | 0 | 890,000,000 | 8/15/2017 | 4.31 | 4.28 | 22.5% | 22.5% | 12.0% | 11.9% | 38,084,023 |
22.01 | Property | Yorkshire Towers | 745,000,000 | 8/15/2017 | 32,703,002 | |||||||||||||
22.02 | Property | Lexington Towers | 145,000,000 | 8/15/2017 | 5,381,021 | |||||||||||||
23 | Loan | Chicago Industrial Portfolio | 360 | 360 | 0 | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 25,200,000 | Various | 2.09 | 1.75 | 57.1% | 45.8% | 12.4% | 10.3% | 3,367,780 |
23.01 | Property | 425-455 E. Algonquin Road | 14,200,000 | 11/16/2017 | 1,811,547 | |||||||||||||
23.02 | Property | 8811 S. 77th Avenue | 6,800,000 | 11/21/2017 | 897,608 | |||||||||||||
23.03 | Property | 7400 W. 100th Place | 4,200,000 | 11/21/2017 | 658,625 | |||||||||||||
24 | Loan | Concord Place | 0 | 0 | 0 | LO(24);DEF(93);O(3) | 0 | 0 | 0 | 22,000,000 | 11/30/2017 | 2.15 | 1.91 | 65.0% | 65.0% | 10.2% | 9.1% | 2,722,816 |
25 | Loan | Fortuna Center Plaza | 0 | 0 | 0 | LO(24);DEF(92);O(4) | 7 | 7 | 0 | 21,900,000 | 12/12/2017 | 2.69 | 2.56 | 61.6% | 61.6% | 12.3% | 11.7% | 2,412,615 |
26 | Loan | Firehouse Self Storage | 0 | 0 | 1 | LO(25);DEF(91);O(4) | 0 | 0 | 0 | 23,300,000 | 11/7/2017 | 1.87 | 1.84 | 55.8% | 55.8% | 9.2% | 9.1% | 1,943,697 |
27 | Loan | Seal Multifamily Portfolio | 360 | 360 | 2 | LO(26);DEF(90);O(4) | 0 | 0 | 0 | 21,180,000 | 10/3/2017 | 1.47 | 1.37 | 60.9% | 55.2% | 9.6% | 9.0% | 2,420,391 |
27.01 | Property | Norton and Barberton | 8,940,000 | 10/3/2017 | 897,021 | |||||||||||||
27.02 | Property | Stow Apartments | 4,500,000 | 10/3/2017 | 548,712 | |||||||||||||
27.03 | Property | Tallmadge-Clyde Apartments | 3,730,000 | 10/3/2017 | 438,768 |
A-1-7
UBS 2018-C8 Annex A-1
Mortgage Loan Number | Property Flag | Property Name | Original Amortization Term | Remaining Amortization Term | Seasoning | Prepayment Provisions(5)(6) | Grace Period Default | Grace Period Late | Grace Period at Maturity Default | Appraised Value(4) | Appraisal Date(4) | U/W NOI DSCR(3) | U/W NCF DSCR(3) | Cut-off Date LTV Ratio(3)(4) | LTV Ratio at Maturity or ARD(3)(4) | U/W NOI Debt Yield(3) | U/W NCF Debt Yield(3) | U/W EGI |
27.04 | Property | Firestone Park Apartments | 2,230,000 | 10/3/2017 | 308,616 | |||||||||||||
27.05 | Property | Mogadore-Eastwood Apartments | 1,780,000 | 10/3/2017 | 227,274 | |||||||||||||
28 | Loan | 10 Park Place South | 300 | 300 | 1 | LO(25);DEF(91);O(4) | 0 | 0 | 0 | 18,300,000 | 11/16/2017 | 1.41 | 1.32 | 69.7% | 53.4% | 9.8% | 9.2% | 2,189,321 |
29 | Loan | Hampton Inn & Suites Wichita Airport | 360 | 359 | 1 | LO(25);DEF(91);O(4) | 5 | 5 | 0 | 19,300,000 | 10/31/2017 | 2.53 | 2.29 | 64.2% | 52.7% | 16.2% | 14.6% | 3,905,646 |
30 | Loan | Quakertown Shopping Center | 360 | 360 | 1 | LO(25);DEF(91);O(4) | 0 | 0 | 0 | 16,700,000 | 11/13/2017 | 1.42 | 1.38 | 73.1% | 67.2% | 9.0% | 8.7% | 1,433,528 |
31 | Loan | Kohl’s - Jensen Beach | 360 | 360 | 1 | LO(25);DEF(91);O(4) | 0 | 0 | 0 | 19,300,000 | 11/10/2017 | 1.67 | 1.57 | 61.7% | 52.7% | 10.2% | 9.5% | 1,254,000 |
32 | Loan | Tarzana Village | 0 | 0 | 2 | LO(26);DEF(90);O(4) | 0 | 0 | 0 | 21,900,000 | 10/23/2017 | 2.01 | 1.88 | 53.9% | 53.9% | 9.5% | 8.8% | 1,578,334 |
33 | Loan | 249 E Ocean Blvd | 360 | 360 | 0 | LO(12);YM1(104);O(4) | 0 | 0 | 0 | 22,500,000 | 11/17/2017 | 2.01 | 1.70 | 50.0% | 44.0% | 12.6% | 10.6% | 2,811,157 |
34 | Loan | Dorset & Market Street | 360 | 359 | 1 | LO(25);DEF(91);O(4) | 0 | 0 | 0 | 17,600,000 | 12/4/2017 | 1.66 | 1.53 | 63.6% | 52.3% | 10.7% | 9.8% | 1,690,482 |
35 | Loan | National NNN Retail Portfolio | 360 | 359 | 1 | LO(25);DEF(91);O(4) | 0 | 0 | 0 | 13,125,000 | Various | 1.29 | 1.26 | 73.1% | 60.7% | 8.6% | 8.4% | 1,023,607 |
35.01 | Property | Joliet Retail | 4,800,000 | 10/23/2017 | 372,257 | |||||||||||||
35.02 | Property | Durham Retail | 4,525,000 | 11/7/2017 | 337,141 | |||||||||||||
35.03 | Property | Bradley Retail | 3,800,000 | 10/22/2017 | 314,209 | |||||||||||||
36 | Loan | A Storage Place - Evergreen | 0 | 0 | 0 | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 18,800,000 | 11/14/2017 | 1.75 | 1.73 | 50.5% | 50.5% | 8.9% | 8.7% | 1,401,175 |
37 | Loan | Eight Points Shopping Center | 360 | 360 | 2 | LO(23);YM1(93);O(4) | 0 | 0 | 0 | 16,290,000 | 11/16/2017 | 1.65 | 1.51 | 55.9% | 51.4% | 10.4% | 9.5% | 1,378,706 |
38 | Loan | Las Brisas MHC | 0 | 0 | 0 | LO(24);DEF(32);O(4) | 0 | 0 | 0 | 14,440,000 | 9/28/2017 | 1.28 | 1.27 | 62.3% | 62.3% | 8.0% | 7.9% | 1,129,522 |
39 | Loan | Storage Direct Roseville | 0 | 0 | 1 | LO(25);DEF(91);O(4) | 0 | 0 | 0 | 14,000,000 | 10/25/2017 | 2.04 | 2.01 | 59.6% | 59.6% | 9.1% | 9.0% | 1,070,019 |
40 | Loan | Holiday Inn Express - Ruston | 360 | 359 | 1 | LO(24);YM1(92);O(4) | 0 | 0 | 0 | 11,600,000 | 11/27/2017 | 2.09 | 1.89 | 69.9% | 57.8% | 13.7% | 12.4% | 2,563,742 |
41 | Loan | Holiday Inn Express Trinity | 360 | 360 | 0 | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 12,300,000 | 10/27/2017 | 2.10 | 1.87 | 65.0% | 53.7% | 13.7% | 12.3% | 2,897,970 |
42 | Loan | Hampton Inn and Comfort Inn Moss Point Portfolio | 300 | 300 | 0 | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 11,600,000 | 11/30/2017 | 1.79 | 1.56 | 68.1% | 52.1% | 13.3% | 11.6% | 3,332,611 |
42.01 | Property | Hampton Inn | 7,000,000 | 11/30/2017 | 1,964,890 | |||||||||||||
42.02 | Property | Comfort Inn | 4,600,000 | 11/30/2017 | 1,367,721 | |||||||||||||
43 | Loan | Ivy Bridge Extension | 360 | 360 | 3 | LO(27);DEF(90);O(3) | 7 | 7 | 0 | 10,600,000 | 8/29/2017 | 1.32 | 1.29 | 73.8% | 65.0% | 8.3% | 8.1% | 1,011,201 |
44 | Loan | WoodSpring Suites Baton Rouge Portfolio | 300 | 300 | 0 | LO(24);DEF(32);O(4) | 7 | 7 | 0 | 14,100,000 | 12/6/2017 | 1.96 | 1.77 | 53.2% | 48.1% | 15.1% | 13.6% | 2,745,215 |
44.01 | Property | Woodspring Suites Baton Rouge East | 7,300,000 | 12/6/2017 | 1,440,644 | |||||||||||||
44.02 | Property | Woodspring Suites Baton Rouge North | 6,800,000 | 12/6/2017 | 1,304,571 | |||||||||||||
45 | Loan | Shoppes Marketplace at Saxony | 360 | 360 | 1 | LO(25);YM1(90);O(5) | 0 | 0 | 0 | 12,400,000 | 11/8/2017 | 1.57 | 1.53 | 60.5% | 51.9% | 9.7% | 9.5% | 1,027,248 |
46 | Loan | Birches at Countryside | 360 | 360 | 1 | LO(25);DEF(91);O(4) | 0 | 0 | 0 | 10,050,000 | 11/30/2017 | 1.54 | 1.47 | 72.8% | 65.4% | 9.5% | 9.1% | 1,297,948 |
47 | Loan | Kohl’s Neenah | 360 | 360 | 5 | LO(29);DEF(88);O(3) | 0 | 0 | 0 | 10,300,000 | 7/21/2017 | 1.55 | 1.52 | 69.9% | 59.8% | 9.5% | 9.3% | 972,800 |
48 | Loan | Brooklyn Multifamily Portfolio | 0 | 0 | 1 | LO(25);DEF(91);O(4) | 0 | 0 | 0 | 11,200,000 | 11/3/2017 | 1.37 | 1.35 | 62.5% | 62.5% | 7.0% | 6.9% | 607,879 |
48.01 | Property | Myrtle | 4,200,000 | 11/3/2017 | 247,531 | |||||||||||||
48.02 | Property | Saint John’s | 3,700,000 | 11/3/2017 | 196,200 | |||||||||||||
48.03 | Property | Dekalb | 3,300,000 | 11/3/2017 | 164,148 | |||||||||||||
49 | Loan | Westhaven Town Center | 360 | 360 | 0 | LO(24);DEF(93);O(3) | 0 | 0 | 0 | 10,650,000 | 12/11/2017 | 1.80 | 1.69 | 61.5% | 55.4% | 11.3% | 10.7% | 968,079 |
50 | Loan | Bel Lindo Apartments | 360 | 360 | 0 | LO(24);DEF(32);O(4) | 0 | 0 | 0 | 12,100,000 | 10/26/2017 | 1.71 | 1.57 | 51.7% | 48.3% | 12.4% | 11.4% | 1,671,900 |
51 | Loan | East Sac Self Storage | 0 | 0 | 0 | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 10,240,000 | 12/11/2017 | 1.59 | 1.57 | 60.1% | 60.1% | 8.3% | 8.1% | 853,772 |
52 | Loan | Canyon Gate Self Storage | 0 | 0 | 0 | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 15,260,000 | 11/21/2017 | 3.46 | 3.42 | 39.3% | 39.3% | 15.4% | 15.2% | 1,281,424 |
53 | Loan | Lauderdale Manor | 360 | 360 | 0 | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 8,100,000 | 11/3/2017 | 1.64 | 1.46 | 71.3% | 63.0% | 10.5% | 9.3% | 1,020,086 |
54 | Loan | The Avery Georgetown | 360 | 359 | 1 | LO(23);YM1(93);O(4) | 0 | 0 | 0 | 8,900,000 | 11/30/2017 | 1.76 | 1.62 | 61.7% | 50.7% | 11.2% | 10.4% | 1,171,487 |
55 | Loan | Appleton Self Storage | 360 | 357 | 3 | LO(27);DEF(89);O(4) | 0 | 0 | 0 | 8,690,000 | 10/27/2017 | 1.48 | 1.45 | 52.8% | 43.4% | 9.5% | 9.3% | 781,518 |
56 | Loan | 100 Fairfield | 360 | 360 | 0 | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 7,700,000 | 12/1/2017 | 2.03 | 1.60 | 58.4% | 47.7% | 12.7% | 10.0% | 1,871,737 |
57 | Loan | School Street Crossing | 360 | 360 | 0 | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 6,000,000 | 10/13/2017 | 1.63 | 1.50 | 75.0% | 62.0% | 10.7% | 9.9% | 678,864 |
58 | Loan | 645-679 Manor Drive | 0 | 0 | 1 | LO(25);DEF(91);O(4) | 0 | 0 | 0 | 11,640,000 | 11/30/2017 | 2.42 | 2.33 | 34.4% | 34.4% | 9.9% | 9.5% | 701,505 |
59 | Loan | Plaza Point Shopping Center | 360 | 352 | 8 | LO(32);DEF(85);O(3) | 7 | 7 | 0 | 5,530,000 | 1/7/2017 | 1.53 | 1.37 | 71.7% | 59.9% | 10.2% | 9.1% | 712,654 |
60 | Loan | Boulevard I & II | 360 | 360 | 0 | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 5,000,000 | 11/5/2017 | 1.70 | 1.56 | 75.0% | 61.9% | 11.1% | 10.1% | 516,920 |
61 | Loan | Walgreens - Harlingen, TX | 0 | 0 | 0 | LO(24);DEF(92);O(4) | 7 | 7 | 0 | 5,675,000 | 11/20/2017 | 1.97 | 1.95 | 57.3% | 57.3% | 9.7% | 9.6% | 318,861 |
62 | Loan | Clarksville Shops | 360 | 360 | 0 | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 4,550,000 | 11/8/2017 | 1.43 | 1.32 | 69.2% | 60.5% | 9.6% | 8.9% | 416,539 |
63 | Loan | Walgreens - Dallas, GA | 0 | 0 | 0 | LO(24);DEF(92);O(4) | 7 | 7 | 0 | 4,875,000 | 12/5/2017 | 1.97 | 1.95 | 57.4% | 57.4% | 9.7% | 9.6% | 274,726 |
64 | Loan | Walgreens - Guthrie, OK | 0 | 0 | 0 | LO(24);DEF(92);O(4) | 7 | 7 | 0 | 4,770,000 | 11/15/2017 | 2.04 | 2.03 | 57.5% | 57.5% | 10.0% | 9.9% | 278,948 |
65 | Loan | Dollar General Winterset | 0 | 0 | 0 | YM(24);DEF/YM(89);O(7) | 0 | 0 | 0 | 1,350,000 | 10/10/2017 | 1.71 | 1.69 | 70.0% | 70.0% | 9.0% | 8.9% | 87,977 |
66 | Loan | Dollar General Bay City | 0 | 0 | 0 | YM(24);DEF/YM(89);O(7) | 0 | 0 | 0 | 1,325,000 | 7/30/2017 | 1.71 | 1.68 | 70.0% | 70.0% | 9.0% | 8.9% | 86,287 |
67 | Loan | Dollar General Rockford | 0 | 0 | 0 | YM(24);DEF/YM(89);O(7) | 0 | 0 | 0 | 1,280,000 | 10/30/2017 | 1.72 | 1.69 | 70.0% | 70.0% | 9.0% | 8.9% | 83,565 |
A-1-8
UBS 2018-C8 Annex A-1
Mortgage Loan Number | Property Flag | Property Name | U/W Expenses | U/W NOI | U/W Replacement | U/W TI/LC(31) | U/W NCF | Occupancy Rate(26) | Occupancy as-of Date(26) | Most Recent Operating Statement Date | 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 |
1 | Loan | AFIN Portfolio | 9,911,495 | 23,341,476 | 406,890 | 2,096,069 | 20,838,518 | 90.3% | 11/28/2017 | TTM 9/30/2017 | 37,067,823 | 11,060,915 | 26,006,908 | 12/31/2016 | 37,394,183 | 10,389,232 | 27,004,951 | N/A | N/A |
1.01 | Property | Montecito Crossing | 883,953 | 3,442,487 | 48,525 | 292,206 | 3,101,756 | 94.3% | 11/28/2017 | TTM 9/30/2017 | 4,459,736 | 912,039 | 3,547,697 | 12/31/2016 | 4,371,471 | 855,965 | 3,515,506 | N/A | N/A |
1.02 | Property | Jefferson Commons | 799,133 | 2,565,027 | 8,237 | 132,029 | 2,424,762 | 94.4% | 11/28/2017 | TTM 9/30/2017 | 3,238,890 | 825,566 | 2,413,324 | 12/31/2016 | 3,444,240 | 861,289 | 2,582,951 | N/A | N/A |
1.03 | Property | Best on the Boulevard | 649,545 | 2,582,607 | 59,325 | 262,793 | 2,260,490 | 91.0% | 11/28/2017 | TTM 9/30/2017 | 3,797,966 | 695,223 | 3,102,743 | 12/31/2016 | 3,669,121 | 634,734 | 3,034,387 | N/A | N/A |
1.04 | Property | Northpark Center | 1,480,817 | 2,614,042 | 28,650 | 190,597 | 2,394,795 | 97.4% | 11/28/2017 | TTM 9/30/2017 | 4,311,414 | 2,142,753 | 2,168,661 | 12/31/2016 | 3,844,916 | 1,923,822 | 1,921,094 | N/A | N/A |
1.05 | Property | Anderson Station | 1,029,130 | 2,062,650 | 70,810 | 127,834 | 1,864,006 | 84.3% | 11/28/2017 | TTM 9/30/2017 | 2,963,729 | 996,728 | 1,967,001 | 12/31/2016 | 3,173,257 | 915,773 | 2,257,484 | N/A | N/A |
1.06 | Property | Cross Pointe Center | 736,639 | 1,917,744 | 40,696 | 190,414 | 1,686,633 | 100.0% | 11/28/2017 | TTM 9/30/2017 | 2,898,647 | 766,937 | 2,131,710 | 12/31/2016 | 2,753,067 | 685,622 | 2,067,445 | N/A | N/A |
1.07 | Property | San Pedro Crossing | 1,406,310 | 1,520,258 | 12,427 | 109,669 | 1,398,161 | 87.8% | 11/28/2017 | TTM 9/30/2017 | 4,508,366 | 1,551,760 | 2,956,606 | 12/31/2016 | 4,593,896 | 1,532,682 | 3,061,214 | N/A | N/A |
1.08 | Property | Riverbend Marketplace | 497,196 | 1,379,082 | 19,966 | 121,671 | 1,237,445 | 90.5% | 11/28/2017 | TTM 9/30/2017 | 2,099,325 | 569,861 | 1,529,464 | 12/31/2016 | 2,096,136 | 545,442 | 1,550,694 | N/A | N/A |
1.09 | Property | Shops at RiverGate South | 679,324 | 1,188,855 | 5,628 | 101,254 | 1,081,973 | 65.4% | 11/28/2017 | TTM 9/30/2017 | 2,451,691 | 721,631 | 1,730,060 | 12/31/2016 | 2,872,251 | 664,277 | 2,207,974 | N/A | N/A |
1.1 | Property | Centennial Plaza | 516,667 | 1,522,099 | 46,759 | 265,877 | 1,209,463 | 78.6% | 11/28/2017 | TTM 9/30/2017 | 2,441,135 | 599,488 | 1,841,647 | 12/31/2016 | 2,775,847 | 687,286 | 2,088,561 | N/A | N/A |
1.11 | Property | Shoppes of West Melbourne | 720,082 | 1,609,779 | 14,448 | 65,623 | 1,529,708 | 98.3% | 11/28/2017 | TTM 9/30/2017 | 2,324,971 | 733,086 | 1,591,885 | 12/31/2016 | 2,210,704 | 595,279 | 1,615,425 | N/A | N/A |
1.12 | Property | North Lakeland Plaza | 512,698 | 936,846 | 51,419 | 236,103 | 649,325 | 94.9% | 11/28/2017 | TTM 9/30/2017 | 1,571,953 | 545,843 | 1,026,110 | 12/31/2016 | 1,589,277 | 487,061 | 1,102,216 | N/A | N/A |
2 | Loan | Tryad Industrial & Business Center | 9,101,345 | 11,618,642 | 611,684 | 871,840 | 10,135,118 | 68.1% | 1/26/2018 | TTM 9/30/2017 | 20,065,147 | 9,305,710 | 10,759,437 | 12/31/2016 | 18,720,741 | 9,192,277 | 9,528,464 | 12/31/2015 | 15,207,112 |
3 | Loan | CrossPoint | 13,741,126 | 17,661,721 | 224,443 | 1,320,254 | 16,117,023 | 95.4% | 1/11/2018 | TTM 11/30/2017 | 24,369,051 | 13,056,123 | 11,312,928 | 12/31/2016 | 18,065,142 | 11,704,653 | 6,360,488 | N/A | N/A |
4 | Loan | Houston Distribution Center | 274,255 | 8,867,565 | 375,149 | 600,238 | 7,892,178 | 100.0% | 2/1/2018 | 12/31/2017 | 9,193,964 | 33,691 | 9,160,273 | 12/31/2016 | 9,058,093 | 41,626 | 9,016,467 | 12/31/2015 | 8,924,229 |
5 | Loan | Moore Plaza | 2,008,304 | 5,404,604 | 67,907 | 377,262 | 4,959,436 | 97.0% | 1/4/2018 | TTM 10/31/2017 | 7,562,142 | 2,011,114 | 5,551,028 | 12/31/2016 | 7,321,976 | 1,962,057 | 5,359,919 | 12/31/2015 | 7,221,230 |
6 | Loan | Park Place at Florham Park | 4,239,641 | 6,606,415 | 133,267 | 673,348 | 5,799,800 | 94.3% | 12/6/2017 | TTM 9/30/2017 | 7,700,803 | 4,190,109 | 3,510,694 | 12/31/2016 | 7,004,260 | 3,906,279 | 3,097,981 | 12/31/2015 | 9,609,883 |
6.01 | Property | 200 Park Place | 1,772,460 | 2,982,422 | 70,628 | 336,089 | 2,575,705 | 88.8% | 12/6/2017 | TTM 9/30/2017 | 1,840,740 | 1,723,826 | 116,914 | 12/31/2016 | 1,899,318 | 1,561,503 | 337,815 | 12/31/2015 | 5,056,985 |
6.02 | Property | 230 Park Place | 854,654 | 1,447,892 | 12,906 | 75,885 | 1,359,101 | 100.0% | 12/6/2017 | TTM 9/30/2017 | 2,132,159 | 855,476 | 1,276,683 | 12/31/2016 | 1,551,286 | 763,781 | 787,505 | 12/31/2015 | 1,587,033 |
6.03 | Property | 220 Park Place | 865,652 | 1,163,713 | 30,652 | 139,894 | 993,167 | 100.0% | 12/6/2017 | TTM 9/30/2017 | 2,095,776 | 867,727 | 1,228,049 | 12/31/2016 | 1,912,231 | 850,511 | 1,061,720 | 12/31/2015 | 1,526,724 |
6.04 | Property | 210 Park Place | 746,876 | 1,012,388 | 19,082 | 121,481 | 871,826 | 96.4% | 12/6/2017 | TTM 9/30/2017 | 1,632,128 | 743,080 | 889,048 | 12/31/2016 | 1,641,425 | 730,484 | 910,941 | 12/31/2015 | 1,439,141 |
7 | Loan | City Square and Clay Street | 4,223,100 | 8,051,219 | 90,174 | 376,332 | 7,584,713 | 94.2% | 12/31/2017 | 12/31/2017 | 10,581,073 | 3,943,696 | 6,637,378 | 12/31/2016 | 10,715,569 | 3,699,797 | 7,015,772 | 12/31/2015 | 9,689,543 |
8 | Loan | University Properties Portfolio | 1,905,624 | 3,296,594 | 100,600 | 0 | 3,195,994 | 99.7% | 11/8/2017 | TTM 11/30/2017 | 5,101,829 | 1,938,523 | 3,163,306 | 12/31/2016 | 4,373,833 | 1,736,813 | 2,637,021 | 12/31/2015 | 4,095,958 |
9 | Loan | AFIN Industrial and Retail Net-Leased Portfolio | 496,106 | 4,150,930 | 49,287 | 237,125 | 3,864,518 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.01 | Property | FedEx Ground - Rolla, MO | 160,415 | 733,449 | 21,237 | 87,388 | 624,823 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.02 | Property | Chili’s - Machesney Park, IL | 6,321 | 309,705 | 906 | 14,490 | 294,309 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.03 | Property | FedEx Ground - Brainerd, MN | 70,346 | 317,263 | 8,061 | 38,461 | 270,741 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.04 | Property | FedEx Ground - Casper, WY | 20,576 | 277,063 | 4,387 | 23,025 | 249,652 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.05 | Property | Chili’s - McHenry, IL | 5,206 | 255,113 | 906 | 12,452 | 241,755 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.06 | Property | Bridgestone HOSEpower - Sulphur, LA | 5,008 | 245,413 | 0 | 0 | 245,413 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.07 | Property | Sonic - Tuscaloosa, AL | 3,663 | 179,500 | 188 | 5,055 | 174,256 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.08 | Property | Bridgestone HOSEpower - Columbia, SC | 3,935 | 192,795 | 0 | 0 | 192,795 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.09 | Property | Bridgestone HOSEpower - Jacksonville, FL | 3,435 | 168,304 | 0 | 0 | 168,304 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.1 | Property | Bridgestone HOSEpower - Elko, NV | 3,395 | 166,362 | 0 | 0 | 166,362 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.11 | Property | Jo-Ann - Freeport, IL | 4,914 | 145,250 | 2,700 | 12,501 | 130,048 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.12 | Property | Tractor Supply - Hazen, ND | 2,778 | 136,127 | 3,842 | 15,917 | 116,368 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.13 | Property | Dollar General - Kingston, NY | 41,405 | 116,291 | 0 | 0 | 116,291 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.14 | Property | Sonic - Robertsdale, AL | 2,075 | 101,667 | 243 | 2,999 | 98,425 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.15 | Property | Tractor Supply - Flandreau, SD | 2,232 | 109,379 | 4,098 | 14,867 | 90,415 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.16 | Property | Dollar General - Farmington, NY | 24,946 | 110,102 | 0 | 0 | 110,102 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.17 | Property | Dollar General - Otego, NY | 11,604 | 105,385 | 0 | 0 | 105,385 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.18 | Property | Dollar General - Kerhonkson, NY | 20,555 | 104,360 | 0 | 0 | 104,360 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.19 | Property | Dollar General - Dewitt, NY | 24,453 | 100,193 | 0 | 0 | 100,193 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.2 | Property | Dollar General - Utica, NY | 28,377 | 91,923 | 1,365 | 5,062 | 85,496 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.21 | Property | Dollar General - Parish, NY | 22,209 | 92,302 | 1,354 | 4,908 | 86,040 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.22 | Property | Dollar General - Geddes, NY | 28,257 | 92,984 | 0 | 0 | 92,984 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
10 | Loan | Residence Inn Irvine | 5,493,288 | 4,612,142 | 505,272 | 0 | 4,106,870 | 87.2% | 12/15/2017 | TTM 11/30/2017 | 10,131,179 | 5,371,053 | 4,760,126 | 12/31/2016 | 10,285,451 | 5,347,927 | 4,937,524 | 12/31/2015 | 9,944,840 |
11 | Loan | GNL Industrial Portfolio | 981,519 | 4,081,107 | 125,505 | 0 | 3,955,602 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.01 | Property | 46643 Ryan Court | 66,189 | 1,491,115 | 25,421 | 0 | 1,465,694 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.02 | Property | 10088 South 136th Street | 159,534 | 616,725 | 11,709 | 0 | 605,016 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.03 | Property | 350 International Drive | 154,791 | 432,298 | 9,660 | 0 | 422,638 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.04 | Property | 210 Pierce Road | 115,132 | 371,663 | 17,420 | 0 | 354,243 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.05 | Property | 815 Industrial Parkway | 115,685 | 362,227 | 16,990 | 0 | 345,238 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.06 | Property | 11495 Deerfield Road | 228,811 | 320,529 | 19,573 | 0 | 300,956 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.07 | Property | 12 Mechanic Street | 78,300 | 313,151 | 16,572 | 0 | 296,579 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.08 | Property | 911 Industrial Parkway | 63,076 | 173,400 | 8,160 | 0 | 165,240 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
12 | Loan | BlueLinx Portfolio | 3,373,690 | 8,650,101 | 346,175 | 343,946 | 7,959,979 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
12.01 | Property | BlueLinx Frederick | 1,242,085 | 2,982,469 | 102,038 | 100,977 | 2,779,454 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
12.02 | Property | BlueLinx Bellingham | 1,409,692 | 2,797,906 | 73,493 | 74,646 | 2,649,767 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
12.03 | Property | BlueLinx Lawrenceville | 352,719 | 1,754,171 | 87,846 | 87,730 | 1,578,595 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
12.04 | Property | BlueLinx Butner | 369,194 | 1,115,555 | 82,799 | 80,593 | 952,163 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
13 | Loan | El Dorado Tech Center | 1,265,597 | 2,422,832 | 45,120 | 180,480 | 2,197,232 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
14 | Loan | Harford Village MHC | 980,697 | 1,823,942 | 24,100 | 0 | 1,799,842 | 91.1% | 10/31/2017 | TTM 10/31/2017 | 2,709,638 | 1,077,106 | 1,632,532 | 12/31/2016 | 2,544,409 | 995,955 | 1,548,454 | 12/31/2015 | 2,502,019 |
15 | Loan | The Offices at Sam Houston | 964,165 | 2,244,401 | 21,700 | 81,374 | 2,141,327 | 100.0% | 1/4/2018 | TTM 11/30/2017 | 2,867,209 | 958,396 | 1,908,813 | 12/31/2016 | 2,670,398 | 986,401 | 1,683,996 | N/A | N/A |
16 | Loan | Braemar Office Park | 2,197,663 | 2,449,996 | 43,385 | 201,781 | 2,204,830 | 90.1% | 10/12/2017 | TTM 11/30/2017 | 4,517,758 | 2,151,742 | 2,366,016 | 12/31/2016 | 4,476,097 | 2,145,137 | 2,330,960 | 12/31/2015 | 4,174,164 |
17 | Loan | 4851 South Alameda Street | 506,735 | 1,556,260 | 40,959 | 51,198 | 1,464,103 | 86.6% | 11/15/2017 | TTM 7/31/2017 | 2,281,986 | 222,399 | 2,059,587 | 12/31/2016 | 2,109,858 | 208,906 | 1,900,952 | N/A | N/A |
18 | Loan | 1990 NASA Boulevard | 127,879 | 2,103,743 | 28,725 | 0 | 2,075,018 | 100.0% | 2/1/2018 | TTM 11/30/2017 | 2,080,167 | 63,248 | 2,016,919 | 12/31/2016 | 2,071,789 | 48,640 | 2,023,149 | 12/31/2015 | 2,072,861 |
19 | Loan | Beach Boulevard Medical Pavilion | 878,226 | 1,267,020 | 4,449 | 0 | 1,262,572 | 87.7% | 10/20/2017 | T6 10/31/2017 | 951,527 | 193,747 | 757,779 | N/A | N/A | N/A | N/A | N/A | N/A |
20 | Loan | The Village at La Orilla | 166,816 | 1,373,271 | 8,878 | 32,554 | 1,331,839 | 100.0% | 12/22/2017 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
21 | Loan | South Bend Medical Office | 610,417 | 1,486,394 | 15,479 | 77,393 | 1,393,522 | 100.0% | 12/19/2017 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
21.01 | Property | Allied Physicians Surgery Center | 323,112 | 859,665 | 8,225 | 41,124 | 810,316 | 100.0% | 12/19/2017 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
21.02 | Property | South Bend Orthopedic Associates | 287,305 | 626,729 | 7,254 | 36,269 | 583,206 | 100.0% | 12/19/2017 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
22 | Loan | Yorkshire & Lexington Towers | 14,135,899 | 23,948,124 | 183,139 | 0 | 23,764,985 | 92.0% | 9/24/2017 | TTM 6/30/2017 | 25,464,312 | 13,142,223 | 12,322,089 | 12/31/2016 | 22,282,785 | 12,726,214 | 9,556,571 | 12/31/2015 | 22,932,055 |
22.01 | Property | Yorkshire Towers | 11,369,959 | 21,333,043 | 145,916 | 0 | 21,187,127 | 93.0% | 9/24/2017 | TTM 6/30/2017 | 21,564,780 | 10,594,493 | 10,970,286 | 12/31/2016 | 18,331,288 | 10,283,642 | 8,047,646 | 12/31/2015 | 18,642,769 |
22.02 | Property | Lexington Towers | 2,765,940 | 2,615,081 | 37,223 | 0 | 2,577,858 | 86.9% | 9/24/2017 | TTM 6/30/2017 | 3,899,533 | 2,547,730 | 1,351,803 | 12/31/2016 | 3,951,498 | 2,442,573 | 1,508,925 | 12/31/2015 | 4,289,286 |
23 | Loan | Chicago Industrial Portfolio | 1,582,803 | 1,784,977 | 115,385 | 180,771 | 1,488,821 | 98.3% | 11/27/2017 | TTM 10/31/2017 | 2,899,284 | 1,503,917 | 1,395,367 | N/A | N/A | N/A | N/A | N/A | N/A |
23.01 | Property | 425-455 E. Algonquin Road | 780,938 | 1,030,609 | 55,420 | 103,308 | 871,881 | 96.4% | 11/27/2017 | TTM 10/31/2017 | 1,776,509 | 789,787 | 986,722 | N/A | N/A | N/A | N/A | N/A | N/A |
23.02 | Property | 8811 S. 77th Avenue | 359,603 | 538,004 | 28,801 | 43,065 | 466,138 | 100.0% | 11/27/2017 | TTM 10/31/2017 | 392,365 | 285,396 | 106,969 | N/A | N/A | N/A | N/A | N/A | N/A |
23.03 | Property | 7400 W. 100th Place | 442,262 | 216,363 | 31,164 | 34,398 | 150,802 | 100.0% | 11/27/2017 | TTM 10/31/2017 | 730,410 | 428,734 | 301,676 | N/A | N/A | N/A | N/A | N/A | N/A |
24 | Loan | Concord Place | 1,266,868 | 1,455,948 | 26,886 | 134,858 | 1,294,204 | 91.4% | 11/28/2017 | TTM 11/30/2017 | 2,471,635 | 1,259,332 | 1,212,303 | 12/31/2016 | 2,405,988 | 1,220,081 | 1,185,908 | 12/31/2015 | 2,461,742 |
25 | Loan | Fortuna Center Plaza | 750,067 | 1,662,548 | 9,422 | 68,935 | 1,584,191 | 100.0% | 1/16/2018 | TTM 11/30/2017 | 2,386,167 | 735,090 | 1,651,077 | 12/31/2016 | 2,368,653 | 754,047 | 1,614,606 | 12/31/2015 | 2,241,956 |
26 | Loan | Firehouse Self Storage | 742,253 | 1,201,444 | 22,719 | 0 | 1,178,724 | 89.3% | 11/30/2017 | TTM 11/30/2017 | 1,943,697 | 725,305 | 1,218,392 | 12/31/2016 | 1,906,664 | 615,015 | 1,291,649 | 12/31/2015 | 1,793,295 |
27 | Loan | Seal Multifamily Portfolio | 1,178,256 | 1,242,135 | 78,500 | 0 | 1,163,635 | 95.8% | 10/4/2017 | TTM 7/31/2017 | 2,426,116 | 1,196,808 | 1,229,308 | 12/31/2016 | 2,462,437 | 1,197,932 | 1,264,505 | 12/31/2015 | 2,422,422 |
27.01 | Property | Norton and Barberton | 328,216 | 568,806 | 21,750 | 0 | 547,056 | 95.8% | 10/4/2017 | TTM 7/31/2017 | 900,949 | 344,339 | 556,610 | 12/31/2016 | 946,119 | 424,313 | 521,805 | 12/31/2015 | 892,809 |
27.02 | Property | Stow Apartments | 311,567 | 237,145 | 20,250 | 0 | 216,895 | 95.8% | 10/4/2017 | TTM 7/31/2017 | 530,424 | 218,170 | 312,254 | 12/31/2016 | 526,186 | 227,306 | 298,879 | 12/31/2015 | 526,923 |
27.03 | Property | Tallmadge-Clyde Apartments | 231,350 | 207,419 | 15,750 | 0 | 191,669 | 95.8% | 10/4/2017 | TTM 7/31/2017 | 458,390 | 410,617 | 47,773 | 12/31/2016 | 457,052 | 378,520 | 78,532 | 12/31/2015 | 477,746 |
A-1-9
UBS 2018-C8 Annex A-1
Mortgage Loan Number | Property Flag | Property Name | U/W Expenses | U/W NOI | U/W Replacement | U/W TI/LC(31) | U/W NCF | Occupancy Rate(26) | Occupancy as-of Date(26) | Most Recent Operating Statement Date | 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 |
27.04 | Property | Firestone Park Apartments | 181,016 | 127,600 | 12,000 | 0 | 115,600 | 95.8% | 10/4/2017 | TTM 7/31/2017 | 313,811 | 110,845 | 202,966 | 12/31/2016 | 308,848 | 102,520 | 206,328 | 12/31/2015 | 299,653 |
27.05 | Property | Mogadore-Eastwood Apartments | 126,108 | 101,166 | 8,750 | 0 | 92,416 | 95.8% | 10/4/2017 | TTM 7/31/2017 | 222,542 | 112,837 | 109,705 | 12/31/2016 | 224,233 | 65,272 | 158,961 | 12/31/2015 | 225,291 |
28 | Loan | 10 Park Place South | 944,819 | 1,244,502 | 27,604 | 47,553 | 1,169,346 | 83.1% | 10/1/2017 | TTM 11/30/2017 | 1,229,661 | 904,936 | 324,726 | 12/31/2016 | 631,465 | 441,556 | 189,909 | N/A | N/A |
29 | Loan | Hampton Inn & Suites Wichita Airport | 1,897,983 | 2,007,663 | 195,282 | 0 | 1,812,380 | 73.8% | 11/02/2017 | TTM 12/31/2017 | 3,905,646 | 1,888,640 | 2,017,006 | N/A | N/A | N/A | N/A | N/A | N/A |
30 | Loan | Quakertown Shopping Center | 337,520 | 1,096,008 | 8,751 | 22,094 | 1,065,163 | 100.0% | 12/11/2017 | YTD 9/30/2017 | 1,422,038 | 316,847 | 1,105,191 | 12/31/2016 | 1,457,622 | 328,287 | 1,129,335 | 12/31/2015 | 1,392,306 |
31 | Loan | Kohl’s - Jensen Beach | 43,415 | 1,210,585 | 13,359 | 61,393 | 1,135,833 | 100.0% | 12/21/2017 | TTM 9/30/2017 | 1,286,667 | 25,599 | 1,261,068 | 12/31/2016 | 1,300,000 | 35,444 | 1,264,556 | 12/31/2015 | 1,293,333 |
32 | Loan | Tarzana Village | 461,797 | 1,116,537 | 9,648 | 64,749 | 1,042,140 | 91.5% | 8/1/2017 | TTM 9/30/2017 | 1,351,446 | 490,858 | 860,588 | 12/31/2016 | 1,177,788 | 485,320 | 692,468 | 12/31/2015 | 1,045,923 |
33 | Loan | 249 E Ocean Blvd | 1,398,321 | 1,412,836 | 19,077 | 201,037 | 1,192,722 | 90.9% | 11/21/2017 | TTM 10/31/2017 | 2,716,264 | 1,406,003 | 1,310,261 | 12/31/2016 | 2,750,795 | 1,371,034 | 1,379,761 | 12/31/2015 | 2,517,328 |
34 | Loan | Dorset & Market Street | 494,768 | 1,195,714 | 19,018 | 79,516 | 1,097,180 | 77.8% | 11/30/2017 | TTM 10/31/2017 | 1,801,418 | 429,023 | 1,372,396 | 12/31/2016 | 1,784,653 | 438,327 | 1,346,326 | 12/31/2015 | 1,789,722 |
35 | Loan | National NNN Retail Portfolio | 202,133 | 821,474 | 3,587 | 11,499 | 806,387 | 100.0% | 12/1/2017 | Various | 920,992 | 194,521 | 726,471 | N/A | N/A | N/A | N/A | N/A | N/A |
35.01 | Property | Joliet Retail | 60,691 | 311,566 | 1,232 | 5,314 | 305,019 | 100.0% | 12/1/2017 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
35.02 | Property | Durham Retail | 73,396 | 263,746 | 1,260 | 4,602 | 257,884 | 100.0% | 12/1/2017 | TTM 9/30/2017 | 344,177 | 76,442 | 267,735 | N/A | N/A | N/A | N/A | N/A | N/A |
35.03 | Property | Bradley Retail | 68,046 | 246,163 | 1,095 | 1,583 | 243,485 | 100.0% | 12/1/2017 | TTM 9/30/2017 | 576,815 | 118,079 | 458,736 | N/A | N/A | N/A | N/A | N/A | N/A |
36 | Loan | A Storage Place - Evergreen | 559,442 | 841,733 | 10,934 | 0 | 830,799 | 77.4% | 1/4/2018 | TTM 12/31/2017 | 1,276,436 | 454,782 | 821,654 | 12/31/2016 | 1,093,230 | 401,286 | 691,944 | 12/31/2015 | 1,006,219 |
37 | Loan | Eight Points Shopping Center | 432,558 | 946,148 | 19,168 | 63,892 | 863,089 | 96.7% | 10/26/2017 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
38 | Loan | Las Brisas MHC | 412,828 | 716,694 | 4,800 | 0 | 711,894 | 100.0% | 11/30/2017 | TTM 11/30/2017 | 1,115,665 | 389,742 | 725,924 | 12/31/2016 | 1,107,657 | 379,677 | 727,980 | 12/31/2015 | 1,179,128 |
39 | Loan | Storage Direct Roseville | 308,272 | 761,746 | 8,667 | 0 | 753,079 | 92.3% | 11/27/2017 | TTM 10/31/2017 | 1,070,019 | 309,223 | 760,796 | 12/31/2016 | 1,003,417 | 307,702 | 695,716 | 12/31/2015 | 939,813 |
40 | Loan | Holiday Inn Express - Ruston | 1,455,656 | 1,108,086 | 102,550 | 0 | 1,005,537 | 73.3% | TTM 11/30/2017 | TTM 11/30/2017 | 2,563,742 | 1,443,591 | 1,120,151 | N/A | N/A | N/A | N/A | N/A | N/A |
41 | Loan | Holiday Inn Express Trinity | 1,801,672 | 1,096,298 | 115,919 | 0 | 980,379 | 77.2% | 11/26/2017 | TTM 11/30/2017 | 2,897,970 | 1,762,466 | 1,135,504 | 12/31/2016 | 2,564,335 | 1,604,699 | 959,636 | N/A | N/A |
42 | Loan | Hampton Inn and Comfort Inn Moss Point Portfolio | 2,279,038 | 1,053,573 | 133,304 | 0 | 920,268 | 65.5% | TTM 10/31/2017 | TTM 10/31/2017 | 3,315,931 | 2,282,533 | 1,033,399 | 12/31/2016 | 3,132,841 | 2,209,039 | 923,802 | 12/31/2015 | 3,026,961 |
42.01 | Property | Hampton Inn | 1,310,719 | 654,171 | 78,596 | 0 | 575,575 | 69.3% | TTM 10/31/2017 | TTM 10/31/2017 | 1,964,890 | 1,317,922 | 646,967 | 12/31/2016 | 1,943,150 | 1,299,696 | 643,454 | 12/31/2015 | 1,817,968 |
42.02 | Property | Comfort Inn | 968,319 | 399,402 | 54,709 | 0 | 344,693 | 61.9% | TTM 10/31/2017 | TTM 10/31/2017 | 1,351,042 | 964,611 | 386,431 | 12/31/2016 | 1,189,691 | 909,343 | 280,348 | 12/31/2015 | 1,208,993 |
43 | Loan | Ivy Bridge Extension | 362,117 | 649,084 | 15,250 | 0 | 633,834 | 98.4% | 10/1/2017 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
44 | Loan | WoodSpring Suites Baton Rouge Portfolio | 1,612,349 | 1,132,866 | 109,809 | 0 | 1,023,057 | 76.9% | TTM 11/30/2017 | TTM 11/30/2017 | 2,798,238 | 1,679,713 | 1,118,525 | 12/31/2016 | 2,495,003 | 1,440,656 | 1,054,347 | 12/31/2015 | 2,623,581 |
44.01 | Property | Woodspring Suites Baton Rouge East | 790,707 | 649,936 | 57,626 | 0 | 592,311 | 80.1% | TTM 11/30/2017 | TTM 11/30/2017 | 1,529,490 | 854,943 | 674,548 | 12/31/2016 | 1,222,660 | 716,486 | 506,174 | 12/31/2015 | 1,331,374 |
44.02 | Property | Woodspring Suites Baton Rouge North | 821,641 | 482,930 | 52,183 | 0 | 430,747 | 73.7% | TTM 11/30/2017 | TTM 11/30/2017 | 1,268,748 | 824,771 | 443,977 | 12/31/2016 | 1,272,343 | 724,170 | 548,173 | 12/31/2015 | 1,292,207 |
45 | Loan | Shoppes Marketplace at Saxony | 297,302 | 729,946 | 3,173 | 15,866 | 710,906 | 100.0% | 12/1/2017 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
46 | Loan | Birches at Countryside | 601,950 | 695,997 | 30,500 | 0 | 665,497 | 97.4% | 10/31/2017 | TTM 10/31/2017 | 1,305,831 | 631,979 | 673,852 | 12/31/2016 | 1,255,440 | 667,044 | 588,396 | 12/31/2015 | 1,216,268 |
47 | Loan | Kohl’s Neenah | 289,911 | 682,889 | 12,988 | 0 | 669,902 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
48 | Loan | Brooklyn Multifamily Portfolio | 118,087 | 489,793 | 3,000 | 4,992 | 481,801 | 95.1% | 11/30/2017 | TTM 11/30/2017 | 590,320 | 118,503 | 471,817 | 12/31/2016 | 599,981 | 104,775 | 495,206 | 12/31/2015 | 547,004 |
48.01 | Property | Myrtle | 49,811 | 197,720 | 750 | 2,492 | 194,478 | 95.1% | 11/30/2017 | TTM 11/30/2017 | 239,714 | 50,546 | 189,168 | 12/31/2016 | 236,642 | 42,062 | 194,580 | 12/31/2015 | 215,729 |
48.02 | Property | Saint John’s | 31,430 | 164,770 | 1,500 | 0 | 163,270 | 95.1% | 11/30/2017 | TTM 11/30/2017 | 174,470 | 30,982 | 143,488 | 12/31/2016 | 174,306 | 31,545 | 142,761 | 12/31/2015 | 167,700 |
48.03 | Property | Dekalb | 36,846 | 127,302 | 750 | 2,500 | 124,052 | 95.1% | 11/30/2017 | TTM 11/30/2017 | 176,136 | 36,974 | 139,162 | 12/31/2016 | 189,033 | 31,168 | 157,865 | 12/31/2015 | 163,575 |
49 | Loan | Westhaven Town Center | 225,711 | 742,368 | 6,611 | 38,014 | 697,742 | 92.0% | 12/31/2017 | TTM 10/31/2017 | 999,115 | 211,914 | 787,201 | 12/31/2016 | 901,110 | 206,046 | 695,063 | 12/31/2015 | 878,431 |
50 | Loan | Bel Lindo Apartments | 898,262 | 773,638 | 62,750 | 0 | 710,888 | 90.4% | 11/1/2017 | TTM 11/30/2017 | 1,569,348 | 804,778 | 764,570 | 12/31/2016 | 1,495,363 | 775,026 | 720,337 | 12/31/2015 | 1,453,708 |
51 | Loan | East Sac Self Storage | 345,891 | 507,881 | 8,182 | 0 | 499,699 | 94.8% | 11/30/2017 | TTM 11/30/2017 | 821,882 | 239,991 | 581,892 | 12/31/2016 | 763,192 | 274,402 | 488,790 | 12/31/2015 | 578,136 |
52 | Loan | Canyon Gate Self Storage | 359,657 | 921,767 | 10,661 | 0 | 911,106 | 93.6% | 12/21/2017 | 12/31/2016 | 1,204,871 | 350,213 | 854,658 | 12/31/2015 | 1,115,852 | 334,024 | 781,828 | 12/31/2014 | 1,060,291 |
53 | Loan | Lauderdale Manor | 413,164 | 606,921 | 11,644 | 58,220 | 537,057 | 94.6% | 9/30/2017 | TTM 8/31/2017 | 921,006 | 390,637 | 530,368 | 12/31/2016 | 878,541 | 382,452 | 496,089 | 12/31/2015 | 769,795 |
54 | Loan | The Avery Georgetown | 553,455 | 618,032 | 46,859 | 0 | 571,173 | 73.5% | 11/30/2017 | TTM 11/30/2017 | 1,171,487 | 562,835 | 608,652 | 6/30/2017 | 1,202,991 | 634,441 | 568,551 | 12/31/2016 | 1,043,853 |
55 | Loan | Appleton Self Storage | 346,595 | 434,923 | 9,168 | 0 | 425,755 | 80.8% | 10/31/2017 | TTM 11/30/2017 | 781,518 | 340,542 | 440,976 | 12/31/2016 | 668,224 | 311,398 | 356,826 | 12/31/2015 | 536,038 |
56 | Loan | 100 Fairfield | 1,298,619 | 573,118 | 17,134 | 104,978 | 451,007 | 91.6% | 1/12/2018 | TTM 10/31/2017 | 1,834,854 | 1,370,193 | 464,661 | 12/31/2016 | 1,815,008 | 1,281,886 | 533,123 | 12/31/2015 | 1,827,771 |
57 | Loan | School Street Crossing | 196,006 | 482,858 | 13,552 | 23,433 | 445,873 | 100.0% | 12/1/2017 | TTM 11/30/2017 | 692,076 | 214,249 | 477,827 | 12/31/2016 | 694,376 | 207,963 | 486,413 | 12/31/2015 | 690,086 |
58 | Loan | 645-679 Manor Drive | 306,221 | 395,284 | 15,084 | 0 | 380,199 | 93.8% | 9/13/2017 | TTM 11/30/2017 | 682,260 | 259,926 | 422,334 | 12/31/2016 | 665,903 | 309,505 | 356,397 | 12/31/2015 | 590,205 |
59 | Loan | Plaza Point Shopping Center | 307,423 | 405,232 | 9,369 | 33,105 | 362,757 | 100.0% | 1/12/2018 | TTM 9/30/2017 | 754,352 | 292,381 | 461,971 | 12/31/2016 | 742,919 | 289,961 | 452,958 | 12/31/2015 | 732,686 |
60 | Loan | Boulevard I & II | 101,526 | 415,394 | 4,545 | 30,300 | 380,549 | 100.0% | 1/8/2018 | 12/31/2017 | 566,196 | 109,455 | 456,741 | 12/31/2016 | 483,689 | 98,928 | 384,761 | 12/31/2015 | 465,594 |
61 | Loan | Walgreens - Harlingen, TX | 4,911 | 313,950 | 2,223 | 0 | 311,727 | 100.0% | 2/1/2018 | TTM 12/31/2017 | 326,500 | 0 | 326,500 | 12/31/2016 | 326,500 | 0 | 326,500 | 12/31/2015 | 326,500 |
62 | Loan | Clarksville Shops | 112,895 | 303,644 | 3,000 | 19,094 | 281,550 | 100.0% | 1/1/2018 | TTM 11/30/2017 | 408,954 | 115,485 | 293,469 | 12/31/2016 | 416,110 | 115,735 | 300,375 | 12/31/2015 | 424,702 |
63 | Loan | Walgreens - Dallas, GA | 4,470 | 270,256 | 2,223 | 0 | 268,033 | 100.0% | 2/1/2018 | TTM 12/31/2017 | 281,000 | 0 | 281,000 | 12/31/2016 | 281,000 | 0 | 281,000 | 12/31/2015 | 281,000 |
64 | Loan | Walgreens - Guthrie, OK | 4,512 | 274,436 | 1,575 | 0 | 272,861 | 100.0% | 2/1/2018 | TTM 12/31/2017 | 286,000 | 0 | 286,000 | 12/31/2016 | 286,000 | 0 | 286,000 | 12/31/2015 | 286,000 |
65 | Loan | Dollar General Winterset | 2,639 | 85,338 | 1,354 | 0 | 83,984 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
66 | Loan | Dollar General Bay City | 2,589 | 83,699 | 1,365 | 0 | 82,334 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
67 | Loan | Dollar General Rockford | 2,507 | 81,058 | 1,365 | 0 | 79,693 | 100.0% | 2/1/2018 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
A-1-10
UBS 2018-C8 Annex A-1
Mortgage Loan Number | Property Flag | Property Name | Third Most Recent Expenses | Third Most Recent NOI | Largest Tenant Name(11)(12)(13) | Largest Tenant Sq. Ft. | Largest Tenant % of NRA | Largest Tenant Exp. Date(2) | Second Largest Tenant Name(10)(11)(12)(13)(25) | Second Largest Tenant Sq. Ft. | Second Largest Tenant % of NRA | Second Largest Tenant Exp. Date(2) |
1 | Loan | AFIN Portfolio | N/A | N/A | Various | Various | N/A | Various | Various | Various | N/A | Various |
1.01 | Property | Montecito Crossing | N/A | N/A | HomeGoods | 25,000 | 13.9% | 07/31/2019 | Petsmart | 22,400 | 12.5% | 05/31/2023 |
1.02 | Property | Jefferson Commons | N/A | N/A | ACADEMY | 71,914 | 34.9% | 02/28/2030 | Aldi | 24,067 | 11.7% | 05/31/2028 |
1.03 | Property | Best on the Boulevard | N/A | N/A | Best Buy | 57,726 | 28.2% | 01/31/2025 | Seafood City | 42,618 | 20.8% | 02/28/2022 |
1.04 | Property | Northpark Center | N/A | N/A | N ELDER BEERMAN | 101,840 | 32.0% | 10/31/2019 | KOHL’S | 80,731 | 25.4% | 01/31/2020 |
1.05 | Property | Anderson Station | N/A | N/A | Hobby Lobby | 55,000 | 22.5% | 08/31/2019 | Ross Dress For Less | 30,187 | 12.4% | 01/31/2022 |
1.06 | Property | Cross Pointe Center | N/A | N/A | DEVELOPERS REALTY CORP | 104,155 | 46.1% | 01/31/2047 | TJ MAXX #354 | 30,000 | 13.3% | 10/31/2026 |
1.07 | Property | San Pedro Crossing | N/A | N/A | TOYS R US | 60,687 | 29.3% | 1/31/2021 | BARNES & NOBLE BOOKSTORE | 35,475 | 17.1% | 02/28/2021 |
1.08 | Property | Riverbend Marketplace | N/A | N/A | Kohl’s | 88,408 | 62.0% | 04/30/2025 | Petsmart | 19,107 | 13.4% | 01/31/2025 |
1.09 | Property | Shops at RiverGate South | N/A | N/A | HomeGoods | 24,000 | 17.1% | 09/30/2024 | Michaels Stores | 17,497 | 12.4% | 02/28/2025 |
1.1 | Property | Centennial Plaza | N/A | N/A | HOME DEPOT | 102,962 | 44.0% | 01/31/2019 | BEST BUY | 45,753 | 19.6% | 01/31/2023 |
1.11 | Property | Shoppes of West Melbourne | N/A | N/A | JO ANN FABRIC AND CRAFT STOR | 35,759 | 24.7% | 01/31/2021 | BED BATH & BEYOND | 26,274 | 18.2% | 01/31/2023 |
1.12 | Property | North Lakeland Plaza | N/A | N/A | Beall’s Department Store | 84,146 | 49.1% | 04/30/2020 | Best Buy Stores, L.P. | 51,868 | 30.3% | 01/31/2021 |
2 | Loan | Tryad Industrial & Business Center | 9,286,785 | 5,920,327 | Hammer Packaging Corporation | 268,109 | 8.0% | 12/31/2018 | Harris Corporation (formerly ITT Space Systems) | 260,108 | 7.8% | 12/31/2022;8/31/2020;4/30/2027 |
3 | Loan | CrossPoint | N/A | N/A | Kronos Incorporated | 505,664 | 38.3% | 2/6/2029 | Verizon New England | 314,981 | 23.9% | Various |
4 | Loan | Houston Distribution Center | 22,724 | 8,901,505 | Academy Sports | 1,500,596 | 100.0% | 01/31/2027 | N/A | N/A | N/A | N/A |
5 | Loan | Moore Plaza | 2,078,962 | 5,142,268 | Hobby Lobby and Mardel | 101,760 | 27.0% | 9/30/2030 | Marshall’s | 32,228 | 8.5% | 5/31/2021 |
6 | Loan | Park Place at Florham Park | 4,488,167 | 5,121,716 | Various | Various | N/A | Various | Various | Various | N/A | Various |
6.01 | Property | 200 Park Place | 2,093,325 | 2,963,660 | RBC Capital Markets LLC | 52,787 | 32.9% | 7/31/2028 | Level 3 Communication, LLC | 34,908 | 21.7% | 4/30/2020 |
6.02 | Property | 230 Park Place | 816,106 | 770,927 | Fairleigh Dickinson University | 67,924 | 100.0% | 6/30/2028 | N/A | N/A | N/A | N/A |
6.03 | Property | 220 Park Place | 818,708 | 708,016 | Schenk Price Smith & King LLP | 38,519 | 56.5% | 8/31/2022 | Phoenix Power Group, Inc. | 8,472 | 12.4% | 4/22/2023 |
6.04 | Property | 210 Park Place | 760,028 | 679,113 | Sherman Wells Sylvester & Stam | 20,213 | 35.0% | 4/30/2024 | McCusker Anselmi Rosen Carvell | 20,211 | 35.0% | 2/28/2021 |
7 | Loan | City Square and Clay Street | 3,703,063 | 5,986,480 | Clubsource at City Center | 56,800 | 23.1% | 11/30/2020 | Chevron Federal Credit Union, a Federal Credit Union | 34,592 | 14.1% | 6/30/2022 |
8 | Loan | University Properties Portfolio | 1,542,828 | 2,553,130 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9 | Loan | AFIN Industrial and Retail Net-Leased Portfolio | N/A | N/A | Various | Various | N/A | Various | N/A | N/A | N/A | N/A |
9.01 | Property | FedEx Ground - Rolla, MO | N/A | N/A | FedEx Ground | 141,582 | 100.0% | 6/30/2027 | N/A | N/A | N/A | N/A |
9.02 | Property | Chili’s - Machesney Park, IL | N/A | N/A | Chili’s | 6,039 | 100.0% | 10/31/2027 | N/A | N/A | N/A | N/A |
9.03 | Property | FedEx Ground - Brainerd, MN | N/A | N/A | FedEx Ground | 53,739 | 100.0% | 5/31/2026 | N/A | N/A | N/A | N/A |
9.04 | Property | FedEx Ground - Casper, WY | N/A | N/A | FedEx Ground | 29,246 | 100.0% | 6/30/2027 | N/A | N/A | N/A | N/A |
9.05 | Property | Chili’s - McHenry, IL | N/A | N/A | Chili’s | 6,039 | 100.0% | 10/31/2027 | N/A | N/A | N/A | N/A |
9.06 | Property | Bridgestone HOSEpower - Sulphur, LA | N/A | N/A | Bridgestone HOSEpower | 20,900 | 100.0% | 6/30/2030 | N/A | N/A | N/A | N/A |
9.07 | Property | Sonic - Tuscaloosa, AL | N/A | N/A | Sonic Drive In | 1,256 | 100.0% | 6/30/2032 | N/A | N/A | N/A | N/A |
9.08 | Property | Bridgestone HOSEpower - Columbia, SC | N/A | N/A | Bridgestone HOSEpower | 19,979 | 100.0% | 9/30/2029 | N/A | N/A | N/A | N/A |
9.09 | Property | Bridgestone HOSEpower - Jacksonville, FL | N/A | N/A | Bridgestone HOSEpower | 25,125 | 100.0% | 10/31/2029 | N/A | N/A | N/A | N/A |
9.1 | Property | Bridgestone HOSEpower - Elko, NV | N/A | N/A | Bridgestone HOSEpower | 12,000 | 100.0% | 12/31/2031 | N/A | N/A | N/A | N/A |
9.11 | Property | Jo-Ann - Freeport, IL | N/A | N/A | Jo-Ann Fabrics | 18,000 | 100.0% | 1/31/2025 | N/A | N/A | N/A | N/A |
9.12 | Property | Tractor Supply - Hazen, ND | N/A | N/A | Tractor Supply | 25,612 | 100.0% | 8/31/2026 | N/A | N/A | N/A | N/A |
9.13 | Property | Dollar General - Kingston, NY | N/A | N/A | Dollar General | 9,100 | 100.0% | 7/31/2029 | N/A | N/A | N/A | N/A |
9.14 | Property | Sonic - Robertsdale, AL | N/A | N/A | Sonic Drive In | 1,621 | 100.0% | 6/30/2032 | N/A | N/A | N/A | N/A |
9.15 | Property | Tractor Supply - Flandreau, SD | N/A | N/A | Tractor Supply | 25,612 | 100.0% | 1/31/2027 | N/A | N/A | N/A | N/A |
9.16 | Property | Dollar General - Farmington, NY | N/A | N/A | Dollar General | 9,100 | 100.0% | 8/31/2029 | N/A | N/A | N/A | N/A |
9.17 | Property | Dollar General - Otego, NY | N/A | N/A | Dollar General | 9,026 | 100.0% | 7/31/2029 | N/A | N/A | N/A | N/A |
9.18 | Property | Dollar General - Kerhonkson, NY | N/A | N/A | Dollar General | 9,100 | 100.0% | 8/31/2030 | N/A | N/A | N/A | N/A |
9.19 | Property | Dollar General - Dewitt, NY | N/A | N/A | Dollar General | 9,002 | 100.0% | 2/28/2030 | N/A | N/A | N/A | N/A |
9.2 | Property | Dollar General - Utica, NY | N/A | N/A | Dollar General | 9,100 | 100.0% | 11/30/2028 | N/A | N/A | N/A | N/A |
9.21 | Property | Dollar General - Parish, NY | N/A | N/A | Dollar General | 9,026 | 100.0% | 10/31/2028 | N/A | N/A | N/A | N/A |
9.22 | Property | Dollar General - Geddes, NY | N/A | N/A | Dollar General | 9,026 | 100.0% | 7/31/2029 | N/A | N/A | N/A | N/A |
10 | Loan | Residence Inn Irvine | 5,229,120 | 4,715,720 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11 | Loan | GNL Industrial Portfolio | N/A | N/A | NSA Industries | 295,711 | 47.1% | 10/23/2032 | Tremec | 127,105 | 20.3% | 8/31/2027 |
11.01 | Property | 46643 Ryan Court | N/A | N/A | TREMEC | 127,105 | 100.0% | 8/31/2027 | N/A | N/A | N/A | N/A |
11.02 | Property | 10088 South 136th Street | N/A | N/A | Cummins, Inc. | 58,546 | 100.0% | 5/31/2025 | N/A | N/A | N/A | N/A |
11.03 | Property | 350 International Drive | N/A | N/A | Bridgestone Tire | 48,300 | 100.0% | 7/31/2027 | N/A | N/A | N/A | N/A |
11.04 | Property | 210 Pierce Road | N/A | N/A | NSA Industries - 210 | 87,100 | 100.0% | 10/23/2032 | N/A | N/A | N/A | N/A |
11.05 | Property | 815 Industrial Parkway | N/A | N/A | NSA Industries - 815 | 84,949 | 100.0% | 10/23/2032 | N/A | N/A | N/A | N/A |
11.06 | Property | 11495 Deerfield Road | N/A | N/A | GKN Aerospace | 97,864 | 100.0% | 12/31/2026 | N/A | N/A | N/A | N/A |
11.07 | Property | 12 Mechanic Street | N/A | N/A | NSA Industries - 12 | 82,862 | 100.0% | 12/31/2032 | N/A | N/A | N/A | N/A |
11.08 | Property | 911 Industrial Parkway | N/A | N/A | NSA Industries - 911 | 40,800 | 100.0% | 10/23/2032 | N/A | N/A | N/A | N/A |
12 | Loan | BlueLinx Portfolio | N/A | N/A | BlueLinx Corporation | 2,307,835 | 100.0% | 12/31/2032 | N/A | N/A | N/A | N/A |
12.01 | Property | BlueLinx Frederick | N/A | N/A | BlueLinx Corporation | 680,252 | 100.0% | 12/31/2032 | N/A | N/A | N/A | N/A |
12.02 | Property | BlueLinx Bellingham | N/A | N/A | BlueLinx Corporation | 489,950 | 100.0% | 12/31/2032 | N/A | N/A | N/A | N/A |
12.03 | Property | BlueLinx Lawrenceville | N/A | N/A | BlueLinx Corporation | 585,637 | 100.0% | 12/31/2032 | N/A | N/A | N/A | N/A |
12.04 | Property | BlueLinx Butner | N/A | N/A | BlueLinx Corporation | 551,996 | 100.0% | 12/31/2032 | N/A | N/A | N/A | N/A |
13 | Loan | El Dorado Tech Center | N/A | N/A | GoDaddy | 180,480 | 100.0% | 12/31/2027 | N/A | N/A | N/A | N/A |
14 | Loan | Harford Village MHC | 989,659 | 1,512,359 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
15 | Loan | The Offices at Sam Houston | N/A | N/A | Catepillar, Inc. | 96,491 | 88.9% | 2/28/2030 | IPSCO Tubulars, Inc. | 12,007 | 11.1% | 1/19/2023 |
16 | Loan | Braemar Office Park | 2,072,508 | 2,101,656 | Wilson Learning Corporation | 20,476 | 9.4% | 7/31/2020 | Federal Air Marshall Service | 19,874 | 9.2% | 1/31/2019 |
17 | Loan | 4851 South Alameda Street | N/A | N/A | Antiquarian Traders, Inc. | 72,000 | 28.1% | 1/30/2024 | ETO Doors Corp. | 45,991 | 18.0% | 4/30/2032 |
18 | Loan | 1990 NASA Boulevard | 39,035 | 2,033,826 | General Electric Company | 191,500 | 100.0% | 10/31/2027 | N/A | N/A | N/A | N/A |
19 | Loan | Beach Boulevard Medical Pavilion | N/A | N/A | MemorialCare Medical | 25,994 | 58.4% | 4/30/2032 | Fresenius Medical Care | 13,000 | 29.2% | 3/31/2032 |
20 | Loan | The Village at La Orilla | N/A | N/A | Flix Brewhouse | 37,557 | 63.5% | 11/30/2031 | Village Pizza | 3,828 | 6.5% | 8/31/2027 |
21 | Loan | South Bend Medical Office | N/A | N/A | Various | Various | N/A | 12/31/2032 | N/A | N/A | N/A | N/A |
21.01 | Property | Allied Physicians Surgery Center | N/A | N/A | Allied Physicians Surgery Center | 41,124 | 100.0% | 12/31/2032 | N/A | N/A | N/A | N/A |
21.02 | Property | South Bend Orthopedic Associates | N/A | N/A | South Bend Orthopedics Orthopedic Associates, Inc. | 36,269 | 100.0% | 12/31/2032 | N/A | N/A | N/A | N/A |
22 | Loan | Yorkshire & Lexington Towers | 12,878,848 | 10,053,207 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
22.01 | Property | Yorkshire Towers | 10,510,120 | 8,132,649 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
22.02 | Property | Lexington Towers | 2,368,729 | 1,920,558 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
23 | Loan | Chicago Industrial Portfolio | N/A | N/A | Various | Various | N/A | Various | Various | Various | N/A | Various |
23.01 | Property | 425-455 E. Algonquin Road | N/A | N/A | Yahee Technologies Corp. | 104,000 | 34.2% | 12/31/2021 | Sheet Metal Werks, Inc. | 79,692 | 26.2% | 09/30/2025 |
23.02 | Property | 8811 S. 77th Avenue | N/A | N/A | Nosco, Inc. | 94,492 | 53.8% | 11/30/2022 | Tosca Services, LLC | 81,155 | 46.2% | 02/28/2021 |
23.03 | Property | 7400 W. 100th Place | N/A | N/A | Helm Group, Inc. | 86,268 | 54.7% | 01/31/2024 | Tibor Machine Products | 71,325 | 45.3% | 02/28/2025 |
24 | Loan | Concord Place | 1,194,979 | 1,266,763 | CEA Global Education | 17,416 | 13.0% | 9/30/2020 | Home Health Agency-AZ Inc. | 16,461 | 12.2% | 10/31/2020 |
25 | Loan | Fortuna Center Plaza | 631,320 | 1,610,636 | Shoppers Food Warehouse | 66,870 | 63.9% | 6/30/2025 | Walgreens | 14,564 | 13.9% | 7/31/2027 |
26 | Loan | Firehouse Self Storage | 552,806 | 1,240,489 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
27 | Loan | Seal Multifamily Portfolio | 1,292,236 | 1,130,186 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
27.01 | Property | Norton and Barberton | 382,576 | 510,233 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
27.02 | Property | Stow Apartments | 217,245 | 309,678 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
27.03 | Property | Tallmadge-Clyde Apartments | 472,224 | 5,521 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
A-1-11
UBS 2018-C8 Annex A-1
Mortgage Loan Number | Property Flag | Property Name | Third Most Recent Expenses | Third Most Recent NOI | Largest Tenant Name(11)(12)(13) | Largest Tenant Sq. Ft. | Largest Tenant % of NRA | Largest Tenant Exp. Date(2) | Second Largest Tenant Name(10)(11)(12)(13)(25) | Second Largest Tenant Sq. Ft. | Second Largest Tenant % of NRA | Second Largest Tenant Exp. Date(2) |
27.04 | Property | Firestone Park Apartments | 124,263 | 175,390 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
27.05 | Property | Mogadore-Eastwood Apartments | 95,927 | 129,364 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
28 | Loan | 10 Park Place South | N/A | N/A | Fulton County | 47,882 | 34.7% | 12/28/2028 | Grady Health Systems | 44,204 | 32.0% | 3/1/2030 |
29 | Loan | Hampton Inn & Suites Wichita Airport | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
30 | Loan | Quakertown Shopping Center | 322,208 | 1,070,098 | Giant Foods | 54,339 | 93.1% | 5/31/2024 | GameStop | 1,600 | 2.7% | 4/30/2018 |
31 | Loan | Kohl’s - Jensen Beach | 35,298 | 1,258,035 | Kohl’s | 89,060 | 100.0% | 1/31/2028 | N/A | N/A | N/A | N/A |
32 | Loan | Tarzana Village | 462,139 | 583,784 | VIP Urgent Care | 7,100 | 14.7% | 5/31/2026 | Gelt, Inc. | 4,500 | 9.3% | 11/30/2029 |
33 | Loan | 249 E Ocean Blvd | 1,259,805 | 1,257,524 | International City Bank, N.A. | 14,878 | 13.3% | 5/31/2025 | Jackson Jade & Associates | 10,059 | 9.0% | 5/31/2019 |
34 | Loan | Dorset & Market Street | 474,556 | 1,315,166 | Barnes & Noble Booksellers | 36,139 | 38.0% | 1/31/2022 | Vermont Department of Motor Vehicles | 6,750 | 7.1% | 5/31/2018 |
35 | Loan | National NNN Retail Portfolio | N/A | N/A | Various | Various | N/A | Various | Various | Various | N/A | Various |
35.01 | Property | Joliet Retail | N/A | N/A | Aspen Dental | 3,500 | 42.6% | 11/30/2027 | PureSleep | 3,116 | 37.9% | 11/30/2027 |
35.02 | Property | Durham Retail | N/A | N/A | Mattress Firm | 5,000 | 59.5% | 1/31/2026 | Starbucks | 1,900 | 22.6% | 5/31/2026 |
35.03 | Property | Bradley Retail | N/A | N/A | Mattress Firm | 5,000 | 68.5% | 9/30/2026 | Chipotle | 2,300 | 31.5% | 9/30/2026 |
36 | Loan | A Storage Place - Evergreen | 384,625 | 621,595 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
37 | Loan | Eight Points Shopping Center | N/A | N/A | Academy Sports | 62,943 | 49.3% | 7/31/2032 | PetSmart | 18,241 | 14.3% | 9/30/2027 |
38 | Loan | Las Brisas MHC | 404,520 | 774,608 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
39 | Loan | Storage Direct Roseville | 292,303 | 647,510 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
40 | Loan | Holiday Inn Express - Ruston | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
41 | Loan | Holiday Inn Express Trinity | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
42 | Loan | Hampton Inn and Comfort Inn Moss Point Portfolio | 2,137,539 | 889,421 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
42.01 | Property | Hampton Inn | 1,250,732 | 567,236 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
42.02 | Property | Comfort Inn | 886,807 | 322,186 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
43 | Loan | Ivy Bridge Extension | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
44 | Loan | WoodSpring Suites Baton Rouge Portfolio | 1,368,929 | 1,254,652 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
44.01 | Property | Woodspring Suites Baton Rouge East | 676,225 | 655,149 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
44.02 | Property | Woodspring Suites Baton Rouge North | 692,704 | 599,503 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
45 | Loan | Shoppes Marketplace at Saxony | N/A | N/A | Panera Bread | 4,288 | 20.3% | 12/31/2026 | American Mattress | 3,343 | 15.8% | 6/30/2027 |
46 | Loan | Birches at Countryside | 638,687 | 577,581 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
47 | Loan | Kohl’s Neenah | N/A | N/A | Kohl’s | 86,854 | 100.0% | 2/3/2030 | N/A | N/A | N/A | N/A |
48 | Loan | Brooklyn Multifamily Portfolio | 117,811 | 429,193 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
48.01 | Property | Myrtle | 52,003 | 163,726 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
48.02 | Property | Saint John’s | 34,077 | 133,623 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
48.03 | Property | Dekalb | 31,731 | 131,844 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
49 | Loan | Westhaven Town Center | 176,733 | 701,698 | Vanderbilt University Medical Center | 5,684 | 17.2% | 12/19/2022 | Marquee Dental | 4,550 | 13.8% | 9/30/2023 |
50 | Loan | Bel Lindo Apartments | 758,406 | 695,302 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
51 | Loan | East Sac Self Storage | 283,963 | 294,173 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
52 | Loan | Canyon Gate Self Storage | 343,586 | 716,705 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
53 | Loan | Lauderdale Manor | 370,650 | 399,145 | dd’s Discount (Ross Dress for Less) | 22,839 | 29.4% | 1/31/2022 | Price Choice Food Market (LYHY Food Corp.) | 12,165 | 15.7% | 8/31/2023 |
54 | Loan | The Avery Georgetown | 606,505 | 437,348 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
55 | Loan | Appleton Self Storage | 284,973 | 251,065 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
56 | Loan | 100 Fairfield | 1,199,540 | 628,231 | Department of Children and Families | 44,435 | 51.9% | 8/24/2027 | Department of Mental Health and Addiction Services | 21,036 | 24.6% | 10/11/2022 |
57 | Loan | School Street Crossing | 234,106 | 455,980 | Mac’s Fresh Foods | 30,400 | 44.9% | 7/31/2026 | Rite Aid | 12,000 | 17.7% | 7/31/2019 |
58 | Loan | 645-679 Manor Drive | 284,683 | 305,523 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
59 | Loan | Plaza Point Shopping Center | 280,785 | 451,901 | Tractor Supply Company | 31,745 | 50.8% | 12/31/2025 | Twisted X Boots | 11,002 | 17.6% | 11/30/2020 |
60 | Loan | Boulevard I & II | 90,852 | 374,742 | King Buffett | 6,000 | 19.8% | 10/31/2022 | Pet Things/Pet Stuff | 3,400 | 11.2% | 3/31/2022 |
61 | Loan | Walgreens - Harlingen, TX | 0 | 326,500 | Walgreen Co. | 14,820 | 100.0% | 7/31/2082 | N/A | N/A | N/A | N/A |
62 | Loan | Clarksville Shops | 111,776 | 312,926 | America’s Best Eyeglasses | 3,360 | 16.8% | 4/30/2020 | PSF, PLLC d/b/a Family Allergy & Asthma | 2,600 | 13.0% | 6/30/2021 |
63 | Loan | Walgreens - Dallas, GA | 0 | 281,000 | Walgreen Co. | 14,820 | 100.0% | 10/31/2081 | N/A | N/A | N/A | N/A |
64 | Loan | Walgreens - Guthrie, OK | 0 | 286,000 | Walgreen Co. | 10,500 | 100.0% | 7/31/2082 | N/A | N/A | N/A | N/A |
65 | Loan | Dollar General Winterset | N/A | N/A | Dollar General | 9,026 | 100.0% | 8/31/2032 | N/A | N/A | N/A | N/A |
66 | Loan | Dollar General Bay City | N/A | N/A | Dollar General | 9,100 | 100.0% | 6/30/2032 | N/A | N/A | N/A | N/A |
67 | Loan | Dollar General Rockford | N/A | N/A | Dollar General | 9,100 | 100.0% | 7/30/2032 | N/A | N/A | N/A | N/A |
A-1-12
UBS 2018-C8 Annex A-1
Mortgage Loan Number | Property Flag | Property Name | Third Largest Tenant Name(10)(11)(13)(20)(24) | Third Largest Tenant Sq. Ft. | Third Largest Tenant % of NRA | Third Largest Tenant Exp. Date(2) | Fourth Largest Tenant Name(11)(12)(13)(25) | Fourth Largest Tenant Sq. Ft. | Fourth Largest Tenant % of NRA | Fourth Largest Tenant Exp. Date(2) | Fifth Largest Tenant Name(7)(11) |
1 | Loan | AFIN Portfolio | Various | Various | N/A | Various | Various | Various | N/A | Various | Various |
1.01 | Property | Montecito Crossing | Office Depot | 17,000 | 9.5% | 01/31/2020 | Pier 1 Imports | 10,800 | 6.0% | 02/29/2020 | Ulta |
1.02 | Property | Jefferson Commons | LIQUOR BARN | 22,000 | 10.7% | 05/31/2025 | MICHAELS STORES INC. | 17,005 | 8.3% | 03/31/2025 | SHOE CARNIVAL |
1.03 | Property | Best on the Boulevard | Ross Dress For Less | 31,847 | 15.6% | 01/31/2025 | Party City | 19,331 | 9.4% | 01/31/2024 | WSS |
1.04 | Property | Northpark Center | MARSHALLS | 29,500 | 9.3% | 05/31/2026 | PETSMART | 24,844 | 7.8% | 01/31/2025 | DOLLAR TREE |
1.05 | Property | Anderson Station | Bed, Bath and Beyond, Inc. | 22,285 | 9.1% | 01/31/2022 | Old Navy Clothing Co | 20,000 | 8.2% | 01/31/2022 | Party City #294 |
1.06 | Property | Cross Pointe Center | BED BATH & BEYOND | 29,427 | 13.0% | 04/30/2024 | SHOE CARNIVAL #207 | 17,317 | 7.7% | 01/31/2021 | ULTA BEAUTY #219 |
1.07 | Property | San Pedro Crossing | THE CONTAINER STORE | 22,817 | 11.0% | 01/31/2023 | OFFICE DEPOT | 21,075 | 10.2% | 12/31/2019 | CAVENDER’S BOOT CITY |
1.08 | Property | Riverbend Marketplace | Shoe Show | 4,288 | 3.0% | 11/30/2019 | Rent-A-Center | 3,715 | 2.6% | 09/30/2022 | Catherine’s #5557, LLC |
1.09 | Property | Shops at RiverGate South | Ulta Salon | 10,015 | 7.1% | 08/31/2024 | Pier 1 Imports | 9,500 | 6.8% | 08/31/2024 | Kirkland’s |
1.1 | Property | Centennial Plaza | GUITAR CENTER | 15,200 | 6.5% | 10/31/2025 | FURNITURE BUY CONSIGNMENT C | 6,812 | 2.9% | 11/30/2020 | EYEMART EXPRESS |
1.11 | Property | Shoppes of West Melbourne | PARTY CITY | 21,000 | 14.5% | 08/31/2022 | OFFICE DEPOT | 19,187 | 13.3% | 03/31/2021 | Five Below |
1.12 | Property | North Lakeland Plaza | Jo-Ann Stores, LLC | 19,100 | 11.1% | 01/31/2021 | Fantastic Sams | 2,560 | 1.5% | 06/30/2020 | The Teaching Store |
2 | Loan | Tryad Industrial & Business Center | Kodak Alaris | 248,184 | 7.4% | 12/31/2028 | Maximus | 195,450 | 5.8% | 9/30/2019 | Eastman Kodak Company |
3 | Loan | CrossPoint | Arris Technology, Inc. | 143,594 | 10.9% | 4/30/2027 | Vantiv eCommerce, LLC | 63,924 | 4.8% | 12/31/2021 | United States of America (GSA) - IRS |
4 | Loan | Houston Distribution Center | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
5 | Loan | Moore Plaza | Stein Mart | 28,157 | 7.5% | 3/31/2020 | Office Depot | 26,520 | 7.0% | 6/30/2020 | Cost Plus World Market |
6 | Loan | Park Place at Florham Park | Various | Various | N/A | Various | Various | Various | N/A | Various | Various |
6.01 | Property | 200 Park Place | Santander Bank, N.A. | 30,563 | 19.0% | 10/31/2027 | CCG Holdings, LLC - Clearview | 12,254 | 7.6% | 8/31/2021 | Viner Finance |
6.02 | Property | 230 Park Place | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
6.03 | Property | 220 Park Place | Profoto US Inc. | 7,436 | 10.9% | 10/31/2022 | Manufactuers & Traders Trust | 7,399 | 10.9% | 7/8/2022 | Normandy FundSub Mgmt Co., LLC |
6.04 | Property | 210 Park Place | Sun National Bank | 9,479 | 16.4% | 5/31/2020 | Wealth Continuum Group | 5,815 | 10.1% | 1/31/2021 | Hyman Beck & Company, Inc. |
7 | Loan | City Square and Clay Street | Kaiser Foundation Health Plan | 16,991 | 6.9% | 5/31/2028 | OpTerra Energy Services, Inc. | 16,830 | 6.8% | 12/31/2021 | Langan Engineering & Environmental Services, Inc. |
8 | Loan | University Properties Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9 | Loan | AFIN Industrial and Retail Net-Leased Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.01 | Property | FedEx Ground - Rolla, MO | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.02 | Property | Chili’s - Machesney Park, IL | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.03 | Property | FedEx Ground - Brainerd, MN | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.04 | Property | FedEx Ground - Casper, WY | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.05 | Property | Chili’s - McHenry, IL | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.06 | Property | Bridgestone HOSEpower - Sulphur, LA | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.07 | Property | Sonic - Tuscaloosa, AL | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.08 | Property | Bridgestone HOSEpower - Columbia, SC | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.09 | Property | Bridgestone HOSEpower - Jacksonville, FL | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.1 | Property | Bridgestone HOSEpower - Elko, NV | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.11 | Property | Jo-Ann - Freeport, IL | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.12 | Property | Tractor Supply - Hazen, ND | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.13 | Property | Dollar General - Kingston, NY | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.14 | Property | Sonic - Robertsdale, AL | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.15 | Property | Tractor Supply - Flandreau, SD | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.16 | Property | Dollar General - Farmington, NY | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.17 | Property | Dollar General - Otego, NY | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.18 | Property | Dollar General - Kerhonkson, NY | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.19 | Property | Dollar General - Dewitt, NY | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.2 | Property | Dollar General - Utica, NY | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.21 | Property | Dollar General - Parish, NY | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9.22 | Property | Dollar General - Geddes, NY | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
10 | Loan | Residence Inn Irvine | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11 | Loan | GNL Industrial Portfolio | GKN Aerospace | 97,864 | 15.6% | 12/31/2026 | Bridgestone Tire | 48,300 | 7.7% | 7/31/2027 | N/A |
11.01 | Property | 46643 Ryan Court | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.02 | Property | 10088 South 136th Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.03 | Property | 350 International Drive | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.04 | Property | 210 Pierce Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.05 | Property | 815 Industrial Parkway | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.06 | Property | 11495 Deerfield Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.07 | Property | 12 Mechanic Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11.08 | Property | 911 Industrial Parkway | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
12 | Loan | BlueLinx Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
12.01 | Property | BlueLinx Frederick | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
12.02 | Property | BlueLinx Bellingham | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
12.03 | Property | BlueLinx Lawrenceville | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
12.04 | Property | BlueLinx Butner | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
13 | Loan | El Dorado Tech Center | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
14 | Loan | Harford Village MHC | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
15 | Loan | The Offices at Sam Houston | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
16 | Loan | Braemar Office Park | Microedge, LLC | 19,859 | 9.2% | 12/31/2021 | T-Mobile Central, LLC | 18,361 | 8.5% | 01/31/2021 | Albin Acquisition Corp |
17 | Loan | 4851 South Alameda Street | Suk J. Go, individual, AND Monkey Ride Jeans Inc. | 22,800 | 8.9% | 6/30/2020 | Noble Textiles | 19,400 | 7.6% | 11/30/2020 | Samir Masri, an individual AND Fabric Avenue, Inc. |
18 | Loan | 1990 NASA Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
19 | Loan | Beach Boulevard Medical Pavilion | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
20 | Loan | The Village at La Orilla | The Mattress Store | 3,000 | 5.1% | 8/31/2023 | Nusenda Credit Union | 2,800 | 4.7% | 6/30/2027 | Dunkin Donuts/Baskin Robbins |
21 | Loan | South Bend Medical Office | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
21.01 | Property | Allied Physicians Surgery Center | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
21.02 | Property | South Bend Orthopedic Associates | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
22 | Loan | Yorkshire & Lexington Towers | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
22.01 | Property | Yorkshire Towers | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
22.02 | Property | Lexington Towers | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
23 | Loan | Chicago Industrial Portfolio | Various | Various | N/A | Various | Various | Various | N/A | Various | N/A |
23.01 | Property | 425-455 E. Algonquin Road | F.H. Paschen, S.N. Nielsen & Associates | 63,410 | 20.8% | 09/30/2023 | Advance Mechanical Systems, Inc. | 46,341 | 15.2% | 12/31/2023 | N/A |
23.02 | Property | 8811 S. 77th Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
23.03 | Property | 7400 W. 100th Place | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
24 | Loan | Concord Place | Hannay Investment Properties | 10,284 | 7.6% | 12/31/2029 | Mello & Ponaman Enterprises, LLC | 9,817 | 7.3% | 4/30/2028 | Ball, Santin & McLeran, PLC |
25 | Loan | Fortuna Center Plaza | Panera Bread | 4,953 | 4.7% | 8/31/2020 | Massage Envy | 3,520 | 3.4% | 9/30/2028 | Virginia ABC Store |
26 | Loan | Firehouse Self Storage | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
27 | Loan | Seal Multifamily Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
27.01 | Property | Norton and Barberton | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
27.02 | Property | Stow Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
27.03 | Property | Tallmadge-Clyde Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
A-1-13
UBS 2018-C8 Annex A-1
Mortgage Loan Number | Property Flag | Property Name | Third Largest Tenant Name(10)(11)(13)(20)(24) | Third Largest Tenant Sq. Ft. | Third Largest Tenant % of NRA | Third Largest Tenant Exp. Date(2) | Fourth Largest Tenant Name(11)(12)(13)(25) | Fourth Largest Tenant Sq. Ft. | Fourth Largest Tenant % of NRA | Fourth Largest Tenant Exp. Date(2) | Fifth Largest Tenant Name(7)(11) |
27.04 | Property | Firestone Park Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
27.05 | Property | Mogadore-Eastwood Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
28 | Loan | 10 Park Place South | Ebrik LLC | 3,642 | 2.6% | 7/31/2023 | Milk & Tea | 2,775 | 2.0% | 10/1/2022 | Sensational Subs |
29 | Loan | Hampton Inn & Suites Wichita Airport | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
30 | Loan | Quakertown Shopping Center | Great Clips | 1,200 | 2.1% | 2/28/2021 | Quakertown Cleaners | 1,200 | 2.1% | 5/31/2019 | N/A |
31 | Loan | Kohl’s - Jensen Beach | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
32 | Loan | Tarzana Village | Venetian Furniture Gallery | 4,100 | 8.5% | MTM | Michael Joseph Furle Salon | 4,000 | 8.3% | 1/31/2022 | Aspen Holdings Inc |
33 | Loan | 249 E Ocean Blvd | Novogradac & Company LLP | 9,976 | 8.9% | 7/31/2018 | Mahoney Law Group | 7,471 | 6.7% | 8/31/2022 | PC Specialists, Inc/Tech Intel |
34 | Loan | Dorset & Market Street | Pompanoosuc Mills Corp. | 5,844 | 6.1% | MTM | Small Dog Electronics | 3,700 | 3.9% | 9/30/2019 | Pulcinella’s |
35 | Loan | National NNN Retail Portfolio | Various | Various | N/A | Various | N/A | N/A | N/A | N/A | N/A |
35.01 | Property | Joliet Retail | AT&T | 1,600 | 19.5% | 11/30/2027 | N/A | N/A | N/A | N/A | N/A |
35.02 | Property | Durham Retail | AT&T | 1,500 | 17.9% | 3/31/2021 | N/A | N/A | N/A | N/A | N/A |
35.03 | Property | Bradley Retail | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
36 | Loan | A Storage Place - Evergreen | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
37 | Loan | Eight Points Shopping Center | Ross | 18,000 | 14.1% | 1/31/2028 | Five Below | 8,400 | 6.6% | 1/31/2028 | Dollar Tree |
38 | Loan | Las Brisas MHC | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
39 | Loan | Storage Direct Roseville | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
40 | Loan | Holiday Inn Express - Ruston | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
41 | Loan | Holiday Inn Express Trinity | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
42 | Loan | Hampton Inn and Comfort Inn Moss Point Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
42.01 | Property | Hampton Inn | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
42.02 | Property | Comfort Inn | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
43 | Loan | Ivy Bridge Extension | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
44 | Loan | WoodSpring Suites Baton Rouge Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
44.01 | Property | Woodspring Suites Baton Rouge East | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
44.02 | Property | Woodspring Suites Baton Rouge North | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
45 | Loan | Shoppes Marketplace at Saxony | Potbelly Sandwich Works | 2,535 | 12.0% | 3/31/2027 | Noire Nail Bar | 2,525 | 11.9% | 5/31/2027 | Chipotle Mexican Grill |
46 | Loan | Birches at Countryside | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
47 | Loan | Kohl’s Neenah | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
48 | Loan | Brooklyn Multifamily Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
48.01 | Property | Myrtle | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
48.02 | Property | Saint John’s | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
48.03 | Property | Dekalb | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
49 | Loan | Westhaven Town Center | Westhaven Realty | 3,866 | 11.7% | 6/15/2020 | Synergy Bank | 2,608 | 7.9% | 6/30/2024 | Nestor CPA Services, Inc. |
50 | Loan | Bel Lindo Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
51 | Loan | East Sac Self Storage | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
52 | Loan | Canyon Gate Self Storage | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
53 | Loan | Lauderdale Manor | Citi Trends | 12,150 | 15.7% | 7/31/2024 | Family Dollar | 9,164 | 11.8% | 6/30/2021 | Powerline Discount Furniture |
54 | Loan | The Avery Georgetown | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
55 | Loan | Appleton Self Storage | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
56 | Loan | 100 Fairfield | Contempo Fashion Inc. | 3,047 | 3.6% | 6/30/2018 | Lee’s Beauty Supply | 2,870 | 3.4% | 3/31/2019 | Funchal Café Americana |
57 | Loan | School Street Crossing | Wing Stop | 2,811 | 4.1% | 7/31/2022 | Sushi Village | 2,625 | 3.9% | 2/28/2024 | Village Beads |
58 | Loan | 645-679 Manor Drive | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
59 | Loan | Plaza Point Shopping Center | Dollar Tree | 8,716 | 14.0% | 1/31/2020 | O’Reilly Auto Parts | 7,000 | 11.2% | 5/31/2021 | CiCi’s Pizza |
60 | Loan | Boulevard I & II | The Cigar Box | 3,050 | 10.1% | 2/1/2022 | First Doctors Weight Loss | 3,000 | 9.9% | 8/31/2020 | Get Well Urgent Care |
61 | Loan | Walgreens - Harlingen, TX | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
62 | Loan | Clarksville Shops | Weight Watchers | 2,050 | 10.3% | 9/30/2018 | Juanita Marie Bays Salon | 1,550 | 7.8% | 11/30/2022 | Indiana National Guard |
63 | Loan | Walgreens - Dallas, GA | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
64 | Loan | Walgreens - Guthrie, OK | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
65 | Loan | Dollar General Winterset | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
66 | Loan | Dollar General Bay City | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
67 | Loan | Dollar General Rockford | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
A-1-14
UBS 2018-C8 Annex A-1
Mortgage Loan Number | Property Flag | Property Name | Fifth Largest Tenant Sq. Ft. | Fifth Largest Tenant % of NRA | Fifth Largest Tenant Exp. Date(2) | Engineering Report Date | Environmental Report Date (Phase I)(17)(18) | Environmental Report Date (Phase II)(17)(18) | Seismic Report Date | Seismic PML %(29) | Loan Purpose(22) | Engineering Reserve / Deferred Maintenance | Initial Tax Reserve |
1 | Loan | AFIN Portfolio | Various | N/A | Various | Various | Various | N/A | N/A | N/A | Recapitalization | 101,926 | 832,502 |
1.01 | Property | Montecito Crossing | 10,400 | 5.8% | 02/28/2026 | 11/02/2017 | 11/02/2017 | N/A | N/A | N/A | |||
1.02 | Property | Jefferson Commons | 17,000 | 8.3% | 05/31/2025 | 10/31/2017 | 11/01/2017 | N/A | N/A | N/A | |||
1.03 | Property | Best on the Boulevard | 9,985 | 4.9% | 08/31/2020 | 11/04/2017 | 11/02/2017 | N/A | N/A | N/A | |||
1.04 | Property | Northpark Center | 11,550 | 3.6% | 03/31/2020 | 11/02/2017 | 11/02/2017 | N/A | N/A | N/A | |||
1.05 | Property | Anderson Station | 12,096 | 5.0% | 03/31/2022 | 11/01/2017 | 11/03/2017 | N/A | N/A | N/A | |||
1.06 | Property | Cross Pointe Center | 10,000 | 4.4% | 07/31/2028 | 11/03/2017 | 11/03/2017 | N/A | N/A | N/A | |||
1.07 | Property | San Pedro Crossing | 13,548 | 6.5% | 06/30/2022 | 11/02/2017 | 11/02/2017 | N/A | N/A | N/A | |||
1.08 | Property | Riverbend Marketplace | 3,600 | 2.5% | 06/30/2020 | 10/30/2017 | 11/01/2017 | N/A | N/A | N/A | |||
1.09 | Property | Shops at RiverGate South | 7,623 | 5.4% | 01/31/2026 | 11/06/2017 | 11/03/2017 | N/A | N/A | N/A | |||
1.1 | Property | Centennial Plaza | 5,400 | 2.3% | 01/31/2019 | 11/06/2017 | 11/06/2017 | N/A | N/A | N/A | |||
1.11 | Property | Shoppes of West Melbourne | 7,815 | 5.4% | 07/31/2025 | 11/03/2017 | 11/03/2017 | N/A | N/A | N/A | |||
1.12 | Property | North Lakeland Plaza | 1,800 | 1.1% | 03/31/2020 | 11/01/2017 | 11/02/2017 | N/A | N/A | N/A | |||
2 | Loan | Tryad Industrial & Business Center | 177,123 | 5.3% | 11/30/2018 | 10/11/2017 | 10/12/2017 | N/A | N/A | N/A | Refinance | 45,250 | 700,000 |
3 | Loan | CrossPoint | 36,752 | 2.8% | 8/14/2026 | 10/6/2017 | 11/10/2017 | N/A | N/A | N/A | Acquisition | 240,000 | |
4 | Loan | Houston Distribution Center | N/A | N/A | N/A | 10/23/2017 | 10/23/2017 | N/A | N/A | N/A | Recapitalization | ||
5 | Loan | Moore Plaza | 19,673 | 5.2% | 17,340 sf in 1/31/2018; 2,333 sf in 1/31/2019 | 9/19/2017 | 9/19/2017 | 11/28/2017 | N/A | N/A | Acquisition | 5,679 | 145,269 |
6 | Loan | Park Place at Florham Park | Various | N/A | Various | Various | 12/8/2017 | N/A | N/A | N/A | Refinance | 37,500 | 168,292 |
6.01 | Property | 200 Park Place | 11,956 | 7.4% | 11/30/2028 | 12/11/2017 | 12/8/2017 | N/A | N/A | N/A | |||
6.02 | Property | 230 Park Place | N/A | N/A | N/A | 12/11/2017 | 12/8/2017 | N/A | N/A | N/A | |||
6.03 | Property | 220 Park Place | 6,290 | 9.2% | 5/11/2019 | 12/11/2017 | 12/8/2017 | N/A | N/A | N/A | |||
6.04 | Property | 210 Park Place | 2,105 | 3.6% | 7/31/2018 | 12/8/2017 | 12/8/2017 | N/A | N/A | N/A | |||
7 | Loan | City Square and Clay Street | 8,808 | 3.6% | 9/30/2021 | 1/8/2018 | 1/8/2018 | N/A | 1/8/2018 | 19.0% | Refinance | 12,500 | |
8 | Loan | University Properties Portfolio | N/A | N/A | N/A | 7/27/2017 | 7/27/2017 | N/A | N/A | N/A | Refinance | 100,000 | 279,206 |
9 | Loan | AFIN Industrial and Retail Net-Leased Portfolio | N/A | N/A | N/A | Various | Various | N/A | N/A | N/A | Acquisition | 33,402 | 113,903 |
9.01 | Property | FedEx Ground - Rolla, MO | N/A | N/A | N/A | 12/11/2017 | 12/14/2017 | N/A | N/A | N/A | |||
9.02 | Property | Chili’s - Machesney Park, IL | N/A | N/A | N/A | 12/13/2017 | 12/14/2017 | N/A | N/A | N/A | |||
9.03 | Property | FedEx Ground - Brainerd, MN | N/A | N/A | N/A | 12/12/2017 | 12/15/2017 | N/A | N/A | N/A | |||
9.04 | Property | FedEx Ground - Casper, WY | N/A | N/A | N/A | 8/22/2017 | 12/11/2017 | N/A | N/A | N/A | |||
9.05 | Property | Chili’s - McHenry, IL | N/A | N/A | N/A | 12/13/2017 | 12/15/2017 | N/A | N/A | N/A | |||
9.06 | Property | Bridgestone HOSEpower - Sulphur, LA | N/A | N/A | N/A | 11/22/2017 | 11/27/2017 | N/A | N/A | N/A | |||
9.07 | Property | Sonic - Tuscaloosa, AL | N/A | N/A | N/A | 12/14/2017 | 12/14/2017 | N/A | N/A | N/A | |||
9.08 | Property | Bridgestone HOSEpower - Columbia, SC | N/A | N/A | N/A | 12/8/2017 | 12/15/2017 | N/A | N/A | N/A | |||
9.09 | Property | Bridgestone HOSEpower - Jacksonville, FL | N/A | N/A | N/A | 12/18/2017 | 12/15/2017 | N/A | N/A | N/A | |||
9.1 | Property | Bridgestone HOSEpower - Elko, NV | N/A | N/A | N/A | 12/13/2017 | 12/14/2017 | N/A | N/A | N/A | |||
9.11 | Property | Jo-Ann - Freeport, IL | N/A | N/A | N/A | 12/11/2017 | 12/14/2017 | N/A | N/A | N/A | |||
9.12 | Property | Tractor Supply - Hazen, ND | N/A | N/A | N/A | 9/18/2017 | 9/18/2017 | N/A | N/A | N/A | |||
9.13 | Property | Dollar General - Kingston, NY | N/A | N/A | N/A | 12/13/2017 | 12/14/2017 | N/A | N/A | N/A | |||
9.14 | Property | Sonic - Robertsdale, AL | N/A | N/A | N/A | 12/13/2017 | 12/15/2017 | N/A | N/A | N/A | |||
9.15 | Property | Tractor Supply - Flandreau, SD | N/A | N/A | N/A | 9/18/2017 | 9/15/2017 | N/A | N/A | N/A | |||
9.16 | Property | Dollar General - Farmington, NY | N/A | N/A | N/A | 12/14/2017 | 12/14/2017 | N/A | N/A | N/A | |||
9.17 | Property | Dollar General - Otego, NY | N/A | N/A | N/A | 12/14/2017 | 12/14/2017 | N/A | N/A | N/A | |||
9.18 | Property | Dollar General - Kerhonkson, NY | N/A | N/A | N/A | 12/8/2017 | 12/14/2017 | N/A | N/A | N/A | |||
9.19 | Property | Dollar General - Dewitt, NY | N/A | N/A | N/A | 12/14/2017 | 12/14/2017 | N/A | N/A | N/A | |||
9.2 | Property | Dollar General - Utica, NY | N/A | N/A | N/A | 12/13/2017 | 12/13/2017 | N/A | N/A | N/A | |||
9.21 | Property | Dollar General - Parish, NY | N/A | N/A | N/A | 12/13/2017 | 12/14/2017 | N/A | N/A | N/A | |||
9.22 | Property | Dollar General - Geddes, NY | N/A | N/A | N/A | 12/13/2017 | 12/15/2017 | N/A | N/A | N/A | |||
10 | Loan | Residence Inn Irvine | N/A | N/A | N/A | 11/07/2017 | 11/10/2017 | N/A | 11/10/2017 | 8.0% | Refinance | ||
11 | Loan | GNL Industrial Portfolio | N/A | N/A | N/A | Various | Various | N/A | N/A | N/A | Acquisition | ||
11.01 | Property | 46643 Ryan Court | N/A | N/A | N/A | 9/22/2017 | 9/22/2017 | N/A | N/A | N/A | |||
11.02 | Property | 10088 South 136th Street | N/A | N/A | N/A | 12/1/2017 | 11/30/2017 | N/A | N/A | N/A | |||
11.03 | Property | 350 International Drive | N/A | N/A | N/A | 12/15/2017 | 12/15/2017 | N/A | N/A | N/A | |||
11.04 | Property | 210 Pierce Road | N/A | N/A | N/A | 10/12/2017 | 10/12/2017 | N/A | N/A | N/A | |||
11.05 | Property | 815 Industrial Parkway | N/A | N/A | N/A | 10/12/2017 | 10/12/2017 | N/A | N/A | N/A | |||
11.06 | Property | 11495 Deerfield Road | N/A | N/A | N/A | 10/2/2017 | 10/2/2017 | N/A | N/A | N/A | |||
11.07 | Property | 12 Mechanic Street | N/A | N/A | N/A | 11/6/2017 | 11/6/2017 | N/A | N/A | N/A | |||
11.08 | Property | 911 Industrial Parkway | N/A | N/A | N/A | 10/12/2017 | 10/12/2017 | N/A | N/A | N/A | |||
12 | Loan | BlueLinx Portfolio | N/A | N/A | N/A | Various | Various | 1/9/2018 | N/A | N/A | Acquisition | 6,875 | |
12.01 | Property | BlueLinx Frederick | N/A | N/A | N/A | 11/29/2017 | 12/05/2017 | 1/9/2018 | N/A | N/A | |||
12.02 | Property | BlueLinx Bellingham | N/A | N/A | N/A | 11/29/2017 | 12/05/2017 | 1/9/2018 | N/A | N/A | |||
12.03 | Property | BlueLinx Lawrenceville | N/A | N/A | N/A | 11/29/2017 | 12/05/2017 | 1/9/2018 | N/A | N/A | |||
12.04 | Property | BlueLinx Butner | N/A | N/A | N/A | 12/05/2017 | 12/04/2017 | 1/9/2018 | N/A | N/A | |||
13 | Loan | El Dorado Tech Center | N/A | N/A | N/A | 12/4/2017 | 12/4/2017 | N/A | N/A | N/A | Acquisition | ||
14 | Loan | Harford Village MHC | N/A | N/A | N/A | 10/17/2017 | 10/19/2017 | N/A | N/A | N/A | Acquisition | 94,286 | |
15 | Loan | The Offices at Sam Houston | N/A | N/A | N/A | 12/4/2017 | 12/4/2017 | N/A | N/A | N/A | Refinance | 44,791 | |
16 | Loan | Braemar Office Park | 11,797 | 5.4% | 12/31/2024 | 12/12/2017 | 12/12/2017 | N/A | N/A | N/A | Refinance | 191,442 | |
17 | Loan | 4851 South Alameda Street | 16,000 | 6.3% | 4/30/2020 | 9/1/2017 | 9/6/2017 | N/A | 9/1/2017 | 17.0% | Refinance | 150,000 | 24,167 |
18 | Loan | 1990 NASA Boulevard | N/A | N/A | N/A | 10/3/2017 | 10/3/2017 | N/A | N/A | N/A | Acquisition | 473,438 | |
19 | Loan | Beach Boulevard Medical Pavilion | N/A | N/A | N/A | 11/22/2017 | 11/22/2017 | N/A | 11/22/2017 | 9.0% | Refinance | 51,740 | |
20 | Loan | The Village at La Orilla | 2,600 | 4.4% | 9/30/2027 | 8/1/2017 | 8/7/2017 | N/A | N/A | N/A | Refinance | 22,122 | |
21 | Loan | South Bend Medical Office | N/A | N/A | N/A | 11/1/2017 | 11/1/2017 | N/A | N/A | N/A | Acquisition | 6,563 | |
21.01 | Property | Allied Physicians Surgery Center | N/A | N/A | N/A | 11/1/2017 | 11/1/2017 | N/A | N/A | N/A | |||
21.02 | Property | South Bend Orthopedic Associates | N/A | N/A | N/A | 11/1/2017 | 11/1/2017 | N/A | N/A | N/A | |||
22 | Loan | Yorkshire & Lexington Towers | N/A | N/A | N/A | 8/21/2017 | 8/21/2017 | N/A | N/A | N/A | Refinance | 2,724,408 | |
22.01 | Property | Yorkshire Towers | N/A | N/A | N/A | 8/21/2017 | 8/21/2017 | N/A | N/A | N/A | |||
22.02 | Property | Lexington Towers | N/A | N/A | N/A | 8/21/2017 | 8/21/2017 | N/A | N/A | N/A | |||
23 | Loan | Chicago Industrial Portfolio | N/A | N/A | N/A | 01/03/2018 | Various | N/A | N/A | N/A | Acquisition | 317,550 | |
23.01 | Property | 425-455 E. Algonquin Road | N/A | N/A | N/A | 01/03/2018 | 11/30/2017 | N/A | N/A | N/A | |||
23.02 | Property | 8811 S. 77th Avenue | N/A | N/A | N/A | 01/03/2018 | 12/01/2017 | N/A | N/A | N/A | |||
23.03 | Property | 7400 W. 100th Place | N/A | N/A | N/A | 01/03/2018 | 11/30/2017 | N/A | N/A | N/A | |||
24 | Loan | Concord Place | 4,862 | 3.6% | 10/31/2022 | 12/12/2017 | 12/13/2017 | N/A | N/A | 11.0% | Refinance | 53,284 | 105,879 |
25 | Loan | Fortuna Center Plaza | 2,880 | 2.8% | 9/30/2020 | 1/16/2018 | 1/17/2018 | N/A | N/A | N/A | Acquisition | 92,411 | |
26 | Loan | Firehouse Self Storage | N/A | N/A | N/A | 11/9/2017 | 11/9/2017 | N/A | N/A | N/A | Acquisition | 66,731 | 100,393 |
27 | Loan | Seal Multifamily Portfolio | N/A | N/A | N/A | 10/24/2017 | 10/24/2017 | N/A | N/A | N/A | Acquisition | 178,102 | |
27.01 | Property | Norton and Barberton | N/A | N/A | N/A | 10/24/2017 | 10/24/2017 | N/A | N/A | N/A | |||
27.02 | Property | Stow Apartments | N/A | N/A | N/A | 10/24/2017 | 10/24/2017 | N/A | N/A | N/A | |||
27.03 | Property | Tallmadge-Clyde Apartments | N/A | N/A | N/A | 10/24/2017 | 10/24/2017 | N/A | N/A | N/A |
A-1-15
UBS 2018-C8 Annex A-1
Mortgage Loan Number | Property Flag | Property Name | Fifth Largest Tenant Sq. Ft. | Fifth Largest Tenant % of NRA | Fifth Largest Tenant Exp. Date(2) | Engineering Report Date | Environmental Report Date (Phase I)(17)(18) | Environmental Report Date (Phase II)(17)(18) | Seismic Report Date | Seismic PML %(29) | Loan Purpose(22) | Engineering Reserve / Deferred Maintenance | Initial Tax Reserve |
27.04 | Property | Firestone Park Apartments | N/A | N/A | N/A | 10/24/2017 | 10/24/2017 | N/A | N/A | N/A | |||
27.05 | Property | Mogadore-Eastwood Apartments | N/A | N/A | N/A | 10/24/2017 | 10/24/2017 | N/A | N/A | N/A | |||
28 | Loan | 10 Park Place South | 2,010 | 1.5% | 7/31/2020 | 11/20/2017 | 11/22/2017 | N/A | N/A | N/A | Refinance | 16,000 | 43,331 |
29 | Loan | Hampton Inn & Suites Wichita Airport | N/A | N/A | N/A | 11/10/2017 | 11/10/2017 | N/A | N/A | N/A | Refinance | ||
30 | Loan | Quakertown Shopping Center | N/A | N/A | N/A | 11/20/2017 | 11/27/2017 | N/A | N/A | N/A | Acquisition | 6,844 | |
31 | Loan | Kohl’s - Jensen Beach | N/A | N/A | N/A | 12/6/2017 | 11/16/2017 | N/A | N/A | N/A | Refinance | ||
32 | Loan | Tarzana Village | 4,000 | 8.3% | 07/31/2022 | 10/31/2017 | 10/31/2017 | N/A | 10/31/2017 | 17.0% | Refinance | ||
33 | Loan | 249 E Ocean Blvd | 5,969 | 5.3% | 5/31/2020 | 11/27/2017 | 11/27/2017 | N/A | 11/27/2017 | 12.0% | Acquisition | 8,800 | 56,517 |
34 | Loan | Dorset & Market Street | 3,285 | 3.5% | 4/30/2020 | 12/4/2017 | 12/5/2017 | N/A | N/A | N/A | Refinance | 125,503 | 59,818 |
35 | Loan | National NNN Retail Portfolio | N/A | N/A | N/A | Various | Various | N/A | N/A | N/A | Acquisition | 8,801 | |
35.01 | Property | Joliet Retail | N/A | N/A | N/A | 10/27/2017 | 10/27/2017 | N/A | N/A | N/A | |||
35.02 | Property | Durham Retail | N/A | N/A | N/A | 11/28/2017 | 11/28/2017 | N/A | N/A | N/A | |||
35.03 | Property | Bradley Retail | N/A | N/A | N/A | 11/2/2017 | 11/2/2017 | N/A | N/A | N/A | |||
36 | Loan | A Storage Place - Evergreen | N/A | N/A | N/A | 12/12/2017 | 12/12/2017 | N/A | N/A | N/A | Refinance | 29,619 | |
37 | Loan | Eight Points Shopping Center | 8,000 | 6.3% | 8/25/2027 | 11/20/2017 | 11/20/2017 | N/A | 12/1/2017 | 6.0% | Refinance | ||
38 | Loan | Las Brisas MHC | N/A | N/A | N/A | 10/10/2017 | 10/9/2017 | N/A | N/A | N/A | Refinance | 20,172 | |
39 | Loan | Storage Direct Roseville | N/A | N/A | N/A | 11/1/2017 | 11/1/2017 | N/A | 11/1/2017 | 7.0% | Refinance | 31,084 | |
40 | Loan | Holiday Inn Express - Ruston | N/A | N/A | N/A | 12/8/2017 | 12/8/2017 | N/A | N/A | N/A | Refinance | 11,763 | |
41 | Loan | Holiday Inn Express Trinity | N/A | N/A | N/A | 11/10/2017 | 11/08/2017 | N/A | N/A | N/A | Acquisition | 31,937 | |
42 | Loan | Hampton Inn and Comfort Inn Moss Point Portfolio | N/A | N/A | N/A | Various | Various | N/A | N/A | N/A | Refinance | 28,352 | |
42.01 | Property | Hampton Inn | N/A | N/A | N/A | 12/12/2017 | 12/8/2017 | N/A | N/A | N/A | |||
42.02 | Property | Comfort Inn | N/A | N/A | N/A | 12/11/2017 | 12/12/2017 | N/A | N/A | N/A | |||
43 | Loan | Ivy Bridge Extension | N/A | N/A | N/A | 10/6/2017 | 10/6/2017 | N/A | N/A | N/A | Refinance | 40,238 | |
44 | Loan | WoodSpring Suites Baton Rouge Portfolio | N/A | N/A | N/A | 1/5/2018 | 1/5/2018 | N/A | N/A | N/A | Refinance | 34,400 | |
44.01 | Property | Woodspring Suites Baton Rouge East | N/A | N/A | N/A | 1/5/2018 | 1/5/2018 | N/A | N/A | N/A | |||
44.02 | Property | Woodspring Suites Baton Rouge North | N/A | N/A | N/A | 1/5/2018 | 1/5/2018 | N/A | N/A | N/A | |||
45 | Loan | Shoppes Marketplace at Saxony | 2,203 | 10.4% | 5/31/2027 | 11/13/2017 | 11/14/2017 | N/A | N/A | N/A | Refinance | 48,500 | |
46 | Loan | Birches at Countryside | N/A | N/A | N/A | 12/7/2017 | 12/6/2017 | N/A | 12/7/2017 | 6.0% | Acquisition | 38,125 | 24,217 |
47 | Loan | Kohl’s Neenah | N/A | N/A | N/A | 8/3/2017 | 8/3/2017 | N/A | N/A | N/A | Acquisition | 242,500 | |
48 | Loan | Brooklyn Multifamily Portfolio | N/A | N/A | N/A | 11/11/2017 | Various | N/A | N/A | N/A | Refinance | 116,056 | 7,029 |
48.01 | Property | Myrtle | N/A | N/A | N/A | 11/11/2017 | 11/16/2017 | N/A | N/A | N/A | |||
48.02 | Property | Saint John’s | N/A | N/A | N/A | 11/11/2017 | 11/21/2017 | N/A | N/A | N/A | |||
48.03 | Property | Dekalb | N/A | N/A | N/A | 11/11/2017 | 11/21/2017 | N/A | N/A | N/A | |||
49 | Loan | Westhaven Town Center | 2,097 | 6.3% | 10/31/2019 | 12/8/2017 | 12/19/2017 | N/A | N/A | N/A | Acquisition | ||
50 | Loan | Bel Lindo Apartments | N/A | N/A | N/A | 11/9/2017 | 11/8/2017 | N/A | N/A | N/A | Refinance | 1,138,813 | 25,401 |
51 | Loan | East Sac Self Storage | N/A | N/A | N/A | 12/4/2017 | 12/4/2017 | N/A | 12/6/2017 | 8.0% | Acquisition | 6,250 | 19,240 |
52 | Loan | Canyon Gate Self Storage | N/A | N/A | N/A | 1/18/2018 | 11/30/2017 | N/A | N/A | N/A | Acquisition | ||
53 | Loan | Lauderdale Manor | 3,850 | 5.0% | 4/1/2019 | 10/11/2017 | 10/11/2017 | N/A | N/A | N/A | Acquisition | 71,493 | |
54 | Loan | The Avery Georgetown | N/A | N/A | N/A | 12/14/2017 | 12/15/2017 | N/A | N/A | N/A | Refinance | 3,480 | 27,337 |
55 | Loan | Appleton Self Storage | N/A | N/A | N/A | 10/25/2017 | 10/26/2017 | N/A | N/A | N/A | Refinance | 21,800 | |
56 | Loan | 100 Fairfield | 2,761 | 3.2% | 12/31/2022 | 12/15/2017 | 12/15/2017 | N/A | N/A | N/A | Refinance | ||
57 | Loan | School Street Crossing | 2,300 | 3.4% | 4/30/2021 | 10/16/2017 | 10/16/2017 | 12/18/2017 | N/A | N/A | Acquisition | 16,342 | |
58 | Loan | 645-679 Manor Drive | N/A | N/A | N/A | 12/20/2017 | 12/7/2017 | N/A | 12/20/2017 | 17.0% | Refinance | ||
59 | Loan | Plaza Point Shopping Center | 4,000 | 6.4% | 5/31/2029 | 1/12/2017 | 1/12/2017 | N/A | N/A | N/A | Refinance | 67,618 | |
60 | Loan | Boulevard I & II | 3,000 | 9.9% | 12/15/2022 | 11/9/2017 | 11/9/2017 | N/A | N/A | N/A | Acquisition | 2,904 | 19,800 |
61 | Loan | Walgreens - Harlingen, TX | N/A | N/A | N/A | 1/18/2018 | 12/22/2017 | N/A | N/A | N/A | Refinance | ||
62 | Loan | Clarksville Shops | 1,500 | 7.5% | 7/31/2018 | 11/14/2017 | 11/27/2017 | N/A | N/A | N/A | Acquisition | 26,132 | |
63 | Loan | Walgreens - Dallas, GA | N/A | N/A | N/A | 1/18/2018 | 12/5/2017 | N/A | N/A | N/A | Refinance | ||
64 | Loan | Walgreens - Guthrie, OK | N/A | N/A | N/A | 1/18/2018 | 12/4/2017 | N/A | N/A | N/A | Refinance | ||
65 | Loan | Dollar General Winterset | N/A | N/A | N/A | 10/5/2017 | 10/11/2017 | N/A | N/A | N/A | Acquisition | 4,000 | |
66 | Loan | Dollar General Bay City | N/A | N/A | N/A | 8/15/2017 | 8/15/2017 | N/A | N/A | N/A | Acquisition | 4,000 | |
67 | Loan | Dollar General Rockford | N/A | N/A | N/A | 11/1/2017 | 11/13/2017 | N/A | N/A | N/A | Acquisition | 4,000 |
A-1-16
UBS 2018-C8 Annex A-1
Mortgage Loan Number | Property Flag | Property Name | Monthly Tax Reserve(16)(30) | Initial Insurance Reserve | Monthly Insurance Reserve(30) | Initial Replacement Reserve | Monthly Replacement Reserve(16)(30) |
1 | Loan | AFIN Portfolio | 355,956 | 203,509 | 43,761 | ||
1.01 | Property | Montecito Crossing | |||||
1.02 | Property | Jefferson Commons | |||||
1.03 | Property | Best on the Boulevard | |||||
1.04 | Property | Northpark Center | |||||
1.05 | Property | Anderson Station | |||||
1.06 | Property | Cross Pointe Center | |||||
1.07 | Property | San Pedro Crossing | |||||
1.08 | Property | Riverbend Marketplace | |||||
1.09 | Property | Shops at RiverGate South | |||||
1.1 | Property | Centennial Plaza | |||||
1.11 | Property | Shoppes of West Melbourne | |||||
1.12 | Property | North Lakeland Plaza | |||||
2 | Loan | Tryad Industrial & Business Center | 100,000 | 144,000 | 24,000 | 51,576 | |
3 | Loan | CrossPoint | 240,000 | 18,703 | |||
4 | Loan | Houston Distribution Center | 31,262 | ||||
5 | Loan | Moore Plaza | 69,176 | 14,780 | 14,076 | 5,659 | |
6 | Loan | Park Place at Florham Park | 64,728 | 29,273 | 4,435 | 5,906 | |
6.01 | Property | 200 Park Place | |||||
6.02 | Property | 230 Park Place | |||||
6.03 | Property | 220 Park Place | |||||
6.04 | Property | 210 Park Place | |||||
7 | Loan | City Square and Clay Street | 83,662 | 54,080 | 9,013 | 7,512 | |
8 | Loan | University Properties Portfolio | 55,841 | 102,545 | 15,070 | 500,000 | |
9 | Loan | AFIN Industrial and Retail Net-Leased Portfolio | |||||
9.01 | Property | FedEx Ground - Rolla, MO | |||||
9.02 | Property | Chili’s - Machesney Park, IL | |||||
9.03 | Property | FedEx Ground - Brainerd, MN | |||||
9.04 | Property | FedEx Ground - Casper, WY | |||||
9.05 | Property | Chili’s - McHenry, IL | |||||
9.06 | Property | Bridgestone HOSEpower - Sulphur, LA | |||||
9.07 | Property | Sonic - Tuscaloosa, AL | |||||
9.08 | Property | Bridgestone HOSEpower - Columbia, SC | |||||
9.09 | Property | Bridgestone HOSEpower - Jacksonville, FL | |||||
9.1 | Property | Bridgestone HOSEpower - Elko, NV | |||||
9.11 | Property | Jo-Ann - Freeport, IL | |||||
9.12 | Property | Tractor Supply - Hazen, ND | |||||
9.13 | Property | Dollar General - Kingston, NY | |||||
9.14 | Property | Sonic - Robertsdale, AL | |||||
9.15 | Property | Tractor Supply - Flandreau, SD | |||||
9.16 | Property | Dollar General - Farmington, NY | |||||
9.17 | Property | Dollar General - Otego, NY | |||||
9.18 | Property | Dollar General - Kerhonkson, NY | |||||
9.19 | Property | Dollar General - Dewitt, NY | |||||
9.2 | Property | Dollar General - Utica, NY | |||||
9.21 | Property | Dollar General - Parish, NY | |||||
9.22 | Property | Dollar General - Geddes, NY | |||||
10 | Loan | Residence Inn Irvine | |||||
11 | Loan | GNL Industrial Portfolio | |||||
11.01 | Property | 46643 Ryan Court | |||||
11.02 | Property | 10088 South 136th Street | |||||
11.03 | Property | 350 International Drive | |||||
11.04 | Property | 210 Pierce Road | |||||
11.05 | Property | 815 Industrial Parkway | |||||
11.06 | Property | 11495 Deerfield Road | |||||
11.07 | Property | 12 Mechanic Street | |||||
11.08 | Property | 911 Industrial Parkway | |||||
12 | Loan | BlueLinx Portfolio | |||||
12.01 | Property | BlueLinx Frederick | |||||
12.02 | Property | BlueLinx Bellingham | |||||
12.03 | Property | BlueLinx Lawrenceville | |||||
12.04 | Property | BlueLinx Butner | |||||
13 | Loan | El Dorado Tech Center | 7,528 | 2,509 | |||
14 | Loan | Harford Village MHC | 13,469 | 2,008 | |||
15 | Loan | The Offices at Sam Houston | 44,791 | 29,826 | 2,983 | 1,808 | |
16 | Loan | Braemar Office Park | 63,814 | 3,615 | |||
17 | Loan | 4851 South Alameda Street | 24,167 | 84,013 | 6,463 | 4,267 | |
18 | Loan | 1990 NASA Boulevard | 20,792 | 6,931 | 2,394 | ||
19 | Loan | Beach Boulevard Medical Pavilion | 12,935 | 6,063 | 1,213 | 741 | |
20 | Loan | The Village at La Orilla | 7,374 | 3,793 | 1,264 | 740 | |
21 | Loan | South Bend Medical Office | 400,000 | 1,290 | |||
21.01 | Property | Allied Physicians Surgery Center | |||||
21.02 | Property | South Bend Orthopedic Associates | |||||
22 | Loan | Yorkshire & Lexington Towers | 681,102 | 89,787 | 29,929 | 11,369 | |
22.01 | Property | Yorkshire Towers | |||||
22.02 | Property | Lexington Towers | |||||
23 | Loan | Chicago Industrial Portfolio | |||||
23.01 | Property | 425-455 E. Algonquin Road | |||||
23.02 | Property | 8811 S. 77th Avenue | |||||
23.03 | Property | 7400 W. 100th Place | |||||
24 | Loan | Concord Place | 21,176 | 17,779 | 2,509 | 2,241 | |
25 | Loan | Fortuna Center Plaza | 30,804 | 9,173 | 834 | 50,000 | |
26 | Loan | Firehouse Self Storage | 14,342 | 11,538 | 1,442 | 1,893 | |
27 | Loan | Seal Multifamily Portfolio | 29,684 | 19,929 | 6,643 | 886,000 | 6,542 |
27.01 | Property | Norton and Barberton | |||||
27.02 | Property | Stow Apartments | |||||
27.03 | Property | Tallmadge-Clyde Apartments |
A-1-17
UBS 2018-C8 Annex A-1
Mortgage Loan Number | Property Flag | Property Name | Monthly Tax Reserve(16)(30) | Initial Insurance Reserve | Monthly Insurance Reserve(30) | Initial Replacement Reserve | Monthly Replacement Reserve(16)(30) |
27.04 | Property | Firestone Park Apartments | |||||
27.05 | Property | Mogadore-Eastwood Apartments | |||||
28 | Loan | 10 Park Place South | 14,444 | 22,860 | 2,858 | 2,300 | |
29 | Loan | Hampton Inn & Suites Wichita Airport | 1/12 of the Real Estate Taxes that Lender estimates will be payable during the next 12 months (initially $0.00 per month) | 28,663 | 5,136 | Borrower shall deposit to Lender on each Payment Date an amount equal to the greater of (i) (A) through and including the twelfth (12th) Payment Date, $0.00, (B) from and including the thirteenth (13th) Payment Date until and including the twenty-fourth (24th) Payment Date, one-twelfth of two percent (2%) of the annual Gross Revenues of the Property for the previous twelve (12) month period as determined on the anniversary of the Closing Date, and (C) from and including the twenty-fifth (25th) Payment Date for the remainder of the term of the Loan, one-twelfth (1/12) of four percent (4%) of the annual Gross Revenues of the Property for the previous twelve (12) month period as determined on the anniversary of the Closing Date, or (ii) the monthly amount required to be reserved pursuant to the Franchise Agreement for the replacement of FF&E but excluding any amounts attributable to a PIP | |
30 | Loan | Quakertown Shopping Center | 25,000 | 800 | |||
31 | Loan | Kohl’s - Jensen Beach | 1,113 | ||||
32 | Loan | Tarzana Village | 13,803 | ||||
33 | Loan | 249 E Ocean Blvd | 21,737 | 6,796 | 2,614 | 2,338 | |
34 | Loan | Dorset & Market Street | 9,611 | 9,919 | 3,815 | 1,585 | |
35 | Loan | National NNN Retail Portfolio | 5,501 | 5,426 | 565 | 299 | |
35.01 | Property | Joliet Retail | |||||
35.02 | Property | Durham Retail | |||||
35.03 | Property | Bradley Retail | |||||
36 | Loan | A Storage Place - Evergreen | 18,512 | ||||
37 | Loan | Eight Points Shopping Center | |||||
38 | Loan | Las Brisas MHC | 10,086 | 2,832 | 2,832 | 400 | |
39 | Loan | Storage Direct Roseville | 7,401 | 3,329 | 634 | 722 | |
40 | Loan | Holiday Inn Express - Ruston | 4,524 | 8,546 | |||
41 | Loan | Holiday Inn Express Trinity | 7,984 | 58,188 | 5,819 | 9,460 | |
42 | Loan | Hampton Inn and Comfort Inn Moss Point Portfolio | 10,905 | 27,787 | 9,104 | 10,650 | |
42.01 | Property | Hampton Inn | |||||
42.02 | Property | Comfort Inn | |||||
43 | Loan | Ivy Bridge Extension | 10,061 | 10,882 | 2,720 | 1,017 | |
44 | Loan | WoodSpring Suites Baton Rouge Portfolio | 11,467 | 37,235 | 3,724 | 600,000 | 9,327 |
44.01 | Property | Woodspring Suites Baton Rouge East | |||||
44.02 | Property | Woodspring Suites Baton Rouge North | |||||
45 | Loan | Shoppes Marketplace at Saxony | 16,167 | 9,734 | 749 | 264 | |
46 | Loan | Birches at Countryside | 12,109 | 7,909 | 2,636 | 2,796 | |
47 | Loan | Kohl’s Neenah | 1,667 | 833 | 1,082 | ||
48 | Loan | Brooklyn Multifamily Portfolio | 3,515 | 5,109 | 1,227 | 250 | |
48.01 | Property | Myrtle | |||||
48.02 | Property | Saint John’s | |||||
48.03 | Property | Dekalb | |||||
49 | Loan | Westhaven Town Center | 5,291 | 3,779 | 1,260 | 551 | |
50 | Loan | Bel Lindo Apartments | 12,096 | 72,104 | 11,445 | 5,229 | |
51 | Loan | East Sac Self Storage | 9,620 | 4,533 | 567 | 682 | |
52 | Loan | Canyon Gate Self Storage | |||||
53 | Loan | Lauderdale Manor | 12,586 | 13,368 | 4,456 | 113,008 | 970 |
54 | Loan | The Avery Georgetown | 5,467 | 2,008 | 2,008 | 3,905 | |
55 | Loan | Appleton Self Storage | 5,450 | 350,000 | 764 | ||
56 | Loan | 100 Fairfield | 1,428 | ||||
57 | Loan | School Street Crossing | 6,285 | 5,988 | 1,663 | 1,073 | |
58 | Loan | 645-679 Manor Drive | |||||
59 | Loan | Plaza Point Shopping Center | 11,270 | 13,063 | 2,613 | 781 | |
60 | Loan | Boulevard I & II | 4,950 | 3,450 | 1,150 | 380 | |
61 | Loan | Walgreens - Harlingen, TX | |||||
62 | Loan | Clarksville Shops | 6,222 | 1,331 | 634 | 250 | |
63 | Loan | Walgreens - Dallas, GA | |||||
64 | Loan | Walgreens - Guthrie, OK | |||||
65 | Loan | Dollar General Winterset | 333 | ||||
66 | Loan | Dollar General Bay City | 333 | ||||
67 | Loan | Dollar General Rockford | 333 |
A-1-18
UBS 2018-C8 Annex A-1
Mortgage Loan Number | Property Flag | Property Name | Replacement Reserve Cap | Initial TI/LC Reserve | Monthly TI/LC Reserve(30) |
1 | Loan | AFIN Portfolio | N/A | 798,196 | |
1.01 | Property | Montecito Crossing | |||
1.02 | Property | Jefferson Commons | |||
1.03 | Property | Best on the Boulevard | |||
1.04 | Property | Northpark Center | |||
1.05 | Property | Anderson Station | |||
1.06 | Property | Cross Pointe Center | |||
1.07 | Property | San Pedro Crossing | |||
1.08 | Property | Riverbend Marketplace | |||
1.09 | Property | Shops at RiverGate South | |||
1.1 | Property | Centennial Plaza | |||
1.11 | Property | Shoppes of West Melbourne | |||
1.12 | Property | North Lakeland Plaza | |||
2 | Loan | Tryad Industrial & Business Center | 3,000,000 | ||
3 | Loan | CrossPoint | N/A | 110,021 | |
4 | Loan | Houston Distribution Center | N/A | 50,020 | |
5 | Loan | Moore Plaza | N/A | 1,000,000 | |
6 | Loan | Park Place at Florham Park | N/A | 44,298 | |
6.01 | Property | 200 Park Place | |||
6.02 | Property | 230 Park Place | |||
6.03 | Property | 220 Park Place | |||
6.04 | Property | 210 Park Place | |||
7 | Loan | City Square and Clay Street | 450,868 | 2,000,000 | |
8 | Loan | University Properties Portfolio | 500,000 | ||
9 | Loan | AFIN Industrial and Retail Net-Leased Portfolio | N/A | ||
9.01 | Property | FedEx Ground - Rolla, MO | |||
9.02 | Property | Chili’s - Machesney Park, IL | |||
9.03 | Property | FedEx Ground - Brainerd, MN | |||
9.04 | Property | FedEx Ground - Casper, WY | |||
9.05 | Property | Chili’s - McHenry, IL | |||
9.06 | Property | Bridgestone HOSEpower - Sulphur, LA | |||
9.07 | Property | Sonic - Tuscaloosa, AL | |||
9.08 | Property | Bridgestone HOSEpower - Columbia, SC | |||
9.09 | Property | Bridgestone HOSEpower - Jacksonville, FL | |||
9.1 | Property | Bridgestone HOSEpower - Elko, NV | |||
9.11 | Property | Jo-Ann - Freeport, IL | |||
9.12 | Property | Tractor Supply - Hazen, ND | |||
9.13 | Property | Dollar General - Kingston, NY | |||
9.14 | Property | Sonic - Robertsdale, AL | |||
9.15 | Property | Tractor Supply - Flandreau, SD | |||
9.16 | Property | Dollar General - Farmington, NY | |||
9.17 | Property | Dollar General - Otego, NY | |||
9.18 | Property | Dollar General - Kerhonkson, NY | |||
9.19 | Property | Dollar General - Dewitt, NY | |||
9.2 | Property | Dollar General - Utica, NY | |||
9.21 | Property | Dollar General - Parish, NY | |||
9.22 | Property | Dollar General - Geddes, NY | |||
10 | Loan | Residence Inn Irvine | N/A | ||
11 | Loan | GNL Industrial Portfolio | N/A | ||
11.01 | Property | 46643 Ryan Court | |||
11.02 | Property | 10088 South 136th Street | |||
11.03 | Property | 350 International Drive | |||
11.04 | Property | 210 Pierce Road | |||
11.05 | Property | 815 Industrial Parkway | |||
11.06 | Property | 11495 Deerfield Road | |||
11.07 | Property | 12 Mechanic Street | |||
11.08 | Property | 911 Industrial Parkway | |||
12 | Loan | BlueLinx Portfolio | N/A | ||
12.01 | Property | BlueLinx Frederick | |||
12.02 | Property | BlueLinx Bellingham | |||
12.03 | Property | BlueLinx Lawrenceville | |||
12.04 | Property | BlueLinx Butner | |||
13 | Loan | El Dorado Tech Center | 9,143,376 | ||
14 | Loan | Harford Village MHC | 96,400 | ||
15 | Loan | The Offices at Sam Houston | N/A | 6,781 | |
16 | Loan | Braemar Office Park | N/A | 600,000 | |
17 | Loan | 4851 South Alameda Street | N/A | 250,000 | 3,413 |
18 | Loan | 1990 NASA Boulevard | N/A | 375,000 | |
19 | Loan | Beach Boulevard Medical Pavilion | 26,692 | 444,940 | 1,854 |
20 | Loan | The Village at La Orilla | N/A | 225,000 | 2,713 |
21 | Loan | South Bend Medical Office | 6,449 | ||
21.01 | Property | Allied Physicians Surgery Center | |||
21.02 | Property | South Bend Orthopedic Associates | |||
22 | Loan | Yorkshire & Lexington Towers | Residential: An amount, reasonably calculated by Lender in good faith on a quarterly basis, equal to the product of (x) $750 and (y) the number of free market residential apartment units located at the Properties at the time of calculation | 12,640 | |
22.01 | Property | Yorkshire Towers | |||
22.02 | Property | Lexington Towers | |||
23 | Loan | Chicago Industrial Portfolio | N/A | 85,000 | |
23.01 | Property | 425-455 E. Algonquin Road | |||
23.02 | Property | 8811 S. 77th Avenue | |||
23.03 | Property | 7400 W. 100th Place | |||
24 | Loan | Concord Place | N/A | 11,203 | |
25 | Loan | Fortuna Center Plaza | 50,000 | 6,543 | |
26 | Loan | Firehouse Self Storage | N/A | ||
27 | Loan | Seal Multifamily Portfolio | 314,000 | ||
27.01 | Property | Norton and Barberton | |||
27.02 | Property | Stow Apartments | |||
27.03 | Property | Tallmadge-Clyde Apartments |
A-1-19
UBS 2018-C8 Annex A-1
Mortgage Loan Number | Property Flag | Property Name | Replacement Reserve Cap | Initial TI/LC Reserve | Monthly TI/LC Reserve(30) |
27.04 | Property | Firestone Park Apartments | |||
27.05 | Property | Mogadore-Eastwood Apartments | |||
28 | Loan | 10 Park Place South | N/A | 55,500 | 5,751 |
29 | Loan | Hampton Inn & Suites Wichita Airport | N/A | ||
30 | Loan | Quakertown Shopping Center | 75,000 | 2,576 | |
31 | Loan | Kohl’s - Jensen Beach | N/A | ||
32 | Loan | Tarzana Village | N/A | 98,412 | |
33 | Loan | 249 E Ocean Blvd | N/A | 18,703 | |
34 | Loan | Dorset & Market Street | N/A | 250,000 | 7,924 |
35 | Loan | National NNN Retail Portfolio | 17,937 | 150,000 | 737 |
35.01 | Property | Joliet Retail | |||
35.02 | Property | Durham Retail | |||
35.03 | Property | Bradley Retail | |||
36 | Loan | A Storage Place - Evergreen | 32,841 | ||
37 | Loan | Eight Points Shopping Center | N/A | ||
38 | Loan | Las Brisas MHC | N/A | ||
39 | Loan | Storage Direct Roseville | 26,001 | ||
40 | Loan | Holiday Inn Express - Ruston | N/A | ||
41 | Loan | Holiday Inn Express Trinity | N/A | ||
42 | Loan | Hampton Inn and Comfort Inn Moss Point Portfolio | N/A | ||
42.01 | Property | Hampton Inn | |||
42.02 | Property | Comfort Inn | |||
43 | Loan | Ivy Bridge Extension | N/A | ||
44 | Loan | WoodSpring Suites Baton Rouge Portfolio | N/A | ||
44.01 | Property | Woodspring Suites Baton Rouge East | |||
44.02 | Property | Woodspring Suites Baton Rouge North | |||
45 | Loan | Shoppes Marketplace at Saxony | 1,322 | ||
46 | Loan | Birches at Countryside | N/A | ||
47 | Loan | Kohl’s Neenah | N/A | ||
48 | Loan | Brooklyn Multifamily Portfolio | N/A | 416 | |
48.01 | Property | Myrtle | |||
48.02 | Property | Saint John’s | |||
48.03 | Property | Dekalb | |||
49 | Loan | Westhaven Town Center | N/A | 3,168 | |
50 | Loan | Bel Lindo Apartments | N/A | ||
51 | Loan | East Sac Self Storage | N/A | ||
52 | Loan | Canyon Gate Self Storage | N/A | ||
53 | Loan | Lauderdale Manor | N/A | 4,852 | |
54 | Loan | The Avery Georgetown | N/A | ||
55 | Loan | Appleton Self Storage | N/A | ||
56 | Loan | 100 Fairfield | 90,000 | 8,924 | |
57 | Loan | School Street Crossing | N/A | 2,823 | |
58 | Loan | 645-679 Manor Drive | N/A | ||
59 | Loan | Plaza Point Shopping Center | N/A | 2,603 | |
60 | Loan | Boulevard I & II | N/A | 12,500 | |
61 | Loan | Walgreens - Harlingen, TX | N/A | ||
62 | Loan | Clarksville Shops | N/A | 1,591 | |
63 | Loan | Walgreens - Dallas, GA | N/A | ||
64 | Loan | Walgreens - Guthrie, OK | N/A | ||
65 | Loan | Dollar General Winterset | N/A | ||
66 | Loan | Dollar General Bay City | N/A | ||
67 | Loan | Dollar General Rockford | N/A |
A-1-20
UBS 2018-C8 Annex A-1
Mortgage Loan Number | Property Flag | Property Name | TI/LC Reserve Cap(21) | Other Reserve Reserve Description(14)(15) |
1 | Loan | AFIN Portfolio | N/A | Free Rent/Advance Rent Reserve ($154,430); Environmental Reserve ($9,827) |
1.01 | Property | Montecito Crossing | ||
1.02 | Property | Jefferson Commons | ||
1.03 | Property | Best on the Boulevard | ||
1.04 | Property | Northpark Center | ||
1.05 | Property | Anderson Station | ||
1.06 | Property | Cross Pointe Center | ||
1.07 | Property | San Pedro Crossing | ||
1.08 | Property | Riverbend Marketplace | ||
1.09 | Property | Shops at RiverGate South | ||
1.1 | Property | Centennial Plaza | ||
1.11 | Property | Shoppes of West Melbourne | ||
1.12 | Property | North Lakeland Plaza | ||
2 | Loan | Tryad Industrial & Business Center | 3,000,000 | TI/LC Reserve ($9,203,324); Free Rent Holdback ($1,917,974) |
3 | Loan | CrossPoint | 3,960,762 | Free Rent Reserve |
4 | Loan | Houston Distribution Center | N/A | N/A |
5 | Loan | Moore Plaza | 1,500,000 | Environmental Remediation Funds |
6 | Loan | Park Place at Florham Park | 2,000,000 | Tenant Obligation Funds |
6.01 | Property | 200 Park Place | ||
6.02 | Property | 230 Park Place | ||
6.03 | Property | 220 Park Place | ||
6.04 | Property | 210 Park Place | ||
7 | Loan | City Square and Clay Street | 2,000,000 | Free Rent Reserve ($812,214); Outstanding Earmarked Rollover Deposit ($1,452,227); Litigation Funds ($300,000) |
8 | Loan | University Properties Portfolio | N/A | Radon Systems Reserve |
9 | Loan | AFIN Industrial and Retail Net-Leased Portfolio | N/A | N/A |
9.01 | Property | FedEx Ground - Rolla, MO | ||
9.02 | Property | Chili’s - Machesney Park, IL | ||
9.03 | Property | FedEx Ground - Brainerd, MN | ||
9.04 | Property | FedEx Ground - Casper, WY | ||
9.05 | Property | Chili’s - McHenry, IL | ||
9.06 | Property | Bridgestone HOSEpower - Sulphur, LA | ||
9.07 | Property | Sonic - Tuscaloosa, AL | ||
9.08 | Property | Bridgestone HOSEpower - Columbia, SC | ||
9.09 | Property | Bridgestone HOSEpower - Jacksonville, FL | ||
9.1 | Property | Bridgestone HOSEpower - Elko, NV | ||
9.11 | Property | Jo-Ann - Freeport, IL | ||
9.12 | Property | Tractor Supply - Hazen, ND | ||
9.13 | Property | Dollar General - Kingston, NY | ||
9.14 | Property | Sonic - Robertsdale, AL | ||
9.15 | Property | Tractor Supply - Flandreau, SD | ||
9.16 | Property | Dollar General - Farmington, NY | ||
9.17 | Property | Dollar General - Otego, NY | ||
9.18 | Property | Dollar General - Kerhonkson, NY | ||
9.19 | Property | Dollar General - Dewitt, NY | ||
9.2 | Property | Dollar General - Utica, NY | ||
9.21 | Property | Dollar General - Parish, NY | ||
9.22 | Property | Dollar General - Geddes, NY | ||
10 | Loan | Residence Inn Irvine | N/A | N/A |
11 | Loan | GNL Industrial Portfolio | N/A | N/A |
11.01 | Property | 46643 Ryan Court | ||
11.02 | Property | 10088 South 136th Street | ||
11.03 | Property | 350 International Drive | ||
11.04 | Property | 210 Pierce Road | ||
11.05 | Property | 815 Industrial Parkway | ||
11.06 | Property | 11495 Deerfield Road | ||
11.07 | Property | 12 Mechanic Street | ||
11.08 | Property | 911 Industrial Parkway | ||
12 | Loan | BlueLinx Portfolio | N/A | Environmental Reserve |
12.01 | Property | BlueLinx Frederick | ||
12.02 | Property | BlueLinx Bellingham | ||
12.03 | Property | BlueLinx Lawrenceville | ||
12.04 | Property | BlueLinx Butner | ||
13 | Loan | El Dorado Tech Center | N/A | HVAC Holdback Reserve |
14 | Loan | Harford Village MHC | N/A | Utility Submeter Reserve ($185,570); Environmental Reserve ($58,764) |
15 | Loan | The Offices at Sam Houston | 135,000 | TMK IPSCO Rent Reserve: $82,088 to be disbursed to borrower upon TMK IPSCO being in occupancy and paying full, unabated rent; TMK IPSCO TI Reserve: $473,076 to be disbursed to borrower for TMK IPSCO TI costs; Caterpiller Rent Reserve: $143,665 upon Caterpiller being in occupancy and paying full, unabated rent; Caterpiller TI Reserve: $2,907,270 to be disbursed to borrower for Caterpiller TI costs. |
16 | Loan | Braemar Office Park | 600,000 | Outstanding TI/LC Reserve ($480,581.87); Free Rent Reserve ($76,553.41) |
17 | Loan | 4851 South Alameda Street | 255,993 | Violation Reserve |
18 | Loan | 1990 NASA Boulevard | N/A | GE Leasing Funds |
19 | Loan | Beach Boulevard Medical Pavilion | 66,731 | Existing PACE Assessment Funds |
20 | Loan | The Village at La Orilla | 257,553 | Dunkin Donuts TI Reserve ($46,800); Tenant Earnout Reserve ($622,968.33) |
21 | Loan | South Bend Medical Office | 300,000 | N/A |
21.01 | Property | Allied Physicians Surgery Center | ||
21.02 | Property | South Bend Orthopedic Associates | ||
22 | Loan | Yorkshire & Lexington Towers | N/A | Renovation/Tenant Buyout Reserve ($3,500,000); Debt Service Shortfall Reserve ($2,000,000); Holdback Reserve ($4,102,064) |
22.01 | Property | Yorkshire Towers | ||
22.02 | Property | Lexington Towers | ||
23 | Loan | Chicago Industrial Portfolio | N/A | N/A |
23.01 | Property | 425-455 E. Algonquin Road | ||
23.02 | Property | 8811 S. 77th Avenue | ||
23.03 | Property | 7400 W. 100th Place | ||
24 | Loan | Concord Place | N/A | Rent Abatement Reserve |
25 | Loan | Fortuna Center Plaza | From loan origination through 12/1/2020: $235,561; from 1/1/2021 through loan maturity: $157,041 | N/A |
26 | Loan | Firehouse Self Storage | N/A | Code Violations Reserve ($30,000) |
27 | Loan | Seal Multifamily Portfolio | N/A | Radon Reserve Funds ($32,010); Additional Collateral Funds ($15,000) |
27.01 | Property | Norton and Barberton | ||
27.02 | Property | Stow Apartments | ||
27.03 | Property | Tallmadge-Clyde Apartments |
A-1-21
UBS 2018-C8 Annex A-1
Mortgage Loan Number | Property Flag | Property Name | TI/LC Reserve Cap(21) | Other Reserve Reserve Description(14)(15) |
27.04 | Property | Firestone Park Apartments | ||
27.05 | Property | Mogadore-Eastwood Apartments | ||
28 | Loan | 10 Park Place South | 200,000 | Retail Gap Rent Reserve ($23,361); Grady Rent Reduction Reserve ($171,039) |
29 | Loan | Hampton Inn & Suites Wichita Airport | N/A | Ground Lease Reserve ($14,056); PIP Reserve (Springing) |
30 | Loan | Quakertown Shopping Center | 309,195 | N/A |
31 | Loan | Kohl’s - Jensen Beach | N/A | N/A |
32 | Loan | Tarzana Village | N/A | N/A |
33 | Loan | 249 E Ocean Blvd | N/A | Rent Concession Funds |
34 | Loan | Dorset & Market Street | 475,455 | N/A |
35 | Loan | National NNN Retail Portfolio | N/A | Rent Concession Fund ($125,537.40); Tenant Allowance Fund ($31,160.00) |
35.01 | Property | Joliet Retail | ||
35.02 | Property | Durham Retail | ||
35.03 | Property | Bradley Retail | ||
36 | Loan | A Storage Place - Evergreen | N/A | N/A |
37 | Loan | Eight Points Shopping Center | 319,460 | N/A |
38 | Loan | Las Brisas MHC | N/A | |
39 | Loan | Storage Direct Roseville | N/A | N/A |
40 | Loan | Holiday Inn Express - Ruston | N/A | N/A |
41 | Loan | Holiday Inn Express Trinity | N/A | PIP Reserve |
42 | Loan | Hampton Inn and Comfort Inn Moss Point Portfolio | N/A | Initial PIP Reserve Funds |
42.01 | Property | Hampton Inn | ||
42.02 | Property | Comfort Inn | ||
43 | Loan | Ivy Bridge Extension | N/A | N/A |
44 | Loan | WoodSpring Suites Baton Rouge Portfolio | N/A | N/A |
44.01 | Property | Woodspring Suites Baton Rouge East | ||
44.02 | Property | Woodspring Suites Baton Rouge North | ||
45 | Loan | Shoppes Marketplace at Saxony | 120,000 | Starbucks TI Reserve |
46 | Loan | Birches at Countryside | N/A | |
47 | Loan | Kohl’s Neenah | N/A | N/A |
48 | Loan | Brooklyn Multifamily Portfolio | N/A | Litigation Reserve |
48.01 | Property | Myrtle | ||
48.02 | Property | Saint John’s | ||
48.03 | Property | Dekalb | ||
49 | Loan | Westhaven Town Center | 114,043 | Assessment Reserve |
50 | Loan | Bel Lindo Apartments | N/A | Earn-out Funds |
51 | Loan | East Sac Self Storage | N/A | N/A |
52 | Loan | Canyon Gate Self Storage | N/A | N/A |
53 | Loan | Lauderdale Manor | 200,000 | N/A |
54 | Loan | The Avery Georgetown | N/A | N/A |
55 | Loan | Appleton Self Storage | N/A | N/A |
56 | Loan | 100 Fairfield | N/A | N/A |
57 | Loan | School Street Crossing | 135,000 | N/A |
58 | Loan | 645-679 Manor Drive | N/A | N/A |
59 | Loan | Plaza Point Shopping Center | N/A | N/A |
60 | Loan | Boulevard I & II | 152,000 | Rent Concession Reserve |
61 | Loan | Walgreens - Harlingen, TX | N/A | N/A |
62 | Loan | Clarksville Shops | 100,000 | Sweet Frog Frozen Yogurt Rollover Reserve Funds |
63 | Loan | Walgreens - Dallas, GA | N/A | N/A |
64 | Loan | Walgreens - Guthrie, OK | N/A | N/A |
65 | Loan | Dollar General Winterset | N/A | |
66 | Loan | Dollar General Bay City | N/A | |
67 | Loan | Dollar General Rockford | N/A |
A-1-22
UBS 2018-C8 Annex A-1
Mortgage Loan Number | Property Flag | Property Name | Initial Other Reserve(14) | Monthly Other Reserve(15) | Other Reserve Cap | Ownership Interest(7)(9) | Ground Lease Initial Expiration Date(7)(9) | Ground Lease Extension Options(7)(9) | 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(19) |
1 | Loan | AFIN Portfolio | 164,257 | N/A | Fee Simple | N/A | N/A | Hard | Springing | 150,000,000 | N/A | N/A | N/A | N/A | N/A | |
1.01 | Property | Montecito Crossing | Fee Simple | N/A | N/A | |||||||||||
1.02 | Property | Jefferson Commons | Fee Simple | N/A | N/A | |||||||||||
1.03 | Property | Best on the Boulevard | Fee Simple | N/A | N/A | |||||||||||
1.04 | Property | Northpark Center | Fee Simple | N/A | N/A | |||||||||||
1.05 | Property | Anderson Station | Fee Simple | N/A | N/A | |||||||||||
1.06 | Property | Cross Pointe Center | Fee Simple | N/A | N/A | |||||||||||
1.07 | Property | San Pedro Crossing | Fee Simple | N/A | N/A | |||||||||||
1.08 | Property | Riverbend Marketplace | Fee Simple | N/A | N/A | |||||||||||
1.09 | Property | Shops at RiverGate South | Fee Simple | N/A | N/A | |||||||||||
1.1 | Property | Centennial Plaza | Fee Simple | N/A | N/A | |||||||||||
1.11 | Property | Shoppes of West Melbourne | Fee Simple | N/A | N/A | |||||||||||
1.12 | Property | North Lakeland Plaza | Fee Simple | N/A | N/A | |||||||||||
2 | Loan | Tryad Industrial & Business Center | 11,121,298 | N/A | Fee Simple | N/A | N/A | Hard | In Place | 53,942,899 | N/A | N/A | N/A | N/A | 19,500,000 | |
3 | Loan | CrossPoint | 6,500,000 | N/A | Fee Simple | N/A | N/A | Hard | Springing | 100,000,000 | N/A | N/A | N/A | N/A | N/A | |
4 | Loan | Houston Distribution Center | N/A | Fee Simple | N/A | N/A | Hard | Springing | 35,000,000 | N/A | N/A | N/A | N/A | N/A | ||
5 | Loan | Moore Plaza | 3,000 | $3,000 each January | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
6 | Loan | Park Place at Florham Park | 5,044,401 | N/A | Fee Simple | N/A | N/A | Hard | Springing | 17,500,000 | N/A | N/A | N/A | N/A | 12,500,000 | |
6.01 | Property | 200 Park Place | Fee Simple | N/A | N/A | |||||||||||
6.02 | Property | 230 Park Place | Fee Simple | N/A | N/A | |||||||||||
6.03 | Property | 220 Park Place | Fee Simple | N/A | N/A | |||||||||||
6.04 | Property | 210 Park Place | Fee Simple | N/A | N/A | |||||||||||
7 | Loan | City Square and Clay Street | 2,564,441 | N/A | Fee Simple | N/A | N/A | Hard | In Place | 45,000,000 | N/A | N/A | N/A | N/A | N/A | |
8 | Loan | University Properties Portfolio | 451,250 | N/A | Fee Simple | N/A | N/A | Soft | Springing | N/A | N/A | N/A | N/A | N/A | 5,000,000 | |
9 | Loan | AFIN Industrial and Retail Net-Leased Portfolio | N/A | Fee Simple | N/A | N/A | Hard | Springing | N/A | N/A | N/A | N/A | N/A | N/A | ||
9.01 | Property | FedEx Ground - Rolla, MO | Fee Simple | N/A | N/A | |||||||||||
9.02 | Property | Chili’s - Machesney Park, IL | Fee Simple | N/A | N/A | |||||||||||
9.03 | Property | FedEx Ground - Brainerd, MN | Fee Simple | N/A | N/A | |||||||||||
9.04 | Property | FedEx Ground - Casper, WY | Fee Simple | N/A | N/A | |||||||||||
9.05 | Property | Chili’s - McHenry, IL | Fee Simple | N/A | N/A | |||||||||||
9.06 | Property | Bridgestone HOSEpower - Sulphur, LA | Fee Simple | N/A | N/A | |||||||||||
9.07 | Property | Sonic - Tuscaloosa, AL | Fee Simple | N/A | N/A | |||||||||||
9.08 | Property | Bridgestone HOSEpower - Columbia, SC | Fee Simple | N/A | N/A | |||||||||||
9.09 | Property | Bridgestone HOSEpower - Jacksonville, FL | Fee Simple | N/A | N/A | |||||||||||
9.1 | Property | Bridgestone HOSEpower - Elko, NV | Fee Simple | N/A | N/A | |||||||||||
9.11 | Property | Jo-Ann - Freeport, IL | Fee Simple | N/A | N/A | |||||||||||
9.12 | Property | Tractor Supply - Hazen, ND | Fee Simple | N/A | N/A | |||||||||||
9.13 | Property | Dollar General - Kingston, NY | Fee Simple | N/A | N/A | |||||||||||
9.14 | Property | Sonic - Robertsdale, AL | Fee Simple | N/A | N/A | |||||||||||
9.15 | Property | Tractor Supply - Flandreau, SD | Fee Simple | N/A | N/A | |||||||||||
9.16 | Property | Dollar General - Farmington, NY | Fee Simple | N/A | N/A | |||||||||||
9.17 | Property | Dollar General - Otego, NY | Fee Simple | N/A | N/A | |||||||||||
9.18 | Property | Dollar General - Kerhonkson, NY | Fee Simple | N/A | N/A | |||||||||||
9.19 | Property | Dollar General - Dewitt, NY | Fee Simple | N/A | N/A | |||||||||||
9.2 | Property | Dollar General - Utica, NY | Fee Simple | N/A | N/A | |||||||||||
9.21 | Property | Dollar General - Parish, NY | Fee Simple | N/A | N/A | |||||||||||
9.22 | Property | Dollar General - Geddes, NY | Fee Simple | N/A | N/A | |||||||||||
10 | Loan | Residence Inn Irvine | N/A | Leasehold | 12/31/2029 | 4 30-year options | Hard | Springing | N/A | N/A | N/A | N/A | N/A | N/A | ||
11 | Loan | GNL Industrial Portfolio | N/A | Various | Various | Various | Hard | In Place | N/A | N/A | N/A | N/A | N/A | N/A | ||
11.01 | Property | 46643 Ryan Court | Fee Simple | N/A | N/A | |||||||||||
11.02 | Property | 10088 South 136th Street | Fee Simple | N/A | N/A | |||||||||||
11.03 | Property | 350 International Drive | Fee Simple | N/A | N/A | |||||||||||
11.04 | Property | 210 Pierce Road | Fee Simple | N/A | N/A | |||||||||||
11.05 | Property | 815 Industrial Parkway | Leasehold | 12/21/2113 | No extension options | |||||||||||
11.06 | Property | 11495 Deerfield Road | Fee Simple | N/A | N/A | |||||||||||
11.07 | Property | 12 Mechanic Street | Fee Simple | N/A | N/A | |||||||||||
11.08 | Property | 911 Industrial Parkway | Leasehold | 10/1/2116 | No extension options | |||||||||||
12 | Loan | BlueLinx Portfolio | 206,875 | N/A | Fee Simple | N/A | N/A | Springing | Springing | 42,900,000 | N/A | N/A | N/A | N/A | N/A | |
12.01 | Property | BlueLinx Frederick | Fee Simple | N/A | N/A | |||||||||||
12.02 | Property | BlueLinx Bellingham | Fee Simple | N/A | N/A | |||||||||||
12.03 | Property | BlueLinx Lawrenceville | Fee Simple | N/A | N/A | |||||||||||
12.04 | Property | BlueLinx Butner | Fee Simple | N/A | N/A | |||||||||||
13 | Loan | El Dorado Tech Center | 146,005 | N/A | Fee Simple | N/A | N/A | Hard | Springing | N/A | N/A | N/A | N/A | N/A | N/A | |
14 | Loan | Harford Village MHC | 244,334 | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A | |
15 | Loan | The Offices at Sam Houston | 3,606,099 | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A | |
16 | Loan | Braemar Office Park | 557,135 | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A | |
17 | Loan | 4851 South Alameda Street | 100,000 | N/A | Fee Simple | N/A | N/A | Hard | Springing | N/A | N/A | N/A | N/A | N/A | N/A | |
18 | Loan | 1990 NASA Boulevard | 2,872,500 | N/A | Leasehold | 4/30/2057 | 1, 5-year option | Hard | Springing | N/A | N/A | N/A | N/A | N/A | N/A | |
19 | Loan | Beach Boulevard Medical Pavilion | 76,863 | 19,216 | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
20 | Loan | The Village at La Orilla | 669,768 | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A | |
21 | Loan | South Bend Medical Office | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A | ||
21.01 | Property | Allied Physicians Surgery Center | Fee Simple | N/A | N/A | |||||||||||
21.02 | Property | South Bend Orthopedic Associates | Fee Simple | N/A | N/A | |||||||||||
22 | Loan | Yorkshire & Lexington Towers | 9,602,064 | N/A | Fee Simple | N/A | N/A | Soft | Springing | 185,000,000 | 200,000,000 | 44.9% | 1.68 | 6.0% | 150,000,000 | |
22.01 | Property | Yorkshire Towers | Fee Simple | N/A | N/A | |||||||||||
22.02 | Property | Lexington Towers | Fee Simple | N/A | N/A | |||||||||||
23 | Loan | Chicago Industrial Portfolio | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A | ||
23.01 | Property | 425-455 E. Algonquin Road | Fee Simple | N/A | N/A | |||||||||||
23.02 | Property | 8811 S. 77th Avenue | Fee Simple | N/A | N/A | |||||||||||
23.03 | Property | 7400 W. 100th Place | Fee Simple | N/A | N/A | |||||||||||
24 | Loan | Concord Place | 123,697 | N/A | Fee Simple | N/A | N/A | Soft | Springing | N/A | N/A | N/A | N/A | N/A | N/A | |
25 | Loan | Fortuna Center Plaza | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A | ||
26 | Loan | Firehouse Self Storage | 30,000 | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A | |
27 | Loan | Seal Multifamily Portfolio | 47,010 | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A | |
27.01 | Property | Norton and Barberton | Fee Simple | N/A | N/A | |||||||||||
27.02 | Property | Stow Apartments | Fee Simple | N/A | N/A | |||||||||||
27.03 | Property | Tallmadge-Clyde Apartments | Fee Simple | N/A | N/A |
A-1-23
UBS 2018-C8 Annex A-1
Mortgage Loan Number | Property Flag | Property Name | Initial Other Reserve(14) | Monthly Other Reserve(15) | Other Reserve Cap | Ownership Interest(7)(9) | Ground Lease Initial Expiration Date(7)(9) | Ground Lease Extension Options(7)(9) | 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(19) |
27.04 | Property | Firestone Park Apartments | Fee Simple | N/A | N/A | |||||||||||
27.05 | Property | Mogadore-Eastwood Apartments | Fee Simple | N/A | N/A | |||||||||||
28 | Loan | 10 Park Place South | 194,400 | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A | |
29 | Loan | Hampton Inn & Suites Wichita Airport | 14,056 | N/A | Leasehold | 6/30/2044 | 2 10-year options | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A | |
30 | Loan | Quakertown Shopping Center | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A | ||
31 | Loan | Kohl’s - Jensen Beach | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A | ||
32 | Loan | Tarzana Village | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A | ||
33 | Loan | 249 E Ocean Blvd | 43,296 | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A | |
34 | Loan | Dorset & Market Street | N/A | Fee Simple | N/A | N/A | Hard | Springing | N/A | N/A | N/A | N/A | N/A | N/A | ||
35 | Loan | National NNN Retail Portfolio | 156,697 | N/A | Fee Simple | N/A | N/A | Hard | Springing | N/A | N/A | N/A | N/A | N/A | N/A | |
35.01 | Property | Joliet Retail | Fee Simple | N/A | N/A | |||||||||||
35.02 | Property | Durham Retail | Fee Simple | N/A | N/A | |||||||||||
35.03 | Property | Bradley Retail | Fee Simple | N/A | N/A | |||||||||||
36 | Loan | A Storage Place - Evergreen | N/A | Fee Simple | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||
37 | Loan | Eight Points Shopping Center | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A | ||
38 | Loan | Las Brisas MHC | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A | ||
39 | Loan | Storage Direct Roseville | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A | ||
40 | Loan | Holiday Inn Express - Ruston | N/A | Fee Simple | N/A | N/A | Hard | Springing | N/A | N/A | N/A | N/A | N/A | N/A | ||
41 | Loan | Holiday Inn Express Trinity | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A | ||
42 | Loan | Hampton Inn and Comfort Inn Moss Point Portfolio | 395,500 | N/A | Fee Simple | N/A | N/A | Hard | Springing | N/A | N/A | N/A | N/A | N/A | N/A | |
42.01 | Property | Hampton Inn | Fee Simple | N/A | N/A | |||||||||||
42.02 | Property | Comfort Inn | Fee Simple | N/A | N/A | |||||||||||
43 | Loan | Ivy Bridge Extension | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A | ||
44 | Loan | WoodSpring Suites Baton Rouge Portfolio | N/A | Fee Simple | N/A | N/A | Soft | Springing | N/A | N/A | N/A | N/A | N/A | N/A | ||
44.01 | Property | Woodspring Suites Baton Rouge East | Fee Simple | N/A | N/A | |||||||||||
44.02 | Property | Woodspring Suites Baton Rouge North | Fee Simple | N/A | N/A | |||||||||||
45 | Loan | Shoppes Marketplace at Saxony | 121,500 | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A | |
46 | Loan | Birches at Countryside | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A | ||
47 | Loan | Kohl’s Neenah | N/A | Fee Simple | N/A | N/A | Hard | In Place | N/A | N/A | N/A | N/A | N/A | N/A | ||
48 | Loan | Brooklyn Multifamily Portfolio | 150,000 | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A | |
48.01 | Property | Myrtle | Fee Simple | N/A | N/A | |||||||||||
48.02 | Property | Saint John’s | Fee Simple | N/A | N/A | |||||||||||
48.03 | Property | Dekalb | Fee Simple | N/A | N/A | |||||||||||
49 | Loan | Westhaven Town Center | 12,000 | 1,278 | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A |
50 | Loan | Bel Lindo Apartments | 400,000 | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A | |
51 | Loan | East Sac Self Storage | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A | ||
52 | Loan | Canyon Gate Self Storage | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A | ||
53 | Loan | Lauderdale Manor | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A | ||
54 | Loan | The Avery Georgetown | N/A | Fee Simple | N/A | N/A | Hard | Springing | N/A | N/A | N/A | N/A | N/A | N/A | ||
55 | Loan | Appleton Self Storage | N/A | Fee Simple | N/A | N/A | Hard | Springing | N/A | N/A | N/A | N/A | N/A | N/A | ||
56 | Loan | 100 Fairfield | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A | ||
57 | Loan | School Street Crossing | N/A | Fee Simple | N/A | N/A | Hard | Springing | N/A | N/A | N/A | N/A | N/A | N/A | ||
58 | Loan | 645-679 Manor Drive | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A | ||
59 | Loan | Plaza Point Shopping Center | N/A | Fee Simple | N/A | N/A | Hard | Springing | N/A | N/A | N/A | N/A | N/A | N/A | ||
60 | Loan | Boulevard I & II | 3,000 | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A | |
61 | Loan | Walgreens - Harlingen, TX | 370,500 | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A | ||
62 | Loan | Clarksville Shops | 37,000 | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A | |
63 | Loan | Walgreens - Dallas, GA | 370,500 | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A | ||
64 | Loan | Walgreens - Guthrie, OK | 262,500 | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A | N/A | N/A | ||
65 | Loan | Dollar General Winterset | N/A | Fee Simple | N/A | N/A | Hard | In Place | N/A | N/A | N/A | N/A | N/A | N/A | ||
66 | Loan | Dollar General Bay City | N/A | Fee Simple | N/A | N/A | Hard | In Place | N/A | N/A | N/A | N/A | N/A | N/A | ||
67 | Loan | Dollar General Rockford | N/A | Fee Simple | N/A | N/A | Hard | In Place | N/A | N/A | N/A | N/A | N/A | N/A |
A-1-24
UBS 2018-C8 Annex A-1
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 Subordinate Debt Permitted(19) | Future Subordinate Debt Type(19) | Future Subordinate Debt Amount Permitted(19) |
1 | Loan | AFIN Portfolio | N/A | N/A | N/A | No | N/A | N/A |
1.01 | Property | Montecito Crossing | ||||||
1.02 | Property | Jefferson Commons | ||||||
1.03 | Property | Best on the Boulevard | ||||||
1.04 | Property | Northpark Center | ||||||
1.05 | Property | Anderson Station | ||||||
1.06 | Property | Cross Pointe Center | ||||||
1.07 | Property | San Pedro Crossing | ||||||
1.08 | Property | Riverbend Marketplace | ||||||
1.09 | Property | Shops at RiverGate South | ||||||
1.1 | Property | Centennial Plaza | ||||||
1.11 | Property | Shoppes of West Melbourne | ||||||
1.12 | Property | North Lakeland Plaza | ||||||
2 | Loan | Tryad Industrial & Business Center | 61.8% | 1.09 | 8.9% | No | N/A | N/A |
3 | Loan | CrossPoint | N/A | N/A | N/A | No | N/A | N/A |
4 | Loan | Houston Distribution Center | N/A | N/A | N/A | No | N/A | N/A |
5 | Loan | Moore Plaza | N/A | N/A | N/A | No | N/A | N/A |
6 | Loan | Park Place at Florham Park | 78.1% | 1.18 | 8.8% | No | N/A | N/A |
6.01 | Property | 200 Park Place | ||||||
6.02 | Property | 230 Park Place | ||||||
6.03 | Property | 220 Park Place | ||||||
6.04 | Property | 210 Park Place | ||||||
7 | Loan | City Square and Clay Street | N/A | N/A | N/A | No | N/A | N/A |
8 | Loan | University Properties Portfolio | 67.3% | 1.43 | 8.3% | No | N/A | N/A |
9 | Loan | AFIN Industrial and Retail Net-Leased Portfolio | N/A | N/A | N/A | No | N/A | N/A |
9.01 | Property | FedEx Ground - Rolla, MO | ||||||
9.02 | Property | Chili’s - Machesney Park, IL | ||||||
9.03 | Property | FedEx Ground - Brainerd, MN | ||||||
9.04 | Property | FedEx Ground - Casper, WY | ||||||
9.05 | Property | Chili’s - McHenry, IL | ||||||
9.06 | Property | Bridgestone HOSEpower - Sulphur, LA | ||||||
9.07 | Property | Sonic - Tuscaloosa, AL | ||||||
9.08 | Property | Bridgestone HOSEpower - Columbia, SC | ||||||
9.09 | Property | Bridgestone HOSEpower - Jacksonville, FL | ||||||
9.1 | Property | Bridgestone HOSEpower - Elko, NV | ||||||
9.11 | Property | Jo-Ann - Freeport, IL | ||||||
9.12 | Property | Tractor Supply - Hazen, ND | ||||||
9.13 | Property | Dollar General - Kingston, NY | ||||||
9.14 | Property | Sonic - Robertsdale, AL | ||||||
9.15 | Property | Tractor Supply - Flandreau, SD | ||||||
9.16 | Property | Dollar General - Farmington, NY | ||||||
9.17 | Property | Dollar General - Otego, NY | ||||||
9.18 | Property | Dollar General - Kerhonkson, NY | ||||||
9.19 | Property | Dollar General - Dewitt, NY | ||||||
9.2 | Property | Dollar General - Utica, NY | ||||||
9.21 | Property | Dollar General - Parish, NY | ||||||
9.22 | Property | Dollar General - Geddes, NY | ||||||
10 | Loan | Residence Inn Irvine | N/A | N/A | N/A | No | N/A | N/A |
11 | Loan | GNL Industrial Portfolio | N/A | N/A | N/A | No | N/A | N/A |
11.01 | Property | 46643 Ryan Court | ||||||
11.02 | Property | 10088 South 136th Street | ||||||
11.03 | Property | 350 International Drive | ||||||
11.04 | Property | 210 Pierce Road | ||||||
11.05 | Property | 815 Industrial Parkway | ||||||
11.06 | Property | 11495 Deerfield Road | ||||||
11.07 | Property | 12 Mechanic Street | ||||||
11.08 | Property | 911 Industrial Parkway | ||||||
12 | Loan | BlueLinx Portfolio | N/A | N/A | N/A | No | N/A | N/A |
12.01 | Property | BlueLinx Frederick | ||||||
12.02 | Property | BlueLinx Bellingham | ||||||
12.03 | Property | BlueLinx Lawrenceville | ||||||
12.04 | Property | BlueLinx Butner | ||||||
13 | Loan | El Dorado Tech Center | N/A | N/A | N/A | No | N/A | N/A |
14 | Loan | Harford Village MHC | N/A | N/A | N/A | Yes | Mezzanine | (i) DSCR >= 1.25X or DSCR at Closing or (ii) LTV <= 75% or LTV at Closing |
15 | Loan | The Offices at Sam Houston | N/A | N/A | N/A | No | N/A | N/A |
16 | Loan | Braemar Office Park | N/A | N/A | N/A | Yes | Mezzanine | The Combined Loan-to-Value Ratio will not be greater than 73.2%, the Combined Debt Service Coverage Ratio will not be less than 1.65x, and the Combined Debt Yield will not be less than 9.89%. |
17 | Loan | 4851 South Alameda Street | N/A | N/A | N/A | No | N/A | N/A |
18 | Loan | 1990 NASA Boulevard | N/A | N/A | N/A | No | N/A | N/A |
19 | Loan | Beach Boulevard Medical Pavilion | N/A | N/A | N/A | No | N/A | N/A |
20 | Loan | The Village at La Orilla | N/A | N/A | N/A | No | N/A | N/A |
21 | Loan | South Bend Medical Office | N/A | N/A | N/A | No | N/A | N/A |
21.01 | Property | Allied Physicians Surgery Center | ||||||
21.02 | Property | South Bend Orthopedic Associates | ||||||
22 | Loan | Yorkshire & Lexington Towers | 61.8% | 1.04 | 4.4% | No | N/A | N/A |
22.01 | Property | Yorkshire Towers | ||||||
22.02 | Property | Lexington Towers | ||||||
23 | Loan | Chicago Industrial Portfolio | N/A | N/A | N/A | No | N/A | N/A |
23.01 | Property | 425-455 E. Algonquin Road | ||||||
23.02 | Property | 8811 S. 77th Avenue | ||||||
23.03 | Property | 7400 W. 100th Place | ||||||
24 | Loan | Concord Place | N/A | N/A | N/A | No | N/A | N/A |
25 | Loan | Fortuna Center Plaza | N/A | N/A | N/A | Yes | Mezzanine | Combined LTV <= 75%, Combined DSCR >= 1.30x, Combined DY >= 9.0% |
26 | Loan | Firehouse Self Storage | N/A | N/A | N/A | No | N/A | N/A |
27 | Loan | Seal Multifamily Portfolio | N/A | N/A | N/A | No | N/A | N/A |
27.01 | Property | Norton and Barberton | ||||||
27.02 | Property | Stow Apartments | ||||||
27.03 | Property | Tallmadge-Clyde Apartments |
A-1-25
UBS 2018-C8 Annex A-1
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 Subordinate Debt Permitted(19) | Future Subordinate Debt Type(19) | Future Subordinate Debt Amount Permitted(19) |
27.04 | Property | Firestone Park Apartments | ||||||
27.05 | Property | Mogadore-Eastwood Apartments | ||||||
28 | Loan | 10 Park Place South | N/A | N/A | N/A | No | N/A | N/A |
29 | Loan | Hampton Inn & Suites Wichita Airport | N/A | N/A | N/A | No | N/A | N/A |
30 | Loan | Quakertown Shopping Center | N/A | N/A | N/A | No | N/A | N/A |
31 | Loan | Kohl’s - Jensen Beach | N/A | N/A | N/A | No | N/A | N/A |
32 | Loan | Tarzana Village | N/A | N/A | N/A | Yes | Mezzanine/Unsecured Subordinate Debt | The Combined Loan-to-Value Ratio will not be greater than 53.9% and the Combined Debt Yield will greater than 8.65%. |
33 | Loan | 249 E Ocean Blvd | N/A | N/A | N/A | No | N/A | N/A |
34 | Loan | Dorset & Market Street | N/A | N/A | N/A | No | N/A | N/A |
35 | Loan | National NNN Retail Portfolio | N/A | N/A | N/A | No | N/A | N/A |
35.01 | Property | Joliet Retail | ||||||
35.02 | Property | Durham Retail | ||||||
35.03 | Property | Bradley Retail | ||||||
36 | Loan | A Storage Place - Evergreen | N/A | N/A | N/A | No | N/A | N/A |
37 | Loan | Eight Points Shopping Center | N/A | N/A | N/A | No | N/A | N/A |
38 | Loan | Las Brisas MHC | N/A | N/A | N/A | No | N/A | N/A |
39 | Loan | Storage Direct Roseville | N/A | N/A | N/A | No | N/A | N/A |
40 | Loan | Holiday Inn Express - Ruston | N/A | N/A | N/A | No | N/A | N/A |
41 | Loan | Holiday Inn Express Trinity | N/A | N/A | N/A | Yes | Mezzanine | The aggregate LTV (based on the Loan Amount and the Mezzanine Financing) cannot exceed 65%, (ii) the actual combined DSCR (calculated using the actual amortizing debt service payments due under the Loan and the Mezzanine Financing) must not be less than 1.40x, and (iii) the actual combined debt yield (calculated based on the Loan Amount and the Mezzanine Financing) cannot be less than 10.50% based on the trailing 12 net operating income (after deducting a 4% FF&E Reserve) |
42 | Loan | Hampton Inn and Comfort Inn Moss Point Portfolio | N/A | N/A | N/A | No | N/A | N/A |
42.01 | Property | Hampton Inn | ||||||
42.02 | Property | Comfort Inn | ||||||
43 | Loan | Ivy Bridge Extension | N/A | N/A | N/A | No | N/A | N/A |
44 | Loan | WoodSpring Suites Baton Rouge Portfolio | N/A | N/A | N/A | No | N/A | N/A |
44.01 | Property | Woodspring Suites Baton Rouge East | ||||||
44.02 | Property | Woodspring Suites Baton Rouge North | ||||||
45 | Loan | Shoppes Marketplace at Saxony | N/A | N/A | N/A | No | N/A | N/A |
46 | Loan | Birches at Countryside | N/A | N/A | N/A | No | N/A | N/A |
47 | Loan | Kohl’s Neenah | N/A | N/A | N/A | No | N/A | N/A |
48 | Loan | Brooklyn Multifamily Portfolio | N/A | N/A | N/A | Yes | Mezzanine | LTV <= 62.5%, DSCR >= 1.35x |
48.01 | Property | Myrtle | ||||||
48.02 | Property | Saint John’s | ||||||
48.03 | Property | Dekalb | ||||||
49 | Loan | Westhaven Town Center | N/A | N/A | N/A | No | N/A | N/A |
50 | Loan | Bel Lindo Apartments | N/A | N/A | N/A | No | N/A | N/A |
51 | Loan | East Sac Self Storage | N/A | N/A | N/A | No | N/A | N/A |
52 | Loan | Canyon Gate Self Storage | N/A | N/A | N/A | No | N/A | N/A |
53 | Loan | Lauderdale Manor | N/A | N/A | N/A | No | N/A | N/A |
54 | Loan | The Avery Georgetown | N/A | N/A | N/A | No | N/A | N/A |
55 | Loan | Appleton Self Storage | N/A | N/A | N/A | No | N/A | N/A |
56 | Loan | 100 Fairfield | N/A | N/A | N/A | No | N/A | N/A |
57 | Loan | School Street Crossing | N/A | N/A | N/A | No | N/A | N/A |
58 | Loan | 645-679 Manor Drive | N/A | N/A | N/A | No | N/A | N/A |
59 | Loan | Plaza Point Shopping Center | N/A | N/A | N/A | No | N/A | N/A |
60 | Loan | Boulevard I & II | N/A | N/A | N/A | No | N/A | N/A |
61 | Loan | Walgreens - Harlingen, TX | N/A | N/A | N/A | No | N/A | N/A |
62 | Loan | Clarksville Shops | N/A | N/A | N/A | No | N/A | N/A |
63 | Loan | Walgreens - Dallas, GA | N/A | N/A | N/A | No | N/A | N/A |
64 | Loan | Walgreens - Guthrie, OK | N/A | N/A | N/A | No | N/A | N/A |
65 | Loan | Dollar General Winterset | N/A | N/A | N/A | Yes | Mezzanine | (i) Combined DSCR >= 1.20x, (ii) LTV <= 85% |
66 | Loan | Dollar General Bay City | N/A | N/A | N/A | Yes | Mezzanine | (i) Combined DSCR >= 1.20x, (ii) LTV <= 85% |
67 | Loan | Dollar General Rockford | N/A | N/A | N/A | Yes | Mezzanine | (i) Combined DSCR >= 1.20x, (ii) LTV <= 85% |
A-1-26
UBS 2018-C8 Annex A-1
Mortgage Loan Number | Property Flag | Property Name | Sponsor(8)(23) |
1 | Loan | AFIN Portfolio | American Finance Operating Partnership, L.P. |
1.01 | Property | Montecito Crossing | |
1.02 | Property | Jefferson Commons | |
1.03 | Property | Best on the Boulevard | |
1.04 | Property | Northpark Center | |
1.05 | Property | Anderson Station | |
1.06 | Property | Cross Pointe Center | |
1.07 | Property | San Pedro Crossing | |
1.08 | Property | Riverbend Marketplace | |
1.09 | Property | Shops at RiverGate South | |
1.1 | Property | Centennial Plaza | |
1.11 | Property | Shoppes of West Melbourne | |
1.12 | Property | North Lakeland Plaza | |
2 | Loan | Tryad Industrial & Business Center | Leslie Westreich; Morty Yashar |
3 | Loan | CrossPoint | Samuel T. Byrne; William H. Kremer |
4 | Loan | Houston Distribution Center | Spirit Realty, L.P. |
5 | Loan | Moore Plaza | J. Kenneth Dunn |
6 | Loan | Park Place at Florham Park | Normandy Real Estate Fund, L.P.; Normandy Real Estate Management, LLC |
6.01 | Property | 200 Park Place | |
6.02 | Property | 230 Park Place | |
6.03 | Property | 220 Park Place | |
6.04 | Property | 210 Park Place | |
7 | Loan | City Square and Clay Street | John Ziegler |
8 | Loan | University Properties Portfolio | Thomas C. Guthrie; Kimberly D. Hendren |
9 | Loan | AFIN Industrial and Retail Net-Leased Portfolio | American Finance Trust, Inc. |
9.01 | Property | FedEx Ground - Rolla, MO | |
9.02 | Property | Chili’s - Machesney Park, IL | |
9.03 | Property | FedEx Ground - Brainerd, MN | |
9.04 | Property | FedEx Ground - Casper, WY | |
9.05 | Property | Chili’s - McHenry, IL | |
9.06 | Property | Bridgestone HOSEpower - Sulphur, LA | |
9.07 | Property | Sonic - Tuscaloosa, AL | |
9.08 | Property | Bridgestone HOSEpower - Columbia, SC | |
9.09 | Property | Bridgestone HOSEpower - Jacksonville, FL | |
9.1 | Property | Bridgestone HOSEpower - Elko, NV | |
9.11 | Property | Jo-Ann - Freeport, IL | |
9.12 | Property | Tractor Supply - Hazen, ND | |
9.13 | Property | Dollar General - Kingston, NY | |
9.14 | Property | Sonic - Robertsdale, AL | |
9.15 | Property | Tractor Supply - Flandreau, SD | |
9.16 | Property | Dollar General - Farmington, NY | |
9.17 | Property | Dollar General - Otego, NY | |
9.18 | Property | Dollar General - Kerhonkson, NY | |
9.19 | Property | Dollar General - Dewitt, NY | |
9.2 | Property | Dollar General - Utica, NY | |
9.21 | Property | Dollar General - Parish, NY | |
9.22 | Property | Dollar General - Geddes, NY | |
10 | Loan | Residence Inn Irvine | Robert D. Olson; Robert D. Olson, Trustee of the Robert D. Olson Separate Property Trust, Established July 1, 2003 |
11 | Loan | GNL Industrial Portfolio | Global Net Lease Operating Partnership, L.P. |
11.01 | Property | 46643 Ryan Court | |
11.02 | Property | 10088 South 136th Street | |
11.03 | Property | 350 International Drive | |
11.04 | Property | 210 Pierce Road | |
11.05 | Property | 815 Industrial Parkway | |
11.06 | Property | 11495 Deerfield Road | |
11.07 | Property | 12 Mechanic Street | |
11.08 | Property | 911 Industrial Parkway | |
12 | Loan | BlueLinx Portfolio | Michael W. Brennan; Scott D. McKibben; Samuel A. Mandarino; Robert G. Vanecko; Eduardo E. Paneque; Allen Crosswell; Greenwood Holding Company, LLC; William T. MacMane; Brad O’Halloran |
12.01 | Property | BlueLinx Frederick | |
12.02 | Property | BlueLinx Bellingham | |
12.03 | Property | BlueLinx Lawrenceville | |
12.04 | Property | BlueLinx Butner | |
13 | Loan | El Dorado Tech Center | Mazher Papar |
14 | Loan | Harford Village MHC | Ross H. Partrich |
15 | Loan | The Offices at Sam Houston | Chris P. D’Agostino |
16 | Loan | Braemar Office Park | Felton Properties, Inc. |
17 | Loan | 4851 South Alameda Street | Tal Hassid |
18 | Loan | 1990 NASA Boulevard | Greg W. Seitz; Brant P. Landry; Clint Riley |
19 | Loan | Beach Boulevard Medical Pavilion | Thomas G. Lebeau; Robert E. Romney |
20 | Loan | The Village at La Orilla | Philip L. Lindborg; Jude L. Baca; William E. Schmidt |
21 | Loan | South Bend Medical Office | Ryan C. Rans |
21.01 | Property | Allied Physicians Surgery Center | |
21.02 | Property | South Bend Orthopedic Associates | |
22 | Loan | Yorkshire & Lexington Towers | The Chetrit Group LLC; Stellar Management LLC |
22.01 | Property | Yorkshire Towers | |
22.02 | Property | Lexington Towers | |
23 | Loan | Chicago Industrial Portfolio | Benjamin B. Rubin; Samuel I. Kirschenbaum |
23.01 | Property | 425-455 E. Algonquin Road | |
23.02 | Property | 8811 S. 77th Avenue | |
23.03 | Property | 7400 W. 100th Place | |
24 | Loan | Concord Place | R. Craig Hannay Trust; R. Craig Hannay |
25 | Loan | Fortuna Center Plaza | Isaac Pretter; Eron Sodie |
26 | Loan | Firehouse Self Storage | Matthew N. Follett; Randall C. Naess, Deette Richmond Sipos and Robert E. Richmond as Co-trustees of the Testamentary Trust Created Under the Will of Edmund N. Richmond Dated February 1962; Kerry J. Murphy, Gary L. Barton, Linda J. Wilson |
27 | Loan | Seal Multifamily Portfolio | Ziv Sarig; Jonathan Polster |
27.01 | Property | Norton and Barberton | |
27.02 | Property | Stow Apartments | |
27.03 | Property | Tallmadge-Clyde Apartments |
A-1-27
UBS 2018-C8 Annex A-1
Mortgage Loan Number | Property Flag | Property Name | Sponsor(8)(23) |
27.04 | Property | Firestone Park Apartments | |
27.05 | Property | Mogadore-Eastwood Apartments | |
28 | Loan | 10 Park Place South | Dion Meltzer; Alan Joe |
29 | Loan | Hampton Inn & Suites Wichita Airport | Chandra Sekhar Tokala; Minhas Ladiwalla |
30 | Loan | Quakertown Shopping Center | Leo S. Ullman |
31 | Loan | Kohl’s - Jensen Beach | Robert Ridino |
32 | Loan | Tarzana Village | Steve K. Wasserman; Linda S. Wasserman; Leonard J. Comden; Susan E. Comden |
33 | Loan | 249 E Ocean Blvd | Rajiv Kumar; Gurbax Bhasin |
34 | Loan | Dorset & Market Street | Samuel T. Judge |
35 | Loan | National NNN Retail Portfolio | Jose Chacalo Hilu; Veraz Fondo Dos, LLC |
35.01 | Property | Joliet Retail | |
35.02 | Property | Durham Retail | |
35.03 | Property | Bradley Retail | |
36 | Loan | A Storage Place - Evergreen | Darryl B. Flaming |
37 | Loan | Eight Points Shopping Center | E. Stanley Kroenke |
38 | Loan | Las Brisas MHC | Donald Shepherd |
39 | Loan | Storage Direct Roseville | Daniel J. Elefante; The Elefante Revocable Living Trust Dated October 9,1996; The Elefante Children’s Trust No. 1 Established December 31, 2012; The Elefante Children’s Trust No. 2 Established December 31, 2012; The Elefante Children’s Trust No. 3 Established December 31, 2012 |
40 | Loan | Holiday Inn Express - Ruston | M. Kevin Dzurik; Kevin C. Gamble; Keith E. Gamble; Denny Gamble, Jr. |
41 | Loan | Holiday Inn Express Trinity | The Plaza Hospitality, LLC; Mansoor Ebrahim Nabina |
42 | Loan | Hampton Inn and Comfort Inn Moss Point Portfolio | Dana Foster; W. Edward Trehern; Dana Blake Foster |
42.01 | Property | Hampton Inn | |
42.02 | Property | Comfort Inn | |
43 | Loan | Ivy Bridge Extension | Margaret Van Epps |
44 | Loan | WoodSpring Suites Baton Rouge Portfolio | P. Carter Rise |
44.01 | Property | Woodspring Suites Baton Rouge East | |
44.02 | Property | Woodspring Suites Baton Rouge North | |
45 | Loan | Shoppes Marketplace at Saxony | R.L. Arnos; Lawrence Moon |
46 | Loan | Birches at Countryside | William A. Butler; Daniel W. Anderson; Sr., Stephen L. Butler; Phyllis Kelsey-Greene; Thomas Michael Johnson; Robert E. Nesbitt; Michael Spiker; William Matthew Butler |
47 | Loan | Kohl’s Neenah | Zalman Skoblo |
48 | Loan | Brooklyn Multifamily Portfolio | Donald Matheson; Uche Alozie |
48.01 | Property | Myrtle | |
48.02 | Property | Saint John’s | |
48.03 | Property | Dekalb | |
49 | Loan | Westhaven Town Center | Michael S. Outlaw; Jacob Kobi Avrahami |
50 | Loan | Bel Lindo Apartments | Joel Davidovici; Maurice Dopplet |
51 | Loan | East Sac Self Storage | Matthew N. Follett; Robert L. Beyer, JR.; Keri L. Beyer |
52 | Loan | Canyon Gate Self Storage | T.I.P. Properties |
53 | Loan | Lauderdale Manor | Leon Ojalvo; Steven Hurowitz |
54 | Loan | The Avery Georgetown | Justin Schneck; Samantha Schneck |
55 | Loan | Appleton Self Storage | James B. O’Malley |
56 | Loan | 100 Fairfield | Brandon Hall; Brett Wilderman |
57 | Loan | School Street Crossing | Carnegie Properties, Inc. |
58 | Loan | 645-679 Manor Drive | Richard A. Bocci |
59 | Loan | Plaza Point Shopping Center | Roger M. Crouch, Neill H. Taylor, Peter C. Sisson |
60 | Loan | Boulevard I & II | Michael Basinet; Sheri Basinet |
61 | Loan | Walgreens - Harlingen, TX | Michael B. McDonald |
62 | Loan | Clarksville Shops | Frank P. Farinella; Phillip John Farinella Jr. |
63 | Loan | Walgreens - Dallas, GA | Michael B. McDonald |
64 | Loan | Walgreens - Guthrie, OK | Michael B. McDonald |
65 | Loan | Dollar General Winterset | Ladder Capital CRE Equity LLC |
66 | Loan | Dollar General Bay City | Ladder Capital CRE Equity LLC |
67 | Loan | Dollar General Rockford | Ladder Capital CRE Equity LLC |
A-1-28
UBS 2018-C8 Annex A-1
Mortgage Loan Number | Property Flag | Property Name | Guarantor(23)(32) | Affiliated Sponsors |
1 | Loan | AFIN Portfolio | American Finance Operating Partnership, L.P. | Group 1 |
1.01 | Property | Montecito Crossing | ||
1.02 | Property | Jefferson Commons | ||
1.03 | Property | Best on the Boulevard | ||
1.04 | Property | Northpark Center | ||
1.05 | Property | Anderson Station | ||
1.06 | Property | Cross Pointe Center | ||
1.07 | Property | San Pedro Crossing | ||
1.08 | Property | Riverbend Marketplace | ||
1.09 | Property | Shops at RiverGate South | ||
1.1 | Property | Centennial Plaza | ||
1.11 | Property | Shoppes of West Melbourne | ||
1.12 | Property | North Lakeland Plaza | ||
2 | Loan | Tryad Industrial & Business Center | Leslie Westreich; Morty Yashar | No |
3 | Loan | CrossPoint | Brian Chaisson; Samuel T. Byrne | No |
4 | Loan | Houston Distribution Center | Spirit Realty, L.P. | No |
5 | Loan | Moore Plaza | J. Kenneth Dunn | No |
6 | Loan | Park Place at Florham Park | Normandy Real Estate Fund, L.P.; Normandy Real Estate Management, LLC | No |
6.01 | Property | 200 Park Place | ||
6.02 | Property | 230 Park Place | ||
6.03 | Property | 220 Park Place | ||
6.04 | Property | 210 Park Place | ||
7 | Loan | City Square and Clay Street | John Ziegler | No |
8 | Loan | University Properties Portfolio | Thomas C. Guthrie; Kimberly D. Hendren | No |
9 | Loan | AFIN Industrial and Retail Net-Leased Portfolio | American Finance Operating Partnership, L.P. | Group 1 |
9.01 | Property | FedEx Ground - Rolla, MO | ||
9.02 | Property | Chili’s - Machesney Park, IL | ||
9.03 | Property | FedEx Ground - Brainerd, MN | ||
9.04 | Property | FedEx Ground - Casper, WY | ||
9.05 | Property | Chili’s - McHenry, IL | ||
9.06 | Property | Bridgestone HOSEpower - Sulphur, LA | ||
9.07 | Property | Sonic - Tuscaloosa, AL | ||
9.08 | Property | Bridgestone HOSEpower - Columbia, SC | ||
9.09 | Property | Bridgestone HOSEpower - Jacksonville, FL | ||
9.1 | Property | Bridgestone HOSEpower - Elko, NV | ||
9.11 | Property | Jo-Ann - Freeport, IL | ||
9.12 | Property | Tractor Supply - Hazen, ND | ||
9.13 | Property | Dollar General - Kingston, NY | ||
9.14 | Property | Sonic - Robertsdale, AL | ||
9.15 | Property | Tractor Supply - Flandreau, SD | ||
9.16 | Property | Dollar General - Farmington, NY | ||
9.17 | Property | Dollar General - Otego, NY | ||
9.18 | Property | Dollar General - Kerhonkson, NY | ||
9.19 | Property | Dollar General - Dewitt, NY | ||
9.2 | Property | Dollar General - Utica, NY | ||
9.21 | Property | Dollar General - Parish, NY | ||
9.22 | Property | Dollar General - Geddes, NY | ||
10 | Loan | Residence Inn Irvine | Robert D. Olson; Robert D. Olson, Trustee of the Robert D. Olson Separate Property Trust, Established July 1, 2003 | No |
11 | Loan | GNL Industrial Portfolio | Global Net Lease Operating Partnership, L.P. | No |
11.01 | Property | 46643 Ryan Court | ||
11.02 | Property | 10088 South 136th Street | ||
11.03 | Property | 350 International Drive | ||
11.04 | Property | 210 Pierce Road | ||
11.05 | Property | 815 Industrial Parkway | ||
11.06 | Property | 11495 Deerfield Road | ||
11.07 | Property | 12 Mechanic Street | ||
11.08 | Property | 911 Industrial Parkway | ||
12 | Loan | BlueLinx Portfolio | Michael W. Brennan; Scott D. McKibben; Samuel A. Mandarino; Robert G. Vanecko; Eduardo E. Paneque; Allen Crosswell; Greenwood Holding Company, LLC; William T. MacMane; Brad O’Halloran | No |
12.01 | Property | BlueLinx Frederick | ||
12.02 | Property | BlueLinx Bellingham | ||
12.03 | Property | BlueLinx Lawrenceville | ||
12.04 | Property | BlueLinx Butner | ||
13 | Loan | El Dorado Tech Center | El Dorado Operating Company LLC | No |
14 | Loan | Harford Village MHC | Ross H. Partrich | No |
15 | Loan | The Offices at Sam Houston | Chris P. D’Agostino | No |
16 | Loan | Braemar Office Park | William D. Felton | No |
17 | Loan | 4851 South Alameda Street | Tal Hassid | No |
18 | Loan | 1990 NASA Boulevard | Greg W. Seitz; Brant P. Landry; Clint Riley | No |
19 | Loan | Beach Boulevard Medical Pavilion | Thomas G. Lebeau; Robert E. Romney | No |
20 | Loan | The Village at La Orilla | Philip L. Lindborg; Jude L. Baca; William E. Schmidt | No |
21 | Loan | South Bend Medical Office | Ryan C. Rans | No |
21.01 | Property | Allied Physicians Surgery Center | ||
21.02 | Property | South Bend Orthopedic Associates | ||
22 | Loan | Yorkshire & Lexington Towers | Jacob Chetrit; Laurence Gluck | No |
22.01 | Property | Yorkshire Towers | ||
22.02 | Property | Lexington Towers | ||
23 | Loan | Chicago Industrial Portfolio | Benjamin B. Rubin; Samuel I. Kirschenbaum | No |
23.01 | Property | 425-455 E. Algonquin Road | ||
23.02 | Property | 8811 S. 77th Avenue | ||
23.03 | Property | 7400 W. 100th Place | ||
24 | Loan | Concord Place | R. Craig Hannay Trust; R. Craig Hannay | No |
25 | Loan | Fortuna Center Plaza | Isaac Pretter; Eron Sodie | No |
26 | Loan | Firehouse Self Storage | Matthew N. Follett; Randall C. Naess, Deette Richmond Sipos and Robert E. Richmond as Co-trustees of the Testamentary Trust Created Under the Will of Edmund N. Richmond Dated February 1962; Kerry J. Murphy, Gary L. Barton, Linda J. Wilson | Group 2 |
27 | Loan | Seal Multifamily Portfolio | Ziv Sarig; Jonathan Polster | No |
27.01 | Property | Norton and Barberton | ||
27.02 | Property | Stow Apartments | ||
27.03 | Property | Tallmadge-Clyde Apartments |
A-1-29
UBS 2018-C8 Annex A-1
Mortgage Loan Number | Property Flag | Property Name | Guarantor(23)(32) | Affiliated Sponsors |
27.04 | Property | Firestone Park Apartments | ||
27.05 | Property | Mogadore-Eastwood Apartments | ||
28 | Loan | 10 Park Place South | Dion Meltzer; Alan Joe | No |
29 | Loan | Hampton Inn & Suites Wichita Airport | Chandra Sekhar Tokala; Minhas Ladiwalla | No |
30 | Loan | Quakertown Shopping Center | Leo S. Ullman | No |
31 | Loan | Kohl’s - Jensen Beach | Robert Ridino | No |
32 | Loan | Tarzana Village | Steve K. Wasserman; Linda S. Wasserman; Leonard J. Comden; Susan E. Comden | No |
33 | Loan | 249 E Ocean Blvd | Rajiv Kumar; Gurbax Bhasin | No |
34 | Loan | Dorset & Market Street | Samuel T. Judge | No |
35 | Loan | National NNN Retail Portfolio | Jose Chacalo Hilu; Veraz Fondo Dos, LLC | No |
35.01 | Property | Joliet Retail | ||
35.02 | Property | Durham Retail | ||
35.03 | Property | Bradley Retail | ||
36 | Loan | A Storage Place - Evergreen | Darryl B. Flaming | No |
37 | Loan | Eight Points Shopping Center | E. Stanley Kroenke | No |
38 | Loan | Las Brisas MHC | Donald Shepherd | No |
39 | Loan | Storage Direct Roseville | Daniel J. Elefante; The Elefante Revocable Living Trust Dated October 9,1996; The Elefante Children’s Trust No. 1 Established December 31, 2012; The Elefante Children’s Trust No. 2 Established December 31, 2012; The Elefante Children’s Trust No. 3 Established December 31, 2012 | No |
40 | Loan | Holiday Inn Express - Ruston | M. Kevin Dzurik; Kevin C. Gamble; Keith E. Gamble; Denny Gamble, Jr. | No |
41 | Loan | Holiday Inn Express Trinity | The Plaza Hospitality, LLC; Mansoor Ebrahim Nabina | No |
42 | Loan | Hampton Inn and Comfort Inn Moss Point Portfolio | Dana Foster; W. Edward Trehern; Dana Blake Foster | No |
42.01 | Property | Hampton Inn | ||
42.02 | Property | Comfort Inn | ||
43 | Loan | Ivy Bridge Extension | Margaret Van Epps | No |
44 | Loan | WoodSpring Suites Baton Rouge Portfolio | P. Carter Rise | No |
44.01 | Property | Woodspring Suites Baton Rouge East | ||
44.02 | Property | Woodspring Suites Baton Rouge North | ||
45 | Loan | Shoppes Marketplace at Saxony | RD Investment Holdings LLC | No |
46 | Loan | Birches at Countryside | William A. Butler; Daniel W. Anderson; Sr., Stephen L. Butler; Phyllis Kelsey-Greene; Thomas Michael Johnson; Robert E. Nesbitt; Michael Spiker; William Matthew Butler | No |
47 | Loan | Kohl’s Neenah | Zalman Skoblo | No |
48 | Loan | Brooklyn Multifamily Portfolio | Donald Matheson; Uche Alozie | No |
48.01 | Property | Myrtle | ||
48.02 | Property | Saint John’s | ||
48.03 | Property | Dekalb | ||
49 | Loan | Westhaven Town Center | Michael S. Outlaw; Jacob Kobi Avrahami | No |
50 | Loan | Bel Lindo Apartments | Joel Davidovici; Maurice Dopplet | No |
51 | Loan | East Sac Self Storage | Matthew N. Follett; Robert L. Beyer, JR.; Keri L. Beyer | Group 2 |
52 | Loan | Canyon Gate Self Storage | T.I.P. Properties | No |
53 | Loan | Lauderdale Manor | Leon Ojalvo; Steven Hurowitz | No |
54 | Loan | The Avery Georgetown | Justin Schneck; Samantha Schneck | No |
55 | Loan | Appleton Self Storage | James B. O’Malley | No |
56 | Loan | 100 Fairfield | Brandon Hall; Brett Wilderman | No |
57 | Loan | School Street Crossing | Carnegie Properties, Inc. | No |
58 | Loan | 645-679 Manor Drive | Richard A. Bocci | No |
59 | Loan | Plaza Point Shopping Center | Roger M. Crouch, Neill H. Taylor, Peter C. Sisson | No |
60 | Loan | Boulevard I & II | Michael Basinet; Sheri Basinet | No |
61 | Loan | Walgreens - Harlingen, TX | Michael B. McDonald | Group 3 |
62 | Loan | Clarksville Shops | Frank P. Farinella; Phillip John Farinella Jr. | No |
63 | Loan | Walgreens - Dallas, GA | Michael B. McDonald | Group 3 |
64 | Loan | Walgreens - Guthrie, OK | Michael B. McDonald | Group 3 |
65 | Loan | Dollar General Winterset | Ladder Capital CRE Equity LLC | Group 4 |
66 | Loan | Dollar General Bay City | Ladder Capital CRE Equity LLC | Group 4 |
67 | Loan | Dollar General Rockford | Ladder Capital CRE Equity LLC | Group 4 |
A-1-30
UBS 2018-C8 | |
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”), Ladder Capital Finance LLC (“LCF”), Société Générale (“SG”), Rialto Mortgage Finance, LLC (“RMF”), Cantor Commercial Real Estate Lending, L.P. (“CCRE”), CIBC Inc. (“CIBC”), and Barclays Bank PLC (“Barclays”). |
(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 or ARD, 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 relatedpari 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 AFIN Portfolio, Tryad Industrial & Business Center, CrossPoint, Houston Distribution Center, Park Place at Florham Park, City Square and Clay Street, BlueLinx Portfolio, and Yorkshire & Lexington Towers see the charts titled“Whole Loan Summary” and“Whole Loan Control Notes and Non-Control Notes”in“Description of the Mortgage Pool—Additional Indebtedness—The Whole Loans” in the preliminary prospectus. |
(4) | Loan No. 6 – Park Place at Florham Park – The appraisal concluded an “As-Is” Appraised Value of $91,200,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD are calculated using the alternate market “As-Is” Appraised Value of the Mortgaged Properties of $96,000,000, as of December 4, 2017, which assumes that outstanding landlord obligations for free rent, tenant improvements, and leasing commissions are fully funded and escrowed by the lender through a title company. At origination, landlord obligations of $5,044,401 were escrowed. Based on the “As-Is” Appraised Value of $91,200,000 and the Whole Loan, the Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD are 68.5% and 68.5%, respectively. |
Loan No. 18 – 1990 NASA Boulevard – The As-Stabilized Appraised Value of $27,000,000 as of December 1, 2017 was used since the stabilization condition has been met. | |
Loan No. 20 – The Village at La Orilla – The Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, and Appraised Value with respect to the Mortgage Loan are based on the “As-Stabilized” Appraised Value of $22,050,000 as of January 1, 2018, which assumes certain tenants are in occupancy who have signed leases but have not yet taken their space. At origination, $622,968 was reserved with respect to these tenants. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD assuming the “As-Is” Appraised Value of $21,450,000 as of August 2, 2017 are 71.7% and 58.8%, respectively. | |
Loan No. 21 – South Bend Medical Office – The Appraised Value used in the calculation of the LTV ratio for each Mortgaged Property is reflected in the appraisal as the “As-Stabilized” Appraised Value of $21,800,000, which reflects the value of the Mortgaged Properties upon reaching 95.0% occupancy. Subsequent to the date of the appraisal, the sole tenant at each Mortgaged Property renewed its lease for a term extending beyond the maturity of the Mortgage Loan and the Mortgaged Properties are 100.0% occupied. As such, the $21,800,000 Appraised Value is reflected herein as the “As-Is” Appraised Value. | |
Loan No. 53 – Lauderdale Manor – The As-Stabilized Appraised Value of $8,100,000 as of November 3, 2017 was used since the stabilization condition has been met. | |
(5) | Loan No. 3 – CrossPoint – The Original Balance and Cut-off Date Balance of $50,000,000 represents the non-controlling Note A-2, Note A-3 and Note A-9 of a $150,000,000 Whole Loan evidenced by tenpari passu notes. Notes A-1, A-4, A-7, A-8 and A-10 are currently held by CCRE or an affiliate, and are expected to be contributed to one or more future securitization transactions or may be otherwise transferred at any time. Promissory Notes A-5 and A-6 are currently held by Starwood Mortgage Capital LLC or an affiliate, and are expected to be contributed to one or more future securitization transactions or may be otherwise transferred at any time. The lockout period for defeasance will be at least 24 payment dates beginning with and including the first payment date of March 4, 2018. Following the lockout period, the borrower has the right to defease the Whole Loan in whole, or in part with respect to a release parcel, on any date before September 6, 2027. The lockout period will expire on the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized or (ii) March 4, 2021. For the purposes of this preliminary prospectus, the assumed lockout period of 24 months is based on the expected UBS 2018-C8 securitization closing date in February 2018. The actual lockout period may be longer. |
Loan No. 6 – Park Place at Florham Park – 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 24 payment dates beginning with and including the first payment date of March 6, 2018. For the purposes of this preliminary prospectus, the assumed lockout period of 24 months is based on the expected UBS 2018-C8 securitization closing date in February 2018. The actual lockout period may be longer. | |
Loan No. 7 – City Square and Clay Street – 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) the fourth anniversary of the first payment date. The lockout period for defeasance will be at least 24 payment dates beginning with and including the first payment date of March 6, 2018. For the purposes of this preliminary prospectus, the assumed lockout period of 24 months is based on the expected UBS 2018-C8 securitization closing date in February 2018. The actual lockout period may be longer. |
A-1-31
Loan No. 22 – Yorkshire & Lexington Towers – The Whole Loan can be defeased at any time after the date that is two years after the closing date of the securitization that includes the last note to be securitized (the “Defeasance Lockout Expiration Date”), but prior to April 6, 2022. If as of November 6, 2021, the Defeasance Lockout Expiration Date has not occurred, the borrower may prepay with a yield maintenance premium. The lockout period for defeasance will be at least 28 payment dates beginning with and including the first payment date of November 6, 2017. For the purposes of this preliminary prospectus, the assumed lockout period of 28 months is based on the expected UBS 2018-C8 securitization closing date in February 2018. The actual lockout period may be longer. | |
(6) | Loan No. 1 – AFIN Portfolio – Any time after the expiration of the lockout period, the borrower may obtain the release of any Mortgaged Property,provided, among other things, (i) the sale of such Mortgaged Property is pursuant to an arm’s-length agreement to a third party not affiliated with any borrower or guarantor, (ii) the borrower prepays an amount of the Whole Loan equal to the release price together with any yield maintenance premium, (iii) no event of default under the Mortgage Loan documents has or will be continuing, (iv) the borrowers will remain special purpose bankruptcy remote entity, (v) the borrowers and the guarantor execute and deliver such documents as lender may reasonably request to confirm the continued validity of the Mortgage Loan documents and liens, (vi) the DSCR for all of the remaining Mortgaged Properties will not be less than the greater of (a) the DSCR immediately preceding such release and (b) 2.34x, and (vii) if the LTV (such value to be determined, in the lender’s sole discretion, by any commercially reasonable method permitted to a REMIC trust; and which will exclude the value of personal property or going concern value, if any) is greater than 125.0%, the borrower will also make payment of principal in an amount such that the LTV (such value to be determined, in the lender’s sole discretion, by any commercially reasonable method permitted to a REMIC trust; and which will exclude the value of personal property or going concern value, if any) is no more than 125.0%. |
Loan No. 3 – CrossPoint – At any time after the permitted release date, the borrower may obtain the release of a one acre parcel on the Mortgaged Property that includes a vacant one-story 13,700 SF (1% of NRA) building located on the northeast corner of the Mortgaged Property, upon, among other things, the delivery of defeasance collateral in an amount equal to $1,440,000. | |
Loan No. 6 – Park Place at Florham Park – Any time after the expiration of the lockout period, the borrower may obtain the release of any Mortgaged Property,provided, among other things, per the Mortgage Loan documents, (i) no event of default has occurred and is continuing beyond any applicable notice and cure periods; (ii) the borrower is required to defease an amount equal to the adjusted release amount which is the greater of (a) 100.0% of the net sales proceeds and (b) 120.0% of the allocated loan amount for such Mortgaged Property being released; (iii) after giving effect to the release of such Mortgaged Property, the DSCR and the debt yield for the remaining Mortgaged Properties may not be less than the greater of (a) the DSCR and the debt yield as of origination and (b) the DSCR and the debt yield immediately prior to the release of such Mortgaged Property; and (iv) after giving effect to the release of such Mortgaged Property, the LTV for the remaining Mortgaged Properties may not be greater than the lesser of (a) the LTV as of origination and (b) the LTV immediately prior to the release of such Mortgaged Property. In addition, after the expiration of the lockout period, the borrower may obtain the release of a certain non-income producing portion of the Mortgaged Properties subject to certain conditions pursuant to the Mortgage Loan documents including (i) such release shall not have an adverse effect on the use, operation or value of the remaining Mortgaged Properties, (ii) after giving effect to such release, each of the release parcel and the remaining Mortgaged Properties constitute a separate tax lot and conform to and are in compliance in all material respects with applicable legal requirements, (iii) the satisfaction of the REMIC LTV test and (iv) the use of the released parcel is limited to retail, residential, for sale residential condominiums or hotel uses. | |
Loan No. 9 – AFIN Industrial and Retail Net-Leased Portfolio – Provided no event of default has occurred and is continuing (unless such event of default related solely to the release Mortgaged Property and such release would cause such event of default to be cured in full), the borrowers may obtain the release of one or more individual Mortgaged Properties by electing either (i) partial defeasance (after the expiration of the lockout period and before October 6, 2027) in the amount equal to 120.0% of the allocated loan amount with respect to the applicable release Mortgaged Property (the “Release Amount”) or (ii) a partial prepayment of the loan (after the 12th monthly payment date and before October 6, 2027) in an amount equal to the Release Amount accompanied by a yield maintenance premium. The applicable release must satisfy each of the following conditions: (i) 30 days’ prior written notice of the proposed release, (ii) the DSCR for the remaining Mortgaged Properties following the release based on the trailing 12 months is no less than the greater of the DSCR immediately preceding such release and 2.81x, (iii) the LTV ratio for the remaining Mortgaged Properties following the release is no greater than the lesser of the LTV ratio immediately preceding such release and 53.4%, (iv) at least 15 days’ prior to any release, lender shall have received new appraisals for each individual Mortgaged Property that is not subject to the applicable release (and has not been previously released) (v) the borrowers and the guarantor execute and deliver such documents as lender may reasonably request to confirm the continued validity of the Mortgage Loan documents and liens, (vi) satisfaction of REMIC requirements and (vii) other conditions set forth in the Mortgage Loan documents. | |
Loan No. 11 – GNL Industrial Portfolio – Any time after the expiration of the lockout period, the borrower may obtain the release of any Mortgaged Property in the portfolio,provided, among other things, (i) it does not release more than one of the 11495 Deerfield Road Mortgaged Property, the 10088 South 136th Street Mortgaged Property or the 350 International Drive Mortgaged Property, (ii) it makes a payment of any required yield maintenance premium plus a release price equal to 125.0% of the allocated loan amount for such Mortgaged Properties mentioned in (i) or 115.0% for all other Mortgaged Properties, (iii) the DSCR is no less than the greater of (x) 2.79x or (y) the DSCR immediately prior to such release and (iv) the LTV is no more than the lesser of (x) 52.2% and (y) the LTV immediately prior to the release of the applicable Mortgaged Property. | |
Loan No. 12 – BlueLinx Portfolio – Any time after the release date and prior to the maturity date, the borrower may obtain the release of the BlueLinx Butner Mortgaged Property and the BlueLinx Lawrenceville Mortgaged Property from the lien of the loan |
A-1-32
subject to satisfaction of the applicable conditions set forth therein, including, without limitation, that (i) no event of default has occurred and is continuing, (ii) the borrower has delivered a REMIC opinion with respect to any applicable release in form and substance acceptable to the lender and the rating agencies and such release otherwise satisfies then applicable REMIC rules and regulations, (iii) prepayment or defeasance of the loan is then permitted and the borrower has either prepaid the loan (to the extent that a partial prepayment is then permitted under the Mortgage Loan documents) or partially defeased the loan (to the extent that a partial defeasance is then permitted under the Mortgage Loan documents), (i) with respect to the first release, an amount equal to the greater of (a) 115.0% of the allocated loan amount of such Mortgaged Property and (b) 90.0% of the net sales proceeds applicable to such Mortgaged Property and (ii) with respect to the second release, an amount equal to the greater of (a) 125.0% of the allocated loan amount of such Mortgaged Property and (b) the net sales proceeds applicable to such Mortgaged Property, and (iv) each of the DSCR and the debt yield after any such release is at least equal to the greater of the same as of loan closing and the same immediately prior to release (provided, that, for the purposes of the foregoing, DSCR and debt yield shall be calculated only with respect to the portion of the Whole Loan that has not been defeased as of the date of the applicable release). | |
Loan No. 22 – Yorkshire & Lexington Towers – On any payment date two years after the closing date of the securitization that includes the last note to be securitized but prior to April 6, 2022, the borrower may partially defease a portion of the Whole Loan in connection with the release of the Lexington Towers Mortgaged Property subject to certain conditions as defined in the loan agreement. If as of November 6, 2021, the Defeasance Lockout Expiration Date has not occurred, the borrower may prepay with a yield maintenance premium. The lockout period for defeasance will be at least 28 payment dates beginning with and including the first payment date of November 6, 2017. The release of the Lexington Towers Mortgaged Property is permitted on or after the date that is earlier to occur of (i) four years from the first monthly payment date of November 6, 2017 or (ii) two years after the closing date of the securitization that includes the last note to be securitized. | |
Loan No. 25 – Fortuna Center Plaza – The related borrower may obtain the release of the portion of the Mortgaged Property leased to the second largest tenant, Walgreens, representing approximately 13.9% of the NRA, by partial defeasance of a portion of the Mortgage Loan subject to satisfaction of certain conditions, including, among others: (i) delivery of defeasance collateral equal to the greater of (a) 120.0% of the allocated loan amount for such parcel, (b) after giving effect to such partial defeasance, an amount such that the DSCR for the remaining Mortgaged Property not less than the DSCR at origination, (c) after giving effect to such partial defeasance, an amount such that the debt yield for the remaining Mortgaged Property is not less than the debt yield at origination and (d) after giving effect to such partial defeasance, an amount such that the LTV for the remaining Mortgaged Property is not greater than the LTV at origination; (ii) delivery of a REMIC opinion and (iii) receipt of a rating agency confirmation. | |
Loan No. 42 – Hampton Inn and Comfort Inn Moss Point Portfolio – Any time after the expiration of the lockout period, the borrower may obtain the release of any Mortgaged Property,provided, among other things, per the Mortgage Loan documents, (i) no event of default has occurred and is continuing beyond any applicable notice and cure periods; (ii) the borrower will be required to defease an amount equal to the adjusted release amount which is the greater of (a) 125.0% of the allocated loan amount for such Mortgaged Property and (b) the amount that, after giving effect to the release of such Mortgaged Property, (I) the DSCR and the debt yield for the remaining Mortgaged Property may not be less than the greater of (A) the DSCR and the debt yield as of origination for all Mortgaged Properties and (B) the DSCR and the debt yield, for all Mortgaged Properties, immediately prior to the release of such Mortgaged Property, (II) after giving effect to the release of such Mortgaged Property, the LTV for the remaining Mortgaged Property may not be greater than the lesser of (A) the LTV, all Mortgaged Properties, immediately prior to the release of such Mortgaged Property and (B) the LTV immediately prior to the release of such Mortgaged Property. | |
Loan No. 59 – Plaza Point Shopping Center – The related borrower may obtain the release of the Mortgaged Property leased to the fifth largest tenant, Cici’s Pizza, representing approximately 6.4% of the NRA, by partial defeasance of a portion of the Mortgage Loan subject to satisfaction of certain conditions, including, among others: (i) delivery of defeasance collateral equal to the greater of (a) the greater of (1) 125.0% of the allocated loan amount for such parcel and (2) 100.0% of the net sales proceeds of such parcel, which in no event shall be less than 95.0% of the gross sales price of such parcel (without regard to customary adjustments and prorations), (b) after giving effect to such partial defeasance, an amount such that the DSCR for the remaining Mortgaged Property is not less than the greater of (1) the DSCR at origination and (2) the DSCR prior to release of such parcel, and (c) after giving effect to such partial defeasance, an amount such that the LTV for the remaining Mortgaged Property is not greater than the lesser of (1) the LTV at origination and (2) the LTV prior to release of such parcel; (ii) delivery of a REMIC opinion and (iii) receipt of a rating agency confirmation. | |
(7) | Loan No. 1 – AFIN Portfolio – The Whole Loan consists of both the fee and leasehold interests in the Cross Pointe Center Mortgaged Property. The Cross Pointe Center Mortgaged Property is subject to a ground lease with Developers Realty Corp., which is indirectly a wholly-owned subsidiary of DDR Corp., for a 25-year term, expiring on February 1, 2047. The ground lease has two, ten-year renewal options remaining, through February 1, 2067. The current annual ground rent is $377,617. |
Loan No. 2 – Tryad Industrial & Business Center – In connection with a 20-year PILOT agreement with the County of Monroe Industrial Development Agency (“IDA”), the borrower leased the Mortgaged Property to the IDA pursuant to a ground lease that requires rent of $1.00 per year and is coterminous with the PILOT agreement. The IDA subleased the Mortgaged Property back to the borrower to operate the related Mortgaged Property. The lender has the right to terminate the ground lease and the related sub-lease in connection with a foreclosure proceeding against the borrower. | |
Loan No. 20 – The Village at La Orilla – The borrower owns a leasehold interest in the Mortgaged Property in connection with an industrial revenue bond (“IRB”) structure, pursuant to which a bond was issued in the maximum principal amount of $4,000,000 (the “Bond”). In connection with the IRB structure, the borrower transferred its fee simple interest in the Mortgaged Property to |
A-1-33
Bernalillo County, New Mexico (the “County”) and the County leased the Mortgaged Property back to the borrower pursuant to a lease agreement (the “Bond Lease”). The Bond Lease expires on the earlier of the date of payment of the Bond, the termination of the Bond Lease pursuant to the terms of the Bond Lease or August 1, 2032, and provides for rental payments in an amount equal to the sum of (i) the principal and interest payments due on the Bond (which interest is calculated at 2.0% annually), and (ii) a $1,500 annual depositary fee. At the expiration (or earlier termination) of the Bond Lease, the County is required to re-convey its fee simple interest in the Mortgaged Property to the borrower for payment of $1.00 (plus any unpaid payment-in-lieu of taxes (“PILOT”) payments or other outstanding fees). The Bond Lease provides, among other things, for a PILOT under which the Mortgaged Property is assessed payments in an amount equal to a base PILOT amount of $17,032, plus 42.0% of any incremental increase over the base PILOT amount in the Mortgaged Property’s assessed real and personal property values, annualized over the stated maturity of the Bond. The Bond is owned by an affiliate of the borrower and pledged to the lender. The County executed a joinder to the leasehold mortgage subjecting its fee interest to the lender’s mortgage. Accordingly, both the fee and leasehold interests serve as collateral for the Mortgage Loan. | |
Loan No. 30 – Quakertown Shopping Center – The fifth largest tenant, Penn Community Bank, occupies its premises subject to a ground lease with the borrower that expires April 30, 2024. The borrower owns a fee simple interest in the entire Mortgaged Property. | |
(8) | Loan No. 8 – University Properties Portfolio – The University Properties Portfolio Mortgaged Property includes the Stadium Crossing mortgaged property which is comprised of 201 condominium units out of a total of 226 condominium units at the development. The Stadium Crossing mortgaged property is governed by the Varsity Villas Homeowners Association which is controlled and managed by one of the borrower sponsors. |
(9) | Loan No. 10 – Residence Inn Irvine – The Mortgaged Property is subject to a ground lease with The Carter Family Investment Partnership, L.P., as the ground lessor, dated as of March 1, 1999, that has an expiration of December 31, 2029 with four 30-year extension options. The current rent due under the ground lease is approximately $425,325 per annum, which is adjusted every year by multiplying the monthly rent for the previous lease year by the consumer price index. |
Loan No. 11 – GNL Industrial Portfolio – The 815 Industrial Parkway Mortgaged Property and the 911 Industrial Parkway Mortgaged Property are each subject to 99-year ground leases with Northern Community Investment Corporation, as the ground lessor, with expirations on December 31, 2113 and October 1, 2116, respectively. The annual rent due under each ground lease is $6,000 per year through expiration. The ground lessor has executed the mortgage and, accordingly, both the fee and leasehold interests serve as collateral for the Mortgage Loan. | |
Loan No. 18 – 1990 NASA Boulevard – The Mortgaged Property is subject to a ground lease with the City of Melbourne Airport Authority, as the ground lessor, dated as of February 26, 1999, that has an expiration of April 30, 2057 with one five-year extension option, which would extend the term of the lease through April 30, 2062. The annual rent due under the ground lease is approximately $306,000. | |
Loan No. 29 – Hampton Inn & Suites Wichita Airport – The Mortgaged Property is subject to a ground lease with the Wichita Airport Authority, as the ground lessor, dated as of July 1, 2014, that has an expiration of June 30, 2044 with two 10-year extension options. The current rent due under the ground lease is approximately $56,223 per annum through June 2018. From July 1, 2018 to June 30, 2019, ground rent is equal to the greater of 1.0% of gross revenues or $56,223 per annum. From July 1, 2019 to June 30, 2041, ground rent is equal to the greater of 1.0% of gross revenues or 85.0% of the ground rent in the previous year, but not less than $56,223 per annum. From July 1, 2041 to June 30, 2044, ground rent is equal to the greater of 3.5% of gross revenues or 85.0% of the ground rent in the previous year, but not less than $56,223 per annum. | |
(10) | Loan No. 24 – Concord Place – The third largest tenant, Hannay Investment Properties, which occupies approximately 7.7% of the NRA, is a wholly-owned affiliate of the borrower sponsor. The related lease is fully guaranteed by the borrower sponsor’s trust. |
Loan No. 32 – Tarzana Village – The second largest tenant at the Tarzana Village Mortgaged Property, Gelt Inc., is an affiliate of the guarantors. This lease is fully guaranteed by the guarantors. | |
(11) | Loan No. 2 – Tryad Industrial & Business Center – The second largest tenant, Harris Corporation (formerly ITT Space Systems), may terminate its lease with respect to up to 50.0% of its 107,283 SF lease after September 1, 2018 with 180 days’ prior notice. The third largest tenant, Kodak Alaris, has a termination option anytime on or after December 31, 2025 with one-year notice and the payment of a termination fee. The fourth largest tenant, Maximus, has an ongoing termination option if their contract with the government has been terminated, materially altered or permitted to expire, subject to a termination fee. |
Loan No. 3 – CrossPoint – The second largest tenant, Verizon New England, has the right to terminate up to 219,561 SF of its space effective on December 31, 2020 and/or 92,380 SF of its space effective May 31, 2021 by giving notice by December 31, 2019, subject to a termination fee of $10,200,000 (assuming both rights are exercised). The fifth largest tenant, United States of America (GSA) – IRS may terminate its lease at any time by giving 180 days’ notice. | |
Loan No. 6 – Park Place at Florham Park – The third largest tenant at the 200 Park Place Mortgaged Property, Santander Bank, N.A., has a one-time right to terminate effective as of November 2024, upon notice no later than November 2023 and a termination payment of $1,123,188. | |
Loan No. 15 – The Offices at Sam Houston – Caterpillar Inc., the largest tenant (88.9% of NRA), is permitted to reduce its leased space by up to one full floor (limited to contiguous areas on any one floor leased solely to Caterpillar, Inc.) on September 30, 2024 and September 30, 2026 by providing twelve (12) months’ prior written notice and paying unamortized costs to the related |
A-1-34
borrower. Unamortized costs are to be approximately (i) $46.85 PSF, as of September 30, 2024 and (ii) $32.14 PSF, as of September 30, 2026. Caterpillar may not reduce its leased premises by more than one full floor in the aggregate. Caterpillar leases 12,184 SF of the 1st floor and the entirety of the 2nd floor (27,748 SF), 3rd floor (28,239 SF) and 4th floor (28,320 SF) at the Mortgaged Property. | |
Loan No. 16 – Braemar Office Park – The second largest tenant, Federal Air Marshall Service, may terminate its lease, upon 120 days’ prior written notice, if the tenant does not receive governmental appropriations. The fifth largest tenant, Albin Acquisition Corporation, may terminate its lease on July 31, 2023 with nine months’ notice and a termination fee in sum of $141,702.86. | |
Loan No. 20 – The Village at La Orilla – The largest tenant, Flix Brewhouse, can terminate the lease effective December 2026 if sales for the prior year do not exceed $7,444,549. | |
Loan No. 25 – Fortuna Center Plaza – The fifth largest tenant, Virginia ABC Store, may terminate its lease, upon three months’ prior written notice, if the Virginia General Assembly fails to appropriate funds for the lease. | |
Loan No. 28 – 10 Park Place South – The largest tenant, Fulton County, can terminate the lease in any year if the Fulton County Board of Commissioners fails to appropriate funds to pay the lease, the tenant provides notice of termination by August 31 of that year and the tenant pays a termination fee. | |
Loan No. 35 – National NNN Retail Portfolio – The second largest tenant at the Durham Retail Mortgaged Property, Starbucks, has the right to terminate its lease effective May 31, 2021 with 180 days’ written notice and payment of a termination fee equal to the sum of (a) the remaining unamortized portion of $75,000, and (b) the remaining unamortized balance of broker fees. The third largest tenant at the Joliet Retail Mortgaged Property, AT&T, has the right to terminate its lease on November 30, 2024 with 180 days’ written notice. | |
Loan No. 53 – Lauderdale Manor – The third largest tenant, Citi Trends, has the right to terminate its lease during the third lease year if the tenant’s gross sales are less than $1,500,000 for the 25th through 36th full calendar months by providing at least 90 days’ prior written notice to the borrower and paying a termination fee of approximately $152,000. | |
Loan No. 56 – 100 Fairfield – The largest tenant, Department of Children and Families, has the right to terminate its lease effective August 31, 2024 with twelve months’ written notice. The termination option can only be exercised if the Department of Children and Families has lost funding to support its operation. The second largest tenant, Department of Mental Health and Addiction Services has the right to terminate its lease effective October 12, 2021 with six months’ written notice. | |
Loan No. 61 – Walgreens – Harlingen, TX – The sole tenant, Walgreens, may terminate its lease effective July 31, 2032 by giving 12 months’ notice. The actual lease expiration date is July 31, 2082. The related Mortgage Loan matures on February 1, 2028. | |
Loan No. 62 – Clarksville Shops – The fifth largest tenant, Indiana National Guard, may terminate its lease during the lease term upon 60 days’ prior written notice without penalty to the tenant. | |
Loan No. 63 – Walgreens – Dallas, GA – The sole tenant, Walgreens, may terminate its lease effective October 31, 2031 by giving 12 months’ notice. The actual lease expiration date is October 31, 2081. The related Mortgage Loan matures on February 1, 2028. | |
Loan No. 64 – Walgreens – Guthrie, OK – The sole tenant, Walgreens, may terminate its lease effective July 31, 2032 by giving 12 months’ notice. The actual lease expiration date is July 31, 2082. The related Mortgage Loan matures on February 1, 2028. | |
(12) | Loan No. 6 – Park Place at Florham Park – The fourth largest tenant, Level 3 Communication, LLC, subleases its 34,908 SF space to Armada Healthcare LLC at $16.00 PSF as well as increases in operating expenses over the base year of 2016 through March 31, 2020. |
Loan No. 12 – BlueLinx Portfolio – The largest tenant at the BlueLinx Butner Mortgaged Property, BlueLinx Corporation, subleases 104,000 SF of its space to Cormetech, Inc. at $2.25 PSF. The largest tenant at the BlueLinx Frederick Mortgaged Property, BlueLinx Corporation, subleases 100,000 SF of its space to Carter-Jones Lumber at $5.20 PSF. The subtenant has two, 6-year renewal options. | |
Loan No. 25 – Fortuna Center Plaza – The second largest tenant, Walgreens, assigned its original ground lease to Royal Skies, LLC, a developer who constructed the existing improvements and subsequently subleased back to Rite Aid. Under its sub-lease, Rite Aid is responsible for paying rent to Royal Skies, LLC as well as the current ground rent of $18.90 PSF on a triple net basis due under the prime lease to the related borrower. | |
(13) | Occupancy reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent. |
Loan No. 1 – AFIN Portfolio – The second largest tenant at the Jefferson Commons Mortgaged Property, Aldi, is expected to take full occupancy on February 12, 2018 and will begin paying rent on July 4, 2018. | |
Loan No. 2 – Tryad Industrial & Business Center – The third largest tenant, Kodak Alaris, executed a lease in July 2017 for ten years and four months. The tenant is expected to take occupancy of a portion of its space in March 2018 and of its remaining space in May 2018. At origination, the borrower deposited (i) approximately $9.2 million into a TI/LC Reserve of which approximately $8.7 million is earmarked for Kodak Alaris and (ii) approximately $1.9 million into a Free Rent Reserve earmarked for Kodak Alaris. |
A-1-35
Loan No. 3 – CrossPoint – The largest tenant, Kronos Incorporated, leased an additional 37,554 SF suite in December 2016. The tenant is currently in its free rent period for this suite. It is anticipated that the tenant will take occupancy of this space in October 2018. | |
Loan No. 7 – City Square and Clay Street – The third largest tenant, Kaiser Foundation Health, is expected to take full occupancy on March 1, 2018 and to begin paying rent on October 1, 2018. At origination, $812,214 was reserved in respect of free rent. | |
Loan No. 15 – The Offices at Sam Houston – The largest tenant, Caterpillar Inc., representing approximately 88.9% of the NRA, is in the process of building out an expansion space of 27,728 SF at the Mortgaged Property. The second largest tenant at the related Mortgaged Property, IPSCO Tubulars, Inc., representing approximately 11.1% of the NRA, is in the process of building out and relocating its space at the Mortgaged Property. Each tenant is expected to complete and take occupancy of its respective spaces in April 2018. At origination, the lender reserved $2,907,270 for outstanding Caterpillar, Inc. tenant improvement costs and $473,076 for outstanding IPSCO Tubulars, Inc. tenant improvement costs. Also at origination, the lender reserved (i) $143,665 for Caterpillar Inc. rent, to be released to borrower upon Caterpillar, Inc being in occupancy of the expansion space and paying full, unabated rent for its entire space and (ii) $82,088 for IPSCO Tubulars, Inc. rent, to be released to borrower upon IPSCO Tubulars, Inc. being in occupancy of its new space and paying full, unabated rent for its space. | |
Loan No. 22 – Yorkshire & Lexington Towers – The largest retail tenant at the Yorkshire Towers Mortgaged Property, CVS Pharmacy, is in the process of finishing the build-out of its space within the Yorkshire Towers Mortgaged Property and the tenant is expected to open for business in May 2018. The landlord has no remaining tenant improvement obligations and the tenant is paying rent. | |
Loan No. 28 – 10 Park Place South – The fourth largest tenant, Milk & Tea, is currently building out its space, which is expected to be completed in April 2018. At origination, $55,000 was reserved for Milk & Tea’s outstanding tenant improvement obligations. | |
Loan No. 35 – National NNN Retail Portfolio – The third largest tenant at the Joliet Retail Mortgaged Property, AT&T, took possession of its space on December 1, 2017. It is currently building out its space at the expense of the borrower and is expected to move in by March 1, 2018. At origination, $52,675 was reserved in respect of two months of free rent and a late charge for the failure of the seller to deliver the space by August 1, 2017. | |
(14) | Loan No. 20 – The Village at La Orilla – At origination, $622,968 was reserved for remaining free rent and outstanding TI/LC obligations in connection with three tenants who were not in occupancy. Such tenants, which lease approximately 7.1% of the NRA collectively, have executed leases with no termination options. The reserve funds will be released once the tenants take occupancy and begin paying full, unabated rent. |
Loan No. 22 – Yorkshire & Lexington Towers – A Holdback Reserve in the amount of $4,102,064 was escrowed at origination. As of October 24, 2017, one disbursement in the amount of $1,540,192 was made to the borrower from the Holdback Reserve account. If no event of default exists, then at any time the amounts in the Holdback Reserve account exceed an amount equal to five times the difference of (x) $38,000,000 and (y) gross income from operations of the Mortgaged Properties (the “Threshold Amount”), then all amounts on deposit in the Holdback Reserve account in excess of the Threshold Amount will be (i) during the continuation of a Cash Management Trigger Event, transferred to the Cash Management Account, or (ii) in the absence of a Cash Management Trigger Event, returned to the borrower. Upon the full repayment of the Yorkshire & Lexington Towers Whole Loan or a defeasance in full, the reserve will be applied first to the Mezzanine A Loan, then, if the Mezzanine A Loan has been repaid in full, to the Mezzanine B Loan, and finally, if both Mezzanine loans have been repaid in full, to the borrower. | |
(15) | Loan No. 6 – Park Place at Florham Park – The borrower is required to escrow on each monthly payment date commencing in February 2027 through and including the monthly payment date in November 2027, $2,437 for environmental insurance coverage. |
(16) | Loan No. 29 – Hampton Inn & Suites Wichita Airport – The borrower will deposit to lender on each payment date an amount equal to the greater of (i) (A) through and including the 12th payment date, $0.00, (B) from and including the 13th payment date until and including the 24th payment date, 1/12 of 2.0% of the annual gross revenues of the Mortgaged Property for the previous 12 month period as determined on the anniversary of the loan closing date, and (C) from and including the 25th payment date for the remainder of the term of the Mortgage Loan, 1/12 of 4.0% of the annual gross revenues of the Mortgaged Property for the previous 12th month period as determined on the anniversary of the loan closing date, or (ii) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E but excluding any amounts attributable to a PIP. |
Loan No. 34 – Dorset & Market Street – In the event that during the loan term, any of the B&N tax waiver conditions (no Event of Default, the Barnes & Noble Lease (“B&N Lease”) is in full force and effect, no default has occurred under the B&N Lease, Barnes & Noble continues to be obligated to pay and does pay all taxes directly) are not satisfied, the calculation of the monthly tax reserve will be adjusted to include taxes attributable to the Lot 2 individual property. | |
(17) | Loan No. 5 – Moore Plaza – The Phase I environmental report dated September 19, 2017 identified historical use of a portion of the Mortgaged Property as an on-site dry cleaner and recommended a Phase II environmental report. A limited subsurface investigation report dated November 28, 2017 recommended entering the Mortgaged Property into the Texas Commission on Environmental Quality (TCEQ). The environmental condition relating to the dry cleaner is expected to be remediated by the borrower under TCEQ supervision. Additionally, the borrower obtained an environmental impairment liability (“EIL”) insurance policy, from Beazley (Lloyd’s of London Syndicates 623/2623) (rated “A” by A.M. Best), which lists the borrower as the first named insured and the lender, with its successors, assigns, and/or affiliates as additional named insured. The EIL policy has a term of 121 months, with an optional extended reporting period of 36 months, policy limits of $2,000,000 per incident and in the |
A-1-36
aggregate, with a $100,000 deductible per incident. The policy premium was paid at origination, and the borrower is required to deposit $3,000 each January during the term of the Mortgage Loan into an environmental remediation reserve account. | |
Loan No. 8 – University Properties Portfolio – The ESA reported that the Mortgaged Property is located in EPA designated Radon Zone 1, in which the average predicted radon levels are expected to be at or above the EPA residential action level of 4.0 pCi/L. Several rounds of radon testing were conducted in the ground floor units of each of the buildings on the Mortgaged Property, and samples collected from 73 of those units indicated radon concentrations above 4.0 pCi/L. Based on the testing results and the recommendation in the ESA, the installation and activation of a radon mitigation system was required in each building located on the Mortgaged Property in which elevated concentrations of radon was identified in the ESA. At origination, the lender reserved $451,250, which equals 125.0% of the estimated cost of such mitigation system. | |
Loan No. 12 – BlueLinx Portfolio – The Phase I reports for the Mortgaged Properties identified as BlueLinx Burner and BlueLinx Lawrenceville each indicated a recognized environmental condition relating to the presence of USTs that were installed in the 1990s. At origination, the borrower reserved approximately 125.0% of the estimated costs for further investigation and the potential decommissioning of the USTs. In the event that such funds are insufficient, the Mortgage Loan documents require the borrower to provide additional funds in an amount that results in the total funds reserved equaling approximately 125.0% of the estimated cost to complete any required remediation. | |
Loan No. 57 – School Street Crossing – A Phase I ESA was performed at the Mortgaged Property, which did not identify any recognized environmental conditions, controlled recognized environmental conditions, or historical recognized environmental conditions. However, since a dry cleaner was operated at the property from 1994 until 2002, a Phase II ESA was performed. The Phase II ESA ultimately concluded that no further investigation was warranted. | |
(18) | Loan No. 1 – AFIN Portfolio – The ESAs did not note any recognized environmental conditions; however, the ESA for the Shoppes of West Melbourne Mortgaged Property indicated the former presence of a dry cleaner as a business environmental risk. The borrower obtained an environmental insurance policy from Berkeley Specialty Underwriting Managers, which has an A.M. Best rating of A- or better, with limits of $1,000,000 per occurrence and $1,000,000 in the aggregate. The policy provides coverage during the term of the Whole Loan and an optional three-year tail. |
Loan No. 3 – CrossPoint – In lieu of an environmental indemnitor, the borrower sponsor provided an environmental insurance policy issued by Beazley Insurance Company Inc. 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 with a three-year automatic extension option. | |
Loan No. 6 – Park Place at Florham Park – Although the Phase I reports do not have any identified recognized environmental conditions, the borrower obtained an environmental impairment liability (“EIL”) insurance policy, from Great American Insurance Group, which lists the borrower as the first named insured and the lender, with its successors, assigns, and/or affiliates named as additional named insured (mezzanine lender shall be an additional named insured as well). The coverage parts include both existing conditions coverage as well as new conditions coverage for first-party and third-party claims including a mortgagee insured endorsement for UBS AG to become first named insured in the event of default under the loan agreement. The EIL policy has a term of 10 years with an optional extended reporting period of 36 months, policy limits of $10,000,000 per incident and in the aggregate, with a $50,000 deductible per incident. The premium for the policy of $82,055.40 was paid at origination and the premium for an additional three-year term of tail coverage ($24,373.00 in total) will be swept as a ten-month sweep at $2,437.30 per month and escrowed prior to expiration of the initial ten-year term. | |
Loan No. 17 – 4851 South Alameda Street – In lieu of an environmental indemnitor, the borrower sponsor provided an environmental insurance policy issued by Great American Insurance Group with limits of $3,000,000 per occurrence and $3,000,000 in the aggregate. The policy provides coverage for a 13-year term. The Mortgage Loan has a term of 10 years. | |
Loan No. 30 – Quakertown Shopping Center – In addition to an environmental indemnity agreement, the borrower sponsor provided an environmental insurance policy issued by Steadfast Insurance Company with limits of $2,000,000 per occurrence and $2,000,000 in the aggregate. The policy provides coverage for a 13-year term. The Mortgage Loan has a term of 10 years. | |
Loan No. 32 – Tarzana Village – The related Phase I ESA identified a recognized environmental condition at the Mortgaged Property related to a 55-gallon steel drum left behind by the former dry-cleaning operation. No leaks or spills were observed in connection with the drum. In connection with the former dry-cleaning use, at origination, the borrower obtained an environmental insurance policy issued by Steadfast Insurance Company with a limit of $1,000,000 in the aggregate. The policy premium has been paid in full. | |
(19) | For more information see“Description of the Mortgage Pool—Additional Indebtedness—Mezzanine Indebtedness” in the preliminary prospectus. |
(20) | Loan No. 62 – Clarksville Shops – The third largest tenant, Sweet Frog Frozen Yogurt, has not communicated its intention to renew its lease which expires on March 31, 2018. The income from the tenant was excluded from the underwritten effective gross income, and the space has been considered vacant. At origination, the borrower deposited $37,000 into the Sweet Frog Frozen Yogurt rollover reserve funds account. |
(21) | Loan No. 25 – Fortuna Center Plaza – The TI/LC Reserve will be capped at $235,561 from origination through December 1, 2020 and at $157,041 from January 1, 2021 through maturity. |
Loan No. 62 – Clarksville Shops – The borrower is not required to make the monthly rollover deposit during such times that (i) the balance in the rollover account exceeds $100,000, and (ii) the actual physical occupancy of tenants in place and open for business at the Mortgaged Property equals or exceeds 90.0%. |
A-1-37
(22) | Loan No. 1 – AFIN Portfolio – The loan proceeds were used to refinance existing debt of approximately $18.0 million encumbering the San Pedro Crossing Mortgaged Property and recapitalize the borrower sponsor’s recent acquisition of the remaining 11 Mortgaged Properties. |
Loan No. 9 – AFIN Industrial and Retail Net-Leased Portfolio – The proceeds of the Mortgage Loan were used to recapitalize the borrower sponsor after the purchase the Mortgaged Properties between March 31, 2017 and November 7, 2017. | |
(23) | Loan No. 35 – National NNN Retail Portfolio – Jose Chacalo Hilu, the guarantor and sponsor of the Mortgage Loan, is a Mexican national. A Mexican enforceability opinion was executed at origination to enforce U.S. law in the event of default. |
(24) | Loan No. 7 – City Square and Clay Street – The third largest tenant, Kaiser Foundation Health Plan, is in a free rent period for approximately 6 months from the rent commencement date in March 2018. At origination, $812,214 was reserved in respect of free rent for that tenant, as well as others in a free rent period. |
(25) | Loan No. 28 – 10 Park Place South – The second largest tenant, Grady Health System, has a rent reduction during year 2 of its lease term. At origination, LCF reserved $171,039, which is the difference between the underwritten base rent for Grady Health System and the reduction incorporated in the lease. The fourth largest tenant, Milk & Tea, is currently building out its space, which is expected to be completed in April 2018. At origination, LCF reserved $23,361, which represents three months of gap rent for Milk & Tea. |
(26) | Loan No. 27 – Seal Multifamily Portfolio – The historical occupancies for the individual Mortgaged Properties in this Annex A-1 are representative of the portfolio level occupancy. The individual Mortgaged Properties occupancies were not available. |
(27) | Loan No. 7 – City Square and Clay Street – The NRA of the Mortgaged Property is 246,136 SF, which consists of 151,304 SF of office space, 38,032 SF of retail space and a 56,800 SF full-service fitness gym. In addition, the Mortgaged Property includes a 1,154 space parking garage. |
Loan No. 26 – Firehouse Self Storage – The NRA includes 138 uncovered vehicle parking spaces. | |
Loan No. 27 – Seal Multifamily Portfolio – The portfolio of Mortgaged Properties includes 314 apartment units, as well as 16,900 SF of retail space and 5,090 SF of office space. | |
Loan No. 28 – 10 Park Place South – The NRA of the Mortgaged Property is 138,021 SF, which includes 116,749 SF of office space and 21,272 SF of retail space. | |
Loan No. 48 – Brooklyn Multifamily Portfolio – The NRA of the portfolio of Mortgaged Properties is 15,833 SF, which includes twelve apartments units totaling 10,841 SF of multifamily space and 4,992 SF of retail space. | |
Loan No. 49 – Westhaven Town Center – The NRA of the Mortgaged Property is 33,056 SF, which includes 21,350 SF of office space and 11,706 SF of retail space. | |
Loan No. 51 – East Sac Self Storage – The NRA includes 48 wine storage units, 36 uncovered vehicle parking spaces and one commercial unit that is rented as a large storage space. | |
(28) | Loan No. 27 – Seal Multifamily Portfolio – The street addresses of the portfolio of Mortgaged Properties were removed for spacing purposes. The addresses are: Norton and Barberton – 3953 & 3954 Mount Vernon Boulevard, 3785-3791, 3839-3859, 3888, 3991-3943 Long Drive, 290-292 Fairmount Avenue and 3757 & 3725 Cleveland-Massillon Road Stow Apartments – 2371, 2381 & 2393 Graham Road, 2204-2224, 2230 & 2280 Liberty Road and 2386-3908 Genevieve Road Tallmadge-Clyde Apartments – 515-531 Center Avenue, 1132 Tallmadge Road, 1064-1080 Clyde Avenue, 824-826 Myrtle Avenue and 1170 Tallmadge Road (Commercial) Firestone Park Apartments – 63, 87 and 101 East Firestone Boulevard Mogadore-Eastwood Apartments – 2994-3008 Mogadore Road and 2275 Eastwood Avenue |
(29) | Loan No. 7 – City Square and Clay Street – The Seismic PML % for the Clay Street Mortgaged Property is 19.0% and the City Square Mortgaged Property is 18.0%. |
(30) | Loan No. 40 – Holiday Inn Express – Ruston – The Insurance Reserve is waived,provided (A) that certain conditions (no event of default is continuing under the Mortgage Loan documents and the borrower maintains insurance under a blanket policy) remain satisfied. |
Loan No. 52 – Canyon Gate Self Storage – All reserves are conditionally waived,provided, among other things, (i) no event of default has occurred and is continuing and (ii) the Mortgaged Property achieves a debt yield of at least 8.0%. | |
Loan No. 61 – Walgreens – Harlingen, TX – The related borrower is required to commence making monthly deposits into the Tax, Insurance, Replacement and TI/LC Reserves if any of the following conditions are no longer met: (i) an event of default has not occurred and is no longer continuing and (ii) (a) in the case of the Tax Reserve, Walgreens is required to pay real estate taxes, (b) in the case of the Insurance Reserve, Walgreens is maintaining its insurance coverage under a policy acceptable to lender, (c) in the case of the Replacement Reserve, Walgreens is responsible for paying for on-going physical improvements and the physical condition of the Mortgaged Property is reasonably maintained and (d) in the case of the TI/LC Reserve, Walgreens’ credit rating is investment grade. |
A-1-38
Loan No. 63 – Walgreens – Dallas, GA – The related borrower is required to commence making monthly deposits into the Tax, Insurance, Replacement and TI/LC Reserves if any of the following conditions are no longer met: (i) an event of default has not occurred and is no longer continuing and (ii) (a) in the case of the Tax Reserve, Walgreens is required to pay real estate taxes, (b) in the case of the Insurance Reserve, Walgreens is maintaining its insurance coverage under a policy acceptable to lender, (c) in the case of the Replacement Reserve, Walgreens is responsible for paying for on-going physical improvements and the physical condition of the Mortgaged Property is reasonably maintained and (d) in the case of the TI/LC Reserve, Walgreens’ credit rating is investment grade. | |
Loan No. 64 – Walgreens – Guthrie, OK – The related borrower is required to commence making monthly deposits into the Tax, Insurance, Replacement and TI/LC Reserves if any of the following conditions are no longer met: (i) an event of default has not occurred and is no longer continuing and (ii) (a) in the case of the Tax Reserve, Walgreens is required to pay real estate taxes, (b) in the case of the Insurance Reserve, Walgreens is maintaining its insurance coverage under a policy acceptable to lender, (c) in the case of the Replacement Reserve, Walgreens is responsible for paying for on-going physical improvements and the physical condition of the Mortgaged Property is reasonably maintained and (d) in the case of the TI/LC Reserve, Walgreens’ credit rating is investment grade. | |
(31) | Loan No. 16 – Braemar Office Park – The U/W TI/LC is inclusive of a straight-line credit for the upfront TI/LC Reserve equal to $60,000, which is 10.0% of the upfront TI/LC Reserve of $600,000. |
(32) | Loan No. 3 – CrossPoint – The initial nonrecourse carveout guarantors are Samuel T. Byrne and Brian Chaisson (the “Initial Guarantors”) on a joint and several basis. The CrossPoint Whole Loan documents provide that one or more of the Initial Guarantors may be replaced from time to time by a replacement guarantor, subject to certain conditions in the Whole Loan documents. In connection with the origination of the CrossPoint Whole Loan, Lighthouse Real Estate Holdings LLC (“Lighthouse”) contributed $82.1 million to the borrower in exchange for a 91.73% equity interest. Lighthouse has the right to buy out the interest of the Initial Guarantors. Lighthouse has been pre-approved as a replacement guarantor, provided there is no material and adverse change with respect to Lighthouse as of the date of the replacement of one or more of the Initial Guarantors. |
A-1-39