FREE WRITING PROSPECTUS
FILED PURSUANT TO RULE 433
REGISTRATION NO.: 333-177891-01
FREE WRITING PROSPECTUS DATED May 25, 2012
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. 333-177891) 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 1-866-884-2071 (8 a.m. – 5 p.m. EST) or by emailing rbscmbs@rbs.com.
Nothing in this document constitutes an offer of securities for sale in any other 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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 CERTAIN ESTIMATES AND OTHER INFORMATION
This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement.
RBS is a trade name for the investment banking business of RBS Securities Inc. (“RBSSI”). Securities, syndicated loan arranging, financial advisory and other investment banking activities are performed by RBSSI and their securities affiliates. Lending, derivatives and other commercial banking activities are performed by The Royal Bank of Scotland plc and their banking affiliates. RBSSI is a member of SIPC, FINRA and the NYSE.
Wells Fargo Securities is the trade name for certain capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including Wells Fargo Securities, LLC, member FINRA and SIPC, and Wells Fargo Bank, National Association.
IRS CIRCULAR 230 NOTICE
THIS FREE WRITING PROSPECTUS IS NOT INTENDED OR WRITTEN TO BE USED, AND CANNOT BE USED, FOR THE PURPOSE OF AVOIDING U.S. FEDERAL, STATE OR LOCAL TAX PENALTIES. THIS FREE WRITING PROSPECTUS IS WRITTEN AND PROVIDED BY THE DEPOSITOR IN CONNECTION WITH THE PROMOTION OR MARKETING BY THE DEPOSITOR AND THE CO-LEAD BOOKRUNNING MANAGERS OF THE TRANSACTION OR MATTERS ADDRESSED HEREIN. INVESTORS SHOULD SEEK ADVICE BASED ON THEIR PARTICULAR CIRCUMSTANCES FROM AN INDEPENDENT TAX ADVISOR.
IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES
The certificates to be backed in part by the assets described herein, and such assets, are subject to modification, revision and other changes any time prior to issuance or availability of a final prospectus, such certificates are offered on a “when, as and if issued” basis. Prospective investors should understand that, when considering the purchase of such certificates, a contract of sale will come into being no sooner than the date on which the relevant class of certificates has been priced and the underwriters have confirmed the allocation of certificates to be made to investors; any “indications of interest” expressed by any prospective investor, and any “soft circles” generated by the underwriters, will not create binding contractual obligations for such prospective investors, on the one hand, or the underwriters, the depositor or any of their respective agents or affiliates, on the other hand.
As a result of the foregoing, a prospective investor may commit to purchase certificates that have characteristics (including with respect to the underlying assets) that may change, and each prospective investor is advised that all or a portion of the certificates referred to in these materials may be issued without all or certain of the characteristics (including with respect to the underlying assets) described in these materials. The underwriters’ obligation to sell certificates to any prospective investor is conditioned on the certificates and the transaction having the characteristics described in these materials. If the underwriters determine that a condition is not satisfied in any material respect, such prospective investor will be notified, and neither the depositor nor the underwriters will have any obligation to such prospective investor to deliver any portion of the certificates which such prospective investor has committed to purchase, and there will be no liability between the underwriters, the depositor or any of their respective agents or affiliates, on the one hand, and such prospective investor, on the other hand, as a consequence of the non-delivery.
Each prospective investor has requested that the underwriters provide to such prospective investor information in connection with such prospective investor’s consideration of the purchase of the certificates to be backed in part by the assets described in these materials. These materials are being provided to each prospective investor for informative purposes only in response to such prospective investor’s specific request. The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials.
The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.
IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS
Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — 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 |
| | | | | | | | | | | |
1 | | Northridge Fashion Center | | WFB | | | | 9301 Tampa Avenue | | Northridge | | CA | | 91324 | | Retail | | Regional Mall | | 1971 | | 1998 |
2 | | Town Center at Cobb | | RBS | | | | 400 Ernest West Barrett Parkway | | Kennesaw | | GA | | 30144 | | Retail | | Regional Mall | | 1985 | | 2011 |
3 | | Florence Mall | | RBS | | | | 2028 Florence Mall | | Florence | | KY | | 41042 | | Retail | | Regional Mall | | 1976 | | 2007 |
4 | | Hutchinson Metro Center - Tower I | | WFB | | | | 1250 Waters Place | | Bronx | | NY | | 10461 | | Office | | CBD | | 2008 | | |
5 | | Puente Hills East | | RBS | | | | NEC Albatross Road & Colima Street | | City of Industry | | CA | | 91748 | | Retail | | Anchored | | 1978 | | |
6 | | Fashion Square | | WFB | | | | 4787 Fashion Square Boulevard | | Saginaw Township | | MI | | 48604 | | Retail | | Regional Mall | | 1972 | | 2004 |
7 | | Kana Hotel Portfolio II | | RBS | | | | Various | | Various | | Various | | Various | | Hospitality | | Various | | Various | | |
7.01 | | Embassy Suites - Ridgeland | | RBS | | | | 200 Township Place | | Ridgeland | | MS | | 39157 | | Hospitality | | Full Service | | 2008 | | |
7.02 | | Hilton Garden Inn, Mooresville | | RBS | | | | 159 Gateway Boulevard | | Mooresville | | NC | | 28117 | | Hospitality | | Limited Service | | 2008 | | |
7.03 | | Hilton Garden Inn - Abilene | | RBS | | | | 4449 Ridgemont Drive | | Abilene | | TX | | 79606 | | Hospitality | | Limited Service | | 2008 | | |
7.04 | | Hampton Inn & Suites - Tupelo | | RBS | | | | 1116 Carter Cove | | Tupelo | | MS | | 38804 | | Hospitality | | Limited Service | | 2011 | | |
8 | | 167 East 61st Street | | RBS | | | | 167 East 61st Street | | New York | | NY | | 10065 | | Multifamily | | Cooperative | | 1983 | | |
9 | | Isola Bella | | WFB | | | | 6446 North Peniel Avenue | | Oklahoma City | | OK | | 73132 | | Multifamily | | Multifamily | | 1972 | | 2012 |
10 | | HSN Cornerstone | | LIG I | | | | 5568 West Chester Road | | West Chester | | OH | | 45069 | | Industrial | | Distribution/Office/Retail | | 1999 | | |
11 | | 270 Peachtree Street | | Basis | | | | 270 Peachtree Street | | Atlanta | | GA | | 30309 | | Office | | CBD | | 1961 | | 2005 |
12 | | Hotel Erwin | | RBS | | | | 1697 Pacific Avenue | | Los Angeles | | CA | | 90291 | | Hospitality | | Full Service | | 1975 | | 2009 |
13 | | Chippewa and Greene Portfolio | | Basis | | | | Various | | Various | | PA | | Various | | Retail | | Anchored | | Various | | 2008 |
13.01 | | Chippewa Plaza | | Basis | | | | 2580 Constitution Blvd. | | Beaver Falls | | PA | | 15010 | | Retail | | Anchored | | 1979 | | 2008 |
13.02 | | Greene Plaza | | Basis | | | | 110 Central Greene Plaza | | Waynesburg | | PA | | 15370 | | Retail | | Anchored | | 1980 | | 2008 |
14 | | Parkway Irvine | | RBS | | | | 15375 Barranca Parkway | | Irvine | | CA | | 92618 | | Office | | Suburban | | 1989 | | |
15 | | Bear Creek Portfolio | | Basis | | | | Various | | Petoskey | | MI | | 49970 | | Various | | Various | | Various | | |
15.01 | | Bear Creek Meadows Phase I | | Basis | | | | 1600 Bear Creek Lane | | Petoskey | | MI | | 49970 | | Multifamily | | Garden | | 2006 | | |
15.02 | | Bear Creek Meadows Phase II | | Basis | | | | 1600 Bear Creek Lane | | Petoskey | | MI | | 49970 | | Multifamily | | Garden | | 2008 | | |
15.03 | | Bear Creek Crossings | | Basis | | | | 2150 Anderson Road | | Petoskey | | MI | | 49970 | | Retail | | Unanchored | | 2006 | | |
16 | | Haydn Cutler Portfolio | | Basis | | | | Various | | Various | | Various | | Various | | Retail | | Various | | Various | | Various |
16.01 | | Palestine Plaza Shopping Center | | Basis | | | | 2012 Crockett Road and 1625 & 1711 South Loop 256 | | Palestine | | TX | | 75801 | | Retail | | Anchored | | 1976-1990 | | |
16.02 | | Four Corners Shopping Center | | Basis | | | | 2207 South Cooper Street | | Arlington | | TX | | 76013 | | Retail | | Anchored | | 1976 | | |
16.03 | | Plaza at Lake Forest | | Basis | | | | 2201 Long Prairie Road | | Flower Mound | | TX | | 75022 | | Retail | | Shadow Anchored | | 1997 | | |
16.04 | | Meadowbrook Shopping Center | | Basis | | | | 6300 Meadowbrook Drive | | Fort Worth | | TX | | 76112 | | Retail | | Shadow Anchored | | 1973 | | |
16.05 | | Cleveland Commons | | Basis | | | | 604 North Davis | | Cleveland | | MS | | 38732 | | Retail | | Shadow Anchored | | 1999 | | |
16.06 | | Greenville Shopping Center | | Basis | | | | 2715 Traders Road | | Greenville | | TX | | 75403 | | Retail | | Shadow Anchored | | 1999 | | |
16.07 | | Burleson Shopping Center | | Basis | | | | 209 Northeast Wilshire Boulevard | | Burleson | | TX | | 76028 | | Retail | | Shadow Anchored | | 1969 | | |
17 | | Hilton Garden Inn - Charlottesville | | WFB | | | | 1793 Richmond Road | | Charlottesville | | VA | | 22911 | | Hospitality | | Limited Service | | 2006 | | |
18 | | Pointe West Shopping Center | | LIG I | | | | 229-355 South Mason Road | | Katy | | TX | | 77450 | | Retail | | Anchored | | 2004 | | |
19 | | 2 North 20th Street | | RBS | | | | 2 North 20th Street | | Birmingham | | AL | | 35203 | | Office | | CBD | | 1962 | | 1999 |
20 | | Odessa Hotel Portfolio | | RBS | | | | Various | | Odessa | | TX | | 79762 | | Hospitality | | Limited Service | | Various | | Various |
20.01 | | Holiday Inn Express - Odessa | | RBS | | | | 5321 John Ben Shepperd Parkway | | Odessa | | TX | | 79762 | | Hospitality | | Limited Service | | 2009 | | |
20.02 | | Fairfield Inn & Suites - Odessa | | RBS | | | | 3933 John Ben Shepperd Parkway | | Odessa | | TX | | 79762 | | Hospitality | | Limited Service | | 2002 | | 2008 |
21 | | Pathmark Staten Island | | WFB | | | | 2722 Arthur Kill Road | | Staten Island | | NY | | 10312 | | Retail | | Anchored | | 2001 | | |
22 | | Adagio Retail | | RBS | | | | 6822-6828 Wisconsin Avenue | | Bethesda | | MD | | 20815 | | Retail | | Anchored | | 2007 | | |
23 | | Traditions Apartments - Grand Rapids & Lansing | | RBS | | | | Various | | Various | | MI | | Various | | Multifamily | | Garden | | Various | | |
23.01 | | Traditions Apartments - Grand Rapids | | RBS | | | | 2230 East Castle Drive | | Grand Rapids | | MI | | 49508 | | Multifamily | | Garden | | 1996 | | |
23.02 | | Traditions Apartments - Lansing | | RBS | | | | 900 West Edgewood Boulevard | | Lansing | | MI | | 48911 | | Multifamily | | Garden | | 1995 | | |
24 | | Crossroads Towne Center | | RBS | | | | 4027-4095 South Gilbert Road | | Gilbert | | AZ | | 85297 | | Retail | | Anchored | | 2007 | | |
25 | | The Plaza at Hillcroft and Harwin | | WFB | | | | 5711 Hillcroft Avenue | | Houston | | TX | | 77036 | | Retail | | Unanchored | | 2006 | | |
26 | | Four Points Sheraton | | RBS | | | | 211 South First Street | | San Jose | | CA | | 95113 | | Hospitality | | Full Service | | 1911 | | 2010 |
27 | | Meridian Village | | CIIICM | | | | 3922-3960 Meridian Street | | Bellingham | | WA | | 98226 | | Retail | | Anchored | | 1979 | | |
28 | | Courtyard Marriot | | CIIICM | | | | 2799 Concord Road | | York | | PA | | 17402 | | Hospitality | | Limited Service | | 2011 | | |
29 | | North Park Shopping Center | | LIG I | | | | 4706 North Midkiff Road | | Midland | | TX | | 79705 | | Retail | | Anchored | | 1984 | | |
30 | | Hilton Garden Inn Ames | | RBS | | | | 1325 Dickinson Avenue | | Ames | | IA | | 50014 | | Hospitality | | Limited Service | | 2008 | | |
31 | | STORExpress | | WFB | | | | 200 South 22nd Street | | Pittsburgh | | PA | | 15203 | | Self Storage | | Self Storage | | 1920 | | 1997 |
32 | | Self Storage 1 - Egbert | | WFB | | | | 1828 Egbert Avenue | | San Francisco | | CA | | 94124 | | Self Storage | | Self Storage | | 2001 | | 2009 |
33 | | Figueroa & Patrice | | RBS | | | | 18093-18101,18225 & 18235-18239 South Figureoa Street & 530-534, 535, 540 & 550 Patrice Place | | Gardena | | CA | | 90248 | | Industrial | | Flex | | 1978 | | |
34 | | Phoenix MHP Portfolio | | CIIICM | | | | Various | | Apache Junction | | AZ | | Various | | Manufactured Housing Community | | Manufactured Housing Community | | Various | | |
34.01 | | Superstition Lookout | | CIIICM | | | | 1371 East 4th Avenue | | Apache Junction | | AZ | | 85119 | | Manufactured Housing Community | | Manufactured Housing Community | | 1985 | | |
34.02 | | Shiprock | | CIIICM | | | | 1700 West Shiprock Street | | Apache Junction | | AZ | | 85120 | | Manufactured Housing Community | | Manufactured Housing Community | | 2001 | | |
34.03 | | Ironwood | | CIIICM | | | | 1280 North Ironwood Drive | | Apache Junction | | AZ | | 85120 | | Manufactured Housing Community | | Manufactured Housing Community | | 1975 | | |
34.04 | | Sierra Leone | | CIIICM | | | | 1804 West Tepee Street | | Apache Junction | | AZ | | 85120 | | Manufactured Housing Community | | Manufactured Housing Community | | 1975 | | |
35 | | Crossing Oaks Shopping Center | | LIG I | | | | 7110-7189 South Memorial Drive | | Tulsa | | OK | | 74133 | | Retail | | Anchored | | 1978 | | 1998 |
36 | | Brookshire Medical Building | | WFB | | | | 11411 Brookshire Avenue | | Downey | | CA | | 90241 | | Office | | Medical | | 1970 | | |
37 | | Mini U Storage - Columbia | | WFB | | | | 9425 Snowden River Parkway | | Columbia | | MD | | 21046 | | Self Storage | | Self Storage | | 1998 | | |
38 | | Bank United Building | | CIIICM | | | | 5300 West Atlantic Avenue | | Delray Beach | | FL | | 33484 | | Office | | Suburban | | 1983 | | 2008 |
39 | | Edison Court | | WFB | | | | 495, 497 & 499 Edison Court | | Fairfield | | CA | | 94534 | | Industrial | | Flex | | 1983 | | 2009 |
40 | | Walgreens | | Basis | | | | 3845 Broadway Street | | Kansas City | | MO | | 64111 | | Retail | | Single Tenant | | 2000 | | |
41 | | Epic Storage | | WFB | | | | 10270 South Decatur Boulevard | | Las Vegas | | NV | | 89141 | | Self Storage | | Self Storage | | 2007 | | |
42 | | Winn-Dixie | | CIIICM | | | | 5100 Highway 39 North | | Meridian | | MS | | 39301 | | Retail | | Anchored | | 1997 | | |
43 | | Courtyard at Midland Park | | LIG I | | | | 4410 North Midkiff Road | | Midland | | TX | | 79705 | | Retail | | Shadow Anchored | | 1983 | | |
44 | | Riverfront Place | | CIIICM | | | | 810 River Avenue | | Pittsburgh | | PA | | 15212 | | Office | | Suburban | | 1911 | | 2000 |
45 | | Residence Inn | | CIIICM | | | | 1725 Richard Petty Boulevard | | Daytona Beach | | FL | | 32114 | | Hospitality | | Limited Service | | 2006 | | |
46 | | Fry Road Self Storage | | Basis | | | | 926 Fry Road | | Katy | | TX | | 77450 | | Self Storage | | Self Storage | | 2003 | | |
47 | | Bloomfield and Northshore Self Storage | | CIIICM | | | | Various | | Various | | Various | | Various | | Self Storage | | Self Storage | | Various | | |
47.01 | | Northshore Self Storage | | CIIICM | | | | 359 Pleasant Street | | West Bridgewater | | MA | | 02379 | | Self Storage | | Self Storage | | 1994 | | |
47.02 | | Bloomfield Self Storage | | CIIICM | | | | 53 Douglas Street | | Bloomfield | | CT | | 06002 | | Self Storage | | Self Storage | | 2002 | | |
48 | | 30 Columbia | | RBS | | | | 30 Columbia Turnpike | | Florham Park | | NJ | | 07932 | | Office | | Suburban | | 1983 | | 2011 |
49 | | Storage Depot - Sunrise | | WFB | | | | 3605 North Expressway 77 | | Brownsville | | TX | | 78520 | | Self Storage | | Self Storage | | 1997 | | |
50 | | Storage Depot FM 802 | | WFB | | | | 6580 FM 802 | | Brownsville | | TX | | 78526 | | Self Storage | | Self Storage | | 2003 | | 2008 |
51 | | Merrifield Plaza | | CIIICM | | | | 906-930 South Merrifield Avenue | | Mishawaka | | IN | | 46544 | | Retail | | Anchored | | 1988 | | |
52 | | Storage Depot - Rangerville & San Benito | | WFB | | | | Various | | Various | | TX | | Various | | Self Storage | | Self Storage | | 2000 | | |
52.01 | | Storage Depot Rangerville | | WFB | | | | 2222 South Expressway 83 | | Harlingen | | TX | | 78550 | | Self Storage | | Self Storage | | 2000 | | |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — 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 |
| | | | | | | | | | | |
52.02 | | Storage Depot San Benito | | WFB | | | | 550 South Williams Road | | San Benito | | TX | | 78586 | | Self Storage | | Self Storage | | 2000 | | |
53 | | Endicott Self Storage | | CIIICM | | | | 1400 Campville Road | | Endicott | | NY | | 13760 | | Self Storage | | Self Storage | | 1980 | | |
54 | | Greenfield Estates | | WFB | | | | 5215 Groveport Road | | Groveport | | OH | | 43125 | | Manufactured Housing Community | | Manufactured Housing Community | | 1972 | | |
55 | | Storage Depot - Hwy 281 | | WFB | | | | 1575 US Military Highway 281 | | Brownsville | | TX | | 78520 | | Self Storage | | Self Storage | | 2007 | | |
56 | | Blue Springs Village MHP | | CIIICM | | | | 3565 Old Highway Road | | Kennesaw | | GA | | 30144 | | Manufactured Housing Community | | Manufactured Housing Community | | 1969 | | |
57 | | Lake Road Center | | CIIICM | | | | 1795-1805 East Cheyenne Mountain Boulevard | | Colorado Springs | | CO | | 80906 | | Retail | | Unanchored | | 1997 | | 2010 |
58 | | Storage Depot - Callaghan | | WFB | | | | 4003 Callaghan Road | | San Antonio | | TX | | 78238 | | Self Storage | | Self Storage | | 2005 | | |
59 | | Saddleview MHP | | CIIICM | | | | 1611 South Methow Street | | Wenatchee | | WA | | 98801 | | Manufactured Housing Community | | Manufactured Housing Community | | 1995 | | |
60 | | Shady Oaks & Village MHC | | CIIICM | | | | 154 Private Road 1329 and 2490-2590 West Washington | | Stephenville | | TX | | 76401 | | Manufactured Housing Community | | Manufactured Housing Community | | 1970 | | |
61 | | Cedar Creek | | CIIICM | | | | 3601, 3603, 3605, 3609, 3611, 3613, 3619, 3621, 3623, and 3625 Elm Street & 3607 South Eugene Street | | Greensboro | | NC | | 27406 | | Manufactured Housing Community | | Manufactured Housing Community | | 1987 | | |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | Number of Units(2) | | | Unit of Measure | | | Cut-off Date Balance Per Unit(2)(3) | | | Original Balance ($)(3) | | | Cut-off Date Balance ($)(3) | | | % of Aggregate Cut-off Date Balance | | | Maturity Date or ARD Balloon Payment ($) | | | ARD Loan | | Origination Date | | | First Pay Date | | | Last IO Pay Date | |
| | | | | | | | | | | | | |
1 | | Northridge Fashion Center | | WFB | | | 643,564 | | | | Sq. Ft. | | | | 384 | | | | 160,000,000 | | | | 157,444,111 | | | | 14.3 | % | | | 129,560,889 | | | N | | | 4/1/2011 | | | | 5/1/2011 | | | | | |
2 | | Town Center at Cobb | | RBS | | | 559,940 | | | | Sq. Ft. | | | | 357 | | | | 130,000,000 | | | | 130,000,000 | | | | 11.8 | % | | | 111,795,029 | | | N | | | 4/25/2012 | | | | 6/1/2012 | | | | 5/1/2014 | |
3 | | Florence Mall | | RBS | | | 384,111 | | | | Sq. Ft. | | | | 234 | | | | 90,000,000 | | | | 90,000,000 | | | | 8.2 | % | | | 90,000,000 | | | N | | | 5/10/2012 | | | | 7/1/2012 | | | | 6/1/2022 | |
4 | | Hutchinson Metro Center - Tower I | | WFB | | | 284,979 | | | | Sq. Ft. | | | | 238 | | | | 68,000,000 | | | | 67,928,586 | | | | 6.2 | % | | | 55,998,080 | | | N | | | 4/12/2012 | | | | 6/1/2012 | | | | | |
5 | | Puente Hills East | | RBS | | | 401,170 | | | | Sq. Ft. | | | | 162 | | | | 65,000,000 | | | | 65,000,000 | | | | 5.9 | % | | | 59,451,862 | | | N | | | 5/15/2012 | | | | 7/1/2012 | | | | 6/1/2017 | |
6 | | Fashion Square | | WFB | | | 446,288 | | | | Sq. Ft. | | | | 94 | | | | 42,000,000 | | | | 42,000,000 | | | | 3.8 | % | | | 30,995,751 | | | N | | | 5/17/2012 | | | | 7/1/2012 | | | | | |
7 | | Kana Hotel Portfolio II | | RBS | | | 478 | | | | Rooms | | | | 80,426 | | | | 38,500,000 | | | | 38,443,862 | | | | 3.5 | % | | | 29,099,710 | | | N | | | 4/27/2012 | | | | 6/1/2012 | | | | | |
7.01 | | Embassy Suites - Ridgeland | | RBS | | | 145 | | | | Rooms | | | | | | | | 14,200,000 | | | | 14,179,295 | | | | 1.3 | % | | | | | | | | | | | | | | | | | | |
7.02 | | Hilton Garden Inn, Mooresville | | RBS | | | 122 | | | | Rooms | | | | | | | | 9,800,000 | | | | 9,785,710 | | | | 0.9 | % | | | | | | | | | | | | | | | | | | |
7.03 | | Hilton Garden Inn - Abilene | | RBS | | | 123 | | | | Rooms | | | | | | | | 9,500,000 | | | | 9,486,148 | | | | 0.9 | % | | | | | | | | | | | | | | | | | | |
7.04 | | Hampton Inn & Suites - Tupelo | | RBS | | | 88 | | | | Rooms | | | | | | | | 5,000,000 | | | | 4,992,709 | | | | 0.5 | % | | | | | | | | | | | | | | | | | | |
8 | | 167 East 61st Street | | RBS | | | 150 | | | | Units | | | | 236,667 | | | | 35,500,000 | | | | 35,500,000 | | | | 3.2 | % | | | 35,500,000 | | | N | | | 4/26/2012 | | | | 6/1/2012 | | | | 5/1/2022 | |
9 | | Isola Bella | | WFB | | | 851 | | | | Units | | | | 39,913 | | | | 34,000,000 | | | | 33,966,123 | | | | 3.1 | % | | | 28,197,796 | | | N | | | 4/12/2012 | | | | 6/1/2012 | | | | | |
10 | | HSN Cornerstone | | LIG I | | | 970,168 | | | | Sq. Ft. | | | | 32 | | | | 30,600,000 | | | | 30,600,000 | | | | 2.8 | % | | | 24,948,899 | | | N | | | 5/17/2012 | | | | 7/1/2012 | | | | | |
11 | | 270 Peachtree Street | | Basis | | | 318,566 | | | | Sq. Ft. | | | | 86 | | | | 27,250,000 | | | | 27,250,000 | | | | 2.5 | % | | | 22,328,652 | | | N | | | 5/17/2012 | | | | 7/1/2012 | | | | | |
12 | | Hotel Erwin | | RBS | | | 119 | | | | Rooms | | | | 200,000 | | | | 23,800,000 | | | | 23,800,000 | | | | 2.2 | % | | | 19,761,777 | | | N | | | 5/8/2012 | | | | 7/1/2012 | | | | | |
13 | | Chippewa and Greene Portfolio | | Basis | | | 293,493 | | | | Sq. Ft. | | | | 65 | | | | 19,150,000 | | | | 19,150,000 | | | | 1.7 | % | | | 15,613,445 | | | N | | | 5/18/2012 | | | | 7/1/2012 | | | | | |
13.01 | | Chippewa Plaza | | Basis | | | 167,807 | | | | Sq. Ft. | | | | | | | | 11,220,000 | | | | 11,220,000 | | | | 1.0 | % | | | | | | | | | | | | | | | | | | |
13.02 | | Greene Plaza | | Basis | | | 125,686 | | | | Sq. Ft. | | | | | | | | 7,930,000 | | | | 7,930,000 | | | | 0.7 | % | | | | | | | | | | | | | | | | | | |
14 | | Parkway Irvine | | RBS | | | 209,951 | | | | Sq. Ft. | | | | 88 | | | | 18,500,000 | | | | 18,500,000 | | | | 1.7 | % | | | 15,853,907 | | | N | | | 5/4/2012 | | | | 7/1/2012 | | | | 6/1/2014 | |
15 | | Bear Creek Portfolio | | Basis | | | Various | | | | Various | | | | Various | | | | 18,400,000 | | | | 18,400,000 | | | | 1.7 | % | | | 13,881,150 | | | N | | | 5/17/2012 | | | | 7/1/2012 | | | | | |
15.01 | | Bear Creek Meadows Phase I | | Basis | | | 120 | | | | Units | | | | | | | | 6,250,000 | | | | 6,250,000 | | | | 0.6 | % | | | | | | | | | | | | | | | | | | |
15.02 | | Bear Creek Meadows Phase II | | Basis | | | 120 | | | | Units | | | | | | | | 6,150,000 | | | | 6,150,000 | | | | 0.6 | % | | | | | | | | | | | | | | | | | | |
15.03 | | Bear Creek Crossings | | Basis | | | 45,857 | | | | Sq. Ft. | | | | | | | | 6,000,000 | | | | 6,000,000 | | | | 0.5 | % | | | | | | | | | | | | | | | | | | |
16 | | Haydn Cutler Portfolio | | Basis | | | 283,463 | | | | Sq. Ft. | | | | 64 | | | | 18,000,000 | | | | 18,000,000 | | | | 1.6 | % | | | 11,342,733 | | | N | | | 5/18/2012 | | | | 7/1/2012 | | | | | |
16.01 | | Palestine Plaza Shopping Center | | Basis | | | 122,920 | | | | Sq. Ft. | | | | | | | | 6,800,000 | | | | 6,800,000 | | | | 0.6 | % | | | | | | | | | | | | | | | | | | |
16.02 | | Four Corners Shopping Center | | Basis | | | 69,955 | | | | Sq. Ft. | | | | | | | | 3,575,000 | | | | 3,575,000 | | | | 0.3 | % | | | | | | | | | | | | | | | | | | |
16.03 | | Plaza at Lake Forest | | Basis | | | 13,000 | | | | Sq. Ft. | | | | | | | | 2,100,000 | | | | 2,100,000 | | | | 0.2 | % | | | | | | | | | | | | | | | | | | |
16.04 | | Meadowbrook Shopping Center | | Basis | | | 25,826 | | | | Sq. Ft. | | | | | | | | 1,900,000 | | | | 1,900,000 | | | | 0.2 | % | | | | | | | | | | | | | | | | | | |
16.05 | | Cleveland Commons | | Basis | | | 25,486 | | | | Sq. Ft. | | | | | | | | 1,625,000 | | | | 1,625,000 | | | | 0.1 | % | | | | | | | | | | | | | | | | | | |
16.06 | | Greenville Shopping Center | | Basis | | | 12,900 | | | | Sq. Ft. | | | | | | | | 1,325,000 | | | | 1,325,000 | | | | 0.1 | % | | | | | | | | | | | | | | | | | | |
16.07 | | Burleson Shopping Center | | Basis | | | 13,376 | | | | Sq. Ft. | | | | | | | | 675,000 | | | | 675,000 | | | | 0.1 | % | | | | | | | | | | | | | | | | | | |
17 | | Hilton Garden Inn - Charlottesville | | WFB | | | 124 | | | | Rooms | | | | 114,516 | | | | 14,200,000 | | | | 14,200,000 | | | | 1.3 | % | | | 10,693,458 | | | N | | | 5/16/2012 | | | | 7/1/2012 | | | | | |
18 | | Pointe West Shopping Center | | LIG I | | | 166,515 | | | | Sq. Ft. | | | | 84 | | | | 14,000,000 | | | | 13,972,989 | | | | 1.3 | % | | | 11,787,632 | | | Y | | | 3/22/2012 | | | | 5/5/2012 | | | | | |
19 | | 2 North 20th Street | | RBS | | | 205,140 | | | | Sq. Ft. | | | | 63 | | | | 13,000,000 | | | | 12,972,005 | | | | 1.2 | % | | | 10,773,931 | | | N | | | 3/29/2012 | | | | 5/1/2012 | | | | | |
20 | | Odessa Hotel Portfolio | | RBS | | | 159 | | | | Rooms | | | | 81,264 | | | | 13,000,000 | | | | 12,920,900 | | | | 1.2 | % | | | 8,566,656 | | | N | | | 2/15/2012 | | | | 4/1/2012 | | | | | |
20.01 | | Holiday Inn Express - Odessa | | RBS | | | 92 | | | | Rooms | | | | | | | | 7,900,000 | | | | 7,851,931 | | | | 0.7 | % | | | | | | | | | | | | | | | | | | |
20.02 | | Fairfield Inn & Suites - Odessa | | RBS | | | 67 | | | | Rooms | | | | | | | | 5,100,000 | | | | 5,068,968 | | | | 0.5 | % | | | | | | | | | | | | | | | | | | |
21 | | Pathmark Staten Island | | WFB | | | 64,117 | | | | Sq. Ft. | | | | 195 | | | | 12,500,000 | | | | 12,500,000 | | | | 1.1 | % | | | 9,352,215 | | | N | | | 5/10/2012 | | | | 7/1/2012 | | | | | |
22 | | Adagio Retail | | RBS | | | 43,224 | | | | Sq. Ft. | | | | 278 | | | | 12,000,000 | | | | 12,000,000 | | | | 1.1 | % | | | 10,703,215 | | | N | | | 4/18/2012 | | | | 6/1/2012 | | | | 5/1/2015 | |
23 | | Traditions Apartments - Grand Rapids & Lansing | | RBS | | | 360 | | | | Units | | | | 32,389 | | | | 11,660,000 | | | | 11,660,000 | | | | 1.1 | % | | | 9,547,895 | | | N | | | 5/16/2012 | | | | 7/1/2012 | | | | | |
23.01 | | Traditions Apartments - Grand Rapids | | RBS | | | 200 | | | | Units | | | | | | | | 7,300,000 | | | | 7,300,000 | | | | 0.7 | % | | | | | | | | | | | | | | | | | | |
23.02 | | Traditions Apartments - Lansing | | RBS | | | 160 | | | | Units | | | | | | | | 4,360,000 | | | | 4,360,000 | | | | 0.4 | % | | | | | | | | | | | | | | | | | | |
24 | | Crossroads Towne Center | | RBS | | | 126,088 | | | | Sq. Ft. | | | | 90 | | | | 11,400,000 | | | | 11,400,000 | | | | 1.0 | % | | | 9,250,881 | | | N | | | 5/17/2012 | | | | 7/1/2012 | | | | | |
25 | | The Plaza at Hillcroft and Harwin | | WFB | | | 75,592 | | | | Sq. Ft. | | | | 149 | | | | 11,300,000 | | | | 11,284,393 | | | | 1.0 | % | | | 8,628,705 | | | N | | | 4/10/2012 | | | | 6/1/2012 | | | | | |
26 | | Four Points Sheraton | | RBS | | | 86 | | | | Rooms | | | | 126,850 | | | | 11,000,000 | | | | 10,909,118 | | | | 1.0 | % | | | 8,519,640 | | | N | | | 11/22/2011 | | | | 1/1/2012 | | | | | |
27 | | Meridian Village | | CIIICM | | | 126,651 | | | | Sq. Ft. | | | | 78 | | | | 9,864,000 | | | | 9,854,052 | | | | 0.9 | % | | | 9,127,172 | | | N | | | 4/24/2012 | | | | 6/1/2012 | | | | | |
28 | | Courtyard Marriot | | CIIICM | | | 103 | | | | Rooms | | | | 94,535 | | | | 9,750,000 | | | | 9,737,063 | | | | 0.9 | % | | | 7,499,365 | | | N | | | 4/26/2012 | | | | 6/5/2012 | | | | | |
29 | | North Park Shopping Center | | LIG I | | | 188,093 | | | | Sq. Ft. | | | | 49 | | | | 9,200,000 | | | | 9,200,000 | | | | 0.8 | % | | | 7,506,000 | | | N | | | 5/10/2012 | | | | 7/1/2012 | | | | | |
30 | | Hilton Garden Inn Ames | | RBS | | | 112 | | | | Rooms | | | | 80,357 | | | | 9,000,000 | | | | 9,000,000 | | | | 0.8 | % | | | 6,689,324 | | | N | | | 5/14/2012 | | | | 7/1/2012 | | | | | |
31 | | STORExpress | | WFB | | | 96,640 | | | | Sq. Ft. | | | | 86 | | | | 8,300,000 | | | | 8,300,000 | | | | 0.8 | % | | | 6,809,983 | | | N | | | 5/10/2012 | | | | 7/1/2012 | | | | | |
32 | | Self Storage 1 - Egbert | | WFB | | | 79,992 | | | | Sq. Ft. | | | | 100 | | | | 8,000,000 | | | | 7,991,737 | | | | 0.7 | % | | | 7,099,909 | | | N | | | 4/12/2012 | | | | 6/1/2012 | | | | | |
33 | | Figueroa & Patrice | | RBS | | | 164,675 | | | | Sq. Ft. | | | | 48 | | | | 8,000,000 | | | | 7,982,357 | | | | 0.7 | % | | | 6,606,165 | | | N | | | 3/29/2012 | | | | 5/1/2012 | | | | | |
34 | | Phoenix MHP Portfolio | | CIIICM | | | 508 | | | | Pads | | | | 15,059 | | | | 7,650,000 | | | | 7,650,000 | | | | 0.7 | % | | | 6,366,029 | | | N | | | 5/10/2012 | | | | 7/5/2012 | | | | | |
34.01 | | Superstition Lookout | | CIIICM | | | 192 | | | | Pads | | | | | | | | 2,891,339 | | | | 2,891,339 | | | | 0.3 | % | | | | | | | | | | | | | | | | | | |
34.02 | | Shiprock | | CIIICM | | | 120 | | | | Pads | | | | | | | | 1,807,087 | | | | 1,807,087 | | | | 0.2 | % | | | | | | | | | | | | | | | | | | |
34.03 | | Ironwood | | CIIICM | | | 108 | | | | Pads | | | | | | | | 1,626,378 | | | | 1,626,378 | | | | 0.1 | % | | | | | | | | | | | | | | | | | | |
34.04 | | Sierra Leone | | CIIICM | | | 88 | | | | Pads | | | | | | | | 1,325,197 | | | | 1,325,197 | | | | 0.1 | % | | | | | | | | | | | | | | | | | | |
35 | | Crossing Oaks Shopping Center | | LIG I | | | 226,912 | | | | Sq. Ft. | | | | 33 | | | | 7,500,000 | | | | 7,491,936 | | | | 0.7 | % | | | 6,156,104 | | | N | | | 4/13/2012 | | | | 6/1/2012 | | | | | |
36 | | Brookshire Medical Building | | WFB | | | 56,018 | | | | Sq. Ft. | | | | 126 | | | | 7,200,000 | | | | 7,066,572 | | | | 0.6 | % | | | 6,048,418 | | | N | | | 12/1/2010 | | | | 1/1/2011 | | | | | |
37 | | Mini U Storage - Columbia | | WFB | | | 152,867 | | | | Sq. Ft. | | | | 46 | | | | 7,000,000 | | | | 6,992,735 | | | | 0.6 | % | | | 5,773,863 | | | N | | | 4/4/2012 | | | | 6/1/2012 | | | | | |
38 | | Bank United Building | | CIIICM | | | 51,810 | | | | Sq. Ft. | | | | 117 | | | | 6,050,000 | | | | 6,050,000 | | | | 0.5 | % | | | 5,007,530 | | | N | | | 5/15/2012 | | | | 7/1/2012 | | | | | |
39 | | Edison Court | | WFB | | | 98,516 | | | | Sq. Ft. | | | | 58 | | | | 5,670,000 | | | | 5,670,000 | | | | 0.5 | % | | | 4,854,878 | | | N | | | 3/29/2012 | | | | 5/1/2012 | | | | 4/1/2013 | |
40 | | Walgreens | | Basis | | | 15,120 | | | | Sq. Ft. | | | | 324 | | | | 4,900,000 | | | | 4,900,000 | | | | 0.4 | % | | | 4,008,425 | | | N | | | 5/11/2012 | | | | 7/1/2012 | | | | | |
41 | | Epic Storage | | WFB | | | 79,376 | | | | Sq. Ft. | | | | 57 | | | | 4,500,000 | | | | 4,495,296 | | | | 0.4 | % | | | 3,708,162 | | | N | | | 4/18/2012 | | | | 6/1/2012 | | | | | |
42 | | Winn-Dixie | | CIIICM | | | 61,644 | | | | Sq. Ft. | | | | 67 | | | | 4,100,000 | | | | 4,100,000 | | | | 0.4 | % | | | 1,803,412 | | | N | | | 5/16/2012 | | | | 7/1/2012 | | | | | |
43 | | Courtyard at Midland Park | | LIG I | | | 77,944 | | | | Sq. Ft. | | | | 52 | | | | 4,040,000 | | | | 4,035,492 | | | | 0.4 | % | | | 3,298,560 | | | N | | | 4/30/2012 | | | | 6/1/2012 | | | | | |
44 | | Riverfront Place | | CIIICM | | | 45,716 | | | | Sq. Ft. | | | | 82 | | | | 3,750,000 | | | | 3,750,000 | | | | 0.3 | % | | | 3,151,597 | | | N | | | 5/23/2012 | | | | 7/7/2012 | | | | | |
45 | | Residence Inn | | CIIICM | | | 122 | | | | Rooms | | | | 29,141 | | | | 3,560,000 | | | | 3,555,167 | | | | 0.3 | % | | | 2,726,934 | | | N | | | 4/17/2012 | | | | 6/1/2012 | | | | | |
46 | | Fry Road Self Storage | | Basis | | | 66,575 | | | | Sq. Ft. | | | | 50 | | | | 3,300,000 | | | | 3,300,000 | | | | 0.3 | % | | | 2,717,333 | | | N | | | 5/9/2012 | | | | 7/1/2012 | | | | | |
47 | | Bloomfield and Northshore Self Storage | | CIIICM | | | 61,025 | | | | Sq. Ft. | | | | 52 | | | | 3,200,000 | | | | 3,200,000 | | | | 0.3 | % | | | 2,477,815 | | | N | | | 5/17/2012 | | | | 7/1/2012 | | | | | |
47.01 | | Northshore Self Storage | | CIIICM | | | 36,475 | | | | Sq. Ft. | | | | | | | | 1,900,000 | | | | 1,900,000 | | | | 0.2 | % | | | | | | | | | | | | | | | | | | |
47.02 | | Bloomfield Self Storage | | CIIICM | | | 24,550 | | | | Sq. Ft. | | | | | | | | 1,300,000 | | | | 1,300,000 | | | | 0.1 | % | | | | | | | | | | | | | | | | | | |
48 | | 30 Columbia | | RBS | | | 45,991 | | | | Sq. Ft. | | | | 70 | | | | 3,200,000 | | | | 3,196,627 | | | | 0.3 | % | | | 2,633,832 | | | N | | | 4/30/2012 | | | | 6/1/2012 | | | | | |
49 | | Storage Depot - Sunrise | | WFB | | | 59,720 | | | | Sq. Ft. | | | | 46 | | | | 2,750,000 | | | | 2,750,000 | | | | 0.2 | % | | | 2,290,595 | | | N | | | 5/10/2012 | | | | 7/1/2012 | | | | | |
50 | | Storage Depot FM 802 | | WFB | | | 73,285 | | | | Sq. Ft. | | | | 37 | | | | 2,715,000 | | | | 2,715,000 | | | | 0.2 | % | | | 2,261,443 | | | N | | | 5/10/2012 | | | | 7/1/2012 | | | | | |
51 | | Merrifield Plaza | | CIIICM | | | 62,577 | | | | Sq. Ft. | | | | 40 | | | | 2,520,000 | | | | 2,516,513 | | | | 0.2 | % | | | 1,923,607 | | | N | | | 5/1/2012 | | | | 6/5/2012 | | | | | |
52 | | Storage Depot - Rangerville & San Benito | | WFB | | | 76,100 | | | | Sq. Ft. | | | | 31 | | | | 2,365,000 | | | | 2,365,000 | | | | 0.2 | % | | | 1,969,912 | | | N | | | 5/10/2012 | | | | 7/1/2012 | | | | | |
52.01 | | Storage Depot Rangerville | | WFB | | | 37,650 | | | | Sq. Ft. | | | | | | | | 1,425,000 | | | | 1,425,000 | | | | 0.1 | % | | | | | | | | | | | | | | | | | | |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | Number of Units(2) | | | Unit of Measure | | | Cut-off Date Balance Per Unit(2)(3) | | | Original Balance ($)(3) | | | Cut-off Date Balance ($)(3) | | | % of Aggregate Cut-off Date Balance | | | Maturity Date or ARD Balloon Payment ($) | | | ARD Loan | | Origination Date | | | First Pay Date | | | Last IO Pay Date |
| | | | | | | | | | | | | |
52.02 | | Storage Depot San Benito | | WFB | | | 38,450 | | | | Sq. Ft. | | | | | | | | 940,000 | | | | 940,000 | | | | 0.1 | % | | | | | | | | | | | | | | | | |
53 | | Endicott Self Storage | | CIIICM | | | 35,288 | | | | Sq. Ft. | | | | 60 | | | | 2,100,000 | | | | 2,100,000 | | | | 0.2 | % | | | 1,612,283 | | | N | | | 5/16/2012 | | | | 7/5/2012 | | | |
54 | | Greenfield Estates | | WFB | | | 127 | | | | Pads | | | | 15,734 | | | | 2,000,000 | | | | 1,998,177 | | | | 0.2 | % | | | 1,677,433 | | | N | | | 4/20/2012 | | | | 6/1/2012 | | | |
55 | | Storage Depot - Hwy 281 | | WFB | | | 43,605 | | | | Sq. Ft. | | | | 45 | | | | 1,950,000 | | | | 1,950,000 | | | | 0.2 | % | | | 1,624,241 | | | N | | | 5/10/2012 | | | | 7/1/2012 | | | |
56 | | Blue Springs Village MHP | | CIIICM | | | 102 | | | | Pads | | | | 18,627 | | | | 1,900,000 | | | | 1,900,000 | | | | 0.2 | % | | | 1,606,438 | | | N | | | 5/16/2012 | | | | 7/3/2012 | | | |
57 | | Lake Road Center | | CIIICM | | | 9,140 | | | | Sq. Ft. | | | | 208 | | | | 1,900,000 | | | | 1,900,000 | | | | 0.2 | % | | | 1,575,121 | | | N | | | 5/18/2012 | | | | 7/5/2012 | | | |
58 | | Storage Depot - Callaghan | | WFB | | | 51,710 | | | | Sq. Ft. | | | | 35 | | | | 1,800,000 | | | | 1,800,000 | | | | 0.2 | % | | | 1,499,299 | | | N | | | 5/10/2012 | | | | 7/1/2012 | | | |
59 | | Saddleview MHP | | CIIICM | | | 55 | | | | Pads | | | | 28,636 | | | | 1,575,000 | | | | 1,575,000 | | | | 0.1 | % | | | 1,202,955 | | | N | | | 5/16/2012 | | | | 7/1/2012 | | | |
60 | | Shady Oaks & Village MHC | | CIIICM | | | 199 | | | | Pads | | | | 7,789 | | | | 1,550,000 | | | | 1,550,000 | | | | 0.1 | % | | | 1,171,841 | | | N | | | 5/11/2012 | | | | 7/1/2012 | | | |
61 | | Cedar Creek | | CIIICM | | | 169 | | | | Pads | | | | 8,854 | | | | 1,500,000 | | | | 1,496,253 | | | | 0.1 | % | | | 1,180,876 | | | N | | | 3/9/2012 | | | | 5/1/2012 | | | |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | First P&I Pay Date | | | Maturity Date or Anticipated Repayment Date | | | ARD Loan Maturity Date | |
| | | | | |
1 | | Northridge Fashion Center | | WFB | | | 5/1/2011 | | | | 12/1/2021 | | | | | |
2 | | Town Center at Cobb | | RBS | | | 6/1/2014 | | | | 5/1/2022 | | | | | |
3 | | Florence Mall | | RBS | | | | | | | 6/1/2022 | | | | | |
4 | | Hutchinson Metro Center - Tower I | | WFB | | | 6/1/2012 | | | | 5/1/2022 | | | | | |
5 | | Puente Hills East | | RBS | | | 7/1/2017 | | | | 6/1/2022 | | | | | |
6 | | Fashion Square | | WFB | | | 7/1/2012 | | | | 6/1/2022 | | | | | |
7 | | Kana Hotel Portfolio II | | RBS | | | 6/1/2012 | | | | 5/1/2022 | | | | | |
7.01 | | Embassy Suites - Ridgeland | | RBS | | | | | | | | | | | | |
7.02 | | Hilton Garden Inn, Mooresville | | RBS | | | | | | | | | | | | |
7.03 | | Hilton Garden Inn - Abilene | | RBS | | | | | | | | | | | | |
7.04 | | Hampton Inn & Suites - Tupelo | | RBS | | | | | | | | | | | | |
8 | | 167 East 61st Street | | RBS | | | | | | | 5/1/2022 | | | | | |
9 | | Isola Bella | | WFB | | | 6/1/2012 | | | | 5/1/2022 | | | | | |
10 | | HSN Cornerstone | | LIG I | | | 7/1/2012 | | | | 6/1/2022 | | | | | |
11 | | 270 Peachtree Street | | Basis | | | 7/1/2012 | | | | 6/1/2022 | | | | | |
12 | | Hotel Erwin | | RBS | | | 7/1/2012 | | | | 6/1/2022 | | | | | |
13 | | Chippewa and Greene Portfolio | | Basis | | | 7/1/2012 | | | | 6/1/2022 | | | | | |
13.01 | | Chippewa Plaza | | Basis | | | | | | | | | | | | |
13.02 | | Greene Plaza | | Basis | | | | | | | | | | | | |
14 | | Parkway Irvine | | RBS | | | 7/1/2014 | | | | 6/1/2022 | | | | | |
15 | | Bear Creek Portfolio | | Basis | | | 7/1/2012 | | | | 6/1/2022 | | | | | |
15.01 | | Bear Creek Meadows Phase I | | Basis | | | | | | | | | | | | |
15.02 | | Bear Creek Meadows Phase II | | Basis | | | | | | | | | | | | |
15.03 | | Bear Creek Crossings | | Basis | | | | | | | | | | | | |
16 | | Haydn Cutler Portfolio | | Basis | | | 7/1/2012 | | | | 6/1/2022 | | | | | |
16.01 | | Palestine Plaza Shopping Center | | Basis | | | | | | | | | | | | |
16.02 | | Four Corners Shopping Center | | Basis | | | | | | | | | | | | |
16.03 | | Plaza at Lake Forest | | Basis | | | | | | | | | | | | |
16.04 | | Meadowbrook Shopping Center | | Basis | | | | | | | | | | | | |
16.05 | | Cleveland Commons | | Basis | | | | | | | | | | | | |
16.06 | | Greenville Shopping Center | | Basis | | | | | | | | | | | | |
16.07 | | Burleson Shopping Center | | Basis | | | | | | | | | | | | |
17 | | Hilton Garden Inn - Charlottesville | | WFB | | | 7/1/2012 | | | | 6/1/2022 | | | | | |
18 | | Pointe West Shopping Center | | LIG I | | | 5/5/2012 | | | | 4/5/2022 | | | | 4/5/2042 | |
19 | | 2 North 20th Street | | RBS | | | 5/1/2012 | | | | 4/1/2022 | | | | | |
20 | | Odessa Hotel Portfolio | | RBS | | | 4/1/2012 | | | | 3/1/2022 | | | | | |
20.01 | | Holiday Inn Express - Odessa | | RBS | | | | | | | | | | | | |
20.02 | | Fairfield Inn & Suites - Odessa | | RBS | | | | | | | | | | | | |
21 | | Pathmark Staten Island | | WFB | | | 7/1/2012 | | | | 6/1/2022 | | | | | |
22 | | Adagio Retail | | RBS | | | 6/1/2015 | | | | 5/1/2022 | | | | | |
23 | | Traditions Apartments - Grand Rapids & Lansing | | RBS | | | 7/1/2012 | | | | 6/1/2022 | | | | | |
23.01 | | Traditions Apartments - Grand Rapids | | RBS | | | | | | | | | | | | |
23.02 | | Traditions Apartments - Lansing | | RBS | | | | | | | | | | | | |
24 | | Crossroads Towne Center | | RBS | | | 7/1/2012 | | | | 6/1/2022 | | | | | |
25 | | The Plaza at Hillcroft and Harwin | | WFB | | | 6/1/2012 | | | | 5/1/2022 | | | | | |
26 | | Four Points Sheraton | | RBS | | | 1/1/2012 | | | | 12/1/2021 | | | | | |
27 | | Meridian Village | | CIIICM | | | 6/1/2012 | | | | 5/1/2017 | | | | | |
28 | | Courtyard Marriot | | CIIICM | | | 6/5/2012 | | | | 5/5/2022 | | | | | |
29 | | North Park Shopping Center | | LIG I | | | 7/1/2012 | | | | 6/1/2022 | | | | | |
30 | | Hilton Garden Inn Ames | | RBS | | | 7/1/2012 | | | | 6/1/2022 | | | | | |
31 | | STORExpress | | WFB | | | 7/1/2012 | | | | 6/1/2022 | | | | | |
32 | | Self Storage 1 - Egbert | | WFB | | | 6/1/2012 | | | | 5/1/2019 | | | | | |
33 | | Figueroa & Patrice | | RBS | | | 5/1/2012 | | | | 4/1/2022 | | | | | |
34 | | Phoenix MHP Portfolio | | CIIICM | | | 7/5/2012 | | | | 6/5/2022 | | | | | |
34.01 | | Superstition Lookout | | CIIICM | | | | | | | | | | | | |
34.02 | | Shiprock | | CIIICM | | | | | | | | | | | | |
34.03 | | Ironwood | | CIIICM | | | | | | | | | | | | |
34.04 | | Sierra Leone | | CIIICM | | | | | | | | | | | | |
35 | | Crossing Oaks Shopping Center | | LIG I | | | 6/1/2012 | | | | 5/1/2022 | | | | | |
36 | | Brookshire Medical Building | | WFB | | | 1/1/2011 | | | | 12/1/2020 | | | | | |
37 | | Mini U Storage - Columbia | | WFB | | | 6/1/2012 | | | | 5/1/2022 | | | | | |
38 | | Bank United Building | | CIIICM | | | 7/1/2012 | | | | 6/1/2022 | | | | | |
39 | | Edison Court | | WFB | | | 5/1/2013 | | | | 4/1/2022 | | | | | |
40 | | Walgreens | | Basis | | | 7/1/2012 | | | | 6/1/2022 | | | | | |
41 | | Epic Storage | | WFB | | | 6/1/2012 | | | | 5/1/2022 | | | | | |
42 | | Winn-Dixie | | CIIICM | | | 7/1/2012 | | | | 6/1/2022 | | | | | |
43 | | Courtyard at Midland Park | | LIG I | | | 6/1/2012 | | | | 5/1/2022 | | | | | |
44 | | Riverfront Place | | CIIICM | | | 7/7/2012 | | | | 6/7/2022 | | | | | |
45 | | Residence Inn | | CIIICM | | | 6/1/2012 | | | | 5/1/2022 | | | | | |
46 | | Fry Road Self Storage | | Basis | | | 7/1/2012 | | | | 6/1/2022 | | | | | |
47 | | Bloomfield and Northshore Self Storage | | CIIICM | | | 7/1/2012 | | | | 6/1/2022 | | | | | |
47.01 | | Northshore Self Storage | | CIIICM | | | | | | | | | | | | |
47.02 | | Bloomfield Self Storage | | CIIICM | | | | | | | | | | | | |
48 | | 30 Columbia | | RBS | | | 6/1/2012 | | | | 5/1/2022 | | | | | |
49 | | Storage Depot - Sunrise | | WFB | | | 7/1/2012 | | | | 6/1/2022 | | | | | |
50 | | Storage Depot FM 802 | | WFB | | | 7/1/2012 | | | | 6/1/2022 | | | | | |
51 | | Merrifield Plaza | | CIIICM | | | 6/5/2012 | | | | 5/5/2022 | | | | | |
52 | | Storage Depot - Rangerville & San Benito | | WFB | | | 7/1/2012 | | | | 6/1/2022 | | | | | |
52.01 | | Storage Depot Rangerville | | WFB | | | | | | | | | | | | |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | First P&I Pay Date | | | Maturity Date or Anticipated Repayment Date | | | ARD Loan Maturity Date |
| | | | | |
52.02 | | Storage Depot San Benito | | WFB | | | | | | | | | | |
53 | | Endicott Self Storage | | CIIICM | | | 7/5/2012 | | | | 6/5/2022 | | | |
54 | | Greenfield Estates | | WFB | | | 6/1/2012 | | | | 5/1/2022 | | | |
55 | | Storage Depot - Hwy 281 | | WFB | | | 7/1/2012 | | | | 6/1/2022 | | | |
56 | | Blue Springs Village MHP | | CIIICM | | | 7/3/2012 | | | | 6/3/2022 | | | |
57 | | Lake Road Center | | CIIICM | | | 7/5/2012 | | | | 6/5/2022 | | | |
58 | | Storage Depot - Callaghan | | WFB | | | 7/1/2012 | | | | 6/1/2022 | | | |
59 | | Saddleview MHP | | CIIICM | | | 7/1/2012 | | | | 6/1/2022 | | | |
60 | | Shady Oaks & Village MHC | | CIIICM | | | 7/1/2012 | | | | 6/1/2022 | | | |
61 | | Cedar Creek | | CIIICM | | | 5/1/2012 | | | | 4/1/2022 | | | |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | Gross Mortgage Rate | | | Trust Advisor Fee | | | Trustee Fee | | | Servicing Fee | | | Net Mortgage Rate | | | 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.) | |
| | | | | | | | | | | | | |
1 | | Northridge Fashion Center | | WFB | | | 5.09700 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 4.99100 | % | | Actual/360 | | | 868,424.64 | | | Amortizing Balloon | | | | | | | 128 | | | | 114 | |
2 | | Town Center at Cobb | | RBS | | | 4.75700 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 4.65100 | % | | Actual/360 | | | 678,690.15 | | | Interest- only, Amortizing Balloon | | | Actual/360 | | | | 120 | | | | 119 | |
3 | | Florence Mall | | RBS | | | 4.15000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 4.04400 | % | | Actual/360 | | | 315,572.92 | | | Interest- only, Balloon | | | Actual/360 | | | | 120 | | | | 120 | |
4 | | Hutchinson Metro Center - Tower I | | WFB | | | 5.05000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 4.94400 | % | | Actual/360 | | | 367,119.42 | | | Amortizing Balloon | | | | | | | 120 | | | | 119 | |
5 | | Puente Hills East | | RBS | | | 4.47000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 4.36400 | % | | Actual/360 | | | 328,187.82 | | | Interest- only, Amortizing Balloon | | | Actual/360 | | | | 120 | | | | 120 | |
6 | | Fashion Square | | WFB | | | 4.95000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 4.84400 | % | | 30/360 | | | 244,305.85 | | | Amortizing Balloon | | | | | | | 120 | | | | 120 | |
7 | | Kana Hotel Portfolio II | | RBS | | | 5.30000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 5.19400 | % | | Actual/360 | | | 231,847.46 | | | Amortizing Balloon | | | | | | | 120 | | | | 119 | |
7.01 | | Embassy Suites - Ridgeland | | RBS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
7.02 | | Hilton Garden Inn, Mooresville | | RBS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
7.03 | | Hilton Garden Inn - Abilene | | RBS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
7.04 | | Hampton Inn & Suites - Tupelo | | RBS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
8 | | 167 East 61st Street | | RBS | | | 4.30800 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 4.20200 | % | | Actual/360 | | | 129,215.07 | | | Interest- only, Balloon | | | Actual/360 | | | | 120 | | | | 119 | |
9 | | Isola Bella | | WFB | | | 5.27000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 5.16400 | % | | Actual/360 | | | 188,170.65 | | | Amortizing Balloon | | | | | | | 120 | | | | 119 | |
10 | | HSN Cornerstone | | LIG I | | | 4.75000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.09000 | % | | | 4.65400 | % | | Actual/360 | | | 159,624.09 | | | Amortizing Balloon | | | | | | | 120 | | | | 120 | |
11 | | 270 Peachtree Street | | Basis | | | 4.90000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 4.79400 | % | | Actual/360 | | | 144,623.03 | | | Amortizing Balloon | | | | | | | 120 | | | | 120 | |
12 | | Hotel Erwin | | RBS | | | 5.31000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 5.20400 | % | | Actual/360 | | | 132,310.34 | | | Amortizing Balloon | | | | | | | 120 | | | | 120 | |
13 | | Chippewa and Greene Portfolio | | Basis | | | 4.75000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 4.64400 | % | | Actual/360 | | | 99,895.46 | | | Amortizing Balloon | | | | | | | 120 | | | | 120 | |
13.01 | | Chippewa Plaza | | Basis | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
13.02 | | Greene Plaza | | Basis | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
14 | | Parkway Irvine | | RBS | | | 4.62600 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.13000 | % | | | 4.49000 | % | | Actual/360 | | | 95,126.88 | | | Interest- only, Amortizing Balloon | | | Actual/360 | | | | 120 | | | | 120 | |
15 | | Bear Creek Portfolio | | Basis | | | 5.25000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 5.14400 | % | | Actual/360 | | | 110,261.58 | | | Amortizing Balloon | | | | | | | 120 | | | | 120 | |
15.01 | | Bear Creek Meadows Phase I | | Basis | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
15.02 | | Bear Creek Meadows Phase II | | Basis | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
15.03 | | Bear Creek Crossings | | Basis | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
16 | | Haydn Cutler Portfolio | | Basis | | | 5.00000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 4.89400 | % | | Actual/360 | | | 118,792.03 | | | Amortizing Balloon | | | | | | | 120 | | | | 120 | |
16.01 | | Palestine Plaza Shopping Center | | Basis | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
16.02 | | Four Corners Shopping Center | | Basis | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
16.03 | | Plaza at Lake Forest | | Basis | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
16.04 | | Meadowbrook Shopping Center | | Basis | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
16.05 | | Cleveland Commons | | Basis | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
16.06 | | Greenville Shopping Center | | Basis | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
16.07 | | Burleson Shopping Center | | Basis | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
17 | | Hilton Garden Inn - Charlottesville | | WFB | | | 5.20000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 5.09400 | % | | Actual/360 | | | 84,674.81 | | | Amortizing Balloon | | | | | | | 120 | | | | 120 | |
18 | | Pointe West Shopping Center | | LIG I | | | 5.76000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.09000 | % | | | 5.66400 | % | | Actual/360 | | | 81,789.16 | | | Amortizing ARD | | | | | | | 120 | | | | 118 | |
19 | | 2 North 20th Street | | RBS | | | 5.25000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 5.14400 | % | | Actual/360 | | | 71,786.48 | | | Amortizing Balloon | | | | | | | 120 | | | | 118 | |
20 | | Odessa Hotel Portfolio | | RBS | | | 6.13000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 6.02400 | % | | Actual/360 | | | 94,113.63 | | | Amortizing Balloon | | | | | | | 120 | | | | 117 | |
20.01 | | Holiday Inn Express - Odessa | | RBS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
20.02 | | Fairfield Inn & Suites - Odessa | | RBS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
21 | | Pathmark Staten Island | | WFB | | | 5.02000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 4.91400 | % | | Actual/360 | | | 73,219.49 | | | Amortizing Balloon | | | | | | | 120 | | | | 120 | |
22 | | Adagio Retail | | RBS | | | 5.34500 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 5.23900 | % | | Actual/360 | | | 66,972.29 | | | Interest- only, Amortizing Balloon | | | Actual/360 | | | | 120 | | | | 119 | |
23 | | Traditions Apartments - Grand Rapids & Lansing | | RBS | | | 4.88000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 4.77400 | % | | Actual/360 | | | 61,741.07 | | | Amortizing Balloon | | | | | | | 120 | | | | 120 | |
23.01 | | Traditions Apartments - Grand Rapids | | RBS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
23.02 | | Traditions Apartments - Lansing | | RBS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
24 | | Crossroads Towne Center | | RBS | | | 4.61000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 4.50400 | % | | Actual/360 | | | 58,509.61 | | | Amortizing Balloon | | | | | | | 120 | | | | 120 | |
25 | | The Plaza at Hillcroft and Harwin | | WFB | | | 5.59000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 5.48400 | % | | Actual/360 | | | 70,000.54 | | | Amortizing Balloon | | | | | | | 120 | | | | 119 | |
26 | | Four Points Sheraton | | RBS | | | 6.00000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 5.89400 | % | | Actual/360 | | | 70,873.16 | | | Amortizing Balloon | | | | | | | 120 | | | | 114 | |
27 | | Meridian Village | | CIIICM | | | 5.22000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 5.11400 | % | | Actual/360 | | | 54,286.23 | | | Amortizing Balloon | | | | | | | 60 | | | | 59 | |
28 | | Courtyard Marriot | | CIIICM | | | 5.80000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 5.69400 | % | | Actual/360 | | | 61,632.81 | | | Amortizing Balloon | | | | | | | 120 | | | | 119 | |
29 | | North Park Shopping Center | | LIG I | | | 4.77000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.09000 | % | | | 4.67400 | % | | Actual/360 | | | 48,102.52 | | | Amortizing Balloon | | | | | | | 120 | | | | 120 | |
30 | | Hilton Garden Inn Ames | | RBS | | | 4.84000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 4.73400 | % | | Actual/360 | | | 51,777.54 | | | Amortizing Balloon | | | | | | | 120 | | | | 120 | |
31 | | STORExpress | | WFB | | | 4.94000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 4.83400 | % | | Actual/360 | | | 44,252.34 | | | Amortizing Balloon | | | | | | | 120 | | | | 120 | |
32 | | Self Storage 1 - Egbert | | WFB | | | 5.12000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 5.01400 | % | | Actual/360 | | | 43,534.35 | | | Amortizing Balloon | | | | | | | 84 | | | | 83 | |
33 | | Figueroa & Patrice | | RBS | | | 5.13700 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 5.03100 | % | | Actual/360 | | | 43,618.04 | | | Amortizing Balloon | | | | | | | 120 | | | | 118 | |
34 | | Phoenix MHP Portfolio | | CIIICM | | | 5.38000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 5.27400 | % | | Actual/360 | | | 42,861.65 | | | Amortizing Balloon | | | | | | | 120 | | | | 120 | |
34.01 | | Superstition Lookout | | CIIICM | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
34.02 | | Shiprock | | CIIICM | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
34.03 | | Ironwood | | CIIICM | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
34.04 | | Sierra Leone | | CIIICM | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
35 | | Crossing Oaks Shopping Center | | LIG I | | | 4.95000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.09000 | % | | | 4.85400 | % | | Actual/360 | | | 40,032.75 | | | Amortizing Balloon | | | | | | | 120 | | | | 119 | |
36 | | Brookshire Medical Building | | WFB | | | 5.68000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 5.57400 | % | | Actual/360 | | | 41,697.62 | | | Amortizing Balloon | | | | | | | 120 | | | | 102 | |
37 | | Mini U Storage - Columbia | | WFB | | | 5.10000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 4.99400 | % | | Actual/360 | | | 38,006.49 | | | Amortizing Balloon | | | | | | | 120 | | | | 119 | |
38 | | Bank United Building | | CIIICM | | | 5.21000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 5.10400 | % | | Actual/360 | | | 33,258.59 | | | Amortizing Balloon | | | | | | | 120 | | | | 120 | |
39 | | Edison Court | | WFB | | | 5.50000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 5.39400 | % | | Actual/360 | | | 32,193.64 | | | Interest- only, Amortizing Balloon | | | Actual/360 | | | | 120 | | | | 118 | |
40 | | Walgreens | | Basis | | | 4.85000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 4.74400 | % | | Actual/360 | | | 25,856.90 | | | Amortizing Balloon | | | | | | | 120 | | | | 120 | |
41 | | Epic Storage | | WFB | | | 5.07000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 4.96400 | % | | Actual/360 | | | 24,349.86 | | | Amortizing Balloon | | | | | | | 120 | | | | 119 | |
42 | | Winn-Dixie | | CIIICM | | | 5.70000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 5.59400 | % | | Actual/360 | | | 33,937.14 | | | Amortizing Balloon | | | | | | | 120 | | | | 120 | |
43 | | Courtyard at Midland Park | | LIG I | | | 4.79000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.09000 | % | | | 4.69400 | % | | Actual/360 | | | 21,172.07 | | | Amortizing Balloon | | | | | | | 120 | | | | 119 | |
44 | | Riverfront Place | | CIIICM | | | 5.70000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 5.59400 | % | | Actual/360 | | | 21,765.02 | | | Amortizing Balloon | | | | | | | 120 | | | | 120 | |
45 | | Residence Inn | | CIIICM | | | 5.68000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 5.57400 | % | | Actual/360 | | | 22,245.84 | | | Amortizing Balloon | | | | | | | 120 | | | | 119 | |
46 | | Fry Road Self Storage | | Basis | | | 5.05000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 4.94400 | % | | Actual/360 | | | 17,816.09 | | | Amortizing Balloon | | | | | | | 120 | | | | 120 | |
47 | | Bloomfield and Northshore Self Storage | | CIIICM | | | 6.00000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 5.89400 | % | | Actual/360 | | | 20,617.64 | | | Amortizing Balloon | | | | | | | 120 | | | | 120 | |
47.01 | | Northshore Self Storage | | CIIICM | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
47.02 | | Bloomfield Self Storage | | CIIICM | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
48 | | 30 Columbia | | RBS | | | 5.03400 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 4.92800 | % | | Actual/360 | | | 17,244.85 | | | Amortizing Balloon | | | | | | | 120 | | | | 119 | |
49 | | Storage Depot - Sunrise | | WFB | | | 5.41000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 5.30400 | % | | Actual/360 | | | 15,459.27 | | | Amortizing Balloon | | | | | | | 120 | | | | 120 | |
50 | | Storage Depot FM 802 | | WFB | | | 5.41000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 5.30400 | % | | Actual/360 | | | 15,262.51 | | | Amortizing Balloon | | | | | | | 120 | | | | 120 | |
51 | | Merrifield Plaza | | CIIICM | | | 5.58000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 5.47400 | % | | Actual/360 | | | 15,595.63 | | | Amortizing Balloon | | | | | | | 120 | | | | 119 | |
52 | | Storage Depot - Rangerville & San Benito | | WFB | | | 5.41000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 5.30400 | % | | Actual/360 | | | 13,294.97 | | | Amortizing Balloon | | | | | | | 120 | | | | 120 | |
52.01 | | Storage Depot Rangerville | | WFB | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | Gross Mortgage Rate | | | Trust Advisor Fee | | | Trustee Fee | | | Servicing Fee | | | Net Mortgage Rate | | | 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.) | |
| | | | | | | | | | | | | |
52.02 | | Storage Depot San Benito | | WFB | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
53 | | Endicott Self Storage | | CIIICM | | | 5.75000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 5.64400 | % | | | Actual/360 | | | | 13,211.23 | | | Amortizing Balloon | | | | | 120 | | | | 120 | |
54 | | Greenfield Estates | | WFB | | | 5.63000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 5.52400 | % | | | Actual/360 | | | | 11,519.44 | | | Amortizing Balloon | | | | | 120 | | | | 119 | |
55 | | Storage Depot - Hwy 281 | | WFB | | | 5.41000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 5.30400 | % | | | Actual/360 | | | | 10,962.02 | | | Amortizing Balloon | | | | | 120 | | | | 120 | |
56 | | Blue Springs Village MHP | | CIIICM | | | 5.90000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 5.79400 | % | | | Actual/360 | | | | 11,269.59 | | | Amortizing Balloon | | | | | 120 | | | | 120 | |
57 | | Lake Road Center | | CIIICM | | | 5.26000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 5.15400 | % | | | Actual/360 | | | | 10,503.64 | | | Amortizing Balloon | | | | | 120 | | | | 120 | |
58 | | Storage Depot - Callaghan | | WFB | | | 5.41000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 5.30400 | % | | | Actual/360 | | | | 10,118.79 | | | Amortizing Balloon | | | | | 120 | | | | 120 | |
59 | | Saddleview MHP | | CIIICM | | | 5.60000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 5.49400 | % | | | Actual/360 | | | | 9,766.16 | | | Amortizing Balloon | | | | | 120 | | | | 120 | |
60 | | Shady Oaks & Village MHC | | CIIICM | | | 5.31000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 5.20400 | % | | | Actual/360 | | | | 9,343.29 | | | Amortizing Balloon | | | | | 120 | | | | 120 | |
61 | | Cedar Creek | | CIIICM | | | 6.50000 | % | | | 0.00190 | % | | | 0.00410 | % | | | 0.10000 | % | | | 6.39400 | % | | | Actual/360 | | | | 10,128.11 | | | Amortizing Balloon | | | | | 120 | | | | 118 | |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | Original IO Period (Mos.) | | | Remaining IO Period (Mos.) | |
| | | | |
1 | | Northridge Fashion Center | | WFB | | | 0 | | | | 0 | |
2 | | Town Center at Cobb | | RBS | | | 24 | | | | 23 | |
3 | | Florence Mall | | RBS | | | 120 | | | | 120 | |
4 | | Hutchinson Metro Center - Tower I | | WFB | | | 0 | | | | 0 | |
5 | | Puente Hills East | | RBS | | | 60 | | | | 60 | |
6 | | Fashion Square | | WFB | | | 0 | | | | 0 | |
7 | | Kana Hotel Portfolio II | | RBS | | | 0 | | | | 0 | |
7.01 | | Embassy Suites - Ridgeland | | RBS | | | | | | | | |
7.02 | | Hilton Garden Inn, Mooresville | | RBS | | | | | | | | |
7.03 | | Hilton Garden Inn - Abilene | | RBS | | | | | | | | |
7.04 | | Hampton Inn & Suites - Tupelo | | RBS | | | | | | | | |
8 | | 167 East 61st Street | | RBS | | | 120 | | | | 119 | |
9 | | Isola Bella | | WFB | | | 0 | | | | 0 | |
10 | | HSN Cornerstone | | LIG I | | | 0 | | | | 0 | |
11 | | 270 Peachtree Street | | Basis | | | 0 | | | | 0 | |
12 | | Hotel Erwin | | RBS | | | 0 | | | | 0 | |
13 | | Chippewa and Greene Portfolio | | Basis | | | 0 | | | | 0 | |
13.01 | | Chippewa Plaza | | Basis | | | | | | | | |
13.02 | | Greene Plaza | | Basis | | | | | | | | |
14 | | Parkway Irvine | | RBS | | | 24 | | | | 24 | |
15 | | Bear Creek Portfolio | | Basis | | | 0 | | | | 0 | |
15.01 | | Bear Creek Meadows Phase I | | Basis | | | | | | | | |
15.02 | | Bear Creek Meadows Phase II | | Basis | | | | | | | | |
15.03 | | Bear Creek Crossings | | Basis | | | | | | | | |
16 | | Haydn Cutler Portfolio | | Basis | | | 0 | | | | 0 | |
16.01 | | Palestine Plaza Shopping Center | | Basis | | | | | | | | |
16.02 | | Four Corners Shopping Center | | Basis | | | | | | | | |
16.03 | | Plaza at Lake Forest | | Basis | | | | | | | | |
16.04 | | Meadowbrook Shopping Center | | Basis | | | | | | | | |
16.05 | | Cleveland Commons | | Basis | | | | | | | | |
16.06 | | Greenville Shopping Center | | Basis | | | | | | | | |
16.07 | | Burleson Shopping Center | | Basis | | | | | | | | |
17 | | Hilton Garden Inn - Charlottesville | | WFB | | | 0 | | | | 0 | |
18 | | Pointe West Shopping Center | | LIG I | | | 0 | | | | 0 | |
19 | | 2 North 20th Street | | RBS | | | 0 | | | | 0 | |
20 | | Odessa Hotel Portfolio | | RBS | | | 0 | | | | 0 | |
20.01 | | Holiday Inn Express - Odessa | | RBS | | | | | | | | |
20.02 | | Fairfield Inn & Suites - Odessa | | RBS | | | | | | | | |
21 | | Pathmark Staten Island | | WFB | | | 0 | | | | 0 | |
22 | | Adagio Retail | | RBS | | | 36 | | | | 35 | |
23 | | Traditions Apartments - Grand Rapids & Lansing | | RBS | | | 0 | | | | 0 | |
23.01 | | Traditions Apartments - Grand Rapids | | RBS | | | | | | | | |
23.02 | | Traditions Apartments - Lansing | | RBS | | | | | | | | |
24 | | Crossroads Towne Center | | RBS | | | 0 | | | | 0 | |
25 | | The Plaza at Hillcroft and Harwin | | WFB | | | 0 | | | | 0 | |
26 | | Four Points Sheraton | | RBS | | | 0 | | | | 0 | |
27 | | Meridian Village | | CIIICM | | | 0 | | | | 0 | |
28 | | Courtyard Marriot | | CIIICM | | | 0 | | | | 0 | |
29 | | North Park Shopping Center | | LIG I | | | 0 | | | | 0 | |
30 | | Hilton Garden Inn Ames | | RBS | | | 0 | | | | 0 | |
31 | | STORExpress | | WFB | | | 0 | | | | 0 | |
32 | | Self Storage 1 - Egbert | | WFB | | | 0 | | | | 0 | |
33 | | Figueroa & Patrice | | RBS | | | 0 | | | | 0 | |
34 | | Phoenix MHP Portfolio | | CIIICM | | | 0 | | | | 0 | |
34.01 | | Superstition Lookout | | CIIICM | | | | | | | | |
34.02 | | Shiprock | | CIIICM | | | | | | | | |
34.03 | | Ironwood | | CIIICM | | | | | | | | |
34.04 | | Sierra Leone | | CIIICM | | | | | | | | |
35 | | Crossing Oaks Shopping Center | | LIG I | | | 0 | | | | 0 | |
36 | | Brookshire Medical Building | | WFB | | | 0 | | | | 0 | |
37 | | Mini U Storage - Columbia | | WFB | | | 0 | | | | 0 | |
38 | | Bank United Building | | CIIICM | | | 0 | | | | 0 | |
39 | | Edison Court | | WFB | | | 12 | | �� | | 10 | |
40 | | Walgreens | | Basis | | | 0 | | | | 0 | |
41 | | Epic Storage | | WFB | | | 0 | | | | 0 | |
42 | | Winn-Dixie | | CIIICM | | | 0 | | | | 0 | |
43 | | Courtyard at Midland Park | | LIG I | | | 0 | | | | 0 | |
44 | | Riverfront Place | | CIIICM | | | 0 | | | | 0 | |
45 | | Residence Inn | | CIIICM | | | 0 | | | | 0 | |
46 | | Fry Road Self Storage | | Basis | | | 0 | | | | 0 | |
47 | | Bloomfield and Northshore Self Storage | | CIIICM | | | 0 | | | | 0 | |
47.01 | | Northshore Self Storage | | CIIICM | | | | | | | | |
47.02 | | Bloomfield Self Storage | | CIIICM | | | | | | | | |
48 | | 30 Columbia | | RBS | | | 0 | | | | 0 | |
49 | | Storage Depot - Sunrise | | WFB | | | 0 | | | | 0 | |
50 | | Storage Depot FM 802 | | WFB | | | 0 | | | | 0 | |
51 | | Merrifield Plaza | | CIIICM | | | 0 | | | | 0 | |
52 | | Storage Depot - Rangerville & San Benito | | WFB | | | 0 | | | | 0 | |
52.01 | | Storage Depot Rangerville | | WFB | | | | | | | | |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | Original IO Period (Mos.) | | | Remaining IO Period (Mos.) | |
| | | | |
52.02 | | Storage Depot San Benito | | WFB | | | | | | | | |
53 | | Endicott Self Storage | | CIIICM | | | 0 | | | | 0 | |
54 | | Greenfield Estates | | WFB | | | 0 | | | | 0 | |
55 | | Storage Depot - Hwy 281 | | WFB | | | 0 | | | | 0 | |
56 | | Blue Springs Village MHP | | CIIICM | | | 0 | | | | 0 | |
57 | | Lake Road Center | | CIIICM | | | 0 | | | | 0 | |
58 | | Storage Depot - Callaghan | | WFB | | | 0 | | | | 0 | |
59 | | Saddleview MHP | | CIIICM | | | 0 | | | | 0 | |
60 | | Shady Oaks & Village MHC | | CIIICM | | | 0 | | | | 0 | |
61 | | Cedar Creek | | CIIICM | | | 0 | | | | 0 | |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | 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 | | | UW NOI DSCR (x)(3)(5) | | | UW NCF DSCR (x)(3)(5) | | | Cut-off Date LTV Ratio(3)(5) | |
| | | | | | | | | | | | | |
1 | | Northridge Fashion Center | | WFB | | | 360 | | | | 346 | | | | 14 | | | L(38),D(83),O(7) | | | 5 | | | | 5 | | | | 369,000,000 | | | | 1/16/2012 | | | | 1.46 | | | | 1.40 | | | | 66.9 | % |
2 | | Town Center at Cobb | | RBS | | | 360 | | | | 360 | | | | 1 | | | L(25),D(88),O(7) | | | 5 | | | | 5 | | | | 322,000,000 | | | | 4/10/2012 | | | | 1.60 | | | | 1.54 | | | | 62.1 | % |
3 | | Florence Mall | | RBS | | | 0 | | | | 0 | | | | 0 | | | L(24),D(92),O(4) | | | 5 | | | | 5 | | | | 158,600,000 | | | | 4/29/2012 | | | | 3.14 | | | | 2.97 | | | | 56.7 | % |
4 | | Hutchinson Metro Center - Tower I | | WFB | | | 360 | | | | 359 | | | | 1 | | | L(25),D(91),O(4) | | | 7 | | | | 5 | | | | 97,800,000 | | | | 4/1/2012 | | | | 1.53 | | | | 1.43 | | | | 69.5 | % |
5 | | Puente Hills East | | RBS | | | 360 | | | | 360 | | | | 0 | | | L(24),D(92),O(4) | | | 5 | | | | 0 | | | | 113,500,000 | | | | 4/10/2012 | | | | 1.77 | | | | 1.66 | | | | 57.3 | % |
6 | | Fashion Square | | WFB | | | 300 | | | | 300 | | | | 0 | | | L(24),GRTR 1% or YM(92),O(4) | | | 5 | | | | 5 | | | | 67,500,000 | | | | 4/11/2012 | | | | 2.33 | | | | 2.19 | | | | 62.2 | % |
7 | | Kana Hotel Portfolio II | | RBS | | | 300 | | | | 299 | | | | 1 | | | L(25),D(92),O(3) | | | 0 | | | | 0 | | | | 64,700,000 | | | | Various | | | | 1.92 | | | | 1.70 | | | | 59.4 | % |
7.01 | | Embassy Suites - Ridgeland | | RBS | | | | | | | | | | | | | | | | | | | | | | | | | 23,800,000 | | | | 2/29/2012 | | | | | | | | | | | | | |
7.02 | | Hilton Garden Inn, Mooresville | | RBS | | | | | | | | | | | | | | | | | | | | | | | | | 16,200,000 | | | | 3/6/2012 | | | | | | | | | | | | | |
7.03 | | Hilton Garden Inn - Abilene | | RBS | | | | | | | | | | | | | | | | | | | | | | | | | 15,800,000 | | | | 3/6/2012 | | | | | | | | | | | | | |
7.04 | | Hampton Inn & Suites - Tupelo | | RBS | | | | | | | | | | | | | | | | | | | | | | | | | 8,900,000 | | | | 3/1/2012 | | | | | | | | | | | | | |
8 | | 167 East 61st Street | | RBS | | | 0 | | | | 0 | | | | 1 | | | L(25),D(91),O(4) | | | 5 | | | | 0 | | | | 120,000,000 | | | | 4/3/2012 | | | | 5.52 | | | | 5.45 | | | | 29.6 | % |
9 | | Isola Bella | | WFB | | | 360 | | | | 359 | | | | 1 | | | L(25),D(89),O(6) | | | 5 | | | | 5 | | | | 49,700,000 | | | | 2/28/2012 | | | | 1.56 | | | | 1.44 | | | | 68.3 | % |
10 | | HSN Cornerstone | | LIG I | | | 360 | | | | 360 | | | | 0 | | | L(24),D(92),O(4) | | | 5 | | | | 5 | | | | 52,000,000 | | | | 3/20/2012 | | | | 1.98 | | | | 1.71 | | | | 58.8 | % |
11 | | 270 Peachtree Street | | Basis | | | 360 | | | | 360 | | | | 0 | | | L(24),D(93),O(3) | | | 5 | | | | 5 | | | | 40,000,000 | | | | 4/13/2012 | | | | 1.68 | | | | 1.49 | | | | 68.1 | % |
12 | | Hotel Erwin | | RBS | | | 360 | | | | 360 | | | | 0 | | | L(24),D(91),O(5) | | | 5 | | | | 0 | | | | 43,700,000 | | | | 3/23/2012 | | | | 1.86 | | | | 1.63 | | | | 54.5 | % |
13 | | Chippewa and Greene Portfolio | | Basis | | | 360 | | | | 360 | | | | 0 | | | L(24),D(94),O(2) | | | 5 | | | | 5 | | | | 26,800,000 | | | | 4/20/2012 | | | | 1.82 | | | | 1.66 | | | | 71.5 | % |
13.01 | | Chippewa Plaza | | Basis | | | | | | | | | | | | | | | | | | | | | | | | | 16,100,000 | | | | 4/20/2012 | | | | | | | | | | | | | |
13.02 | | Greene Plaza | | Basis | | | | | | | | | | | | | | | | | | | | | | | | | 10,700,000 | | | | 4/20/2012 | | | | | | | | | | | | | |
14 | | Parkway Irvine | | RBS | | | 360 | | | | 360 | | | | 0 | | | L(24),D(92),O(4) | | | 0 | | | | 5 | | | | 30,000,000 | | | | 4/16/2012 | | | | 1.61 | | | | 1.44 | | | | 61.7 | % |
15 | | Bear Creek Portfolio | | Basis | | | 300 | | | | 300 | | | | 0 | | | L(24),D(94),O(2) | | | 5 | | | | 5 | | | | 26,350,000 | | | | 4/9/2012 | | | | 1.56 | | | | 1.48 | | | | 69.8 | % |
15.01 | | Bear Creek Meadows Phase I | | Basis | | | | | | | | | | | | | | | | | | | | | | | | | 9,350,000 | | | | 4/9/2012 | | | | | | | | | | | | | |
15.02 | | Bear Creek Meadows Phase II | | Basis | | | | | | | | | | | | | | | | | | | | | | | | | 9,350,000 | | | | 4/9/2012 | | | | | | | | | | | | | |
15.03 | | Bear Creek Crossings | | Basis | | | | | | | | | | | | | | | | | | | | | | | | | 7,650,000 | | | | 4/9/2012 | | | | | | | | | | | | | |
16 | | Haydn Cutler Portfolio | | Basis | | | 240 | | | | 240 | | | | 0 | | | L(24),D(92),O(4) | | | 5 | | | | 5 | | | | 26,941,000 | | | | Various | | | | 1.67 | | | | 1.50 | | | | 66.8 | % |
16.01 | | Palestine Plaza Shopping Center | | Basis | | | | | | | | | | | | | | | | | | | | | | | | | 10,200,000 | | | | 4/20/2012 | | | | | | | | | | | | | |
16.02 | | Four Corners Shopping Center | | Basis | | | | | | | | | | | | | | | | | | | | | | | | | 5,386,000 | | | | 4/24/2012 | | | | | | | | | | | | | |
16.03 | | Plaza at Lake Forest | | Basis | | | | | | | | | | | | | | | | | | | | | | | | | 3,130,000 | | | | 4/24/2012 | | | | | | | | | | | | | |
16.04 | | Meadowbrook Shopping Center | | Basis | | | | | | | | | | | | | | | | | | | | | | | | | 2,775,000 | | | | 4/24/2012 | | | | | | | | | | | | | |
16.05 | | Cleveland Commons | | Basis | | | | | | | | | | | | | | | | | | | | | | | | | 2,450,000 | | | | 4/20/2012 | | | | | | | | | | | | | |
16.06 | | Greenville Shopping Center | | Basis | | | | | | | | | | | | | | | | | | | | | | | | | 2,000,000 | | | | 4/18/2012 | | | | | | | | | | | | | |
16.07 | | Burleson Shopping Center | | Basis | | | | | | | | | | | | | | | | | | | | | | | | | 1,000,000 | | | | 4/24/2012 | | | | | | | | | | | | | |
17 | | Hilton Garden Inn - Charlottesville | | WFB | | | 300 | | | | 300 | | | | 0 | | | L(24),D(92),O(4) | | | 5 | | | | 5 | | | | 20,500,000 | | | | 4/1/2012 | | | | 1.86 | | | | 1.67 | | | | 69.3 | % |
18 | | Pointe West Shopping Center | | LIG I | | | 360 | | | | 358 | | | | 2 | | | L(26),D(92),O(2) | | | 0 | | | | 0 | | | | 18,250,000 | | | | 2/18/2012 | | | | 1.43 | | | | 1.26 | | | | 76.6 | % |
19 | | 2 North 20th Street | | RBS | | | 360 | | | | 358 | | | | 2 | | | L(26),D(90),O(4) | | | 5 | | | | 5 | | | | 19,300,000 | | | | 2/29/2012 | | | | 1.91 | | | | 1.63 | | | | 67.2 | % |
20 | | Odessa Hotel Portfolio | | RBS | | | 240 | | | | 237 | | | | 3 | | | L(27),D(89),O(4) | | | 5 | | | | 5 | | | | 21,300,000 | | | | 11/7/2011 | | | | 2.20 | | | | 2.01 | | | | 60.7 | % |
20.01 | | Holiday Inn Express - Odessa | | RBS | | | | | | | | | | | | | | | | | | | | | | | | | 12,400,000 | | | | 11/7/2011 | | | | | | | | | | | | | |
20.02 | | Fairfield Inn & Suites - Odessa | | RBS | | | | | | | | | | | | | | | | | | | | | | | | | 8,900,000 | | | | 11/7/2011 | | | | | | | | | | | | | |
21 | | Pathmark Staten Island | | WFB | | | 300 | | | | 300 | | | | 0 | | | L(24),D(92),O(4) | | | 5 | | | | 5 | | | | 20,500,000 | | | | 2/1/2012 | | | | 1.61 | | | | 1.49 | | | | 61.0 | % |
22 | | Adagio Retail | | RBS | | | 360 | | | | 360 | | | | 1 | | | L(25),D(91),O(4) | | | 5 | | | | 5 | | | | 18,700,000 | | | | 3/20/2012 | | | | 1.46 | | | | 1.39 | | | | 64.2 | % |
23 | | Traditions Apartments - Grand Rapids & Lansing | | RBS | | | 360 | | | | 360 | | | | 0 | | | L(24), GRTR1% or YM(92), O(4) | | | 5 | | | | 5 | | | | 18,440,000 | | | | 2/15/2012 | | | | 1.68 | | | | 1.56 | | | | 63.2 | % |
23.01 | | Traditions Apartments - Grand Rapids | | RBS | | | | | | | | | | | | | | | | | | | | | | | | | 10,550,000 | | | | 2/15/2012 | | | | | | | | | | | | | |
23.02 | | Traditions Apartments - Lansing | | RBS | | | | | | | | | | | | | | | | | | | | | | | | | 7,890,000 | | | | 2/15/2012 | | | | | | | | | | | | | |
24 | | Crossroads Towne Center | | RBS | | | 360 | | | | 360 | | | | 0 | | | L(24),D(92),O(4) | | | 0 | | | | 0 | | | | 17,800,000 | | | | 3/27/2012 | | | | 1.65 | | | | 1.49 | | | | 64.0 | % |
25 | | The Plaza at Hillcroft and Harwin | | WFB | | | 300 | | | | 299 | | | | 1 | | | L(25),D(91),O(4) | | | 5 | | | | 5 | | | | 16,150,000 | | | | 2/20/2012 | | | | 1.44 | | | | 1.32 | | | | 69.9 | % |
26 | | Four Points Sheraton | | RBS | | | 300 | | | | 294 | | | | 6 | | | L(30),D(87),O(3) | | | 0 | | | | 0 | | | | 18,300,000 | | | | 9/20/2011 | | | | 2.20 | | | | 2.00 | | | | 59.6 | % |
27 | | Meridian Village | | CIIICM | | | 360 | | | | 359 | | | | 1 | | | L(25),D(31),O(4) | | | 5 | | | | 0 | | | | 13,700,000 | | | | 2/20/2012 | | | | 1.64 | | | | 1.48 | | | | 71.9 | % |
28 | | Courtyard Marriot | | CIIICM | | | 300 | | | | 299 | | | | 1 | | | L(25),D(91),O(4) | | | 0 | | | | 0 | | | | 15,000,000 | | | | 2/24/2012 | | | | 1.93 | | | | 1.75 | | | | 64.9 | % |
29 | | North Park Shopping Center | | LIG I | | | 360 | | | | 360 | | | | 0 | | | L(24),D(92),O(4) | | | 5 | | | | 5 | | | | 13,400,000 | | | | 4/7/2012 | | | | 1.96 | | | | 1.76 | | | | 68.7 | % |
30 | | Hilton Garden Inn Ames | | RBS | | | 300 | | | | 300 | | | | 0 | | | L(24),D(92),O(4) | | | 0 | | | | 0 | | | | 14,000,000 | | | | 4/16/2012 | | | | 1.99 | | | | 1.76 | | | | 64.3 | % |
31 | | STORExpress | | WFB | | | 360 | | | | 360 | | | | 0 | | | L(24),D(92),O(4) | | | 5 | | | | 5 | | | | 11,200,000 | | | | 3/5/2012 | | | | 1.51 | | | | 1.49 | | | | 74.1 | % |
32 | | Self Storage 1 - Egbert | | WFB | | | 360 | | | | 359 | | | | 1 | | | L(25),D(55),O(4) | | | 5 | | | | 5 | | | | 12,650,000 | | | | 12/6/2011 | | | | 1.57 | | | | 1.54 | | | | 63.2 | % |
33 | | Figueroa & Patrice | | RBS | | | 360 | | | | 358 | | | | 2 | | | L(26),D(90),O(4) | | | 0 | | | | 5 | | | | 12,000,000 | | | | 2/9/2012 | | | | 1.66 | | | | 1.44 | | | | 66.5 | % |
34 | | Phoenix MHP Portfolio | | CIIICM | | | 360 | | | | 360 | | | | 0 | | | L(24),D(92),O(4) | | | 0 | | | | 0 | | | | 12,450,000 | | | | 3/9/2012 | | | | 1.57 | | | | 1.51 | | | | 61.4 | % |
34.01 | | Superstition Lookout | | CIIICM | | | | | | | | | | | | | | | | | | | | | | | | | 3,820,000 | | | | 3/9/2012 | | | | | | | | | | | | | |
34.02 | | Shiprock | | CIIICM | | | | | | | | | | | | | | | | | | | | | | | | | 2,600,000 | | | | 3/9/2012 | | | | | | | | | | | | | |
34.03 | | Ironwood | | CIIICM | | | | | | | | | | | | | | | | | | | | | | | | | 2,660,000 | | | | 3/9/2012 | | | | | | | | | | | | | |
34.04 | | Sierra Leone | | CIIICM | | | | | | | | | | | | | | | | | | | | | | | | | 3,370,000 | | | | 3/9/2012 | | | | | | | | | | | | | |
35 | | Crossing Oaks Shopping Center | | LIG I | | | 360 | | | | 359 | | | | 1 | | | L(25),D(91),O(4) | | | 5 | | | | 5 | | | | 13,900,000 | | | | 1/23/2012 | | | | 2.19 | | | | 1.88 | | | | 53.9 | % |
36 | | Brookshire Medical Building | | WFB | | | 360 | | | | 342 | | | | 18 | | | L(42),D(74),O(4) | | | 5 | | | | 5 | | | | 10,800,000 | | | | 8/25/2010 | | | | 1.71 | | | | 1.45 | | | | 65.4 | % |
37 | | Mini U Storage - Columbia | | WFB | | | 360 | | | | 359 | | | | 1 | | | L(25),D(91),O(4) | | | 5 | | | | 5 | | | | 20,400,000 | | | | 2/29/2012 | | | | 2.50 | | | | 2.45 | | | | 34.3 | % |
38 | | Bank United Building | | CIIICM | | | 360 | | | | 360 | | | | 0 | | | L(24),D(92),O(4) | | | 0 | | | | 0 | | | | 9,200,000 | | | | 3/30/2012 | | | | 1.73 | | | | 1.59 | | | | 65.8 | % |
39 | | Edison Court | | WFB | | | 360 | | | | 360 | | | | 2 | | | L(26),GRTR 1% or YM(87),O(7) | | | 5 | | | | 5 | | | | 8,750,000 | | | | 8/8/2011 | | | | 1.60 | | | | 1.44 | | | | 64.8 | % |
40 | | Walgreens | | Basis | | | 360 | | | | 360 | | | | 0 | | | L(24),D(94),O(2) | | | 5 | | | | 5 | | | | 7,400,000 | | | | 4/2/2012 | | | | 1.59 | | | | 1.53 | | | | 66.2 | % |
41 | | Epic Storage | | WFB | | | 360 | | | | 359 | | | | 1 | | | L(25),D(91),O(4) | | | 5 | | | | 5 | | | | 7,300,000 | | | | 3/8/2012 | | | | 1.92 | | | | 1.88 | | | | 61.6 | % |
42 | | Winn-Dixie | | CIIICM | | | 180 | | | | 180 | | | | 0 | | | L(24),D(92),O(4) | | | 0 | | | | 0 | | | | 6,300,000 | | | | 4/25/2012 | | | | 1.35 | | | | 1.27 | | | | 65.1 | % |
43 | | Courtyard at Midland Park | | LIG I | | | 360 | | | | 359 | | | | 1 | | | L(25),D(91),O(4) | | | 5 | | | | 5 | | | | 6,350,000 | | | | 4/7/2012 | | | | 2.21 | | | | 1.91 | | | | 63.6 | % |
44 | | Riverfront Place | | CIIICM | | | 360 | | | | 360 | | | | 0 | | | L(24),D(92),O(4) | | | 0 | | | | 0 | | | | 6,200,000 | | | | 3/13/2012 | | | | 1.57 | | | | 1.41 | | | | 60.5 | % |
45 | | Residence Inn | | CIIICM | | | 300 | | | | 299 | | | | 1 | | | L(25),D(91),O(4) | | | 0 | | | | 0 | | | | 8,200,000 | | | | 3/2/2012 | | | | 2.40 | | | | 1.82 | | | | 43.4 | % |
46 | | Fry Road Self Storage | | Basis | | | 360 | | | | 360 | | | | 0 | | | L(24),D(94),O(2) | | | 5 | | | | 5 | | | | 4,750,000 | | | | 4/2/2012 | | | | 1.62 | | | | 1.57 | | | | 69.5 | % |
47 | | Bloomfield and Northshore Self Storage | | CIIICM | | | 300 | | | | 300 | | | | 0 | | | L(24),D(92),O(4) | | | 0 | | | | 0 | | | | 5,210,000 | | | | Various | | | | 1.68 | | | | 1.65 | | | | 61.4 | % |
47.01 | | Northshore Self Storage | | CIIICM | | | | | | | | | | | | | | | | | | | | | | | | | 3,110,000 | | | | 4/14/2012 | | | | | | | | | | | | | |
47.02 | | Bloomfield Self Storage | | CIIICM | | | | | | | | | | | | | | | | | | | | | | | | | 2,100,000 | | | | 4/15/2012 | | | | | | | | | | | | | |
48 | | 30 Columbia | | RBS | | | 360 | | | | 359 | | | | 1 | | | L(25),D(91),O(4) | | | 5 | | | | 5 | | | | 5,600,000 | | | | 3/21/2012 | | | | 2.80 | | | | 2.48 | | | | 57.1 | % |
49 | | Storage Depot - Sunrise | | WFB | | | 360 | | | | 360 | | | | 0 | | | L(24),D(92),O(4) | | | 5 | | | | 5 | | | | 3,760,000 | | | | 3/2/2012 | | | | 1.64 | | | | 1.60 | | | | 73.1 | % |
50 | | Storage Depot FM 802 | | WFB | | | 360 | | | | 360 | | | | 0 | | | L(24),D(92),O(4) | | | 5 | | | | 5 | | | | 3,745,000 | | | | 3/2/2012 | | | | 1.69 | | | | 1.63 | | | | 72.5 | % |
51 | | Merrifield Plaza | | CIIICM | | | 300 | | | | 299 | | | | 1 | | | L(25),D(91),O(4) | | | 0 | | | | 0 | | | | 3,600,000 | | | | 3/8/2012 | | | | 1.70 | | | | 1.48 | | | | 69.9 | % |
52 | | Storage Depot - Rangerville & San Benito | | WFB | | | 360 | | | | 360 | | | | 0 | | | L(24),D(92),O(4) | | | 5 | | | | 5 | | | | 3,590,000 | | | | 3/1/2012 | | | | 1.66 | | | | 1.57 | | | | 65.9 | % |
52.01 | | Storage Depot Rangerville | | WFB | | | | | | | | | | | | | | | | | | | | | | | | | 1,890,000 | | | | 3/1/2012 | | | | | | | | | | | | | |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | 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 | | | UW NOI DSCR (x)(3)(5) | | | UW NCF DSCR (x)(3)(5) | | | Cut-off Date LTV Ratio(3)(5) | |
| | | | | | | | | | | | | |
52.02 | | Storage Depot San Benito | | WFB | | | | | | | | | | | | | | | | | | | | | | | | | 1,700,000 | | | | 3/1/2012 | | | | | | | | | | | | | |
53 | | Endicott Self Storage | | CIIICM | | | 300 | | | | 300 | | | | 0 | | | L(24),D(92),O(4) | | | 0 | | | | 0 | | | | 3,000,000 | | | | 4/11/2012 | | | | 1.48 | | | | 1.45 | | | | 70.0 | % |
54 | | Greenfield Estates | | WFB | | | 360 | | | | 359 | | | | 1 | | | L(25),GRTR 1% or YM(91),O(4) | | | 5 | | | | 5 | | | | 2,975,000 | | | | 3/5/2012 | | | | 2.07 | | | | 2.03 | | | | 67.2 | % |
55 | | Storage Depot - Hwy 281 | | WFB | | | 360 | | | | 360 | | | | 0 | | | L(24),D(92),O(4) | | | 5 | | | | 5 | | | | 2,650,000 | | | | 3/2/2012 | | | | 1.61 | | | | 1.56 | | | | 73.6 | % |
56 | | Blue Springs Village MHP | | CIIICM | | | 360 | | | | 360 | | | | 0 | | | L(24),D(92),O(4) | | | 0 | | | | 5 | | | | 2,700,000 | | | | 3/20/2012 | | | | 1.46 | | | | 1.42 | | | | 70.4 | % |
57 | | Lake Road Center | | CIIICM | | | 360 | | | | 360 | | | | 0 | | | L(24),D(92),O(4) | | | 0 | | | | 0 | | | | 3,100,000 | | | | 4/1/2012 | | | | 1.72 | | | | 1.58 | | | | 61.3 | % |
58 | | Storage Depot - Callaghan | | WFB | | | 360 | | | | 360 | | | | 0 | | | L(24),D(92),O(4) | | | 5 | | | | 5 | | | | 2,500,000 | | | | 3/6/2012 | | | | 1.65 | | | | 1.59 | | | | 72.0 | % |
59 | | Saddleview MHP | | CIIICM | | | 300 | | | | 300 | | | | 0 | | | L(24),D(92),O(4) | | | 0 | | | | 0 | | | | 2,470,000 | | | | 4/17/2012 | | | | 1.45 | | | | 1.42 | | | | 63.8 | % |
60 | | Shady Oaks & Village MHC | | CIIICM | | | 300 | | | | 300 | | | | 0 | | | L(24),D(93),O(3) | | | 3 | | | | 0 | | | | 2,300,000 | | | | 3/27/2012 | | | | 1.73 | | | | 1.64 | | | | 67.4 | % |
61 | | Cedar Creek | | CIIICM | | | 300 | | | | 298 | | | | 2 | | | L(26),D(90),O(4) | | | 0 | | | | 0 | | | | 3,300,000 | | | | 1/27/2012 | | | | 2.00 | | | | 1.93 | | | | 45.3 | % |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | LTV Ratio at Maturity or ARD(3)(5) | | | Cut-off Date UW NOI Debt Yield(3)(5) | | | Cut-off Date UW NCF Debt Yield(3)(5) | |
| | | | | |
1 | | Northridge Fashion Center | | WFB | | | 55.1 | % | | | 9.7 | % | | | 9.3 | % |
2 | | Town Center at Cobb | | RBS | | | 53.4 | % | | | 10.0 | % | | | 9.7 | % |
3 | | Florence Mall | | RBS | | | 56.7 | % | | | 13.2 | % | | | 12.5 | % |
4 | | Hutchinson Metro Center - Tower I | | WFB | | | 57.3 | % | | | 9.9 | % | | | 9.3 | % |
5 | | Puente Hills East | | RBS | | | 52.4 | % | | | 10.7 | % | | | 10.1 | % |
6 | | Fashion Square | | WFB | | | 45.9 | % | | | 16.3 | % | | | 15.3 | % |
7 | | Kana Hotel Portfolio II | | RBS | | | 45.0 | % | | | 13.9 | % | | | 12.3 | % |
7.01 | | Embassy Suites - Ridgeland | | RBS | | | | | | | | | | | | |
7.02 | | Hilton Garden Inn, Mooresville | | RBS | | | | | | | | | | | | |
7.03 | | Hilton Garden Inn - Abilene | | RBS | | | | | | | | | | | | |
7.04 | | Hampton Inn & Suites - Tupelo | | RBS | | | | | | | | | | | | |
8 | | 167 East 61st Street | | RBS | | | 29.6 | % | | | 24.1 | % | | | 23.8 | % |
9 | | Isola Bella | | WFB | | | 56.7 | % | | | 10.4 | % | | | 9.5 | % |
10 | | HSN Cornerstone | | LIG I | | | 48.0 | % | | | 12.4 | % | | | 10.7 | % |
11 | | 270 Peachtree Street | | Basis | | | 55.8 | % | | | 10.7 | % | | | 9.5 | % |
12 | | Hotel Erwin | | RBS | | | 45.2 | % | | | 12.4 | % | | | 10.9 | % |
13 | | Chippewa and Greene Portfolio | | Basis | | | 58.3 | % | | | 11.4 | % | | | 10.4 | % |
13.01 | | Chippewa Plaza | | Basis | | | | | | | | | | | | |
13.02 | | Greene Plaza | | Basis | | | | | | | | | | | | |
14 | | Parkway Irvine | | RBS | | | 52.8 | %�� | | | 10.0 | % | | | 8.9 | % |
15 | | Bear Creek Portfolio | | Basis | | | 52.7 | % | | | 11.2 | % | | | 10.7 | % |
15.01 | | Bear Creek Meadows Phase I | | Basis | | | | | | | | | | | | |
15.02 | | Bear Creek Meadows Phase II | | Basis | | | | | | | | | | | | |
15.03 | | Bear Creek Crossings | | Basis | | | | | | | | | | | | |
16 | | Haydn Cutler Portfolio | | Basis | | | 42.1 | % | | | 13.2 | % | | | 11.9 | % |
16.01 | | Palestine Plaza Shopping Center | | Basis | | | | | | | | | | | | |
16.02 | | Four Corners Shopping Center | | Basis | | | | | | | | | | | | |
16.03 | | Plaza at Lake Forest | | Basis | | | | | | | | | | | | |
16.04 | | Meadowbrook Shopping Center | | Basis | | | | | | | | | | | | |
16.05 | | Cleveland Commons | | Basis | | | | | | | | | | | | |
16.06 | | Greenville Shopping Center | | Basis | | | | | | | | | | | | |
16.07 | | Burleson Shopping Center | | Basis | | | | | | | | | | | | |
17 | | Hilton Garden Inn - Charlottesville | | WFB | | | 52.2 | % | | | 13.3 | % | | | 12.0 | % |
18 | | Pointe West Shopping Center | | LIG I | | | 64.6 | % | | | 10.0 | % | | | 8.9 | % |
19 | | 2 North 20th Street | | RBS | | | 55.8 | % | | | 12.7 | % | | | 10.8 | % |
20 | | Odessa Hotel Portfolio | | RBS | | | 40.2 | % | | | 19.3 | % | | | 17.6 | % |
20.01 | | Holiday Inn Express - Odessa | | RBS | | | | | | | | | | | | |
20.02 | | Fairfield Inn & Suites - Odessa | | RBS | | | | | | | | | | | | |
21 | | Pathmark Staten Island | | WFB | | | 45.6 | % | | | 11.3 | % | | | 10.5 | % |
22 | | Adagio Retail | | RBS | | | 57.2 | % | | | 9.8 | % | | | 9.3 | % |
23 | | Traditions Apartments - Grand Rapids & Lansing | | RBS | | | 51.8 | % | | | 10.7 | % | | | 9.9 | % |
23.01 | | Traditions Apartments - Grand Rapids | | RBS | | | | | | | | | | | | |
23.02 | | Traditions Apartments - Lansing | | RBS | | | | | | | | | | | | |
24 | | Crossroads Towne Center | | RBS | | | 52.0 | % | | | 10.2 | % | | | 9.2 | % |
25 | | The Plaza at Hillcroft and Harwin | | WFB | | | 53.4 | % | | | 10.7 | % | | | 9.9 | % |
26 | | Four Points Sheraton | | RBS | | | 46.6 | % | | | 17.1 | % | | | 15.6 | % |
27 | | Meridian Village | | CIIICM | | | 66.6 | % | | | 10.8 | % | | | 9.8 | % |
28 | | Courtyard Marriot | | CIIICM | | | 50.0 | % | | | 14.6 | % | | | 13.3 | % |
29 | | North Park Shopping Center | | LIG I | | | 56.0 | % | | | 12.3 | % | | | 11.0 | % |
30 | | Hilton Garden Inn Ames | | RBS | | | 47.8 | % | | | 13.8 | % | | | 12.1 | % |
31 | | STORExpress | | WFB | | | 60.8 | % | | | 9.7 | % | | | 9.5 | % |
32 | | Self Storage 1 - Egbert | | WFB | | | 56.1 | % | | | 10.2 | % | | | 10.1 | % |
33 | | Figueroa & Patrice | | RBS | | | 55.1 | % | | | 10.9 | % | | | 9.5 | % |
34 | | Phoenix MHP Portfolio | | CIIICM | | | 51.1 | % | | | 10.5 | % | | | 10.2 | % |
34.01 | | Superstition Lookout | | CIIICM | | | | | | | | | | | | |
34.02 | | Shiprock | | CIIICM | | | | | | | | | | | | |
34.03 | | Ironwood | | CIIICM | | | | | | | | | | | | |
34.04 | | Sierra Leone | | CIIICM | | | | | | | | | | | | |
35 | | Crossing Oaks Shopping Center | | LIG I | | | 44.3 | % | | | 14.0 | % | | | 12.1 | % |
36 | | Brookshire Medical Building | | WFB | | | 56.0 | % | | | 12.1 | % | | | 10.2 | % |
37 | | Mini U Storage - Columbia | | WFB | | | 28.3 | % | | | 16.3 | % | | | 16.0 | % |
38 | | Bank United Building | | CIIICM | | | 54.4 | % | | | 11.4 | % | | | 10.5 | % |
39 | | Edison Court | | WFB | | | 55.5 | % | | | 10.9 | % | | | 9.8 | % |
40 | | Walgreens | | Basis | | | 54.2 | % | | | 10.1 | % | | | 9.7 | % |
41 | | Epic Storage | | WFB | | | 50.8 | % | | | 12.5 | % | | | 12.2 | % |
42 | | Winn-Dixie | | CIIICM | | | 28.6 | % | | | 13.4 | % | | | 12.6 | % |
43 | | Courtyard at Midland Park | | LIG I | | | 51.9 | % | | | 13.9 | % | | | 12.0 | % |
44 | | Riverfront Place | | CIIICM | | | 50.8 | % | | | 11.0 | % | | | 9.8 | % |
45 | | Residence Inn | | CIIICM | | | 33.3 | % | | | 18.0 | % | | | 13.7 | % |
46 | | Fry Road Self Storage | | Basis | | | 57.2 | % | | | 10.5 | % | | | 10.2 | % |
47 | | Bloomfield and Northshore Self Storage | | CIIICM | | | 47.6 | % | | | 13.0 | % | | | 12.7 | % |
47.01 | | Northshore Self Storage | | CIIICM | | | | | | | | | | | | |
47.02 | | Bloomfield Self Storage | | CIIICM | | | | | | | | | | | | |
48 | | 30 Columbia | | RBS | | | 47.0 | % | | | 18.1 | % | | | 16.1 | % |
49 | | Storage Depot - Sunrise | | WFB | | | 60.9 | % | | | 11.1 | % | | | 10.8 | % |
50 | | Storage Depot FM 802 | | WFB | | | 60.4 | % | | | 11.4 | % | | | 11.0 | % |
51 | | Merrifield Plaza | | CIIICM | | | 53.4 | % | | | 12.6 | % | | | 11.0 | % |
52 | | Storage Depot - Rangerville & San Benito | | WFB | | | 54.9 | % | | | 11.2 | % | | | 10.6 | % |
52.01 | | Storage Depot Rangerville | | WFB | | | | | | | | | | | | |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | LTV Ratio at Maturity or ARD(3)(5) | | | Cut-off Date UW NOI Debt Yield(3)(5) | | | Cut-off Date UW NCF Debt Yield(3)(5) | |
| | | | | |
52.02 | | Storage Depot San Benito | | WFB | | | | | | | | | | | | |
53 | | Endicott Self Storage | | CIIICM | | | 53.7 | % | | | 11.2 | % | | | 10.9 | % |
54 | | Greenfield Estates | | WFB | | | 56.4 | % | | | 14.3 | % | | | 14.0 | % |
55 | | Storage Depot - Hwy 281 | | WFB | | | 61.3 | % | | | 10.9 | % | | | 10.5 | % |
56 | | Blue Springs Village MHP | | CIIICM | | | 59.5 | % | | | 10.4 | % | | | 10.1 | % |
57 | | Lake Road Center | | CIIICM | | | 50.8 | % | | | 11.4 | % | | | 10.5 | % |
58 | | Storage Depot - Callaghan | | WFB | | | 60.0 | % | | | 11.1 | % | | | 10.7 | % |
59 | | Saddleview MHP | | CIIICM | | | 48.7 | % | | | 10.8 | % | | | 10.6 | % |
60 | | Shady Oaks & Village MHC | | CIIICM | | | 50.9 | % | | | 12.5 | % | | | 11.9 | % |
61 | | Cedar Creek | | CIIICM | | | 35.8 | % | | | 16.3 | % | | | 15.7 | % |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | UW Revenues ($)(5)(6) | | | UW Expenses ($)(5) | | | UW Net Operating Income ($)(5)(6) | | | UW Replacement ($)(5) | | | UW TI/LC ($)(5) | | | UW Net Cash Flow ($)(5)(6) | | | Occupancy Rate(7) | | | Occupancy as-of Date | | UW Hotel ADR | | UW Hotel RevPAR |
| | | | | | | | | | | | |
1 | | Northridge Fashion Center | | WFB | | | 34,291,529 | | | | 10,395,561 | | | | 23,895,969 | | | | 141,584 | | | | 848,907 | | | | 22,905,477 | | | | 90.4 | % | | 12/31/2011 | | | | |
2 | | Town Center at Cobb | | RBS | | | 28,320,084 | | | | 8,297,904 | | | | 20,022,180 | | | | 111,988 | | | | 609,709 | | | | 19,300,483 | | | | 86.5 | % | | 3/26/2012 | | | | |
3 | | Florence Mall | | RBS | | | 17,261,214 | | | | 5,387,736 | | | | 11,873,478 | | | | 153,644 | | | | 476,306 | | | | 11,243,528 | | | | 84.1 | % | | 4/30/2012 | | | | |
4 | | Hutchinson Metro Center - Tower I | | WFB | | | 9,397,249 | | | | 2,675,798 | | | | 6,721,451 | | | | 56,996 | | | | 356,224 | | | | 6,308,231 | | | | 97.2 | % | | 4/12/2012 | | | | |
5 | | Puente Hills East | | RBS | | | 9,878,209 | | | | 2,892,943 | | | | 6,985,265 | | | | 112,328 | | | | 325,540 | | | | 6,547,398 | | | | 87.5 | % | | 3/31/2012 | | | | |
6 | | Fashion Square | | WFB | | | 11,109,263 | | | | 4,264,810 | | | | 6,844,453 | | | | 111,572 | | | | 314,450 | | | | 6,418,431 | | | | 93.3 | % | | 4/1/2012 | | | | |
7 | | Kana Hotel Portfolio II | | RBS | | | 15,171,093 | | | | 9,843,111 | | | | 5,327,982 | | | | 606,844 | | | | 0 | | | | 4,721,138 | | | | 72.4 | % | | Various | | 106 | | 75 |
7.01 | | Embassy Suites - Ridgeland | | RBS | | | 5,711,978 | | | | 3,789,228 | | | | 1,922,750 | | | | 228,479 | | | | 0 | | | | 1,694,271 | | | | 73.6 | % | | 2/29/2012 | | 127 | | 91 |
7.02 | | Hilton Garden Inn, Mooresville | | RBS | | | 3,481,759 | | | | 2,192,197 | | | | 1,289,562 | | | | 139,270 | | | | 0 | | | | 1,150,292 | | | | 68.7 | % | | 2/29/2012 | | 100 | | 67 |
7.03 | | Hilton Garden Inn - Abilene | | RBS | | | 3,922,451 | | | | 2,507,285 | | | | 1,415,166 | | | | 156,898 | | | | 0 | | | | 1,258,268 | | | | 81.1 | % | | 2/29/2012 | | 92 | | 74 |
7.04 | | Hampton Inn & Suites - Tupelo | | RBS | | | 2,054,905 | | | | 1,354,402 | | | | 700,503 | | | | 82,196 | | | | 0 | | | | 618,307 | | | | 63.6 | % | | 6/30/2012 | | 100 | | 63 |
8 | | 167 East 61st Street | | RBS | | | 15,316,267 | | | | 6,764,807 | | | | 8,551,460 | | | | 99,381 | | | | 0 | | | | 8,452,079 | | | | 100.0 | % | | 3/30/2012 | | | | |
9 | | Isola Bella | | WFB | | | 8,691,814 | | | | 5,168,605 | | | | 3,523,209 | | | | 281,200 | | | | 0 | | | | 3,242,009 | | | | 89.9 | % | | 4/30/2012 | | | | |
10 | | HSN Cornerstone | | LIG I | | | 4,939,263 | | | | 1,150,030 | | | | 3,789,233 | | | | 368,664 | | | | 145,161 | | | | 3,275,408 | | | | 100.0 | % | | 6/1/2012 | | | | |
11 | | 270 Peachtree Street | | Basis | | | 5,307,586 | | | | 2,392,996 | | | | 2,914,591 | | | | 63,713 | | | | 261,295 | | | | 2,589,582 | | | | 84.5 | % | | 5/1/2012 | | | | |
12 | | Hotel Erwin | | RBS | | | 9,383,897 | | | | 6,422,824 | | | | 2,961,073 | | | | 375,356 | | | | 0 | | | | 2,585,717 | | | | 78.5 | % | | 1/31/2012 | | 198 | | 153 |
13 | | Chippewa and Greene Portfolio | | Basis | | | 3,069,614 | | | | 889,564 | | | | 2,180,050 | | | | 44,065 | | | | 145,263 | | | | 1,990,722 | | | | 95.4 | % | | 4/10/2012 | | | | |
13.01 | | Chippewa Plaza | | Basis | | | 1,804,508 | | | | 530,386 | | | | 1,274,122 | | | | 25,171 | | | | 82,978 | | | | 1,165,973 | | | | 94.2 | % | | 4/10/2012 | | | | |
13.02 | | Greene Plaza | | Basis | | | 1,265,106 | | | | 359,178 | | | | 905,928 | | | | 18,894 | | | | 62,285 | | | | 824,749 | | | | 96.5 | % | | 4/10/2012 | | | | |
14 | | Parkway Irvine | | RBS | | | 2,838,687 | | | | 995,443 | | | | 1,843,244 | | | | 52,488 | | | | 147,734 | | | | 1,643,022 | | | | 81.6 | % | | 5/3/2012 | | | | |
15 | | Bear Creek Portfolio | | Basis | | | 3,007,882 | | | | 940,956 | | | | 2,066,926 | | | | 66,879 | | | | 36,751 | | | | 1,963,297 | | | | 95.7 | % | | 2/29/2012 | | | | |
15.01 | | Bear Creek Meadows Phase I | | Basis | | | 1,093,152 | | | | 385,110 | | | | 708,042 | | | | 30,000 | | | | 0 | | | | 678,042 | | | | 99.2 | % | | 2/29/2012 | | | | |
15.02 | | Bear Creek Meadows Phase II | | Basis | | | 1,070,591 | | | | 384,433 | | | | 686,158 | | | | 30,000 | | | | 0 | | | | 656,158 | | | | 99.2 | % | | 2/29/2012 | | | | |
15.03 | | Bear Creek Crossings | | Basis | | | 844,140 | | | | 171,413 | | | | 672,727 | | | | 6,879 | | | | 36,751 | | | | 629,097 | | | | 88.6 | % | | 2/29/2012 | | | | |
16 | | Haydn Cutler Portfolio | | Basis | | | 3,239,513 | | | | 857,049 | | | | 2,382,463 | | | | 48,418 | | | | 199,124 | | | | 2,134,921 | | | | 92.5 | % | | 5/3/2012 | | | | |
16.01 | | Palestine Plaza Shopping Center | | Basis | | | 1,190,496 | | | | 298,572 | | | | 891,924 | | | | 17,912 | | | | 90,187 | | | | 783,825 | | | | 98.7 | % | | 5/3/2012 | | | | |
16.02 | | Four Corners Shopping Center | | Basis | | | 677,039 | | | | 191,262 | | | | 485,777 | | | | 10,493 | | | | 39,081 | | | | 436,203 | | | | 80.2 | % | | 5/3/2012 | | | | |
16.03 | | Plaza at Lake Forest | | Basis | | | 372,197 | | | | 103,400 | | | | 268,797 | | | | 2,687 | | | | 12,057 | | | | 254,053 | | | | 100.0 | % | | 5/3/2012 | | | | |
16.04 | | Meadowbrook Shopping Center | | Basis | | | 352,093 | | | | 97,070 | | | | 255,023 | | | | 5,793 | | | | 14,946 | | | | 234,284 | | | | 83.8 | % | | 5/3/2012 | | | | |
16.05 | | Cleveland Commons | | Basis | | | 294,850 | | | | 78,146 | | | | 216,704 | | | | 6,340 | | | | 20,172 | | | | 190,192 | | | | 100.0 | % | | 5/3/2012 | | | | |
16.06 | | Greenville Shopping Center | | Basis | | | 238,332 | | | | 66,189 | | | | 172,143 | | | | 3,187 | | | | 16,373 | | | | 152,583 | | | | 100.0 | % | | 5/3/2012 | | | | |
16.07 | | Burleson Shopping Center | | Basis | | | 114,506 | | | | 22,411 | | | | 92,095 | | | | 2,006 | | | | 6,308 | | | | 83,781 | | | | 86.9 | % | | 5/3/2012 | | | | |
17 | | Hilton Garden Inn - Charlottesville | | WFB | | | 4,806,155 | | | | 2,916,713 | | | | 1,889,442 | | | | 192,246 | | | | 0 | | | | 1,697,196 | | | | 76.8 | % | | 2/29/2012 | | 129 | | 97 |
18 | | Pointe West Shopping Center | | LIG I | | | 2,143,137 | | | | 743,749 | | | | 1,399,387 | | | | 39,964 | | | | 118,768 | | | | 1,240,656 | | | | 98.9 | % | | 2/14/2012 | | | | |
19 | | 2 North 20th Street | | RBS | | | 3,190,246 | | | | 1,548,372 | | | | 1,641,874 | | | | 45,131 | | | | 195,655 | | | | 1,401,088 | | | | 86.8 | % | | 2/28/2012 | | | | |
20 | | Odessa Hotel Portfolio | | RBS | | | 5,431,668 | | | | 2,942,024 | | | | 2,489,644 | | | | 217,267 | | | | 0 | | | | 2,272,377 | | | | 92.3 | % | | 2/29/2012 | | 106 | | 92 |
20.01 | | Holiday Inn Express - Odessa | | RBS | | | 3,251,656 | | | | 1,735,696 | | | | 1,515,960 | | | | 130,066 | | | | 0 | | | | 1,385,894 | | | | 91.9 | % | | 2/29/2012 | | 112 | | 95 |
20.02 | | Fairfield Inn & Suites - Odessa | | RBS | | | 2,180,012 | | | | 1,206,329 | | | | 973,683 | | | | 87,200 | | | | 0 | | | | 886,483 | | | | 92.8 | % | | 2/29/2012 | | 99 | | 88 |
21 | | Pathmark Staten Island | | WFB | | | 1,858,408 | | | | 443,550 | | | | 1,414,858 | | | | 30,135 | | | | 74,883 | | | | 1,309,840 | | | | 100.0 | % | | 6/1/2012 | | | | |
22 | | Adagio Retail | | RBS | | | 1,522,685 | | | | 346,545 | | | | 1,176,139 | | | | 8,645 | | | | 47,105 | | | | 1,120,390 | | | | 100.0 | % | | 4/6/2012 | | | | |
23 | | Traditions Apartments - Grand Rapids & Lansing | | RBS | | | 2,741,705 | | | | 1,495,851 | | | | 1,245,853 | | | | 90,000 | | | | 0 | | | | 1,155,853 | | | | 92.2 | % | | 3/28/2012 | | | | |
23.01 | | Traditions Apartments - Grand Rapids | | RBS | | | 1,629,173 | | | | 766,324 | | | | 862,849 | | | | 50,000 | | | | 0 | | | | 812,849 | | | | 95.5 | % | | 3/28/2012 | | | | |
23.02 | | Traditions Apartments - Lansing | | RBS | | | 1,112,532 | | | | 729,527 | | | | 383,004 | | | | 40,000 | | | | 0 | | | | 343,004 | | | | 88.1 | % | | 3/28/2012 | | | | |
24 | | Crossroads Towne Center | | RBS | | | 1,830,391 | | | | 669,136 | | | | 1,161,255 | | | | 25,218 | | | | 92,561 | | | | 1,043,476 | | | | 96.1 | % | | 5/1/2012 | | | | |
25 | | The Plaza at Hillcroft and Harwin | | WFB | | | 1,625,871 | | | | 415,283 | | | | 1,210,589 | | | | 15,118 | | | | 83,630 | | | | 1,111,840 | | | | 95.1 | % | | 5/9/2012 | | | | |
26 | | Four Points Sheraton | | RBS | | | 4,145,540 | | | | 2,276,840 | | | | 1,868,699 | | | | 165,822 | | | | 0 | | | | 1,702,878 | | | | 81.5 | % | | 2/29/2012 | | 136 | | 109 |
27 | | Meridian Village | | CIIICM | | | 1,420,610 | | | | 353,773 | | | | 1,066,837 | | | | 18,998 | | | | 84,866 | | | | 962,973 | | | | 87.9 | % | | 2/29/2012 | | | | |
28 | | Courtyard Marriot | | CIIICM | | | 3,205,778 | | | | 1,780,082 | | | | 1,425,696 | | | | 128,231 | | | | 0 | | | | 1,297,465 | | | | 70.7 | % | | 3/31/2012 | | 111 | | 78 |
29 | | North Park Shopping Center | | LIG I | | | 1,575,128 | | | | 441,384 | | | | 1,133,744 | | | | 28,372 | | | | 90,218 | | | | 1,015,154 | | | | 100.0 | % | | 3/1/2012 | | | | |
30 | | Hilton Garden Inn Ames | | RBS | | | 3,678,322 | | | | 2,440,576 | | | | 1,237,746 | | | | 147,133 | | | | 0 | | | | 1,090,613 | | | | 67.7 | % | | 3/31/2012 | | 103 | | 70 |
31 | | STORExpress | | WFB | | | 1,214,956 | | | | 411,847 | | | | 803,110 | | | | 14,485 | | | | 0 | | | | 788,625 | | | | 81.7 | % | | 5/14/2012 | | | | |
32 | | Self Storage 1 - Egbert | | WFB | | | 1,273,922 | | | | 455,468 | | | | 818,454 | | | | 11,999 | | | | 0 | | | | 806,455 | | | | 77.8 | % | | 3/31/2012 | | | | |
33 | | Figueroa & Patrice | | RBS | | | 1,186,467 | | | | 316,532 | | | | 869,934 | | | | 32,935 | | | | 81,621 | | | | 755,379 | | | | 100.0 | % | | 3/23/2012 | | | | |
34 | | Phoenix MHP Portfolio | | CIIICM | | | 1,597,838 | | | | 791,719 | | | | 806,119 | | | | 27,961 | | | | 0 | | | | 778,158 | | | | 97.4 | % | | 3/1/2012 | | | | |
34.01 | | Superstition Lookout | | CIIICM | | | 523,496 | | | | 263,954 | | | | 259,542 | | | | 9,250 | | | | 0 | | | | 250,292 | | | | 94.8 | % | | 3/1/2012 | | | | |
34.02 | | Shiprock | | CIIICM | | | 417,454 | | | | 242,748 | | | | 174,706 | | | | 9,000 | | | | 0 | | | | 165,706 | | | | 100.0 | % | | 3/1/2012 | | | | |
34.03 | | Ironwood | | CIIICM | | | 324,171 | | | | 157,548 | | | | 166,623 | | | | 5,100 | | | | 0 | | | | 161,523 | | | | 97.2 | % | | 3/1/2012 | | | | |
34.04 | | Sierra Leone | | CIIICM | | | 332,717 | | | | 127,469 | | | | 205,248 | | | | 4,611 | | | | 0 | | | | 200,637 | | | | 100.0 | % | | 3/1/2012 | | | | |
35 | | Crossing Oaks Shopping Center | | LIG I | | | 1,792,494 | | | | 742,484 | | | | 1,050,010 | | | | 43,879 | | | | 102,112 | | | | 904,020 | | | | 88.9 | % | | 3/31/2012 | | | | |
36 | | Brookshire Medical Building | | WFB | | | 1,390,867 | | | | 536,335 | | | | 854,532 | | | | 22,638 | | | | 107,744 | | | | 724,150 | | | | 84.7 | % | | 4/1/2012 | | | | |
37 | | Mini U Storage - Columbia | | WFB | | | 1,745,617 | | | | 607,262 | | | | 1,138,355 | | | | 19,008 | | | | 0 | | | | 1,119,347 | | | | 73.3 | % | | 3/7/2012 | | | | |
38 | | Bank United Building | | CIIICM | | | 1,143,573 | | | | 452,581 | | | | 690,993 | | | | 10,362 | | | | 44,624 | | | | 636,007 | | | | 96.7 | % | | 3/15/2012 | | | | |
39 | | Edison Court | | WFB | | | 782,613 | | | | 163,968 | | | | 618,645 | | | | 9,852 | | | | 51,003 | | | | 557,791 | | | | 98.2 | % | | 3/26/2012 | | | | |
40 | | Walgreens | | Basis | | | 504,700 | | | | 10,094 | | | | 494,606 | | | | 2,268 | | | | 18,446 | | | | 473,892 | | | | 100.0 | % | | 6/1/2012 | | | | |
41 | | Epic Storage | | WFB | | | 810,317 | | | | 249,682 | | | | 560,635 | | | | 11,910 | | | | 0 | | | | 548,724 | | | | 95.2 | % | | 5/9/2012 | | | | |
42 | | Winn-Dixie | | CIIICM | | | 565,122 | | | | 16,954 | | | | 548,168 | | | | 15,411 | | | | 14,457 | | | | 518,300 | | | | 100.0 | % | | 6/1/2012 | | | | |
43 | | Courtyard at Midland Park | | LIG I | | | 855,148 | | | | 292,798 | | | | 562,350 | | | | 15,589 | | | | 61,549 | | | | 485,212 | | | | 94.8 | % | | 3/20/2012 | | | | |
44 | | Riverfront Place | | CIIICM | | | 642,459 | | | | 253,156 | | | | 389,303 | | | | 9,143 | | | | 32,144 | | | | 348,016 | | | | 89.1 | % | | 3/1/2012 | | | | |
45 | | Residence Inn | | CIIICM | | | 3,095,082 | | | | 2,453,807 | | | | 641,275 | | | | 154,754 | | | | 0 | | | | 486,521 | | | | 64.8 | % | | 12/31/2011 | | 105 | | 68 |
46 | | Fry Road Self Storage | | Basis | | | 626,604 | | | | 280,144 | | | | 346,460 | | | | 9,986 | | | | 0 | | | | 336,474 | | | | 86.5 | % | | 3/12/2012 | | | | |
47 | | Bloomfield and Northshore Self Storage | | CIIICM | | | 571,712 | | | | 157,118 | | | | 414,594 | | | | 7,215 | | | | 0 | | | | 407,379 | | | | 86.3 | % | | 4/1/2012 | | | | |
47.01 | | Northshore Self Storage | | CIIICM | | | 336,746 | | | | 83,736 | | | | 253,010 | | | | 4,750 | | | | 0 | | | | 248,260 | | | | 84.1 | % | | 4/1/2012 | | | | |
47.02 | | Bloomfield Self Storage | | CIIICM | | | 234,966 | | | | 73,382 | | | | 161,584 | | | | 2,465 | | | | 0 | | | | 159,119 | | | | 89.5 | % | | 4/1/2012 | | | | |
48 | | 30 Columbia | | RBS | | | 1,040,603 | | | | 461,519 | | | | 579,085 | | | | 9,198 | | | | 56,155 | | | | 513,731 | | | | 92.8 | % | | 3/1/2012 | | | | |
49 | | Storage Depot - Sunrise | | WFB | | | 433,890 | | | | 128,832 | | | | 305,058 | | | | 8,958 | | | | 0 | | | | 296,100 | | | | 95.3 | % | | 3/31/2012 | | | | |
50 | | Storage Depot FM 802 | | WFB | | | 458,618 | | | | 149,763 | | | | 308,856 | | | | 10,993 | | | | 0 | | | | 297,863 | | | | 81.0 | % | | 3/31/2012 | | | | |
51 | | Merrifield Plaza | | CIIICM | | | 535,356 | | | | 217,197 | | | | 318,159 | | | | 9,387 | | | | 32,618 | | | | 276,154 | | | | 92.3 | % | | 2/29/2012 | | | | |
52 | | Storage Depot - Rangerville & San Benito | | WFB | | | 427,127 | | | | 162,508 | | | | 264,619 | | | | 13,656 | | | | 0 | | | | 250,963 | | | | 81.4 | % | | Various | | | | |
52.01 | | Storage Depot Rangerville | | WFB | | | 244,993 | | | | 85,570 | | | | 159,423 | | | | 7,154 | | | | 0 | | | | 152,270 | | | | 89.0 | % | | 5/1/2012 | | | | |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | UW Revenues ($)(5)(6) | | | UW Expenses ($)(5) | | | UW Net Operating Income ($)(5)(6) | | | UW Replacement ($)(5) | | | UW TI/LC ($)(5) | | | UW Net Cash Flow ($)(5)(6) | | | Occupancy Rate(7) | | | Occupancy as-of Date | | UW Hotel ADR | | UW Hotel RevPAR |
| | | | | | | | | | | | |
52.02 | | Storage Depot San Benito | | WFB | | | 182,134 | | | | 76,938 | | | | 105,196 | | | | 6,503 | | | | 0 | | | | 98,694 | | | | 74.0 | % | | 3/31/2012 | | | | |
53 | | Endicott Self Storage | | CIIICM | | | 309,513 | | | | 75,062 | | | | 234,451 | | | | 5,298 | | | | 0 | | | | 229,153 | | | | 84.2 | % | | 12/31/2011 | | | | |
54 | | Greenfield Estates | | WFB | | | 403,877 | | | | 117,326 | | | | 286,551 | | | | 6,350 | | | | 0 | | | | 280,201 | | | | 91.3 | % | | 4/26/2012 | | | | |
55 | | Storage Depot - Hwy 281 | | WFB | | | 335,247 | | | | 123,394 | | | | 211,853 | | | | 6,541 | | | | 0 | | | | 205,312 | | | | 79.1 | % | | 3/31/2012 | | | | |
56 | | Blue Springs Village MHP | | CIIICM | | | 363,103 | | | | 166,067 | | | | 197,036 | | | | 5,150 | | | | 0 | | | | 191,886 | | | | 91.2 | % | | 4/1/2012 | | | | |
57 | | Lake Road Center | | CIIICM | | | 264,618 | | | | 47,576 | | | | 217,042 | | | | 3,108 | | | | 14,756 | | | | 199,178 | | | | 100.0 | % | | 3/1/2012 | | | | |
58 | | Storage Depot - Callaghan | | WFB | | | 331,344 | | | | 130,699 | | | | 200,645 | | | | 7,757 | | | | 0 | | | | 192,888 | | | | 88.7 | % | | 3/31/2012 | | | | |
59 | | Saddleview MHP | | CIIICM | | | 221,250 | | | | 51,477 | | | | 169,773 | | | | 3,355 | | | | 0 | | | | 166,418 | | | | 100.0 | % | | 3/1/2012 | | | | |
60 | | Shady Oaks & Village MHC | | CIIICM | | | 501,525 | | | | 307,513 | | | | 194,013 | | | | 9,950 | | | | 0 | | | | 184,063 | | | | 84.9 | % | | 3/12/2012 | | | | |
61 | | Cedar Creek | | CIIICM | | | 505,012 | | | | 261,440 | | | | 243,572 | | | | 8,950 | | | | 0 | | | | 234,622 | | | | 88.8 | % | | 1/31/2012 | | | | |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | Most Recent Period(8) | | Most Recent Revenues ($)(8) | | | Most Recent Expenses ($)(8) | | | Most Recent NOI ($)(8) | | | Most Recent Capital Expenditures(8) | | Most Recent NCF ($)(8) | | | Most Recent Hotel ADR(8) | | Most Recent Hotel RevPAR(8) |
| | | | | | | | | | |
1 | | Northridge Fashion Center | | WFB | | Actual 2011 | | | 33,178,692 | | | | 9,396,732 | | | | 23,781,960 | | | 0 | | | 23,781,960 | | | | | |
2 | | Town Center at Cobb | | RBS | | TTM 2/29/2012 | | | 28,654,801 | | | | 8,174,353 | | | | 20,480,448 | | | 0 | | | 20,480,448 | | | | | |
3 | | Florence Mall | | RBS | | TTM 3/31/2012 | | | 17,158,929 | | | | 4,938,180 | | | | 12,220,749 | | | 0 | | | 12,220,749 | | | | | |
4 | | Hutchinson Metro Center - Tower I | | WFB | | TTM 2/29/2012 | | | 5,462,624 | | | | 2,434,423 | | | | 3,028,201 | | | 0 | | | 3,028,201 | | | | | |
5 | | Puente Hills East | | RBS | | TTM 2/29/2012 | | | 9,405,910 | | | | 2,755,690 | | | | 6,650,220 | | | 0 | | | 6,650,220 | | | | | |
6 | | Fashion Square | | WFB | | Actual 2011 | | | 11,320,092 | | | | 3,962,989 | | | | 7,357,103 | | | 0 | | | 7,357,103 | | | | | |
7 | | Kana Hotel Portfolio II | | RBS | | Various | | | 15,572,627 | | | | 10,076,559 | | | | 5,496,068 | | | 0 | | | 5,496,068 | | | 106 | | 77 |
7.01 | | Embassy Suites - Ridgeland | | RBS | | TTM 2/29/2012 | | | 5,915,704 | | | | 3,890,189 | | | | 2,025,515 | | | 0 | | | 2,025,515 | | | 127 | | 94 |
7.02 | | Hilton Garden Inn, Mooresville | | RBS | | TTM 2/29/2012 | | | 3,607,697 | | | | 2,296,909 | | | | 1,310,788 | | | 0 | | | 1,310,788 | | | 101 | | 69 |
7.03 | | Hilton Garden Inn - Abilene | | RBS | | TTM 2/29/2012 | | | 3,989,348 | | | | 2,559,401 | | | | 1,429,947 | | | 0 | | | 1,429,947 | | | 92 | | 75 |
7.04 | | Hampton Inn & Suites - Tupelo | | RBS | | T9M + 3M Budget - 6/30/2012 | | | 2,059,878 | | | | 1,330,060 | | | | 729,818 | | | 0 | | | 729,818 | | | 100 | | 63 |
8 | | 167 East 61st Street | | RBS | | TTM 2/29/2012 | | | 8,949,022 | | | | 6,738,534 | | | | 2,210,488 | | | 0 | | | 2,210,488 | | | | | |
9 | | Isola Bella | | WFB | | TTM 3/31/2012 | | | 8,483,651 | | | | 4,948,908 | | | | 3,534,743 | | | 0 | | | 3,534,743 | | | | | |
10 | | HSN Cornerstone | | LIG I | | Actual 2011 | | | 5,852,529 | | | | 1,331,613 | | | | 4,520,916 | | | 0 | | | 4,520,916 | | | | | |
11 | | 270 Peachtree Street | | Basis | | Actual 2011 | | | 3,768,912 | | | | 2,367,170 | | | | 1,401,743 | | | 0 | | | 1,401,743 | | | | | |
12 | | Hotel Erwin | | RBS | | TTM 1/31/2012 | | | 9,567,863 | | | | 6,278,116 | | | | 3,289,747 | | | 0 | | | 3,289,747 | | | 198 | | 156 |
13 | | Chippewa and Greene Portfolio | | Basis | | Actual 2011 | | | 2,455,535 | | | | 790,192 | | | | 1,665,343 | | | 0 | | | 1,665,343 | | | | | |
13.01 | | Chippewa Plaza | | Basis | | Actual 2011 | | | 1,386,621 | | | | 462,343 | | | | 924,278 | | | 0 | | | 924,278 | | | | | |
13.02 | | Greene Plaza | | Basis | | Actual 2011 | | | 1,068,914 | | | | 327,849 | | | | 741,065 | | | 0 | | | 741,065 | | | | | |
14 | | Parkway Irvine | | RBS | | TTM 2/29/2012 | | | 2,874,435 | | | | 997,742 | | | | 1,876,693 | | | 0 | | | 1,876,693 | | | | | |
15 | | Bear Creek Portfolio | | Basis | | TTM 2/29/2012 | | | 3,104,877 | | | | 862,552 | | | | 2,242,325 | | | 0 | | | 2,242,325 | | | | | |
15.01 | | Bear Creek Meadows Phase I | | Basis | | TTM 2/29/2012 | | | 1,151,499 | | | | 375,611 | | | | 775,888 | | | 0 | | | 775,888 | | | | | |
15.02 | | Bear Creek Meadows Phase II | | Basis | | TTM 2/29/2012 | | | 1,114,208 | | | | 333,772 | | | | 780,438 | | | 0 | | | 780,438 | | | | | |
15.03 | | Bear Creek Crossings | | Basis | | TTM 2/29/2012 | | | 839,168 | | | | 153,169 | | | | 686,001 | | | 0 | | | 686,001 | | | | | |
16 | | Haydn Cutler Portfolio | | Basis | | Actual 2011 | | | 3,072,323 | | | | 801,724 | | | | 2,270,599 | | | 29,101 | | | 2,241,497 | | | | | |
16.01 | | Palestine Plaza Shopping Center | | Basis | | Actual 2011 | | | 1,176,044 | | | | 290,254 | | | | 885,790 | | | 7,959 | | | 877,831 | | | | | |
16.02 | | Four Corners Shopping Center | | Basis | | Actual 2011 | | | 545,640 | | | | 175,274 | | | | 370,367 | | | 10,802 | | | 359,565 | | | | | |
16.03 | | Plaza at Lake Forest | | Basis | | Actual 2011 | | | 307,073 | | | | 89,461 | | | | 217,612 | | | 2,811 | | | 214,800 | | | | | |
16.04 | | Meadowbrook Shopping Center | | Basis | | Actual 2011 | | | 350,563 | | | | 90,564 | | | | 259,998 | | | 5,961 | | | 254,037 | | | | | |
16.05 | | Cleveland Commons | | Basis | | Actual 2011 | | | 314,662 | | | | 75,291 | | | | 239,371 | | | 0 | | | 239,371 | | | | | |
16.06 | | Greenville Shopping Center | | Basis | | Actual 2011 | | | 261,263 | | | | 60,753 | | | | 200,511 | | | 0 | | | 200,511 | | | | | |
16.07 | | Burleson Shopping Center | | Basis | | Actual 2011 | | | 117,078 | | | | 20,128 | | | | 96,950 | | | 1,567 | | | 95,383 | | | | | |
17 | | Hilton Garden Inn - Charlottesville | | WFB | | TTM 2/29/2012 | | | 4,818,524 | | | | 2,868,199 | | | | 1,950,325 | | | 0 | | | 1,950,325 | | | 127 | | 99 |
18 | | Pointe West Shopping Center | | LIG I | | Actual 2011 | | | 2,331,402 | | | | 793,825 | | | | 1,537,577 | | | 40,354 | | | 1,497,223 | | | | | |
19 | | 2 North 20th Street | | RBS | | Actual 2011 | | | 2,907,566 | | | | 1,561,024 | | | | 1,346,542 | | | 0 | | | 1,346,542 | | | | | |
20 | | Odessa Hotel Portfolio | | RBS | | TTM 2/29/2012 | | | 5,999,188 | | | | 3,022,202 | | | | 2,976,986 | | | 0 | | | 2,976,986 | | | 110 | | 102 |
20.01 | | Holiday Inn Express - Odessa | | RBS | | TTM 2/29/2012 | | | 3,523,320 | | | | 1,785,803 | | | | 1,737,517 | | | 0 | | | 1,737,517 | | | 112 | | 103 |
20.02 | | Fairfield Inn & Suites - Odessa | | RBS | | TTM 2/29/2012 | | | 2,475,868 | | | | 1,236,399 | | | | 1,239,469 | | | 0 | | | 1,239,469 | | | 108 | | 100 |
21 | | Pathmark Staten Island | | WFB | | Actual 2011 | | | 1,584,000 | | | | 17,326 | | | | 1,566,674 | | | 0 | | | 1,566,674 | | | | | |
22 | | Adagio Retail | | RBS | | Actual 2011 | | | 1,576,061 | | | | 332,716 | | | | 1,243,345 | | | 0 | | | 1,243,345 | | | | | |
23 | | Traditions Apartments - Grand Rapids & Lansing | | RBS | | TTM 2/29/2012 | | | 2,637,060 | | | | 1,220,543 | | | | 1,416,517 | | | 0 | | | 1,416,517 | | | | | |
23.01 | | Traditions Apartments - Grand Rapids | | RBS | | TTM 2/29/2012 | | | 1,649,326 | | | | 640,249 | | | | 1,009,077 | | | 0 | | | 1,009,077 | | | | | |
23.02 | | Traditions Apartments - Lansing | | RBS | | TTM 2/29/2012 | | | 987,734 | | | | 580,292 | | | | 407,442 | | | 0 | | | 407,442 | | | | | |
24 | | Crossroads Towne Center | | RBS | | Annualized T8 8/31/2011 | | | 1,625,891 | | | | 618,680 | | | | 1,007,211 | | | 0 | | | 1,007,211 | | | | | |
25 | | The Plaza at Hillcroft and Harwin | | WFB | | Actual 2011 | | | 1,673,479 | | | | 362,576 | | | | 1,310,903 | | | 0 | | | 1,310,903 | | | | | |
26 | | Four Points Sheraton | | RBS | | TTM 2/29/2012 | | | 4,599,670 | | | | 2,805,508 | | | | 1,794,162 | | | 0 | | | 1,794,162 | | | 136 | | 111 |
27 | | Meridian Village | | CIIICM | | Actual 2011 | | | 1,188,091 | | | | 290,792 | | | | 897,299 | | | 0 | | | 716,460 | | | | | |
28 | | Courtyard Marriot | | CIIICM | | TTM 3/31/2012 | | | 3,213,839 | | | | 1,764,059 | | | | 1,449,780 | | | 93,352 | | | 1,356,428 | | | 111 | | 78 |
29 | | North Park Shopping Center | | LIG I | | TTM 2/29/2012 | | | 1,729,271 | | | | 450,201 | | | | 1,279,070 | | | 0 | | | 1,279,070 | | | | | |
30 | | Hilton Garden Inn Ames | | RBS | | TTM 3/31/2012 | | | 3,579,951 | | | | 2,538,487 | | | | 1,041,464 | | | 0 | | | 1,041,464 | | | 103 | | 70 |
31 | | STORExpress | | WFB | | TTM 3/31/2012 | | | 1,214,956 | | | | 381,978 | | | | 832,978 | | | 0 | | | 832,978 | | | | | |
32 | | Self Storage 1 - Egbert | | WFB | | TTM 3/31/2012 | | | 1,273,922 | | | | 381,384 | | | | 892,538 | | | 0 | | | 892,538 | | | | | |
33 | | Figueroa & Patrice | | RBS | | Actual 2011 | | | 1,155,678 | | | | 310,749 | | | | 844,929 | | | 0 | | | 844,929 | | | | | |
34 | | Phoenix MHP Portfolio | | CIIICM | | TTM 3/31/2012 | | | 1,597,838 | | | | 758,303 | | | | 839,535 | | | 15,180 | | | 824,355 | | | | | |
34.01 | | Superstition Lookout | | CIIICM | | TTM 3/31/2012 | | | 523,496 | | | | 242,490 | | | | 281,006 | | | 6,170 | | | 274,836 | | | | | |
34.02 | | Shiprock | | CIIICM | | TTM 3/31/2012 | | | 417,454 | | | | 227,447 | | | | 190,007 | | | 0 | | | 190,007 | | | | | |
34.03 | | Ironwood | | CIIICM | | TTM 3/31/2012 | | | 324,171 | | | | 159,951 | | | | 164,220 | | | 3,840 | | | 160,380 | | | | | |
34.04 | | Sierra Leone | | CIIICM | | TTM 3/31/2012 | | | 332,717 | | | | 128,415 | | | | 204,302 | | | 5,170 | | | 199,132 | | | | | |
35 | | Crossing Oaks Shopping Center | | LIG I | | Actual 2011 | | | 1,817,480 | | | | 706,915 | | | | 1,110,566 | | | 0 | | | 1,110,566 | | | | | |
36 | | Brookshire Medical Building | | WFB | | Actual 2011 | | | 1,512,007 | | | | 553,982 | | | | 958,025 | | | 293,408 | | | 664,617 | | | | | |
37 | | Mini U Storage - Columbia | | WFB | | TTM 1/31/2012 | | | 1,820,708 | | | | 611,678 | | | | 1,209,030 | | | 0 | | | 1,209,030 | | | | | |
38 | | Bank United Building | | CIIICM | | TTM 2/29/2012 | | | 1,080,422 | | | | 355,130 | | | | 725,293 | | | 0 | | | 705,269 | | | | | |
39 | | Edison Court | | WFB | | Actual 2011 | | | 809,292 | | | | 160,092 | | | | 649,200 | | | 53,836 | | | 595,364 | | | | | |
40 | | Walgreens | �� | Basis | | NAV | | | NAV | | | | NAV | | | | NAV | | | NAV | | | NAV | | | | | |
41 | | Epic Storage | | WFB | | TTM 2/29/2012 | | | 835,019 | | | | 261,439 | | | | 573,580 | | | 1,016 | | | 572,564 | | | | | |
42 | | Winn-Dixie | | CIIICM | | Actual 2011 | | | 594,865 | | | | 0 | | | | 594,865 | | | 0 | | | 594,865 | | | | | |
43 | | Courtyard at Midland Park | | LIG I | | TTM 2/29/2012 | | | 854,647 | | | | 295,811 | | | | 558,836 | | | 0 | | | 558,836 | | | | | |
44 | | Riverfront Place | | CIIICM | | Actual 2011 | | | 451,388 | | | | 213,690 | | | | 237,698 | | | 0 | | | 230,113 | | | | | |
45 | | Residence Inn | | CIIICM | | Actual 2011 | | | 3,095,082 | | | | 2,452,952 | | | | 642,130 | | | 154,754 | | | 487,376 | | | 105 | | 68 |
46 | | Fry Road Self Storage | | Basis | | Actual 2011 | | | 621,512 | | | | 258,555 | | | | 362,957 | | | 0 | | | 362,957 | | | | | |
47 | | Bloomfield and Northshore Self Storage | | CIIICM | | TTM 3/31/2012 | | | 576,528 | | | | 135,198 | | | | 441,330 | | | 0 | | | 441,330 | | | | | |
47.01 | | Northshore Self Storage | | CIIICM | | TTM 3/31/2012 | | | 337,607 | | | | 67,894 | | | | 269,713 | | | 0 | | | 269,713 | | | | | |
47.02 | | Bloomfield Self Storage | | CIIICM | | TTM 3/31/2012 | | | 238,921 | | | | 67,304 | | | | 171,617 | | | 0 | | | 171,617 | | | | | |
48 | | 30 Columbia | | RBS | | TTM 3/31/2012 | | | 1,006,401 | | | | 443,424 | | | | 562,977 | | | 0 | | | 562,977 | | | | | |
49 | | Storage Depot - Sunrise | | WFB | | TTM 3/31/2012 | | | 458,319 | | | | 130,390 | | | | 327,929 | | | 0 | | | 327,929 | | | | | |
50 | | Storage Depot FM 802 | | WFB | | TTM 3/31/2012 | | | 472,121 | | | | 152,009 | | | | 320,112 | | | 0 | | | 320,112 | | | | | |
51 | | Merrifield Plaza | | CIIICM | | Actual 2011 | | | 528,144 | | | | 204,124 | | | | 324,020 | | | 0 | | | 324,020 | | | | | |
52 | | Storage Depot - Rangerville & San Benito | | WFB | | TTM 3/31/2012 | | | 430,122 | | | | 155,075 | | | | 275,047 | | | 0 | | | 275,047 | | | | | |
52.01 | | Storage Depot Rangerville | | WFB | | TTM 3/31/2012 | | | 247,404 | | | | 86,535 | | | | 160,869 | | | 0 | | | 160,869 | | | | | |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | Most Recent Period(8) | | Most Recent Revenues ($)(8) | | | Most Recent Expenses ($)(8) | | | Most Recent NOI ($)(8) | | | Most Recent Capital Expenditures(8) | | Most Recent NCF ($)(8) | | | Most Recent Hotel ADR(8) | | Most Recent Hotel RevPAR(8) |
| | | | | | | | | | |
52.02 | | Storage Depot San Benito | | WFB | | TTM 3/31/2012 | | | 182,718 | | | | 68,540 | | | | 114,178 | | | 0 | | | 114,178 | | | | | |
53 | | Endicott Self Storage | | CIIICM | | TTM 3/31/2012 | | | 312,494 | | | | 57,618 | | | | 254,876 | | | 0 | | | 254,876 | | | | | |
54 | | Greenfield Estates | | WFB | | Annualized T5 2/29/2012 | | | 402,518 | | | | 86,774 | | | | 315,744 | | | 0 | | | 315,744 | | | | | |
55 | | Storage Depot - Hwy 281 | | WFB | | TTM 3/31/2012 | | | 335,076 | | | | 121,597 | | | | 213,479 | | | 0 | | | 213,479 | | | | | |
56 | | Blue Springs Village MHP | | CIIICM | | TTM 3/31/2012 | | | 363,103 | | | | 140,683 | | | | 222,420 | | | 0 | | | 222,420 | | | | | |
57 | | Lake Road Center | | CIIICM | | TTM 2/29/2012 | | | 232,900 | | | | 25,996 | | | | 206,904 | | | 0 | | | 180,648 | | | | | |
58 | | Storage Depot - Callaghan | | WFB | | TTM 3/31/2012 | | | 331,321 | | | | 134,800 | | | | 196,521 | | | 0 | | | 196,521 | | | | | |
59 | | Saddleview MHP | | CIIICM | | TTM 3/31/2012 | | | 230,683 | | | | 45,908 | | | | 184,775 | | | 11,090 | | | 173,685 | | | | | |
60 | | Shady Oaks & Village MHC | | CIIICM | | TTM 2/29/2012 | | | 499,903 | | | | 306,452 | | | | 193,451 | | | 0 | | | 193,451 | | | | | |
61 | | Cedar Creek | | CIIICM | | Actual 2011 | | | 505,012 | | | | 248,629 | | | | 256,383 | | | 0 | | | 256,383 | | | | | |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | Second Most Recent Period(9) | | Second Most Recent Revenues ($)(9) | | | Second Most Recent Expenses ($)(9) | | | Second Most Recent NOI ($)(9) | | | Second Most Recent Capital Expenditures(9) | | Second Most Recent NCF ($)(9) | | | Second Most Recent Hotel ADR(9) | | Second Most Recent Hotel RevPAR(9) |
| | | | | | | | | | |
1 | | Northridge Fashion Center | | WFB | | Actual 2010 | | | 32,633,040 | | | | 8,770,657 | | | | 23,862,383 | | | 0 | | | 23,862,383 | | | | | |
2 | | Town Center at Cobb | | RBS | | Actual 2011 | | | 28,523,986 | | | | 8,026,092 | | | | 20,497,894 | | | 0 | | | 20,497,894 | | | | | |
3 | | Florence Mall | | RBS | | Actual 2011 | | | 17,103,302 | | | | 4,907,659 | | | | 12,195,643 | | | 0 | | | 12,195,643 | | | | | |
4 | | Hutchinson Metro Center - Tower I | | WFB | | Actual 2011 | | | 4,832,391 | | | | 2,040,858 | | | | 2,791,533 | | | 0 | | | 2,791,533 | | | | | |
5 | | Puente Hills East | | RBS | | Actual 2011 | | | 9,203,809 | | | | 2,707,962 | | | | 6,495,847 | | | 0 | | | 6,495,847 | | | | | |
6 | | Fashion Square | | WFB | | Actual 2010 | | | 11,298,398 | | | | 3,961,237 | | | | 7,337,161 | | | 0 | | | 7,337,161 | | | | | |
7 | | Kana Hotel Portfolio II | | RBS | | Actual 2011 | | | 13,204,169 | | | | 8,605,313 | | | | 4,598,856 | | | 0 | | | 4,598,856 | | | 107 | | 78 |
7.01 | | Embassy Suites - Ridgeland | | RBS | | Actual 2011 | | | 5,838,272 | | | | 3,865,185 | | | | 1,973,087 | | | 0 | | | 1,973,087 | | | 127 | | 93 |
7.02 | | Hilton Garden Inn, Mooresville | | RBS | | Actual 2011 | | | 3,513,209 | | | | 2,242,039 | | | | 1,271,170 | | | 0 | | | 1,271,170 | | | 99 | | 68 |
7.03 | | Hilton Garden Inn - Abilene | | RBS | | Actual 2011 | | | 3,852,688 | | | | 2,498,089 | | | | 1,354,599 | | | 0 | | | 1,354,599 | | | 92 | | 72 |
7.04 | | Hampton Inn & Suites - Tupelo | | RBS | | NAV | | | NAV | | | | NAV | | | | NAV | | | NAV | | | NAV | | | NAV | | NAV |
8 | | 167 East 61st Street | | RBS | | Actual 2011 | | | 9,025,606 | | | | 6,810,848 | | | | 2,214,758 | | | 0 | | | 2,214,758 | | | | | |
9 | | Isola Bella | | WFB | | Actual 2011 | | | 8,187,118 | | | | 4,719,002 | | | | 3,468,115 | | | 0 | | | 3,468,115 | | | | | |
10 | | HSN Cornerstone | | LIG I | | Actual 2010 | | | 5,417,385 | | | | 573,178 | | | | 4,844,207 | | | 0 | | | 4,844,207 | | | | | |
11 | | 270 Peachtree Street | | Basis | | Actual 2010 | | | 3,666,257 | | | | 2,105,321 | | | | 1,560,936 | | | 0 | | | 1,560,936 | | | | | |
12 | | Hotel Erwin | | RBS | | Actual 2011 | | | 9,535,612 | | | | 6,217,510 | | | | 3,318,102 | | | 0 | | | 3,318,102 | | | 196 | | 155 |
13 | | Chippewa and Greene Portfolio | | Basis | | Actual 2010 | | | 2,217,773 | | | | 814,840 | | | | 1,402,933 | | | 0 | | | 1,402,933 | | | | | |
13.01 | | Chippewa Plaza | | Basis | | Actual 2010 | | | 1,322,914 | | | | 476,664 | | | | 846,250 | | | 0 | | | 846,250 | | | | | |
13.02 | | Greene Plaza | | Basis | | Actual 2010 | | | 894,859 | | | | 338,176 | | | | 556,683 | | | 0 | | | 556,683 | | | | | |
14 | | Parkway Irvine | | RBS | | Actual 2011 | | | 2,924,844 | | | | 1,012,150 | | | | 1,912,694 | | | 0 | | | 1,912,694 | | | | | |
15 | | Bear Creek Portfolio | | Basis | | Actual 2011 | | | 3,073,957 | | | | 835,275 | | | | 2,238,682 | | | 0 | | | 2,238,682 | | | | | |
15.01 | | Bear Creek Meadows Phase I | | Basis | | Actual 2011 | | | 1,142,317 | | | | 361,324 | | | | 780,993 | | | 0 | | | 780,993 | | | | | |
15.02 | | Bear Creek Meadows Phase II | | Basis | | Actual 2011 | | | 1,106,008 | | | | 330,198 | | | | 775,811 | | | 0 | | | 775,811 | | | | | |
15.03 | | Bear Creek Crossings | | Basis | | Actual 2011 | | | 825,631 | | | | 143,753 | | | | 681,878 | | | 0 | | | 681,878 | | | | | |
16 | | Haydn Cutler Portfolio | | Basis | | Actual 2010 | | | 2,838,846 | | | | 838,965 | | | | 1,999,881 | | | 43,782 | | | 1,956,098 | | | | | |
16.01 | | Palestine Plaza Shopping Center | | Basis | | Actual 2010 | | | 977,961 | | | | 307,352 | | | | 670,607 | | | 30,096 | | | 640,511 | | | | | |
16.02 | | Four Corners Shopping Center | | Basis | | Actual 2010 | | | 519,815 | | | | 171,230 | | | | 348,584 | | | 6,649 | | | 341,935 | | | | | |
16.03 | | Plaza at Lake Forest | | Basis | | Actual 2010 | | | 314,520 | | | | 99,175 | | | | 215,346 | | | 287 | | | 215,060 | | | | | |
16.04 | | Meadowbrook Shopping Center | | Basis | | Actual 2010 | | | 366,365 | | | | 88,106 | | | | 278,259 | | | 0 | | | 278,259 | | | | | |
16.05 | | Cleveland Commons | | Basis | | Actual 2010 | | | 305,994 | | | | 80,691 | | | | 225,303 | | | 0 | | | 225,303 | | | | | |
16.06 | | Greenville Shopping Center | | Basis | | Actual 2010 | | | 250,166 | | | | 70,308 | | | | 179,858 | | | 0 | | | 179,858 | | | | | |
16.07 | | Burleson Shopping Center | | Basis | | Actual 2010 | | | 104,026 | | | | 22,103 | | | | 81,923 | | | 6,750 | | | 75,172 | | | | | |
17 | | Hilton Garden Inn - Charlottesville | | WFB | | Actual 2011 | | | 4,818,921 | | | | 2,875,279 | | | | 1,943,642 | | | 0 | | | 1,943,642 | | | 127 | | 99 |
18 | | Pointe West Shopping Center | | LIG I | | Actual 2010 | | | 2,160,991 | | | | 763,148 | | | | 1,397,843 | | | 62,735 | | | 1,335,108 | | | | | |
19 | | 2 North 20th Street | | RBS | | Actual 2010 | | | 3,169,440 | | | | 1,627,222 | | | | 1,542,218 | | | 0 | | | 1,542,218 | | | | | |
20 | | Odessa Hotel Portfolio | | RBS | | Actual 2011 | | | 5,549,306 | | | | 2,988,453 | | | | 2,560,853 | | | 0 | | | 2,560,853 | | | 104 | | 94 |
20.01 | | Holiday Inn Express - Odessa | | RBS | | Actual 2011 | | | 3,276,400 | | | | 1,800,741 | | | | 1,475,659 | | | 0 | | | 1,475,659 | | | 105 | | 96 |
20.02 | | Fairfield Inn & Suites - Odessa | | RBS | | Actual 2011 | | | 2,272,906 | | | | 1,187,712 | | | | 1,085,194 | | | 0 | | | 1,085,194 | | | 99 | | 88 |
21 | | Pathmark Staten Island | | WFB | | Actual 2010 | | | 1,584,000 | | | | 13,995 | | | | 1,570,005 | | | 0 | | | 1,570,005 | | | | | |
22 | | Adagio Retail | | RBS | | Actual 2010 | | | 1,593,404 | | | | 340,620 | | | | 1,252,784 | | | 0 | | | 1,252,784 | | | | | |
23 | | Traditions Apartments - Grand Rapids & Lansing | | RBS | | Actual 2011 | | | 2,615,677 | | | | 1,214,224 | | | | 1,401,453 | | | 0 | | | 1,401,453 | | | | | |
23.01 | | Traditions Apartments - Grand Rapids | | RBS | | Actual 2011 | | | 1,640,300 | | | | 643,284 | | | | 997,016 | | | 0 | | | 997,016 | | | | | |
23.02 | | Traditions Apartments - Lansing | | RBS | | Actual 2011 | | | 975,377 | | | | 570,940 | | | | 404,437 | | | 0 | | | 404,437 | | | | | |
24 | | Crossroads Towne Center | | RBS | | Actual 2010 | | | 1,260,387 | | | | 645,571 | | | | 614,816 | | | 0 | | | 614,816 | | | | | |
25 | | The Plaza at Hillcroft and Harwin | | WFB | | Actual 2010 | | | 1,684,394 | | | | 404,794 | | | | 1,279,600 | | | 10,369 | | | 1,269,231 | | | | | |
26 | | Four Points Sheraton | | RBS | | Actual 2011 | | | 4,592,452 | | | | 2,796,099 | | | | 1,796,353 | | | 0 | | | 1,796,353 | | | 135 | | 108 |
27 | | Meridian Village | | CIIICM | | Actual 2010 | | | 906,667 | | | | 285,906 | | | | 620,761 | | | 0 | | | 617,654 | | | | | |
28 | | Courtyard Marriot | | CIIICM | | Annualized T10 12/31/2011 | | | 2,980,391 | | | | 1,608,313 | | | | 1,372,078 | | | 79,896 | | | 1,292,182 | | | 109 | | 92 |
29 | | North Park Shopping Center | | LIG I | | Actual 2010 | | | 1,709,762 | | | | 427,905 | | | | 1,281,857 | | | 0 | | | 1,281,857 | | | | | |
30 | | Hilton Garden Inn Ames | | RBS | | Actual 2011 | | | 3,424,267 | | | | 2,445,829 | | | | 978,438 | | | 0 | | | 978,438 | | | 99 | | 64 |
31 | | STORExpress | | WFB | | Actual 2011 | | | 1,191,736 | | | | 395,011 | | | | 796,725 | | | 0 | | | 796,725 | | | | | |
32 | | Self Storage 1 - Egbert | | WFB | | Actual 2011 | | | 1,251,492 | | | | 385,859 | | | | 865,633 | | | 0 | | | 865,633 | | | | | |
33 | | Figueroa & Patrice | | RBS | | Actual 2010 | | | 1,217,575 | | | | 277,766 | | | | 939,809 | | | 0 | | | 939,809 | | | | | |
34 | | Phoenix MHP Portfolio | | CIIICM | | Actual 2011 | | | 1,573,896 | | | | 747,802 | | | | 826,094 | | | 15,180 | | | 810,914 | | | | | |
34.01 | | Superstition Lookout | | CIIICM | | Actual 2011 | | | 523,907 | | | | 245,883 | | | | 278,024 | | | 6,170 | | | 271,854 | | | | | |
34.02 | | Shiprock | | CIIICM | | Actual 2011 | | | 407,158 | | | | 223,931 | | | | 183,227 | | | 0 | | | 183,227 | | | | | |
34.03 | | Ironwood | | CIIICM | | Actual 2011 | | | 316,323 | | | | 152,262 | | | | 164,061 | | | 3,840 | | | 160,221 | | | | | |
34.04 | | Sierra Leone | | CIIICM | | Actual 2011 | | | 326,508 | | | | 125,726 | | | | 200,782 | | | 5,170 | | | 195,612 | | | | | |
35 | | Crossing Oaks Shopping Center | | LIG I | | Actual 2010 | | | 1,755,901 | | | | 654,326 | | | | 1,101,575 | | | 90,796 | | | 1,010,779 | | | | | |
36 | | Brookshire Medical Building | | WFB | | Actual 2010 | | | 1,520,560 | | | | 566,698 | | | | 953,862 | | | 515,258 | | | 438,604 | | | | | |
37 | | Mini U Storage - Columbia | | WFB | | Actual 2011 | | | 1,834,670 | | | | 602,461 | | | | 1,232,209 | | | 0 | | | 1,232,209 | | | | | |
38 | | Bank United Building | | CIIICM | | Actual 2011 | | | 1,091,488 | | | | 387,080 | | | | 704,408 | | | 0 | | | 704,408 | | | | | |
39 | | Edison Court | | WFB | | Actual 2010 | | | 784,761 | | | | 158,296 | | | | 626,465 | | | 126,256 | | | 500,209 | | | | | |
40 | | Walgreens | | Basis | | NAV | | | NAV | | | | NAV | | | | NAV | | | NAV | | | NAV | | | | | |
41 | | Epic Storage | | WFB | | Actual 2011 | | | 819,333 | | | | 229,594 | | | | 589,738 | | | 1,270 | | | 588,468 | | | | | |
42 | | Winn-Dixie | | CIIICM | | Actual 2010 | | | 594,865 | | | | 0 | | | | 594,865 | | | 0 | | | 594,865 | | | | | |
43 | | Courtyard at Midland Park | | LIG I | | Actual 2011 | | | 853,587 | | | | 291,703 | | | | 561,884 | | | 0 | | | 561,884 | | | | | |
44 | | Riverfront Place | | CIIICM | | Actual 2010 | | | 517,515 | | | | 247,249 | | | | 270,266 | | | 72,828 | | | 176,529 | | | | | |
45 | | Residence Inn | | CIIICM | | Actual 2010 | | | 2,801,039 | | | | 2,294,806 | | | | 506,233 | | | 140,052 | | | 366,181 | | | 105 | | 61 |
46 | | Fry Road Self Storage | | Basis | | Actual 2010 | | | 602,978 | | | | 255,097 | | | | 347,882 | | | 0 | | | 347,882 | | | | | |
47 | | Bloomfield and Northshore Self Storage | | CIIICM | | Actual 2011 | | | 575,138 | | | | 133,399 | | | | 441,739 | | | 0 | | | 441,739 | | | | | |
47.01 | | Northshore Self Storage | | CIIICM | | Actual 2011 | | | 336,759 | | | | 66,668 | | | | 270,091 | | | 0 | | | 270,091 | | | | | |
47.02 | | Bloomfield Self Storage | | CIIICM | | Actual 2011 | | | 238,379 | | | | 66,731 | | | | 171,648 | | | 0 | | | 171,648 | | | | | |
48 | | 30 Columbia | | RBS | | Actual 2011 | | | 1,019,515 | | | | 468,073 | | | | 551,442 | | | 0 | | | 551,442 | | | | | |
49 | | Storage Depot - Sunrise | | WFB | | Actual 2011 | | | 452,960 | | | | 131,927 | | | | 321,033 | | | 0 | | | 321,033 | | | | | |
50 | | Storage Depot FM 802 | | WFB | | Actual 2011 | | | 468,019 | | | | 151,614 | | | | 316,405 | | | 0 | | | 316,405 | | | | | |
51 | | Merrifield Plaza | | CIIICM | | Actual 2010 | | | 512,739 | | | | 189,424 | | | | 323,315 | | | 0 | | | 323,315 | | | | | |
52 | | Storage Depot - Rangerville & San Benito | | WFB | | Actual 2011 | | | 423,489 | | | | 154,179 | | | | 269,310 | | | 0 | | | 269,310 | | | | | |
52.01 | | Storage Depot Rangerville | | WFB | | Actual 2011 | | | 246,633 | | | | 86,788 | | | | 159,845 | | | 0 | | | 159,845 | | | | | |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | Second Most Recent Period(9) | | Second Most Recent Revenues ($)(9) | | | Second Most Recent Expenses ($)(9) | | | Second Most Recent NOI ($)(9) | | | Second Most Recent Capital Expenditures(9) | | Second Most Recent NCF ($)(9) | | | Second Most Recent Hotel ADR(9) | | Second Most Recent Hotel RevPAR(9) |
| | | | | | | | | | |
52.02 | | Storage Depot San Benito | | WFB | | Actual 2011 | | | 176,856 | | | | 67,391 | | | | 109,465 | | | 0 | | | 109,465 | | | | | |
53 | | Endicott Self Storage | | CIIICM | | Actual 2011 | | | 308,843 | | | | 56,866 | | | | 251,977 | | | 0 | | | 251,977 | | | | | |
54 | | Greenfield Estates | | WFB | | Actual 2010 | | | 384,107 | | | | 135,287 | | | | 248,820 | | | 0 | | | 248,820 | | | | | |
55 | | Storage Depot - Hwy 281 | | WFB | | Actual 2011 | | | 331,383 | | | | 118,494 | | | | 212,889 | | | 0 | | | 212,889 | | | | | |
56 | | Blue Springs Village MHP | | CIIICM | | Actual 2011 | | | 363,273 | | | | 156,270 | | | | 207,003 | | | 0 | | | 207,003 | | | | | |
57 | | Lake Road Center | | CIIICM | | Actual 2011 | | | 204,318 | | | | 26,267 | | | | 178,052 | | | 0 | | | 151,796 | | | | | |
58 | | Storage Depot - Callaghan | | WFB | | Actual 2011 | | | 328,729 | | | | 133,299 | | | | 195,430 | | | 0 | | | 195,430 | | | | | |
59 | | Saddleview MHP | | CIIICM | | Actual 2011 | | | 233,440 | | | | 43,412 | | | | 190,028 | | | 11,090 | | | 178,938 | | | | | |
60 | | Shady Oaks & Village MHC | | CIIICM | | Actual 2011 | | | 500,312 | | | | 302,315 | | | | 197,997 | | | 0 | | | 197,997 | | | | | |
61 | | Cedar Creek | | CIIICM | | Actual 2010 | | | 488,655 | | | | 254,686 | | | | 233,969 | | | 0 | | | 233,969 | | | | | |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | Third Most Recent Period | | Third Most Recent Revenues ($) | | | Third Most Recent Expenses ($) | | | 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) |
| | | | | | | | | | | |
1 | | Northridge Fashion Center | | WFB | | Actual 2009 | | | 33,335,743 | | | | 8,437,373 | | | | 24,898,370 | | | 0 | | | 24,898,370 | | | | | | | N |
2 | | Town Center at Cobb | | RBS | | Actual 2010 | | | 28,193,545 | | | | 7,843,078 | | | | 20,350,467 | | | 0 | | | 20,350,467 | | | | | | | N |
3 | | Florence Mall | | RBS | | Actual 2010 | | | 16,618,902 | | | | 5,127,555 | | | | 11,491,347 | | | 0 | | | 11,491,347 | | | | | | | N |
4 | | Hutchinson Metro Center - Tower I | | WFB | | Actual 2010 | | | 3,087,664 | | | | 1,956,370 | | | | 1,131,293 | | | 0 | | | 1,131,293 | | | | | | | N |
5 | | Puente Hills East | | RBS | | Actual 2010 | | | 8,739,713 | | | | 2,821,089 | | | | 5,918,624 | | | 0 | | | 5,918,624 | | | | | | | N |
6 | | Fashion Square | | WFB | | Actual 2009 | | | 11,719,494 | | | | 3,849,297 | | | | 7,870,197 | | | 0 | | | 7,870,197 | | | | | | | N |
7 | | Kana Hotel Portfolio II | | RBS | | Actual 2010 | | | 11,472,468 | | | | 7,590,247 | | | | 3,882,221 | | | 0 | | | 3,882,221 | | | 106 | | 68 | | N |
7.01 | | Embassy Suites - Ridgeland | | RBS | | Actual 2010 | | | 5,254,654 | | | | 3,373,512 | | | | 1,881,142 | | | 0 | | | 1,881,142 | | | 125 | | 83 | | N |
7.02 | | Hilton Garden Inn, Mooresville | | RBS | | Actual 2010 | | | 3,074,811 | | | | 2,093,547 | | | | 981,264 | | | 0 | | | 981,264 | | | 97 | | 60 | | N |
7.03 | | Hilton Garden Inn - Abilene | | RBS | | Actual 2010 | | | 3,143,003 | | | | 2,123,188 | | | | 1,019,815 | | | 0 | | | 1,019,815 | | | 92 | | 58 | | N |
7.04 | | Hampton Inn & Suites - Tupelo | | RBS | | NAV | | | NAV | | | | NAV | | | | NAV | | | NAV | | | NAV | | | NAV | | NAV | | N |
8 | | 167 East 61st Street | | RBS | | Actual 2010 | | | 9,481,390 | | | | 6,487,681 | | | | 2,993,709 | | | 0 | | | 2,993,709 | | | | | | | Y |
9 | | Isola Bella | | WFB | | Actual 2010 | | | 6,749,711 | | | | 4,234,232 | | | | 2,515,479 | | | 0 | | | 2,515,479 | | | | | | | N |
10 | | HSN Cornerstone | | LIG I | | Actual 2009 | | | 6,936,990 | | | | 1,394,095 | | | | 5,542,895 | | | 0 | | | 5,542,895 | | | | | | | N |
11 | | 270 Peachtree Street | | Basis | | Actual 2009 | | | 3,917,448 | | | | 2,360,715 | | | | 1,556,732 | | | 0 | | | 1,556,732 | | | | | | | N |
12 | | Hotel Erwin | | RBS | | Actual 2010 | | | 7,954,017 | | | | 5,356,836 | | | | 2,597,181 | | | 0 | | | 2,597,181 | | | 182 | | 132 | | N |
13 | | Chippewa and Greene Portfolio | | Basis | | Actual 2009 | | | 2,095,482 | | | | 959,836 | | | | 1,135,646 | | | 0 | | | 1,135,646 | | | | | | | N |
13.01 | | Chippewa Plaza | | Basis | | Actual 2009 | | | 1,138,578 | | | | 606,798 | | | | 531,780 | | | 0 | | | 531,780 | | | | | | | N |
13.02 | | Greene Plaza | | Basis | | Actual 2009 | | | 956,904 | | | | 353,038 | | | | 603,866 | | | 0 | | | 603,866 | | | | | | | N |
14 | | Parkway Irvine | | RBS | | Actual 2010 | | | 3,023,806 | | | | 1,097,095 | | | | 1,926,711 | | | 0 | | | 1,926,711 | | | | | | | N |
15 | | Bear Creek Portfolio | | Basis | | NAV | | | NAV | | | | NAV | | | | NAV | | | NAV | | | NAV | | | | | | | N |
15.01 | | Bear Creek Meadows Phase I | | Basis | | Actual 2010 | | | 1,033,561 | | | | 338,758 | | | | 694,802 | | | 0 | | | 694,802 | | | | | | | N |
15.02 | | Bear Creek Meadows Phase II | | Basis | | NAV | | | NAV | | | | NAV | | | | NAV | | | NAV | | | NAV | | | | | | | N |
15.03 | | Bear Creek Crossings | | Basis | | NAV | | | NAV | | | | NAV | | | | NAV | | | NAV | | | NAV | | | | | | | N |
16 | | Haydn Cutler Portfolio | | Basis | | Actual 2009 | | | 2,981,569 | | | | 1,012,868 | | | | 1,968,701 | | | 4,456 | | | 1,964,245 | | | | | | | N |
16.01 | | Palestine Plaza Shopping Center | | Basis | | Actual 2009 | | | 999,311 | | | | 341,776 | | | | 657,535 | | | 3,880 | | | 653,655 | | | | | | | N |
16.02 | | Four Corners Shopping Center | | Basis | | Actual 2009 | | | 666,229 | | | | 278,061 | | | | 388,168 | | | 150 | | | 388,018 | | | | | | | N |
16.03 | | Plaza at Lake Forest | | Basis | | Actual 2009 | | | 401,385 | | | | 115,668 | | | | 285,717 | | | 0 | | | 285,717 | | | | | | | N |
16.04 | | Meadowbrook Shopping Center | | Basis | | Actual 2009 | | | 306,884 | | | | 106,942 | | | | 199,942 | | | 122 | | | 199,821 | | | | | | | N |
16.05 | | Cleveland Commons | | Basis | | Actual 2009 | | | 295,258 | | | | 74,651 | | | | 220,607 | | | 0 | | | 220,607 | | | | | | | N |
16.06 | | Greenville Shopping Center | | Basis | | Actual 2009 | | | 221,168 | | | | 65,376 | | | | 155,792 | | | 304 | | | 155,488 | | | | | | | N |
16.07 | | Burleson Shopping Center | | Basis | | Actual 2009 | | | 91,335 | | | | 30,394 | | | | 60,941 | | | 0 | | | 60,941 | | | | | | | N |
17 | | Hilton Garden Inn - Charlottesville | | WFB | | Actual 2010 | | | 4,346,301 | | | | 2,843,937 | | | | 1,502,364 | | | 0 | | | 1,502,364 | | | 119 | | 88 | | N |
18 | | Pointe West Shopping Center | | LIG I | | Actual 2009 | | | 1,770,016 | | | | 782,515 | | | | 987,500 | | | 85,080 | | | 902,420 | | | | | | | N |
19 | | 2 North 20th Street | | RBS | | Actual 2009 | | | 3,313,499 | | | | 1,692,815 | | | | 1,620,684 | | | 0 | | | 1,620,684 | | | | | | | N |
20 | | Odessa Hotel Portfolio | | RBS | | Actual 2010 | | | 3,814,799 | | | | 2,347,497 | | | | 1,467,302 | | | 0 | | | 1,467,302 | | | 97 | | 65 | | N |
20.01 | | Holiday Inn Express - Odessa | | RBS | | Actual 2010 | | | 2,394,759 | | | | 1,346,883 | | | | 1,047,876 | | | 0 | | | 1,047,876 | | | 100 | | 70 | | N |
20.02 | | Fairfield Inn & Suites - Odessa | | RBS | | Actual 2010 | | | 1,420,040 | | | | 1,000,614 | | | | 419,426 | | | 0 | | | 419,426 | | | 94 | | 57 | | N |
21 | | Pathmark Staten Island | | WFB | | Actual 2009 | | | 1,520,000 | | | | 10,900 | | | | 1,509,100 | | | 0 | | | 1,509,100 | | | | | | | N |
22 | | Adagio Retail | | RBS | | Actual 2009 | | | 1,498,866 | | | | 366,311 | | | | 1,132,555 | | | 0 | | | 1,132,555 | | | | | | | N |
23 | | Traditions Apartments - Grand Rapids & Lansing | | RBS | | Actual 2010 | | | 2,588,957 | | | | 1,211,320 | | | | 1,377,637 | | | 0 | | | 1,377,637 | | | | | | | N |
23.01 | | Traditions Apartments - Grand Rapids | | RBS | | Actual 2010 | | | 1,615,298 | | | | 653,128 | | | | 962,170 | | | 0 | | | 962,170 | | | | | | | N |
23.02 | | Traditions Apartments - Lansing | | RBS | | Actual 2010 | | | 973,659 | | | | 558,192 | | | | 415,467 | | | 0 | | | 415,467 | | | | | | | N |
24 | | Crossroads Towne Center | | RBS | | Actual 2009 | | | 1,513,382 | | | | 622,012 | | | | 891,371 | | | 0 | | | 891,371 | | | | | | | N |
25 | | The Plaza at Hillcroft and Harwin | | WFB | | Actual 2009 | | | 1,679,484 | | | | 431,462 | | | | 1,248,023 | | | 0 | | | 1,248,023 | | | | | | | N |
26 | | Four Points Sheraton | | RBS | | Actual 2010 | | | 4,055,606 | | | | 3,123,388 | | | | 932,218 | | | 0 | | | 932,218 | | | 119 | | 87 | | N |
27 | | Meridian Village | | CIIICM | | Actual 2009 | | | 1,002,831 | | | | 308,044 | | | | 694,787 | | | 90,804 | | | 603,983 | | | | | | | N |
28 | | Courtyard Marriot | | CIIICM | | NAV | | | NAV | | | | NAV | | | | NAV | | | NAV | | | NAV | | | NAV | | NAV | | N |
29 | | North Park Shopping Center | | LIG I | | Actual 2009 | | | 1,669,044 | | | | 430,069 | | | | 1,238,975 | | | 0 | | | 1,238,975 | | | | | | | N |
30 | | Hilton Garden Inn Ames | | RBS | | Actual 2010 | | | 2,946,612 | | | | 2,410,579 | | | | 536,033 | | | 0 | | | 536,033 | | | 89 | | 55 | | N |
31 | | STORExpress | | WFB | | Actual 2010 | | | 1,111,180 | | | | 459,466 | | | | 651,714 | | | 0 | | | 651,714 | | | | | | | N |
32 | | Self Storage 1 - Egbert | | WFB | | Actual 2010 | | | 1,137,030 | | | | 359,238 | | | | 777,792 | | | 0 | | | 777,792 | | | | | | | N |
33 | | Figueroa & Patrice | | RBS | | Actual 2009 | | | 1,216,929 | | | | 292,075 | | | | 924,854 | | | 0 | | | 924,854 | | | | | | | N |
34 | | Phoenix MHP Portfolio | | CIIICM | | Actual 2010 | | | 1,456,727 | | | | 709,290 | | | | 747,437 | | | 0 | | | 747,437 | | | | | | | N |
34.01 | | Superstition Lookout | | CIIICM | | Actual 2010 | | | 509,954 | | | | 227,526 | | | | 282,428 | | | 0 | | | 282,428 | | | | | | | N |
34.02 | | Shiprock | | CIIICM | | Actual 2010 | | | 313,695 | | | | 209,250 | | | | 104,445 | | | 0 | | | 104,445 | | | | | | | N |
34.03 | | Ironwood | | CIIICM | | Actual 2010 | | | 307,475 | | | | 148,917 | | | | 158,558 | | | 0 | | | 158,558 | | | | | | | N |
34.04 | | Sierra Leone | | CIIICM | | Actual 2010 | | | 325,603 | | | | 123,597 | | | | 202,006 | | | 0 | | | 202,006 | | | | | | | N |
35 | | Crossing Oaks Shopping Center | | LIG I | | Actual 2009 | | | 1,889,900 | | | | 668,795 | | | | 1,221,105 | | | 0 | | | 1,221,105 | | | | | | | N |
36 | | Brookshire Medical Building | | WFB | | Actual 2009 | | | 1,364,687 | | | | 542,695 | | | | 821,992 | | | 144,090 | | | 677,902 | | | | | | | N |
37 | | Mini U Storage - Columbia | | WFB | | Actual 2010 | | | 1,871,689 | | | | 642,156 | | | | 1,229,533 | | | 0 | | | 1,229,533 | | | | | | | N |
38 | | Bank United Building | | CIIICM | | Actual 2010 | | | 1,073,001 | | | | 374,478 | | | | 698,523 | | | 0 | | | 698,523 | | | | | | | N |
39 | | Edison Court | | WFB | | Actual 2009 | | | 708,028 | | | | 161,151 | | | | 546,877 | | | 488,128 | | | 58,749 | | | | | | | N |
40 | | Walgreens | | Basis | | NAV | | | NAV | | | | NAV | | | | NAV | | | NAV | | | NAV | | | | | | | N |
41 | | Epic Storage | | WFB | | Actual 2010 | | | 830,659 | | | | 238,476 | | | | 592,183 | | | 3,181 | | | 589,002 | | | | | | | N |
42 | | Winn-Dixie | | CIIICM | | Actual 2009 | | | 594,865 | | | | 0 | | | | 594,865 | | | 0 | | | 594,865 | | | | | | | N |
43 | | Courtyard at Midland Park | | LIG I | | Actual 2010 | | | 843,283 | | | | 271,087 | | | | 572,196 | | | 0 | | | 572,196 | | | | | | | N |
44 | | Riverfront Place | | CIIICM | | Actual 2009 | | | 691,347 | | | | 261,552 | | | | 429,795 | | | 37,445 | | | 392,350 | | | | | | | N |
45 | | Residence Inn | | CIIICM | | Actual 2009 | | | 2,800,229 | | | | 2,315,427 | | | | 484,802 | | | 140,011 | | | 344,790 | | | 107 | | 61 | | N |
46 | | Fry Road Self Storage | | Basis | | Actual 2009 | | | 561,333 | | | | 254,743 | | | | 306,590 | | | 0 | | | 306,590 | | | | | | | N |
47 | | Bloomfield and Northshore Self Storage | | CIIICM | | Actual 2010 | | | 574,993 | | | | 124,523 | | | | 450,470 | | | 0 | | | 450,470 | | | | | | | N |
47.01 | | Northshore Self Storage | | CIIICM | | Actual 2010 | | | 335,625 | | | | 67,381 | | | | 268,244 | | | 0 | | | 268,244 | | | | | | | N |
47.02 | | Bloomfield Self Storage | | CIIICM | | Actual 2010 | | | 239,368 | | | | 57,143 | | | | 182,225 | | | 0 | | | 182,225 | | | | | | | N |
48 | | 30 Columbia | | RBS | | Actual 2010 | | | 1,007,408 | | | | 489,874 | | | | 517,534 | | | 0 | | | 517,534 | | | | | | | N |
49 | | Storage Depot - Sunrise | | WFB | | Actual 2010 | | | 434,572 | | | | 131,869 | | | | 302,703 | | | 0 | | | 302,703 | | | | | | | N |
50 | | Storage Depot FM 802 | | WFB | | Actual 2010 | | | 408,038 | | | | 143,892 | | | | 264,146 | | | 0 | | | 264,146 | | | | | | | N |
51 | | Merrifield Plaza | | CIIICM | | Actual 2009 | | | 542,123 | | | | 218,476 | | | | 323,647 | | | 0 | | | 323,647 | | | | | | | N |
52 | | Storage Depot - Rangerville & San Benito | | WFB | | Actual 2010 | | | 414,543 | | | | 157,050 | | | | 257,493 | | | 0 | | | 257,493 | | | | | | | N |
52.01 | | Storage Depot Rangerville | | WFB | | Actual 2010 | | | 237,592 | | | | 90,726 | | | | 146,866 | | | 0 | | | 146,866 | | | | | | | N |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | Third Most Recent Period | | Third Most Recent Revenues ($) | | | Third Most Recent Expenses ($) | | | 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) |
| | | | | | | | | | | |
52.02 | | Storage Depot San Benito | | WFB | | Actual 2010 | | | 176,951 | | | | 66,324 | | | | 110,627 | | | 0 | | | 110,627 | | | | | | | N |
53 | | Endicott Self Storage | | CIIICM | | Actual 2010 | | | 298,663 | | | | 53,210 | | | | 245,453 | | | 0 | | | 245,453 | | | | | | | N |
54 | | Greenfield Estates | | WFB | | NAV | | | NAV | | | | NAV | | | | NAV | | | NAV | | | NAV | | | | | | | N |
55 | | Storage Depot - Hwy 281 | | WFB | | Actual 2010 | | | 288,250 | | | | 111,641 | | | | 176,609 | | | 0 | | | 176,609 | | | | | | | N |
56 | | Blue Springs Village MHP | | CIIICM | | Actual 2010 | | | 359,064 | | | | 170,771 | | | | 188,293 | | | 0 | | | 188,293 | | | | | | | N |
57 | | Lake Road Center | | CIIICM | | Actual 2010 | | | 34,887 | | | | 12,004 | | | | 22,883 | | | 0 | | | 22,883 | | | | | | | N |
58 | | Storage Depot - Callaghan | | WFB | | Actual 2010 | | | 321,855 | | | | 125,279 | | | | 196,576 | | | 0 | | | 196,576 | | | | | | | N |
59 | | Saddleview MHP | | CIIICM | | Actual 2010 | | | 217,909 | | | | 38,828 | | | | 179,081 | | | 23,681 | | | 155,400 | | | | | | | N |
60 | | Shady Oaks & Village MHC | | CIIICM | | Actual 2010 | | | 490,510 | | | | 324,199 | | | | 166,311 | | | 40,400 | | | 125,911 | | | | | | | N |
61 | | Cedar Creek | | CIIICM | | Actual 2009 | | | 474,968 | | | | 251,646 | | | | 223,322 | | | 0 | | | 223,322 | | | | | | | N |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | Largest Tenant Name(10)(11)(12) | | Largest Tenant Sq. Ft. | | Largest Tenant % of NRA | | | Largest Tenant Exp. Date(11) | | 2nd Largest Tenant Name(10) | | 2nd Largest Tenant Sq. Ft. | | 2nd Largest Tenant % of NRA | | | 2nd Largest Tenant Exp. Date |
| | | | | | | | | | |
1 | | Northridge Fashion Center | | WFB | | Sports Authority | | 53,936 | | | 8.4 | % | | 1/31/2022 | | Pacific Theatres | | 51,000 | | | 7.9 | % | | 12/31/2013 |
2 | | Town Center at Cobb | | RBS | | Belk | | 128,819 | | | 23.0 | % | | 8/31/2022 | | JC Penney | | 31,026 | | | 5.5 | % | | 10/31/2019 |
3 | | Florence Mall | | RBS | | Cinema De Lux | | 68,324 | | | 17.8 | % | | 6/30/2028 | | H&M | | 16,286 | | | 4.2 | % | | 1/31/2020 |
4 | | Hutchinson Metro Center - Tower I | | WFB | | Comprehensive Care Management | | 57,917 | | | 20.3 | % | | 8/31/2027 | | Montefiore Medical Center | | 31,206 | | | 11.0 | % | | 10/31/2019 |
5 | | Puente Hills East | | RBS | | TS Emporium | | 75,000 | | | 18.7 | % | | 8/31/2020 | | LA Fitness | | 25,000 | | | 6.2 | % | | 12/31/2020 |
6 | | Fashion Square | | WFB | | JC Penney | | 168,066 | | | 37.7 | % | | 1/31/2018 | | Encore | | 26,437 | | | 5.9 | % | | 3/31/2020 |
7 | | Kana Hotel Portfolio II | | RBS | | | | | | | | | | | | | | | | | | | | |
7.01 | | Embassy Suites - Ridgeland | | RBS | | | | | | | | | | | | | | | | | | | | |
7.02 | | Hilton Garden Inn, Mooresville | | RBS | | | | | | | | | | | | | | | | | | | | |
7.03 | | Hilton Garden Inn - Abilene | | RBS | | | | | | | | | | | | | | | | | | | | |
7.04 | | Hampton Inn & Suites - Tupelo | | RBS | | | | | | | | | | | | | | | | | | | | |
8 | | 167 East 61st Street | | RBS | | | | | | | | | | | | | | | | | | | | |
9 | | Isola Bella | | WFB | | | | | | | | | | | | | | | | | | | | |
10 | | HSN Cornerstone | | LIG I | | Cornerstone Brands, Inc. | | 970,168 | | | 100.0 | % | | 4/30/2020 | | | | | | | | | | |
11 | | 270 Peachtree Street | | Basis | | State Board of Workers Comp | | 71,020 | | | 22.3 | % | | 6/30/2016 | | Habitat for Humanity | | 55,264 | | | 17.3 | % | | 4/30/2018 |
12 | | Hotel Erwin | | RBS | | | | | | | | | | | | | | | | | | | | |
13 | | Chippewa and Greene Portfolio | | Basis | | Various | | Various | | | Various | | | Various | | Various | | Various | | | Various | | | Various |
13.01 | | Chippewa Plaza | | Basis | | Dunham’s Athleisure | | 42,866 | | | 25.5 | % | | 1/31/2018 | | Heritage Valley Health | | 29,569 | | | 17.6 | % | | 2/28/2022 |
13.02 | | Greene Plaza | | Basis | | Big Lots | | 30,080 | | | 23.9 | % | | 1/31/2014 | | Aldi’s | | 17,881 | | | 14.2 | % | | 7/31/2018 |
14 | | Parkway Irvine | | RBS | | Glumetrics Inc. | | 18,531 | | | 8.8 | % | | 9/30/2012 | | Benq America | | 8,230 | | | 3.9 | % | | 6/30/2013 |
15 | | Bear Creek Portfolio | | Basis | | Various | | Various | | | Various | | | Various | | Various | | Various | | | Various | | | Various |
15.01 | | Bear Creek Meadows Phase I | | Basis | | | | | | | | | | | | | | | | | | | | |
15.02 | | Bear Creek Meadows Phase II | | Basis | | | | | | | | | | | | | | | | | | | | |
15.03 | | Bear Creek Crossings | | Basis | | Pet Supplies Plus | | 8,000 | | | 17.4 | % | | 12/31/2012 | | Buffalo Wild Wings | | 6,200 | | | 13.5 | % | | 6/30/2018 |
16 | | Haydn Cutler Portfolio | | Basis | | Various | | Various | | | Various | | | Various | | Various | | Various | | | Various | | | Various |
16.01 | | Palestine Plaza Shopping Center | | Basis | | Stage Stores (Beall’s) | | 30,000 | | | 24.4 | % | | 3/31/2015 | | CVS Eckerd Drug | | 8,320 | | | 6.8 | % | | 5/24/2015 |
16.02 | | Four Corners Shopping Center | | Basis | | Party City | | 23,402 | | | 33.5 | % | | 9/30/2015 | | Cleburne Jump | | 10,400 | | | 14.9 | % | | 1/31/2017 |
16.03 | | Plaza at Lake Forest | | Basis | | Polo Cleaners | | 3,000 | | | 23.1 | % | | 11/30/2012 | | KK’s Pharmacy | | 2,525 | | | 19.4 | % | | 12/31/2017 |
16.04 | | Meadowbrook Shopping Center | | Basis | | Jenny Beauty Supply | | 7,200 | | | 27.9 | % | | 1/31/2014 | | Access Dental | | 3,629 | | | 14.1 | % | | 3/31/2016 |
16.05 | | Cleveland Commons | | Basis | | Its Fashion Metro | | 12,400 | | | 48.7 | % | | 1/31/2014 | | Hibbett’s Sports | | 5,166 | | | 20.3 | % | | 1/31/2014 |
16.06 | | Greenville Shopping Center | | Basis | | Army/Navy Recruiting | | 3,600 | | | 27.9 | % | | 9/30/2014 | | Radio Shack | | 2,400 | | | 18.6 | % | | 1/31/2015 |
16.07 | | Burleson Shopping Center | | Basis | | Going Apes | | 11,625 | | | 86.9 | % | | 12/31/2013 | | | | | | | | | | |
17 | | Hilton Garden Inn - Charlottesville | | WFB | | | | | | | | | | | | | | | | | | | | |
18 | | Pointe West Shopping Center | | LIG I | | Fiesta Market | | 67,719 | | | 40.7 | % | | 10/31/2017 | | Katy Christian Ministry | | 36,280 | | | 21.8 | % | | 1/31/2018 |
19 | | 2 North 20th Street | | RBS | | Compass Bank | | 19,045 | | | 9.3 | % | | 5/31/2017 | | Harbert Realty Services | | 11,620 | | | 5.7 | % | | 3/31/2018 |
20 | | Odessa Hotel Portfolio | | RBS | | | | | | | | | | | | | | | | | | | | |
20.01 | | Holiday Inn Express - Odessa | | RBS | | | | | | | | | | | | | | | | | | | | |
20.02 | | Fairfield Inn & Suites - Odessa | | RBS | | | | | | | | | | | | | | | | | | | | |
21 | | Pathmark Staten Island | | WFB | | Pathmark | | 64,117 | | | 100.0 | % | | 12/31/2021 | | | | | | | | | | |
22 | | Adagio Retail | | RBS | | Town Sports International | | 35,418 | | | 81.9 | % | | 8/31/2023 | | Mattress Discounters | | 3,991 | | | 9.2 | % | | 12/31/2017 |
23 | | Traditions Apartments - Grand Rapids & Lansing | | RBS | | | | | | | | | | | | | | | | | | | | |
23.01 | | Traditions Apartments - Grand Rapids | | RBS | | | | | | | | | | | | | | | | | | | | |
23.02 | | Traditions Apartments - Lansing | | RBS | | | | | | | | | | | | | | | | | | | | |
24 | | Crossroads Towne Center | | RBS | | Hobby Lobby | | 58,092 | | | 46.1 | % | | 6/30/2020 | | T.J. Maxx | | 28,000 | | | 22.2 | % | | 8/31/2017 |
25 | | The Plaza at Hillcroft and Harwin | | WFB | | Just in | | 18,425 | | | 24.4 | % | | 4/30/2017 | | Teli Group | | 5,035 | | | 6.7 | % | | 9/30/2015 |
26 | | Four Points Sheraton | | RBS | | | | | | | | | | | | | | | | | | | | |
27 | | Meridian Village | | CIIICM | | Deward & Bode | | 36,818 | | | 29.1 | % | | 7/12/2032 | | Marshalls | | 22,991 | | | 18.2 | % | | 11/16/2021 |
28 | | Courtyard Marriot | | CIIICM | | | | | | | | | | | | | | | | | | | | |
29 | | North Park Shopping Center | | LIG I | | Hobby Lobby | | 56,464 | | | 30.0 | % | | 4/30/2027 | | Stein Mart | | 36,051 | | | 19.2 | % | | 2/28/2022 |
30 | | Hilton Garden Inn Ames | | RBS | | | | | | | | | | | | | | | | | | | | |
31 | | STORExpress | | WFB | | | | | | | | | | | | | | | | | | | | |
32 | | Self Storage 1 - Egbert | | WFB | | | | | | | | | | | | | | | | | | | | |
33 | | Figueroa & Patrice | | RBS | | Valley of the Sun Cosmetics, Inc | | 22,840 | | | 13.9 | % | | 4/30/2014 | | Arktura | | 20,500 | | | 12.4 | % | | 2/28/2015 |
34 | | Phoenix MHP Portfolio | | CIIICM | | | | | | | | | | | | | | | | | | | | |
34.01 | | Superstition Lookout | | CIIICM | | | | | | | | | | | | | | | | | | | | |
34.02 | | Shiprock | | CIIICM | | | | | | | | | | | | | | | | | | | | |
34.03 | | Ironwood | | CIIICM | | | | | | | | | | | | | | | | | | | | |
34.04 | | Sierra Leone | | CIIICM | | | | | | | | | | | | | | | | | | | | |
35 | | Crossing Oaks Shopping Center | | LIG I | | Sunshine Furniture | | 98,572 | | | 43.4 | % | | 12/31/2019 | | Ross Stores | | 42,000 | | | 18.5 | % | | 1/31/2014 |
36 | | Brookshire Medical Building | | WFB | | United Imaging | | 8,242 | | | 14.7 | % | | 1/31/2014 | | Vascular Access Center of Southern Los Angeles | | 6,424 | | | 11.5 | % | | 6/11/2017 |
37 | | Mini U Storage - Columbia | | WFB | | | | | | | | | | | | | | | | | | | | |
38 | | Bank United Building | | CIIICM | | Children of America | | 8,071 | | | 15.6 | % | | 9/30/2015 | | USA Home Health Services, Inc | | 6,410 | | | 12.4 | % | | 4/30/2015 |
39 | | Edison Court | | WFB | | SDH Enterprises | | 19,200 | | | 19.5 | % | | 12/31/2013 | | Super Store Industries | | 12,000 | | | 12.2 | % | | 2/28/2014 |
40 | | Walgreens | | Basis | | Walgreens | | 15,120 | | | 100.0 | % | | 9/30/2060 | | | | | | | | | | |
41 | | Epic Storage | | WFB | | | | | | | | | | | | | | | | | | | | |
42 | | Winn-Dixie | | CIIICM | | Winn Dixie | | 61,644 | | | 100.0 | % | | 11/30/2017 | | | | | | | | | | |
43 | | Courtyard at Midland Park | | LIG I | | Keller Williams | | 6,015 | | | 7.7 | % | | 9/30/2015 | | Chelsea Rae’s | | 4,990 | | | 6.4 | % | | 11/30/2014 |
44 | | Riverfront Place | | CIIICM | | InspectTech Systems | | 13,719 | | | 30.0 | % | | 8/31/2018 | | Aflac | | 4,415 | | | 9.7 | % | | 1/31/2015 |
45 | | Residence Inn | | CIIICM | | | | | | | | | | | | | | | | | | | | |
46 | | Fry Road Self Storage | | Basis | | | | | | | | | | | | | | | | | | | | |
47 | | Bloomfield and Northshore Self Storage | | CIIICM | | | | | | | | | | | | | | | | | | | | |
47.01 | | Northshore Self Storage | | CIIICM | | | | | | | | | | | | | | | | | | | | |
47.02 | | Bloomfield Self Storage | | CIIICM | | | | | | | | | | | | | | | | | | | | |
48 | | 30 Columbia | | RBS | | Hack, Piro, O’Day | | 19,124 | | | 41.6 | % | | 4/30/2014 | | V. Pallitto | | 4,785 | | | 10.4 | % | | 1/31/2017 |
49 | | Storage Depot - Sunrise | | WFB | | | | | | | | | | | | | | | | | | | | |
50 | | Storage Depot FM 802 | | WFB | | | | | | | | | | | | | | | | | | | | |
51 | | Merrifield Plaza | | CIIICM | | Kroger of Mishiwaka | | 49,337 | | | 78.8 | % | | 8/31/2015 | | Rent-A-Center Merrifield | | 3,600 | | | 5.8 | % | | 1/31/2015 |
52 | | Storage Depot - Rangerville & San Benito | | WFB | | | | | | | | | | | | | | | | | | | | |
52.01 | | Storage Depot Rangerville | | WFB | | | | | | | | | | | | | | | | | | | | |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | Largest Tenant Name(10)(11)(12) | | Largest Tenant Sq. Ft. | | Largest Tenant % of NRA | | | Largest Tenant Exp. Date(11) | | 2nd Largest Tenant Name(10) | | 2nd Largest Tenant Sq. Ft. | | 2nd Largest Tenant % of NRA | | | 2nd Largest Tenant Exp. Date |
| | | | | | | | | | |
52.02 | | Storage Depot San Benito | | WFB | | | | | | | | | | | | | | | | | | | | |
53 | | Endicott Self Storage | | CIIICM | | | | | | | | | | | | | | | | | | | | |
54 | | Greenfield Estates | | WFB | | | | | | | | | | | | | | | | | | | | |
55 | | Storage Depot - Hwy 281 | | WFB | | | | | | | | | | | | | | | | | | | | |
56 | | Blue Springs Village MHP | | CIIICM | | | | | | | | | | | | | | | | | | | | |
57 | | Lake Road Center | | CIIICM | | Mattress King | | 3,290 | | | 36.0 | % | | 3/31/2016 | | Eye Care Center of Colorado | | 2,645 | | | 28.9 | % | | 1/31/2018 |
58 | | Storage Depot - Callaghan | | WFB | | | | | | | | | | | | | | | | | | | | |
59 | | Saddleview MHP | | CIIICM | | | | | | | | | | | | | | | | | | | | |
60 | | Shady Oaks & Village MHC | | CIIICM | | | | | | | | | | | | | | | | | | | | |
61 | | Cedar Creek | | CIIICM | | | | | | | | | | | | | | | | | | | | |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | 3rd Largest Tenant Name(10) | | 3rd Largest Tenant Sq. Ft. | | 3rd Largest Tenant % of NRA | | | 3rd Largest Tenant Exp. Date | | 4th Largest Tenant Name(10) | | 4th Largest Tenant Sq. Ft. | | 4th Largest Tenant % of NRA | | | 4th Largest Tenant Exp. Date |
| | | | | | | | | | |
1 | | Northridge Fashion Center | | WFB | | Forever 21 | | 23,970 | | | 3.7 | % | | 1/31/2021 | | Old Navy | | 21,084 | | | 3.3 | % | | 1/31/2015 |
2 | | Town Center at Cobb | | RBS | | Forever 21 | | 23,081 | | | 4.1 | % | | 8/1/2022 | | The Gap | | 12,796 | | | 2.3 | % | | 12/31/2016 |
3 | | Florence Mall | | RBS | | Gap/Gapkids | | 10,379 | | | 2.7 | % | | 1/31/2013 | | Victoria’s Secret | | 9,052 | | | 2.4 | % | | 1/31/2019 |
4 | | Hutchinson Metro Center - Tower I | | WFB | | GSA (US Department of ATF) | | 19,970 | | | 7.0 | % | | 5/12/2021 | | NYPD | | 18,540 | | | 6.5 | % | | 10/31/2026 |
5 | | Puente Hills East | | RBS | | Easy Life Furniture, Inc. | | 18,798 | | | 4.7 | % | | 12/31/2015 | | Superco | | 16,789 | | | 4.2 | % | | 12/31/2012 |
6 | | Fashion Square | | WFB | | Rainbow Shops | | 8,993 | | | 2.0 | % | | MTM | | Victoria’s Secret | | 8,537 | | | 1.9 | % | | 1/31/2013 |
7 | | Kana Hotel Portfolio II | | RBS | | | | | | | | | | | | | | | | | | | | |
7.01 | | Embassy Suites - Ridgeland | | RBS | | | | | | | | | | | | | | | | | | | | |
7.02 | | Hilton Garden Inn, Mooresville | | RBS | | | | | | | | | | | | | | | | | | | | |
7.03 | | Hilton Garden Inn - Abilene | | RBS | | | | | | | | | | | | | | | | | | | | |
7.04 | | Hampton Inn & Suites - Tupelo | | RBS | | | | | | | | | | | | | | | | | | | | |
8 | | 167 East 61st Street | | RBS | | | | | | | | | | | | | | | | | | | | |
9 | | Isola Bella | | WFB | | | | | | | | | | | | | | | | | | | | |
10 | | HSN Cornerstone | | LIG I | | | | | | | | | | | | | | | | | | | | |
11 | | 270 Peachtree Street | | Basis | | CredAbility | | 41,772 | | | 13.1 | % | | 12/31/2020 | | Chamber of Commerce | | 27,848 | | | 8.7 | % | | 4/30/2024 |
12 | | Hotel Erwin | | RBS | | | | | | | | | | | | | | | | | | | | |
13 | | Chippewa and Greene Portfolio | | Basis | | Various | | Various | | | Various | | | Various | | Various | | Various | | | Various | | | Various |
13.01 | | Chippewa Plaza | | Basis | | Body Mechanics Fitness Systems II | | 18,642 | | | 11.1 | % | | 4/30/2018 | | Aldi Grocery Store | | 17,730 | | | 10.6 | % | | 10/31/2016 |
13.02 | | Greene Plaza | | Basis | | Southwest Regional Medical Center | | 14,104 | | | 11.2 | % | | 3/31/2021 | | Dept of Public Welfare | | 10,314 | | | 8.2 | % | | 7/20/2015 |
14 | | Parkway Irvine | | RBS | | Eleven Agency | | 7,807 | | | 3.7 | % | | 12/31/2012 | | Genterra Consultants | | 6,572 | | | 3.1 | % | | 10/31/2013 |
15 | | Bear Creek Portfolio | | Basis | | Various | | Various | | | Various | | | Various | | Various | | Various | | | Various | | | Various |
15.01 | | Bear Creek Meadows Phase I | | Basis | | | | | | | | | | | | | | | | | | | | |
15.02 | | Bear Creek Meadows Phase II | | Basis | | | | | | | | | | | | | | | | | | | | |
15.03 | | Bear Creek Crossings | | Basis | | Maurices | | 5,000 | | | 10.9 | % | | 1/31/2013 | | El Ranchero | | 4,000 | | | 8.7 | % | | 1/31/2015 |
16 | | Haydn Cutler Portfolio | | Basis | | Various | | Various | | | Various | | | Various | | Various | | Various | | | Various | | | Various |
16.01 | | Palestine Plaza Shopping Center | | Basis | | Card & Party | | 8,300 | | | 6.8 | % | | 9/30/2013 | | Dollar Tree | | 8,000 | | | 6.5 | % | | 9/30/2015 |
16.02 | | Four Corners Shopping Center | | Basis | | Half Price Books | | 9,620 | | | 13.8 | % | | 8/31/2015 | | Tejanitos y Mas, Inc | | 4,160 | | | 5.9 | % | | 7/31/2016 |
16.03 | | Plaza at Lake Forest | | Basis | | The UPS Store | | 1,400 | | | 10.8 | % | | 12/31/2012 | | Papa John’s USA | | 1,300 | | | 10.0 | % | | 9/30/2013 |
16.04 | | Meadowbrook Shopping Center | | Basis | | Radio Shack | | 2,340 | | | 9.1 | % | | 8/31/2015 | | Vibrant Wireless | | 2,463 | | | 9.5 | % | | 8/31/2013 |
16.05 | | Cleveland Commons | | Basis | | King Buffett | | 4,000 | | | 15.7 | % | | 8/31/2017 | | Gamestop | | 1,520 | | | 6.0 | % | | 5/31/2012 |
16.06 | | Greenville Shopping Center | | Basis | | Kelly Services | | 1,800 | | | 14.0 | % | | 1/31/2014 | | Nail Salon | | 1,500 | | | 11.6 | % | | 12/31/2015 |
16.07 | | Burleson Shopping Center | | Basis | | | | | | | | | | | | | | | | | | | | |
17 | | Hilton Garden Inn - Charlottesville | | WFB | | | | | | | | | | | | | | | | | | | | |
18 | | Pointe West Shopping Center | | LIG I | | Dollar Tree Stores | | 20,000 | | | 12.0 | % | | 11/30/2014 | | Hancock Fabrics | | 13,000 | | | 7.8 | % | | 8/31/2018 |
19 | | 2 North 20th Street | | RBS | | Clark & James | | 11,620 | | | 5.7 | % | | 8/31/2017 | | DCMA | | 11,620 | | | 5.7 | % | | 4/14/2016 |
20 | | Odessa Hotel Portfolio | | RBS | | | | | | | | | | | | | | | | | | | | |
20.01 | | Holiday Inn Express - Odessa | | RBS | | | | | | | | | | | | | | | | | | | | |
20.02 | | Fairfield Inn & Suites - Odessa | | RBS | | | | | | | | | | | | | | | | | | | | |
21 | | Pathmark Staten Island | | WFB | | | | | | | | | | | | | | | | | | | | |
22 | | Adagio Retail | | RBS | | Scottrade, Inc. | | 2,045 | | | 4.7 | % | | 1/31/2013 | | CVS Pharmacy Storage | | 1,770 | | | 4.1 | % | | 1/31/2023 |
23 | | Traditions Apartments - Grand Rapids & Lansing | | RBS | | | | | | | | | | | | | | | | | | | | |
23.01 | | Traditions Apartments - Grand Rapids | | RBS | | | | | | | | | | | | | | | | | | | | |
23.02 | | Traditions Apartments - Lansing | | RBS | | | | | | | | | | | | | | | | | | | | |
24 | | Crossroads Towne Center | | RBS | | Mega Furniture | | 23,018 | | | 18.3 | % | | 10/31/2021 | | Family Christian Bookstore | | 5,972 | | | 4.7 | % | | 10/31/2016 |
25 | | The Plaza at Hillcroft and Harwin | | WFB | | Jewelry Factory | | 4,915 | | | 6.5 | % | | 3/15/2017 | | Sari Sansar | | 4,430 | | | 5.9 | % | | 4/30/2017 |
26 | | Four Points Sheraton | | RBS | | | | | | | | | | | | | | | | | | | | |
27 | | Meridian Village | | CIIICM | | Dollar Tree | | 18,000 | | | 14.2 | % | | 8/31/2016 | | Rite Aid | | 17,370 | | | 13.7 | % | | 8/31/2026 |
28 | | Courtyard Marriot | | CIIICM | | | | | | | | | | | | | | | | | | | | |
29 | | North Park Shopping Center | | LIG I | | Big Lots | | 27,925 | | | 14.8 | % | | 1/31/2015 | | Wally’s Party Factory | | 11,595 | | | 6.2 | % | | 10/31/2017 |
30 | | Hilton Garden Inn Ames | | RBS | | | | | | | | | | | | | | | | | | | | |
31 | | STORExpress | | WFB | | | | | | | | | | | | | | | | | | | | |
32 | | Self Storage 1 - Egbert | | WFB | | | | | | | | | | | | | | | | | | | | |
33 | | Figueroa & Patrice | | RBS | | Larry St. John AKA Larry Wilson | | 19,970 | | | 12.1 | % | | 10/31/2013 | | Shah Distributors | | 18,250 | | | 11.1 | % | | 4/1/2013 |
34 | | Phoenix MHP Portfolio | | CIIICM | | | | | | | | | | | | | | | | | | | | |
34.01 | | Superstition Lookout | | CIIICM | | | | | | | | | | | | | | | | | | | | |
34.02 | | Shiprock | | CIIICM | | | | | | | | | | | | | | | | | | | | |
34.03 | | Ironwood | | CIIICM | | | | | | | | | | | | | | | | | | | | |
34.04 | | Sierra Leone | | CIIICM | | | | | | | | | | | | | | | | | | | | |
35 | | Crossing Oaks Shopping Center | | LIG I | | Chuck E Cheese | | 17,067 | | | 7.5 | % | | 7/31/2021 | | High Gravity | | 7,632 | | | 3.4 | % | | 3/31/2017 |
36 | | Brookshire Medical Building | | WFB | | Greater LA Orthopedic Medical Group | | 5,090 | | | 9.1 | % | | 9/8/2013 | | Atlas Pain Management | | 3,548 | | | 6.3 | % | | 3/30/2015 |
37 | | Mini U Storage - Columbia | | WFB | | | | | | | | | | | | | | | | | | | | |
38 | | Bank United Building | | CIIICM | | Delray Credit Counseling | | 4,236 | | | 8.2 | % | | 2/28/2016 | | Bank United | | 3,000 | | | 5.8 | % | | 1/31/2020 |
39 | | Edison Court | | WFB | | Euro Machines | | 12,000 | | | 12.2 | % | | 5/31/2016 | | Don’s Transport | | 9,600 | | | 9.7 | % | | 11/30/2013 |
40 | | Walgreens | | Basis | | | | | | | | | | | | | | | | | | | | |
41 | | Epic Storage | | WFB | | | | | | | | | | | | | | | | | | | | |
42 | | Winn-Dixie | | CIIICM | | | | | | | | | | | | | | | | | | | | |
43 | | Courtyard at Midland Park | | LIG I | | El Centenario Western Wear | | 4,356 | | | 5.6 | % | | 11/30/2012 | | Midland Festival Ballet | | 4,120 | | | 5.3 | % | | 12/31/2012 |
44 | | Riverfront Place | | CIIICM | | Trumbull Corporation | | 3,630 | | | 7.9 | % | | 12/31/2013 | | Pittsburgh Marathon | | 3,042 | | | 6.7 | % | | 12/31/2014 |
45 | | Residence Inn | | CIIICM | | | | | | | | | | | | | | | | | | | | |
46 | | Fry Road Self Storage | | Basis | | | | | | | | | | | | | | | | | | | | |
47 | | Bloomfield and Northshore Self Storage | | CIIICM | | | | | | | | | | | | | | | | | | | | |
47.01 | | Northshore Self Storage | | CIIICM | | | | | | | | | | | | | | | | | | | | |
47.02 | | Bloomfield Self Storage | | CIIICM | | | | | | | | | | | | | | | | | | | | |
48 | | 30 Columbia | | RBS | | Pisciotti Malsch & Buckley | | 4,570 | | | 9.9 | % | | 6/30/2019 | | Maddaloni Nydick | | 3,517 | | | 7.6 | % | | 12/31/2014 |
49 | | Storage Depot - Sunrise | | WFB | | | | | | | | | | | | | | | | | | | | |
50 | | Storage Depot FM 802 | | WFB | | | | | | | | | | | | | | | | | | | | |
51 | | Merrifield Plaza | | CIIICM | | Boost Mobile | | 1,440 | | | 2.3 | % | | 10/8/2014 | | Great Clips of Merrifield | | 1,200 | | | 1.9 | % | | 12/31/2014 |
52 | | Storage Depot - Rangerville & San Benito | | WFB | | | | | | | | | | | | | | | | | | | | |
52.01 | | Storage Depot Rangerville | | WFB | | | | | | | | | | | | | | | | | | | | |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | 3rd Largest Tenant Name(10) | | 3rd Largest Tenant Sq. Ft. | | 3rd Largest Tenant % of NRA | | | 3rd Largest Tenant Exp. Date | | 4th Largest Tenant Name(10) | | 4th Largest Tenant Sq. Ft. | | 4th Largest Tenant % of NRA | | | 4th Largest Tenant Exp. Date |
| | | | | | | | | | |
52.02 | | Storage Depot San Benito | | WFB | | | | | | | | | | | | | | | | | | | | |
53 | | Endicott Self Storage | | CIIICM | | | | | | | | | | | | | | | | | | | | |
54 | | Greenfield Estates | | WFB | | | | | | | | | | | | | | | | | | | | |
55 | | Storage Depot - Hwy 281 | | WFB | | | | | | | | | | | | | | | | | | | | |
56 | | Blue Springs Village MHP | | CIIICM | | | | | | | | | | | | | | | | | | | | |
57 | | Lake Road Center | | CIIICM | | Complete Nutrition | | 1,645 | | | 18.0 | % | | 3/31/2016 | | Smoothie King | | 1,560 | | | 17.1 | % | | 3/30/2017 |
58 | | Storage Depot - Callaghan | | WFB | | | | | | | | | | | | | | | | | | | | |
59 | | Saddleview MHP | | CIIICM | | | | | | | | | | | | | | | | | | | | |
60 | | Shady Oaks & Village MHC | | CIIICM | | | | | | | | | | | | | | | | | | | | |
61 | | Cedar Creek | | CIIICM | | | | | | | | | | | | | | | | | | | | |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | 5th Largest Tenant Name(10) | | 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) |
| | | | | | | | | |
1 | | Northridge Fashion Center | | WFB | | H&M | | 19,455 | | | 3.0 | % | | 1/31/2020 | | 3/21/2011 | | 3/21/2011 | | |
2 | | Town Center at Cobb | | RBS | | Victoria’s Secret | | 9,983 | | | 1.8 | % | | 1/31/2015 | | 4/10/2012 | | 4/17/2012 | | |
3 | | Florence Mall | | RBS | | Abercrombie & Fitch | | 8,341 | | | 2.2 | % | | 1/31/2013 | | 5/3/2012 | | 5/7/2012 | | |
4 | | Hutchinson Metro Center - Tower I | | WFB | | Pena & Kahn | | 14,158 | | | 5.0 | % | | 2/28/2022 | | 4/2/2012 | | 4/2/2012 | | |
5 | | Puente Hills East | | RBS | | Petco Supplies and Fish | | 14,497 | | | 3.6 | % | | 1/31/2017 | | 4/12/2012 | | 4/12/2012 | | 5/11/2012 |
6 | | Fashion Square | | WFB | | Rue 21 | | 7,575 | | | 1.7 | % | | 1/31/2021 | | 4/19/2012 | | 4/18/2012 | | |
7 | | Kana Hotel Portfolio II | | RBS | | | | | | | | | | | | 4/16/2012 | | 4/19/2012 | | |
7.01 | | Embassy Suites - Ridgeland | | RBS | | | | | | | | | | | | 4/16/2012 | | 4/19/2012 | | |
7.02 | | Hilton Garden Inn, Mooresville | | RBS | | | | | | | | | | | | 4/16/2012 | | 4/19/2012 | | |
7.03 | | Hilton Garden Inn - Abilene | | RBS | | | | | | | | | | | | 4/16/2012 | | 4/19/2012 | | |
7.04 | | Hampton Inn & Suites - Tupelo | | RBS | | | | | | | | | | | | 4/16/2012 | | 4/19/2012 | | |
8 | | 167 East 61st Street | | RBS | | | | | | | | | | | | 4/6/2012 | | 4/9/2012 | | |
9 | | Isola Bella | | WFB | | | | | | | | | | | | 2/28/2012 | | 2/29/2012 | | |
10 | | HSN Cornerstone | | LIG I | | | | | | | | | | | | 3/28/2012 | | 3/28/2012 | | |
11 | | 270 Peachtree Street | | Basis | | Peachtree Baker, LLC | | 15,847 | | | 5.0 | % | | 2/28/2031 | | 4/27/2012 | | 4/27/2012 | | |
12 | | Hotel Erwin | | RBS | | | | | | | | | | | | 3/28/2012 | | 3/28/2012 | | |
13 | | Chippewa and Greene Portfolio | | Basis | | Various | | Various | | | Various | | | Various | | 4/18/2012 | | Various | | |
13.01 | | Chippewa Plaza | | Basis | | CVS | | 11,945 | | | 7.1 | % | | 1/31/2034 | | 4/18/2012 | | 4/18/2012 | | |
13.02 | | Greene Plaza | | Basis | | Family Dollar | | 10,230 | | | 8.1 | % | | 12/31/2013 | | 4/18/2012 | | 4/20/2012 | | |
14 | | Parkway Irvine | | RBS | | Bird-B-Gone | | 5,714 | | | 2.7 | % | | 11/30/2014 | | 5/2/2012 | | 5/2/2012 | | |
15 | | Bear Creek Portfolio | | Basis | | Various | | Various | | | Various | | | Various | | Various | | Various | | |
15.01 | | Bear Creek Meadows Phase I | | Basis | | | | | | | | | | | | 4/16/2012 | | 4/16/2012 | | |
15.02 | | Bear Creek Meadows Phase II | | Basis | | | | | | | | | | | | 4/16/2012 | | 4/16/2012 | | |
15.03 | | Bear Creek Crossings | | Basis | | Anytime Fitness | | 4,000 | | | 8.7 | % | | 8/31/2015 | | 4/17/2012 | | 4/17/2012 | | |
16 | | Haydn Cutler Portfolio | | Basis | | Various | | Various | | | Various | | | Various | | Various | | 4/30/2012 | | |
16.01 | | Palestine Plaza Shopping Center | | Basis | | Maurice’s | | 7,200 | | | 5.9 | % | | 6/30/2015 | | 5/1/2012 | | 4/30/2012 | | |
16.02 | | Four Corners Shopping Center | | Basis | | Daddy Buelo’s Mariscos & Mex | | 2,072 | | | 3.0 | % | | 4/30/2014 | | 4/30/2012 | | 4/30/2012 | | |
16.03 | | Plaza at Lake Forest | | Basis | | Donut Shop | | 1,300 | | | 10.0 | % | | 3/31/2015 | | 4/30/2012 | | 4/30/2012 | | |
16.04 | | Meadowbrook Shopping Center | | Basis | | Pizza Hut (Pad) | | 2,040 | | | 7.9 | % | | 6/30/2013 | | 4/30/2012 | | 4/30/2012 | | |
16.05 | | Cleveland Commons | | Basis | | GNC | | 1,200 | | | 4.7 | % | | 12/31/2013 | | 4/30/2012 | | 4/30/2012 | | |
16.06 | | Greenville Shopping Center | | Basis | | Ace Cash #1823 | | 1,350 | | | 10.5 | % | | 9/30/2012 | | 4/30/2012 | | 4/30/2012 | | |
16.07 | | Burleson Shopping Center | | Basis | | | | | | | | | | | | 4/30/2012 | | 4/30/2012 | | |
17 | | Hilton Garden Inn - Charlottesville | | WFB | | | | | | | | | | | | 4/17/2012 | | 4/17/2012 | | |
18 | | Pointe West Shopping Center | | LIG I | | Frank & Stein | | 5,250 | | | 3.2 | % | | 8/31/2012 | | 2/22/2012 | | 2/23/2012 | | |
19 | | 2 North 20th Street | | RBS | | Mass Mutual | | 11,620 | | | 5.7 | % | | 10/13/2014 | | 3/6/2012 | | 3/5/2012 | | |
20 | | Odessa Hotel Portfolio | | RBS | | | | | | | | | | | | 2/9/2012 | | 2/9/2012 | | |
20.01 | | Holiday Inn Express - Odessa | | RBS | | | | | | | | | | | | 2/9/2012 | | 2/9/2012 | | |
20.02 | | Fairfield Inn & Suites - Odessa | | RBS | | | | | | | | | | | | 2/9/2012 | | 2/9/2012 | | |
21 | | Pathmark Staten Island | | WFB | | | | | | | | | | | | 2/8/2012 | | 2/7/2012 | | |
22 | | Adagio Retail | | RBS | | | | | | | | | | | | 3/19/2012 | | 3/19/2012 | | |
23 | | Traditions Apartments - Grand Rapids & Lansing | | RBS | | | | | | | | | | | | 4/3/2012 | | Various | | |
23.01 | | Traditions Apartments - Grand Rapids | | RBS | | | | | | | | | | | | 4/3/2012 | | 3/3/2012 | | |
23.02 | | Traditions Apartments - Lansing | | RBS | | | | | | | | | | | | 4/3/2012 | | 4/3/2012 | | |
24 | | Crossroads Towne Center | | RBS | | Walt’s Jewelers | | 2,506 | | | 2.0 | % | | 12/31/2017 | | 4/5/2012 | | 4/5/2012 | | |
25 | | The Plaza at Hillcroft and Harwin | | WFB | | Houston Dance Factory | | 3,934 | | | 5.2 | % | | 8/31/2014 | | 2/29/2012 | | 3/1/2012 | | |
26 | | Four Points Sheraton | | RBS | | | | | | | | | | | | 9/30/2011 | | 9/29/2011 | | |
27 | | Meridian Village | | CIIICM | | Key Bank | | 4,500 | | | 3.6 | % | | 4/30/2019 | | 3/2/2012 | | 3/2/2012 | | |
28 | | Courtyard Marriot | | CIIICM | | | | | | | | | | | | 4/4/2012 | | 4/4/2012 | | |
29 | | North Park Shopping Center | | LIG I | | Peppermint Plantation | | 7,425 | | | 3.9 | % | | 8/31/2017 | | 4/10/2012 | | 4/10/2012 | | |
30 | | Hilton Garden Inn Ames | | RBS | | | | | | | | | | | | 4/27/2012 | | 4/27/2012 | | |
31 | | STORExpress | | WFB | | | | | | | | | | | | 3/27/2012 | | 3/27/2012 | | |
32 | | Self Storage 1 - Egbert | | WFB | | | | | | | | | | | | 12/20/2011 | | 12/21/2011 | | |
33 | | Figueroa & Patrice | | RBS | | Larry St. John AKA Larry Wilson | | 13,500 | | | 8.2 | % | | 10/31/2013 | | 2/17/2012 | | 2/21/2012 | | |
34 | | Phoenix MHP Portfolio | | CIIICM | | | | | | | | | | | | Various | | Various | | |
34.01 | | Superstition Lookout | | CIIICM | | | | | | | | | | | | 3/15/2012 | | 3/19/2012 | | |
34.02 | | Shiprock | | CIIICM | | | | | | | | | | | | 3/17/2012 | | 3/16/2012 | | |
34.03 | | Ironwood | | CIIICM | | | | | | | | | | | | 3/15/2012 | | 3/19/2012 | | |
34.04 | | Sierra Leone | | CIIICM | | | | | | | | | | | | 3/12/2012 | | 3/12/2012 | | |
35 | | Crossing Oaks Shopping Center | | LIG I | | Hobby Town | | 6,000 | | | 2.6 | % | | 4/30/2016 | | 1/26/2012 | | 1/30/2012 | | 2/29/2012 |
36 | | Brookshire Medical Building | | WFB | | Paletz and Agatstein | | 3,309 | | | 5.9 | % | | 9/30/2018 | | 8/31/2010 | | 9/8/2010 | | 10/21/2010 |
37 | | Mini U Storage - Columbia | | WFB | | | | | | | | | | | | 4/3/2012 | | 3/6/2012 | | |
38 | | Bank United Building | | CIIICM | | Lifestyle Vacations | | 2,939 | | | 5.7 | % | | 1/31/2013 | | 4/3/2012 | | 4/3/2012 | | |
39 | | Edison Court | | WFB | | UMA Solar | | 8,000 | | | 8.1 | % | | 12/31/2012 | | 9/1/2011 | | 9/1/2011 | | |
40 | | Walgreens | | Basis | | | | | | | | | | | | 4/5/2012 | | 4/9/2012 | | |
41 | | Epic Storage | | WFB | | | | | | | | | | | | 3/28/2012 | | 3/27/2012 | | |
42 | | Winn-Dixie | | CIIICM | | | | | | | | | | | | 5/1/2012 | | 5/1/2012 | | |
43 | | Courtyard at Midland Park | | LIG I | | Courtyard Primary Care & Spa | | 3,379 | | | 4.3 | % | | 11/30/2014 | | 4/10/2012 | | 4/10/2012 | | |
44 | | Riverfront Place | | CIIICM | | Cystic Fibrosis | | 2,650 | | | 5.8 | % | | 8/31/2013 | | 3/16/2012 | | 3/19/2012 | | |
45 | | Residence Inn | | CIIICM | | | | | | | | | | | | 3/9/2012 | | 3/12/2012 | | |
46 | | Fry Road Self Storage | | Basis | | | | | | | | | | | | 4/9/2012 | | 4/12/2012 | | |
47 | | Bloomfield and Northshore Self Storage | | CIIICM | | | | | | | | | | | | 4/20/2012 | | 4/23/2012 | | |
47.01 | | Northshore Self Storage | | CIIICM | | | | | | | | | | | | 4/20/2012 | | 4/23/2012 | | |
47.02 | | Bloomfield Self Storage | | CIIICM | | | | | | | | | | | | 4/20/2012 | | 4/23/2012 | | |
48 | | 30 Columbia | | RBS | | Spector & Ehrenworth | | 2,841 | | | 6.2 | % | | 1/31/2014 | | 4/2/2012 | | 4/3/2012 | | |
49 | | Storage Depot - Sunrise | | WFB | | | | | | | | | | | | 3/12/2012 | | 3/9/2012 | | |
50 | | Storage Depot FM 802 | | WFB | | | | | | | | | | | | 3/12/2012 | | 3/12/2012 | | |
51 | | Merrifield Plaza | | CIIICM | | OG Chinese Rest of Merrifield | | 1,200 | | | 1.9 | % | | 1/31/2019 | | 3/12/2012 | | 4/24/2012 | | |
52 | | Storage Depot - Rangerville & San Benito | | WFB | | | | | | | | | | | | 3/15/2012 | | 3/15/2012 | | |
52.01 | | Storage Depot Rangerville | | WFB | | | | | | | | | | | | 3/15/2012 | | 3/15/2012 | | |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | 5th Largest Tenant Name(10) | | 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) |
| | | | | | | | | |
52.02 | | Storage Depot San Benito | | WFB | | | | | | | | | | 3/15/2012 | | 3/15/2012 | | |
53 | | Endicott Self Storage | | CIIICM | | | | | | | | | | 4/17/2012 | | 4/17/2012 | | |
54 | | Greenfield Estates | | WFB | | | | | | | | | | 3/20/2012 | | 3/20/2012 | | |
55 | | Storage Depot - Hwy 281 | | WFB | | | | | | | | | | 3/12/2012 | | 3/12/2012 | | |
56 | | Blue Springs Village MHP | | CIIICM | | | | | | | | | | 4/27/2012 | | 4/26/2012 | | |
57 | | Lake Road Center | | CIIICM | | | | | | | | | | 3/29/2012 | | 3/29/2012 | | |
58 | | Storage Depot - Callaghan | | WFB | | | | | | | | | | 3/9/2012 | | 3/12/2012 | | |
59 | | Saddleview MHP | | CIIICM | | | | | | | | | | 4/23/2012 | | 4/18/2012 | | |
60 | | Shady Oaks & Village MHC | | CIIICM | | | | | | | | | | 3/26/2012 | | 3/26/2012 | | |
61 | | Cedar Creek | | CIIICM | | | | | | | | | | 1/30/2012 | | 1/30/2012 | | |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | Seismic Report Date | | Seismic PML % | | Seismic Insurance Required (Y/N) | | Terrorism Insurance (Y/N) | | Loan Purpose | | Engineering Escrow / Deferred Maintenance ($) | | | Tax Escrow (Initial) | | Monthly Tax Escrow ($) | | | Tax Escrow - Cash or LoC | | Tax Escrow - LoC Counterparty |
| | | | | | | | | | | | |
1 | | Northridge Fashion Center | | WFB | | 3/21/2011 | | 16.0% | | N | | Y | | Refinance | | | 0 | | | 0 | | | Springing | | | | | |
2 | | Town Center at Cobb | | RBS | | | | | | N | | Y | | Refinance | | | 0 | | | 900,000 | | | 112,500 | | | Cash | | |
3 | | Florence Mall | | RBS | | | | | | N | | Y | | Refinance | | | 0 | | | 650,207 | | | 92,887 | | | Cash | | |
4 | | Hutchinson Metro Center - Tower I | | WFB | | | | | | N | | Y | | Refinance | | | 234,040 | | | 79,332 | | | 15,886 | | | Cash | | |
5 | | Puente Hills East | | RBS | | 4/12/2012 | | CMU Retail - 16%; Wood Framed Pad - 14% | | N | | Y | | Refinance | | | 51,150 | | | 351,464 | | | 117,155 | | | Cash | | |
6 | | Fashion Square | | WFB | | | | | | N | | Y | | Refinance | | | 0 | | | 717,642 | | | 94,763 | | | Cash | | |
7 | | Kana Hotel Portfolio II | | RBS | | | | | | N | | Y | | Refinance | | | 22,516 | | | 174,277 | | | 53,729 | | | Cash | | |
7.01 | | Embassy Suites - Ridgeland | | RBS | | | | | | N | | Y | | | | | | | | | | | | | | | | |
7.02 | | Hilton Garden Inn, Mooresville | | RBS | | | | | | N | | Y | | | | | | | | | | | | | | | | |
7.03 | | Hilton Garden Inn - Abilene | | RBS | | | | | | N | | Y | | | | | | | | | | | | | | | | |
7.04 | | Hampton Inn & Suites - Tupelo | | RBS | | | | | | N | | Y | | | | | | | | | | | | | | | | |
8 | | 167 East 61st Street | | RBS | | | | | | N | | Y | | Refinance | | | 176,788 | | | 460,000 | | | 230,000 | | | Cash | | |
9 | | Isola Bella | | WFB | | | | | | N | | Y | | Refinance | | | 0 | | | 106,799 | | | 21,359 | | | Cash | | |
10 | | HSN Cornerstone | | LIG I | | | | | | N | | Y | | Acquisition | | | 0 | | | 0 | | | Springing | | | | | |
11 | | 270 Peachtree Street | | Basis | | | | | | N | | Y | | Refinance | | | 75,038 | | | 444,795 | | | 42,109 | | | Cash | | |
12 | | Hotel Erwin | | RBS | | 3/28/2012 | | 17.0% | | N | | Y | | Refinance | | | 0 | | | 17,522 | | | 5,841 | | | Cash | | |
13 | | Chippewa and Greene Portfolio | | Basis | | | | | | N | | Y | | Refinance | | | 32,031 | | | 263,718 | | | 27,825 | | | Cash | | |
13.01 | | Chippewa Plaza | | Basis | | | | | | N | | Y | | | | | | | | | | | | | | | | |
13.02 | | Greene Plaza | | Basis | | | | | | N | | Y | | | | | | | | | | | | | | | | |
14 | | Parkway Irvine | | RBS | | 5/2/2012 | | Buildings A and B - 13%; Building C - 12% | | N | | Y | | Refinance | | | 0 | | | 65,878 | | | 21,959 | | | Cash | | |
15 | | Bear Creek Portfolio | | Basis | | | | | | N | | Y | | Various | | | 0 | | | 78,460 | | | 19,615 | | | Cash | | |
15.01 | | Bear Creek Meadows Phase I | | Basis | | | | | | N | | Y | | | | | | | | | | | | | | | | |
15.02 | | Bear Creek Meadows Phase II | | Basis | | | | | | N | | Y | | | | | | | | | | | | | | | | |
15.03 | | Bear Creek Crossings | | Basis | | | | | | N | | Y | | | | | | | | | | | | | | | | |
16 | | Haydn Cutler Portfolio | | Basis | | | | | | N | | Y | | Refinance | | | 40,875 | | | 254,297 | | | 36,328 | | | Cash | | |
16.01 | | Palestine Plaza Shopping Center | | Basis | | | | | | N | | Y | | | | | | | | | | | | | | | | |
16.02 | | Four Corners Shopping Center | | Basis | | | | | | N | | Y | | | | | | | | | | | | | | | | |
16.03 | | Plaza at Lake Forest | | Basis | | | | | | N | | Y | | | | | | | | | | | | | | | | |
16.04 | | Meadowbrook Shopping Center | | Basis | | | | | | N | | Y | | | | | | | | | | | | | | | | |
16.05 | | Cleveland Commons | | Basis | | | | | | N | | Y | | | | | | | | | | | | | | | | |
16.06 | | Greenville Shopping Center | | Basis | | | | | | N | | Y | | | | | | | | | | | | | | | | |
16.07 | | Burleson Shopping Center | | Basis | | | | | | N | | Y | | | | | | | | | | | | | | | | |
17 | | Hilton Garden Inn - Charlottesville | | WFB | | | | | | N | | Y | | Refinance | | | 0 | | | 61,677 | | | 9,594 | | | Cash | | |
18 | | Pointe West Shopping Center | | LIG I | | | | | | N | | Y | | Refinance | | | 0 | | | 125,367 | | | 25,073 | | | Cash | | |
19 | | 2 North 20th Street | | RBS | | | | | | N | | Y | | Refinance | | | 0 | | | 53,490 | | | 10,698 | | | Cash | | |
20 | | Odessa Hotel Portfolio | | RBS | | | | | | N | | Y | | Refinance | | | 0 | | | 29,529 | | | 14,765 | | | Cash | | |
20.01 | | Holiday Inn Express - Odessa | | RBS | | | | | | N | | Y | | | | | | | | | | | | | | | | |
20.02 | | Fairfield Inn & Suites - Odessa | | RBS | | | | | | N | | Y | | | | | | | | | | | | | | | | |
21 | | Pathmark Staten Island | | WFB | | | | | | N | | Y | | Refinance | | | 0 | | | 0 | | | Springing | | | | | |
22 | | Adagio Retail | | RBS | | | | | | N | | Y | | Refinance | | | 0 | | | 34,347 | | | 4,293 | | | Cash | | |
23 | | Traditions Apartments - Grand Rapids & Lansing | | RBS | | | | | | N | | Y | | Refinance | | | 79,180 | | | 33,572 | | | 16,924 | | | Cash | | |
23.01 | | Traditions Apartments - Grand Rapids | | RBS | | | | | | N | | Y | | | | | | | | | | | | | | | | |
23.02 | | Traditions Apartments - Lansing | | RBS | | | | | | N | | Y | | | | | | | | | | | | | | | | |
24 | �� | Crossroads Towne Center | | RBS | | | | | | N | | Y | | Acquisition | | | 0 | | | 0 | | | Springing | | | | | |
25 | | The Plaza at Hillcroft and Harwin | | WFB | | | | | | N | | Y | | Refinance | | | 0 | | | 86,140 | | | 17,228 | | | Cash | | |
26 | | Four Points Sheraton | | RBS | | 9/30/2011 | | 17.0% | | N | | Y | | Refinance | | | 0 | | | 27,488 | | | 9,163 | | | Cash | | |
27 | | Meridian Village | | CIIICM | | 3/5/2012 | | 13.0% | | N | | Y | | Acquisition | | | 18,281 | | | 23,679 | | | 11,840 | | | Cash | | |
28 | | Courtyard Marriot | | CIIICM | | | | | | N | | Y | | Refinance | | | 0 | | | 70,748 | | | 9,050 | | | Cash | | |
29 | | North Park Shopping Center | | LIG I | | | | | | N | | Y | | Refinance | | | 253,750 | | | 116,619 | | | 14,577 | | | Cash | | |
30 | | Hilton Garden Inn Ames | | RBS | | | | | | N | | Y | | Refinance | | | 0 | | | 80,298 | | | 20,075 | | | Cash | | |
31 | | STORExpress | | WFB | | | | | | N | | Y | | Refinance | | | 0 | | | 5,472 | | | 2,736 | | | Cash | | |
32 | | Self Storage 1 - Egbert | | WFB | | 12/20/2011 | | 13.0% | | N | | Y | | Refinance | | | 5,344 | | | 9,268 | | | 4,634 | | | Cash | | |
33 | | Figueroa & Patrice | | RBS | | 2/17/2012 | | 13.0% | | N | | Y | | Refinance | | | 532,880 | | | 53,648 | | | 9,031 | | | Cash | | |
34 | | Phoenix MHP Portfolio | | CIIICM | | | | | | N | | Y | | Refinance | | | 13,134 | | | 20,878 | | | 5,220 | | | Cash | | |
34.01 | | Superstition Lookout | | CIIICM | | | | | | N | | Y | | | | | | | | | | | | | | | | |
34.02 | | Shiprock | | CIIICM | | | | | | N | | Y | | | | | | | | | | | | | | | | |
34.03 | | Ironwood | | CIIICM | | | | | | N | | Y | | | | | | | | | | | | | | | | |
34.04 | | Sierra Leone | | CIIICM | | | | | | N | | Y | | | | | | | | | | | | | | | | |
35 | | Crossing Oaks Shopping Center | | LIG I | | | | | | N | | Y | | Acquisition | | | 37,900 | | | 54,686 | | | 18,229 | | | Cash | | |
36 | | Brookshire Medical Building | | WFB | | 8/31/2010 | | 19.0% | | N | | Y | | Refinance | | | 77,078 | | | 38,812 | | | 9,703 | | | Cash | | |
37 | | Mini U Storage - Columbia | | WFB | | | | | | N | | Y | | Refinance | | | 47,674 | | | 121,230 | | | 13,470 | | | Cash | | |
38 | | Bank United Building | | CIIICM | | | | | | N | | Y | | Refinance | | | 0 | | | 88,941 | | | 11,118 | | | Cash | | |
39 | | Edison Court | | WFB | | 9/1/2011 | | 18.0% | | N | | Y | | Refinance | | | 0 | | | 8,026 | | | 8,026 | | | Cash | | |
40 | | Walgreens | | Basis | | | | | | N | | Y | | Refinance | | | 0 | | | 0 | | | Springing | | | | | |
41 | | Epic Storage | | WFB | | | | | | N | | Y | | Refinance | | | 0 | | | 11,292 | | | 3,764 | | | Cash | | |
42 | | Winn-Dixie | | CIIICM | | | | | | N | | Y | | Refinance | | | 0 | | | 0 | | | 0 | | | | | |
43 | | Courtyard at Midland Park | | LIG I | | | | | | N | | Y | | Refinance | | | 668,750 | | | 42,574 | | | 6,082 | | | Cash | | |
44 | | Riverfront Place | | CIIICM | | | | | | N | | Y | | Refinance | | | 0 | | | 17,653 | | | 4,413 | | | Cash | | |
45 | | Residence Inn | | CIIICM | | | | | | N | | Y | | Refinance | | | 800 | | | 49,884 | | | 9,319 | | | Cash | | |
46 | | Fry Road Self Storage | | Basis | | | | | | N | | Y | | Refinance | | | 3,750 | | | 54,402 | | | 1,907 | | | Cash | | |
47 | | Bloomfield and Northshore Self Storage | | CIIICM | | | | | | N | | Y | | Refinance | | | 36,782 | | | 17,696 | | | 4,424 | | | Cash | | |
47.01 | | Northshore Self Storage | | CIIICM | | | | | | N | | Y | | | | | | | | | | | | | | | | |
47.02 | | Bloomfield Self Storage | | CIIICM | | | | | | N | | Y | | | | | | | | | | | | | | | | |
48 | | 30 Columbia | | RBS | | | | | | N | | Y | | Refinance | | | 13,544 | | | 5,801 | | | 6,357 | | | Cash | | |
49 | | Storage Depot - Sunrise | | WFB | | | | | | N | | Y | | Refinance | | | 0 | | | 32,175 | | | 3,575 | | | Cash | | |
50 | | Storage Depot FM 802 | | WFB | | | | | | N | | Y | | Refinance | | | 0 | | | 41,643 | | | 4,627 | | | Cash | | |
51 | | Merrifield Plaza | | CIIICM | | | | | | N | | Y | | Refinance | | | 10,000 | | | 9,819 | | | 9,819 | | | Cash | | |
52 | | Storage Depot - Rangerville & San Benito | | WFB | | | | | | N | | Y | | Refinance | | | 0 | | | 18,241 | | | 2,493 | | | Cash | | |
52.01 | | Storage Depot Rangerville | | WFB | | | | | | N | | Y | | | | | | | | | | | | | | | | |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | Seismic Report Date | | Seismic PML % | | Seismic Insurance Required (Y/N) | | Terrorism Insurance (Y/N) | | Loan Purpose | | Engineering Escrow / Deferred Maintenance ($) | | | Tax Escrow (Initial) | | Monthly Tax Escrow ($) | | | Tax Escrow - Cash or LoC | | Tax Escrow - LoC Counterparty |
| | | | | | | | | | | | |
52.02 | | Storage Depot San Benito | | WFB | | | | | | N | | Y | | | | | | | | | | | | | | | | |
53 | | Endicott Self Storage | | CIIICM | | | | | | N | | Y | | Refinance | | | 5,465 | | | 16,158 | | | 2,693 | | | Cash | | |
54 | | Greenfield Estates | | WFB | | | | | | N | | Y | | Refinance | | | 0 | | | 3,206 | | | 3,206 | | | Cash | | |
55 | | Storage Depot - Hwy 281 | | WFB | | | | | | N | | Y | | Refinance | | | 0 | | | 24,066 | | | 2,674 | | | Cash | | |
56 | | Blue Springs Village MHP | | CIIICM | | | | | | N | | Y | | Refinance | | | 6,313 | | | 16,488 | | | 2,061 | | | Cash | | |
57 | | Lake Road Center | | CIIICM | | | | | | N | | Y | | Refinance | | | 3,213 | | | 3,245 | | | 1,623 | | | Cash | | |
58 | | Storage Depot - Callaghan | | WFB | | | | | | N | | Y | | Refinance | | | 0 | | | 23,064 | | | 3,844 | | | Cash | | |
59 | | Saddleview MHP | | CIIICM | | | | | | N | | Y | | Refinance | | | 0 | | | 2,091 | | | 697 | | | Cash | | |
60 | | Shady Oaks & Village MHC | | CIIICM | | | | | | N | | Y | | Refinance | | | 5,625 | | | 12,118 | | | 1,731 | | | Cash | | |
61 | | Cedar Creek | | CIIICM | | | | | | N | | Y | | Refinance | | | 22,738 | | | 24,815 | | | 3,716 | | | Cash | | |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | Insurance Escrow (Initial)(13) | | Monthly Insurance Escrow ($)(13) | | | Insurance Escrow - Cash or LoC | | Insurance Escrow - LoC Counterparty | | Upfront Replacement Reserve ($)(14) | | | Monthly Replacement Reserve ($)(14)(15) | | | Replacement Reserve Cap ($)(15) | | | Replacement Reserve Escrow - Cash or LoC | | Replacement Reserve Escrow - LoC Counterparty |
| | | | | | | | | | | |
1 | | Northridge Fashion Center | | WFB | | 0 | | | Springing | | | | | | | | 0 | | | | Springing | | | | 161,976 | | | | | |
2 | | Town Center at Cobb | | RBS | | 0 | | | Springing | | | | | | | | 0 | | | | 9,400 | | | | 338,400 | | | Cash | | |
3 | | Florence Mall | | RBS | | 0 | | | Springing | | | | | | | | 0 | | | | 19,947 | | | | 239,361 | | | Cash | | |
4 | | Hutchinson Metro Center - Tower I | | WFB | | 0 | | | Springing | | | | | | | | 0 | | | | 4,740 | | | | 0 | | | Cash | | |
5 | | Puente Hills East | | RBS | | 92,325 | | | 6,294 | | | Cash | | | | | 9,361 | | | | 9,361 | | | | 985,000 | | | Cash | | |
6 | | Fashion Square | | WFB | | 0 | | | Springing | | | | | | | | 5,579 | | | | 5,579 | | | | 200,829 | | | Cash | | |
7 | | Kana Hotel Portfolio II | | RBS | | 64,219 | | | 7,135 | | | Cash | | | | | 49,238 | | | | 49,238 | | | | 0 | | | Cash | | |
7.01 | | Embassy Suites - Ridgeland | | RBS | | | | | | | | | | | | | | | | | | | | | | | | | | |
7.02 | | Hilton Garden Inn, Mooresville | | RBS | | | | | | | | | | | | | | | | | | | | | | | | | | |
7.03 | | Hilton Garden Inn - Abilene | | RBS | | | | | | | | | | | | | | | | | | | | | | | | | | |
7.04 | | Hampton Inn & Suites - Tupelo | | RBS | | | | | | | | | | | | | | | | | | | | | | | | | | |
8 | | 167 East 61st Street | | RBS | | 47,715 | | | 10,205 | | | Cash | | | | | 0 | | | | 2,225 | | | | 0 | | | Cash | | |
9 | | Isola Bella | | WFB | | 0 | | | Springing | | | | | | | | 0 | | | | 25,437 | | | | 0 | | | Cash | | |
10 | | HSN Cornerstone | | LIG I | | 0 | | | Springing | | | | | | | | 0 | | | | Springing | | | | 0 | | | | | |
11 | | 270 Peachtree Street | | Basis | | 44,524 | | | 4,947 | | | Cash | | | | | 0 | | | | 5,309 | | | | 0 | | | Cash | | |
12 | | Hotel Erwin | | RBS | | 97,953 | | | 6,997 | | | Cash | | | | | 31,893 | | | | 31,893 | | | | 0 | | | Cash | | |
13 | | Chippewa and Greene Portfolio | | Basis | | 35,501 | | | 4,437 | | | Cash | | | | | 0 | | | | 3,672 | | | | 0 | | | Cash | | |
13.01 | | Chippewa Plaza | | Basis | | | | | | | | | | | | | | | | | | | | | | | | | | |
13.02 | | Greene Plaza | | Basis | | | | | | | | | | | | | | | | | | | | | | | | | | |
14 | | Parkway Irvine | | RBS | | 42,099 | | | 3,007 | | | Cash | | | | | 200,000 | | | | 4,901 | | | | 176,435 | | | Cash | | |
15 | | Bear Creek Portfolio | | Basis | | 10,808 | | | 3,602 | | | Cash | | | | | 0 | | | | 5,573 | | | | 0 | | | Cash | | |
15.01 | | Bear Creek Meadows Phase I | | Basis | | | | | | | | | | | | | | | | | | | | | | | | | | |
15.02 | | Bear Creek Meadows Phase II | | Basis | | | | | | | | | | | | | | | | | | | | | | | | | | |
15.03 | | Bear Creek Crossings | | Basis | | | | | | | | | | | | | | | | | | | | | | | | | | |
16 | | Haydn Cutler Portfolio | | Basis | | 68,963 | | | 7,663 | | | Cash | | | | | 0 | | | | 4,358 | | | | 156,904 | | | Cash | | |
16.01 | | Palestine Plaza Shopping Center | | Basis | | | | | | | | | | | | | | | | | | | | | | | | | | |
16.02 | | Four Corners Shopping Center | | Basis | | | | | | | | | | | | | | | | | | | | | | | | | | |
16.03 | | Plaza at Lake Forest | | Basis | | | | | | | | | | | | | | | | | | | | | | | | | | |
16.04 | | Meadowbrook Shopping Center | | Basis | | | | | | | | | | | | | | | | | | | | | | | | | | |
16.05 | | Cleveland Commons | | Basis | | | | | | | | | | | | | | | | | | | | | | | | | | |
16.06 | | Greenville Shopping Center | | Basis | | | | | | | | | | | | | | | | | | | | | | | | | | |
16.07 | | Burleson Shopping Center | | Basis | | | | | | | | | | | | | | | | | | | | | | | | | | |
17 | | Hilton Garden Inn - Charlottesville | | WFB | | 4,160 | | | Springing | | | Cash | | | | | 0 | | | | 16,088 | | | | 0 | | | Cash | | |
18 | | Pointe West Shopping Center | | LIG I | | 34,399 | | | 5,733 | | | Cash | | | | | 2,775 | | | | 2,775 | | | | 0 | | | Cash | | |
19 | | 2 North 20th Street | | RBS | | 51,941 | | | 5,191 | | | Cash | | | | | 4,274 | | | | 4,274 | | | | 0 | | | Cash | | |
20 | | Odessa Hotel Portfolio | | RBS | | 55,056 | | | 4,235 | | | Cash | | | | | 15,346 | | | | 15,346 | | | | Various | | | Cash | | |
20.01 | | Holiday Inn Express - Odessa | | RBS | | | | | | | | | | | | | | | | | | | | | | | | | | |
20.02 | | Fairfield Inn & Suites - Odessa | | RBS | | | | | | | | | | | | | | | | | | | | | | | | | | |
21 | | Pathmark Staten Island | | WFB | | 0 | | | Springing | | | | | | | | 0 | | | | Springing | | | | 0 | | | | | |
22 | | Adagio Retail | | RBS | | 6,857 | | | 1,371 | | | Cash | | | | | 901 | | | | 901 | | | | 0 | | | Cash | | |
23 | | Traditions Apartments - Grand Rapids & Lansing | | RBS | | 55,275 | | | 7,896 | | | Cash | | | | | 0 | | | | 7,500 | | | | 0 | | | Cash | | |
23.01 | | Traditions Apartments - Grand Rapids | | RBS | | | | | | | | | | | | | | | | | | | | | | | | | | |
23.02 | | Traditions Apartments - Lansing | | RBS | | | | | | | | | | | | | | | | | | | | | | | | | | |
24 | | Crossroads Towne Center | | RBS | | 0 | | | Springing | | | | | | | | 0 | | | | Springing | | | | 0 | | | | | |
25 | | The Plaza at Hillcroft and Harwin | | WFB | | 34,752 | | | 3,159 | | | Cash | | | | | 0 | | | | 1,260 | | | | 0 | | | Cash | | |
26 | | Four Points Sheraton | | RBS | | 11,169 | | | 2,234 | | | Cash | | | | | 12,707 | | | | 12,707 | | | | 0 | | | Cash | | |
27 | | Meridian Village | | CIIICM | | 0 | | | Springing | | | | | | | | 1,583 | | | | 1,583 | | | | 56,993 | | | Cash | | |
28 | | Courtyard Marriot | | CIIICM | | 7,527 | | | 1,882 | | | Cash | | | | | 0 | | | | 5,343 | | | | 0 | | | Cash | | |
29 | | North Park Shopping Center | | LIG I | | 47,978 | | | 4,362 | | | Cash | | | | | 100,000 | | | | 2,365 | | | | 100,000 | | | Cash | | |
30 | | Hilton Garden Inn Ames | | RBS | | 25,170 | | | 2,517 | | | Cash | | | | | 0 | | | | 11,877 | | | | 0 | | | Cash | | |
31 | | STORExpress | | WFB | | 6,674 | | | 918 | | | Cash | | | | | 0 | | | | 1,600 | | | | 58,000 | | | Cash | | |
32 | | Self Storage 1 - Egbert | | WFB | | 0 | | | Springing | | | | | | | | 0 | | | | 1,000 | | | | 24,000 | | | Cash | | |
33 | | Figueroa & Patrice | | RBS | | 16,884 | | | 3,377 | | | Cash | | | | | 0 | | | | 3,431 | | | | 0 | | | Cash | | |
34 | | Phoenix MHP Portfolio | | CIIICM | | 10,969 | | | 2,742 | | | Cash | | | | | 2,330 | | | | 2,330 | | | | 0 | | | Cash | | |
34.01 | | Superstition Lookout | | CIIICM | | | | | | | | | | | | | | | | | | | | | | | | | | |
34.02 | | Shiprock | | CIIICM | | | | | | | | | | | | | | | | | | | | | | | | | | |
34.03 | | Ironwood | | CIIICM | | | | | | | | | | | | | | | | | | | | | | | | | | |
34.04 | | Sierra Leone | | CIIICM | | | | | | | | | | | | | | | | | | | | | | | | | | |
35 | | Crossing Oaks Shopping Center | | LIG I | | 34,070 | | | 3,407 | | | Cash | | | | | 3,700 | | | | 3,700 | | | | 0 | | | Cash | | |
36 | | Brookshire Medical Building | | WFB | | 1,475 | | | 1,475 | | | Cash | | | | | 1,886 | | | | 1,886 | | | | 0 | | | Cash | | |
37 | | Mini U Storage - Columbia | | WFB | | 0 | | | Springing | | | | | | | | 0 | | | | 1,584 | | | | 0 | | | Cash | | |
38 | | Bank United Building | | CIIICM | | 5,494 | | | 1,831 | | | Cash | | | | | 864 | | | | 864 | | | | 0 | | | Cash | | |
39 | | Edison Court | | WFB | | 0 | | | Springing | | | | | | | | 0 | | | | 821 | | | | 19,704 | | | Cash | | |
40 | | Walgreens | | Basis | | 0 | | | Springing | | | | | | | | 0 | | | | Springing | | | | 0 | | | | | |
41 | | Epic Storage | | WFB | | 1,745 | | | 582 | | | Cash | | | | | 0 | | | | 993 | | | | 0 | | | Cash | | |
42 | | Winn-Dixie | | CIIICM | | 10,015 | | | 1,250 | | | Cash | | | | | 1,284 | | | | 1,284 | | | | 0 | | | Cash | | |
43 | | Courtyard at Midland Park | | LIG I | | 19,705 | | | 1,970 | | | Cash | | | | | 1,300 | | | | 1,300 | | | | 0 | | | Cash | | |
44 | | Riverfront Place | | CIIICM | | 0 | | | 1,773 | | | Cash | | | | | 0 | | | | 764 | | | | 25,000 | | | Cash | | |
45 | | Residence Inn | | CIIICM | | 0 | | | 2,950 | | | Cash | | | | | 0 | | | | 0 | | | | 0 | | | | | |
46 | | Fry Road Self Storage | | Basis | | 6,564 | | | 656 | | | Cash | | | | | 29,959 | | | | 833 | | | | 29,959 | | | Cash | | |
47 | | Bloomfield and Northshore Self Storage | | CIIICM | | 1,710 | | | 1,710 | | | Cash | | | | | 693 | | | | 693 | | | | 0 | | | Cash | | |
47.01 | | Northshore Self Storage | | CIIICM | | | | | | | | | | | | | | | | | | | | | | | | | | |
47.02 | | Bloomfield Self Storage | | CIIICM | | | | | | | | | | | | | | | | | | | | | | | | | | |
48 | | 30 Columbia | | RBS | | 6,172 | | | 1,029 | | | Cash | | | | | 26,398 | | | | 958 | | | | 0 | | | Cash | | |
49 | | Storage Depot - Sunrise | | WFB | | 0 | | | Springing | | | | | | | | 0 | | | | 747 | | | | 0 | | | Cash | | |
50 | | Storage Depot FM 802 | | WFB | | 0 | | | Springing | | | | | | | | 0 | | | | 911 | | | | 0 | | | Cash | | |
51 | | Merrifield Plaza | | CIIICM | | 8,140 | | | 1,018 | | | Cash | | | | | 782 | | | | 782 | | | | 0 | | | Cash | | |
52 | | Storage Depot - Rangerville & San Benito | | WFB | | 0 | | | Springing | | | | | | | | 0 | | | | 1,138 | | | | 0 | | | Cash | | |
52.01 | | Storage Depot Rangerville | | WFB | | | | | | | | | | | | | | | | | | | | | | | | | | |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | Insurance Escrow (Initial)(13) | | Monthly Insurance Escrow ($)(13) | | | Insurance Escrow - Cash or LoC | | Insurance Escrow - LoC Counterparty | | Upfront Replacement Reserve ($)(14) | | | Monthly Replacement Reserve ($)(14)(15) | | | Replacement Reserve Cap ($)(15) | | | Replacement Reserve Escrow - Cash or LoC | | Replacement Reserve Escrow - LoC Counterparty |
| | | | | | | | | | | |
52.02 | | Storage Depot San Benito | | WFB | | | | | | | | | | | | | | | | | | | | | | | | | | |
53 | | Endicott Self Storage | | CIIICM | | 3,379 | | | 338 | | | Cash | | | | | 441 | | | | 441 | | | | 0 | | | Cash | | |
54 | | Greenfield Estates | | WFB | | 0 | | | Springing | | | | | | | | 0 | | | | 529 | | | | 0 | | | Cash | | |
55 | | Storage Depot - Hwy 281 | | WFB | | 0 | | | Springing | | | | | | | | 0 | | | | 545 | | | | 0 | | | Cash | | |
56 | | Blue Springs Village MHP | | CIIICM | | 2,420 | | | 807 | | | Cash | | | | | 429 | | | | 429 | | | | 0 | | | Cash | | |
57 | | Lake Road Center | | CIIICM | | 2,113 | | | 352 | | | Cash | | | | | 259 | | | | 259 | | | | 0 | | | Cash | | |
58 | | Storage Depot - Callaghan | | WFB | | 0 | | | Springing | | | | | | | | 0 | | | | 646 | | | | 0 | | | Cash | | |
59 | | Saddleview MHP | | CIIICM | | 3,673 | | | 367 | | | Cash | | | | | 229 | | | | 229 | | | | 0 | | | Cash | | |
60 | | Shady Oaks & Village MHC | | CIIICM | | 12,154 | | | 1,013 | | | Cash | | | | | 829 | | | | 829 | | | | 0 | | | Cash | | |
61 | | Cedar Creek | | CIIICM | | 6,693 | | | 1,943 | | | Cash | | | | | 746 | | | | 464 | | | | 0 | | | Cash | | |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | Upfront TI/LC Reserve ($) | | | Monthly TI/LC Reserve ($)(16) | | | 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 |
| | | | | | | | | | | |
1 | | Northridge Fashion Center | | WFB | | | 169,192 | | | | Springing | | | | 719,880 | | | Cash | | | | 0 | | 0 | | | | |
2 | | Town Center at Cobb | | RBS | | | 434,605 | | | | 55,000 | | | | 1,950,000 | | | Cash | | | | 0 | | 0 | | | | |
3 | | Florence Mall | | RBS | | | 704,247 | | | | 99,734 | | | | 1,196,804 | | | Cash | | | | 0 | | 0 | | | | |
4 | | Hutchinson Metro Center - Tower I | | WFB | | | 2,003,273 | | | | Springing | | | | 709,077 | | | Cash | | | | 0 | | 0 | | | | |
5 | | Puente Hills East | | RBS | | | 74,643 | | | | 27,129 | | | | 500,000 | | | Cash | | | | 0 | | 0 | | | | |
6 | | Fashion Square | | WFB | | | 593,825 | | | | 23,185 | | | | 834,666 | | | Cash | | | | 0 | | 0 | | | | |
7 | | Kana Hotel Portfolio II | | RBS | | | 0 | | | | 0 | | | | 0 | | | | | | | 0 | | 0 | | | | |
7.01 | | Embassy Suites - Ridgeland | | RBS | | | | | | | | | | | | | | | | | | | | | | | | |
7.02 | | Hilton Garden Inn, Mooresville | | RBS | | | | | | | | | | | | | | | | | | | | | | | | |
7.03 | | Hilton Garden Inn - Abilene | | RBS | | | | | | | | | | | | | | | | | | | | | | | | |
7.04 | | Hampton Inn & Suites - Tupelo | | RBS | | | | | | | | | | | | | | | | | | | | | | | | |
8 | | 167 East 61st Street | | RBS | | | 0 | | | | 0 | | | | 0 | | | | | | | 0 | | 0 | | | | |
9 | | Isola Bella | | WFB | | | 0 | | | | 0 | | | | 0 | | | | | | | 0 | | 0 | | | | |
10 | | HSN Cornerstone | | LIG I | | | 0 | | | | Springing | | | | 0 | | | | | | | 0 | | 0 | | | | |
11 | | 270 Peachtree Street | | Basis | | | 250,000 | | | | 21,775 | | | | 0 | | | Cash | | | | 0 | | 0 | | | | |
12 | | Hotel Erwin | | RBS | | | 0 | | | | 0 | | | | 0 | | | | | | | 0 | | 0 | | | | |
13 | | Chippewa and Greene Portfolio | | Basis | | | 400,000 | | | | 12,106 | | | | 700,000 | | | Cash | | | | 0 | | 0 | | | | |
13.01 | | Chippewa Plaza | | Basis | | | | | | | | | | | | | | | | | | | | | | | | |
13.02 | | Greene Plaza | | Basis | | | | | | | | | | | | | | | | | | | | | | | | |
14 | | Parkway Irvine | | RBS | | | 200,000 | | | | 10,542 | | | | 200,000 | | | Cash | | | | 0 | | 0 | | | | |
15 | | Bear Creek Portfolio | | Basis | | | 0 | | | | 13,334 | | | | 160,000 | | | Cash | | | | 0 | | 0 | | | | |
15.01 | | Bear Creek Meadows Phase I | | Basis | | | | | | | | | | | | | | | | | | | | | | | | |
15.02 | | Bear Creek Meadows Phase II | | Basis | | | | | | | | | | | | | | | | | | | | | | | | |
15.03 | | Bear Creek Crossings | | Basis | | | | | | | | | | | | | | | | | | | | | | | | |
16 | | Haydn Cutler Portfolio | | Basis | | | 0 | | | | 16,631 | | | | 600,000 | | | Cash | | | | 0 | | 0 | | | | |
16.01 | | Palestine Plaza Shopping Center | | Basis | | | | | | | | | | | | | | | | | | | | | | | | |
16.02 | | Four Corners Shopping Center | | Basis | | | | | | | | | | | | | | | | | | | | | | | | |
16.03 | | Plaza at Lake Forest | | Basis | | | | | | | | | | | | | | | | | | | | | | | | |
16.04 | | Meadowbrook Shopping Center | | Basis | | | | | | | | | | | | | | | | | | | | | | | | |
16.05 | | Cleveland Commons | | Basis | | | | | | | | | | | | | | | | | | | | | | | | |
16.06 | | Greenville Shopping Center | | Basis | | | | | | | | | | | | | | | | | | | | | | | | |
16.07 | | Burleson Shopping Center | | Basis | | | | | | | | | | | | | | | | | | | | | | | | |
17 | | Hilton Garden Inn - Charlottesville | | WFB | | | 0 | | | | 0 | | | | 0 | | | | | | | 0 | | 0 | | | | |
18 | | Pointe West Shopping Center | | LIG I | | | 4,167 | | | | 4,167 | | | | 0 | | | Cash | | | | 0 | | 0 | | | | |
19 | | 2 North 20th Street | | RBS | | | 500,000 | | | | 17,095 | | | | 500,000 | | | Cash | | | | 0 | | 0 | | | | |
20 | | Odessa Hotel Portfolio | | RBS | | | 0 | | | | 0 | | | | 0 | | | | | | | 0 | | 0 | | | | |
20.01 | | Holiday Inn Express - Odessa | | RBS | | | | | | | | | | | | | | | | | | | | | | | | |
20.02 | | Fairfield Inn & Suites - Odessa | | RBS | | | | | | | | | | | | | | | | | | | | | | | | |
21 | | Pathmark Staten Island | | WFB | | | 0 | | | | 0 | | | | 0 | | | | | | | 0 | | 0 | | | | |
22 | | Adagio Retail | | RBS | | | 3,926 | | | | 3,926 | | | | 225,000 | | | Cash | | | | 0 | | 0 | | | | |
23 | | Traditions Apartments - Grand Rapids & Lansing | | RBS | | | 0 | | | | 0 | | | | 0 | | | | | | | 0 | | 0 | | | | |
23.01 | | Traditions Apartments - Grand Rapids | | RBS | | | | | | | | | | | | | | | | | | | | | | | | |
23.02 | | Traditions Apartments - Lansing | | RBS | | | | | | | | | | | | | | | | | | | | | | | | |
24 | | Crossroads Towne Center | | RBS | | | 6,624 | | | | 6,624 | | | | 300,000 | | | Cash | | | | 0 | | 0 | | | | |
25 | | The Plaza at Hillcroft and Harwin | | WFB | | | 0 | | | | 6,941 | | | | 400,000 | | | Cash | | | | 0 | | 0 | | | | |
26 | | Four Points Sheraton | | RBS | | | 0 | | | | 0 | | | | 0 | | | | | | | 0 | | 0 | | | | |
27 | | Meridian Village | | CIIICM | | | 7,225 | | | | 7,225 | | | | 21,674 | | | Cash | | | | 0 | | 0 | | | | |
28 | | Courtyard Marriot | | CIIICM | | | 0 | | | | 0 | | | | 0 | | | | | | | 0 | | 0 | | | | |
29 | | North Park Shopping Center | | LIG I | | | 300,000 | | | | 6,250 | | | | 200,000 | | | Cash | | | | 0 | | 0 | | | | |
30 | | Hilton Garden Inn Ames | | RBS | | | 0 | | | | 0 | | | | 0 | | | | | | | 0 | | 0 | | | | |
31 | | STORExpress | | WFB | | | 0 | | | | 0 | | | | 0 | | | | | | | 0 | | 0 | | | | |
32 | | Self Storage 1 - Egbert | | WFB | | | 0 | | | | 0 | | | | 0 | | | | | | | 0 | | 0 | | | | |
33 | | Figueroa & Patrice | | RBS | | | 0 | | | | 6,679 | | | | 0 | | | Cash | | | | 0 | | 0 | | | | |
34 | | Phoenix MHP Portfolio | | CIIICM | | | 0 | | | | 0 | | | | 0 | | | | | | | 0 | | 0 | | | | |
34.01 | | Superstition Lookout | | CIIICM | | | | | | | | | | | | | | | | | | | | | | | | |
34.02 | | Shiprock | | CIIICM | | | | | | | | | | | | | | | | | | | | | | | | |
34.03 | | Ironwood | | CIIICM | | | | | | | | | | | | | | | | | | | | | | | | |
34.04 | | Sierra Leone | | CIIICM | | | | | | | | | | | | | | | | | | | | | | | | |
35 | | Crossing Oaks Shopping Center | | LIG I | | | 13,000 | | | | 13,000 | | | | 500,000 | | | Cash | | | | 0 | | 0 | | | | |
36 | | Brookshire Medical Building | | WFB | | | 8,979 | | | | 8,979 | | | | 323,244 | | | Cash | | | | 0 | | 0 | | | | |
37 | | Mini U Storage - Columbia | | WFB | | | 0 | | | | 0 | | | | 0 | | | | | | | 0 | | 0 | | | | |
38 | | Bank United Building | | CIIICM | | | 4,318 | | | | 4,318 | | | | 150,000 | | | Cash | | | | 0 | | 0 | | | | |
39 | | Edison Court | | WFB | | | 100,000 | | | | Springing | | | | 50,000 | | | Cash | | | | 0 | | 0 | | | | |
40 | | Walgreens | | Basis | | | 0 | | | | Springing | | | | 0 | | | Cash | | | | 0 | | 0 | | | | |
41 | | Epic Storage | | WFB | | | 0 | | | | 0 | | | | 0 | | | | | | | 0 | | 0 | | | | |
42 | | Winn-Dixie | | CIIICM | | | 5,137 | | | | 5,137 | | | | 0 | | | Cash | | | | 0 | | 0 | | | | |
43 | | Courtyard at Midland Park | | LIG I | | | 200,000 | | | | 3,000 | | | | 250,000 | | | Cash | | | | 0 | | 0 | | | | |
44 | | Riverfront Place | | CIIICM | | | 3,619 | | | | 3,619 | | | | 100,000 | | | Cash | | | | 0 | | 0 | | | | |
45 | | Residence Inn | | CIIICM | | | 0 | | | | 0 | | | | 0 | | | | | | | 0 | | 0 | | | | |
46 | | Fry Road Self Storage | | Basis | | | 0 | | | | 0 | | | | 0 | | | | | | | 0 | | 0 | | | | |
47 | | Bloomfield and Northshore Self Storage | | CIIICM | | | 0 | | | | 0 | | | | 0 | | | | | | | 0 | | 0 | | | | |
47.01 | | Northshore Self Storage | | CIIICM | | | | | | | | | | | | | | | | | | | | | | | | |
47.02 | | Bloomfield Self Storage | | CIIICM | | | | | | | | | | | | | | | | | | | | | | | | |
48 | | 30 Columbia | | RBS | | | 4,407 | | | | 4,407 | | | | 0 | | | Cash | | | | 0 | | 0 | | | | |
49 | | Storage Depot - Sunrise | | WFB | | | 0 | | | | 0 | | | | 0 | | | | | | | 0 | | 0 | | | | |
50 | | Storage Depot FM 802 | | WFB | | | 0 | | | | 0 | | | | 0 | | | | | | | 0 | | 0 | | | | |
51 | | Merrifield Plaza | | CIIICM | | | 5,750 | | | | 5,750 | | | | 225,000 | | | Cash | | | | 0 | | 0 | | | | |
52 | | Storage Depot - Rangerville & San Benito | | WFB | | | 0 | | | | 0 | | | | 0 | | | | | | | 0 | | 0 | | | | |
52.01 | | Storage Depot Rangerville | | WFB | | | | | | | | | | | | | | | | | | | | | | | | |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | Upfront TI/LC Reserve ($) | | | Monthly TI/LC Reserve ($)(16) | | | TI/LC Reserve Cap ($) | | | 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 |
| | | | | | | | | | | |
52.02 | | Storage Depot San Benito | | WFB | | | | | | | | | | | | | | | | | | | | | | | | |
53 | | Endicott Self Storage | | CIIICM | | | 0 | | | | 0 | | | | 0 | | | | | | | 0 | | 0 | | | | |
54 | | Greenfield Estates | | WFB | | | 0 | | | | 0 | | | | 0 | | | | | | | 0 | | 0 | | | | |
55 | | Storage Depot - Hwy 281 | | WFB | | | 0 | | | | 0 | | | | 0 | | | | | | | 0 | | 0 | | | | |
56 | | Blue Springs Village MHP | | CIIICM | | | 0 | | | | 0 | | | | 0 | | | | | | | 0 | | 0 | | | | |
57 | | Lake Road Center | | CIIICM | | | 11,200 | | | | 1,200 | | | | 35,000 | | | Cash | | | | 0 | | 0 | | | | |
58 | | Storage Depot - Callaghan | | WFB | | | 0 | | | | 0 | | | | 0 | | | | | | | 0 | | 0 | | | | |
59 | | Saddleview MHP | | CIIICM | | | 0 | | | | 0 | | | | 0 | | | | | | | 0 | | 0 | | | | |
60 | | Shady Oaks & Village MHC | | CIIICM | | | 0 | | | | 0 | | | | 0 | | | | | | | 0 | | 0 | | | | |
61 | | Cedar Creek | | CIIICM | | | 0 | | | | 0 | | | | 0 | | | | | | | 0 | | 0 | | | | |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | Other Escrow I Reserve Description(17) | | Other Escrow I (Initial) | | Other Escrow I (Monthly) | | Other Escrow I Cap | | Other Escrow I Escrow - Cash or LoC | | Other Escrow I - LoC Counterparty |
| | | | | | | | |
1 | | Northridge Fashion Center | | WFB | | Sports Authority Reserve | | 6,279,384 | | 0 | | 0 | | Cash | | |
2 | | Town Center at Cobb | | RBS | | | | 0 | | 0 | | 0 | | | | |
3 | | Florence Mall | | RBS | | | | 0 | | 0 | | 0 | | | | |
4 | | Hutchinson Metro Center - Tower I | | WFB | | Security Deposit Reserve | | 0 | | Springing | | 0 | | | | |
5 | | Puente Hills East | | RBS | | Free Rent Reserve | | 105,138 | | 0 | | 0 | | Cash | | |
6 | | Fashion Square | | WFB | | | | 0 | | 0 | | 0 | | | | |
7 | | Kana Hotel Portfolio II | | RBS | | Seasonality Reserve | | 28,118 | | 4,686 | | 55,927 | | Cash | | |
7.01 | | Embassy Suites - Ridgeland | | RBS | | | | | | | | | | | | |
7.02 | | Hilton Garden Inn, Mooresville | | RBS | | | | | | | | | | | | |
7.03 | | Hilton Garden Inn - Abilene | | RBS | | | | | | | | | | | | |
7.04 | | Hampton Inn & Suites - Tupelo | | RBS | | | | | | | | | | | | |
8 | | 167 East 61st Street | | RBS | | | | 0 | | 0 | | 0 | | | | |
9 | | Isola Bella | | WFB | | | | 0 | | 0 | | 0 | | | | |
10 | | HSN Cornerstone | | LIG I | | | | 0 | | 0 | | 0 | | | | |
11 | | 270 Peachtree Street | | Basis | | Rent Abatement | | 922,857 | | 0 | | 0 | | Cash | | |
12 | | Hotel Erwin | | RBS | | | | 0 | | 0 | | 0 | | | | |
13 | | Chippewa and Greene Portfolio | | Basis | | | | 0 | | 0 | | 0 | | | | |
13.01 | | Chippewa Plaza | | Basis | | | | | | | | | | | | |
13.02 | | Greene Plaza | | Basis | | | | | | | | | | | | |
14 | | Parkway Irvine | | RBS | | | | 0 | | 0 | | 0 | | | | |
15 | | Bear Creek Portfolio | | Basis | | Glik’s | | 10,500 | | 0 | | 0 | | Cash | | |
15.01 | | Bear Creek Meadows Phase I | | Basis | | | | | | | | | | | | |
15.02 | | Bear Creek Meadows Phase II | | Basis | | | | | | | | | | | | |
15.03 | | Bear Creek Crossings | | Basis | | | | | | | | | | | | |
16 | | Haydn Cutler Portfolio | | Basis | | | | 0 | | 0 | | 0 | | | | |
16.01 | | Palestine Plaza Shopping Center | | Basis | | | | | | | | | | | | |
16.02 | | Four Corners Shopping Center | | Basis | | | | | | | | | | | | |
16.03 | | Plaza at Lake Forest | | Basis | | | | | | | | | | | | |
16.04 | | Meadowbrook Shopping Center | | Basis | | | | | | | | | | | | |
16.05 | | Cleveland Commons | | Basis | | | | | | | | | | | | |
16.06 | | Greenville Shopping Center | | Basis | | | | | | | | | | | | |
16.07 | | Burleson Shopping Center | | Basis | | | | | | | | | | | | |
17 | | Hilton Garden Inn - Charlottesville | | WFB | | | | 0 | | 0 | | 0 | | | | |
18 | | Pointe West Shopping Center | | LIG I | | Katy Christian Leasing Reserve | | 0 | | Springing | | 0 | | | | |
19 | | 2 North 20th Street | | RBS | | Free Rent Reserve | | 17,236 | | 0 | | 0 | | Cash | | |
20 | | Odessa Hotel Portfolio | | RBS | | | | 0 | | 0 | | 0 | | | | |
20.01 | | Holiday Inn Express - Odessa | | RBS | | | | | | | | | | | | |
20.02 | | Fairfield Inn & Suites - Odessa | | RBS | | | | | | | | | | | | |
21 | | Pathmark Staten Island | | WFB | | | | 0 | | 0 | | 0 | | | | |
22 | | Adagio Retail | | RBS | | | | 0 | | 0 | | 0 | | | | |
23 | | Traditions Apartments - Grand Rapids & Lansing | | RBS | | | | 0 | | 0 | | 0 | | | | |
23.01 | | Traditions Apartments - Grand Rapids | | RBS | | | | | | | | | | | | |
23.02 | | Traditions Apartments - Lansing | | RBS | | | | | | | | | | | | |
24 | | Crossroads Towne Center | | RBS | | Free Rent Reserve | | 86,000 | | 0 | | 0 | | Cash | | |
25 | | The Plaza at Hillcroft and Harwin | | WFB | | Just In Reserve | | 0 | | 4,364 | | 0 | | Cash | | |
26 | | Four Points Sheraton | | RBS | | PIP Reserve | | 0 | | Springing | | 0 | | | | |
27 | | Meridian Village | | CIIICM | | | | 0 | | 0 | | 0 | | | | |
28 | | Courtyard Marriot | | CIIICM | | | | 0 | | 0 | | 0 | | | | |
29 | | North Park Shopping Center | | LIG I | | | | 0 | | 0 | | 0 | | | | |
30 | | Hilton Garden Inn Ames | | RBS | | | | 0 | | 0 | | 0 | | | | |
31 | | STORExpress | | WFB | | | | 0 | | 0 | | 0 | | | | |
32 | | Self Storage 1 - Egbert | | WFB | | Egbert Encroachment Reserve | | 36,136 | | 0 | | 0 | | Cash | | |
33 | | Figueroa & Patrice | | RBS | | | | 0 | | 0 | | 0 | | | | |
34 | | Phoenix MHP Portfolio | | CIIICM | | Seasonalilty Reserve | | 160,000 | | 35,000 | | 160,000 | | Cash | | |
34.01 | | Superstition Lookout | | CIIICM | | | | | | | | | | | | |
34.02 | | Shiprock | | CIIICM | | | | | | | | | | | | |
34.03 | | Ironwood | | CIIICM | | | | | | | | | | | | |
34.04 | | Sierra Leone | | CIIICM | | | | | | | | | | | | |
35 | | Crossing Oaks Shopping Center | | LIG I | | | | 0 | | 0 | | 0 | | | | |
36 | | Brookshire Medical Building | | WFB | | | | 0 | | 0 | | 0 | | | | |
37 | | Mini U Storage - Columbia | | WFB | | Recording Tax Reserve | | 35,000 | | 0 | | 0 | | Cash | | |
38 | | Bank United Building | | CIIICM | | | | 0 | | 0 | | 0 | | | | |
39 | | Edison Court | | WFB | | | | 0 | | 0 | | 0 | | | | |
40 | | Walgreens | | Basis | | | | 0 | | 0 | | 0 | | | | |
41 | | Epic Storage | | WFB | | | | 0 | | 0 | | 0 | | | | |
42 | | Winn-Dixie | | CIIICM | | | | 0 | | 0 | | 0 | | | | |
43 | | Courtyard at Midland Park | | LIG I | | | | 0 | | 0 | | 0 | | | | |
44 | | Riverfront Place | | CIIICM | | InspecTech Rental Increase | | 1,200 | | 0 | | 0 | | Cash | | |
45 | | Residence Inn | | CIIICM | | Ground Lease Reserve | | 4,299 | | 0 | | 25,794 | | Cash | | |
46 | | Fry Road Self Storage | | Basis | | | | 0 | | 0 | | 0 | | | | |
47 | | Bloomfield and Northshore Self Storage | | CIIICM | | | | 0 | | 0 | | 0 | | | | |
47.01 | | Northshore Self Storage | | CIIICM | | | | | | | | | | | | |
47.02 | | Bloomfield Self Storage | | CIIICM | | | | | | | | | | | | |
48 | | 30 Columbia | | RBS | | | | 0 | | 0 | | 0 | | | | |
49 | | Storage Depot - Sunrise | | WFB | | | | 0 | | 0 | | 0 | | | | |
50 | | Storage Depot FM 802 | | WFB | | | | 0 | | 0 | | 0 | | | | |
51 | | Merrifield Plaza | | CIIICM | | | | 0 | | 0 | | 0 | | | | |
52 | | Storage Depot - Rangerville & San Benito | | WFB | | | | 0 | | 0 | | 0 | | | | |
52.01 | | Storage Depot Rangerville | | WFB | | | | | | | | | | | | |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | Other Escrow I Reserve Description(17) | | Other Escrow I (Initial) | | Other Escrow I (Monthly) | | Other Escrow I Cap | | Other Escrow I Escrow - Cash or LoC | | Other Escrow I - LoC Counterparty |
| | | | | | | | |
52.02 | | Storage Depot San Benito | | WFB | | | | | | | | | | | | |
53 | | Endicott Self Storage | | CIIICM | | | | 0 | | 0 | | 0 | | | | |
54 | | Greenfield Estates | | WFB | | | | 0 | | 0 | | 0 | | | | |
55 | | Storage Depot - Hwy 281 | | WFB | | | | 0 | | 0 | | 0 | | | | |
56 | | Blue Springs Village MHP | | CIIICM | | | | 0 | | 0 | | 0 | | | | |
57 | | Lake Road Center | | CIIICM | | | | 0 | | 0 | | 0 | | | | |
58 | | Storage Depot - Callaghan | | WFB | | | | 0 | | 0 | | 0 | | | | |
59 | | Saddleview MHP | | CIIICM | | | | 0 | | 0 | | 0 | | | | |
60 | | Shady Oaks & Village MHC | | CIIICM | | | | 0 | | 0 | | 0 | | | | |
61 | | Cedar Creek | | CIIICM | | | | 0 | | 0 | | 0 | | | | |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | Other Escrow II Reserve Description | | Other Escrow II (Initial) | | Other Escrow II (Monthly) | | Other Escrow II Cap | | Other Escrow II Escrow - Cash or LoC | | Other Escrow II - LoC Counterparty | | Holdback(3) | | | Ownership Interest |
| | | | | | | | | | |
1 | | Northridge Fashion Center | | WFB | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
2 | | Town Center at Cobb | | RBS | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
3 | | Florence Mall | | RBS | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
4 | | Hutchinson Metro Center - Tower I | | WFB | | Lease Termination Reserve | | 0 | | Springing | | 0 | | | | | | | | | | Fee |
5 | | Puente Hills East | | RBS | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
6 | | Fashion Square | | WFB | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
7 | | Kana Hotel Portfolio II | | RBS | | Mooresville Zoning Noncompliance Reserve | | 10,000 | | 0 | | 0 | | Cash | | | | | | | | Fee |
7.01 | | Embassy Suites - Ridgeland | | RBS | | | | | | | | | | | | | | | | | | Fee |
7.02 | | Hilton Garden Inn, Mooresville | | RBS | | | | | | | | | | | | | | | | | | Fee |
7.03 | | Hilton Garden Inn - Abilene | | RBS | | | | | | | | | | | | | | | | | | Fee |
7.04 | | Hampton Inn & Suites - Tupelo | | RBS | | | | | | | | | | | | | | | | | | Fee |
8 | | 167 East 61st Street | | RBS | | | | 0 | | 0 | | 0 | | | | | | | | | | Leasehold |
9 | | Isola Bella | | WFB | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
10 | | HSN Cornerstone | | LIG I | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
11 | | 270 Peachtree Street | | Basis | | Chamber of Commerce | | 1,821,151 | | 0 | | 0 | | Cash | | | | | | | | Fee |
12 | | Hotel Erwin | | RBS | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
13 | | Chippewa and Greene Portfolio | | Basis | | | | 0 | | 0 | | 0 | | | | | | | | | | Various |
13.01 | | Chippewa Plaza | | Basis | | | | | | | | | | | | | | | | | | Fee |
13.02 | | Greene Plaza | | Basis | | | | | | | | | | | | | | | | | | Fee and Leasehold |
14 | | Parkway Irvine | | RBS | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
15 | | Bear Creek Portfolio | | Basis | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
15.01 | | Bear Creek Meadows Phase I | | Basis | | | | | | | | | | | | | | | | | | Fee |
15.02 | | Bear Creek Meadows Phase II | | Basis | | | | | | | | | | | | | | | | | | Fee |
15.03 | | Bear Creek Crossings | | Basis | | | | | | | | | | | | | | | | | | Fee |
16 | | Haydn Cutler Portfolio | | Basis | | | | 0 | | 0 | | 0 | | | | | | | | | | Various |
16.01 | | Palestine Plaza Shopping Center | | Basis | | | | | | | | | | | | | | | | | | Fee |
16.02 | | Four Corners Shopping Center | | Basis | | | | | | | | | | | | | | | | | | Fee |
16.03 | | Plaza at Lake Forest | | Basis | | | | | | | | | | | | | | | | | | Fee |
16.04 | | Meadowbrook Shopping Center | | Basis | | | | | | | | | | | | | | | | | | Fee |
16.05 | | Cleveland Commons | | Basis | | | | | | | | | | | | | | | | | | Leasehold |
16.06 | | Greenville Shopping Center | | Basis | | | | | | | | | | | | | | | | | | Fee |
16.07 | | Burleson Shopping Center | | Basis | | | | | | | | | | | | | | | | | | Fee |
17 | | Hilton Garden Inn - Charlottesville | | WFB | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
18 | | Pointe West Shopping Center | | LIG I | | Fiesta Mart Leasing Reserve | | 0 | | Springing | | 0 | | | | | | | | | | Fee |
19 | | 2 North 20th Street | | RBS | | Outstanding TI/LC Reserve | | 23,167 | | 0 | | 0 | | Cash | | | | | | | | Fee |
20 | | Odessa Hotel Portfolio | | RBS | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
20.01 | | Holiday Inn Express - Odessa | | RBS | | | | | | | | | | | | | | | | | | Fee |
20.02 | | Fairfield Inn & Suites - Odessa | | RBS | | | | | | | | | | | | | | | | | | Fee |
21 | | Pathmark Staten Island | | WFB | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
22 | | Adagio Retail | | RBS | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
23 | | Traditions Apartments - Grand Rapids & Lansing | | RBS | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
23.01 | | Traditions Apartments - Grand Rapids | | RBS | | | | | | | | | | | | | | | | | | Fee |
23.02 | | Traditions Apartments - Lansing | | RBS | | | | | | | | | | | | | | | | | | Fee |
24 | | Crossroads Towne Center | | RBS | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
25 | | The Plaza at Hillcroft and Harwin | | WFB | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
26 | | Four Points Sheraton | | RBS | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
27 | | Meridian Village | | CIIICM | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
28 | | Courtyard Marriot | | CIIICM | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
29 | | North Park Shopping Center | | LIG I | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
30 | | Hilton Garden Inn Ames | | RBS | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
31 | | STORExpress | | WFB | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
32 | | Self Storage 1 - Egbert | | WFB | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
33 | | Figueroa & Patrice | | RBS | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
34 | | Phoenix MHP Portfolio | | CIIICM | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
34.01 | | Superstition Lookout | | CIIICM | | | | | | | | | | | | | | | | | | Fee |
34.02 | | Shiprock | | CIIICM | | | | | | | | | | | | | | | | | | Fee |
34.03 | | Ironwood | | CIIICM | | | | | | | | | | | | | | | | | | Fee |
34.04 | | Sierra Leone | | CIIICM | | | | | | | | | | | | | | | | | | Fee |
35 | | Crossing Oaks Shopping Center | | LIG I | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
36 | | Brookshire Medical Building | | WFB | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
37 | | Mini U Storage - Columbia | | WFB | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
38 | | Bank United Building | | CIIICM | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
39 | | Edison Court | | WFB | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
40 | | Walgreens | | Basis | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
41 | | Epic Storage | | WFB | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
42 | | Winn-Dixie | | CIIICM | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
43 | | Courtyard at Midland Park | | LIG I | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
44 | | Riverfront Place | | CIIICM | | | | 0 | | 0 | | 0 | | | | | | | 200,000 | | | Fee |
45 | | Residence Inn | | CIIICM | | | | 0 | | 0 | | 0 | | | | | | | | | | Leasehold |
46 | | Fry Road Self Storage | | Basis | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
47 | | Bloomfield and Northshore Self Storage | | CIIICM | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
47.01 | | Northshore Self Storage | | CIIICM | | | | | | | | | | | | | | | | | | Fee |
47.02 | | Bloomfield Self Storage | | CIIICM | | | | | | | | | | | | | | | | | | Fee |
48 | | 30 Columbia | | RBS | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
49 | | Storage Depot - Sunrise | | WFB | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
50 | | Storage Depot FM 802 | | WFB | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
51 | | Merrifield Plaza | | CIIICM | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
52 | | Storage Depot - Rangerville & San Benito | | WFB | | | | 0 | | 0 | | 0 | | | | | | | | | | Fee |
52.01 | | Storage Depot Rangerville | | WFB | | | | | | | | | | | | | | | | | | Fee |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | Other Escrow II Reserve Description | | Other Escrow II (Initial) | | Other Escrow II (Monthly) | | Other Escrow II Cap | | Other Escrow II Escrow - Cash or LoC | | Other Escrow II - LoC Counterparty | | Holdback(3) | | Ownership Interest |
| | | | | | | | | | |
52.02 | | Storage Depot San Benito | | WFB | | | | | | | | | | | | | | | | Fee |
53 | | Endicott Self Storage | | CIIICM | | | | 0 | | 0 | | 0 | | | | | | | | Fee |
54 | | Greenfield Estates | | WFB | | | | 0 | | 0 | | 0 | | | | | | | | Fee |
55 | | Storage Depot - Hwy 281 | | WFB | | | | 0 | | 0 | | 0 | | | | | | | | Fee |
56 | | Blue Springs Village MHP | | CIIICM | | | | 0 | | 0 | | 0 | | | | | | | | Fee |
57 | | Lake Road Center | | CIIICM | | | | 0 | | 0 | | 0 | | | | | | | | Fee |
58 | | Storage Depot - Callaghan | | WFB | | | | 0 | | 0 | | 0 | | | | | | | | Fee |
59 | | Saddleview MHP | | CIIICM | | | | 0 | | 0 | | 0 | | | | | | | | Fee |
60 | | Shady Oaks & Village MHC | | CIIICM | | | | 0 | | 0 | | 0 | | | | | | | | Fee |
61 | | Cedar Creek | | CIIICM | | | | 0 | | 0 | | 0 | | | | | | | | Fee |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | Ground Lease Initial Expiration Date(18) | | Annual Ground Rent Payment(18) | | Annual Ground Rent Increases(18) | | Lockbox | | Whole Loan Cut-off Date Balance | | Whole Loan Debt Service | | Subordinate Secured Debt Cut-off Date Balance | | Whole Loan UW NOI DSCR (x) | | Whole Loan UW NCF DSCR (x) | | Whole Loan Cut-off Date LTV Ratio | | Whole Loan Cut-off Date UW NOI Debt Yield |
| | | | | | | | | | | | | |
1 | | Northridge Fashion Center | | WFB | | | | | | | | Soft/Springing Cash Management | | | | | | | | | | | | | | |
2 | | Town Center at Cobb | | RBS | | | | | | | | Hard/Springing Cash Management | | | | | | | | | | | | | | |
3 | | Florence Mall | | RBS | | | | | | | | Hard/Springing Cash Management | | | | | | | | | | | | | | |
4 | | Hutchinson Metro Center - Tower I | | WFB | | | | | | | | Hard/Springing Cash Management | | | | | | | | | | | | | | |
5 | | Puente Hills East | | RBS | | | | | | | | Hard/Springing Cash Management | | | | | | | | | | | | | | |
6 | | Fashion Square | | WFB | | | | | | | | Hard/Springing Cash Management | | | | | | | | | | | | | | |
7 | | Kana Hotel Portfolio II | | RBS | | | | | | | | Hard/Springing Cash Management | | | | | | | | | | | | | | |
7.01 | | Embassy Suites - Ridgeland | | RBS | | | | | | | | | | | | | | | | | | | | | | |
7.02 | | Hilton Garden Inn, Mooresville | | RBS | | | | | | | | | | | | | | | | | | | | | | |
7.03 | | Hilton Garden Inn - Abilene | | RBS | | | | | | | | | | | | | | | | | | | | | | |
7.04 | | Hampton Inn & Suites - Tupelo | | RBS | | | | | | | | | | | | | | | | | | | | | | |
8 | | 167 East 61st Street | | RBS | | 12/31/2082 | | 1,200,000 | | Various | | Hard/Springing Cash Management | | | | | | | | | | | | | | |
9 | | Isola Bella | | WFB | | | | | | | | Soft/Springing Cash Management | | | | | | | | | | | | | | |
10 | | HSN Cornerstone | | LIG I | | | | | | | | Hard/Springing Cash Management | | | | | | | | | | | | | | |
11 | | 270 Peachtree Street | | Basis | | | | | | | | Hard/Springing Cash Management | | | | | | | | | | | | | | |
12 | | Hotel Erwin | | RBS | | | | | | | | Hard/Springing Cash Management | | | | | | | | | | | | | | |
13 | | Chippewa and Greene Portfolio | | Basis | | | | | | | | Hard/Springing Cash Management | | | | | | | | | | | | | | |
13.01 | | Chippewa Plaza | | Basis | | | | | | | | | | | | | | | | | | | | | | |
13.02 | | Greene Plaza | | Basis | | 12/31/2041 | | 0 | | 0 | | | | | | | | | | | | | | | | |
14 | | Parkway Irvine | | RBS | | | | | | | | Hard/Springing Cash Management | | | | | | | | | | | | | | |
15 | | Bear Creek Portfolio | | Basis | | | | | | | | Hard/Springing Cash Management | | | | | | | | | | | | | | |
15.01 | | Bear Creek Meadows Phase I | | Basis | | | | | | | | | | | | | | | | | | | | | | |
15.02 | | Bear Creek Meadows Phase II | | Basis | | | | | | | | | | | | | | | | | | | | | | |
15.03 | | Bear Creek Crossings | | Basis | | | | | | | | | | | | | | | | | | | | | | |
16 | | Haydn Cutler Portfolio | | Basis | | | | | | | | None | | | | | | | | | | | | | | |
16.01 | | Palestine Plaza Shopping Center | | Basis | | | | | | | | | | | | | | | | | | | | | | |
16.02 | | Four Corners Shopping Center | | Basis | | | | | | | | | | | | | | | | | | | | | | |
16.03 | | Plaza at Lake Forest | | Basis | | | | | | | | | | | | | | | | | | | | | | |
16.04 | | Meadowbrook Shopping Center | | Basis | | | | | | | | | | | | | | | | | | | | | | |
16.05 | | Cleveland Commons | | Basis | | 12/31/2070 | | 0 | | 0 | | | | | | | | | | | | | | | | |
16.06 | | Greenville Shopping Center | | Basis | | | | | | | | | | | | | | | | | | | | | | |
16.07 | | Burleson Shopping Center | | Basis | | | | | | | | | | | | | | | | | | | | | | |
17 | | Hilton Garden Inn - Charlottesville | | WFB | | | | | | | | None | | | | | | | | | | | | | | |
18 | | Pointe West Shopping Center | | LIG I | | | | | | | | Soft/Springing Cash Management | | | | | | | | | | | | | | |
19 | | 2 North 20th Street | | RBS | | | | | | | | Hard/Springing Cash Management | | | | | | | | | | | | | | |
20 | | Odessa Hotel Portfolio | | RBS | | | | | | | | Hard/Springing Cash Management | | | | | | | | | | | | | | |
20.01 | | Holiday Inn Express - Odessa | | RBS | | | | | | | | | | | | | | | | | | | | | | |
20.02 | | Fairfield Inn & Suites - Odessa | | RBS | | | | | | | | | | | | | | | | | | | | | | |
21 | | Pathmark Staten Island | | WFB | | | | | | | | Hard/Springing Cash Management | | | | | | | | | | | | | | |
22 | | Adagio Retail | | RBS | | | | | | | | Hard/Springing Cash Management | | | | | | | | | | | | | | |
23 | | Traditions Apartments - Grand Rapids & Lansing | | RBS | | | | | | | | Springing (Without Established Account) | | | | | | | | | | | | | | |
23.01 | | Traditions Apartments - Grand Rapids | | RBS | | | | | | | | | | | | | | | | | | | | | | |
23.02 | | Traditions Apartments - Lansing | | RBS | | | | | | | | | | | | | | | | | | | | | | |
24 | | Crossroads Towne Center | | RBS | | | | | | | | Hard/Springing Cash Management | | | | | | | | | | | | | | |
25 | | The Plaza at Hillcroft and Harwin | | WFB | | | | | | | | Soft/Springing Cash Management | | | | | | | | | | | | | | |
26 | | Four Points Sheraton | | RBS | | | | | | | | Hard/Springing Cash Management | | | | | | | | | | | | | | |
27 | | Meridian Village | | CIIICM | | | | | | | | Soft/Springing Cash Management | | | | | | | | | | | | | | |
28 | | Courtyard Marriot | | CIIICM | | | | | | | | Hard/Springing Cash Management | | | | | | | | | | | | | | |
29 | | North Park Shopping Center | | LIG I | | | | | | | | None | | | | | | | | | | | | | | |
30 | | Hilton Garden Inn Ames | | RBS | | | | | | | | Hard/Springing Cash Management | | | | | | | | | | | | | | |
31 | | STORExpress | | WFB | | | | | | | | None | | | | | | | | | | | | | | |
32 | | Self Storage 1 - Egbert | | WFB | | | | | | | | None | | | | | | | | | | | | | | |
33 | | Figueroa & Patrice | | RBS | | | | | | | | Hard/Springing Cash Management | | | | | | | | | | | | | | |
34 | | Phoenix MHP Portfolio | | CIIICM | | | | | | | | Soft/Springing Cash Management | | | | | | | | | | | | | | |
34.01 | | Superstition Lookout | | CIIICM | | | | | | | | | | | | | | | | | | | | | | |
34.02 | | Shiprock | | CIIICM | | | | | | | | | | | | | | | | | | | | | | |
34.03 | | Ironwood | | CIIICM | | | | | | | | | | | | | | | | | | | | | | |
34.04 | | Sierra Leone | | CIIICM | | | | | | | | | | | | | | | | | | | | | | |
35 | | Crossing Oaks Shopping Center | | LIG I | | | | | | | | None | | | | | | | | | | | | | | |
36 | | Brookshire Medical Building | | WFB | | | | | | | | Hard/Upfront Cash Management | | | | | | | | | | | | | | |
37 | | Mini U Storage - Columbia | | WFB | | | | | | | | None | | | | | | | | | | | | | | |
38 | | Bank United Building | | CIIICM | | | | | | | | Soft/Springing Cash Management | | | | | | | | | | | | | | |
39 | | Edison Court | | WFB | | | | | | | | None | | | | | | | | | | | | | | |
40 | | Walgreens | | Basis | | | | | | | | Hard/Upfront Cash Management | | | | | | | | | | | | | | |
41 | | Epic Storage | | WFB | | | | | | | | None | | | | | | | | | | | | | | |
42 | | Winn-Dixie | | CIIICM | | | | | | | | Soft/Springing Cash Management | | | | | | | | | | | | | | |
43 | | Courtyard at Midland Park | | LIG I | | | | | | | | None | | | | | | | | | | | | | | |
44 | | Riverfront Place | | CIIICM | | | | | | | | Springing (With Established Account) | | | | | | | | | | | | | | |
45 | | Residence Inn | | CIIICM | | 12/31/2034 | | 122,788 | | 0 | | Springing (Without Established Account) | | | | | | | | | | | | | | |
46 | | Fry Road Self Storage | | Basis | | | | | | | | Springing (Without Established Account) | | | | | | | | | | | | | | |
47 | | Bloomfield and Northshore Self Storage | | CIIICM | | | | | | | | Soft/Springing Cash Management | | | | | | | | | | | | | | |
47.01 | | Northshore Self Storage | | CIIICM | | | | | | | | | | | | | | | | | | | | | | |
47.02 | | Bloomfield Self Storage | | CIIICM | | | | | | | | | | | | | | | | | | | | | | |
48 | | 30 Columbia | | RBS | | | | | | | | Hard/Springing Cash Management | | | | | | | | | | | | | | |
49 | | Storage Depot - Sunrise | | WFB | | | | | | | | None | | | | | | | | | | | | | | |
50 | | Storage Depot FM 802 | | WFB | | | | | | | | None | | | | | | | | | | | | | | |
51 | | Merrifield Plaza | | CIIICM | | | | | | | | Soft/Springing Cash Management | | | | | | | | | | | | | | |
52 | | Storage Depot - Rangerville & San Benito | | WFB | | | | | | | | None | | | | | | | | | | | | | | |
52.01 | | Storage Depot Rangerville | | WFB | | | | | | | | | | | | | | | | | | | | | | |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | Ground Lease Initial Expiration Date(18) | | Annual Ground Rent Payment(18) | | Annual Ground Rent Increases(18) | | Lockbox | | Whole Loan Cut-off Date Balance | | Whole Loan Debt Service | | Subordinate Secured Debt Cut-off Date Balance | | Whole Loan UW NOI DSCR (x) | | Whole Loan UW NCF DSCR (x) | | Whole Loan Cut-off Date LTV Ratio | | Whole Loan Cut-off Date UW NOI Debt Yield |
| | | | | | | | | | | | | |
52.02 | | Storage Depot San Benito | | WFB | | | | | | | | | | | | | | | | | | | | | | |
53 | | Endicott Self Storage | | CIIICM | | | | | | | | Soft/Springing Cash Management | | | | | | | | | | | | | | |
54 | | Greenfield Estates | | WFB | | | | | | | | None | | | | | | | | | | | | | | |
55 | | Storage Depot - Hwy 281 | | WFB | | | | | | | | None | | | | | | | | | | | | | | |
56 | | Blue Springs Village MHP | | CIIICM | | | | | | | | Soft/Springing Cash Management | | | | | | | | | | | | | | |
57 | | Lake Road Center | | CIIICM | | | | | | | | Soft/Springing Cash Management | | | | | | | | | | | | | | |
58 | | Storage Depot - Callaghan | | WFB | | | | | | | | None | | | | | | | | | | | | | | |
59 | | Saddleview MHP | | CIIICM | | | | | | | | Springing (Without Established Account) | | | | | | | | | | | | | | |
60 | | Shady Oaks & Village MHC | | CIIICM | | | | | | | | Springing (Without Established Account) | | | | | | | | | | | | | | |
61 | | Cedar Creek | | CIIICM | | | | | | | | None | | | | | | | | | | | | | | |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | Whole Loan Cut-off Date UW NCF Debt Yield |
| | | |
1 | | Northridge Fashion Center | | WFB | | |
2 | | Town Center at Cobb | | RBS | | |
3 | | Florence Mall | | RBS | | |
4 | | Hutchinson Metro Center - Tower I | | WFB | | |
5 | | Puente Hills East | | RBS | | |
6 | | Fashion Square | | WFB | | |
7 | | Kana Hotel Portfolio II | | RBS | | |
7.01 | | Embassy Suites - Ridgeland | | RBS | | |
7.02 | | Hilton Garden Inn, Mooresville | | RBS | | |
7.03 | | Hilton Garden Inn - Abilene | | RBS | | |
7.04 | | Hampton Inn & Suites - Tupelo | | RBS | | |
8 | | 167 East 61st Street | | RBS | | |
9 | | Isola Bella | | WFB | | |
10 | | HSN Cornerstone | | LIG I | | |
11 | | 270 Peachtree Street | | Basis | | |
12 | | Hotel Erwin | | RBS | | |
13 | | Chippewa and Greene Portfolio | | Basis | | |
13.01 | | Chippewa Plaza | | Basis | | |
13.02 | | Greene Plaza | | Basis | | |
14 | | Parkway Irvine | | RBS | | |
15 | | Bear Creek Portfolio | | Basis | | |
15.01 | | Bear Creek Meadows Phase I | | Basis | | |
15.02 | | Bear Creek Meadows Phase II | | Basis | | |
15.03 | | Bear Creek Crossings | | Basis | | |
16 | | Haydn Cutler Portfolio | | Basis | | |
16.01 | | Palestine Plaza Shopping Center | | Basis | | |
16.02 | | Four Corners Shopping Center | | Basis | | |
16.03 | | Plaza at Lake Forest | | Basis | | |
16.04 | | Meadowbrook Shopping Center | | Basis | | |
16.05 | | Cleveland Commons | | Basis | | |
16.06 | | Greenville Shopping Center | | Basis | | |
16.07 | | Burleson Shopping Center | | Basis | | |
17 | | Hilton Garden Inn - Charlottesville | | WFB | | |
18 | | Pointe West Shopping Center | | LIG I | | |
19 | | 2 North 20th Street | | RBS | | |
20 | | Odessa Hotel Portfolio | | RBS | | |
20.01 | | Holiday Inn Express - Odessa | | RBS | | |
20.02 | | Fairfield Inn & Suites - Odessa | | RBS | | |
21 | | Pathmark Staten Island | | WFB | | |
22 | | Adagio Retail | | RBS | | |
23 | | Traditions Apartments - Grand Rapids & Lansing | | RBS | | |
23.01 | | Traditions Apartments - Grand Rapids | | RBS | | |
23.02 | | Traditions Apartments - Lansing | | RBS | | |
24 | | Crossroads Towne Center | | RBS | | |
25 | | The Plaza at Hillcroft and Harwin | | WFB | | |
26 | | Four Points Sheraton | | RBS | | |
27 | | Meridian Village | | CIIICM | | |
28 | | Courtyard Marriot | | CIIICM | | |
29 | | North Park Shopping Center | | LIG I | | |
30 | | Hilton Garden Inn Ames | | RBS | | |
31 | | STORExpress | | WFB | | |
32 | | Self Storage 1 - Egbert | | WFB | | |
33 | | Figueroa & Patrice | | RBS | | |
34 | | Phoenix MHP Portfolio | | CIIICM | | |
34.01 | | Superstition Lookout | | CIIICM | | |
34.02 | | Shiprock | | CIIICM | | |
34.03 | | Ironwood | | CIIICM | | |
34.04 | | Sierra Leone | | CIIICM | | |
35 | | Crossing Oaks Shopping Center | | LIG I | | |
36 | | Brookshire Medical Building | | WFB | | |
37 | | Mini U Storage - Columbia | | WFB | | |
38 | | Bank United Building | | CIIICM | | |
39 | | Edison Court | | WFB | | |
40 | | Walgreens | | Basis | | |
41 | | Epic Storage | | WFB | | |
42 | | Winn-Dixie | | CIIICM | | |
43 | | Courtyard at Midland Park | | LIG I | | |
44 | | Riverfront Place | | CIIICM | | |
45 | | Residence Inn | | CIIICM | | |
46 | | Fry Road Self Storage | | Basis | | |
47 | | Bloomfield and Northshore Self Storage | | CIIICM | | |
47.01 | | Northshore Self Storage | | CIIICM | | |
47.02 | | Bloomfield Self Storage | | CIIICM | | |
48 | | 30 Columbia | | RBS | | |
49 | | Storage Depot - Sunrise | | WFB | | |
50 | | Storage Depot FM 802 | | WFB | | |
51 | | Merrifield Plaza | | CIIICM | | |
52 | | Storage Depot - Rangerville & San Benito | | WFB | | |
52.01 | | Storage Depot Rangerville | | WFB | | |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | Whole Loan Cut-off Date UW NCF Debt Yield |
| | | |
52.02 | | Storage Depot San Benito | | WFB | | |
53 | | Endicott Self Storage | | CIIICM | | |
54 | | Greenfield Estates | | WFB | | |
55 | | Storage Depot - Hwy 281 | | WFB | | |
56 | | Blue Springs Village MHP | | CIIICM | | |
57 | | Lake Road Center | | CIIICM | | |
58 | | Storage Depot - Callaghan | | WFB | | |
59 | | Saddleview MHP | | CIIICM | | |
60 | | Shady Oaks & Village MHC | | CIIICM | | |
61 | | Cedar Creek | | CIIICM | | |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | Mezzanine Debt Cut-off Date Balance($) | | Sponsor | | Affiliated Sponsors | | Mortgage Loan Number |
| | | | | | |
1 | | Northridge Fashion Center | | WFB | | | | GGPLP Real Estate | | Group A | | 1 |
2 | | Town Center at Cobb | | RBS | | | | Simon Property Group, L.P. | | | | 2 |
3 | | Florence Mall | | RBS | | | | General Growth Properties, Inc. | | Group A | | 3 |
4 | | Hutchinson Metro Center - Tower I | | WFB | | | | Joseph Simone | | | | 4 |
5 | | Puente Hills East | | RBS | | | | Ronnie Lam | | | | 5 |
6 | | Fashion Square | | WFB | | | | CBL & Associates Properties, Inc. | | | | 6 |
7 | | Kana Hotel Portfolio II | | RBS | | | | Alpesh Patel; Kanti Patel | | | | 7 |
7.01 | | Embassy Suites - Ridgeland | | RBS | | | | | | | | 7.01 |
7.02 | | Hilton Garden Inn, Mooresville | | RBS | | | | | | | | 7.02 |
7.03 | | Hilton Garden Inn - Abilene | | RBS | | | | | | | | 7.03 |
7.04 | | Hampton Inn & Suites - Tupelo | | RBS | | | | | | | | 7.04 |
8 | | 167 East 61st Street | | RBS | | | | Trump Plaza Owners, Inc. | | | | 8 |
9 | | Isola Bella | | WFB | | | | Joseph G. Mansour | | | | 9 |
10 | | HSN Cornerstone | | LIG I | | | | Benjamin Rubin; Sam Kirschenbaum | | | | 10 |
11 | | 270 Peachtree Street | | Basis | | | | Richard Bowers | | | | 11 |
12 | | Hotel Erwin | | RBS | | | | Erwin H. Sokol | | | | 12 |
13 | | Chippewa and Greene Portfolio | | Basis | | | | Donald F. Cafiero | | | | 13 |
13.01 | | Chippewa Plaza | | Basis | | | | | | | | 13.01 |
13.02 | | Greene Plaza | | Basis | | | | | | | | 13.02 |
14 | | Parkway Irvine | | RBS | | | | Paul Francis Queyrel | | | | 14 |
15 | | Bear Creek Portfolio | | Basis | | | | Scott Chappelle | | | | 15 |
15.01 | | Bear Creek Meadows Phase I | | Basis | | | | | | | | 15.01 |
15.02 | | Bear Creek Meadows Phase II | | Basis | | | | | | | | 15.02 |
15.03 | | Bear Creek Crossings | | Basis | | | | | | | | 15.03 |
16 | | Haydn Cutler Portfolio | | Basis | | | | Haydn Cutler, John Cockerham as trustee of Haydn Cutler Exempt Trust | | | | 16 |
16.01 | | Palestine Plaza Shopping Center | | Basis | | | | | | | | 16.01 |
16.02 | | Four Corners Shopping Center | | Basis | | | | | | | | 16.02 |
16.03 | | Plaza at Lake Forest | | Basis | | | | | | | | 16.03 |
16.04 | | Meadowbrook Shopping Center | | Basis | | | | | | | | 16.04 |
16.05 | | Cleveland Commons | | Basis | | | | | | | | 16.05 |
16.06 | | Greenville Shopping Center | | Basis | | | | | | | | 16.06 |
16.07 | | Burleson Shopping Center | | Basis | | | | | | | | 16.07 |
17 | | Hilton Garden Inn - Charlottesville | | WFB | | | | Scott A. Goldenberg; Thomas P. Dahl; Allen Dahl | | | | 17 |
18 | | Pointe West Shopping Center | | LIG I | | | | Shabahram & Carolyn Yazdani-Beioky | | | | 18 |
19 | | 2 North 20th Street | | RBS | | | | George R. Cornwell | | | | 19 |
20 | | Odessa Hotel Portfolio | | RBS | | | | Darpan Bhakta; Vinod Bhakta; Hasmukh Patel | | | | 20 |
20.01 | | Holiday Inn Express - Odessa | | RBS | | | | | | | | 20.01 |
20.02 | | Fairfield Inn & Suites - Odessa | | RBS | | | | | | | | 20.02 |
21 | | Pathmark Staten Island | | WFB | | | | Martin G. Berger; William K. Madden | | | | 21 |
22 | | Adagio Retail | | RBS | | | | Gregory B. Fernebok; Joshua Fernebok; Julian Josephs | | | | 22 |
23 | | Traditions Apartments - Grand Rapids & Lansing | | RBS | | | | Paulus C. Heule | | | | 23 |
23.01 | | Traditions Apartments - Grand Rapids | | RBS | | | | | | | | 23.01 |
23.02 | | Traditions Apartments - Lansing | | RBS | | | | | | | | 23.02 |
24 | | Crossroads Towne Center | | RBS | | | | Mark IV Capital Properties, Inc | | | | 24 |
25 | | The Plaza at Hillcroft and Harwin | | WFB | | | | Harry N. Shani | | | | 25 |
26 | | Four Points Sheraton | | RBS | | | | Rajesh Khanna; Ravi Khanna | | | | 26 |
27 | | Meridian Village | | CIIICM | | | | C-III Recovery Fund I/ Schottenstein Realty, LLC | | | | 27 |
28 | | Courtyard Marriot | | CIIICM | | | | Ajesh Patel | | | | 28 |
29 | | North Park Shopping Center | | LIG I | | | | Charles R Hefner, Jr.; David Knust | | Group B | | 29 |
30 | | Hilton Garden Inn Ames | | RBS | | | | Michael Proctor; Mark Proctor; Craig C. Hoagland; Ronald Hickman; Angelina Townes | | | | 30 |
31 | | STORExpress | | WFB | | | | Steven L. Mitnick | | | | 31 |
32 | | Self Storage 1 - Egbert | | WFB | | | | Gray Cardiff | | | | 32 |
33 | | Figueroa & Patrice | | RBS | | | | The Roberts Companies | | | | 33 |
34 | | Phoenix MHP Portfolio | | CIIICM | | | | Charles Keith/Angus Keith | | | | 34 |
34.01 | | Superstition Lookout | | CIIICM | | | | | | | | 34.01 |
34.02 | | Shiprock | | CIIICM | | | | | | | | 34.02 |
34.03 | | Ironwood | | CIIICM | | | | | | | | 34.03 |
34.04 | | Sierra Leone | | CIIICM | | | | | | | | 34.04 |
35 | | Crossing Oaks Shopping Center | | LIG I | | | | Michael B. Morgan Trust #2; Mark A. Morgan | | | | 35 |
36 | | Brookshire Medical Building | | WFB | | | | Richard K. Wray; John R. Saunders | | | | 36 |
37 | | Mini U Storage - Columbia | | WFB | | | | Brian Dahn | | | | 37 |
38 | | Bank United Building | | CIIICM | | | | Ben Yomtob | | | | 38 |
39 | | Edison Court | | WFB | | | | Michael Jaeger; Robert A. McHugh III; Robert A. McHugh, III, as Trustee of the Robert A. McHugh III Living Trust | | | | 39 |
40 | | Walgreens | | Basis | | | | Leon Goldstein | | | | 40 |
41 | | Epic Storage | | WFB | | | | Jeffery Thomson; Jamie Thomson; The Thomson Family Trust | | | | 41 |
42 | | Winn-Dixie | | CIIICM | | | | Gottlieb Marital Trust | | | | 42 |
43 | | Courtyard at Midland Park | | LIG I | | | | Charles R Hefner, Jr.; David Knust | | Group B | | 43 |
44 | | Riverfront Place | | CIIICM | | | | Elie Schwartz/Simon Singer | | | | 44 |
45 | | Residence Inn | | CIIICM | | | | JJM Fund Management | | | | 45 |
46 | | Fry Road Self Storage | | Basis | | | | Richard Graham | | | | 46 |
47 | | Bloomfield and Northshore Self Storage | | CIIICM | | | | Thomas Masaachi | | | | 47 |
47.01 | | Northshore Self Storage | | CIIICM | | | | | | | | 47.01 |
47.02 | | Bloomfield Self Storage | | CIIICM | | | | | | | | 47.02 |
48 | | 30 Columbia | | RBS | | | | Charles Kushner | | | | 48 |
49 | | Storage Depot - Sunrise | | WFB | | | | John Troy Drennan | | Group C | | 49 |
50 | | Storage Depot FM 802 | | WFB | | | | John Troy Drennan | | Group C | | 50 |
51 | | Merrifield Plaza | | CIIICM | | | | Douglas Kanter/Richard Kanter | | | | 51 |
52 | | Storage Depot - Rangerville & San Benito | | WFB | | | | John Troy Drennan | | Group C | | 52 |
52.01 | | Storage Depot Rangerville | | WFB | | | | | | | | 52.01 |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A — CERTAIN CHARACTERISTICS OF
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| | | | | | | | | | | | |
Mortgage Loan Number | | Property Name | | Mortgage Loan Seller(1) | | Mezzanine Debt Cut-off Date Balance($) | | Sponsor | | Affiliated Sponsors | | Mortgage Loan Number |
| | | | | | |
52.02 | | Storage Depot San Benito | | WFB | | | | | | | | 52.02 |
53 | | Endicott Self Storage | | CIIICM | | | | Pat Bailey | | | | 53 |
54 | | Greenfield Estates | | WFB | | | | David S. Worth; Sanford H. Passer; Greenfield MHC Sponsor, LLC; October Investment Properties, LLC | | | | 54 |
55 | | Storage Depot - Hwy 281 | | WFB | | | | John Troy Drennan | | Group C | | 55 |
56 | | Blue Springs Village MHP | | CIIICM | | | | Al Fiore, Kevin Kozlowski, Lamar Roberts, Kyle Price | | | | 56 |
57 | | Lake Road Center | | CIIICM | | | | David B. Geist/DCL Concepts | | | | 57 |
58 | | Storage Depot - Callaghan | | WFB | | | | John Troy Drennan | | Group C | | 58 |
59 | | Saddleview MHP | | CIIICM | | | | Dave Giboney | | | | 59 |
60 | | Shady Oaks & Village MHC | | CIIICM | | | | Craig Johnson | | | | 60 |
61 | | Cedar Creek | | CIIICM | | | | Ernest W. Miller | | | | 61 |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A
See “Description of the Mortgage Pool – Additional Mortgage loan Information” in the Free Writing Prospectus.
(1) | “RBS” denotes The Royal Bank of Scotland plc and RBS Financial Products Inc. (“RBSFP”), “WFB” denotes Wells Fargo Bank, National Association, “CIIICM” denotes C-III Commercial Mortgage LLC, “Basis” denotes Basis Real Estate Capital II, LLC and “LIG I” denotes Liberty Island Group I LLC. RBSFP was the originator of #5 (Puente Hills East), #12 (Hotel Erwin), #14 (Parkway Irvine), #26 (Four Points Sheraton) and #33 (Figueroa & Patrice). All other RBS loans were originated by The Royal Bank of Scotland plc. |
(2) | Certain of the mortgage loans that are secured by retail properties do not include parcels ground leased to tenants in the calculation of the total number of square feet of the mortgage loan. |
For mortgage loan #9 (Isola Bella), the Number of Units represents 520 conventional apartment units and 331 fully-furnished corporate units, which are generally leased on a shorter-term basis.
For mortgage loan #11 (270 Peachtree Street), the borrower-certified rent roll includes an additional 7,457 square feet of basement space that is not considered to be leasable space and was not included.
For mortgage loan #15 (Bear Creek Portfolio), the Number of Units represents 120 garden multifamily units for each multifamily property (240 units combined), with a combined Cut-off Date Balance per Unit of $51,667 per unit, and 45,857 square feet of retail space, with a Cut-off Date Balance per Unit of $131 per square foot, associated with the retail property.
(3) | For mortgage loan #1 (Northridge Fashion Center), the mortgage loan represents Note A-1 of two pari passu companion loans, which have a combined Cut-off date principal balance of $246,990,450. 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. The Note A-1 mortgage loan is the controlling interest in the two pari passu companion loans. |
For mortgage loan #2 (Town Center at Cobb), the mortgage loan represents Note A-1 of two pari passu companion loans, which have a combined Cut-off principal balance as of the Cut-off Date of $200,000,000. 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. The Note A-1 mortgage loan is the controlling interest in the two pari passu companion loans.
For mortgage loan #44 (Riverfront Place), the UW NOI DSCR, UW NCF DSCR, Cut-off Date UW NOI Debt Yield, and Cut-off Date UW NCF Debt Yield are, as applicable, based on a net funded loan amount of $3,550,000 (i.e., the Cut-off Date Principal Balance minus a $200,000 performance cash reserve held by Lender until the satisfaction of certain performance triggers) or based on the monthly debt service payment that would be applicable if such net funded loan amount amortized over the remaining amortization term.
(4) | For mortgage loan #4 (Hutchinson Metro Center – Tower I), Grace Period Default (Days) is within five business days of each monthly payment. |
(5) | For mortgage loan #8 (167 East 61st Street), historical net operating income reflects the fact that the property is being operated as a cooperative apartment building. Underwritten cash flows and appraised value are based on appraiser’s estimate of cash flows based on use of property as a multifamily rental building and reflect underwriting based on operation of the property as a multifamily rental building. Based on the most recent net operating income, the net operating income debt service coverage ratio and debt yield were 1.43x and 6.2%, respectively. |
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A
See “Description of the Mortgage Pool – Additional Mortgage loan Information” in the Free Writing Prospectus.
For mortgage loan #60 (Shady Oaks & Village MHC), the loan is collateralized by two non-contiguous parcels that operate as one mortgaged property. The As-Is Appraisal represents a combined valuation.
(6) | In certain cases, mortgage loans may have related tenants that have executed leases that were included in the underwriting, but have not yet commenced paying rent or taken occupancy. |
For mortgage loan #1 (Northridge Fashion Center), the largest tenant (53,936 square feet), representing 8.4% of net rentable square feet, has executed a lease but has not taken occupancy. There is a $6,279,384 reserve to cover outstanding tenant improvements and leasing commissions associated with this lease.
For mortgage loan #2 (Town Center at Cobb), the third largest tenant (23,081 square feet), representing 4.1% of net rentable square feet, an existing tenant at the property since 2005, executed a new lease expanding their space from 6,179 square feet to 23,081 square feet. The new lease term is scheduled to begin on August 1, 2012. The tenant Vans (3,000 square feet), representing 0.5% of net rentable square feet, executed a lease with the lease term scheduled to begin on November 1, 2012. The tenant Teavana (660 square feet), representing 0.1% of net rentable square feet, executed a lease with the lease term scheduled to begin on July 1, 2012.
For mortgage loan #3 (Florence Mall), the tenant Buca Di Beppo (6,342 square feet), representing 1.7% of net rentable square feet, executed a lease with the lease term scheduled to begin on October 1, 2012. At closing, the borrower deposited money into an upfront reserve of which $675,000 is to cover outstanding tenant improvements and leasing commissions associated with the Buca Di Beppo lease. The tenant Stafford Jewelers (2,631 square feet), representing 0.7% of net rentable square feet, currently has a lease out for signature.
For mortgage loan #4 (Hutchinson Metro Center – Tower I), as of April 12, 2012, the property is 79.6% physically occupied. There are five tenants (50,395 square feet), representing 17.7% of the net rentable square feet and comprising $1,498,228 of annual underwritten base rent (16.8% of total annual underwritten base rent), that have signed leases but are not yet in occupancy and or paying rent. There are $1,364,983 and $638,290 in reserves to cover outstanding tenant improvements and leasing commissions and free rent, respectively that will be disbursed when such tenants have taken occupancy and commence paying rent.
For mortgage loan #4 (Hutchinson Metro Center – Tower I), the largest tenant (57,917 square feet), representing 20.3% of net rentable square feet, currently occupies two suites at the property (26,711 square feet), representing 9.4% net rentable square feet, has executed a lease for 31,206 square feet of expansion space but has not taken occupancy or commenced paying rent.
For mortgage loan #11 (270 Peachtree Street), the fourth largest tenant (27,848 square feet), representing 8.7% of net rentable square feet, has executed a lease and is anticipated to take occupancy and commence rental payments in July, 2012. At closing, the borrower deposited $1,821,151 in an upfront reserve to cover outstanding tenant improvements and leasing commissions, including a $932,908 relocation allowance to be released once tenant has taken occupancy and is paying rent.
For mortgage loan #15 (Bear Creek Portfolio), the seventh largest tenant at the retail property, Glik’s (2,590 square feet), representing 5.6% of net rentable square feet at the retail property, has signed a lease, taken possession of its space, and is completing the build-out of its space. At origination, the borrower deposited $10,500 in an upfront tenant-specific reserve which will be released to the borrower once the tenant is in occupancy and paying rent.
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A
See “Description of the Mortgage Pool – Additional Mortgage loan Information” in the Free Writing Prospectus.
(7) | For mortgage loan #4 (Hutchinson Metro Center – Tower I), 19,355 square feet of occupancy, representing 6.8% of net rentable square feet, includes the borrower’s management company and other borrower related tenants. |
For mortgage loan #38 (Bank United Building), 1,266 square feet of occupancy, representing 2.4% of net rentable square feet, includes the borrower’s management company.
(8) | For mortgage loan #7 (Kana Hotel Portfolio II), for the Hampton Inn & Suites – Tupelo Property, statistics for the Most Recent Period reflect nine months of operations in Q3 and Q4 of 2011 and Q1 of 2012 in addition to three months of budgeted financials for Q2 2012. |
For mortgage loan #24 (Crossroads Towne Center), statistics for the Most Recent Period reflect annualized eight months of operations from January 1, 2011 to August 31, 2011.
(9) | For mortgage loan #28 (Courtyard Marriot), the statistics for the Second Most Recent Period are based on annualized ten months of operations ended December 31, 2011. |
(10) | For mortgage loan #1 (Northridge Fashion Center), if fewer than three anchor stores remain leased and open for business (one of which is Macy’s or their suitable replacement) or if occupancy (leased and open for business) for the non-anchored square footage is less than 85%, the fifth largest tenant (19,455 square feet), representing 3.0% of net rentable square feet, has the option to pay a substitute rent that is 6% of gross sales. Based on year end 2011 sales, substitute rent would be $405,665. The fifth largest tenant may terminate its lease subsequent to paying 12 months of substitute rent on the anniversary date of the commencement of substitute rent. In addition, if the fifth largest tenant’s sales do not exceed $7 million in the lease year beginning January 1, 2013 and ending December 31, 2013, the lease may be terminated upon 180 days written notice and payment of all unamortized tenant improvement and leasing commission costs. |
For mortgage loan #3 (Florence Mall), the second largest tenant (16,286 square feet), representing 4.2% of net rentable square feet, has the right to terminate its lease if tenant’s sales do not exceed $4,885,000 in the fourth year of the tenant’s lease, upon 90 days written notice to the landlord.
For mortgage loan #4 (Hutchinson Metro Center – Tower I), the largest tenant (57,917 square feet), representing 20.3% of net rentable square feet, may terminate its leases after July 15, 2020 (19,321 square feet), June 13, 2021 (7,390 square feet) and June 1, 2022 (estimated) (31,206 square feet) upon 120 days notice and payment of a termination fee including unamortized tenant improvement and leasing commission costs and a seven month fixed rent payment and fixed rent increase payment to be calculated as described in the leases. The third largest tenant (19,970 square feet), representing 7.0% of net rentable square feet, may terminate its lease after May 13, 2016 upon 120 days notice.
For mortgage loan #6 (Fashion Square), the second largest tenant (26,437 square feet), representing 5.9% of net rentable square feet, may terminate its lease if gross sales between April 1, 2014 and March 31, 2015 do not exceed $1.5 million. In addition, the fifth largest tenant (7,575 square feet), representing 1.7% of net rentable square feet, may terminate its lease if sales between August 1, 2014 and July 31, 2015 do not meet or exceed $800,000.
For mortgage loan #11 (270 Peachtree Street), the third largest tenant (41,772 square feet), representing 13.1% of net rentable square feet, has a one-time right to terminate its lease on the seventh anniversary following the lease commencement date, upon 9 months prior notice to the landlord. Tenant is required to pay a cancellation fee of $1,078,793.59.
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A
See “Description of the Mortgage Pool – Additional Mortgage loan Information” in the Free Writing Prospectus.
For mortgage loan #16 (Haydn Cutler Portfolio), the third largest tenant (12,400 square feet), representing 4.4% of the portfolio’s net rentable square feet, has the right to pay percentage rent in lieu of its monthly fixed rent in an amount equal to 5% of all gross retail sales, if the Kroger Food Store adjacent to the subject property vacates its premises or ceases its operations, unless such calculated percentage rent exceeds the fixed rent, in which case the fixed rent will be payable.
For mortgage loan #18 (Pointe West Shopping Center), the largest tenant (67,719 square feet), representing 40.7% of net rentable square feet, shall have the right to discontinue operations at any time after operating for one business day. If the tenant discontinues operations for 180 consecutive days, the landlord has the right to terminate the lease. Tenant may assign all of any part of the lease without landlord’s consent. If the assignment or sublease is to a person or entity which is not a tenant affiliate and does not have at least five locations, the landlord has the right to terminate the lease.
For mortgage loan #18 (Pointe West Shopping Center), the third largest tenant (20,000 square feet), representing 12.0% of net rentable square feet, shall have the right to discontinue operations at any time after operating for one business day. If the tenant discontinues operations for 30 consecutive days, the landlord has the right to terminate the lease. Tenant may assign all or any part of the lease without landlord’s consent. Tenant shall have the right, without the landlord’s consent, to sublet to whole or any part of the premises at any time with 30 days notice, assuming the premises will continue to be used only for retail sales consistent with the permitted use clause as defined in the lease.
For mortgage loan #18 (Pointe West Shopping Center), the fourth largest tenant (13,000 square feet), representing 7.8% of net rentable square feet, shall have the right to discontinue operations at any time after operating for one business day. If the tenant discontinues operations for 180 consecutive days, the landlord has the right to terminate the lease with 30 days of written notice. Tenant may sublet up to 2,500 square feet of the lease without landlord’s consent.
For mortgage loan #19 (2 North 20th Street), the fourth largest tenant (11,620 square feet), representing 5.7% of net rentable square feet, can terminate its lease at any time upon 60 days written notice to landlord.
For mortgage loan #35 (Crossing Oaks Shopping Center), the second largest tenant (42,000 square feet), representing 18.5% of net rentable square feet, if the shopping center’s leasable floor area (excluding Ross Stores) falls below 70% leased for six consecutive months, Ross Stores’ monthly rent becomes the lesser of minimum rent or 2% of gross sales. If this continues for 18 months, Ross can either go back to paying minimum rent or terminate its lease.
For mortgage loan #36 (Brookshire Medical Building), the second largest tenant (6,424 square feet), representing 11.5% of net rentable square feet, may terminate its lease at anytime on or after June 11, 2014 upon 180 days written notice and payment of a termination fee in the amount of unamortized tenant improvement and leasing commission costs, waived rent and two months of the current rent.
For mortgage loan #39 (Edison Court), the largest tenant (19,200 square feet), representing 19.5% of net rentable square feet, may terminate its lease on one of its suites at any time upon 12 months written notice to the lessor. In addition, the fifth largest tenant (8,000 square feet), representing 8.1% of net rentable square feet, may terminate its lease at any time upon six months written notice to the lessor.
For mortgage loan #51 (Merrifield Plaza), Boost Mobile has termination rights with 90 days written notice.
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A
See “Description of the Mortgage Pool – Additional Mortgage loan Information” in the Free Writing Prospectus.
(11) | For mortgage loan #4 (Hutchinson Metro Center – Tower I), the largest tenant has multiple leases that expire as follows: 26,711 square feet expire on March 31, 2025 and 31,206 square feet expire on August 31, 2027 (estimated). |
For mortgage loan #6 (Fashion Square), the largest tenant is subleasing 16,274 square feet until January 31, 2018.
For mortgage loan #11 (270 Peachtree Street), the largest tenant has two leases that expire during the term of the loan. 69,080 square feet expires on June 1, 2016 and 1,940 square feet expires on June 1, 2012 (lease renewal pending).
For mortgage loan #21 (Pathmark Staten Island), the only tenant is subleasing approximately 40% of the in-line space. The tenant is not required to share sublease details with the borrower per the terms of their lease agreement.
For mortgage loan #36 (Brookshire Medical Building), the largest tenant is subleasing approximately 1,396 square feet for a total annual base rent of $12,420 until January 31, 2014.
For mortgage loan #40 (Walgreens) the tenant pays an annual rent of $536,000 through September 30, 2020, which steps down to $431,000 throughout the renewal options (October 1, 2020 through September 30, 2060). The average rent was underwritten throughout the 10-year loan term at $515,000 per year. At loan maturity, the loan balance will be $4,008,425, which results in a loan to value ratio based on the current appraised value, of 54.2%.
(12) | For mortgage loan #21 (Pathmark Staten Island), the parent company of the only tenant filed for bankruptcy protection in December 2010. The company emerged from bankruptcy in March 2012, and re-affirmed the only tenant’s lease. Following emergence from bankruptcy, the Food Employers Labor Relations Association and United Food and Commercial Workers Pension Fund filed a timely appeal of the judge’s confirmation order that could result in the unwinding of the confirmation plan. |
(13) | For mortgage loan #45 (Residence Inn), the Insurance Reserve shown on this Annex A is held by the property manager (an affiliate of Marriott International, Inc., the franchisor). The lender by way of a collateral assignment has a security interest. |
(14) | For mortgage loan #7 (Kana Hotel Portfolio II), mortgage loan #12 (Hotel Erwin), mortgage loan #20 (Odessa Hotel Portfolio), mortgage loan #26 (Four Points Sheraton), mortgage loan #28 (Courtyard Marriot) and mortgage loan #30 (Hilton Garden Inn Ames), the Monthly Replacement Reserve is based on 1/12th of 4% of the prior year’s gross revenue. |
For mortgage loan #17 (Hilton Garden Inn – Charlottesville), the Monthly Replacement Reserve will be adjusted based on the annual operating statements for the property and will be the greater of the Monthly Replacement Reserve immediately prior to the adjustment and 1/12th of 4% of room revenue from the property for the prior fiscal year.
WFRBS Commercial Mortgage Trust 2012-C7
ANNEX A
See “Description of the Mortgage Pool – Additional Mortgage loan Information” in the Free Writing Prospectus.
(15) | For mortgage loan #20 (Odessa Hotel Portfolio), the Monthly Replacement Reserve is based on 1/12th of 4% of the prior year’s gross revenue and only the portion of the reserve funded by the Holiday Inn Express – Odessa property is capped at 36 monthly payments. The portion of the reserve funded by the Fairfield Inn & Suites is uncapped. |
(16) | For mortgage loan #11 (270 Peachtree Street), In addition to fixed monthly reserve payments of $21,775, provided there is sufficient excess cash flow, the borrower is obligated to make additional monthly payments into the TI/LC Reserve as follows: (a) commencing on the first payment date and through and including the twelfth payment date, an additional monthly amount equal to $21,000 and (b) commencing on the 13th payment date and for each payment date thereafter throughout the term of the loan, an additional monthly amount of $2,900. |
(17) | For mortgage loan #11 (270 Peachtree Street), the tenants CredAbiity (41,772 square feet), Peachtree Baker, LLC dba White Oak Kitchen (15,847 square feet) and the expansion space of Habitat for Humanity (13,816 square feet), collectively representing 22.4% of net rentable square feet, are receiving partial and/or full abatement of their respective rent. CredAbility’s abatement period began on May 1, 2012 and ends on February 28, 2015. White Oak Kitchen’s abatement period began on March 1, 2011 and ends on August 31, 2012. Habit for Humanity’s abatement period began on March 1, 2011 and ends on August 31, 2014. At closing, the borrower deposited $922,857 into an upfront rent abatement reserve. |
(18) | For Mortgage Loan #8 (167 East 61st Street), annual ground rent payment increases to $1,300,000 on January 1, 2014; on January 1, 2054, annual ground rent payment becomes the greater of (i) $1,350,000 and (ii) the dollar amount equal to 8% of the appraised value of the land comprising the lease premises, determined as of December 31, 2053, and as if land were improved by the cooperative building and unencumbered by the ground lease but subject to the existing use of the premises. |
For Mortgage Loan #16 (Haydn Cutler Portfolio), the fully executed ground lease for the Cleveland, Mississippi property has a 99 year term, expiring in 2070, but the ground lease does not provide notice and cure rights to the lender. The ground rent for the entire term has been paid in full. The appraised value of the portfolio excluding the Cleveland, Mississippi Property is $24,491,000, which results in an adjusted loan-to-value ratio of 73.5% for the portfolio (assuming an original mortgage loan principal balance of $18 million).
For Mortgage Loan #45 (Residence Inn), the annual ground rent payment is based on the greater of 5% of gross receipts or 10% of appraised land value.