| FREE WRITING PROSPECTUS | ||
| FILED PURSUANT TO RULE 433 | ||
| REGISTRATION FILE NO.: 333-226486-05 | ||
| WFCM 2019-C50 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. 333-226486) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-800-745-2063 (8 a.m. – 5 p.m. EST) or by emailing wfs.cmbs@wellsfargo.com. | ||
| Nothing in this document constitutes an offer of securities for sale in any jurisdiction where the offer or sale is not permitted. The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities. These materials are subject to change, completion, supplement or amendment from time to time. | ||
| STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION | ||
| 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 Wells Fargo Securities, LLC, Barclays Capital Inc. UBS Securities LLC, Drexel Hamilton, LLC, 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. | ||
| Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC, Wells Fargo Prime Services, LLC, a member of FINRA, NFA and SIPC, and Wells Fargo Bank, N.A. Wells Fargo Securities, LLC and Wells Fargo Prime Services, LLC are distinct entities from affiliated banks and thrifts. | ||
| IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES | ||
| The information herein is preliminary and may be supplemented or amended prior to the time of sale. | ||
| In addition, the Offered Certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined, or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a "when, as and if issued" basis. | ||
| The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials. | ||
| The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale. | ||
| IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS | ||
| Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) any representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system | ||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Cross Collateralized and Cross Defaulted Loan Flag | Address | City | State | Zip Code | General Property Type | Specific Property Type | Year Built | Year Renovated | Number of Units(2) | Unit of Measure | Cut-off Date Balance Per Unit/SF(3) |
| 1 | Crown Center Office Park | WFB | 1401, 1415, 1425, 1451 & 1475 West Cypress Creek Road | Fort Lauderdale | FL | 33309 | Office | Suburban | 1987 | 2018 | 341,965 | Sq. Ft. | 127 | |
| 2 | Ohio Hotel Portfolio | RREF | Various | Various | OH | Various | Hospitality | Various | Various | 359 | Rooms | 98,688 | ||
| 2.01 | SpringHill Suites Beavercreek | RREF | 2663 Fairfield Commons Drive | Beavercreek | OH | 45431 | Hospitality | Limited Service | 2016 | 118 | Rooms | |||
| 2.02 | Holiday Inn West Chester | RREF | 5800 Muhlhauser Road | West Chester | OH | 45069 | Hospitality | Full Service | 2015 | 130 | Rooms | |||
| 2.03 | Holiday Inn Express & Suites Dayton | RREF | 7701 Washington Village Drive | Dayton | OH | 45459 | Hospitality | Limited Service | 2011 | 111 | Rooms | |||
| 3 | Great Wolf Lodge Southern California | WFB | 12681 Harbor Boulevard | Garden Grove | CA | 92840 | Hospitality | Full Service | 2016 | 603 | Rooms | 248,756 | ||
| 4 | Hilton at University Place | Barclays | 8629 JM Keynes Drive | Charlotte | NC | 28262 | Hospitality | Full Service | 1988 | 2016 | 393 | Rooms | 116,910 | |
| 5 | Goodyear Portfolio | RMF | Various | Akron | OH | Various | Industrial | Flex | Various | 2018 | 2,046,012 | Sq. Ft. | 25 | |
| 5.01 | Innovation Tech Center | RMF | 200 Innovation Way and 1376 Tech Way Drive | Akron | OH | 44306 | Industrial | Flex | 1917 | 2018 | 1,621,500 | Sq. Ft. | ||
| 5.02 | Research Center | RMF | 142 Goodyear Boulevard and 130 Johns Avenue | Akron | OH | 44305 | Industrial | Flex | 1942 | 2018 | 193,312 | Sq. Ft. | ||
| 5.03 | Tire Testing | RMF | 309 Seiberling Street | Akron | OH | 44306 | Industrial | Flex | 1956 | 2018 | 145,600 | Sq. Ft. | ||
| 5.04 | North Archwood | RMF | 1485 East Archwood Avenue | Akron | OH | 44306 | Industrial | Flex | 1943 | 2018 | 85,600 | Sq. Ft. | ||
| 6 | Shreveport Storage Portfolio | WFB | Various | Various | LA | Various | Self Storage | Self Storage | Various | 336,447 | Sq. Ft. | 95 | ||
| 6.01 | Home and Office Storage - Airline | WFB | 3990 and 3992 Airline Drive | Bossier City | LA | 71111 | Self Storage | Self Storage | 2000 | 132,685 | Sq. Ft. | |||
| 6.02 | Home and Office Storage - EBK | WFB | 2282 East Bert Kouns Industrial Loop | Shreveport | LA | 71105 | Self Storage | Self Storage | 1997 | 107,694 | Sq. Ft. | |||
| 6.03 | Home and Office Storage - I-49 | WFB | 411 East Bert Kouns Industrial Loop | Shreveport | LA | 71106 | Self Storage | Self Storage | 2001 | 96,068 | Sq. Ft. | |||
| 7 | Inland Devon Self Storage Portfolio | Barclays | Various | Various | Various | Various | Self Storage | Self Storage | Various | Various | 1,428,720 | Sq. Ft. | 50 | |
| 7.01 | 67650 East Ramon Road | Barclays | 67650 East Ramon Road | Cathedral City | CA | 92234 | Self Storage | Self Storage | 1987 | 109,255 | Sq. Ft. | |||
| 7.02 | 2700 Poplar Avenue | Barclays | 2700 Poplar Avenue | Memphis | TN | 38112 | Self Storage | Self Storage | 1966 | NAV | 92,845 | Sq. Ft. | ||
| 7.03 | 1400 South Gene Autry Trail | Barclays | 1400 South Gene Autry Trail | Palm Springs | CA | 92264 | Self Storage | Self Storage | 1987 | 72,875 | Sq. Ft. | |||
| 7.04 | 3686 Old Germantown Road | Barclays | 3686 Old Germantown Road | Memphis | TN | 38125 | Self Storage | Self Storage | 1986 | 108,906 | Sq. Ft. | |||
| 7.05 | 500 Radio Road | Barclays | 500 Radio Road | Palm Springs | CA | 92262 | Self Storage | Self Storage | 1989 | 64,770 | Sq. Ft. | |||
| 7.06 | 9275 Macon Road | Barclays | 9275 Macon Road | Memphis | TN | 38016 | Self Storage | Self Storage | 1994 | 67,900 | Sq. Ft. | |||
| 7.07 | 72500 Varner Road | Barclays | 72500 Varner Road | Thousand Palms | CA | 92276 | Self Storage | Self Storage | 1990 | 74,855 | Sq. Ft. | |||
| 7.08 | 22075 Highway 18 | Barclays | 22075 Highway 18 | Apple Valley | CA | 92307 | Self Storage | Self Storage | 1988 | 73,565 | Sq. Ft. | |||
| 7.09 | 3040 Austin Peay Highway | Barclays | 3040 Austin Peay Highway | Memphis | TN | 38128 | Self Storage | Self Storage | 1973 | 71,885 | Sq. Ft. | |||
| 7.10 | 18690 Highway 18 | Barclays | 18690 Highway 18 | Apple Valley | CA | 92307 | Self Storage | Self Storage | 1988 | 61,755 | Sq. Ft. | |||
| 7.11 | 1700 US Highway 75 | Barclays | 1700 US Highway 75 | Sherman | TX | 75090 | Self Storage | Self Storage | 1996 | 48,625 | Sq. Ft. | |||
| 7.12 | 1720 Loy Lake Road | Barclays | 1720 Loy Lake Road | Sherman | TX | 75090 | Self Storage | Self Storage | 1997 | 55,100 | Sq. Ft. | |||
| 7.13 | 6140 East Shelby Drive | Barclays | 6140 East Shelby Drive | Memphis | TN | 38141 | Self Storage | Self Storage | 1990 | 72,700 | Sq. Ft. | |||
| 7.14 | 6017 Interstate 30 | Barclays | 6017 Interstate 30 | Greenville | TX | 75402 | Self Storage | Self Storage | 1990 | 59,585 | Sq. Ft. | |||
| 7.15 | 7777 Moriarty Road | Barclays | 7777 Moriarty Road | Memphis | TN | 38018 | Self Storage | Self Storage | 1989 | 54,325 | Sq. Ft. | |||
| 7.16 | 8123 Wesley Street | Barclays | 8123 Wesley Street | Greenville | TX | 75402 | Self Storage | Self Storage | 2000 | 45,100 | Sq. Ft. | |||
| 7.17 | 2922 South 5th Court | Barclays | 2922 South 5th Court | Milwaukee | WI | 53207 | Self Storage | Self Storage | 1983 | 58,700 | Sq. Ft. | |||
| 7.18 | 3577 New Getwell Road | Barclays | 3577 New Getwell Road | Memphis | TN | 38016 | Self Storage | Self Storage | 1984 | 96,363 | Sq. Ft. | |||
| 7.19 | 5141 American Way | Barclays | 5141 American Way | Memphis | TN | 38115 | Self Storage | Self Storage | 1984 | 40,399 | Sq. Ft. | |||
| 7.20 | 6390 Winchester Road | Barclays | 6390 Winchester Road | Memphis | TN | 38115 | Self Storage | Self Storage | 1985 | 38,892 | Sq. Ft. | |||
| 7.21 | 4705 Winchester Road | Barclays | 4705 Winchester Road | Memphis | TN | 38118 | Self Storage | Self Storage | 1981 | 60,320 | Sq. Ft. | |||
| 8 | The Colonnade Office Complex | UBS AG | 15301-15305 North Dallas Parkway | Addison | TX | 75001 | Office | Suburban | 1983 | 2017 | 1,080,180 | Sq. Ft. | 97 | |
| 9 | Mariners Landing | WFB | 401-413 Coloma Street AKA 350-360 Gate 5 Road; 441-475 Coloma Street; 150 Gate 5 Road; 160 & 170 Gate 5 Road; 310 Gate 5 Road; 2656-2658 Bridgeway | Sausalito | CA | 94965 | Mixed Use | Office/Industrial | 1970 | 2018 | 84,801 | Sq. Ft. | 318 | |
| 10 | Great Value Storage Portfolio | UBS AG | Various | Various | Various | Various | Self Storage | Self Storage | Various | Various | 4,103,764 | Sq. Ft. | 27 | |
| 10.01 | GVS - 6250 Westward Lane | UBS AG | 6250 Westward Lane | Houston | TX | 77081 | Self Storage | Self Storage | 1979 | 124,772 | Sq. Ft. | |||
| 10.02 | GVS - 1223, 1235, 1431, 1441, 1451, 1491, 1527, 1543 & 1559 North Nellis Boulevard | UBS AG | 1223, 1235, 1431, 1441, 1451, 1491, 1527, 1543 & 1559 North Nellis Boulevard | Las Vegas | NV | 89110 | Self Storage | Self Storage | 1954 | 131,744 | Sq. Ft. | |||
| 10.03 | GVS - 9530 Skillman Street | UBS AG | 9530 Skillman Street | Dallas | TX | 75243 | Self Storage | Self Storage | 1973 | 2013 | 119,935 | Sq. Ft. | ||
| 10.04 | GVS - 4311 Samuell Boulevard | UBS AG | 4311 Samuell Boulevard | Dallas | TX | 75228 | Self Storage | Self Storage | 1974 | 2013 | 76,124 | Sq. Ft. | ||
| 10.05 | GVS - 9010 Emmett F Lowry Expressway | UBS AG | 9010 Emmett F Lowry Expressway | Texas City | TX | 77591 | Self Storage | Self Storage | 1998 | 55,550 | Sq. Ft. | |||
| 10.06 | GVS - 9984 South Old State Road | UBS AG | 9984 South Old State Road | Lewis Center | OH | 43035 | Self Storage | Self Storage | 1981 | 74,987 | Sq. Ft. | |||
| 10.07 | GVS - 10640 Hempstead Road | UBS AG | 10640 Hempstead Road | Houston | TX | 77092 | Self Storage | Self Storage | 1968 | 96,807 | Sq. Ft. | |||
| 10.08 | GVS - 7273 Kearney Street and 6345 East 78th Avenue | UBS AG | 7273 Kearney Street and 6345 East 78th Avenue | Commerce City | CO | 80022 | Self Storage | Self Storage | 1984 | 61,330 | Sq. Ft. | |||
| 10.09 | GVS - 4641 Production Drive | UBS AG | 4641 Production Drive | Dallas | TX | 75235 | Self Storage | Self Storage | 1974 | 2013 | 102,922 | Sq. Ft. | ||
| 10.10 | GVS - 920 Highway 80 East | UBS AG | 920 Highway 80 East | Mesquite | TX | 75149 | Self Storage | Self Storage | 1985 | 62,175 | Sq. Ft. | |||
| 10.11 | GVS - 2202 North Market Street | UBS AG | 2202 North Market Street | Champaign | IL | 61822 | Self Storage | Self Storage | 2001 | 2005 | 83,060 | Sq. Ft. | ||
| 10.12 | GVS - 111 North Layfair Drive | UBS AG | 111 North Layfair Drive | Flowood | MS | 39232 | Self Storage | Self Storage | 1992 | 83,150 | Sq. Ft. | |||
| 10.13 | GVS - 435 Congress Park Drive | UBS AG | 435 Congress Park Drive | Dayton | OH | 45459 | Self Storage | Self Storage | 1978 | 80,740 | Sq. Ft. | |||
| 10.14 | GVS - 765 South Street | UBS AG | 765 South Street | Newburgh | NY | 12550 | Self Storage | Self Storage | 1960 | 63,137 | Sq. Ft. | |||
| 10.15 | GVS - 410 Gulf Freeway | UBS AG | 410 Gulf Freeway | Texas City | TX | 77591 | Self Storage | Self Storage | 2002 | 56,000 | Sq. Ft. | |||
| 10.16 | GVS - 5199 Westerville Road | UBS AG | 5199 Westerville Road | Columbus | OH | 43231 | Self Storage | Self Storage | 1997 | 65,585 | Sq. Ft. | |||
| 10.17 | GVS - 2502 Bay Street | UBS AG | 2502 Bay Street | Texas City | TX | 77590 | Self Storage | Self Storage | 1987 | 93,150 | Sq. Ft. | |||
| 10.18 | GVS - 1710 North Cunningham Avenue | UBS AG | 1710 North Cunningham Avenue | Urbana | IL | 61802 | Self Storage | Self Storage | 2001 | 2003 | 80,884 | Sq. Ft. | ||
| 10.19 | GVS - 7821 Taylor Road | UBS AG | 7821 Taylor Road | Reynoldsburg | OH | 43068 | Self Storage | Self Storage | 1996 | 2011 | 87,860 | Sq. Ft. | ||
| 10.20 | GVS - 9600 Marion Ridge | UBS AG | 9600 Marion Ridge | Kansas City | MO | 64137 | Self Storage | Self Storage | 1997 | 70,000 | Sq. Ft. | |||
| 10.21 | GVS - 4901 South Freeway | UBS AG | 4901 South Freeway | Fort Worth | TX | 76115 | Self Storage | Self Storage | 1974 | 78,742 | Sq. Ft. | |||
| 10.22 | GVS - 15300 Kuykendahl Road | UBS AG | 15300 Kuykendahl Road | Houston | TX | 77090 | Self Storage | Self Storage | 1979 | 101,400 | Sq. Ft. | |||
| 10.23 | GVS - 9951 Harwin Road | UBS AG | 9951 Harwin Road | Houston | TX | 77036 | Self Storage | Self Storage | 1979 | 2015 | 76,197 | Sq. Ft. | ||
| 10.24 | GVS - 2033 Oak Grove Road | UBS AG | 2033 Oak Grove Road | Hattiesburg | MS | 39402 | Self Storage | Self Storage | 1994 | 76,755 | Sq. Ft. | |||
| 10.25 | GVS - 11702 Beechnut Street | UBS AG | 11702 Beechnut Street | Houston | TX | 77072 | Self Storage | Self Storage | 1977 | 101,160 | Sq. Ft. | |||
| 10.26 | GVS - 13825 FM 306 | UBS AG | 13825 FM 306 | Canyon Lake | TX | 78133 | Self Storage | Self Storage | 1994 | 58,695 | Sq. Ft. | |||
| 10.27 | GVS - 5550 Antoine Drive | UBS AG | 5550 Antoine Drive | Houston | TX | 77091 | Self Storage | Self Storage | 1984 | 74,185 | Sq. Ft. | |||
| 10.28 | GVS - 580 East Dublin Granville Road | UBS AG | 580 East Dublin Granville Road | Worthington | OH | 43085 | Self Storage | Self Storage | 1959 | 54,481 | Sq. Ft. | |||
| 10.29 | GVS - 7986 Southern Boulevard | UBS AG | 7986 Southern Boulevard | Boardman | OH | 44512 | Self Storage | Self Storage | 1980 | 2012 | 65,695 | Sq. Ft. | ||
| 10.30 | GVS - 1330 Georgesville Road | UBS AG | 1330 Georgesville Road | Columbus | OH | 43228 | Self Storage | Self Storage | 1997 | 65,290 | Sq. Ft. | |||
| 10.31 | GVS - 123 South Meridian Road | UBS AG | 123 South Meridian Road | Youngstown | OH | 44509 | Self Storage | Self Storage | 1980 | 66,150 | Sq. Ft. | |||
| 10.32 | GVS - 3380 North Post Road | UBS AG | 3380 North Post Road | Indianapolis | IN | 46226 | Self Storage | Self Storage | 1985 | 72,914 | Sq. Ft. | |||
| 10.33 | GVS - 2150 Wirt Road | UBS AG | 2150 Wirt Road | Houston | TX | 77055 | Self Storage | Self Storage | 1973 | 70,100 | Sq. Ft. | |||
| 10.34 | GVS - 5301 Tamarack Circle East | UBS AG | 5301 Tamarack Circle East | Columbus | OH | 43229 | Self Storage | Self Storage | 1997 | 49,921 | Sq. Ft. | |||
| 10.35 | GVS - 443 Laredo Street | UBS AG | 443 Laredo Street | Aurora | CO | 80011 | Self Storage | Self Storage | 1984 | 42,190 | Sq. Ft. | |||
| 10.36 | GVS - 1661 and 1670 West Government Street | UBS AG | 1661 and 1670 West Government Street | Brandon | MS | 39042 | Self Storage | Self Storage | 1978 | 2003 | 76,450 | Sq. Ft. | ||
| 10.37 | GVS - 8450 Cook Road | UBS AG | 8450 Cook Road | Houston | TX | 77072 | Self Storage | Self Storage | 1985 | 60,275 | Sq. Ft. | |||
| 10.38 | GVS - 613 North Freeway | UBS AG | 613 North Freeway | Fort Worth | TX | 76102 | Self Storage | Self Storage | 1973 | 2017 | 142,714 | Sq. Ft. | ||
| 10.39 | GVS - 10601 West Fairmont Parkway | UBS AG | 10601 West Fairmont Parkway | La Porte | TX | 77571 | Self Storage | Self Storage | 1984 | 45,050 | Sq. Ft. | |||
| 10.40 | GVS - 7200 Tussing Road | UBS AG | 7200 Tussing Road | Reynoldsburg | OH | 43068 | Self Storage | Self Storage | 2000 | 58,213 | Sq. Ft. | |||
| 10.41 | GVS - 14318 Highway 249 | UBS AG | 14318 Highway 249 | Houston | TX | 77086 | Self Storage | Self Storage | 1984 | 55,294 | Sq. Ft. | |||
| 10.42 | GVS - 1910 25th Avenue North | UBS AG | 1910 25th Avenue North | Texas City | TX | 77590 | Self Storage | Self Storage | 1982 | 38,257 | Sq. Ft. | |||
| 10.43 | GVS - 8501 North Springboro Pike | UBS AG | 8501 North Springboro Pike | Miamisburg | OH | 45342 | Self Storage | Self Storage | 1976 | 60,180 | Sq. Ft. | |||
| 10.44 | GVS - 4145 State Route 741 | UBS AG | 4145 State Route 741 | Mason | OH | 45040 | Self Storage | Self Storage | 1989 | 1992 | 34,025 | Sq. Ft. | ||
| 10.45 | GVS - 1961 Covington Pike | UBS AG | 1961 Covington Pike | Memphis | TN | 38128 | Self Storage | Self Storage | 1984 | 2015 | 49,025 | Sq. Ft. | ||
| 10.46 | GVS - 3785 Shiloh Springs Road | UBS AG | 3785 Shiloh Springs Road | Dayton | OH | 45426 | Self Storage | Self Storage | 1989 | 48,349 | Sq. Ft. | |||
| 10.47 | GVS - 1585 Lexington Avenue | UBS AG | 1585 Lexington Avenue | Mansfield | OH | 44907 | Self Storage | Self Storage | 1983 | 41,402 | Sq. Ft. | |||
| 10.48 | GVS - 1594 Route 9G | UBS AG | 1594 Route 9G | Hyde Park | NY | 12538 | Self Storage | Self Storage | 1971 | 27,725 | Sq. Ft. | |||
| 10.49 | GVS - 8320 Alabonson Road | UBS AG | 8320 Alabonson Road | Houston | TX | 77088 | Self Storage | Self Storage | 1984 | 50,230 | Sq. Ft. | |||
| 10.50 | GVS - 10013 FM 620 | UBS AG | 10013 FM 620 | Austin | TX | 78726 | Self Storage | Self Storage | 1972 | 30,300 | Sq. Ft. | |||
| 10.51 | GVS - 426 North Smithville Road | UBS AG | 426 North Smithville Road | Dayton | OH | 45431 | Self Storage | Self Storage | 1978 | 43,300 | Sq. Ft. | |||
| 10.52 | GVS - 60 Westpark Road | UBS AG | 60 Westpark Road | Dayton | OH | 45459 | Self Storage | Self Storage | 1975 | 43,500 | Sq. Ft. | |||
| 10.53 | GVS - 2407 South U.S. Highway 183 | UBS AG | 2407 South U.S. Highway 183 | Leander | TX | 78641 | Self Storage | Self Storage | 1984 | 39,880 | Sq. Ft. | |||
| 10.54 | GVS - 5811 North Houston Rosslyn Road | UBS AG | 5811 North Houston Rosslyn Road | Houston | TX | 77097 | Self Storage | Self Storage | 1973 | 63,400 | Sq. Ft. | |||
| 10.55 | GVS - 3412 Garth Road | UBS AG | 3412 Garth Road | Baytown | TX | 77521 | Self Storage | Self Storage | 1981 | 2000 | 39,150 | Sq. Ft. | ||
| 10.56 | GVS - 941 Fairmont Parkway | UBS AG | 941 Fairmont Parkway | Pasadena | TX | 77504 | Self Storage | Self Storage | 1985 | 34,500 | Sq. Ft. | |||
| 10.57 | GVS - 632 Timkin Road | UBS AG | 632 Timkin Road | Tomball | TX | 77375 | Self Storage | Self Storage | 1986 | 45,719 | Sq. Ft. | |||
| 10.58 | GVS - 8801 Boone Road | UBS AG | 8801 Boone Road | Houston | TX | 77099 | Self Storage | Self Storage | 1983 | 46,300 | Sq. Ft. | |||
| 10.59 | GVS - 3951 Highway 78 | UBS AG | 3951 Highway 78 | Memphis | TN | 38118 | Self Storage | Self Storage | 1973 | 2015 | 59,550 | Sq. Ft. | ||
| 10.60 | GVS - 16905 Indian Chief Drive | UBS AG | 16905 Indian Chief Drive | Cedar Park | TX | 78613 | Self Storage | Self Storage | 1984 | 29,390 | Sq. Ft. | |||
| 10.61 | GVS - 16530 West Hardy Road | UBS AG | 16530 West Hardy Road | Houston | TX | 77060 | Self Storage | Self Storage | 1984 | 32,300 | Sq. Ft. | |||
| 10.62 | GVS - 4806 Marie Lane | UBS AG | 4806 Marie Lane | Deer Park | TX | 77536 | Self Storage | Self Storage | 1985 | 25,800 | Sq. Ft. | |||
| 10.63 | GVS - 1151 East Expressway 83 | UBS AG | 1151 East Expressway 83 | San Benito | TX | 78586 | Self Storage | Self Storage | 1978 | 46,000 | Sq. Ft. | |||
| 10.64 | GVS - 7116 South IH-35 Frontage Road | UBS AG | 7116 South IH-35 Frontage Road | Austin | TX | 78745 | Self Storage | Self Storage | 1983 | 13,700 | Sq. Ft. | |||
| 11 | The Block Northway | UBS AG | 6210-6300 Northway Drive and 8003-8033 McKnight Road | Pittsburgh | PA | 15237 | Retail | Anchored | 1958 | 2018 | 354,400 | Sq. Ft. | 237 | |
| 12 | Wolverine Portfolio | UBS AG | Various | Various | Various | Various | Manufactured Housing Community | Manufactured Housing Community | Various | Various | 1,649 | Pads | 35,779 | |
| 12.01 | Apple Tree Estates | UBS AG | 1061 Wilson Avenue Northwest | Walker | MI | 49534 | Manufactured Housing Community | Manufactured Housing Community | 1971 | 2005 | 238 | Pads | ||
| 12.02 | South Lyon | UBS AG | 530 Lanier Street | South Lyon | MI | 48178 | Manufactured Housing Community | Manufactured Housing Community | 1972 | 211 | Pads | |||
| 12.03 | Metro Commons | UBS AG | 28745 Van Born Road | Romulus | MI | 48174 | Manufactured Housing Community | Manufactured Housing Community | 1978 | 227 | Pads | |||
| 12.04 | Brighton Village | UBS AG | 7500 West Grand River | Brighton | MI | 48114 | Manufactured Housing Community | Manufactured Housing Community | 1960 | 193 | Pads | |||
| 12.05 | College Heights | UBS AG | 3501 Auburn Road | Auburn Hills | MI | 48326 | Manufactured Housing Community | Manufactured Housing Community | 1964 | 161 | Pads | |||
| 12.06 | Hillcrest | UBS AG | 3205 Douglas Avenue | Kalamazoo | MI | 49004 | Manufactured Housing Community | Manufactured Housing Community | 1962 | 150 | Pads | |||
| 12.07 | Royal Village | UBS AG | 7519 Dorr Street; 7519 Nebraska Avenue | Toledo | OH | 43615 | Manufactured Housing Community | Manufactured Housing Community | 1979 | 233 | Pads | |||
| 12.08 | Fernwood | UBS AG | 2701 Staghorn Court | Deland | FL | 32724 | Manufactured Housing Community | Manufactured Housing Community | 1971 | 92 | Pads | |||
| 12.09 | Satellite Bay | UBS AG | 6250 Roosevelt Boulevard | Clearwater | FL | 33760 | Manufactured Housing Community | Manufactured Housing Community | 1973 | 83 | Pads | |||
| 12.10 | Chalet Village | UBS AG | 14622 North Nebraska Avenue | Tampa | FL | 33613 | Manufactured Housing Community | Manufactured Housing Community | 1965 | 2005 | 61 | Pads | ||
| 13 | Home Depot Livonia MI | WFB | 13500 Middlebelt Road | Livonia | MI | 48150 | Retail | Single Tenant | 1999 | 135,782 | Sq. Ft. | 182 | ||
| 14 | Town Square | RREF | 59 Route 59 | Monsey | NY | 10952 | Other | Leased Fee | 1970 | 2002 | 594,885 | Sq. Ft. | 57 | |
| 15 | 839 Broadway | AREF | 839 Broadway | Brooklyn | NY | 11206 | Mixed Use | Retail/Office | 1931 | 2019 | 46,228 | Sq. Ft. | 508 | |
| 16 | Heartland Dental Medical Office Portfolio | UBS AG | Various | Various | Various | Various | Various | Various | Various | Various | 962,501 | Sq. Ft. | 186 | |
| 16.001 | Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive | UBS AG | 1200 Network Centre Drive | Effingham | IL | 62401 | Office | Medical | 1995 | 2013 | 84,190 | Sq. Ft. | ||
| 16.002 | Heartland Dental Medical Office Portfolio - 9150 North East Barry Road | UBS AG | 9150 North East Barry Road | Kansas City | MO | 64157 | Mixed Use | Medical/Retail | 2011 | 9,727 | Sq. Ft. | |||
| 16.003 | Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road | UBS AG | 11925 Jones Bridge Road | Johns Creek | GA | 30005 | Mixed Use | Medical/Retail | 2004 | 14,860 | Sq. Ft. | |||
| 16.004 | Heartland Dental Medical Office Portfolio - 200 Brevco Plaza | UBS AG | 200 Brevco Plaza | Lake St. Louis | MO | 63367 | Office | Medical | 2000 | 18,826 | Sq. Ft. | |||
| 16.005 | Heartland Dental Medical Office Portfolio - 1760 West Virginia Street | UBS AG | 1760 West Virginia Street | McKinney | TX | 75069 | Office | Medical | 2010 | 10,300 | Sq. Ft. | |||
| 16.006 | Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive | UBS AG | 117 St. Patrick’s Drive | Waldorf | MD | 20603 | Office | Medical | 2005 | 6,699 | Sq. Ft. | |||
| 16.007 | Heartland Dental Medical Office Portfolio - 1647 County Road 220 | UBS AG | 1647 County Road 220 | Fleming Island | FL | 32003 | Office | Medical | 2012 | 8,168 | Sq. Ft. | |||
| 16.008 | Heartland Dental Medical Office Portfolio - 3500 East Highway 377 | UBS AG | 3500 East Highway 377 | Granbury | TX | 76049 | Office | Medical | 2011 | 6,000 | Sq. Ft. | |||
| 16.009 | Heartland Dental Medical Office Portfolio - 4112 North Belt Highway | UBS AG | 4112 North Belt Highway | St. Joseph | MO | 64506 | Mixed Use | Medical/Retail | 2013 | 6,000 | Sq. Ft. | |||
| 16.010 | Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard | UBS AG | 3009 Winghaven Boulevard | O’Fallon | MO | 63368 | Mixed Use | Medical/Retail | 2006 | 8,200 | Sq. Ft. | |||
| 16.011 | Heartland Dental Medical Office Portfolio - 2202 Althoff Drive | UBS AG | 2202 Althoff Drive | Effingham | IL | 62401 | Office | Medical | 1999 | 2014 | 42,962 | Sq. Ft. | ||
| 16.012 | Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue | UBS AG | 3820 Wabash Avenue | Springfield | IL | 62711 | Office | Medical | 2018 | 5,500 | Sq. Ft. | |||
| 16.013 | Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway | UBS AG | 561 East Lincoln Highway | New Lenox | IL | 60451 | Mixed Use | Medical/Retail | 2015 | 6,810 | Sq. Ft. | |||
| 16.014 | Heartland Dental Medical Office Portfolio - 508 South 52nd Street | UBS AG | 508 South 52nd Street | Rogers | AR | 72758 | Office | Medical | 2007 | 10,000 | Sq. Ft. | |||
| 16.015 | Heartland Dental Medical Office Portfolio - 1025 Ashley Street | UBS AG | 1025 Ashley Street | Bowling Green | KY | 42103 | Office | Medical | 2002 | 6,520 | Sq. Ft. | |||
| 16.016 | Heartland Dental Medical Office Portfolio - 440 Erie Parkway | UBS AG | 440 Erie Parkway | Erie | CO | 80516 | Office | Medical | 2017 | 4,150 | Sq. Ft. | |||
| 16.017 | Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard | UBS AG | 1381 Citrus Tower Boulevard | Clermont | FL | 34711 | Office | Medical | 2006 | 10,014 | Sq. Ft. | |||
| 16.018 | Heartland Dental Medical Office Portfolio - 1751 Pleasant Road | UBS AG | 1751 Pleasant Road | Fort Mill | SC | 29708 | Mixed Use | Medical/Retail | 2014 | 6,738 | Sq. Ft. | |||
| 16.019 | Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place | UBS AG | 9625 Lake Nona Village Place | Orlando | FL | 32827 | Office | Medical | 2013 | 4,878 | Sq. Ft. | |||
| 16.020 | Heartland Dental Medical Office Portfolio - 615 Saint James Avenue | UBS AG | 615 Saint James Avenue | Goose Creek | SC | 29445 | Office | Medical | 2016 | 4,100 | Sq. Ft. | |||
| 16.021 | Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road | UBS AG | 13816 Narcoossee Road | Orlando | FL | 32832 | Office | Medical | 2013 | 4,414 | Sq. Ft. | |||
| 16.022 | Heartland Dental Medical Office Portfolio - 1695 Wells Road | UBS AG | 1695 Wells Road | Orange Park | FL | 32073 | Office | Medical | 1993 | 2005 | 5,500 | Sq. Ft. |
A-1-1
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Cross Collateralized and Cross Defaulted Loan Flag | Address | City | State | Zip Code | General Property Type | Specific Property Type | Year Built | Year Renovated | Number of Units(2) | Unit of Measure | Cut-off Date Balance Per Unit/SF(3) |
| 16.023 | Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road | UBS AG | 4355 Suwanee Dam Road | Suwanee | GA | 30024 | Office | Medical | 2000 | 11,850 | Sq. Ft. | |||
| 16.024 | Heartland Dental Medical Office Portfolio - 7310 North Villa Drive | UBS AG | 7310 North Villa Drive | Peoria | IL | 61614 | Office | Medical | 2003 | 6,880 | Sq. Ft. | |||
| 16.025 | Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard | UBS AG | 299A Indian Lake Boulevard | Hendersonville | TN | 37075 | Mixed Use | Medical/Retail | 2014 | 6,160 | Sq. Ft. | |||
| 16.026 | Heartland Dental Medical Office Portfolio - 2455 East Main Street | UBS AG | 2455 East Main Street | Plainfield | IN | 46168 | Office | Medical | 2016 | 6,464 | Sq. Ft. | |||
| 16.027 | Heartland Dental Medical Office Portfolio - 630 East Markey Parkway | UBS AG | 630 East Markey Parkway | Belton | MO | 64012 | Mixed Use | Medical/Retail | 2015 | 5,625 | Sq. Ft. | |||
| 16.028 | Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway | UBS AG | 1613 East Pflugerville Parkway | Pflugerville | TX | 78660 | Office | Medical | 2016 | 3,883 | Sq. Ft. | |||
| 16.029 | Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway | UBS AG | 782 Belle Terre Parkway | Palm Coast | FL | 32164 | Mixed Use | Medical/Retail | 2016 | 4,955 | Sq. Ft. | |||
| 16.030 | Heartland Dental Medical Office Portfolio - 11890 Highway 707 | UBS AG | 11890 Highway 707 | Murrells Inlet | SC | 29576 | Office | Medical | 2017 | 4,386 | Sq. Ft. | |||
| 16.031 | Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road | UBS AG | 7551 Osceola Polk Line Road | Davenport | FL | 33896 | Office | Medical | 2015 | 5,453 | Sq. Ft. | |||
| 16.032 | Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive | UBS AG | 100 Piper Hill Drive | St. Peters | MO | 63376 | Office | Medical | 1998 | 9,943 | Sq. Ft. | |||
| 16.033 | Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard | UBS AG | 8624 Lee Vista Boulevard | Orlando | FL | 32829 | Office | Medical | 2004 | 5,275 | Sq. Ft. | |||
| 16.034 | Heartland Dental Medical Office Portfolio - 149 Tuscan Way | UBS AG | 149 Tuscan Way | Saint Augustine | FL | 32092 | Office | Medical | 2014 | 4,108 | Sq. Ft. | |||
| 16.035 | Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive | UBS AG | 2740 Prairie Crossing Drive | Springfield | IL | 62711 | Office | Medical | 2016 | 3,803 | Sq. Ft. | |||
| 16.036 | Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard | UBS AG | 2066 Bruce B. Downs Boulevard | Wesley Chapel | FL | 33543 | Mixed Use | Medical/Retail | 2014 | 4,194 | Sq. Ft. | |||
| 16.037 | Heartland Dental Medical Office Portfolio - 209 Latitude Lane | UBS AG | 209 Latitude Lane | Clover | SC | 29710 | Office | Medical | 2017 | 4,079 | Sq. Ft. | |||
| 16.038 | Heartland Dental Medical Office Portfolio - 4608 South West College Road | UBS AG | 4608 South West College Road | Ocala | FL | 34474 | Mixed Use | Medical/Retail | 2015 | 5,114 | Sq. Ft. | |||
| 16.039 | Heartland Dental Medical Office Portfolio - 1315 Bell Road | UBS AG | 1315 Bell Road | Antioch | TN | 37013 | Mixed Use | Medical/Retail | 2009 | 8,200 | Sq. Ft. | |||
| 16.040 | Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South | UBS AG | 4237 U.S. Highway 1 South | Saint Augustine | FL | 32095 | Office | Medical | 2018 | 4,000 | Sq. Ft. | |||
| 16.041 | Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane | UBS AG | 1521 East Debbie Lane | Mansfield | TX | 76063 | Office | Medical | 2013 | 5,028 | Sq. Ft. | |||
| 16.042 | Heartland Dental Medical Office Portfolio - 3152 South Broadway | UBS AG | 3152 South Broadway | Edmond | OK | 73013 | Office | Medical | 2014 | 5,517 | Sq. Ft. | |||
| 16.043 | Heartland Dental Medical Office Portfolio - 8701 South Garnett Road | UBS AG | 8701 South Garnett Road | Broken Arrow | OK | 74012 | Office | Medical | 2003 | 7,107 | Sq. Ft. | |||
| 16.044 | Heartland Dental Medical Office Portfolio - 450 South Weber Road | UBS AG | 450 South Weber Road | Romeoville | IL | 60446 | Office | Medical | 2017 | 4,000 | Sq. Ft. | |||
| 16.045 | Heartland Dental Medical Office Portfolio - 840 Nissan Drive | UBS AG | 840 Nissan Drive | Smyrna | TN | 37167 | Mixed Use | Medical/Retail | 2015 | 5,871 | Sq. Ft. | |||
| 16.046 | Heartland Dental Medical Office Portfolio - 12222 Route 47 | UBS AG | 12222 Route 47 | Huntley | IL | 60142 | Office | Medical | 2016 | 3,569 | Sq. Ft. | |||
| 16.047 | Heartland Dental Medical Office Portfolio - 3415 Livernois Road | UBS AG | 3415 Livernois Road | Troy | MI | 48083 | Office | Medical | 2008 | 5,661 | Sq. Ft. | |||
| 16.048 | Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road | UBS AG | 5309 Buffalo Gap Road | Abilene | TX | 79606 | Office | Medical | 1993 | 8,164 | Sq. Ft. | |||
| 16.049 | Heartland Dental Medical Office Portfolio - 8190 Windfall Lane | UBS AG | 8190 Windfall Lane | Camby | IN | 46113 | Office | Medical | 2003 | 8,400 | Sq. Ft. | |||
| 16.050 | Heartland Dental Medical Office Portfolio - 2620 East Highway 50 | UBS AG | 2620 East Highway 50 | Clermont | FL | 34711 | Office | Medical | 2016 | 5,129 | Sq. Ft. | |||
| 16.051 | Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square | UBS AG | 10670 Southwest Tradition Square | Port St. Lucie | FL | 34987 | Office | Medical | 2017 | 4,000 | Sq. Ft. | |||
| 16.052 | Heartland Dental Medical Office Portfolio - 4939 Courthouse Street | UBS AG | 4939 Courthouse Street | Williamsburg | VA | 23188 | Office | Medical | 2007 | 5,300 | Sq. Ft. | |||
| 16.053 | Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road | UBS AG | 2301 Old Canoe Creek Road | St. Cloud | FL | 34772 | Office | Medical | 2015 | 5,050 | Sq. Ft. | |||
| 16.054 | Heartland Dental Medical Office Portfolio - 507 North Hershey Road | UBS AG | 507 North Hershey Road | Bloomington | IL | 61704 | Office | Medical | 2000 | 7,690 | Sq. Ft. | |||
| 16.055 | Heartland Dental Medical Office Portfolio - 242 Southwoods Center | UBS AG | 242 Southwoods Center | Columbia | IL | 62236 | Office | Medical | 2003 | 6,790 | Sq. Ft. | |||
| 16.056 | Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue | UBS AG | 3016 Columbia Avenue | Franklin | TN | 37064 | Mixed Use | Medical/Retail | 2014 | 4,371 | Sq. Ft. | |||
| 16.057 | Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue | UBS AG | 4120 North 197th Avenue | Litchfield Park | AZ | 85340 | Office | Medical | 2018 | 4,000 | Sq. Ft. | |||
| 16.058 | Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard | UBS AG | 13794 Beach Boulevard | Jacksonville | FL | 32224 | Mixed Use | Medical/Retail | 2013 | 4,929 | Sq. Ft. | |||
| 16.059 | Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard | UBS AG | 3037 Southwest Port St. Lucie Boulevard | Port St. Lucie | FL | 34953 | Office | Medical | 2017 | 4,000 | Sq. Ft. | |||
| 16.060 | Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue | UBS AG | 1840 Dekalb Avenue | Sycamore | IL | 60178 | Mixed Use | Medical/Retail | 2007 | 6,225 | Sq. Ft. | |||
| 16.061 | Heartland Dental Medical Office Portfolio - 9100 Highway 119 | UBS AG | 9100 Highway 119 | Alabaster | AL | 35007 | Office | Medical | 2017 | 4,000 | Sq. Ft. | |||
| 16.062 | Heartland Dental Medical Office Portfolio - 42 Market Square Road | UBS AG | 42 Market Square Road | Newnan | GA | 30265 | Office | Medical | 2002 | 7,305 | Sq. Ft. | |||
| 16.063 | Heartland Dental Medical Office Portfolio - 2707 Sycamore Road | UBS AG | 2707 Sycamore Road | DeKalb | IL | 60115 | Office | Medical | 1996 | 10,000 | Sq. Ft. | |||
| 16.064 | Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road | UBS AG | 2014 Lime Kiln Road | Bellevue | WI | 54311 | Mixed Use | Medical/Retail | 2015 | 5,756 | Sq. Ft. | |||
| 16.065 | Heartland Dental Medical Office Portfolio - 103 Farabee Drive North | UBS AG | 103 Farabee Drive North | Lafayette | IN | 47905 | Office | Medical | 1991 | 2012 | 5,642 | Sq. Ft. | ||
| 16.066 | Heartland Dental Medical Office Portfolio - 4999 North Tanner Road | UBS AG | 4999 North Tanner Road | Orlando | FL | 32826 | Office | Medical | 2007 | 2015 | 4,063 | Sq. Ft. | ||
| 16.067 | Heartland Dental Medical Office Portfolio - 674 Lake Joy Road | UBS AG | 674 Lake Joy Road | Warner Robins | GA | 31047 | Office | Medical | 2017 | 4,000 | Sq. Ft. | |||
| 16.068 | Heartland Dental Medical Office Portfolio - 1828 IN-44 | UBS AG | 1828 IN-44 | Shelbyville | IN | 46176 | Office | Medical | 2015 | 6,644 | Sq. Ft. | |||
| 16.069 | Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard | UBS AG | 2950 South Rutherford Boulevard | Murfreesboro | TN | 37130 | Mixed Use | Medical/Retail | 2012 | 4,769 | Sq. Ft. | |||
| 16.070 | Heartland Dental Medical Office Portfolio - 545 East Hunt Highway | UBS AG | 545 East Hunt Highway | San Tan Valley | AZ | 85143 | Office | Medical | 2016 | 4,000 | Sq. Ft. | |||
| 16.071 | Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza | UBS AG | 17810 Pierce Plaza | Omaha | NE | 68130 | Office | Medical | 2017 | 4,798 | Sq. Ft. | |||
| 16.072 | Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard | UBS AG | 5445 South Williamson Boulevard | Port Orange | FL | 32128 | Office | Medical | 2015 | 3,215 | Sq. Ft. | |||
| 16.073 | Heartland Dental Medical Office Portfolio - 780 East-West Connector South West | UBS AG | 780 East-West Connector South West | Austell | GA | 30106 | Mixed Use | Medical/Retail | 2016 | 5,989 | Sq. Ft. | |||
| 16.074 | Heartland Dental Medical Office Portfolio - 16620 West 159th Street | UBS AG | 16620 West 159th Street | Lockport | IL | 60441 | Office | Medical | 2016 | 3,569 | Sq. Ft. | |||
| 16.075 | Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 | UBS AG | 13851 North US Highway 441 | Lady Lake | FL | 32159 | Office | Medical | 1997 | 2013 | 4,227 | Sq. Ft. | ||
| 16.076 | Heartland Dental Medical Office Portfolio - 3120 Mahan Drive | UBS AG | 3120 Mahan Drive | Tallahassee | FL | 32308 | Mixed Use | Medical/Retail | 2017 | 4,195 | Sq. Ft. | |||
| 16.077 | Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South | UBS AG | 2000 Veterans Memorial Parkway South | Lafayette | IN | 47909 | Office | Medical | 2016 | 4,000 | Sq. Ft. | |||
| 16.078 | Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 | UBS AG | 1402 U.S. Route 12 | Fox Lake | IL | 60020 | Office | Medical | 2004 | 2018 | 4,135 | Sq. Ft. | ||
| 16.079 | Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard | UBS AG | 1776 Blanding Boulevard | Middleburg | FL | 32068 | Office | Medical | 2014 | 4,108 | Sq. Ft. | |||
| 16.080 | Heartland Dental Medical Office Portfolio - 3012 Anchor Drive | UBS AG | 3012 Anchor Drive | Hamilton | OH | 45011 | Office | Medical | 2016 | 5,493 | Sq. Ft. | |||
| 16.081 | Heartland Dental Medical Office Portfolio - 1715 West Main Street | UBS AG | 1715 West Main Street | Lebanon | TN | 37087 | Mixed Use | Medical/Retail | 2014 | 5,000 | Sq. Ft. | |||
| 16.082 | Heartland Dental Medical Office Portfolio - 10389 Big Bend Road | UBS AG | 10389 Big Bend Road | Riverview | FL | 33568 | Mixed Use | Medical/Retail | 2014 | 3,830 | Sq. Ft. | |||
| 16.083 | Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway | UBS AG | 7103 Whitestown Parkway | Zionsville | IN | 46077 | Office | Medical | 2017 | 4,100 | Sq. Ft. | |||
| 16.084 | Heartland Dental Medical Office Portfolio - 2751 Fountain Place | UBS AG | 2751 Fountain Place | Wildwood | MO | 63040 | Office | Medical | 2010 | 6,590 | Sq. Ft. | |||
| 16.085 | Heartland Dental Medical Office Portfolio - 2030 Crossing Circle | UBS AG | 2030 Crossing Circle | Spring Hill | TN | 37174 | Office | Medical | 2015 | 3,300 | Sq. Ft. | |||
| 16.086 | Heartland Dental Medical Office Portfolio - 13101 East 96th Street North | UBS AG | 13101 East 96th Street North | Owasso | OK | 74055 | Office | Medical | 2014 | 4,100 | Sq. Ft. | |||
| 16.087 | Heartland Dental Medical Office Portfolio - 692 Essington Road | UBS AG | 692 Essington Road | Joliet | IL | 60435 | Office | Medical | 2001 | 6,030 | Sq. Ft. | |||
| 16.088 | Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive | UBS AG | 240 Blossom Park Drive | Georgetown | KY | 40324 | Office | Medical | 2003 | 6,240 | Sq. Ft. | |||
| 16.089 | Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard | UBS AG | 6005 Watson Boulevard | Byron | GA | 31008 | Office | Medical | 2015 | 5,000 | Sq. Ft. | |||
| 16.090 | Heartland Dental Medical Office Portfolio - 3237 Sixes Road | UBS AG | 3237 Sixes Road | Canton | GA | 30114 | Office | Medical | 2014 | 4,465 | Sq. Ft. | |||
| 16.091 | Heartland Dental Medical Office Portfolio - 4030 Winder Highway | UBS AG | 4030 Winder Highway | Flowery Branch | GA | 30542 | Office | Medical | 2016 | 4,079 | Sq. Ft. | |||
| 16.092 | Heartland Dental Medical Office Portfolio - 8605 East State Road 70 | UBS AG | 8605 East State Road 70 | Bradenton | FL | 34202 | Office | Medical | 2013 | 4,275 | Sq. Ft. | |||
| 16.093 | Heartland Dental Medical Office Portfolio - 540 West Walnut Street | UBS AG | 540 West Walnut Street | Oglesby | IL | 61348 | Office | Medical | 2012 | 7,472 | Sq. Ft. | |||
| 16.094 | Heartland Dental Medical Office Portfolio - 5630 Plank Road | UBS AG | 5630 Plank Road | Fredericksburg | VA | 22407 | Office | Medical | 2008 | 4,829 | Sq. Ft. | |||
| 16.095 | Heartland Dental Medical Office Portfolio - 10505 Lima Road | UBS AG | 10505 Lima Road | Fort Wayne | IN | 46818 | Office | Medical | 2014 | 5,090 | Sq. Ft. | |||
| 16.096 | Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard | UBS AG | 7485 Vanderbilt Beach Boulevard | Naples | FL | 34119 | Office | Medical | 2006 | 3,849 | Sq. Ft. | |||
| 16.097 | Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road | UBS AG | 2701 South Koke Mill Road | Springfield | IL | 62704 | Office | Medical | 2011 | 5,857 | Sq. Ft. | |||
| 16.098 | Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway | UBS AG | 22329 Greenview Parkway | Great Mills | MD | 20634 | Office | Medical | 2004 | 3,840 | Sq. Ft. | |||
| 16.099 | Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive | UBS AG | 25000 Bernwood Drive | Bonita Springs | FL | 34135 | Office | Medical | 2006 | 4,213 | Sq. Ft. | |||
| 16.100 | Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard | UBS AG | 3500 Clemson Boulevard | Anderson | SC | 29621 | Office | Medical | 2014 | 2,815 | Sq. Ft. | |||
| 16.101 | Heartland Dental Medical Office Portfolio - 2222 Highway 540A East | UBS AG | 2222 Highway 540A East | Lakeland | FL | 33813 | Office | Medical | 2006 | 4,596 | Sq. Ft. | |||
| 16.102 | Heartland Dental Medical Office Portfolio - 1055 Pine Log Road | UBS AG | 1055 Pine Log Road | Aiken | SC | 29803 | Office | Medical | 1987 | 2014 | 3,769 | Sq. Ft. | ||
| 16.103 | Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road | UBS AG | 4315 North Holland Sylvania Road | Sylvania | OH | 43623 | Office | Medical | 2005 | 2015 | 3,948 | Sq. Ft. | ||
| 16.104 | Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive | UBS AG | 21300 Town Commons Drive | Estero | FL | 33928 | Office | Medical | 2007 | 3,820 | Sq. Ft. | |||
| 16.105 | Heartland Dental Medical Office Portfolio - 1905 Convenience Place | UBS AG | 1905 Convenience Place | Champaign | IL | 61820 | Office | Medical | 1984 | 2003 | 3,770 | Sq. Ft. | ||
| 16.106 | Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road | UBS AG | 3308 Platt Springs Road | West Columbia | SC | 29170 | Office | Medical | 1985 | 2014 | 5,880 | Sq. Ft. | ||
| 16.107 | Heartland Dental Medical Office Portfolio - 132 Milestone Way | UBS AG | 132 Milestone Way | Greenville | SC | 29615 | Office | Medical | 2001 | 4,700 | Sq. Ft. | |||
| 16.108 | Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard | UBS AG | 1429 Chester Boulevard | Richmond | IN | 47374 | Office | Medical | 2002 | 3,920 | Sq. Ft. | |||
| 16.109 | Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard | UBS AG | 1339 North Sumter Boulevard | North Port | FL | 34286 | Office | Medical | 2006 | 2013 | 5,257 | Sq. Ft. | ||
| 16.110 | Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road | UBS AG | 1536 Farm to Market 359 Road | Richmond | TX | 77406 | Office | Medical | 1997 | 2008 | 4,900 | Sq. Ft. | ||
| 16.111 | Heartland Dental Medical Office Portfolio - 3585 North 168th Court | UBS AG | 3585 North 168th Court | Omaha | NE | 68116 | Office | Medical | 2014 | 3,269 | Sq. Ft. | |||
| 16.112 | Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South | UBS AG | 1980 U.S. Highway 1 South | St. Augustine | FL | 32086 | Office | Medical | 1988 | 4,952 | Sq. Ft. | |||
| 16.113 | Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue | UBS AG | 13328 Metcalf Avenue | Overland Park | KS | 66213 | Mixed Use | Medical/Retail | 2004 | 4,207 | Sq. Ft. | |||
| 16.114 | Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue | UBS AG | 826 West Lincoln Avenue | Charleston | IL | 61920 | Office | Medical | 2001 | 4,690 | Sq. Ft. | |||
| 16.115 | Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue | UBS AG | 1515 West 45th Avenue | Griffith | IN | 46319 | Office | Medical | 2006 | 5,000 | Sq. Ft. | |||
| 16.116 | Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane | UBS AG | 1012 Mill Pond Lane | Greencastle | IN | 46135 | Office | Medical | 2015 | 5,231 | Sq. Ft. | |||
| 16.117 | Heartland Dental Medical Office Portfolio - 621 Chatham Avenue | UBS AG | 621 Chatham Avenue | Columbia | SC | 29205 | Office | Medical | 1988 | 6,600 | Sq. Ft. | |||
| 16.118 | Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail | UBS AG | 24940 South Tamiami Trail | Bonita Springs | FL | 34134 | Office | Medical | 1998 | 3,675 | Sq. Ft. | |||
| 16.119 | Heartland Dental Medical Office Portfolio - 609 Front Street | UBS AG | 609 Front Street | Celebration | FL | 34747 | Office | Medical | 2000 | 3,419 | Sq. Ft. | |||
| 16.120 | Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway | UBS AG | 6190 LBJ Freeway | Dallas | TX | 75240 | Office | Medical | 2004 | 3,500 | Sq. Ft. | |||
| 16.121 | Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue | UBS AG | 3417 Schofield Avenue | Weston | WI | 54476 | Office | Medical | 1994 | 4,535 | Sq. Ft. | |||
| 16.122 | Heartland Dental Medical Office Portfolio - 330 Park Place | UBS AG | 330 Park Place | Mishawaka | IN | 46545 | Office | Medical | 2003 | 3,800 | Sq. Ft. | |||
| 16.123 | Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road | UBS AG | 1490 North Green Mount Road | O’Fallon | IL | 62269 | Office | Medical | 2003 | 4,000 | Sq. Ft. | |||
| 16.124 | Heartland Dental Medical Office Portfolio - 213 Main Street | UBS AG | 213 Main Street | Blythewood | SC | 29016 | Office | Medical | 2004 | 3,286 | Sq. Ft. | |||
| 16.125 | Heartland Dental Medical Office Portfolio - 11119 Hearth Road | UBS AG | 11119 Hearth Road | Spring Hill | FL | 34608 | Office | Medical | 1990 | 4,375 | Sq. Ft. | |||
| 16.126 | Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street | UBS AG | 2362 West Boulevard Street | Kokomo | IN | 46902 | Office | Medical | 2002 | 3,920 | Sq. Ft. | |||
| 16.127 | Heartland Dental Medical Office Portfolio - 2812 East Main Street | UBS AG | 2812 East Main Street | Merrill | WI | 54452 | Office | Medical | 2005 | 4,875 | Sq. Ft. | |||
| 16.128 | Heartland Dental Medical Office Portfolio - 1202 South Broad Street | UBS AG | 1202 South Broad Street | Scottsboro | AL | 35768 | Office | Medical | 1997 | 4,600 | Sq. Ft. | |||
| 16.129 | Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road | UBS AG | 8790 Walnut Grove Road | Cordova | TN | 38018 | Office | Medical | 2001 | 3,697 | Sq. Ft. | |||
| 16.130 | Heartland Dental Medical Office Portfolio - 10708 East State Road 64 | UBS AG | 10708 East State Road 64 | Bradenton | FL | 34212 | Office | Medical | 2006 | 2013 | 3,818 | Sq. Ft. | ||
| 16.131 | Heartland Dental Medical Office Portfolio - 2184 FM 3009 | UBS AG | 2184 FM 3009 | Schertz | TX | 78154 | Office | Medical | 2013 | 3,404 | Sq. Ft. | |||
| 16.132 | Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road | UBS AG | 2210 Boiling Springs Road | Boiling Springs | SC | 29316 | Office | Medical | 1996 | 2012 | 4,297 | Sq. Ft. | ||
| 16.133 | Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road | UBS AG | 3105 Kirby Whitten Road | Bartlett | TN | 38134 | Office | Medical | 1997 | 4,250 | Sq. Ft. | |||
| 16.134 | Heartland Dental Medical Office Portfolio - 716 32nd Street South | UBS AG | 716 32nd Street South | Birmingham | AL | 35233 | Office | Medical | 1985 | 4,700 | Sq. Ft. | |||
| 16.135 | Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 | UBS AG | 1010 West U.S. Route 6 | Morris | IL | 60450 | Office | Medical | 2010 | 3,600 | Sq. Ft. | |||
| 16.136 | Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway | UBS AG | 935 West Exchange Parkway | Allen | TX | 75013 | Office | Medical | 2008 | 2,500 | Sq. Ft. | |||
| 16.137 | Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard | UBS AG | 3608 Jeffco Boulevard | Arnold | MO | 63010 | Office | Medical | 2005 | 3,290 | Sq. Ft. | |||
| 16.138 | Heartland Dental Medical Office Portfolio - 998 Williford Court | UBS AG | 998 Williford Court | Spring Hill | TN | 37174 | Office | Medical | 2008 | 2,556 | Sq. Ft. | |||
| 16.139 | Heartland Dental Medical Office Portfolio - 4405 Highway 17 | UBS AG | 4405 Highway 17 | Murrells Inlet | SC | 29576 | Office | Medical | 1997 | 2018 | 4,080 | Sq. Ft. | ||
| 16.140 | Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive | UBS AG | 3003 Twin Rivers Drive | Arkadelphia | AR | 71923 | Office | Medical | 2003 | 3,994 | Sq. Ft. | |||
| 16.141 | Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East | UBS AG | 12260 Tamiami Trail East | Naples | FL | 34113 | Office | Medical | 2004 | 2,700 | Sq. Ft. | |||
| 16.142 | Heartland Dental Medical Office Portfolio - 1405 South 25th Street | UBS AG | 1405 South 25th Street | Fort Pierce | FL | 34947 | Office | Medical | 1998 | 3,984 | Sq. Ft. | |||
| 16.143 | Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue | UBS AG | 12605 Troxler Avenue | Highland | IL | 62249 | Office | Medical | 2013 | 3,403 | Sq. Ft. | |||
| 16.144 | Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive | UBS AG | 122 Stone Trace Drive | Mount Sterling | KY | 40353 | Office | Medical | 2008 | 6,025 | Sq. Ft. | |||
| 16.145 | Heartland Dental Medical Office Portfolio - 4455 Florida National Drive | UBS AG | 4455 Florida National Drive | Lakeland | FL | 33813 | Office | Medical | 2000 | 3,847 | Sq. Ft. | |||
| 16.146 | Heartland Dental Medical Office Portfolio - 3645 North Council Road | UBS AG | 3645 North Council Road | Bethany | OK | 73008 | Office | Medical | 1996 | 3,655 | Sq. Ft. | |||
| 16.147 | Heartland Dental Medical Office Portfolio - 9305 Market Square Drive | UBS AG | 9305 Market Square Drive | Streetsboro | OH | 44241 | Office | Medical | 2003 | 4,792 | Sq. Ft. | |||
| 16.148 | Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast | UBS AG | 3420 Bayside Lakes Boulevard Southeast | Palm Bay | FL | 32909 | Office | Medical | 2007 | 4,803 | Sq. Ft. | |||
| 16.149 | Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue | UBS AG | 309 West Ogden Avenue | Naperville | IL | 60563 | Office | Medical | 2009 | 2,600 | Sq. Ft. | |||
| 16.150 | Heartland Dental Medical Office Portfolio - 456 University Boulevard North | UBS AG | 456 University Boulevard North | Jacksonville | FL | 32211 | Office | Medical | 1968 | 2016 | 4,788 | Sq. Ft. | ||
| 16.151 | Heartland Dental Medical Office Portfolio - 1316 McMillan Street | UBS AG | 1316 McMillan Street | Worthington | MN | 56187 | Office | Medical | 2000 | 3,600 | Sq. Ft. | |||
| 16.152 | Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway | UBS AG | 6233 Veterans Parkway | Columbus | GA | 31909 | Office | Medical | 1983 | 2,395 | Sq. Ft. | |||
| 16.153 | Heartland Dental Medical Office Portfolio - 116 Calumet Center Road | UBS AG | 116 Calumet Center Road | LaGrange | GA | 30241 | Office | Medical | 2000 | 3,198 | Sq. Ft. | |||
| 16.154 | Heartland Dental Medical Office Portfolio - 828 South Main Street | UBS AG | 828 South Main Street | London | KY | 40741 | Office | Medical | 1986 | 6,390 | Sq. Ft. | |||
| 16.155 | Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court | UBS AG | 7200 Red Hawk Court | Fort Worth | TX | 76132 | Office | Medical | 1997 | 2,918 | Sq. Ft. | |||
| 16.156 | Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane | UBS AG | 303 Ashby Park Lane | Greenville | SC | 29607 | Office | Medical | 2006 | 3,100 | Sq. Ft. | |||
| 16.157 | Heartland Dental Medical Office Portfolio - 3106 Professional Plaza | UBS AG | 3106 Professional Plaza | Germantown | TN | 38138 | Office | Medical | 1999 | 2,500 | Sq. Ft. | |||
| 16.158 | Heartland Dental Medical Office Portfolio - 1950 Chesley Drive | UBS AG | 1950 Chesley Drive | Sterling Heights | MI | 48310 | Office | Medical | 1999 | 3,365 | Sq. Ft. | |||
| 16.159 | Heartland Dental Medical Office Portfolio - 104 South Houston Road | UBS AG | 104 South Houston Road | Warner Robins | GA | 31088 | Office | Medical | 1976 | 3,386 | Sq. Ft. | |||
| 16.160 | Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue | UBS AG | 103 East Tatum Avenue | McColl | SC | 29570 | Office | Medical | 1995 | 2015 | 4,500 | Sq. Ft. | ||
| 16.161 | Heartland Dental Medical Office Portfolio - 165 Juniper Circle | UBS AG | 165 Juniper Circle | Brunswick | GA | 31520 | Office | Medical | 2008 | 2,400 | Sq. Ft. | |||
| 16.162 | Heartland Dental Medical Office Portfolio - 135 East Broadway Street | UBS AG | 135 East Broadway Street | Sand Springs | OK | 74063 | Office | Medical | 1947 | 4,570 | Sq. Ft. | |||
| 16.163 | Heartland Dental Medical Office Portfolio - 9360 Two Notch Road | UBS AG | 9360 Two Notch Road | Columbia | SC | 29223 | Office | Medical | 1979 | 1,936 | Sq. Ft. | |||
| 16.164 | Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 | UBS AG | 12988 Georgia Highway 9 | Milton | GA | 30004 | Office | Medical | 2015 | 3,312 | Sq. Ft. | |||
| 16.165 | Heartland Dental Medical Office Portfolio - 5 Jannell Court | UBS AG | 5 Jannell Court | Epping | NH | 03042 | Office | Medical | 2006 | 3,270 | Sq. Ft. |
A-1-2
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Cross Collateralized and Cross Defaulted Loan Flag | Address | City | State | Zip Code | General Property Type | Specific Property Type | Year Built | Year Renovated | Number of Units(2) | Unit of Measure | Cut-off Date Balance Per Unit/SF(3) |
| 16.166 | Heartland Dental Medical Office Portfolio - 1617 East Main Street | UBS AG | 1617 East Main Street | Easley | SC | 29640 | Office | Medical | 1977 | 2,726 | Sq. Ft. | |||
| 16.167 | Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 | UBS AG | 2116 Vista Oeste North West, Unit 202 | Albuquerque | NM | 87120 | Office | Medical | 2008 | 2,900 | Sq. Ft. | |||
| 16.168 | Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 | UBS AG | 50 South Kyrene Road, Suite 5 | Chandler | AZ | 85226 | Office | Medical | 2007 | 1,892 | Sq. Ft. | |||
| 16.169 | Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 | UBS AG | 101 Rice Bent Way Suite 4 | Columbia | SC | 29205 | Office | Medical | 2006 | 2,255 | Sq. Ft. | |||
| 17 | InnVite Hospitality Portfolio | UBS AG | Various | Various | OH | Various | Hospitality | Limited Service | Various | Various | 468 | Rooms | 45,428 | |
| 17.01 | Hampton Inn Sidney | UBS AG | 1600 Hampton Court | Sidney | OH | 45365 | Hospitality | Limited Service | 1999 | 2008 | 94 | Rooms | ||
| 17.02 | Best Western Plus Dayton Northwest | UBS AG | 20 Rockridge Road | Englewood | OH | 45322 | Hospitality | Limited Service | 1986 | 2017 | 127 | Rooms | ||
| 17.03 | Best Western Plus Dayton South | UBS AG | 8099 Old Yankee Street | Dayton | OH | 45458 | Hospitality | Limited Service | 1988 | 2017 | 126 | Rooms | ||
| 17.04 | Quality Inn & Suites South/Obetz | UBS AG | 4850 Frusta Drive | Obetz | OH | 43207 | Hospitality | Limited Service | 2002 | 2017 | 59 | Rooms | ||
| 17.05 | Super 8 Zanesville | UBS AG | 2440 National Road | Zanesville | OH | 43701 | Hospitality | Limited Service | 1987 | 2017 | 62 | Rooms | ||
| 18 | River’s Edge Apartments | RREF | 4346 Riverside Drive | Dayton | OH | 45405 | Multifamily | Garden | 1964 | 2018 | 547 | Units | 38,391 | |
| 19 | Marketplace at Smyrna | UBS AG | 803 Industrial Boulevard | Smyrna | TN | 37167 | Retail | Anchored | 2008 | 158,367 | Sq. Ft. | 130 | ||
| 20 | Centrepointe Business Park | AREF | 801-1099 Brightseat Road | Landover | MD | 20785 | Industrial | Flex | 1984 | 1987 | 256,599 | Sq. Ft. | 76 | |
| 21 | Preston Creek Shopping Center | RMF | 8300-8412 Preston Road | Plano | TX | 75024 | Retail | Unanchored | 2006 | 2007 | 79,730 | Sq. Ft. | 235 | |
| 22 | Houport Mixed Use Portfolio | UBS AG | Various | Various | TX | Various | Various | Retail/Industrial | Various | Various | 216,844 | Sq. Ft. | 76 | |
| 22.01 | Katy | UBS AG | 510 and 514 South Mason Road; 535 Applewhite Drive | Katy | TX | 77450 | Retail | Unanchored | 1982 | 2017 | 99,958 | Sq. Ft. | ||
| 22.02 | Westway | UBS AG | 2313 West Sam Houston Parkway North; 10700 Hammerly Boulevard | Houston | TX | 77043 | Industrial | Flex | 1982 | 62,146 | Sq. Ft. | |||
| 22.03 | Pineway | UBS AG | 13230 and 13240 Hempstead Highway | Houston | TX | 77040 | Industrial | Flex | 1976 | 54,740 | Sq. Ft. | |||
| 23 | Shamrock Village | WFB | 7723-7745, 7775-7841 7867-7877, 7901 Amador Valley Boulevard | Dublin | CA | 94568 | Retail | Anchored | 1962 | 2006 | 53,394 | Sq. Ft. | 305 | |
| 24 | Conejo Valley Plaza | AREF | SEC North Moorpark Road & East Janss Road | Thousand Oaks | CA | 91360 | Retail | Anchored | 1972 | 1984 | 64,364 | Sq. Ft. | 244 | |
| 25 | Mary’s Vineyard Shopping Center | AREF | 1305-1699 East Noble Avenue | Visalia | CA | 93292 | Retail | Anchored | 1989 | 153,465 | Sq. Ft. | 101 | ||
| 26 | Jefferson Office Park | Barclays | Various | Various | OH | Various | Office | Medical | Various | 216,088 | Sq. Ft. | 70 | ||
| 26.01 | Middleburg Heights | Barclays | 7010-7050 Engle Road; 17800-18151 Jefferson Park Road | Middleburg Heights | OH | 44130 | Office | Medical | 1997 | 113,731 | Sq. Ft. | |||
| 26.02 | Fairlawn | Barclays | 3610-3634 West Market Street | Fairlawn | OH | 44333 | Office | Medical | 1988 | 56,367 | Sq. Ft. | |||
| 26.03 | Mayfield Village | Barclays | 6551-6563 Wilson Mills Road | Mayfield Village | OH | 44143 | Office | Medical | 1989 | 45,990 | Sq. Ft. | |||
| 27 | Crossroads Portfolio | Barclays | Various | Waukesha | WI | 53186 | Office | Suburban | Various | 183,173 | Sq. Ft. | 81 | ||
| 27.01 | 20975 Swenson | Barclays | 20975 Swenson Drive | Waukesha | WI | 53186 | Office | Suburban | 1991 | 72,170 | Sq. Ft. | |||
| 27.02 | 20935 Swenson | Barclays | 20935 Swenson Drive | Waukesha | WI | 53186 | Office | Suburban | 1992 | 71,276 | Sq. Ft. | |||
| 27.03 | 20825 Swenson | Barclays | 20825 Swenson Drive | Waukesha | WI | 53186 | Office | Suburban | 1989 | 39,727 | Sq. Ft. | |||
| 28 | 24 Commerce Street | AREF | 24-30 Commerce Street | Newark | NJ | 07102 | Office | CBD | 1900 | 2015 | 171,892 | Sq. Ft. | 84 | |
| 29 | Lexington Pavilion | Barclays | 5135 Sunset Boulevard | Lexington | SC | 29072 | Retail | Anchored | 2007 | 113,871 | Sq. Ft. | 122 | ||
| 30 | Midtown Plaza | RMF | 979 Ann Street | Montgomery | AL | 36107 | Retail | Anchored | 2006 | 106,865 | Sq. Ft. | 126 | ||
| 31 | North Charleston Center | RMF | 5900 Rivers Avenue | North Charleston | SC | 29406 | Retail | Anchored | 1968 | 2013 | 233,950 | Sq. Ft. | 57 | |
| 32 | Chesterfield Marketplace | RREF | 1201-1385 Carmia Way | Richmond | VA | 23235 | Retail | Anchored | 1999 | 2004 | 199,391 | Sq. Ft. | 64 | |
| 33 | Shelby Corners | AREF | 13301 Hall Road | Utica | MI | 48315 | Retail | Shadow Anchored | 1987 | 134,266 | Sq. Ft. | 91 | ||
| 34 | Wellington Park | RMF | 6430 Tryon Road | Cary | NC | 27513 | Retail | Anchored | 1997 | 2017 | 102,487 | Sq. Ft. | 110 | |
| 35 | 24 Hour Fitness - Texas | WFB | 2701 Halloran Street | Fort Worth | TX | 76107 | Retail | Single Tenant | 2008 | 42,267 | Sq. Ft. | 239 | ||
| 36 | Bond Street Fund 18 | WFB | Various | Various | TN | Various | Retail | Unanchored | Various | 34,543 | Sq. Ft. | 265 | ||
| 36.01 | University Center | WFB | 1120 and 1150 West State of Franklin Road | Johnson City | TN | 37604 | Retail | Unanchored | 2017 | 14,687 | Sq. Ft. | |||
| 36.02 | Shoppes At Hermitage Hills | WFB | 3905 Lebanon Pike | Hermitage | TN | 37076 | Retail | Unanchored | 2016 | 19,856 | Sq. Ft. | |||
| 37 | Hampton Inn Canton | RMF | 710 Transit Avenue | Canton | GA | 30114 | Hospitality | Limited Service | 2009 | 2019 | 81 | Rooms | 112,826 | |
| 38 | Staybridge Suites Odessa Interstate Highway 20 | RMF | 810 South John Ben Shepperd Parkway | Odessa | TX | 79761 | Hospitality | Extended Stay | 2016 | 90 | Rooms | 99,777 | ||
| 39 | Lake Hills Plaza | WFB | 2830 South Bay Street | Eustis | FL | 32726 | Retail | Anchored | 1973 | 2014 | 93,743 | Sq. Ft. | 94 | |
| 40 | EB Hotel Miami | RREF | 4299 Northwest 36th Street | Miami | FL | 33166 | Hospitality | Full Service | 2013 | 2013 | 133 | Rooms | 60,150 | |
| 41 | Woodlands Centre | RMF | 900 East Eighth Avenue | Upper Merion | PA | 19406 | Office | Suburban | 1982 | 2019 | 55,549 | Sq. Ft. | 140 | |
| 42 | Junction City Shopping Center | RMF | 5901 North Prospect Road | Peoria | IL | 61614 | Retail | Unanchored | 1956 | 2015 | 98,015 | Sq. Ft. | 79 | |
| 43 | Royal Oak EZ Storage | WFB | 25538 Woodward Avenue | Royal Oak | MI | 48067 | Self Storage | Self Storage | 2015 | 75,941 | Sq. Ft. | 95 | ||
| 44 | Fairfield Inn & Suites - Colorado Springs North | UBS AG | 15275 Struthers Road | Colorado Springs | CO | 80921 | Hospitality | Limited Service | 2009 | 2017 | 85 | Rooms | 84,606 | |
| 45 | Sierra Center Office Building | WFB | 6980 Sierra Center Parkway | Reno | NV | 89511 | Office | Suburban | 2001 | 44,820 | Sq. Ft. | 160 | ||
| 46 | Confluence Portfolio | UBS AG | Various | Various | SC | Various | Multifamily | Garden | Various | 233 | Units | 28,511 | ||
| 46.01 | Ashley Chase Apartments | UBS AG | 1199 North Lafayette Drive | Sumter | SC | 29150 | Multifamily | Garden | 1973 | 100 | Units | |||
| 46.02 | South Guignard Apartments (Lift Homes) | UBS AG | 43 Birnie Circle | Sumter | SC | 29150 | Multifamily | Garden | 1950 | 73 | Units | |||
| 46.03 | Cambridge Court Apartments | UBS AG | 211 Dickson Street | Manning | SC | 29102 | Multifamily | Garden | 1974 | 60 | Units | |||
| 47 | Comfort Inn Greenville | RMF | 246 Congaree Road | Greenville | SC | 29607 | Hospitality | Limited Service | 1985 | 2018 | 120 | Rooms | 54,051 | |
| 48 | Holiday Inn Express & Suites Woodward | UBS AG | 3333 Williams Avenue | Woodward | OK | 73802 | Hospitality | Limited Service | 2006 | 2016 | 89 | Rooms | 67,311 | |
| 49 | Oak Meadows & Brookview Place | UBS AG | Various | Various | Various | Various | Multifamily | Various | Various | Various | 332 | Units | 17,598 | |
| 49.01 | Brookview Place | UBS AG | 4032 North Main Street | Dayton | OH | 45405 | Multifamily | High Rise | 1974 | 232 | Units | |||
| 49.02 | Oak Meadows | UBS AG | 1300 Hillside | Albion | MI | 49224 | Multifamily | Garden | 1971 | 2012 | 100 | Units | ||
| 50 | Z Tower | RREF | 2577 East 17th Street | Brooklyn | NY | 11235 | Office | Urban | 2016 | 16,148 | Sq. Ft. | 356 | ||
| 51 | Settlers Pointe Office Building | WFB | 1400 West 10th Street | Cleveland | OH | 44113 | Office | CBD | 1890 | 2017 | 32,723 | Sq. Ft. | 163 | |
| 52 | 4301 Riverside Drive | Barclays | 4301-4303 West Riverside Drive | Burbank | CA | 91505 | Retail | Unanchored | 1958 | 2019 | 6,835 | Sq. Ft. | 746 | |
| 53 | Space Station | RMF | 16-01 McBride Street | Fair Lawn | NJ | 07410 | Mixed Use | Self Storage/Industrial | 1959 | 2015 | 115,093 | Sq. Ft. | 42 | |
| 54 | 7240 Parkway Drive | RREF | 7240 Parkway Drive | Hanover | MD | 21076 | Office | Suburban | 1985 | N/A | 74,156 | Sq. Ft. | 65 | |
| 55 | Lofts at Binghamton Portfolio | RREF | Various | Binghamton | NY | 13901 | Multifamily | Student Housing | Various | Various | 78 | Beds | 61,012 | |
| 55.01 | Lofts at 221 | RREF | 221 Washington Street | Binghamton | NY | 13901 | Multifamily | Student Housing | 1970 | 2014 | 45 | Beds | ||
| 55.02 | Lofts at 60 | RREF | 60 Henry Street | Binghamton | NY | 13901 | Multifamily | Student Housing | 1982 | 2018 | 33 | Beds | ||
| 56 | Walgreens- North Charleston | WFB | 7501 Rivers Avenue | North Charleston | SC | 29406 | Retail | Single Tenant | 2011 | 14,550 | Sq. Ft. | 325 | ||
| 57 | Eagle Creek Plaza | Barclays | 300-400 West Rollins Road | Round Lake Beach | IL | 60073 | Retail | Anchored | 1980 | 1994 | 62,379 | Sq. Ft. | 75 | |
| 58 | Colonel Glenn Business Center | Barclays | 10303 Colonel Glenn Road | Little Rock | AR | 72204 | Industrial | Flex | 2007 | 42,857 | Sq. Ft. | 105 | ||
| 59 | 5911 North Honore Avenue | WFB | 5911 North Honore Avenue | Sarasota | FL | 34243 | Office | Medical | 2008 | 33,649 | Sq. Ft. | 119 | ||
| 60 | Space Savers Self Storage | WFB | 700 Industrial Parkway | Saraland | AL | 36571 | Self Storage | Self Storage | 2009 | 51,745 | Sq. Ft. | 76 | ||
| 61 | Walgreens Houma | UBS AG | 1435 West Tunnel Boulevard | Houma | LA | 70360 | Retail | Single Tenant | 2003 | 2015 | 14,490 | Sq. Ft. | 245 | |
| 62 | Best Western Plus Spartanburg | RREF | 125 Sloane Garden Road | Boiling Springs | SC | 29316 | Hospitality | Limited Service | 1999 | 2018 | 66 | Rooms | 52,971 | |
| 63 | Gallatin Manor | UBS AG | 332 East William Street | Ann Arbor | MI | 48104 | Multifamily | Garden | 1929 | 2012 | 40 | Units | 80,000 | |
| 64 | Harlingen Heights | WFB | 2310 Spur 54 | Harlingen | TX | 78552 | Retail | Shadow Anchored | 2018 | 14,247 | Sq. Ft. | 215 |
A-1-3
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Original Balance ($) | Cut-off Date Balance ($) | % of Aggregate Cut-off Date Balance | Maturity Date or ARD Balloon Payment ($) | ARD Loan | Origination Date | First Pay Date | Last IO Pay Date | First P&I Pay Date | Maturity Date or Anticipated Repayment Date | ARD Loan Maturity Date | Gross Mortgage Rate | Trust Advisor Fee | Certificate Administrator Fee Rate | Servicing Fee | CREFC® IP Royalty License Fee Rate | Asset Representations Reviewer Fee Rate | Net Mortgage Rate |
| 1 | Crown Center Office Park | 43,500,000 | 43,500,000 | 4.6% | 37,793,961 | N | 3/6/2019 | 4/11/2019 | 3/11/2021 | 4/11/2021 | 3/11/2029 | 5.16000% | 0.00155% | 0.00750% | 0.02500% | 0.00050% | 0.00032% | 5.12513% | |
| 2 | Ohio Hotel Portfolio | 35,500,000 | 35,429,107 | 3.8% | 29,755,862 | N | 2/21/2019 | 4/6/2019 | 4/6/2019 | 3/6/2029 | 5.60000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 5.58513% | ||
| 2.01 | SpringHill Suites Beavercreek | 13,850,000 | 13,822,342 | 1.5% | |||||||||||||||
| 2.02 | Holiday Inn West Chester | 13,200,000 | 13,173,640 | 1.4% | |||||||||||||||
| 2.03 | Holiday Inn Express & Suites Dayton | 8,450,000 | 8,433,126 | 0.9% | |||||||||||||||
| 3 | Great Wolf Lodge Southern California | 35,000,000 | 35,000,000 | 3.7% | 35,000,000 | N | 3/11/2019 | 4/11/2019 | 3/11/2029 | 3/11/2029 | 5.25330% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 5.23843% | ||
| 4 | Hilton at University Place | 35,000,000 | 34,958,718 | 3.7% | 28,874,543 | N | 4/4/2019 | 5/6/2019 | 5/6/2019 | 4/6/2029 | 5.10000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 5.08513% | ||
| 5 | Goodyear Portfolio | 34,500,000 | 34,500,000 | 3.7% | 34,459,612 | N | 4/9/2019 | 6/1/2019 | 5/1/2029 | 5/1/2029 | 4.91700% | 0.00155% | 0.00750% | 0.02250% | 0.00050% | 0.00032% | 4.88463% | ||
| 5.01 | Innovation Tech Center | 27,341,848 | 27,341,848 | 2.9% | |||||||||||||||
| 5.02 | Research Center | 3,259,641 | 3,259,641 | 0.3% | |||||||||||||||
| 5.03 | Tire Testing | 2,455,118 | 2,455,118 | 0.3% | |||||||||||||||
| 5.04 | North Archwood | 1,443,393 | 1,443,393 | 0.2% | |||||||||||||||
| 6 | Shreveport Storage Portfolio | 32,000,000 | 32,000,000 | 3.4% | 28,176,439 | N | 4/11/2019 | 5/11/2019 | 4/11/2022 | 5/11/2022 | 4/11/2029 | 4.75500% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 4.74013% | |
| 6.01 | Home and Office Storage - Airline | 10,850,000 | 10,850,000 | 1.2% | |||||||||||||||
| 6.02 | Home and Office Storage - EBK | 10,750,000 | 10,750,000 | 1.1% | |||||||||||||||
| 6.03 | Home and Office Storage - I-49 | 10,400,000 | 10,400,000 | 1.1% | |||||||||||||||
| 7 | Inland Devon Self Storage Portfolio | 30,000,000 | 30,000,000 | 3.2% | 27,290,688 | N | 3/29/2019 | 5/6/2019 | 4/6/2024 | 5/6/2024 | 4/6/2029 | 4.14000% | 0.00000% | 0.00750% | 0.00375% | 0.00050% | 0.00032% | 4.12793% | |
| 7.01 | 67650 East Ramon Road | 3,411,972 | 3,411,972 | 0.4% | |||||||||||||||
| 7.02 | 2700 Poplar Avenue | 2,799,296 | 2,799,296 | 0.3% | |||||||||||||||
| 7.03 | 1400 South Gene Autry Trail | 2,091,549 | 2,091,549 | 0.2% | |||||||||||||||
| 7.04 | 3686 Old Germantown Road | 1,922,535 | 1,922,535 | 0.2% | |||||||||||||||
| 7.05 | 500 Radio Road | 1,901,408 | 1,901,408 | 0.2% | |||||||||||||||
| 7.06 | 9275 Macon Road | 1,880,282 | 1,880,282 | 0.2% | |||||||||||||||
| 7.07 | 72500 Varner Road | 1,785,211 | 1,785,211 | 0.2% | |||||||||||||||
| 7.08 | 22075 Highway 18 | 1,711,268 | 1,711,268 | 0.2% | |||||||||||||||
| 7.09 | 3040 Austin Peay Highway | 1,690,141 | 1,690,141 | 0.2% | |||||||||||||||
| 7.10 | 18690 Highway 18 | 1,616,197 | 1,616,197 | 0.2% | |||||||||||||||
| 7.11 | 1700 US Highway 75 | 1,457,746 | 1,457,746 | 0.2% | |||||||||||||||
| 7.12 | 1720 Loy Lake Road | 1,352,113 | 1,352,113 | 0.1% | |||||||||||||||
| 7.13 | 6140 East Shelby Drive | 1,225,352 | 1,225,352 | 0.1% | |||||||||||||||
| 7.14 | 6017 Interstate 30 | 1,172,535 | 1,172,535 | 0.1% | |||||||||||||||
| 7.15 | 7777 Moriarty Road | 1,077,465 | 1,077,465 | 0.1% | |||||||||||||||
| 7.16 | 8123 Wesley Street | 823,944 | 823,944 | 0.1% | |||||||||||||||
| 7.17 | 2922 South 5th Court | 823,944 | 823,944 | 0.1% | |||||||||||||||
| 7.18 | 3577 New Getwell Road | 464,789 | 464,789 | 0.0% | |||||||||||||||
| 7.19 | 5141 American Way | 369,718 | 369,718 | 0.0% | |||||||||||||||
| 7.20 | 6390 Winchester Road | 232,394 | 232,394 | 0.0% | |||||||||||||||
| 7.21 | 4705 Winchester Road | 190,141 | 190,141 | 0.0% | |||||||||||||||
| 8 | The Colonnade Office Complex | 28,000,000 | 28,000,000 | 3.0% | 28,000,000 | N | 1/18/2019 | 3/6/2019 | 2/6/2024 | 2/6/2024 | 4.56800% | 0.00000% | 0.00750% | 0.00375% | 0.00050% | 0.00032% | 4.55593% | ||
| 9 | Mariners Landing | 27,000,000 | 27,000,000 | 2.9% | 27,000,000 | N | 3/21/2019 | 5/11/2019 | 4/11/2029 | 4/11/2029 | 4.75000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 4.73513% | ||
| 10 | Great Value Storage Portfolio | 25,000,000 | 25,000,000 | 2.7% | 25,000,000 | N | 11/30/2018 | 1/6/2019 | 12/6/2023 | 12/6/2023 | 4.13977% | 0.00000% | 0.00750% | 0.00375% | 0.00050% | 0.00032% | 4.12770% | ||
| 10.01 | GVS - 6250 Westward Lane | 987,318 | 987,318 | 0.1% | |||||||||||||||
| 10.02 | GVS - 1223, 1235, 1431, 1441, 1451, 1491, 1527, 1543 & 1559 North Nellis Boulevard | 778,989 | 778,989 | 0.1% | |||||||||||||||
| 10.03 | GVS - 9530 Skillman Street | 760,870 | 760,870 | 0.1% | |||||||||||||||
| 10.04 | GVS - 4311 Samuell Boulevard | 652,175 | 652,175 | 0.1% | |||||||||||||||
| 10.05 | GVS - 9010 Emmett F Lowry Expressway | 625,000 | 625,000 | 0.1% | |||||||||||||||
| 10.06 | GVS - 9984 South Old State Road | 588,768 | 588,768 | 0.1% | |||||||||||||||
| 10.07 | GVS - 10640 Hempstead Road | 579,709 | 579,709 | 0.1% | |||||||||||||||
| 10.08 | GVS - 7273 Kearney Street and 6345 East 78th Avenue | 552,536 | 552,536 | 0.1% | |||||||||||||||
| 10.09 | GVS - 4641 Production Drive | 543,477 | 543,477 | 0.1% | |||||||||||||||
| 10.10 | GVS - 920 Highway 80 East | 543,477 | 543,477 | 0.1% | |||||||||||||||
| 10.11 | GVS - 2202 North Market Street | 543,477 | 543,477 | 0.1% | |||||||||||||||
| 10.12 | GVS - 111 North Layfair Drive | 534,420 | 534,420 | 0.1% | |||||||||||||||
| 10.13 | GVS - 435 Congress Park Drive | 534,420 | 534,420 | 0.1% | |||||||||||||||
| 10.14 | GVS - 765 South Street | 516,305 | 516,305 | 0.1% | |||||||||||||||
| 10.15 | GVS - 410 Gulf Freeway | 498,189 | 498,189 | 0.1% | |||||||||||||||
| 10.16 | GVS - 5199 Westerville Road | 498,189 | 498,189 | 0.1% | |||||||||||||||
| 10.17 | GVS - 2502 Bay Street | 489,130 | 489,130 | 0.1% | |||||||||||||||
| 10.18 | GVS - 1710 North Cunningham Avenue | 489,130 | 489,130 | 0.1% | |||||||||||||||
| 10.19 | GVS - 7821 Taylor Road | 489,130 | 489,130 | 0.1% | |||||||||||||||
| 10.20 | GVS - 9600 Marion Ridge | 471,014 | 471,014 | 0.1% | |||||||||||||||
| 10.21 | GVS - 4901 South Freeway | 471,014 | 471,014 | 0.1% | |||||||||||||||
| 10.22 | GVS - 15300 Kuykendahl Road | 461,957 | 461,957 | 0.0% | |||||||||||||||
| 10.23 | GVS - 9951 Harwin Road | 461,957 | 461,957 | 0.0% | |||||||||||||||
| 10.24 | GVS - 2033 Oak Grove Road | 443,841 | 443,841 | 0.0% | |||||||||||||||
| 10.25 | GVS - 11702 Beechnut Street | 434,782 | 434,782 | 0.0% | |||||||||||||||
| 10.26 | GVS - 13825 FM 306 | 416,666 | 416,666 | 0.0% | |||||||||||||||
| 10.27 | GVS - 5550 Antoine Drive | 416,666 | 416,666 | 0.0% | |||||||||||||||
| 10.28 | GVS - 580 East Dublin Granville Road | 407,609 | 407,609 | 0.0% | |||||||||||||||
| 10.29 | GVS - 7986 Southern Boulevard | 398,550 | 398,550 | 0.0% | |||||||||||||||
| 10.30 | GVS - 1330 Georgesville Road | 398,550 | 398,550 | 0.0% | |||||||||||||||
| 10.31 | GVS - 123 South Meridian Road | 398,550 | 398,550 | 0.0% | |||||||||||||||
| 10.32 | GVS - 3380 North Post Road | 389,493 | 389,493 | 0.0% | |||||||||||||||
| 10.33 | GVS - 2150 Wirt Road | 389,493 | 389,493 | 0.0% | |||||||||||||||
| 10.34 | GVS - 5301 Tamarack Circle East | 371,377 | 371,377 | 0.0% | |||||||||||||||
| 10.35 | GVS - 443 Laredo Street | 362,318 | 362,318 | 0.0% | |||||||||||||||
| 10.36 | GVS - 1661 and 1670 West Government Street | 353,261 | 353,261 | 0.0% | |||||||||||||||
| 10.37 | GVS - 8450 Cook Road | 353,261 | 353,261 | 0.0% | |||||||||||||||
| 10.38 | GVS - 613 North Freeway | 335,145 | 335,145 | 0.0% | |||||||||||||||
| 10.39 | GVS - 10601 West Fairmont Parkway | 326,086 | 326,086 | 0.0% | |||||||||||||||
| 10.40 | GVS - 7200 Tussing Road | 317,030 | 317,030 | 0.0% | |||||||||||||||
| 10.41 | GVS - 14318 Highway 249 | 317,030 | 317,030 | 0.0% | |||||||||||||||
| 10.42 | GVS - 1910 25th Avenue North | 317,030 | 317,030 | 0.0% | |||||||||||||||
| 10.43 | GVS - 8501 North Springboro Pike | 298,914 | 298,914 | 0.0% | |||||||||||||||
| 10.44 | GVS - 4145 State Route 741 | 280,798 | 280,798 | 0.0% | |||||||||||||||
| 10.45 | GVS - 1961 Covington Pike | 271,739 | 271,739 | 0.0% | |||||||||||||||
| 10.46 | GVS - 3785 Shiloh Springs Road | 271,739 | 271,739 | 0.0% | |||||||||||||||
| 10.47 | GVS - 1585 Lexington Avenue | 253,623 | 253,623 | 0.0% | |||||||||||||||
| 10.48 | GVS - 1594 Route 9G | 253,623 | 253,623 | 0.0% | |||||||||||||||
| 10.49 | GVS - 8320 Alabonson Road | 244,566 | 244,566 | 0.0% | |||||||||||||||
| 10.50 | GVS - 10013 FM 620 | 244,566 | 244,566 | 0.0% | |||||||||||||||
| 10.51 | GVS - 426 North Smithville Road | 235,507 | 235,507 | 0.0% | |||||||||||||||
| 10.52 | GVS - 60 Westpark Road | 235,507 | 235,507 | 0.0% | |||||||||||||||
| 10.53 | GVS - 2407 South U.S. Highway 183 | 235,507 | 235,507 | 0.0% | |||||||||||||||
| 10.54 | GVS - 5811 North Houston Rosslyn Road | 235,507 | 235,507 | 0.0% | |||||||||||||||
| 10.55 | GVS - 3412 Garth Road | 217,391 | 217,391 | 0.0% | |||||||||||||||
| 10.56 | GVS - 941 Fairmont Parkway | 208,334 | 208,334 | 0.0% | |||||||||||||||
| 10.57 | GVS - 632 Timkin Road | 208,334 | 208,334 | 0.0% | |||||||||||||||
| 10.58 | GVS - 8801 Boone Road | 190,218 | 190,218 | 0.0% | |||||||||||||||
| 10.59 | GVS - 3951 Highway 78 | 190,218 | 190,218 | 0.0% | |||||||||||||||
| 10.60 | GVS - 16905 Indian Chief Drive | 190,218 | 190,218 | 0.0% | |||||||||||||||
| 10.61 | GVS - 16530 West Hardy Road | 163,043 | 163,043 | 0.0% | |||||||||||||||
| 10.62 | GVS - 4806 Marie Lane | 163,043 | 163,043 | 0.0% | |||||||||||||||
| 10.63 | GVS - 1151 East Expressway 83 | 135,870 | 135,870 | 0.0% | |||||||||||||||
| 10.64 | GVS - 7116 South IH-35 Frontage Road | 54,348 | 54,348 | 0.0% | |||||||||||||||
| 11 | The Block Northway | 25,000,000 | 25,000,000 | 2.7% | 22,932,251 | N | 2/15/2019 | 4/6/2019 | 3/6/2024 | 4/6/2024 | 3/6/2029 | 4.64950% | 0.00000% | 0.00750% | 0.00375% | 0.00050% | 0.00032% | 4.63743% | |
| 12 | Wolverine Portfolio | 25,000,000 | 25,000,000 | 2.7% | 22,566,448 | N | 3/28/2019 | 5/6/2019 | 4/6/2023 | 5/6/2023 | 4/6/2029 | 4.90000% | 0.00000% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 4.88668% | |
| 12.01 | Apple Tree Estates | 4,575,000 | 4,575,000 | 0.5% | |||||||||||||||
| 12.02 | South Lyon | 4,246,186 | 4,246,186 | 0.5% | |||||||||||||||
| 12.03 | Metro Commons | 3,669,068 | 3,669,068 | 0.4% | |||||||||||||||
| 12.04 | Brighton Village | 3,588,983 | 3,588,983 | 0.4% | |||||||||||||||
| 12.05 | College Heights | 2,500,424 | 2,500,424 | 0.3% | |||||||||||||||
| 12.06 | Hillcrest | 1,719,068 | 1,719,068 | 0.2% | |||||||||||||||
| 12.07 | Royal Village | 1,514,831 | 1,514,831 | 0.2% | |||||||||||||||
| 12.08 | Fernwood | 1,219,068 | 1,219,068 | 0.1% | |||||||||||||||
| 12.09 | Satellite Bay | 991,102 | 991,102 | 0.1% | |||||||||||||||
| 12.10 | Chalet Village | 976,271 | 976,271 | 0.1% | |||||||||||||||
| 13 | Home Depot Livonia MI | 24,700,000 | 24,700,000 | 2.6% | 24,700,000 | N | 4/4/2019 | 5/11/2019 | 4/11/2029 | 4/11/2029 | 4.75000% | 0.00155% | 0.00750% | 0.03250% | 0.00050% | 0.00032% | 4.70763% | ||
| 14 | Town Square | 24,000,000 | 24,000,000 | 2.6% | 24,000,000 | N | 4/8/2019 | 6/6/2019 | 5/6/2029 | 5/6/2029 | 5.02000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 5.00513% | ||
| 15 | 839 Broadway | 23,500,000 | 23,500,000 | 2.5% | 23,500,000 | N | 4/8/2019 | 6/6/2019 | 5/6/2029 | 5/6/2029 | 5.18000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 5.16513% | ||
| 16 | Heartland Dental Medical Office Portfolio | 22,000,000 | 21,862,753 | 2.3% | 18,491,094 | N | 10/26/2018 | 12/6/2018 | 12/6/2018 | 11/6/2028 | 5.70000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 5.68513% | ||
| 16.001 | Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive | 1,049,875 | 1,043,326 | 0.1% | |||||||||||||||
| 16.002 | Heartland Dental Medical Office Portfolio - 9150 North East Barry Road | 363,238 | 360,972 | 0.0% | |||||||||||||||
| 16.003 | Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road | 305,423 | 303,518 | 0.0% | |||||||||||||||
| 16.004 | Heartland Dental Medical Office Portfolio - 200 Brevco Plaza | 298,014 | 296,155 | 0.0% | |||||||||||||||
| 16.005 | Heartland Dental Medical Office Portfolio - 1760 West Virginia Street | 282,186 | 280,426 | 0.0% | |||||||||||||||
| 16.006 | Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive | 239,745 | 238,250 | 0.0% | |||||||||||||||
| 16.007 | Heartland Dental Medical Office Portfolio - 1647 County Road 220 | 235,456 | 233,987 | 0.0% | |||||||||||||||
| 16.008 | Heartland Dental Medical Office Portfolio - 3500 East Highway 377 | 223,282 | 221,889 | 0.0% | |||||||||||||||
| 16.009 | Heartland Dental Medical Office Portfolio - 4112 North Belt Highway | 220,544 | 219,168 | 0.0% | |||||||||||||||
| 16.010 | Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard | 204,588 | 203,312 | 0.0% | |||||||||||||||
| 16.011 | Heartland Dental Medical Office Portfolio - 2202 Althoff Drive | 201,475 | 200,218 | 0.0% | |||||||||||||||
| 16.012 | Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue | 196,296 | 195,071 | 0.0% | |||||||||||||||
| 16.013 | Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway | 190,182 | 188,996 | 0.0% | |||||||||||||||
| 16.014 | Heartland Dental Medical Office Portfolio - 508 South 52nd Street | 187,012 | 185,846 | 0.0% | |||||||||||||||
| 16.015 | Heartland Dental Medical Office Portfolio - 1025 Ashley Street | 186,946 | 185,780 | 0.0% | |||||||||||||||
| 16.016 | Heartland Dental Medical Office Portfolio - 440 Erie Parkway | 185,368 | 184,212 | 0.0% | |||||||||||||||
| 16.017 | Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard | 184,334 | 183,184 | 0.0% | |||||||||||||||
| 16.018 | Heartland Dental Medical Office Portfolio - 1751 Pleasant Road | 182,663 | 181,524 | 0.0% | |||||||||||||||
| 16.019 | Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place | 182,540 | 181,402 | 0.0% | |||||||||||||||
| 16.020 | Heartland Dental Medical Office Portfolio - 615 Saint James Avenue | 181,381 | 180,250 | 0.0% | |||||||||||||||
| 16.021 | Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road | 179,769 | 178,647 | 0.0% | |||||||||||||||
| 16.022 | Heartland Dental Medical Office Portfolio - 1695 Wells Road | 174,515 | 173,427 | 0.0% |
A-1-4
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Original Balance ($) | Cut-off Date Balance ($) | % of Aggregate Cut-off Date Balance | Maturity Date or ARD Balloon Payment ($) | ARD Loan | Origination Date | First Pay Date | Last IO Pay Date | First P&I Pay Date | Maturity Date or Anticipated Repayment Date | ARD Loan Maturity Date | Gross Mortgage Rate | Trust Advisor Fee | Certificate Administrator Fee Rate | Servicing Fee | CREFC® IP Royalty License Fee Rate | Asset Representations Reviewer Fee Rate | Net Mortgage Rate |
| 16.023 | Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road | 172,478 | 171,402 | 0.0% | |||||||||||||||
| 16.024 | Heartland Dental Medical Office Portfolio - 7310 North Villa Drive | 170,067 | 169,006 | 0.0% | |||||||||||||||
| 16.025 | Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard | 169,906 | 168,846 | 0.0% | |||||||||||||||
| 16.026 | Heartland Dental Medical Office Portfolio - 2455 East Main Street | 168,783 | 167,730 | 0.0% | |||||||||||||||
| 16.027 | Heartland Dental Medical Office Portfolio - 630 East Markey Parkway | 165,635 | 164,602 | 0.0% | |||||||||||||||
| 16.028 | Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway | 164,894 | 163,865 | 0.0% | |||||||||||||||
| 16.029 | Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway | 163,646 | 162,625 | 0.0% | |||||||||||||||
| 16.030 | Heartland Dental Medical Office Portfolio - 11890 Highway 707 | 162,888 | 161,872 | 0.0% | |||||||||||||||
| 16.031 | Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road | 161,325 | 160,319 | 0.0% | |||||||||||||||
| 16.032 | Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive | 161,262 | 160,256 | 0.0% | |||||||||||||||
| 16.033 | Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard | 161,145 | 160,140 | 0.0% | |||||||||||||||
| 16.034 | Heartland Dental Medical Office Portfolio - 149 Tuscan Way | 161,027 | 160,022 | 0.0% | |||||||||||||||
| 16.035 | Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive | 159,262 | 158,268 | 0.0% | |||||||||||||||
| 16.036 | Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard | 158,656 | 157,666 | 0.0% | |||||||||||||||
| 16.037 | Heartland Dental Medical Office Portfolio - 209 Latitude Lane | 157,491 | 156,508 | 0.0% | |||||||||||||||
| 16.038 | Heartland Dental Medical Office Portfolio - 4608 South West College Road | 156,213 | 155,239 | 0.0% | |||||||||||||||
| 16.039 | Heartland Dental Medical Office Portfolio - 1315 Bell Road | 156,190 | 155,216 | 0.0% | |||||||||||||||
| 16.040 | Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South | 156,166 | 155,192 | 0.0% | |||||||||||||||
| 16.041 | Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane | 155,292 | 154,323 | 0.0% | |||||||||||||||
| 16.042 | Heartland Dental Medical Office Portfolio - 3152 South Broadway | 154,556 | 153,592 | 0.0% | |||||||||||||||
| 16.043 | Heartland Dental Medical Office Portfolio - 8701 South Garnett Road | 154,002 | 153,042 | 0.0% | |||||||||||||||
| 16.044 | Heartland Dental Medical Office Portfolio - 450 South Weber Road | 153,375 | 152,418 | 0.0% | |||||||||||||||
| 16.045 | Heartland Dental Medical Office Portfolio - 840 Nissan Drive | 153,226 | 152,270 | 0.0% | |||||||||||||||
| 16.046 | Heartland Dental Medical Office Portfolio - 12222 Route 47 | 151,336 | 150,392 | 0.0% | |||||||||||||||
| 16.047 | Heartland Dental Medical Office Portfolio - 3415 Livernois Road | 150,442 | 149,504 | 0.0% | |||||||||||||||
| 16.048 | Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road | 150,358 | 149,420 | 0.0% | |||||||||||||||
| 16.049 | Heartland Dental Medical Office Portfolio - 8190 Windfall Lane | 149,245 | 148,314 | 0.0% | |||||||||||||||
| 16.050 | Heartland Dental Medical Office Portfolio - 2620 East Highway 50 | 147,181 | 146,262 | 0.0% | |||||||||||||||
| 16.051 | Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square | 146,928 | 146,012 | 0.0% | |||||||||||||||
| 16.052 | Heartland Dental Medical Office Portfolio - 4939 Courthouse Street | 146,902 | 145,985 | 0.0% | |||||||||||||||
| 16.053 | Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road | 146,784 | 145,869 | 0.0% | |||||||||||||||
| 16.054 | Heartland Dental Medical Office Portfolio - 507 North Hershey Road | 146,608 | 145,693 | 0.0% | |||||||||||||||
| 16.055 | Heartland Dental Medical Office Portfolio - 242 Southwoods Center | 145,042 | 144,137 | 0.0% | |||||||||||||||
| 16.056 | Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue | 143,786 | 142,889 | 0.0% | |||||||||||||||
| 16.057 | Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue | 143,463 | 142,568 | 0.0% | |||||||||||||||
| 16.058 | Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard | 142,678 | 141,788 | 0.0% | |||||||||||||||
| 16.059 | Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard | 142,564 | 141,674 | 0.0% | |||||||||||||||
| 16.060 | Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue | 141,445 | 140,562 | 0.0% | |||||||||||||||
| 16.061 | Heartland Dental Medical Office Portfolio - 9100 Highway 119 | 141,121 | 140,240 | 0.0% | |||||||||||||||
| 16.062 | Heartland Dental Medical Office Portfolio - 42 Market Square Road | 141,117 | 140,237 | 0.0% | |||||||||||||||
| 16.063 | Heartland Dental Medical Office Portfolio - 2707 Sycamore Road | 141,038 | 140,158 | 0.0% | |||||||||||||||
| 16.064 | Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road | 139,161 | 138,293 | 0.0% | |||||||||||||||
| 16.065 | Heartland Dental Medical Office Portfolio - 103 Farabee Drive North | 138,896 | 138,030 | 0.0% | |||||||||||||||
| 16.066 | Heartland Dental Medical Office Portfolio - 4999 North Tanner Road | 138,310 | 137,447 | 0.0% | |||||||||||||||
| 16.067 | Heartland Dental Medical Office Portfolio - 674 Lake Joy Road | 137,963 | 137,102 | 0.0% | |||||||||||||||
| 16.068 | Heartland Dental Medical Office Portfolio - 1828 IN-44 | 137,833 | 136,973 | 0.0% | |||||||||||||||
| 16.069 | Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard | 137,435 | 136,577 | 0.0% | |||||||||||||||
| 16.070 | Heartland Dental Medical Office Portfolio - 545 East Hunt Highway | 137,106 | 136,250 | 0.0% | |||||||||||||||
| 16.071 | Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza | 136,725 | 135,872 | 0.0% | |||||||||||||||
| 16.072 | Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard | 136,159 | 135,309 | 0.0% | |||||||||||||||
| 16.073 | Heartland Dental Medical Office Portfolio - 780 East-West Connector South West | 135,420 | 134,575 | 0.0% | |||||||||||||||
| 16.074 | Heartland Dental Medical Office Portfolio - 16620 West 159th Street | 135,229 | 134,385 | 0.0% | |||||||||||||||
| 16.075 | Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 | 134,981 | 134,139 | 0.0% | |||||||||||||||
| 16.076 | Heartland Dental Medical Office Portfolio - 3120 Mahan Drive | 133,882 | 133,047 | 0.0% | |||||||||||||||
| 16.077 | Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South | 132,964 | 132,135 | 0.0% | |||||||||||||||
| 16.078 | Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 | 131,282 | 130,463 | 0.0% | |||||||||||||||
| 16.079 | Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard | 131,016 | 130,199 | 0.0% | |||||||||||||||
| 16.080 | Heartland Dental Medical Office Portfolio - 3012 Anchor Drive | 130,008 | 129,197 | 0.0% | |||||||||||||||
| 16.081 | Heartland Dental Medical Office Portfolio - 1715 West Main Street | 129,670 | 128,861 | 0.0% | |||||||||||||||
| 16.082 | Heartland Dental Medical Office Portfolio - 10389 Big Bend Road | 129,561 | 128,753 | 0.0% | |||||||||||||||
| 16.083 | Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway | 129,527 | 128,719 | 0.0% | |||||||||||||||
| 16.084 | Heartland Dental Medical Office Portfolio - 2751 Fountain Place | 129,373 | 128,566 | 0.0% | |||||||||||||||
| 16.085 | Heartland Dental Medical Office Portfolio - 2030 Crossing Circle | 129,317 | 128,511 | 0.0% | |||||||||||||||
| 16.086 | Heartland Dental Medical Office Portfolio - 13101 East 96th Street North | 128,613 | 127,811 | 0.0% | |||||||||||||||
| 16.087 | Heartland Dental Medical Office Portfolio - 692 Essington Road | 127,973 | 127,175 | 0.0% | |||||||||||||||
| 16.088 | Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive | 126,431 | 125,642 | 0.0% | |||||||||||||||
| 16.089 | Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard | 126,310 | 125,522 | 0.0% | |||||||||||||||
| 16.090 | Heartland Dental Medical Office Portfolio - 3237 Sixes Road | 125,370 | 124,587 | 0.0% | |||||||||||||||
| 16.091 | Heartland Dental Medical Office Portfolio - 4030 Winder Highway | 125,164 | 124,383 | 0.0% | |||||||||||||||
| 16.092 | Heartland Dental Medical Office Portfolio - 8605 East State Road 70 | 125,132 | 124,351 | 0.0% | |||||||||||||||
| 16.093 | Heartland Dental Medical Office Portfolio - 540 West Walnut Street | 122,330 | 121,567 | 0.0% | |||||||||||||||
| 16.094 | Heartland Dental Medical Office Portfolio - 5630 Plank Road | 121,605 | 120,846 | 0.0% | |||||||||||||||
| 16.095 | Heartland Dental Medical Office Portfolio - 10505 Lima Road | 120,533 | 119,781 | 0.0% | |||||||||||||||
| 16.096 | Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard | 120,299 | 119,549 | 0.0% | |||||||||||||||
| 16.097 | Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road | 118,540 | 117,801 | 0.0% | |||||||||||||||
| 16.098 | Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway | 116,331 | 115,605 | 0.0% | |||||||||||||||
| 16.099 | Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive | 112,621 | 111,918 | 0.0% | |||||||||||||||
| 16.100 | Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard | 110,260 | 109,572 | 0.0% | |||||||||||||||
| 16.101 | Heartland Dental Medical Office Portfolio - 2222 Highway 540A East | 109,686 | 109,001 | 0.0% | |||||||||||||||
| 16.102 | Heartland Dental Medical Office Portfolio - 1055 Pine Log Road | 109,477 | 108,794 | 0.0% | |||||||||||||||
| 16.103 | Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road | 109,288 | 108,606 | 0.0% | |||||||||||||||
| 16.104 | Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive | 109,200 | 108,519 | 0.0% | |||||||||||||||
| 16.105 | Heartland Dental Medical Office Portfolio - 1905 Convenience Place | 109,160 | 108,479 | 0.0% | |||||||||||||||
| 16.106 | Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road | 108,418 | 107,742 | 0.0% | |||||||||||||||
| 16.107 | Heartland Dental Medical Office Portfolio - 132 Milestone Way | 106,840 | 106,173 | 0.0% | |||||||||||||||
| 16.108 | Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard | 106,036 | 105,375 | 0.0% | |||||||||||||||
| 16.109 | Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard | 104,954 | 104,299 | 0.0% | |||||||||||||||
| 16.110 | Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road | 104,916 | 104,262 | 0.0% | |||||||||||||||
| 16.111 | Heartland Dental Medical Office Portfolio - 3585 North 168th Court | 103,121 | 102,478 | 0.0% | |||||||||||||||
| 16.112 | Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South | 101,924 | 101,288 | 0.0% | |||||||||||||||
| 16.113 | Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue | 99,249 | 98,629 | 0.0% | |||||||||||||||
| 16.114 | Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue | 98,987 | 98,369 | 0.0% | |||||||||||||||
| 16.115 | Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue | 96,946 | 96,341 | 0.0% | |||||||||||||||
| 16.116 | Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane | 95,429 | 94,833 | 0.0% | |||||||||||||||
| 16.117 | Heartland Dental Medical Office Portfolio - 621 Chatham Avenue | 93,451 | 92,868 | 0.0% | |||||||||||||||
| 16.118 | Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail | 92,527 | 91,950 | 0.0% | |||||||||||||||
| 16.119 | Heartland Dental Medical Office Portfolio - 609 Front Street | 91,626 | 91,054 | 0.0% | |||||||||||||||
| 16.120 | Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway | 90,372 | 89,808 | 0.0% | |||||||||||||||
| 16.121 | Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue | 88,731 | 88,178 | 0.0% | |||||||||||||||
| 16.122 | Heartland Dental Medical Office Portfolio - 330 Park Place | 88,513 | 87,961 | 0.0% | |||||||||||||||
| 16.123 | Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road | 87,033 | 86,491 | 0.0% | |||||||||||||||
| 16.124 | Heartland Dental Medical Office Portfolio - 213 Main Street | 85,568 | 85,035 | 0.0% | |||||||||||||||
| 16.125 | Heartland Dental Medical Office Portfolio - 11119 Hearth Road | 85,562 | 85,029 | 0.0% | |||||||||||||||
| 16.126 | Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street | 84,693 | 84,165 | 0.0% | |||||||||||||||
| 16.127 | Heartland Dental Medical Office Portfolio - 2812 East Main Street | 84,465 | 83,938 | 0.0% | |||||||||||||||
| 16.128 | Heartland Dental Medical Office Portfolio - 1202 South Broad Street | 84,414 | 83,888 | 0.0% | |||||||||||||||
| 16.129 | Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road | 84,208 | 83,683 | 0.0% | |||||||||||||||
| 16.130 | Heartland Dental Medical Office Portfolio - 10708 East State Road 64 | 83,455 | 82,934 | 0.0% | |||||||||||||||
| 16.131 | Heartland Dental Medical Office Portfolio - 2184 FM 3009 | 83,433 | 82,913 | 0.0% | |||||||||||||||
| 16.132 | Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road | 82,501 | 81,986 | 0.0% | |||||||||||||||
| 16.133 | Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road | 82,310 | 81,797 | 0.0% | |||||||||||||||
| 16.134 | Heartland Dental Medical Office Portfolio - 716 32nd Street South | 81,828 | 81,317 | 0.0% | |||||||||||||||
| 16.135 | Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 | 79,050 | 78,557 | 0.0% | |||||||||||||||
| 16.136 | Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway | 76,248 | 75,772 | 0.0% | |||||||||||||||
| 16.137 | Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard | 76,031 | 75,557 | 0.0% | |||||||||||||||
| 16.138 | Heartland Dental Medical Office Portfolio - 998 Williford Court | 76,029 | 75,554 | 0.0% | |||||||||||||||
| 16.139 | Heartland Dental Medical Office Portfolio - 4405 Highway 17 | 75,659 | 75,187 | 0.0% | |||||||||||||||
| 16.140 | Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive | 73,645 | 73,185 | 0.0% | |||||||||||||||
| 16.141 | Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East | 73,406 | 72,948 | 0.0% | |||||||||||||||
| 16.142 | Heartland Dental Medical Office Portfolio - 1405 South 25th Street | 72,785 | 72,331 | 0.0% | |||||||||||||||
| 16.143 | Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue | 71,130 | 70,686 | 0.0% | |||||||||||||||
| 16.144 | Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive | 67,627 | 67,205 | 0.0% | |||||||||||||||
| 16.145 | Heartland Dental Medical Office Portfolio - 4455 Florida National Drive | 67,192 | 66,773 | 0.0% | |||||||||||||||
| 16.146 | Heartland Dental Medical Office Portfolio - 3645 North Council Road | 67,079 | 66,660 | 0.0% | |||||||||||||||
| 16.147 | Heartland Dental Medical Office Portfolio - 9305 Market Square Drive | 64,706 | 64,302 | 0.0% | |||||||||||||||
| 16.148 | Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast | 62,228 | 61,839 | 0.0% | |||||||||||||||
| 16.149 | Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue | 61,339 | 60,957 | 0.0% | |||||||||||||||
| 16.150 | Heartland Dental Medical Office Portfolio - 456 University Boulevard North | 60,746 | 60,367 | 0.0% | |||||||||||||||
| 16.151 | Heartland Dental Medical Office Portfolio - 1316 McMillan Street | 60,335 | 59,958 | 0.0% | |||||||||||||||
| 16.152 | Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway | 58,870 | 58,503 | 0.0% | |||||||||||||||
| 16.153 | Heartland Dental Medical Office Portfolio - 116 Calumet Center Road | 57,517 | 57,158 | 0.0% | |||||||||||||||
| 16.154 | Heartland Dental Medical Office Portfolio - 828 South Main Street | 57,510 | 57,151 | 0.0% | |||||||||||||||
| 16.155 | Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court | 54,015 | 53,678 | 0.0% | |||||||||||||||
| 16.156 | Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane | 53,852 | 53,516 | 0.0% | |||||||||||||||
| 16.157 | Heartland Dental Medical Office Portfolio - 3106 Professional Plaza | 48,068 | 47,769 | 0.0% | |||||||||||||||
| 16.158 | Heartland Dental Medical Office Portfolio - 1950 Chesley Drive | 47,795 | 47,497 | 0.0% | |||||||||||||||
| 16.159 | Heartland Dental Medical Office Portfolio - 104 South Houston Road | 47,703 | 47,405 | 0.0% | |||||||||||||||
| 16.160 | Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue | 47,114 | 46,820 | 0.0% | |||||||||||||||
| 16.161 | Heartland Dental Medical Office Portfolio - 165 Juniper Circle | 47,056 | 46,762 | 0.0% | |||||||||||||||
| 16.162 | Heartland Dental Medical Office Portfolio - 135 East Broadway Street | 45,056 | 44,774 | 0.0% | |||||||||||||||
| 16.163 | Heartland Dental Medical Office Portfolio - 9360 Two Notch Road | 44,435 | 44,158 | 0.0% | |||||||||||||||
| 16.164 | Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 | 41,871 | 41,609 | 0.0% | |||||||||||||||
| 16.165 | Heartland Dental Medical Office Portfolio - 5 Jannell Court | 41,806 | 41,545 | 0.0% |
A-1-5
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Original Balance ($) | Cut-off Date Balance ($) | % of Aggregate Cut-off Date Balance | Maturity Date or ARD Balloon Payment ($) | ARD Loan | Origination Date | First Pay Date | Last IO Pay Date | First P&I Pay Date | Maturity Date or Anticipated Repayment Date | ARD Loan Maturity Date | Gross Mortgage Rate | Trust Advisor Fee | Certificate Administrator Fee Rate | Servicing Fee | CREFC® IP Royalty License Fee Rate | Asset Representations Reviewer Fee Rate | Net Mortgage Rate |
| 16.166 | Heartland Dental Medical Office Portfolio - 1617 East Main Street | 41,709 | 41,448 | 0.0% | |||||||||||||||
| 16.167 | Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 | 41,528 | 41,269 | 0.0% | |||||||||||||||
| 16.168 | Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 | 33,730 | 33,520 | 0.0% | |||||||||||||||
| 16.169 | Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 | 27,126 | 26,957 | 0.0% | |||||||||||||||
| 17 | InnVite Hospitality Portfolio | 21,300,000 | 21,260,319 | 2.3% | 15,154,307 | N | 4/9/2019 | 5/6/2019 | 5/6/2019 | 4/6/2029 | 5.57000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 5.55513% | ||
| 17.01 | Hampton Inn Sidney | 7,800,000 | 7,785,469 | 0.8% | |||||||||||||||
| 17.02 | Best Western Plus Dayton Northwest | 4,575,000 | 4,566,477 | 0.5% | |||||||||||||||
| 17.03 | Best Western Plus Dayton South | 3,750,000 | 3,743,014 | 0.4% | |||||||||||||||
| 17.04 | Quality Inn & Suites South/Obetz | 2,700,000 | 2,694,970 | 0.3% | |||||||||||||||
| 17.05 | Super 8 Zanesville | 2,475,000 | 2,470,389 | 0.3% | |||||||||||||||
| 18 | River’s Edge Apartments | 21,000,000 | 21,000,000 | 2.2% | 16,203,186 | N | 2/1/2019 | 3/6/2019 | 8/6/2019 | 9/6/2019 | 4/6/2029 | 5.50000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 5.48513% | |
| 19 | Marketplace at Smyrna | 20,550,000 | 20,550,000 | 2.2% | 17,819,676 | N | 12/21/2018 | 2/6/2019 | 1/6/2021 | 2/6/2021 | 1/6/2029 | 5.09000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 5.07513% | |
| 20 | Centrepointe Business Park | 19,500,000 | 19,500,000 | 2.1% | 17,207,279 | N | 2/12/2019 | 4/6/2019 | 3/6/2022 | 4/6/2022 | 3/6/2029 | 4.85000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 4.83513% | |
| 21 | Preston Creek Shopping Center | 18,750,000 | 18,750,000 | 2.0% | 17,318,116 | N | 3/28/2019 | 5/6/2019 | 4/6/2024 | 5/6/2024 | 4/6/2029 | 5.10000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 5.08513% | |
| 22 | Houport Mixed Use Portfolio | 16,500,000 | 16,480,718 | 1.8% | 13,634,292 | N | 4/9/2019 | 5/6/2019 | 5/6/2019 | 4/6/2029 | 5.15000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 5.13513% | ||
| 22.01 | Katy | 8,750,530 | 8,740,304 | 0.9% | |||||||||||||||
| 22.02 | Westway | 4,690,285 | 4,684,804 | 0.5% | |||||||||||||||
| 22.03 | Pineway | 3,059,185 | 3,055,610 | 0.3% | |||||||||||||||
| 23 | Shamrock Village | 16,300,000 | 16,300,000 | 1.7% | 14,418,754 | N | 2/8/2019 | 3/11/2019 | 2/11/2022 | 3/11/2022 | 2/11/2029 | 4.97000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 4.95513% | |
| 24 | Conejo Valley Plaza | 15,700,000 | 15,700,000 | 1.7% | 15,700,000 | N | 3/4/2019 | 4/6/2019 | 3/6/2029 | 3/6/2029 | 5.03000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 5.01513% | ||
| 25 | Mary’s Vineyard Shopping Center | 15,500,000 | 15,500,000 | 1.7% | 13,106,528 | N | 4/11/2019 | 6/6/2019 | 6/6/2019 | 5/6/2029 | 5.89000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 5.87513% | ||
| 26 | Jefferson Office Park | 15,200,000 | 15,200,000 | 1.6% | 13,013,366 | N | 4/4/2019 | 5/6/2019 | 4/6/2021 | 5/6/2021 | 4/6/2029 | 4.59000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 4.57513% | |
| 26.01 | Middleburg Heights | 7,825,000 | 7,825,000 | 0.8% | |||||||||||||||
| 26.02 | Fairlawn | 4,150,000 | 4,150,000 | 0.4% | |||||||||||||||
| 26.03 | Mayfield Village | 3,225,000 | 3,225,000 | 0.3% | |||||||||||||||
| 27 | Crossroads Portfolio | 14,850,000 | 14,850,000 | 1.6% | 13,038,346 | N | 2/19/2019 | 4/6/2019 | 3/6/2022 | 4/6/2022 | 3/6/2029 | 4.62700% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 4.61213% | |
| 27.01 | 20975 Swenson | 6,400,000 | 6,400,000 | 0.7% | |||||||||||||||
| 27.02 | 20935 Swenson | 5,900,000 | 5,900,000 | 0.6% | |||||||||||||||
| 27.03 | 20825 Swenson | 2,550,000 | 2,550,000 | 0.3% | |||||||||||||||
| 28 | 24 Commerce Street | 14,500,000 | 14,500,000 | 1.5% | 14,500,000 | N | 4/4/2019 | 5/6/2019 | 4/6/2024 | 4/6/2024 | 5.44000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 5.42513% | ||
| 29 | Lexington Pavilion | 13,925,000 | 13,925,000 | 1.5% | 12,201,834 | N | 2/27/2019 | 4/6/2019 | 3/6/2022 | 4/6/2022 | 3/6/2029 | 4.54000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 4.52513% | |
| 30 | Midtown Plaza | 13,500,000 | 13,500,000 | 1.4% | 12,112,159 | N | 1/11/2019 | 2/6/2019 | 1/6/2022 | 2/6/2022 | 1/6/2029 | 5.64000% | 0.00155% | 0.00750% | 0.05250% | 0.00050% | 0.00032% | 5.57763% | |
| 31 | North Charleston Center | 13,350,000 | 13,350,000 | 1.4% | 11,546,418 | N | 3/6/2019 | 4/6/2019 | 3/6/2021 | 4/6/2021 | 3/6/2029 | 4.98000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 4.96513% | |
| 32 | Chesterfield Marketplace | 12,800,000 | 12,779,759 | 1.4% | 9,711,078 | N | 3/14/2019 | 5/6/2019 | 5/6/2019 | 4/6/2029 | 5.40000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 5.38513% | ||
| 33 | Shelby Corners | 12,200,000 | 12,185,068 | 1.3% | 9,999,180 | N | 3/8/2019 | 5/6/2019 | 5/6/2019 | 4/6/2029 | 4.90000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 4.88513% | ||
| 34 | Wellington Park | 11,300,000 | 11,277,089 | 1.2% | 9,451,116 | N | 2/28/2019 | 4/6/2019 | 4/6/2019 | 3/6/2029 | 5.53000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 5.51513% | ||
| 35 | 24 Hour Fitness - Texas | 10,100,000 | 10,100,000 | 1.1% | 10,100,000 | N | 3/22/2019 | 5/11/2019 | 4/11/2029 | 4/11/2029 | 4.49500% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 4.48013% | ||
| 36 | Bond Street Fund 18 | 9,140,000 | 9,140,000 | 1.0% | 7,939,490 | N | 1/10/2019 | 2/11/2019 | 1/11/2021 | 2/11/2021 | 1/11/2029 | 5.16000% | 0.00155% | 0.00750% | 0.05250% | 0.00050% | 0.00032% | 5.09763% | |
| 36.01 | University Center | 4,640,000 | 4,640,000 | 0.5% | |||||||||||||||
| 36.02 | Shoppes At Hermitage Hills | 4,500,000 | 4,500,000 | 0.5% | |||||||||||||||
| 37 | Hampton Inn Canton | 9,150,000 | 9,138,904 | 1.0% | 7,511,761 | N | 3/28/2019 | 5/6/2019 | 5/6/2019 | 4/6/2029 | 4.95000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 4.93513% | ||
| 38 | Staybridge Suites Odessa Interstate Highway 20 | 9,000,000 | 8,979,937 | 1.0% | 5,845,449 | N | 3/22/2019 | 5/6/2019 | 5/6/2019 | 4/6/2029 | 5.75000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 5.73513% | ||
| 39 | Lake Hills Plaza | 8,820,000 | 8,780,385 | 0.9% | 7,344,785 | N | 12/20/2018 | 2/11/2019 | 2/11/2019 | 1/11/2029 | 5.40000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 5.38513% | ||
| 40 | EB Hotel Miami | 8,000,000 | 8,000,000 | 0.9% | 5,094,615 | N | 4/8/2019 | 6/6/2019 | 6/6/2019 | 5/6/2029 | 5.25000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 5.23513% | ||
| 41 | Woodlands Centre | 7,750,000 | 7,750,000 | 0.8% | 6,756,327 | N | 4/2/2019 | 5/6/2019 | 4/6/2021 | 5/6/2021 | 4/6/2029 | 5.30000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 5.28513% | |
| 42 | Junction City Shopping Center | 7,725,000 | 7,725,000 | 0.8% | 6,884,232 | N | 4/3/2019 | 5/6/2019 | 4/6/2023 | 5/6/2023 | 4/6/2029 | 4.24000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 4.22513% | |
| 43 | Royal Oak EZ Storage | 7,250,000 | 7,250,000 | 0.8% | 6,444,882 | N | 3/12/2019 | 5/11/2019 | 4/11/2022 | 5/11/2022 | 4/11/2029 | 5.19000% | 0.00155% | 0.00750% | 0.06250% | 0.00050% | 0.00032% | 5.11763% | |
| 44 | Fairfield Inn & Suites - Colorado Springs North | 7,200,000 | 7,191,508 | 0.8% | 5,939,906 | N | 3/28/2019 | 5/6/2019 | 5/6/2019 | 4/6/2029 | 5.10000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 5.08513% | ||
| 45 | Sierra Center Office Building | 7,200,000 | 7,190,724 | 0.8% | 5,846,002 | N | 3/22/2019 | 5/11/2019 | 5/11/2019 | 4/11/2029 | 4.62000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 4.60513% | ||
| 46 | Confluence Portfolio | 6,650,000 | 6,643,050 | 0.7% | 5,598,186 | N | 3/14/2019 | 5/6/2019 | 5/6/2019 | 4/6/2029 | 5.74500% | 0.00155% | 0.00750% | 0.06250% | 0.00050% | 0.00032% | 5.67263% | ||
| 46.01 | Ashley Chase Apartments | 3,030,000 | 3,026,833 | 0.3% | |||||||||||||||
| 46.02 | South Guignard Apartments (Lift Homes) | 1,970,000 | 1,967,941 | 0.2% | |||||||||||||||
| 46.03 | Cambridge Court Apartments | 1,650,000 | 1,648,276 | 0.2% | |||||||||||||||
| 47 | Comfort Inn Greenville | 6,500,000 | 6,486,067 | 0.7% | 5,392,229 | N | 3/7/2019 | 4/6/2019 | 4/6/2019 | 3/6/2029 | 5.27000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 5.25513% | ||
| 48 | Holiday Inn Express & Suites Woodward | 6,000,000 | 5,990,721 | 0.6% | 4,575,691 | N | 4/5/2019 | 5/6/2019 | 5/6/2019 | 4/6/2029 | 5.54700% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 5.53213% | ||
| 49 | Oak Meadows & Brookview Place | 5,850,000 | 5,842,435 | 0.6% | 4,746,642 | N | 3/14/2019 | 5/6/2019 | 5/6/2019 | 4/6/2029 | 4.60000% | 0.00155% | 0.00750% | 0.05250% | 0.00050% | 0.00032% | 4.53763% | ||
| 49.01 | Brookview Place | 3,901,950 | 3,896,904 | 0.4% | |||||||||||||||
| 49.02 | Oak Meadows | 1,948,050 | 1,945,531 | 0.2% | |||||||||||||||
| 50 | Z Tower | 5,800,000 | 5,741,665 | 0.6% | 4,807,666 | N | 7/13/2018 | 9/1/2018 | 9/1/2018 | 8/1/2028 | 5.25000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 5.23513% | ||
| 51 | Settlers Pointe Office Building | 5,350,000 | 5,338,483 | 0.6% | 4,435,389 | N | 2/15/2019 | 4/11/2019 | 4/11/2019 | 3/11/2029 | 5.25000% | 0.00155% | 0.00750% | 0.05250% | 0.00050% | 0.00032% | 5.18763% | ||
| 52 | 4301 Riverside Drive | 5,100,000 | 5,100,000 | 0.5% | 5,100,000 | N | 2/21/2019 | 4/6/2019 | 3/6/2029 | 3/6/2029 | 5.03000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 5.01513% | ||
| 53 | Space Station | 4,800,000 | 4,800,000 | 0.5% | 4,266,956 | N | 3/13/2019 | 5/6/2019 | 4/6/2022 | 5/6/2022 | 4/6/2029 | 5.19000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 5.17513% | |
| 54 | 7240 Parkway Drive | 4,800,000 | 4,800,000 | 0.5% | 4,164,065 | N | 4/9/2019 | 6/6/2019 | 5/6/2021 | 6/6/2021 | 5/6/2029 | 5.10000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 5.08513% | |
| 55 | Lofts at Binghamton Portfolio | 4,775,000 | 4,758,897 | 0.5% | 4,005,600 | N | 2/6/2019 | 3/6/2019 | 3/6/2019 | 2/6/2029 | 5.64000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 5.62513% | ||
| 55.01 | Lofts at 221 | 2,754,808 | 2,745,518 | 0.3% | |||||||||||||||
| 55.02 | Lofts at 60 | 2,020,192 | 2,013,380 | 0.2% | |||||||||||||||
| 56 | Walgreens- North Charleston | 4,725,000 | 4,725,000 | 0.5% | 4,725,000 | N | 2/28/2019 | 4/11/2019 | 1/11/2029 | 1/11/2029 | 5.30000% | 0.00155% | 0.00750% | 0.06250% | 0.00050% | 0.00032% | 5.22763% | ||
| 57 | Eagle Creek Plaza | 4,700,000 | 4,682,741 | 0.5% | 3,881,374 | N | 1/24/2019 | 3/6/2019 | 3/6/2019 | 2/6/2029 | 5.14000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 5.12513% | ||
| 58 | Colonel Glenn Business Center | 4,500,000 | 4,500,000 | 0.5% | 4,077,175 | N | 2/8/2019 | 3/6/2019 | 2/6/2023 | 3/6/2023 | 2/6/2029 | 5.11000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 5.09513% | |
| 59 | 5911 North Honore Avenue | 4,000,000 | 3,995,605 | 0.4% | 3,340,025 | N | 3/15/2019 | 5/11/2019 | 5/11/2019 | 4/11/2029 | 5.48000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 5.46513% | ||
| 60 | Space Savers Self Storage | 3,950,000 | 3,950,000 | 0.4% | 3,488,673 | N | 3/8/2019 | 4/11/2019 | 3/11/2022 | 4/11/2022 | 3/11/2029 | 4.89000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 4.87513% | |
| 61 | Walgreens Houma | 3,550,000 | 3,550,000 | 0.4% | 3,550,000 | N | 4/1/2019 | 5/6/2019 | 2/6/2026 | 2/6/2026 | 5.25000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 5.23513% | ||
| 62 | Best Western Plus Spartanburg | 3,500,000 | 3,496,096 | 0.4% | 2,915,218 | N | 4/5/2019 | 5/6/2019 | 5/6/2019 | 4/6/2029 | 5.40000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 5.38513% | ||
| 63 | Gallatin Manor | 3,200,000 | 3,200,000 | 0.3% | 3,200,000 | N | 4/8/2019 | 5/6/2019 | 4/6/2029 | 4/6/2029 | 5.25000% | 0.00155% | 0.00750% | 0.00500% | 0.00050% | 0.00032% | 5.23513% | ||
| 64 | Harlingen Heights | 3,070,000 | 3,059,324 | 0.3% | 2,561,079 | N | 1/23/2019 | 3/11/2019 | 3/11/2019 | 2/11/2029 | 5.46000% | 0.00155% | 0.00750% | 0.08250% | 0.00050% | 0.00032% | 5.36763% |
A-1-6
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Interest Accrual Method | Monthly P&I Payment ($) | Amortization Type | Interest Accrual Method During IO | Original Term to Maturity or ARD (Mos.) | Remaining Term to Maturity or ARD (Mos.) | Original IO Period (Mos.) | Remaining IO Period (Mos.) | Original Amort Term (Mos.) | Remaining Amort Term (Mos.) | Seasoning | Prepayment Provisions | Grace Period Default (Days)(4) | Grace Period Late (Days) | Appraised Value ($)(5) | Appraisal Date |
| 1 | Crown Center Office Park | Actual/360 | 237,789.49 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 24 | 22 | 360 | 360 | 2 | L(26),D(90),O(4) | 0 | 5 | 58,800,000 | 11/20/2018 |
| 2 | Ohio Hotel Portfolio | Actual/360 | 203,798.04 | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | 358 | 2 | L(26),D(90),O(4) | 0 | 0 | 53,000,000 | 12/5/2018 | |
| 2.01 | SpringHill Suites Beavercreek | 19,000,000 | 12/5/2018 | ||||||||||||||
| 2.02 | Holiday Inn West Chester | 20,000,000 | 12/5/2018 | ||||||||||||||
| 2.03 | Holiday Inn Express & Suites Dayton | 14,000,000 | 12/5/2018 | ||||||||||||||
| 3 | Great Wolf Lodge Southern California | Actual/360 | 155,774.94 | Interest-only, Balloon | Actual/360 | 120 | 118 | 120 | 118 | 0 | 0 | 2 | L(26),D(87),O(7) | 0 | 0 | 302,900,000 | 11/28/2018 |
| 4 | Hilton at University Place | Actual/360 | 190,032.42 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0, 1 default fee grace period of 2 days once every 12 month period | 0 | 69,500,000 | 2/25/2019 | |
| 5 | Goodyear Portfolio | Actual/360 | 143,719.81 | Interest-only, Balloon | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 0 | L(24),D(92),O(4) | 5 | 0 | 88,300,000 | 1/25/2019 |
| 5.01 | Innovation Tech Center | NAP | NAP | ||||||||||||||
| 5.02 | Research Center | NAP | NAP | ||||||||||||||
| 5.03 | Tire Testing | NAP | NAP | ||||||||||||||
| 5.04 | North Archwood | NAP | NAP | ||||||||||||||
| 6 | Shreveport Storage Portfolio | Actual/360 | 167,023.60 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 36 | 35 | 360 | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 43,500,000 | 2/25/2019 |
| 6.01 | Home and Office Storage - Airline | 15,000,000 | 2/25/2019 | ||||||||||||||
| 6.02 | Home and Office Storage - EBK | 14,500,000 | 2/25/2019 | ||||||||||||||
| 6.03 | Home and Office Storage - I-49 | 14,000,000 | 2/25/2019 | ||||||||||||||
| 7 | Inland Devon Self Storage Portfolio | Actual/360 | 145,656.49 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 60 | 59 | 360 | 360 | 1 | L(23),GRTR 1% or YM(93),O(4) | 0 | 0 | 122,770,000 | Various |
| 7.01 | 67650 East Ramon Road | 14,000,000 | 3/7/2019 | ||||||||||||||
| 7.02 | 2700 Poplar Avenue | 11,400,000 | 3/9/2019 | ||||||||||||||
| 7.03 | 1400 South Gene Autry Trail | 9,100,000 | 3/7/2019 | ||||||||||||||
| 7.04 | 3686 Old Germantown Road | 6,900,000 | 3/9/2019 | ||||||||||||||
| 7.05 | 500 Radio Road | 8,200,000 | 3/7/2019 | ||||||||||||||
| 7.06 | 9275 Macon Road | 7,900,000 | 3/9/2019 | ||||||||||||||
| 7.07 | 72500 Varner Road | 7,400,000 | 3/7/2019 | ||||||||||||||
| 7.08 | 22075 Highway 18 | 6,600,000 | 3/7/2019 | ||||||||||||||
| 7.09 | 3040 Austin Peay Highway | 6,900,000 | 3/9/2019 | ||||||||||||||
| 7.10 | 18690 Highway 18 | 6,300,000 | 3/7/2019 | ||||||||||||||
| 7.11 | 1700 US Highway 75 | 5,200,000 | 3/12/2019 | ||||||||||||||
| 7.12 | 1720 Loy Lake Road | 5,350,000 | 3/12/2019 | ||||||||||||||
| 7.13 | 6140 East Shelby Drive | 4,450,000 | 3/9/2019 | ||||||||||||||
| 7.14 | 6017 Interstate 30 | 4,890,000 | 3/8/2019 | ||||||||||||||
| 7.15 | 7777 Moriarty Road | 4,700,000 | 3/9/2019 | ||||||||||||||
| 7.16 | 8123 Wesley Street | 3,480,000 | 3/8/2019 | ||||||||||||||
| 7.17 | 2922 South 5th Court | 3,400,000 | 3/12/2019 | ||||||||||||||
| 7.18 | 3577 New Getwell Road | 2,250,000 | 3/9/2019 | ||||||||||||||
| 7.19 | 5141 American Way | 1,600,000 | 3/9/2019 | ||||||||||||||
| 7.20 | 6390 Winchester Road | 1,200,000 | 3/9/2019 | ||||||||||||||
| 7.21 | 4705 Winchester Road | 1,550,000 | 3/9/2019 | ||||||||||||||
| 8 | The Colonnade Office Complex | Actual/360 | 108,363.11 | Interest-only, Balloon | Actual/360 | 60 | 57 | 60 | 57 | 0 | 0 | 3 | L(27),D(28),O(5) | 0 | 0 | 347,590,000 | 10/31/2018 |
| 9 | Mariners Landing | Actual/360 | 108,656.25 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 1 | L(25),D(88),O(7) | 0 | 0 | 42,000,000 | 2/5/2019 |
| 10 | Great Value Storage Portfolio | Actual/360 | 87,682.63 | Interest-only, Balloon | Actual/360 | 60 | 55 | 60 | 55 | 0 | 0 | 5 | L(29),D(24),O(7) | 0 | 5 | 376,000,000 | 10/10/2018 |
| 10.01 | GVS - 6250 Westward Lane | 13,400,000 | 10/10/2018 | ||||||||||||||
| 10.02 | GVS - 1223, 1235, 1431, 1441, 1451, 1491, 1527, 1543 & 1559 North Nellis Boulevard | 9,200,000 | 10/10/2018 | ||||||||||||||
| 10.03 | GVS - 9530 Skillman Street | 10,300,000 | 10/10/2018 | ||||||||||||||
| 10.04 | GVS - 4311 Samuell Boulevard | 8,300,000 | 10/10/2018 | ||||||||||||||
| 10.05 | GVS - 9010 Emmett F Lowry Expressway | 9,000,000 | 10/10/2018 | ||||||||||||||
| 10.06 | GVS - 9984 South Old State Road | 7,650,000 | 10/10/2018 | ||||||||||||||
| 10.07 | GVS - 10640 Hempstead Road | 7,700,000 | 10/10/2018 | ||||||||||||||
| 10.08 | GVS - 7273 Kearney Street and 6345 East 78th Avenue | 6,600,000 | 10/10/2018 | ||||||||||||||
| 10.09 | GVS - 4641 Production Drive | 7,000,000 | 10/10/2018 | ||||||||||||||
| 10.10 | GVS - 920 Highway 80 East | 6,900,000 | 10/10/2018 | ||||||||||||||
| 10.11 | GVS - 2202 North Market Street | 6,800,000 | 10/10/2018 | ||||||||||||||
| 10.12 | GVS - 111 North Layfair Drive | 6,850,000 | 10/24/2018 | ||||||||||||||
| 10.13 | GVS - 435 Congress Park Drive | 6,310,000 | 10/10/2018 | ||||||||||||||
| 10.14 | GVS - 765 South Street | 6,100,000 | 10/10/2018 | ||||||||||||||
| 10.15 | GVS - 410 Gulf Freeway | 7,500,000 | 10/10/2018 | ||||||||||||||
| 10.16 | GVS - 5199 Westerville Road | 5,870,000 | 10/10/2018 | ||||||||||||||
| 10.17 | GVS - 2502 Bay Street | 6,700,000 | 10/10/2018 | ||||||||||||||
| 10.18 | GVS - 1710 North Cunningham Avenue | 6,100,000 | 10/10/2018 | ||||||||||||||
| 10.19 | GVS - 7821 Taylor Road | 5,830,000 | 10/10/2018 | ||||||||||||||
| 10.20 | GVS - 9600 Marion Ridge | 6,700,000 | 10/10/2018 | ||||||||||||||
| 10.21 | GVS - 4901 South Freeway | 6,000,000 | 10/10/2018 | ||||||||||||||
| 10.22 | GVS - 15300 Kuykendahl Road | 6,700,000 | 10/10/2018 | ||||||||||||||
| 10.23 | GVS - 9951 Harwin Road | 6,300,000 | 10/10/2018 | ||||||||||||||
| 10.24 | GVS - 2033 Oak Grove Road | 5,650,000 | 10/25/2018 | ||||||||||||||
| 10.25 | GVS - 11702 Beechnut Street | 6,200,000 | 10/10/2018 | ||||||||||||||
| 10.26 | GVS - 13825 FM 306 | 6,100,000 | 10/10/2018 | ||||||||||||||
| 10.27 | GVS - 5550 Antoine Drive | 5,400,000 | 10/10/2018 | ||||||||||||||
| 10.28 | GVS - 580 East Dublin Granville Road | 4,830,000 | 10/10/2018 | ||||||||||||||
| 10.29 | GVS - 7986 Southern Boulevard | 4,780,000 | 10/10/2018 | ||||||||||||||
| 10.30 | GVS - 1330 Georgesville Road | 4,730,000 | 10/10/2018 | ||||||||||||||
| 10.31 | GVS - 123 South Meridian Road | 4,690,000 | 10/10/2018 | ||||||||||||||
| 10.32 | GVS - 3380 North Post Road | 5,510,000 | 10/10/2018 | ||||||||||||||
| 10.33 | GVS - 2150 Wirt Road | 5,200,000 | 10/10/2018 | ||||||||||||||
| 10.34 | GVS - 5301 Tamarack Circle East | 4,390,000 | 10/10/2018 | ||||||||||||||
| 10.35 | GVS - 443 Laredo Street | 5,100,000 | 10/10/2018 | ||||||||||||||
| 10.36 | GVS - 1661 and 1670 West Government Street | 5,050,000 | 10/24/2018 | ||||||||||||||
| 10.37 | GVS - 8450 Cook Road | 4,300,000 | 10/10/2018 | ||||||||||||||
| 10.38 | GVS - 613 North Freeway | 4,400,000 | 10/10/2018 | ||||||||||||||
| 10.39 | GVS - 10601 West Fairmont Parkway | 4,400,000 | 10/10/2018 | ||||||||||||||
| 10.40 | GVS - 7200 Tussing Road | 4,700,000 | 10/10/2018 | ||||||||||||||
| 10.41 | GVS - 14318 Highway 249 | 4,600,000 | 10/10/2018 | ||||||||||||||
| 10.42 | GVS - 1910 25th Avenue North | 4,000,000 | 10/10/2018 | ||||||||||||||
| 10.43 | GVS - 8501 North Springboro Pike | 3,650,000 | 10/10/2018 | ||||||||||||||
| 10.44 | GVS - 4145 State Route 741 | 3,370,000 | 10/10/2018 | ||||||||||||||
| 10.45 | GVS - 1961 Covington Pike | 3,550,000 | 10/10/2018 | ||||||||||||||
| 10.46 | GVS - 3785 Shiloh Springs Road | 3,240,000 | 10/10/2018 | ||||||||||||||
| 10.47 | GVS - 1585 Lexington Avenue | 3,030,000 | 10/10/2018 | ||||||||||||||
| 10.48 | GVS - 1594 Route 9G | 3,000,000 | 10/10/2018 | ||||||||||||||
| 10.49 | GVS - 8320 Alabonson Road | 3,350,000 | 10/10/2018 | ||||||||||||||
| 10.50 | GVS - 10013 FM 620 | 2,870,000 | 10/10/2018 | ||||||||||||||
| 10.51 | GVS - 426 North Smithville Road | 2,980,000 | 10/10/2018 | ||||||||||||||
| 10.52 | GVS - 60 Westpark Road | 2,880,000 | 10/10/2018 | ||||||||||||||
| 10.53 | GVS - 2407 South U.S. Highway 183 | 2,750,000 | 10/10/2018 | ||||||||||||||
| 10.54 | GVS - 5811 North Houston Rosslyn Road | 2,900,000 | 10/10/2018 | ||||||||||||||
| 10.55 | GVS - 3412 Garth Road | 3,000,000 | 10/10/2018 | ||||||||||||||
| 10.56 | GVS - 941 Fairmont Parkway | 3,300,000 | 10/10/2018 | ||||||||||||||
| 10.57 | GVS - 632 Timkin Road | 2,690,000 | 10/10/2018 | ||||||||||||||
| 10.58 | GVS - 8801 Boone Road | 3,300,000 | 10/10/2018 | ||||||||||||||
| 10.59 | GVS - 3951 Highway 78 | 2,725,000 | 10/10/2018 | ||||||||||||||
| 10.60 | GVS - 16905 Indian Chief Drive | 2,260,000 | 10/10/2018 | ||||||||||||||
| 10.61 | GVS - 16530 West Hardy Road | 2,300,000 | 10/10/2018 | ||||||||||||||
| 10.62 | GVS - 4806 Marie Lane | 2,200,000 | 10/10/2018 | ||||||||||||||
| 10.63 | GVS - 1151 East Expressway 83 | 1,925,000 | 10/10/2018 | ||||||||||||||
| 10.64 | GVS - 7116 South IH-35 Frontage Road | 890,000 | 10/10/2018 | ||||||||||||||
| 11 | The Block Northway | Actual/360 | 128,901.71 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 60 | 58 | 360 | 360 | 2 | L(26),D(90),O(4) | 0 | 0 | 122,500,000 | 10/18/2018 |
| 12 | Wolverine Portfolio | Actual/360 | 132,681.68 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 48 | 47 | 360 | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 84,490,000 | Various |
| 12.01 | Apple Tree Estates | 15,460,000 | 11/29/2018 | ||||||||||||||
| 12.02 | South Lyon | 14,350,000 | 12/3/2018 | ||||||||||||||
| 12.03 | Metro Commons | 12,400,000 | 12/3/2018 | ||||||||||||||
| 12.04 | Brighton Village | 12,130,000 | 12/3/2018 | ||||||||||||||
| 12.05 | College Heights | 8,450,000 | 12/3/2018 | ||||||||||||||
| 12.06 | Hillcrest | 5,810,000 | 11/29/2018 | ||||||||||||||
| 12.07 | Royal Village | 5,120,000 | 11/28/2018 | ||||||||||||||
| 12.08 | Fernwood | 4,120,000 | 11/28/2018 | ||||||||||||||
| 12.09 | Satellite Bay | 3,350,000 | 11/21/2018 | ||||||||||||||
| 12.10 | Chalet Village | 3,300,000 | 11/21/2018 | ||||||||||||||
| 13 | Home Depot Livonia MI | Actual/360 | 99,400.35 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 1 | L(25),D(88),O(7) | 0 | 0 | 36,000,000 | 2/13/2019 |
| 14 | Town Square | Actual/360 | 102,073.33 | Interest-only, Balloon | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 0 | L(24),D(92),O(4) | 0 | 0 | 48,300,000 | 12/13/2018 |
| 15 | 839 Broadway | Actual/360 | 103,132.36 | Interest-only, Balloon | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 0 | L(24),D(93),O(3) | 0 | 0 | 32,500,000 | 3/21/2019 |
| 16 | Heartland Dental Medical Office Portfolio | Actual/360 | 127,688.09 | Amortizing Balloon | 120 | 114 | 0 | 0 | 360 | 354 | 6 | L(12),GRTR 1% or YM(104),O(4) | 0 | 0 | 325,235,000 | Various | |
| 16.001 | Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive | 16,700,000 | 8/29/2018 | ||||||||||||||
| 16.002 | Heartland Dental Medical Office Portfolio - 9150 North East Barry Road | 5,050,000 | 8/30/2018 | ||||||||||||||
| 16.003 | Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road | 4,500,000 | 8/31/2018 | ||||||||||||||
| 16.004 | Heartland Dental Medical Office Portfolio - 200 Brevco Plaza | 3,700,000 | 8/28/2018 | ||||||||||||||
| 16.005 | Heartland Dental Medical Office Portfolio - 1760 West Virginia Street | 4,530,000 | 8/27/2018 | ||||||||||||||
| 16.006 | Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive | 2,810,000 | 9/4/2018 | ||||||||||||||
| 16.007 | Heartland Dental Medical Office Portfolio - 1647 County Road 220 | 3,700,000 | 8/28/2018 | ||||||||||||||
| 16.008 | Heartland Dental Medical Office Portfolio - 3500 East Highway 377 | 3,110,000 | 8/27/2018 | ||||||||||||||
| 16.009 | Heartland Dental Medical Office Portfolio - 4112 North Belt Highway | 2,900,000 | 8/29/2018 | ||||||||||||||
| 16.010 | Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard | 2,750,000 | 8/28/2018 | ||||||||||||||
| 16.011 | Heartland Dental Medical Office Portfolio - 2202 Althoff Drive | 3,120,000 | 8/29/2018 | ||||||||||||||
| 16.012 | Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue | 2,950,000 | 8/28/2018 | ||||||||||||||
| 16.013 | Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway | 2,750,000 | 8/31/2018 | ||||||||||||||
| 16.014 | Heartland Dental Medical Office Portfolio - 508 South 52nd Street | 2,660,000 | 9/4/2018 | ||||||||||||||
| 16.015 | Heartland Dental Medical Office Portfolio - 1025 Ashley Street | 2,530,000 | 8/30/2018 | ||||||||||||||
| 16.016 | Heartland Dental Medical Office Portfolio - 440 Erie Parkway | 2,770,000 | 8/29/2018 | ||||||||||||||
| 16.017 | Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard | 2,640,000 | 7/31/2018 | ||||||||||||||
| 16.018 | Heartland Dental Medical Office Portfolio - 1751 Pleasant Road | 2,600,000 | 8/28/2018 | ||||||||||||||
| 16.019 | Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place | 2,620,000 | 8/30/2018 | ||||||||||||||
| 16.020 | Heartland Dental Medical Office Portfolio - 615 Saint James Avenue | 2,840,000 | 9/5/2018 | ||||||||||||||
| 16.021 | Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road | 2,600,000 | 8/30/2018 | ||||||||||||||
| 16.022 | Heartland Dental Medical Office Portfolio - 1695 Wells Road | 2,470,000 | 8/28/2018 |
A-1-7
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Interest Accrual Method | Monthly P&I Payment ($) | Amortization Type | Interest Accrual Method During IO | Original Term to Maturity or ARD (Mos.) | Remaining Term to Maturity or ARD (Mos.) | Original IO Period (Mos.) | Remaining IO Period (Mos.) | Original Amort Term (Mos.) | Remaining Amort Term (Mos.) | Seasoning | Prepayment Provisions | Grace Period Default (Days)(4) | Grace Period Late (Days) | Appraised Value ($)(5) | Appraisal Date |
| 16.023 | Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road | 2,600,000 | 8/31/2018 | ||||||||||||||
| 16.024 | Heartland Dental Medical Office Portfolio - 7310 North Villa Drive | 2,170,000 | 8/28/2018 | ||||||||||||||
| 16.025 | Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard | 2,630,000 | 8/28/2018 | ||||||||||||||
| 16.026 | Heartland Dental Medical Office Portfolio - 2455 East Main Street | 2,570,000 | 8/28/2018 | ||||||||||||||
| 16.027 | Heartland Dental Medical Office Portfolio - 630 East Markey Parkway | 2,000,000 | 8/30/2018 | ||||||||||||||
| 16.028 | Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway | 2,100,000 | 9/4/2018 | ||||||||||||||
| 16.029 | Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway | 2,450,000 | 8/29/2018 | ||||||||||||||
| 16.030 | Heartland Dental Medical Office Portfolio - 11890 Highway 707 | 2,700,000 | 8/30/2018 | ||||||||||||||
| 16.031 | Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road | 2,600,000 | 9/5/2018 | ||||||||||||||
| 16.032 | Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive | 2,500,000 | 8/28/2018 | ||||||||||||||
| 16.033 | Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard | 2,500,000 | 8/30/2018 | ||||||||||||||
| 16.034 | Heartland Dental Medical Office Portfolio - 149 Tuscan Way | 2,210,000 | 8/28/2018 | ||||||||||||||
| 16.035 | Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive | 2,130,000 | 8/28/2018 | ||||||||||||||
| 16.036 | Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard | 2,400,000 | 8/30/2018 | ||||||||||||||
| 16.037 | Heartland Dental Medical Office Portfolio - 209 Latitude Lane | 2,500,000 | 8/28/2018 | ||||||||||||||
| 16.038 | Heartland Dental Medical Office Portfolio - 4608 South West College Road | 2,420,000 | 9/4/2018 | ||||||||||||||
| 16.039 | Heartland Dental Medical Office Portfolio - 1315 Bell Road | 2,500,000 | 8/28/2018 | ||||||||||||||
| 16.040 | Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South | 2,300,000 | 8/28/2018 | ||||||||||||||
| 16.041 | Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane | 2,390,000 | 8/27/2018 | ||||||||||||||
| 16.042 | Heartland Dental Medical Office Portfolio - 3152 South Broadway | 2,510,000 | 8/27/2018 | ||||||||||||||
| 16.043 | Heartland Dental Medical Office Portfolio - 8701 South Garnett Road | 2,120,000 | 8/30/2018 | ||||||||||||||
| 16.044 | Heartland Dental Medical Office Portfolio - 450 South Weber Road | 2,170,000 | 8/27/2018 | ||||||||||||||
| 16.045 | Heartland Dental Medical Office Portfolio - 840 Nissan Drive | 2,400,000 | 8/28/2018 | ||||||||||||||
| 16.046 | Heartland Dental Medical Office Portfolio - 12222 Route 47 | 2,370,000 | 8/29/2018 | ||||||||||||||
| 16.047 | Heartland Dental Medical Office Portfolio - 3415 Livernois Road | 2,000,000 | 9/4/2018 | ||||||||||||||
| 16.048 | Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road | 2,010,000 | 9/6/2018 | ||||||||||||||
| 16.049 | Heartland Dental Medical Office Portfolio - 8190 Windfall Lane | 2,270,000 | 8/28/2018 | ||||||||||||||
| 16.050 | Heartland Dental Medical Office Portfolio - 2620 East Highway 50 | 2,700,000 | 7/31/2018 | ||||||||||||||
| 16.051 | Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square | 2,170,000 | 9/4/2018 | ||||||||||||||
| 16.052 | Heartland Dental Medical Office Portfolio - 4939 Courthouse Street | 2,150,000 | 8/24/2018 | ||||||||||||||
| 16.053 | Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road | 2,100,000 | 8/30/2018 | ||||||||||||||
| 16.054 | Heartland Dental Medical Office Portfolio - 507 North Hershey Road | 2,080,000 | 8/28/2018 | ||||||||||||||
| 16.055 | Heartland Dental Medical Office Portfolio - 242 Southwoods Center | 1,700,000 | 9/1/2018 | ||||||||||||||
| 16.056 | Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue | 2,150,000 | 8/28/2018 | ||||||||||||||
| 16.057 | Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue | 2,340,000 | 8/28/2018 | ||||||||||||||
| 16.058 | Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard | 2,200,000 | 8/28/2018 | ||||||||||||||
| 16.059 | Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard | 2,130,000 | 9/4/2018 | ||||||||||||||
| 16.060 | Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue | 1,980,000 | 8/31/2018 | ||||||||||||||
| 16.061 | Heartland Dental Medical Office Portfolio - 9100 Highway 119 | 2,120,000 | 8/28/2018 | ||||||||||||||
| 16.062 | Heartland Dental Medical Office Portfolio - 42 Market Square Road | 1,790,000 | 8/29/2018 | ||||||||||||||
| 16.063 | Heartland Dental Medical Office Portfolio - 2707 Sycamore Road | 2,500,000 | 8/31/2018 | ||||||||||||||
| 16.064 | Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road | 1,920,000 | 8/21/2018 | ||||||||||||||
| 16.065 | Heartland Dental Medical Office Portfolio - 103 Farabee Drive North | 1,870,000 | 8/28/2018 | ||||||||||||||
| 16.066 | Heartland Dental Medical Office Portfolio - 4999 North Tanner Road | 2,450,000 | 8/30/2018 | ||||||||||||||
| 16.067 | Heartland Dental Medical Office Portfolio - 674 Lake Joy Road | 2,020,000 | 8/29/2018 | ||||||||||||||
| 16.068 | Heartland Dental Medical Office Portfolio - 1828 IN-44 | 2,370,000 | 8/27/2018 | ||||||||||||||
| 16.069 | Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard | 2,050,000 | 8/28/2018 | ||||||||||||||
| 16.070 | Heartland Dental Medical Office Portfolio - 545 East Hunt Highway | 2,420,000 | 8/29/2018 | ||||||||||||||
| 16.071 | Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza | 2,140,000 | 9/10/2018 | ||||||||||||||
| 16.072 | Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard | 2,000,000 | 9/5/2018 | ||||||||||||||
| 16.073 | Heartland Dental Medical Office Portfolio - 780 East-West Connector South West | 2,120,000 | 8/28/2018 | ||||||||||||||
| 16.074 | Heartland Dental Medical Office Portfolio - 16620 West 159th Street | 2,280,000 | 8/27/2018 | ||||||||||||||
| 16.075 | Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 | 2,100,000 | 7/31/2018 | ||||||||||||||
| 16.076 | Heartland Dental Medical Office Portfolio - 3120 Mahan Drive | 2,250,000 | 9/4/2018 | ||||||||||||||
| 16.077 | Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South | 2,300,000 | 8/28/2018 | ||||||||||||||
| 16.078 | Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 | 2,070,000 | 9/7/2018 | ||||||||||||||
| 16.079 | Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard | 2,030,000 | 8/29/2018 | ||||||||||||||
| 16.080 | Heartland Dental Medical Office Portfolio - 3012 Anchor Drive | 1,790,000 | 8/30/2018 | ||||||||||||||
| 16.081 | Heartland Dental Medical Office Portfolio - 1715 West Main Street | 1,920,000 | 8/28/2018 | ||||||||||||||
| 16.082 | Heartland Dental Medical Office Portfolio - 10389 Big Bend Road | 1,970,000 | 8/30/2018 | ||||||||||||||
| 16.083 | Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway | 1,940,000 | 8/28/2018 | ||||||||||||||
| 16.084 | Heartland Dental Medical Office Portfolio - 2751 Fountain Place | 2,400,000 | 8/28/2018 | ||||||||||||||
| 16.085 | Heartland Dental Medical Office Portfolio - 2030 Crossing Circle | 1,800,000 | 8/28/2018 | ||||||||||||||
| 16.086 | Heartland Dental Medical Office Portfolio - 13101 East 96th Street North | 1,750,000 | 8/30/2018 | ||||||||||||||
| 16.087 | Heartland Dental Medical Office Portfolio - 692 Essington Road | 1,950,000 | 8/27/2018 | ||||||||||||||
| 16.088 | Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive | 1,630,000 | 9/4/2018 | ||||||||||||||
| 16.089 | Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard | 2,030,000 | 8/29/2018 | ||||||||||||||
| 16.090 | Heartland Dental Medical Office Portfolio - 3237 Sixes Road | 2,030,000 | 8/28/2018 | ||||||||||||||
| 16.091 | Heartland Dental Medical Office Portfolio - 4030 Winder Highway | 2,800,000 | 8/31/2018 | ||||||||||||||
| 16.092 | Heartland Dental Medical Office Portfolio - 8605 East State Road 70 | 1,800,000 | 8/28/2018 | ||||||||||||||
| 16.093 | Heartland Dental Medical Office Portfolio - 540 West Walnut Street | 1,840,000 | 8/27/2018 | ||||||||||||||
| 16.094 | Heartland Dental Medical Office Portfolio - 5630 Plank Road | 1,675,000 | 8/27/2018 | ||||||||||||||
| 16.095 | Heartland Dental Medical Office Portfolio - 10505 Lima Road | 1,780,000 | 8/28/2018 | ||||||||||||||
| 16.096 | Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard | 1,410,000 | 8/30/2018 | ||||||||||||||
| 16.097 | Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road | 1,550,000 | 8/28/2018 | ||||||||||||||
| 16.098 | Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway | 1,490,000 | 9/4/2018 | ||||||||||||||
| 16.099 | Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive | 1,320,000 | 8/30/2018 | ||||||||||||||
| 16.100 | Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard | 1,700,000 | 8/27/2018 | ||||||||||||||
| 16.101 | Heartland Dental Medical Office Portfolio - 2222 Highway 540A East | 1,400,000 | 9/5/2018 | ||||||||||||||
| 16.102 | Heartland Dental Medical Office Portfolio - 1055 Pine Log Road | 1,700,000 | 9/5/2018 | ||||||||||||||
| 16.103 | Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road | 1,450,000 | 8/31/2018 | ||||||||||||||
| 16.104 | Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive | 1,420,000 | 8/30/2018 | ||||||||||||||
| 16.105 | Heartland Dental Medical Office Portfolio - 1905 Convenience Place | 1,620,000 | 8/29/2018 | ||||||||||||||
| 16.106 | Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road | 1,530,000 | 8/28/2018 | ||||||||||||||
| 16.107 | Heartland Dental Medical Office Portfolio - 132 Milestone Way | 1,500,000 | 8/27/2018 | ||||||||||||||
| 16.108 | Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard | 1,490,000 | 8/27/2018 | ||||||||||||||
| 16.109 | Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard | 1,345,000 | 8/31/2018 | ||||||||||||||
| 16.110 | Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road | 1,480,000 | 9/4/2018 | ||||||||||||||
| 16.111 | Heartland Dental Medical Office Portfolio - 3585 North 168th Court | 1,480,000 | 9/10/2018 | ||||||||||||||
| 16.112 | Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South | 1,500,000 | 8/28/2018 | ||||||||||||||
| 16.113 | Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue | 1,400,000 | 8/30/2018 | ||||||||||||||
| 16.114 | Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue | 1,260,000 | 8/29/2018 | ||||||||||||||
| 16.115 | Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue | 1,420,000 | 8/28/2018 | ||||||||||||||
| 16.116 | Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane | 1,490,000 | 8/28/2018 | ||||||||||||||
| 16.117 | Heartland Dental Medical Office Portfolio - 621 Chatham Avenue | 1,230,000 | 8/28/2018 | ||||||||||||||
| 16.118 | Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail | 1,120,000 | 8/30/2018 | ||||||||||||||
| 16.119 | Heartland Dental Medical Office Portfolio - 609 Front Street | 1,260,000 | 8/31/2018 | ||||||||||||||
| 16.120 | Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway | 1,270,000 | 8/27/2018 | ||||||||||||||
| 16.121 | Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue | 1,040,000 | 8/28/2018 | ||||||||||||||
| 16.122 | Heartland Dental Medical Office Portfolio - 330 Park Place | 1,380,000 | 8/28/2018 | ||||||||||||||
| 16.123 | Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road | 1,200,000 | 9/1/2018 | ||||||||||||||
| 16.124 | Heartland Dental Medical Office Portfolio - 213 Main Street | 1,370,000 | 8/28/2018 | ||||||||||||||
| 16.125 | Heartland Dental Medical Office Portfolio - 11119 Hearth Road | 1,310,000 | 8/30/2018 | ||||||||||||||
| 16.126 | Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street | 1,230,000 | 8/28/2018 | ||||||||||||||
| 16.127 | Heartland Dental Medical Office Portfolio - 2812 East Main Street | 990,000 | 8/28/2018 | ||||||||||||||
| 16.128 | Heartland Dental Medical Office Portfolio - 1202 South Broad Street | 1,090,000 | 8/28/2018 | ||||||||||||||
| 16.129 | Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road | 1,350,000 | 8/23/2018 | ||||||||||||||
| 16.130 | Heartland Dental Medical Office Portfolio - 10708 East State Road 64 | 1,200,000 | 8/28/2018 | ||||||||||||||
| 16.131 | Heartland Dental Medical Office Portfolio - 2184 FM 3009 | 1,290,000 | 9/4/2018 | ||||||||||||||
| 16.132 | Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road | 1,150,000 | 8/27/2018 | ||||||||||||||
| 16.133 | Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road | 1,100,000 | 8/23/2018 | ||||||||||||||
| 16.134 | Heartland Dental Medical Office Portfolio - 716 32nd Street South | 1,190,000 | 8/28/2018 | ||||||||||||||
| 16.135 | Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 | 1,220,000 | 8/27/2018 | ||||||||||||||
| 16.136 | Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway | 1,040,000 | 8/27/2018 | ||||||||||||||
| 16.137 | Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard | 1,050,000 | 8/28/2018 | ||||||||||||||
| 16.138 | Heartland Dental Medical Office Portfolio - 998 Williford Court | 1,180,000 | 8/28/2018 | ||||||||||||||
| 16.139 | Heartland Dental Medical Office Portfolio - 4405 Highway 17 | 1,170,000 | 8/30/2018 | ||||||||||||||
| 16.140 | Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive | 1,010,000 | 8/29/2018 | ||||||||||||||
| 16.141 | Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East | 920,000 | 8/30/2018 | ||||||||||||||
| 16.142 | Heartland Dental Medical Office Portfolio - 1405 South 25th Street | 1,130,000 | 9/6/2018 | ||||||||||||||
| 16.143 | Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue | 1,050,000 | 9/1/2018 | ||||||||||||||
| 16.144 | Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive | 930,000 | 9/4/2018 | ||||||||||||||
| 16.145 | Heartland Dental Medical Office Portfolio - 4455 Florida National Drive | 800,000 | 9/5/2018 | ||||||||||||||
| 16.146 | Heartland Dental Medical Office Portfolio - 3645 North Council Road | 1,090,000 | 9/1/2018 | ||||||||||||||
| 16.147 | Heartland Dental Medical Office Portfolio - 9305 Market Square Drive | 910,000 | 8/31/2018 | ||||||||||||||
| 16.148 | Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast | 1,590,000 | 9/5/2018 | ||||||||||||||
| 16.149 | Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue | 940,000 | 9/6/2018 | ||||||||||||||
| 16.150 | Heartland Dental Medical Office Portfolio - 456 University Boulevard North | 1,030,000 | 8/28/2018 | ||||||||||||||
| 16.151 | Heartland Dental Medical Office Portfolio - 1316 McMillan Street | 950,000 | 9/4/2018 | ||||||||||||||
| 16.152 | Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway | 690,000 | 8/29/2018 | ||||||||||||||
| 16.153 | Heartland Dental Medical Office Portfolio - 116 Calumet Center Road | 810,000 | 8/29/2018 | ||||||||||||||
| 16.154 | Heartland Dental Medical Office Portfolio - 828 South Main Street | 750,000 | 9/4/2018 | ||||||||||||||
| 16.155 | Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court | 820,000 | 8/27/2018 | ||||||||||||||
| 16.156 | Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane | 775,000 | 8/27/2018 | ||||||||||||||
| 16.157 | Heartland Dental Medical Office Portfolio - 3106 Professional Plaza | 650,000 | 8/23/2018 | ||||||||||||||
| 16.158 | Heartland Dental Medical Office Portfolio - 1950 Chesley Drive | 710,000 | 9/4/2018 | ||||||||||||||
| 16.159 | Heartland Dental Medical Office Portfolio - 104 South Houston Road | 690,000 | 8/29/2018 | ||||||||||||||
| 16.160 | Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue | 700,000 | 8/28/2018 | ||||||||||||||
| 16.161 | Heartland Dental Medical Office Portfolio - 165 Juniper Circle | 730,000 | 8/28/2018 | ||||||||||||||
| 16.162 | Heartland Dental Medical Office Portfolio - 135 East Broadway Street | 675,000 | 8/31/2018 | ||||||||||||||
| 16.163 | Heartland Dental Medical Office Portfolio - 9360 Two Notch Road | 680,000 | 8/28/2018 | ||||||||||||||
| 16.164 | Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 | 1,800,000 | 8/31/2018 | ||||||||||||||
| 16.165 | Heartland Dental Medical Office Portfolio - 5 Jannell Court | 490,000 | 9/6/2018 |
A-1-8
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Interest Accrual Method | Monthly P&I Payment ($) | Amortization Type | Interest Accrual Method During IO | Original Term to Maturity or ARD (Mos.) | Remaining Term to Maturity or ARD (Mos.) | Original IO Period (Mos.) | Remaining IO Period (Mos.) | Original Amort Term (Mos.) | Remaining Amort Term (Mos.) | Seasoning | Prepayment Provisions | Grace Period Default (Days)(4) | Grace Period Late (Days) | Appraised Value ($)(5) | Appraisal Date |
| 16.166 | Heartland Dental Medical Office Portfolio - 1617 East Main Street | 575,000 | 8/27/2018 | ||||||||||||||
| 16.167 | Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 | 620,000 | 8/24/2018 | ||||||||||||||
| 16.168 | Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 | 550,000 | 8/28/2018 | ||||||||||||||
| 16.169 | Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 | 360,000 | 8/28/2018 | ||||||||||||||
| 17 | InnVite Hospitality Portfolio | Actual/360 | 138,548.37 | Amortizing Balloon | 120 | 119 | 0 | 0 | 270 | 269 | 1 | L(25),D(88),O(7) | 0 | 0 | 28,400,000 | Various | |
| 17.01 | Hampton Inn Sidney | 10,400,000 | 3/25/2019 | ||||||||||||||
| 17.02 | Best Western Plus Dayton Northwest | 6,100,000 | 3/22/2019 | ||||||||||||||
| 17.03 | Best Western Plus Dayton South | 5,000,000 | 3/22/2019 | ||||||||||||||
| 17.04 | Quality Inn & Suites South/Obetz | 3,600,000 | 3/26/2019 | ||||||||||||||
| 17.05 | Super 8 Zanesville | 3,300,000 | 3/22/2019 | ||||||||||||||
| 18 | River’s Edge Apartments | Actual/360 | 128,958.37 | Interest-only, Amortizing Balloon | Actual/360 | 122 | 119 | 6 | 3 | 300 | 300 | 3 | L(27),D(91),O(4) | 0 | 0 | 34,000,000 | 5/1/2019 |
| 19 | Marketplace at Smyrna | Actual/360 | 111,449.94 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 116 | 24 | 20 | 360 | 360 | 4 | L(28),D(87),O(5) | 0 | 0 | 29,700,000 | 11/18/2018 |
| 20 | Centrepointe Business Park | Actual/360 | 102,899.91 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 36 | 34 | 360 | 360 | 2 | L(26),D(90),O(4) | 0 | 0 | 27,000,000 | 1/16/2019 |
| 21 | Preston Creek Shopping Center | Actual/360 | 101,803.08 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 60 | 59 | 360 | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 26,500,000 | 2/12/2019 |
| 22 | Houport Mixed Use Portfolio | Actual/360 | 90,094.33 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 23,830,000 | 2/18/2019 | |
| 22.01 | Katy | 12,600,000 | 2/18/2019 | ||||||||||||||
| 22.02 | Westway | 6,800,000 | 2/18/2019 | ||||||||||||||
| 22.03 | Pineway | 4,430,000 | 2/18/2019 | ||||||||||||||
| 23 | Shamrock Village | Actual/360 | 87,203.31 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 117 | 36 | 33 | 360 | 360 | 3 | L(27),D(89),O(4) | 0 | 0 | 26,100,000 | 5/1/2019 |
| 24 | Conejo Valley Plaza | Actual/360 | 66,905.99 | Interest-only, Balloon | Actual/360 | 120 | 118 | 120 | 118 | 0 | 0 | 2 | L(26),D(90),O(4) | 0 | 0 | 28,600,000 | 8/25/2018 |
| 25 | Mary’s Vineyard Shopping Center | Actual/360 | 91,837.00 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | 0 | L(24),D(93),O(3) | 0 | 0 | 21,900,000 | 1/16/2019 | |
| 26 | Jefferson Office Park | Actual/360 | 77,831.13 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | 23 | 360 | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 24,000,000 | 2/27/2019 |
| 26.01 | Middleburg Heights | 12,600,000 | 2/27/2019 | ||||||||||||||
| 26.02 | Fairlawn | 6,400,000 | 2/27/2019 | ||||||||||||||
| 26.03 | Mayfield Village | 5,000,000 | 2/27/2019 | ||||||||||||||
| 27 | Crossroads Portfolio | Actual/360 | 76,367.49 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 36 | 34 | 360 | 360 | 2 | L(26),D(90),O(4) | 0 | 0 | 19,900,000 | 1/10/2019 |
| 27.01 | 20975 Swenson | 8,600,000 | 1/10/2019 | ||||||||||||||
| 27.02 | 20935 Swenson | 7,900,000 | 1/10/2019 | ||||||||||||||
| 27.03 | 20825 Swenson | 3,400,000 | 1/10/2019 | ||||||||||||||
| 28 | 24 Commerce Street | Actual/360 | 66,828.89 | Interest-only, Balloon | Actual/360 | 60 | 59 | 60 | 59 | 0 | 0 | 1 | L(25),D(30),O(5) | 0 | 0 | 25,000,000 | 1/3/2019 |
| 29 | Lexington Pavilion | Actual/360 | 70,887.27 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 36 | 34 | 360 | 360 | 2 | L(26),D(89),O(5) | 0 | 0 | 19,200,000 | 1/23/2019 |
| 30 | Midtown Plaza | Actual/360 | 77,841.51 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 116 | 36 | 32 | 360 | 360 | 4 | L(28),D(88),O(4) | 0 | 0 | 18,400,000 | 9/12/2018 |
| 31 | North Charleston Center | Actual/360 | 71,502.60 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 24 | 22 | 360 | 360 | 2 | L(26),D(90),O(4) | 0 | 0 | 22,900,000 | 2/4/2019 |
| 32 | Chesterfield Marketplace | Actual/360 | 77,840.63 | Amortizing Balloon | 120 | 119 | 0 | 0 | 300 | 299 | 1 | L(25),D(91),O(4) | 0 | 0 | 21,000,000 | 12/3/2018 | |
| 33 | Shelby Corners | Actual/360 | 64,748.66 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 18,200,000 | 1/18/2019 | |
| 34 | Wellington Park | Actual/360 | 64,373.01 | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | 358 | 2 | L(26),D(90),O(4) | 0 | 0 | 15,900,000 | 12/18/2018 | |
| 35 | 24 Hour Fitness - Texas | Actual/360 | 38,463.47 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 1 | L(25),D(91),O(4) | 0 | 0 | 19,160,000 | 1/30/2019 |
| 36 | Bond Street Fund 18 | Actual/360 | 49,963.12 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 116 | 24 | 20 | 360 | 360 | 4 | L(28),D(88),O(4) | 0 | 0 | 12,875,000 | 10/31/2018 |
| 36.01 | University Center | 6,500,000 | 10/31/2018 | ||||||||||||||
| 36.02 | Shoppes At Hermitage Hills | 6,375,000 | 10/31/2018 | ||||||||||||||
| 37 | Hampton Inn Canton | Actual/360 | 48,839.95 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 13,800,000 | 2/13/2019 | |
| 38 | Staybridge Suites Odessa Interstate Highway 20 | Actual/360 | 63,187.52 | Amortizing Balloon | 120 | 119 | 0 | 0 | 240 | 239 | 1 | L(25),D(91),O(4) | 0 | 0 | 15,400,000 | 12/1/2018 | |
| 39 | Lake Hills Plaza | Actual/360 | 49,527.02 | Amortizing Balloon | 120 | 116 | 0 | 0 | 360 | 356 | 4 | L(28),D(88),O(4) | 0 | 0 | 12,600,000 | 10/8/2018 | |
| 40 | EB Hotel Miami | Actual/360 | 53,907.53 | Amortizing Balloon | 120 | 120 | 0 | 0 | 240 | 240 | 0 | GRTR 1% or YM(116),O(4) | 0 | 0 | 24,500,000 | 1/1/2019 | |
| 41 | Woodlands Centre | Actual/360 | 43,036.11 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | 23 | 360 | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 10,650,000 | 7/1/2019 |
| 42 | Junction City Shopping Center | Actual/360 | 37,957.15 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 48 | 47 | 360 | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 10,700,000 | 12/14/2018 |
| 43 | Royal Oak EZ Storage | Actual/360 | 39,765.76 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 36 | 35 | 360 | 360 | 1 | L(25),D(90),O(5) | 0 | 0 | 12,550,000 | 2/13/2019 |
| 44 | Fairfield Inn & Suites - Colorado Springs North | Actual/360 | 39,092.38 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 11,100,000 | 2/8/2019 | |
| 45 | Sierra Center Office Building | Actual/360 | 36,996.50 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(88),O(7) | 0 | 0 | 9,890,000 | 2/15/2019 | |
| 46 | Confluence Portfolio | Actual/360 | 38,786.48 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 9,450,000 | 11/13/2018 | |
| 46.01 | Ashley Chase Apartments | 4,300,000 | 11/13/2018 | ||||||||||||||
| 46.02 | South Guignard Apartments (Lift Homes) | 2,800,000 | 11/13/2018 | ||||||||||||||
| 46.03 | Cambridge Court Apartments | 2,350,000 | 11/13/2018 | ||||||||||||||
| 47 | Comfort Inn Greenville | Actual/360 | 35,973.80 | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | 358 | 2 | L(26),D(90),O(4) | 0 | 0 | 10,000,000 | 2/11/2019 | |
| 48 | Holiday Inn Express & Suites Woodward | Actual/360 | 37,013.85 | Amortizing Balloon | 120 | 119 | 0 | 0 | 300 | 299 | 1 | L(25),D(91),O(4) | 0 | 0 | 9,900,000 | 8/3/2018 | |
| 49 | Oak Meadows & Brookview Place | Actual/360 | 29,989.70 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 9,300,000 | 12/20/2018 | |
| 49.01 | Brookview Place | 6,200,000 | 12/20/2018 | ||||||||||||||
| 49.02 | Oak Meadows | 3,100,000 | 12/20/2018 | ||||||||||||||
| 50 | Z Tower | Actual/360 | 32,027.81 | Amortizing Balloon | 120 | 111 | 0 | 0 | 360 | 351 | 9 | L(33),D(85),O(2) | 5 | 5 | 8,850,000 | 5/18/2018 | |
| 51 | Settlers Pointe Office Building | Actual/360 | 29,542.90 | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | 358 | 2 | L(26),D(90),O(4) | 0 | 0 | 7,350,000 | 6/29/2018 | |
| 52 | 4301 Riverside Drive | Actual/360 | 21,733.79 | Interest-only, Balloon | Actual/360 | 120 | 118 | 120 | 118 | 0 | 0 | 2 | L(25),GRTR 1% or YM(91),O(4) | 0 | 0 | 8,550,000 | 1/14/2019 |
| 53 | Space Station | Actual/360 | 26,327.68 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 36 | 35 | 360 | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 9,030,000 | 2/15/2019 |
| 54 | 7240 Parkway Drive | Actual/360 | 26,061.59 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 24 | 24 | 360 | 360 | 0 | L(24),D(91),O(5) | 0 | 0 | 8,600,000 | 2/21/2019 |
| 55 | Lofts at Binghamton Portfolio | Actual/360 | 27,532.83 | Amortizing Balloon | 120 | 117 | 0 | 0 | 360 | 357 | 3 | L(27),D(89),O(4) | 0 | 0 | 6,900,000 | 11/1/2018 | |
| 55.01 | Lofts at 221 | 3,980,769 | 11/1/2018 | ||||||||||||||
| 55.02 | Lofts at 60 | 2,919,231 | 11/1/2018 | ||||||||||||||
| 56 | Walgreens- North Charleston | Actual/360 | 21,216.56 | Interest-only, Balloon | Actual/360 | 118 | 116 | 118 | 116 | 0 | 0 | 2 | L(26),D(88),O(4) | 0 | 0 | 8,070,000 | 11/2/2018 |
| 57 | Eagle Creek Plaza | Actual/360 | 25,634.28 | Amortizing Balloon | 120 | 117 | 0 | 0 | 360 | 357 | 3 | L(27),GRTR 1% or YM(89),O(4) | 0 | 0 | 6,500,000 | 1/6/2019 | |
| 58 | Colonel Glenn Business Center | Actual/360 | 24,460.40 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 117 | 48 | 45 | 360 | 360 | 3 | L(27),D(89),O(4) | 0 | 0 | 6,525,000 | 1/8/2019 |
| 59 | 5911 North Honore Avenue | Actual/360 | 22,661.39 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 7,300,000 | 12/19/2018 | |
| 60 | Space Savers Self Storage | Actual/360 | 20,939.70 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 36 | 34 | 360 | 360 | 2 | L(26),D(90),O(4) | 0 | 0 | 5,410,000 | 2/12/2019 |
| 61 | Walgreens Houma | Actual/360 | 15,790.10 | Interest-only, Balloon | Actual/360 | 82 | 81 | 82 | 81 | 0 | 0 | 1 | L(25),D(53),O(4) | 0 | 0 | 6,250,000 | 10/9/2018 |
| 62 | Best Western Plus Spartanburg | Actual/360 | 19,653.58 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 6,900,000 | 3/1/2021 | |
| 63 | Gallatin Manor | Actual/360 | 14,233.33 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 1 | L(25),D(90),O(5) | 0 | 0 | 6,510,000 | 2/15/2019 |
| 64 | Harlingen Heights | Actual/360 | 17,354.15 | Amortizing Balloon | 120 | 117 | 0 | 0 | 360 | 357 | 3 | L(27),D(89),O(4) | 0 | 0 | 4,420,000 | 10/1/2018 |
A-1-9
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Coop -Rental Value | Coop - LTV as Rental | Coop - Unsold Percent | Coop - Sponsor Units | Coop - Investor Units | Coop - Units | Coop - Sponsor Carry | Coop - Committed Secondary Debt | U/W NOI DSCR (x)(3)(6) | U/W NCF DSCR (x)(3)(6) | Cut-off Date LTV Ratio(3)(5)(6)(7)(8) | LTV Ratio at Maturity or ARD(3)(5)(6)(7) | Cut-off Date U/W NOI Debt Yield(3)(6) | Cut-off Date U/W NCF Debt Yield(3)(6) | U/W Revenues ($)(2)(9) | U/W Expenses ($) | U/W Net Operating Income ($) | U/W Replacement ($) | U/W TI/LC ($) | U/W Net Cash Flow ($) |
| 1 | Crown Center Office Park | 1.45 | 1.36 | 74.0% | 64.3% | 9.5% | 8.9% | 7,228,469 | 3,098,611 | 4,129,858 | 70,813 | 174,697 | 3,884,348 | ||||||||
| 2 | Ohio Hotel Portfolio | 1.86 | 1.62 | 66.8% | 56.1% | 12.8% | 11.2% | 14,267,969 | 9,726,731 | 4,541,237 | 570,719 | 0 | 3,970,518 | ||||||||
| 2.01 | SpringHill Suites Beavercreek | 4,147,419 | 2,297,037 | 1,850,382 | 165,897 | 0 | 1,684,485 | ||||||||||||||
| 2.02 | Holiday Inn West Chester | 6,917,501 | 5,228,939 | 1,688,562 | 276,700 | 0 | 1,411,862 | ||||||||||||||
| 2.03 | Holiday Inn Express & Suites Dayton | 3,203,049 | 2,200,755 | 1,002,293 | 128,122 | 0 | 874,172 | ||||||||||||||
| 3 | Great Wolf Lodge Southern California | 2.73 | 2.40 | 49.5% | 49.5% | 14.6% | 12.8% | 84,732,839 | 62,846,900 | 21,885,939 | 2,640,560 | 0 | 19,245,379 | ||||||||
| 4 | Hilton at University Place | 2.03 | 1.75 | 66.1% | 54.6% | 13.2% | 11.4% | 20,668,804 | 14,586,891 | 6,081,913 | 826,752 | 0 | 5,255,161 | ||||||||
| 5 | Goodyear Portfolio | 2.22 | 2.22 | 57.2% | 57.1% | 11.1% | 11.1% | 5,788,853 | 173,666 | 5,615,187 | 0 | 0 | 5,615,187 | ||||||||
| 5.01 | Innovation Tech Center | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||
| 5.02 | Research Center | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||
| 5.03 | Tire Testing | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||
| 5.04 | North Archwood | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||
| 6 | Shreveport Storage Portfolio | 1.39 | 1.36 | 73.6% | 64.8% | 8.7% | 8.5% | 3,969,850 | 1,191,018 | 2,778,832 | 50,467 | 0 | 2,728,365 | ||||||||
| 6.01 | Home and Office Storage - Airline | 1,379,467 | 449,124 | 930,343 | 19,903 | 0 | 910,440 | ||||||||||||||
| 6.02 | Home and Office Storage - EBK | 1,353,332 | 375,342 | 977,990 | 16,154 | 0 | 961,836 | ||||||||||||||
| 6.03 | Home and Office Storage - I-49 | 1,237,051 | 366,551 | 870,500 | 14,410 | 0 | 856,089 | ||||||||||||||
| 7 | Inland Devon Self Storage Portfolio | 1.67 | 1.63 | 57.8% | 52.6% | 9.7% | 9.5% | 13,394,162 | 6,494,187 | 6,899,975 | 147,518 | 0 | 6,752,457 | ||||||||
| 7.01 | 67650 East Ramon Road | 1,235,742 | 466,734 | 769,008 | 12,073 | 0 | 756,935 | ||||||||||||||
| 7.02 | 2700 Poplar Avenue | 1,165,091 | 512,376 | 652,715 | 9,285 | 0 | 643,431 | ||||||||||||||
| 7.03 | 1400 South Gene Autry Trail | 806,807 | 350,377 | 456,430 | 7,288 | 0 | 449,143 | ||||||||||||||
| 7.04 | 3686 Old Germantown Road | 781,875 | 306,728 | 475,147 | 10,891 | 0 | 464,257 | ||||||||||||||
| 7.05 | 500 Radio Road | 761,371 | 343,718 | 417,653 | 6,477 | 0 | 411,176 | ||||||||||||||
| 7.06 | 9275 Macon Road | 712,243 | 298,472 | 413,771 | 6,790 | 0 | 406,981 | ||||||||||||||
| 7.07 | 72500 Varner Road | 776,903 | 374,750 | 402,153 | 7,486 | 0 | 394,667 | ||||||||||||||
| 7.08 | 22075 Highway 18 | 682,440 | 272,099 | 410,341 | 7,357 | 0 | 402,985 | ||||||||||||||
| 7.09 | 3040 Austin Peay Highway | 803,285 | 409,779 | 393,506 | 7,189 | 0 | 386,318 | ||||||||||||||
| 7.10 | 18690 Highway 18 | 674,746 | 285,880 | 388,866 | 6,176 | 0 | 382,691 | ||||||||||||||
| 7.11 | 1700 US Highway 75 | 595,729 | 245,411 | 350,318 | 4,863 | 0 | 345,455 | ||||||||||||||
| 7.12 | 1720 Loy Lake Road | 579,738 | 256,144 | 323,594 | 5,510 | 0 | 318,084 | ||||||||||||||
| 7.13 | 6140 East Shelby Drive | 641,778 | 356,289 | 285,489 | 10,768 | 0 | 274,721 | ||||||||||||||
| 7.14 | 6017 Interstate 30 | 519,743 | 261,920 | 257,823 | 5,959 | 0 | 251,865 | ||||||||||||||
| 7.15 | 7777 Moriarty Road | 482,489 | 231,357 | 251,132 | 5,433 | 0 | 245,700 | ||||||||||||||
| 7.16 | 8123 Wesley Street | 383,107 | 200,406 | 182,701 | 4,510 | 0 | 178,191 | ||||||||||||||
| 7.17 | 2922 South 5th Court | 495,011 | 311,809 | 183,202 | 5,870 | 0 | 177,332 | ||||||||||||||
| 7.18 | 3577 New Getwell Road | 454,788 | 344,204 | 110,584 | 9,636 | 0 | 100,947 | ||||||||||||||
| 7.19 | 5141 American Way | 314,966 | 229,355 | 85,611 | 4,040 | 0 | 81,571 | ||||||||||||||
| 7.20 | 6390 Winchester Road | 239,936 | 185,975 | 53,961 | 3,889 | 0 | 50,072 | ||||||||||||||
| 7.21 | 4705 Winchester Road | 286,374 | 250,405 | 35,969 | 6,032 | 0 | 29,937 | ||||||||||||||
| 8 | The Colonnade Office Complex | 4.12 | 3.86 | 30.2% | 30.2% | 19.1% | 17.9% | 33,260,523 | 13,191,074 | 20,069,449 | 86,414 | 1,141,715 | 18,841,320 | ||||||||
| 9 | Mariners Landing | 1.82 | 1.77 | 64.3% | 64.3% | 8.8% | 8.5% | 3,159,584 | 789,735 | 2,369,850 | 8,480 | 57,912 | 2,303,458 | ||||||||
| 10 | Great Value Storage Portfolio | 4.77 | 4.68 | 29.3% | 29.3% | 20.1% | 19.7% | 35,706,011 | 13,600,995 | 22,105,016 | 434,016 | 0 | 21,671,000 | ||||||||
| 10.01 | GVS - 6250 Westward Lane | 1,307,842 | 476,662 | 831,181 | 13,196 | 0 | 817,985 | ||||||||||||||
| 10.02 | GVS - 1223, 1235, 1431, 1441, 1451, 1491, 1527, 1543 & 1559 North Nellis Boulevard | 925,530 | 251,144 | 674,386 | 13,933 | 0 | 660,453 | ||||||||||||||
| 10.03 | GVS - 9530 Skillman Street | 1,015,601 | 362,188 | 653,413 | 12,684 | 0 | 640,728 | ||||||||||||||
| 10.04 | GVS - 4311 Samuell Boulevard | 816,388 | 260,814 | 555,574 | 8,051 | 0 | 547,523 | ||||||||||||||
| 10.05 | GVS - 9010 Emmett F Lowry Expressway | 788,643 | 264,990 | 523,653 | 5,875 | 0 | 517,778 | ||||||||||||||
| 10.06 | GVS - 9984 South Old State Road | 811,114 | 305,549 | 505,565 | 7,931 | 0 | 497,634 | ||||||||||||||
| 10.07 | GVS - 10640 Hempstead Road | 839,385 | 348,340 | 491,045 | 10,238 | 0 | 480,807 | ||||||||||||||
| 10.08 | GVS - 7273 Kearney Street and 6345 East 78th Avenue | 744,748 | 177,502 | 567,247 | 6,486 | 0 | 560,760 | ||||||||||||||
| 10.09 | GVS - 4641 Production Drive | 693,229 | 221,982 | 471,247 | 10,885 | 0 | 460,362 | ||||||||||||||
| 10.10 | GVS - 920 Highway 80 East | 691,918 | 230,766 | 461,152 | 6,576 | 0 | 454,577 | ||||||||||||||
| 10.11 | GVS - 2202 North Market Street | 673,112 | 192,605 | 480,508 | 8,785 | 0 | 471,723 | ||||||||||||||
| 10.12 | GVS - 111 North Layfair Drive | 651,846 | 198,127 | 453,719 | 8,794 | 0 | 444,925 | ||||||||||||||
| 10.13 | GVS - 435 Congress Park Drive | 734,067 | 238,476 | 495,591 | 8,539 | 0 | 487,051 | ||||||||||||||
| 10.14 | GVS - 765 South Street | 865,667 | 386,712 | 478,954 | 6,677 | 0 | 472,277 | ||||||||||||||
| 10.15 | GVS - 410 Gulf Freeway | 678,105 | 258,312 | 419,793 | 5,923 | 0 | 413,870 | ||||||||||||||
| 10.16 | GVS - 5199 Westerville Road | 678,764 | 228,193 | 450,571 | 6,936 | 0 | 443,634 | ||||||||||||||
| 10.17 | GVS - 2502 Bay Street | 576,031 | 161,500 | 414,531 | 9,852 | 0 | 404,679 | ||||||||||||||
| 10.18 | GVS - 1710 North Cunningham Avenue | 621,789 | 192,428 | 429,361 | 8,554 | 0 | 420,807 | ||||||||||||||
| 10.19 | GVS - 7821 Taylor Road | 733,257 | 260,966 | 472,291 | 9,292 | 0 | 462,999 | ||||||||||||||
| 10.20 | GVS - 9600 Marion Ridge | 650,515 | 245,940 | 404,575 | 7,403 | 0 | 397,172 | ||||||||||||||
| 10.21 | GVS - 4901 South Freeway | 641,551 | 237,244 | 404,307 | 8,328 | 0 | 395,980 | ||||||||||||||
| 10.22 | GVS - 15300 Kuykendahl Road | 716,992 | 323,527 | 393,465 | 10,724 | 0 | 382,741 | ||||||||||||||
| 10.23 | GVS - 9951 Harwin Road | 692,179 | 302,054 | 390,125 | 8,059 | 0 | 382,067 | ||||||||||||||
| 10.24 | GVS - 2033 Oak Grove Road | 564,718 | 186,365 | 378,353 | 8,118 | 0 | 370,235 | ||||||||||||||
| 10.25 | GVS - 11702 Beechnut Street | 693,476 | 326,031 | 367,445 | 10,699 | 0 | 356,746 | ||||||||||||||
| 10.26 | GVS - 13825 FM 306 | 523,758 | 164,732 | 359,027 | 6,208 | 0 | 352,819 | ||||||||||||||
| 10.27 | GVS - 5550 Antoine Drive | 638,533 | 290,675 | 347,858 | 7,846 | 0 | 340,012 | ||||||||||||||
| 10.28 | GVS - 580 East Dublin Granville Road | 624,440 | 192,686 | 431,753 | 5,762 | 0 | 425,991 | ||||||||||||||
| 10.29 | GVS - 7986 Southern Boulevard | 585,019 | 214,066 | 370,953 | 6,948 | 0 | 364,005 | ||||||||||||||
| 10.30 | GVS - 1330 Georgesville Road | 584,906 | 219,191 | 365,715 | 6,905 | 0 | 358,810 | ||||||||||||||
| 10.31 | GVS - 123 South Meridian Road | 589,091 | 171,346 | 417,745 | 6,996 | 0 | 410,749 | ||||||||||||||
| 10.32 | GVS - 3380 North Post Road | 555,065 | 222,583 | 332,482 | 7,711 | 0 | 324,771 | ||||||||||||||
| 10.33 | GVS - 2150 Wirt Road | 565,023 | 230,932 | 334,091 | 7,414 | 0 | 326,677 | ||||||||||||||
| 10.34 | GVS - 5301 Tamarack Circle East | 527,269 | 192,314 | 334,955 | 5,280 | 0 | 329,676 | ||||||||||||||
| 10.35 | GVS - 443 Laredo Street | 442,034 | 128,886 | 313,147 | 4,462 | 0 | 308,685 | ||||||||||||||
| 10.36 | GVS - 1661 and 1670 West Government Street | 511,574 | 205,008 | 306,566 | 8,085 | 0 | 298,481 | ||||||||||||||
| 10.37 | GVS - 8450 Cook Road | 543,930 | 249,127 | 294,802 | 6,375 | 0 | 288,428 | ||||||||||||||
| 10.38 | GVS - 613 North Freeway | 603,793 | 297,921 | 305,872 | 15,094 | 0 | 290,779 | ||||||||||||||
| 10.39 | GVS - 10601 West Fairmont Parkway | 491,504 | 209,746 | 281,758 | 4,765 | 0 | 276,994 | ||||||||||||||
| 10.40 | GVS - 7200 Tussing Road | 553,496 | 277,235 | 276,261 | 6,157 | 0 | 270,104 | ||||||||||||||
| 10.41 | GVS - 14318 Highway 249 | 511,826 | 242,717 | 269,109 | 5,848 | 0 | 263,261 | ||||||||||||||
| 10.42 | GVS - 1910 25th Avenue North | 400,727 | 129,292 | 271,435 | 4,046 | 0 | 267,389 | ||||||||||||||
| 10.43 | GVS - 8501 North Springboro Pike | 468,019 | 210,866 | 257,153 | 6,365 | 0 | 250,789 | ||||||||||||||
| 10.44 | GVS - 4145 State Route 741 | 424,480 | 139,463 | 285,018 | 3,599 | 0 | 281,419 | ||||||||||||||
| 10.45 | GVS - 1961 Covington Pike | 432,180 | 199,305 | 232,875 | 5,185 | 0 | 227,690 | ||||||||||||||
| 10.46 | GVS - 3785 Shiloh Springs Road | 418,387 | 174,002 | 244,384 | 5,113 | 0 | 239,271 | ||||||||||||||
| 10.47 | GVS - 1585 Lexington Avenue | 391,018 | 157,629 | 233,389 | 4,379 | 0 | 229,010 | ||||||||||||||
| 10.48 | GVS - 1594 Route 9G | 416,437 | 173,626 | 242,811 | 2,932 | 0 | 239,879 | ||||||||||||||
| 10.49 | GVS - 8320 Alabonson Road | 368,915 | 161,406 | 207,509 | 5,312 | 0 | 202,197 | ||||||||||||||
| 10.50 | GVS - 10013 FM 620 | 489,398 | 188,691 | 300,707 | 3,205 | 0 | 297,502 | ||||||||||||||
| 10.51 | GVS - 426 North Smithville Road | 345,787 | 143,580 | 202,206 | 4,579 | 0 | 197,627 | ||||||||||||||
| 10.52 | GVS - 60 Westpark Road | 353,772 | 148,521 | 205,251 | 4,601 | 0 | 200,650 | ||||||||||||||
| 10.53 | GVS - 2407 South U.S. Highway 183 | 392,302 | 166,985 | 225,316 | 4,218 | 0 | 221,099 | ||||||||||||||
| 10.54 | GVS - 5811 North Houston Rosslyn Road | 369,348 | 170,081 | 199,267 | 6,705 | 0 | 192,562 | ||||||||||||||
| 10.55 | GVS - 3412 Garth Road | 353,288 | 169,118 | 184,170 | 4,141 | 0 | 180,030 | ||||||||||||||
| 10.56 | GVS - 941 Fairmont Parkway | 318,516 | 144,145 | 174,371 | 3,649 | 0 | 170,722 | ||||||||||||||
| 10.57 | GVS - 632 Timkin Road | 307,215 | 128,906 | 178,309 | 4,835 | 0 | 173,474 | ||||||||||||||
| 10.58 | GVS - 8801 Boone Road | 371,440 | 207,839 | 163,601 | 4,897 | 0 | 158,705 | ||||||||||||||
| 10.59 | GVS - 3951 Highway 78 | 311,214 | 142,911 | 168,302 | 6,298 | 0 | 162,004 | ||||||||||||||
| 10.60 | GVS - 16905 Indian Chief Drive | 256,442 | 84,692 | 171,750 | 3,108 | 0 | 168,642 | ||||||||||||||
| 10.61 | GVS - 16530 West Hardy Road | 250,708 | 112,411 | 138,296 | 3,416 | 0 | 134,880 | ||||||||||||||
| 10.62 | GVS - 4806 Marie Lane | 239,209 | 102,539 | 136,669 | 2,729 | 0 | 133,941 | ||||||||||||||
| 10.63 | GVS - 1151 East Expressway 83 | 245,311 | 122,283 | 123,028 | 4,865 | 0 | 118,163 | ||||||||||||||
| 10.64 | GVS - 7116 South IH-35 Frontage Road | 124,171 | 75,120 | 49,051 | 1,449 | 0 | 47,602 | ||||||||||||||
| 11 | The Block Northway | 1.42 | 1.40 | 68.6% | 62.9% | 9.0% | 8.9% | 10,158,112 | 2,801,534 | 7,356,578 | 35,440 | 31,571 | 7,289,568 | ||||||||
| 12 | Wolverine Portfolio | 1.31 | 1.29 | 69.8% | 63.0% | 8.4% | 8.2% | 8,308,685 | 3,371,488 | 4,937,197 | 82,450 | 0 | 4,854,747 | ||||||||
| 12.01 | Apple Tree Estates | 1,316,317 | 422,588 | 893,729 | 11,900 | 0 | 881,829 | ||||||||||||||
| 12.02 | South Lyon | 1,278,319 | 394,679 | 883,640 | 10,550 | 0 | 873,090 | ||||||||||||||
| 12.03 | Metro Commons | 1,244,339 | 525,134 | 719,205 | 11,350 | 0 | 707,855 | ||||||||||||||
| 12.04 | Brighton Village | 1,059,662 | 389,113 | 670,549 | 9,650 | 0 | 660,899 | ||||||||||||||
| 12.05 | College Heights | 887,313 | 366,992 | 520,321 | 8,050 | 0 | 512,271 | ||||||||||||||
| 12.06 | Hillcrest | 623,747 | 286,985 | 336,762 | 7,500 | 0 | 329,262 | ||||||||||||||
| 12.07 | Royal Village | 651,378 | 360,308 | 291,070 | 11,650 | 0 | 279,420 | ||||||||||||||
| 12.08 | Fernwood | 410,381 | 191,833 | 218,548 | 4,600 | 0 | 213,948 | ||||||||||||||
| 12.09 | Satellite Bay | 446,245 | 227,109 | 219,136 | 4,150 | 0 | 214,986 | ||||||||||||||
| 12.10 | Chalet Village | 390,984 | 206,746 | 184,238 | 3,050 | 0 | 181,188 | ||||||||||||||
| 13 | Home Depot Livonia MI | 1.85 | 1.78 | 68.6% | 68.6% | 8.9% | 8.6% | 2,299,022 | 89,782 | 2,209,240 | 20,367 | 67,891 | 2,120,982 | ||||||||
| 14 | Town Square | 1.51 | 1.51 | 70.4% | 70.4% | 7.7% | 7.7% | 2,619,671 | 0 | 2,619,671 | 0 | 0 | 2,619,671 | ||||||||
| 15 | 839 Broadway | 1.79 | 1.73 | 60.0% | 60.0% | 9.4% | 9.1% | 2,248,070 | 414,377 | 1,833,693 | 9,246 | 46,228 | 1,778,220 | ||||||||
| 16 | Heartland Dental Medical Office Portfolio | 1.68 | 1.59 | 55.2% | 46.6% | 11.8% | 11.2% | 27,234,364 | 6,069,986 | 21,164,378 | 199,135 | 962,501 | 20,002,741 | ||||||||
| 16.001 | Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive | 1,333,239 | 231,794 | 1,101,445 | 2,590 | 84,190 | 1,014,665 | ||||||||||||||
| 16.002 | Heartland Dental Medical Office Portfolio - 9150 North East Barry Road | 475,299 | 126,938 | 348,361 | 5,708 | 9,727 | 332,925 | ||||||||||||||
| 16.003 | Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road | 356,652 | 67,131 | 289,521 | 2,340 | 14,860 | 272,320 | ||||||||||||||
| 16.004 | Heartland Dental Medical Office Portfolio - 200 Brevco Plaza | 467,642 | 176,246 | 291,396 | 2,773 | 18,826 | 269,797 | ||||||||||||||
| 16.005 | Heartland Dental Medical Office Portfolio - 1760 West Virginia Street | 345,195 | 77,648 | 267,547 | 648 | 10,300 | 256,599 | ||||||||||||||
| 16.006 | Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive | 287,637 | 39,601 | 248,036 | 2,824 | 6,699 | 238,513 | ||||||||||||||
| 16.007 | Heartland Dental Medical Office Portfolio - 1647 County Road 220 | 334,162 | 108,674 | 225,488 | 847 | 8,168 | 216,473 | ||||||||||||||
| 16.008 | Heartland Dental Medical Office Portfolio - 3500 East Highway 377 | 248,673 | 40,384 | 208,289 | 128 | 6,000 | 202,161 | ||||||||||||||
| 16.009 | Heartland Dental Medical Office Portfolio - 4112 North Belt Highway | 266,456 | 57,430 | 209,027 | 1,413 | 6,000 | 201,613 | ||||||||||||||
| 16.010 | Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard | 267,872 | 71,074 | 196,798 | 841 | 8,200 | 187,757 | ||||||||||||||
| 16.011 | Heartland Dental Medical Office Portfolio - 2202 Althoff Drive | 271,047 | 52,795 | 218,252 | 11,939 | 42,962 | 163,351 | ||||||||||||||
| 16.012 | Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue | 229,800 | 49,391 | 180,409 | 386 | 5,500 | 174,523 | ||||||||||||||
| 16.013 | Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway | 247,437 | 68,548 | 178,889 | 580 | 6,810 | 171,499 | ||||||||||||||
| 16.014 | Heartland Dental Medical Office Portfolio - 508 South 52nd Street | 200,337 | 25,050 | 175,287 | 2,190 | 10,000 | 163,097 | ||||||||||||||
| 16.015 | Heartland Dental Medical Office Portfolio - 1025 Ashley Street | 204,662 | 17,445 | 187,217 | 2,101 | 6,520 | 178,596 | ||||||||||||||
| 16.016 | Heartland Dental Medical Office Portfolio - 440 Erie Parkway | 210,772 | 39,265 | 171,507 | 661 | 4,150 | 166,696 | ||||||||||||||
| 16.017 | Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard | 241,051 | 65,780 | 175,272 | 618 | 10,014 | 164,639 | ||||||||||||||
| 16.018 | Heartland Dental Medical Office Portfolio - 1751 Pleasant Road | 246,695 | 76,401 | 170,294 | 437 | 6,738 | 163,118 | ||||||||||||||
| 16.019 | Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place | 213,944 | 43,921 | 170,023 | 1,384 | 4,878 | 163,761 | ||||||||||||||
| 16.020 | Heartland Dental Medical Office Portfolio - 615 Saint James Avenue | 201,093 | 32,877 | 168,216 | 770 | 4,100 | 163,346 | ||||||||||||||
| 16.021 | Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road | 246,944 | 79,064 | 167,880 | 1,368 | 4,414 | 162,098 | ||||||||||||||
| 16.022 | Heartland Dental Medical Office Portfolio - 1695 Wells Road | 196,957 | 31,658 | 165,298 | 0 | 5,500 | 159,798 |
A-1-10
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Coop -Rental Value | Coop - LTV as Rental | Coop - Unsold Percent | Coop - Sponsor Units | Coop - Investor Units | Coop - Units | Coop - Sponsor Carry | Coop - Committed Secondary Debt | U/W NOI DSCR (x)(3)(6) | U/W NCF DSCR (x)(3)(6) | Cut-off Date LTV Ratio(3)(5)(6)(7)(8) | LTV Ratio at Maturity or ARD(3)(5)(6)(7) | Cut-off Date U/W NOI Debt Yield(3)(6) | Cut-off Date U/W NCF Debt Yield(3)(6) | U/W Revenues ($)(2)(9) | U/W Expenses ($) | U/W Net Operating Income ($) | U/W Replacement ($) | U/W TI/LC ($) | U/W Net Cash Flow ($) |
| 16.023 | Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road | 222,571 | 54,546 | 168,025 | 3,427 | 11,850 | 152,748 | ||||||||||||||
| 16.024 | Heartland Dental Medical Office Portfolio - 7310 North Villa Drive | 210,427 | 50,402 | 160,025 | 2,663 | 6,880 | 150,483 | ||||||||||||||
| 16.025 | Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard | 221,914 | 59,012 | 162,902 | 772 | 6,160 | 155,969 | ||||||||||||||
| 16.026 | Heartland Dental Medical Office Portfolio - 2455 East Main Street | 241,485 | 78,925 | 162,560 | 1,306 | 6,464 | 154,790 | ||||||||||||||
| 16.027 | Heartland Dental Medical Office Portfolio - 630 East Markey Parkway | 212,165 | 54,855 | 157,310 | 1,067 | 5,625 | 150,618 | ||||||||||||||
| 16.028 | Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway | 204,862 | 50,034 | 154,828 | 189 | 3,883 | 150,756 | ||||||||||||||
| 16.029 | Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway | 212,818 | 60,500 | 152,318 | 245 | 4,955 | 147,118 | ||||||||||||||
| 16.030 | Heartland Dental Medical Office Portfolio - 11890 Highway 707 | 183,997 | 31,399 | 152,598 | 539 | 4,386 | 147,673 | ||||||||||||||
| 16.031 | Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road | 212,045 | 57,274 | 154,771 | 1,500 | 5,453 | 147,818 | ||||||||||||||
| 16.032 | Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive | 210,345 | 52,067 | 158,278 | 3,340 | 9,943 | 144,995 | ||||||||||||||
| 16.033 | Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard | 209,287 | 58,240 | 151,047 | 1,635 | 5,275 | 144,136 | ||||||||||||||
| 16.034 | Heartland Dental Medical Office Portfolio - 149 Tuscan Way | 188,033 | 35,627 | 152,406 | 1,112 | 4,108 | 147,185 | ||||||||||||||
| 16.035 | Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive | 184,234 | 38,007 | 146,227 | 678 | 3,803 | 141,745 | ||||||||||||||
| 16.036 | Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard | 189,096 | 42,664 | 146,432 | 580 | 4,194 | 141,658 | ||||||||||||||
| 16.037 | Heartland Dental Medical Office Portfolio - 209 Latitude Lane | 190,686 | 44,981 | 145,705 | 358 | 4,079 | 141,268 | ||||||||||||||
| 16.038 | Heartland Dental Medical Office Portfolio - 4608 South West College Road | 194,895 | 50,002 | 144,893 | 887 | 5,114 | 138,893 | ||||||||||||||
| 16.039 | Heartland Dental Medical Office Portfolio - 1315 Bell Road | 196,150 | 39,459 | 156,691 | 4,817 | 8,200 | 143,674 | ||||||||||||||
| 16.040 | Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South | 177,023 | 29,590 | 147,433 | 455 | 4,000 | 142,978 | ||||||||||||||
| 16.041 | Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane | 186,658 | 37,937 | 148,722 | 328 | 5,028 | 143,365 | ||||||||||||||
| 16.042 | Heartland Dental Medical Office Portfolio - 3152 South Broadway | 178,988 | 32,939 | 146,050 | 834 | 5,517 | 139,698 | ||||||||||||||
| 16.043 | Heartland Dental Medical Office Portfolio - 8701 South Garnett Road | 183,405 | 38,652 | 144,753 | 2,169 | 7,107 | 135,477 | ||||||||||||||
| 16.044 | Heartland Dental Medical Office Portfolio - 450 South Weber Road | 197,537 | 53,011 | 144,525 | 434 | 4,000 | 140,091 | ||||||||||||||
| 16.045 | Heartland Dental Medical Office Portfolio - 840 Nissan Drive | 184,519 | 36,526 | 147,994 | 1,535 | 5,871 | 140,587 | ||||||||||||||
| 16.046 | Heartland Dental Medical Office Portfolio - 12222 Route 47 | 176,122 | 33,709 | 142,413 | 699 | 3,569 | 138,145 | ||||||||||||||
| 16.047 | Heartland Dental Medical Office Portfolio - 3415 Livernois Road | 169,204 | 27,226 | 141,977 | 1,693 | 5,661 | 134,623 | ||||||||||||||
| 16.048 | Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road | 195,378 | 47,078 | 148,300 | 1,426 | 8,164 | 138,709 | ||||||||||||||
| 16.049 | Heartland Dental Medical Office Portfolio - 8190 Windfall Lane | 198,287 | 47,991 | 150,295 | 5,427 | 8,400 | 136,469 | ||||||||||||||
| 16.050 | Heartland Dental Medical Office Portfolio - 2620 East Highway 50 | 196,240 | 58,099 | 138,142 | 651 | 5,129 | 132,361 | ||||||||||||||
| 16.051 | Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square | 183,611 | 47,943 | 135,668 | 444 | 4,000 | 131,224 | ||||||||||||||
| 16.052 | Heartland Dental Medical Office Portfolio - 4939 Courthouse Street | 153,129 | 15,942 | 137,187 | 585 | 5,300 | 131,302 | ||||||||||||||
| 16.053 | Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road | 182,056 | 44,404 | 137,652 | 1,549 | 5,050 | 131,053 | ||||||||||||||
| 16.054 | Heartland Dental Medical Office Portfolio - 507 North Hershey Road | 179,797 | 41,183 | 138,614 | 1,900 | 7,690 | 129,024 | ||||||||||||||
| 16.055 | Heartland Dental Medical Office Portfolio - 242 Southwoods Center | 173,560 | 30,386 | 143,174 | 2,163 | 6,790 | 134,221 | ||||||||||||||
| 16.056 | Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue | 163,004 | 26,473 | 136,531 | 834 | 4,371 | 131,325 | ||||||||||||||
| 16.057 | Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue | 156,565 | 22,809 | 133,756 | 465 | 4,000 | 129,291 | ||||||||||||||
| 16.058 | Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard | 186,295 | 50,731 | 135,564 | 932 | 4,929 | 129,704 | ||||||||||||||
| 16.059 | Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard | 164,939 | 33,620 | 131,319 | 499 | 4,000 | 126,820 | ||||||||||||||
| 16.060 | Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue | 184,053 | 47,095 | 136,959 | 3,738 | 6,225 | 126,995 | ||||||||||||||
| 16.061 | Heartland Dental Medical Office Portfolio - 9100 Highway 119 | 147,810 | 17,555 | 130,255 | 860 | 4,000 | 125,395 | ||||||||||||||
| 16.062 | Heartland Dental Medical Office Portfolio - 42 Market Square Road | 148,100 | 16,811 | 131,289 | 385 | 7,305 | 123,599 | ||||||||||||||
| 16.063 | Heartland Dental Medical Office Portfolio - 2707 Sycamore Road | 204,221 | 66,620 | 137,601 | 1,850 | 10,000 | 125,752 | ||||||||||||||
| 16.064 | Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road | 173,680 | 40,494 | 133,186 | 367 | 5,756 | 127,063 | ||||||||||||||
| 16.065 | Heartland Dental Medical Office Portfolio - 103 Farabee Drive North | 168,232 | 32,341 | 135,891 | 2,901 | 5,642 | 127,348 | ||||||||||||||
| 16.066 | Heartland Dental Medical Office Portfolio - 4999 North Tanner Road | 169,055 | 40,522 | 128,533 | 674 | 4,063 | 123,797 | ||||||||||||||
| 16.067 | Heartland Dental Medical Office Portfolio - 674 Lake Joy Road | 145,700 | 18,068 | 127,632 | 367 | 4,000 | 123,264 | ||||||||||||||
| 16.068 | Heartland Dental Medical Office Portfolio - 1828 IN-44 | 204,522 | 70,172 | 134,351 | 839 | 6,644 | 126,867 | ||||||||||||||
| 16.069 | Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard | 160,216 | 28,762 | 131,454 | 920 | 4,769 | 125,766 | ||||||||||||||
| 16.070 | Heartland Dental Medical Office Portfolio - 545 East Hunt Highway | 147,547 | 19,313 | 128,234 | 690 | 4,000 | 123,544 | ||||||||||||||
| 16.071 | Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza | 194,851 | 67,435 | 127,416 | 241 | 4,798 | 122,377 | ||||||||||||||
| 16.072 | Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard | 175,634 | 48,081 | 127,554 | 918 | 3,215 | 123,421 | ||||||||||||||
| 16.073 | Heartland Dental Medical Office Portfolio - 780 East-West Connector South West | 158,598 | 32,174 | 126,424 | 1,204 | 5,989 | 119,232 | ||||||||||||||
| 16.074 | Heartland Dental Medical Office Portfolio - 16620 West 159th Street | 185,169 | 57,508 | 127,661 | 427 | 3,569 | 123,665 | ||||||||||||||
| 16.075 | Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 | 151,994 | 26,706 | 125,288 | 619 | 4,227 | 120,442 | ||||||||||||||
| 16.076 | Heartland Dental Medical Office Portfolio - 3120 Mahan Drive | 143,409 | 19,863 | 123,546 | 234 | 4,195 | 119,117 | ||||||||||||||
| 16.077 | Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South | 155,093 | 28,981 | 126,112 | 641 | 4,000 | 121,471 | ||||||||||||||
| 16.078 | Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 | 161,083 | 34,405 | 126,678 | 2,431 | 4,135 | 120,112 | ||||||||||||||
| 16.079 | Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard | 155,584 | 30,373 | 125,210 | 1,096 | 4,108 | 120,006 | ||||||||||||||
| 16.080 | Heartland Dental Medical Office Portfolio - 3012 Anchor Drive | 156,296 | 33,770 | 122,526 | 834 | 5,493 | 116,199 | ||||||||||||||
| 16.081 | Heartland Dental Medical Office Portfolio - 1715 West Main Street | 154,501 | 30,090 | 124,411 | 656 | 5,000 | 118,755 | ||||||||||||||
| 16.082 | Heartland Dental Medical Office Portfolio - 10389 Big Bend Road | 158,270 | 38,083 | 120,187 | 1,022 | 3,830 | 115,335 | ||||||||||||||
| 16.083 | Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway | 152,458 | 29,282 | 123,176 | 626 | 4,100 | 118,450 | ||||||||||||||
| 16.084 | Heartland Dental Medical Office Portfolio - 2751 Fountain Place | 176,774 | 55,127 | 121,647 | 144 | 6,590 | 114,914 | ||||||||||||||
| 16.085 | Heartland Dental Medical Office Portfolio - 2030 Crossing Circle | 139,112 | 17,428 | 121,684 | 420 | 3,300 | 117,964 | ||||||||||||||
| 16.086 | Heartland Dental Medical Office Portfolio - 13101 East 96th Street North | 135,238 | 16,739 | 118,499 | 486 | 4,100 | 113,913 | ||||||||||||||
| 16.087 | Heartland Dental Medical Office Portfolio - 692 Essington Road | 183,869 | 57,998 | 125,871 | 1,611 | 6,030 | 118,231 | ||||||||||||||
| 16.088 | Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive | 163,128 | 42,357 | 120,770 | 1,058 | 6,240 | 113,472 | ||||||||||||||
| 16.089 | Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard | 139,700 | 22,748 | 116,952 | 232 | 5,000 | 111,720 | ||||||||||||||
| 16.090 | Heartland Dental Medical Office Portfolio - 3237 Sixes Road | 130,458 | 14,331 | 116,127 | 773 | 4,465 | 110,889 | ||||||||||||||
| 16.091 | Heartland Dental Medical Office Portfolio - 4030 Winder Highway | 130,249 | 13,773 | 116,475 | 366 | 4,079 | 112,031 | ||||||||||||||
| 16.092 | Heartland Dental Medical Office Portfolio - 8605 East State Road 70 | 147,850 | 31,690 | 116,161 | 884 | 4,275 | 111,001 | ||||||||||||||
| 16.093 | Heartland Dental Medical Office Portfolio - 540 West Walnut Street | 164,396 | 44,127 | 120,269 | 141 | 7,472 | 112,656 | ||||||||||||||
| 16.094 | Heartland Dental Medical Office Portfolio - 5630 Plank Road | 130,884 | 17,048 | 113,836 | 300 | 4,829 | 108,707 | ||||||||||||||
| 16.095 | Heartland Dental Medical Office Portfolio - 10505 Lima Road | 151,189 | 35,512 | 115,678 | 117 | 5,090 | 110,471 | ||||||||||||||
| 16.096 | Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard | 143,117 | 29,684 | 113,433 | 651 | 3,849 | 108,933 | ||||||||||||||
| 16.097 | Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road | 136,036 | 25,458 | 110,578 | 341 | 5,857 | 104,380 | ||||||||||||||
| 16.098 | Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway | 126,383 | 16,068 | 110,315 | 792 | 3,840 | 105,683 | ||||||||||||||
| 16.099 | Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive | �� | 176,227 | 28,930 | 147,298 | 726 | 4,213 | 142,359 | |||||||||||||
| 16.100 | Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard | 140,451 | 36,733 | 103,718 | 899 | 2,815 | 100,005 | ||||||||||||||
| 16.101 | Heartland Dental Medical Office Portfolio - 2222 Highway 540A East | 176,665 | 66,003 | 110,661 | 1,322 | 4,596 | 104,744 | ||||||||||||||
| 16.102 | Heartland Dental Medical Office Portfolio - 1055 Pine Log Road | 122,139 | 18,293 | 103,846 | 1,181 | 3,769 | 98,896 | ||||||||||||||
| 16.103 | Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road | 121,021 | 17,501 | 103,520 | 1,755 | 3,948 | 97,817 | ||||||||||||||
| 16.104 | Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive | 131,025 | 31,600 | 99,425 | 584 | 3,820 | 95,020 | ||||||||||||||
| 16.105 | Heartland Dental Medical Office Portfolio - 1905 Convenience Place | 123,988 | 21,184 | 102,804 | 2,178 | 3,770 | 96,856 | ||||||||||||||
| 16.106 | Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road | 121,252 | 17,865 | 103,388 | 430 | 5,880 | 97,078 | ||||||||||||||
| 16.107 | Heartland Dental Medical Office Portfolio - 132 Milestone Way | 126,854 | 24,896 | 101,958 | 1,157 | 4,700 | 96,101 | ||||||||||||||
| 16.108 | Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard | 117,276 | 14,086 | 103,190 | 2,188 | 3,920 | 97,082 | ||||||||||||||
| 16.109 | Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard | 163,710 | 64,214 | 99,496 | 1,517 | 5,257 | 92,722 | ||||||||||||||
| 16.110 | Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road | 126,997 | 27,530 | 99,467 | 439 | 4,900 | 94,128 | ||||||||||||||
| 16.111 | Heartland Dental Medical Office Portfolio - 3585 North 168th Court | 131,026 | 35,307 | 95,719 | 179 | 3,269 | 92,271 | ||||||||||||||
| 16.112 | Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South | 125,241 | 25,878 | 99,363 | 749 | 4,952 | 93,662 | ||||||||||||||
| 16.113 | Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue | 145,396 | 44,029 | 101,368 | 2,633 | 4,207 | 94,528 | ||||||||||||||
| 16.114 | Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue | 130,250 | 37,459 | 92,791 | 825 | 4,690 | 87,276 | ||||||||||||||
| 16.115 | Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue | 126,893 | 30,184 | 96,710 | 2,573 | 5,000 | 89,137 | ||||||||||||||
| 16.116 | Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane | 130,396 | 37,011 | 93,385 | 320 | 5,231 | 87,834 | ||||||||||||||
| 16.117 | Heartland Dental Medical Office Portfolio - 621 Chatham Avenue | 145,875 | 53,743 | 92,132 | 1,273 | 6,600 | 84,259 | ||||||||||||||
| 16.118 | Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail | 111,310 | 27,204 | 84,106 | 433 | 3,675 | 79,997 | ||||||||||||||
| 16.119 | Heartland Dental Medical Office Portfolio - 609 Front Street | 108,907 | 23,687 | 85,221 | 875 | 3,419 | 80,927 | ||||||||||||||
| 16.120 | Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway | 109,811 | 24,210 | 85,601 | 683 | 3,500 | 81,418 | ||||||||||||||
| 16.121 | Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue | 121,856 | 24,085 | 97,771 | 2,070 | 4,535 | 91,166 | ||||||||||||||
| 16.122 | Heartland Dental Medical Office Portfolio - 330 Park Place | 110,557 | 24,552 | 86,006 | 1,053 | 3,800 | 81,153 | ||||||||||||||
| 16.123 | Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road | 102,092 | 19,465 | 82,627 | 475 | 4,000 | 78,152 | ||||||||||||||
| 16.124 | Heartland Dental Medical Office Portfolio - 213 Main Street | 107,800 | 26,172 | 81,628 | 1,168 | 3,286 | 77,174 | ||||||||||||||
| 16.125 | Heartland Dental Medical Office Portfolio - 11119 Hearth Road | 105,434 | 24,058 | 81,376 | 1,989 | 4,375 | 75,012 | ||||||||||||||
| 16.126 | Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street | 101,271 | 16,772 | 84,499 | 2,820 | 3,920 | 77,759 | ||||||||||||||
| 16.127 | Heartland Dental Medical Office Portfolio - 2812 East Main Street | 112,990 | 28,998 | 83,991 | 506 | 4,875 | 78,610 | ||||||||||||||
| 16.128 | Heartland Dental Medical Office Portfolio - 1202 South Broad Street | 105,068 | 24,914 | 80,154 | 1,686 | 4,600 | 73,868 | ||||||||||||||
| 16.129 | Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road | 113,863 | 27,431 | 86,432 | 627 | 3,697 | 82,108 | ||||||||||||||
| 16.130 | Heartland Dental Medical Office Portfolio - 10708 East State Road 64 | 111,761 | 33,517 | 78,244 | 1,032 | 3,818 | 73,395 | ||||||||||||||
| 16.131 | Heartland Dental Medical Office Portfolio - 2184 FM 3009 | 97,850 | 17,919 | 79,930 | 544 | 3,404 | 75,983 | ||||||||||||||
| 16.132 | Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road | 102,083 | 23,177 | 78,906 | 722 | 4,297 | 73,887 | ||||||||||||||
| 16.133 | Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road | 106,556 | 23,207 | 83,349 | 287 | 4,250 | 78,812 | ||||||||||||||
| 16.134 | Heartland Dental Medical Office Portfolio - 716 32nd Street South | 89,206 | 11,653 | 77,552 | 1,404 | 4,700 | 71,449 | ||||||||||||||
| 16.135 | Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 | 92,573 | 15,984 | 76,589 | 555 | 3,600 | 72,434 | ||||||||||||||
| 16.136 | Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway | 87,811 | 16,426 | 71,385 | 19 | 2,500 | 68,865 | ||||||||||||||
| 16.137 | Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard | 97,689 | 23,871 | 73,818 | 556 | 3,290 | 69,973 | ||||||||||||||
| 16.138 | Heartland Dental Medical Office Portfolio - 998 Williford Court | 82,042 | 9,680 | 72,362 | 290 | 2,556 | 69,516 | ||||||||||||||
| 16.139 | Heartland Dental Medical Office Portfolio - 4405 Highway 17 | 88,156 | 15,944 | 72,213 | 403 | 4,080 | 67,730 | ||||||||||||||
| 16.140 | Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive | 77,933 | 8,916 | 69,017 | 980 | 3,994 | 64,043 | ||||||||||||||
| 16.141 | Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East | 87,350 | 20,554 | 66,797 | 327 | 2,700 | 63,770 | ||||||||||||||
| 16.142 | Heartland Dental Medical Office Portfolio - 1405 South 25th Street | 95,718 | 27,241 | 68,477 | 853 | 3,984 | 63,640 | ||||||||||||||
| 16.143 | Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue | 92,421 | 22,303 | 70,118 | 421 | 3,403 | 66,294 | ||||||||||||||
| 16.144 | Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive | 80,578 | 14,337 | 66,241 | 423 | 6,025 | 59,793 | ||||||||||||||
| 16.145 | Heartland Dental Medical Office Portfolio - 4455 Florida National Drive | 84,488 | 16,747 | 67,742 | 987 | 3,847 | 62,907 | ||||||||||||||
| 16.146 | Heartland Dental Medical Office Portfolio - 3645 North Council Road | 75,786 | 11,122 | 64,665 | 933 | 3,655 | 60,077 | ||||||||||||||
| 16.147 | Heartland Dental Medical Office Portfolio - 9305 Market Square Drive | 77,634 | 13,626 | 64,008 | 1,784 | 4,792 | 57,432 | ||||||||||||||
| 16.148 | Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast | 99,469 | 38,955 | 60,514 | 688 | 4,803 | 55,023 | ||||||||||||||
| 16.149 | Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue | 81,448 | 22,398 | 59,049 | 245 | 2,600 | 56,204 | ||||||||||||||
| 16.150 | Heartland Dental Medical Office Portfolio - 456 University Boulevard North | 85,950 | 23,917 | 62,033 | 832 | 4,788 | 56,413 | ||||||||||||||
| 16.151 | Heartland Dental Medical Office Portfolio - 1316 McMillan Street | 88,128 | 29,187 | 58,941 | 2,419 | 3,600 | 52,922 | ||||||||||||||
| 16.152 | Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway | 75,173 | 11,040 | 64,133 | 1,382 | 2,395 | 60,356 | ||||||||||||||
| 16.153 | Heartland Dental Medical Office Portfolio - 116 Calumet Center Road | 63,035 | 9,234 | 53,801 | 346 | 3,198 | 50,256 | ||||||||||||||
| 16.154 | Heartland Dental Medical Office Portfolio - 828 South Main Street | 66,359 | 8,399 | 57,960 | 933 | 6,390 | 50,637 | ||||||||||||||
| 16.155 | Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court | 68,132 | 16,726 | 51,406 | 164 | 2,918 | 48,323 | ||||||||||||||
| 16.156 | Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane | 67,098 | 14,550 | 52,548 | 1,232 | 3,100 | 48,216 | ||||||||||||||
| 16.157 | Heartland Dental Medical Office Portfolio - 3106 Professional Plaza | 63,792 | 14,822 | 48,970 | 467 | 2,500 | 46,003 | ||||||||||||||
| 16.158 | Heartland Dental Medical Office Portfolio - 1950 Chesley Drive | 60,738 | 13,460 | 47,278 | 1,432 | 3,365 | 42,481 | ||||||||||||||
| 16.159 | Heartland Dental Medical Office Portfolio - 104 South Houston Road | 53,599 | 6,618 | 46,981 | 2,243 | 3,386 | 41,352 | ||||||||||||||
| 16.160 | Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue | 55,722 | 8,983 | 46,739 | 758 | 4,500 | 41,481 | ||||||||||||||
| 16.161 | Heartland Dental Medical Office Portfolio - 165 Juniper Circle | 54,472 | 6,940 | 47,532 | 1,753 | 2,400 | 43,379 | ||||||||||||||
| 16.162 | Heartland Dental Medical Office Portfolio - 135 East Broadway Street | 56,222 | 6,914 | 49,308 | 2,349 | 4,570 | 42,389 | ||||||||||||||
| 16.163 | Heartland Dental Medical Office Portfolio - 9360 Two Notch Road | 63,263 | 19,579 | 43,684 | 1,522 | 1,936 | 40,226 | ||||||||||||||
| 16.164 | Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 | 54,262 | 13,543 | 40,719 | 690 | 3,312 | 36,717 | ||||||||||||||
| 16.165 | Heartland Dental Medical Office Portfolio - 5 Jannell Court | 59,733 | 13,391 | 46,343 | 1,250 | 3,270 | 41,823 |
A-1-11
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Coop -Rental Value | Coop - LTV as Rental | Coop - Unsold Percent | Coop - Sponsor Units | Coop - Investor Units | Coop - Units | Coop - Sponsor Carry | Coop - Committed Secondary Debt | U/W NOI DSCR (x)(3)(6) | U/W NCF DSCR (x)(3)(6) | Cut-off Date LTV Ratio(3)(5)(6)(7)(8) | LTV Ratio at Maturity or ARD(3)(5)(6)(7) | Cut-off Date U/W NOI Debt Yield(3)(6) | Cut-off Date U/W NCF Debt Yield(3)(6) | U/W Revenues ($)(2)(9) | U/W Expenses ($) | U/W Net Operating Income ($) | U/W Replacement ($) | U/W TI/LC ($) | U/W Net Cash Flow ($) |
| 16.166 | Heartland Dental Medical Office Portfolio - 1617 East Main Street | 50,539 | 9,575 | 40,963 | 1,035 | 2,726 | 37,203 | ||||||||||||||
| 16.167 | Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 | 49,221 | 6,997 | 42,224 | 882 | 2,900 | 38,443 | ||||||||||||||
| 16.168 | Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 | 39,615 | 6,197 | 33,418 | 431 | 1,892 | 31,095 | ||||||||||||||
| 16.169 | Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 | 37,774 | 10,406 | 27,368 | 713 | 2,255 | 24,400 | ||||||||||||||
| 17 | InnVite Hospitality Portfolio | 2.08 | 1.90 | 74.9% | 53.4% | 16.3% | 14.9% | 7,377,929 | 3,915,628 | 3,462,301 | 295,117 | 0 | 3,167,184 | ||||||||
| 17.01 | Hampton Inn Sidney | 2,407,115 | 1,069,334 | 1,337,781 | 96,285 | 0 | 1,241,497 | ||||||||||||||
| 17.02 | Best Western Plus Dayton Northwest | 1,650,949 | 998,452 | 652,498 | 66,038 | 0 | 586,460 | ||||||||||||||
| 17.03 | Best Western Plus Dayton South | 1,275,991 | 722,204 | 553,788 | 51,040 | 0 | 502,748 | ||||||||||||||
| 17.04 | Quality Inn & Suites South/Obetz | 1,078,115 | 595,582 | 482,533 | 43,125 | 0 | 439,409 | ||||||||||||||
| 17.05 | Super 8 Zanesville | 965,758 | 530,057 | 435,701 | 38,630 | 0 | 397,071 | ||||||||||||||
| 18 | River’s Edge Apartments | 1.30 | 1.17 | 55.8% | 41.7% | 9.6% | 8.7% | 4,148,938 | 2,336,405 | 1,812,534 | 171,211 | 0 | 1,641,323 | ||||||||
| 19 | Marketplace at Smyrna | 1.74 | 1.57 | 69.2% | 60.0% | 11.3% | 10.2% | 3,072,515 | 742,722 | 2,329,793 | 23,755 | 201,724 | 2,104,314 | ||||||||
| 20 | Centrepointe Business Park | 2.06 | 1.82 | 68.5% | 60.0% | 13.1% | 11.5% | 3,774,264 | 1,356,007 | 2,418,257 | 51,320 | 230,939 | 2,135,998 | ||||||||
| 21 | Preston Creek Shopping Center | 1.47 | 1.40 | 70.8% | 65.4% | 9.6% | 9.1% | 2,708,851 | 910,636 | 1,798,216 | 13,554 | 71,758 | 1,712,905 | ||||||||
| 22 | Houport Mixed Use Portfolio | 1.58 | 1.44 | 69.2% | 57.2% | 10.4% | 9.5% | 2,865,355 | 1,158,291 | 1,707,064 | 43,367 | 105,918 | 1,557,780 | ||||||||
| 22.01 | Katy | 1,437,634 | 466,982 | 970,651 | 19,990 | 45,686 | 904,976 | ||||||||||||||
| 22.02 | Westway | 816,687 | 404,461 | 412,226 | 12,429 | 34,241 | 365,556 | ||||||||||||||
| 22.03 | Pineway | 611,034 | 286,847 | 324,187 | 10,948 | 25,991 | 287,247 | ||||||||||||||
| 23 | Shamrock Village | 1.46 | 1.41 | 62.5% | 55.2% | 9.4% | 9.1% | 1,997,524 | 470,332 | 1,527,193 | 10,679 | 39,540 | 1,476,974 | ||||||||
| 24 | Conejo Valley Plaza | 1.86 | 1.76 | 54.9% | 54.9% | 9.5% | 9.0% | 1,886,305 | 395,123 | 1,491,182 | 15,447 | 64,364 | 1,411,371 | ||||||||
| 25 | Mary’s Vineyard Shopping Center | 1.50 | 1.34 | 61.6% | 50.7% | 10.7% | 9.6% | 2,109,649 | 668,401 | 1,441,247 | 36,832 | 115,099 | 1,289,316 | ||||||||
| 26 | Jefferson Office Park | 1.91 | 1.68 | 63.3% | 54.2% | 11.7% | 10.3% | 3,180,702 | 1,395,532 | 1,785,170 | 43,218 | 175,618 | 1,566,335 | ||||||||
| 26.01 | Middleburg Heights | 1,615,915 | 694,501 | 921,414 | 22,746 | 103,731 | 794,937 | ||||||||||||||
| 26.02 | Fairlawn | 837,113 | 342,443 | 494,671 | 11,273 | 41,715 | 441,682 | ||||||||||||||
| 26.03 | Mayfield Village | 727,674 | 358,589 | 369,085 | 9,198 | 30,171 | 329,716 | ||||||||||||||
| 27 | Crossroads Portfolio | 2.28 | 1.99 | 74.6% | 65.5% | 14.1% | 12.3% | 3,545,494 | 1,457,738 | 2,087,756 | 36,635 | 228,048 | 1,823,073 | ||||||||
| 27.01 | 20975 Swenson | 1,483,246 | 594,978 | 888,268 | 14,434 | 76,143 | 797,691 | ||||||||||||||
| 27.02 | 20935 Swenson | 1,405,419 | 584,496 | 820,924 | 14,255 | 93,531 | 713,138 | ||||||||||||||
| 27.03 | 20825 Swenson | 656,829 | 278,265 | 378,564 | 7,945 | 58,375 | 312,244 | ||||||||||||||
| 28 | 24 Commerce Street | 2.34 | 2.03 | 58.0% | 58.0% | 12.9% | 11.2% | 3,170,006 | 1,294,341 | 1,875,665 | 34,378 | 214,865 | 1,626,422 | ||||||||
| 29 | Lexington Pavilion | 1.93 | 1.79 | 72.5% | 63.6% | 11.8% | 11.0% | 2,294,790 | 653,498 | 1,641,293 | 21,635 | 94,010 | 1,525,648 | ||||||||
| 30 | Midtown Plaza | 1.39 | 1.31 | 73.4% | 65.8% | 9.6% | 9.0% | 1,675,541 | 376,079 | 1,299,462 | 16,030 | 64,206 | 1,219,226 | ||||||||
| 31 | North Charleston Center | 1.87 | 1.70 | 58.3% | 50.4% | 12.0% | 10.9% | 2,405,574 | 797,044 | 1,608,530 | 35,093 | 116,975 | 1,456,463 | ||||||||
| 32 | Chesterfield Marketplace | 1.73 | 1.53 | 60.9% | 46.2% | 12.6% | 11.2% | 2,327,998 | 713,036 | 1,614,962 | 56,494 | 125,281 | 1,433,187 | ||||||||
| 33 | Shelby Corners | 1.88 | 1.73 | 67.0% | 54.9% | 12.0% | 11.0% | 2,253,074 | 789,020 | 1,464,054 | 22,825 | 100,700 | 1,340,529 | ||||||||
| 34 | Wellington Park | 1.62 | 1.52 | 70.9% | 59.4% | 11.1% | 10.4% | 1,548,643 | 298,273 | 1,250,371 | 15,373 | 60,282 | 1,174,716 | ||||||||
| 35 | 24 Hour Fitness - Texas | 2.76 | 2.60 | 52.7% | 52.7% | 12.6% | 11.9% | 1,614,403 | 338,239 | 1,276,165 | 12,768 | 64,576 | 1,198,820 | ||||||||
| 36 | Bond Street Fund 18 | 1.30 | 1.25 | 71.0% | 61.7% | 8.5% | 8.2% | 989,947 | 211,939 | 778,008 | 3,601 | 25,601 | 748,806 | ||||||||
| 36.01 | University Center | 455,834 | 92,920 | 362,914 | 1,616 | 5,723 | 355,575 | ||||||||||||||
| 36.02 | Shoppes At Hermitage Hills | 534,113 | 119,018 | 415,094 | 1,986 | 19,877 | 393,231 | ||||||||||||||
| 37 | Hampton Inn Canton | 2.18 | 1.97 | 66.2% | 54.4% | 14.0% | 12.6% | 3,077,248 | 1,798,508 | 1,278,740 | 123,090 | 0 | 1,155,650 | ||||||||
| 38 | Staybridge Suites Odessa Interstate Highway 20 | 2.48 | 2.26 | 58.3% | 38.0% | 20.9% | 19.1% | 4,151,403 | 2,274,051 | 1,877,352 | 166,056 | 0 | 1,711,296 | ||||||||
| 39 | Lake Hills Plaza | 1.98 | 1.88 | 69.7% | 58.3% | 13.4% | 12.7% | 1,426,742 | 251,141 | 1,175,600 | 9,374 | 46,872 | 1,119,355 | ||||||||
| 40 | EB Hotel Miami | 2.31 | 1.85 | 32.7% | 20.8% | 18.7% | 15.0% | 7,718,766 | 6,223,654 | 1,495,111 | 296,173 | 0 | 1,198,939 | ||||||||
| 41 | Woodlands Centre | 1.47 | 1.36 | 72.8% | 63.4% | 9.8% | 9.0% | 1,199,912 | 438,199 | 761,713 | 11,110 | 49,994 | 700,609 | ||||||||
| 42 | Junction City Shopping Center | 2.63 | 2.38 | 72.2% | 64.3% | 15.5% | 14.0% | 1,892,813 | 692,619 | 1,200,194 | 18,623 | 98,015 | 1,083,556 | ||||||||
| 43 | Royal Oak EZ Storage | 1.64 | 1.63 | 57.8% | 51.4% | 10.8% | 10.7% | 1,184,415 | 400,378 | 784,037 | 7,505 | 0 | 776,532 | ||||||||
| 44 | Fairfield Inn & Suites - Colorado Springs North | 2.20 | 1.97 | 64.8% | 53.5% | 14.3% | 12.9% | 2,679,197 | 1,647,599 | 1,031,598 | 107,168 | 0 | 924,430 | ||||||||
| 45 | Sierra Center Office Building | 1.65 | 1.61 | 72.7% | 59.1% | 10.2% | 10.0% | 948,989 | 214,393 | 734,596 | 6,456 | 12,298 | 715,843 | ||||||||
| 46 | Confluence Portfolio | 1.61 | 1.48 | 70.3% | 59.2% | 11.3% | 10.4% | 1,571,717 | 823,523 | 748,194 | 58,250 | 0 | 689,944 | ||||||||
| 46.01 | Ashley Chase Apartments | 749,286 | 410,199 | 339,087 | 25,000 | 0 | 314,087 | ||||||||||||||
| 46.02 | South Guignard Apartments (Lift Homes) | 407,096 | 202,136 | 204,960 | 18,250 | 0 | 186,710 | ||||||||||||||
| 46.03 | Cambridge Court Apartments | 415,334 | 211,187 | 204,147 | 15,000 | 0 | 189,147 | ||||||||||||||
| 47 | Comfort Inn Greenville | 2.25 | 2.00 | 64.9% | 53.9% | 15.0% | 13.3% | 2,695,211 | 1,724,346 | 970,865 | 107,808 | 0 | 863,056 | ||||||||
| 48 | Holiday Inn Express & Suites Woodward | 1.83 | 1.64 | 60.5% | 46.2% | 13.5% | 12.2% | 2,070,457 | 1,259,629 | 810,828 | 82,818 | 0 | 728,010 | ||||||||
| 49 | Oak Meadows & Brookview Place | 2.16 | 1.93 | 62.8% | 51.0% | 13.3% | 11.9% | 2,162,028 | 1,385,059 | 776,969 | 83,000 | 0 | 693,969 | ||||||||
| 49.01 | Brookview Place | 1,478,192 | 1,005,352 | 472,840 | 58,000 | 0 | 414,840 | ||||||||||||||
| 49.02 | Oak Meadows | 683,836 | 379,707 | 304,129 | 25,000 | 0 | 279,129 | ||||||||||||||
| 50 | Z Tower | 1.32 | 1.25 | 64.9% | 54.3% | 8.9% | 8.4% | 613,092 | 104,865 | 508,227 | 3,230 | 24,771 | 480,227 | ||||||||
| 51 | Settlers Pointe Office Building | 1.60 | 1.50 | 72.6% | 60.3% | 10.6% | 9.9% | 918,037 | 351,140 | 566,897 | 3,272 | 32,723 | 530,901 | ||||||||
| 52 | 4301 Riverside Drive | �� | 1.60 | 1.47 | 59.6% | 59.6% | 8.2% | 7.5% | 519,482 | 102,866 | 416,616 | 1,025 | 32,097 | 383,493 | |||||||
| 53 | Space Station | 1.53 | 1.44 | 53.2% | 47.3% | 10.0% | 9.5% | 926,449 | 444,612 | 481,837 | 17,264 | 10,546 | 454,027 | ||||||||
| 54 | 7240 Parkway Drive | 2.12 | 1.78 | 55.8% | 48.4% | 13.8% | 11.6% | 1,434,372 | 772,044 | 662,328 | 14,831 | 89,303 | 558,194 | ||||||||
| 55 | Lofts at Binghamton Portfolio | 1.35 | 1.31 | 69.0% | 58.1% | 9.4% | 9.1% | 722,724 | 276,617 | 446,107 | 11,700 | 0 | 434,407 | ||||||||
| 55.01 | Lofts at 221 | NAV | NAV | NAV | NAV | 0 | NAV | ||||||||||||||
| 55.02 | Lofts at 60 | NAV | NAV | NAV | NAV | 0 | NAV | ||||||||||||||
| 56 | Walgreens- North Charleston | 1.77 | 1.76 | 58.6% | 58.6% | 9.5% | 9.5% | 454,930 | 4,549 | 450,381 | 1,455 | 0 | 448,926 | ||||||||
| 57 | Eagle Creek Plaza | 1.52 | 1.39 | 72.0% | 59.7% | 10.0% | 9.1% | 729,686 | 262,399 | 467,287 | 9,357 | 30,345 | 427,585 | ||||||||
| 58 | Colonel Glenn Business Center | 1.65 | 1.57 | 69.0% | 62.5% | 10.8% | 10.2% | 614,019 | 129,605 | 484,415 | 4,286 | 19,746 | 460,383 | ||||||||
| 59 | 5911 North Honore Avenue | 2.07 | 1.90 | 54.7% | 45.8% | 14.1% | 12.9% | 812,914 | 249,002 | 563,911 | 7,402 | 40,646 | 515,863 | ||||||||
| 60 | Space Savers Self Storage | 1.66 | 1.64 | 73.0% | 64.5% | 10.5% | 10.4% | 643,037 | 226,579 | 416,458 | 5,175 | 0 | 411,283 | ||||||||
| 61 | Walgreens Houma | 2.05 | 2.03 | 56.8% | 56.8% | 10.9% | 10.8% | 399,629 | 11,989 | 387,640 | 3,478 | 0 | 384,163 | ||||||||
| 62 | Best Western Plus Spartanburg | 3.04 | 2.74 | 50.7% | 42.2% | 20.5% | 18.5% | 1,766,187 | 1,050,043 | 716,144 | 70,647 | 0 | 645,496 | ||||||||
| 63 | Gallatin Manor | 2.34 | 2.30 | 49.2% | 49.2% | 12.5% | 12.2% | 572,752 | 172,757 | 399,995 | 8,000 | 0 | 391,995 | ||||||||
| 64 | Harlingen Heights | 1.53 | 1.45 | 69.2% | 57.9% | 10.4% | 9.9% | 411,111 | 92,886 | 318,225 | 1,425 | 14,247 | 302,553 |
A-1-12
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Occupancy Rate(2)(10) | Occupancy as-of Date | U/W Hotel ADR | U/W Hotel RevPAR | Most Recent Period | Most Recent Revenues ($)(9) | Most Recent Expenses ($) | Most Recent NOI ($) | Most Recent Capital Expenditures | Most Recent NCF ($) | Most Recent Hotel ADR | Most Recent Hotel RevPAR | Second Most Recent Period | Second Most Recent Revenues ($)(9) | Second Most Recent Expenses ($) | Second Most Recent NOI ($) | Second Most Recent Capital Expenditures |
| 1 | Crown Center Office Park | 85.5% | 3/1/2019 | TTM 2/28/2019 | 6,592,081 | 2,953,070 | 3,639,012 | 0 | 3,639,012 | TTM 9/30/2017 | 6,234,467 | 2,965,226 | 3,269,241 | 0 | ||||
| 2 | Ohio Hotel Portfolio | 75.3% | 2/28/2019 | 113 | 85 | TTM 2/28/2019 | 14,267,968 | 9,878,826 | 4,389,142 | 570,719 | 3,818,423 | 113 | 85 | Actual 2018 | 14,095,021 | 9,828,736 | 4,266,285 | 563,801 |
| 2.01 | SpringHill Suites Beavercreek | 82.2% | 2/28/2019 | 114 | 94 | TTM 2/28/2019 | 4,147,419 | 2,362,338 | 1,785,081 | 165,897 | 1,619,184 | 114 | 94 | Actual 2018 | 4,116,661 | 2,362,343 | 1,754,318 | 164,666 |
| 2.02 | Holiday Inn West Chester | 71.2% | 2/28/2019 | 118 | 84 | TTM 2/28/2019 | 6,917,501 | 5,281,048 | 1,636,452 | 276,700 | 1,359,752 | 118 | 84 | Actual 2018 | 6,794,499 | 5,227,096 | 1,567,404 | 271,780 |
| 2.03 | Holiday Inn Express & Suites Dayton | 72.7% | 2/28/2019 | 106 | 77 | TTM 2/28/2019 | 3,203,049 | 2,235,440 | 967,609 | 128,122 | 839,487 | 106 | 77 | Actual 2018 | 3,183,860 | 2,239,298 | 944,563 | 127,354 |
| 3 | Great Wolf Lodge Southern California | 80.8% | 1/31/2019 | 281 | 227 | TTM 1/31/2019 | 84,732,839 | 62,714,987 | 22,017,852 | -749,023 | 22,766,875 | 281 | 227 | Actual 2018 | 83,918,394 | 62,245,360 | 21,673,034 | -743,272 |
| 4 | Hilton at University Place | 73.7% | 2/28/2019 | 140 | 104 | TTM 2/28/2019 | 20,669,194 | 14,474,592 | 6,194,602 | 0 | 6,194,602 | 140 | 104 | Actual 2018 | 20,176,221 | 14,328,608 | 5,847,613 | 0 |
| 5 | Goodyear Portfolio | 100.0% | 5/1/2019 | Actual 2018 | 5,662,696 | 604,062 | 5,058,634 | 0 | 5,058,634 | Actual 2017 | 5,497,964 | 498,472 | 4,999,492 | 0 | ||||
| 5.01 | Innovation Tech Center | 100.0% | 5/1/2019 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 5.02 | Research Center | 100.0% | 5/1/2019 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 5.03 | Tire Testing | 100.0% | 5/1/2019 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 5.04 | North Archwood | 100.0% | 5/1/2019 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 6 | Shreveport Storage Portfolio | 90.6% | 2/24/2019 | TTM 1/31/2019 | 3,951,501 | 1,081,430 | 2,870,071 | 0 | 2,870,071 | Actual 2018 | 3,960,840 | 1,078,472 | 2,882,368 | 0 | ||||
| 6.01 | Home and Office Storage - Airline | 89.1% | 2/24/2019 | TTM 1/31/2019 | 1,342,355 | 391,355 | 951,000 | 0 | 951,000 | Actual 2018 | 1,340,766 | 391,976 | 948,791 | 0 | ||||
| 6.02 | Home and Office Storage - EBK | 94.7% | 2/24/2019 | TTM 1/31/2019 | 1,337,186 | 362,560 | 974,626 | 0 | 974,626 | Actual 2018 | 1,347,474 | 355,984 | 991,490 | 0 | ||||
| 6.03 | Home and Office Storage - I-49 | 88.0% | 2/24/2019 | TTM 1/31/2019 | 1,271,960 | 327,515 | 944,445 | 0 | 944,445 | Actual 2018 | 1,272,600 | 330,513 | 942,088 | 0 | ||||
| 7 | Inland Devon Self Storage Portfolio | 81.3% | 3/6/2019 | TTM 2/28/2019 | 13,394,162 | 5,867,875 | 7,526,287 | 142,864 | 7,383,424 | Actual 2018 | 13,230,247 | 5,822,818 | 7,407,429 | 142,864 | ||||
| 7.01 | 67650 East Ramon Road | 86.8% | 3/6/2019 | TTM 2/28/2019 | 1,235,742 | 385,692 | 850,050 | 10,946 | 839,105 | Actual 2018 | 1,222,358 | 381,442 | 840,916 | 10,946 | ||||
| 7.02 | 2700 Poplar Avenue | 79.7% | 3/6/2019 | TTM 2/28/2019 | 1,165,091 | 461,271 | 703,820 | 9,282 | 694,538 | Actual 2018 | 1,154,551 | 449,765 | 704,786 | 9,282 | ||||
| 7.03 | 1400 South Gene Autry Trail | 91.3% | 3/6/2019 | TTM 2/28/2019 | 806,807 | 273,258 | 533,549 | 7,288 | 526,262 | Actual 2018 | 789,768 | 268,326 | 521,442 | 7,288 | ||||
| 7.04 | 3686 Old Germantown Road | 82.7% | 3/6/2019 | TTM 2/28/2019 | 781,875 | 320,181 | 461,694 | 10,891 | 450,803 | Actual 2018 | 761,951 | 316,325 | 445,626 | 10,891 | ||||
| 7.05 | 500 Radio Road | 95.3% | 3/6/2019 | TTM 2/28/2019 | 761,371 | 245,052 | 516,319 | 6,477 | 509,842 | Actual 2018 | 748,114 | 240,960 | 507,154 | 6,477 | ||||
| 7.06 | 9275 Macon Road | 76.0% | 3/6/2019 | TTM 2/28/2019 | 712,243 | 280,496 | 431,747 | 6,790 | 424,957 | Actual 2018 | 714,339 | 276,843 | 437,496 | 6,790 | ||||
| 7.07 | 72500 Varner Road | 82.0% | 3/6/2019 | TTM 2/28/2019 | 776,903 | 352,717 | 424,186 | 7,459 | 416,728 | Actual 2018 | 766,859 | 348,319 | 418,540 | 7,459 | ||||
| 7.08 | 22075 Highway 18 | 87.3% | 3/6/2019 | TTM 2/28/2019 | 682,440 | 244,093 | 438,347 | 7,357 | 430,991 | Actual 2018 | 668,355 | 243,275 | 425,080 | 7,357 | ||||
| 7.09 | 3040 Austin Peay Highway | 91.7% | 3/6/2019 | TTM 2/28/2019 | 803,285 | 375,546 | 427,739 | 7,189 | 420,550 | Actual 2018 | 786,122 | 371,471 | 414,651 | 7,189 | ||||
| 7.10 | 18690 Highway 18 | 88.8% | 3/6/2019 | TTM 2/28/2019 | 674,746 | 245,689 | 429,057 | 6,176 | 422,882 | Actual 2018 | 660,499 | 255,138 | 405,361 | 6,176 | ||||
| 7.11 | 1700 US Highway 75 | 89.2% | 3/6/2019 | TTM 2/28/2019 | 595,729 | 246,687 | 349,042 | 4,863 | 344,180 | Actual 2018 | 583,749 | 242,793 | 340,956 | 4,863 | ||||
| 7.12 | 1720 Loy Lake Road | 77.5% | 3/6/2019 | TTM 2/28/2019 | 579,738 | 233,645 | 346,093 | 5,510 | 340,583 | Actual 2018 | 559,282 | 232,231 | 327,051 | 5,510 | ||||
| 7.13 | 6140 East Shelby Drive | 87.7% | 3/6/2019 | TTM 2/28/2019 | 641,778 | 345,522 | 296,256 | 7,270 | 288,986 | Actual 2018 | 637,747 | 335,576 | 302,171 | 7,270 | ||||
| 7.14 | 6017 Interstate 30 | 80.9% | 3/6/2019 | TTM 2/28/2019 | 519,743 | 232,005 | 287,738 | 5,959 | 281,780 | Actual 2018 | 519,536 | 230,190 | 289,346 | 5,959 | ||||
| 7.15 | 7777 Moriarty Road | 70.3% | 3/6/2019 | TTM 2/28/2019 | 482,489 | 202,225 | 280,264 | 5,433 | 274,831 | Actual 2018 | 477,743 | 201,828 | 275,915 | 5,433 | ||||
| 7.16 | 8123 Wesley Street | 79.8% | 3/6/2019 | TTM 2/28/2019 | 383,107 | 186,238 | 196,869 | 4,510 | 192,359 | Actual 2018 | 386,634 | 184,306 | 202,328 | 4,510 | ||||
| 7.17 | 2922 South 5th Court | 69.1% | 3/6/2019 | TTM 2/28/2019 | 495,011 | 340,030 | 154,981 | 5,870 | 149,111 | Actual 2018 | 500,016 | 340,223 | 159,793 | 5,870 | ||||
| 7.18 | 3577 New Getwell Road | 72.7% | 3/6/2019 | TTM 2/28/2019 | 454,788 | 323,435 | 131,353 | 9,636 | 121,717 | Actual 2018 | 455,778 | 329,304 | 126,474 | 9,636 | ||||
| 7.19 | 5141 American Way | 84.5% | 3/6/2019 | TTM 2/28/2019 | 314,966 | 199,810 | 115,156 | 4,040 | 111,116 | Actual 2018 | 309,694 | 199,866 | 109,828 | 4,040 | ||||
| 7.20 | 6390 Winchester Road | 72.1% | 3/6/2019 | TTM 2/28/2019 | 239,936 | 164,326 | 75,610 | 3,889 | 71,721 | Actual 2018 | 240,898 | 161,823 | 79,075 | 3,889 | ||||
| 7.21 | 4705 Winchester Road | 53.2% | 3/6/2019 | TTM 2/28/2019 | 286,374 | 209,957 | 76,417 | 6,032 | 70,385 | Actual 2018 | 286,254 | 212,814 | 73,440 | 6,032 | ||||
| 8 | The Colonnade Office Complex | 91.2% | 9/30/2018 | TTM 9/30/2018 | 32,186,858 | 12,123,495 | 20,063,363 | 0 | 20,063,363 | Actual 2017 | 32,468,482 | 12,491,663 | 19,976,818 | 0 | ||||
| 9 | Mariners Landing | 94.6% | 2/14/2019 | Actual 2018 | 2,309,212 | 672,474 | 1,636,738 | 0 | 1,636,738 | Actual 2017 | 2,395,556 | 722,259 | 1,673,298 | 0 | ||||
| 10 | Great Value Storage Portfolio | 87.0% | 9/16/2018 | TTM 9/30/2018 | 34,441,385 | 13,510,843 | 20,930,541 | 0 | 20,930,541 | Actual 2017 | 32,295,038 | 12,661,906 | 19,633,132 | 0 | ||||
| 10.01 | GVS - 6250 Westward Lane | 81.7% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.02 | GVS - 1223, 1235, 1431, 1441, 1451, 1491, 1527, 1543 & 1559 North Nellis Boulevard | 99.5% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.03 | GVS - 9530 Skillman Street | 83.8% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.04 | GVS - 4311 Samuell Boulevard | 91.6% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.05 | GVS - 9010 Emmett F Lowry Expressway | 88.8% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.06 | GVS - 9984 South Old State Road | 95.1% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.07 | GVS - 10640 Hempstead Road | 87.6% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.08 | GVS - 7273 Kearney Street and 6345 East 78th Avenue | 95.0% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.09 | GVS - 4641 Production Drive | 84.0% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.10 | GVS - 920 Highway 80 East | 91.0% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.11 | GVS - 2202 North Market Street | 63.6% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.12 | GVS - 111 North Layfair Drive | 92.1% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.13 | GVS - 435 Congress Park Drive | 85.8% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.14 | GVS - 765 South Street | 90.3% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.15 | GVS - 410 Gulf Freeway | 84.8% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.16 | GVS - 5199 Westerville Road | 95.6% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.17 | GVS - 2502 Bay Street | 82.0% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.18 | GVS - 1710 North Cunningham Avenue | 63.0% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.19 | GVS - 7821 Taylor Road | 90.0% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.20 | GVS - 9600 Marion Ridge | 87.7% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.21 | GVS - 4901 South Freeway | 87.5% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.22 | GVS - 15300 Kuykendahl Road | 84.5% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.23 | GVS - 9951 Harwin Road | 85.6% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.24 | GVS - 2033 Oak Grove Road | 78.5% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.25 | GVS - 11702 Beechnut Street | 81.7% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.26 | GVS - 13825 FM 306 | 84.2% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.27 | GVS - 5550 Antoine Drive | 88.3% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.28 | GVS - 580 East Dublin Granville Road | 95.3% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.29 | GVS - 7986 Southern Boulevard | 80.3% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.30 | GVS - 1330 Georgesville Road | 94.1% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.31 | GVS - 123 South Meridian Road | 89.9% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.32 | GVS - 3380 North Post Road | 81.0% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.33 | GVS - 2150 Wirt Road | 93.1% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.34 | GVS - 5301 Tamarack Circle East | 97.2% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.35 | GVS - 443 Laredo Street | 84.7% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.36 | GVS - 1661 and 1670 West Government Street | 79.4% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.37 | GVS - 8450 Cook Road | 82.1% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.38 | GVS - 613 North Freeway | 95.4% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.39 | GVS - 10601 West Fairmont Parkway | 88.0% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.40 | GVS - 7200 Tussing Road | 89.6% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.41 | GVS - 14318 Highway 249 | 77.4% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.42 | GVS - 1910 25th Avenue North | 91.2% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.43 | GVS - 8501 North Springboro Pike | 85.3% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.44 | GVS - 4145 State Route 741 | 99.0% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.45 | GVS - 1961 Covington Pike | 96.2% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.46 | GVS - 3785 Shiloh Springs Road | 85.5% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.47 | GVS - 1585 Lexington Avenue | 98.9% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.48 | GVS - 1594 Route 9G | 89.1% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.49 | GVS - 8320 Alabonson Road | 90.9% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.50 | GVS - 10013 FM 620 | 85.9% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.51 | GVS - 426 North Smithville Road | 91.8% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.52 | GVS - 60 Westpark Road | 78.4% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.53 | GVS - 2407 South U.S. Highway 183 | 83.8% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.54 | GVS - 5811 North Houston Rosslyn Road | 91.9% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.55 | GVS - 3412 Garth Road | 87.5% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.56 | GVS - 941 Fairmont Parkway | 82.2% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.57 | GVS - 632 Timkin Road | 90.7% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.58 | GVS - 8801 Boone Road | 76.5% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.59 | GVS - 3951 Highway 78 | 87.1% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.60 | GVS - 16905 Indian Chief Drive | 90.7% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.61 | GVS - 16530 West Hardy Road | 91.1% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.62 | GVS - 4806 Marie Lane | 87.8% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.63 | GVS - 1151 East Expressway 83 | 84.9% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 10.64 | GVS - 7116 South IH-35 Frontage Road | 88.1% | 9/16/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 11 | The Block Northway | 92.6% | 2/14/2019 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 12 | Wolverine Portfolio | 79.9% | 3/4/2019 | TTM 2/28/2019 | 8,127,460 | 3,378,272 | 4,749,188 | 0 | 4,749,188 | Actual 2017 | 7,475,212 | 3,010,394 | 4,464,818 | 0 | ||||
| 12.01 | Apple Tree Estates | 88.7% | 3/4/2019 | TTM 2/28/2019 | 1,301,801 | 422,781 | 879,020 | 0 | 879,020 | Actual 2017 | 1,129,010 | 412,229 | 716,782 | 0 | ||||
| 12.02 | South Lyon | 88.2% | 3/4/2019 | TTM 2/28/2019 | 1,227,898 | 398,947 | 828,951 | 0 | 828,951 | Actual 2017 | 1,204,882 | 399,816 | 805,066 | 0 | ||||
| 12.03 | Metro Commons | 82.4% | 3/4/2019 | TTM 2/28/2019 | 1,211,844 | 525,752 | 686,092 | 0 | 686,092 | Actual 2017 | 1,078,048 | 432,868 | 645,180 | 0 | ||||
| 12.04 | Brighton Village | 86.5% | 3/4/2019 | TTM 2/28/2019 | 1,048,702 | 391,501 | 657,201 | 0 | 657,201 | Actual 2017 | 967,692 | 359,492 | 608,200 | 0 | ||||
| 12.05 | College Heights | 85.7% | 3/4/2019 | TTM 2/28/2019 | 874,472 | 367,438 | 507,034 | 0 | 507,034 | Actual 2017 | 793,625 | 350,877 | 442,748 | 0 | ||||
| 12.06 | Hillcrest | 70.7% | 3/4/2019 | TTM 2/28/2019 | 635,013 | 287,285 | 347,728 | 0 | 347,728 | Actual 2017 | 619,646 | 251,397 | 368,249 | 0 | ||||
| 12.07 | Royal Village | 48.9% | 3/4/2019 | TTM 2/28/2019 | 642,496 | 365,235 | 277,261 | 0 | 277,261 | Actual 2017 | 559,173 | 339,247 | 219,926 | 0 | ||||
| 12.08 | Fernwood | 77.2% | 3/4/2019 | TTM 2/28/2019 | 388,872 | 190,377 | 198,495 | 0 | 198,495 | Actual 2017 | 349,998 | 150,686 | 199,312 | 0 | ||||
| 12.09 | Satellite Bay | 94.0% | 3/4/2019 | TTM 2/28/2019 | 400,865 | 222,868 | 177,997 | 0 | 177,997 | Actual 2017 | 398,391 | 177,329 | 221,062 | 0 | ||||
| 12.10 | Chalet Village | 98.4% | 3/4/2019 | TTM 2/28/2019 | 395,497 | 206,088 | 189,409 | 0 | 189,409 | Actual 2017 | 374,747 | 136,453 | 238,294 | 0 | ||||
| 13 | Home Depot Livonia MI | 100.0% | 5/1/2019 | Actual 2018 | 2,551,770 | 332,630 | 2,219,140 | 0 | 2,219,140 | Actual 2017 | 2,323,390 | 290,590 | 2,032,800 | 0 | ||||
| 14 | Town Square | 100.0% | 5/1/2019 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 15 | 839 Broadway | 91.6% | 3/26/2019 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 16 | Heartland Dental Medical Office Portfolio | 96.8% | 9/13/2018 | TTM 6/30/2018 | 24,897,214 | 4,445,794 | 20,451,419 | 0 | 20,451,419 | Actual 2017 | 21,166,775 | 3,738,057 | 17,428,719 | 0 | ||||
| 16.001 | Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive | 100.0% | 9/13/2018 | TTM 6/30/2018 | 1,227,088 | 98,228 | 1,128,860 | 0 | 1,128,860 | Actual 2017 | 1,200,840 | 110,612 | 1,090,228 | 0 | ||||
| 16.002 | Heartland Dental Medical Office Portfolio - 9150 North East Barry Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 462,144 | 113,134 | 349,009 | 0 | 349,009 | Actual 2017 | 412,979 | 83,684 | 329,295 | 0 | ||||
| 16.003 | Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road | 86.5% | 9/13/2018 | TTM 6/30/2018 | 289,431 | 37,530 | 251,900 | 0 | 251,900 | Actual 2017 | 226,433 | 23,908 | 202,525 | 0 | ||||
| 16.004 | Heartland Dental Medical Office Portfolio - 200 Brevco Plaza | 91.2% | 9/13/2018 | TTM 6/30/2018 | 394,677 | 163,334 | 231,344 | 0 | 231,344 | Actual 2017 | 450,150 | 143,743 | 306,407 | 0 | ||||
| 16.005 | Heartland Dental Medical Office Portfolio - 1760 West Virginia Street | 77.7% | 9/13/2018 | TTM 6/30/2018 | 306,328 | 66,854 | 239,474 | 0 | 239,474 | Actual 2017 | 283,172 | 62,339 | 220,833 | 0 | ||||
| 16.006 | Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive | 100.0% | 9/13/2018 | TTM 6/30/2018 | 275,169 | 30,991 | 244,178 | 0 | 244,178 | Actual 2017 | 268,602 | 27,827 | 240,775 | 0 | ||||
| 16.007 | Heartland Dental Medical Office Portfolio - 1647 County Road 220 | 100.0% | 9/13/2018 | TTM 6/30/2018 | 337,203 | 95,821 | 241,382 | 0 | 241,382 | Actual 2017 | 342,249 | 103,312 | 238,938 | 0 | ||||
| 16.008 | Heartland Dental Medical Office Portfolio - 3500 East Highway 377 | 100.0% | 9/13/2018 | TTM 6/30/2018 | 246,218 | 34,720 | 211,498 | 0 | 211,498 | Actual 2017 | 242,778 | 40,488 | 202,290 | 0 | ||||
| 16.009 | Heartland Dental Medical Office Portfolio - 4112 North Belt Highway | 100.0% | 9/13/2018 | TTM 6/30/2018 | 254,702 | 49,184 | 205,518 | 0 | 205,518 | Actual 2017 | 262,803 | 48,577 | 214,225 | 0 | ||||
| 16.010 | Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard | 100.0% | 9/13/2018 | TTM 6/30/2018 | 246,944 | 42,726 | 204,218 | 0 | 204,218 | Actual 2017 | 248,816 | 40,191 | 208,625 | 0 | ||||
| 16.011 | Heartland Dental Medical Office Portfolio - 2202 Althoff Drive | 100.0% | 9/13/2018 | TTM 6/30/2018 | 272,943 | 43,666 | 229,278 | 0 | 229,278 | Actual 2017 | 268,131 | 43,897 | 224,233 | 0 | ||||
| 16.012 | Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue | 100.0% | 9/13/2018 | TTM 6/30/2018 | 0 | 851 | -851 | 0 | -851 | NAV | NAV | NAV | NAV | NAV | ||||
| 16.013 | Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway | 100.0% | 9/13/2018 | TTM 6/30/2018 | 244,564 | 61,136 | 183,428 | 0 | 183,428 | Actual 2017 | 234,512 | 53,006 | 181,506 | 0 | ||||
| 16.014 | Heartland Dental Medical Office Portfolio - 508 South 52nd Street | 100.0% | 9/13/2018 | TTM 6/30/2018 | 199,511 | 24,918 | 174,593 | 0 | 174,593 | Actual 2017 | 193,276 | 15,118 | 178,158 | 0 | ||||
| 16.015 | Heartland Dental Medical Office Portfolio - 1025 Ashley Street | 100.0% | 9/13/2018 | TTM 6/30/2018 | 201,143 | 11,435 | 189,708 | 0 | 189,708 | Actual 2017 | 196,965 | 13,838 | 183,127 | 0 | ||||
| 16.016 | Heartland Dental Medical Office Portfolio - 440 Erie Parkway | 100.0% | 9/13/2018 | TTM 6/30/2018 | 105,786 | 1,230 | 104,556 | 0 | 104,556 | NAV | NAV | NAV | NAV | NAV | ||||
| 16.017 | Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard | 100.0% | 9/13/2018 | TTM 6/30/2018 | 241,410 | 58,107 | 183,303 | 0 | 183,303 | Actual 2017 | 231,027 | 51,460 | 179,567 | 0 | ||||
| 16.018 | Heartland Dental Medical Office Portfolio - 1751 Pleasant Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 229,389 | 58,490 | 170,899 | 0 | 170,899 | Actual 2017 | 232,228 | 56,797 | 175,431 | 0 | ||||
| 16.019 | Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place | 100.0% | 9/13/2018 | TTM 6/30/2018 | 210,559 | 36,146 | 174,413 | 0 | 174,413 | Actual 2017 | 212,097 | 41,896 | 170,200 | 0 | ||||
| 16.020 | Heartland Dental Medical Office Portfolio - 615 Saint James Avenue | 100.0% | 9/13/2018 | TTM 6/30/2018 | 196,308 | 24,308 | 171,999 | 0 | 171,999 | Actual 2017 | 186,641 | 15,995 | 170,646 | 0 | ||||
| 16.021 | Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 236,265 | 71,351 | 164,914 | 0 | 164,914 | Actual 2017 | 229,123 | 59,463 | 169,660 | 0 | ||||
| 16.022 | Heartland Dental Medical Office Portfolio - 1695 Wells Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 194,012 | 24,446 | 169,565 | 0 | 169,565 | Actual 2017 | 188,304 | 23,247 | 165,058 | 0 |
A-1-13
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Occupancy Rate(2)(10) | Occupancy as-of Date | U/W Hotel ADR | U/W Hotel RevPAR | Most Recent Period | Most Recent Revenues ($)(9) | Most Recent Expenses ($) | Most Recent NOI ($) | Most Recent Capital Expenditures | Most Recent NCF ($) | Most Recent Hotel ADR | Most Recent Hotel RevPAR | Second Most Recent Period | Second Most Recent Revenues ($)(9) | Second Most Recent Expenses ($) | Second Most Recent NOI ($) | Second Most Recent Capital Expenditures |
| 16.023 | Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 201,803 | 35,269 | 166,534 | 0 | 166,534 | Actual 2017 | 188,446 | 33,334 | 155,112 | 0 | ||||
| 16.024 | Heartland Dental Medical Office Portfolio - 7310 North Villa Drive | 81.1% | 9/13/2018 | TTM 6/30/2018 | 168,386 | 27,721 | 140,665 | 0 | 140,665 | Actual 2017 | 164,891 | 40,093 | 124,799 | 0 | ||||
| 16.025 | Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard | 100.0% | 9/13/2018 | TTM 6/30/2018 | 208,366 | 52,545 | 155,821 | 0 | 155,821 | Actual 2017 | 217,631 | 45,697 | 171,933 | 0 | ||||
| 16.026 | Heartland Dental Medical Office Portfolio - 2455 East Main Street | 100.0% | 9/13/2018 | TTM 6/30/2018 | 243,486 | 65,610 | 177,876 | 0 | 177,876 | Actual 2017 | 200,542 | 30,467 | 170,075 | 0 | ||||
| 16.027 | Heartland Dental Medical Office Portfolio - 630 East Markey Parkway | 57.0% | 9/13/2018 | TTM 6/30/2018 | 133,856 | 48,019 | 85,836 | 0 | 85,836 | Actual 2017 | 131,668 | 60,058 | 71,610 | 0 | ||||
| 16.028 | Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway | 100.0% | 9/13/2018 | TTM 6/30/2018 | 268,704 | 37,856 | 230,848 | 0 | 230,848 | Actual 2017 | 191,211 | 22,426 | 168,785 | 0 | ||||
| 16.029 | Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway | 100.0% | 9/13/2018 | TTM 6/30/2018 | 187,090 | 50,565 | 136,525 | 0 | 136,525 | Actual 2017 | 141,126 | 35,987 | 105,139 | 0 | ||||
| 16.030 | Heartland Dental Medical Office Portfolio - 11890 Highway 707 | 100.0% | 9/13/2018 | TTM 6/30/2018 | 149,840 | 8,928 | 140,912 | 0 | 140,912 | NAV | NAV | NAV | NAV | NAV | ||||
| 16.031 | Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 192,483 | 39,666 | 152,816 | 0 | 152,816 | Actual 2017 | 142,849 | 31,976 | 110,874 | 0 | ||||
| 16.032 | Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive | 100.0% | 9/13/2018 | TTM 6/30/2018 | 217,862 | 46,082 | 171,780 | 0 | 171,780 | Actual 2017 | 208,428 | 48,197 | 160,232 | 0 | ||||
| 16.033 | Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard | 100.0% | 9/13/2018 | TTM 6/30/2018 | 200,527 | 50,336 | 150,191 | 0 | 150,191 | Actual 2017 | 192,745 | 62,959 | 129,786 | 0 | ||||
| 16.034 | Heartland Dental Medical Office Portfolio - 149 Tuscan Way | 100.0% | 9/13/2018 | TTM 6/30/2018 | 190,458 | 26,642 | 163,815 | 0 | 163,815 | Actual 2017 | 188,296 | 33,123 | 155,173 | 0 | ||||
| 16.035 | Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive | 100.0% | 9/13/2018 | TTM 6/30/2018 | 240,276 | 23,056 | 217,219 | 0 | 217,219 | Actual 2017 | 179,247 | 20,497 | 158,750 | 0 | ||||
| 16.036 | Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard | 100.0% | 9/13/2018 | TTM 6/30/2018 | 187,774 | 34,730 | 153,043 | 0 | 153,043 | Actual 2017 | 182,278 | 32,046 | 150,232 | 0 | ||||
| 16.037 | Heartland Dental Medical Office Portfolio - 209 Latitude Lane | 100.0% | 9/13/2018 | TTM 6/30/2018 | 245,787 | 27,822 | 217,965 | 0 | 217,965 | Actual 2017 | 131,349 | 14,486 | 116,863 | 0 | ||||
| 16.038 | Heartland Dental Medical Office Portfolio - 4608 South West College Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 182,612 | 38,230 | 144,382 | 0 | 144,382 | Actual 2017 | 140,732 | 34,829 | 105,904 | 0 | ||||
| 16.039 | Heartland Dental Medical Office Portfolio - 1315 Bell Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 202,850 | 33,847 | 169,003 | 0 | 169,003 | Actual 2017 | 196,604 | 36,050 | 160,554 | 0 | ||||
| 16.040 | Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South | 100.0% | 9/13/2018 | TTM 6/30/2018 | 0 | 18 | -18 | 0 | -18 | NAV | NAV | NAV | NAV | NAV | ||||
| 16.041 | Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane | 100.0% | 9/13/2018 | TTM 6/30/2018 | 180,465 | 32,344 | 148,122 | 0 | 148,122 | Actual 2017 | 176,269 | 27,844 | 148,425 | 0 | ||||
| 16.042 | Heartland Dental Medical Office Portfolio - 3152 South Broadway | 100.0% | 9/13/2018 | TTM 6/30/2018 | 177,841 | 27,826 | 150,015 | 0 | 150,015 | Actual 2017 | 175,028 | 21,383 | 153,644 | 0 | ||||
| 16.043 | Heartland Dental Medical Office Portfolio - 8701 South Garnett Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 189,842 | 33,483 | 156,360 | 0 | 156,360 | Actual 2017 | 184,964 | 40,256 | 144,708 | 0 | ||||
| 16.044 | Heartland Dental Medical Office Portfolio - 450 South Weber Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 152,017 | 17,922 | 134,095 | 0 | 134,095 | NAV | NAV | NAV | NAV | NAV | ||||
| 16.045 | Heartland Dental Medical Office Portfolio - 840 Nissan Drive | 100.0% | 9/13/2018 | TTM 6/30/2018 | 180,979 | 31,867 | 149,112 | 0 | 149,112 | Actual 2017 | 116,076 | 22,140 | 93,936 | 0 | ||||
| 16.046 | Heartland Dental Medical Office Portfolio - 12222 Route 47 | 100.0% | 9/13/2018 | TTM 6/30/2018 | 241,772 | 26,237 | 215,535 | 0 | 215,535 | Actual 2017 | 227,140 | 15,448 | 211,692 | 0 | ||||
| 16.047 | Heartland Dental Medical Office Portfolio - 3415 Livernois Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 161,443 | 21,110 | 140,333 | 0 | 140,333 | Actual 2017 | 130,852 | 14,094 | 116,758 | 0 | ||||
| 16.048 | Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road | 68.6% | 9/13/2018 | TTM 6/30/2018 | 182,153 | 41,439 | 140,713 | 0 | 140,713 | Actual 2017 | 178,353 | 48,558 | 129,796 | 0 | ||||
| 16.049 | Heartland Dental Medical Office Portfolio - 8190 Windfall Lane | 75.0% | 9/13/2018 | TTM 6/30/2018 | 142,124 | 41,992 | 100,133 | 0 | 100,133 | Actual 2017 | 193,876 | 33,906 | 159,970 | 0 | ||||
| 16.050 | Heartland Dental Medical Office Portfolio - 2620 East Highway 50 | 100.0% | 9/13/2018 | TTM 6/30/2018 | 241,480 | 50,298 | 191,183 | 0 | 191,183 | Actual 2017 | 157,204 | 29,123 | 128,081 | 0 | ||||
| 16.051 | Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square | 100.0% | 9/13/2018 | TTM 6/30/2018 | 170,294 | 29,235 | 141,058 | 0 | 141,058 | NAV | NAV | NAV | NAV | NAV | ||||
| 16.052 | Heartland Dental Medical Office Portfolio - 4939 Courthouse Street | 100.0% | 9/13/2018 | TTM 6/30/2018 | 85,220 | 10,149 | 75,071 | 0 | 75,071 | NAV | NAV | NAV | NAV | NAV | ||||
| 16.053 | Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 177,326 | 37,821 | 139,505 | 0 | 139,505 | Actual 2017 | 126,765 | 30,130 | 96,635 | 0 | ||||
| 16.054 | Heartland Dental Medical Office Portfolio - 507 North Hershey Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 177,645 | 35,262 | 142,383 | 0 | 142,383 | Actual 2017 | 177,070 | 35,449 | 141,621 | 0 | ||||
| 16.055 | Heartland Dental Medical Office Portfolio - 242 Southwoods Center | 58.8% | 9/13/2018 | TTM 6/30/2018 | 130,472 | 25,371 | 105,100 | 0 | 105,100 | Actual 2017 | 126,646 | 20,890 | 105,757 | 0 | ||||
| 16.056 | Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue | 100.0% | 9/13/2018 | TTM 6/30/2018 | 161,964 | 21,649 | 140,315 | 0 | 140,315 | Actual 2017 | 158,807 | 19,025 | 139,782 | 0 | ||||
| 16.057 | Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue | 100.0% | 9/13/2018 | TTM 6/30/2018 | 0 | 2,517 | -2,517 | 0 | -2,517 | NAV | NAV | NAV | NAV | NAV | ||||
| 16.058 | Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard | 100.0% | 9/13/2018 | TTM 6/30/2018 | 186,664 | 43,712 | 142,952 | 0 | 142,952 | Actual 2017 | 189,513 | 48,714 | 140,799 | 0 | ||||
| 16.059 | Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard | 100.0% | 9/13/2018 | TTM 6/30/2018 | 25,443 | 9,580 | 15,863 | 0 | 15,863 | NAV | NAV | NAV | NAV | NAV | ||||
| 16.060 | Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue | 100.0% | 9/13/2018 | TTM 6/30/2018 | 183,362 | 41,246 | 142,116 | 0 | 142,116 | Actual 2017 | 186,394 | 37,782 | 148,612 | 0 | ||||
| 16.061 | Heartland Dental Medical Office Portfolio - 9100 Highway 119 | 100.0% | 9/13/2018 | TTM 6/30/2018 | 127,968 | 12,450 | 115,518 | 0 | 115,518 | NAV | NAV | NAV | NAV | NAV | ||||
| 16.062 | Heartland Dental Medical Office Portfolio - 42 Market Square Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 147,803 | 13,611 | 134,193 | 0 | 134,193 | Actual 2017 | 144,880 | 13,163 | 131,717 | 0 | ||||
| 16.063 | Heartland Dental Medical Office Portfolio - 2707 Sycamore Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 86,483 | 28,475 | 58,008 | 0 | 58,008 | NAV | NAV | NAV | NAV | NAV | ||||
| 16.064 | Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 182,173 | 34,965 | 147,208 | 0 | 147,208 | Actual 2017 | 173,788 | 35,073 | 138,715 | 0 | ||||
| 16.065 | Heartland Dental Medical Office Portfolio - 103 Farabee Drive North | 70.9% | 9/13/2018 | TTM 6/30/2018 | 149,011 | 25,760 | 123,250 | 0 | 123,250 | Actual 2017 | 160,098 | 26,412 | 133,686 | 0 | ||||
| 16.066 | Heartland Dental Medical Office Portfolio - 4999 North Tanner Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 227,796 | 33,983 | 193,813 | 0 | 193,813 | NAV | NAV | NAV | NAV | NAV | ||||
| 16.067 | Heartland Dental Medical Office Portfolio - 674 Lake Joy Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 95,258 | 10,168 | 85,091 | 0 | 85,091 | NAV | NAV | NAV | NAV | NAV | ||||
| 16.068 | Heartland Dental Medical Office Portfolio - 1828 IN-44 | 100.0% | 9/13/2018 | TTM 6/30/2018 | 113,435 | 62,593 | 50,842 | 0 | 50,842 | Actual 2017 | 58,980 | 16,954 | 42,026 | 0 | ||||
| 16.069 | Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard | 100.0% | 9/13/2018 | TTM 6/30/2018 | 166,118 | 24,216 | 141,902 | 0 | 141,902 | Actual 2017 | 161,861 | 27,972 | 133,889 | 0 | ||||
| 16.070 | Heartland Dental Medical Office Portfolio - 545 East Hunt Highway | 100.0% | 9/13/2018 | TTM 6/30/2018 | 184,016 | 5,029 | 178,986 | 0 | 178,986 | Actual 2017 | 79,957 | 1,957 | 78,000 | 0 | ||||
| 16.071 | Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza | 100.0% | 9/13/2018 | TTM 6/30/2018 | 146,265 | 47,039 | 99,226 | 0 | 99,226 | NAV | NAV | NAV | NAV | NAV | ||||
| 16.072 | Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard | 100.0% | 9/13/2018 | TTM 6/30/2018 | 165,066 | 32,940 | 132,127 | 0 | 132,127 | Actual 2017 | 163,347 | 34,856 | 128,491 | 0 | ||||
| 16.073 | Heartland Dental Medical Office Portfolio - 780 East-West Connector South West | 53.6% | 9/13/2018 | TTM 6/30/2018 | 95,843 | 25,283 | 70,559 | 0 | 70,559 | Actual 2017 | 84,884 | 13,049 | 71,835 | 0 | ||||
| 16.074 | Heartland Dental Medical Office Portfolio - 16620 West 159th Street | 100.0% | 9/13/2018 | TTM 6/30/2018 | 229,409 | 40,307 | 189,102 | 0 | 189,102 | Actual 2017 | 214,043 | 20,504 | 193,539 | 0 | ||||
| 16.075 | Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 | 100.0% | 9/13/2018 | TTM 6/30/2018 | 149,878 | 21,119 | 128,759 | 0 | 128,759 | Actual 2017 | 146,267 | 20,922 | 125,345 | 0 | ||||
| 16.076 | Heartland Dental Medical Office Portfolio - 3120 Mahan Drive | 100.0% | 9/13/2018 | TTM 6/30/2018 | 150,432 | 14,181 | 136,251 | 0 | 136,251 | NAV | NAV | NAV | NAV | NAV | ||||
| 16.077 | Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South | 100.0% | 9/13/2018 | TTM 6/30/2018 | 216,962 | 10,384 | 206,578 | 0 | 206,578 | Actual 2017 | 106,978 | 7,878 | 99,099 | 0 | ||||
| 16.078 | Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 | 100.0% | 9/13/2018 | TTM 6/30/2018 | 1,532 | 14,638 | -13,106 | 0 | -13,106 | NAV | NAV | NAV | NAV | NAV | ||||
| 16.079 | Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard | 100.0% | 9/13/2018 | TTM 6/30/2018 | 154,074 | 23,010 | 131,064 | 0 | 131,064 | Actual 2017 | 157,005 | 33,007 | 123,998 | 0 | ||||
| 16.080 | Heartland Dental Medical Office Portfolio - 3012 Anchor Drive | 100.0% | 9/13/2018 | TTM 6/30/2018 | 165,325 | 27,558 | 137,767 | 0 | 137,767 | Actual 2017 | 146,715 | 30,650 | 116,065 | 0 | ||||
| 16.081 | Heartland Dental Medical Office Portfolio - 1715 West Main Street | 100.0% | 9/13/2018 | TTM 6/30/2018 | 129,020 | 25,588 | 103,431 | 0 | 103,431 | Actual 2017 | 111,521 | 29,732 | 81,789 | 0 | ||||
| 16.082 | Heartland Dental Medical Office Portfolio - 10389 Big Bend Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 156,457 | 30,691 | 125,767 | 0 | 125,767 | Actual 2017 | 153,615 | 21,434 | 132,181 | 0 | ||||
| 16.083 | Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway | 100.0% | 9/13/2018 | TTM 6/30/2018 | 119,272 | 379 | 118,893 | 0 | 118,893 | NAV | NAV | NAV | NAV | NAV | ||||
| 16.084 | Heartland Dental Medical Office Portfolio - 2751 Fountain Place | 100.0% | 9/13/2018 | TTM 6/30/2018 | 273,318 | 50,102 | 223,215 | 0 | 223,215 | Actual 2017 | 254,943 | 60,596 | 194,347 | 0 | ||||
| 16.085 | Heartland Dental Medical Office Portfolio - 2030 Crossing Circle | 100.0% | 9/13/2018 | TTM 6/30/2018 | 135,611 | 11,127 | 124,483 | 0 | 124,483 | Actual 2017 | 132,964 | 10,377 | 122,587 | 0 | ||||
| 16.086 | Heartland Dental Medical Office Portfolio - 13101 East 96th Street North | 100.0% | 9/13/2018 | TTM 6/30/2018 | 135,887 | 12,714 | 123,173 | 0 | 123,173 | Actual 2017 | 132,620 | 14,636 | 117,985 | 0 | ||||
| 16.087 | Heartland Dental Medical Office Portfolio - 692 Essington Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 184,745 | 37,898 | 146,847 | 0 | 146,847 | Actual 2017 | 182,026 | 56,692 | 125,333 | 0 | ||||
| 16.088 | Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive | 65.1% | 9/13/2018 | TTM 6/30/2018 | 144,048 | 37,288 | 106,761 | 0 | 106,761 | Actual 2017 | 150,065 | 23,688 | 126,377 | 0 | ||||
| 16.089 | Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard | 100.0% | 9/13/2018 | TTM 6/30/2018 | 146,504 | 19,009 | 127,495 | 0 | 127,495 | Actual 2017 | 135,969 | 21,532 | 114,437 | 0 | ||||
| 16.090 | Heartland Dental Medical Office Portfolio - 3237 Sixes Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 129,649 | 9,484 | 120,166 | 0 | 120,166 | Actual 2017 | 127,115 | 10,595 | 116,521 | 0 | ||||
| 16.091 | Heartland Dental Medical Office Portfolio - 4030 Winder Highway | 100.0% | 9/13/2018 | TTM 6/30/2018 | 187,988 | 10,001 | 177,987 | 0 | 177,987 | Actual 2017 | 151,402 | 2,812 | 148,590 | 0 | ||||
| 16.092 | Heartland Dental Medical Office Portfolio - 8605 East State Road 70 | 100.0% | 9/13/2018 | TTM 6/30/2018 | 143,827 | 24,036 | 119,792 | 0 | 119,792 | Actual 2017 | 139,690 | 24,190 | 115,500 | 0 | ||||
| 16.093 | Heartland Dental Medical Office Portfolio - 540 West Walnut Street | 100.0% | 9/13/2018 | TTM 6/30/2018 | 163,191 | 39,414 | 123,777 | 0 | 123,777 | Actual 2017 | 159,542 | 39,079 | 120,462 | 0 | ||||
| 16.094 | Heartland Dental Medical Office Portfolio - 5630 Plank Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 144,561 | 14,279 | 130,282 | 0 | 130,282 | Actual 2017 | 257,593 | 14,699 | 242,894 | 0 | ||||
| 16.095 | Heartland Dental Medical Office Portfolio - 10505 Lima Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 149,898 | 30,141 | 119,757 | 0 | 119,757 | Actual 2017 | 145,950 | 29,827 | 116,123 | 0 | ||||
| 16.096 | Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard | 100.0% | 9/13/2018 | TTM 6/30/2018 | 136,713 | 21,309 | 115,404 | 0 | 115,404 | Actual 2017 | 133,203 | 20,313 | 112,890 | 0 | ||||
| 16.097 | Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 136,121 | 20,895 | 115,226 | 0 | 115,226 | Actual 2017 | 133,102 | 20,861 | 112,241 | 0 | ||||
| 16.098 | Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway | 100.0% | 9/13/2018 | TTM 6/30/2018 | 119,825 | 12,118 | 107,708 | 0 | 107,708 | Actual 2017 | 117,423 | 9,470 | 107,953 | 0 | ||||
| 16.099 | Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive | 100.0% | 9/13/2018 | TTM 6/30/2018 | 170,302 | 20,105 | 150,196 | 0 | 150,196 | Actual 2017 | 163,633 | 17,971 | 145,663 | 0 | ||||
| 16.100 | Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard | 100.0% | 9/13/2018 | TTM 6/30/2018 | 134,848 | 27,391 | 107,458 | 0 | 107,458 | Actual 2017 | 132,509 | 27,807 | 104,702 | 0 | ||||
| 16.101 | Heartland Dental Medical Office Portfolio - 2222 Highway 540A East | 100.0% | 9/13/2018 | TTM 6/30/2018 | 163,917 | 58,462 | 105,455 | 0 | 105,455 | Actual 2017 | 162,402 | 53,360 | 109,042 | 0 | ||||
| 16.102 | Heartland Dental Medical Office Portfolio - 1055 Pine Log Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 122,098 | 14,609 | 107,490 | 0 | 107,490 | Actual 2017 | 119,599 | 14,979 | 104,620 | 0 | ||||
| 16.103 | Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 132,271 | 13,504 | 118,768 | 0 | 118,768 | Actual 2017 | 17,437 | 0 | 17,437 | 0 | ||||
| 16.104 | Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive | 100.0% | 9/13/2018 | TTM 6/30/2018 | 124,326 | 23,392 | 100,934 | 0 | 100,934 | Actual 2017 | 120,941 | 21,246 | 99,695 | 0 | ||||
| 16.105 | Heartland Dental Medical Office Portfolio - 1905 Convenience Place | 100.0% | 9/13/2018 | TTM 6/30/2018 | 109,206 | 16,260 | 92,946 | 0 | 92,946 | Actual 2017 | 124,331 | 15,867 | 108,463 | 0 | ||||
| 16.106 | Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 120,395 | 14,389 | 106,006 | 0 | 106,006 | Actual 2017 | 116,493 | 15,183 | 101,310 | 0 | ||||
| 16.107 | Heartland Dental Medical Office Portfolio - 132 Milestone Way | 100.0% | 9/13/2018 | TTM 6/30/2018 | 125,938 | 16,558 | 109,380 | 0 | 109,380 | Actual 2017 | 25,850 | 0 | 25,850 | 0 | ||||
| 16.108 | Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard | 100.0% | 9/13/2018 | TTM 6/30/2018 | 114,720 | 10,869 | 103,851 | 0 | 103,851 | Actual 2017 | 117,242 | 15,895 | 101,347 | 0 | ||||
| 16.109 | Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard | 100.0% | 9/13/2018 | TTM 6/30/2018 | 126,494 | 57,086 | 69,408 | 0 | 69,408 | Actual 2017 | 121,757 | 38,830 | 82,927 | 0 | ||||
| 16.110 | Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 34,891 | 0 | 34,891 | 0 | 34,891 | NAV | NAV | NAV | NAV | NAV | ||||
| 16.111 | Heartland Dental Medical Office Portfolio - 3585 North 168th Court | 100.0% | 9/13/2018 | TTM 6/30/2018 | 120,847 | 30,571 | 90,277 | 0 | 90,277 | Actual 2017 | 131,714 | 36,065 | 95,649 | 0 | ||||
| 16.112 | Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South | 100.0% | 9/13/2018 | TTM 6/30/2018 | 117,629 | 18,190 | 99,439 | 0 | 99,439 | Actual 2017 | 114,299 | 16,371 | 97,928 | 0 | ||||
| 16.113 | Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue | 100.0% | 9/13/2018 | TTM 6/30/2018 | 139,218 | 39,919 | 99,299 | 0 | 99,299 | Actual 2017 | 133,622 | 42,334 | 91,288 | 0 | ||||
| 16.114 | Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue | 100.0% | 9/13/2018 | TTM 6/30/2018 | 119,349 | 23,462 | 95,887 | 0 | 95,887 | Actual 2017 | 118,499 | 24,157 | 94,342 | 0 | ||||
| 16.115 | Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue | 100.0% | 9/13/2018 | TTM 6/30/2018 | 121,391 | 22,277 | 99,114 | 0 | 99,114 | Actual 2017 | 117,360 | 21,999 | 95,361 | 0 | ||||
| 16.116 | Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane | 65.7% | 9/13/2018 | TTM 6/30/2018 | 88,104 | 31,172 | 56,932 | 0 | 56,932 | Actual 2017 | 70,854 | 11,378 | 59,476 | 0 | ||||
| 16.117 | Heartland Dental Medical Office Portfolio - 621 Chatham Avenue | 100.0% | 9/13/2018 | TTM 6/30/2018 | 126,159 | 57,186 | 68,973 | 0 | 68,973 | Actual 2017 | 113,049 | 19,464 | 93,585 | 0 | ||||
| 16.118 | Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail | 100.0% | 9/13/2018 | TTM 6/30/2018 | 71,079 | 15,939 | 55,140 | 0 | 55,140 | NAV | NAV | NAV | NAV | NAV | ||||
| 16.119 | Heartland Dental Medical Office Portfolio - 609 Front Street | 100.0% | 9/13/2018 | TTM 6/30/2018 | 108,249 | 22,696 | 85,553 | 0 | 85,553 | Actual 2017 | 104,852 | 30,735 | 74,117 | 0 | ||||
| 16.120 | Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway | 100.0% | 9/13/2018 | TTM 6/30/2018 | 106,019 | 18,690 | 87,329 | 0 | 87,329 | Actual 2017 | 103,015 | 16,921 | 86,093 | 0 | ||||
| 16.121 | Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue | 100.0% | 9/13/2018 | TTM 6/30/2018 | 120,578 | 20,545 | 100,033 | 0 | 100,033 | Actual 2017 | 126,421 | 29,719 | 96,702 | 0 | ||||
| 16.122 | Heartland Dental Medical Office Portfolio - 330 Park Place | 100.0% | 9/13/2018 | TTM 6/30/2018 | 114,554 | 16,299 | 98,256 | 0 | 98,256 | Actual 2017 | 48,947 | 12,531 | 36,417 | 0 | ||||
| 16.123 | Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 106,322 | 16,369 | 89,953 | 0 | 89,953 | Actual 2017 | 110,892 | 15,712 | 95,180 | 0 | ||||
| 16.124 | Heartland Dental Medical Office Portfolio - 213 Main Street | 100.0% | 9/13/2018 | TTM 6/30/2018 | 106,123 | 22,974 | 83,149 | 0 | 83,149 | Actual 2017 | 103,406 | 23,706 | 79,699 | 0 | ||||
| 16.125 | Heartland Dental Medical Office Portfolio - 11119 Hearth Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 97,487 | 18,231 | 79,256 | 0 | 79,256 | Actual 2017 | 97,515 | 16,846 | 80,668 | 0 | ||||
| 16.126 | Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street | 100.0% | 9/13/2018 | TTM 6/30/2018 | 101,067 | 13,213 | 87,854 | 0 | 87,854 | Actual 2017 | 98,685 | 14,227 | 84,458 | 0 | ||||
| 16.127 | Heartland Dental Medical Office Portfolio - 2812 East Main Street | 100.0% | 9/13/2018 | TTM 6/30/2018 | 119,318 | 25,741 | 93,578 | 0 | 93,578 | Actual 2017 | 119,117 | 30,104 | 89,013 | 0 | ||||
| 16.128 | Heartland Dental Medical Office Portfolio - 1202 South Broad Street | 100.0% | 9/13/2018 | TTM 6/30/2018 | 105,668 | 21,760 | 83,909 | 0 | 83,909 | Actual 2017 | 99,382 | 19,966 | 79,416 | 0 | ||||
| 16.129 | Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 39,435 | 241 | 39,193 | 0 | 39,193 | NAV | NAV | NAV | NAV | NAV | ||||
| 16.130 | Heartland Dental Medical Office Portfolio - 10708 East State Road 64 | 100.0% | 9/13/2018 | TTM 6/30/2018 | 99,265 | 21,717 | 77,548 | 0 | 77,548 | Actual 2017 | 96,522 | 17,637 | 78,884 | 0 | ||||
| 16.131 | Heartland Dental Medical Office Portfolio - 2184 FM 3009 | 100.0% | 9/13/2018 | TTM 6/30/2018 | 98,908 | 16,962 | 81,946 | 0 | 81,946 | Actual 2017 | 96,238 | 17,096 | 79,142 | 0 | ||||
| 16.132 | Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 98,111 | 17,004 | 81,108 | 0 | 81,108 | Actual 2017 | 94,889 | 17,265 | 77,625 | 0 | ||||
| 16.133 | Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 96,495 | 20,334 | 76,162 | 0 | 76,162 | Actual 2017 | 93,640 | 10,915 | 82,726 | 0 | ||||
| 16.134 | Heartland Dental Medical Office Portfolio - 716 32nd Street South | 100.0% | 9/13/2018 | TTM 6/30/2018 | 88,014 | 9,110 | 78,904 | 0 | 78,904 | Actual 2017 | 85,493 | 8,959 | 76,534 | 0 | ||||
| 16.135 | Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 | 100.0% | 9/13/2018 | TTM 6/30/2018 | 90,723 | 12,452 | 78,271 | 0 | 78,271 | Actual 2017 | 88,648 | 12,373 | 76,275 | 0 | ||||
| 16.136 | Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway | 100.0% | 9/13/2018 | TTM 6/30/2018 | 87,555 | 13,382 | 74,174 | 0 | 74,174 | Actual 2017 | 83,365 | 13,634 | 69,730 | 0 | ||||
| 16.137 | Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard | 100.0% | 9/13/2018 | TTM 6/30/2018 | 111,493 | 21,052 | 90,442 | 0 | 90,442 | Actual 2017 | 106,748 | 13,088 | 93,660 | 0 | ||||
| 16.138 | Heartland Dental Medical Office Portfolio - 998 Williford Court | 100.0% | 9/13/2018 | TTM 6/30/2018 | 93,785 | 7,226 | 86,559 | 0 | 86,559 | Actual 2017 | 92,278 | 7,301 | 84,978 | 0 | ||||
| 16.139 | Heartland Dental Medical Office Portfolio - 4405 Highway 17 | 100.0% | 9/13/2018 | TTM 6/30/2018 | 79,557 | 9,134 | 70,423 | 0 | 70,423 | Actual 2017 | 35,969 | 1,093 | 34,876 | 0 | ||||
| 16.140 | Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive | 100.0% | 9/13/2018 | TTM 6/30/2018 | 78,889 | 6,655 | 72,233 | 0 | 72,233 | Actual 2017 | 76,368 | 7,621 | 68,747 | 0 | ||||
| 16.141 | Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East | 100.0% | 9/13/2018 | TTM 6/30/2018 | 77,065 | 11,518 | 65,548 | 0 | 65,548 | Actual 2017 | 75,495 | 10,055 | 65,440 | 0 | ||||
| 16.142 | Heartland Dental Medical Office Portfolio - 1405 South 25th Street | 67.4% | 9/13/2018 | TTM 6/30/2018 | 66,750 | 19,956 | 46,794 | 0 | 46,794 | Actual 2017 | 28,962 | 2,986 | 25,975 | 0 | ||||
| 16.143 | Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue | 100.0% | 9/13/2018 | TTM 6/30/2018 | 92,189 | 20,297 | 71,892 | 0 | 71,892 | Actual 2017 | 90,560 | 18,447 | 72,113 | 0 | ||||
| 16.144 | Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive | 100.0% | 9/13/2018 | TTM 6/30/2018 | 86,258 | 10,933 | 75,325 | 0 | 75,325 | NAV | NAV | NAV | NAV | NAV | ||||
| 16.145 | Heartland Dental Medical Office Portfolio - 4455 Florida National Drive | 100.0% | 9/13/2018 | TTM 6/30/2018 | 81,927 | 13,112 | 68,816 | 0 | 68,816 | Actual 2017 | 78,322 | 11,561 | 66,761 | 0 | ||||
| 16.146 | Heartland Dental Medical Office Portfolio - 3645 North Council Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 77,529 | 4,304 | 73,225 | 0 | 73,225 | Actual 2017 | 27,227 | 0 | 27,227 | 0 | ||||
| 16.147 | Heartland Dental Medical Office Portfolio - 9305 Market Square Drive | 100.0% | 9/13/2018 | TTM 6/30/2018 | 7,666 | 6,326 | 1,341 | 0 | 1,341 | NAV | NAV | NAV | NAV | NAV | ||||
| 16.148 | Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast | 70.7% | 9/13/2018 | TTM 6/30/2018 | 113,486 | 33,066 | 80,420 | 0 | 80,420 | Actual 2017 | 109,792 | 30,069 | 79,723 | 0 | ||||
| 16.149 | Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue | 100.0% | 9/13/2018 | TTM 6/30/2018 | 26,300 | 870 | 25,430 | 0 | 25,430 | NAV | NAV | NAV | NAV | NAV | ||||
| 16.150 | Heartland Dental Medical Office Portfolio - 456 University Boulevard North | 100.0% | 9/13/2018 | TTM 6/30/2018 | 82,948 | 19,027 | 63,922 | 0 | 63,922 | Actual 2017 | 80,963 | 20,520 | 60,443 | 0 | ||||
| 16.151 | Heartland Dental Medical Office Portfolio - 1316 McMillan Street | 100.0% | 9/13/2018 | TTM 6/30/2018 | 78,697 | 17,584 | 61,113 | 0 | 61,113 | Actual 2017 | 76,295 | 16,886 | 59,409 | 0 | ||||
| 16.152 | Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway | 100.0% | 9/13/2018 | TTM 6/30/2018 | 76,928 | 8,648 | 68,280 | 0 | 68,280 | Actual 2017 | 49,648 | 7,496 | 42,152 | 0 | ||||
| 16.153 | Heartland Dental Medical Office Portfolio - 116 Calumet Center Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 64,031 | 7,714 | 56,317 | 0 | 56,317 | Actual 2017 | 22,773 | 120 | 22,653 | 0 | ||||
| 16.154 | Heartland Dental Medical Office Portfolio - 828 South Main Street | 100.0% | 9/13/2018 | TTM 6/30/2018 | 66,106 | 6,390 | 59,716 | 0 | 59,716 | Actual 2017 | 63,450 | 6,617 | 56,833 | 0 | ||||
| 16.155 | Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court | 100.0% | 9/13/2018 | TTM 6/30/2018 | 69,963 | 14,693 | 55,270 | 0 | 55,270 | Actual 2017 | 43,759 | 9,716 | 34,043 | 0 | ||||
| 16.156 | Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane | 100.0% | 9/13/2018 | TTM 6/30/2018 | 13,012 | 396 | 12,616 | 0 | 12,616 | NAV | NAV | NAV | NAV | NAV | ||||
| 16.157 | Heartland Dental Medical Office Portfolio - 3106 Professional Plaza | 100.0% | 9/13/2018 | TTM 6/30/2018 | 61,112 | 12,981 | 48,131 | 0 | 48,131 | Actual 2017 | 59,268 | 11,071 | 48,196 | 0 | ||||
| 16.158 | Heartland Dental Medical Office Portfolio - 1950 Chesley Drive | 100.0% | 9/13/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 16.159 | Heartland Dental Medical Office Portfolio - 104 South Houston Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 53,685 | 4,974 | 48,711 | 0 | 48,711 | Actual 2017 | 59,379 | 13,679 | 45,701 | 0 | ||||
| 16.160 | Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue | 100.0% | 9/13/2018 | TTM 6/30/2018 | 55,431 | 7,433 | 47,998 | 0 | 47,998 | Actual 2017 | 53,930 | 7,805 | 46,125 | 0 | ||||
| 16.161 | Heartland Dental Medical Office Portfolio - 165 Juniper Circle | 100.0% | 9/13/2018 | TTM 6/30/2018 | 53,276 | 5,253 | 48,022 | 0 | 48,022 | Actual 2017 | 39,779 | 4,679 | 35,100 | 0 | ||||
| 16.162 | Heartland Dental Medical Office Portfolio - 135 East Broadway Street | 76.6% | 9/13/2018 | TTM 6/30/2018 | 40,608 | 5,072 | 35,535 | 0 | 35,535 | Actual 2017 | 39,246 | 5,785 | 33,461 | 0 | ||||
| 16.163 | Heartland Dental Medical Office Portfolio - 9360 Two Notch Road | 100.0% | 9/13/2018 | TTM 6/30/2018 | 54,139 | 15,584 | 38,555 | 0 | 38,555 | Actual 2017 | 59,989 | 15,969 | 44,021 | 0 | ||||
| 16.164 | Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 | 100.0% | 9/13/2018 | TTM 6/30/2018 | 121,661 | 12,783 | 108,878 | 0 | 108,878 | Actual 2017 | 118,902 | 7,902 | 111,001 | 0 | ||||
| 16.165 | Heartland Dental Medical Office Portfolio - 5 Jannell Court | 65.1% | 9/13/2018 | TTM 6/30/2018 | 47,753 | 11,552 | 36,202 | 0 | 36,202 | Actual 2017 | 42,343 | 12,069 | 30,274 | 0 |
A-1-14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Occupancy Rate(2)(10) | Occupancy as-of Date | U/W Hotel ADR | U/W Hotel RevPAR | Most Recent Period | Most Recent Revenues ($)(9) | Most Recent Expenses ($) | Most Recent NOI ($) | Most Recent Capital Expenditures | Most Recent NCF ($) | Most Recent Hotel ADR | Most Recent Hotel RevPAR | Second Most Recent Period | Second Most Recent Revenues ($)(9) | Second Most Recent Expenses ($) | Second Most Recent NOI ($) | Second Most Recent Capital Expenditures |
| 16.166 | Heartland Dental Medical Office Portfolio - 1617 East Main Street | 100.0% | 9/13/2018 | TTM 6/30/2018 | 46,725 | 5,801 | 40,925 | 0 | 40,925 | Actual 2017 | 45,255 | 4,424 | 40,831 | 0 | ||||
| 16.167 | Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 | 100.0% | 9/13/2018 | TTM 6/30/2018 | 48,743 | 5,052 | 43,691 | 0 | 43,691 | Actual 2017 | 47,632 | 5,844 | 41,788 | 0 | ||||
| 16.168 | Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 | 100.0% | 9/13/2018 | TTM 6/30/2018 | 39,354 | 4,580 | 34,773 | 0 | 34,773 | Actual 2017 | 38,153 | 4,705 | 33,449 | 0 | ||||
| 16.169 | Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 | 100.0% | 9/13/2018 | TTM 6/30/2018 | 29,126 | 5,976 | 23,150 | 0 | 23,150 | NAV | NAV | NAV | NAV | NAV | ||||
| 17 | InnVite Hospitality Portfolio | 52.0% | 2/28/2019 | 81 | 42 | TTM 2/28/2019 | 7,377,929 | 3,618,865 | 3,759,065 | 0 | 3,759,065 | 81 | 42 | Actual 2018 | 7,415,754 | 3,691,669 | 3,724,086 | 0 |
| 17.01 | Hampton Inn Sidney | 70.1% | 2/28/2019 | 99 | 69 | TTM 2/28/2019 | 2,407,115 | 986,047 | 1,421,069 | 0 | 1,421,069 | 99 | 69 | Actual 2018 | 2,436,461 | 1,044,573 | 1,391,888 | 0 |
| 17.02 | Best Western Plus Dayton Northwest | 46.9% | 2/28/2019 | 75 | 35 | TTM 2/28/2019 | 1,650,949 | 944,320 | 706,629 | 0 | 706,629 | 75 | 35 | Actual 2018 | 1,664,952 | 953,100 | 711,852 | 0 |
| 17.03 | Best Western Plus Dayton South | 37.5% | 2/28/2019 | 71 | 27 | TTM 2/28/2019 | 1,275,991 | 679,370 | 596,622 | 0 | 596,622 | 71 | 27 | Actual 2018 | 1,293,183 | 670,636 | 622,547 | 0 |
| 17.04 | Quality Inn & Suites South/Obetz | 62.9% | 2/28/2019 | 77 | 48 | TTM 2/28/2019 | 1,078,115 | 526,125 | 551,990 | 0 | 551,990 | 77 | 48 | Actual 2018 | 1,058,986 | 527,954 | 531,032 | 0 |
| 17.05 | Super 8 Zanesville | 54.3% | 2/28/2019 | 76 | 42 | TTM 2/28/2019 | 965,758 | 483,003 | 482,755 | 0 | 482,755 | 76 | 42 | Actual 2018 | 962,173 | 495,405 | 466,768 | 0 |
| 18 | River’s Edge Apartments | 83.7% | 1/7/2019 | TTM 1/31/2019 | 3,597,723 | 1,740,135 | 1,857,588 | 171,211 | 1,686,377 | Actual 2017 | 2,729,361 | 1,426,310 | 1,303,052 | 171,211 | ||||
| 19 | Marketplace at Smyrna | 77.5% | 12/19/2018 | TTM 11/30/2018 | 2,887,253 | 740,033 | 2,147,220 | 0 | 2,147,220 | Actual 2017 | 2,810,092 | 796,526 | 2,013,566 | 0 | ||||
| 20 | Centrepointe Business Park | 87.3% | 1/10/2019 | TTM 11/30/2018 | 3,142,620 | 1,330,408 | 1,812,212 | 0 | 1,812,212 | Actual 2017 | 3,034,409 | 1,323,893 | 1,710,516 | 0 | ||||
| 21 | Preston Creek Shopping Center | 96.1% | 3/20/2019 | TTM 1/31/2019 | 2,635,341 | 928,350 | 1,706,991 | 0 | 1,706,991 | Actual 2017 | 2,406,440 | 861,013 | 1,545,427 | 0 | ||||
| 22 | Houport Mixed Use Portfolio | 93.6% | 1/31/2019 | TTM 2/28/2019 | 2,581,137 | 1,076,483 | 1,504,654 | 0 | 1,504,654 | Actual 2018 | 2,559,436 | 1,089,475 | 1,469,961 | 0 | ||||
| 22.01 | Katy | 97.2% | 1/31/2019 | TTM 2/28/2019 | 1,313,888 | 427,201 | 886,687 | 0 | 886,687 | Actual 2018 | 1,300,720 | 450,483 | 850,237 | 0 | ||||
| 22.02 | Westway | 90.1% | 1/31/2019 | TTM 2/28/2019 | 711,773 | 380,982 | 330,790 | 0 | 330,790 | Actual 2018 | 705,731 | 374,829 | 330,901 | 0 | ||||
| 22.03 | Pineway | 91.0% | 1/31/2019 | TTM 2/28/2019 | 555,476 | 268,300 | 287,177 | 0 | 287,177 | Actual 2018 | 552,985 | 264,163 | 288,822 | 0 | ||||
| 23 | Shamrock Village | 100.0% | 12/31/2018 | TTM 2/28/2019 | 1,655,957 | 389,359 | 1,266,598 | 0 | 1,266,598 | Actual 2018 | 1,678,717 | 352,827 | 1,325,890 | 0 | ||||
| 24 | Conejo Valley Plaza | 100.0% | 3/1/2019 | TTM 1/31/2019 | 1,922,510 | 361,344 | 1,561,166 | 0 | 1,561,166 | Actual 2018 | 1,880,198 | 354,008 | 1,526,190 | 0 | ||||
| 25 | Mary’s Vineyard Shopping Center | 95.4% | 4/8/2019 | Actual 2018 | 2,009,015 | 650,388 | 1,358,627 | 0 | 1,358,627 | Actual 2017 | 1,964,701 | 646,973 | 1,317,728 | 0 | ||||
| 26 | Jefferson Office Park | 90.6% | 4/5/2019 | TTM 1/31/2019 | 3,172,193 | 1,410,571 | 1,761,621 | 0 | 1,761,621 | Actual 2018 | 3,116,891 | 1,450,624 | 1,666,267 | 0 | ||||
| 26.01 | Middleburg Heights | 89.2% | 4/5/2019 | TTM 1/31/2019 | 1,444,396 | 676,078 | 768,318 | 0 | 768,318 | Actual 2018 | 1,415,547 | 710,439 | 705,108 | 0 | ||||
| 26.02 | Fairlawn | 90.7% | 4/5/2019 | TTM 1/31/2019 | 906,883 | 381,283 | 525,600 | 0 | 525,600 | Actual 2018 | 888,706 | 361,406 | 527,300 | 0 | ||||
| 26.03 | Mayfield Village | 94.1% | 4/5/2019 | TTM 1/31/2019 | 820,914 | 353,210 | 467,703 | 0 | 467,703 | Actual 2018 | 812,638 | 378,779 | 433,859 | 0 | ||||
| 27 | Crossroads Portfolio | 85.3% | Various | Actual 2018 | 3,406,990 | 1,413,850 | 1,993,140 | 0 | 1,993,140 | Actual 2017 | 3,364,126 | 1,370,881 | 1,993,245 | 0 | ||||
| 27.01 | 20975 Swenson | 88.8% | 1/4/2019 | Actual 2018 | 1,450,694 | 590,431 | 860,263 | 0 | 860,263 | Actual 2017 | 1,370,717 | 565,962 | 804,755 | 0 | ||||
| 27.02 | 20935 Swenson | 87.5% | 1/4/2019 | Actual 2018 | 1,306,604 | 552,298 | 754,306 | 0 | 754,306 | Actual 2017 | 1,375,759 | 546,347 | 829,412 | 0 | ||||
| 27.03 | 20825 Swenson | 75.1% | 1/14/2019 | Actual 2018 | 649,692 | 271,121 | 378,571 | 0 | 378,571 | Actual 2017 | 617,650 | 258,572 | 359,078 | 0 | ||||
| 28 | 24 Commerce Street | 84.2% | 3/20/2019 | TTM 1/31/2019 | 3,173,907 | 1,261,378 | 1,912,529 | 0 | 1,912,529 | Actual 2018 | 3,423,926 | 1,360,450 | 2,063,476 | 0 | ||||
| 29 | Lexington Pavilion | 92.4% | 1/17/2019 | Actual 2018 | 2,262,688 | 506,657 | 1,756,031 | 0 | 1,756,031 | Actual 2017 | 2,215,651 | 504,663 | 1,710,988 | 0 | ||||
| 30 | Midtown Plaza | 98.7% | 11/7/2018 | TTM 11/30/2018 | 1,729,695 | 361,523 | 1,368,172 | 0 | 1,368,172 | Actual 2017 | 1,702,729 | 380,154 | 1,322,575 | 0 | ||||
| 31 | North Charleston Center | 97.0% | 2/6/2019 | Actual 2018 | 2,205,436 | 720,068 | 1,485,368 | 0 | 1,485,368 | Actual 2017 | 1,839,797 | 659,051 | 1,180,746 | 0 | ||||
| 32 | Chesterfield Marketplace | 88.2% | 12/31/2018 | Actual 2018 | 2,098,942 | 471,552 | 1,627,390 | 0 | 1,627,390 | Annualized T8 8/31/2017 | 2,381,543 | 542,466 | 1,839,077 | 0 | ||||
| 33 | Shelby Corners | 93.7% | 1/16/2019 | Actual 2018 | 2,173,028 | 798,957 | 1,374,071 | 0 | 1,374,071 | Actual 2017 | 2,051,549 | 815,633 | 1,235,916 | 0 | ||||
| 34 | Wellington Park | 99.7% | 12/7/2018 | Actual 2018 | 1,346,971 | 285,828 | 1,061,143 | 0 | 1,061,143 | Actual 2017 | 1,339,031 | 289,475 | 1,049,555 | 0 | ||||
| 35 | 24 Hour Fitness - Texas | 100.0% | 5/1/2019 | Annualized 9 9/30/2018 | 1,392,405 | 273,210 | 1,119,195 | 0 | 1,119,195 | Actual 2017 | 1,403,161 | 281,505 | 1,121,656 | 0 | ||||
| 36 | Bond Street Fund 18 | 86.4% | Various | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 36.01 | University Center | 78.5% | 12/26/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 36.02 | Shoppes At Hermitage Hills | 92.2% | 12/10/2018 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 37 | Hampton Inn Canton | 82.9% | 2/28/2019 | 124 | 103 | TTM 2/28/2019 | 3,084,690 | 1,729,357 | 1,355,333 | 0 | 1,355,333 | 124 | 103 | Actual 2017 | 3,053,660 | 1,769,036 | 1,284,625 | 0 |
| 38 | Staybridge Suites Odessa Interstate Highway 20 | 82.2% | 12/31/2018 | 161 | 125 | Actual 2018 | 5,074,359 | 2,240,717 | 2,833,642 | 203,073 | 2,630,568 | 187 | 154 | Actual 2017 | 2,772,135 | 1,696,479 | 1,075,656 | 110,027 |
| 39 | Lake Hills Plaza | 100.0% | 12/3/2018 | Annualized 2 2/28/2019 | 1,463,659 | 165,463 | 1,298,196 | 0 | 1,298,196 | Actual 2018 | 345,020 | 166,477 | 178,543 | 0 | ||||
| 40 | EB Hotel Miami | 83.3% | 2/28/2019 | 146 | 122 | TTM 2/28/2019 | 7,863,717 | 6,177,321 | 1,686,396 | 301,529 | 1,384,867 | 146 | 122 | Actual 2018 | 7,890,235 | 6,141,369 | 1,748,866 | 302,590 |
| 41 | Woodlands Centre | 100.0% | 6/1/2019 | TTM 1/31/2019 | 1,086,789 | 442,354 | 644,435 | 0 | 644,435 | Actual 2017 | 1,088,412 | 416,075 | 672,337 | 0 | ||||
| 42 | Junction City Shopping Center | 89.0% | 2/28/2019 | TTM 11/30/2018 | 1,852,885 | 697,364 | 1,155,521 | 0 | 1,155,521 | Actual 2017 | 1,828,357 | 632,795 | 1,195,563 | 0 | ||||
| 43 | Royal Oak EZ Storage | 92.3% | 3/31/2019 | TTM 3/31/2019 | 1,014,338 | 459,014 | 555,324 | 0 | 555,324 | Actual 2018 | 935,252 | 467,788 | 467,464 | 0 | ||||
| 44 | Fairfield Inn & Suites - Colorado Springs North | 77.8% | 2/28/2019 | 109 | 84 | TTM 2/28/2019 | 2,679,197 | 1,659,665 | 1,019,532 | 0 | 1,019,532 | 109 | 84 | Actual 2018 | 2,690,730 | 1,659,245 | 1,031,485 | 0 |
| 45 | Sierra Center Office Building | 100.0% | 3/19/2019 | Actual 2018 | 686,128 | 235,408 | 450,720 | 0 | 450,720 | Actual 2017 | 755,758 | 216,291 | 539,467 | 0 | ||||
| 46 | Confluence Portfolio | 96.1% | 12/10/2018 | TTM 12/31/2018 | 1,477,541 | 778,212 | 699,329 | 0 | 699,329 | Actual 2017 | 1,418,995 | 750,708 | 668,287 | 0 | ||||
| 46.01 | Ashley Chase Apartments | 93.0% | 12/10/2018 | TTM 12/31/2018 | 690,971 | 373,394 | 317,577 | 0 | 317,577 | Actual 2017 | 664,766 | 302,283 | 362,482 | 0 | ||||
| 46.02 | South Guignard Apartments (Lift Homes) | 97.3% | 12/10/2018 | TTM 12/31/2018 | 364,595 | 203,935 | 160,660 | 0 | 160,660 | Actual 2017 | 346,998 | 205,098 | 141,900 | 0 | ||||
| 46.03 | Cambridge Court Apartments | 100.0% | 12/10/2018 | TTM 12/31/2018 | 421,976 | 200,883 | 221,093 | 0 | 221,093 | Actual 2017 | 407,231 | 243,327 | 163,904 | 0 | ||||
| 47 | Comfort Inn Greenville | 66.9% | 1/31/2019 | 84 | 61 | TTM 1/31/2019 | 2,504,300 | 1,597,824 | 906,476 | 98,930 | 807,546 | 84 | 56 | Actual 2017 | 2,611,602 | 1,496,023 | 1,115,579 | 104,464 |
| 48 | Holiday Inn Express & Suites Woodward | 72.0% | 5/6/2019 | 88 | 64 | TTM 1/31/2019 | 2,070,457 | 1,227,727 | 842,731 | 82,818 | 759,913 | 88 | 64 | Actual 2017 | 2,097,883 | 1,213,448 | 884,435 | 83,915 |
| 49 | Oak Meadows & Brookview Place | 89.2% | Various | Various | 2,143,281 | 1,014,539 | 1,128,742 | 0 | 1,128,742 | NAV | NAV | NAV | NAV | NAV | ||||
| 49.01 | Brookview Place | 87.9% | 3/8/2019 | Annualized 10 1/31/2019 | 1,466,273 | 701,568 | 764,705 | 0 | 764,705 | NAV | NAV | NAV | NAV | NAV | ||||
| 49.02 | Oak Meadows | 92.0% | 2/20/2019 | Annualized 11 1/31/2019 | 677,008 | 312,971 | 364,037 | 0 | 364,037 | NAV | NAV | NAV | NAV | NAV | ||||
| 50 | Z Tower | 100.0% | 12/31/2018 | Actual 2018 | 616,758 | 63,702 | 553,056 | 0 | 553,056 | NAV | NAV | NAV | NAV | NAV | ||||
| 51 | Settlers Pointe Office Building | 93.7% | 2/6/2019 | TTM 2/28/2019 | 1,007,822 | 407,312 | 600,510 | 0 | 600,510 | Actual 2018 | 708,790 | 313,056 | 395,734 | 0 | ||||
| 52 | 4301 Riverside Drive | 100.0% | 2/20/2019 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 53 | Space Station | 91.3% | 2/5/2019 | TTM 1/31/2019 | 918,708 | 503,358 | 415,350 | 0 | 415,350 | Actual 2017 | 774,847 | 478,390 | 296,457 | 0 | ||||
| 54 | 7240 Parkway Drive | 90.0% | 4/5/2019 | Actual 2018 | 1,230,053 | 737,786 | 492,267 | 123,343 | 368,924 | Actual 2017 | 1,190,265 | 717,995 | 472,270 | 123,343 | ||||
| 55 | Lofts at Binghamton Portfolio | 97.5% | 1/1/2019 | Actual 2018 | 641,271 | 251,459 | 389,812 | 11,700 | 378,112 | Actual 2017 | 632,134 | 227,448 | 404,686 | 11,700 | ||||
| 55.01 | Lofts at 221 | 100.0% | 1/1/2019 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 55.02 | Lofts at 60 | 84.8% | 1/1/2019 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 56 | Walgreens- North Charleston | 100.0% | 5/1/2019 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
| 57 | Eagle Creek Plaza | 100.0% | 1/1/2019 | Actual 2018 | 757,544 | 254,343 | 503,201 | 0 | 503,201 | Actual 2017 | 672,819 | 258,901 | 413,919 | 74,359 | ||||
| 58 | Colonel Glenn Business Center | 100.0% | 11/13/2018 | Actual 2018 | 654,434 | 159,414 | 495,020 | 0 | 495,020 | Actual 2017 | 495,842 | 119,763 | 376,079 | 0 | ||||
| 59 | 5911 North Honore Avenue | 100.0% | 1/22/2019 | TTM 2/28/2019 | 789,870 | 228,193 | 561,677 | 0 | 561,677 | Actual 2018 | 788,582 | 230,655 | 557,927 | 0 | ||||
| 60 | Space Savers Self Storage | 89.9% | 2/20/2019 | Actual 2018 | 582,584 | 225,735 | 356,849 | 0 | 356,849 | Actual 2017 | 505,007 | 217,354 | 287,653 | 0 | ||||
| 61 | Walgreens Houma | 100.0% | 5/6/2019 | TTM 8/31/2018 | 400,000 | 0 | 400,000 | 0 | 400,000 | Actual 2017 | 400,000 | 0 | 400,000 | 0 | ||||
| 62 | Best Western Plus Spartanburg | 80.1% | 2/28/2019 | 90 | 72 | Annualized 11 2/28/2019 | 1,763,160 | 1,039,098 | 724,062 | 70,526 | 653,536 | 90 | 72 | NAV | NAV | NAV | NAV | NAV |
| 63 | Gallatin Manor | 100.0% | 3/29/2019 | TTM 1/31/2019 | 551,792 | 164,882 | 386,910 | 0 | 386,910 | Actual 2018 | 547,894 | 159,403 | 388,491 | 0 | ||||
| 64 | Harlingen Heights | 100.0% | 2/1/2019 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
A-1-15
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Second Most Recent NCF ($) | Second Most Recent Hotel ADR | Second Most Recent Hotel RevPAR | Third Most Recent Period | Third Most Recent Revenues ($)(9) | Third Most Recent Expenses ($) | Third Most Recent NOI ($) | Third Most Recent Capital Expenditures | Third Most Recent NCF ($) | Third Most Recent Hotel ADR | Third Most Recent Hotel RevPAR | Master Lease (Y/N) | Largest Tenant Name(5)(10)(11)(12)(13)(14) | Largest Tenant Sq. Ft. | Largest Tenant % of NRA | Largest Tenant Exp. Date |
| 1 | Crown Center Office Park | 3,269,241 | TTM 9/30/2016 | 4,924,387 | 2,729,031 | 2,195,356 | 0 | 2,195,356 | N | Bayview Loan Servicing, LLC | 61,884 | 18.1% | 8/31/2022 | ||||
| 2 | Ohio Hotel Portfolio | 3,702,484 | 113 | 84 | Actual 2017 | 13,565,313 | 9,508,805 | 4,056,508 | 542,613 | 3,513,896 | 112 | 81 | N | ||||
| 2.01 | SpringHill Suites Beavercreek | 1,589,652 | 113 | 93 | Actual 2017 | 3,611,390 | 2,068,027 | 1,543,363 | 144,456 | 1,398,907 | 110 | 82 | N | ||||
| 2.02 | Holiday Inn West Chester | 1,295,624 | 117 | 83 | Actual 2017 | 6,603,828 | 5,218,437 | 1,385,390 | 264,153 | 1,121,237 | 119 | 81 | N | ||||
| 2.03 | Holiday Inn Express & Suites Dayton | 817,208 | 107 | 77 | Actual 2017 | 3,350,096 | 2,222,340 | 1,127,755 | 134,004 | 993,752 | 107 | 81 | N | ||||
| 3 | Great Wolf Lodge Southern California | 22,416,306 | 280 | 225 | Actual 2017 | 73,181,700 | 56,397,508 | 16,784,192 | -667,889 | 17,452,081 | 293 | 204 | N | ||||
| 4 | Hilton at University Place | 5,847,613 | 137 | 101 | Actual 2017 | 19,742,148 | 14,051,870 | 5,690,278 | 0 | 5,690,278 | 136 | 100 | N | ||||
| 5 | Goodyear Portfolio | 4,999,492 | Actual 2016 | 5,603,671 | 661,289 | 4,942,382 | 0 | 4,942,382 | N | Goodyear | 2,046,012 | 100.0% | 4/30/2038 | ||||
| 5.01 | Innovation Tech Center | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Goodyear | 1,621,500 | 100.0% | 4/30/2038 | ||||
| 5.02 | Research Center | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Goodyear | 193,312 | 100.0% | 4/30/2038 | ||||
| 5.03 | Tire Testing | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Goodyear | 145,600 | 100.0% | 4/30/2038 | ||||
| 5.04 | North Archwood | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Goodyear | 85,600 | 100.0% | 4/30/2038 | ||||
| 6 | Shreveport Storage Portfolio | 2,882,368 | Actual 2017 | 3,945,930 | 1,050,807 | 2,895,122 | 0 | 2,895,122 | N | ||||||||
| 6.01 | Home and Office Storage - Airline | 948,791 | Actual 2017 | 1,323,676 | 372,175 | 951,501 | 0 | 951,501 | N | ||||||||
| 6.02 | Home and Office Storage - EBK | 991,490 | Actual 2017 | 1,326,786 | 344,476 | 982,310 | 0 | 982,310 | N | ||||||||
| 6.03 | Home and Office Storage - I-49 | 942,088 | Actual 2017 | 1,295,468 | 334,156 | 961,311 | 0 | 961,311 | N | ||||||||
| 7 | Inland Devon Self Storage Portfolio | 7,264,565 | Actual 2017 | 12,643,034 | 5,507,266 | 7,135,768 | 142,864 | 6,992,905 | N | ||||||||
| 7.01 | 67650 East Ramon Road | 829,971 | Actual 2017 | 1,122,788 | 352,077 | 770,711 | 10,946 | 759,766 | N | ||||||||
| 7.02 | 2700 Poplar Avenue | 695,504 | Actual 2017 | 1,126,705 | 486,604 | 640,101 | 9,282 | 630,819 | N | ||||||||
| 7.03 | 1400 South Gene Autry Trail | 514,155 | Actual 2017 | 695,986 | 254,642 | 441,344 | 7,288 | 434,057 | N | ||||||||
| 7.04 | 3686 Old Germantown Road | 434,735 | Actual 2017 | 692,240 | 321,603 | 370,637 | 10,891 | 359,746 | N | ||||||||
| 7.05 | 500 Radio Road | 500,677 | Actual 2017 | 639,588 | 236,013 | 403,575 | 6,477 | 397,098 | N | ||||||||
| 7.06 | 9275 Macon Road | 430,706 | Actual 2017 | 678,856 | 259,281 | 419,575 | 6,790 | 412,785 | N | ||||||||
| 7.07 | 72500 Varner Road | 411,082 | Actual 2017 | 726,165 | 302,520 | 423,645 | 7,459 | 416,187 | N | ||||||||
| 7.08 | 22075 Highway 18 | 417,724 | Actual 2017 | 585,488 | 219,622 | 365,866 | 7,357 | 358,510 | N | ||||||||
| 7.09 | 3040 Austin Peay Highway | 407,462 | Actual 2017 | 748,276 | 336,894 | 411,382 | 7,189 | 404,193 | N | ||||||||
| 7.10 | 18690 Highway 18 | 399,186 | Actual 2017 | 598,934 | 222,220 | 376,714 | 6,176 | 370,539 | N | ||||||||
| 7.11 | 1700 US Highway 75 | 336,094 | Actual 2017 | 546,527 | 232,358 | 314,169 | 4,863 | 309,307 | N | ||||||||
| 7.12 | 1720 Loy Lake Road | 321,541 | Actual 2017 | 562,671 | 220,424 | 342,247 | 5,510 | 336,737 | N | ||||||||
| 7.13 | 6140 East Shelby Drive | 294,901 | Actual 2017 | 630,113 | 299,768 | 330,345 | 7,270 | 323,075 | N | ||||||||
| 7.14 | 6017 Interstate 30 | 283,387 | Actual 2017 | 583,461 | 232,774 | 350,687 | 5,959 | 344,729 | N | ||||||||
| 7.15 | 7777 Moriarty Road | 270,482 | Actual 2017 | 473,634 | 219,269 | 254,365 | 5,433 | 248,932 | N | ||||||||
| 7.16 | 8123 Wesley Street | 197,818 | Actual 2017 | 428,984 | 171,911 | 257,073 | 4,510 | 252,563 | N | ||||||||
| 7.17 | 2922 South 5th Court | 153,923 | Actual 2017 | 522,226 | 299,071 | 223,155 | 5,870 | 217,285 | N | ||||||||
| 7.18 | 3577 New Getwell Road | 116,838 | Actual 2017 | 442,951 | 276,894 | 166,057 | 9,636 | 156,421 | N | ||||||||
| 7.19 | 5141 American Way | 105,788 | Actual 2017 | 285,031 | 199,970 | 85,061 | 4,040 | 81,021 | N | ||||||||
| 7.20 | 6390 Winchester Road | 75,186 | Actual 2017 | 225,988 | 158,245 | 67,743 | 3,889 | 63,854 | N | ||||||||
| 7.21 | 4705 Winchester Road | 67,408 | Actual 2017 | 326,422 | 205,106 | 121,316 | 6,032 | 115,284 | N | ||||||||
| 8 | The Colonnade Office Complex | 19,976,818 | Actual 2016 | 30,036,140 | 12,018,971 | 18,017,169 | 0 | 18,017,169 | N | Hilton Domestic Operating Company | 155,572 | 14.4% | 1/31/2021 | ||||
| 9 | Mariners Landing | 1,673,298 | Actual 2016 | 2,304,867 | 610,398 | 1,694,469 | 0 | 1,694,469 | N | Oculus VR | 21,394 | 25.2% | 9/30/2025 | ||||
| 10 | Great Value Storage Portfolio | 19,633,132 | Actual 2016 | 30,067,746 | 12,153,326 | 17,914,420 | 0 | 17,914,420 | N | ||||||||
| 10.01 | GVS - 6250 Westward Lane | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.02 | GVS - 1223, 1235, 1431, 1441, 1451, 1491, 1527, 1543 & 1559 North Nellis Boulevard | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.03 | GVS - 9530 Skillman Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.04 | GVS - 4311 Samuell Boulevard | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.05 | GVS - 9010 Emmett F Lowry Expressway | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.06 | GVS - 9984 South Old State Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.07 | GVS - 10640 Hempstead Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.08 | GVS - 7273 Kearney Street and 6345 East 78th Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.09 | GVS - 4641 Production Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.10 | GVS - 920 Highway 80 East | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.11 | GVS - 2202 North Market Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.12 | GVS - 111 North Layfair Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.13 | GVS - 435 Congress Park Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.14 | GVS - 765 South Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.15 | GVS - 410 Gulf Freeway | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.16 | GVS - 5199 Westerville Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.17 | GVS - 2502 Bay Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.18 | GVS - 1710 North Cunningham Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.19 | GVS - 7821 Taylor Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.20 | GVS - 9600 Marion Ridge | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.21 | GVS - 4901 South Freeway | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.22 | GVS - 15300 Kuykendahl Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.23 | GVS - 9951 Harwin Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.24 | GVS - 2033 Oak Grove Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.25 | GVS - 11702 Beechnut Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.26 | GVS - 13825 FM 306 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.27 | GVS - 5550 Antoine Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.28 | GVS - 580 East Dublin Granville Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.29 | GVS - 7986 Southern Boulevard | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.30 | GVS - 1330 Georgesville Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.31 | GVS - 123 South Meridian Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.32 | GVS - 3380 North Post Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.33 | GVS - 2150 Wirt Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.34 | GVS - 5301 Tamarack Circle East | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.35 | GVS - 443 Laredo Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.36 | GVS - 1661 and 1670 West Government Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.37 | GVS - 8450 Cook Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.38 | GVS - 613 North Freeway | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.39 | GVS - 10601 West Fairmont Parkway | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.40 | GVS - 7200 Tussing Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.41 | GVS - 14318 Highway 249 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.42 | GVS - 1910 25th Avenue North | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.43 | GVS - 8501 North Springboro Pike | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.44 | GVS - 4145 State Route 741 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.45 | GVS - 1961 Covington Pike | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.46 | GVS - 3785 Shiloh Springs Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.47 | GVS - 1585 Lexington Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.48 | GVS - 1594 Route 9G | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.49 | GVS - 8320 Alabonson Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.50 | GVS - 10013 FM 620 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.51 | GVS - 426 North Smithville Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.52 | GVS - 60 Westpark Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.53 | GVS - 2407 South U.S. Highway 183 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.54 | GVS - 5811 North Houston Rosslyn Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.55 | GVS - 3412 Garth Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.56 | GVS - 941 Fairmont Parkway | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.57 | GVS - 632 Timkin Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.58 | GVS - 8801 Boone Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.59 | GVS - 3951 Highway 78 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.60 | GVS - 16905 Indian Chief Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.61 | GVS - 16530 West Hardy Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.62 | GVS - 4806 Marie Lane | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.63 | GVS - 1151 East Expressway 83 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 10.64 | GVS - 7116 South IH-35 Frontage Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 11 | The Block Northway | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Nordstrom Rack | 40,346 | 11.4% | 8/31/2026 | ||||
| 12 | Wolverine Portfolio | 4,464,818 | Actual 2016 | 6,426,030 | 2,941,367 | 3,484,663 | 0 | 3,484,663 | N | ||||||||
| 12.01 | Apple Tree Estates | 716,782 | Actual 2016 | 930,393 | 391,403 | 538,990 | 0 | 538,990 | N | ||||||||
| 12.02 | South Lyon | 805,066 | Actual 2016 | 1,041,149 | 405,530 | 635,619 | 0 | 635,619 | N | ||||||||
| 12.03 | Metro Commons | 645,180 | Actual 2016 | 856,349 | 409,126 | 447,223 | 0 | 447,223 | N | ||||||||
| 12.04 | Brighton Village | 608,200 | Actual 2016 | 783,539 | 360,445 | 423,094 | 0 | 423,094 | N | ||||||||
| 12.05 | College Heights | 442,748 | Actual 2016 | 587,207 | 328,273 | 258,934 | 0 | 258,934 | N | ||||||||
| 12.06 | Hillcrest | 368,249 | Actual 2016 | 613,857 | 267,611 | 346,246 | 0 | 346,246 | N | ||||||||
| 12.07 | Royal Village | 219,926 | Actual 2016 | 516,198 | 332,735 | 183,463 | 0 | 183,463 | N | ||||||||
| 12.08 | Fernwood | 199,312 | Actual 2016 | 342,641 | 122,671 | 219,970 | 0 | 219,970 | N | ||||||||
| 12.09 | Satellite Bay | 221,062 | Actual 2016 | 394,426 | 174,574 | 219,852 | 0 | 219,852 | N | ||||||||
| 12.10 | Chalet Village | 238,294 | Actual 2016 | 360,271 | 148,999 | 211,272 | 0 | 211,272 | N | ||||||||
| 13 | Home Depot Livonia MI | 2,032,800 | Actual 2016 | 2,360,229 | 327,429 | 2,032,800 | 0 | 2,032,800 | N | Home Depot | 135,782 | 100.0% | 1/31/2026 | ||||
| 14 | Town Square | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 15 | 839 Broadway | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Bond Collective | 39,913 | 86.3% | 4/7/2034 | ||||
| 16 | Heartland Dental Medical Office Portfolio | 17,428,719 | Actual 2016 | 17,386,169 | 3,426,047 | 13,960,122 | 0 | 13,960,122 | N | Various | Various | Various | Various | ||||
| 16.001 | Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive | 1,090,228 | Actual 2016 | 1,203,371 | 141,524 | 1,061,847 | 0 | 1,061,847 | N | HD Home Office | 84,190 | 100.0% | 5/31/2028 | ||||
| 16.002 | Heartland Dental Medical Office Portfolio - 9150 North East Barry Road | 329,295 | Actual 2016 | 315,967 | 83,290 | 232,677 | 0 | 232,677 | N | AT&T - Kansas City, MO | 3,850 | 39.6% | 1/31/2022 | ||||
| 16.003 | Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road | 202,525 | NAV | NAV | NAV | NAV | NAV | NAV | N | Jones Bridge Dental Care | 9,950 | 67.0% | 8/31/2026 | ||||
| 16.004 | Heartland Dental Medical Office Portfolio - 200 Brevco Plaza | 306,407 | Actual 2016 | 448,812 | 149,506 | 299,306 | 0 | 299,306 | N | Mercy Clinic East Communities Endo | 5,877 | 31.2% | 11/30/2023 | ||||
| 16.005 | Heartland Dental Medical Office Portfolio - 1760 West Virginia Street | 220,833 | Actual 2016 | 288,748 | 76,696 | 212,052 | 0 | 212,052 | N | McKinneyDentist.com | 8,000 | 77.7% | 1/31/2025 | ||||
| 16.006 | Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive | 240,775 | Actual 2016 | 270,900 | 33,931 | 236,970 | 0 | 236,970 | N | Neibauer Dental - Waldorf | 6,699 | 100.0% | 9/30/2021 | ||||
| 16.007 | Heartland Dental Medical Office Portfolio - 1647 County Road 220 | 238,938 | Actual 2016 | 320,336 | 85,709 | 234,627 | 0 | 234,627 | N | Island Walk Dental | 4,311 | 52.8% | 2/28/2022 | ||||
| 16.008 | Heartland Dental Medical Office Portfolio - 3500 East Highway 377 | 202,290 | Actual 2016 | 249,229 | 51,063 | 198,166 | 0 | 198,166 | N | Granbury Dental Center | 6,000 | 100.0% | 3/31/2022 | ||||
| 16.009 | Heartland Dental Medical Office Portfolio - 4112 North Belt Highway | 214,225 | Actual 2016 | 263,066 | 50,755 | 212,311 | 0 | 212,311 | N | Cook Crossing Dental Care | 2,400 | 40.0% | 12/31/2022 | ||||
| 16.010 | Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard | 208,625 | Actual 2016 | 253,330 | 48,293 | 205,037 | 0 | 205,037 | N | Regional Eyecare Associates, Inc | 4,000 | 48.8% | 12/31/2027 | ||||
| 16.011 | Heartland Dental Medical Office Portfolio - 2202 Althoff Drive | 224,233 | Actual 2016 | 293,889 | 74,050 | 219,839 | 0 | 219,839 | N | HD PSR Center | 42,962 | 100.0% | 4/30/2026 | ||||
| 16.012 | Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Heartland Dental - Springfield | 5,500 | 100.0% | 12/31/2028 | ||||
| 16.013 | Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway | 181,506 | Actual 2016 | 133,653 | 49,588 | 84,065 | 0 | 84,065 | N | Hickory Creek Family Dentistry | 3,585 | 52.6% | 6/30/2025 | ||||
| 16.014 | Heartland Dental Medical Office Portfolio - 508 South 52nd Street | 178,158 | Actual 2016 | 195,197 | 19,872 | 175,325 | 0 | 175,325 | N | Metro Park Dental Arts | 10,000 | 100.0% | 4/30/2024 | ||||
| 16.015 | Heartland Dental Medical Office Portfolio - 1025 Ashley Street | 183,127 | Actual 2016 | 203,002 | 23,682 | 179,320 | 0 | 179,320 | N | Bowling Green Family Dentistry | 2,740 | 42.0% | 7/31/2022 | ||||
| 16.016 | Heartland Dental Medical Office Portfolio - 440 Erie Parkway | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Coal Creek Family | 4,150 | 100.0% | 12/31/2032 | ||||
| 16.017 | Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard | 179,567 | Actual 2016 | 229,809 | 52,950 | 176,859 | 0 | 176,859 | N | Citrust Tower Family Dental | 2,778 | 27.7% | 6/30/2022 | ||||
| 16.018 | Heartland Dental Medical Office Portfolio - 1751 Pleasant Road | 175,431 | Actual 2016 | 227,157 | 53,467 | 173,689 | 0 | 173,689 | N | West Town Dental Care | 3,273 | 48.6% | 4/30/2024 | ||||
| 16.019 | Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place | 170,200 | Actual 2016 | 204,830 | 38,033 | 166,796 | 0 | 166,796 | N | Lake Nona Family Dentistry | 4,878 | 100.0% | 8/31/2023 | ||||
| 16.020 | Heartland Dental Medical Office Portfolio - 615 Saint James Avenue | 170,646 | Actual 2016 | 44,953 | 16,595 | 28,358 | 0 | 28,358 | N | Smiles at Goose Creek | 4,100 | 100.0% | 4/30/2028 | ||||
| 16.021 | Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road | 169,660 | Actual 2016 | 223,712 | 59,142 | 164,570 | 0 | 164,570 | N | Modern Smiles Dentistry | 3,084 | 69.9% | 11/30/2028 | ||||
| 16.022 | Heartland Dental Medical Office Portfolio - 1695 Wells Road | 165,058 | Actual 2016 | 184,327 | 23,396 | 160,931 | 0 | 160,931 | N | The Dentist Place | 5,500 | 100.0% | 12/31/2022 |
A-1-16
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Second Most Recent NCF ($) | Second Most Recent Hotel ADR | Second Most Recent Hotel RevPAR | Third Most Recent Period | Third Most Recent Revenues ($)(9) | Third Most Recent Expenses ($) | Third Most Recent NOI ($) | Third Most Recent Capital Expenditures | Third Most Recent NCF ($) | Third Most Recent Hotel ADR | Third Most Recent Hotel RevPAR | Master Lease (Y/N) | Largest Tenant Name(5)(10)(11)(12)(13)(14) | Largest Tenant Sq. Ft. | Largest Tenant % of NRA | Largest Tenant Exp. Date |
| 16.023 | Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road | 155,112 | Actual 2016 | 174,556 | 29,462 | 145,094 | 0 | 145,094 | N | Suwanee Dental Care | 10,850 | 91.6% | 6/30/2022 | ||||
| 16.024 | Heartland Dental Medical Office Portfolio - 7310 North Villa Drive | 124,799 | Actual 2016 | 175,425 | 41,318 | 134,108 | 0 | 134,108 | N | Willow Knolls Family Dental | 1,890 | 27.5% | 11/30/2022 | ||||
| 16.025 | Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard | 171,933 | Actual 2016 | 171,182 | 39,942 | 131,240 | 0 | 131,240 | N | Indian Lake Family Dental | 4,213 | 68.4% | 12/31/2024 | ||||
| 16.026 | Heartland Dental Medical Office Portfolio - 2455 East Main Street | 170,075 | Actual 2016 | 147,485 | 19,477 | 128,008 | 0 | 128,008 | N | IU Health Urgent Care | 3,246 | 50.2% | 11/30/2025 | ||||
| 16.027 | Heartland Dental Medical Office Portfolio - 630 East Markey Parkway | 71,610 | Actual 2016 | 54,201 | 10,171 | 44,030 | 0 | 44,030 | N | Belton Family Dental Care | 3,206 | 57.0% | 12/31/2025 | ||||
| 16.028 | Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway | 168,785 | NAV | NAV | NAV | NAV | NAV | NAV | N | Dental Care of Pflugerville | 3,883 | 100.0% | 8/31/2026 | ||||
| 16.029 | Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway | 105,139 | Actual 2016 | 66,008 | 26,427 | 39,581 | 0 | 39,581 | N | Palm Coast Dental Care | 3,214 | 64.9% | 1/31/2026 | ||||
| 16.030 | Heartland Dental Medical Office Portfolio - 11890 Highway 707 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Prince Creek Dental Care | 4,386 | 100.0% | 9/30/2030 | ||||
| 16.031 | Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road | 110,874 | Actual 2016 | 91,477 | 18,556 | 72,920 | 0 | 72,920 | N | Dental Care of Davenport | 3,395 | 62.3% | 9/30/2025 | ||||
| 16.032 | Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive | 160,232 | Actual 2016 | 175,089 | 48,409 | 126,680 | 0 | 126,680 | N | My St. Peter’s Dentist | 3,823 | 38.4% | 6/30/2019 | ||||
| 16.033 | Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard | 129,786 | Actual 2016 | 194,830 | 58,977 | 135,853 | 0 | 135,853 | N | Lee Vista Dental | 3,396 | 64.4% | 6/30/2021 | ||||
| 16.034 | Heartland Dental Medical Office Portfolio - 149 Tuscan Way | 155,173 | Actual 2016 | 192,279 | 40,209 | 152,069 | 0 | 152,069 | N | Mill Creek Dental Care | 4,108 | 100.0% | 10/31/2024 | ||||
| 16.035 | Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive | 158,750 | NAV | NAV | NAV | NAV | NAV | NAV | N | Dental Care at Prairie Crossing | 3,803 | 100.0% | 9/30/2026 | ||||
| 16.036 | Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard | 150,232 | Actual 2016 | 188,087 | 40,859 | 147,228 | 0 | 147,228 | N | Wiregrass Family Dental Care | 4,194 | 100.0% | 7/31/2024 | ||||
| 16.037 | Heartland Dental Medical Office Portfolio - 209 Latitude Lane | 116,863 | NAV | NAV | NAV | NAV | NAV | NAV | N | Dental Care of Lake Wylie | 4,079 | 100.0% | 12/31/2026 | ||||
| 16.038 | Heartland Dental Medical Office Portfolio - 4608 South West College Road | 105,904 | Actual 2016 | 61,059 | 15,402 | 45,657 | 0 | 45,657 | N | Smiles at Healthbrook | 3,297 | 64.5% | 12/31/2025 | ||||
| 16.039 | Heartland Dental Medical Office Portfolio - 1315 Bell Road | 160,554 | Actual 2016 | 204,722 | 47,756 | 156,965 | 0 | 156,965 | N | Cane Ridge Dentist | 5,660 | 69.0% | 3/31/2020 | ||||
| 16.040 | Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Heartland Dental - St. Augustine, FL | 4,000 | 100.0% | 12/31/2028 | ||||
| 16.041 | Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane | 148,425 | Actual 2016 | 187,570 | 42,056 | 145,514 | 0 | 145,514 | N | Complete Dental Care of Mansfield | 5,028 | 100.0% | 10/31/2023 | ||||
| 16.042 | Heartland Dental Medical Office Portfolio - 3152 South Broadway | 153,644 | Actual 2016 | 174,717 | 22,651 | 152,065 | 0 | 152,065 | N | Cross Timbers Family Dental | 3,060 | 55.5% | 11/30/2024 | ||||
| 16.043 | Heartland Dental Medical Office Portfolio - 8701 South Garnett Road | 144,708 | Actual 2016 | 176,171 | 34,222 | 141,948 | 0 | 141,948 | N | Berkshire Dental Group | 5,756 | 81.0% | 3/31/2021 | ||||
| 16.044 | Heartland Dental Medical Office Portfolio - 450 South Weber Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Romeoville Smiles Dentistry | 4,000 | 100.0% | 8/31/2027 | ||||
| 16.045 | Heartland Dental Medical Office Portfolio - 840 Nissan Drive | 93,936 | Actual 2016 | 70,618 | 12,140 | 58,477 | 0 | 58,477 | N | Family Dental Care of Smyrna | 3,363 | 57.3% | 11/30/2025 | ||||
| 16.046 | Heartland Dental Medical Office Portfolio - 12222 Route 47 | 211,692 | NAV | NAV | NAV | NAV | NAV | NAV | N | Dental Care of Huntley | 3,569 | 100.0% | 6/30/2026 | ||||
| 16.047 | Heartland Dental Medical Office Portfolio - 3415 Livernois Road | 116,758 | NAV | NAV | NAV | NAV | NAV | NAV | N | Cosmetic Dentistry Institute | 5,661 | 100.0% | 8/31/2026 | ||||
| 16.048 | Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road | 129,796 | Actual 2016 | 178,555 | 52,559 | 125,996 | 0 | 125,996 | N | Abilene Dental | 5,600 | 68.6% | 12/31/2023 | ||||
| 16.049 | Heartland Dental Medical Office Portfolio - 8190 Windfall Lane | 159,970 | Actual 2016 | 201,401 | 38,310 | 163,090 | 0 | 163,090 | N | Heartland Crossing Dental Care | 2,100 | 25.0% | 9/30/2025 | ||||
| 16.050 | Heartland Dental Medical Office Portfolio - 2620 East Highway 50 | 128,081 | NAV | NAV | NAV | NAV | NAV | NAV | N | Citrus Grove Dental Care | 3,329 | 64.9% | 8/31/2026 | ||||
| 16.051 | Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Tradition Parkway Dental Care | 4,000 | 100.0% | 7/31/2027 | ||||
| 16.052 | Heartland Dental Medical Office Portfolio - 4939 Courthouse Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | New Town Dental Arts | 5,300 | 100.0% | 1/31/2028 | ||||
| 16.053 | Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road | 96,635 | Actual 2016 | 46,418 | 13,318 | 33,100 | 0 | 33,100 | N | Canoe Creek Family Dental | 3,101 | 61.4% | 1/31/2026 | ||||
| 16.054 | Heartland Dental Medical Office Portfolio - 507 North Hershey Road | 141,621 | Actual 2016 | 174,709 | 34,365 | 140,344 | 0 | 140,344 | N | Redbird Dental Care | 3,250 | 42.3% | 7/31/2021 | ||||
| 16.055 | Heartland Dental Medical Office Portfolio - 242 Southwoods Center | 105,757 | Actual 2016 | 136,949 | 19,540 | 117,410 | 0 | 117,410 | N | ADT - Columbia | 3,990 | 58.8% | 5/31/2019 | ||||
| 16.056 | Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue | 139,782 | Actual 2016 | 155,382 | 18,395 | 136,987 | 0 | 136,987 | N | Franklin Dental Care | 4,371 | 100.0% | 1/31/2024 | ||||
| 16.057 | Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Heartland - Buckeye | 4,000 | 100.0% | 7/31/2028 | ||||
| 16.058 | Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard | 140,799 | Actual 2016 | 180,469 | 44,549 | 135,919 | 0 | 135,919 | N | Smiles on Beach Boulevard | 3,353 | 68.0% | 8/31/2023 | ||||
| 16.059 | Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Darwin Family Dental Care | 4,000 | 100.0% | 12/31/2028 | ||||
| 16.060 | Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue | 148,612 | Actual 2016 | 188,925 | 41,683 | 147,242 | 0 | 147,242 | N | Family Dental Care of Sycamore | 2,732 | 43.9% | 4/30/2025 | ||||
| 16.061 | Heartland Dental Medical Office Portfolio - 9100 Highway 119 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Buck Creek Family Dental | 4,000 | 100.0% | 9/30/2030 | ||||
| 16.062 | Heartland Dental Medical Office Portfolio - 42 Market Square Road | 131,717 | Actual 2016 | 151,429 | 22,295 | 129,134 | 0 | 129,134 | N | Wheat Family Dental | 7,305 | 100.0% | 3/31/2021 | ||||
| 16.063 | Heartland Dental Medical Office Portfolio - 2707 Sycamore Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Fifth Third Bank | 5,500 | 55.0% | 12/31/2027 | ||||
| 16.064 | Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road | 138,715 | Actual 2016 | 173,091 | 36,071 | 137,020 | 0 | 137,020 | N | Dental Care of Bellevue | 3,206 | 55.7% | 8/31/2024 | ||||
| 16.065 | Heartland Dental Medical Office Portfolio - 103 Farabee Drive North | 133,686 | Actual 2016 | 161,269 | 29,942 | 131,326 | 0 | 131,326 | N | Farabee Family Dental | 4,000 | 70.9% | 9/30/2022 | ||||
| 16.066 | Heartland Dental Medical Office Portfolio - 4999 North Tanner Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Econ River Family Dental | 4,063 | 100.0% | 11/30/2026 | ||||
| 16.067 | Heartland Dental Medical Office Portfolio - 674 Lake Joy Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Lake Joy Dental Care | 4,000 | 100.0% | 12/31/2027 | ||||
| 16.068 | Heartland Dental Medical Office Portfolio - 1828 IN-44 | 42,026 | Actual 2016 | 46,947 | 14,595 | 32,352 | 0 | 32,352 | N | JPMorgan Chase Bank | 3,621 | 54.5% | 2/28/2028 | ||||
| 16.069 | Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard | 133,889 | Actual 2016 | 156,286 | 24,301 | 131,985 | 0 | 131,985 | N | Creative Smiles Dental Care | 3,241 | 68.0% | 1/31/2023 | ||||
| 16.070 | Heartland Dental Medical Office Portfolio - 545 East Hunt Highway | 78,000 | NAV | NAV | NAV | NAV | NAV | NAV | N | San Tan Mountain Dental | 4,000 | 100.0% | 1/31/2027 | ||||
| 16.071 | Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Spring Ridge Dental Care | 3,200 | 66.7% | 7/31/2030 | ||||
| 16.072 | Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard | 128,491 | Actual 2016 | 87,137 | 23,441 | 63,696 | 0 | 63,696 | N | Lifetime Dentistry of Port Orange | 3,215 | 100.0% | 12/31/2027 | ||||
| 16.073 | Heartland Dental Medical Office Portfolio - 780 East-West Connector South West | 71,835 | Actual 2016 | 45,068 | 12,138 | 32,930 | 0 | 32,930 | N | Austell Family Dental Care | 3,213 | 53.6% | 12/31/2025 | ||||
| 16.074 | Heartland Dental Medical Office Portfolio - 16620 West 159th Street | 193,539 | NAV | NAV | NAV | NAV | NAV | NAV | N | Porter Dental Center | 3,569 | 100.0% | 6/30/2026 | ||||
| 16.075 | Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 | 125,345 | Actual 2016 | 150,817 | 27,979 | 122,838 | 0 | 122,838 | N | Lifetime Dentistry of Lady Lake | 4,227 | 100.0% | 8/31/2023 | ||||
| 16.076 | Heartland Dental Medical Office Portfolio - 3120 Mahan Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Mahan Village Dental Care | 4,195 | 100.0% | 8/31/2030 | ||||
| 16.077 | Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South | 99,099 | NAV | NAV | NAV | NAV | NAV | NAV | N | Regal Valley Dental Care | 4,000 | 100.0% | 12/31/2026 | ||||
| 16.078 | Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Heartland Dental - Fox Lake | 4,130 | 99.9% | 9/30/2028 | ||||
| 16.079 | Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard | 123,998 | Actual 2016 | 157,609 | 36,491 | 121,118 | 0 | 121,118 | N | Middleburg Family Dental Care | 4,108 | 100.0% | 11/30/2024 | ||||
| 16.080 | Heartland Dental Medical Office Portfolio - 3012 Anchor Drive | 116,065 | NAV | NAV | NAV | NAV | NAV | NAV | N | Dental Care at Fairfield | 3,193 | 58.1% | 7/31/2026 | ||||
| 16.081 | Heartland Dental Medical Office Portfolio - 1715 West Main Street | 81,789 | Actual 2016 | 108,580 | 28,662 | 79,918 | 0 | 79,918 | N | Lebanon Dental Care | 3,300 | 66.0% | 12/31/2024 | ||||
| 16.082 | Heartland Dental Medical Office Portfolio - 10389 Big Bend Road | 132,181 | Actual 2016 | 151,236 | 21,654 | 129,582 | 0 | 129,582 | N | Riverview Smiles Dental | 3,830 | 100.0% | 12/1/2024 | ||||
| 16.083 | Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Parkway Dental Care | 4,100 | 100.0% | 10/31/2027 | ||||
| 16.084 | Heartland Dental Medical Office Portfolio - 2751 Fountain Place | 194,347 | Actual 2016 | 260,411 | 68,152 | 192,259 | 0 | 192,259 | N | MyWildwoodDentist.com | 3,971 | 60.3% | 4/30/2021 | ||||
| 16.085 | Heartland Dental Medical Office Portfolio - 2030 Crossing Circle | 122,587 | Actual 2016 | 129,208 | 9,074 | 120,135 | 0 | 120,135 | N | Dental Care of Spring Hill | 3,300 | 100.0% | 5/31/2025 | ||||
| 16.086 | Heartland Dental Medical Office Portfolio - 13101 East 96th Street North | 117,985 | Actual 2016 | 133,802 | 18,131 | 115,671 | 0 | 115,671 | N | Family Dental Care of Owasso | 4,100 | 100.0% | 8/31/2024 | ||||
| 16.087 | Heartland Dental Medical Office Portfolio - 692 Essington Road | 125,333 | Actual 2016 | 178,390 | 58,055 | 120,335 | 0 | 120,335 | N | Hanger Prosthetics and Orthotics East, Inc. | 2,500 | 41.5% | 12/31/2019 | ||||
| 16.088 | Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive | 126,377 | Actual 2016 | 146,814 | 25,318 | 121,496 | 0 | 121,496 | N | Blossom Park Family Dental Care | 2,030 | 32.5% | 12/31/2024 | ||||
| 16.089 | Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard | 114,437 | Actual 2016 | 66,667 | 14,787 | 51,880 | 0 | 51,880 | N | Byron Family Dental Care | 3,200 | 64.0% | 8/31/2025 | ||||
| 16.090 | Heartland Dental Medical Office Portfolio - 3237 Sixes Road | 116,521 | Actual 2016 | 125,756 | 11,519 | 114,237 | 0 | 114,237 | N | Family Dental Care of Canton | 4,465 | 100.0% | 4/30/2024 | ||||
| 16.091 | Heartland Dental Medical Office Portfolio - 4030 Winder Highway | 148,590 | NAV | NAV | NAV | NAV | NAV | NAV | N | Mulberry Creek Dental Care | 4,079 | 100.0% | 8/31/2026 | ||||
| 16.092 | Heartland Dental Medical Office Portfolio - 8605 East State Road 70 | 115,500 | Actual 2016 | 142,324 | 29,712 | 112,612 | 0 | 112,612 | N | Bradenton Smiles Dentistry | 4,275 | 100.0% | 4/30/2023 | ||||
| 16.093 | Heartland Dental Medical Office Portfolio - 540 West Walnut Street | 120,462 | Actual 2016 | 164,989 | 47,463 | 117,527 | 0 | 117,527 | N | Alliance Dental Group | 7,472 | 100.0% | 9/30/2024 | ||||
| 16.094 | Heartland Dental Medical Office Portfolio - 5630 Plank Road | 242,894 | Actual 2016 | 251,181 | 14,211 | 236,970 | 0 | 236,970 | N | Neibauer - Harrison Crossing | 4,829 | 100.0% | 9/30/2031 | ||||
| 16.095 | Heartland Dental Medical Office Portfolio - 10505 Lima Road | 116,123 | Actual 2016 | 129,036 | 15,190 | 113,846 | 0 | 113,846 | N | North Pointe Dental Care | 5,090 | 100.0% | 8/31/2024 | ||||
| 16.096 | Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard | 112,890 | Actual 2016 | 130,733 | 20,383 | 110,350 | 0 | 110,350 | N | Mission Hills Dentistry | 3,849 | 100.0% | 7/31/2023 | ||||
| 16.097 | Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road | 112,241 | Actual 2016 | 121,718 | 11,741 | 109,977 | 0 | 109,977 | N | Dental Group of Springfield | 5,857 | 100.0% | 1/31/2022 | ||||
| 16.098 | Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway | 107,953 | Actual 2016 | 117,135 | 11,815 | 105,320 | 0 | 105,320 | N | Great Mills Family Dental | 3,840 | 100.0% | 9/30/2021 | ||||
| 16.099 | Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive | 145,663 | Actual 2016 | 161,340 | 20,048 | 141,293 | 0 | 141,293 | N | Bonita Dental Arts | 4,213 | 100.0% | 11/30/2019 | ||||
| 16.100 | Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard | 104,702 | Actual 2016 | 130,101 | 27,452 | 102,649 | 0 | 102,649 | N | Electric City Dental Care | 2,815 | 100.0% | 6/30/2024 | ||||
| 16.101 | Heartland Dental Medical Office Portfolio - 2222 Highway 540A East | 109,042 | Actual 2016 | 152,602 | 45,203 | 107,400 | 0 | 107,400 | N | Dental Designs of Lakeland | 3,396 | 73.9% | 6/30/2021 | ||||
| 16.102 | Heartland Dental Medical Office Portfolio - 1055 Pine Log Road | 104,620 | Actual 2016 | 116,989 | 14,774 | 102,216 | 0 | 102,216 | N | Dental Care of South Aiken | 3,769 | 100.0% | 4/30/2024 | ||||
| 16.103 | Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road | 17,437 | NAV | NAV | NAV | NAV | NAV | NAV | N | Oaks Openings Dental | 3,948 | 100.0% | 4/30/2027 | ||||
| 16.104 | Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive | 99,695 | Actual 2016 | 125,525 | 28,322 | 97,203 | 0 | 97,203 | N | Complete Dentistry of Estero | 3,820 | 100.0% | 1/31/2023 | ||||
| 16.105 | Heartland Dental Medical Office Portfolio - 1905 Convenience Place | 108,463 | Actual 2016 | 121,988 | 16,171 | 105,818 | 0 | 105,818 | N | Creative Smiles of Champaign | 3,770 | 100.0% | 5/31/2028 | ||||
| 16.106 | Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road | 101,310 | Actual 2016 | 114,501 | 15,662 | 98,839 | 0 | 98,839 | N | West Columbia Family Dentistry | 5,880 | 100.0% | 9/30/2024 | ||||
| 16.107 | Heartland Dental Medical Office Portfolio - 132 Milestone Way | 25,850 | NAV | NAV | NAV | NAV | NAV | NAV | N | Carolina Dental Group | 4,700 | 100.0% | 3/31/2027 | ||||
| 16.108 | Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard | 101,347 | Actual 2016 | 125,143 | 26,268 | 98,875 | 0 | 98,875 | N | Richmond Family Dentistry | 1,960 | 50.0% | 7/31/2022 | ||||
| 16.109 | Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard | 82,927 | Actual 2016 | 119,397 | 38,709 | 80,688 | 0 | 80,688 | N | Sumter Dental Care | 3,811 | 72.5% | 1/31/2023 | ||||
| 16.110 | Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Cook Dental | 4,900 | 100.0% | 3/31/2028 | ||||
| 16.111 | Heartland Dental Medical Office Portfolio - 3585 North 168th Court | 95,649 | Actual 2016 | 118,013 | 22,580 | 95,433 | 0 | 95,433 | N | Maple Ridge Dental Care | 3,269 | 100.0% | 1/31/2025 | ||||
| 16.112 | Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South | 97,928 | Actual 2016 | 113,301 | 17,821 | 95,480 | 0 | 95,480 | N | St. Augustine Family Dentistry | 4,952 | 100.0% | 8/31/2022 | ||||
| 16.113 | Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue | 91,288 | Actual 2016 | 132,204 | 43,142 | 89,062 | 0 | 89,062 | N | Deer Creek Family Dental | 3,333 | 79.2% | 6/30/2019 | ||||
| 16.114 | Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue | 94,342 | Actual 2016 | 114,297 | 25,015 | 89,282 | 0 | 89,282 | N | My Charleston Dentist | 3,250 | 69.3% | 7/31/2021 | ||||
| 16.115 | Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue | 95,361 | Actual 2016 | 114,135 | 21,042 | 93,094 | 0 | 93,094 | N | Parkside Dental Care | 5,000 | 100.0% | 9/30/2021 | ||||
| 16.116 | Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane | 59,476 | Actual 2016 | 66,964 | 7,347 | 59,617 | 0 | 59,617 | N | Dental Care of Greencastle | 3,435 | 65.7% | 9/30/2025 | ||||
| 16.117 | Heartland Dental Medical Office Portfolio - 621 Chatham Avenue | 93,585 | Actual 2016 | 36,454 | 1,541 | 34,913 | 0 | 34,913 | N | Devine Dentistry | 3,400 | 51.5% | 2/28/2026 | ||||
| 16.118 | Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Bonita Estero Dental Group | 3,675 | 100.0% | 10/31/2027 | ||||
| 16.119 | Heartland Dental Medical Office Portfolio - 609 Front Street | 74,117 | Actual 2016 | 106,125 | 26,700 | 79,425 | 0 | 79,425 | N | Front Street Family Dentistry | 3,419 | 100.0% | 6/30/2021 | ||||
| 16.120 | Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway | 86,093 | Actual 2016 | 103,170 | 19,177 | 83,993 | 0 | 83,993 | N | Crossroads Dental | 3,500 | 100.0% | 11/30/2020 | ||||
| 16.121 | Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue | 96,702 | Actual 2016 | 114,637 | 20,524 | 94,114 | 0 | 94,114 | N | Quirt Family Dentistry - Schofield | 4,535 | 100.0% | 3/31/2022 | ||||
| 16.122 | Heartland Dental Medical Office Portfolio - 330 Park Place | 36,417 | NAV | NAV | NAV | NAV | NAV | NAV | N | Park Place Dental at Edison Lakes | 3,800 | 100.0% | 1/31/2027 | ||||
| 16.123 | Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road | 95,180 | Actual 2016 | 108,616 | 15,758 | 92,858 | 0 | 92,858 | N | Green Mount Family Dentistry | 2,000 | 50.0% | 8/31/2028 | ||||
| 16.124 | Heartland Dental Medical Office Portfolio - 213 Main Street | 79,699 | Actual 2016 | 102,245 | 24,867 | 77,378 | 0 | 77,378 | N | Premier Dentistry of Blythewood | 3,286 | 100.0% | 7/31/2023 | ||||
| 16.125 | Heartland Dental Medical Office Portfolio - 11119 Hearth Road | 80,668 | Actual 2016 | 92,832 | 14,180 | 78,652 | 0 | 78,652 | N | Nature Coast Dental Care | 4,375 | 100.0% | 6/30/2025 | ||||
| 16.126 | Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street | 84,458 | Actual 2016 | 106,453 | 24,055 | 82,398 | 0 | 82,398 | N | Dixon Park Dental Care | 1,960 | 50.0% | 12/31/2022 | ||||
| 16.127 | Heartland Dental Medical Office Portfolio - 2812 East Main Street | 89,013 | Actual 2016 | 115,891 | 31,652 | 84,239 | 0 | 84,239 | N | Quirt Family Dentistry - Merrill | 3,875 | 79.5% | 3/31/2022 | ||||
| 16.128 | Heartland Dental Medical Office Portfolio - 1202 South Broad Street | 79,416 | Actual 2016 | 95,756 | 18,131 | 77,625 | 0 | 77,625 | N | Bigelow Family Dentistry | 2,300 | 50.0% | 6/30/2025 | ||||
| 16.129 | Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Dentistry at Walnut Grove | 3,697 | 100.0% | 2/28/2028 | ||||
| 16.130 | Heartland Dental Medical Office Portfolio - 10708 East State Road 64 | 78,884 | Actual 2016 | 95,241 | 20,078 | 75,163 | 0 | 75,163 | N | Lifetime Dentistry of Bradenton | 3,818 | 100.0% | 1/31/2023 | ||||
| 16.131 | Heartland Dental Medical Office Portfolio - 2184 FM 3009 | 79,142 | Actual 2016 | 94,909 | 17,698 | 77,211 | 0 | 77,211 | N | Schertz Family Dental | 3,404 | 100.0% | 4/30/2023 | ||||
| 16.132 | Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road | 77,625 | Actual 2016 | 93,808 | 19,726 | 74,082 | 0 | 74,082 | N | Dental Care of Boiling Springs | 4,297 | 100.0% | 10/31/2022 | ||||
| 16.133 | Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road | 82,726 | Actual 2016 | 91,685 | 11,028 | 80,658 | 0 | 80,658 | N | Bartlett Dental Associates | 4,250 | 100.0% | 5/31/2024 | ||||
| 16.134 | Heartland Dental Medical Office Portfolio - 716 32nd Street South | 76,534 | Actual 2016 | 6,365 | 0 | 6,365 | 0 | 6,365 | N | Clairmont Cosmetics & Family Dentistry | 4,700 | 100.0% | 5/31/2026 | ||||
| 16.135 | Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 | 76,275 | Actual 2016 | 88,591 | 14,176 | 74,415 | 0 | 74,415 | N | Praire Place Family Dental | 3,600 | 100.0% | 10/31/2024 | ||||
| 16.136 | Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway | 69,730 | Actual 2016 | 82,321 | 14,621 | 67,699 | 0 | 67,699 | N | Master’s Hand Dental | 2,500 | 100.0% | 5/31/2021 | ||||
| 16.137 | Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard | 93,660 | Actual 2016 | 109,101 | 16,726 | 92,376 | 0 | 92,376 | N | Family Dentistry - Arnold | 3,290 | 100.0% | 5/31/2030 | ||||
| 16.138 | Heartland Dental Medical Office Portfolio - 998 Williford Court | 84,978 | Actual 2016 | 90,291 | 7,386 | 82,905 | 0 | 82,905 | N | Tanyard Springs Family Dentistry | 2,556 | 100.0% | 5/31/2028 | ||||
| 16.139 | Heartland Dental Medical Office Portfolio - 4405 Highway 17 | 34,876 | NAV | NAV | NAV | NAV | NAV | NAV | N | Murrells Inlet Dentistry | 3,080 | 75.5% | 1/31/2027 | ||||
| 16.140 | Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive | 68,747 | Actual 2016 | 33,949 | 0 | 33,949 | 0 | 33,949 | N | Arkadelphia Dental Care | 3,994 | 100.0% | 12/31/2025 | ||||
| 16.141 | Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East | 65,440 | Actual 2016 | 79,941 | 16,464 | 63,477 | 0 | 63,477 | N | Renaissance Aesthetic Denistry | 2,700 | 100.0% | 5/31/2022 | ||||
| 16.142 | Heartland Dental Medical Office Portfolio - 1405 South 25th Street | 25,975 | NAV | NAV | NAV | NAV | NAV | NAV | N | Family Oral Health Associates | 2,684 | 67.4% | 11/30/2026 | ||||
| 16.143 | Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue | 72,113 | Actual 2016 | 92,463 | 22,247 | 70,216 | 0 | 70,216 | N | Highland Family Dentistry | 3,403 | 100.0% | 11/30/2022 | ||||
| 16.144 | Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Mt. Sterling Smiles | 4,291 | 71.2% | 6/30/2027 | ||||
| 16.145 | Heartland Dental Medical Office Portfolio - 4455 Florida National Drive | 66,761 | Actual 2016 | 67,691 | 13,192 | 54,499 | 0 | 54,499 | N | Family Dental Care of South Lakeland | 3,847 | 100.0% | 8/31/2025 | ||||
| 16.146 | Heartland Dental Medical Office Portfolio - 3645 North Council Road | 27,227 | NAV | NAV | NAV | NAV | NAV | NAV | N | Center of Exceptional Dentistry | 3,655 | 100.0% | 1/31/2027 | ||||
| 16.147 | Heartland Dental Medical Office Portfolio - 9305 Market Square Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Layman, Shirman, & Associates | 4,792 | 100.0% | 6/30/2028 | ||||
| 16.148 | Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast | 79,723 | Actual 2016 | 109,784 | 34,973 | 74,811 | 0 | 74,811 | N | Smile Today Dentistry | 3,396 | 70.7% | 4/30/2021 | ||||
| 16.149 | Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Premier Dental Center | 2,600 | 100.0% | 3/31/2028 | ||||
| 16.150 | Heartland Dental Medical Office Portfolio - 456 University Boulevard North | 60,443 | Actual 2016 | 17,594 | 1,136 | 16,459 | 0 | 16,459 | N | Arlington River Family Dental | 4,788 | 100.0% | 3/31/2026 | ||||
| 16.151 | Heartland Dental Medical Office Portfolio - 1316 McMillan Street | 59,409 | Actual 2016 | 67,889 | 9,929 | 57,960 | 0 | 57,960 | N | Friendly Dental | 3,600 | 100.0% | 3/31/2025 | ||||
| 16.152 | Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway | 42,152 | NAV | NAV | NAV | NAV | NAV | NAV | N | North Columbus Dental Care | 2,395 | 100.0% | 10/31/2026 | ||||
| 16.153 | Heartland Dental Medical Office Portfolio - 116 Calumet Center Road | 22,653 | NAV | NAV | NAV | NAV | NAV | NAV | N | Calumet Family Dentistry | 3,198 | 100.0% | 1/31/2027 | ||||
| 16.154 | Heartland Dental Medical Office Portfolio - 828 South Main Street | 56,833 | Actual 2016 | 62,379 | 6,933 | 55,447 | 0 | 55,447 | N | London Dental Center of Excellence | 6,390 | 100.0% | 8/31/2024 | ||||
| 16.155 | Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court | 34,043 | NAV | NAV | NAV | NAV | NAV | NAV | N | Harris Southwest Dental | 2,918 | 100.0% | 10/31/2026 | ||||
| 16.156 | Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Ashby Park Restorative & Cosmetic Dentistry | 3,100 | 100.0% | 4/30/2028 | ||||
| 16.157 | Heartland Dental Medical Office Portfolio - 3106 Professional Plaza | 48,196 | Actual 2016 | 51,166 | 4,146 | 47,021 | 0 | 47,021 | N | Great Southern Smiles | 2,500 | 100.0% | 10/31/2024 | ||||
| 16.158 | Heartland Dental Medical Office Portfolio - 1950 Chesley Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Dental Implant Institute | 3,365 | 100.0% | 7/31/2028 | ||||
| 16.159 | Heartland Dental Medical Office Portfolio - 104 South Houston Road | 45,701 | Actual 2016 | 51,908 | 6,696 | 45,212 | 0 | 45,212 | N | Warner Robbins Family Dentist | 3,386 | 100.0% | 5/31/2024 | ||||
| 16.160 | Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue | 46,125 | Actual 2016 | 53,147 | 8,147 | 45,000 | 0 | 45,000 | N | Palmetto Dental Health Associates | 4,500 | 100.0% | 6/30/2025 | ||||
| 16.161 | Heartland Dental Medical Office Portfolio - 165 Juniper Circle | 35,100 | NAV | NAV | NAV | NAV | NAV | NAV | N | Seaside Lifetime Dentistry | 2,400 | 100.0% | 9/30/2026 | ||||
| 16.162 | Heartland Dental Medical Office Portfolio - 135 East Broadway Street | 33,461 | Actual 2016 | 37,318 | 4,673 | 32,645 | 0 | 32,645 | N | Broadway Dental Arts | 3,500 | 76.6% | 2/28/2025 | ||||
| 16.163 | Heartland Dental Medical Office Portfolio - 9360 Two Notch Road | 44,021 | Actual 2016 | 51,850 | 8,903 | 42,947 | 0 | 42,947 | N | Family Dental Care of Spring Valley | 1,936 | 100.0% | 3/31/2025 | ||||
| 16.164 | Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 | 111,001 | Actual 2016 | 117,103 | 8,279 | 108,824 | 0 | 108,824 | N | Milton Family Dental Care | 3,312 | 100.0% | 2/28/2024 | ||||
| 16.165 | Heartland Dental Medical Office Portfolio - 5 Jannell Court | 30,274 | Actual 2016 | 14,438 | 891 | 13,547 | 0 | 13,547 | N | Rockingham Dental Group - Epping | 2,130 | 65.1% | 1/31/2026 |
A-1-17
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Second Most Recent NCF ($) | Second Most Recent Hotel ADR | Second Most Recent Hotel RevPAR | Third Most Recent Period | Third Most Recent Revenues ($)(9) | Third Most Recent Expenses ($) | Third Most Recent NOI ($) | Third Most Recent Capital Expenditures | Third Most Recent NCF ($) | Third Most Recent Hotel ADR | Third Most Recent Hotel RevPAR | Master Lease (Y/N) | Largest Tenant Name(5)(10)(11)(12)(13)(14) | Largest Tenant Sq. Ft. | Largest Tenant % of NRA | Largest Tenant Exp. Date |
| 16.166 | Heartland Dental Medical Office Portfolio - 1617 East Main Street | 40,831 | Actual 2016 | 16,838 | 0 | 16,838 | 0 | 16,838 | N | Dental Care on East Main | 2,726 | 100.0% | 1/31/2026 | ||||
| 16.167 | Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 | 41,788 | Actual 2016 | 49,871 | 9,102 | 40,769 | 0 | 40,769 | N | Alegre Dental at Petrohlyphs | 2,900 | 100.0% | 4/30/2025 | ||||
| 16.168 | Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 | 33,449 | Actual 2016 | 39,642 | 7,344 | 32,298 | 0 | 32,298 | N | Desert Family Dentistry | 1,892 | 100.0% | 11/30/2024 | ||||
| 16.169 | Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Rice Creek Family Dentistry | 2,255 | 100.0% | 10/31/2027 | ||||
| 17 | InnVite Hospitality Portfolio | 3,724,086 | 81 | 42 | Actual 2017 | 7,480,835 | 3,801,339 | 3,679,497 | 0 | 3,679,497 | 79 | 43 | N | ||||
| 17.01 | Hampton Inn Sidney | 1,391,888 | 100 | 70 | Actual 2017 | 2,475,391 | 1,060,232 | 1,415,160 | 0 | 1,415,160 | 99 | 71 | N | ||||
| 17.02 | Best Western Plus Dayton Northwest | 711,852 | 75 | 35 | Actual 2017 | 1,865,112 | 893,246 | 971,866 | 0 | 971,866 | 70 | 40 | N | ||||
| 17.03 | Best Western Plus Dayton South | 622,547 | 72 | 27 | Actual 2017 | 1,331,430 | 789,141 | 542,288 | 0 | 542,288 | 75 | 28 | N | ||||
| 17.04 | Quality Inn & Suites South/Obetz | 531,032 | 76 | 48 | Actual 2017 | 951,119 | 563,151 | 387,968 | 0 | 387,968 | 68 | 43 | N | ||||
| 17.05 | Super 8 Zanesville | 466,768 | 76 | 41 | Actual 2017 | 857,783 | 495,568 | 362,215 | 0 | 362,215 | 73 | 37 | N | ||||
| 18 | River’s Edge Apartments | 1,131,841 | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 19 | Marketplace at Smyrna | 2,013,566 | Actual 2016 | 2,733,489 | 816,057 | 1,917,432 | 0 | 1,917,432 | N | Ross | 30,187 | 19.1% | 1/31/2024 | ||||
| 20 | Centrepointe Business Park | 1,710,516 | Actual 2016 | 2,915,746 | 1,251,022 | 1,664,724 | 0 | 1,664,724 | N | State of MD-Soc Services | 54,446 | 21.2% | 12/31/2022 | ||||
| 21 | Preston Creek Shopping Center | 1,545,427 | Actual 2016 | 2,506,679 | 829,468 | 1,677,211 | 0 | 1,677,211 | N | Imagique Hair Studio & Spa, Ltd. | 14,007 | 17.6% | 6/30/2031 | ||||
| 22 | Houport Mixed Use Portfolio | 1,469,961 | Actual 2017 | 1,933,500 | 994,803 | 938,697 | 0 | 938,697 | N | Various | Various | Various | Various | ||||
| 22.01 | Katy | 850,237 | Actual 2017 | 1,040,613 | 522,028 | 518,585 | 0 | 518,585 | N | Mason Road Skate Center | 20,000 | 20.0% | 5/31/2022 | ||||
| 22.02 | Westway | 330,901 | Actual 2017 | 492,628 | 272,222 | 220,406 | 0 | 220,406 | N | CMH Holding LLC | 13,560 | 21.8% | 1/31/2023 | ||||
| 22.03 | Pineway | 288,822 | Actual 2017 | 400,259 | 200,553 | 199,706 | 0 | 199,706 | N | Galam Metals | 11,480 | 21.0% | 3/31/2023 | ||||
| 23 | Shamrock Village | 1,325,890 | Actual 2017 | 1,695,671 | 334,960 | 1,360,711 | 0 | 1,360,711 | N | Dollar Tree | 13,000 | 24.3% | 4/30/2021 | ||||
| 24 | Conejo Valley Plaza | 1,526,190 | Actual 2017 | 982,413 | 389,724 | 592,689 | 0 | 592,689 | N | Marshalls | 25,788 | 40.1% | 5/31/2027 | ||||
| 25 | Mary’s Vineyard Shopping Center | 1,317,728 | Actual 2016 | 1,930,154 | 627,258 | 1,302,896 | 0 | 1,302,896 | N | Save Mart | 44,865 | 29.2% | 7/31/2020 | ||||
| 26 | Jefferson Office Park | 1,666,267 | Actual 2017 | 2,916,278 | 1,451,099 | 1,465,179 | 0 | 1,465,179 | N | Various | Various | Various | Various | ||||
| 26.01 | Middleburg Heights | 705,108 | Actual 2017 | 1,421,320 | 708,660 | 712,660 | 0 | 712,660 | N | Southwest General Health Center | 11,920 | 10.5% | 12/31/2021 | ||||
| 26.02 | Fairlawn | 527,300 | Actual 2017 | 753,843 | 347,765 | 406,079 | 0 | 406,079 | N | Allied Dermatology | 11,637 | 20.6% | 8/31/2027 | ||||
| 26.03 | Mayfield Village | 433,859 | Actual 2017 | 741,115 | 394,674 | 346,441 | 0 | 346,441 | N | Fred S. Hirsch, MD, Inc. | 4,537 | 9.9% | 8/31/2022 | ||||
| 27 | Crossroads Portfolio | 1,993,245 | Actual 2016 | 2,924,227 | 1,370,844 | 1,553,383 | 0 | 1,553,383 | N | Various | Various | Various | Various | ||||
| 27.01 | 20975 Swenson | 804,755 | Actual 2016 | 1,193,773 | 556,618 | 637,155 | 0 | 637,155 | N | Morgan Stanley Smith Barney | 19,583 | 27.1% | 1/31/2025 | ||||
| 27.02 | 20935 Swenson | 829,412 | Actual 2016 | 1,288,657 | 563,008 | 725,649 | 0 | 725,649 | N | Partners Mutual Insurance Co | 17,295 | 24.3% | 3/31/2022 | ||||
| 27.03 | 20825 Swenson | 359,078 | Actual 2016 | 441,797 | 251,218 | 190,579 | 0 | 190,579 | N | The LANG Companies | 19,879 | 50.0% | 8/31/2020 | ||||
| 28 | 24 Commerce Street | 2,063,476 | Actual 2017 | 2,750,526 | 1,560,237 | 1,190,289 | 0 | 1,190,289 | N | ACBB - Bits, LLC | 15,000 | 8.7% | 12/31/2023 | ||||
| 29 | Lexington Pavilion | 1,710,988 | Actual 2016 | 2,158,613 | 477,964 | 1,680,649 | 0 | 1,680,649 | N | Best Buy | 30,000 | 26.3% | 1/31/2023 | ||||
| 30 | Midtown Plaza | 1,322,575 | Actual 2016 | 1,811,063 | 391,455 | 1,419,608 | 0 | 1,419,608 | N | Ross Dress for Less, Inc. | 30,108 | 28.2% | 1/31/2022 | ||||
| 31 | North Charleston Center | 1,180,746 | Actual 2016 | 1,720,994 | 737,980 | 983,014 | 0 | 983,014 | N | Old Time Pottery | 62,692 | 26.8% | 9/30/2027 | ||||
| 32 | Chesterfield Marketplace | 1,839,077 | Actual 2016 | 2,253,666 | 541,702 | 1,711,964 | 0 | 1,711,964 | N | Thunderbolt Indoor Kart Racing | 40,000 | 20.1% | 1/31/2024 | ||||
| 33 | Shelby Corners | 1,235,916 | Actual 2016 | 2,008,364 | 729,302 | 1,279,062 | 0 | 1,279,062 | N | Planet Fitness | 26,572 | 19.8% | 4/30/2022 | ||||
| 34 | Wellington Park | 1,049,555 | Actual 2016 | 1,360,477 | 297,127 | 1,063,350 | 0 | 1,063,350 | N | Lowes Foods | 48,214 | 47.0% | 9/23/2024 | ||||
| 35 | 24 Hour Fitness - Texas | 1,121,656 | Actual 2016 | 1,355,289 | 285,889 | 1,069,400 | 0 | 1,069,400 | N | 24 Hour Fitness USA, Inc. | 42,267 | 100.0% | 5/31/2036 | ||||
| 36 | Bond Street Fund 18 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Various | Various | Various | Various | ||||
| 36.01 | University Center | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | First Watch | 3,212 | 21.9% | 10/31/2027 | ||||
| 36.02 | Shoppes At Hermitage Hills | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Star Physical Therapy | 3,328 | 16.8% | 10/31/2021 | ||||
| 37 | Hampton Inn Canton | 1,284,625 | 126 | 102 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||
| 38 | Staybridge Suites Odessa Interstate Highway 20 | 965,629 | 113 | 84 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||
| 39 | Lake Hills Plaza | 178,543 | NAV | NAV | NAV | NAV | NAV | NAV | N | Ollies | 33,431 | 35.7% | 7/1/2028 | ||||
| 40 | EB Hotel Miami | 1,446,277 | 147 | 122 | Actual 2017 | 7,961,610 | 5,999,757 | 1,961,853 | 305,445 | 1,656,408 | 143 | 124 | N | ||||
| 41 | Woodlands Centre | 672,337 | Actual 2016 | 981,751 | 442,533 | 539,218 | 0 | 539,218 | N | ImageFirst Uniform Rental Service | 16,726 | 30.1% | 4/30/2025 | ||||
| 42 | Junction City Shopping Center | 1,195,563 | Actual 2016 | 1,674,565 | 596,471 | 1,078,094 | 0 | 1,078,094 | N | Harvest Café (Restaurant) | 7,560 | 7.7% | 4/30/2023 | ||||
| 43 | Royal Oak EZ Storage | 467,464 | Actual 2017 | 633,143 | 480,471 | 152,672 | 0 | 152,672 | N | ||||||||
| 44 | Fairfield Inn & Suites - Colorado Springs North | 1,031,485 | 108 | 85 | Actual 2017 | 2,400,396 | 1,583,102 | 817,294 | 0 | 817,294 | 103 | 76 | N | ||||
| 45 | Sierra Center Office Building | 539,467 | Actual 2016 | 737,260 | 219,832 | 517,427 | 0 | 517,427 | N | Nevada Department of Wildlife (NDOW) | 26,820 | 59.8% | 10/31/2025 | ||||
| 46 | Confluence Portfolio | 668,287 | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 46.01 | Ashley Chase Apartments | 362,482 | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 46.02 | South Guignard Apartments (Lift Homes) | 141,900 | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 46.03 | Cambridge Court Apartments | 163,904 | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 47 | Comfort Inn Greenville | 1,011,115 | 78 | 58 | Actual 2016 | 2,223,369 | 1,355,723 | 867,646 | 88,935 | 778,711 | 74 | 50 | N | ||||
| 48 | Holiday Inn Express & Suites Woodward | 800,520 | 87 | 64 | Actual 2016 | 1,414,164 | 893,919 | 520,246 | 56,567 | 463,679 | 88 | 55 | N | ||||
| 49 | Oak Meadows & Brookview Place | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 49.01 | Brookview Place | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 49.02 | Oak Meadows | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 50 | Z Tower | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Leonard Umanoff DDS PC | 3,073 | 19.0% | 3/31/2028 | ||||
| 51 | Settlers Pointe Office Building | 395,734 | Actual 2017 | 393,458 | 262,846 | 130,612 | 0 | 130,612 | N | Clinical Management Consultants, Inc. | 10,035 | 30.7% | 12/31/2024 | ||||
| 52 | 4301 Riverside Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Tocaya Organica | 3,974 | 58.1% | 9/30/2028 | ||||
| 53 | Space Station | 296,457 | NAV | NAV | NAV | NAV | NAV | NAV | N | Jack Daniels Motors, Inc. | 52,730 | 45.8% | 11/14/2031 | ||||
| 54 | 7240 Parkway Drive | 348,927 | Actual 2016 | 1,206,698 | 692,724 | 513,974 | 123,343 | 390,631 | N | Law Offices of Eccleston & Wolf | 18,100 | 24.4% | 2/28/2027 | ||||
| 55 | Lofts at Binghamton Portfolio | 392,986 | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 55.01 | Lofts at 221 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 55.02 | Lofts at 60 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||
| 56 | Walgreens- North Charleston | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Walgreens | 14,550 | 100.0% | 11/30/2086 | ||||
| 57 | Eagle Creek Plaza | 339,560 | Actual 2016 | 688,768 | 273,529 | 415,239 | 0 | 415,239 | N | Big Lots | 28,963 | 46.4% | 4/30/2024 | ||||
| 58 | Colonel Glenn Business Center | 376,079 | NAV | NAV | NAV | NAV | NAV | NAV | N | Trane | 10,583 | 24.7% | 2/28/2025 | ||||
| 59 | 5911 North Honore Avenue | 557,927 | Actual 2017 | 778,473 | 225,763 | 552,710 | 0 | 552,710 | N | Elizabeth F. Callahan, M.D., LLC | 10,985 | 32.6% | 4/5/2021 | ||||
| 60 | Space Savers Self Storage | 287,653 | Actual 2016 | 437,075 | 204,836 | 232,239 | 0 | 232,239 | N | ||||||||
| 61 | Walgreens Houma | 400,000 | Actual 2016 | 400,000 | 0 | 400,000 | 0 | 400,000 | N | Walgreens Louisiana Co, Inc. | 14,490 | 100.0% | 2/28/2028 | ||||
| 62 | Best Western Plus Spartanburg | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||
| 63 | Gallatin Manor | 388,491 | Actual 2017 | 534,547 | 157,902 | 376,645 | 0 | 376,645 | N | ||||||||
| 64 | Harlingen Heights | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Harlingen Heights Dental | 2,596 | 18.2% | 12/31/2023 |
A-1-18
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | 2nd Largest Tenant Name(5)(10)(11) | 2nd Largest Tenant Sq. Ft. | 2nd Largest Tenant % of NRA | 2nd Largest Tenant Exp. Date | 3rd Largest Tenant Name(5)(10)(11)(12) | 3rd Largest Tenant Sq. Ft. | 3rd Largest Tenant % of NRA | 3rd Largest Tenant Exp. Date | 4th Largest Tenant Name(10)(11)(13) | 4th Largest Tenant Sq. Ft. |
| 1 | Crown Center Office Park | CBS Corporation | 34,622 | 10.1% | 3/31/2020 | Broward County Sheriff’s Office | 32,600 | 9.5% | 9/30/2026 | Crown Center Executive Suites, Inc. | 32,246 |
| 2 | Ohio Hotel Portfolio | ||||||||||
| 2.01 | SpringHill Suites Beavercreek | ||||||||||
| 2.02 | Holiday Inn West Chester | ||||||||||
| 2.03 | Holiday Inn Express & Suites Dayton | ||||||||||
| 3 | Great Wolf Lodge Southern California | ||||||||||
| 4 | Hilton at University Place | ||||||||||
| 5 | Goodyear Portfolio | ||||||||||
| 5.01 | Innovation Tech Center | ||||||||||
| 5.02 | Research Center | ||||||||||
| 5.03 | Tire Testing | ||||||||||
| 5.04 | North Archwood | ||||||||||
| 6 | Shreveport Storage Portfolio | ||||||||||
| 6.01 | Home and Office Storage - Airline | ||||||||||
| 6.02 | Home and Office Storage - EBK | ||||||||||
| 6.03 | Home and Office Storage - I-49 | ||||||||||
| 7 | Inland Devon Self Storage Portfolio | ||||||||||
| 7.01 | 67650 East Ramon Road | ||||||||||
| 7.02 | 2700 Poplar Avenue | ||||||||||
| 7.03 | 1400 South Gene Autry Trail | ||||||||||
| 7.04 | 3686 Old Germantown Road | ||||||||||
| 7.05 | 500 Radio Road | ||||||||||
| 7.06 | 9275 Macon Road | ||||||||||
| 7.07 | 72500 Varner Road | ||||||||||
| 7.08 | 22075 Highway 18 | ||||||||||
| 7.09 | 3040 Austin Peay Highway | ||||||||||
| 7.10 | 18690 Highway 18 | ||||||||||
| 7.11 | 1700 US Highway 75 | ||||||||||
| 7.12 | 1720 Loy Lake Road | ||||||||||
| 7.13 | 6140 East Shelby Drive | ||||||||||
| 7.14 | 6017 Interstate 30 | ||||||||||
| 7.15 | 7777 Moriarty Road | ||||||||||
| 7.16 | 8123 Wesley Street | ||||||||||
| 7.17 | 2922 South 5th Court | ||||||||||
| 7.18 | 3577 New Getwell Road | ||||||||||
| 7.19 | 5141 American Way | ||||||||||
| 7.20 | 6390 Winchester Road | ||||||||||
| 7.21 | 4705 Winchester Road | ||||||||||
| 8 | The Colonnade Office Complex | USP Texas, L.P. | 127,613 | 11.8% | 10/31/2025 | HQ Global Workplaces, LLC | 54,482 | 5.0% | 4/30/2020 | Google, Inc. | 51,260 |
| 9 | Mariners Landing | CP Shades Inc. | 19,605 | 23.1% | 12/31/2022 | Carve Designs, Inc. | 3,220 | 3.8% | 5/30/2024 | RePower Capital | 2,694 |
| 10 | Great Value Storage Portfolio | ||||||||||
| 10.01 | GVS - 6250 Westward Lane | ||||||||||
| 10.02 | GVS - 1223, 1235, 1431, 1441, 1451, 1491, 1527, 1543 & 1559 North Nellis Boulevard | ||||||||||
| 10.03 | GVS - 9530 Skillman Street | ||||||||||
| 10.04 | GVS - 4311 Samuell Boulevard | ||||||||||
| 10.05 | GVS - 9010 Emmett F Lowry Expressway | ||||||||||
| 10.06 | GVS - 9984 South Old State Road | ||||||||||
| 10.07 | GVS - 10640 Hempstead Road | ||||||||||
| 10.08 | GVS - 7273 Kearney Street and 6345 East 78th Avenue | ||||||||||
| 10.09 | GVS - 4641 Production Drive | ||||||||||
| 10.10 | GVS - 920 Highway 80 East | ||||||||||
| 10.11 | GVS - 2202 North Market Street | ||||||||||
| 10.12 | GVS - 111 North Layfair Drive | ||||||||||
| 10.13 | GVS - 435 Congress Park Drive | ||||||||||
| 10.14 | GVS - 765 South Street | ||||||||||
| 10.15 | GVS - 410 Gulf Freeway | ||||||||||
| 10.16 | GVS - 5199 Westerville Road | ||||||||||
| 10.17 | GVS - 2502 Bay Street | ||||||||||
| 10.18 | GVS - 1710 North Cunningham Avenue | ||||||||||
| 10.19 | GVS - 7821 Taylor Road | ||||||||||
| 10.20 | GVS - 9600 Marion Ridge | ||||||||||
| 10.21 | GVS - 4901 South Freeway | ||||||||||
| 10.22 | GVS - 15300 Kuykendahl Road | ||||||||||
| 10.23 | GVS - 9951 Harwin Road | ||||||||||
| 10.24 | GVS - 2033 Oak Grove Road | ||||||||||
| 10.25 | GVS - 11702 Beechnut Street | ||||||||||
| 10.26 | GVS - 13825 FM 306 | ||||||||||
| 10.27 | GVS - 5550 Antoine Drive | ||||||||||
| 10.28 | GVS - 580 East Dublin Granville Road | ||||||||||
| 10.29 | GVS - 7986 Southern Boulevard | ||||||||||
| 10.30 | GVS - 1330 Georgesville Road | ||||||||||
| 10.31 | GVS - 123 South Meridian Road | ||||||||||
| 10.32 | GVS - 3380 North Post Road | ||||||||||
| 10.33 | GVS - 2150 Wirt Road | ||||||||||
| 10.34 | GVS - 5301 Tamarack Circle East | ||||||||||
| 10.35 | GVS - 443 Laredo Street | ||||||||||
| 10.36 | GVS - 1661 and 1670 West Government Street | ||||||||||
| 10.37 | GVS - 8450 Cook Road | ||||||||||
| 10.38 | GVS - 613 North Freeway | ||||||||||
| 10.39 | GVS - 10601 West Fairmont Parkway | ||||||||||
| 10.40 | GVS - 7200 Tussing Road | ||||||||||
| 10.41 | GVS - 14318 Highway 249 | ||||||||||
| 10.42 | GVS - 1910 25th Avenue North | ||||||||||
| 10.43 | GVS - 8501 North Springboro Pike | ||||||||||
| 10.44 | GVS - 4145 State Route 741 | ||||||||||
| 10.45 | GVS - 1961 Covington Pike | ||||||||||
| 10.46 | GVS - 3785 Shiloh Springs Road | ||||||||||
| 10.47 | GVS - 1585 Lexington Avenue | ||||||||||
| 10.48 | GVS - 1594 Route 9G | ||||||||||
| 10.49 | GVS - 8320 Alabonson Road | ||||||||||
| 10.50 | GVS - 10013 FM 620 | ||||||||||
| 10.51 | GVS - 426 North Smithville Road | ||||||||||
| 10.52 | GVS - 60 Westpark Road | ||||||||||
| 10.53 | GVS - 2407 South U.S. Highway 183 | ||||||||||
| 10.54 | GVS - 5811 North Houston Rosslyn Road | ||||||||||
| 10.55 | GVS - 3412 Garth Road | ||||||||||
| 10.56 | GVS - 941 Fairmont Parkway | ||||||||||
| 10.57 | GVS - 632 Timkin Road | ||||||||||
| 10.58 | GVS - 8801 Boone Road | ||||||||||
| 10.59 | GVS - 3951 Highway 78 | ||||||||||
| 10.60 | GVS - 16905 Indian Chief Drive | ||||||||||
| 10.61 | GVS - 16530 West Hardy Road | ||||||||||
| 10.62 | GVS - 4806 Marie Lane | ||||||||||
| 10.63 | GVS - 1151 East Expressway 83 | ||||||||||
| 10.64 | GVS - 7116 South IH-35 Frontage Road | ||||||||||
| 11 | The Block Northway | Dave & Busters | 40,158 | 11.3% | 2/28/2034 | Sak’s Off 5th | 36,000 | 10.2% | 10/31/2026 | Marshall’s | 35,500 |
| 12 | Wolverine Portfolio | ||||||||||
| 12.01 | Apple Tree Estates | ||||||||||
| 12.02 | South Lyon | ||||||||||
| 12.03 | Metro Commons | ||||||||||
| 12.04 | Brighton Village | ||||||||||
| 12.05 | College Heights | ||||||||||
| 12.06 | Hillcrest | ||||||||||
| 12.07 | Royal Village | ||||||||||
| 12.08 | Fernwood | ||||||||||
| 12.09 | Satellite Bay | ||||||||||
| 12.10 | Chalet Village | ||||||||||
| 13 | Home Depot Livonia MI | ||||||||||
| 14 | Town Square | ||||||||||
| 15 | 839 Broadway | Dance Studio | 1,650 | 3.6% | 4/1/2029 | Broadway Bagels | 775 | 1.7% | 4/1/2029 | ||
| 16 | Heartland Dental Medical Office Portfolio | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various |
| 16.001 | Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive | ||||||||||
| 16.002 | Heartland Dental Medical Office Portfolio - 9150 North East Barry Road | Liberty Dental Care | 3,077 | 31.6% | 11/30/2021 | Noodles & Company | 2,800 | 28.8% | 9/30/2031 | ||
| 16.003 | Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road | Chandra Dance Academy | 1,560 | 10.5% | 7/31/2021 | Family Physical Therapy Wellness | 1,350 | 9.1% | 4/30/2019 | ||
| 16.004 | Heartland Dental Medical Office Portfolio - 200 Brevco Plaza | DVA Healthcare Renal Care, Inc. (DaVita) | 5,514 | 29.3% | 11/16/2021 | Total Renal Care, Inc. | 3,089 | 16.4% | 11/15/2021 | Mercy Clinic East Communities Digestive | 2,696 |
| 16.005 | Heartland Dental Medical Office Portfolio - 1760 West Virginia Street | ||||||||||
| 16.006 | Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive | ||||||||||
| 16.007 | Heartland Dental Medical Office Portfolio - 1647 County Road 220 | Tijuana Flats | 2,046 | 25.0% | 10/31/2022 | Jersey Mike’s | 1,811 | 22.2% | 12/31/2018 | ||
| 16.008 | Heartland Dental Medical Office Portfolio - 3500 East Highway 377 | ||||||||||
| 16.009 | Heartland Dental Medical Office Portfolio - 4112 North Belt Highway | Verizon Wireless - St. Joseph, MO (T-Mobile Sublease) | 1,800 | 30.0% | 2/28/2023 | Starbucks - St. Joseph, MO | 1,800 | 30.0% | 4/30/2023 | ||
| 16.010 | Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard | Creative Smiles - Winghaven | 2,100 | 25.6% | 12/31/2021 | Family Dental Care at Winghaven | 2,100 | 25.6% | 12/31/2021 | ||
| 16.011 | Heartland Dental Medical Office Portfolio - 2202 Althoff Drive | ||||||||||
| 16.012 | Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue | ||||||||||
| 16.013 | Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway | America’s Best | 3,225 | 47.4% | 6/30/2026 | ||||||
| 16.014 | Heartland Dental Medical Office Portfolio - 508 South 52nd Street | ||||||||||
| 16.015 | Heartland Dental Medical Office Portfolio - 1025 Ashley Street | Heartland Family Dental Care | 1,890 | 29.0% | 5/31/2022 | Crosswinds Dental Care | 1,890 | 29.0% | 6/30/2022 | ||
| 16.016 | Heartland Dental Medical Office Portfolio - 440 Erie Parkway | ||||||||||
| 16.017 | Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard | State Farm - Clermont, FL | 2,557 | 25.5% | 11/30/2020 | Robert Ogden, DDS | 2,358 | 23.5% | 6/30/2020 | Orlando Foot & Ankle Clinic | 2,321 |
| 16.018 | Heartland Dental Medical Office Portfolio - 1751 Pleasant Road | Moe’s Southwestern Grill | 2,200 | 32.7% | 8/31/2024 | The Joint of York County | 1,265 | 18.8% | 8/31/2019 | ||
| 16.019 | Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place | ||||||||||
| 16.020 | Heartland Dental Medical Office Portfolio - 615 Saint James Avenue | ||||||||||
| 16.021 | Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road | Stirling Sotheby’s International Realty | 1,330 | 30.1% | 12/31/2019 | ||||||
| 16.022 | Heartland Dental Medical Office Portfolio - 1695 Wells Road |
A-1-19
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | 2nd Largest Tenant Name(5)(10)(11) | 2nd Largest Tenant Sq. Ft. | 2nd Largest Tenant % of NRA | 2nd Largest Tenant Exp. Date | 3rd Largest Tenant Name(5)(10)(11)(12) | 3rd Largest Tenant Sq. Ft. | 3rd Largest Tenant % of NRA | 3rd Largest Tenant Exp. Date | 4th Largest Tenant Name(10)(11)(13) | 4th Largest Tenant Sq. Ft. |
| 16.023 | Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road | Edward Jones - Suwanee | 1,000 | 8.4% | 1/31/2022 | ||||||
| 16.024 | Heartland Dental Medical Office Portfolio - 7310 North Villa Drive | Smile Design Dental Center | 1,890 | 27.5% | 11/30/2022 | Dr. Flynn Orthodontics | 1,800 | 26.2% | 2/28/2024 | ||
| 16.025 | Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard | Nothing Bundt Cakes | 1,947 | 31.6% | 1/31/2026 | ||||||
| 16.026 | Heartland Dental Medical Office Portfolio - 2455 East Main Street | Dental Care of Plainfield Crossing | 3,218 | 49.8% | 11/1/2025 | ||||||
| 16.027 | Heartland Dental Medical Office Portfolio - 630 East Markey Parkway | ||||||||||
| 16.028 | Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway | ||||||||||
| 16.029 | Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway | Marco’s Pizza | 1,741 | 35.1% | 9/30/2027 | ||||||
| 16.030 | Heartland Dental Medical Office Portfolio - 11890 Highway 707 | ||||||||||
| 16.031 | Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road | Marco’s Pizza | 2,058 | 37.7% | 4/30/2027 | ||||||
| 16.032 | Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive | Appelman Eye Associates, LLC | 2,720 | 27.4% | 4/30/2026 | Lutheran Family | 2,000 | 20.1% | 10/31/2021 | Edward Jones - St. Peter’s, MO | 1,400 |
| 16.033 | Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard | Prixus Medical | 1,879 | 35.6% | 12/31/2019 | ||||||
| 16.034 | Heartland Dental Medical Office Portfolio - 149 Tuscan Way | ||||||||||
| 16.035 | Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive | ||||||||||
| 16.036 | Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard | ||||||||||
| 16.037 | Heartland Dental Medical Office Portfolio - 209 Latitude Lane | ||||||||||
| 16.038 | Heartland Dental Medical Office Portfolio - 4608 South West College Road | Marco’s Pizza | 1,817 | 35.5% | 4/30/2027 | ||||||
| 16.039 | Heartland Dental Medical Office Portfolio - 1315 Bell Road | Subway - Antioch, TN | 1,350 | 16.5% | 12/22/2020 | Regional Finance | 1,190 | 14.5% | 5/31/2022 | ||
| 16.040 | Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South | ||||||||||
| 16.041 | Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane | ||||||||||
| 16.042 | Heartland Dental Medical Office Portfolio - 3152 South Broadway | AT&T - Edmond, OK | 2,457 | 44.5% | 3/31/2022 | ||||||
| 16.043 | Heartland Dental Medical Office Portfolio - 8701 South Garnett Road | State Farm - Broken Arrow, OK | 1,351 | 19.0% | 11/30/2014 | ||||||
| 16.044 | Heartland Dental Medical Office Portfolio - 450 South Weber Road | ||||||||||
| 16.045 | Heartland Dental Medical Office Portfolio - 840 Nissan Drive | Marco’s Pizza | 2,508 | 42.7% | 7/31/2027 | ||||||
| 16.046 | Heartland Dental Medical Office Portfolio - 12222 Route 47 | ||||||||||
| 16.047 | Heartland Dental Medical Office Portfolio - 3415 Livernois Road | ||||||||||
| 16.048 | Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road | ||||||||||
| 16.049 | Heartland Dental Medical Office Portfolio - 8190 Windfall Lane | Camby Family Dentistry | 2,100 | 25.0% | 9/30/2025 | Caliber Home Loans | 2,100 | 25.0% | 3/31/2021 | ||
| 16.050 | Heartland Dental Medical Office Portfolio - 2620 East Highway 50 | Marco’s Pizza | 1,800 | 35.1% | 7/31/2027 | ||||||
| 16.051 | Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square | ||||||||||
| 16.052 | Heartland Dental Medical Office Portfolio - 4939 Courthouse Street | ||||||||||
| 16.053 | Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road | Marco’s Pizza | 1,949 | 38.6% | 4/30/2027 | ||||||
| 16.054 | Heartland Dental Medical Office Portfolio - 507 North Hershey Road | Heshey Plaza Dental Center | 1,560 | 20.3% | 9/30/2020 | Hair Stadium, Inc. | 1,560 | 20.3% | 5/31/2021 | Edward Jones - Bloomington, IL | 1,320 |
| 16.055 | Heartland Dental Medical Office Portfolio - 242 Southwoods Center | ||||||||||
| 16.056 | Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue | ||||||||||
| 16.057 | Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue | ||||||||||
| 16.058 | Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard | Batteris Plus Bulbs | 1,576 | 32.0% | 7/31/2019 | ||||||
| 16.059 | Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard | ||||||||||
| 16.060 | Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue | Hari Sycamore Donuts Inc. | 1,953 | 31.4% | 12/31/2027 | Giordano’s Enterprises, Inc. | 1,540 | 24.7% | 10/31/2022 | ||
| 16.061 | Heartland Dental Medical Office Portfolio - 9100 Highway 119 | ||||||||||
| 16.062 | Heartland Dental Medical Office Portfolio - 42 Market Square Road | ||||||||||
| 16.063 | Heartland Dental Medical Office Portfolio - 2707 Sycamore Road | DeKalb Dental Group | 4,500 | 45.0% | 12/31/2027 | ||||||
| 16.064 | Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road | AT&T - Bellevue, WI | 2,550 | 44.3% | 7/31/2020 | ||||||
| 16.065 | Heartland Dental Medical Office Portfolio - 103 Farabee Drive North | ||||||||||
| 16.066 | Heartland Dental Medical Office Portfolio - 4999 North Tanner Road | ||||||||||
| 16.067 | Heartland Dental Medical Office Portfolio - 674 Lake Joy Road | ||||||||||
| 16.068 | Heartland Dental Medical Office Portfolio - 1828 IN-44 | Dental Care of Shelbyville | 3,023 | 45.5% | 10/31/2025 | ||||||
| 16.069 | Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard | Advanced Financial | 1,528 | 32.0% | 11/30/2018 | ||||||
| 16.070 | Heartland Dental Medical Office Portfolio - 545 East Hunt Highway | ||||||||||
| 16.071 | Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza | Smoothie King | 1,598 | 33.3% | 11/30/2024 | ||||||
| 16.072 | Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard | ||||||||||
| 16.073 | Heartland Dental Medical Office Portfolio - 780 East-West Connector South West | ||||||||||
| 16.074 | Heartland Dental Medical Office Portfolio - 16620 West 159th Street | ||||||||||
| 16.075 | Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 | ||||||||||
| 16.076 | Heartland Dental Medical Office Portfolio - 3120 Mahan Drive | ||||||||||
| 16.077 | Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South | ||||||||||
| 16.078 | Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 | 5/3 (ATM machine) | 5 | 0.1% | 12/31/2019 | ||||||
| 16.079 | Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard | ||||||||||
| 16.080 | Heartland Dental Medical Office Portfolio - 3012 Anchor Drive | Town Square Bank | 2,300 | 41.9% | 4/30/2025 | ||||||
| 16.081 | Heartland Dental Medical Office Portfolio - 1715 West Main Street | Optometric Physicians of Middle Tennessee, PLC | 1,700 | 34.0% | 10/31/2027 | ||||||
| 16.082 | Heartland Dental Medical Office Portfolio - 10389 Big Bend Road | ||||||||||
| 16.083 | Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway | ||||||||||
| 16.084 | Heartland Dental Medical Office Portfolio - 2751 Fountain Place | Wildwood Vision Specialists, LLC | 2,619 | 39.7% | 6/30/2022 | ||||||
| 16.085 | Heartland Dental Medical Office Portfolio - 2030 Crossing Circle | ||||||||||
| 16.086 | Heartland Dental Medical Office Portfolio - 13101 East 96th Street North | ||||||||||
| 16.087 | Heartland Dental Medical Office Portfolio - 692 Essington Road | Essington Family Dental Care | 1,765 | 29.3% | 1/31/2022 | Rock Run Family Dentistry | 1,765 | 29.3% | 1/31/2022 | ||
| 16.088 | Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive | Lifetime Family Dental Care | 2,030 | 32.5% | 12/31/2024 | ||||||
| 16.089 | Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard | Southwest Georgia Health Care, Inc. | 1,800 | 36.0% | 6/30/2026 | ||||||
| 16.090 | Heartland Dental Medical Office Portfolio - 3237 Sixes Road | ||||||||||
| 16.091 | Heartland Dental Medical Office Portfolio - 4030 Winder Highway | ||||||||||
| 16.092 | Heartland Dental Medical Office Portfolio - 8605 East State Road 70 | ||||||||||
| 16.093 | Heartland Dental Medical Office Portfolio - 540 West Walnut Street | ||||||||||
| 16.094 | Heartland Dental Medical Office Portfolio - 5630 Plank Road | ||||||||||
| 16.095 | Heartland Dental Medical Office Portfolio - 10505 Lima Road | ||||||||||
| 16.096 | Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard | ||||||||||
| 16.097 | Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road | ||||||||||
| 16.098 | Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway | ||||||||||
| 16.099 | Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive | ||||||||||
| 16.100 | Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard | ||||||||||
| 16.101 | Heartland Dental Medical Office Portfolio - 2222 Highway 540A East | Edward Jones - Lakeland, FL | 1,200 | 26.1% | 2/28/2019 | ||||||
| 16.102 | Heartland Dental Medical Office Portfolio - 1055 Pine Log Road | ||||||||||
| 16.103 | Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road | ||||||||||
| 16.104 | Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive | ||||||||||
| 16.105 | Heartland Dental Medical Office Portfolio - 1905 Convenience Place | ||||||||||
| 16.106 | Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road | ||||||||||
| 16.107 | Heartland Dental Medical Office Portfolio - 132 Milestone Way | ||||||||||
| 16.108 | Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard | Whitewater Valley Dental | 1,960 | 50.0% | 7/31/2022 | ||||||
| 16.109 | Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard | North Port Area Chamber of Commerce | 1,446 | 27.5% | 5/31/2023 | ||||||
| 16.110 | Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road | ||||||||||
| 16.111 | Heartland Dental Medical Office Portfolio - 3585 North 168th Court | ||||||||||
| 16.112 | Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South | ||||||||||
| 16.113 | Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue | White Buffalo Trading Co | 874 | 20.8% | 4/30/2019 | ||||||
| 16.114 | Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue | Central Illinois Vision Associates | 1,440 | 30.7% | 12/31/2018 | ||||||
| 16.115 | Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue | ||||||||||
| 16.116 | Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane | ||||||||||
| 16.117 | Heartland Dental Medical Office Portfolio - 621 Chatham Avenue | TRC Environmental Corp. | 2,400 | 36.4% | 3/31/2020 | Americare | 800 | 12.1% | 3/31/2019 | ||
| 16.118 | Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail | ||||||||||
| 16.119 | Heartland Dental Medical Office Portfolio - 609 Front Street | ||||||||||
| 16.120 | Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway | ||||||||||
| 16.121 | Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue | ||||||||||
| 16.122 | Heartland Dental Medical Office Portfolio - 330 Park Place | ||||||||||
| 16.123 | Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road | Cambridge Dental Care | 2,000 | 50.0% | 8/31/2028 | ||||||
| 16.124 | Heartland Dental Medical Office Portfolio - 213 Main Street | ||||||||||
| 16.125 | Heartland Dental Medical Office Portfolio - 11119 Hearth Road | ||||||||||
| 16.126 | Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street | Perfect Smiles Dental Care | 1,960 | 50.0% | 12/31/2022 | ||||||
| 16.127 | Heartland Dental Medical Office Portfolio - 2812 East Main Street | Edward Jones - Merrill, WI | 1,000 | 20.5% | 5/31/2020 | ||||||
| 16.128 | Heartland Dental Medical Office Portfolio - 1202 South Broad Street | Tuesday Bigelow - Plastic Surgeon | 2,300 | 50.0% | 6/30/2020 | ||||||
| 16.129 | Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road | ||||||||||
| 16.130 | Heartland Dental Medical Office Portfolio - 10708 East State Road 64 | ||||||||||
| 16.131 | Heartland Dental Medical Office Portfolio - 2184 FM 3009 | ||||||||||
| 16.132 | Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road | ||||||||||
| 16.133 | Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road | ||||||||||
| 16.134 | Heartland Dental Medical Office Portfolio - 716 32nd Street South | ||||||||||
| 16.135 | Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 | ||||||||||
| 16.136 | Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway | ||||||||||
| 16.137 | Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard | ||||||||||
| 16.138 | Heartland Dental Medical Office Portfolio - 998 Williford Court | ||||||||||
| 16.139 | Heartland Dental Medical Office Portfolio - 4405 Highway 17 | Patton Hospitality Management, Inc. | 1,000 | 24.5% | 7/31/2020 | ||||||
| 16.140 | Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive | ||||||||||
| 16.141 | Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East | ||||||||||
| 16.142 | Heartland Dental Medical Office Portfolio - 1405 South 25th Street | ||||||||||
| 16.143 | Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue | ||||||||||
| 16.144 | Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive | Edward Jones - Mt. Sterling, KY | 1,734 | 28.8% | 9/30/2023 | ||||||
| 16.145 | Heartland Dental Medical Office Portfolio - 4455 Florida National Drive | ||||||||||
| 16.146 | Heartland Dental Medical Office Portfolio - 3645 North Council Road | ||||||||||
| 16.147 | Heartland Dental Medical Office Portfolio - 9305 Market Square Drive | ||||||||||
| 16.148 | Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast | ||||||||||
| 16.149 | Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue | ||||||||||
| 16.150 | Heartland Dental Medical Office Portfolio - 456 University Boulevard North | ||||||||||
| 16.151 | Heartland Dental Medical Office Portfolio - 1316 McMillan Street | ||||||||||
| 16.152 | Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway | ||||||||||
| 16.153 | Heartland Dental Medical Office Portfolio - 116 Calumet Center Road | ||||||||||
| 16.154 | Heartland Dental Medical Office Portfolio - 828 South Main Street | ||||||||||
| 16.155 | Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court | ||||||||||
| 16.156 | Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane | ||||||||||
| 16.157 | Heartland Dental Medical Office Portfolio - 3106 Professional Plaza | ||||||||||
| 16.158 | Heartland Dental Medical Office Portfolio - 1950 Chesley Drive | ||||||||||
| 16.159 | Heartland Dental Medical Office Portfolio - 104 South Houston Road | ||||||||||
| 16.160 | Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue | ||||||||||
| 16.161 | Heartland Dental Medical Office Portfolio - 165 Juniper Circle | ||||||||||
| 16.162 | Heartland Dental Medical Office Portfolio - 135 East Broadway Street | ||||||||||
| 16.163 | Heartland Dental Medical Office Portfolio - 9360 Two Notch Road | ||||||||||
| 16.164 | Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 | ||||||||||
| 16.165 | Heartland Dental Medical Office Portfolio - 5 Jannell Court |
A-1-20
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | 2nd Largest Tenant Name(5)(10)(11) | 2nd Largest Tenant Sq. Ft. | 2nd Largest Tenant % of NRA | 2nd Largest Tenant Exp. Date | 3rd Largest Tenant Name(5)(10)(11)(12) | 3rd Largest Tenant Sq. Ft. | 3rd Largest Tenant % of NRA | 3rd Largest Tenant Exp. Date | 4th Largest Tenant Name(10)(11)(13) | 4th Largest Tenant Sq. Ft. |
| 16.166 | Heartland Dental Medical Office Portfolio - 1617 East Main Street | ||||||||||
| 16.167 | Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 | ||||||||||
| 16.168 | Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 | ||||||||||
| 16.169 | Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 | ||||||||||
| 17 | InnVite Hospitality Portfolio | ||||||||||
| 17.01 | Hampton Inn Sidney | ||||||||||
| 17.02 | Best Western Plus Dayton Northwest | ||||||||||
| 17.03 | Best Western Plus Dayton South | ||||||||||
| 17.04 | Quality Inn & Suites South/Obetz | ||||||||||
| 17.05 | Super 8 Zanesville | ||||||||||
| 18 | River’s Edge Apartments | ||||||||||
| 19 | Marketplace at Smyrna | Staples the Office Superstore, Inc. | 20,388 | 12.9% | 3/31/2021 | Petsmart, Inc. | 20,087 | 12.7% | 3/31/2023 | Ulta | 10,033 |
| 20 | Centrepointe Business Park | United States Secret Service | 31,218 | 12.2% | 6/14/2021 | State of MD-DHR | 23,563 | 9.2% | 6/30/2021 | ERS of D.C & Metro MD | 23,362 |
| 21 | Preston Creek Shopping Center | Cheeky Monkeys | 8,289 | 10.4% | 8/31/2025 | II Brothers Grill | 7,020 | 8.8% | 10/31/2020 | Turkish Cafe & Lounge | 5,389 |
| 22 | Houport Mixed Use Portfolio | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various |
| 22.01 | Katy | Houston Intl Table Tennis Academy | 10,186 | 10.2% | 5/31/2022 | WHP TX II, LLC | 9,263 | 9.3% | 7/31/2027 | Cricbase USA LLC | 7,471 |
| 22.02 | Westway | Ninyo & Moore Geotechnical | 11,121 | 17.9% | 12/31/2024 | Crown Embossing Solutions | 4,560 | 7.3% | 8/31/2023 | Promise Total Services of Houston | 4,014 |
| 22.03 | Pineway | Harris County Appraisal District | 8,280 | 15.1% | 5/31/2023 | Granquartz LP | 7,200 | 13.2% | 1/31/2023 | KGGT Management Corp | 5,364 |
| 23 | Shamrock Village | Luv 2 Play | 11,800 | 22.1% | 2/28/2034 | Golden Harbor Seafood | 6,000 | 11.2% | 11/30/2022 | Banseok Jeong Korean BBQ | 3,800 |
| 24 | Conejo Valley Plaza | Tuesday Morning | 14,347 | 22.3% | 3/31/2028 | Pet Food Express | 8,000 | 12.4% | 12/31/2027 | Massage Envy | 2,884 |
| 25 | Mary’s Vineyard Shopping Center | CVS/Caremark | 31,472 | 20.5% | 9/30/2030 | Dollar Tree | 9,850 | 6.4% | 8/31/2028 | Taco Bell | 6,000 |
| 26 | Jefferson Office Park | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various |
| 26.01 | Middleburg Heights | West Forwarding | 11,910 | 10.5% | 1/31/2021 | Cleveland Clinic Children’s Phys. Therapy | 11,851 | 10.4% | 6/30/2025 | Hopebridge, LLC | 11,418 |
| 26.02 | Fairlawn | Viaquest Day Services, LLC | 4,462 | 7.9% | 5/31/2021 | First Glance Imaging | 3,618 | 6.4% | 5/31/2019 | Synergy International Limited, Inc. | 3,323 |
| 26.03 | Mayfield Village | Drs. Mukunda, Tuthill, et. al. | 4,177 | 9.1% | 8/31/2019 | First Mutual Financial | 3,529 | 7.7% | 2/29/2020 | The Cleveland Clinic Foundation | 3,338 |
| 27 | Crossroads Portfolio | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various |
| 27.01 | 20975 Swenson | Robertson Ryan & Assoc Inc. | 16,612 | 23.0% | 7/31/2026 | von Briesen & Roper s.c. | 11,886 | 16.5% | 7/31/2027 | Bank of America, N.A. | 8,708 |
| 27.02 | 20935 Swenson | Alterra | 13,744 | 19.3% | 3/30/2024 | Open Sky Education | 5,824 | 8.2% | 4/30/2022 | Otjen Gendelman Zitzer Johnson | 5,779 |
| 27.03 | 20825 Swenson | Chicago Title | 9,942 | 25.0% | 6/30/2021 | ||||||
| 28 | 24 Commerce Street | FDF Holdings LLC | 13,288 | 7.7% | 10/31/2033 | McCarter and English LLP | 9,456 | 5.5% | 2/28/2023 | Lycatel LLC | 8,572 |
| 29 | Lexington Pavilion | PetSmart | 20,048 | 17.6% | 8/31/2022 | Cost Plus World Market | 18,300 | 16.1% | 1/31/2022 | Lane Bryant | 7,200 |
| 30 | Midtown Plaza | Office Depot | 20,947 | 19.6% | 9/30/2021 | Dollar Tree Stores, Inc. | 12,000 | 11.2% | 9/30/2021 | Shoe Carnival, Inc. | 12,000 |
| 31 | North Charleston Center | Northern Tool | 32,928 | 14.1% | 4/30/2021 | DD’s Discount | 25,217 | 10.8% | 1/31/2024 | Badcock Home Furniture | 17,400 |
| 32 | Chesterfield Marketplace | Sky Zone | 37,500 | 18.8% | 6/30/2028 | PetSmart | 26,040 | 13.1% | 2/29/2024 | Staples | 24,049 |
| 33 | Shelby Corners | Dollar Tree Stores, Inc. | 20,293 | 15.1% | 5/31/2027 | Silk Road Restaurant & Banquet | 10,377 | 7.7% | 2/28/2029 | Silk Road Office | 8,236 |
| 34 | Wellington Park | Phydeaux (Pet Specialties) | 12,000 | 11.7% | 3/31/2024 | Veterinary Specialty Hospital of the Carolinas (Pet Partners) | 12,000 | 11.7% | 8/31/2027 | Break Time Billiards | 5,706 |
| 35 | 24 Hour Fitness - Texas | ||||||||||
| 36 | Bond Street Fund 18 | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various |
| 36.01 | University Center | Starbucks | 2,050 | 14.0% | 6/30/2026 | Verizon Wireless | 2,000 | 13.6% | 10/31/2025 | Subway | 1,753 |
| 36.02 | Shoppes At Hermitage Hills | El Toro Loco Mexican Restaurant | 2,438 | 12.3% | 8/31/2023 | Sunny Smiles Family Dentistry | 2,438 | 12.3% | 2/28/2027 | Marcos Pizza | 2,303 |
| 37 | Hampton Inn Canton | ||||||||||
| 38 | Staybridge Suites Odessa Interstate Highway 20 | ||||||||||
| 39 | Lake Hills Plaza | Planet Fitness | 19,142 | 20.4% | 8/31/2027 | Northland Church | 10,950 | 11.7% | 8/31/2022 | West Orange | 6,040 |
| 40 | EB Hotel Miami | ||||||||||
| 41 | Woodlands Centre | Silverang Donohoe Rosenzweig & Haltzman, LLC | 11,021 | 19.8% | 5/31/2024 | K.W. Tunnell Company | 9,571 | 17.2% | 9/30/2019 | Integrity Applications Inc. (“IAI”) | 9,378 |
| 42 | Junction City Shopping Center | Benjamin F Edwards Co (Financial Services) | 4,765 | 4.9% | 5/31/2023 | Dolan aka Preckshot Professional (Pharmacy) | 4,572 | 4.7% | 12/31/2022 | Farrell’s Body Shaping (Gym) | 4,335 |
| 43 | Royal Oak EZ Storage | ||||||||||
| 44 | Fairfield Inn & Suites - Colorado Springs North | ||||||||||
| 45 | Sierra Center Office Building | nSequence Dental Ridge, Inc. | 10,218 | 22.8% | 1/31/2029 | PBS West, LLC | 7,782 | 17.4% | 2/29/2024 | ||
| 46 | Confluence Portfolio | ||||||||||
| 46.01 | Ashley Chase Apartments | ||||||||||
| 46.02 | South Guignard Apartments (Lift Homes) | ||||||||||
| 46.03 | Cambridge Court Apartments | ||||||||||
| 47 | Comfort Inn Greenville | ||||||||||
| 48 | Holiday Inn Express & Suites Woodward | ||||||||||
| 49 | Oak Meadows & Brookview Place | ||||||||||
| 49.01 | Brookview Place | ||||||||||
| 49.02 | Oak Meadows | ||||||||||
| 50 | Z Tower | FUBU Labs LLC | 2,500 | 15.5% | 10/31/2027 | Good Apple Achievement | 2,400 | 14.9% | 9/30/2022 | Yoga Hell | 2,300 |
| 51 | Settlers Pointe Office Building | CLECO | 7,352 | 22.5% | 12/31/2028 | Accenture | 6,977 | 21.3% | 1/31/2027 | Welty Building Company LTD | 6,287 |
| 52 | 4301 Riverside Drive | Le Pain Quotidien | 2,861 | 41.9% | 9/30/2028 | ||||||
| 53 | Space Station | ||||||||||
| 54 | 7240 Parkway Drive | Corizon Health Inc. | 9,859 | 13.3% | 8/30/2024 | Infotek Corp | 8,167 | 11.0% | 10/31/2021 | Inovex Information Systems, Inc. | 6,951 |
| 55 | Lofts at Binghamton Portfolio | ||||||||||
| 55.01 | Lofts at 221 | ||||||||||
| 55.02 | Lofts at 60 | ||||||||||
| 56 | Walgreens- North Charleston | ||||||||||
| 57 | Eagle Creek Plaza | Dollar General | 9,668 | 15.5% | 7/31/2027 | K3 Investments, LLC (Rental Express) | 5,487 | 8.8% | 9/30/2022 | Alexander’s Jewelry & Pawn | 3,607 |
| 58 | Colonel Glenn Business Center | Binswanger Enterprises | 8,466 | 19.8% | 8/31/2023 | Anixter Inc. (Tri Ed) | 6,560 | 15.3% | 8/31/2023 | Henry Schein | 5,858 |
| 59 | 5911 North Honore Avenue | Smarty Pants, Inc | 5,807 | 17.3% | 3/31/2021 | Clickbooth | 5,084 | 15.1% | 9/30/2021 | WellSpring Pharmaceutical, Inc. | 3,585 |
| 60 | Space Savers Self Storage | ||||||||||
| 61 | Walgreens Houma | ||||||||||
| 62 | Best Western Plus Spartanburg | ||||||||||
| 63 | Gallatin Manor | ||||||||||
| 64 | Harlingen Heights | Bahama Bucks | 2,584 | 18.1% | 1/14/2029 | Paris Bakery | 2,510 | 17.6% | 12/31/2023 | 100% Antojitos Mexicanos | 1,337 |
A-1-21
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | 4th Largest Tenant % of NRA | 4th Largest Tenant Exp. Date | 5th Largest Tenant Name(10)(11) | 5th Largest Tenant Sq. Ft. | 5th Largest Tenant % of NRA | 5th Largest Tenant Exp. Date | Engineering Report Date | Environmental Report Date (Phase I) | Environmental Report Date (Phase II) | Seismic Report Date | Seismic PML % | Seismic Insurance Required (Y/N) | Terrorism Insurance (Y/N) | Loan Purpose | Engineering Escrow / Deferred Maintenance ($) |
| 1 | Crown Center Office Park | 9.4% | 10/31/2032 | Parkson Corporation | 22,171 | 6.5% | 8/31/2027 | 10/8/2018 | 10/8/2018 | N | Y | Refinance | 0 | |||
| 2 | Ohio Hotel Portfolio | Various | 12/17/2018 | N | Y | Refinance | 0 | |||||||||
| 2.01 | SpringHill Suites Beavercreek | 12/13/2018 | 12/17/2018 | N | Y | |||||||||||
| 2.02 | Holiday Inn West Chester | 12/18/2018 | 12/17/2018 | N | Y | |||||||||||
| 2.03 | Holiday Inn Express & Suites Dayton | 12/14/2018 | 12/17/2018 | N | Y | |||||||||||
| 3 | Great Wolf Lodge Southern California | 12/6/2018 | 12/6/2018 | 12/6/2018 | 4.0% | N | Y | Refinance | 0 | |||||||
| 4 | Hilton at University Place | 2/25/2019 | 2/26/2019 | N | Y | Refinance | 0 | |||||||||
| 5 | Goodyear Portfolio | 2/6/2019 | Various | N | Y | Refinance | 0 | |||||||||
| 5.01 | Innovation Tech Center | 2/6/2019 | 2/7/2019 | N | Y | |||||||||||
| 5.02 | Research Center | 2/6/2019 | 2/7/2019 | N | Y | |||||||||||
| 5.03 | Tire Testing | 2/6/2019 | 2/1/2019 | N | Y | |||||||||||
| 5.04 | North Archwood | 2/6/2019 | 2/8/2019 | N | Y | |||||||||||
| 6 | Shreveport Storage Portfolio | 2/26/2019 | 2/26/2019 | N | Y | Acquisition | 19,688 | |||||||||
| 6.01 | Home and Office Storage - Airline | 2/26/2019 | 2/26/2019 | N | Y | |||||||||||
| 6.02 | Home and Office Storage - EBK | 2/26/2019 | 2/26/2019 | N | Y | |||||||||||
| 6.03 | Home and Office Storage - I-49 | 2/26/2019 | 2/26/2019 | N | Y | |||||||||||
| 7 | Inland Devon Self Storage Portfolio | Various | Various | Various | Various | N | Y | Acquisition | 0 | |||||||
| 7.01 | 67650 East Ramon Road | 3/13/2019 | 1/25/2019 | 3/14/2019 | 9.0% | N | Y | |||||||||
| 7.02 | 2700 Poplar Avenue | 3/14/2019 | 1/25/2019 | 3/14/2019 | 12.0% | N | Y | |||||||||
| 7.03 | 1400 South Gene Autry Trail | 3/14/2019 | 1/25/2019 | 3/14/2019 | 12.0% | N | Y | |||||||||
| 7.04 | 3686 Old Germantown Road | 3/15/2019 | 1/25/2019 | 3/18/2019 | 11.0% | N | Y | |||||||||
| 7.05 | 500 Radio Road | 3/15/2019 | 1/25/2019 | 3/14/2019 | 9.0% | N | Y | |||||||||
| 7.06 | 9275 Macon Road | 3/14/2019 | 1/25/2019 | 3/18/2019 | 3.0% | N | Y | |||||||||
| 7.07 | 72500 Varner Road | 3/14/2019 | 1/24/2019 | 3/14/2019 | 6.0% | N | Y | |||||||||
| 7.08 | 22075 Highway 18 | 3/18/2019 | 1/25/2019 | 3/14/2019 | 7.0% | N | Y | |||||||||
| 7.09 | 3040 Austin Peay Highway | 3/13/2019 | 1/18/2019 | 3/14/2019 | 12.0% | N | Y | |||||||||
| 7.10 | 18690 Highway 18 | 3/16/2019 | 1/25/2019 | 3/14/2019 | 6.0% | N | Y | |||||||||
| 7.11 | 1700 US Highway 75 | 3/14/2019 | 1/25/2019 | N | Y | |||||||||||
| 7.12 | 1720 Loy Lake Road | 3/13/2019 | 1/25/2019 | N | Y | |||||||||||
| 7.13 | 6140 East Shelby Drive | 3/19/2019 | 1/25/2019 | 3/18/2019 | 10.0% | N | Y | |||||||||
| 7.14 | 6017 Interstate 30 | 3/17/2019 | 1/25/2019 | N | Y | |||||||||||
| 7.15 | 7777 Moriarty Road | 3/18/2019 | 1/25/2019 | 3/14/2019 | 6.0% | N | Y | |||||||||
| 7.16 | 8123 Wesley Street | 3/18/2019 | 1/25/2019 | N | Y | |||||||||||
| 7.17 | 2922 South 5th Court | 3/13/2019 | 1/25/2019 | N | Y | |||||||||||
| 7.18 | 3577 New Getwell Road | 3/18/2019 | 1/25/2019 | 3/18/2019 | 13.0% | N | Y | |||||||||
| 7.19 | 5141 American Way | 3/14/2019 | 1/25/2019 | 3/14/2019 | 13.0% | N | Y | |||||||||
| 7.20 | 6390 Winchester Road | 3/18/2019 | 1/25/2019 | 3/14/2019 | 12.0% | N | Y | |||||||||
| 7.21 | 4705 Winchester Road | 3/14/2019 | 1/19/2019 | 3/14/2019 | 16.0% | N | Y | |||||||||
| 8 | The Colonnade Office Complex | 4.7% | 2/28/2026 | Systemware | 48,125 | 4.5% | 5/31/2022 | 11/8/2018 | 11/8/2018 | N | Y | Refinance | 69,163 | |||
| 9 | Mariners Landing | 3.2% | 8/31/2023 | Ready Set Go Therapy Inc. | 2,467 | 2.9% | 2/28/2021 | 2/12/2019 | 2/12/2019 | 2/19/2019 | 16.0% | N | Y | Refinance | 0 | |
| 10 | Great Value Storage Portfolio | Various | Various | Various | Various | N | Y | Refinance | 536,017 | |||||||
| 10.01 | GVS - 6250 Westward Lane | 9/10/2018 | 9/11/2018 | N | Y | |||||||||||
| 10.02 | GVS - 1223, 1235, 1431, 1441, 1451, 1491, 1527, 1543 & 1559 North Nellis Boulevard | 9/10/2018 | 9/24/2018 | N | Y | |||||||||||
| 10.03 | GVS - 9530 Skillman Street | 9/10/2018 | 9/24/2018 | N | Y | |||||||||||
| 10.04 | GVS - 4311 Samuell Boulevard | 9/10/2018 | 9/11/2018 | N | Y | |||||||||||
| 10.05 | GVS - 9010 Emmett F Lowry Expressway | 9/10/2018 | 9/24/2018 | N | Y | |||||||||||
| 10.06 | GVS - 9984 South Old State Road | 9/10/2018 | 9/24/2018 | N | Y | |||||||||||
| 10.07 | GVS - 10640 Hempstead Road | 9/14/2018 | 9/24/2018 | N | Y | |||||||||||
| 10.08 | GVS - 7273 Kearney Street and 6345 East 78th Avenue | 9/17/2018 | 9/24/2018 | N | Y | |||||||||||
| 10.09 | GVS - 4641 Production Drive | 9/10/2018 | 9/10/2018 | N | Y | |||||||||||
| 10.10 | GVS - 920 Highway 80 East | 9/10/2018 | 9/10/2018 | N | Y | |||||||||||
| 10.11 | GVS - 2202 North Market Street | 9/10/2018 | 9/14/2018 | N | Y | |||||||||||
| 10.12 | GVS - 111 North Layfair Drive | 9/14/2018 | 9/24/2018 | N | Y | |||||||||||
| 10.13 | GVS - 435 Congress Park Drive | 9/10/2018 | 9/24/2018 | N | Y | |||||||||||
| 10.14 | GVS - 765 South Street | 9/10/2018 | 9/24/2018 | N | Y | |||||||||||
| 10.15 | GVS - 410 Gulf Freeway | 9/10/2018 | 9/24/2018 | N | Y | |||||||||||
| 10.16 | GVS - 5199 Westerville Road | 9/10/2018 | 9/24/2018 | N | Y | |||||||||||
| 10.17 | GVS - 2502 Bay Street | 9/12/2018 | 9/24/2018 | N | Y | |||||||||||
| 10.18 | GVS - 1710 North Cunningham Avenue | 9/10/2018 | 9/14/2018 | N | Y | |||||||||||
| 10.19 | GVS - 7821 Taylor Road | 9/18/2018 | 9/24/2018 | N | Y | |||||||||||
| 10.20 | GVS - 9600 Marion Ridge | 9/10/2018 | 9/24/2018 | N | Y | |||||||||||
| 10.21 | GVS - 4901 South Freeway | 9/10/2018 | 9/11/2018 | N | Y | |||||||||||
| 10.22 | GVS - 15300 Kuykendahl Road | 9/10/2018 | 9/13/2018 | N | Y | |||||||||||
| 10.23 | GVS - 9951 Harwin Road | 9/10/2018 | 9/11/2018 | N | Y | |||||||||||
| 10.24 | GVS - 2033 Oak Grove Road | 9/10/2018 | 9/24/2018 | N | Y | |||||||||||
| 10.25 | GVS - 11702 Beechnut Street | 9/10/2018 | 9/24/2018 | N | Y | |||||||||||
| 10.26 | GVS - 13825 FM 306 | 9/10/2018 | 9/14/2018 | N | Y | |||||||||||
| 10.27 | GVS - 5550 Antoine Drive | 9/14/2018 | 9/24/2018 | N | Y | |||||||||||
| 10.28 | GVS - 580 East Dublin Granville Road | 9/19/2018 | 9/14/2018 | N | Y | |||||||||||
| 10.29 | GVS - 7986 Southern Boulevard | 9/18/2018 | 9/24/2018 | N | Y | |||||||||||
| 10.30 | GVS - 1330 Georgesville Road | 9/24/2018 | 9/14/2018 | N | Y | |||||||||||
| 10.31 | GVS - 123 South Meridian Road | 9/18/2018 | 9/24/2018 | N | Y | |||||||||||
| 10.32 | GVS - 3380 North Post Road | 9/10/2018 | 9/11/2018 | N | Y | |||||||||||
| 10.33 | GVS - 2150 Wirt Road | 9/10/2018 | 9/14/2018 | N | Y | |||||||||||
| 10.34 | GVS - 5301 Tamarack Circle East | 9/10/2018 | 9/14/2018 | N | Y | |||||||||||
| 10.35 | GVS - 443 Laredo Street | 9/10/2018 | 9/14/2018 | N | Y | |||||||||||
| 10.36 | GVS - 1661 and 1670 West Government Street | 9/10/2018 | 9/24/2018 | N | Y | |||||||||||
| 10.37 | GVS - 8450 Cook Road | 9/10/2018 | 9/10/2018 | N | Y | |||||||||||
| 10.38 | GVS - 613 North Freeway | 9/10/2018 | 9/11/2018 | N | Y | |||||||||||
| 10.39 | GVS - 10601 West Fairmont Parkway | 9/10/2018 | 9/24/2018 | N | Y | |||||||||||
| 10.40 | GVS - 7200 Tussing Road | 9/24/2018 | 9/24/2018 | N | Y | |||||||||||
| 10.41 | GVS - 14318 Highway 249 | 9/10/2018 | 9/10/2018 | N | Y | |||||||||||
| 10.42 | GVS - 1910 25th Avenue North | 9/14/2018 | 9/24/2018 | N | Y | |||||||||||
| 10.43 | GVS - 8501 North Springboro Pike | 9/10/2018 | 9/24/2018 | N | Y | |||||||||||
| 10.44 | GVS - 4145 State Route 741 | 9/14/2018 | 9/24/2018 | N | Y | |||||||||||
| 10.45 | GVS - 1961 Covington Pike | 9/14/2018 | 9/24/2018 | 11/29/2018 | 7.0% | N | Y | |||||||||
| 10.46 | GVS - 3785 Shiloh Springs Road | 9/10/2018 | 9/24/2018 | N | Y | |||||||||||
| 10.47 | GVS - 1585 Lexington Avenue | 9/10/2018 | 9/14/2018 | N | Y | |||||||||||
| 10.48 | GVS - 1594 Route 9G | 9/14/2018 | 10/24/2018 | N | Y | |||||||||||
| 10.49 | GVS - 8320 Alabonson Road | 9/10/2018 | 9/13/2018 | N | Y | |||||||||||
| 10.50 | GVS - 10013 FM 620 | 9/10/2018 | 9/24/2018 | N | Y | |||||||||||
| 10.51 | GVS - 426 North Smithville Road | 9/10/2018 | 9/24/2018 | N | Y | |||||||||||
| 10.52 | GVS - 60 Westpark Road | 9/10/2018 | 9/24/2018 | N | Y | |||||||||||
| 10.53 | GVS - 2407 South U.S. Highway 183 | 9/10/2018 | 9/24/2018 | N | Y | |||||||||||
| 10.54 | GVS - 5811 North Houston Rosslyn Road | 9/10/2018 | 9/24/2018 | N | Y | |||||||||||
| 10.55 | GVS - 3412 Garth Road | 9/10/2018 | 9/24/2018 | N | Y | |||||||||||
| 10.56 | GVS - 941 Fairmont Parkway | 9/10/2018 | 9/14/2018 | N | Y | |||||||||||
| 10.57 | GVS - 632 Timkin Road | 9/10/2018 | 9/13/2018 | N | Y | |||||||||||
| 10.58 | GVS - 8801 Boone Road | 9/10/2018 | 9/10/2018 | N | Y | |||||||||||
| 10.59 | GVS - 3951 Highway 78 | 9/14/2018 | 9/24/2018 | 11/27/2018 | 8.0% | N | Y | |||||||||
| 10.60 | GVS - 16905 Indian Chief Drive | 9/10/2018 | 9/24/2018 | N | Y | |||||||||||
| 10.61 | GVS - 16530 West Hardy Road | 9/12/2018 | 9/24/2018 | N | Y | |||||||||||
| 10.62 | GVS - 4806 Marie Lane | 9/10/2018 | 9/14/2018 | N | Y | |||||||||||
| 10.63 | GVS - 1151 East Expressway 83 | 9/10/2018 | 9/10/2018 | N | Y | |||||||||||
| 10.64 | GVS - 7116 South IH-35 Frontage Road | 9/10/2018 | 9/24/2018 | N | Y | |||||||||||
| 11 | The Block Northway | 10.0% | 1/31/2021 | The Container Store | 24,303 | 6.9% | 2/28/2027 | 10/15/2018 | 10/15/2018 | N | Y | Refinance | 0 | |||
| 12 | Wolverine Portfolio | 12/5/2018 | Various | N | Y | Refinance | 284,203 | |||||||||
| 12.01 | Apple Tree Estates | 12/5/2018 | 12/3/2018 | N | Y | |||||||||||
| 12.02 | South Lyon | 12/5/2018 | 12/4/2018 | N | Y | |||||||||||
| 12.03 | Metro Commons | 12/5/2018 | 12/5/2018 | N | Y | |||||||||||
| 12.04 | Brighton Village | 12/5/2018 | 12/5/2018 | N | Y | |||||||||||
| 12.05 | College Heights | 12/5/2018 | 12/5/2018 | N | Y | |||||||||||
| 12.06 | Hillcrest | 12/5/2018 | 12/3/2018 | N | Y | |||||||||||
| 12.07 | Royal Village | 12/5/2018 | 12/4/2018 | N | Y | |||||||||||
| 12.08 | Fernwood | 12/5/2018 | 12/4/2018 | N | Y | |||||||||||
| 12.09 | Satellite Bay | 12/5/2018 | 12/3/2018 | N | Y | |||||||||||
| 12.10 | Chalet Village | 12/5/2018 | 12/3/2018 | N | Y | |||||||||||
| 13 | Home Depot Livonia MI | 2/22/2019 | 3/7/2019 | N | Y | Refinance | 0 | |||||||||
| 14 | Town Square | 9/19/2018 | 9/19/2018 | N | Y | Acquisition | 0 | |||||||||
| 15 | 839 Broadway | 3/26/2019 | 3/26/2019 | N | Y | Recapitalization | 7,000 | |||||||||
| 16 | Heartland Dental Medical Office Portfolio | Various | Various | Various | Various | N | Y | Refinance | 316,121 | |||||||
| 16.001 | Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.002 | Heartland Dental Medical Office Portfolio - 9150 North East Barry Road | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.003 | Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road | 9/19/2018 | 9/20/2018 | N | Y | |||||||||||
| 16.004 | Heartland Dental Medical Office Portfolio - 200 Brevco Plaza | 14.3% | 11/30/2023 | 9/19/2018 | 9/19/2018 | N | Y | |||||||||
| 16.005 | Heartland Dental Medical Office Portfolio - 1760 West Virginia Street | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.006 | Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.007 | Heartland Dental Medical Office Portfolio - 1647 County Road 220 | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.008 | Heartland Dental Medical Office Portfolio - 3500 East Highway 377 | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.009 | Heartland Dental Medical Office Portfolio - 4112 North Belt Highway | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.010 | Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.011 | Heartland Dental Medical Office Portfolio - 2202 Althoff Drive | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.012 | Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.013 | Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.014 | Heartland Dental Medical Office Portfolio - 508 South 52nd Street | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.015 | Heartland Dental Medical Office Portfolio - 1025 Ashley Street | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.016 | Heartland Dental Medical Office Portfolio - 440 Erie Parkway | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.017 | Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard | 23.2% | 1/31/2023 | 9/19/2018 | 9/12/2018 | N | Y | |||||||||
| 16.018 | Heartland Dental Medical Office Portfolio - 1751 Pleasant Road | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.019 | Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.020 | Heartland Dental Medical Office Portfolio - 615 Saint James Avenue | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.021 | Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.022 | Heartland Dental Medical Office Portfolio - 1695 Wells Road | 9/19/2018 | 9/12/2018 | N | Y |
A-1-22
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | 4th Largest Tenant % of NRA | 4th Largest Tenant Exp. Date | 5th Largest Tenant Name(10)(11) | 5th Largest Tenant Sq. Ft. | 5th Largest Tenant % of NRA | 5th Largest Tenant Exp. Date | Engineering Report Date | Environmental Report Date (Phase I) | Environmental Report Date (Phase II) | Seismic Report Date | Seismic PML % | Seismic Insurance Required (Y/N) | Terrorism Insurance (Y/N) | Loan Purpose | Engineering Escrow / Deferred Maintenance ($) |
| 16.023 | Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.024 | Heartland Dental Medical Office Portfolio - 7310 North Villa Drive | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.025 | Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.026 | Heartland Dental Medical Office Portfolio - 2455 East Main Street | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.027 | Heartland Dental Medical Office Portfolio - 630 East Markey Parkway | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.028 | Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.029 | Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.030 | Heartland Dental Medical Office Portfolio - 11890 Highway 707 | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.031 | Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.032 | Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive | 14.1% | 1/31/2026 | 9/19/2018 | 9/19/2018 | N | Y | |||||||||
| 16.033 | Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.034 | Heartland Dental Medical Office Portfolio - 149 Tuscan Way | 9/10/2018 | 9/10/2018 | N | Y | |||||||||||
| 16.035 | Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.036 | Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard | 9/19/2018 | 9/10/2018 | N | Y | |||||||||||
| 16.037 | Heartland Dental Medical Office Portfolio - 209 Latitude Lane | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.038 | Heartland Dental Medical Office Portfolio - 4608 South West College Road | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.039 | Heartland Dental Medical Office Portfolio - 1315 Bell Road | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.040 | Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South | 10/5/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.041 | Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.042 | Heartland Dental Medical Office Portfolio - 3152 South Broadway | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.043 | Heartland Dental Medical Office Portfolio - 8701 South Garnett Road | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.044 | Heartland Dental Medical Office Portfolio - 450 South Weber Road | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.045 | Heartland Dental Medical Office Portfolio - 840 Nissan Drive | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.046 | Heartland Dental Medical Office Portfolio - 12222 Route 47 | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.047 | Heartland Dental Medical Office Portfolio - 3415 Livernois Road | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.048 | Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.049 | Heartland Dental Medical Office Portfolio - 8190 Windfall Lane | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.050 | Heartland Dental Medical Office Portfolio - 2620 East Highway 50 | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.051 | Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.052 | Heartland Dental Medical Office Portfolio - 4939 Courthouse Street | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.053 | Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.054 | Heartland Dental Medical Office Portfolio - 507 North Hershey Road | 17.2% | 2/28/2023 | 9/19/2018 | 9/19/2018 | N | Y | |||||||||
| 16.055 | Heartland Dental Medical Office Portfolio - 242 Southwoods Center | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.056 | Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.057 | Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.058 | Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.059 | Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.060 | Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.061 | Heartland Dental Medical Office Portfolio - 9100 Highway 119 | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.062 | Heartland Dental Medical Office Portfolio - 42 Market Square Road | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.063 | Heartland Dental Medical Office Portfolio - 2707 Sycamore Road | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.064 | Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.065 | Heartland Dental Medical Office Portfolio - 103 Farabee Drive North | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.066 | Heartland Dental Medical Office Portfolio - 4999 North Tanner Road | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.067 | Heartland Dental Medical Office Portfolio - 674 Lake Joy Road | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.068 | Heartland Dental Medical Office Portfolio - 1828 IN-44 | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.069 | Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.070 | Heartland Dental Medical Office Portfolio - 545 East Hunt Highway | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.071 | Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.072 | Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.073 | Heartland Dental Medical Office Portfolio - 780 East-West Connector South West | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.074 | Heartland Dental Medical Office Portfolio - 16620 West 159th Street | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.075 | Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.076 | Heartland Dental Medical Office Portfolio - 3120 Mahan Drive | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.077 | Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.078 | Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.079 | Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.080 | Heartland Dental Medical Office Portfolio - 3012 Anchor Drive | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.081 | Heartland Dental Medical Office Portfolio - 1715 West Main Street | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.082 | Heartland Dental Medical Office Portfolio - 10389 Big Bend Road | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.083 | Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.084 | Heartland Dental Medical Office Portfolio - 2751 Fountain Place | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.085 | Heartland Dental Medical Office Portfolio - 2030 Crossing Circle | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.086 | Heartland Dental Medical Office Portfolio - 13101 East 96th Street North | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.087 | Heartland Dental Medical Office Portfolio - 692 Essington Road | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.088 | Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.089 | Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.090 | Heartland Dental Medical Office Portfolio - 3237 Sixes Road | 9/19/2018 | 9/17/2018 | N | Y | |||||||||||
| 16.091 | Heartland Dental Medical Office Portfolio - 4030 Winder Highway | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.092 | Heartland Dental Medical Office Portfolio - 8605 East State Road 70 | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.093 | Heartland Dental Medical Office Portfolio - 540 West Walnut Street | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.094 | Heartland Dental Medical Office Portfolio - 5630 Plank Road | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.095 | Heartland Dental Medical Office Portfolio - 10505 Lima Road | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.096 | Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.097 | Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road | 9/19/2018 | 9/14/2018 | N | Y | |||||||||||
| 16.098 | Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.099 | Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.100 | Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.101 | Heartland Dental Medical Office Portfolio - 2222 Highway 540A East | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.102 | Heartland Dental Medical Office Portfolio - 1055 Pine Log Road | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.103 | Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.104 | Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.105 | Heartland Dental Medical Office Portfolio - 1905 Convenience Place | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.106 | Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.107 | Heartland Dental Medical Office Portfolio - 132 Milestone Way | 9/20/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.108 | Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.109 | Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.110 | Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.111 | Heartland Dental Medical Office Portfolio - 3585 North 168th Court | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.112 | Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.113 | Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.114 | Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.115 | Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.116 | Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.117 | Heartland Dental Medical Office Portfolio - 621 Chatham Avenue | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.118 | Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.119 | Heartland Dental Medical Office Portfolio - 609 Front Street | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.120 | Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.121 | Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.122 | Heartland Dental Medical Office Portfolio - 330 Park Place | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.123 | Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.124 | Heartland Dental Medical Office Portfolio - 213 Main Street | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.125 | Heartland Dental Medical Office Portfolio - 11119 Hearth Road | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.126 | Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.127 | Heartland Dental Medical Office Portfolio - 2812 East Main Street | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.128 | Heartland Dental Medical Office Portfolio - 1202 South Broad Street | 9/19/2018 | 9/13/2018 | N | Y | |||||||||||
| 16.129 | Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.130 | Heartland Dental Medical Office Portfolio - 10708 East State Road 64 | 9/19/2018 | 9/10/2018 | N | Y | |||||||||||
| 16.131 | Heartland Dental Medical Office Portfolio - 2184 FM 3009 | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.132 | Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.133 | Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.134 | Heartland Dental Medical Office Portfolio - 716 32nd Street South | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.135 | Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.136 | Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.137 | Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.138 | Heartland Dental Medical Office Portfolio - 998 Williford Court | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.139 | Heartland Dental Medical Office Portfolio - 4405 Highway 17 | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.140 | Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.141 | Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.142 | Heartland Dental Medical Office Portfolio - 1405 South 25th Street | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.143 | Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.144 | Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.145 | Heartland Dental Medical Office Portfolio - 4455 Florida National Drive | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.146 | Heartland Dental Medical Office Portfolio - 3645 North Council Road | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.147 | Heartland Dental Medical Office Portfolio - 9305 Market Square Drive | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.148 | Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.149 | Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.150 | Heartland Dental Medical Office Portfolio - 456 University Boulevard North | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.151 | Heartland Dental Medical Office Portfolio - 1316 McMillan Street | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.152 | Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.153 | Heartland Dental Medical Office Portfolio - 116 Calumet Center Road | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.154 | Heartland Dental Medical Office Portfolio - 828 South Main Street | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.155 | Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.156 | Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.157 | Heartland Dental Medical Office Portfolio - 3106 Professional Plaza | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.158 | Heartland Dental Medical Office Portfolio - 1950 Chesley Drive | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.159 | Heartland Dental Medical Office Portfolio - 104 South Houston Road | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.160 | Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.161 | Heartland Dental Medical Office Portfolio - 165 Juniper Circle | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.162 | Heartland Dental Medical Office Portfolio - 135 East Broadway Street | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.163 | Heartland Dental Medical Office Portfolio - 9360 Two Notch Road | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.164 | Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 | 9/19/2018 | 8/31/2018 | N | Y | |||||||||||
| 16.165 | Heartland Dental Medical Office Portfolio - 5 Jannell Court | 9/19/2018 | 9/19/2018 | N | Y |
A-1-23
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | 4th Largest Tenant % of NRA | 4th Largest Tenant Exp. Date | 5th Largest Tenant Name(10)(11) | 5th Largest Tenant Sq. Ft. | 5th Largest Tenant % of NRA | 5th Largest Tenant Exp. Date | Engineering Report Date | Environmental Report Date (Phase I) | Environmental Report Date (Phase II) | Seismic Report Date | Seismic PML % | Seismic Insurance Required (Y/N) | Terrorism Insurance (Y/N) | Loan Purpose | Engineering Escrow / Deferred Maintenance ($) |
| 16.166 | Heartland Dental Medical Office Portfolio - 1617 East Main Street | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.167 | Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 16.168 | Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 | 9/19/2018 | 9/12/2018 | N | Y | |||||||||||
| 16.169 | Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 | 9/19/2018 | 9/19/2018 | N | Y | |||||||||||
| 17 | InnVite Hospitality Portfolio | 3/25/2019 | Various | N | Y | Refinance | 267,363 | |||||||||
| 17.01 | Hampton Inn Sidney | 3/25/2019 | 3/27/2019 | N | Y | |||||||||||
| 17.02 | Best Western Plus Dayton Northwest | 3/25/2019 | 3/25/2019 | N | Y | |||||||||||
| 17.03 | Best Western Plus Dayton South | 3/25/2019 | 3/25/2019 | N | Y | |||||||||||
| 17.04 | Quality Inn & Suites South/Obetz | 3/25/2019 | 3/26/2019 | N | Y | |||||||||||
| 17.05 | Super 8 Zanesville | 3/25/2019 | 3/27/2019 | N | Y | |||||||||||
| 18 | River’s Edge Apartments | 11/15/2018 | 11/15/2018 | N | Y | Refinance | 12,188 | |||||||||
| 19 | Marketplace at Smyrna | 6.3% | 9/30/2026 | Dollar Tree | 8,000 | 5.1% | 7/31/2023 | 11/1/2018 | 12/3/2018 | N | Y | Acquisition | 0 | |||
| 20 | Centrepointe Business Park | 9.1% | 9/30/2023 | The Washington Post Co | 15,417 | 6.0% | 4/30/2021 | 7/18/2018 | 7/20/2018 | N | Y | Recapitalization | 52,503 | |||
| 21 | Preston Creek Shopping Center | 6.8% | 10/31/2023 | Artis, LP / Cristina’s | 3,941 | 4.9% | 8/31/2023 | 2/20/2019 | 2/20/2019 | N | Y | Acquisition | 0 | |||
| 22 | Houport Mixed Use Portfolio | Various | Various | Various | Various | Various | Various | Various | Various | N | Y | Refinance | 23,250 | |||
| 22.01 | Katy | 7.5% | 1/31/2022 | Rios de Aceite Church | 7,436 | 7.4% | 12/31/2020 | 3/6/2019 | 3/6/2019 | N | Y | |||||
| 22.02 | Westway | 6.5% | 12/31/2022 | Mobility Partners of Houston | 3,960 | 6.4% | 7/31/2022 | 3/6/2019 | 3/6/2019 | N | Y | |||||
| 22.03 | Pineway | 9.8% | 6/30/2019 | JDM Commercial Services | 3,900 | 7.1% | 11/30/2020 | 3/7/2019 | 3/7/2019 | N | Y | |||||
| 23 | Shamrock Village | 7.1% | 6/30/2021 | Gallagher’s | 2,805 | 5.3% | 1/31/2021 | 1/15/2019 | 2/5/2019 | 1/30/2019 | 19.0% | N | Y | Refinance | 0 | |
| 24 | Conejo Valley Plaza | 4.5% | 4/8/2021 | Tats Fish | 2,800 | 4.4% | 3/31/2020 | 9/4/2018 | 9/5/2018 | 9/4/2018 | 9.0% | N | Y | Refinance | 63,055 | |
| 25 | Mary’s Vineyard Shopping Center | 3.9% | 12/5/2019 | McDonald’s | 6,000 | 3.9% | 11/18/2030 | 1/17/2019 | 1/28/2019 | 1/18/2019 | 5.0% | N | Y | Refinance | 65,929 | |
| 26 | Jefferson Office Park | Various | Various | Various | Various | Various | Various | Various | Various | N | Y | Acquisition/Recapitalization | 206,219 | |||
| 26.01 | Middleburg Heights | 10.0% | 3/31/2026 | Cleveland Clinic Foundation (Ortho) | 5,726 | 5.0% | 6/30/2020 | 3/12/2019 | 3/12/2019 | N | Y | |||||
| 26.02 | Fairlawn | 5.9% | MTM | Mark C. Rigby | 3,055 | 5.4% | 8/31/2019 | 3/11/2019 | 3/10/2019 | N | Y | |||||
| 26.03 | Mayfield Village | 7.3% | 2/28/2022 | David R. Mandel, MD | 3,129 | 6.8% | 12/31/2019 | 3/11/2019 | 3/12/2019 | N | Y | |||||
| 27 | Crossroads Portfolio | Various | Various | Various | Various | Various | Various | 1/11/2019 | 1/15/2019 | N | Y | Acquisition | 42,250 | |||
| 27.01 | 20975 Swenson | 12.1% | 7/31/2020 | Integrity Wealth Management | 2,904 | 4.0% | 5/31/2026 | 1/11/2019 | 1/15/2019 | N | Y | |||||
| 27.02 | 20935 Swenson | 8.1% | 7/31/2022 | Thrivent Financial for Lutherans | 4,563 | 6.4% | 4/30/2024 | 1/11/2019 | 1/15/2019 | N | Y | |||||
| 27.03 | 20825 Swenson | 1/11/2019 | 1/15/2019 | N | Y | |||||||||||
| 28 | 24 Commerce Street | 5.0% | 12/31/2023 | Pennoni Associates | 7,967 | 4.6% | 7/31/2023 | 1/9/2019 | 1/9/2019 | N | Y | Refinance | 5,625 | |||
| 29 | Lexington Pavilion | 6.3% | 1/31/2023 | South Carolina Bank & Trust (GL) | 4,810 | 4.2% | 8/31/2027 | 1/29/2019 | 1/29/2019 | N | Y | Acquisition | 0 | |||
| 30 | Midtown Plaza | 11.2% | 9/30/2021 | Verizon Wireless | 5,000 | 4.7% | 1/31/2022 | 1/10/2019 | 12/14/2018 | N | Y | Refinance | 0 | |||
| 31 | North Charleston Center | 7.4% | 6/30/2025 | Dollar Tree | 12,960 | 5.5% | 3/31/2023 | 2/11/2019 | 2/7/2019 | N | Y | Refinance | 79,719 | |||
| 32 | Chesterfield Marketplace | 12.1% | 10/31/2021 | Teppanyaki Grill & Buffet | 13,300 | 6.7% | 9/30/2022 | 12/4/2018 | 12/4/2018 | N | Y | Refinance | 700,000 | |||
| 33 | Shelby Corners | 6.1% | 2/28/2022 | The Mens Wearhouse | 7,042 | 5.2% | 1/31/2022 | 1/29/2019 | 1/29/2019 | N | Y | Refinance | 35,303 | |||
| 34 | Wellington Park | 5.6% | 7/24/2024 | New Order Cross Fit | 4,400 | 4.3% | 5/31/2023 | 12/28/2018 | 1/2/2019 | N | Y | Acquisition | 16,955 | |||
| 35 | 24 Hour Fitness - Texas | 11/13/2018 | 11/14/2018 | N | Y | Acquisition | 0 | |||||||||
| 36 | Bond Street Fund 18 | Various | Various | Various | Various | Various | Various | Various | Various | N | Y | Acquisition | 0 | |||
| 36.01 | University Center | 11.9% | 10/31/2028 | Alumni Hall Store | 1,529 | 10.4% | 11/30/2023 | 11/1/2018 | 11/2/2018 | N | Y | |||||
| 36.02 | Shoppes At Hermitage Hills | 11.6% | 10/31/2021 | Ingrams Jewelers | 2,303 | 11.6% | 2/28/2027 | 10/23/2018 | 10/30/2018 | N | Y | |||||
| 37 | Hampton Inn Canton | 2/21/2019 | 2/20/2019 | N | Y | Acquisition | 0 | |||||||||
| 38 | Staybridge Suites Odessa Interstate Highway 20 | 3/22/2019 | 3/22/2019 | N | Y | Refinance | 0 | |||||||||
| 39 | Lake Hills Plaza | 6.4% | 10/14/2020 | Sigma | 6,000 | 6.4% | 12/31/2028 | 10/31/2018 | 10/15/2018 | 11/29/2018 | N | Y | Refinance | 29,813 | ||
| 40 | EB Hotel Miami | 1/4/2019 | 1/4/2019 | N | Y | Refinance | 0 | |||||||||
| 41 | Woodlands Centre | 16.9% | 5/31/2025 | Farmers Insurance Exchange | 5,406 | 9.7% | 3/31/2021 | 1/30/2019 | 1/30/2019 | N | Y | Refinance | 0 | |||
| 42 | Junction City Shopping Center | 4.4% | 6/30/2021 | R & E Inc. aka Childers (Restaurant) | 3,963 | 4.0% | 2/28/2026 | 4/22/2019 | 3/29/2019 | N | Y | Acquisition | 77,375 | |||
| 43 | Royal Oak EZ Storage | 2/21/2019 | 2/21/2019 | N | Y | Refinance | 0 | |||||||||
| 44 | Fairfield Inn & Suites - Colorado Springs North | 2/20/2019 | 2/20/2019 | N | Y | Acquisition | 0 | |||||||||
| 45 | Sierra Center Office Building | 2/15/2019 | 2/15/2019 | 2/15/2019 | 10.0% | N | Y | Refinance | 0 | |||||||
| 46 | Confluence Portfolio | Various | 12/3/2018 | N | Y | Refinance | 108,421 | |||||||||
| 46.01 | Ashley Chase Apartments | 11/29/2018 | 12/3/2018 | N | Y | |||||||||||
| 46.02 | South Guignard Apartments (Lift Homes) | 11/30/2018 | 12/3/2018 | N | Y | |||||||||||
| 46.03 | Cambridge Court Apartments | 12/3/2018 | 12/3/2018 | N | Y | |||||||||||
| 47 | Comfort Inn Greenville | 2/20/2019 | 2/19/2019 | N | Y | Refinance | 111,562 | |||||||||
| 48 | Holiday Inn Express & Suites Woodward | 10/5/2018 | 10/5/2018 | N | Y | Refinance | 3,750 | |||||||||
| 49 | Oak Meadows & Brookview Place | 12/27/2018 | Various | N | Y | Refinance | 14,375 | |||||||||
| 49.01 | Brookview Place | 12/27/2018 | 12/27/2018 | N | Y | |||||||||||
| 49.02 | Oak Meadows | 12/27/2018 | 12/21/2018 | N | Y | |||||||||||
| 50 | Z Tower | 14.2% | 12/31/2028 | Animal Clinics Dev. Group | 2,000 | 12.4% | 2/28/2028 | 5/24/2018 | 05/24/2018 | N | Y | Refinance | 0 | |||
| 51 | Settlers Pointe Office Building | 19.2% | 11/30/2026 | 7/17/2018 | 7/9/2018 | N | Y | Refinance | 0 | |||||||
| 52 | 4301 Riverside Drive | 1/16/2019 | 1/16/2019 | 1/16/2019 | 6.0% | N | Y | Refinance | 0 | |||||||
| 53 | Space Station | 2/26/2019 | 2/20/2019 | N | Y | Acquisition | 35,188 | |||||||||
| 54 | 7240 Parkway Drive | 9.4% | 7/31/2020 | Veterans Accountable Care Group | 5,497 | 7.4% | MTM | 3/14/2019 | 1/3/2019 | N | Y | Acquisition | 21,063 | |||
| 55 | Lofts at Binghamton Portfolio | 1/31/2019 | Various | N | Y | Refinance | 25,905 | |||||||||
| 55.01 | Lofts at 221 | 1/31/2019 | 2/4/2019 | N | Y | |||||||||||
| 55.02 | Lofts at 60 | 1/31/2019 | 2/5/2019 | N | Y | |||||||||||
| 56 | Walgreens- North Charleston | 11/1/2018 | N | Y | Acquisition | 0 | ||||||||||
| 57 | Eagle Creek Plaza | 5.8% | 9/30/2022 | Taco El Rey | 2,854 | 4.6% | 3/31/2025 | 1/10/2019 | 1/11/2019 | N | Y | Acquisition | 15,625 | |||
| 58 | Colonel Glenn Business Center | 13.7% | 9/30/2023 | Home I.V. Specialists, Inc. | 5,598 | 13.1% | 1/31/2024 | 1/17/2019 | 1/16/2019 | N | Y | Acquisition | 10,625 | |||
| 59 | 5911 North Honore Avenue | 10.7% | 10/31/2021 | Pediatric Otolaryngology Head & Neck Surgery Associates, P.A | 3,058 | 9.1% | 4/30/2023 | 12/21/2018 | N | Y | Refinance | 0 | ||||
| 60 | Space Savers Self Storage | 2/1/2019 | 2/1/2019 | N | Y | Acquisition | 0 | |||||||||
| 61 | Walgreens Houma | 10/10/2018 | 10/8/2018 | N | Y | Recapitalization | 0 | |||||||||
| 62 | Best Western Plus Spartanburg | 3/20/2019 | 3/20/2019 | N | Y | Refinance | 0 | |||||||||
| 63 | Gallatin Manor | 2/26/2019 | 2/26/2019 | N | Y | Refinance | 0 | |||||||||
| 64 | Harlingen Heights | 9.4% | 2/28/2024 | Just A Cut | 1,337 | 9.4% | 12/31/2023 | 9/4/2018 | N | Y | Refinance | 0 |
A-1-24
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Tax Escrow (Initial) | Monthly Tax Escrow ($) | Tax Escrow - Cash or LoC | Tax Escrow - LoC Counterparty | Insurance Escrow (Initial) | Monthly Insurance Escrow ($) | Insurance Escrow - Cash or LoC | Insurance Escrow - LoC Counterparty | Upfront Replacement Reserve ($) | Monthly Replacement Reserve ($)(8) | Replacement Reserve Cap ($) |
| 1 | Crown Center Office Park | 298,636 | 59,727 | Cash | 166,516 | 41,630 | Cash | 0 | 5,984 | 0 | ||
| 2 | Ohio Hotel Portfolio | 145,847 | 59,032 | Cash | 941 | Springing | Cash | 0 | 1/12th of 4% of the greater of (i) gross revenues in the preceding calendar year or (ii) the projected gross revenues for the current calendar year | 0 | ||
| 2.01 | SpringHill Suites Beavercreek | |||||||||||
| 2.02 | Holiday Inn West Chester | |||||||||||
| 2.03 | Holiday Inn Express & Suites Dayton | |||||||||||
| 3 | Great Wolf Lodge Southern California | 0 | 244,016 | Cash | 0 | Springing | 0 | Springing | 0 | |||
| 4 | Hilton at University Place | 204,583 | 40,917 | Cash | 0 | Springing | 0 | 61,624 | 0 | |||
| 5 | Goodyear Portfolio | 0 | Springing | 0 | Springing | 0 | Springing | 0 | ||||
| 5.01 | Innovation Tech Center | |||||||||||
| 5.02 | Research Center | |||||||||||
| 5.03 | Tire Testing | |||||||||||
| 5.04 | North Archwood | |||||||||||
| 6 | Shreveport Storage Portfolio | 84,656 | 21,164 | Cash | 0 | Springing | 0 | 4,206 | 0 | |||
| 6.01 | Home and Office Storage - Airline | |||||||||||
| 6.02 | Home and Office Storage - EBK | |||||||||||
| 6.03 | Home and Office Storage - I-49 | |||||||||||
| 7 | Inland Devon Self Storage Portfolio | 0 | Springing | 0 | Springing | 142,892 | Springing | 714,460 | ||||
| 7.01 | 67650 East Ramon Road | |||||||||||
| 7.02 | 2700 Poplar Avenue | |||||||||||
| 7.03 | 1400 South Gene Autry Trail | |||||||||||
| 7.04 | 3686 Old Germantown Road | |||||||||||
| 7.05 | 500 Radio Road | |||||||||||
| 7.06 | 9275 Macon Road | |||||||||||
| 7.07 | 72500 Varner Road | |||||||||||
| 7.08 | 22075 Highway 18 | |||||||||||
| 7.09 | 3040 Austin Peay Highway | |||||||||||
| 7.10 | 18690 Highway 18 | |||||||||||
| 7.11 | 1700 US Highway 75 | |||||||||||
| 7.12 | 1720 Loy Lake Road | |||||||||||
| 7.13 | 6140 East Shelby Drive | |||||||||||
| 7.14 | 6017 Interstate 30 | |||||||||||
| 7.15 | 7777 Moriarty Road | |||||||||||
| 7.16 | 8123 Wesley Street | |||||||||||
| 7.17 | 2922 South 5th Court | |||||||||||
| 7.18 | 3577 New Getwell Road | |||||||||||
| 7.19 | 5141 American Way | |||||||||||
| 7.20 | 6390 Winchester Road | |||||||||||
| 7.21 | 4705 Winchester Road | |||||||||||
| 8 | The Colonnade Office Complex | 502,948 | 502,948 | Cash | 0 | Springing | 0 | 17,987 | ||||
| 9 | Mariners Landing | 21,603 | 21,603 | Cash | 22,510 | 11,255 | Cash | 0 | Springing | 0 | ||
| 10 | Great Value Storage Portfolio | 525,978 | 328,736 | Cash | 807,323 | 93,875 | Cash | 0 | 34,198 | |||
| 10.01 | GVS - 6250 Westward Lane | |||||||||||
| 10.02 | GVS - 1223, 1235, 1431, 1441, 1451, 1491, 1527, 1543 & 1559 North Nellis Boulevard | |||||||||||
| 10.03 | GVS - 9530 Skillman Street | |||||||||||
| 10.04 | GVS - 4311 Samuell Boulevard | |||||||||||
| 10.05 | GVS - 9010 Emmett F Lowry Expressway | |||||||||||
| 10.06 | GVS - 9984 South Old State Road | |||||||||||
| 10.07 | GVS - 10640 Hempstead Road | |||||||||||
| 10.08 | GVS - 7273 Kearney Street and 6345 East 78th Avenue | |||||||||||
| 10.09 | GVS - 4641 Production Drive | |||||||||||
| 10.10 | GVS - 920 Highway 80 East | |||||||||||
| 10.11 | GVS - 2202 North Market Street | |||||||||||
| 10.12 | GVS - 111 North Layfair Drive | |||||||||||
| 10.13 | GVS - 435 Congress Park Drive | |||||||||||
| 10.14 | GVS - 765 South Street | |||||||||||
| 10.15 | GVS - 410 Gulf Freeway | |||||||||||
| 10.16 | GVS - 5199 Westerville Road | |||||||||||
| 10.17 | GVS - 2502 Bay Street | |||||||||||
| 10.18 | GVS - 1710 North Cunningham Avenue | |||||||||||
| 10.19 | GVS - 7821 Taylor Road | |||||||||||
| 10.20 | GVS - 9600 Marion Ridge | |||||||||||
| 10.21 | GVS - 4901 South Freeway | |||||||||||
| 10.22 | GVS - 15300 Kuykendahl Road | |||||||||||
| 10.23 | GVS - 9951 Harwin Road | |||||||||||
| 10.24 | GVS - 2033 Oak Grove Road | |||||||||||
| 10.25 | GVS - 11702 Beechnut Street | |||||||||||
| 10.26 | GVS - 13825 FM 306 | |||||||||||
| 10.27 | GVS - 5550 Antoine Drive | |||||||||||
| 10.28 | GVS - 580 East Dublin Granville Road | |||||||||||
| 10.29 | GVS - 7986 Southern Boulevard | |||||||||||
| 10.30 | GVS - 1330 Georgesville Road | |||||||||||
| 10.31 | GVS - 123 South Meridian Road | |||||||||||
| 10.32 | GVS - 3380 North Post Road | |||||||||||
| 10.33 | GVS - 2150 Wirt Road | |||||||||||
| 10.34 | GVS - 5301 Tamarack Circle East | |||||||||||
| 10.35 | GVS - 443 Laredo Street | |||||||||||
| 10.36 | GVS - 1661 and 1670 West Government Street | |||||||||||
| 10.37 | GVS - 8450 Cook Road | |||||||||||
| 10.38 | GVS - 613 North Freeway | |||||||||||
| 10.39 | GVS - 10601 West Fairmont Parkway | |||||||||||
| 10.40 | GVS - 7200 Tussing Road | |||||||||||
| 10.41 | GVS - 14318 Highway 249 | |||||||||||
| 10.42 | GVS - 1910 25th Avenue North | |||||||||||
| 10.43 | GVS - 8501 North Springboro Pike | |||||||||||
| 10.44 | GVS - 4145 State Route 741 | |||||||||||
| 10.45 | GVS - 1961 Covington Pike | |||||||||||
| 10.46 | GVS - 3785 Shiloh Springs Road | |||||||||||
| 10.47 | GVS - 1585 Lexington Avenue | |||||||||||
| 10.48 | GVS - 1594 Route 9G | |||||||||||
| 10.49 | GVS - 8320 Alabonson Road | |||||||||||
| 10.50 | GVS - 10013 FM 620 | |||||||||||
| 10.51 | GVS - 426 North Smithville Road | |||||||||||
| 10.52 | GVS - 60 Westpark Road | |||||||||||
| 10.53 | GVS - 2407 South U.S. Highway 183 | |||||||||||
| 10.54 | GVS - 5811 North Houston Rosslyn Road | |||||||||||
| 10.55 | GVS - 3412 Garth Road | |||||||||||
| 10.56 | GVS - 941 Fairmont Parkway | |||||||||||
| 10.57 | GVS - 632 Timkin Road | |||||||||||
| 10.58 | GVS - 8801 Boone Road | |||||||||||
| 10.59 | GVS - 3951 Highway 78 | |||||||||||
| 10.60 | GVS - 16905 Indian Chief Drive | |||||||||||
| 10.61 | GVS - 16530 West Hardy Road | |||||||||||
| 10.62 | GVS - 4806 Marie Lane | |||||||||||
| 10.63 | GVS - 1151 East Expressway 83 | |||||||||||
| 10.64 | GVS - 7116 South IH-35 Frontage Road | |||||||||||
| 11 | The Block Northway | 869,163 | 131,691 | Cash | 106,374 | 11,081 | Cash | 0 | 2,953 | 0 | ||
| 12 | Wolverine Portfolio | 137,321 | 45,774 | Cash | 0 | Springing | 0 | 6,871 | 0 | |||
| 12.01 | Apple Tree Estates | |||||||||||
| 12.02 | South Lyon | |||||||||||
| 12.03 | Metro Commons | |||||||||||
| 12.04 | Brighton Village | |||||||||||
| 12.05 | College Heights | |||||||||||
| 12.06 | Hillcrest | |||||||||||
| 12.07 | Royal Village | |||||||||||
| 12.08 | Fernwood | |||||||||||
| 12.09 | Satellite Bay | |||||||||||
| 12.10 | Chalet Village | |||||||||||
| 13 | Home Depot Livonia MI | 0 | Springing | 0 | Springing | 0 | Springing | 0 | ||||
| 14 | Town Square | 0 | Springing | 0 | Springing | 0 | 0 | 0 | ||||
| 15 | 839 Broadway | 63,518 | 10,586 | Cash | 26,000 | 3,250 | Cash | 0 | 770 | 0 | ||
| 16 | Heartland Dental Medical Office Portfolio | 250,000 | Springing | Cash | 384,109 | Springing | Cash | 0 | 16,042 | $0.40 per square foot of gross leasable area at the Properties. | ||
| 16.001 | Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive | |||||||||||
| 16.002 | Heartland Dental Medical Office Portfolio - 9150 North East Barry Road | |||||||||||
| 16.003 | Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road | |||||||||||
| 16.004 | Heartland Dental Medical Office Portfolio - 200 Brevco Plaza | |||||||||||
| 16.005 | Heartland Dental Medical Office Portfolio - 1760 West Virginia Street | |||||||||||
| 16.006 | Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive | |||||||||||
| 16.007 | Heartland Dental Medical Office Portfolio - 1647 County Road 220 | |||||||||||
| 16.008 | Heartland Dental Medical Office Portfolio - 3500 East Highway 377 | |||||||||||
| 16.009 | Heartland Dental Medical Office Portfolio - 4112 North Belt Highway | |||||||||||
| 16.010 | Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard | |||||||||||
| 16.011 | Heartland Dental Medical Office Portfolio - 2202 Althoff Drive | |||||||||||
| 16.012 | Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue | |||||||||||
| 16.013 | Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway | |||||||||||
| 16.014 | Heartland Dental Medical Office Portfolio - 508 South 52nd Street | |||||||||||
| 16.015 | Heartland Dental Medical Office Portfolio - 1025 Ashley Street | |||||||||||
| 16.016 | Heartland Dental Medical Office Portfolio - 440 Erie Parkway | |||||||||||
| 16.017 | Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard | |||||||||||
| 16.018 | Heartland Dental Medical Office Portfolio - 1751 Pleasant Road | |||||||||||
| 16.019 | Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place | |||||||||||
| 16.020 | Heartland Dental Medical Office Portfolio - 615 Saint James Avenue | |||||||||||
| 16.021 | Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road | |||||||||||
| 16.022 | Heartland Dental Medical Office Portfolio - 1695 Wells Road |
A-1-25
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Tax Escrow (Initial) | Monthly Tax Escrow ($) | Tax Escrow - Cash or LoC | Tax Escrow - LoC Counterparty | Insurance Escrow (Initial) | Monthly Insurance Escrow ($) | Insurance Escrow - Cash or LoC | Insurance Escrow - LoC Counterparty | Upfront Replacement Reserve ($) | Monthly Replacement Reserve ($)(8) | Replacement Reserve Cap ($) |
| 16.023 | Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road | |||||||||||
| 16.024 | Heartland Dental Medical Office Portfolio - 7310 North Villa Drive | |||||||||||
| 16.025 | Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard | |||||||||||
| 16.026 | Heartland Dental Medical Office Portfolio - 2455 East Main Street | |||||||||||
| 16.027 | Heartland Dental Medical Office Portfolio - 630 East Markey Parkway | |||||||||||
| 16.028 | Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway | |||||||||||
| 16.029 | Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway | |||||||||||
| 16.030 | Heartland Dental Medical Office Portfolio - 11890 Highway 707 | |||||||||||
| 16.031 | Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road | |||||||||||
| 16.032 | Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive | |||||||||||
| 16.033 | Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard | |||||||||||
| 16.034 | Heartland Dental Medical Office Portfolio - 149 Tuscan Way | |||||||||||
| 16.035 | Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive | |||||||||||
| 16.036 | Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard | |||||||||||
| 16.037 | Heartland Dental Medical Office Portfolio - 209 Latitude Lane | |||||||||||
| 16.038 | Heartland Dental Medical Office Portfolio - 4608 South West College Road | |||||||||||
| 16.039 | Heartland Dental Medical Office Portfolio - 1315 Bell Road | |||||||||||
| 16.040 | Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South | |||||||||||
| 16.041 | Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane | |||||||||||
| 16.042 | Heartland Dental Medical Office Portfolio - 3152 South Broadway | |||||||||||
| 16.043 | Heartland Dental Medical Office Portfolio - 8701 South Garnett Road | |||||||||||
| 16.044 | Heartland Dental Medical Office Portfolio - 450 South Weber Road | |||||||||||
| 16.045 | Heartland Dental Medical Office Portfolio - 840 Nissan Drive | |||||||||||
| 16.046 | Heartland Dental Medical Office Portfolio - 12222 Route 47 | |||||||||||
| 16.047 | Heartland Dental Medical Office Portfolio - 3415 Livernois Road | |||||||||||
| 16.048 | Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road | |||||||||||
| 16.049 | Heartland Dental Medical Office Portfolio - 8190 Windfall Lane | |||||||||||
| 16.050 | Heartland Dental Medical Office Portfolio - 2620 East Highway 50 | |||||||||||
| 16.051 | Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square | |||||||||||
| 16.052 | Heartland Dental Medical Office Portfolio - 4939 Courthouse Street | |||||||||||
| 16.053 | Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road | |||||||||||
| 16.054 | Heartland Dental Medical Office Portfolio - 507 North Hershey Road | |||||||||||
| 16.055 | Heartland Dental Medical Office Portfolio - 242 Southwoods Center | |||||||||||
| 16.056 | Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue | |||||||||||
| 16.057 | Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue | |||||||||||
| 16.058 | Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard | |||||||||||
| 16.059 | Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard | |||||||||||
| 16.060 | Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue | |||||||||||
| 16.061 | Heartland Dental Medical Office Portfolio - 9100 Highway 119 | |||||||||||
| 16.062 | Heartland Dental Medical Office Portfolio - 42 Market Square Road | |||||||||||
| 16.063 | Heartland Dental Medical Office Portfolio - 2707 Sycamore Road | |||||||||||
| 16.064 | Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road | |||||||||||
| 16.065 | Heartland Dental Medical Office Portfolio - 103 Farabee Drive North | |||||||||||
| 16.066 | Heartland Dental Medical Office Portfolio - 4999 North Tanner Road | |||||||||||
| 16.067 | Heartland Dental Medical Office Portfolio - 674 Lake Joy Road | |||||||||||
| 16.068 | Heartland Dental Medical Office Portfolio - 1828 IN-44 | |||||||||||
| 16.069 | Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard | |||||||||||
| 16.070 | Heartland Dental Medical Office Portfolio - 545 East Hunt Highway | |||||||||||
| 16.071 | Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza | |||||||||||
| 16.072 | Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard | |||||||||||
| 16.073 | Heartland Dental Medical Office Portfolio - 780 East-West Connector South West | |||||||||||
| 16.074 | Heartland Dental Medical Office Portfolio - 16620 West 159th Street | |||||||||||
| 16.075 | Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 | |||||||||||
| 16.076 | Heartland Dental Medical Office Portfolio - 3120 Mahan Drive | |||||||||||
| 16.077 | Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South | |||||||||||
| 16.078 | Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 | |||||||||||
| 16.079 | Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard | |||||||||||
| 16.080 | Heartland Dental Medical Office Portfolio - 3012 Anchor Drive | |||||||||||
| 16.081 | Heartland Dental Medical Office Portfolio - 1715 West Main Street | |||||||||||
| 16.082 | Heartland Dental Medical Office Portfolio - 10389 Big Bend Road | |||||||||||
| 16.083 | Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway | |||||||||||
| 16.084 | Heartland Dental Medical Office Portfolio - 2751 Fountain Place | |||||||||||
| 16.085 | Heartland Dental Medical Office Portfolio - 2030 Crossing Circle | |||||||||||
| 16.086 | Heartland Dental Medical Office Portfolio - 13101 East 96th Street North | |||||||||||
| 16.087 | Heartland Dental Medical Office Portfolio - 692 Essington Road | |||||||||||
| 16.088 | Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive | |||||||||||
| 16.089 | Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard | |||||||||||
| 16.090 | Heartland Dental Medical Office Portfolio - 3237 Sixes Road | |||||||||||
| 16.091 | Heartland Dental Medical Office Portfolio - 4030 Winder Highway | |||||||||||
| 16.092 | Heartland Dental Medical Office Portfolio - 8605 East State Road 70 | |||||||||||
| 16.093 | Heartland Dental Medical Office Portfolio - 540 West Walnut Street | |||||||||||
| 16.094 | Heartland Dental Medical Office Portfolio - 5630 Plank Road | |||||||||||
| 16.095 | Heartland Dental Medical Office Portfolio - 10505 Lima Road | |||||||||||
| 16.096 | Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard | |||||||||||
| 16.097 | Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road | |||||||||||
| 16.098 | Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway | |||||||||||
| 16.099 | Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive | |||||||||||
| 16.100 | Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard | |||||||||||
| 16.101 | Heartland Dental Medical Office Portfolio - 2222 Highway 540A East | |||||||||||
| 16.102 | Heartland Dental Medical Office Portfolio - 1055 Pine Log Road | |||||||||||
| 16.103 | Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road | |||||||||||
| 16.104 | Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive | |||||||||||
| 16.105 | Heartland Dental Medical Office Portfolio - 1905 Convenience Place | |||||||||||
| 16.106 | Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road | |||||||||||
| 16.107 | Heartland Dental Medical Office Portfolio - 132 Milestone Way | |||||||||||
| 16.108 | Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard | |||||||||||
| 16.109 | Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard | |||||||||||
| 16.110 | Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road | |||||||||||
| 16.111 | Heartland Dental Medical Office Portfolio - 3585 North 168th Court | |||||||||||
| 16.112 | Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South | |||||||||||
| 16.113 | Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue | |||||||||||
| 16.114 | Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue | |||||||||||
| 16.115 | Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue | |||||||||||
| 16.116 | Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane | |||||||||||
| 16.117 | Heartland Dental Medical Office Portfolio - 621 Chatham Avenue | |||||||||||
| 16.118 | Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail | |||||||||||
| 16.119 | Heartland Dental Medical Office Portfolio - 609 Front Street | |||||||||||
| 16.120 | Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway | |||||||||||
| 16.121 | Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue | |||||||||||
| 16.122 | Heartland Dental Medical Office Portfolio - 330 Park Place | |||||||||||
| 16.123 | Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road | |||||||||||
| 16.124 | Heartland Dental Medical Office Portfolio - 213 Main Street | |||||||||||
| 16.125 | Heartland Dental Medical Office Portfolio - 11119 Hearth Road | |||||||||||
| 16.126 | Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street | |||||||||||
| 16.127 | Heartland Dental Medical Office Portfolio - 2812 East Main Street | |||||||||||
| 16.128 | Heartland Dental Medical Office Portfolio - 1202 South Broad Street | |||||||||||
| 16.129 | Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road | |||||||||||
| 16.130 | Heartland Dental Medical Office Portfolio - 10708 East State Road 64 | |||||||||||
| 16.131 | Heartland Dental Medical Office Portfolio - 2184 FM 3009 | |||||||||||
| 16.132 | Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road | |||||||||||
| 16.133 | Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road | |||||||||||
| 16.134 | Heartland Dental Medical Office Portfolio - 716 32nd Street South | |||||||||||
| 16.135 | Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 | |||||||||||
| 16.136 | Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway | |||||||||||
| 16.137 | Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard | |||||||||||
| 16.138 | Heartland Dental Medical Office Portfolio - 998 Williford Court | |||||||||||
| 16.139 | Heartland Dental Medical Office Portfolio - 4405 Highway 17 | |||||||||||
| 16.140 | Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive | |||||||||||
| 16.141 | Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East | |||||||||||
| 16.142 | Heartland Dental Medical Office Portfolio - 1405 South 25th Street | |||||||||||
| 16.143 | Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue | |||||||||||
| 16.144 | Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive | |||||||||||
| 16.145 | Heartland Dental Medical Office Portfolio - 4455 Florida National Drive | |||||||||||
| 16.146 | Heartland Dental Medical Office Portfolio - 3645 North Council Road | |||||||||||
| 16.147 | Heartland Dental Medical Office Portfolio - 9305 Market Square Drive | |||||||||||
| 16.148 | Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast | |||||||||||
| 16.149 | Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue | |||||||||||
| 16.150 | Heartland Dental Medical Office Portfolio - 456 University Boulevard North | |||||||||||
| 16.151 | Heartland Dental Medical Office Portfolio - 1316 McMillan Street | |||||||||||
| 16.152 | Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway | |||||||||||
| 16.153 | Heartland Dental Medical Office Portfolio - 116 Calumet Center Road | |||||||||||
| 16.154 | Heartland Dental Medical Office Portfolio - 828 South Main Street | |||||||||||
| 16.155 | Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court | |||||||||||
| 16.156 | Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane | |||||||||||
| 16.157 | Heartland Dental Medical Office Portfolio - 3106 Professional Plaza | |||||||||||
| 16.158 | Heartland Dental Medical Office Portfolio - 1950 Chesley Drive | |||||||||||
| 16.159 | Heartland Dental Medical Office Portfolio - 104 South Houston Road | |||||||||||
| 16.160 | Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue | |||||||||||
| 16.161 | Heartland Dental Medical Office Portfolio - 165 Juniper Circle | |||||||||||
| 16.162 | Heartland Dental Medical Office Portfolio - 135 East Broadway Street | |||||||||||
| 16.163 | Heartland Dental Medical Office Portfolio - 9360 Two Notch Road | |||||||||||
| 16.164 | Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 | |||||||||||
| 16.165 | Heartland Dental Medical Office Portfolio - 5 Jannell Court |
A-1-26
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Tax Escrow (Initial) | Monthly Tax Escrow ($) | Tax Escrow - Cash or LoC | Tax Escrow - LoC Counterparty | Insurance Escrow (Initial) | Monthly Insurance Escrow ($) | Insurance Escrow - Cash or LoC | Insurance Escrow - LoC Counterparty | Upfront Replacement Reserve ($) | Monthly Replacement Reserve ($)(8) | Replacement Reserve Cap ($) |
| 16.166 | Heartland Dental Medical Office Portfolio - 1617 East Main Street | |||||||||||
| 16.167 | Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 | |||||||||||
| 16.168 | Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 | |||||||||||
| 16.169 | Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 | |||||||||||
| 17 | InnVite Hospitality Portfolio | 85,495 | 18,586 | Cash | 40,288 | 6,104 | Cash | 0 | 24,593 | 0 | ||
| 17.01 | Hampton Inn Sidney | |||||||||||
| 17.02 | Best Western Plus Dayton Northwest | |||||||||||
| 17.03 | Best Western Plus Dayton South | |||||||||||
| 17.04 | Quality Inn & Suites South/Obetz | |||||||||||
| 17.05 | Super 8 Zanesville | |||||||||||
| 18 | River’s Edge Apartments | 44,702 | 22,351 | Cash | 120,411 | 10,946 | Cash | 14,268 | 14,268 | 0 | ||
| 19 | Marketplace at Smyrna | 0 | 22,657 | Cash | 7,313 | 2,813 | Cash | 0 | 2,636 | 0 | ||
| 20 | Centrepointe Business Park | 132,855 | 20,439 | Cash | 27,647 | 3,950 | Cash | 0 | 4,277 | 0 | ||
| 21 | Preston Creek Shopping Center | 174,452 | 41,536 | Cash | 12,877 | 2,010 | Cash | 212,350 | 1,130 | 0 | ||
| 22 | Houport Mixed Use Portfolio | 126,205 | 27,436 | Cash | 120,630 | 11,380 | Cash | 0 | 3,614 | 0 | ||
| 22.01 | Katy | |||||||||||
| 22.02 | Westway | |||||||||||
| 22.03 | Pineway | |||||||||||
| 23 | Shamrock Village | 0 | 7,204; Springing | Cash | 0 | Springing | 0 | 890; Springing | 32,037 | |||
| 24 | Conejo Valley Plaza | 11,876 | 11,876 | Cash | 28,033 | 2,336 | Cash | 0 | 1,287 | 0 | ||
| 25 | Mary’s Vineyard Shopping Center | 51,588 | 17,196 | Cash | 41,745 | 4,175 | Cash | 0 | 3,069 | 0 | ||
| 26 | Jefferson Office Park | 131,166 | 32,792 | Cash | 2,424 | 2,424 | Cash | 0 | 3,601 | 0 | ||
| 26.01 | Middleburg Heights | |||||||||||
| 26.02 | Fairlawn | |||||||||||
| 26.03 | Mayfield Village | |||||||||||
| 27 | Crossroads Portfolio | 52,127 | 26,063 | Cash | 0 | Springing | 557,750 | 3,053 | 0 | |||
| 27.01 | 20975 Swenson | |||||||||||
| 27.02 | 20935 Swenson | |||||||||||
| 27.03 | 20825 Swenson | |||||||||||
| 28 | 24 Commerce Street | 33,293 | 33,293 | Cash | 38,949 | 4,869 | Cash | 0 | 2,865 | 0 | ||
| 29 | Lexington Pavilion | 40,886 | 20,443 | Cash | 0 | Springing | 113,453 | 1,423 | 51,242 | |||
| 30 | Midtown Plaza | 22,706 | 10,812 | Cash | 5,324 | 2,535 | Cash | 0 | 1,781 | 0 | ||
| 31 | North Charleston Center | 72,734 | 24,245 | Cash | 17,720 | 8,860 | Cash | 0 | 2,924 | 0 | ||
| 32 | Chesterfield Marketplace | 66,760 | 9,537 | Cash | 21,851 | 3,642 | Cash | 0 | Years 1-4 $7,477 monthly ; Years 5-10 $3,323 monthly | 0 | ||
| 33 | Shelby Corners | 90,896 | 30,299 | Cash | 7,161 | 1,790 | Cash | 0 | 1,902 | 0 | ||
| 34 | Wellington Park | 87,413 | 10,406 | Cash | 3,032 | 1,444 | Cash | 0 | 1,708 | 0 | ||
| 35 | 24 Hour Fitness - Texas | 75,140 | 18,785 | Cash | 2,892 | 2,892 | Cash | 0 | 528 | 12,672 | ||
| 36 | Bond Street Fund 18 | 8,669 | 8,669 | Cash | 0 | Springing | 0 | 576 | 0 | |||
| 36.01 | University Center | |||||||||||
| 36.02 | Shoppes At Hermitage Hills | |||||||||||
| 37 | Hampton Inn Canton | 41,410 | 6,833 | Cash | 2,735 | 2,708 | Cash | 0 | 10,153 | 500,000 | ||
| 38 | Staybridge Suites Odessa Interstate Highway 20 | 49,424 | 11,768 | Cash | 19,750 | 3,135 | Cash | 0 | 13,838 | 0 | ||
| 39 | Lake Hills Plaza | 8,910 | 4,455 | Cash | 23,352 | 3,892 | Cash | 0 | 1,562 | 0 | ||
| 40 | EB Hotel Miami | 133,703 | 26,741 | Cash | 216,667 | 16,661 | Cash | 24,646 | 26,646 | 0 | ||
| 41 | Woodlands Centre | 62,035 | 8,440 | Cash | 15,105 | 1,199 | Cash | 0 | 926 | 0 | ||
| 42 | Junction City Shopping Center | 195,328 | 23,253 | Cash | 0 | Springing | 0 | 1,550 | 0 | |||
| 43 | Royal Oak EZ Storage | 106,632 | 13,329 | Cash | 0 | Springing | 0 | 943 | 33,948 | |||
| 44 | Fairfield Inn & Suites - Colorado Springs North | 7,430 | 7,430 | Cash | 15,825 | 1,648 | Cash | 0 | 8,931 | 0 | ||
| 45 | Sierra Center Office Building | 4,020 | 4,020 | Cash | 3,244 | 811 | Cash | 165,000 | 561; Springing | 13,464 | ||
| 46 | Confluence Portfolio | 43,617 | 9,482 | Cash | 34,979 | 6,246 | Cash | 0 | 5,825 | 0 | ||
| 46.01 | Ashley Chase Apartments | |||||||||||
| 46.02 | South Guignard Apartments (Lift Homes) | |||||||||||
| 46.03 | Cambridge Court Apartments | |||||||||||
| 47 | Comfort Inn Greenville | 86,151 | 9,117 | Cash | 5,536 | 2,636 | Cash | 0 | 8,984 | 0 | ||
| 48 | Holiday Inn Express & Suites Woodward | 7,713 | 2,966 | Cash | 8,724 | 5,452 | Cash | 0 | 6,902 | 0 | ||
| 49 | Oak Meadows & Brookview Place | 51,804 | 14,390 | Cash | 37,819 | 4,976 | Cash | 0 | 6,917 | 0 | ||
| 49.01 | Brookview Place | |||||||||||
| 49.02 | Oak Meadows | |||||||||||
| 50 | Z Tower | 9,447 | 1,050 | Cash | 1,832 | 916 | Cash | 0 | 269 | 0 | ||
| 51 | Settlers Pointe Office Building | 22,320 | 11,160 | Cash | 4,347 | 1,449 | Cash | 0 | 545 | 0 | ||
| 52 | 4301 Riverside Drive | 22,370 | 4,474 | Cash | 1,220 | 610 | Cash | 0 | Springing | 0 | ||
| 53 | Space Station | 52,924 | 16,801 | Cash | 5,626 | 595 | Cash | 0 | 1,439 | 0 | ||
| 54 | 7240 Parkway Drive | 55,181 | 9,197 | Cash | 0 | 0 | 93,938 | 1,236 | 0 | |||
| 55 | Lofts at Binghamton Portfolio | 16,486 | 8,243 | Cash | 15,053 | 3,763 | Cash | 0 | Monthly deposits of $975 starting on February 6, 2022 | 0 | ||
| 55.01 | Lofts at 221 | |||||||||||
| 55.02 | Lofts at 60 | |||||||||||
| 56 | Walgreens- North Charleston | 0 | Springing | 0 | Springing | 0 | 243 | 8,730 | ||||
| 57 | Eagle Creek Plaza | 90,806 | 15,134 | Cash | 1,492 | 1,492 | Cash | 0 | 780 | 0 | ||
| 58 | Colonel Glenn Business Center | 0 | 5,710 | Cash | 655 | 655 | Cash | 0 | 357 | 0 | ||
| 59 | 5911 North Honore Avenue | 25,720 | 5,144 | Cash | 0 | Springing | 0 | 667 | 0 | |||
| 60 | Space Savers Self Storage | 13,100 | 2,620 | Cash | 0 | Springing | 0 | 647 | 0 | |||
| 61 | Walgreens Houma | 0 | Springing | 501 | Springing | Cash | 0 | Springing | 0 | |||
| 62 | Best Western Plus Spartanburg | 14,699 | 3,675 | Cash | 4,888 | 1,222 | Cash | 0 | 4% of Gross Income | 0 | ||
| 63 | Gallatin Manor | 29,219 | 3,398 | Cash | 2,006 | 1,254 | Cash | 0 | 1,000 | 0 | ||
| 64 | Harlingen Heights | 14,629 | 4,879 | Cash | 3,670 | 612 | Cash | 0 | 238 | 9,000 |
A-1-27
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Replacement Reserve Escrow - Cash or LoC | Replacement Reserve Escrow - LoC Counterparty | Upfront TI/LC Reserve ($) | Monthly TI/LC Reserve ($)(8) |
| 1 | Crown Center Office Park | Cash | 3,000,000 | 28,497; Springing | |
| 2 | Ohio Hotel Portfolio | Cash | 0 | 0 | |
| 2.01 | SpringHill Suites Beavercreek | ||||
| 2.02 | Holiday Inn West Chester | ||||
| 2.03 | Holiday Inn Express & Suites Dayton | ||||
| 3 | Great Wolf Lodge Southern California | 0 | 0 | ||
| 4 | Hilton at University Place | Cash | 0 | 0 | |
| 5 | Goodyear Portfolio | 0 | Springing | ||
| 5.01 | Innovation Tech Center | ||||
| 5.02 | Research Center | ||||
| 5.03 | Tire Testing | ||||
| 5.04 | North Archwood | ||||
| 6 | Shreveport Storage Portfolio | Cash | 0 | 0 | |
| 6.01 | Home and Office Storage - Airline | ||||
| 6.02 | Home and Office Storage - EBK | ||||
| 6.03 | Home and Office Storage - I-49 | ||||
| 7 | Inland Devon Self Storage Portfolio | Cash | 0 | 0 | |
| 7.01 | 67650 East Ramon Road | ||||
| 7.02 | 2700 Poplar Avenue | ||||
| 7.03 | 1400 South Gene Autry Trail | ||||
| 7.04 | 3686 Old Germantown Road | ||||
| 7.05 | 500 Radio Road | ||||
| 7.06 | 9275 Macon Road | ||||
| 7.07 | 72500 Varner Road | ||||
| 7.08 | 22075 Highway 18 | ||||
| 7.09 | 3040 Austin Peay Highway | ||||
| 7.10 | 18690 Highway 18 | ||||
| 7.11 | 1700 US Highway 75 | ||||
| 7.12 | 1720 Loy Lake Road | ||||
| 7.13 | 6140 East Shelby Drive | ||||
| 7.14 | 6017 Interstate 30 | ||||
| 7.15 | 7777 Moriarty Road | ||||
| 7.16 | 8123 Wesley Street | ||||
| 7.17 | 2922 South 5th Court | ||||
| 7.18 | 3577 New Getwell Road | ||||
| 7.19 | 5141 American Way | ||||
| 7.20 | 6390 Winchester Road | ||||
| 7.21 | 4705 Winchester Road | ||||
| 8 | The Colonnade Office Complex | Cash | 4,000,000 | 89,933 | |
| 9 | Mariners Landing | 1,000,000 | 16,888; Springing | ||
| 10 | Great Value Storage Portfolio | Cash | 0 | 0 | |
| 10.01 | GVS - 6250 Westward Lane | ||||
| 10.02 | GVS - 1223, 1235, 1431, 1441, 1451, 1491, 1527, 1543 & 1559 North Nellis Boulevard | ||||
| 10.03 | GVS - 9530 Skillman Street | ||||
| 10.04 | GVS - 4311 Samuell Boulevard | ||||
| 10.05 | GVS - 9010 Emmett F Lowry Expressway | ||||
| 10.06 | GVS - 9984 South Old State Road | ||||
| 10.07 | GVS - 10640 Hempstead Road | ||||
| 10.08 | GVS - 7273 Kearney Street and 6345 East 78th Avenue | ||||
| 10.09 | GVS - 4641 Production Drive | ||||
| 10.10 | GVS - 920 Highway 80 East | ||||
| 10.11 | GVS - 2202 North Market Street | ||||
| 10.12 | GVS - 111 North Layfair Drive | ||||
| 10.13 | GVS - 435 Congress Park Drive | ||||
| 10.14 | GVS - 765 South Street | ||||
| 10.15 | GVS - 410 Gulf Freeway | ||||
| 10.16 | GVS - 5199 Westerville Road | ||||
| 10.17 | GVS - 2502 Bay Street | ||||
| 10.18 | GVS - 1710 North Cunningham Avenue | ||||
| 10.19 | GVS - 7821 Taylor Road | ||||
| 10.20 | GVS - 9600 Marion Ridge | ||||
| 10.21 | GVS - 4901 South Freeway | ||||
| 10.22 | GVS - 15300 Kuykendahl Road | ||||
| 10.23 | GVS - 9951 Harwin Road | ||||
| 10.24 | GVS - 2033 Oak Grove Road | ||||
| 10.25 | GVS - 11702 Beechnut Street | ||||
| 10.26 | GVS - 13825 FM 306 | ||||
| 10.27 | GVS - 5550 Antoine Drive | ||||
| 10.28 | GVS - 580 East Dublin Granville Road | ||||
| 10.29 | GVS - 7986 Southern Boulevard | ||||
| 10.30 | GVS - 1330 Georgesville Road | ||||
| 10.31 | GVS - 123 South Meridian Road | ||||
| 10.32 | GVS - 3380 North Post Road | ||||
| 10.33 | GVS - 2150 Wirt Road | ||||
| 10.34 | GVS - 5301 Tamarack Circle East | ||||
| 10.35 | GVS - 443 Laredo Street | ||||
| 10.36 | GVS - 1661 and 1670 West Government Street | ||||
| 10.37 | GVS - 8450 Cook Road | ||||
| 10.38 | GVS - 613 North Freeway | ||||
| 10.39 | GVS - 10601 West Fairmont Parkway | ||||
| 10.40 | GVS - 7200 Tussing Road | ||||
| 10.41 | GVS - 14318 Highway 249 | ||||
| 10.42 | GVS - 1910 25th Avenue North | ||||
| 10.43 | GVS - 8501 North Springboro Pike | ||||
| 10.44 | GVS - 4145 State Route 741 | ||||
| 10.45 | GVS - 1961 Covington Pike | ||||
| 10.46 | GVS - 3785 Shiloh Springs Road | ||||
| 10.47 | GVS - 1585 Lexington Avenue | ||||
| 10.48 | GVS - 1594 Route 9G | ||||
| 10.49 | GVS - 8320 Alabonson Road | ||||
| 10.50 | GVS - 10013 FM 620 | ||||
| 10.51 | GVS - 426 North Smithville Road | ||||
| 10.52 | GVS - 60 Westpark Road | ||||
| 10.53 | GVS - 2407 South U.S. Highway 183 | ||||
| 10.54 | GVS - 5811 North Houston Rosslyn Road | ||||
| 10.55 | GVS - 3412 Garth Road | ||||
| 10.56 | GVS - 941 Fairmont Parkway | ||||
| 10.57 | GVS - 632 Timkin Road | ||||
| 10.58 | GVS - 8801 Boone Road | ||||
| 10.59 | GVS - 3951 Highway 78 | ||||
| 10.60 | GVS - 16905 Indian Chief Drive | ||||
| 10.61 | GVS - 16530 West Hardy Road | ||||
| 10.62 | GVS - 4806 Marie Lane | ||||
| 10.63 | GVS - 1151 East Expressway 83 | ||||
| 10.64 | GVS - 7116 South IH-35 Frontage Road | ||||
| 11 | The Block Northway | Cash | 3,500,000 | Springing | |
| 12 | Wolverine Portfolio | Cash | 0 | 0 | |
| 12.01 | Apple Tree Estates | ||||
| 12.02 | South Lyon | ||||
| 12.03 | Metro Commons | ||||
| 12.04 | Brighton Village | ||||
| 12.05 | College Heights | ||||
| 12.06 | Hillcrest | ||||
| 12.07 | Royal Village | ||||
| 12.08 | Fernwood | ||||
| 12.09 | Satellite Bay | ||||
| 12.10 | Chalet Village | ||||
| 13 | Home Depot Livonia MI | 0 | 2,917 | ||
| 14 | Town Square | 0 | 0 | ||
| 15 | 839 Broadway | Cash | 0 | 1,926 | |
| 16 | Heartland Dental Medical Office Portfolio | Cash | 0 | 80,208 | |
| 16.001 | Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive | ||||
| 16.002 | Heartland Dental Medical Office Portfolio - 9150 North East Barry Road | ||||
| 16.003 | Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road | ||||
| 16.004 | Heartland Dental Medical Office Portfolio - 200 Brevco Plaza | ||||
| 16.005 | Heartland Dental Medical Office Portfolio - 1760 West Virginia Street | ||||
| 16.006 | Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive | ||||
| 16.007 | Heartland Dental Medical Office Portfolio - 1647 County Road 220 | ||||
| 16.008 | Heartland Dental Medical Office Portfolio - 3500 East Highway 377 | ||||
| 16.009 | Heartland Dental Medical Office Portfolio - 4112 North Belt Highway | ||||
| 16.010 | Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard | ||||
| 16.011 | Heartland Dental Medical Office Portfolio - 2202 Althoff Drive | ||||
| 16.012 | Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue | ||||
| 16.013 | Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway | ||||
| 16.014 | Heartland Dental Medical Office Portfolio - 508 South 52nd Street | ||||
| 16.015 | Heartland Dental Medical Office Portfolio - 1025 Ashley Street | ||||
| 16.016 | Heartland Dental Medical Office Portfolio - 440 Erie Parkway | ||||
| 16.017 | Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard | ||||
| 16.018 | Heartland Dental Medical Office Portfolio - 1751 Pleasant Road | ||||
| 16.019 | Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place | ||||
| 16.020 | Heartland Dental Medical Office Portfolio - 615 Saint James Avenue | ||||
| 16.021 | Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road | ||||
| 16.022 | Heartland Dental Medical Office Portfolio - 1695 Wells Road |
A-1-28
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Replacement Reserve Escrow - Cash or LoC | Replacement Reserve Escrow - LoC Counterparty | Upfront TI/LC Reserve ($) | Monthly TI/LC Reserve ($)(8) |
| 16.023 | Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road | ||||
| 16.024 | Heartland Dental Medical Office Portfolio - 7310 North Villa Drive | ||||
| 16.025 | Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard | ||||
| 16.026 | Heartland Dental Medical Office Portfolio - 2455 East Main Street | ||||
| 16.027 | Heartland Dental Medical Office Portfolio - 630 East Markey Parkway | ||||
| 16.028 | Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway | ||||
| 16.029 | Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway | ||||
| 16.030 | Heartland Dental Medical Office Portfolio - 11890 Highway 707 | ||||
| 16.031 | Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road | ||||
| 16.032 | Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive | ||||
| 16.033 | Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard | �� | |||
| 16.034 | Heartland Dental Medical Office Portfolio - 149 Tuscan Way | ||||
| 16.035 | Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive | ||||
| 16.036 | Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard | ||||
| 16.037 | Heartland Dental Medical Office Portfolio - 209 Latitude Lane | ||||
| 16.038 | Heartland Dental Medical Office Portfolio - 4608 South West College Road | ||||
| 16.039 | Heartland Dental Medical Office Portfolio - 1315 Bell Road | ||||
| 16.040 | Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South | ||||
| 16.041 | Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane | ||||
| 16.042 | Heartland Dental Medical Office Portfolio - 3152 South Broadway | ||||
| 16.043 | Heartland Dental Medical Office Portfolio - 8701 South Garnett Road | ||||
| 16.044 | Heartland Dental Medical Office Portfolio - 450 South Weber Road | ||||
| 16.045 | Heartland Dental Medical Office Portfolio - 840 Nissan Drive | ||||
| 16.046 | Heartland Dental Medical Office Portfolio - 12222 Route 47 | ||||
| 16.047 | Heartland Dental Medical Office Portfolio - 3415 Livernois Road | ||||
| 16.048 | Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road | ||||
| 16.049 | Heartland Dental Medical Office Portfolio - 8190 Windfall Lane | ||||
| 16.050 | Heartland Dental Medical Office Portfolio - 2620 East Highway 50 | ||||
| 16.051 | Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square | ||||
| 16.052 | Heartland Dental Medical Office Portfolio - 4939 Courthouse Street | ||||
| 16.053 | Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road | ||||
| 16.054 | Heartland Dental Medical Office Portfolio - 507 North Hershey Road | ||||
| 16.055 | Heartland Dental Medical Office Portfolio - 242 Southwoods Center | ||||
| 16.056 | Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue | ||||
| 16.057 | Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue | ||||
| 16.058 | Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard | ||||
| 16.059 | Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard | ||||
| 16.060 | Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue | ||||
| 16.061 | Heartland Dental Medical Office Portfolio - 9100 Highway 119 | ||||
| 16.062 | Heartland Dental Medical Office Portfolio - 42 Market Square Road | ||||
| 16.063 | Heartland Dental Medical Office Portfolio - 2707 Sycamore Road | ||||
| 16.064 | Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road | ||||
| 16.065 | Heartland Dental Medical Office Portfolio - 103 Farabee Drive North | ||||
| 16.066 | Heartland Dental Medical Office Portfolio - 4999 North Tanner Road | ||||
| 16.067 | Heartland Dental Medical Office Portfolio - 674 Lake Joy Road | ||||
| 16.068 | Heartland Dental Medical Office Portfolio - 1828 IN-44 | ||||
| 16.069 | Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard | ||||
| 16.070 | Heartland Dental Medical Office Portfolio - 545 East Hunt Highway | ||||
| 16.071 | Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza | ||||
| 16.072 | Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard | ||||
| 16.073 | Heartland Dental Medical Office Portfolio - 780 East-West Connector South West | ||||
| 16.074 | Heartland Dental Medical Office Portfolio - 16620 West 159th Street | ||||
| 16.075 | Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 | ||||
| 16.076 | Heartland Dental Medical Office Portfolio - 3120 Mahan Drive | ||||
| 16.077 | Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South | ||||
| 16.078 | Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 | ||||
| 16.079 | Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard | ||||
| 16.080 | Heartland Dental Medical Office Portfolio - 3012 Anchor Drive | ||||
| 16.081 | Heartland Dental Medical Office Portfolio - 1715 West Main Street | ||||
| 16.082 | Heartland Dental Medical Office Portfolio - 10389 Big Bend Road | ||||
| 16.083 | Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway | ||||
| 16.084 | Heartland Dental Medical Office Portfolio - 2751 Fountain Place | ||||
| 16.085 | Heartland Dental Medical Office Portfolio - 2030 Crossing Circle | ||||
| 16.086 | Heartland Dental Medical Office Portfolio - 13101 East 96th Street North | ||||
| 16.087 | Heartland Dental Medical Office Portfolio - 692 Essington Road | ||||
| 16.088 | Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive | ||||
| 16.089 | Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard | ||||
| 16.090 | Heartland Dental Medical Office Portfolio - 3237 Sixes Road | ||||
| 16.091 | Heartland Dental Medical Office Portfolio - 4030 Winder Highway | ||||
| 16.092 | Heartland Dental Medical Office Portfolio - 8605 East State Road 70 | ||||
| 16.093 | Heartland Dental Medical Office Portfolio - 540 West Walnut Street | ||||
| 16.094 | Heartland Dental Medical Office Portfolio - 5630 Plank Road | ||||
| 16.095 | Heartland Dental Medical Office Portfolio - 10505 Lima Road | ||||
| 16.096 | Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard | ||||
| 16.097 | Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road | ||||
| 16.098 | Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway | ||||
| 16.099 | Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive | ||||
| 16.100 | Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard | ||||
| 16.101 | Heartland Dental Medical Office Portfolio - 2222 Highway 540A East | ||||
| 16.102 | Heartland Dental Medical Office Portfolio - 1055 Pine Log Road | ||||
| 16.103 | Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road | ||||
| 16.104 | Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive | ||||
| 16.105 | Heartland Dental Medical Office Portfolio - 1905 Convenience Place | ||||
| 16.106 | Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road | ||||
| 16.107 | Heartland Dental Medical Office Portfolio - 132 Milestone Way | ||||
| 16.108 | Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard | ||||
| 16.109 | Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard | ||||
| 16.110 | Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road | ||||
| 16.111 | Heartland Dental Medical Office Portfolio - 3585 North 168th Court | ||||
| 16.112 | Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South | ||||
| 16.113 | Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue | ||||
| 16.114 | Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue | ||||
| 16.115 | Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue | ||||
| 16.116 | Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane | ||||
| 16.117 | Heartland Dental Medical Office Portfolio - 621 Chatham Avenue | ||||
| 16.118 | Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail | ||||
| 16.119 | Heartland Dental Medical Office Portfolio - 609 Front Street | ||||
| 16.120 | Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway | ||||
| 16.121 | Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue | ||||
| 16.122 | Heartland Dental Medical Office Portfolio - 330 Park Place | ||||
| 16.123 | Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road | ||||
| 16.124 | Heartland Dental Medical Office Portfolio - 213 Main Street | ||||
| 16.125 | Heartland Dental Medical Office Portfolio - 11119 Hearth Road | ||||
| 16.126 | Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street | ||||
| 16.127 | Heartland Dental Medical Office Portfolio - 2812 East Main Street | ||||
| 16.128 | Heartland Dental Medical Office Portfolio - 1202 South Broad Street | ||||
| 16.129 | Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road | ||||
| 16.130 | Heartland Dental Medical Office Portfolio - 10708 East State Road 64 | ||||
| 16.131 | Heartland Dental Medical Office Portfolio - 2184 FM 3009 | ||||
| 16.132 | Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road | ||||
| 16.133 | Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road | ||||
| 16.134 | Heartland Dental Medical Office Portfolio - 716 32nd Street South | ||||
| 16.135 | Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 | ||||
| 16.136 | Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway | ||||
| 16.137 | Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard | ||||
| 16.138 | Heartland Dental Medical Office Portfolio - 998 Williford Court | ||||
| 16.139 | Heartland Dental Medical Office Portfolio - 4405 Highway 17 | ||||
| 16.140 | Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive | ||||
| 16.141 | Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East | ||||
| 16.142 | Heartland Dental Medical Office Portfolio - 1405 South 25th Street | ||||
| 16.143 | Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue | ||||
| 16.144 | Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive | ||||
| 16.145 | Heartland Dental Medical Office Portfolio - 4455 Florida National Drive | ||||
| 16.146 | Heartland Dental Medical Office Portfolio - 3645 North Council Road | ||||
| 16.147 | Heartland Dental Medical Office Portfolio - 9305 Market Square Drive | ||||
| 16.148 | Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast | ||||
| 16.149 | Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue | ||||
| 16.150 | Heartland Dental Medical Office Portfolio - 456 University Boulevard North | ||||
| 16.151 | Heartland Dental Medical Office Portfolio - 1316 McMillan Street | ||||
| 16.152 | Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway | ||||
| 16.153 | Heartland Dental Medical Office Portfolio - 116 Calumet Center Road | ||||
| 16.154 | Heartland Dental Medical Office Portfolio - 828 South Main Street | ||||
| 16.155 | Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court | ||||
| 16.156 | Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane | ||||
| 16.157 | Heartland Dental Medical Office Portfolio - 3106 Professional Plaza | ||||
| 16.158 | Heartland Dental Medical Office Portfolio - 1950 Chesley Drive | ||||
| 16.159 | Heartland Dental Medical Office Portfolio - 104 South Houston Road | ||||
| 16.160 | Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue | ||||
| 16.161 | Heartland Dental Medical Office Portfolio - 165 Juniper Circle | ||||
| 16.162 | Heartland Dental Medical Office Portfolio - 135 East Broadway Street | ||||
| 16.163 | Heartland Dental Medical Office Portfolio - 9360 Two Notch Road | ||||
| 16.164 | Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 | ||||
| 16.165 | Heartland Dental Medical Office Portfolio - 5 Jannell Court |
A-1-29
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Replacement Reserve Escrow - Cash or LoC | Replacement Reserve Escrow - LoC Counterparty | Upfront TI/LC Reserve ($) | Monthly TI/LC Reserve ($)(8) |
| 16.166 | Heartland Dental Medical Office Portfolio - 1617 East Main Street | ||||
| 16.167 | Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 | ||||
| 16.168 | Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 | ||||
| 16.169 | Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 | ||||
| 17 | InnVite Hospitality Portfolio | Cash | 0 | 0 | |
| 17.01 | Hampton Inn Sidney | ||||
| 17.02 | Best Western Plus Dayton Northwest | ||||
| 17.03 | Best Western Plus Dayton South | ||||
| 17.04 | Quality Inn & Suites South/Obetz | ||||
| 17.05 | Super 8 Zanesville | ||||
| 18 | River’s Edge Apartments | Cash | 0 | 0 | |
| 19 | Marketplace at Smyrna | Cash | 0 | 9,894 | |
| 20 | Centrepointe Business Park | Cash | 300,000 | 19,245 | |
| 21 | Preston Creek Shopping Center | Cash | 100,000 | 5,980 | |
| 22 | Houport Mixed Use Portfolio | Cash | 250,000 | 9,035 | |
| 22.01 | Katy | ||||
| 22.02 | Westway | ||||
| 22.03 | Pineway | ||||
| 23 | Shamrock Village | Cash | 0 | 4,450 | |
| 24 | Conejo Valley Plaza | Cash | 500,000 | 5,364 | |
| 25 | Mary’s Vineyard Shopping Center | Cash | 400,000 | 9,592 | |
| 26 | Jefferson Office Park | Cash | 600,000 | Springing | |
| 26.01 | Middleburg Heights | ||||
| 26.02 | Fairlawn | ||||
| 26.03 | Mayfield Village | ||||
| 27 | Crossroads Portfolio | Cash | 200,000 | 15,264 | |
| 27.01 | 20975 Swenson | ||||
| 27.02 | 20935 Swenson | ||||
| 27.03 | 20825 Swenson | ||||
| 28 | 24 Commerce Street | Cash | 0 | 17,905 | |
| 29 | Lexington Pavilion | Cash | 0 | 7,117 | |
| 30 | Midtown Plaza | Cash | 0 | 16,667 | |
| 31 | North Charleston Center | Cash | 300,000 | 19,496 | |
| 32 | Chesterfield Marketplace | Cash | 200,000 | Years 1-3 $16,616 monthly ; Years 4-10 $8,308 monthly | |
| 33 | Shelby Corners | Cash | 400,000 | 8,392 | |
| 34 | Wellington Park | Cash | 100,000 | 8,541 | |
| 35 | 24 Hour Fitness - Texas | Cash | 0 | 0 | |
| 36 | Bond Street Fund 18 | Cash | 300,000 | 3,333 | |
| 36.01 | University Center | ||||
| 36.02 | Shoppes At Hermitage Hills | ||||
| 37 | Hampton Inn Canton | Cash | 0 | 0 | |
| 38 | Staybridge Suites Odessa Interstate Highway 20 | Cash | 0 | 0 | |
| 39 | Lake Hills Plaza | Cash | 150,000 | 5,859 | |
| 40 | EB Hotel Miami | Cash | 0 | 0 | |
| 41 | Woodlands Centre | Cash | 0 | 4,166 | |
| 42 | Junction City Shopping Center | Cash | 0 | 8,159 | |
| 43 | Royal Oak EZ Storage | 0 | 0 | 0 | 0 |
| 44 | Fairfield Inn & Suites - Colorado Springs North | Cash | 0 | 0 | |
| 45 | Sierra Center Office Building | Cash | 165,000 | 4,557; Springing | |
| 46 | Confluence Portfolio | Cash | 0 | 0 | |
| 46.01 | Ashley Chase Apartments | ||||
| 46.02 | South Guignard Apartments (Lift Homes) | ||||
| 46.03 | Cambridge Court Apartments | ||||
| 47 | Comfort Inn Greenville | Cash | 0 | 0 | |
| 48 | Holiday Inn Express & Suites Woodward | Cash | 0 | 0 | |
| 49 | Oak Meadows & Brookview Place | Cash | 0 | 0 | |
| 49.01 | Brookview Place | ||||
| 49.02 | Oak Meadows | ||||
| 50 | Z Tower | Cash | 0 | 2,064 | |
| 51 | Settlers Pointe Office Building | Cash | 0 | 4,167 | |
| 52 | 4301 Riverside Drive | 0 | Springing | ||
| 53 | Space Station | Cash | 0 | 879 | |
| 54 | 7240 Parkway Drive | Cash | 250,000 | Commencing on the later of (x) the Monthly Payment Date occurring in May 2020, and (y) the Monthly Payment Date immediately succeeding the date that the balance of the TI/LC Reserve Account is less than $250,000, and on each Monthly Payment Date thereafter an amount equal to $7,415.58. The TI/LC Reserve Funds shall not exceed (i) from the Closing Date through the occurrence of the Eccleston Extension Date, $400,000, and (ii) beginning on the Monthly Payment Date immediately succeeding the occurrence of the Eccelston Extension Date and at all times thereafter, $200,000. | |
| 55 | Lofts at Binghamton Portfolio | Cash | 50,000 | 1,000 | |
| 55.01 | Lofts at 221 | ||||
| 55.02 | Lofts at 60 | ||||
| 56 | Walgreens- North Charleston | Cash | 0 | Springing | |
| 57 | Eagle Creek Plaza | Cash | 175,000 | 5,198 | |
| 58 | Colonel Glenn Business Center | Cash | 125,000 | 2,679 | |
| 59 | 5911 North Honore Avenue | Cash | 130,000 | 3,750 | |
| 60 | Space Savers Self Storage | Cash | 0 | 0 | |
| 61 | Walgreens Houma | 0 | Springing | ||
| 62 | Best Western Plus Spartanburg | Cash | 0 | 0 | |
| 63 | Gallatin Manor | Cash | 0 | 0 | |
| 64 | Harlingen Heights | Cash | 0 | 1,192 |
A-1-30
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | TI/LC Reserve Cap ($) | TI/LC Escrow - Cash or LoC | TI/LC Escrow - LoC Counterparty | Debt Service Escrow (Initial) ($) | Debt Service Escrow (Monthly) ($) | Debt Service Escrow - Cash or LoC | Debt Service Escrow - LoC Counterparty | Other Escrow I Reserve Description(8) |
| 1 | Crown Center Office Park | 3,000,000 | Cash | 0 | 0 | Rent Concession Reserve | |||
| 2 | Ohio Hotel Portfolio | 0 | 0 | 0 | PIP Reserve; Unsecured Debt Reserve; Seasonality Reserve | ||||
| 2.01 | SpringHill Suites Beavercreek | ||||||||
| 2.02 | Holiday Inn West Chester | ||||||||
| 2.03 | Holiday Inn Express & Suites Dayton | ||||||||
| 3 | Great Wolf Lodge Southern California | 0 | 0 | 0 | Excess FF&E Reserve | ||||
| 4 | Hilton at University Place | 0 | 0 | 0 | |||||
| 5 | Goodyear Portfolio | 0 | 0 | 0 | |||||
| 5.01 | Innovation Tech Center | ||||||||
| 5.02 | Research Center | ||||||||
| 5.03 | Tire Testing | ||||||||
| 5.04 | North Archwood | ||||||||
| 6 | Shreveport Storage Portfolio | 0 | 0 | 0 | |||||
| 6.01 | Home and Office Storage - Airline | ||||||||
| 6.02 | Home and Office Storage - EBK | ||||||||
| 6.03 | Home and Office Storage - I-49 | ||||||||
| 7 | Inland Devon Self Storage Portfolio | 0 | 0 | 0 | Major Repair Reserve | ||||
| 7.01 | 67650 East Ramon Road | ||||||||
| 7.02 | 2700 Poplar Avenue | ||||||||
| 7.03 | 1400 South Gene Autry Trail | ||||||||
| 7.04 | 3686 Old Germantown Road | ||||||||
| 7.05 | 500 Radio Road | ||||||||
| 7.06 | 9275 Macon Road | ||||||||
| 7.07 | 72500 Varner Road | ||||||||
| 7.08 | 22075 Highway 18 | ||||||||
| 7.09 | 3040 Austin Peay Highway | ||||||||
| 7.10 | 18690 Highway 18 | ||||||||
| 7.11 | 1700 US Highway 75 | ||||||||
| 7.12 | 1720 Loy Lake Road | ||||||||
| 7.13 | 6140 East Shelby Drive | ||||||||
| 7.14 | 6017 Interstate 30 | ||||||||
| 7.15 | 7777 Moriarty Road | ||||||||
| 7.16 | 8123 Wesley Street | ||||||||
| 7.17 | 2922 South 5th Court | ||||||||
| 7.18 | 3577 New Getwell Road | ||||||||
| 7.19 | 5141 American Way | ||||||||
| 7.20 | 6390 Winchester Road | ||||||||
| 7.21 | 4705 Winchester Road | ||||||||
| 8 | The Colonnade Office Complex | 6,000,000 | Cash | 0 | 0 | Tenant Free Rent Funds | |||
| 9 | Mariners Landing | 300,000 | Cash | 0 | 0 | Rent Concession Reserve | |||
| 10 | Great Value Storage Portfolio | 0 | 0 | ||||||
| 10.01 | GVS - 6250 Westward Lane | ||||||||
| 10.02 | GVS - 1223, 1235, 1431, 1441, 1451, 1491, 1527, 1543 & 1559 North Nellis Boulevard | ||||||||
| 10.03 | GVS - 9530 Skillman Street | ||||||||
| 10.04 | GVS - 4311 Samuell Boulevard | ||||||||
| 10.05 | GVS - 9010 Emmett F Lowry Expressway | ||||||||
| 10.06 | GVS - 9984 South Old State Road | ||||||||
| 10.07 | GVS - 10640 Hempstead Road | ||||||||
| 10.08 | GVS - 7273 Kearney Street and 6345 East 78th Avenue | ||||||||
| 10.09 | GVS - 4641 Production Drive | ||||||||
| 10.10 | GVS - 920 Highway 80 East | ||||||||
| 10.11 | GVS - 2202 North Market Street | ||||||||
| 10.12 | GVS - 111 North Layfair Drive | ||||||||
| 10.13 | GVS - 435 Congress Park Drive | ||||||||
| 10.14 | GVS - 765 South Street | ||||||||
| 10.15 | GVS - 410 Gulf Freeway | ||||||||
| 10.16 | GVS - 5199 Westerville Road | ||||||||
| 10.17 | GVS - 2502 Bay Street | ||||||||
| 10.18 | GVS - 1710 North Cunningham Avenue | ||||||||
| 10.19 | GVS - 7821 Taylor Road | ||||||||
| 10.20 | GVS - 9600 Marion Ridge | ||||||||
| 10.21 | GVS - 4901 South Freeway | ||||||||
| 10.22 | GVS - 15300 Kuykendahl Road | ||||||||
| 10.23 | GVS - 9951 Harwin Road | ||||||||
| 10.24 | GVS - 2033 Oak Grove Road | ||||||||
| 10.25 | GVS - 11702 Beechnut Street | ||||||||
| 10.26 | GVS - 13825 FM 306 | ||||||||
| 10.27 | GVS - 5550 Antoine Drive | ||||||||
| 10.28 | GVS - 580 East Dublin Granville Road | ||||||||
| 10.29 | GVS - 7986 Southern Boulevard | ||||||||
| 10.30 | GVS - 1330 Georgesville Road | ||||||||
| 10.31 | GVS - 123 South Meridian Road | ||||||||
| 10.32 | GVS - 3380 North Post Road | ||||||||
| 10.33 | GVS - 2150 Wirt Road | ||||||||
| 10.34 | GVS - 5301 Tamarack Circle East | ||||||||
| 10.35 | GVS - 443 Laredo Street | ||||||||
| 10.36 | GVS - 1661 and 1670 West Government Street | ||||||||
| 10.37 | GVS - 8450 Cook Road | ||||||||
| 10.38 | GVS - 613 North Freeway | ||||||||
| 10.39 | GVS - 10601 West Fairmont Parkway | ||||||||
| 10.40 | GVS - 7200 Tussing Road | ||||||||
| 10.41 | GVS - 14318 Highway 249 | ||||||||
| 10.42 | GVS - 1910 25th Avenue North | ||||||||
| 10.43 | GVS - 8501 North Springboro Pike | ||||||||
| 10.44 | GVS - 4145 State Route 741 | ||||||||
| 10.45 | GVS - 1961 Covington Pike | ||||||||
| 10.46 | GVS - 3785 Shiloh Springs Road | ||||||||
| 10.47 | GVS - 1585 Lexington Avenue | ||||||||
| 10.48 | GVS - 1594 Route 9G | ||||||||
| 10.49 | GVS - 8320 Alabonson Road | ||||||||
| 10.50 | GVS - 10013 FM 620 | ||||||||
| 10.51 | GVS - 426 North Smithville Road | ||||||||
| 10.52 | GVS - 60 Westpark Road | ||||||||
| 10.53 | GVS - 2407 South U.S. Highway 183 | ||||||||
| 10.54 | GVS - 5811 North Houston Rosslyn Road | ||||||||
| 10.55 | GVS - 3412 Garth Road | ||||||||
| 10.56 | GVS - 941 Fairmont Parkway | ||||||||
| 10.57 | GVS - 632 Timkin Road | ||||||||
| 10.58 | GVS - 8801 Boone Road | ||||||||
| 10.59 | GVS - 3951 Highway 78 | ||||||||
| 10.60 | GVS - 16905 Indian Chief Drive | ||||||||
| 10.61 | GVS - 16530 West Hardy Road | ||||||||
| 10.62 | GVS - 4806 Marie Lane | ||||||||
| 10.63 | GVS - 1151 East Expressway 83 | ||||||||
| 10.64 | GVS - 7116 South IH-35 Frontage Road | ||||||||
| 11 | The Block Northway | 1,000,000 | Cash | 0 | 0 | Contract Tenant Achievement Funds | |||
| 12 | Wolverine Portfolio | 0 | 0 | 0 | Mobile Home Use Funds | ||||
| 12.01 | Apple Tree Estates | ||||||||
| 12.02 | South Lyon | ||||||||
| 12.03 | Metro Commons | ||||||||
| 12.04 | Brighton Village | ||||||||
| 12.05 | College Heights | ||||||||
| 12.06 | Hillcrest | ||||||||
| 12.07 | Royal Village | ||||||||
| 12.08 | Fernwood | ||||||||
| 12.09 | Satellite Bay | ||||||||
| 12.10 | Chalet Village | ||||||||
| 13 | Home Depot Livonia MI | 200,000 | Cash | 0 | 0 | ||||
| 14 | Town Square | 0 | 0 | 0 | |||||
| 15 | 839 Broadway | 0 | Cash | 0 | 0 | Broadway Bagel Reserve ($1,250,000); Dance Studio Rental Holdback ($60,000) | |||
| 16 | Heartland Dental Medical Office Portfolio | $2.00 per square foot of gross leasable area at the Properties. | Cash | 0 | 0 | Rent Concession Funds | |||
| 16.001 | Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive | ||||||||
| 16.002 | Heartland Dental Medical Office Portfolio - 9150 North East Barry Road | ||||||||
| 16.003 | Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road | ||||||||
| 16.004 | Heartland Dental Medical Office Portfolio - 200 Brevco Plaza | ||||||||
| 16.005 | Heartland Dental Medical Office Portfolio - 1760 West Virginia Street | ||||||||
| 16.006 | Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive | ||||||||
| 16.007 | Heartland Dental Medical Office Portfolio - 1647 County Road 220 | ||||||||
| 16.008 | Heartland Dental Medical Office Portfolio - 3500 East Highway 377 | ||||||||
| 16.009 | Heartland Dental Medical Office Portfolio - 4112 North Belt Highway | ||||||||
| 16.010 | Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard | ||||||||
| 16.011 | Heartland Dental Medical Office Portfolio - 2202 Althoff Drive | ||||||||
| 16.012 | Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue | ||||||||
| 16.013 | Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway | ||||||||
| 16.014 | Heartland Dental Medical Office Portfolio - 508 South 52nd Street | ||||||||
| 16.015 | Heartland Dental Medical Office Portfolio - 1025 Ashley Street | ||||||||
| 16.016 | Heartland Dental Medical Office Portfolio - 440 Erie Parkway | ||||||||
| 16.017 | Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard | ||||||||
| 16.018 | Heartland Dental Medical Office Portfolio - 1751 Pleasant Road | ||||||||
| 16.019 | Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place | ||||||||
| 16.020 | Heartland Dental Medical Office Portfolio - 615 Saint James Avenue | ||||||||
| 16.021 | Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road | ||||||||
| 16.022 | Heartland Dental Medical Office Portfolio - 1695 Wells Road |
A-1-31
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | TI/LC Reserve Cap ($) | TI/LC Escrow - Cash or LoC | TI/LC Escrow - LoC Counterparty | Debt Service Escrow (Initial) ($) | Debt Service Escrow (Monthly) ($) | Debt Service Escrow - Cash or LoC | Debt Service Escrow - LoC Counterparty | Other Escrow I Reserve Description(8) |
| 16.023 | Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road | ||||||||
| 16.024 | Heartland Dental Medical Office Portfolio - 7310 North Villa Drive | ||||||||
| 16.025 | Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard | ||||||||
| 16.026 | Heartland Dental Medical Office Portfolio - 2455 East Main Street | ||||||||
| 16.027 | Heartland Dental Medical Office Portfolio - 630 East Markey Parkway | ||||||||
| 16.028 | Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway | ||||||||
| 16.029 | Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway | ||||||||
| 16.030 | Heartland Dental Medical Office Portfolio - 11890 Highway 707 | ||||||||
| 16.031 | Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road | ||||||||
| 16.032 | Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive | ||||||||
| 16.033 | Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard | ||||||||
| 16.034 | Heartland Dental Medical Office Portfolio - 149 Tuscan Way | ||||||||
| 16.035 | Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive | ||||||||
| 16.036 | Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard | ||||||||
| 16.037 | Heartland Dental Medical Office Portfolio - 209 Latitude Lane | ||||||||
| 16.038 | Heartland Dental Medical Office Portfolio - 4608 South West College Road | ||||||||
| 16.039 | Heartland Dental Medical Office Portfolio - 1315 Bell Road | ||||||||
| 16.040 | Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South | ||||||||
| 16.041 | Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane | ||||||||
| 16.042 | Heartland Dental Medical Office Portfolio - 3152 South Broadway | ||||||||
| 16.043 | Heartland Dental Medical Office Portfolio - 8701 South Garnett Road | ||||||||
| 16.044 | Heartland Dental Medical Office Portfolio - 450 South Weber Road | ||||||||
| 16.045 | Heartland Dental Medical Office Portfolio - 840 Nissan Drive | ||||||||
| 16.046 | Heartland Dental Medical Office Portfolio - 12222 Route 47 | ||||||||
| 16.047 | Heartland Dental Medical Office Portfolio - 3415 Livernois Road | ||||||||
| 16.048 | Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road | ||||||||
| 16.049 | Heartland Dental Medical Office Portfolio - 8190 Windfall Lane | ||||||||
| 16.050 | Heartland Dental Medical Office Portfolio - 2620 East Highway 50 | ||||||||
| 16.051 | Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square | ||||||||
| 16.052 | Heartland Dental Medical Office Portfolio - 4939 Courthouse Street | ||||||||
| 16.053 | Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road | ||||||||
| 16.054 | Heartland Dental Medical Office Portfolio - 507 North Hershey Road | ||||||||
| 16.055 | Heartland Dental Medical Office Portfolio - 242 Southwoods Center | ||||||||
| 16.056 | Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue | ||||||||
| 16.057 | Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue | ||||||||
| 16.058 | Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard | ||||||||
| 16.059 | Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard | ||||||||
| 16.060 | Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue | ||||||||
| 16.061 | Heartland Dental Medical Office Portfolio - 9100 Highway 119 | ||||||||
| 16.062 | Heartland Dental Medical Office Portfolio - 42 Market Square Road | ||||||||
| 16.063 | Heartland Dental Medical Office Portfolio - 2707 Sycamore Road | ||||||||
| 16.064 | Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road | ||||||||
| 16.065 | Heartland Dental Medical Office Portfolio - 103 Farabee Drive North | ||||||||
| 16.066 | Heartland Dental Medical Office Portfolio - 4999 North Tanner Road | ||||||||
| 16.067 | Heartland Dental Medical Office Portfolio - 674 Lake Joy Road | ||||||||
| 16.068 | Heartland Dental Medical Office Portfolio - 1828 IN-44 | ||||||||
| 16.069 | Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard | ||||||||
| 16.070 | Heartland Dental Medical Office Portfolio - 545 East Hunt Highway | ||||||||
| 16.071 | Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza | ||||||||
| 16.072 | Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard | ||||||||
| 16.073 | Heartland Dental Medical Office Portfolio - 780 East-West Connector South West | ||||||||
| 16.074 | Heartland Dental Medical Office Portfolio - 16620 West 159th Street | ||||||||
| 16.075 | Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 | ||||||||
| 16.076 | Heartland Dental Medical Office Portfolio - 3120 Mahan Drive | ||||||||
| 16.077 | Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South | ||||||||
| 16.078 | Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 | ||||||||
| 16.079 | Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard | ||||||||
| 16.080 | Heartland Dental Medical Office Portfolio - 3012 Anchor Drive | ||||||||
| 16.081 | Heartland Dental Medical Office Portfolio - 1715 West Main Street | ||||||||
| 16.082 | Heartland Dental Medical Office Portfolio - 10389 Big Bend Road | ||||||||
| 16.083 | Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway | ||||||||
| 16.084 | Heartland Dental Medical Office Portfolio - 2751 Fountain Place | ||||||||
| 16.085 | Heartland Dental Medical Office Portfolio - 2030 Crossing Circle | ||||||||
| 16.086 | Heartland Dental Medical Office Portfolio - 13101 East 96th Street North | ||||||||
| 16.087 | Heartland Dental Medical Office Portfolio - 692 Essington Road | ||||||||
| 16.088 | Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive | ||||||||
| 16.089 | Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard | ||||||||
| 16.090 | Heartland Dental Medical Office Portfolio - 3237 Sixes Road | ||||||||
| 16.091 | Heartland Dental Medical Office Portfolio - 4030 Winder Highway | ||||||||
| 16.092 | Heartland Dental Medical Office Portfolio - 8605 East State Road 70 | ||||||||
| 16.093 | Heartland Dental Medical Office Portfolio - 540 West Walnut Street | ||||||||
| 16.094 | Heartland Dental Medical Office Portfolio - 5630 Plank Road | ||||||||
| 16.095 | Heartland Dental Medical Office Portfolio - 10505 Lima Road | ||||||||
| 16.096 | Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard | ||||||||
| 16.097 | Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road | ||||||||
| 16.098 | Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway | ||||||||
| 16.099 | Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive | ||||||||
| 16.100 | Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard | ||||||||
| 16.101 | Heartland Dental Medical Office Portfolio - 2222 Highway 540A East | ||||||||
| 16.102 | Heartland Dental Medical Office Portfolio - 1055 Pine Log Road | ||||||||
| 16.103 | Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road | ||||||||
| 16.104 | Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive | ||||||||
| 16.105 | Heartland Dental Medical Office Portfolio - 1905 Convenience Place | ||||||||
| 16.106 | Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road | ||||||||
| 16.107 | Heartland Dental Medical Office Portfolio - 132 Milestone Way | ||||||||
| 16.108 | Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard | ||||||||
| 16.109 | Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard | ||||||||
| 16.110 | Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road | ||||||||
| 16.111 | Heartland Dental Medical Office Portfolio - 3585 North 168th Court | ||||||||
| 16.112 | Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South | ||||||||
| 16.113 | Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue | ||||||||
| 16.114 | Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue | ||||||||
| 16.115 | Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue | ||||||||
| 16.116 | Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane | ||||||||
| 16.117 | Heartland Dental Medical Office Portfolio - 621 Chatham Avenue | ||||||||
| 16.118 | Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail | ||||||||
| 16.119 | Heartland Dental Medical Office Portfolio - 609 Front Street | ||||||||
| 16.120 | Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway | ||||||||
| 16.121 | Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue | ||||||||
| 16.122 | Heartland Dental Medical Office Portfolio - 330 Park Place | ||||||||
| 16.123 | Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road | ||||||||
| 16.124 | Heartland Dental Medical Office Portfolio - 213 Main Street | ||||||||
| 16.125 | Heartland Dental Medical Office Portfolio - 11119 Hearth Road | ||||||||
| 16.126 | Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street | ||||||||
| 16.127 | Heartland Dental Medical Office Portfolio - 2812 East Main Street | ||||||||
| 16.128 | Heartland Dental Medical Office Portfolio - 1202 South Broad Street | ||||||||
| 16.129 | Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road | ||||||||
| 16.130 | Heartland Dental Medical Office Portfolio - 10708 East State Road 64 | ||||||||
| 16.131 | Heartland Dental Medical Office Portfolio - 2184 FM 3009 | ||||||||
| 16.132 | Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road | ||||||||
| 16.133 | Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road | ||||||||
| 16.134 | Heartland Dental Medical Office Portfolio - 716 32nd Street South | ||||||||
| 16.135 | Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 | ||||||||
| 16.136 | Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway | ||||||||
| 16.137 | Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard | ||||||||
| 16.138 | Heartland Dental Medical Office Portfolio - 998 Williford Court | ||||||||
| 16.139 | Heartland Dental Medical Office Portfolio - 4405 Highway 17 | ||||||||
| 16.140 | Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive | ||||||||
| 16.141 | Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East | ||||||||
| 16.142 | Heartland Dental Medical Office Portfolio - 1405 South 25th Street | ||||||||
| 16.143 | Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue | ||||||||
| 16.144 | Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive | ||||||||
| 16.145 | Heartland Dental Medical Office Portfolio - 4455 Florida National Drive | ||||||||
| 16.146 | Heartland Dental Medical Office Portfolio - 3645 North Council Road | ||||||||
| 16.147 | Heartland Dental Medical Office Portfolio - 9305 Market Square Drive | ||||||||
| 16.148 | Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast | ||||||||
| 16.149 | Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue | ||||||||
| 16.150 | Heartland Dental Medical Office Portfolio - 456 University Boulevard North | ||||||||
| 16.151 | Heartland Dental Medical Office Portfolio - 1316 McMillan Street | ||||||||
| 16.152 | Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway | ||||||||
| 16.153 | Heartland Dental Medical Office Portfolio - 116 Calumet Center Road | ||||||||
| 16.154 | Heartland Dental Medical Office Portfolio - 828 South Main Street | ||||||||
| 16.155 | Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court | ||||||||
| 16.156 | Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane | ||||||||
| 16.157 | Heartland Dental Medical Office Portfolio - 3106 Professional Plaza | ||||||||
| 16.158 | Heartland Dental Medical Office Portfolio - 1950 Chesley Drive | ||||||||
| 16.159 | Heartland Dental Medical Office Portfolio - 104 South Houston Road | ||||||||
| 16.160 | Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue | ||||||||
| 16.161 | Heartland Dental Medical Office Portfolio - 165 Juniper Circle | ||||||||
| 16.162 | Heartland Dental Medical Office Portfolio - 135 East Broadway Street | ||||||||
| 16.163 | Heartland Dental Medical Office Portfolio - 9360 Two Notch Road | ||||||||
| 16.164 | Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 | ||||||||
| 16.165 | Heartland Dental Medical Office Portfolio - 5 Jannell Court |
A-1-32
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | TI/LC Reserve Cap ($) | TI/LC Escrow - Cash or LoC | TI/LC Escrow - LoC Counterparty | Debt Service Escrow (Initial) ($) | Debt Service Escrow (Monthly) ($) | Debt Service Escrow - Cash or LoC | Debt Service Escrow - LoC Counterparty | Other Escrow I Reserve Description(8) |
| 16.166 | Heartland Dental Medical Office Portfolio - 1617 East Main Street | ||||||||
| 16.167 | Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 | ||||||||
| 16.168 | Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 | ||||||||
| 16.169 | Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 | ||||||||
| 17 | InnVite Hospitality Portfolio | 0 | 0 | 0 | Hampton Inn PIP | ||||
| 17.01 | Hampton Inn Sidney | ||||||||
| 17.02 | Best Western Plus Dayton Northwest | ||||||||
| 17.03 | Best Western Plus Dayton South | ||||||||
| 17.04 | Quality Inn & Suites South/Obetz | ||||||||
| 17.05 | Super 8 Zanesville | ||||||||
| 18 | River’s Edge Apartments | 0 | 0 | 0 | Radon Reserve | ||||
| 19 | Marketplace at Smyrna | 400,000 | Cash | 0 | 0 | Rent Concession Funds | |||
| 20 | Centrepointe Business Park | 0 | Cash | 0 | 0 | ||||
| 21 | Preston Creek Shopping Center | 285,000 | Cash | 0 | 0 | Unfunded Tenant Obligations Reserve Funds | |||
| 22 | Houport Mixed Use Portfolio | 0 | Cash | 0 | 0 | Rent Concession Funds | |||
| 22.01 | Katy | ||||||||
| 22.02 | Westway | ||||||||
| 22.03 | Pineway | ||||||||
| 23 | Shamrock Village | 300,000 | Cash | 0 | 0 | Gap Rent Reserve ($155,680)/Existing TI/LC Reserve ($302,800) | |||
| 24 | Conejo Valley Plaza | 500,000 | Cash | 0 | 0 | ||||
| 25 | Mary’s Vineyard Shopping Center | 0 | Cash | 0 | 0 | ||||
| 26 | Jefferson Office Park | 600,000 | Cash | 0 | 0 | Outstanding TI/LC Reserve | |||
| 26.01 | Middleburg Heights | ||||||||
| 26.02 | Fairlawn | ||||||||
| 26.03 | Mayfield Village | ||||||||
| 27 | Crossroads Portfolio | 549,516 | Cash | 0 | 0 | Outstanding TI/LC Reserve | |||
| 27.01 | 20975 Swenson | ||||||||
| 27.02 | 20935 Swenson | ||||||||
| 27.03 | 20825 Swenson | ||||||||
| 28 | 24 Commerce Street | 0 | Cash | 0 | 0 | Project Reserve | |||
| 29 | Lexington Pavilion | 256,210 | Cash | 0 | 0 | Outstanding Obligations Reserve | |||
| 30 | Midtown Plaza | 400,000 | Cash | 0 | 0 | ||||
| 31 | North Charleston Center | 1,000,000 | Cash | 0 | 0 | Oustanding Tenant Improvement Allowance | |||
| 32 | Chesterfield Marketplace | 600,000 | Cash | 0 | 0 | Tenant Reserves | |||
| 33 | Shelby Corners | 625,000 | Cash | 0 | 0 | Leasing Holdback | |||
| 34 | Wellington Park | 0 | Cash | 0 | 0 | Pet Partners Supplemental TI ($360,000); Pet Partners Oustanding TI ($135,000); Pet Partners Landlord Work ($83,420); Pet Partners Gap Rent Reserve ($68,765); Pet Partners Leasing Commission ($58,476); Pet Partners Rent Abatement ($58,000) | |||
| 35 | 24 Hour Fitness - Texas | 0 | 0 | 0 | Rent Concession Reserve | ||||
| 36 | Bond Street Fund 18 | 150,000 | Cash | 0 | 0 | Gap Rent Reserve ($151,515); Tenant Specific TI/LC Reserve ($87,650) | |||
| 36.01 | University Center | ||||||||
| 36.02 | Shoppes At Hermitage Hills | ||||||||
| 37 | Hampton Inn Canton | 0 | 0 | 0 | PIP Reserve | ||||
| 38 | Staybridge Suites Odessa Interstate Highway 20 | 0 | 0 | 0 | Litigation Reserve | ||||
| 39 | Lake Hills Plaza | 250,000 | Cash | 0 | 0 | Rent Concession Reserve | |||
| 40 | EB Hotel Miami | 0 | 0 | 0 | Liquidity Reserve ($800,000); Seasonality Reserve ($190,000) | ||||
| 41 | Woodlands Centre | 249,971 | Cash | 0 | 0 | Renovation Reserve | |||
| 42 | Junction City Shopping Center | 293,709 | Cash | 0 | 0 | Harvest Café Rent Abatement Reserve | |||
| 43 | Royal Oak EZ Storage | 0 | 0 | 0 | |||||
| 44 | Fairfield Inn & Suites - Colorado Springs North | 0 | 0 | 0 | PIP Reserve | ||||
| 45 | Sierra Center Office Building | 165,000 | Cash | 0 | 0 | Rent Concession Reserve | |||
| 46 | Confluence Portfolio | 0 | 0 | 0 | |||||
| 46.01 | Ashley Chase Apartments | ||||||||
| 46.02 | South Guignard Apartments (Lift Homes) | ||||||||
| 46.03 | Cambridge Court Apartments | ||||||||
| 47 | Comfort Inn Greenville | 0 | 0 | 0 | PIP Reserve | ||||
| 48 | Holiday Inn Express & Suites Woodward | 0 | 0 | 0 | PIP Reserve | ||||
| 49 | Oak Meadows & Brookview Place | 0 | 0 | 0 | |||||
| 49.01 | Brookview Place | ||||||||
| 49.02 | Oak Meadows | ||||||||
| 50 | Z Tower | 0 | Cash | 0 | 0 | ||||
| 51 | Settlers Pointe Office Building | 0 | Cash | 0 | 0 | ||||
| 52 | 4301 Riverside Drive | 0 | 0 | 0 | Outstanding TI/LC Reserve | ||||
| 53 | Space Station | 0 | Cash | 0 | 0 | ||||
| 54 | 7240 Parkway Drive | 400,000 | Cash | 0 | 0 | Corizon Leasing Reserve | |||
| 55 | Lofts at Binghamton Portfolio | 50,000 | Cash | 0 | 0 | Prepaid Rent Reserve | |||
| 55.01 | Lofts at 221 | ||||||||
| 55.02 | Lofts at 60 | ||||||||
| 56 | Walgreens- North Charleston | 0 | 0 | 0 | |||||
| 57 | Eagle Creek Plaza | 240,000 | Cash | 0 | 0 | Outstanding Gap Rent Reserve | |||
| 58 | Colonel Glenn Business Center | 160,714 | Cash | 0 | 0 | ||||
| 59 | 5911 North Honore Avenue | 130,000 | Cash | 0 | 0 | Springing Key Tenant Reserve | |||
| 60 | Space Savers Self Storage | 0 | 0 | 0 | |||||
| 61 | Walgreens Houma | 0 | 0 | 0 | |||||
| 62 | Best Western Plus Spartanburg | 0 | 0 | 0 | |||||
| 63 | Gallatin Manor | 0 | 0 | 0 | Radon Remediation Reserve | ||||
| 64 | Harlingen Heights | 100,000 | Cash | 0 | 0 | Existing TI Reserve ($77,520); Prepaid Rent Reserve ($245,000) |
A-1-33
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Other Escrow I (Initial) ($)(5)(8)(10) | Other Escrow I (Monthly) ($) | Other Escrow I Cap ($) | Other Escrow I Escrow - Cash or LoC | Other Escrow I - LoC Counterparty | Other Escrow II Reserve Description |
| 1 | Crown Center Office Park | 242,500 | 0 | 0 | Cash | Existing TI/LC Reserve | |
| 2 | Ohio Hotel Portfolio | PIP Reserve ($898,701.23); Unsecured Debt Reserve ($1,393,750.83) | Seasonality Reserve ($96,000 in May, June, July, September and November of each year) | Seasonality Reserve ($480,000) | Cash | Existing Litigation Funds | |
| 2.01 | SpringHill Suites Beavercreek | ||||||
| 2.02 | Holiday Inn West Chester | ||||||
| 2.03 | Holiday Inn Express & Suites Dayton | ||||||
| 3 | Great Wolf Lodge Southern California | 2,000,000 | 0 | 0 | Cash | Seasonality Reserve (Springing)/Amortization Reserve (Springing) | |
| 4 | Hilton at University Place | 0 | 0 | 0 | |||
| 5 | Goodyear Portfolio | 0 | 0 | 0 | |||
| 5.01 | Innovation Tech Center | ||||||
| 5.02 | Research Center | ||||||
| 5.03 | Tire Testing | ||||||
| 5.04 | North Archwood | ||||||
| 6 | Shreveport Storage Portfolio | 0 | 0 | 0 | |||
| 6.01 | Home and Office Storage - Airline | ||||||
| 6.02 | Home and Office Storage - EBK | ||||||
| 6.03 | Home and Office Storage - I-49 | ||||||
| 7 | Inland Devon Self Storage Portfolio | 1,232,581 | 0 | 0 | Cash | ||
| 7.01 | 67650 East Ramon Road | ||||||
| 7.02 | 2700 Poplar Avenue | ||||||
| 7.03 | 1400 South Gene Autry Trail | ||||||
| 7.04 | 3686 Old Germantown Road | ||||||
| 7.05 | 500 Radio Road | ||||||
| 7.06 | 9275 Macon Road | ||||||
| 7.07 | 72500 Varner Road | ||||||
| 7.08 | 22075 Highway 18 | ||||||
| 7.09 | 3040 Austin Peay Highway | ||||||
| 7.10 | 18690 Highway 18 | ||||||
| 7.11 | 1700 US Highway 75 | ||||||
| 7.12 | 1720 Loy Lake Road | ||||||
| 7.13 | 6140 East Shelby Drive | ||||||
| 7.14 | 6017 Interstate 30 | ||||||
| 7.15 | 7777 Moriarty Road | ||||||
| 7.16 | 8123 Wesley Street | ||||||
| 7.17 | 2922 South 5th Court | ||||||
| 7.18 | 3577 New Getwell Road | ||||||
| 7.19 | 5141 American Way | ||||||
| 7.20 | 6390 Winchester Road | ||||||
| 7.21 | 4705 Winchester Road | ||||||
| 8 | The Colonnade Office Complex | 631,755 | 0 | 0 | Cash | Landlord Obligations Holdback Reserve Funds | |
| 9 | Mariners Landing | 28,336 | 0 | 0 | Cash | Existing TI Reserve | |
| 10 | Great Value Storage Portfolio | 0 | 0 | 0 | |||
| 10.01 | GVS - 6250 Westward Lane | ||||||
| 10.02 | GVS - 1223, 1235, 1431, 1441, 1451, 1491, 1527, 1543 & 1559 North Nellis Boulevard | ||||||
| 10.03 | GVS - 9530 Skillman Street | ||||||
| 10.04 | GVS - 4311 Samuell Boulevard | ||||||
| 10.05 | GVS - 9010 Emmett F Lowry Expressway | ||||||
| 10.06 | GVS - 9984 South Old State Road | ||||||
| 10.07 | GVS - 10640 Hempstead Road | ||||||
| 10.08 | GVS - 7273 Kearney Street and 6345 East 78th Avenue | ||||||
| 10.09 | GVS - 4641 Production Drive | ||||||
| 10.10 | GVS - 920 Highway 80 East | ||||||
| 10.11 | GVS - 2202 North Market Street | ||||||
| 10.12 | GVS - 111 North Layfair Drive | ||||||
| 10.13 | GVS - 435 Congress Park Drive | ||||||
| 10.14 | GVS - 765 South Street | ||||||
| 10.15 | GVS - 410 Gulf Freeway | ||||||
| 10.16 | GVS - 5199 Westerville Road | ||||||
| 10.17 | GVS - 2502 Bay Street | ||||||
| 10.18 | GVS - 1710 North Cunningham Avenue | ||||||
| 10.19 | GVS - 7821 Taylor Road | ||||||
| 10.20 | GVS - 9600 Marion Ridge | ||||||
| 10.21 | GVS - 4901 South Freeway | ||||||
| 10.22 | GVS - 15300 Kuykendahl Road | ||||||
| 10.23 | GVS - 9951 Harwin Road | ||||||
| 10.24 | GVS - 2033 Oak Grove Road | ||||||
| 10.25 | GVS - 11702 Beechnut Street | ||||||
| 10.26 | GVS - 13825 FM 306 | ||||||
| 10.27 | GVS - 5550 Antoine Drive | ||||||
| 10.28 | GVS - 580 East Dublin Granville Road | ||||||
| 10.29 | GVS - 7986 Southern Boulevard | ||||||
| 10.30 | GVS - 1330 Georgesville Road | ||||||
| 10.31 | GVS - 123 South Meridian Road | ||||||
| 10.32 | GVS - 3380 North Post Road | ||||||
| 10.33 | GVS - 2150 Wirt Road | ||||||
| 10.34 | GVS - 5301 Tamarack Circle East | ||||||
| 10.35 | GVS - 443 Laredo Street | ||||||
| 10.36 | GVS - 1661 and 1670 West Government Street | ||||||
| 10.37 | GVS - 8450 Cook Road | ||||||
| 10.38 | GVS - 613 North Freeway | ||||||
| 10.39 | GVS - 10601 West Fairmont Parkway | ||||||
| 10.40 | GVS - 7200 Tussing Road | ||||||
| 10.41 | GVS - 14318 Highway 249 | ||||||
| 10.42 | GVS - 1910 25th Avenue North | ||||||
| 10.43 | GVS - 8501 North Springboro Pike | ||||||
| 10.44 | GVS - 4145 State Route 741 | ||||||
| 10.45 | GVS - 1961 Covington Pike | ||||||
| 10.46 | GVS - 3785 Shiloh Springs Road | ||||||
| 10.47 | GVS - 1585 Lexington Avenue | ||||||
| 10.48 | GVS - 1594 Route 9G | ||||||
| 10.49 | GVS - 8320 Alabonson Road | ||||||
| 10.50 | GVS - 10013 FM 620 | ||||||
| 10.51 | GVS - 426 North Smithville Road | ||||||
| 10.52 | GVS - 60 Westpark Road | ||||||
| 10.53 | GVS - 2407 South U.S. Highway 183 | ||||||
| 10.54 | GVS - 5811 North Houston Rosslyn Road | ||||||
| 10.55 | GVS - 3412 Garth Road | ||||||
| 10.56 | GVS - 941 Fairmont Parkway | ||||||
| 10.57 | GVS - 632 Timkin Road | ||||||
| 10.58 | GVS - 8801 Boone Road | ||||||
| 10.59 | GVS - 3951 Highway 78 | ||||||
| 10.60 | GVS - 16905 Indian Chief Drive | ||||||
| 10.61 | GVS - 16530 West Hardy Road | ||||||
| 10.62 | GVS - 4806 Marie Lane | ||||||
| 10.63 | GVS - 1151 East Expressway 83 | ||||||
| 10.64 | GVS - 7116 South IH-35 Frontage Road | ||||||
| 11 | The Block Northway | 310,000 | 0 | 0 | Cash | Skechers Lease Achievement Funds ($690,000); Unfunded Tenant Obligations Reserve Funds ($5,110,999); Rent Concession Reserve Funds ($19,396.73) | |
| 12 | Wolverine Portfolio | 0 | Springing | 0 | |||
| 12.01 | Apple Tree Estates | ||||||
| 12.02 | South Lyon | ||||||
| 12.03 | Metro Commons | ||||||
| 12.04 | Brighton Village | ||||||
| 12.05 | College Heights | ||||||
| 12.06 | Hillcrest | ||||||
| 12.07 | Royal Village | ||||||
| 12.08 | Fernwood | ||||||
| 12.09 | Satellite Bay | ||||||
| 12.10 | Chalet Village | ||||||
| 13 | Home Depot Livonia MI | 0 | 0 | 0 | |||
| 14 | Town Square | 0 | 0 | 0 | |||
| 15 | 839 Broadway | 1,310,000 | 0 | 0 | Cash | Liquidity Reserve | |
| 16 | Heartland Dental Medical Office Portfolio | 62,050 | 0 | 0 | Cash | Tenant Allowance, Tenant Improvement and Leaing Commission Funds | |
| 16.001 | Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive | ||||||
| 16.002 | Heartland Dental Medical Office Portfolio - 9150 North East Barry Road | ||||||
| 16.003 | Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road | ||||||
| 16.004 | Heartland Dental Medical Office Portfolio - 200 Brevco Plaza | ||||||
| 16.005 | Heartland Dental Medical Office Portfolio - 1760 West Virginia Street | ||||||
| 16.006 | Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive | ||||||
| 16.007 | Heartland Dental Medical Office Portfolio - 1647 County Road 220 | ||||||
| 16.008 | Heartland Dental Medical Office Portfolio - 3500 East Highway 377 | ||||||
| 16.009 | Heartland Dental Medical Office Portfolio - 4112 North Belt Highway | ||||||
| 16.010 | Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard | ||||||
| 16.011 | Heartland Dental Medical Office Portfolio - 2202 Althoff Drive | ||||||
| 16.012 | Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue | ||||||
| 16.013 | Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway | ||||||
| 16.014 | Heartland Dental Medical Office Portfolio - 508 South 52nd Street | ||||||
| 16.015 | Heartland Dental Medical Office Portfolio - 1025 Ashley Street | ||||||
| 16.016 | Heartland Dental Medical Office Portfolio - 440 Erie Parkway | ||||||
| 16.017 | Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard | ||||||
| 16.018 | Heartland Dental Medical Office Portfolio - 1751 Pleasant Road | ||||||
| 16.019 | Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place | ||||||
| 16.020 | Heartland Dental Medical Office Portfolio - 615 Saint James Avenue | ||||||
| 16.021 | Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road | ||||||
| 16.022 | Heartland Dental Medical Office Portfolio - 1695 Wells Road |
A-1-34
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Other Escrow I (Initial) ($)(5)(8)(10) | Other Escrow I (Monthly) ($) | Other Escrow I Cap ($) | Other Escrow I Escrow - Cash or LoC | Other Escrow I - LoC Counterparty | Other Escrow II Reserve Description |
| 16.023 | Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road | ||||||
| 16.024 | Heartland Dental Medical Office Portfolio - 7310 North Villa Drive | ||||||
| 16.025 | Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard | ||||||
| 16.026 | Heartland Dental Medical Office Portfolio - 2455 East Main Street | ||||||
| 16.027 | Heartland Dental Medical Office Portfolio - 630 East Markey Parkway | ||||||
| 16.028 | Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway | ||||||
| 16.029 | Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway | ||||||
| 16.030 | Heartland Dental Medical Office Portfolio - 11890 Highway 707 | ||||||
| 16.031 | Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road | ||||||
| 16.032 | Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive | ||||||
| 16.033 | Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard | ||||||
| 16.034 | Heartland Dental Medical Office Portfolio - 149 Tuscan Way | ||||||
| 16.035 | Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive | ||||||
| 16.036 | Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard | ||||||
| 16.037 | Heartland Dental Medical Office Portfolio - 209 Latitude Lane | ||||||
| 16.038 | Heartland Dental Medical Office Portfolio - 4608 South West College Road | ||||||
| 16.039 | Heartland Dental Medical Office Portfolio - 1315 Bell Road | ||||||
| 16.040 | Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South | ||||||
| 16.041 | Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane | ||||||
| 16.042 | Heartland Dental Medical Office Portfolio - 3152 South Broadway | ||||||
| 16.043 | Heartland Dental Medical Office Portfolio - 8701 South Garnett Road | ||||||
| 16.044 | Heartland Dental Medical Office Portfolio - 450 South Weber Road | ||||||
| 16.045 | Heartland Dental Medical Office Portfolio - 840 Nissan Drive | ||||||
| 16.046 | Heartland Dental Medical Office Portfolio - 12222 Route 47 | ||||||
| 16.047 | Heartland Dental Medical Office Portfolio - 3415 Livernois Road | ||||||
| 16.048 | Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road | ||||||
| 16.049 | Heartland Dental Medical Office Portfolio - 8190 Windfall Lane | ||||||
| 16.050 | Heartland Dental Medical Office Portfolio - 2620 East Highway 50 | ||||||
| 16.051 | Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square | ||||||
| 16.052 | Heartland Dental Medical Office Portfolio - 4939 Courthouse Street | ||||||
| 16.053 | Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road | ||||||
| 16.054 | Heartland Dental Medical Office Portfolio - 507 North Hershey Road | ||||||
| 16.055 | Heartland Dental Medical Office Portfolio - 242 Southwoods Center | ||||||
| 16.056 | Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue | ||||||
| 16.057 | Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue | ||||||
| 16.058 | Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard | ||||||
| 16.059 | Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard | ||||||
| 16.060 | Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue | ||||||
| 16.061 | Heartland Dental Medical Office Portfolio - 9100 Highway 119 | ||||||
| 16.062 | Heartland Dental Medical Office Portfolio - 42 Market Square Road | ||||||
| 16.063 | Heartland Dental Medical Office Portfolio - 2707 Sycamore Road | ||||||
| 16.064 | Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road | ||||||
| 16.065 | Heartland Dental Medical Office Portfolio - 103 Farabee Drive North | ||||||
| 16.066 | Heartland Dental Medical Office Portfolio - 4999 North Tanner Road | ||||||
| 16.067 | Heartland Dental Medical Office Portfolio - 674 Lake Joy Road | ||||||
| 16.068 | Heartland Dental Medical Office Portfolio - 1828 IN-44 | ||||||
| 16.069 | Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard | ||||||
| 16.070 | Heartland Dental Medical Office Portfolio - 545 East Hunt Highway | ||||||
| 16.071 | Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza | ||||||
| 16.072 | Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard | ||||||
| 16.073 | Heartland Dental Medical Office Portfolio - 780 East-West Connector South West | ||||||
| 16.074 | Heartland Dental Medical Office Portfolio - 16620 West 159th Street | ||||||
| 16.075 | Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 | ||||||
| 16.076 | Heartland Dental Medical Office Portfolio - 3120 Mahan Drive | ||||||
| 16.077 | Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South | ||||||
| 16.078 | Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 | ||||||
| 16.079 | Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard | ||||||
| 16.080 | Heartland Dental Medical Office Portfolio - 3012 Anchor Drive | ||||||
| 16.081 | Heartland Dental Medical Office Portfolio - 1715 West Main Street | ||||||
| 16.082 | Heartland Dental Medical Office Portfolio - 10389 Big Bend Road | ||||||
| 16.083 | Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway | ||||||
| 16.084 | Heartland Dental Medical Office Portfolio - 2751 Fountain Place | ||||||
| 16.085 | Heartland Dental Medical Office Portfolio - 2030 Crossing Circle | ||||||
| 16.086 | Heartland Dental Medical Office Portfolio - 13101 East 96th Street North | ||||||
| 16.087 | Heartland Dental Medical Office Portfolio - 692 Essington Road | ||||||
| 16.088 | Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive | ||||||
| 16.089 | Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard | ||||||
| 16.090 | Heartland Dental Medical Office Portfolio - 3237 Sixes Road | ||||||
| 16.091 | Heartland Dental Medical Office Portfolio - 4030 Winder Highway | ||||||
| 16.092 | Heartland Dental Medical Office Portfolio - 8605 East State Road 70 | ||||||
| 16.093 | Heartland Dental Medical Office Portfolio - 540 West Walnut Street | ||||||
| 16.094 | Heartland Dental Medical Office Portfolio - 5630 Plank Road | ||||||
| 16.095 | Heartland Dental Medical Office Portfolio - 10505 Lima Road | ||||||
| 16.096 | Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard | ||||||
| 16.097 | Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road | ||||||
| 16.098 | Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway | ||||||
| 16.099 | Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive | ||||||
| 16.100 | Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard | ||||||
| 16.101 | Heartland Dental Medical Office Portfolio - 2222 Highway 540A East | ||||||
| 16.102 | Heartland Dental Medical Office Portfolio - 1055 Pine Log Road | ||||||
| 16.103 | Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road | ||||||
| 16.104 | Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive | ||||||
| 16.105 | Heartland Dental Medical Office Portfolio - 1905 Convenience Place | ||||||
| 16.106 | Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road | ||||||
| 16.107 | Heartland Dental Medical Office Portfolio - 132 Milestone Way | ||||||
| 16.108 | Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard | ||||||
| 16.109 | Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard | ||||||
| 16.110 | Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road | ||||||
| 16.111 | Heartland Dental Medical Office Portfolio - 3585 North 168th Court | ||||||
| 16.112 | Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South | ||||||
| 16.113 | Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue | ||||||
| 16.114 | Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue | ||||||
| 16.115 | Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue | ||||||
| 16.116 | Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane | ||||||
| 16.117 | Heartland Dental Medical Office Portfolio - 621 Chatham Avenue | ||||||
| 16.118 | Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail | ||||||
| 16.119 | Heartland Dental Medical Office Portfolio - 609 Front Street | ||||||
| 16.120 | Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway | ||||||
| 16.121 | Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue | ||||||
| 16.122 | Heartland Dental Medical Office Portfolio - 330 Park Place | ||||||
| 16.123 | Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road | ||||||
| 16.124 | Heartland Dental Medical Office Portfolio - 213 Main Street | ||||||
| 16.125 | Heartland Dental Medical Office Portfolio - 11119 Hearth Road | ||||||
| 16.126 | Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street | ||||||
| 16.127 | Heartland Dental Medical Office Portfolio - 2812 East Main Street | ||||||
| 16.128 | Heartland Dental Medical Office Portfolio - 1202 South Broad Street | ||||||
| 16.129 | Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road | ||||||
| 16.130 | Heartland Dental Medical Office Portfolio - 10708 East State Road 64 | ||||||
| 16.131 | Heartland Dental Medical Office Portfolio - 2184 FM 3009 | ||||||
| 16.132 | Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road | ||||||
| 16.133 | Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road | ||||||
| 16.134 | Heartland Dental Medical Office Portfolio - 716 32nd Street South | ||||||
| 16.135 | Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 | ||||||
| 16.136 | Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway | ||||||
| 16.137 | Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard | ||||||
| 16.138 | Heartland Dental Medical Office Portfolio - 998 Williford Court | ||||||
| 16.139 | Heartland Dental Medical Office Portfolio - 4405 Highway 17 | ||||||
| 16.140 | Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive | ||||||
| 16.141 | Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East | ||||||
| 16.142 | Heartland Dental Medical Office Portfolio - 1405 South 25th Street | ||||||
| 16.143 | Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue | ||||||
| 16.144 | Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive | ||||||
| 16.145 | Heartland Dental Medical Office Portfolio - 4455 Florida National Drive | ||||||
| 16.146 | Heartland Dental Medical Office Portfolio - 3645 North Council Road | ||||||
| 16.147 | Heartland Dental Medical Office Portfolio - 9305 Market Square Drive | ||||||
| 16.148 | Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast | ||||||
| 16.149 | Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue | ||||||
| 16.150 | Heartland Dental Medical Office Portfolio - 456 University Boulevard North | ||||||
| 16.151 | Heartland Dental Medical Office Portfolio - 1316 McMillan Street | ||||||
| 16.152 | Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway | ||||||
| 16.153 | Heartland Dental Medical Office Portfolio - 116 Calumet Center Road | ||||||
| 16.154 | Heartland Dental Medical Office Portfolio - 828 South Main Street | ||||||
| 16.155 | Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court | ||||||
| 16.156 | Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane | ||||||
| 16.157 | Heartland Dental Medical Office Portfolio - 3106 Professional Plaza | ||||||
| 16.158 | Heartland Dental Medical Office Portfolio - 1950 Chesley Drive | ||||||
| 16.159 | Heartland Dental Medical Office Portfolio - 104 South Houston Road | ||||||
| 16.160 | Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue | ||||||
| 16.161 | Heartland Dental Medical Office Portfolio - 165 Juniper Circle | ||||||
| 16.162 | Heartland Dental Medical Office Portfolio - 135 East Broadway Street | ||||||
| 16.163 | Heartland Dental Medical Office Portfolio - 9360 Two Notch Road | ||||||
| 16.164 | Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 | ||||||
| 16.165 | Heartland Dental Medical Office Portfolio - 5 Jannell Court |
A-1-35
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Other Escrow I (Initial) ($)(5)(8)(10) | Other Escrow I (Monthly) ($) | Other Escrow I Cap ($) | Other Escrow I Escrow - Cash or LoC | Other Escrow I - LoC Counterparty | Other Escrow II Reserve Description |
| 16.166 | Heartland Dental Medical Office Portfolio - 1617 East Main Street | ||||||
| 16.167 | Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 | ||||||
| 16.168 | Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 | ||||||
| 16.169 | Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 | ||||||
| 17 | InnVite Hospitality Portfolio | 1,870,000 | 0 | 0 | Cash | Seasonality Funds | |
| 17.01 | Hampton Inn Sidney | ||||||
| 17.02 | Best Western Plus Dayton Northwest | ||||||
| 17.03 | Best Western Plus Dayton South | ||||||
| 17.04 | Quality Inn & Suites South/Obetz | ||||||
| 17.05 | Super 8 Zanesville | ||||||
| 18 | River’s Edge Apartments | 121,480 | 0 | 0 | Cash | ||
| 19 | Marketplace at Smyrna | 74,970 | 0 | 0 | Cash | TATILC Fund | |
| 20 | Centrepointe Business Park | 0 | 0 | 0 | |||
| 21 | Preston Creek Shopping Center | 12,433 | 0 | 0 | Cash | ||
| 22 | Houport Mixed Use Portfolio | 3,250 | 0 | 0 | Cash | TATILC Funds | |
| 22.01 | Katy | ||||||
| 22.02 | Westway | ||||||
| 22.03 | Pineway | ||||||
| 23 | Shamrock Village | 458,480 | 0 | 0 | Cash | ||
| 24 | Conejo Valley Plaza | 0 | 0 | 0 | |||
| 25 | Mary’s Vineyard Shopping Center | 0 | 0 | 0 | |||
| 26 | Jefferson Office Park | 25,000 | 0 | 0 | Cash | ||
| 26.01 | Middleburg Heights | ||||||
| 26.02 | Fairlawn | ||||||
| 26.03 | Mayfield Village | ||||||
| 27 | Crossroads Portfolio | 709,008 | 0 | 0 | Cash | Free Rent Reserve | |
| 27.01 | 20975 Swenson | ||||||
| 27.02 | 20935 Swenson | ||||||
| 27.03 | 20825 Swenson | ||||||
| 28 | 24 Commerce Street | 0 | Springing | 0 | |||
| 29 | Lexington Pavilion | 100,000 | 0 | 0 | Cash | ||
| 30 | Midtown Plaza | 0 | 0 | 0 | |||
| 31 | North Charleston Center | 90,000 | 0 | 0 | Cash | ||
| 32 | Chesterfield Marketplace | 216,024 | 0 | 0 | Cash | ||
| 33 | Shelby Corners | 650,000 | 0 | 0 | Cash | ||
| 34 | Wellington Park | 763,661 | 0 | 0 | Cash | Break Time Billiards Outstanding TI ($20,000); Cary Pub Outstanding TI ($15,000) | |
| 35 | 24 Hour Fitness - Texas | 1,400,000 | 0 | 0 | Cash | ||
| 36 | Bond Street Fund 18 | 239,165 | 0 | 0 | Cash | ||
| 36.01 | University Center | ||||||
| 36.02 | Shoppes At Hermitage Hills | ||||||
| 37 | Hampton Inn Canton | 1,373,544 | 0 | 0 | Cash | ||
| 38 | Staybridge Suites Odessa Interstate Highway 20 | 90,390 | 0 | 0 | Cash | ||
| 39 | Lake Hills Plaza | 7,250 | 0 | 0 | Cash | ||
| 40 | EB Hotel Miami | 990,000 | Springing | 0 | Cash | Ground Rent Reserve | |
| 41 | Woodlands Centre | 230,000 | 0 | 0 | Cash | Outstanding TI/LCs ($110,000); Free Rent Reserve ($80,145.42) | |
| 42 | Junction City Shopping Center | 18,000 | 0 | 0 | Cash | ||
| 43 | Royal Oak EZ Storage | 0 | 0 | 0 | |||
| 44 | Fairfield Inn & Suites - Colorado Springs North | 381,600 | Springing | 0 | Cash | Seasonality Funds | |
| 45 | Sierra Center Office Building | 37,114 | 0 | 0 | Cash | Upfront Reserve ($92,956) / Prepaid Rent Reserve ($33,851.70) / NDOW Rent Reserve ($109,506) / Sierra Executive Center Reserve | |
| 46 | Confluence Portfolio | 0 | 0 | 0 | |||
| 46.01 | Ashley Chase Apartments | ||||||
| 46.02 | South Guignard Apartments (Lift Homes) | ||||||
| 46.03 | Cambridge Court Apartments | ||||||
| 47 | Comfort Inn Greenville | 402,600 | 0 | 0 | Cash | Seasonality Fund | |
| 48 | Holiday Inn Express & Suites Woodward | 363,400 | Springing | 0 | Cash | ||
| 49 | Oak Meadows & Brookview Place | 0 | 0 | 0 | |||
| 49.01 | Brookview Place | ||||||
| 49.02 | Oak Meadows | ||||||
| 50 | Z Tower | 0 | 0 | 0 | |||
| 51 | Settlers Pointe Office Building | 0 | 0 | 0 | |||
| 52 | 4301 Riverside Drive | 564,343 | 0 | 0 | Cash | Tocaya Occupancy Reserve | |
| 53 | Space Station | 0 | 0 | 0 | |||
| 54 | 7240 Parkway Drive | 120,053 | 0 | 0 | Cash | Free Rent Reserve | |
| 55 | Lofts at Binghamton Portfolio | 0 | Springing | 0 | Cash | ||
| 55.01 | Lofts at 221 | ||||||
| 55.02 | Lofts at 60 | ||||||
| 56 | Walgreens- North Charleston | 0 | 0 | 0 | |||
| 57 | Eagle Creek Plaza | 8,400 | 0 | 0 | Cash | ||
| 58 | Colonel Glenn Business Center | 0 | 0 | 0 | |||
| 59 | 5911 North Honore Avenue | 0 | Springing | 0 | |||
| 60 | Space Savers Self Storage | 0 | 0 | 0 | |||
| 61 | Walgreens Houma | 0 | 0 | 0 | |||
| 62 | Best Western Plus Spartanburg | 0 | 0 | 0 | |||
| 63 | Gallatin Manor | 17,000 | 0 | 0 | Cash | ||
| 64 | Harlingen Heights | 322,520 | 0 | 0 | Cash |
A-1-36
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Other Escrow II (Initial) ($)(5)(10) | Other Escrow II (Monthly) ($) | Other Escrow II Cap ($) | Other Escrow II Escrow - Cash or LoC | Other Escrow II - LoC Counterparty | Holdback(6)(8)(10) | Ownership Interest | Ground Lease Initial Expiration Date | Annual Ground Rent Payment |
| 1 | Crown Center Office Park | 293,631 | 0 | 0 | 0 | 0 | Fee | |||
| 2 | Ohio Hotel Portfolio | 0 | Springing | 0 | Fee | |||||
| 2.01 | SpringHill Suites Beavercreek | Fee | ||||||||
| 2.02 | Holiday Inn West Chester | Fee | ||||||||
| 2.03 | Holiday Inn Express & Suites Dayton | Fee | ||||||||
| 3 | Great Wolf Lodge Southern California | 0 | Springing | 0 | Fee | |||||
| 4 | Hilton at University Place | 0 | 0 | 0 | Fee | |||||
| 5 | Goodyear Portfolio | 0 | 0 | 0 | Fee | |||||
| 5.01 | Innovation Tech Center | Fee | ||||||||
| 5.02 | Research Center | Fee | ||||||||
| 5.03 | Tire Testing | Fee | ||||||||
| 5.04 | North Archwood | Fee | ||||||||
| 6 | Shreveport Storage Portfolio | 0 | 0 | 0 | Fee | |||||
| 6.01 | Home and Office Storage - Airline | Fee | ||||||||
| 6.02 | Home and Office Storage - EBK | Fee | ||||||||
| 6.03 | Home and Office Storage - I-49 | Fee | ||||||||
| 7 | Inland Devon Self Storage Portfolio | 0 | 0 | 0 | Fee | |||||
| 7.01 | 67650 East Ramon Road | Fee | ||||||||
| 7.02 | 2700 Poplar Avenue | Fee | ||||||||
| 7.03 | 1400 South Gene Autry Trail | Fee | ||||||||
| 7.04 | 3686 Old Germantown Road | Fee | ||||||||
| 7.05 | 500 Radio Road | Fee | ||||||||
| 7.06 | 9275 Macon Road | Fee | ||||||||
| 7.07 | 72500 Varner Road | Fee | ||||||||
| 7.08 | 22075 Highway 18 | Fee | ||||||||
| 7.09 | 3040 Austin Peay Highway | Fee | ||||||||
| 7.10 | 18690 Highway 18 | Fee | ||||||||
| 7.11 | 1700 US Highway 75 | Fee | ||||||||
| 7.12 | 1720 Loy Lake Road | Fee | ||||||||
| 7.13 | 6140 East Shelby Drive | Fee | ||||||||
| 7.14 | 6017 Interstate 30 | Fee | ||||||||
| 7.15 | 7777 Moriarty Road | Fee | ||||||||
| 7.16 | 8123 Wesley Street | Fee | ||||||||
| 7.17 | 2922 South 5th Court | Fee | ||||||||
| 7.18 | 3577 New Getwell Road | Fee | ||||||||
| 7.19 | 5141 American Way | Fee | ||||||||
| 7.20 | 6390 Winchester Road | Fee | ||||||||
| 7.21 | 4705 Winchester Road | Fee | ||||||||
| 8 | The Colonnade Office Complex | 1,127,202 | 0 | 0 | Cash | Fee | ||||
| 9 | Mariners Landing | 117,000 | 0 | 0 | Cash | Fee | ||||
| 10 | Great Value Storage Portfolio | 0 | 0 | 0 | Fee | |||||
| 10.01 | GVS - 6250 Westward Lane | Fee | ||||||||
| 10.02 | GVS - 1223, 1235, 1431, 1441, 1451, 1491, 1527, 1543 & 1559 North Nellis Boulevard | Fee | ||||||||
| 10.03 | GVS - 9530 Skillman Street | Fee | ||||||||
| 10.04 | GVS - 4311 Samuell Boulevard | Fee | ||||||||
| 10.05 | GVS - 9010 Emmett F Lowry Expressway | Fee | ||||||||
| 10.06 | GVS - 9984 South Old State Road | Fee | ||||||||
| 10.07 | GVS - 10640 Hempstead Road | Fee | ||||||||
| 10.08 | GVS - 7273 Kearney Street and 6345 East 78th Avenue | Fee | ||||||||
| 10.09 | GVS - 4641 Production Drive | Fee | ||||||||
| 10.10 | GVS - 920 Highway 80 East | Fee | ||||||||
| 10.11 | GVS - 2202 North Market Street | Fee | ||||||||
| 10.12 | GVS - 111 North Layfair Drive | Fee | ||||||||
| 10.13 | GVS - 435 Congress Park Drive | Fee | ||||||||
| 10.14 | GVS - 765 South Street | Fee | ||||||||
| 10.15 | GVS - 410 Gulf Freeway | Fee | ||||||||
| 10.16 | GVS - 5199 Westerville Road | Fee | ||||||||
| 10.17 | GVS - 2502 Bay Street | Fee | ||||||||
| 10.18 | GVS - 1710 North Cunningham Avenue | Fee | ||||||||
| 10.19 | GVS - 7821 Taylor Road | Fee | ||||||||
| 10.20 | GVS - 9600 Marion Ridge | Fee | ||||||||
| 10.21 | GVS - 4901 South Freeway | Fee | ||||||||
| 10.22 | GVS - 15300 Kuykendahl Road | Fee | ||||||||
| 10.23 | GVS - 9951 Harwin Road | Fee | ||||||||
| 10.24 | GVS - 2033 Oak Grove Road | Fee | ||||||||
| 10.25 | GVS - 11702 Beechnut Street | Fee | ||||||||
| 10.26 | GVS - 13825 FM 306 | Fee | ||||||||
| 10.27 | GVS - 5550 Antoine Drive | Fee | ||||||||
| 10.28 | GVS - 580 East Dublin Granville Road | Fee | ||||||||
| 10.29 | GVS - 7986 Southern Boulevard | Fee | ||||||||
| 10.30 | GVS - 1330 Georgesville Road | Fee | ||||||||
| 10.31 | GVS - 123 South Meridian Road | Fee | ||||||||
| 10.32 | GVS - 3380 North Post Road | Fee | ||||||||
| 10.33 | GVS - 2150 Wirt Road | Fee | ||||||||
| 10.34 | GVS - 5301 Tamarack Circle East | Fee | ||||||||
| 10.35 | GVS - 443 Laredo Street | Fee | ||||||||
| 10.36 | GVS - 1661 and 1670 West Government Street | Fee | ||||||||
| 10.37 | GVS - 8450 Cook Road | Fee | ||||||||
| 10.38 | GVS - 613 North Freeway | Fee | ||||||||
| 10.39 | GVS - 10601 West Fairmont Parkway | Fee | ||||||||
| 10.40 | GVS - 7200 Tussing Road | Fee | ||||||||
| 10.41 | GVS - 14318 Highway 249 | Fee | ||||||||
| 10.42 | GVS - 1910 25th Avenue North | Fee | ||||||||
| 10.43 | GVS - 8501 North Springboro Pike | Fee | ||||||||
| 10.44 | GVS - 4145 State Route 741 | Fee | ||||||||
| 10.45 | GVS - 1961 Covington Pike | Fee | ||||||||
| 10.46 | GVS - 3785 Shiloh Springs Road | Fee | ||||||||
| 10.47 | GVS - 1585 Lexington Avenue | Fee | ||||||||
| 10.48 | GVS - 1594 Route 9G | Fee | ||||||||
| 10.49 | GVS - 8320 Alabonson Road | Fee | ||||||||
| 10.50 | GVS - 10013 FM 620 | Fee | ||||||||
| 10.51 | GVS - 426 North Smithville Road | Fee | ||||||||
| 10.52 | GVS - 60 Westpark Road | Fee | ||||||||
| 10.53 | GVS - 2407 South U.S. Highway 183 | Fee | ||||||||
| 10.54 | GVS - 5811 North Houston Rosslyn Road | Fee | ||||||||
| 10.55 | GVS - 3412 Garth Road | Fee | ||||||||
| 10.56 | GVS - 941 Fairmont Parkway | Fee | ||||||||
| 10.57 | GVS - 632 Timkin Road | Fee | ||||||||
| 10.58 | GVS - 8801 Boone Road | Fee | ||||||||
| 10.59 | GVS - 3951 Highway 78 | Fee | ||||||||
| 10.60 | GVS - 16905 Indian Chief Drive | Fee | ||||||||
| 10.61 | GVS - 16530 West Hardy Road | Fee | ||||||||
| 10.62 | GVS - 4806 Marie Lane | Fee | ||||||||
| 10.63 | GVS - 1151 East Expressway 83 | Fee | ||||||||
| 10.64 | GVS - 7116 South IH-35 Frontage Road | Fee | ||||||||
| 11 | The Block Northway | 5,820,396 | 0 | 0 | Cash | 2,200,000 | Fee | |||
| 12 | Wolverine Portfolio | 0 | 0 | 0 | Fee | |||||
| 12.01 | Apple Tree Estates | Fee | ||||||||
| 12.02 | South Lyon | Fee | ||||||||
| 12.03 | Metro Commons | Fee | ||||||||
| 12.04 | Brighton Village | Fee | ||||||||
| 12.05 | College Heights | Fee | ||||||||
| 12.06 | Hillcrest | Fee | ||||||||
| 12.07 | Royal Village | Fee | ||||||||
| 12.08 | Fernwood | Fee | ||||||||
| 12.09 | Satellite Bay | Fee | ||||||||
| 12.10 | Chalet Village | Fee | ||||||||
| 13 | Home Depot Livonia MI | 0 | 0 | 0 | Fee | |||||
| 14 | Town Square | 0 | 0 | 0 | Fee | |||||
| 15 | 839 Broadway | 0 | Springing | 0 | 4,000,000 | Fee | ||||
| 16 | Heartland Dental Medical Office Portfolio | 109,315 | 0 | 0 | Cash | Fee | ||||
| 16.001 | Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive | Fee | ||||||||
| 16.002 | Heartland Dental Medical Office Portfolio - 9150 North East Barry Road | Fee | ||||||||
| 16.003 | Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road | Fee | ||||||||
| 16.004 | Heartland Dental Medical Office Portfolio - 200 Brevco Plaza | Fee | ||||||||
| 16.005 | Heartland Dental Medical Office Portfolio - 1760 West Virginia Street | Fee | ||||||||
| 16.006 | Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive | Fee | ||||||||
| 16.007 | Heartland Dental Medical Office Portfolio - 1647 County Road 220 | Fee | ||||||||
| 16.008 | Heartland Dental Medical Office Portfolio - 3500 East Highway 377 | Fee | ||||||||
| 16.009 | Heartland Dental Medical Office Portfolio - 4112 North Belt Highway | Fee | ||||||||
| 16.010 | Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard | Fee | ||||||||
| 16.011 | Heartland Dental Medical Office Portfolio - 2202 Althoff Drive | Fee | ||||||||
| 16.012 | Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue | Fee | ||||||||
| 16.013 | Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway | Fee | ||||||||
| 16.014 | Heartland Dental Medical Office Portfolio - 508 South 52nd Street | Fee | ||||||||
| 16.015 | Heartland Dental Medical Office Portfolio - 1025 Ashley Street | Fee | ||||||||
| 16.016 | Heartland Dental Medical Office Portfolio - 440 Erie Parkway | Fee | ||||||||
| 16.017 | Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard | Fee | ||||||||
| 16.018 | Heartland Dental Medical Office Portfolio - 1751 Pleasant Road | Fee | ||||||||
| 16.019 | Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place | Fee | ||||||||
| 16.020 | Heartland Dental Medical Office Portfolio - 615 Saint James Avenue | Fee | ||||||||
| 16.021 | Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road | Fee | ||||||||
| 16.022 | Heartland Dental Medical Office Portfolio - 1695 Wells Road | Fee |
A-1-37
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Other Escrow II (Initial) ($)(5)(10) | Other Escrow II (Monthly) ($) | Other Escrow II Cap ($) | Other Escrow II Escrow - Cash or LoC | Other Escrow II - LoC Counterparty | Holdback(6)(8)(10) | Ownership Interest | Ground Lease Initial Expiration Date | Annual Ground Rent Payment |
| 16.023 | Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road | Fee | ||||||||
| 16.024 | Heartland Dental Medical Office Portfolio - 7310 North Villa Drive | Fee | ||||||||
| 16.025 | Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard | Fee | ||||||||
| 16.026 | Heartland Dental Medical Office Portfolio - 2455 East Main Street | Fee | ||||||||
| 16.027 | Heartland Dental Medical Office Portfolio - 630 East Markey Parkway | Fee | ||||||||
| 16.028 | Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway | Fee | ||||||||
| 16.029 | Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway | Fee | ||||||||
| 16.030 | Heartland Dental Medical Office Portfolio - 11890 Highway 707 | Fee | ||||||||
| 16.031 | Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road | Fee | ||||||||
| 16.032 | Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive | Fee | ||||||||
| 16.033 | Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard | Fee | ||||||||
| 16.034 | Heartland Dental Medical Office Portfolio - 149 Tuscan Way | Fee | ||||||||
| 16.035 | Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive | Fee | ||||||||
| 16.036 | Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard | Fee | ||||||||
| 16.037 | Heartland Dental Medical Office Portfolio - 209 Latitude Lane | Fee | ||||||||
| 16.038 | Heartland Dental Medical Office Portfolio - 4608 South West College Road | Fee | ||||||||
| 16.039 | Heartland Dental Medical Office Portfolio - 1315 Bell Road | Fee | ||||||||
| 16.040 | Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South | Fee | ||||||||
| 16.041 | Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane | Fee | ||||||||
| 16.042 | Heartland Dental Medical Office Portfolio - 3152 South Broadway | Fee | ||||||||
| 16.043 | Heartland Dental Medical Office Portfolio - 8701 South Garnett Road | Fee | ||||||||
| 16.044 | Heartland Dental Medical Office Portfolio - 450 South Weber Road | Fee | ||||||||
| 16.045 | Heartland Dental Medical Office Portfolio - 840 Nissan Drive | Fee | ||||||||
| 16.046 | Heartland Dental Medical Office Portfolio - 12222 Route 47 | Fee | ||||||||
| 16.047 | Heartland Dental Medical Office Portfolio - 3415 Livernois Road | Fee | ||||||||
| 16.048 | Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road | Fee | ||||||||
| 16.049 | Heartland Dental Medical Office Portfolio - 8190 Windfall Lane | Fee | ||||||||
| 16.050 | Heartland Dental Medical Office Portfolio - 2620 East Highway 50 | Fee | ||||||||
| 16.051 | Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square | Fee | ||||||||
| 16.052 | Heartland Dental Medical Office Portfolio - 4939 Courthouse Street | Fee | ||||||||
| 16.053 | Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road | Fee | ||||||||
| 16.054 | Heartland Dental Medical Office Portfolio - 507 North Hershey Road | Fee | ||||||||
| 16.055 | Heartland Dental Medical Office Portfolio - 242 Southwoods Center | Fee | ||||||||
| 16.056 | Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue | Fee | ||||||||
| 16.057 | Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue | Fee | ||||||||
| 16.058 | Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard | Fee | ||||||||
| 16.059 | Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard | Fee | ||||||||
| 16.060 | Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue | Fee | ||||||||
| 16.061 | Heartland Dental Medical Office Portfolio - 9100 Highway 119 | Fee | ||||||||
| 16.062 | Heartland Dental Medical Office Portfolio - 42 Market Square Road | Fee | ||||||||
| 16.063 | Heartland Dental Medical Office Portfolio - 2707 Sycamore Road | Fee | ||||||||
| 16.064 | Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road | Fee | ||||||||
| 16.065 | Heartland Dental Medical Office Portfolio - 103 Farabee Drive North | Fee | ||||||||
| 16.066 | Heartland Dental Medical Office Portfolio - 4999 North Tanner Road | Fee | ||||||||
| 16.067 | Heartland Dental Medical Office Portfolio - 674 Lake Joy Road | Fee | ||||||||
| 16.068 | Heartland Dental Medical Office Portfolio - 1828 IN-44 | Fee | ||||||||
| 16.069 | Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard | Fee | ||||||||
| 16.070 | Heartland Dental Medical Office Portfolio - 545 East Hunt Highway | Fee | ||||||||
| 16.071 | Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza | Fee | ||||||||
| 16.072 | Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard | Fee | ||||||||
| 16.073 | Heartland Dental Medical Office Portfolio - 780 East-West Connector South West | Fee | ||||||||
| 16.074 | Heartland Dental Medical Office Portfolio - 16620 West 159th Street | Fee | ||||||||
| 16.075 | Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 | Fee | ||||||||
| 16.076 | Heartland Dental Medical Office Portfolio - 3120 Mahan Drive | Fee | ||||||||
| 16.077 | Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South | Fee | ||||||||
| 16.078 | Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 | Fee | ||||||||
| 16.079 | Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard | Fee | ||||||||
| 16.080 | Heartland Dental Medical Office Portfolio - 3012 Anchor Drive | Fee | ||||||||
| 16.081 | Heartland Dental Medical Office Portfolio - 1715 West Main Street | Fee | ||||||||
| 16.082 | Heartland Dental Medical Office Portfolio - 10389 Big Bend Road | Fee | ||||||||
| 16.083 | Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway | Fee | ||||||||
| 16.084 | Heartland Dental Medical Office Portfolio - 2751 Fountain Place | Fee | ||||||||
| 16.085 | Heartland Dental Medical Office Portfolio - 2030 Crossing Circle | Fee | ||||||||
| 16.086 | Heartland Dental Medical Office Portfolio - 13101 East 96th Street North | Fee | ||||||||
| 16.087 | Heartland Dental Medical Office Portfolio - 692 Essington Road | Fee | ||||||||
| 16.088 | Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive | Fee | ||||||||
| 16.089 | Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard | Fee | ||||||||
| 16.090 | Heartland Dental Medical Office Portfolio - 3237 Sixes Road | Fee | ||||||||
| 16.091 | Heartland Dental Medical Office Portfolio - 4030 Winder Highway | Fee | ||||||||
| 16.092 | Heartland Dental Medical Office Portfolio - 8605 East State Road 70 | Fee | ||||||||
| 16.093 | Heartland Dental Medical Office Portfolio - 540 West Walnut Street | Fee | ||||||||
| 16.094 | Heartland Dental Medical Office Portfolio - 5630 Plank Road | Fee | ||||||||
| 16.095 | Heartland Dental Medical Office Portfolio - 10505 Lima Road | Fee | ||||||||
| 16.096 | Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard | Fee | ||||||||
| 16.097 | Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road | Fee | ||||||||
| 16.098 | Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway | Fee | ||||||||
| 16.099 | Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive | Fee | ||||||||
| 16.100 | Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard | Fee | ||||||||
| 16.101 | Heartland Dental Medical Office Portfolio - 2222 Highway 540A East | Fee | ||||||||
| 16.102 | Heartland Dental Medical Office Portfolio - 1055 Pine Log Road | Fee | ||||||||
| 16.103 | Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road | Fee | ||||||||
| 16.104 | Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive | Fee | ||||||||
| 16.105 | Heartland Dental Medical Office Portfolio - 1905 Convenience Place | Fee | ||||||||
| 16.106 | Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road | Fee | ||||||||
| 16.107 | Heartland Dental Medical Office Portfolio - 132 Milestone Way | Fee | ||||||||
| 16.108 | Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard | Fee | ||||||||
| 16.109 | Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard | Fee | ||||||||
| 16.110 | Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road | Fee | ||||||||
| 16.111 | Heartland Dental Medical Office Portfolio - 3585 North 168th Court | Fee | ||||||||
| 16.112 | Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South | Fee | ||||||||
| 16.113 | Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue | Fee | ||||||||
| 16.114 | Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue | Fee | ||||||||
| 16.115 | Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue | Fee | ||||||||
| 16.116 | Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane | Fee | ||||||||
| 16.117 | Heartland Dental Medical Office Portfolio - 621 Chatham Avenue | Fee | ||||||||
| 16.118 | Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail | Fee | ||||||||
| 16.119 | Heartland Dental Medical Office Portfolio - 609 Front Street | Fee | ||||||||
| 16.120 | Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway | Fee | ||||||||
| 16.121 | Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue | Fee | ||||||||
| 16.122 | Heartland Dental Medical Office Portfolio - 330 Park Place | Fee | ||||||||
| 16.123 | Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road | Fee | ||||||||
| 16.124 | Heartland Dental Medical Office Portfolio - 213 Main Street | Fee | ||||||||
| 16.125 | Heartland Dental Medical Office Portfolio - 11119 Hearth Road | Fee | ||||||||
| 16.126 | Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street | Fee | ||||||||
| 16.127 | Heartland Dental Medical Office Portfolio - 2812 East Main Street | Fee | ||||||||
| 16.128 | Heartland Dental Medical Office Portfolio - 1202 South Broad Street | Fee | ||||||||
| 16.129 | Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road | Fee | ||||||||
| 16.130 | Heartland Dental Medical Office Portfolio - 10708 East State Road 64 | Fee | ||||||||
| 16.131 | Heartland Dental Medical Office Portfolio - 2184 FM 3009 | Fee | ||||||||
| 16.132 | Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road | Fee | ||||||||
| 16.133 | Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road | Fee | ||||||||
| 16.134 | Heartland Dental Medical Office Portfolio - 716 32nd Street South | Fee | ||||||||
| 16.135 | Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 | Fee | ||||||||
| 16.136 | Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway | Fee | ||||||||
| 16.137 | Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard | Fee | ||||||||
| 16.138 | Heartland Dental Medical Office Portfolio - 998 Williford Court | Fee | ||||||||
| 16.139 | Heartland Dental Medical Office Portfolio - 4405 Highway 17 | Fee | ||||||||
| 16.140 | Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive | Fee | ||||||||
| 16.141 | Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East | Fee | ||||||||
| 16.142 | Heartland Dental Medical Office Portfolio - 1405 South 25th Street | Fee | ||||||||
| 16.143 | Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue | Fee | ||||||||
| 16.144 | Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive | Fee | ||||||||
| 16.145 | Heartland Dental Medical Office Portfolio - 4455 Florida National Drive | Fee | ||||||||
| 16.146 | Heartland Dental Medical Office Portfolio - 3645 North Council Road | Fee | ||||||||
| 16.147 | Heartland Dental Medical Office Portfolio - 9305 Market Square Drive | Fee | ||||||||
| 16.148 | Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast | Fee | ||||||||
| 16.149 | Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue | Fee | ||||||||
| 16.150 | Heartland Dental Medical Office Portfolio - 456 University Boulevard North | Fee | ||||||||
| 16.151 | Heartland Dental Medical Office Portfolio - 1316 McMillan Street | Fee | ||||||||
| 16.152 | Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway | Fee | ||||||||
| 16.153 | Heartland Dental Medical Office Portfolio - 116 Calumet Center Road | Fee | ||||||||
| 16.154 | Heartland Dental Medical Office Portfolio - 828 South Main Street | Fee | ||||||||
| 16.155 | Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court | Fee | ||||||||
| 16.156 | Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane | Fee | ||||||||
| 16.157 | Heartland Dental Medical Office Portfolio - 3106 Professional Plaza | Fee | ||||||||
| 16.158 | Heartland Dental Medical Office Portfolio - 1950 Chesley Drive | Fee | ||||||||
| 16.159 | Heartland Dental Medical Office Portfolio - 104 South Houston Road | Fee | ||||||||
| 16.160 | Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue | Fee | ||||||||
| 16.161 | Heartland Dental Medical Office Portfolio - 165 Juniper Circle | Fee | ||||||||
| 16.162 | Heartland Dental Medical Office Portfolio - 135 East Broadway Street | Fee | ||||||||
| 16.163 | Heartland Dental Medical Office Portfolio - 9360 Two Notch Road | Fee | ||||||||
| 16.164 | Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 | Fee | ||||||||
| 16.165 | Heartland Dental Medical Office Portfolio - 5 Jannell Court | Fee |
A-1-38
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Other Escrow II (Initial) ($)(5)(10) | Other Escrow II (Monthly) ($) | Other Escrow II Cap ($) | Other Escrow II Escrow - Cash or LoC | Other Escrow II - LoC Counterparty | Holdback(6)(8)(10) | Ownership Interest | Ground Lease Initial Expiration Date | Annual Ground Rent Payment |
| 16.166 | Heartland Dental Medical Office Portfolio - 1617 East Main Street | Fee | ||||||||
| 16.167 | Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 | Fee | ||||||||
| 16.168 | Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 | Fee | ||||||||
| 16.169 | Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 | Fee | ||||||||
| 17 | InnVite Hospitality Portfolio | 0 | Springing | 0 | Cash | Fee | ||||
| 17.01 | Hampton Inn Sidney | Fee | ||||||||
| 17.02 | Best Western Plus Dayton Northwest | Fee | ||||||||
| 17.03 | Best Western Plus Dayton South | Fee | ||||||||
| 17.04 | Quality Inn & Suites South/Obetz | Fee | ||||||||
| 17.05 | Super 8 Zanesville | Fee | ||||||||
| 18 | River’s Edge Apartments | 0 | 0 | 0 | 2,028,715 | Fee | ||||
| 19 | Marketplace at Smyrna | 314,461 | 0 | 0 | Cash | Fee | ||||
| 20 | Centrepointe Business Park | 0 | 0 | 0 | 1,000,000 | Fee | ||||
| 21 | Preston Creek Shopping Center | 0 | 0 | 0 | 0 | Fee | ||||
| 22 | Houport Mixed Use Portfolio | 5,000 | 0 | 0 | Cash | Fee | ||||
| 22.01 | Katy | Fee | ||||||||
| 22.02 | Westway | Fee | ||||||||
| 22.03 | Pineway | Fee | ||||||||
| 23 | Shamrock Village | 0 | 0 | 0 | Fee | |||||
| 24 | Conejo Valley Plaza | 0 | 0 | 0 | Fee | |||||
| 25 | Mary’s Vineyard Shopping Center | 0 | 0 | 0 | 2,000,000 | Fee | ||||
| 26 | Jefferson Office Park | 0 | 0 | 0 | Fee | |||||
| 26.01 | Middleburg Heights | Fee | ||||||||
| 26.02 | Fairlawn | Fee | ||||||||
| 26.03 | Mayfield Village | Fee | ||||||||
| 27 | Crossroads Portfolio | 406,889 | 0 | 0 | Cash | Fee | ||||
| 27.01 | 20975 Swenson | Fee | ||||||||
| 27.02 | 20935 Swenson | Fee | ||||||||
| 27.03 | 20825 Swenson | Fee | ||||||||
| 28 | 24 Commerce Street | 0 | 0 | 0 | Fee | |||||
| 29 | Lexington Pavilion | 0 | 0 | 0 | Fee | |||||
| 30 | Midtown Plaza | 0 | 0 | 0 | Fee | |||||
| 31 | North Charleston Center | 0 | 0 | 0 | Fee | |||||
| 32 | Chesterfield Marketplace | 0 | 0 | 0 | Fee | |||||
| 33 | Shelby Corners | 0 | 0 | 0 | Fee | |||||
| 34 | Wellington Park | 35,000 | 0 | 0 | Cash | Fee | ||||
| 35 | 24 Hour Fitness - Texas | 0 | 0 | 0 | Fee | |||||
| 36 | Bond Street Fund 18 | 0 | 0 | 0 | Fee | |||||
| 36.01 | University Center | Fee | ||||||||
| 36.02 | Shoppes At Hermitage Hills | Fee | ||||||||
| 37 | Hampton Inn Canton | 0 | 0 | 0 | Fee | |||||
| 38 | Staybridge Suites Odessa Interstate Highway 20 | 0 | 0 | 0 | Fee | �� | ||||
| 39 | Lake Hills Plaza | 0 | 0 | 0 | Fee | |||||
| 40 | EB Hotel Miami | 38,978 | 19,489 | 0 | Cash | Fee and Leasehold | 4/30/2038 | $218,566 | ||
| 41 | Woodlands Centre | 190,145 | 0 | 0 | Cash | Fee | ||||
| 42 | Junction City Shopping Center | 0 | 0 | 0 | Fee | |||||
| 43 | Royal Oak EZ Storage | 0 | 0 | 0 | Fee | |||||
| 44 | Fairfield Inn & Suites - Colorado Springs North | 106,632 | Springing | 0 | Cash | Fee | ||||
| 45 | Sierra Center Office Building | 236,314 | Sierra Executive Center Reserve ($308.56) | 0 | Cash | Fee | ||||
| 46 | Confluence Portfolio | 0 | 0 | 0 | Fee | |||||
| 46.01 | Ashley Chase Apartments | Fee | ||||||||
| 46.02 | South Guignard Apartments (Lift Homes) | Fee | ||||||||
| 46.03 | Cambridge Court Apartments | Fee | ||||||||
| 47 | Comfort Inn Greenville | 0 | Springing | 0 | Fee | |||||
| 48 | Holiday Inn Express & Suites Woodward | 0 | 0 | 0 | Fee | |||||
| 49 | Oak Meadows & Brookview Place | 0 | 0 | 0 | Fee | |||||
| 49.01 | Brookview Place | Fee | ||||||||
| 49.02 | Oak Meadows | Fee | ||||||||
| 50 | Z Tower | 0 | 0 | 0 | Fee | |||||
| 51 | Settlers Pointe Office Building | 0 | 0 | 0 | 850,000 | Fee | ||||
| 52 | 4301 Riverside Drive | 500,000 | 0 | 0 | Cash | Fee | ||||
| 53 | Space Station | 0 | 0 | 0 | Fee | |||||
| 54 | 7240 Parkway Drive | 104,933 | 0 | 0 | Cash | Fee | ||||
| 55 | Lofts at Binghamton Portfolio | 0 | 0 | 0 | Fee | |||||
| 55.01 | Lofts at 221 | Fee | ||||||||
| 55.02 | Lofts at 60 | Fee | ||||||||
| 56 | Walgreens- North Charleston | 0 | 0 | 0 | Fee | |||||
| 57 | Eagle Creek Plaza | 0 | 0 | 0 | Fee | |||||
| 58 | Colonel Glenn Business Center | 0 | 0 | 0 | Fee | |||||
| 59 | 5911 North Honore Avenue | 0 | 0 | 0 | Fee | |||||
| 60 | Space Savers Self Storage | 0 | 0 | 0 | Fee | |||||
| 61 | Walgreens Houma | 0 | 0 | 0 | Fee | |||||
| 62 | Best Western Plus Spartanburg | 0 | 0 | 0 | Fee | |||||
| 63 | Gallatin Manor | 0 | 0 | 0 | Fee | |||||
| 64 | Harlingen Heights | 0 | 0 | 0 | Fee |
A-1-39
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Annual Ground Rent Increases | Lockbox | Whole Loan Cut-off Date Balance ($)(7) | Whole Loan Debt Service ($) | Subordinate Secured Debt Original Balance ($)(7) | Subordinate Secured Debt Cut-off Date Balance ($) | Whole Loan U/W NOI DSCR (x) | Whole Loan U/W NCF DSCR (x) | Whole Loan Cut-off Date LTV Ratio | Whole Loan Cut-off Date U/W NOI Debt Yield |
| 1 | Crown Center Office Park | Soft/Springing Cash Management | |||||||||
| 2 | Ohio Hotel Portfolio | Hard/Upfront Cash Management | |||||||||
| 2.01 | SpringHill Suites Beavercreek | ||||||||||
| 2.02 | Holiday Inn West Chester | ||||||||||
| 2.03 | Holiday Inn Express & Suites Dayton | ||||||||||
| 3 | Great Wolf Lodge Southern California | Soft/Springing Cash Management | 170,000,000 | 849,760 | 20,000,000 | 20,000,000 | 2.15 | 1.89 | 56.1% | 12.9% | |
| 4 | Hilton at University Place | Hard/Springing Cash Management | |||||||||
| 5 | Goodyear Portfolio | Hard/Upfront Cash Management | 60,420,000 | 339,277 | 9,920,000 | 9,920,000 | 1.38 | 1.38 | 68.4% | 9.3% | |
| 5.01 | Innovation Tech Center | ||||||||||
| 5.02 | Research Center | ||||||||||
| 5.03 | Tire Testing | ||||||||||
| 5.04 | North Archwood | ||||||||||
| 6 | Shreveport Storage Portfolio | Springing | |||||||||
| 6.01 | Home and Office Storage - Airline | ||||||||||
| 6.02 | Home and Office Storage - EBK | ||||||||||
| 6.03 | Home and Office Storage - I-49 | �� | |||||||||
| 7 | Inland Devon Self Storage Portfolio | Springing | |||||||||
| 7.01 | 67650 East Ramon Road | ||||||||||
| 7.02 | 2700 Poplar Avenue | ||||||||||
| 7.03 | 1400 South Gene Autry Trail | ||||||||||
| 7.04 | 3686 Old Germantown Road | ||||||||||
| 7.05 | 500 Radio Road | ||||||||||
| 7.06 | 9275 Macon Road | ||||||||||
| 7.07 | 72500 Varner Road | ||||||||||
| 7.08 | 22075 Highway 18 | ||||||||||
| 7.09 | 3040 Austin Peay Highway | ||||||||||
| 7.10 | 18690 Highway 18 | ||||||||||
| 7.11 | 1700 US Highway 75 | ||||||||||
| 7.12 | 1720 Loy Lake Road | ||||||||||
| 7.13 | 6140 East Shelby Drive | ||||||||||
| 7.14 | 6017 Interstate 30 | ||||||||||
| 7.15 | 7777 Moriarty Road | ||||||||||
| 7.16 | 8123 Wesley Street | ||||||||||
| 7.17 | 2922 South 5th Court | ||||||||||
| 7.18 | 3577 New Getwell Road | ||||||||||
| 7.19 | 5141 American Way | ||||||||||
| 7.20 | 6390 Winchester Road | ||||||||||
| 7.21 | 4705 Winchester Road | ||||||||||
| 8 | The Colonnade Office Complex | Hard/Springing Cash Management | 223,000,000 | 996,333 | 118,000,000 | 118,000,000 | 1.68 | 1.58 | 64.2% | 9.0% | |
| 9 | Mariners Landing | Springing | |||||||||
| 10 | Great Value Storage Portfolio | Hard/Springing Cash Management | |||||||||
| 10.01 | GVS - 6250 Westward Lane | ||||||||||
| 10.02 | GVS - 1223, 1235, 1431, 1441, 1451, 1491, 1527, 1543 & 1559 North Nellis Boulevard | ||||||||||
| 10.03 | GVS - 9530 Skillman Street | ||||||||||
| 10.04 | GVS - 4311 Samuell Boulevard | ||||||||||
| 10.05 | GVS - 9010 Emmett F Lowry Expressway | ||||||||||
| 10.06 | GVS - 9984 South Old State Road | ||||||||||
| 10.07 | GVS - 10640 Hempstead Road | ||||||||||
| 10.08 | GVS - 7273 Kearney Street and 6345 East 78th Avenue | ||||||||||
| 10.09 | GVS - 4641 Production Drive | ||||||||||
| 10.10 | GVS - 920 Highway 80 East | ||||||||||
| 10.11 | GVS - 2202 North Market Street | ||||||||||
| 10.12 | GVS - 111 North Layfair Drive | ||||||||||
| 10.13 | GVS - 435 Congress Park Drive | ||||||||||
| 10.14 | GVS - 765 South Street | ||||||||||
| 10.15 | GVS - 410 Gulf Freeway | ||||||||||
| 10.16 | GVS - 5199 Westerville Road | ||||||||||
| 10.17 | GVS - 2502 Bay Street | ||||||||||
| 10.18 | GVS - 1710 North Cunningham Avenue | ||||||||||
| 10.19 | GVS - 7821 Taylor Road | ||||||||||
| 10.20 | GVS - 9600 Marion Ridge | ||||||||||
| 10.21 | GVS - 4901 South Freeway | ||||||||||
| 10.22 | GVS - 15300 Kuykendahl Road | ||||||||||
| 10.23 | GVS - 9951 Harwin Road | ||||||||||
| 10.24 | GVS - 2033 Oak Grove Road | ||||||||||
| 10.25 | GVS - 11702 Beechnut Street | ||||||||||
| 10.26 | GVS - 13825 FM 306 | ||||||||||
| 10.27 | GVS - 5550 Antoine Drive | ||||||||||
| 10.28 | GVS - 580 East Dublin Granville Road | ||||||||||
| 10.29 | GVS - 7986 Southern Boulevard | ||||||||||
| 10.30 | GVS - 1330 Georgesville Road | ||||||||||
| 10.31 | GVS - 123 South Meridian Road | ||||||||||
| 10.32 | GVS - 3380 North Post Road | ||||||||||
| 10.33 | GVS - 2150 Wirt Road | ||||||||||
| 10.34 | GVS - 5301 Tamarack Circle East | ||||||||||
| 10.35 | GVS - 443 Laredo Street | ||||||||||
| 10.36 | GVS - 1661 and 1670 West Government Street | ||||||||||
| 10.37 | GVS - 8450 Cook Road | ||||||||||
| 10.38 | GVS - 613 North Freeway | ||||||||||
| 10.39 | GVS - 10601 West Fairmont Parkway | ||||||||||
| 10.40 | GVS - 7200 Tussing Road | ||||||||||
| 10.41 | GVS - 14318 Highway 249 | ||||||||||
| 10.42 | GVS - 1910 25th Avenue North | ||||||||||
| 10.43 | GVS - 8501 North Springboro Pike | ||||||||||
| 10.44 | GVS - 4145 State Route 741 | ||||||||||
| 10.45 | GVS - 1961 Covington Pike | ||||||||||
| 10.46 | GVS - 3785 Shiloh Springs Road | ||||||||||
| 10.47 | GVS - 1585 Lexington Avenue | ||||||||||
| 10.48 | GVS - 1594 Route 9G | ||||||||||
| 10.49 | GVS - 8320 Alabonson Road | ||||||||||
| 10.50 | GVS - 10013 FM 620 | ||||||||||
| 10.51 | GVS - 426 North Smithville Road | ||||||||||
| 10.52 | GVS - 60 Westpark Road | ||||||||||
| 10.53 | GVS - 2407 South U.S. Highway 183 | ||||||||||
| 10.54 | GVS - 5811 North Houston Rosslyn Road | ||||||||||
| 10.55 | GVS - 3412 Garth Road | ||||||||||
| 10.56 | GVS - 941 Fairmont Parkway | ||||||||||
| 10.57 | GVS - 632 Timkin Road | ||||||||||
| 10.58 | GVS - 8801 Boone Road | ||||||||||
| 10.59 | GVS - 3951 Highway 78 | ||||||||||
| 10.60 | GVS - 16905 Indian Chief Drive | ||||||||||
| 10.61 | GVS - 16530 West Hardy Road | ||||||||||
| 10.62 | GVS - 4806 Marie Lane | ||||||||||
| 10.63 | GVS - 1151 East Expressway 83 | ||||||||||
| 10.64 | GVS - 7116 South IH-35 Frontage Road | ||||||||||
| 11 | The Block Northway | Hard/Springing Cash Management | |||||||||
| 12 | Wolverine Portfolio | Springing | |||||||||
| 12.01 | Apple Tree Estates | ||||||||||
| 12.02 | South Lyon | ||||||||||
| 12.03 | Metro Commons | ||||||||||
| 12.04 | Brighton Village | ||||||||||
| 12.05 | College Heights | ||||||||||
| 12.06 | Hillcrest | ||||||||||
| 12.07 | Royal Village | ||||||||||
| 12.08 | Fernwood | ||||||||||
| 12.09 | Satellite Bay | ||||||||||
| 12.10 | Chalet Village | ||||||||||
| 13 | Home Depot Livonia MI | Hard/Upfront Cash Management | |||||||||
| 14 | Town Square | Hard/Springing Cash Management | |||||||||
| 15 | 839 Broadway | Hard/Springing Cash Management | |||||||||
| 16 | Heartland Dental Medical Office Portfolio | Hard/Springing Cash Management | |||||||||
| 16.001 | Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive | ||||||||||
| 16.002 | Heartland Dental Medical Office Portfolio - 9150 North East Barry Road | ||||||||||
| 16.003 | Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road | ||||||||||
| 16.004 | Heartland Dental Medical Office Portfolio - 200 Brevco Plaza | ||||||||||
| 16.005 | Heartland Dental Medical Office Portfolio - 1760 West Virginia Street | ||||||||||
| 16.006 | Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive | ||||||||||
| 16.007 | Heartland Dental Medical Office Portfolio - 1647 County Road 220 | ||||||||||
| 16.008 | Heartland Dental Medical Office Portfolio - 3500 East Highway 377 | ||||||||||
| 16.009 | Heartland Dental Medical Office Portfolio - 4112 North Belt Highway | ||||||||||
| 16.010 | Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard | ||||||||||
| 16.011 | Heartland Dental Medical Office Portfolio - 2202 Althoff Drive | ||||||||||
| 16.012 | Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue | ||||||||||
| 16.013 | Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway | ||||||||||
| 16.014 | Heartland Dental Medical Office Portfolio - 508 South 52nd Street | ||||||||||
| 16.015 | Heartland Dental Medical Office Portfolio - 1025 Ashley Street | ||||||||||
| 16.016 | Heartland Dental Medical Office Portfolio - 440 Erie Parkway | ||||||||||
| 16.017 | Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard | ||||||||||
| 16.018 | Heartland Dental Medical Office Portfolio - 1751 Pleasant Road | ||||||||||
| 16.019 | Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place | ||||||||||
| 16.020 | Heartland Dental Medical Office Portfolio - 615 Saint James Avenue | ||||||||||
| 16.021 | Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road | ||||||||||
| 16.022 | Heartland Dental Medical Office Portfolio - 1695 Wells Road |
A-1-40
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Annual Ground Rent Increases | Lockbox | Whole Loan Cut-off Date Balance ($)(7) | Whole Loan Debt Service ($) | Subordinate Secured Debt Original Balance ($)(7) | Subordinate Secured Debt Cut-off Date Balance ($) | Whole Loan U/W NOI DSCR (x) | Whole Loan U/W NCF DSCR (x) | Whole Loan Cut-off Date LTV Ratio | Whole Loan Cut-off Date U/W NOI Debt Yield |
| 16.023 | Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road | ||||||||||
| 16.024 | Heartland Dental Medical Office Portfolio - 7310 North Villa Drive | ||||||||||
| 16.025 | Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard | ||||||||||
| 16.026 | Heartland Dental Medical Office Portfolio - 2455 East Main Street | ||||||||||
| 16.027 | Heartland Dental Medical Office Portfolio - 630 East Markey Parkway | ||||||||||
| 16.028 | Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway | ||||||||||
| 16.029 | Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway | ||||||||||
| 16.030 | Heartland Dental Medical Office Portfolio - 11890 Highway 707 | ||||||||||
| 16.031 | Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road | ||||||||||
| 16.032 | Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive | ||||||||||
| 16.033 | Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard | ||||||||||
| 16.034 | Heartland Dental Medical Office Portfolio - 149 Tuscan Way | ||||||||||
| 16.035 | Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive | ||||||||||
| 16.036 | Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard | ||||||||||
| 16.037 | Heartland Dental Medical Office Portfolio - 209 Latitude Lane | ||||||||||
| 16.038 | Heartland Dental Medical Office Portfolio - 4608 South West College Road | ||||||||||
| 16.039 | Heartland Dental Medical Office Portfolio - 1315 Bell Road | ||||||||||
| 16.040 | Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South | ||||||||||
| 16.041 | Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane | ||||||||||
| 16.042 | Heartland Dental Medical Office Portfolio - 3152 South Broadway | ||||||||||
| 16.043 | Heartland Dental Medical Office Portfolio - 8701 South Garnett Road | ||||||||||
| 16.044 | Heartland Dental Medical Office Portfolio - 450 South Weber Road | ||||||||||
| 16.045 | Heartland Dental Medical Office Portfolio - 840 Nissan Drive | ||||||||||
| 16.046 | Heartland Dental Medical Office Portfolio - 12222 Route 47 | ||||||||||
| 16.047 | Heartland Dental Medical Office Portfolio - 3415 Livernois Road | ||||||||||
| 16.048 | Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road | ||||||||||
| 16.049 | Heartland Dental Medical Office Portfolio - 8190 Windfall Lane | ||||||||||
| 16.050 | Heartland Dental Medical Office Portfolio - 2620 East Highway 50 | ||||||||||
| 16.051 | Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square | ||||||||||
| 16.052 | Heartland Dental Medical Office Portfolio - 4939 Courthouse Street | ||||||||||
| 16.053 | Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road | ||||||||||
| 16.054 | Heartland Dental Medical Office Portfolio - 507 North Hershey Road | ||||||||||
| 16.055 | Heartland Dental Medical Office Portfolio - 242 Southwoods Center | ||||||||||
| 16.056 | Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue | ||||||||||
| 16.057 | Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue | ||||||||||
| 16.058 | Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard | ||||||||||
| 16.059 | Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard | ||||||||||
| 16.060 | Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue | ||||||||||
| 16.061 | Heartland Dental Medical Office Portfolio - 9100 Highway 119 | ||||||||||
| 16.062 | Heartland Dental Medical Office Portfolio - 42 Market Square Road | ||||||||||
| 16.063 | Heartland Dental Medical Office Portfolio - 2707 Sycamore Road | ||||||||||
| 16.064 | Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road | ||||||||||
| 16.065 | Heartland Dental Medical Office Portfolio - 103 Farabee Drive North | ||||||||||
| 16.066 | Heartland Dental Medical Office Portfolio - 4999 North Tanner Road | ||||||||||
| 16.067 | Heartland Dental Medical Office Portfolio - 674 Lake Joy Road | ||||||||||
| 16.068 | Heartland Dental Medical Office Portfolio - 1828 IN-44 | ||||||||||
| 16.069 | Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard | ||||||||||
| 16.070 | Heartland Dental Medical Office Portfolio - 545 East Hunt Highway | ||||||||||
| 16.071 | Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza | ||||||||||
| 16.072 | Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard | ||||||||||
| 16.073 | Heartland Dental Medical Office Portfolio - 780 East-West Connector South West | ||||||||||
| 16.074 | Heartland Dental Medical Office Portfolio - 16620 West 159th Street | ||||||||||
| 16.075 | Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 | ||||||||||
| 16.076 | Heartland Dental Medical Office Portfolio - 3120 Mahan Drive | ||||||||||
| 16.077 | Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South | ||||||||||
| 16.078 | Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 | ||||||||||
| 16.079 | Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard | ||||||||||
| 16.080 | Heartland Dental Medical Office Portfolio - 3012 Anchor Drive | ||||||||||
| 16.081 | Heartland Dental Medical Office Portfolio - 1715 West Main Street | ||||||||||
| 16.082 | Heartland Dental Medical Office Portfolio - 10389 Big Bend Road | ||||||||||
| 16.083 | Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway | ||||||||||
| 16.084 | Heartland Dental Medical Office Portfolio - 2751 Fountain Place | ||||||||||
| 16.085 | Heartland Dental Medical Office Portfolio - 2030 Crossing Circle | ||||||||||
| 16.086 | Heartland Dental Medical Office Portfolio - 13101 East 96th Street North | ||||||||||
| 16.087 | Heartland Dental Medical Office Portfolio - 692 Essington Road | ||||||||||
| 16.088 | Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive | ||||||||||
| 16.089 | Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard | ||||||||||
| 16.090 | Heartland Dental Medical Office Portfolio - 3237 Sixes Road | ||||||||||
| 16.091 | Heartland Dental Medical Office Portfolio - 4030 Winder Highway | ||||||||||
| 16.092 | Heartland Dental Medical Office Portfolio - 8605 East State Road 70 | ||||||||||
| 16.093 | Heartland Dental Medical Office Portfolio - 540 West Walnut Street | ||||||||||
| 16.094 | Heartland Dental Medical Office Portfolio - 5630 Plank Road | ||||||||||
| 16.095 | Heartland Dental Medical Office Portfolio - 10505 Lima Road | ||||||||||
| 16.096 | Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard | ||||||||||
| 16.097 | Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road | ||||||||||
| 16.098 | Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway | ||||||||||
| 16.099 | Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive | ||||||||||
| 16.100 | Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard | ||||||||||
| 16.101 | Heartland Dental Medical Office Portfolio - 2222 Highway 540A East | ||||||||||
| 16.102 | Heartland Dental Medical Office Portfolio - 1055 Pine Log Road | ||||||||||
| 16.103 | Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road | ||||||||||
| 16.104 | Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive | ||||||||||
| 16.105 | Heartland Dental Medical Office Portfolio - 1905 Convenience Place | ||||||||||
| 16.106 | Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road | ||||||||||
| 16.107 | Heartland Dental Medical Office Portfolio - 132 Milestone Way | ||||||||||
| 16.108 | Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard | ||||||||||
| 16.109 | Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard | ||||||||||
| 16.110 | Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road | ||||||||||
| 16.111 | Heartland Dental Medical Office Portfolio - 3585 North 168th Court | ||||||||||
| 16.112 | Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South | ||||||||||
| 16.113 | Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue | ||||||||||
| 16.114 | Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue | ||||||||||
| 16.115 | Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue | ||||||||||
| 16.116 | Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane | ||||||||||
| 16.117 | Heartland Dental Medical Office Portfolio - 621 Chatham Avenue | ||||||||||
| 16.118 | Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail | ||||||||||
| 16.119 | Heartland Dental Medical Office Portfolio - 609 Front Street | ||||||||||
| 16.120 | Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway | ||||||||||
| 16.121 | Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue | ||||||||||
| 16.122 | Heartland Dental Medical Office Portfolio - 330 Park Place | ||||||||||
| 16.123 | Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road | ||||||||||
| 16.124 | Heartland Dental Medical Office Portfolio - 213 Main Street | ||||||||||
| 16.125 | Heartland Dental Medical Office Portfolio - 11119 Hearth Road | ||||||||||
| 16.126 | Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street | ||||||||||
| 16.127 | Heartland Dental Medical Office Portfolio - 2812 East Main Street | ||||||||||
| 16.128 | Heartland Dental Medical Office Portfolio - 1202 South Broad Street | ||||||||||
| 16.129 | Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road | ||||||||||
| 16.130 | Heartland Dental Medical Office Portfolio - 10708 East State Road 64 | ||||||||||
| 16.131 | Heartland Dental Medical Office Portfolio - 2184 FM 3009 | ||||||||||
| 16.132 | Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road | ||||||||||
| 16.133 | Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road | ||||||||||
| 16.134 | Heartland Dental Medical Office Portfolio - 716 32nd Street South | ||||||||||
| 16.135 | Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 | ||||||||||
| 16.136 | Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway | ||||||||||
| 16.137 | Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard | ||||||||||
| 16.138 | Heartland Dental Medical Office Portfolio - 998 Williford Court | ||||||||||
| 16.139 | Heartland Dental Medical Office Portfolio - 4405 Highway 17 | ||||||||||
| 16.140 | Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive | ||||||||||
| 16.141 | Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East | ||||||||||
| 16.142 | Heartland Dental Medical Office Portfolio - 1405 South 25th Street | ||||||||||
| 16.143 | Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue | ||||||||||
| 16.144 | Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive | ||||||||||
| 16.145 | Heartland Dental Medical Office Portfolio - 4455 Florida National Drive | ||||||||||
| 16.146 | Heartland Dental Medical Office Portfolio - 3645 North Council Road | ||||||||||
| 16.147 | Heartland Dental Medical Office Portfolio - 9305 Market Square Drive | ||||||||||
| 16.148 | Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast | ||||||||||
| 16.149 | Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue | ||||||||||
| 16.150 | Heartland Dental Medical Office Portfolio - 456 University Boulevard North | ||||||||||
| 16.151 | Heartland Dental Medical Office Portfolio - 1316 McMillan Street | ||||||||||
| 16.152 | Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway | ||||||||||
| 16.153 | Heartland Dental Medical Office Portfolio - 116 Calumet Center Road | ||||||||||
| 16.154 | Heartland Dental Medical Office Portfolio - 828 South Main Street | ||||||||||
| 16.155 | Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court | ||||||||||
| 16.156 | Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane | ||||||||||
| 16.157 | Heartland Dental Medical Office Portfolio - 3106 Professional Plaza | ||||||||||
| 16.158 | Heartland Dental Medical Office Portfolio - 1950 Chesley Drive | ||||||||||
| 16.159 | Heartland Dental Medical Office Portfolio - 104 South Houston Road | ||||||||||
| 16.160 | Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue | ||||||||||
| 16.161 | Heartland Dental Medical Office Portfolio - 165 Juniper Circle | ||||||||||
| 16.162 | Heartland Dental Medical Office Portfolio - 135 East Broadway Street | ||||||||||
| 16.163 | Heartland Dental Medical Office Portfolio - 9360 Two Notch Road | ||||||||||
| 16.164 | Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 | ||||||||||
| 16.165 | Heartland Dental Medical Office Portfolio - 5 Jannell Court |
A-1-41
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Annual Ground Rent Increases | Lockbox | Whole Loan Cut-off Date Balance ($)(7) | Whole Loan Debt Service ($) | Subordinate Secured Debt Original Balance ($)(7) | Subordinate Secured Debt Cut-off Date Balance ($) | Whole Loan U/W NOI DSCR (x) | Whole Loan U/W NCF DSCR (x) | Whole Loan Cut-off Date LTV Ratio | Whole Loan Cut-off Date U/W NOI Debt Yield |
| 16.166 | Heartland Dental Medical Office Portfolio - 1617 East Main Street | ||||||||||
| 16.167 | Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 | ||||||||||
| 16.168 | Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 | ||||||||||
| 16.169 | Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 | ||||||||||
| 17 | InnVite Hospitality Portfolio | Hard/Springing Cash Management | |||||||||
| 17.01 | Hampton Inn Sidney | ||||||||||
| 17.02 | Best Western Plus Dayton Northwest | ||||||||||
| 17.03 | Best Western Plus Dayton South | ||||||||||
| 17.04 | Quality Inn & Suites South/Obetz | ||||||||||
| 17.05 | Super 8 Zanesville | ||||||||||
| 18 | River’s Edge Apartments | Soft/Springing Cash Management | |||||||||
| 19 | Marketplace at Smyrna | Springing | |||||||||
| 20 | Centrepointe Business Park | Hard/Springing Cash Management | |||||||||
| 21 | Preston Creek Shopping Center | Springing | |||||||||
| 22 | Houport Mixed Use Portfolio | Hard/Springing Cash Management | |||||||||
| 22.01 | Katy | ||||||||||
| 22.02 | Westway | ||||||||||
| 22.03 | Pineway | ||||||||||
| 23 | Shamrock Village | Springing | |||||||||
| 24 | Conejo Valley Plaza | Springing | |||||||||
| 25 | Mary’s Vineyard Shopping Center | Soft/Springing Cash Management | |||||||||
| 26 | Jefferson Office Park | Springing | |||||||||
| 26.01 | Middleburg Heights | ||||||||||
| 26.02 | Fairlawn | ||||||||||
| 26.03 | Mayfield Village | ||||||||||
| 27 | Crossroads Portfolio | Springing | |||||||||
| 27.01 | 20975 Swenson | ||||||||||
| 27.02 | 20935 Swenson | ||||||||||
| 27.03 | 20825 Swenson | ||||||||||
| 28 | 24 Commerce Street | Hard/Springing Cash Management | |||||||||
| 29 | Lexington Pavilion | Springing | |||||||||
| 30 | Midtown Plaza | Springing | |||||||||
| 31 | North Charleston Center | Springing | |||||||||
| 32 | Chesterfield Marketplace | Hard/Springing Cash Management | |||||||||
| 33 | Shelby Corners | Springing | |||||||||
| 34 | Wellington Park | Springing | |||||||||
| 35 | 24 Hour Fitness - Texas | Springing | |||||||||
| 36 | Bond Street Fund 18 | Springing | |||||||||
| 36.01 | University Center | ||||||||||
| 36.02 | Shoppes At Hermitage Hills | ||||||||||
| 37 | Hampton Inn Canton | Springing | |||||||||
| 38 | Staybridge Suites Odessa Interstate Highway 20 | Springing | |||||||||
| 39 | Lake Hills Plaza | Springing | |||||||||
| 40 | EB Hotel Miami | Base rent shall be subject to revision at the beginning of Each 10-year period (commencing with the 11th year) based upon an appraised value of the land | Hard/Springing Cash Management | ||||||||
| 41 | Woodlands Centre | Springing | |||||||||
| 42 | Junction City Shopping Center | Hard/Springing Cash Management | |||||||||
| 43 | Royal Oak EZ Storage | None | |||||||||
| 44 | Fairfield Inn & Suites - Colorado Springs North | Hard/Springing Cash Management | |||||||||
| 45 | Sierra Center Office Building | Springing | |||||||||
| 46 | Confluence Portfolio | Soft/Springing Cash Management | |||||||||
| 46.01 | Ashley Chase Apartments | ||||||||||
| 46.02 | South Guignard Apartments (Lift Homes) | ||||||||||
| 46.03 | Cambridge Court Apartments | ||||||||||
| 47 | Comfort Inn Greenville | Springing | |||||||||
| 48 | Holiday Inn Express & Suites Woodward | Hard/Upfront Cash Management | |||||||||
| 49 | Oak Meadows & Brookview Place | Springing | |||||||||
| 49.01 | Brookview Place | ||||||||||
| 49.02 | Oak Meadows | ||||||||||
| 50 | Z Tower | Springing | |||||||||
| 51 | Settlers Pointe Office Building | None | |||||||||
| 52 | 4301 Riverside Drive | Springing | |||||||||
| 53 | Space Station | Springing | |||||||||
| 54 | 7240 Parkway Drive | Springing | |||||||||
| 55 | Lofts at Binghamton Portfolio | Springing | |||||||||
| 55.01 | Lofts at 221 | ||||||||||
| 55.02 | Lofts at 60 | ||||||||||
| 56 | Walgreens- North Charleston | Springing | |||||||||
| 57 | Eagle Creek Plaza | Hard/Springing Cash Management | |||||||||
| 58 | Colonel Glenn Business Center | Hard/Springing Cash Management | |||||||||
| 59 | 5911 North Honore Avenue | None | |||||||||
| 60 | Space Savers Self Storage | None | |||||||||
| 61 | Walgreens Houma | Hard/Springing Cash Management | |||||||||
| 62 | Best Western Plus Spartanburg | Soft/Springing Cash Management | |||||||||
| 63 | Gallatin Manor | Springing | |||||||||
| 64 | Harlingen Heights | None |
A-1-42
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Whole Loan Cut-off Date U/W NCF Debt Yield | Mezzanine Debt Cut-off Date Balance($) | Sponsor(14) | Affiliated Sponsors | Mortgage Loan Number |
| 1 | Crown Center Office Park | James Goldstein; Anders Schroeder | 1 | |||
| 2 | Ohio Hotel Portfolio | Har S. Bhatnagar; Rani B. Bhatnagar | 2 | |||
| 2.01 | SpringHill Suites Beavercreek | 2.01 | ||||
| 2.02 | Holiday Inn West Chester | 2.02 | ||||
| 2.03 | Holiday Inn Express & Suites Dayton | 2.03 | ||||
| 3 | Great Wolf Lodge Southern California | 11.3% | McWhinney Real Estate Services, Inc.; Chad McWhinney; Troy McWhinney; Great Wolf Resorts, Inc. | 3 | ||
| 4 | Hilton at University Place | Kenneth K. Kochenour | 4 | |||
| 5 | Goodyear Portfolio | 9.3% | Stuart Lichter; Stuart Lichter, as Trustee of the Stuart Lichter Trust dated November 13, 2011 | 5 | ||
| 5.01 | Innovation Tech Center | 5.01 | ||||
| 5.02 | Research Center | 5.02 | ||||
| 5.03 | Tire Testing | 5.03 | ||||
| 5.04 | North Archwood | 5.04 | ||||
| 6 | Shreveport Storage Portfolio | The Coover Living Trust; James Coover; Kathleen Coover | Y - Group 1 | 6 | ||
| 6.01 | Home and Office Storage - Airline | Y - Group 1 | 6.01 | |||
| 6.02 | Home and Office Storage - EBK | Y - Group 1 | 6.02 | |||
| 6.03 | Home and Office Storage - I-49 | Y - Group 1 | 6.03 | |||
| 7 | Inland Devon Self Storage Portfolio | Inland Private Capital Corporation | 7 | |||
| 7.01 | 67650 East Ramon Road | 7.01 | ||||
| 7.02 | 2700 Poplar Avenue | 7.02 | ||||
| 7.03 | 1400 South Gene Autry Trail | 7.03 | ||||
| 7.04 | 3686 Old Germantown Road | 7.04 | ||||
| 7.05 | 500 Radio Road | 7.05 | ||||
| 7.06 | 9275 Macon Road | 7.06 | ||||
| 7.07 | 72500 Varner Road | 7.07 | ||||
| 7.08 | 22075 Highway 18 | 7.08 | ||||
| 7.09 | 3040 Austin Peay Highway | 7.09 | ||||
| 7.10 | 18690 Highway 18 | 7.10 | ||||
| 7.11 | 1700 US Highway 75 | 7.11 | ||||
| 7.12 | 1720 Loy Lake Road | 7.12 | ||||
| 7.13 | 6140 East Shelby Drive | 7.13 | ||||
| 7.14 | 6017 Interstate 30 | 7.14 | ||||
| 7.15 | 7777 Moriarty Road | 7.15 | ||||
| 7.16 | 8123 Wesley Street | 7.16 | ||||
| 7.17 | 2922 South 5th Court | 7.17 | ||||
| 7.18 | 3577 New Getwell Road | 7.18 | ||||
| 7.19 | 5141 American Way | 7.19 | ||||
| 7.20 | 6390 Winchester Road | 7.20 | ||||
| 7.21 | 4705 Winchester Road | 7.21 | ||||
| 8 | The Colonnade Office Complex | 8.4% | 17,000,000 | Fortis Property Group, LLC | 8 | |
| 9 | Mariners Landing | Daniel H. Morgan | 9 | |||
| 10 | Great Value Storage Portfolio | 185,000,000 | Natin Paul | 10 | ||
| 10.01 | GVS - 6250 Westward Lane | 10.01 | ||||
| 10.02 | GVS - 1223, 1235, 1431, 1441, 1451, 1491, 1527, 1543 & 1559 North Nellis Boulevard | 10.02 | ||||
| 10.03 | GVS - 9530 Skillman Street | 10.03 | ||||
| 10.04 | GVS - 4311 Samuell Boulevard | 10.04 | ||||
| 10.05 | GVS - 9010 Emmett F Lowry Expressway | 10.05 | ||||
| 10.06 | GVS - 9984 South Old State Road | 10.06 | ||||
| 10.07 | GVS - 10640 Hempstead Road | 10.07 | ||||
| 10.08 | GVS - 7273 Kearney Street and 6345 East 78th Avenue | 10.08 | ||||
| 10.09 | GVS - 4641 Production Drive | 10.09 | ||||
| 10.10 | GVS - 920 Highway 80 East | 10.10 | ||||
| 10.11 | GVS - 2202 North Market Street | 10.11 | ||||
| 10.12 | GVS - 111 North Layfair Drive | 10.12 | ||||
| 10.13 | GVS - 435 Congress Park Drive | 10.13 | ||||
| 10.14 | GVS - 765 South Street | 10.14 | ||||
| 10.15 | GVS - 410 Gulf Freeway | 10.15 | ||||
| 10.16 | GVS - 5199 Westerville Road | 10.16 | ||||
| 10.17 | GVS - 2502 Bay Street | 10.17 | ||||
| 10.18 | GVS - 1710 North Cunningham Avenue | 10.18 | ||||
| 10.19 | GVS - 7821 Taylor Road | 10.19 | ||||
| 10.20 | GVS - 9600 Marion Ridge | 10.20 | ||||
| 10.21 | GVS - 4901 South Freeway | 10.21 | ||||
| 10.22 | GVS - 15300 Kuykendahl Road | 10.22 | ||||
| 10.23 | GVS - 9951 Harwin Road | 10.23 | ||||
| 10.24 | GVS - 2033 Oak Grove Road | 10.24 | ||||
| 10.25 | GVS - 11702 Beechnut Street | 10.25 | ||||
| 10.26 | GVS - 13825 FM 306 | 10.26 | ||||
| 10.27 | GVS - 5550 Antoine Drive | 10.27 | ||||
| 10.28 | GVS - 580 East Dublin Granville Road | 10.28 | ||||
| 10.29 | GVS - 7986 Southern Boulevard | 10.29 | ||||
| 10.30 | GVS - 1330 Georgesville Road | 10.30 | ||||
| 10.31 | GVS - 123 South Meridian Road | 10.31 | ||||
| 10.32 | GVS - 3380 North Post Road | 10.32 | ||||
| 10.33 | GVS - 2150 Wirt Road | 10.33 | ||||
| 10.34 | GVS - 5301 Tamarack Circle East | 10.34 | ||||
| 10.35 | GVS - 443 Laredo Street | 10.35 | ||||
| 10.36 | GVS - 1661 and 1670 West Government Street | 10.36 | ||||
| 10.37 | GVS - 8450 Cook Road | 10.37 | ||||
| 10.38 | GVS - 613 North Freeway | 10.38 | ||||
| 10.39 | GVS - 10601 West Fairmont Parkway | 10.39 | ||||
| 10.40 | GVS - 7200 Tussing Road | 10.40 | ||||
| 10.41 | GVS - 14318 Highway 249 | 10.41 | ||||
| 10.42 | GVS - 1910 25th Avenue North | 10.42 | ||||
| 10.43 | GVS - 8501 North Springboro Pike | 10.43 | ||||
| 10.44 | GVS - 4145 State Route 741 | 10.44 | ||||
| 10.45 | GVS - 1961 Covington Pike | 10.45 | ||||
| 10.46 | GVS - 3785 Shiloh Springs Road | 10.46 | ||||
| 10.47 | GVS - 1585 Lexington Avenue | 10.47 | ||||
| 10.48 | GVS - 1594 Route 9G | 10.48 | ||||
| 10.49 | GVS - 8320 Alabonson Road | 10.49 | ||||
| 10.50 | GVS - 10013 FM 620 | 10.50 | ||||
| 10.51 | GVS - 426 North Smithville Road | 10.51 | ||||
| 10.52 | GVS - 60 Westpark Road | 10.52 | ||||
| 10.53 | GVS - 2407 South U.S. Highway 183 | 10.53 | ||||
| 10.54 | GVS - 5811 North Houston Rosslyn Road | 10.54 | ||||
| 10.55 | GVS - 3412 Garth Road | 10.55 | ||||
| 10.56 | GVS - 941 Fairmont Parkway | 10.56 | ||||
| 10.57 | GVS - 632 Timkin Road | 10.57 | ||||
| 10.58 | GVS - 8801 Boone Road | 10.58 | ||||
| 10.59 | GVS - 3951 Highway 78 | 10.59 | ||||
| 10.60 | GVS - 16905 Indian Chief Drive | 10.60 | ||||
| 10.61 | GVS - 16530 West Hardy Road | 10.61 | ||||
| 10.62 | GVS - 4806 Marie Lane | 10.62 | ||||
| 10.63 | GVS - 1151 East Expressway 83 | 10.63 | ||||
| 10.64 | GVS - 7116 South IH-35 Frontage Road | 10.64 | ||||
| 11 | The Block Northway | Lawrence B. Levey; Lawrence B. Levey Trust (First Restatement) | 11 | |||
| 12 | Wolverine Portfolio | Ross H. Partrich | 12 | |||
| 12.01 | Apple Tree Estates | 12.01 | ||||
| 12.02 | South Lyon | 12.02 | ||||
| 12.03 | Metro Commons | 12.03 | ||||
| 12.04 | Brighton Village | 12.04 | ||||
| 12.05 | College Heights | 12.05 | ||||
| 12.06 | Hillcrest | 12.06 | ||||
| 12.07 | Royal Village | 12.07 | ||||
| 12.08 | Fernwood | 12.08 | ||||
| 12.09 | Satellite Bay | 12.09 | ||||
| 12.10 | Chalet Village | 12.10 | ||||
| 13 | Home Depot Livonia MI | Gary Sakwa | 13 | |||
| 14 | Town Square | Bela Kalman; Lazara Kalman | 14 | |||
| 15 | 839 Broadway | Leon Goldenberg; Elliot Horowitz; Mordechai Koslowitz; Michael Lipman; Baruch Singer; Elie Deitsch | 15 | |||
| 16 | Heartland Dental Medical Office Portfolio | Richard Eugene Workman | 16 | |||
| 16.001 | Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive | 16.001 | ||||
| 16.002 | Heartland Dental Medical Office Portfolio - 9150 North East Barry Road | 16.002 | ||||
| 16.003 | Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road | 16.003 | ||||
| 16.004 | Heartland Dental Medical Office Portfolio - 200 Brevco Plaza | 16.004 | ||||
| 16.005 | Heartland Dental Medical Office Portfolio - 1760 West Virginia Street | 16.005 | ||||
| 16.006 | Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive | 16.006 | ||||
| 16.007 | Heartland Dental Medical Office Portfolio - 1647 County Road 220 | 16.007 | ||||
| 16.008 | Heartland Dental Medical Office Portfolio - 3500 East Highway 377 | 16.008 | ||||
| 16.009 | Heartland Dental Medical Office Portfolio - 4112 North Belt Highway | 16.009 | ||||
| 16.010 | Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard | 16.010 | ||||
| 16.011 | Heartland Dental Medical Office Portfolio - 2202 Althoff Drive | 16.011 | ||||
| 16.012 | Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue | 16.012 | ||||
| 16.013 | Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway | 16.013 | ||||
| 16.014 | Heartland Dental Medical Office Portfolio - 508 South 52nd Street | 16.014 | ||||
| 16.015 | Heartland Dental Medical Office Portfolio - 1025 Ashley Street | 16.015 | ||||
| 16.016 | Heartland Dental Medical Office Portfolio - 440 Erie Parkway | 16.016 | ||||
| 16.017 | Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard | 16.017 | ||||
| 16.018 | Heartland Dental Medical Office Portfolio - 1751 Pleasant Road | 16.018 | ||||
| 16.019 | Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place | 16.019 | ||||
| 16.020 | Heartland Dental Medical Office Portfolio - 615 Saint James Avenue | 16.020 | ||||
| 16.021 | Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road | 16.021 | ||||
| 16.022 | Heartland Dental Medical Office Portfolio - 1695 Wells Road | 16.022 |
A-1-43
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Whole Loan Cut-off Date U/W NCF Debt Yield | Mezzanine Debt Cut-off Date Balance($) | Sponsor(14) | Affiliated Sponsors | Mortgage Loan Number |
| 16.023 | Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road | 16.023 | ||||
| 16.024 | Heartland Dental Medical Office Portfolio - 7310 North Villa Drive | 16.024 | ||||
| 16.025 | Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard | 16.025 | ||||
| 16.026 | Heartland Dental Medical Office Portfolio - 2455 East Main Street | 16.026 | ||||
| 16.027 | Heartland Dental Medical Office Portfolio - 630 East Markey Parkway | 16.027 | ||||
| 16.028 | Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway | 16.028 | ||||
| 16.029 | Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway | 16.029 | ||||
| 16.030 | Heartland Dental Medical Office Portfolio - 11890 Highway 707 | 16.030 | ||||
| 16.031 | Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road | 16.031 | ||||
| 16.032 | Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive | 16.032 | ||||
| 16.033 | Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard | 16.033 | ||||
| 16.034 | Heartland Dental Medical Office Portfolio - 149 Tuscan Way | 16.034 | ||||
| 16.035 | Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive | 16.035 | ||||
| 16.036 | Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard | 16.036 | ||||
| 16.037 | Heartland Dental Medical Office Portfolio - 209 Latitude Lane | 16.037 | ||||
| 16.038 | Heartland Dental Medical Office Portfolio - 4608 South West College Road | 16.038 | ||||
| 16.039 | Heartland Dental Medical Office Portfolio - 1315 Bell Road | 16.039 | ||||
| 16.040 | Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South | 16.040 | ||||
| 16.041 | Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane | 16.041 | ||||
| 16.042 | Heartland Dental Medical Office Portfolio - 3152 South Broadway | 16.042 | ||||
| 16.043 | Heartland Dental Medical Office Portfolio - 8701 South Garnett Road | 16.043 | ||||
| 16.044 | Heartland Dental Medical Office Portfolio - 450 South Weber Road | 16.044 | ||||
| 16.045 | Heartland Dental Medical Office Portfolio - 840 Nissan Drive | 16.045 | ||||
| 16.046 | Heartland Dental Medical Office Portfolio - 12222 Route 47 | 16.046 | ||||
| 16.047 | Heartland Dental Medical Office Portfolio - 3415 Livernois Road | 16.047 | ||||
| 16.048 | Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road | 16.048 | ||||
| 16.049 | Heartland Dental Medical Office Portfolio - 8190 Windfall Lane | 16.049 | ||||
| 16.050 | Heartland Dental Medical Office Portfolio - 2620 East Highway 50 | 16.050 | ||||
| 16.051 | Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square | 16.051 | ||||
| 16.052 | Heartland Dental Medical Office Portfolio - 4939 Courthouse Street | 16.052 | ||||
| 16.053 | Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road | 16.053 | ||||
| 16.054 | Heartland Dental Medical Office Portfolio - 507 North Hershey Road | 16.054 | ||||
| 16.055 | Heartland Dental Medical Office Portfolio - 242 Southwoods Center | 16.055 | ||||
| 16.056 | Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue | 16.056 | ||||
| 16.057 | Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue | 16.057 | ||||
| 16.058 | Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard | 16.058 | ||||
| 16.059 | Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard | 16.059 | ||||
| 16.060 | Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue | 16.060 | ||||
| 16.061 | Heartland Dental Medical Office Portfolio - 9100 Highway 119 | 16.061 | ||||
| 16.062 | Heartland Dental Medical Office Portfolio - 42 Market Square Road | 16.062 | ||||
| 16.063 | Heartland Dental Medical Office Portfolio - 2707 Sycamore Road | 16.063 | ||||
| 16.064 | Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road | 16.064 | ||||
| 16.065 | Heartland Dental Medical Office Portfolio - 103 Farabee Drive North | 16.065 | ||||
| 16.066 | Heartland Dental Medical Office Portfolio - 4999 North Tanner Road | 16.066 | ||||
| 16.067 | Heartland Dental Medical Office Portfolio - 674 Lake Joy Road | 16.067 | ||||
| 16.068 | Heartland Dental Medical Office Portfolio - 1828 IN-44 | 16.068 | ||||
| 16.069 | Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard | 16.069 | ||||
| 16.070 | Heartland Dental Medical Office Portfolio - 545 East Hunt Highway | 16.070 | ||||
| 16.071 | Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza | 16.071 | ||||
| 16.072 | Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard | 16.072 | ||||
| 16.073 | Heartland Dental Medical Office Portfolio - 780 East-West Connector South West | 16.073 | ||||
| 16.074 | Heartland Dental Medical Office Portfolio - 16620 West 159th Street | 16.074 | ||||
| 16.075 | Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 | 16.075 | ||||
| 16.076 | Heartland Dental Medical Office Portfolio - 3120 Mahan Drive | 16.076 | ||||
| 16.077 | Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South | 16.077 | ||||
| 16.078 | Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 | 16.078 | ||||
| 16.079 | Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard | 16.079 | ||||
| 16.080 | Heartland Dental Medical Office Portfolio - 3012 Anchor Drive | 16.080 | ||||
| 16.081 | Heartland Dental Medical Office Portfolio - 1715 West Main Street | 16.081 | ||||
| 16.082 | Heartland Dental Medical Office Portfolio - 10389 Big Bend Road | 16.082 | ||||
| 16.083 | Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway | 16.083 | ||||
| 16.084 | Heartland Dental Medical Office Portfolio - 2751 Fountain Place | 16.084 | ||||
| 16.085 | Heartland Dental Medical Office Portfolio - 2030 Crossing Circle | 16.085 | ||||
| 16.086 | Heartland Dental Medical Office Portfolio - 13101 East 96th Street North | 16.086 | ||||
| 16.087 | Heartland Dental Medical Office Portfolio - 692 Essington Road | 16.087 | ||||
| 16.088 | Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive | 16.088 | ||||
| 16.089 | Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard | 16.089 | ||||
| 16.090 | Heartland Dental Medical Office Portfolio - 3237 Sixes Road | 16.090 | ||||
| 16.091 | Heartland Dental Medical Office Portfolio - 4030 Winder Highway | 16.091 | ||||
| 16.092 | Heartland Dental Medical Office Portfolio - 8605 East State Road 70 | 16.092 | ||||
| 16.093 | Heartland Dental Medical Office Portfolio - 540 West Walnut Street | 16.093 | ||||
| 16.094 | Heartland Dental Medical Office Portfolio - 5630 Plank Road | 16.094 | ||||
| 16.095 | Heartland Dental Medical Office Portfolio - 10505 Lima Road | 16.095 | ||||
| 16.096 | Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard | 16.096 | ||||
| 16.097 | Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road | 16.097 | ||||
| 16.098 | Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway | 16.098 | ||||
| 16.099 | Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive | 16.099 | ||||
| 16.100 | Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard | 16.100 | ||||
| 16.101 | Heartland Dental Medical Office Portfolio - 2222 Highway 540A East | 16.101 | ||||
| 16.102 | Heartland Dental Medical Office Portfolio - 1055 Pine Log Road | 16.102 | ||||
| 16.103 | Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road | 16.103 | ||||
| 16.104 | Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive | 16.104 | ||||
| 16.105 | Heartland Dental Medical Office Portfolio - 1905 Convenience Place | 16.105 | ||||
| 16.106 | Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road | 16.106 | ||||
| 16.107 | Heartland Dental Medical Office Portfolio - 132 Milestone Way | 16.107 | ||||
| 16.108 | Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard | 16.108 | ||||
| 16.109 | Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard | 16.109 | ||||
| 16.110 | Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road | 16.110 | ||||
| 16.111 | Heartland Dental Medical Office Portfolio - 3585 North 168th Court | 16.111 | ||||
| 16.112 | Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South | 16.112 | ||||
| 16.113 | Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue | 16.113 | ||||
| 16.114 | Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue | 16.114 | ||||
| 16.115 | Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue | 16.115 | ||||
| 16.116 | Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane | 16.116 | ||||
| 16.117 | Heartland Dental Medical Office Portfolio - 621 Chatham Avenue | 16.117 | ||||
| 16.118 | Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail | 16.118 | ||||
| 16.119 | Heartland Dental Medical Office Portfolio - 609 Front Street | 16.119 | ||||
| 16.120 | Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway | 16.120 | ||||
| 16.121 | Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue | 16.121 | ||||
| 16.122 | Heartland Dental Medical Office Portfolio - 330 Park Place | 16.122 | ||||
| 16.123 | Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road | 16.123 | ||||
| 16.124 | Heartland Dental Medical Office Portfolio - 213 Main Street | 16.124 | ||||
| 16.125 | Heartland Dental Medical Office Portfolio - 11119 Hearth Road | 16.125 | ||||
| 16.126 | Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street | 16.126 | ||||
| 16.127 | Heartland Dental Medical Office Portfolio - 2812 East Main Street | 16.127 | ||||
| 16.128 | Heartland Dental Medical Office Portfolio - 1202 South Broad Street | 16.128 | ||||
| 16.129 | Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road | 16.129 | ||||
| 16.130 | Heartland Dental Medical Office Portfolio - 10708 East State Road 64 | 16.130 | ||||
| 16.131 | Heartland Dental Medical Office Portfolio - 2184 FM 3009 | 16.131 | ||||
| 16.132 | Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road | 16.132 | ||||
| 16.133 | Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road | 16.133 | ||||
| 16.134 | Heartland Dental Medical Office Portfolio - 716 32nd Street South | 16.134 | ||||
| 16.135 | Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 | 16.135 | ||||
| 16.136 | Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway | 16.136 | ||||
| 16.137 | Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard | 16.137 | ||||
| 16.138 | Heartland Dental Medical Office Portfolio - 998 Williford Court | 16.138 | ||||
| 16.139 | Heartland Dental Medical Office Portfolio - 4405 Highway 17 | 16.139 | ||||
| 16.140 | Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive | 16.140 | ||||
| 16.141 | Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East | 16.141 | ||||
| 16.142 | Heartland Dental Medical Office Portfolio - 1405 South 25th Street | 16.142 | ||||
| 16.143 | Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue | 16.143 | ||||
| 16.144 | Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive | 16.144 | ||||
| 16.145 | Heartland Dental Medical Office Portfolio - 4455 Florida National Drive | 16.145 | ||||
| 16.146 | Heartland Dental Medical Office Portfolio - 3645 North Council Road | 16.146 | ||||
| 16.147 | Heartland Dental Medical Office Portfolio - 9305 Market Square Drive | 16.147 | ||||
| 16.148 | Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast | 16.148 | ||||
| 16.149 | Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue | 16.149 | ||||
| 16.150 | Heartland Dental Medical Office Portfolio - 456 University Boulevard North | 16.150 | ||||
| 16.151 | Heartland Dental Medical Office Portfolio - 1316 McMillan Street | 16.151 | ||||
| 16.152 | Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway | 16.152 | ||||
| 16.153 | Heartland Dental Medical Office Portfolio - 116 Calumet Center Road | 16.153 | ||||
| 16.154 | Heartland Dental Medical Office Portfolio - 828 South Main Street | 16.154 | ||||
| 16.155 | Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court | 16.155 | ||||
| 16.156 | Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane | 16.156 | ||||
| 16.157 | Heartland Dental Medical Office Portfolio - 3106 Professional Plaza | 16.157 | ||||
| 16.158 | Heartland Dental Medical Office Portfolio - 1950 Chesley Drive | 16.158 | ||||
| 16.159 | Heartland Dental Medical Office Portfolio - 104 South Houston Road | 16.159 | ||||
| 16.160 | Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue | 16.160 | ||||
| 16.161 | Heartland Dental Medical Office Portfolio - 165 Juniper Circle | 16.161 | ||||
| 16.162 | Heartland Dental Medical Office Portfolio - 135 East Broadway Street | 16.162 | ||||
| 16.163 | Heartland Dental Medical Office Portfolio - 9360 Two Notch Road | 16.163 | ||||
| 16.164 | Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 | 16.164 | ||||
| 16.165 | Heartland Dental Medical Office Portfolio - 5 Jannell Court | 16.165 |
A-1-44
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Mortgage Loan Number | Property Name | Whole Loan Cut-off Date U/W NCF Debt Yield | Mezzanine Debt Cut-off Date Balance($) | Sponsor(14) | Affiliated Sponsors | Mortgage Loan Number |
| 16.166 | Heartland Dental Medical Office Portfolio - 1617 East Main Street | 16.166 | ||||
| 16.167 | Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 | 16.167 | ||||
| 16.168 | Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 | 16.168 | ||||
| 16.169 | Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 | 16.169 | ||||
| 17 | InnVite Hospitality Portfolio | Abhijit Vasani | 17 | |||
| 17.01 | Hampton Inn Sidney | 17.01 | ||||
| 17.02 | Best Western Plus Dayton Northwest | 17.02 | ||||
| 17.03 | Best Western Plus Dayton South | 17.03 | ||||
| 17.04 | Quality Inn & Suites South/Obetz | 17.04 | ||||
| 17.05 | Super 8 Zanesville | 17.05 | ||||
| 18 | River’s Edge Apartments | William O. Brisben | 18 | |||
| 19 | Marketplace at Smyrna | Yale I. Paprin | 19 | |||
| 20 | Centrepointe Business Park | Riki Rimberg | 20 | |||
| 21 | Preston Creek Shopping Center | Scott Dew; Richard Pachulski | 21 | |||
| 22 | Houport Mixed Use Portfolio | Patricio Ureta Lyon | 22 | |||
| 22.01 | Katy | 22.01 | ||||
| 22.02 | Westway | 22.02 | ||||
| 22.03 | Pineway | 22.03 | ||||
| 23 | Shamrock Village | Peter W. Doerken | 23 | |||
| 24 | Conejo Valley Plaza | John H. McDonough; John H. McDonough, Trustee of the John and Patricia McDonough Trust | 24 | |||
| 25 | Mary’s Vineyard Shopping Center | Rena M. Bellman; Alonzo A. Bellman | 25 | |||
| 26 | Jefferson Office Park | Ted L. Barr; Joseph G. Greulich; Benjamin D. Sheridan | 26 | |||
| 26.01 | Middleburg Heights | 26.01 | ||||
| 26.02 | Fairlawn | 26.02 | ||||
| 26.03 | Mayfield Village | 26.03 | ||||
| 27 | Crossroads Portfolio | Matthew J. Felton; Felton Properties Inc. | 27 | |||
| 27.01 | 20975 Swenson | 27.01 | ||||
| 27.02 | 20935 Swenson | 27.02 | ||||
| 27.03 | 20825 Swenson | 27.03 | ||||
| 28 | 24 Commerce Street | 3,996,556 | Yanki Tauber | 28 | ||
| 29 | Lexington Pavilion | Stanley Werb; Jonathan Gaines | 29 | |||
| 30 | Midtown Plaza | Joel D. McClinton | 30 | |||
| 31 | North Charleston Center | Moshe Manoah; Blair G. Schlossberg; Stephen M. Lamastra | 31 | |||
| 32 | Chesterfield Marketplace | Yitzchak Green | 32 | |||
| 33 | Shelby Corners | Nathaniel A. Tower; C.N. David Reischer | 33 | |||
| 34 | Wellington Park | Vicky Hartman; Vicky Hartman, as Trustee of the Joseph Hartman Credit Shelter Trust (Created Pursuant to the Joseph Hartman Recoverable Trust Agreement Dated June 15, 2009); Vicky Hartman, as Trustee of the Joseph Hartman Martial Trust (Created Pursuant to the Joseph Hartman Recoverable Trust Agreement Dated June 15, 2009) | 34 | |||
| 35 | 24 Hour Fitness - Texas | Robert L. Zelman | 35 | |||
| 36 | Bond Street Fund 18 | Michael D. Reynolds; The Michael D. Reynolds Revocable Trust | 36 | |||
| 36.01 | University Center | 36.01 | ||||
| 36.02 | Shoppes At Hermitage Hills | 36.02 | ||||
| 37 | Hampton Inn Canton | Dilshad Vastani; Shaukat S. Noormohamed | 37 | |||
| 38 | Staybridge Suites Odessa Interstate Highway 20 | Renuka Borra | 38 | |||
| 39 | Lake Hills Plaza | Chaim Yoseph Bialostozky | 39 | |||
| 40 | EB Hotel Miami | Gran Sabana, LLC | 40 | |||
| 41 | Woodlands Centre | Kevin J. Silverang | 41 | |||
| 42 | Junction City Shopping Center | Francis Greenburger | 42 | |||
| 43 | Royal Oak EZ Storage | Stephen M. Nolan | 43 | |||
| 44 | Fairfield Inn & Suites - Colorado Springs North | Quynh Palomino; Lloyd W. Kendall, Jr. | 44 | |||
| 45 | Sierra Center Office Building | John C. Telischak; Christine Telischak | 45 | |||
| 46 | Confluence Portfolio | Barry L. Griffith; John Kevin Sexton; Robert Omax Little, Jr.; Jeffrey C. Chastain | 46 | |||
| 46.01 | Ashley Chase Apartments | 46.01 | ||||
| 46.02 | South Guignard Apartments (Lift Homes) | 46.02 | ||||
| 46.03 | Cambridge Court Apartments | 46.03 | ||||
| 47 | Comfort Inn Greenville | Balvant Jariwala; Kunal Dave | 47 | |||
| 48 | Holiday Inn Express & Suites Woodward | Rajesh Chugani; Surinder Bhogal | 48 | |||
| 49 | Oak Meadows & Brookview Place | Matthew B. Lester | 49 | |||
| 49.01 | Brookview Place | 49.01 | ||||
| 49.02 | Oak Meadows | 49.02 | ||||
| 50 | Z Tower | Aleksandr Finkelshteyn; Igor Sobolevsky | 50 | |||
| 51 | Settlers Pointe Office Building | Debra Krenzler; Joel Scheer | 51 | |||
| 52 | 4301 Riverside Drive | Cypress Guarantor LLC | 52 | |||
| 53 | Space Station | Robert Moser | 53 | |||
| 54 | 7240 Parkway Drive | Bryan L. Becker; Robert A. Kantor | 54 | |||
| 55 | Lofts at Binghamton Portfolio | Praveen Kamath | 55 | |||
| 55.01 | Lofts at 221 | 55.01 | ||||
| 55.02 | Lofts at 60 | 55.02 | ||||
| 56 | Walgreens- North Charleston | Charles B. Jordan | 56 | |||
| 57 | Eagle Creek Plaza | Murugesa Thangavel | 57 | |||
| 58 | Colonel Glenn Business Center | Tiffany Earl Williams | 58 | |||
| 59 | 5911 North Honore Avenue | John Daniel Lemp | 59 | |||
| 60 | Space Savers Self Storage | Lawrence Charles Kaplan; George W. Thacker, III; Richard Schontz | Y - Group 1 | 60 | ||
| 61 | Walgreens Houma | David Schneider | 61 | |||
| 62 | Best Western Plus Spartanburg | Harishyam Singh | 62 | |||
| 63 | Gallatin Manor | Jeffrey R. Gallatin | 63 | |||
| 64 | Harlingen Heights | Rodolfo D. Chapa; Rodolfo G. Chapa; Jose A. Chapa | 64 |
A-1-45
| FOOTNOTES TO ANNEX A-1 |
| See “Annex A-3: Summaries of the Fifteen Largest Mortgage Loans” in the Preliminary Prospectus for additional information on the 15 largest mortgage loans. | |||||||||||||
| (1) | “WFB” denotes Wells Fargo Bank, National Association, “UBS AG” denotes UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York, “RMF” denotes Rialto Mortgage Finance, LLC, “Barclays” denotes Barclays Capital Real Estate Inc., “RREF” denotes Rialto Real Estate Fund III - Debt, LP and “AREF” denotes Argentic Real Estate Finance LLC. | ||||||||||||
| (2) | For mortgage loan #9 (Mariners Landing), the Number of Units includes 57,220 square feet of office, 22,825 square feet of industrial and 4,756 square feet of retail space. | ||||||||||||
| For mortgage loan #15 (839 Broadway), the Number of Units includes 39,913 square feet of office space and 6,315 square feet of retail space. | |||||||||||||
| For mortgage loan #22 (Houport Mixed Use Portfolio), the Number of Units includes 116,886 square feet of industrial flex space, 49,828 square feet of gym/warehouse space, 47,465 square feet of retail space and 2,665 square feet of restaurant space. | |||||||||||||
| For mortgage loan #39 (Lake Hills Plaza), the Number of Units includes 22,420 square feet of medical office. | |||||||||||||
| For mortgage loan #53 (Space Station), the Number of Units includes 62,363 square feet of self-storage space and 52,730 square feet of warehouse space. | |||||||||||||
| (3) | For mortgage loan #3 (Great Wolf Lodge Southern California), the mortgage loan represents Note A-1 of five pari passu notes, which have a combined Cut-off Date Balance of $150,000,000, and together with a subordinate Note B-1 with a Cut-Off Date Balance of $20,000,000 comprise a $170,000,000 whole loan (the “Great Wolf Lodge Southern California Whole Loan”). Notes A-2, A-3, A-4, A-5 and B-1 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1, A-2, A-3, A-4 and A-5, but exclude the Note B-1. Note A-1 represents the controlling interest in the Great Wolf Lodge Southern California Whole Loan. | ||||||||||||
| For mortgage loan #4 (Hilton at University Place), the mortgage loan represents Note A-1, one of two pari passu notes, which have a combined Cut-off Date Balance of $45,945,743. Note A-2 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures presented are based on Notes A-1 and A-2 in the aggregate (the “Hilton at University Place Whole Loan”). Note A-1 represents a controlling interest in the Hilton at University Place Whole Loan. | |||||||||||||
| For mortgage loan #5 (Goodyear Portfolio), the mortgage loan represents Notes A-1, Note A-3, Note A-4, and Note A-5 of five pari passu senior notes, which have a combined Cut-off Date Balance of $50,500,000, and together with a subordinate Note B with a Cut-Off Date Balance of $9,920,000 comprise a $60,420,000 whole loan (the “Goodyear Portfolio Whole Loan”). Note A-2 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Note A-1, Note A-2, Note A-3, Note A-4, and Note A-5, but exclude the Note B. Note A-1 represents a controlling interest in the Goodyear Portfolio Whole Loan. | |||||||||||||
| For mortgage loan #7 (Inland Devon Self Storage Portfolio), the mortgage loan represents Note A-2, one of two pari passu notes, which have a combined Cut-off Date Balance of $71,000,000. Note A-1 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures presented are based on Notes A-1 and A-2 in the aggregate (the “Inland Devon Self Storage Portfolio Whole Loan”). Note A-1 represents a controlling interest in the Inland Devon Self Storage Portfolio Whole Loan. | |||||||||||||
For mortgage loan #8 (The Colonnade Office Complex), the mortgage loan represents Notes A-2-1, A-2-2 and A-5 of 10 pari passu senior notes, which have a combined Cut-off Date Balance of $105,000,000, of a whole loan (“The Colonnade Office Complex Whole Loan”) consisting of such pari passu senior notes, six pari passu subordinate B-notes and a subordinate C-note, which have a combined Cut-off Date Balance of $223,000,000. Notes A-1, A-2-3, A-4, A-6, A-7, A-8, B-1, B-2, B-3, B-4, B-5, B-6 and C are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure presented are based on Notes A-1, A-2-1, A-2-2, A-2-3, A-3, A-4, A-5, A-6, A-7 and A-8 in the aggregate but exclude Notes B-1, B-2, B-3, B-4, B-5, B-6 and C. Notes A-2-1, A-2-2 and A-5 represent non-controlling interests in The Colonnade Office Complex Whole Loan. | |||||||||||||
| For mortgage loan #10 (Great Value Storage Portfolio), the mortgage loan represents Notes A-2-2, A-4, A-5 and A-6 of seven pari passu notes, which have a combined Cut-Off Date Balance of $110,000,000. Notes A-1, A-2-1 and A-3 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure presented are based on Notes A-1, A-2-1, A-2-2, A-3, A-4, A-5 and A-6 in the aggregate (“Great Value Storage Portfolio Whole Loan”). Notes A-2-2, A-4, A-5 and A-6 represent non-controlling interests in the Great Value Storage Portfolio Whole Loan. | |||||||||||||
| For mortgage loan #11 (The Block Northway), the mortgage loan represents Note A-1-1 of 10 pari passu notes, which have a combined Cut-Off Date Balance of $84,000,000. Notes A-1-2, A-2, A-3, A-4, A-5, A-6, A-7-1, A-7-2 and A-8 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure presented are based on Notes A-1-1, A-1-2, A-2, A-3, A-4, A-5, A-6, A-7-1, A-7-2 and A-8 in the aggregate (“The Block Northway Whole Loan”). Note A-1-1 represents a non-controlling interest in The Block Northway Whole Loan. | |||||||||||||
| For mortgage loan #12 (Wolverine Portfolio), the mortgage loan represents Notes A-1, A-2 and A-5 of 10 pari passu notes, which have a combined Cut-Off Date Balance of $59,000,000. Notes A-3, A-4, A-6, A-7, A-8, A-9 and A-10 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure presented are based on Notes A-1, A-2, A-3, A-4, A-5, A-6, A-7, A-8, A-9 and A-10 in the aggregate (“Wolverine Portfolio Whole Loan”). Notes A-1, A-2 and A-5 represent a non-controlling interest in the Wolverine Portfolio Whole Loan. | |||||||||||||
| For mortgage loan #14 (Town Square), the mortgage loan represents Note A-1 of two pari passu notes, which have a combined Cut-Off Date Balance of $34,000,000. Note A-2 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure presented are based on Note A-1 and Note A-2 in the aggregate (the “Town Square Whole Loan”). Note A-1 represents the controlling interest in the Town Square Whole Loan. | |||||||||||||
| For mortgage loan #16 (Heartland Dental Medical Office Portfolio), the mortgage loan represents Note A-2-I of 11 pari passu notes, which have a combined Cut-off date principal balance of $179,373,955. Notes A-1, A-2-II, A-3, A-4, A-5, A-6, A-7, A-8, A-9 and A-10 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure presented are based on Notes A-1, A-2-I, A-2-II, A-3, A-4, A-5, A-6, A-7, A-8, A-9 and A-10 in the aggregate (“Heartland Dental Medical Office Portfolio Whole Loan”). Note A-2-I represents a controlling interest in the Heartland Dental Medical Office Portfolio Whole Loan. | |||||||||||||
A-2-46
| (4) | For mortgage loan #4 (Hilton at University Place), the Grace Period Default (Days) is two business days for the payment of a default fee provided that the grace period is used no more than once in a twelve-month period. | ||||||||||||
| (5) | For mortgage loan #4 (Hilton at University Place), the borrower is currently contesting a real estate tax assessment by Mecklenburg County. The appraisal includes an extraordinary assumption that the Mecklenburg County Assessor’s Office will reduce the 2019 tax rate by approximately 35%. | ||||||||||||
| For mortgage loan #7 (Inland Devon Self Storage Portfolio), the appraisal for the 1720 Loy Lake Road Mortgaged Property includes an extraordinary assumption that the lender will have no additional out-of-pocket expenses in connection with the reconstruction of the building as a result of the fire that had previously occurred, and that the storage unit mix will remain the same as it was prior to the fire. The appraisal provides for an as-is value of $5,350,000. The required repairs are expected to be completed in 2019 (but must be completed within two years from the closing date) using insurance funds; however, $123,119 was reserved for the related repairs, reflecting 120% of the expected cost. | |||||||||||||
For mortgage loan #10 (Great Value Storage Portfolio), the Appraised Value with respect to the whole loan is based on the “As-Portfolio” appraised value of $376,000,000 as of October 10, 2018, which reflects an approximate 15.3% premium attributed to the aggregate sum of the “As-Is” appraised values, as applicable, for each of the mortgaged properties on an individual basis. On a portfolio basis, the mortgaged properties have an “As-Stabilized” appraised value of $392,000,000 as of October 10, 2019. On a standalone basis, the mortgaged properties have an aggregate “As-Is” appraised value of $326,000,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the whole loan and the aggregate standalone “As-Is” appraised value of $326,000,000 are 33.7% and 33.7%, respectively. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARDbased on the whole loan and the portfolio basis “As-Stabilized” appraised value of $392,000,000 are 28.1% and 28.1%, respectively. | |||||||||||||
| For mortgage loan #17 (InnVite Hospitality Portfolio), the Appraised Value is based on the “As-Complete” appraised value of the Hampton Inn Sidney mortgaged property of $10,400,000, which assumes that the estimated $1,700,000 property improvement plan work is completed as required under the related franchise agreement, indicating a portfolio appraised value of $28,400,000. At origination, the borrower deposited $1,870,000 to cover the cost of such property improvement plan. The “As-Is” appraised value for the Hampton Inn Sidney mortgaged property is $8,700,000, indicating a portfolio appraised value of $26,700,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $26,700,000 “As-Is” portfolio appraised value are 79.6% and 56.8%, respectively. | |||||||||||||
| For mortgage loan #18 (River’s Edge Apartments), the Appraised Value represents the as-stabilized value of $34,000,000, which assumes that the mortgaged property will achieve a stabilized occupancy by May 1, 2019. The Cut-off Date LTV Ratio and LTV Ratio at Maturity based on the as-is appraised value of $33,770,000 are 56.2% and 42.0%, respectively. | |||||||||||||
| For mortgage loan #23 (Shamrock Village), the Appraised Value assumes the second largest tenant (11,800 square feet), representing 22.1% of net rentable square feet, is in occupancy and paying full unabated rent. The tenant is anticipated to be in occupancy in April 2019 and all outstanding tenant improvements, leasing commissions and rent abatements were reserved for at closing. The appraised value assuming the sole tenant is still in a partial rent abatement period is $25,500,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $25,500,000 appraised value are 63.9% and 56.5%, respectively. | |||||||||||||
| For mortgage loan #35 (24 Hour Fitness - Texas), the Appraised Value assumes the partial rent abatement for the sole tenant, which runs through March 2020, has expired, and the tenant is paying full unabated rent. The outstanding rent abatement was reserved for at closing. The appraised value assuming the sole tenant is still in a partial rent abatement period is $17,760,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $17,760,000 appraised value is 56.9%. | |||||||||||||
| For mortgage loan #41 (Woodlands Centre), the Appraised Value represents the “as stabilized” value provided by the appraiser as of July 1, 2019 which assumes that three tenants, Image First Uniform Rental Service, Integrity Applications Inc. (“IAI”), and Silverang Donohoe Rosenzweig & Haltzman, LLC, take possession as scheduled. According to the appraisal, Image First Uniform Rental Service is expected to take possession as of April 16, 2019, IAI as of May 1, 2019, and Silverang Donohoe Rosenzweig & Haltzman as of June 1, 2019. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the “as-is” appraised value of $10,200,000 as of March 6, 2019 is 76.0% and 66.2%, respectively. | |||||||||||||
| For mortgage loan #45 (Sierra Center Office Building), the Appraised Value assumes the outstanding tenant improvements for the second largest tenant (10,218 square feet), representing 22.8% of net rentable square feet, were completed, and the third largest tenant (7,782 square feet), representing 17.4% of net rentable square feet, is paying full unabated rent. The second largest tenant is anticipated to be in occupancy by May 2019 and the third largest tenant is expected to be paying full unabated rent by November 2019. The outstanding tenant improvements, leasing commissions and rent abatements were reserved for at closing. The appraised value assuming the sole tenant is still in a partial rent abatement period is $9,660,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $9,660,000 appraised value are 74.4% and 60.5%, respectively. | |||||||||||||
| For mortgage loan #48 (Holiday Inn Express & Suites Woodward), the Appraised Value is based on the “As-Complete” appraised value of $9,900,000, which assumes that the estimated $316,000 property improvement plan work is completed as required under the related franchise agreement. At origination, the borrower deposited $363,400 to cover the cost of such property improvement plan. The “As-Is” appraised value is $9,300,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $9,300,000 “As-Is” appraised value are 64.4% and 49.2%, respectively. | |||||||||||||
| For mortgage loan #62 (Best Western Plus Spartanburg), the Appraised Value represents the as-stabilized value of $6,900,000, which assumes that the mortgaged property will achieve stabilization as of March 1, 2021. The Cut-off Date LTV Ratio and LTV Ratio at Maturity based on the as-is appraised value of $6,400,000 are 54.6% and 45.6%, respectively. | |||||||||||||
| (6) | For mortgage loan #11 (The Block Northway), all LTVs and DSCRs are calculated assuming the full loan amount of $84,000,000. An achievement reserve in the amount of $2,200,000 was escrowed at origination. The lender will release the funds in the achievement reserve upon borrower request, provided that, at such time, among other things, the debt yield is not less than 9.0%. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD net of the achievement reserve are 66.8% and 61.1%, respectively. The U/W NOI Debt Yield and U/W NCF Debt Yield are calculated net of the $2,200,000 achievement reserve and are 8.8% and 8.7%, respectively, based on the full Cut-Off Date Balance. | ||||||||||||
| For mortgage loan #15 (839 Broadway), all LTVs, DSCRs and Debt Yields are calculated assuming the full loan net of the holdback amount of $4,000,000. The Holdback can be disbursed in whole or in part provided that the following conditions are satisfied: (i) a minimum net operating income debt yield of 8.90%, based on a loan amount equal to $19,500,000 plus the Holdback; and (ii) no event of default has occurred or is continuing. If the Holdback has not been released by May 6, 2022, the lender must apply the unreleased proceeds to pay down the loan, accompanied by the applicable yield maintenance premium to be paid by the borrower. Assuming the full Holdback balance is not applied to the full loan amount of $23,500,000, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, U/W NOI DSCR, U/W NCF DSCR, U/W NOI Debt Yield and U/W NCF Debt Yield are 72.3%, 72.3%, 1.48x, 1.44x, 7.8% and 7.6%, respectively. | |||||||||||||
A-2-47
| For mortgage loan #18 (River’s Edge Apartments), all LTVs, DSCRs and Debt Yields are calculated assuming the full loan net of the earnout reserve amount of $2,028,715. The earnout reserve can be disbursed in whole or in part provided that the following conditions are satisfied: (i) certain performance underwritten cash flow minimum thresholds have been met, as set forth in the related mortgage loan documents; and (ii) no event of default has occurred or is continuing. If the performance reserve has not been released by May 6, 2020, upon notice from the lender to the borrower and the borrower’s failure to provide, within fourteen days, the performance prepayment amounts, the lender is required to apply the unreleased proceeds to pay down the loan, accompanied by the applicable prepayment premium to be paid by the borrower; provided, however, that if an event of default under the loan documents is continuing, the lender in its sole discretion may either (a) continue to hold all or any portion of such unreleased proceeds as cash collateral for the related debt and other obligations or (b) apply all or any portion of such unreleased proceeds to the related debt in such amounts and order of priority as the lender determines. Assuming the full earnout reserve balance is not applied to the full loan amount of $21,000,000, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, U/W NCF DSCR, U/W NOI DSCR, U/W NCF Debt Yield and U/W NOI Debt Yield are 61.8%, 47.7%, 1.06x, 1.17x, 7.8% and 8.6%, respectively. | |||||||||||||
| For mortgage loan #20 (Centrepointe Business Park), all LTVs, DSCRs and Debt Yields are calculated assuming the full loan net of the holdback amount of $1,000,000. The Holdback can be disbursed in whole or in part provided that the following conditions are satisfied: (i) a minimum net operating income debt yield of 10.50%, based on a loan amount equal to $18,500,000 plus the Holdback; and (ii) no event of default has occurred or is continuing. If the Holdback has not been released by February 12, 2022, the lender must apply the unreleased proceeds to pay down the loan, accompanied by the applicable yield maintenance premium to be paid by the borrower. Assuming the full Holdback balance is not applied to the full loan amount of $19,500,000, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, U/W NOI DSCR, U/W NCF DSCR, U/W NOI Debt Yield and U/W NCF Debt Yield are 72.2%, 63.7%, 1.96x, 1.73x, 12.4% and 11.0%, respectively. | |||||||||||||
| For mortgage loan #25 (Mary’s Vineyard Shopping Center), all LTVs, DSCRs and Debt Yields are calculated assuming the full loan net of the holdback amount of $2,000,000. The Holdback can be disbursed in whole or in part provided that the following conditions are satisfied: (i) a minimum net operating income debt yield of 8.75%, based on a loan amount equal to $13,500,000 plus the Holdback; and (ii) no event of default has occurred or is continuing. If the Holdback has not been released by June 6, 2022, the lender must apply the unreleased proceeds to pay down the loan, accompanied by the applicable yield maintenance premium to be paid by the borrower. Assuming the full Holdback balance is not applied to the full loan amount of $15,500,000, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, U/W NOI DSCR, U/W NCF DSCR, U/W NOI Debt Yield and U/W NCF Debt Yield are 70.8%, 59.8%, 1.31x, 1.17x, 9.3% and 8.3%, respectively. | |||||||||||||
For mortgage loan #51 (Settlers Pointe Office Building), all LTVs, DSCRs and Debt Yields are calculated assuming the full loan amount of $5,350,000. The Holdback can be disbursed in whole or in part provided that the second largest tenant (7,352 square feet), representing 22.5% of net rentable square feet, is in possession of its space, has been paying full, unabated rent for three months and has all required permits and certificates of occupancy. If the Holdback has not been released by August 15, 2019, the lender may apply the unreleased proceeds to pay down the loan, accompanied by the applicable yield maintenance premium to be paid by the borrower. Assuming the full Holdback balance is applied to the full loan amount of $5,350,000, Cut-off Date LTVRatio, LTV Ratio at Maturity or ARD, U/W NOI DSCR, U/W NCF DSCR, U/W NOI Debt Yield and U/W NCF Debt Yield are 61.1%, 48.8%, 1.90x, 1.78x, 12.6% and 11.8%, respectively. | |||||||||||||
| (7) | For mortgage loan #5 (Goodyear Portfolio), the whole loan amortizes based on a specific amortization schedule, which is set forth in Annex A-4 of the Preliminary Prospectus. The Goodyear Portfolio Pari-Passu Loan was originated with a subordinate Note B in the amount of $9,920,000 (together with a total balance of $60,420,000, the “Goodyear Portfolio Whole Loan”). The Goodyear Portfolio Whole Loan amortizes on a 30-year amortization schedule with all amortization being applied to the Note B until March 1, 2029. On April 1, 2029, $59,118.93 will be amortized on the Goodyear Portfolio Pari-Passu Loan, resulting in a Balloon Payment of $50,440,881.07. The LTV Ratio at Maturity based on the Goodyear Whole Loan is 57.1%. | ||||||||||||
| (8) | For mortgage loan #2 (Ohio Hotel Portfolio), the mortgage loan is structured with an ongoing seasonality reserve in a maximum amount of $480,000 (the “Ohio Seasonality Reserve Cap”) to fund potential seasonal shortfalls in the months of May, June, July, September and November. On the monthly payment date in May, June, July, September and November of each calendar year, the borrower is required to deposit into the seasonality reserve account an amount equal to the lesser of (i) $96,000 and (ii) the difference between the balance in the seasonality reserve account and the Ohio Seasonality Reserve Cap. | ||||||||||||
| For mortgage loan #4 (Hilton at University Place), the borrower is required to make FF&E reserves equal to 1/12th of the greater of (i) the sum of (x) 4.0% of the projected annual gross income from operations attributed to room revenues and (y) 2.5% of the aggregate total food and beverage revenues at the property or (ii) the required amount of FF&E expenditure under the franchise agreement (initially $61,624). | |||||||||||||
| For mortgage loan #7 (Inland Devon Self Storage Portfolio), the borrower is required to make monthly payments of $11,908 for replacement reserves which may be re-assessed as necessary on an annual basis, capped at $714,460. The Inland Devon Self Storage Portfolio Borrower’s obligation to make replacement reserves will be waived if each of the following conditions are satisfied: (i) the Inland Devon Self Storage Portfolio Borrower has deposited in the replacement reserve account an amount equal to $142,892 (the annual replacement reserve deposit) in either cash or by posting a letter of credit, (ii) no event of default exists, and (iii) the lender has acquired satisfactory evidence of payment of replacement reserves in an amount greater than or equal to $0.10 per square foot per annum. The borrower also funded $6,630,840 into a DST reserve account unrelated and separate from the loan. Collectively, the initial escrows and reserves and trust reserve account will be used for pay for (i) repairs and replacements of the structure, foundation, roof, exterior walls, and parking lot improvements at the properties, (ii) leasing commissions, (iii) any environmental costs, (iv) any repairs identified in the property condition reports, (v) insurance deductibles or (vi) any other necessary property improvements at the properties. | |||||||||||||
| For mortgage loan #15 (839 Broadway), on May 6, 2024, and each payment date thereafter, the borrower will deposit the lesser of (i) the available funds after application of the waterfall as described in the loan documents and (ii) $29,600, provided, however, that in the event that on any payment date the aggregate amount that has been deposited into the liquidity reserve is less than the product of $29,600 multiplied by the number of months between May 2024 and the applicable payment date, the borrower is required to deposit all available funds until the liquidity reserve shortfall has been reduced to zero, as further described in the loan documents. | |||||||||||||
| For mortgage loan #17 (InnVite Hospitality Portfolio), the borrower is required to deposit on each monthly payment date occurring in April, May, June and July an amount equal to one-fourth of the amount by which (i) the product of (A) 125.0% and (B) the seasonality shortfall amount for the twelve-month period commencing on the first day of March in the calendar year preceding the calendar year in which such determination is made exceeds (ii) the funds on deposit in the seasonality reserve as of the date such shortfall amount is determined by the lender. Notwithstanding the foregoing, the seasonality reserve deposit months for the year 2019 only include each of the months beginning with the second monthly payment date (June 6, 2019) through and including the fourth monthly payment date (August 6, 2019). | |||||||||||||
A-2-48
For mortgage loan #18 (River’s Edge Apartments), the borrower deposited $2,028,715 at closing to fund a performance reserve. The performance reserve may be disbursed, in whole or in part, no more than once per quarter, provided that the following conditions are satisfied: (i) the borrower submits a disbursement request at least ten business days prior to the date upon which the borrower requests such disbursement be made; (ii) the amount requested is based upon the then existing underwritable net cash flow, as defined in the related mortgage loan documents; and (iii) no event of default has occurred or is continuing. If the performance reserve has not been released by May 6, 2020, upon notice from the lender to the borrower and the borrower’s failure to provide, within fourteen days, the performance prepayment amounts, the lender is required apply the unreleased proceedsto pay down the loan, accompanied by the applicable prepayment premium to be paid by the borrower; provided, however, that if an event of default under the loan documents is continuing, the lender in its sole discretion may either (a) continue to hold all or any portion of such unreleased proceeds as cash collateral for the related debt and other obligations or (b) apply all or any portion of such unreleased proceeds to the related debt in such amounts and order of priority as the lender determines. Assuming the full performance reserve is applied to the full loan amount of $21,000,000, the Cut-off Date LTV Ratio is 61.8%. | |||||||||||||
| For mortgage loan #29 (Lexington Pavilion), at loan closing, $113,453 was deposited into a replacement reserve account for annual repairs required by the loan documents. To the extent that the aggregate amount on deposit in the replacement reserve account (excluding the initial $113,453 deposited at closing or any remaining portion thereof) exceeds $51,242, no monthly deposits are obligated. | |||||||||||||
| For mortgage loan #40 (EB Hotel Miami), the borrower reserved $190,000 at closing in a seasonality reserve to fund potential seasonal shortfalls in the months of January through May. If the borrower draws down on the reserve, the borrower will be required to replenish the reserve up to a cap of $190,000 (the “EB Hotel Seasonality Reserve Cap”) with monthly deposits in an amount equal to the lesser of (i) $38,000 and (ii) the difference between the balance in the seasonality reserve account and the EB Hotel Seasonality Reserve Cap. | |||||||||||||
| For mortgage loan #44 (Fairfield Inn & Suites - Colorado Springs North), the Monthly Replacement Reserve will be adjusted based on annual operating statements for the mortgaged property and will be one-twelfth (1/12th) of 2.0% of total gross income from operations during the first year of the mortgage loan, one-twelfth (1/12th) of 3.0% of total gross income from operations during the second year of the mortgage loan, and one-twelfth (1/12th) of 4.0% of total gross income from operations thereafter. | |||||||||||||
| (9) | For mortgage loan #2 (Ohio Hotel Portfolio), the food and beverage income at The Holiday Inn West Chester Mortgaged Property accounts for approximately 41.9% of U/W Revenues. Overall, food and beverage accounts for approximately 20.7% of U/W Revenues. | ||||||||||||
| For mortgage loan #4 (Hilton at University Place), food and beverage income accounts for approximately 23.1% of U/W Revenues. | |||||||||||||
| For mortgage loan #40 (EB Hotel Miami), food and beverage income accounts for approximately 17.6% of U/W Revenues. | |||||||||||||
| (10) | In certain cases, mortgage loans may have tenants that have executed leases, but may not be fully paying rent or occupying the related leased premises that were included in the underwriting. | ||||||||||||
| For mortgage loan #8 (The Colonnade Office Complex), the fourth largest tenant (51,260 square feet), representing 4.7% of the net rentable square feet, has a free rent allowance totaling $77,663 from March 1, 2019 until May 31, 2019 and a free rent allowance totaling $11,609 from December 1, 2021 until December 31, 2021, which amounts have been reserved with the lender. The fifth largest tenant (48,125 square feet), representing 4.5% of the net rentable square feet, has a free rent allowance totaling $220,573 from July 1, 2019 until August 31, 2019, which amount has been reserved with the lender. | |||||||||||||
| For mortgage loan #9 (Mariners Landing), the third largest tenant (3,220 square feet), representing 3.8% of net rentable square feet, has executed its lease but is not anticipated to be in occupancy or begin paying rent until May 2019. At origination, a gap rent reserve was taken for March and April 2019. | |||||||||||||
| For mortgage loan #15 (839 Broadway), the largest tenant (39,913 square feet), representing 86.3% of net rentable square feet, is in occupancy but is paying an abated rent in the amount of $58,741 through July 31, 2019. The second largest tenant (1,650 square feet), representing 3.6% of net rentable square feet, has executed a lease but is not open for business or paying rent. The third largest tenant (775 square feet), representing 1.7% of net rentable square feet, has executed a lease but is not open for business or paying rent. Both tenants are anticipated to be opened for business by end of April 2019 and paying rent four months after their lease commencement date which is expected to be in September 2019. A $1,310,000 leasing holdback was escrowed upfront in connection with these tenants. | |||||||||||||
For mortgage loan #23 (Shamrock Village), the second largest tenant (11,800 square feet), representing 22.1% of net rentable square feet, has executed its lease but is not anticipated to begin paying rent until 90 days after thetenant takes occupancy, which is expected to be in April 2019. A gap rent reserve was taken at closing in the amount of $155,680. | |||||||||||||
| For mortgage loan #27 (Crossroads Portfolio), the second largest tenant at the 20975 Swenson Mortgaged Property (16,612 square feet), representing 23.0% of the net rentable square feet, has a rent abatement period from May 2019 through July 2019 in the amount of $17,152 per month or $51,456 in total. $51,456 has been reserved in a rent concession reserve dedicated to this tenant at closing. Additionally, the third largest tenant at the 20975 Swenson Mortgaged Property (11,886 square feet), representing 16.5% of the net rentable square feet has a rent abatement period from August 2019 through July 2020 in the amount of $13,053 per month or $156,640 in total. $156,640 has been reserved in a rent concessions reserve dedicated to this tenant at closing. Lastly, the fifth largest tenant at the 20975 Swenson Mortgaged Property (2,904 square feet), representing 4.0% of the net rentable square feet, has a rent abatement period from March 2019 through May 2019 in an amount of $3,025 per month or $9,075 in total. $9,075 has been reserved in a rent concession reserve dedicated to this tenant at closing. The fourth largest tenant at the 20935 Swenson Mortgaged Property (5,779 square feet), representing 8.1% of net rentable area, has a rent abatement period from May 2019 through July 2019 in the amount of $6,261 per month or $18,782 in total. $18,782 was reserved in a rent concessions reserve at closing dedicated to this tenant. | |||||||||||||
| For mortgage loan #32 (Chesterfield Marketplace), the second largest tenant, (37,500 square feet), representing 18.8% of net rentable square feet, has twelve months of abated rent in the aggregate amount of $79,400 during the third year of the current lease term. At loan closing, $79,400 was deposited into the rent reserve account, which will be released monthly beginning in July 2021 pursuant to the terms of the related mortgage loan documents. | |||||||||||||
| For mortgage loan #33 (Shelby Corners), the third largest tenant (10,377 square feet), representing 7.7% of net rentable square feet, has executed a lease but is not open for business or paying rent. The third largest tenant is expected to open for business by end of April 2019 and commence rent payments in June 2019. | |||||||||||||
| For mortgage loan #34 (Wellington Park), the third largest tenant (12,000 square feet), representing 11.7% of net rentable square feet, executed their lease on February 27, 2019 but has not yet begun their improvement work. At origination, the borrower deposited $763,661 into reserves relating to the leasing and buildout of the tenant’s premises. During the first 12 months of the lease, the rent payment will be abated by $4,833 per month. At origination, the borrower deposited $58,000 into a rent abatement reserve for the tenant. The tenant has executed a sublease with Animal Eye Care, LLC that includes 1,562 square feet of dedicated space and 1,688 square feet of space to be shared between Animal Eye Care and the tenant. The sublease base rent is $57,365 per year, for a term of eight years and four months. | |||||||||||||
| For mortgage loan #35 (24 Hour Fitness – Texas), the sole tenant (42,267 square feet), representing 100.0% of net rentable square feet, has a partial rent abatement through March 2020. A reserve for the outstanding rent abatement was collected at closing. | |||||||||||||
A-2-49
| For mortgage loan #41 (Woodlands Centre), the largest tenant (16,726 square feet), representing 30.1% of net rentable square feet, currently occupies suite 300 & 303 (11,021 square feet) and has entered into a new lease ending April 2025 to occupy suite 200 (16,726 square feet) with an estimated commencement date of April 16, 2019. In connection to the expansion and extension of the lease, the tenant was provided a free rent period from April 16, 2019 until April 30, 2019, and a rent reduction to $13.00 per square foot from May to December 2019 when the rent will increase to $19.00 per square foot. At origination, the borrower deposited $25,000 into a tenant improvement reserve and $80,145 into a rent reserve for the tenant. | |||||||||||||
| For mortgage loan #45 (Sierra Center Office Building), the second largest tenant (10,218 square feet), representing 22.8% of net rentable square feet, has executed its lease and is paying rent but is not anticipated to be in occupancy until May 2019. A reserve was taken at closing for the gap rent. The third largest tenant (7,782 square feet), representing 17.4% of net rentable square feet, has executed its lease and is in occupancy, but will not commence paying full rent until November 2019, and has prepaid rent due in March 2020, March 2021 and March 2022. A reserve was taken at closing for the rent concession and prepaid rent. | |||||||||||||
| For mortgage loan #51 (Settlers Pointe Office Building), the second largest tenant (7,352 square feet), representing 22.5% of net rentable square feet, has executed its lease but is not anticipated to be in occupancy until May 2019. An $850,000 holdback was taken at closing. | |||||||||||||
| For mortgage loan #52 (4301 Riverside Drive), the largest tenant (3,974 square feet), representing 58.1% of net rentable square feet, has executed a lease but has yet to take occupancy. The largest tenant is expected to take occupancy in mid-2019 and is paying rent. At loan closing, $500,000 of the loan proceeds were held back until the tenant has been open for business for one month. | |||||||||||||
| For mortgage loan #54 (7240 Parkway Drive), the second largest tenant (9,859 square feet), representing 13.3% of net rentable square feet, has four months of abated rent in the aggregate amount of $72,916 from June 2019 through September 2019. At loan closing, $104,933 was deposited into the rental abatement reserve, which will be released monthly beginning in June 2019 pursuant to the terms of the related mortgage loan documents. The tenant’s lease Commencement Date is projected to be June 1, 2019, following completion of the renovations currently underway in the leased premises. | |||||||||||||
| (11) | The tenant early termination options discussed in this footnote are not intended to be an exclusive list. In particular, termination options based on co-tenancy clauses are generally included only for top five tenants by net rentable square feet if the option is currently or imminently exercisable. | ||||||||||||
| For mortgage loan #1 (Crown Center Office Park), the largest tenant (61,884 square feet), representing 18.1% of the net rentable square feet, may terminate its leases on its entire space or its 16,626 square foot space as of January 31, 2020 upon providing 9 months’ written notice and payment of all unamortized tenant improvements, leasing commissions and rent abatements. The third largest tenant (32,600 square feet), representing 9.5% of net rentable square feet, may terminate its lease with 60 days’ written notice if approved annual funding is insufficient to pay the tenant’s rent or if the tenant ceases to provide Child Protective Investigation Section (or its substantial equivalent) for the State of Florida in Broward County. | |||||||||||||
| For mortgage loan #8 (The Colonnade Office Complex), the fifth largest tenant (48,125 square feet), representing 4.5% of the net rentable square feet, may terminate its lease on May 31, 2020, with at least twelve months’ written notice and payment of a termination fee equal to two months of then applicable base rent and the outstanding balance of leasing costs amortized over a 60-month term at 8.0%; provided, however, that such termination option will terminate if the tenant leases more than 5,000 square feet of additional space at the mortgaged property. | |||||||||||||
A-2-50
| For mortgage loan #9 (Mariners Landing), the largest tenant (21,394 square feet), representing 25.2% of the net rentable square feet, may terminate its lease as of September 20, 2023 upon providing notice by March 1, 2023 and payment of all unamortized tenant improvements and leasing commissions. The fifth largest tenant (2,467 square feet), representing 2.9% of net rentable square feet, may terminate its lease as of February 28, 2020 upon providing 90 days written notice. | |||||||||||||
| For mortgage loan #16 (Heartland Dental Medical Office Portfolio), the largest tenant at the 200 Brevco Plaza Mortgaged Property (5,877 square feet), representing 31.2% of the allocated net rentable square feet, may terminate its lease beginning December 1, 2019 with 180 days’ notice and payment of a termination fee equal to unamortized tenant improvements, rent abatement and leasing commissions. The third largest tenant at the 200 Brevco Plaza Mortgaged Property (3,089 square feet), representing 16.4% of the allocated net rentable square feet, may terminate its lease at any time with notice and payment of a termination fee equal to half of its monthly base rental obligations for the remaining portion of the then current term. The fourth largest tenant at the 200 Brevco Plaza Mortgaged Property (2,696 square feet), representing 14.3% of the allocated net rentable square feet, may terminate its lease at any time after December 1, 2019 with 180 days’ notice and payment of a termination fee equal to the cost of unamortized tenant improvements, rent abatement and leasing commissions. The second largest tenant at the 4355 Suwanee Dam Road Mortgaged Property (1,000 square feet), representing 8.4% of the allocated net rentable square feet, may terminate its lease at any time with 90 days’ notice and payment of a termination fee equal to six months of base rent. The fourth largest tenant at the 100 Piper Hill Drive Mortgaged Property (1,400 square feet), representing 14.1% of the allocated net rentable square feet, may terminate its lease after each of March 31, 2021 and March 31, 2023 with 90 days’ notice and payment of a termination fee equal to six months of base rent plus any unamortized tenant improvements and leasing commissions paid on initial term; provided that the total amount to be amortized will not exceed $46,160. The fourth largest tenant at the 507 North Hershey Road Mortgaged Property (1,320 square feet), representing 17.2% of the allocated net rentable square feet, may terminate its lease at any time after February 28, 2021 with 30 days’ notice and payment of a termination fee equal to six months of base rent. The second largest tenant at the 2751 Fountain Place Mortgaged Property (2,619 square feet), representing 39.7% of the allocated net rentable square feet, may terminate its lease, provided that such tenant is not it default, with 180 days’ notice and payment of a termination fee in the amount of $37,500. The largest tenant at the 692 Essington Road Mortgaged Property(2,500 square feet), representing 41.5% of the allocated net rentable square feet, may terminate its lease, provided that such tenant has not been in default on more than three occasions in a lease year and has satisfied all rent payments for five years, with nine months’ notice and payment of a termination fee equal to the unamortized portion of the remaining balance of its tenant improvement allowance. The second largest tenant at the 2222 Highway 540A East Mortgaged Property (1,200 square feet), representing 26.1% of the allocated net rentable square feet, may terminate its lease at any time with 60 days’ notice and payment of a termination fee equal to two months of base rent plus any unamortized leasing commissions paid on the initial term of the lease; provided that the total amount to be amortized will not exceed $5,000. The second largest tenant at the 2812 East Main Street Mortgaged Property (1,000 square feet), representing 20.5% of the allocated net rentable square feet, may terminate its lease at any time with 90 days’ notice and payment of a termination fee equal to three months of base rent plus any unamortized tenant improvements and leasing commissions paid on the initial term of the lease. The second largest tenant at the 122 Stone Trace Drive Mortgaged Property (1,734 square feet), representing 28.8% of the allocated net rentable square feet, may terminate its lease at any time after March 31, 2021 with 30 days’ notice and payment of a termination fee equal to two months of base rent plus any unamortized tenant improvements and leasing commissions paid on the initial term. | |||||||||||||
| For mortgage loan #20 (Centrepointe Business Park), the largest tenant, (54,446 square feet), representing 21.2% of net rentable area, has the right to terminate the lease at its own discretion after payment of all reasonable costs associated with the lease that the landlord has incurred up to the day of termination and all reasonable costs associated with the termination of the lease. | |||||||||||||
| For mortgage loan #21 (Preston Creek Shopping Center), the fifth largest tenant (3,941 square feet), representing 4.9% of net rentable square feet, has the right to terminate its lease effective September 1, 2020 by delivering a written notice by March 4, 2020 and paying a termination fee equal to 7 months of minimum rent and additional rent plus unamortized costs of brokerage commissions. | |||||||||||||
| For mortgage loan #24 (Conejo Valley Plaza), the second largest tenant (14,347 square feet), representing 22.3% of net rentable area, may terminate its lease with at least 90-days’ prior written notice if gross sales are less than $1.9 million for the fifth lease year (March 2022 – February 2023). | |||||||||||||
| For mortgage loan #25 (Mary’s Vineyard Shopping Center), the third largest tenant (9,850 square feet), representing 6.4% of the net rentable square feet, may terminate its lease at the end of the fifth year of the term (August 31, 2023), provided that: (i) the tenant has not achieved annual sales in excess of $1,500,000 by the end of the fifth year of the term (August 31, 2023), and (ii) the tenant provides the landlord with written notice 30 days prior to termination. If the third largest tenant exercises its right to terminate, the lease will terminate 30 days following notice, but in no event during the months of October, November or December. If the termination date would otherwise fall during the months of October, November or December, the termination date will be extended automatically without the need for further action on the part of landlord or tenant to the last day of the following February. | |||||||||||||
| For mortgage loan #26 (Jefferson Office Park), the third largest tenant at the Middleburg Heights Mortgaged Property (11,851 square feet), representing 10.4% of the allocated net rentable square feet, has a one-time option to terminate its lease effective as of April 1, 2023, upon giving a 180-day written notice to the landlord, and rendering payment in an amount equal to the unamortized balance of tenant improvement allowances and real estate brokerage commissions. The fourth largest tenant at the Middleburg Heights Mortgaged Property (11,418 square feet), representing 10.0% of net rentable square feet, has a one-time option to terminate its lease effective as of January 31, 2024, upon giving a six-month written notice to the landlord, and rendering payment of an amount equal to the sum of: (a) two months of base rent; and (b) the unamortized balance of tenant improvement allowances amortized on a straight-line basis plus 8% interest, if the landlord is not able to provide the second largest tenant with additional space at the property. | |||||||||||||
| For mortgage loan #27 (Crossroads Portfolio), the fifth largest tenant at the 20935 Swenson Mortgaged Property (4,563 square feet), representing 6.4% of the allocated net rentable square feet, has a one-time option to terminate its lease effective as of May 1, 2022, upon giving notice to the landlord no later than August 1, 2021, and rendering payment of an amount equal to the unamortized balance of free rent, tenant improvement allowances, and real estate brokerage commissions amortized at 8% interest per year. | |||||||||||||
For mortgage loan #28 (24 Commerce Street), the largest tenant (15,000 square feet), representing 8.7% of net rentable area, has the right to terminate its lease after June 2022 after giving at least nine months’ prior written notice and paying unamortized landlord expenses. The termination fee will be $48,485 if the tenant does not electto have the landlord furnish and install paint and carpet, and otherwise will be $69,913. The third largest tenant (9,456 square feet), representing 5.5% of net rentable area, can terminate its lease at the end of October 2019 after giving at least 90 days’ prior written notice and payment of an early termination fee equal to the unamortized leasing commissions and tenant improvement costs at 6.0% interest. The fifth largest tenant (7,967 square feet), representing 4.6% of net rentable area, can terminate its lease at the end of the April 2021 after payment of an early termination fee equal to the unamortized expenses and three months’ rent. | |||||||||||||
A-2-51
| For mortgage loan #32 (Chesterfield Marketplace), the second largest tenant (37,500 square feet), representing 18.8% of net rentable square feet, may terminate its lease, following 30 days’ notice to the landlord, in the event that: (i) any party to the Construction, Operation and Reciprocal Easement Agreement (as amended, the “Chesterfield COREA”) attempts to enjoin the tenant’s operation of an indoor trampoline facility as a violation of the prohibition of a “sports facility” in the shopping center under the terms of the Chesterfield COREA; and (ii) either (x) the landlord fails to use commercially reasonable efforts to defend such action at the landlord’s sole expense, or (y) the party prevails in enjoining the tenant’s operation of an indoor trampoline facility as a violation the Chesterfield COREA. | |||||||||||||
| For mortgage loan #36 (Bond Street Fund 18), the largest tenant at the Shoppes At Hermitage Hills mortgaged property (3,328 square feet), representing 9.6% of the entire portfolio, may terminate its lease as of October 31, 2019 upon providing 90 days’ written notice and payment of all unamortized tenant improvements and leasing commissions. The second largest tenant at the University Center mortgaged property (2,050 square feet), representing 5.9% of rentable square feet of the entire portfolio, may terminate its lease as of June 30, 2021 upon providing 180 days’ written notice and payment of a termination fee equal to $30,000 plus all unamortized tenant improvements and leasing commissions. The fifth largest tenant at the University Center mortgaged property (1,529 square feet), representing 4.4% of the entire portfolio, may terminate its lease after November 30, 2021 upon six months’ written notice if annual gross tenant sales are less than $400,000. | |||||||||||||
| For mortgage loan #39 (Lake Hills Plaza), the largest tenant (33,431 square feet), representing 35.7% of net rentable square feet, may terminate its lease if annual sales for the lease year ending July 1, 2025 are not greater than $4,000,000 upon providing 180 days’ written notice. The third largest tenant (10,950 square feet), representing 11.7% of net rentable square feet, may terminate its lease annually on August 31st, upon providing 180 days’ written notice. | |||||||||||||
| For mortgage loan #40 (EB Hotel Miami), the sole commercial tenant (4,715 square feet), may terminate its lease at any time before September 30, 2029, provided that the tenant delivers written notice to the landlord indicating the date upon which the tenant elects to terminate the lease, and such date is no less than 9 months after the date of such notice. | |||||||||||||
| For mortgage loan #41 (Woodlands Centre), the fourth largest tenant (9,378 square feet), representing 16.9% of net rentable square feet, has the right to terminate its lease effective June 30, 2023, by providing a written notice on or before April 1, 2023 and by paying a termination fee equal to the sum of the unamortized (i) cost of the borrower’s work based on the borrower’s provable out of pocket expenses which will not include any internal costs such as employee payroll, benefits, administrative expenses or overhead and (ii) brokerage commissions which were paid to the brokers. | |||||||||||||
| For mortgage loan #45 (Sierra Center Office Building), the largest tenant (26,820 square feet), representing 59.8% of net rentable square feet, may terminate its lease if the Nevada State Government or Federal Government limits, restricts or impairs their ability to satisfy its rental payment obligations. | |||||||||||||
| For mortgage loan #51 (Settlers Pointe Office Building), the third largest tenant (6,977 square feet), representing 21.3% of net rentable square feet, may terminate its lease on December 30, 2023 upon providing 180 days’ written notice and payment of all unamortized tenant improvements, leasing commissions and abated rent. | |||||||||||||
A-2-52
For mortgage loan #54 (7240 Parkway Drive), the second largest tenant (9,859 square feet), representing 13.3% of net rentable square feet, may terminate the lease at any time after the last day of the 40th month following the Commencement Date, which is projected to be June 1, 2019, if it loses its contract with the Maryland Department of Corrections. If the tenant elects to exercise the termination option, the tenant will pay a termination fee in an amount equal to the sum of (i) one month’s rent, at the rate effective immediately prior to such termination and (ii) all tenant improvement and leasing commission costs paid or provided by the borrower in connection with the lease, amortized at an interest rate of 9.0% per annum over the final 60 months of the initial lease term. The third largest tenant (8,167 square feet), representing 11.0% of net rentable square feet, may terminate its leaseprovided that (i) the tenant delivers written notice to the landlord before April 30, 2019, and (ii) the tenant pays a termination fee equal to $120,479. | |||||||||||||
| For mortgage loan #56 (Walgreens- North Charleston), the sole tenant (14,550 square feet), representing 100.0% of net rentable square feet, may terminate its lease as of November 30, 2036 and every five years thereafter, upon providing nine months’ written notice. | |||||||||||||
| For mortgage loan #58 (Colonel Glenn Business Center), the largest tenant, (10,583 square feet), representing 24.7% of net rentable square feet, has a one-time option to terminate its lease effective as of April 30, 2021, upon giving a six-month written notice to the landlord, and rendering payment of an amount equal to the sum of: (a) three months of base rent; (b) unamortized balance of real estate brokerage commissions. The second largest tenant, (8,466 square feet), representing 19.8% of net rentable square feet, has a one-time option to terminate its lease effective as of August 31, 2021, upon giving a 180-day written notice to the landlord, and rendering payment of an amount equal to the sum of three months of base rent. The fourth largest tenant, (5,858 square feet), representing 13.7% of net rentable square feet, has a one-time option to terminate its lease effective as of October 1, 2021, upon giving a nine-month notice to the landlord, and rendering payment of an amount equal to the sum: (a) two months of base rent; (b) unamortized balance of tenant improvement allowances and real estate brokerage commissions. | |||||||||||||
| (12) | For mortgage loan #27 (Crossroads Portfolio), the largest tenant at the 20825 Swenson Mortgaged Property (19,879 square feet), representing 50.0% of the allocated net rentable square feet, is currently subleasing its entire space from JDA Software, Inc. through 8/31/2020. JDA Software, Inc. is leased through 9/30/2020. The rent is underwritten to the lower rent (the prime lease) at a rate of $14.35 per square foot. The sublessor has an option for abated rent either (i) in nine monthly installments commencing on the date set forth by the notice provided by the sublessor or (ii) in a single disbursement of $164,002. $164,002 has been reserved in a rent concession reserve dedicated to this tenant at closing. | ||||||||||||
| For mortgage loan #54 (7240 Parkway Drive), the third largest tenant (8,167 square feet), representing 11.0% of net rentable square footage, subleases its entire space for a total annual base rent of $205,776 ($25.20 per square foot expiring on October 31, 2021). | |||||||||||||
| (13) | For mortgage loan #8 (The Colonnade Office Complex), the largest tenant (155,572 square feet), representing 14.4% of the net rentable square feet occupies seven suites totaling 106,860 square feet that have a current expiration date of January 31, 2021 and two suites totaling 48,712 square feet that have a current expiration date of November 30, 2023. The fourth largest tenant (51,260 square feet), representing 4.7% of the net rentable square feet occupies three suites totaling 38,180 square feet that have a current expiration date of February 28, 2026 and one suite totaling 13,080 square feet that has a current expiration date of May 31, 2020. | ||||||||||||
| (14) | For mortgage loan #14 (Town Square), the mortgaged property is subject to a ground lease between the borrower, as ground lessor, and The Monsey Marketplace LLC, as ground lessee. The related ground lessee is an affiliate of Pambs, LLC, which holds a membership interest in the borrower sponsor. The ground lease contract is scheduled to expire on November 30, 2039, subject to three 5-year extension options and one 4-year and 3-month extension option. Minimum annual ground rent is currently $2,272,639, subject to certain increases pursuant to the terms of the ground lease. | ||||||||||||
| For mortgage loan #15 (839 Broadway), the largest tenant (39,913 square feet), representing 86.3% of net rentable square feet, is affiliated with one of the related borrower sponsors. | |||||||||||||
For mortgage loan #16 (Heartland Dental Medical Office Portfolio), Heartland Dental, LLC and its affiliates lease approximately 82.7% of the net rentable square footage (796,231 square feet) in the portfolio to operate medical offices and corporate offices. The borrower sponsor and non-recourse carve-out guarantor is Richard Eugene Workman, who founded Heartland Dental, LLC in 1997 and currently retains a 4.28% ownership interest in the company. | |||||||||||||
| For mortgage loan #28 (24 Commerce Street), the second largest tenant (13,288 square feet), representing 7.7% of net rentable square feet, is affiliated with one of the related borrower sponsors. | |||||||||||||
| For mortgage loan #29 (Lexington Pavilion), the fifth largest tenant (4,810 square feet), representing 4.2% of the net rentable square feet, owns its respective improvements and leases the ground from the borrower. | |||||||||||||
| For mortgage loan #41 (Woodlands Centre), the second largest tenant (11,021 square feet), representing 19.8% of net rentable square feet, is expected to commence its lease on June 1, 2019. The tenant is affiliated with the sponsor, and the lease is guaranteed by the sponsor until the space is occupied. At origination, the borrower deposited $75,000 into a tenant improvement reserve for the tenant. | |||||||||||||
| For mortgage loan #51 (Settlers Pointe Office Building), the second largest tenant (7,352 square feet), representing 22.5% of net rentable square feet, is a borrower affiliate. | |||||||||||||
| For mortgage loan #55 (Lofts at Binghamton Portfolio), one of the two commercial units at the Lofts at 60 mortgaged property is leased by an affiliate of the borrower. | |||||||||||||
A-2-53
