FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-172366-08 | ||
Wells Fargo Commercial Mortgage Trust 2013-LC12 Disclaimer | ||
STATEMENT REGARDING THIS FREE WRITING PROSPECTUS | ||
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (SEC File No. 333-172366) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-800-745-2063 (8 a.m. – 5 p.m. EST) or by emailing wfs.cmbs@wellsfargo.com. Nothing in this document constitutes an offer of securities for sale in any 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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 ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION | ||
The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Wells Fargo Securities, LLC (“WFS”), RBS Securities Inc. (“RBSSI”), Ladder Capital Securities LLC, Citigroup Global Markets Inc. or any of their respective affiliates make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us. This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement. Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC; Wells Fargo Institutional Securities, LLC, a member of FINRA and SIPC; and Wells Fargo Bank, N.A. Wells Fargo Securities, LLC carries and provides clearing services for Wells Fargo Institutional Securities, LLC customer accounts. RBS is a trade name for the investment banking business of 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. | ||
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 offered certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis. Prospective investors should understand that, when considering the purchase of the offered certificates, a contract of sale will come into being no sooner than the date on which the relevant class of certificates has been priced and the 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 that may change, and each prospective investor is advised that all or a portion of the certificates referred to in these materials may be issued without all or certain of the characteristics described in these materials. The underwriters’ obligation to sell certificates to any prospective investor is conditioned on the certificates and the transaction having the characteristics described in these materials. If the underwriters determine that a condition is not satisfied in any material respect, such prospective investor will be notified, and neither the depositor nor the underwriters will have any obligation to such prospective investor to deliver any portion of the offered certificates which such prospective investor has committed to purchase, and there will be no liability between the underwriters, the depositor or any of their respective agents or affiliates, on the one hand, and such prospective investor, on the other hand, as a consequence of the non-delivery. 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 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. | ||
Wells Fargo Commercial Mortgage Trust 2013-LC12 | ||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller | Cross Collateralized and Cross Defaulted Loan Flag | Address | City | State | Zip Code | General Property Type | Specific Property Type | Year Built | Year Renovated | Number of Units | Unit of Measure | Cut-off Date Balance Per Unit/SF | ||||||||||||||
1 | Innsbrook Office Portfolio | LCF | Various | Various | VA | Various | Office | Suburban/Flex | Various | Various | 994,040 | Sq. Ft. | 104 | |||||||||||||||
1.01 | Westgate I | LCF | 100 Westgate Parkway | Richmond | VA | 23233 | Office | Suburban | 2001 | 91,752 | Sq. Ft. | |||||||||||||||||
1.02 | Liberty Plaza II | LCF | 10800 Nuckols Road | Glen Allen | VA | 23060 | Office | Suburban | 2000 | 135,375 | Sq. Ft. | |||||||||||||||||
1.03 | Westerre IV | LCF | 3901 Westerre Parkway | Richmond | VA | 23233 | Office | Suburban | 2008 | 78,120 | Sq. Ft. | |||||||||||||||||
1.04 | Westerre III | LCF | 3900 Westerre Parkway | Richmond | VA | 23233 | Office | Suburban | 2006 | 76,128 | Sq. Ft. | |||||||||||||||||
1.05 | Technology Pointe I & II | LCF | 5000 & 5550 Cox Road | Glen Allen | VA | 23060 | Office | Flex | 1990 & 1998 | 112,230 | Sq. Ft. | |||||||||||||||||
1.06 | Liberty Plaza I | LCF | 4801 Cox Road | Glen Allen | VA | 23060 | Office | Suburban | 1998 | 80,397 | Sq. Ft. | |||||||||||||||||
1.07 | Glen Forest | LCF | 7130 Glen Forest Avenue | Richmond | VA | 23226 | Office | Suburban | 1985 | 80,323 | Sq. Ft. | |||||||||||||||||
1.08 | Rowe Plaza | LCF | 4510 Cox Road | Glen Allen | VA | 23060 | Office | Suburban | 1990 | 2012 | 72,655 | Sq. Ft. | ||||||||||||||||
1.09 | Westgate II | LCF | 200 Westgate Parkway | Richmond | VA | 23233 | Office | Suburban | 2001 | 60,266 | Sq. Ft. | |||||||||||||||||
1.10 | 4880 Cox Road | LCF | 4880 Cox Road | Glen Allen | VA | 23060 | Office | Suburban | 1995 | 2011 | 58,726 | Sq. Ft. | ||||||||||||||||
1.11 | Innsbrook Commons | LCF | 4121 Cox Road | Glen Allen | VA | 23060 | Office | Suburban | 1986 | 2012 | 59,053 | Sq. Ft. | ||||||||||||||||
1.12 | 4198 Cox Road | LCF | 4198 Cox Road | Glen Allen | VA | 23060 | Office | Suburban | 1984 | 44,089 | Sq. Ft. | |||||||||||||||||
1.13 | Gaskins | LCF | 3829-3855 Gaskins Road | Richmond | VA | 23233 | Office | Suburban | 1988 | 2011 | 44,926 | Sq. Ft. | ||||||||||||||||
2 | Carolina Place | RBS | 11025 Carolina Place Parkway | Pineville | NC | 28134 | Retail | Regional Mall | 1991 | 2006 | 647,511 | Sq. Ft. | 270 | |||||||||||||||
3 | Cumberland Mall | RBS | 1000 Cumberland Mall | Atlanta | GA | 30339 | Retail | Regional Mall | 1973 | 2006 | 541,527 | Sq. Ft. | 295 | |||||||||||||||
4 | RHP Portfolio V | RBS | Various | Various | Various | Various | Manufactured Housing Community | Manufactured Housing Community | Various | Various | 2,416 | Pads | 34,524 | |||||||||||||||
4.01 | Country Club Mobile Estates | RBS | 5100 South 1300 East | Holladay | UT | 84117 | Manufactured Housing Community | Manufactured Housing Community | 1970 | 323 | Pads | |||||||||||||||||
4.02 | Chalet North | RBS | 1800 Alpine | Apopka | FL | 32703 | Manufactured Housing Community | Manufactured Housing Community | 1973 | 404 | Pads | |||||||||||||||||
4.03 | Lakeview Estates | RBS | 2600 North Hill Field Road | Layton | UT | 84041 | Manufactured Housing Community | Manufactured Housing Community | 1971 | 209 | Pads | |||||||||||||||||
4.04 | Evergreen Village | RBS | 2491 North Highway 89 | Ogden | UT | 84404 | Manufactured Housing Community | Manufactured Housing Community | 1975 | 238 | Pads | |||||||||||||||||
4.05 | Colonial Gardens | RBS | 3000 Tuttle Creek Boulevard | Manhattan | KS | 66502 | Manufactured Housing Community | Manufactured Housing Community | 1974 | 1994 | 342 | Pads | ||||||||||||||||
4.06 | Washingtonville Manor | RBS | 18 Park Circle | Washingtonville | NY | 10992 | Manufactured Housing Community | Manufactured Housing Community | 1970 | 82 | Pads | |||||||||||||||||
4.07 | Magnolia Circle | RBS | 7915 103rd Street | Jacksonville | FL | 32210 | Manufactured Housing Community | Manufactured Housing Community | 1977 | 127 | Pads | |||||||||||||||||
4.08 | Towneship at Clifton | RBS | 3232 South Cliton Avenue | Wichita | KS | 67216 | Manufactured Housing Community | Manufactured Housing Community | 1967 | 550 | Pads | |||||||||||||||||
4.09 | Wheel Estates | RBS | 5225 South Orange Blossom | Orlando | FL | 32839 | Manufactured Housing Community | Manufactured Housing Community | 1966 | 54 | Pads | |||||||||||||||||
4.10 | Brittany Place | RBS | 1735 Northwest Lyman Road | Topeka | KS | 66608 | Manufactured Housing Community | Manufactured Housing Community | 1987 | 87 | Pads | |||||||||||||||||
5 | White Marsh Mall | WFB | 8200 Perry Hall Boulevard | Baltimore | MD | 21236 | Retail | Regional Mall | 1981 | 2012 | 702,317 | Sq. Ft. | 271 | |||||||||||||||
6 | Rimrock Mall | RBS | 300 South 24th Street West | Billings | MT | 59102 | Retail | Regional Mall | 1975 | 2011 | 428,661 | Sq. Ft. | 180 | |||||||||||||||
7 | Grace Lake Corporate Center | LCF | 1 Village Center Drive | Van Buren Township | MI | 48111 | Office | Suburban | 2004 | 882,949 | Sq. Ft. | 86 | ||||||||||||||||
8 | RHP Portfolio VI | RBS | Various | Various | Various | Various | Manufactured Housing Community | Manufactured Housing Community | Various | 1,769 | Pads | 41,851 | ||||||||||||||||
8.01 | Western Hills | RBS | 13000 Southwest 5th Court | Davie | FL | 33325 | Manufactured Housing Community | Manufactured Housing Community | 1971 | 395 | Pads | |||||||||||||||||
8.02 | Villa West | RBS | 8400 South 4000 West | West Jordan | UT | 84088 | Manufactured Housing Community | Manufactured Housing Community | 1973 | 211 | Pads | |||||||||||||||||
8.03 | Northland | RBS | 11819 North College Avenue | Kansas City | MO | 64156 | Manufactured Housing Community | Manufactured Housing Community | 1965 | 281 | Pads | |||||||||||||||||
8.04 | Forest Park | RBS | 183 Pitcher Road | Queensbury | NY | 12804 | Manufactured Housing Community | Manufactured Housing Community | 1972 | 183 | Pads | |||||||||||||||||
8.05 | Cypress Shores | RBS | 200 Bass Circle | Winter Haven | FL | 33881 | Manufactured Housing Community | Manufactured Housing Community | 1971 | 199 | Pads | |||||||||||||||||
8.06 | Ortega Village | RBS | 5515 118th Street | Jacksonville | FL | 32244 | Manufactured Housing Community | Manufactured Housing Community | 1971 | 288 | Pads | |||||||||||||||||
8.07 | Blue Valley | RBS | 730 Allen Road | Manhattan | KS | 66502 | Manufactured Housing Community | Manufactured Housing Community | 1953 | 146 | Pads | |||||||||||||||||
8.08 | El Caudillo | RBS | 4960 South Seneca Street | Wichita | KS | 67217 | Manufactured Housing Community | Manufactured Housing Community | 1970 | 66 | Pads | |||||||||||||||||
9 | 100 & 150 South Wacker Drive | WFB | 100 & 150 South Wacker Drive | Chicago | IL | 60606 | Office | CBD | 1961 | 2008 | 1,095,653 | Sq. Ft. | 128 | |||||||||||||||
10 | One Eleven Magnolia | LCF | 111 North Magnolia Avenue and 111 East Washington Street | Orlando | FL | 32801 | Mixed Use | Office/Retail/Multifamily | 2008 | 316,959 | Sq. Ft. | 148 | ||||||||||||||||
11 | Storage Zone Portfolio | RBS | Various | Various | OH | Various | Self Storage | Self Storage | Various | Various | 786,577 | Sq. Ft. | 39 | |||||||||||||||
11.01 | Brecksville | RBS | 10117 Brecksville Road | Brecksville | OH | 44141 | Self Storage | Self Storage | 1988 | 58,212 | Sq. Ft. | |||||||||||||||||
11.02 | Avon | RBS | 998 Center Road | Avon | OH | 44011 | Self Storage | Self Storage | 1982 | 1998 | 65,388 | Sq. Ft. | ||||||||||||||||
11.03 | Ravenna & Annex | RBS | 111 Loomis Parkway & 2445 State Route 59 | Ravenna | OH | 44266 | Self Storage | Self Storage | 1988 | 1996 | 95,980 | Sq. Ft. | ||||||||||||||||
11.04 | Medina | RBS | 1955 Medina Road | Medina | OH | 44256 | Self Storage | Self Storage | 1992 | 2008 | 64,680 | Sq. Ft. | ||||||||||||||||
11.05 | Hudson | RBS | 70 West Streetsboro Street | Hudson | OH | 44236 | Self Storage | Self Storage | 1986 | 64,375 | Sq. Ft. | |||||||||||||||||
11.06 | Streetsboro | RBS | 1446 Frost Road | Streetsboro | OH | 44241 | Self Storage | Self Storage | 1970 | 1990 | 59,494 | Sq. Ft. | ||||||||||||||||
11.07 | Warren & Cortland | RBS | 3055 North River Road NE and 2500 Niles Cortland Road | Warren | OH | 44483 | Self Storage | Self Storage | 1985 | 2005 | 57,768 | Sq. Ft. | ||||||||||||||||
11.08 | West Market | RBS | 1897 West Market Street | Akron | OH | 44313 | Self Storage | Self Storage | 1990 | 1991 | 38,320 | Sq. Ft. | ||||||||||||||||
11.09 | Chenoweth | RBS | 2939 Chenoweth Road | Akron | OH | 44312 | Self Storage | Self Storage | 1999 | 2000 | 60,075 | Sq. Ft. | ||||||||||||||||
11.10 | Shanafelt | RBS | 1259 Shanafelt Avenue | Akron | OH | 44312 | Self Storage | Self Storage | 1929 | 1998 | 56,350 | Sq. Ft. | ||||||||||||||||
11.11 | Elyria | RBS | 901 Leona Road | Elyria | OH | 44035 | Self Storage | Self Storage | 1979 | 48,955 | Sq. Ft. | |||||||||||||||||
11.12 | Peninsula | RBS | 5352 Akron Cleveland Road | Peninsula (Boston Township) | OH | 44223 | Self Storage | Self Storage | 1988 | 33,000 | Sq. Ft. | |||||||||||||||||
11.13 | Sandusky | RBS | 5018 Milan Road | Sandusky | OH | 44870 | Self Storage | Self Storage | 1992 | 25,015 | Sq. Ft. | |||||||||||||||||
11.14 | Cuyahoga Falls | RBS | 4133 State Road | Cuyahoga Falls | OH | 44223 | Self Storage | Self Storage | 1999 | 2005 | 30,010 | Sq. Ft. | ||||||||||||||||
11.15 | East Liverpool | RBS | 15031 Strader Road | East Liverpool | OH | 43920 | Self Storage | Self Storage | 1976 | 1993 | 28,955 | Sq. Ft. | ||||||||||||||||
12 | Durban Retail Portfolio | LCF | Various | Various | Various | Various | Retail | Anchored | Various | Various | 295,002 | Sq. Ft. | 101 | |||||||||||||||
12.01 | Waterford Shoppes | LCF | 7306 Highway 21 | Port Wentworth | GA | 31407 | Retail | Anchored | 2007 | 75,958 | Sq. Ft. | |||||||||||||||||
12.02 | Mebane Oaks Village | LCF | 1020 Mebane Oaks Road | Mebane | NC | 27302 | Retail | Anchored | 1999 | 2012 | 92,417 | Sq. Ft. | ||||||||||||||||
12.03 | Magnolia Oaks Village | LCF | 2389 West Highway 196 | Hinesville | GA | 31313 | Retail | Anchored | 2008 | 63,308 | Sq. Ft. | |||||||||||||||||
12.04 | Hyde Park Shopping Center | LCF | 284 Hyde Park Commons Drive | Brunswick | GA | 31523 | Retail | Anchored | 2008 | 63,319 | Sq. Ft. | |||||||||||||||||
13 | Queens Tower | LCF | 88-11 165th Street | Jamaica | NY | 11432 | Office | CBD | 1972 | 2005 | 175,459 | Sq. Ft. | 160 | |||||||||||||||
14 | Starwood Schulte Hotel Portfolio | WFB | Various | Various | Various | Various | Hospitality | Various | Various | Various | 260 | Rooms | 75,769 | |||||||||||||||
14.01 | Sheraton - St. Paul Woodbury | WFB | 676 Bielenberg Drive | Woodbury | MN | 55125 | Hospitality | Full Service | 2008 | 2012 | 150 | Rooms | ||||||||||||||||
14.02 | TownePlace Suites - Scranton Wilkes-Barre | WFB | 26 Radcliffe Drive | Moosic | PA | 18507 | Hospitality | Extended Stay | 2009 | 110 | Rooms | |||||||||||||||||
15 | Gatlin Jacksonville Portfolio | LCF | Various | Various | FL | Various | Retail | Anchored | 2012 | 2013 | 204,922 | Sq. Ft. | 91 | |||||||||||||||
15.01 | Crossroads at Mandarin | LCF | 10550 Old St. Augustine Road | Jacksonville | FL | 32259 | Retail | Anchored | 1987 | 2013 | 76,000 | Sq. Ft. | ||||||||||||||||
15.02 | Merrill Station | LCF | 8011 Merrill Road | Jacksonville | FL | 32277 | Retail | Anchored | 1985 | 2013 | 77,422 | Sq. Ft. | ||||||||||||||||
15.03 | Village Shoppes | LCF | 2574 County Road 220 | Middleburg | FL | 32068 | Retail | Anchored | 2001 | 2013 | 51,500 | Sq. Ft. | ||||||||||||||||
16 | 300 & 390 Union | LCF | 300 & 390 Union Boulevard | Lakewood | CO | 80228 | Office | Suburban | 1981 | 168,538 | Sq. Ft. | 109 | ||||||||||||||||
17 | Doubletree Hotel - Los Angeles Norwalk | WFB | 13111 Sycamore Drive | Norwalk | CA | 90650 | Hospitality | Full Service | 1990 | 2013 | 171 | Rooms | 93,567 | |||||||||||||||
18 | Plaza De Oro Shopping Center | WFB | 23751, 23761, 23771, 23781, 23791-23801 & 23811 Washington Avenue | Murrieta | CA | 92562 | Retail | Anchored | 2003 | 99,102 | Sq. Ft. | 161 | ||||||||||||||||
19 | Oaks at Broad River | LCF | 100 Riverchase Boulevard | Beaufort | SC | 29906 | Multifamily | Garden | 2002 | 248 | Units | 63,569 | ||||||||||||||||
20 | Paseo Place | LCF | 5655, 5665 and 5675 Lindo Paseo Avenue | San Diego | CA | 92115 | Multifamily | Student Housing | 2011 | 246 | Beds | 60,896 | ||||||||||||||||
21 | Shops at Bruckner | LCF | 1906-1910 Story Avenue | Bronx | NY | 10473 | Retail | Anchored | 1995 | 115,945 | Sq. Ft. | 124 | ||||||||||||||||
22 | Residence Inn Melbourne | LCF | 1430 South Babcock Street | Melbourne | FL | 32901 | Hospitality | Extended Stay | 2008 | 133 | Rooms | 101,305 | ||||||||||||||||
23 | Residence Inn - Hartford | WFB | 920-942 Main Street | Hartford | CT | 06103 | Hospitality | Extended Stay | 1979 | 2000 | 120 | Rooms | 110,833 | |||||||||||||||
24 | Crowne Plaza Madison | LCF | 4402 East Washington Avenue | Madison | WI | 53704 | Hospitality | Full Service | 1987 | 2011 | 226 | Rooms | 53,530 | |||||||||||||||
25 | The Vineyards Apartments | LCF | 4227 Drambuie Lane | St. Louis | MO | 63129 | Multifamily | Garden | 1973 | 424 | Units | 27,638 | ||||||||||||||||
26 | Grand Forks Market Place | WFB | 3501, 3551, 3700, 3701, 3751, 3801 32nd Avenue South | Grand Forks | ND | 58201 | Retail | Anchored | 2001 | 2006 | 182,671 | Sq. Ft. | 63 | |||||||||||||||
27 | 24 Hour Fitness - Fremont | WFB | 4500 Auto Mall Parkway | Fremont | CA | 94538 | Retail | Single Tenant | 2002 | 2012 | 44,684 | Sq. Ft. | 239 | |||||||||||||||
28 | Holiday Inn Westchase | LCF | 10609 Westpark Drive | Houston | TX | 77042 | Hospitality | Full Service | 2011 | 130 | Rooms | 82,022 | ||||||||||||||||
29 | Hampstead Marketplace | WFB | 2309-2327 Hanover Pike | Hampstead | MD | 21074 | Retail | Anchored | 2008 | 43,585 | Sq. Ft. | 241 | ||||||||||||||||
30 | Fairway Portfolio | RBS | Various | Ellensburg | WA | 98926 | Multifamily | Student Housing | Various | 182 | Beds | 55,971 | ||||||||||||||||
30.01 | Mercer Creek Meadows | RBS | 1508 North B Street | Ellensburg | WA | 98926 | Multifamily | Student Housing | 2001 | 73 | Beds | |||||||||||||||||
30.02 | Walnut Meadows | RBS | 1902 North Walnut Street | Ellensburg | WA | 98926 | Multifamily | Student Housing | 1995 | 52 | Beds | |||||||||||||||||
30.03 | Alder Meadows | RBS | 1015 East 18th Avenue | Ellensburg | WA | 98926 | Multifamily | Student Housing | 1997 | 57 | Beds | |||||||||||||||||
31 | Hampton Inn & Suites - Westgate | WFB | 801 Spartan Boulevard | Spartanburg | SC | 29301 | Hospitality | Limited Service | 2004 | 126 | Rooms | 80,801 | ||||||||||||||||
32 | Carriage Way MHP | WFB | 29792 24 Mile Road | Chesterfield Township | MI | 48051 | Manufactured Housing Community | Manufactured Housing Community | 1978 | 798 | Pads | 12,531 | ||||||||||||||||
33 | 321 Santa Monica | WFB | 321 Santa Monica Boulevard | Santa Monica | CA | 90401 | Retail | Unanchored | 1997 | 27,350 | Sq. Ft. | 366 | ||||||||||||||||
34 | Holiday Inn Express - Greenville | WFB | 1036 Woodruff Road | Greenville | SC | 29607 | Hospitality | Limited Service | 2001 | 155 | Rooms | 64,395 | ||||||||||||||||
35 | Ruta Hotel Portfolio | LCF | Various | Sandusky | OH | 44870 | Hospitality | Various | Various | Various | 294 | Rooms | 33,163 | |||||||||||||||
35.01 | Best Western Plus Sandusky | LCF | 6011 Milan Road | Sandusky | OH | 44870 | Hospitality | Limited Service | 2005 | 2010 | 89 | Rooms | ||||||||||||||||
35.02 | Comfort Inn Sandusky | LCF | 5909 Milan Road | Sandusky | OH | 44870 | Hospitality | Full Service | 1994 | 2012 | 205 | Rooms | ||||||||||||||||
36 | Seaport Storage Center | WFB | 1703 & 1711 East Bayshore Road | Redwood City | CA | 94063 | Self Storage | Self Storage | 2008 | 70,202 | Sq. Ft. | 134 | ||||||||||||||||
37 | Dicesare MHP Portfolio | RBS | Various | Various | PA | Various | Manufactured Housing Community | Manufactured Housing Community | Various | 332 | Pads | 26,145 | ||||||||||||||||
37.01 | Independence Park | RBS | 355 Route 30 | Clinton | PA | 15026 | Manufactured Housing Community | Manufactured Housing Community | 1987 | 93 | Pads | |||||||||||||||||
37.02 | Hillside Estates | RBS | 1033 Marguerite Lake Road | Greensburg | PA | 15601 | Manufactured Housing Community | Manufactured Housing Community | 1980 | 90 | Pads | |||||||||||||||||
37.03 | Valley High | RBS | 32 Valley High Lane | Ruffs Dale | PA | 15679 | Manufactured Housing Community | Manufactured Housing Community | 1974 | 78 | Pads | |||||||||||||||||
37.04 | Rostraver Estates | RBS | 1198 Rostraver Road | Belle Vernon | PA | 15012 | Manufactured Housing Community | Manufactured Housing Community | 1970 | 71 | Pads | |||||||||||||||||
38 | The Shops at Cape Coral Parkway | WFB | 1004-1016 Cape Coral Parkway; 4817-4827 Milton Street | Cape Coral | FL | 33904 | Retail | Anchored | 1967 | 2010 | 82,231 | Sq. Ft. | 105 | |||||||||||||||
39 | Candlewood Suites - Flowood (Jackson) | RBS | 3810 Flowood Drive | Flowood | MS | 39232 | Hospitality | Limited Service | 2009 | 113 | Rooms | 72,888 | ||||||||||||||||
40 | Hotel Vetiver | LCF | 29-11 39th Avenue | Long Island City | NY | 11101 | Hospitality | Limited Service | 2011 | 62 | Rooms | 128,810 | ||||||||||||||||
41 | Julington Square | LCF | 445 State Road 13 | Jacksonville | FL | 32259 | Retail | Anchored | 1988 | 2013 | 80,139 | Sq. Ft. | 99 | |||||||||||||||
42 | Hyatt Place Germantown | LCF | 9161 Winchester Road | Germantown | TN | 38138 | Hospitality | Limited Service | 2009 | 127 | Rooms | 61,257 | ||||||||||||||||
43 | The Shops at Church Square | LCF | 7901-8101 Euclid Avenue | Cleveland | OH | 44103 | Retail | Anchored | 1993 | 109,446 | Sq. Ft. | 66 | ||||||||||||||||
44 | Inland Family Dollar/Dollar General Pool | LCF | Various | Various | Various | Various | Retail | Single Tenant | Various | 88,130 | Sq. Ft. | 78 | ||||||||||||||||
44.01 | Family Dollar - Lorain, OH | LCF | 1556 East 28th Street | Lorain | OH | 44055 | Retail | Single Tenant | 2012 | 8,400 | Sq. Ft. | |||||||||||||||||
44.02 | Dollar General - Spooner, WI | LCF | 102 East Maple Street | City of Spooner | WI | 54801 | Retail | Single Tenant | 2012 | 9,026 | Sq. Ft. | |||||||||||||||||
44.03 | Dollar General - Baldwin, WI | LCF | 880 Spruce Street | Village of Baldwin | WI | 54002 | Retail | Single Tenant | 2011 | 9,026 | Sq. Ft. | |||||||||||||||||
44.04 | Family Dollar - Abilene TX | LCF | 866 Grape Street | Abilene | TX | 79601 | Retail | Single Tenant | 2012 | 9,180 | Sq. Ft. | |||||||||||||||||
44.05 | Dollar General - Oxford, WI | LCF | 546 West Ormsby Street | Village of Oxford | WI | 53952 | Retail | Single Tenant | 2012 | 9,026 | Sq. Ft. | |||||||||||||||||
44.06 | Family Dollar - Colorado City, TX | LCF | 432 Hickory Street | Colorado City | TX | 79512 | Retail | Single Tenant | 2013 | 8,320 | Sq. Ft. | |||||||||||||||||
44.07 | Dollar General - Nekoosa, WI | LCF | 961 Market Street | City of Nekoosa | WI | 54457 | Retail | Single Tenant | 2012 | 9,026 | Sq. Ft. | |||||||||||||||||
44.08 | Dollar General - Wittenberg, WI | LCF | 309 North Genessee Street | Village of Wittenberg | WI | 54499 | Retail | Single Tenant | 2012 | 9,100 | Sq. Ft. | |||||||||||||||||
44.09 | Family Dollar - Cisco, TX | LCF | 1106 Conrad Hilton Avenue | Cisco | TX | 76437 | Retail | Single Tenant | 2012 | 8,000 | Sq. Ft. | |||||||||||||||||
44.10 | Dollar General - Mercer, WI | LCF | 5088 North Highway 51 | Mercer | WI | 54547 | Retail | Single Tenant | 2012 | 9,026 | Sq. Ft. | |||||||||||||||||
45 | Greenville-Augusta Apartment Portfolio | LCF | Various | Various | SC | Various | Multifamily | Garden | Various | 288 | Units | 23,534 | ||||||||||||||||
45.01 | Pine Crest Apartments | LCF | 400 Swiss Street | North Augusta | SC | 29841 | Multifamily | Garden | 1973 | 120 | Units | |||||||||||||||||
45.02 | Willow Wick Apartments | LCF | 1200 West Martintown Road | North Augusta | SC | 29841 | Multifamily | Garden | 1974 | 104 | Units | |||||||||||||||||
45.03 | Broadway Apartments | LCF | 11 Broadway Drive | Greenville | SC | 29611 | Multifamily | Garden | 1972 | 64 | Units | |||||||||||||||||
46 | North Reno Plaza | LCF | 1901 Silverada Boulevard | Reno | NV | 89512 | Retail | Anchored | 1960 | 2011 | 126,907 | Sq. Ft. | 51 | |||||||||||||||
47 | Ravenswood Professional Office Building | LCF | 1945 West Wilson Avenue | Chicago | IL | 60640 | Office | Medical Office | 1977 | 58,416 | Sq. Ft. | 110 | ||||||||||||||||
48 | Chateau Avalon Apartments | LCF | 833 Fairfield Drive | Austin | TX | 78758 | Multifamily | Garden | 1983 | 2012 | 156 | Units | 40,385 | |||||||||||||||
49 | Holiday Inn Express Webster | LCF | 900 Rogers Court | Webster | TX | 77598 | Hospitality | Limited Service | 2010 | 101 | Rooms | 62,162 | ||||||||||||||||
50 | Holiday Inn Express - Vernal | WFB | 1515 West US Highway 40 | Vernal | UT | 84078 | Hospitality | Limited Service | 2007 | 69 | Rooms | 90,000 | ||||||||||||||||
51 | Holiday Inn Express - Westgate | WFB | 895 Spartan Boulevard | Spartanburg | SC | 29301 | Hospitality | Limited Service | 2002 | 88 | Rooms | 68,621 | ||||||||||||||||
52 | Academy Sports + Outdoors Kannapolis | LCF | 2211 Elder Lane | Kannapolis | NC | 28083 | Retail | Single Tenant | 2013 | 71,840 | Sq. Ft. | 83 | ||||||||||||||||
53 | Hampton Inn Syracuse | LCF | 3017 Erie Boulevard East | Syracuse | NY | 13224 | Hospitality | Limited Service | 2010 | 80 | Rooms | 74,871 | ||||||||||||||||
54 | Willow Festival Annex | RBS | 1122-1150 Willow Road | Northbrook | IL | 60062 | Retail | Shadow Anchored | 2007 | 49,543 | Sq. Ft. | 119 | ||||||||||||||||
55 | Ashford Club Apartments | LCF | 2055 Thomasville Road | Tallahassee | FL | 32308 | Multifamily | Garden | 1988 | 2011 | 102 | Units | 57,353 | |||||||||||||||
56 | Hampton Inn - Easley | WFB | 8 Southern Center Court | Easley | SC | 29642 | Hospitality | Limited Service | 2006 | 81 | Rooms | 70,864 | ||||||||||||||||
57 | Oakland Mall Apartments | WFB | 301 East Edmund Avenue; 31300 John R Road | Madison Heights | MI | 48071 | Multifamily | Garden | 1968 | 221 | Units | 25,271 | ||||||||||||||||
58 | Shoppes of Deerwood Lake | WFB | 4352-4372 Southside Boulevard | Jacksonville | FL | 32216 | Retail | Unanchored | 2003 | 32,749 | Sq. Ft. | 168 | ||||||||||||||||
59 | Wal-Mart Calaveras Square | LCF | 1189 East March Lane | Stockton | CA | 95210 | Retail | Anchored | 1991 | 2012 | 54,159 | Sq. Ft. | 99 | |||||||||||||||
60 | Crestwind Apartments | LCF | 8835 Willmon Way | Windcrest | TX | 78239 | Multifamily | Garden | 1968 | 2012 | 150 | Units | 33,333 | |||||||||||||||
61 | Creekside Shopping Center | WFB | 1511 & 1611 Sycamore Avenue | Hercules | CA | 94547 | Retail | Shadow Anchored | 1984 | 25,164 | Sq. Ft. | 198 | ||||||||||||||||
62 | Storage Depot - Mission, Sunshine & Alta Mesa | WFB | Various | Various | TX | Various | Self Storage | Self Storage | Various | 130,070 | Sq. Ft. | 38 | ||||||||||||||||
62.01 | Mission | WFB | 304 West Griffin Parkway | Mission | TX | 78572 | Self Storage | Self Storage | 2001 | 75,895 | Sq. Ft. | |||||||||||||||||
62.02 | Sunshine | WFB | 216 North 77 Sunshine Strip | Harlingen | TX | 78550 | Self Storage | Self Storage | 1993 | 23,800 | Sq. Ft. | |||||||||||||||||
62.03 | Alta Mesa | WFB | 3351 Altamesa Boulevard | Fort Worth | TX | 76133 | Self Storage | Self Storage | 2000 | 30,375 | Sq. Ft. | |||||||||||||||||
63 | Rock Island Building | LCF | 1614 E. 15th Street | Denver | CO | 80202 | Office | CBD | 1890 | 2007 | 23,728 | Sq. Ft. | 177 | |||||||||||||||
64 | Shoppes at North Augusta | WFB | 1215 Knox Avenue | North Augusta | SC | 29841 | Retail | Shadow Anchored | 2003 | 45,160 | Sq. Ft. | 93 | ||||||||||||||||
65 | Premium Self Storage | WFB | 22901 Industrial Drive West | Saint Clair Shores | MI | 48080 | Self Storage | Self Storage | 2004 | 68,884 | Sq. Ft. | 60 | ||||||||||||||||
66 | Mountain View Village | LCF | 19773 US Highway 24 | Leadville | CO | 80461 | Manufactured Housing Community | Manufactured Housing Community | 1960 | 250 | Pads | 16,200 | ||||||||||||||||
67 | Marlboro Industrial Park | WFB | 224-238 Boundary Road | Marlboro Township | NJ | 07746 | Industrial | Flex | 1963 | 107,575 | Sq. Ft. | 37 | ||||||||||||||||
68 | Walgreens Aiken | LCF | 2191 Whiskey Road | Aiken | SC | 29803 | Retail | Single Tenant | 2008 | 14,550 | Sq. Ft. | 267 | ||||||||||||||||
69 | The Center at Skibo | LCF | 1918 Skibo Road | Fayetteville | NC | 28314 | Retail | Unanchored | 2011 | 10,284 | Sq. Ft. | 360 | ||||||||||||||||
70 | Walgreens Gray | LCF | 5104 Bobby Hicks Highway | Johnson City | TN | 37615 | Retail | Single Tenant | 2007 | 14,550 | Sq. Ft. | 237 | ||||||||||||||||
71 | Walgreens Gallatin | LCF | 914 Greenlea Boulevard | Gallatin | TN | 37066 | Retail | Single Tenant | 2007 | 14,820 | Sq. Ft. | 224 | ||||||||||||||||
72 | Walgreens Durant | LCF | 302 University Place | Durant | OK | 74701 | Retail | Single Tenant | 2007 | 14,550 | Sq. Ft. | 223 | ||||||||||||||||
73 | Bear Creek Storage Beaumont | WFB | 32575 Clinton Keith Road | Wildomar | CA | 92595 | Self Storage | Self Storage | 2006 | 67,221 | Sq. Ft. | 48 | ||||||||||||||||
74 | Walgreens - Taylorsville | WFB | 4668 South Redwood Road | Taylorsville | UT | 84123 | Retail | Single Tenant | 2002 | 14,490 | Sq. Ft. | 215 | ||||||||||||||||
75 | Walgreens Mount Airy | LCF | 2069 Rockford Street | Mount Airy | NC | 27030 | Retail | Single Tenant | 2007 | 14,820 | Sq. Ft. | 199 | ||||||||||||||||
76 | Walgreens - Dickinson | WFB | 100 FM 646 North | Dickinson | TX | 77539 | Retail | Single Tenant | 2002 | 13,650 | Sq. Ft. | 216 | ||||||||||||||||
77 | Berkshire Pointe | WFB | 1040 Berkshire Boulevard | Reading | PA | 19610 | Retail | Unanchored | 1997 | 21,832 | Sq. Ft. | 125 | ||||||||||||||||
78 | 1401 Central Avenue | WFB | 1401 Central Avenue | Charlotte | NC | 28205 | Mixed Use | Office/Retail | 1962 | 2008 | 18,447 | Sq. Ft. | 130 | |||||||||||||||
79 | The Shops at Midtown Commons | LCF | 206 Hinton Oaks Boulevard | Knightdale | NC | 27545 | Retail | Shadow Anchored | 2012 | 7,500 | Sq. Ft. | 280 | ||||||||||||||||
80 | Cedar Lake MHC | WFB | 880 Cedar Lake Road | Biloxi | MS | 39532 | Manufactured Housing Community | Manufactured Housing Community | 1970 | 200 | Pads | 10,250 | ||||||||||||||||
81 | Spruce Grove | WFB | 11360 Spruce Grove Road | Lower Lake | CA | 95457 | Self Storage | Self Storage | 1985 | 59,860 | Sq. Ft. | 26 | ||||||||||||||||
82 | Capstone Commons | WFB | 16051 Lancaster Highway | Charlotte | NC | 28277 | Retail | Unanchored | 2012 | 7,523 | Sq. Ft. | 199 | ||||||||||||||||
83 | Dollar General - Satsuma | LCF | 1149 South Highway 17 | Satsuma | FL | 32189 | Retail | Single Tenant | 2011 | 9,026 | Sq. Ft. | 80 |
Wells Fargo Commercial Mortgage Trust 2013-LC12 | ||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Original Balance ($) | Cut-off Date Balance ($) | % of Aggregate Cut-off Date Balance | Maturity Date or ARD Balloon Payment ($) | ARD Loan | Origination Date | First Pay Date | Last IO Pay Date | First P&I Pay Date | Maturity Date or Anticipated Repayment Date | ARD Loan Maturity Date | Gross Mortgage Rate | |||||||||||||
1 | Innsbrook Office Portfolio | 103,500,000 | 103,500,000 | 7.3% | 88,271,820 | Y | 6/7/2013 | 8/6/2013 | 7/6/2015 | 8/6/2015 | 7/6/2023 | 7/6/2043 | 4.444000% | |||||||||||||
1.01 | Westgate I | 12,725,000 | 12,725,000 | 0.9% | ||||||||||||||||||||||
1.02 | Liberty Plaza II | 11,550,000 | 11,550,000 | 0.8% | ||||||||||||||||||||||
1.03 | Westerre IV | 10,950,000 | 10,950,000 | 0.8% | ||||||||||||||||||||||
1.04 | Westerre III | 9,850,000 | 9,850,000 | 0.7% | ||||||||||||||||||||||
1.05 | Technology Pointe I & II | 8,850,000 | 8,850,000 | 0.6% | ||||||||||||||||||||||
1.06 | Liberty Plaza I | 8,450,000 | 8,450,000 | 0.6% | ||||||||||||||||||||||
1.07 | Glen Forest | 8,200,000 | 8,200,000 | 0.6% | ||||||||||||||||||||||
1.08 | Rowe Plaza | 7,550,000 | 7,550,000 | 0.5% | ||||||||||||||||||||||
1.09 | Westgate II | 6,425,000 | 6,425,000 | 0.5% | ||||||||||||||||||||||
1.10 | 4880 Cox Road | 5,825,000 | 5,825,000 | 0.4% | ||||||||||||||||||||||
1.11 | Innsbrook Commons | 5,175,000 | 5,175,000 | 0.4% | ||||||||||||||||||||||
1.12 | 4198 Cox Road | 4,325,000 | 4,325,000 | 0.3% | ||||||||||||||||||||||
1.13 | Gaskins | 3,625,000 | 3,625,000 | 0.3% | ||||||||||||||||||||||
2 | Carolina Place | 90,000,000 | 90,000,000 | 6.4% | 77,536,243 | N | 5/13/2013 | 7/1/2013 | 6/1/2016 | 7/1/2016 | 6/1/2023 | 3.839000% | ||||||||||||||
3 | Cumberland Mall | 90,000,000 | 90,000,000 | 6.4% | 90,000,000 | N | 4/26/2013 | 6/1/2013 | 5/1/2023 | 5/1/2023 | 3.670000% | |||||||||||||||
4 | RHP Portfolio V | 83,410,313 | 83,410,313 | 5.9% | 71,859,498 | N | 4/5/2013 | 6/1/2013 | 3/1/2016 | 4/1/2016 | 5/1/2023 | 4.011000% | ||||||||||||||
4.01 | Country Club Mobile Estates | 21,672,675 | 21,672,675 | 1.5% | ||||||||||||||||||||||
4.02 | Chalet North | 17,028,530 | 17,028,530 | 1.2% | ||||||||||||||||||||||
4.03 | Lakeview Estates | 11,919,971 | 11,919,971 | 0.8% | ||||||||||||||||||||||
4.04 | Evergreen Village | 9,678,987 | 9,678,987 | 0.7% | ||||||||||||||||||||||
4.05 | Colonial Gardens | 9,435,723 | 9,435,723 | 0.7% | ||||||||||||||||||||||
4.06 | Washingtonville Manor | 4,754,720 | 4,754,720 | 0.3% | ||||||||||||||||||||||
4.07 | Magnolia Circle | 3,612,113 | 3,612,113 | 0.3% | ||||||||||||||||||||||
4.08 | Towneship at Clifton | 2,248,356 | 2,248,356 | 0.2% | ||||||||||||||||||||||
4.09 | Wheel Estates | 1,695,481 | 1,695,481 | 0.1% | ||||||||||||||||||||||
4.10 | Brittany Place | 1,363,757 | 1,363,757 | 0.1% | ||||||||||||||||||||||
5 | White Marsh Mall | 80,000,000 | 80,000,000 | 5.7% | 80,000,000 | N | 5/1/2013 | 6/1/2013 | 5/1/2021 | 5/1/2021 | 3.658000% | |||||||||||||||
6 | Rimrock Mall | 77,000,000 | 77,000,000 | 5.5% | 70,218,503 | N | 6/4/2013 | 8/1/2013 | 7/1/2018 | 8/1/2018 | 7/1/2023 | 4.286000% | ||||||||||||||
7 | Grace Lake Corporate Center | 76,000,000 | 75,528,409 | 5.4% | 52,268,762 | N | 3/22/2013 | 5/6/2013 | 5/6/2013 | 4/6/2023 | 4.542143% | |||||||||||||||
8 | RHP Portfolio VI | 74,033,564 | 74,033,564 | 5.3% | 63,781,258 | N | 4/5/2013 | 6/1/2013 | 3/1/2016 | 4/1/2016 | 5/1/2023 | 4.011000% | ||||||||||||||
8.01 | Western Hills | 29,486,633 | 29,486,633 | 2.1% | ||||||||||||||||||||||
8.02 | Villa West | 13,121,552 | 13,121,552 | 0.9% | ||||||||||||||||||||||
8.03 | Northland | 8,256,257 | 8,256,257 | 0.6% | ||||||||||||||||||||||
8.04 | Forest Park | 7,666,525 | 7,666,525 | 0.5% | ||||||||||||||||||||||
8.05 | Cypress Shores | 5,749,893 | 5,749,893 | 0.4% | ||||||||||||||||||||||
8.06 | Ortega Village | 5,455,027 | 5,455,027 | 0.4% | ||||||||||||||||||||||
8.07 | Blue Valley | 3,044,495 | 3,044,495 | 0.2% | ||||||||||||||||||||||
8.08 | El Caudillo | 1,253,182 | 1,253,182 | 0.1% | ||||||||||||||||||||||
9 | 100 & 150 South Wacker Drive | 71,000,000 | 71,000,000 | 5.0% | 64,395,962 | N | 4/30/2013 | 6/1/2013 | 5/1/2018 | 6/1/2018 | 5/1/2023 | 3.962500% | ||||||||||||||
10 | One Eleven Magnolia | 46,900,000 | 46,900,000 | 3.3% | 40,190,063 | N | 6/10/2013 | 8/6/2013 | 7/6/2015 | 8/6/2015 | 7/6/2023 | 4.622000% | ||||||||||||||
11 | Storage Zone Portfolio | 30,768,679 | 30,768,679 | 2.2% | 24,873,802 | N | 6/27/2013 | 8/1/2013 | 8/1/2013 | 7/1/2023 | 4.497000% | |||||||||||||||
11.01 | Brecksville | 3,297,983 | 3,297,983 | 0.2% | ||||||||||||||||||||||
11.02 | Avon | 2,848,258 | 2,848,258 | 0.2% | ||||||||||||||||||||||
11.03 | Ravenna & Annex | 2,848,258 | 2,848,258 | 0.2% | ||||||||||||||||||||||
11.04 | Medina | 2,735,827 | 2,735,827 | 0.2% | ||||||||||||||||||||||
11.05 | Hudson | 2,585,918 | 2,585,918 | 0.2% | ||||||||||||||||||||||
11.06 | Streetsboro | 2,585,918 | 2,585,918 | 0.2% | ||||||||||||||||||||||
11.07 | Warren & Cortland | 2,061,239 | 2,061,239 | 0.1% | ||||||||||||||||||||||
11.08 | West Market | 2,023,762 | 2,023,762 | 0.1% | ||||||||||||||||||||||
11.09 | Chenoweth | 2,023,762 | 2,023,762 | 0.1% | ||||||||||||||||||||||
11.10 | Shanafelt | 1,798,900 | 1,798,900 | 0.1% | ||||||||||||||||||||||
11.11 | Elyria | 1,499,083 | 1,499,083 | 0.1% | ||||||||||||||||||||||
11.12 | Peninsula | 1,311,698 | 1,311,698 | 0.1% | ||||||||||||||||||||||
11.13 | Sandusky | 1,274,221 | 1,274,221 | 0.1% | ||||||||||||||||||||||
11.14 | Cuyahoga Falls | 1,049,358 | 1,049,358 | 0.1% | ||||||||||||||||||||||
11.15 | East Liverpool | 824,496 | 824,496 | 0.1% | ||||||||||||||||||||||
12 | Durban Retail Portfolio | 29,775,000 | 29,741,369 | 2.1% | 24,741,326 | N | 5/31/2013 | 7/6/2013 | 7/6/2013 | 6/6/2023 | 5.332500% | |||||||||||||||
12.01 | Waterford Shoppes | 8,475,000 | 8,465,428 | 0.6% | ||||||||||||||||||||||
12.02 | Mebane Oaks Village | 8,325,000 | 8,315,597 | 0.6% | ||||||||||||||||||||||
12.03 | Magnolia Oaks Village | 7,125,000 | 7,116,952 | 0.5% | ||||||||||||||||||||||
12.04 | Hyde Park Shopping Center | 5,850,000 | 5,843,392 | 0.4% | ||||||||||||||||||||||
13 | Queens Tower | 28,000,000 | 28,000,000 | 2.0% | 25,469,875 | N | 6/4/2013 | 7/6/2013 | 6/6/2018 | 7/6/2018 | 6/6/2023 | 4.136000% | ||||||||||||||
14 | Starwood Schulte Hotel Portfolio | 19,700,000 | 19,700,000 | 1.4% | 18,317,685 | N | 6/7/2013 | 8/1/2013 | 7/1/2014 | 8/1/2014 | 7/1/2018 | 4.180000% | ||||||||||||||
14.01 | Sheraton - St. Paul Woodbury | 11,250,000 | 11,250,000 | 0.8% | ||||||||||||||||||||||
14.02 | TownePlace Suites - Scranton Wilkes-Barre | 8,450,000 | 8,450,000 | 0.6% | ||||||||||||||||||||||
15 | Gatlin Jacksonville Portfolio | 18,750,000 | 18,677,172 | 1.3% | 15,753,116 | N | 2/21/2013 | 3/6/2013 | 3/6/2013 | 4/6/2013 | 4/6/2023 | 5.750000% | ||||||||||||||
15.01 | Crossroads at Mandarin | 7,275,000 | 7,246,743 | 0.5% | ||||||||||||||||||||||
15.02 | Merrill Station | 6,825,000 | 6,798,491 | 0.5% | ||||||||||||||||||||||
15.03 | Village Shoppes | 4,650,000 | 4,631,939 | 0.3% | ||||||||||||||||||||||
16 | 300 & 390 Union | 18,300,000 | 18,300,000 | 1.3% | 15,662,725 | N | 6/12/2013 | 8/6/2013 | 7/6/2015 | 8/6/2015 | 7/6/2023 | 4.576000% | ||||||||||||||
17 | Doubletree Hotel - Los Angeles Norwalk | 16,000,000 | 16,000,000 | 1.1% | 14,110,335 | N | 6/27/2013 | 8/1/2013 | 8/1/2013 | 7/1/2018 | 4.490000% | |||||||||||||||
18 | Plaza De Oro Shopping Center | 16,000,000 | 16,000,000 | 1.1% | 13,528,451 | N | 5/13/2013 | 7/1/2013 | 6/1/2015 | 7/1/2015 | 6/1/2023 | 4.130000% | ||||||||||||||
19 | Oaks at Broad River | 15,765,000 | 15,765,000 | 1.1% | 13,505,757 | N | 5/31/2013 | 7/6/2013 | 12/6/2014 | 1/6/2015 | 6/6/2023 | 5.081000% | ||||||||||||||
20 | Paseo Place | 15,000,000 | 14,980,344 | 1.1% | 12,138,066 | N | 6/4/2013 | 7/6/2013 | 7/6/2013 | 6/6/2023 | 4.527000% | |||||||||||||||
21 | Shops at Bruckner | 14,500,000 | 14,421,486 | 1.0% | 8,727,729 | N | 4/11/2013 | 6/1/2013 | 6/1/2013 | 5/1/2023 | 3.900000% | |||||||||||||||
22 | Residence Inn Melbourne | 13,500,000 | 13,473,622 | 1.0% | 11,347,274 | N | 4/30/2013 | 6/6/2013 | 6/6/2013 | 5/6/2023 | 5.700000% | |||||||||||||||
23 | Residence Inn - Hartford | 13,300,000 | 13,300,000 | 0.9% | 9,915,503 | N | 6/10/2013 | 8/1/2013 | 8/1/2013 | 7/1/2023 | 4.920000% | |||||||||||||||
24 | Crowne Plaza Madison | 12,300,000 | 12,097,763 | 0.9% | 10,960,444 | N | 9/6/2012 | 10/6/2012 | 10/6/2012 | 9/6/2017 | 5.096000% | |||||||||||||||
25 | The Vineyards Apartments | 11,755,000 | 11,718,430 | 0.8% | 8,859,795 | N | 4/29/2013 | 6/6/2013 | 6/6/2013 | 5/6/2023 | 5.220000% | |||||||||||||||
26 | Grand Forks Market Place | 11,500,000 | 11,500,000 | 0.8% | 9,386,412 | N | 6/28/2013 | 8/1/2013 | 8/1/2013 | 7/1/2023 | 4.780000% | |||||||||||||||
27 | 24 Hour Fitness - Fremont | 10,700,000 | 10,700,000 | 0.8% | 7,091,872 | N | 6/11/2013 | 8/1/2013 | 8/1/2013 | 7/1/2023 | 4.200000% | |||||||||||||||
28 | Holiday Inn Westchase | 10,700,000 | 10,662,846 | 0.8% | 7,866,955 | N | 4/16/2013 | 6/6/2013 | 6/6/2013 | 5/6/2023 | 4.546000% | |||||||||||||||
29 | Hampstead Marketplace | 10,500,000 | 10,485,059 | 0.7% | 8,361,508 | N | 5/14/2013 | 7/1/2013 | 7/1/2013 | 6/1/2023 | 4.070000% | |||||||||||||||
30 | Fairway Portfolio | 10,200,000 | 10,186,740 | 0.7% | 8,266,317 | N | 5/23/2013 | 7/1/2013 | 7/1/2013 | 6/1/2023 | 4.571000% | |||||||||||||||
30.01 | Mercer Creek Meadows | 4,274,148 | 4,268,592 | 0.3% | ||||||||||||||||||||||
30.02 | Walnut Meadows | 3,013,636 | 3,009,719 | 0.2% | ||||||||||||||||||||||
30.03 | Alder Meadows | 2,912,216 | 2,908,430 | 0.2% | ||||||||||||||||||||||
31 | Hampton Inn & Suites - Westgate | 10,200,000 | 10,180,896 | 0.7% | 7,417,322 | N | 5/6/2013 | 7/1/2013 | 7/1/2013 | 6/1/2023 | 4.260000% | |||||||||||||||
32 | Carriage Way MHP | 10,000,000 | 10,000,000 | 0.7% | 10,000,000 | N | 6/3/2013 | 8/1/2013 | 7/1/2023 | 7/1/2023 | 3.680000% | |||||||||||||||
33 | 321 Santa Monica | 10,000,000 | 10,000,000 | 0.7% | 8,137,464 | N | 6/11/2013 | 8/1/2013 | 8/1/2013 | 7/1/2023 | 4.690000% | |||||||||||||||
34 | Holiday Inn Express - Greenville | 10,000,000 | 9,981,270 | 0.7% | 7,271,883 | N | 5/6/2013 | 7/1/2013 | 7/1/2013 | 6/1/2023 | 4.260000% | |||||||||||||||
35 | Ruta Hotel Portfolio | 9,750,000 | 9,750,000 | 0.7% | 7,545,580 | N | 6/13/2013 | 8/1/2013 | 8/1/2013 | 7/1/2023 | 5.980000% | |||||||||||||||
35.01 | Best Western Plus Sandusky | 5,250,000 | 5,250,000 | 0.4% | ||||||||||||||||||||||
35.02 | Comfort Inn Sandusky | 4,500,000 | 4,500,000 | 0.3% | ||||||||||||||||||||||
36 | Seaport Storage Center | 9,400,000 | 9,373,864 | 0.7% | 7,464,407 | N | 4/24/2013 | 6/1/2013 | 6/1/2013 | 5/1/2023 | 3.990000% | |||||||||||||||
37 | Dicesare MHP Portfolio | 8,680,200 | 8,680,200 | 0.6% | 7,130,742 | N | 6/4/2013 | 8/1/2013 | 8/1/2013 | 7/1/2023 | 4.975000% | |||||||||||||||
37.01 | Independence Park | 2,680,200 | 2,680,200 | 0.2% | ||||||||||||||||||||||
37.02 | Hillside Estates | 2,437,500 | 2,437,500 | 0.2% | ||||||||||||||||||||||
37.03 | Valley High | 1,800,000 | 1,800,000 | 0.1% | ||||||||||||||||||||||
37.04 | Rostraver Estates | 1,762,500 | 1,762,500 | 0.1% | ||||||||||||||||||||||
38 | The Shops at Cape Coral Parkway | 8,645,000 | 8,620,776 | 0.6% | 6,854,919 | N | 4/12/2013 | 6/1/2013 | 6/1/2013 | 5/1/2023 | 3.950000% | |||||||||||||||
39 | Candlewood Suites - Flowood (Jackson) | 8,250,000 | 8,236,340 | 0.6% | 6,189,273 | N | 5/30/2013 | 7/1/2013 | 7/1/2013 | 6/1/2023 | 5.094000% | |||||||||||||||
40 | Hotel Vetiver | 8,000,000 | 7,986,232 | 0.6% | 5,945,157 | N | 6/3/2013 | 7/6/2013 | 7/6/2013 | 6/6/2023 | 4.835000% | |||||||||||||||
41 | Julington Square | 8,000,000 | 7,968,927 | 0.6% | 6,721,331 | N | 9/20/2012 | 11/6/2012 | 3/6/2013 | 4/6/2013 | 4/6/2023 | 5.750000% | ||||||||||||||
42 | Hyatt Place Germantown | 7,800,000 | 7,779,597 | 0.6% | 6,262,695 | N | 4/9/2013 | 6/6/2013 | 6/6/2013 | 5/6/2023 | 4.300000% | |||||||||||||||
43 | The Shops at Church Square | 7,250,000 | 7,184,826 | 0.5% | 6,712,698 | N | 10/17/2012 | 12/6/2012 | 12/6/2012 | 11/6/2017 | 5.269000% | |||||||||||||||
44 | Inland Family Dollar/Dollar General Pool | 6,900,000 | 6,874,914 | 0.5% | 5,017,392 | Y | 4/29/2013 | 6/6/2013 | 6/6/2013 | 5/6/2023 | 5/6/2038 | 4.257000% | ||||||||||||||
44.01 | Family Dollar - Lorain, OH | 790,000 | 787,128 | 0.1% | ||||||||||||||||||||||
44.02 | Dollar General - Spooner, WI | 760,000 | 757,237 | 0.1% | ||||||||||||||||||||||
44.03 | Dollar General - Baldwin, WI | 730,000 | 727,346 | 0.1% | ||||||||||||||||||||||
44.04 | Family Dollar - Abilene TX | 720,000 | 717,382 | 0.1% | ||||||||||||||||||||||
44.05 | Dollar General - Oxford, WI | 700,000 | 697,455 | 0.0% | ||||||||||||||||||||||
44.06 | Family Dollar - Colorado City, TX | 680,000 | 677,528 | 0.0% | ||||||||||||||||||||||
44.07 | Dollar General - Nekoosa, WI | 660,000 | 657,601 | 0.0% | ||||||||||||||||||||||
44.08 | Dollar General - Wittenberg, WI | 630,000 | 627,710 | 0.0% | ||||||||||||||||||||||
44.09 | Family Dollar - Cisco, TX | 630,000 | 627,710 | 0.0% | ||||||||||||||||||||||
44.10 | Dollar General - Mercer, WI | 600,000 | 597,819 | 0.0% | ||||||||||||||||||||||
45 | Greenville-Augusta Apartment Portfolio | 6,800,000 | 6,777,883 | 0.5% | 5,075,269 | N | 5/1/2013 | 6/6/2013 | 6/6/2013 | 5/6/2023 | 4.950000% | |||||||||||||||
45.01 | Pine Crest Apartments | 2,983,000 | 2,973,298 | 0.2% | ||||||||||||||||||||||
45.02 | Willow Wick Apartments | 2,496,000 | 2,487,882 | 0.2% | ||||||||||||||||||||||
45.03 | Broadway Apartments | 1,321,000 | 1,316,703 | 0.1% | ||||||||||||||||||||||
46 | North Reno Plaza | 6,500,000 | 6,445,942 | 0.5% | 5,334,573 | N | 11/9/2012 | 1/6/2013 | 1/6/2013 | 12/6/2022 | 4.950000% | |||||||||||||||
47 | Ravenswood Professional Office Building | 6,450,000 | 6,418,521 | 0.5% | 5,244,402 | N | 2/26/2013 | 4/6/2013 | 4/6/2013 | 3/6/2023 | 4.665000% | |||||||||||||||
48 | Chateau Avalon Apartments | 6,300,000 | 6,300,000 | 0.4% | 4,874,238 | N | 6/14/2013 | 8/6/2013 | 7/6/2014 | 8/6/2014 | 7/6/2023 | 4.786000% | ||||||||||||||
49 | Holiday Inn Express Webster | 6,300,000 | 6,278,410 | 0.4% | 4,646,271 | N | 4/11/2013 | 6/6/2013 | 6/6/2013 | 5/6/2023 | 4.628000% | |||||||||||||||
50 | Holiday Inn Express - Vernal | 6,210,000 | 6,210,000 | 0.4% | 3,845,250 | N | 6/3/2013 | 8/1/2013 | 8/1/2013 | 7/1/2023 | 4.570000% | |||||||||||||||
51 | Holiday Inn Express - Westgate | 6,050,000 | 6,038,668 | 0.4% | 4,399,490 | N | 5/6/2013 | 7/1/2013 | 7/1/2013 | 6/1/2023 | 4.260000% | |||||||||||||||
52 | Academy Sports + Outdoors Kannapolis | 6,000,000 | 5,991,954 | 0.4% | 4,833,998 | N | 5/17/2013 | 7/6/2013 | 7/6/2013 | 6/6/2023 | 4.400000% | |||||||||||||||
53 | Hampton Inn Syracuse | 6,000,000 | 5,989,649 | 0.4% | 4,456,232 | N | 5/31/2013 | 7/6/2013 | 7/6/2013 | 6/6/2023 | 4.819000% | |||||||||||||||
54 | Willow Festival Annex | 5,880,000 | 5,872,258 | 0.4% | 4,753,877 | N | 5/29/2013 | 7/1/2013 | 7/1/2013 | 6/1/2023 | 4.501000% | |||||||||||||||
55 | Ashford Club Apartments | 5,850,000 | 5,850,000 | 0.4% | 5,052,618 | N | 5/31/2013 | 7/6/2013 | 6/6/2015 | 7/6/2015 | 6/6/2023 | 4.926000% | ||||||||||||||
56 | Hampton Inn - Easley | 5,750,000 | 5,739,964 | 0.4% | 4,258,064 | N | 5/16/2013 | 7/1/2013 | 7/1/2013 | 6/1/2023 | 4.740000% | |||||||||||||||
57 | Oakland Mall Apartments | 5,600,000 | 5,584,910 | 0.4% | 4,472,506 | N | 4/30/2013 | 6/1/2013 | 6/1/2013 | 5/1/2023 | 4.150000% | |||||||||||||||
58 | Shoppes of Deerwood Lake | 5,525,000 | 5,517,711 | 0.4% | 4,465,177 | N | 5/2/2013 | 7/1/2013 | 7/1/2013 | 6/1/2023 | 4.490000% | |||||||||||||||
59 | Wal-Mart Calaveras Square | 5,400,000 | 5,385,799 | 0.4% | 4,331,598 | N | 5/3/2013 | 6/6/2013 | 6/6/2013 | 5/6/2023 | 4.273000% | |||||||||||||||
60 | Crestwind Apartments | 5,000,000 | 5,000,000 | 0.4% | 3,342,851 | N | 6/14/2013 | 8/6/2013 | 7/6/2014 | 8/6/2014 | 7/6/2023 | 4.686000% | ||||||||||||||
61 | Creekside Shopping Center | 5,000,000 | 4,993,617 | 0.4% | 4,065,762 | N | 5/29/2013 | 7/1/2013 | 7/1/2013 | 6/1/2023 | 4.670000% | |||||||||||||||
62 | Storage Depot - Mission, Sunshine & Alta Mesa | 4,905,000 | 4,891,913 | 0.3% | 3,924,404 | N | 5/1/2013 | 6/1/2013 | 6/1/2013 | 5/1/2023 | 4.200000% | |||||||||||||||
62.01 | Mission | 2,830,000 | 2,822,449 | 0.2% | ||||||||||||||||||||||
62.02 | Sunshine | 1,050,000 | 1,047,198 | 0.1% | ||||||||||||||||||||||
62.03 | Alta Mesa | 1,025,000 | 1,022,265 | 0.1% | ||||||||||||||||||||||
63 | Rock Island Building | 4,200,000 | 4,194,823 | 0.3% | 3,437,250 | N | 6/3/2013 | 7/6/2013 | 7/6/2013 | 6/6/2023 | 4.862000% | |||||||||||||||
64 | Shoppes at North Augusta | 4,200,000 | 4,188,683 | 0.3% | 3,354,380 | N | 5/1/2013 | 6/1/2013 | 6/1/2013 | 5/1/2023 | 4.150000% | |||||||||||||||
65 | Premium Self Storage | 4,125,000 | 4,114,964 | 0.3% | 3,353,357 | N | 4/29/2013 | 6/1/2013 | 6/1/2013 | 5/1/2023 | 4.660000% | |||||||||||||||
66 | Mountain View Village | 4,050,000 | 4,050,000 | 0.3% | 3,313,367 | N | 6/14/2013 | 8/6/2013 | 8/6/2013 | 7/6/2023 | 4.850000% | |||||||||||||||
67 | Marlboro Industrial Park | 4,000,000 | 3,994,519 | 0.3% | 3,209,184 | N | 5/14/2013 | 7/1/2013 | 7/1/2013 | 6/1/2023 | 4.280000% | |||||||||||||||
68 | Walgreens Aiken | 3,885,000 | 3,885,000 | 0.3% | 3,885,000 | Y | 12/21/2012 | 2/6/2013 | 1/6/2023 | 1/6/2023 | 1/6/2038 | 4.250000% | ||||||||||||||
69 | The Center at Skibo | 3,700,000 | 3,700,000 | 0.3% | 2,736,585 | N | 6/7/2013 | 8/6/2013 | 8/6/2013 | 7/6/2023 | 4.705000% | |||||||||||||||
70 | Walgreens Gray | 3,453,000 | 3,453,000 | 0.2% | 3,453,000 | Y | 12/21/2012 | 2/6/2013 | 1/6/2023 | 1/6/2023 | 1/6/2038 | 4.250000% | ||||||||||||||
71 | Walgreens Gallatin | 3,322,000 | 3,322,000 | 0.2% | 3,322,000 | Y | 12/28/2012 | 2/6/2013 | 1/6/2023 | 1/6/2023 | 1/6/2038 | 4.250000% | ||||||||||||||
72 | Walgreens Durant | 3,250,000 | 3,250,000 | 0.2% | 3,250,000 | Y | 1/28/2013 | 3/6/2013 | 2/6/2023 | 2/6/2023 | 2/6/2038 | 4.300000% | ||||||||||||||
73 | Bear Creek Storage Beaumont | 3,200,000 | 3,200,000 | 0.2% | 2,630,937 | N | 6/26/2013 | 8/1/2013 | 8/1/2013 | 7/1/2023 | 5.000000% | |||||||||||||||
74 | Walgreens - Taylorsville | 3,120,000 | 3,120,000 | 0.2% | 1,319,785 | N | 6/12/2013 | 8/1/2013 | 8/1/2013 | 7/1/2023 | 4.830000% | |||||||||||||||
75 | Walgreens Mount Airy | 2,950,000 | 2,950,000 | 0.2% | 2,950,000 | Y | 12/27/2012 | 2/6/2013 | 1/6/2023 | 1/6/2023 | 1/6/2038 | 4.250000% | ||||||||||||||
76 | Walgreens - Dickinson | 2,950,000 | 2,950,000 | 0.2% | 2,393,240 | N | 6/11/2013 | 8/1/2013 | 8/1/2013 | 7/1/2023 | 4.600000% | |||||||||||||||
77 | Berkshire Pointe | 2,725,000 | 2,721,527 | 0.2% | 2,216,589 | N | 5/13/2013 | 7/1/2013 | 7/1/2013 | 6/1/2023 | 4.680000% | |||||||||||||||
78 | 1401 Central Avenue | 2,400,000 | 2,400,000 | 0.2% | 1,962,172 | N | 6/13/2013 | 8/1/2013 | 8/1/2013 | 7/1/2023 | 4.830000% | |||||||||||||||
79 | The Shops at Midtown Commons | 2,100,000 | 2,100,000 | 0.1% | 1,558,982 | N | 6/7/2013 | 8/6/2013 | 8/6/2013 | 7/6/2023 | 4.805000% | |||||||||||||||
80 | Cedar Lake MHC | 2,050,000 | 2,050,000 | 0.1% | 1,536,161 | N | 6/21/2013 | 8/1/2013 | 8/1/2013 | 7/1/2023 | 5.060000% | |||||||||||||||
81 | Spruce Grove | 1,550,000 | 1,544,967 | 0.1% | 1,157,286 | N | 4/30/2013 | 6/1/2013 | 6/1/2013 | 5/1/2023 | 4.960000% | |||||||||||||||
82 | Capstone Commons | 1,500,000 | 1,500,000 | 0.1% | 1,227,580 | N | 6/12/2013 | 8/1/2013 | 8/1/2013 | 7/1/2023 | 4.860000% | |||||||||||||||
83 | Dollar General - Satsuma | 721,500 | 721,500 | 0.1% | 721,500 | Y | 4/19/2012 | 6/6/2012 | 5/6/2022 | 5/6/2022 | 5/6/2037 | 5.350000% |
Wells Fargo Commercial Mortgage Trust 2013-LC12 | ||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Trust Advisor Fee | Trustee Fee | Servicing Fee | CREFC 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.) | Original IO Period (Mos.) | |||||||||||||
1 | Innsbrook Office Portfolio | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.418670% | Actual/360 | 520,981.08 | Interest-only, Amortizing ARD | Actual/360 | 120 | 120 | 24 | |||||||||||||
1.01 | Westgate I | |||||||||||||||||||||||||
1.02 | Liberty Plaza II | |||||||||||||||||||||||||
1.03 | Westerre IV | |||||||||||||||||||||||||
1.04 | Westerre III | |||||||||||||||||||||||||
1.05 | Technology Pointe I & II | |||||||||||||||||||||||||
1.06 | Liberty Plaza I | |||||||||||||||||||||||||
1.07 | Glen Forest | |||||||||||||||||||||||||
1.08 | Rowe Plaza | |||||||||||||||||||||||||
1.09 | Westgate II | |||||||||||||||||||||||||
1.10 | 4880 Cox Road | |||||||||||||||||||||||||
1.11 | Innsbrook Commons | |||||||||||||||||||||||||
1.12 | 4198 Cox Road | |||||||||||||||||||||||||
1.13 | Gaskins | |||||||||||||||||||||||||
2 | Carolina Place | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 3.813670% | Actual/360 | 421,362.23 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 36 | |||||||||||||
3 | Cumberland Mall | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 3.644670% | Actual/360 | 279,072.92 | Interest-only, Balloon | Actual/360 | 120 | 118 | 120 | |||||||||||||
4 | RHP Portfolio V | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 3.985670% | Actual/360 | 398,742.73 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 34 | |||||||||||||
4.01 | Country Club Mobile Estates | |||||||||||||||||||||||||
4.02 | Chalet North | |||||||||||||||||||||||||
4.03 | Lakeview Estates | |||||||||||||||||||||||||
4.04 | Evergreen Village | |||||||||||||||||||||||||
4.05 | Colonial Gardens | |||||||||||||||||||||||||
4.06 | Washingtonville Manor | |||||||||||||||||||||||||
4.07 | Magnolia Circle | |||||||||||||||||||||||||
4.08 | Towneship at Clifton | |||||||||||||||||||||||||
4.09 | Wheel Estates | |||||||||||||||||||||||||
4.10 | Brittany Place | |||||||||||||||||||||||||
5 | White Marsh Mall | 0.00000% | 0.00340% | 0.02000% | 0.00050% | 3.634100% | Actual/360 | 247,253.71 | Interest-only, Balloon | Actual/360 | 96 | 94 | 96 | |||||||||||||
6 | Rimrock Mall | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.260670% | Actual/360 | 380,418.28 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 60 | |||||||||||||
7 | Grace Lake Corporate Center | 0.00143% | 0.00340% | 0.03000% | 0.00050% | 4.506813% | 30/360 | 444,272.65 | Amortizing Balloon | 120 | 117 | 0 | ||||||||||||||
8 | RHP Portfolio VI | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 3.985670% | Actual/360 | 353,917.21 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 34 | |||||||||||||
8.01 | Western Hills | |||||||||||||||||||||||||
8.02 | Villa West | |||||||||||||||||||||||||
8.03 | Northland | |||||||||||||||||||||||||
8.04 | Forest Park | |||||||||||||||||||||||||
8.05 | Cypress Shores | |||||||||||||||||||||||||
8.06 | Ortega Village | |||||||||||||||||||||||||
8.07 | Blue Valley | |||||||||||||||||||||||||
8.08 | El Caudillo | |||||||||||||||||||||||||
9 | 100 & 150 South Wacker Drive | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 3.937170% | Actual/360 | 337,431.69 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 60 | |||||||||||||
10 | One Eleven Magnolia | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.596670% | Actual/360 | 241,047.23 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 24 | |||||||||||||
11 | Storage Zone Portfolio | 0.00143% | 0.00340% | 0.07000% | 0.00050% | 4.421670% | Actual/360 | 155,845.54 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||
11.01 | Brecksville | |||||||||||||||||||||||||
11.02 | Avon | |||||||||||||||||||||||||
11.03 | Ravenna & Annex | |||||||||||||||||||||||||
11.04 | Medina | |||||||||||||||||||||||||
11.05 | Hudson | |||||||||||||||||||||||||
11.06 | Streetsboro | |||||||||||||||||||||||||
11.07 | Warren & Cortland | |||||||||||||||||||||||||
11.08 | West Market | |||||||||||||||||||||||||
11.09 | Chenoweth | |||||||||||||||||||||||||
11.10 | Shanafelt | |||||||||||||||||||||||||
11.11 | Elyria | |||||||||||||||||||||||||
11.12 | Peninsula | |||||||||||||||||||||||||
11.13 | Sandusky | |||||||||||||||||||||||||
11.14 | Cuyahoga Falls | |||||||||||||||||||||||||
11.15 | East Liverpool | |||||||||||||||||||||||||
12 | Durban Retail Portfolio | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 5.307170% | Actual/360 | 165,943.40 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||
12.01 | Waterford Shoppes | |||||||||||||||||||||||||
12.02 | Mebane Oaks Village | |||||||||||||||||||||||||
12.03 | Magnolia Oaks Village | |||||||||||||||||||||||||
12.04 | Hyde Park Shopping Center | |||||||||||||||||||||||||
13 | Queens Tower | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.110670% | Actual/360 | 135,880.93 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 60 | |||||||||||||
14 | Starwood Schulte Hotel Portfolio | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.154670% | Actual/360 | 96,106.56 | Interest-only, Amortizing Balloon | Actual/360 | 60 | 60 | 12 | |||||||||||||
14.01 | Sheraton - St. Paul Woodbury | |||||||||||||||||||||||||
14.02 | TownePlace Suites - Scranton Wilkes-Barre | |||||||||||||||||||||||||
15 | Gatlin Jacksonville Portfolio | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 5.724670% | Actual/360 | 109,419.93 | Interest-only, Amortizing Balloon | Actual/360 | 122 | 117 | 1 | |||||||||||||
15.01 | Crossroads at Mandarin | |||||||||||||||||||||||||
15.02 | Merrill Station | |||||||||||||||||||||||||
15.03 | Village Shoppes | |||||||||||||||||||||||||
16 | 300 & 390 Union | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.550670% | Actual/360 | 93,551.62 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 24 | |||||||||||||
17 | Doubletree Hotel - Los Angeles Norwalk | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.464670% | Actual/360 | 88,842.40 | Amortizing Balloon | 60 | 60 | 0 | ||||||||||||||
18 | Plaza De Oro Shopping Center | 0.00143% | 0.00340% | 0.04000% | 0.00050% | 4.084670% | Actual/360 | 77,590.44 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | |||||||||||||
19 | Oaks at Broad River | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 5.055670% | Actual/360 | 85,412.07 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 18 | |||||||||||||
20 | Paseo Place | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.501670% | Actual/360 | 76,243.63 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||
21 | Shops at Bruckner | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 3.874670% | Actual/360 | 87,104.98 | Amortizing Balloon | 120 | 118 | 0 | ||||||||||||||
22 | Residence Inn Melbourne | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 5.674670% | Actual/360 | 78,354.06 | Amortizing Balloon | 120 | 118 | 0 | ||||||||||||||
23 | Residence Inn - Hartford | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.894670% | Actual/360 | 77,131.82 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||
24 | Crowne Plaza Madison | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 5.070670% | Actual/360 | 72,594.21 | Amortizing Balloon | 60 | 50 | 0 | ||||||||||||||
25 | The Vineyards Apartments | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 5.194670% | Actual/360 | 70,233.67 | Amortizing Balloon | 120 | 118 | 0 | ||||||||||||||
26 | Grand Forks Market Place | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.754670% | Actual/360 | 60,197.57 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||
27 | 24 Hour Fitness - Fremont | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.174670% | Actual/360 | 62,164.80 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||
28 | Holiday Inn Westchase | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.520670% | Actual/360 | 59,753.79 | Amortizing Balloon | 120 | 118 | 0 | ||||||||||||||
29 | Hampstead Marketplace | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.044670% | Actual/360 | 50,553.27 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||
30 | Fairway Portfolio | 0.00143% | 0.00340% | 0.06000% | 0.00050% | 4.505670% | Actual/360 | 52,113.09 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||
30.01 | Mercer Creek Meadows | |||||||||||||||||||||||||
30.02 | Walnut Meadows | |||||||||||||||||||||||||
30.03 | Alder Meadows | |||||||||||||||||||||||||
31 | Hampton Inn & Suites - Westgate | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.234670% | Actual/360 | 55,314.41 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||
32 | Carriage Way MHP | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 3.654670% | Actual/360 | 31,092.59 | Interest-only, Balloon | Actual/360 | 120 | 120 | 120 | |||||||||||||
33 | 321 Santa Monica | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.664670% | Actual/360 | 51,803.69 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||
34 | Holiday Inn Express - Greenville | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.234670% | Actual/360 | 54,229.82 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||
35 | Ruta Hotel Portfolio | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 5.954670% | Actual/360 | 62,700.24 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||
35.01 | Best Western Plus Sandusky | |||||||||||||||||||||||||
35.02 | Comfort Inn Sandusky | |||||||||||||||||||||||||
36 | Seaport Storage Center | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 3.964670% | Actual/360 | 44,822.86 | Amortizing Balloon | 120 | 118 | 0 | ||||||||||||||
37 | Dicesare MHP Portfolio | 0.00143% | 0.00340% | 0.06000% | 0.00050% | 4.909670% | Actual/360 | 46,464.66 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||
37.01 | Independence Park | |||||||||||||||||||||||||
37.02 | Hillside Estates | |||||||||||||||||||||||||
37.03 | Valley High | |||||||||||||||||||||||||
37.04 | Rostraver Estates | |||||||||||||||||||||||||
38 | The Shops at Cape Coral Parkway | 0.00143% | 0.00340% | 0.05000% | 0.00050% | 3.894670% | Actual/360 | 41,023.74 | Amortizing Balloon | 120 | 118 | 0 | ||||||||||||||
39 | Candlewood Suites - Flowood (Jackson) | 0.00143% | 0.00340% | 0.07000% | 0.00050% | 5.018670% | Actual/360 | 48,681.58 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||
40 | Hotel Vetiver | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.809670% | Actual/360 | 46,001.37 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||
41 | Julington Square | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 5.724670% | Actual/360 | 46,685.83 | Interest-only, Amortizing Balloon | Actual/360 | 126 | 117 | 5 | |||||||||||||
42 | Hyatt Place Germantown | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.274670% | Actual/360 | 38,599.97 | Amortizing Balloon | 120 | 118 | 0 | ||||||||||||||
43 | The Shops at Church Square | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 5.243670% | Actual/360 | 40,120.13 | Amortizing Balloon | 60 | 52 | 0 | ||||||||||||||
44 | Inland Family Dollar/Dollar General Pool | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.231670% | Actual/360 | 37,406.98 | Amortizing Balloon, ARD | 120 | 118 | 0 | ||||||||||||||
44.01 | Family Dollar - Lorain, OH | |||||||||||||||||||||||||
44.02 | Dollar General - Spooner, WI | |||||||||||||||||||||||||
44.03 | Dollar General - Baldwin, WI | |||||||||||||||||||||||||
44.04 | Family Dollar - Abilene TX | |||||||||||||||||||||||||
44.05 | Dollar General - Oxford, WI | �� | ||||||||||||||||||||||||
44.06 | Family Dollar - Colorado City, TX | |||||||||||||||||||||||||
44.07 | Dollar General - Nekoosa, WI | |||||||||||||||||||||||||
44.08 | Dollar General - Wittenberg, WI | |||||||||||||||||||||||||
44.09 | Family Dollar - Cisco, TX | |||||||||||||||||||||||||
44.10 | Dollar General - Mercer, WI | |||||||||||||||||||||||||
45 | Greenville-Augusta Apartment Portfolio | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.924670% | Actual/360 | 39,554.28 | Amortizing Balloon | 120 | 118 | 0 | ||||||||||||||
45.01 | Pine Crest Apartments | |||||||||||||||||||||||||
45.02 | Willow Wick Apartments | |||||||||||||||||||||||||
45.03 | Broadway Apartments | |||||||||||||||||||||||||
46 | North Reno Plaza | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.924670% | Actual/360 | 34,695.05 | Amortizing Balloon | 120 | 113 | 0 | ||||||||||||||
47 | Ravenswood Professional Office Building | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.639670% | Actual/360 | 33,316.59 | Amortizing Balloon | 120 | 116 | 0 | ||||||||||||||
48 | Chateau Avalon Apartments | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.760670% | Actual/360 | 36,047.97 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 12 | |||||||||||||
49 | Holiday Inn Express Webster | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.602670% | Actual/360 | 35,476.73 | Amortizing Balloon | 120 | 118 | 0 | ||||||||||||||
50 | Holiday Inn Express - Vernal | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.544670% | Actual/360 | 39,522.56 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||
51 | Holiday Inn Express - Westgate | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.234670% | Actual/360 | 32,809.04 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||
52 | Academy Sports + Outdoors Kannapolis | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.374670% | Actual/360 | 30,045.66 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||
53 | Hampton Inn Syracuse | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.793670% | Actual/360 | 34,445.59 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||
54 | Willow Festival Annex | 0.00143% | 0.00340% | 0.06000% | 0.00050% | 4.435670% | Actual/360 | 29,796.59 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||
55 | Ashford Club Apartments | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.900670% | Actual/360 | 31,140.03 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | |||||||||||||
56 | Hampton Inn - Easley | 0.00143% | 0.00340% | 0.05000% | 0.00050% | 4.684670% | Actual/360 | 32,748.68 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||
57 | Oakland Mall Apartments | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.124670% | Actual/360 | 27,221.79 | Amortizing Balloon | 120 | 118 | 0 | ||||||||||||||
58 | Shoppes of Deerwood Lake | 0.00143% | 0.00340% | 0.07000% | 0.00050% | 4.414670% | Actual/360 | 27,961.54 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||
59 | Wal-Mart Calaveras Square | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.247670% | Actual/360 | 26,637.52 | Amortizing Balloon | 120 | 118 | 0 | ||||||||||||||
60 | Crestwind Apartments | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.660670% | Actual/360 | 32,136.68 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 12 | |||||||||||||
61 | Creekside Shopping Center | 0.00143% | 0.00340% | 0.07000% | 0.00050% | 4.594670% | Actual/360 | 25,841.81 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||
62 | Storage Depot - Mission, Sunshine & Alta Mesa | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.174670% | Actual/360 | 23,986.29 | Amortizing Balloon | 120 | 118 | 0 | ||||||||||||||
62.01 | Mission | |||||||||||||||||||||||||
62.02 | Sunshine | |||||||||||||||||||||||||
62.03 | Alta Mesa | |||||||||||||||||||||||||
63 | Rock Island Building | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.836670% | Actual/360 | 22,193.62 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||
64 | Shoppes at North Augusta | 0.00143% | 0.00340% | 0.06000% | 0.00050% | 4.084670% | Actual/360 | 20,416.34 | Amortizing Balloon | 120 | 118 | 0 | ||||||||||||||
65 | Premium Self Storage | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.634670% | Actual/360 | 21,294.75 | Amortizing Balloon | 120 | 118 | 0 | ||||||||||||||
66 | Mountain View Village | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.824670% | Actual/360 | 21,371.52 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||
67 | Marlboro Industrial Park | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.254670% | Actual/360 | 19,747.91 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||
68 | Walgreens Aiken | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.224670% | Actual/360 | 13,950.48 | Interest-only, ARD | Actual/360 | 120 | 114 | 120 | |||||||||||||
69 | The Center at Skibo | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.679670% | Actual/360 | 20,998.69 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||
70 | Walgreens Gray | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.224670% | Actual/360 | 12,399.23 | Interest-only, ARD | Actual/360 | 120 | 114 | 120 | |||||||||||||
71 | Walgreens Gallatin | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.224670% | Actual/360 | 11,928.83 | Interest-only, ARD | Actual/360 | 120 | 114 | 120 | |||||||||||||
72 | Walgreens Durant | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.274670% | Actual/360 | 11,807.58 | Interest-only, ARD | Actual/360 | 120 | 115 | 120 | |||||||||||||
73 | Bear Creek Storage Beaumont | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.974670% | Actual/360 | 17,178.29 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||
74 | Walgreens - Taylorsville | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.804670% | Actual/360 | 24,397.35 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||
75 | Walgreens Mount Airy | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.224670% | Actual/360 | 10,593.03 | Interest-only, ARD | Actual/360 | 120 | 114 | 120 | |||||||||||||
76 | Walgreens - Dickinson | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.574670% | Actual/360 | 15,123.01 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||
77 | Berkshire Pointe | 0.00143% | 0.00340% | 0.07000% | 0.00050% | 4.604670% | Actual/360 | 14,100.14 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||
78 | 1401 Central Avenue | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.804670% | Actual/360 | 12,635.53 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||
79 | The Shops at Midtown Commons | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.779670% | Actual/360 | 12,038.99 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||
80 | Cedar Lake MHC | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 5.034670% | Actual/360 | 12,055.87 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||
81 | Spruce Grove | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.934670% | Actual/360 | 9,025.06 | Amortizing Balloon | 120 | 118 | 0 | ||||||||||||||
82 | Capstone Commons | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 4.834670% | Actual/360 | 7,924.47 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||
83 | Dollar General - Satsuma | 0.00143% | 0.00340% | 0.02000% | 0.00050% | 5.324670% | Actual/360 | 3,261.36 | Interest-only, ARD | Actual/360 | 120 | 106 | 120 |
Wells Fargo Commercial Mortgage Trust 2013-LC12 | ||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Remaining IO Period (Mos.) | Original Amort Term (Mos.) | Remaining Amort Term (Mos.) | Seasoning | Prepayment Provisions | Grace Period Default (Days) | Grace Period Late (Days) | Appraised Value ($) | Appraisal Date | UW NOI DSCR (x) | UW NCF DSCR (x) | Cut-off Date LTV Ratio | |||||||||||||||
1 | Innsbrook Office Portfolio | 24 | 360 | 360 | 0 | GRTR 1% or YM(24),D or GRTR 1% or YM(92),O(4) | 0 | 0 | 138,300,000 | 4/16/2013 | 1.78 | 1.59 | 74.8% | |||||||||||||||
1.01 | Westgate I | 17,000,000 | 4/16/2013 | |||||||||||||||||||||||||
1.02 | Liberty Plaza II | 15,300,000 | 4/16/2013 | |||||||||||||||||||||||||
1.03 | Westerre IV | 14,600,000 | 4/16/2013 | |||||||||||||||||||||||||
1.04 | Westerre III | 13,100,000 | 4/16/2013 | |||||||||||||||||||||||||
1.05 | Technology Pointe I & II | 11,700,000 | 4/16/2013 | |||||||||||||||||||||||||
1.06 | Liberty Plaza I | 11,500,000 | 4/16/2013 | |||||||||||||||||||||||||
1.07 | Glen Forest | 10,900,000 | 4/16/2013 | |||||||||||||||||||||||||
1.08 | Rowe Plaza | 10,000,000 | 4/16/2013 | |||||||||||||||||||||||||
1.09 | Westgate II | 8,800,000 | 4/16/2013 | |||||||||||||||||||||||||
1.10 | 4880 Cox Road | 7,800,000 | 4/16/2013 | |||||||||||||||||||||||||
1.11 | Innsbrook Commons | 7,000,000 | 4/16/2013 | |||||||||||||||||||||||||
1.12 | 4198 Cox Road | 5,700,000 | 4/16/2013 | |||||||||||||||||||||||||
1.13 | Gaskins | 4,900,000 | 4/16/2013 | |||||||||||||||||||||||||
2 | Carolina Place | 35 | 360 | 360 | 1 | L(25),D(91),O(4) | 5 | 5 | 263,000,000 | 4/29/2013 | 1.80 | 1.71 | 66.5% | |||||||||||||||
3 | Cumberland Mall | 118 | 0 | 0 | 2 | L(26),D(90),O(4) | 5 | 5 | 254,000,000 | 4/12/2013 | 2.60 | 2.49 | 63.0% | |||||||||||||||
4 | RHP Portfolio V | 32 | 360 | 360 | 2 | L(26),GRTR 1% or YM(89),O(5) | 5 | 5 | 113,150,000 | Various | 1.46 | 1.43 | 73.7% | |||||||||||||||
4.01 | Country Club Mobile Estates | 29,400,000 | 3/1/2013 | |||||||||||||||||||||||||
4.02 | Chalet North | 23,100,000 | 2/27/2013 | |||||||||||||||||||||||||
4.03 | Lakeview Estates | 16,170,000 | 3/1/2013 | |||||||||||||||||||||||||
4.04 | Evergreen Village | 13,130,000 | 3/1/2013 | |||||||||||||||||||||||||
4.05 | Colonial Gardens | 12,800,000 | 3/5/2013 | |||||||||||||||||||||||||
4.06 | Washingtonville Manor | 6,450,000 | 3/2/2013 | |||||||||||||||||||||||||
4.07 | Magnolia Circle | 4,900,000 | 2/27/2013 | |||||||||||||||||||||||||
4.08 | Towneship at Clifton | 3,050,000 | 3/6/2013 | |||||||||||||||||||||||||
4.09 | Wheel Estates | 2,300,000 | 2/27/2013 | |||||||||||||||||||||||||
4.10 | Brittany Place | 1,850,000 | 3/5/2013 | |||||||||||||||||||||||||
5 | White Marsh Mall | 94 | 0 | 0 | 2 | L(26),D(63),O(7) | 5 | 5 | 300,000,000 | 4/11/2013 | 2.77 | 2.66 | 63.3% | |||||||||||||||
6 | Rimrock Mall | 60 | 360 | 360 | 0 | L(18),GRTR 1% or YM(6),D or GRTR 1% or YM(89),O(7) | 0 | 0 | 112,000,000 | 5/10/2013 | 1.79 | 1.70 | 68.8% | |||||||||||||||
7 | Grace Lake Corporate Center | 0 | 276 | 273 | 3 | L(27),D(89),O(4) | 0 | 0 | 122,750,000 | 2/26/2013 | 1.71 | 1.60 | 61.5% | |||||||||||||||
8 | RHP Portfolio VI | 32 | 360 | 360 | 2 | L(26),GRTR 1% or YM(89),O(5) | 5 | 5 | 100,430,000 | Various | 1.47 | 1.45 | 73.7% | |||||||||||||||
8.01 | Western Hills | 40,000,000 | 2/27/2013 | |||||||||||||||||||||||||
8.02 | Villa West | 17,800,000 | 3/1/2013 | |||||||||||||||||||||||||
8.03 | Northland | 11,200,000 | 3/5/2013 | |||||||||||||||||||||||||
8.04 | Forest Park | 10,400,000 | 3/1/2013 | |||||||||||||||||||||||||
8.05 | Cypress Shores | 7,800,000 | 2/27/2013 | |||||||||||||||||||||||||
8.06 | Ortega Village | 7,400,000 | 2/27/2013 | |||||||||||||||||||||||||
8.07 | Blue Valley | 4,130,000 | 3/5/2013 | |||||||||||||||||||||||||
8.08 | El Caudillo | 1,700,000 | 3/6/2013 | |||||||||||||||||||||||||
9 | 100 & 150 South Wacker Drive | 58 | 360 | 360 | 2 | L(26),D(90),O(4) | 5 | 5 | 211,000,000 | 3/14/2013 | 1.88 | 1.56 | 66.4% | |||||||||||||||
10 | One Eleven Magnolia | 24 | 360 | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 63,500,000 | 4/15/2013 | 1.38 | 1.30 | 73.9% | |||||||||||||||
11 | Storage Zone Portfolio | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 41,050,000 | 4/22/2013 | 1.58 | 1.49 | 75.0% | |||||||||||||||
11.01 | Brecksville | 4,450,000 | 4/22/2013 | |||||||||||||||||||||||||
11.02 | Avon | 3,750,000 | 4/22/2013 | |||||||||||||||||||||||||
11.03 | Ravenna & Annex | 3,800,000 | 4/22/2013 | |||||||||||||||||||||||||
11.04 | Medina | 3,650,000 | 4/22/2013 | |||||||||||||||||||||||||
11.05 | Hudson | 3,450,000 | 4/22/2013 | |||||||||||||||||||||||||
11.06 | Streetsboro | 3,450,000 | 4/22/2013 | |||||||||||||||||||||||||
11.07 | Warren & Cortland | 2,750,000 | 4/22/2013 | |||||||||||||||||||||||||
11.08 | West Market | 2,700,000 | 4/22/2013 | |||||||||||||||||||||||||
11.09 | Chenoweth | 2,700,000 | 4/22/2013 | |||||||||||||||||||||||||
11.10 | Shanafelt | 2,400,000 | 4/22/2013 | |||||||||||||||||||||||||
11.11 | Elyria | 2,000,000 | 4/22/2013 | |||||||||||||||||||||||||
11.12 | Peninsula | 1,750,000 | 4/22/2013 | |||||||||||||||||||||||||
11.13 | Sandusky | 1,700,000 | 4/22/2013 | |||||||||||||||||||||||||
11.14 | Cuyahoga Falls | 1,400,000 | 4/22/2013 | |||||||||||||||||||||||||
11.15 | East Liverpool | 1,100,000 | 4/22/2013 | |||||||||||||||||||||||||
12 | Durban Retail Portfolio | 0 | 360 | 359 | 1 | L(25),D(93),O(2) | 0 | 0 | 39,700,000 | Various | 1.53 | 1.45 | 74.9% | |||||||||||||||
12.01 | Waterford Shoppes | 11,300,000 | 4/25/2013 | |||||||||||||||||||||||||
12.02 | Mebane Oaks Village | 11,100,000 | 4/25/2013 | |||||||||||||||||||||||||
12.03 | Magnolia Oaks Village | 9,500,000 | 4/26/2013 | |||||||||||||||||||||||||
12.04 | Hyde Park Shopping Center | 7,800,000 | 4/26/2013 | |||||||||||||||||||||||||
13 | Queens Tower | 59 | 360 | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 49,000,000 | 4/25/2013 | 2.15 | 1.99 | 57.1% | |||||||||||||||
14 | Starwood Schulte Hotel Portfolio | 12 | 360 | 360 | 0 | L(24),D or GRTR 1% or YM(29),O(7) | 5 | 5 | 33,900,000 | Various | 2.37 | 2.07 | 58.1% | |||||||||||||||
14.01 | Sheraton - St. Paul Woodbury | 20,900,000 | 4/1/2013 | |||||||||||||||||||||||||
14.02 | TownePlace Suites - Scranton Wilkes-Barre | 13,000,000 | 4/16/2013 | |||||||||||||||||||||||||
15 | Gatlin Jacksonville Portfolio | 0 | 360 | 356 | 5 | L(29),D(91),O(2) | 0 | 0 | 26,700,000 | 7/19/2012 | 1.36 | 1.27 | 70.0% | |||||||||||||||
15.01 | Crossroads at Mandarin | 9,700,000 | 7/19/2012 | |||||||||||||||||||||||||
15.02 | Merrill Station | 10,100,000 | 7/19/2012 | |||||||||||||||||||||||||
15.03 | Village Shoppes | 6,900,000 | 7/19/2012 | |||||||||||||||||||||||||
16 | 300 & 390 Union | 24 | 360 | 360 | 0 | L(24),GRTR 1% or YM(92),O(4) | 0 | 0 | 24,800,000 | 4/29/2013 | 1.66 | 1.44 | 73.8% | |||||||||||||||
17 | Doubletree Hotel - Los Angeles Norwalk | 0 | 300 | 300 | 0 | L(24),D(32),O(4) | 5 | 5 | 23,900,000 | 4/9/2013 | 1.82 | 1.53 | 66.9% | |||||||||||||||
18 | Plaza De Oro Shopping Center | 23 | 360 | 360 | 1 | L(25),D(91),O(4) | 5 | 5 | 23,500,000 | 4/17/2013 | 1.71 | 1.61 | 68.1% | |||||||||||||||
19 | Oaks at Broad River | 17 | 360 | 360 | 1 | L(25),D(93),O(2) | 0 | 0 | 22,350,000 | 4/19/2013 | 1.30 | 1.25 | 70.5% | |||||||||||||||
20 | Paseo Place | 0 | 360 | 359 | 1 | L(25),D(93),O(2) | 0 | 0 | 24,300,000 | 3/18/2013 | 1.34 | 1.30 | 61.6% | |||||||||||||||
21 | Shops at Bruckner | 0 | 240 | 238 | 2 | GRTR 1% or YM(26),D or GRTR 1% or YM(90),O(4) | 5 | 5 | 32,600,000 | 3/15/2013 | 1.84 | 1.70 | 44.2% | |||||||||||||||
22 | Residence Inn Melbourne | 0 | 360 | 358 | 2 | L(26),D(90),O(4) | 0 | 0 | 19,300,000 | 3/1/2013 | 1.65 | 1.45 | 69.8% | |||||||||||||||
23 | Residence Inn - Hartford | 0 | 300 | 300 | 0 | L(24),D(92),O(4) | 5 | 5 | 19,000,000 | 3/29/2013 | 1.91 | 1.65 | 70.0% | |||||||||||||||
24 | Crowne Plaza Madison | 0 | 300 | 290 | 10 | L(34),D(22),O(4) | 0 | 0 | 19,600,000 | 9/1/2012 | 1.94 | 1.60 | 61.7% | |||||||||||||||
25 | The Vineyards Apartments | 0 | 300 | 298 | 2 | L(26),D(92),O(2) | 0 | 0 | 20,300,000 | 3/12/2013 | 1.77 | 1.62 | 57.7% | |||||||||||||||
26 | Grand Forks Market Place | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 21,500,000 | 4/11/2013 | 2.30 | 2.08 | 53.5% | |||||||||||||||
27 | 24 Hour Fitness - Fremont | 0 | 264 | 264 | 0 | L(24),D(92),O(4) | 5 | 5 | 17,000,000 | 4/23/2013 | 1.61 | 1.51 | 62.9% | |||||||||||||||
28 | Holiday Inn Westchase | 0 | 300 | 298 | 2 | L(26),D(91),O(3) | 0 | 0 | 16,900,000 | 3/13/2013 | 1.83 | 1.61 | 63.1% | |||||||||||||||
29 | Hampstead Marketplace | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 16,200,000 | 3/12/2013 | 1.85 | 1.74 | 64.7% | |||||||||||||||
30 | Fairway Portfolio | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 14,080,000 | 4/3/2013 | 1.38 | 1.30 | 72.3% | |||||||||||||||
30.01 | Mercer Creek Meadows | 5,900,000 | 4/3/2013 | |||||||||||||||||||||||||
30.02 | Walnut Meadows | 4,160,000 | 4/3/2013 | |||||||||||||||||||||||||
30.03 | Alder Meadows | 4,020,000 | 4/3/2013 | |||||||||||||||||||||||||
31 | Hampton Inn & Suites - Westgate | 0 | 300 | 299 | 1 | L(25),D(91),O(4) | 5 | 5 | 13,600,000 | 2/7/2013 | 1.99 | 1.77 | 74.9% | |||||||||||||||
32 | Carriage Way MHP | 120 | 0 | 0 | 0 | L(24),D(92),O(4) | 5 | 5 | 26,000,000 | 3/5/2013 | 5.97 | 5.86 | 38.5% | |||||||||||||||
33 | 321 Santa Monica | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 18,000,000 | 2/12/2013 | 1.45 | 1.37 | 55.6% | |||||||||||||||
34 | Holiday Inn Express - Greenville | 0 | 300 | 299 | 1 | L(25),D(91),O(4) | 5 | 5 | 14,000,000 | 2/5/2013 | 2.01 | 1.79 | 71.3% | |||||||||||||||
35 | Ruta Hotel Portfolio | 0 | 300 | 300 | 0 | L(24),D(93),O(3) | 5 | 5 | 15,700,000 | 5/3/2013 | 2.15 | 1.91 | 62.1% | |||||||||||||||
35.01 | Best Western Plus Sandusky | 8,100,000 | 5/3/2013 | |||||||||||||||||||||||||
35.02 | Comfort Inn Sandusky | 7,600,000 | 5/3/2013 | |||||||||||||||||||||||||
36 | Seaport Storage Center | 0 | 360 | 358 | 2 | L(26),D(90),O(4) | 5 | 5 | 16,800,000 | 2/25/2013 | 2.02 | 2.00 | 55.8% | |||||||||||||||
37 | Dicesare MHP Portfolio | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 11,730,000 | 1/29/2013 | 1.43 | 1.40 | 74.0% | |||||||||||||||
37.01 | Independence Park | 3,730,000 | 1/29/2013 | |||||||||||||||||||||||||
37.02 | Hillside Estates | 3,250,000 | 1/29/2013 | |||||||||||||||||||||||||
37.03 | Valley High | 2,400,000 | 1/29/2013 | |||||||||||||||||||||||||
37.04 | Rostraver Estates | 2,350,000 | 1/29/2013 | |||||||||||||||||||||||||
38 | The Shops at Cape Coral Parkway | 0 | 360 | 358 | 2 | L(26),D(90),O(4) | 5 | 5 | 12,250,000 | 3/28/2013 | 1.71 | 1.60 | 70.4% | |||||||||||||||
39 | Candlewood Suites - Flowood (Jackson) | 0 | 300 | 299 | 1 | L(25),D(91),O(4) | 0 | 5 | 12,000,000 | 5/1/2013 | 1.67 | 1.51 | 68.6% | |||||||||||||||
40 | Hotel Vetiver | 0 | 300 | 299 | 1 | L(25),D(92),O(3) | 0 | 0 | 14,000,000 | 4/1/2013 | 2.01 | 1.80 | 57.0% | |||||||||||||||
41 | Julington Square | 0 | 360 | 356 | 9 | L(33),D(91),O(2) | 0 | 0 | 12,300,000 | 7/27/2012 | 1.57 | 1.49 | 64.8% | |||||||||||||||
42 | Hyatt Place Germantown | 0 | 360 | 358 | 2 | L(26),D(90),O(4) | 0 | 0 | 11,600,000 | 2/27/2013 | 2.15 | 1.86 | 67.1% | |||||||||||||||
43 | The Shops at Church Square | 0 | 360 | 352 | 8 | L(32),D(26),O(2) | 0 | 0 | 11,200,000 | 8/28/2012 | 1.94 | 1.72 | 64.2% | |||||||||||||||
44 | Inland Family Dollar/Dollar General Pool | 0 | 300 | 298 | 2 | L(26),GRTR 1% or YM(90),O(4) | 0 | 0 | 10,915,000 | Various | 1.73 | 1.67 | 63.0% | |||||||||||||||
44.01 | Family Dollar - Lorain, OH | 1,250,000 | 3/15/2013 | |||||||||||||||||||||||||
44.02 | Dollar General - Spooner, WI | 1,200,000 | 3/18/2013 | |||||||||||||||||||||||||
44.03 | Dollar General - Baldwin, WI | 1,150,000 | 3/18/2013 | |||||||||||||||||||||||||
44.04 | Family Dollar - Abilene TX | 1,145,000 | 3/19/2013 | |||||||||||||||||||||||||
44.05 | Dollar General - Oxford, WI | 1,110,000 | 3/19/2013 | |||||||||||||||||||||||||
44.06 | Family Dollar - Colorado City, TX | 1,070,000 | 3/19/2013 | |||||||||||||||||||||||||
44.07 | Dollar General - Nekoosa, WI | 1,050,000 | 3/17/2013 | |||||||||||||||||||||||||
44.08 | Dollar General - Wittenberg, WI | 990,000 | 3/17/2013 | |||||||||||||||||||||||||
44.09 | Family Dollar - Cisco, TX | 1,000,000 | 3/19/2013 | |||||||||||||||||||||||||
44.10 | Dollar General - Mercer, WI | 950,000 | 3/17/2013 | |||||||||||||||||||||||||
45 | Greenville-Augusta Apartment Portfolio | 0 | 300 | 298 | 2 | L(26),D(90),O(4) | 0 | 0 | 10,450,000 | Various | 1.70 | 1.51 | 64.9% | |||||||||||||||
45.01 | Pine Crest Apartments | 4,400,000 | 4/2/2013 | |||||||||||||||||||||||||
45.02 | Willow Wick Apartments | 4,100,000 | 4/2/2013 | |||||||||||||||||||||||||
45.03 | Broadway Apartments | 1,950,000 | 4/3/2013 | |||||||||||||||||||||||||
46 | North Reno Plaza | 0 | 360 | 353 | 7 | L(31),D(86),O(3) | 0 | 0 | 10,100,000 | 9/17/2012 | 1.70 | 1.47 | 63.8% | |||||||||||||||
47 | Ravenswood Professional Office Building | 0 | 360 | 356 | 4 | L(28),D(88),O(4) | 0 | 0 | 9,150,000 | 12/10/2012 | 1.73 | 1.58 | 70.1% | |||||||||||||||
48 | Chateau Avalon Apartments | 12 | 300 | 300 | 0 | L(24),D(94),O(2) | 0 | 0 | 8,510,000 | 5/8/2013 | 1.56 | 1.44 | 74.0% | |||||||||||||||
49 | Holiday Inn Express Webster | 0 | 300 | 298 | 2 | L(26),D(91),O(3) | 0 | 0 | 10,400,000 | 3/14/2013 | 1.91 | 1.72 | 60.4% | |||||||||||||||
50 | Holiday Inn Express - Vernal | 0 | 240 | 240 | 0 | L(24),D(92),O(4) | 5 | 5 | 9,000,000 | 4/22/2013 | 2.17 | 1.97 | 69.0% | |||||||||||||||
51 | Holiday Inn Express - Westgate | 0 | 300 | 299 | 1 | L(25),D(91),O(4) | 5 | 5 | 8,500,000 | 2/7/2013 | 2.09 | 1.86 | 71.0% | |||||||||||||||
52 | Academy Sports + Outdoors Kannapolis | 0 | 360 | 359 | 1 | L(25),D(92),O(3) | 0 | 0 | 9,850,000 | 3/21/2013 | 1.93 | 1.81 | 60.8% | |||||||||||||||
53 | Hampton Inn Syracuse | 0 | 300 | 299 | 1 | L(25),D(93),O(2) | 0 | 0 | 10,100,000 | 4/3/2013 | 2.40 | 2.13 | 59.3% | |||||||||||||||
54 | Willow Festival Annex | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 8,500,000 | 4/25/2013 | 1.60 | 1.58 | 69.1% | |||||||||||||||
55 | Ashford Club Apartments | 23 | 360 | 360 | 1 | L(25),D(92),O(3) | 0 | 0 | 8,000,000 | 4/24/2013 | 1.38 | 1.30 | 73.1% | |||||||||||||||
56 | Hampton Inn - Easley | 0 | 300 | 299 | 1 | L(25),D(88),O(7) | 5 | 5 | 8,250,000 | 2/12/2013 | 1.99 | 1.80 | 69.6% | |||||||||||||||
57 | Oakland Mall Apartments | 0 | 360 | 358 | 2 | L(26),D(90),O(4) | 5 | 5 | 7,800,000 | 3/12/2013 | 2.14 | 1.93 | 71.6% | |||||||||||||||
58 | Shoppes of Deerwood Lake | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 7,675,000 | 1/22/2013 | 1.82 | 1.72 | 71.9% | |||||||||||||||
59 | Wal-Mart Calaveras Square | 0 | 360 | 358 | 2 | L(26),D(90),O(4) | 0 | 0 | 8,575,000 | 1/28/2013 | 1.45 | 1.36 | 62.8% | |||||||||||||||
60 | Crestwind Apartments | 12 | 240 | 240 | 0 | L(24),D(94),O(2) | 0 | 0 | 7,800,000 | 5/3/2013 | 1.57 | 1.44 | 64.1% | |||||||||||||||
61 | Creekside Shopping Center | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 7,250,000 | 3/29/2013 | 1.76 | 1.67 | 68.9% | |||||||||||||||
62 | Storage Depot - Mission, Sunshine & Alta Mesa | 0 | 360 | 358 | 2 | L(26),D(90),O(4) | 5 | 5 | 6,850,000 | Various | 1.60 | 1.54 | 71.4% | |||||||||||||||
62.01 | Mission | 4,190,000 | 4/29/2013 | |||||||||||||||||||||||||
62.02 | Sunshine | 1,330,000 | 3/15/2013 | |||||||||||||||||||||||||
62.03 | Alta Mesa | 1,330,000 | 3/6/2013 | |||||||||||||||||||||||||
63 | Rock Island Building | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 5 | 6,025,000 | 5/2/2013 | 1.48 | 1.37 | 69.6% | |||||||||||||||
64 | Shoppes at North Augusta | 0 | 360 | 358 | 2 | L(26),D(87),O(7) | 5 | 5 | 5,750,000 | 4/4/2013 | 1.96 | 1.80 | 72.8% | |||||||||||||||
65 | Premium Self Storage | 0 | 360 | 358 | 2 | L(26),GRTR 1% or YM(90),O(4) | 5 | 5 | 7,700,000 | 3/26/2013 | 2.31 | 2.27 | 53.4% | |||||||||||||||
66 | Mountain View Village | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 5,490,000 | 5/6/2013 | 1.56 | 1.51 | 73.8% | |||||||||||||||
67 | Marlboro Industrial Park | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 5,890,000 | 3/13/2013 | 1.87 | 1.67 | 67.8% | |||||||||||||||
68 | Walgreens Aiken | 114 | 0 | 0 | 6 | YM(30),D or YM(86),O(4) | 0 | 0 | 6,150,000 | 11/30/2012 | 2.16 | 2.15 | 63.2% | |||||||||||||||
69 | The Center at Skibo | 0 | 300 | 300 | 0 | L(24),D(92),O(4) | 0 | 0 | 5,300,000 | 4/16/2013 | 1.69 | 1.64 | 69.8% | |||||||||||||||
70 | Walgreens Gray | 114 | 0 | 0 | 6 | YM(30),D or YM(86),O(4) | 0 | 0 | 5,375,000 | 11/26/2012 | 2.16 | 2.15 | 64.2% | |||||||||||||||
71 | Walgreens Gallatin | 114 | 0 | 0 | 6 | YM(30),D or YM(86),O(4) | 0 | 0 | 5,200,000 | 11/26/2012 | 2.16 | 2.15 | 63.9% | |||||||||||||||
72 | Walgreens Durant | 115 | 0 | 0 | 5 | YM(29),D or YM(87),O(4) | 0 | 0 | 5,000,000 | 11/28/2012 | 2.15 | 2.14 | 65.0% | |||||||||||||||
73 | Bear Creek Storage Beaumont | 0 | 360 | 360 | 0 | L(24),GRTR 1% or YM(92),O(4) | 5 | 5 | 6,900,000 | 4/25/2013 | 2.20 | 2.15 | 46.4% | |||||||||||||||
74 | Walgreens - Taylorsville | 0 | 180 | 180 | 0 | L(24),D(92),O(4) | 5 | 5 | 6,130,000 | 4/15/2013 | 1.23 | 1.22 | 50.9% | |||||||||||||||
75 | Walgreens Mount Airy | 114 | 0 | 0 | 6 | YM(30),D or YM(86),O(4) | 0 | 0 | 4,675,000 | 12/1/2012 | 2.16 | 2.15 | 63.1% | |||||||||||||||
76 | Walgreens - Dickinson | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 5,060,000 | 4/3/2013 | 1.72 | 1.71 | 58.3% | |||||||||||||||
77 | Berkshire Pointe | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 3,900,000 | 4/16/2013 | 1.84 | 1.71 | 69.8% | |||||||||||||||
78 | 1401 Central Avenue | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 3,370,000 | 4/19/2013 | 1.73 | 1.61 | 71.2% | |||||||||||||||
79 | The Shops at Midtown Commons | 0 | 300 | 300 | 0 | L(24),D(92),O(4) | 0 | 0 | 2,900,000 | 4/16/2013 | 1.50 | 1.43 | 72.4% | |||||||||||||||
80 | Cedar Lake MHC | 0 | 300 | 300 | 0 | L(24),GRTR 1% or YM(92),O(4) | 5 | 15 | 3,190,000 | 4/23/2013 | 1.78 | 1.71 | 64.3% | |||||||||||||||
81 | Spruce Grove | 0 | 300 | 298 | 2 | L(26),D(90),O(4) | 5 | 5 | 2,750,000 | 3/26/2013 | 1.72 | 1.63 | 56.2% | |||||||||||||||
82 | Capstone Commons | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 2,590,000 | 4/19/2013 | 2.05 | 1.91 | 57.9% | |||||||||||||||
83 | Dollar General - Satsuma | 106 | 0 | 0 | 14 | YM(38),D or YM(78),O(4) | 0 | 0 | 1,110,000 | 3/8/2012 | 2.10 | 1.97 | 65.0% |
Wells Fargo Commercial Mortgage Trust 2013-LC12 | ||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | LTV Ratio at Maturity or ARD | Cut-off Date UW NOI Debt Yield | Cut-off Date UW NCF Debt Yield | UW Revenues ($) | UW Expenses ($) | UW Net Operating Income ($) | UW Replacement ($) | UW TI/LC ($) | UW Net Cash Flow ($) | Occupancy Rate | Occupancy as-of Date | UW Hotel ADR | |||||||||||||
1 | Innsbrook Office Portfolio | 63.8% | 10.8% | 9.6% | 16,991,353 | 5,852,561 | 11,138,792 | 248,510 | 935,303 | 9,954,978 | 95.8% | 6/11/2013 | ||||||||||||||
1.01 | Westgate I | 1,785,032 | 517,147 | 1,267,885 | 22,938 | 86,330 | 1,158,616 | 100.0% | 6/11/2013 | |||||||||||||||||
1.02 | Liberty Plaza II | 2,039,950 | 927,368 | 1,112,583 | 33,844 | 127,376 | 951,363 | 100.0% | 6/11/2013 | |||||||||||||||||
1.03 | Westerre IV | 1,686,565 | 497,400 | 1,189,165 | 19,530 | 73,504 | 1,096,131 | 100.0% | 6/11/2013 | |||||||||||||||||
1.04 | Westerre III | 1,564,475 | 479,366 | 1,085,110 | 19,032 | 71,630 | 994,448 | 100.0% | 6/11/2013 | |||||||||||||||||
1.05 | Technology Pointe I & II | 1,374,907 | 334,254 | 1,040,652 | 28,058 | 105,598 | 906,996 | 100.0% | 6/11/2013 | |||||||||||||||||
1.06 | Liberty Plaza I | 1,486,414 | 586,557 | 899,857 | 20,099 | 75,646 | 804,111 | 97.5% | 6/11/2013 | |||||||||||||||||
1.07 | Glen Forest | 1,394,521 | 535,217 | 859,304 | 20,081 | 75,577 | 763,646 | 88.7% | 6/11/2013 | |||||||||||||||||
1.08 | Rowe Plaza | 1,477,624 | 473,411 | 1,004,213 | 18,164 | 68,362 | 917,687 | 98.2% | 6/11/2013 | |||||||||||||||||
1.09 | Westgate II | 1,001,336 | 424,870 | 576,466 | 15,067 | 56,705 | 504,695 | 85.5% | 6/11/2013 | |||||||||||||||||
1.10 | 4880 Cox Road | 1,237,759 | 347,042 | 890,717 | 14,682 | 55,256 | 820,780 | 94.2% | 6/11/2013 | |||||||||||||||||
1.11 | Innsbrook Commons | 820,336 | 384,631 | 435,704 | 14,763 | 55,564 | 365,377 | 83.8% | 6/11/2013 | |||||||||||||||||
1.12 | 4198 Cox Road | 677,858 | 280,544 | 397,314 | 11,022 | 41,484 | 344,808 | 82.3% | 6/11/2013 | |||||||||||||||||
1.13 | Gaskins | 444,576 | 64,754 | 379,822 | 11,232 | 42,271 | 326,319 | 100.0% | 6/11/2013 | |||||||||||||||||
2 | Carolina Place | 57.3% | 10.1% | 9.6% | 24,662,207 | 6,968,607 | 17,693,600 | 194,253 | 695,975 | 16,803,371 | 94.4% | 3/31/2013 | ||||||||||||||
3 | Cumberland Mall | 63.0% | 9.7% | 9.3% | 21,794,267 | 6,312,264 | 15,482,004 | 108,305 | 539,322 | 14,834,376 | 85.7% | 2/28/2013 | ||||||||||||||
4 | RHP Portfolio V | 63.5% | 8.4% | 8.2% | 11,102,453 | 4,117,801 | 6,984,652 | 120,800 | 0 | 6,863,852 | 78.5% | 2/14/2013 | ||||||||||||||
4.01 | Country Club Mobile Estates | 2,553,549 | 784,554 | 1,768,994 | 16,150 | 0 | 1,752,844 | 100.0% | 2/14/2013 | |||||||||||||||||
4.02 | Chalet North | 2,097,630 | 742,993 | 1,354,637 | 20,200 | 0 | 1,334,437 | 86.9% | 2/14/2013 | |||||||||||||||||
4.03 | Lakeview Estates | 1,274,438 | 364,996 | 909,443 | 10,450 | 0 | 898,993 | 96.7% | 2/14/2013 | |||||||||||||||||
4.04 | Evergreen Village | 1,067,615 | 299,888 | 767,727 | 11,900 | 0 | 755,827 | 82.4% | 2/14/2013 | |||||||||||||||||
4.05 | Colonial Gardens | 1,571,164 | 633,937 | 937,227 | 17,100 | 0 | 920,127 | 95.9% | 2/14/2013 | |||||||||||||||||
4.06 | Washingtonville Manor | 768,943 | 301,839 | 467,105 | 4,100 | 0 | 463,005 | 85.4% | 2/14/2013 | |||||||||||||||||
4.07 | Magnolia Circle | 539,600 | 290,932 | 248,668 | 6,350 | 0 | 242,318 | 86.6% | 2/14/2013 | |||||||||||||||||
4.08 | Towneship at Clifton | 740,406 | 480,588 | 259,818 | 27,500 | 0 | 232,318 | 35.8% | 2/14/2013 | |||||||||||||||||
4.09 | Wheel Estates | 229,548 | 69,667 | 159,881 | 2,700 | 0 | 157,181 | 92.6% | 2/14/2013 | |||||||||||||||||
4.10 | Brittany Place | 259,558 | 148,406 | 111,152 | 4,350 | 0 | 106,802 | 79.3% | 2/14/2013 | |||||||||||||||||
5 | White Marsh Mall | 63.3% | 10.3% | 9.9% | 27,159,676 | 7,664,488 | 19,495,188 | 140,463 | 638,819 | 18,715,906 | 96.6% | 2/28/2013 | ||||||||||||||
6 | Rimrock Mall | 62.7% | 10.6% | 10.1% | 11,839,035 | 3,647,352 | 8,191,683 | 85,732 | 363,006 | 7,742,945 | 97.3% | 4/30/2013 | ||||||||||||||
7 | Grace Lake Corporate Center | 42.6% | 12.1% | 11.3% | 14,019,518 | 4,910,552 | 9,108,966 | 176,590 | 394,089 | 8,538,288 | 100.0% | 2/1/2013 | ||||||||||||||
8 | RHP Portfolio VI | 63.5% | 8.4% | 8.3% | 9,517,334 | 3,290,030 | 6,227,304 | 88,450 | 0 | 6,138,854 | 87.7% | 2/14/2013 | ||||||||||||||
8.01 | Western Hills | 3,270,088 | 904,807 | 2,365,282 | 19,750 | 0 | 2,345,532 | 95.7% | 2/14/2013 | |||||||||||||||||
8.02 | Villa West | 1,455,175 | 360,181 | 1,094,994 | 10,550 | 0 | 1,084,444 | 100.0% | 2/14/2013 | |||||||||||||||||
8.03 | Northland | 1,243,168 | 377,826 | 865,342 | 14,050 | 0 | 851,292 | 90.0% | 2/14/2013 | |||||||||||||||||
8.04 | Forest Park | 1,087,586 | 518,093 | 569,492 | 9,150 | 0 | 560,342 | 95.6% | 2/14/2013 | |||||||||||||||||
8.05 | Cypress Shores | 751,499 | 259,680 | 491,819 | 9,950 | 0 | 481,869 | 80.9% | 2/14/2013 | |||||||||||||||||
8.06 | Ortega Village | 941,463 | 542,407 | 399,056 | 14,400 | 0 | 384,656 | 67.4% | 2/14/2013 | |||||||||||||||||
8.07 | Blue Valley | 572,815 | 252,675 | 320,140 | 7,300 | 0 | 312,840 | 87.0% | 2/14/2013 | |||||||||||||||||
8.08 | El Caudillo | 195,541 | 74,362 | 121,179 | 3,300 | 0 | 117,879 | 80.3% | 2/14/2013 | |||||||||||||||||
9 | 100 & 150 South Wacker Drive | 60.2% | 10.7% | 8.9% | 29,126,843 | 14,089,796 | 15,037,047 | 164,348 | 2,401,817 | 12,470,882 | 82.0% | 4/23/2013 | ||||||||||||||
10 | One Eleven Magnolia | 63.3% | 8.5% | 8.0% | 7,401,368 | 3,411,815 | 3,989,554 | 73,652 | 163,678 | 3,752,223 | 94.9% | 4/15/2013 | ||||||||||||||
11 | Storage Zone Portfolio | 60.6% | 9.6% | 9.0% | 5,248,864 | 2,293,441 | 2,955,423 | 175,329 | 0 | 2,780,094 | 89.3% | 4/15/2013 | ||||||||||||||
11.01 | Brecksville | 534,667 | 214,396 | 320,271 | 13,023 | 0 | 307,248 | 86.8% | 4/15/2013 | |||||||||||||||||
11.02 | Avon | 471,980 | 170,996 | 300,984 | 14,853 | 0 | 286,131 | 95.4% | 4/15/2013 | |||||||||||||||||
11.03 | Ravenna & Annex | 521,083 | 234,723 | 286,360 | 22,000 | 0 | 264,360 | 80.8% | 4/15/2013 | |||||||||||||||||
11.04 | Medina | 411,964 | 149,241 | 262,723 | 14,703 | 0 | 248,020 | 95.8% | 4/15/2013 | |||||||||||||||||
11.05 | Hudson | 516,113 | 239,950 | 276,163 | 11,362 | 0 | 264,802 | 84.7% | 4/15/2013 | |||||||||||||||||
11.06 | Streetsboro | 430,294 | 170,730 | 259,564 | 13,727 | 0 | 245,837 | 85.5% | 4/15/2013 | |||||||||||||||||
11.07 | Warren & Cortland | 360,519 | 158,615 | 201,904 | 13,116 | 0 | 188,788 | 87.6% | 4/15/2013 | |||||||||||||||||
11.08 | West Market | 298,404 | 141,661 | 156,743 | 8,430 | 0 | 148,313 | 99.2% | 4/15/2013 | |||||||||||||||||
11.09 | Chenoweth | 356,362 | 146,659 | 209,703 | 14,476 | 0 | 195,227 | 93.7% | 4/15/2013 | |||||||||||||||||
11.10 | Shanafelt | 334,021 | 171,762 | 162,259 | 12,942 | 0 | 149,317 | 83.3% | 4/15/2013 | |||||||||||||||||
11.11 | Elyria | 247,535 | 127,438 | 120,097 | 10,500 | 0 | 109,597 | 97.1% | 4/15/2013 | |||||||||||||||||
11.12 | Peninsula | 221,507 | 112,545 | 108,962 | 7,810 | 0 | 101,152 | 72.9% | 4/15/2013 | |||||||||||||||||
11.13 | Sandusky | 195,653 | 84,332 | 111,321 | 5,514 | 0 | 105,807 | 94.2% | 4/15/2013 | |||||||||||||||||
11.14 | Cuyahoga Falls | 185,833 | 86,742 | 99,091 | 6,314 | 0 | 92,777 | 95.9% | 4/15/2013 | |||||||||||||||||
11.15 | East Liverpool | 162,929 | 83,651 | 79,278 | 6,560 | 0 | 72,718 | 98.9% | 4/15/2013 | |||||||||||||||||
12 | Durban Retail Portfolio | 62.3% | 10.2% | 9.7% | 3,954,115 | 912,964 | 3,041,150 | 59,000 | 100,381 | 2,881,769 | 93.6% | 3/31/2013 | ||||||||||||||
12.01 | Waterford Shoppes | 1,052,435 | 249,293 | 803,141 | 15,192 | 28,587 | 759,363 | 92.1% | 3/31/2013 | |||||||||||||||||
12.02 | Mebane Oaks Village | 1,131,174 | 240,713 | 890,461 | 18,483 | 32,684 | 839,294 | 89.4% | 3/31/2013 | |||||||||||||||||
12.03 | Magnolia Oaks Village | 942,806 | 226,702 | 716,103 | 12,662 | 19,926 | 683,516 | 100.0% | 3/31/2013 | |||||||||||||||||
12.04 | Hyde Park Shopping Center | 827,700 | 196,255 | 631,445 | 12,664 | 19,184 | 599,597 | 95.1% | 3/31/2013 | |||||||||||||||||
13 | Queens Tower | 52.0% | 12.5% | 11.6% | 4,868,673 | 1,366,409 | 3,502,264 | 43,865 | 215,214 | 3,243,185 | 98.2% | 4/18/2013 | ||||||||||||||
14 | Starwood Schulte Hotel Portfolio | 54.0% | 13.8% | 12.1% | 8,528,884 | 5,800,825 | 2,728,058 | 0 | 0 | 2,386,903 | 70.9% | 4/30/2013 | 111 | |||||||||||||
14.01 | Sheraton - St. Paul Woodbury | 5,800,420 | 4,241,903 | 1,558,517 | 0 | 0 | 1,326,500 | 68.6% | 4/30/2013 | 126 | ||||||||||||||||
14.02 | TownePlace Suites - Scranton Wilkes-Barre | 2,728,464 | 1,558,922 | 1,169,542 | 0 | 0 | 1,060,403 | 74.1% | 4/30/2013 | 91 | ||||||||||||||||
15 | Gatlin Jacksonville Portfolio | 59.0% | 9.6% | 8.9% | 2,623,765 | 836,877 | 1,786,887 | 52,141 | 64,151 | 1,670,596 | 91.2% | 2/14/2013 | ||||||||||||||
15.01 | Crossroads at Mandarin | 963,714 | 260,621 | 703,092 | 11,400 | 29,786 | 661,906 | 93.1% | 2/14/2013 | |||||||||||||||||
15.02 | Merrill Station | 987,584 | 339,867 | 647,717 | 24,775 | 26,236 | 596,706 | 89.6% | 2/14/2013 | |||||||||||||||||
15.03 | Village Shoppes | 672,467 | 236,389 | 436,078 | 15,965 | 8,129 | 411,984 | 90.7% | 2/14/2013 | |||||||||||||||||
16 | 300 & 390 Union | 63.2% | 10.2% | 8.8% | 3,472,264 | 1,612,310 | 1,859,954 | 47,191 | 195,275 | 1,617,488 | 89.1% | 4/30/2013 | ||||||||||||||
17 | Doubletree Hotel - Los Angeles Norwalk | 59.0% | 12.1% | 10.2% | 7,744,711 | 5,800,948 | 1,943,763 | 0 | 0 | 1,633,974 | 80.0% | 4/17/2013 | 111 | |||||||||||||
18 | Plaza De Oro Shopping Center | 57.6% | 10.0% | 9.4% | 2,080,964 | 488,667 | 1,592,297 | 19,797 | 73,331 | 1,499,169 | 96.6% | 5/8/2013 | ||||||||||||||
19 | Oaks at Broad River | 60.4% | 8.5% | 8.1% | 2,412,870 | 1,079,408 | 1,333,462 | 55,800 | 0 | 1,277,662 | 96.0% | 4/23/2013 | ||||||||||||||
20 | Paseo Place | 50.0% | 8.2% | 8.0% | 2,021,763 | 793,360 | 1,228,403 | 37,305 | 0 | 1,191,098 | 92.7% | 3/13/2013 | ||||||||||||||
21 | Shops at Bruckner | 26.8% | 13.3% | 12.3% | 4,290,225 | 2,370,952 | 1,919,274 | 23,189 | 117,857 | 1,778,228 | 95.3% | 4/4/2013 | ||||||||||||||
22 | Residence Inn Melbourne | 58.8% | 11.5% | 10.1% | 3,747,331 | 2,200,240 | 1,547,091 | 0 | 0 | 1,359,724 | 75.7% | 2/28/2013 | 100 | |||||||||||||
23 | Residence Inn - Hartford | 52.2% | 13.3% | 11.5% | 5,799,357 | 4,028,119 | 1,771,237 | 14,766 | 35,975 | 1,523,536 | 79.1% | 4/30/2013 | 146 | |||||||||||||
24 | Crowne Plaza Madison | 55.9% | 14.0% | 11.6% | 7,311,973 | 5,621,501 | 1,690,473 | 0 | 1,397,994 | 70.4% | 12/31/2012 | 88 | ||||||||||||||
25 | The Vineyards Apartments | 43.6% | 12.8% | 11.6% | 2,835,973 | 1,340,160 | 1,495,813 | 133,560 | 0 | 1,362,253 | 90.1% | 3/11/2013 | ||||||||||||||
26 | Grand Forks Market Place | 43.7% | 14.5% | 13.1% | 2,591,982 | 927,094 | 1,664,888 | 58,455 | 103,679 | 1,502,754 | 100.0% | 3/31/2013 | ||||||||||||||
27 | 24 Hour Fitness - Fremont | 41.7% | 11.2% | 10.5% | 1,521,500 | 322,220 | 1,199,280 | 10,717 | 62,622 | 1,125,941 | 100.0% | 7/1/2013 | ||||||||||||||
28 | Holiday Inn Westchase | 46.6% | 12.3% | 10.8% | 4,024,210 | 2,709,518 | 1,314,691 | 0 | 1,153,723 | 61.6% | 5/31/2013 | 119 | ||||||||||||||
29 | Hampstead Marketplace | 51.6% | 10.7% | 10.1% | 1,425,971 | 304,501 | 1,121,470 | 8,717 | 57,039 | 1,055,714 | 100.0% | 2/1/2013 | ||||||||||||||
30 | Fairway Portfolio | 58.7% | 8.5% | 8.0% | 1,510,182 | 647,337 | 862,845 | 51,688 | 811,157 | 96.2% | 4/30/2013 | |||||||||||||||
30.01 | Mercer Creek Meadows | 633,041 | 258,042 | 374,998 | 20,732 | 354,266 | 95.9% | 4/30/2013 | ||||||||||||||||||
30.02 | Walnut Meadows | 441,288 | 192,187 | 249,101 | 14,768 | 234,333 | 96.2% | 4/30/2013 | ||||||||||||||||||
30.03 | Alder Meadows | 435,854 | 197,108 | 238,746 | 16,188 | 222,558 | 96.5% | 4/30/2013 | ||||||||||||||||||
31 | Hampton Inn & Suites - Westgate | 54.5% | 12.9% | 11.6% | 3,504,069 | 2,186,422 | 1,317,647 | 0 | 0 | 1,177,484 | 68.4% | 2/28/2013 | 110 | |||||||||||||
32 | Carriage Way MHP | 38.5% | 22.3% | 21.9% | 3,220,807 | 995,049 | 2,225,758 | 39,900 | 0 | 2,185,858 | 90.7% | 3/1/2013 | ||||||||||||||
33 | 321 Santa Monica | 45.2% | 9.0% | 8.5% | 1,180,794 | 278,353 | 902,440 | 5,470 | 48,265 | 848,706 | 100.0% | 2/1/2013 | ||||||||||||||
34 | Holiday Inn Express - Greenville | 51.9% | 13.1% | 11.7% | 3,636,149 | 2,325,340 | 1,310,809 | 0 | 0 | 1,165,363 | 70.8% | 2/28/2013 | 87 | |||||||||||||
35 | Ruta Hotel Portfolio | 48.1% | 16.6% | 14.7% | 4,501,398 | 2,883,850 | 1,617,548 | 0 | 1,437,492 | 41.9% | 4/30/2013 | 89 | ||||||||||||||
35.01 | Best Western Plus Sandusky | 1,723,641 | 878,609 | 845,032 | 0 | 776,086 | 53.1% | 4/30/2013 | 100 | |||||||||||||||||
35.02 | Comfort Inn Sandusky | 2,777,757 | 2,005,241 | 772,516 | 0 | 661,406 | 37.0% | 4/30/2013 | 82 | |||||||||||||||||
36 | Seaport Storage Center | 44.4% | 11.6% | 11.5% | 1,605,548 | 518,038 | 1,087,510 | 10,380 | 0 | 1,077,130 | 98.0% | 4/19/2013 | ||||||||||||||
37 | Dicesare MHP Portfolio | 60.8% | 9.2% | 9.0% | 1,244,942 | 445,155 | 799,787 | 16,932 | 0 | 782,855 | 91.2% | 3/21/2013 | ||||||||||||||
37.01 | Independence Park | 399,232 | 98,016 | 301,216 | 4,743 | 0 | 296,473 | 91.4% | 3/21/2013 | |||||||||||||||||
37.02 | Hillside Estates | 325,531 | 51,125 | 274,406 | 4,590 | 0 | 269,816 | 94.4% | 3/21/2013 | |||||||||||||||||
37.03 | Valley High | 201,091 | 90,899 | 110,192 | 3,978 | 0 | 106,214 | 91.0% | 3/21/2013 | |||||||||||||||||
37.04 | Rostraver Estates | 319,088 | 205,115 | 113,973 | 3,621 | 0 | 110,352 | 87.3% | 3/21/2013 | |||||||||||||||||
38 | The Shops at Cape Coral Parkway | 56.0% | 9.8% | 9.1% | 1,202,032 | 359,698 | 842,334 | 16,446 | 38,988 | 786,900 | 100.0% | 4/9/2013 | ||||||||||||||
39 | Candlewood Suites - Flowood (Jackson) | 51.6% | 11.9% | 10.7% | 2,053,468 | 1,076,612 | 976,856 | 82,139 | 0 | 884,450 | 62.5% | 3/31/2013 | 74 | |||||||||||||
40 | Hotel Vetiver | 42.5% | 13.9% | 12.5% | 2,826,987 | 1,718,605 | 1,108,382 | 0 | 995,303 | 84.8% | 5/31/2013 | 147 | ||||||||||||||
41 | Julington Square | 54.6% | 11.0% | 10.5% | 1,172,137 | 293,908 | 878,229 | 12,021 | 31,885 | 834,323 | 95.2% | 6/1/2013 | ||||||||||||||
42 | Hyatt Place Germantown | 54.0% | 12.8% | 11.1% | 3,394,924 | 2,397,823 | 997,101 | 0 | 861,304 | 68.5% | 2/28/2013 | 101 | ||||||||||||||
43 | The Shops at Church Square | 59.9% | 13.0% | 11.6% | 1,512,135 | 577,288 | 934,847 | 21,889 | 82,545 | 830,413 | 93.5% | 12/31/2012 | ||||||||||||||
44 | Inland Family Dollar/Dollar General Pool | 46.0% | 11.3% | 10.9% | 801,783 | 24,053 | 777,729 | 13,198 | 12,681 | 751,851 | 100.0% | 3/12/2013 | ||||||||||||||
44.01 | Family Dollar - Lorain, OH | 97,660 | 2,930 | 94,730 | 1,260 | 3,142 | 90,328 | 100.0% | 3/12/2013 | |||||||||||||||||
44.02 | Dollar General - Spooner, WI | 85,415 | 2,562 | 82,852 | 1,352 | 0 | 81,500 | 100.0% | 3/12/2013 | |||||||||||||||||
44.03 | Dollar General - Baldwin, WI | 82,261 | 2,468 | 79,793 | 1,352 | 0 | 78,441 | 100.0% | 3/12/2013 | |||||||||||||||||
44.04 | Family Dollar - Abilene TX | 86,794 | 2,604 | 84,190 | 1,377 | 3,434 | 79,379 | 100.0% | 3/12/2013 | |||||||||||||||||
44.05 | Dollar General - Oxford, WI | 78,991 | 2,370 | 76,621 | 1,352 | 0 | 75,269 | 100.0% | 3/12/2013 | |||||||||||||||||
44.06 | Family Dollar - Colorado City, TX | 81,515 | 2,445 | 79,069 | 1,248 | 3,112 | 74,709 | 100.0% | 3/12/2013 | |||||||||||||||||
44.07 | Dollar General - Nekoosa, WI | 75,107 | 2,253 | 72,854 | 1,352 | 0 | 71,502 | 100.0% | 3/12/2013 | |||||||||||||||||
44.08 | Dollar General - Wittenberg, WI | 70,625 | 2,119 | 68,506 | 1,352 | 0 | 67,154 | 100.0% | 3/12/2013 | |||||||||||||||||
44.09 | Family Dollar - Cisco, TX | 75,858 | 2,276 | 73,582 | 1,200 | 2,993 | 69,389 | 100.0% | 3/12/2013 | |||||||||||||||||
44.10 | Dollar General - Mercer, WI | 67,559 | 2,027 | 65,532 | 1,352 | 0 | 64,180 | 100.0% | 3/12/2013 | |||||||||||||||||
45 | Greenville-Augusta Apartment Portfolio | 48.6% | 11.9% | 10.6% | 1,661,292 | 854,641 | 806,651 | 88,832 | 0 | 717,819 | 97.9% | Various | ||||||||||||||
45.01 | Pine Crest Apartments | 700,715 | 363,586 | 337,129 | 39,360 | 0 | 297,769 | 98.3% | 4/11/2013 | |||||||||||||||||
45.02 | Willow Wick Apartments | 642,047 | 364,087 | 277,959 | 32,448 | 0 | 245,511 | 99.0% | 4/24/2013 | |||||||||||||||||
45.03 | Broadway Apartments | 318,530 | 126,968 | 191,562 | 17,024 | 0 | 174,538 | 95.3% | 4/24/2013 | |||||||||||||||||
46 | North Reno Plaza | 52.8% | 11.0% | 9.5% | 1,093,866 | 386,133 | 707,733 | 31,727 | 63,266 | 612,740 | 87.4% | 3/31/2013 | ||||||||||||||
47 | Ravenswood Professional Office Building | 57.3% | 10.8% | 9.9% | 1,252,798 | 559,365 | 693,433 | 14,604 | 46,278 | 632,551 | 85.4% | 2/6/2013 | ||||||||||||||
48 | Chateau Avalon Apartments | 57.3% | 10.7% | 9.9% | 1,357,758 | 684,690 | 673,068 | 50,375 | 0 | 622,693 | 95.5% | 6/6/2013 | ||||||||||||||
49 | Holiday Inn Express Webster | 44.7% | 13.0% | 11.6% | 2,090,552 | 1,276,016 | 814,535 | 0 | 730,913 | 58.9% | 2/28/2013 | 94 | ||||||||||||||
50 | Holiday Inn Express - Vernal | 42.7% | 16.6% | 15.0% | 2,427,275 | 1,397,176 | 1,030,099 | 0 | 0 | 933,008 | 75.4% | 3/31/2013 | 133 | |||||||||||||
51 | Holiday Inn Express - Westgate | 51.8% | 13.6% | 12.1% | 2,273,028 | 1,451,238 | 821,790 | 0 | 0 | 730,868 | 69.0% | 2/28/2013 | 100 | |||||||||||||
52 | Academy Sports + Outdoors Kannapolis | 49.1% | 11.6% | 10.9% | 835,103 | 140,106 | 694,997 | 7,184 | 35,920 | 651,893 | 100.0% | 7/6/2013 | ||||||||||||||
53 | Hampton Inn Syracuse | 44.1% | 16.6% | 14.7% | 2,765,310 | 1,773,767 | 991,543 | 0 | 880,931 | 76.4% | 3/31/2013 | 123 | ||||||||||||||
54 | Willow Festival Annex | 55.9% | 9.7% | 9.6% | 1,404,387 | 834,075 | 570,312 | 1,682 | 3,968 | 564,662 | 100.0% | 5/20/2013 | ||||||||||||||
55 | Ashford Club Apartments | 63.2% | 8.8% | 8.3% | 972,648 | 456,358 | 516,290 | 31,212 | 0 | 485,078 | 99.0% | 5/14/2013 | ||||||||||||||
56 | Hampton Inn - Easley | 51.6% | 13.6% | 12.3% | 1,864,349 | 1,082,922 | 781,428 | 0 | 0 | 706,854 | 62.7% | 2/28/2013 | 99 | |||||||||||||
57 | Oakland Mall Apartments | 57.3% | 12.5% | 11.3% | 1,619,230 | 919,453 | 699,777 | 69,173 | 0 | 630,604 | 95.9% | 3/18/2013 | ||||||||||||||
58 | Shoppes of Deerwood Lake | 58.2% | 11.0% | 10.5% | 779,073 | 169,842 | 609,231 | 6,550 | 25,745 | 576,937 | 93.9% | 1/31/2013 | ||||||||||||||
59 | Wal-Mart Calaveras Square | 50.5% | 8.6% | 8.0% | 654,659 | 191,556 | 463,103 | 8,124 | 21,618 | 433,361 | 100.0% | 7/6/2013 | ||||||||||||||
60 | Crestwind Apartments | 42.9% | 12.1% | 11.1% | 1,232,613 | 628,785 | 603,828 | 48,750 | 0 | 555,078 | 84.0% | 6/7/2013 | ||||||||||||||
61 | Creekside Shopping Center | 56.1% | 10.9% | 10.4% | 745,539 | 200,643 | 544,896 | 6,789 | 18,800 | 519,307 | 93.0% | 4/1/2013 | ||||||||||||||
62 | Storage Depot - Mission, Sunshine & Alta Mesa | 57.3% | 9.4% | 9.0% | 780,986 | 319,423 | 461,563 | 19,577 | 0 | 441,986 | 79.3% | Various | ||||||||||||||
62.01 | Mission | 414,653 | 156,682 | 257,971 | 11,360 | 0 | 246,611 | 73.0% | 5/31/2013 | |||||||||||||||||
62.02 | Sunshine | 165,343 | 62,499 | 102,844 | 3,570 | 0 | 99,274 | 96.0% | 3/31/2013 | |||||||||||||||||
62.03 | Alta Mesa | 200,991 | 100,242 | 100,748 | 4,646 | 0 | 96,102 | 82.1% | 3/31/2013 | |||||||||||||||||
63 | Rock Island Building | 57.0% | 9.4% | 8.7% | 608,756 | 214,729 | 394,027 | 3,559 | 25,850 | 364,618 | 100.0% | 4/30/2013 | ||||||||||||||
64 | Shoppes at North Augusta | 58.3% | 11.5% | 10.5% | 641,671 | 161,719 | 479,952 | 12,645 | 25,667 | 441,640 | 97.3% | 4/15/2013 | ||||||||||||||
65 | Premium Self Storage | 43.6% | 14.3% | 14.1% | 963,819 | 374,562 | 589,256 | 10,113 | 0 | 579,144 | 87.9% | 3/31/2013 | ||||||||||||||
66 | Mountain View Village | 60.4% | 9.9% | 9.6% | 902,024 | 501,177 | 400,848 | 12,500 | 0 | 388,348 | 81.2% | 4/13/2013 | ||||||||||||||
67 | Marlboro Industrial Park | 54.5% | 11.1% | 9.9% | 667,271 | 224,277 | 442,994 | 21,515 | 26,894 | 394,585 | 100.0% | 4/1/2013 | ||||||||||||||
68 | Walgreens Aiken | 63.2% | 9.3% | 9.3% | 372,480 | 11,174 | 361,306 | 1,455 | 0 | 359,851 | 100.0% | 7/6/2013 | ||||||||||||||
69 | The Center at Skibo | 51.6% | 11.5% | 11.2% | 492,240 | 66,695 | 425,546 | 1,543 | 10,177 | 413,826 | 100.0% | 4/29/2013 | ||||||||||||||
70 | Walgreens Gray | 64.2% | 9.3% | 9.2% | 330,770 | 9,923 | 320,847 | 1,455 | 0 | 319,392 | 100.0% | 7/6/2013 | ||||||||||||||
71 | Walgreens Gallatin | 63.9% | 9.3% | 9.3% | 319,421 | 9,583 | 309,838 | 1,482 | 0 | 308,356 | 100.0% | 7/6/2013 | ||||||||||||||
72 | Walgreens Durant | 65.0% | 9.4% | 9.3% | 313,698 | 9,411 | 304,287 | 1,455 | 0 | 302,832 | 100.0% | 7/6/2013 | ||||||||||||||
73 | Bear Creek Storage Beaumont | 38.1% | 14.2% | 13.9% | 653,141 | 199,141 | 454,000 | 10,083 | 0 | 443,917 | 89.2% | 5/21/2013 | ||||||||||||||
74 | Walgreens - Taylorsville | 21.5% | 11.6% | 11.5% | 371,510 | 11,145 | 360,365 | 2,174 | 0 | 358,191 | 100.0% | 7/1/2013 | ||||||||||||||
75 | Walgreens Mount Airy | 63.1% | 9.3% | 9.3% | 283,240 | 8,497 | 274,743 | 1,482 | 0 | 273,261 | 100.0% | 7/6/2013 | ||||||||||||||
76 | Walgreens - Dickinson | 47.3% | 10.6% | 10.5% | 321,555 | 9,647 | 311,908 | 2,048 | 0 | 309,861 | 100.0% | 7/1/2013 | ||||||||||||||
77 | Berkshire Pointe | 56.8% | 11.5% | 10.6% | 466,682 | 154,682 | 312,000 | 8,514 | 14,750 | 288,736 | 100.0% | 2/1/2013 | ||||||||||||||
78 | 1401 Central Avenue | 58.2% | 10.9% | 10.2% | 329,156 | 67,397 | 261,758 | 4,058 | 13,836 | 243,865 | 100.0% | 5/9/2013 | ||||||||||||||
79 | The Shops at Midtown Commons | 53.8% | 10.3% | 9.8% | 259,829 | 43,049 | 216,780 | 1,125 | 9,025 | 206,630 | 100.0% | 5/2/2013 | ||||||||||||||
80 | Cedar Lake MHC | 48.2% | 12.6% | 12.1% | 471,332 | 213,923 | 257,408 | 10,050 | 0 | 247,358 | 90.0% | 4/30/2013 | ||||||||||||||
81 | Spruce Grove | 42.1% | 12.0% | 11.4% | 330,295 | 144,426 | 185,869 | 9,009 | 0 | 176,860 | 93.9% | 4/11/2013 | ||||||||||||||
82 | Capstone Commons | 47.4% | 13.0% | 12.1% | 246,311 | 51,471 | 194,839 | 1,505 | 11,358 | 181,976 | 100.0% | 4/9/2013 | ||||||||||||||
83 | Dollar General - Satsuma | 65.0% | 11.4% | 10.7% | 83,155 | 832 | 82,324 | 903 | 4,513 | 76,908 | 100.0% | 7/6/2013 |
Wells Fargo Commercial Mortgage Trust 2013-LC12 | ||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | UW Hotel RevPAR | Most Recent Period | Most Recent Revenues ($) | Most Recent Expenses ($) | Most Recent NOI ($) | Most Recent Capital Expenditures | Most Recent NCF ($) | Most Recent Hotel ADR | Most Recent Hotel RevPAR | Second Most Recent Period | Second Most Recent Revenues ($) | Second Most Recent Expenses ($) | |||||||||||||||
1 | Innsbrook Office Portfolio | TTM 4/30/2013 | 16,421,169 | 5,862,783 | 10,558,386 | 0 | 10,558,386 | Actual 2012 | 16,380,647 | 5,670,845 | ||||||||||||||||||
1.01 | Westgate I | TTM 4/30/2013 | 1,838,181 | 519,718 | 1,318,463 | 0 | 1,318,463 | Actual 2012 | 1,794,603 | 496,218 | ||||||||||||||||||
1.02 | Liberty Plaza II | TTM 4/30/2013 | 2,045,993 | 928,338 | 1,117,655 | 0 | 1,117,655 | Actual 2012 | 2,055,671 | 880,973 | ||||||||||||||||||
1.03 | Westerre IV | TTM 4/30/2013 | 1,649,139 | 497,710 | 1,151,429 | 0 | 1,151,429 | Actual 2012 | 1,644,791 | 483,282 | ||||||||||||||||||
1.04 | Westerre III | TTM 4/30/2013 | 1,451,942 | 477,619 | 974,323 | 0 | 974,323 | Actual 2012 | 1,436,351 | 464,860 | ||||||||||||||||||
1.05 | Technology Pointe I & II | TTM 4/30/2013 | 1,435,882 | 341,147 | 1,094,735 | 0 | 1,094,735 | Actual 2012 | 1,419,156 | 323,890 | ||||||||||||||||||
1.06 | Liberty Plaza I | TTM 4/30/2013 | 1,309,450 | 584,417 | 725,033 | 0 | 725,033 | Actual 2012 | 1,298,703 | 570,276 | ||||||||||||||||||
1.07 | Glen Forest | TTM 4/30/2013 | 1,523,502 | 536,797 | 986,705 | 0 | 986,705 | Actual 2012 | 1,529,023 | 527,145 | ||||||||||||||||||
1.08 | Rowe Plaza | TTM 4/30/2013 | 1,475,177 | 477,601 | 997,576 | 0 | 997,576 | Actual 2012 | 1,395,869 | 507,240 | ||||||||||||||||||
1.09 | Westgate II | TTM 4/30/2013 | 1,058,124 | 427,176 | 630,948 | 0 | 630,948 | Actual 2012 | 1,020,143 | 406,117 | ||||||||||||||||||
1.10 | 4880 Cox Road | TTM 4/30/2013 | 993,808 | 347,563 | 646,245 | 0 | 646,245 | Actual 2012 | 1,109,027 | 331,312 | ||||||||||||||||||
1.11 | Innsbrook Commons | TTM 4/30/2013 | 834,079 | 384,748 | 449,332 | 0 | 449,332 | Actual 2012 | 827,595 | 368,366 | ||||||||||||||||||
1.12 | 4198 Cox Road | TTM 4/30/2013 | 415,824 | 276,769 | 139,055 | 0 | 139,055 | Actual 2012 | 462,816 | 248,061 | ||||||||||||||||||
1.13 | Gaskins | TTM 4/30/2013 | 390,068 | 63,179 | 326,889 | 0 | 326,889 | Actual 2012 | 386,899 | 63,105 | ||||||||||||||||||
2 | Carolina Place | TTM 3/31/2013 | 23,833,923 | 6,009,114 | 17,824,809 | 0 | 17,824,809 | Actual 2012 | 23,829,593 | 6,021,742 | ||||||||||||||||||
3 | Cumberland Mall | TTM 2/28/2013 | 21,593,949 | 5,923,389 | 15,670,560 | 0 | 15,670,560 | Actual 2012 | 21,432,809 | 5,845,295 | ||||||||||||||||||
4 | RHP Portfolio V | Actual 2012 | 10,669,595 | 3,596,113 | 7,073,482 | 0 | 7,073,482 | Actual 2011 | 10,331,027 | 3,603,256 | ||||||||||||||||||
4.01 | Country Club Mobile Estates | Actual 2012 | 2,452,238 | 682,521 | 1,769,717 | 0 | 1,769,717 | Actual 2011 | 2,426,309 | 753,214 | ||||||||||||||||||
4.02 | Chalet North | Actual 2012 | 2,092,811 | 656,802 | 1,436,009 | 0 | 1,436,009 | Actual 2011 | 2,007,601 | 644,607 | ||||||||||||||||||
4.03 | Lakeview Estates | Actual 2012 | 1,243,433 | 316,461 | 926,972 | 0 | 926,972 | Actual 2011 | 1,199,202 | 294,777 | ||||||||||||||||||
4.04 | Evergreen Village | Actual 2012 | 1,051,670 | 256,427 | 795,243 | 0 | 795,243 | Actual 2011 | 978,845 | 252,010 | ||||||||||||||||||
4.05 | Colonial Gardens | Actual 2012 | 1,492,776 | 568,146 | 924,630 | 0 | 924,630 | Actual 2011 | 1,396,212 | 529,932 | ||||||||||||||||||
4.06 | Washingtonville Manor | Actual 2012 | 644,608 | 199,925 | 444,683 | 0 | 444,683 | Actual 2011 | 660,266 | 250,820 | ||||||||||||||||||
4.07 | Magnolia Circle | Actual 2012 | 484,643 | 271,801 | 212,842 | 0 | 212,842 | Actual 2011 | 459,406 | 292,223 | ||||||||||||||||||
4.08 | Towneship at Clifton | Actual 2012 | 745,875 | 446,508 | 299,367 | 0 | 299,367 | Actual 2011 | 747,443 | 413,402 | ||||||||||||||||||
4.09 | Wheel Estates | Actual 2012 | 222,485 | 59,886 | 162,599 | 0 | 162,599 | Actual 2011 | 212,228 | 57,682 | ||||||||||||||||||
4.10 | Brittany Place | Actual 2012 | 239,056 | 137,636 | 101,420 | 0 | 101,420 | Actual 2011 | 243,515 | 114,589 | ||||||||||||||||||
5 | White Marsh Mall | Actual 2012 | 24,403,246 | 7,149,734 | 17,253,512 | 0 | 17,253,512 | Actual 2011 | 24,129,343 | 7,064,102 | ||||||||||||||||||
6 | Rimrock Mall | TTM 3/31/2013 | 11,525,752 | 3,401,461 | 8,124,291 | 0 | 8,124,291 | Actual 2012 | 11,255,884 | 3,323,565 | ||||||||||||||||||
7 | Grace Lake Corporate Center | Annualized 10 2/28/2013 | 15,926,912 | 4,364,090 | 11,562,822 | 0 | 11,562,822 | Annualized 2012 | 14,948,576 | 3,761,890 | ||||||||||||||||||
8 | RHP Portfolio VI | Actual 2012 | 9,171,799 | 2,929,576 | 6,242,223 | 0 | 6,242,223 | Actual 2011 | 8,825,711 | 2,832,102 | ||||||||||||||||||
8.01 | Western Hills | Actual 2012 | 3,138,946 | 769,642 | 2,369,304 | 0 | 2,369,304 | Actual 2011 | 2,998,596 | 738,848 | ||||||||||||||||||
8.02 | Villa West | Actual 2012 | 1,394,671 | 301,332 | 1,093,339 | 0 | 1,093,339 | Actual 2011 | 1,316,542 | 279,728 | ||||||||||||||||||
8.03 | Northland | Actual 2012 | 1,210,276 | 330,843 | 879,433 | 0 | 879,433 | Actual 2011 | 1,170,243 | 332,487 | ||||||||||||||||||
8.04 | Forest Park | Actual 2012 | 1,023,130 | 475,902 | 547,228 | 0 | 547,228 | Actual 2011 | 1,002,764 | 482,274 | ||||||||||||||||||
8.05 | Cypress Shores | Actual 2012 | 738,940 | 226,285 | 512,655 | 0 | 512,655 | Actual 2011 | 733,237 | 225,999 | ||||||||||||||||||
8.06 | Ortega Village | Actual 2012 | 920,713 | 502,207 | 418,506 | 0 | 418,506 | Actual 2011 | 892,755 | 475,669 | ||||||||||||||||||
8.07 | Blue Valley | Actual 2012 | 555,854 | 243,280 | 312,574 | 0 | 312,574 | Actual 2011 | 530,356 | 237,804 | ||||||||||||||||||
8.08 | El Caudillo | Actual 2012 | 189,269 | 80,085 | 109,184 | 0 | 109,184 | Actual 2011 | 181,218 | 59,293 | ||||||||||||||||||
9 | 100 & 150 South Wacker Drive | Actual 2012 | 27,920,577 | 14,113,211 | 13,807,366 | 0 | 13,807,366 | Actual 2011 | 27,331,799 | 14,448,223 | ||||||||||||||||||
10 | One Eleven Magnolia | TTM 4/30/2013 | 6,910,546 | 3,325,717 | 3,584,829 | 0 | 3,584,829 | Actual 2012 | 6,659,962 | 3,271,041 | ||||||||||||||||||
11 | Storage Zone Portfolio | TTM 3/31/2013 | 5,277,814 | 2,236,146 | 3,041,668 | 0 | 3,041,668 | Actual 2012 | 5,205,040 | 2,236,839 | ||||||||||||||||||
11.01 | Brecksville | TTM 3/31/2013 | 529,266 | 207,957 | 321,309 | 0 | 321,309 | Actual 2012 | 519,498 | 201,904 | ||||||||||||||||||
11.02 | Avon | TTM 3/31/2013 | 461,499 | 168,672 | 292,827 | 0 | 292,827 | Actual 2012 | 445,004 | 167,895 | ||||||||||||||||||
11.03 | Ravenna & Annex | TTM 3/31/2013 | 522,787 | 226,340 | 296,447 | 0 | 296,447 | Actual 2012 | 521,886 | 223,551 | ||||||||||||||||||
11.04 | Medina | TTM 3/31/2013 | 426,874 | 144,680 | 282,194 | 0 | 282,194 | Actual 2012 | 409,115 | 148,245 | ||||||||||||||||||
11.05 | Hudson | TTM 3/31/2013 | 501,964 | 238,776 | 263,188 | 0 | 263,188 | Actual 2012 | 497,711 | 235,582 | ||||||||||||||||||
11.06 | Streetsboro | TTM 3/31/2013 | 426,214 | 164,330 | 261,884 | 0 | 261,884 | Actual 2012 | 422,696 | 171,869 | ||||||||||||||||||
11.07 | Warren & Cortland | TTM 3/31/2013 | 352,188 | 156,323 | 195,865 | 0 | 195,865 | Actual 2012 | 350,244 | 157,645 | ||||||||||||||||||
11.08 | West Market | TTM 3/31/2013 | 330,885 | 142,932 | 187,953 | 0 | 187,953 | Actual 2012 | 337,077 | 142,573 | ||||||||||||||||||
11.09 | Chenoweth | TTM 3/31/2013 | 347,017 | 146,096 | 200,921 | 0 | 200,921 | Actual 2012 | 340,953 | 146,973 | ||||||||||||||||||
11.10 | Shanafelt | TTM 3/31/2013 | 329,665 | 171,349 | 158,316 | 0 | 158,316 | Actual 2012 | 330,625 | 172,146 | ||||||||||||||||||
11.11 | Elyria | TTM 3/31/2013 | 272,187 | 125,720 | 146,467 | 0 | 146,467 | Actual 2012 | 259,045 | 126,780 | ||||||||||||||||||
11.12 | Peninsula | TTM 3/31/2013 | 216,991 | 111,721 | 105,270 | 0 | 105,270 | Actual 2012 | 214,936 | 110,367 | ||||||||||||||||||
11.13 | Sandusky | TTM 3/31/2013 | 207,879 | 86,300 | 121,579 | 0 | 121,579 | Actual 2012 | 208,548 | 88,787 | ||||||||||||||||||
11.14 | Cuyahoga Falls | TTM 3/31/2013 | 187,871 | 61,859 | 126,012 | 0 | 126,012 | Actual 2012 | 185,024 | 59,403 | ||||||||||||||||||
11.15 | East Liverpool | TTM 3/31/2013 | 164,527 | 83,093 | 81,434 | 0 | 81,434 | Actual 2012 | 162,678 | 83,119 | ||||||||||||||||||
12 | Durban Retail Portfolio | TTM 3/31/2013 | 3,723,926 | 870,998 | 2,852,928 | 0 | 2,852,928 | Actual 2012 | 3,736,895 | 896,962 | ||||||||||||||||||
12.01 | Waterford Shoppes | TTM 3/31/2013 | 1,022,043 | 222,873 | 799,170 | 0 | 799,170 | Actual 2012 | 1,016,970 | 245,568 | ||||||||||||||||||
12.02 | Mebane Oaks Village | TTM 3/31/2013 | 1,134,920 | 247,781 | 887,139 | 0 | 887,139 | Actual 2012 | 1,126,029 | 238,472 | ||||||||||||||||||
12.03 | Magnolia Oaks Village | TTM 3/31/2013 | 858,216 | 211,817 | 646,399 | 0 | 646,399 | Actual 2012 | 851,289 | 221,939 | ||||||||||||||||||
12.04 | Hyde Park Shopping Center | TTM 3/31/2013 | 708,747 | 188,527 | 520,220 | 0 | 520,220 | Actual 2012 | 742,607 | 190,983 | ||||||||||||||||||
13 | Queens Tower | TTM 3/31/2013 | 4,087,760 | 1,346,182 | 2,741,578 | 0 | 2,741,578 | Actual 2012 | 3,970,384 | 1,240,965 | ||||||||||||||||||
14 | Starwood Schulte Hotel Portfolio | 77.84 | TTM 4/30/2013 | 8,568,484 | 5,683,289 | 2,885,195 | 343,471 | 2,541,724 | 111 | 78.25 | Actual 2012 | 8,521,870 | 5,953,823 | |||||||||||||||
14.01 | Sheraton - St. Paul Woodbury | 86.07 | TTM 4/30/2013 | 5,800,490 | 4,286,666 | 1,513,824 | 232,751 | 1,281,073 | 126 | 86.07 | Actual 2012 | 5,611,227 | 4,413,598 | |||||||||||||||
14.02 | TownePlace Suites - Scranton Wilkes-Barre | 66.61 | TTM 4/30/2013 | 2,767,994 | 1,396,623 | 1,371,371 | 110,720 | 1,260,651 | 91 | 67.59 | Actual 2012 | 2,910,643 | 1,540,225 | |||||||||||||||
15 | Gatlin Jacksonville Portfolio | Various | 2,113,533 | 786,201 | 1,327,332 | 9,741 | 1,317,592 | Actual 2011 | 2,246,432 | 764,490 | ||||||||||||||||||
15.01 | Crossroads at Mandarin | TTM 7/31/2012 | 661,360 | 223,874 | 437,486 | 0 | 437,486 | Actual 2011 | 700,878 | 220,931 | ||||||||||||||||||
15.02 | Merrill Station | TTM 8/31/2012 | 653,451 | 337,497 | 315,954 | 0 | 315,954 | Actual 2011 | 740,233 | 308,192 | ||||||||||||||||||
15.03 | Village Shoppes | TTM 6/30/2012 | 798,722 | 224,830 | 573,892 | 9,741 | 564,151 | Actual 2011 | 805,321 | 235,367 | ||||||||||||||||||
16 | 300 & 390 Union | TTM 4/30/2013 | 3,457,292 | 1,630,940 | 1,826,353 | 0 | 1,826,353 | Actual 2012 | 3,383,315 | 1,563,726 | ||||||||||||||||||
17 | Doubletree Hotel - Los Angeles Norwalk | 89.14 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||
18 | Plaza De Oro Shopping Center | Actual 2012 | 2,039,614 | 462,472 | 1,577,142 | 3,951 | 1,573,191 | Actual 2011 | 1,989,377 | 396,196 | ||||||||||||||||||
19 | Oaks at Broad River | TTM 4/30/2013 | 2,410,758 | 1,082,379 | 1,328,379 | 0 | 1,328,379 | Actual 2012 | 2,413,481 | 1,038,262 | ||||||||||||||||||
20 | Paseo Place | TTM 3/31/2013 | 1,722,665 | 814,851 | 907,814 | 0 | 907,814 | �� | Actual 2012 | 1,676,562 | 768,482 | |||||||||||||||||
21 | Shops at Bruckner | TTM 2/28/2013 | 4,030,894 | 1,801,745 | 2,229,149 | 0 | 2,229,149 | Actual 2012 | 4,042,690 | 1,771,175 | ||||||||||||||||||
22 | Residence Inn Melbourne | 75.54 | TTM 2/28/2013 | 3,798,664 | 2,234,634 | 1,564,030 | 190,010 | 1,374,020 | 100 | 75.54 | Actual 2012 | 3,738,525 | 2,243,570 | |||||||||||||||
23 | Residence Inn - Hartford | 109.12 | Various | 5,769,894 | 4,168,592 | 1,601,302 | 196,946 | 1,404,356 | 138 | 109.12 | Actual 2012 | 5,781,197 | 4,283,542 | |||||||||||||||
24 | Crowne Plaza Madison | 61.98 | Actual 2012 | 7,332,006 | 5,490,543 | 1,841,463 | 293,280 | 1,548,183 | 88 | 61.98 | Actual 2011 | 6,976,656 | 5,336,959 | |||||||||||||||
25 | The Vineyards Apartments | TTM 3/31/2013 | 2,836,275 | 1,252,443 | 1,583,832 | 67,715 | 1,516,117 | Actual 2012 | 2,823,425 | 1,247,659 | ||||||||||||||||||
26 | Grand Forks Market Place | Actual 2012 | 2,558,637 | 479,864 | 2,078,773 | 0 | 2,078,773 | Actual 2011 | 2,475,873 | 538,387 | ||||||||||||||||||
27 | 24 Hour Fitness - Fremont | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||
28 | Holiday Inn Westchase | 73.55 | TTM 5/31/2013 | 4,024,210 | 2,574,739 | 1,449,470 | 160,968 | 1,288,502 | 119 | 73.55 | Actual 2012 | 3,876,075 | 2,632,858 | |||||||||||||||
29 | Hampstead Marketplace | Actual 2012 | 1,391,172 | 319,709 | 1,071,463 | 0 | 1,071,463 | Actual 2011 | 1,327,242 | 294,931 | ||||||||||||||||||
30 | Fairway Portfolio | TTM 2/28/2013 | 1,434,826 | 547,037 | 887,789 | 0 | 887,789 | Actual 2012 | 1,444,792 | 556,678 | ||||||||||||||||||
30.01 | Mercer Creek Meadows | TTM 2/28/2013 | 594,934 | 225,148 | 369,786 | 0 | 369,786 | Actual 2012 | 603,836 | 229,341 | ||||||||||||||||||
30.02 | Walnut Meadows | TTM 2/28/2013 | 413,731 | 179,677 | 234,054 | 0 | 234,054 | Actual 2012 | 412,988 | 180,270 | ||||||||||||||||||
30.03 | Alder Meadows | TTM 2/28/2013 | 426,161 | 142,212 | 283,949 | 0 | 283,949 | Actual 2012 | 427,968 | 147,067 | ||||||||||||||||||
31 | Hampton Inn & Suites - Westgate | 75.31 | TTM 2/28/2013 | 3,513,773 | 2,214,737 | 1,299,036 | 0 | 1,299,036 | 110 | 75.31 | Actual 2012 | 3,485,472 | 2,203,300 | |||||||||||||||
32 | Carriage Way MHP | TTM 3/31/2013 | 3,318,597 | 1,002,759 | 2,315,838 | 0 | 2,315,838 | Actual 2012 | 3,303,993 | 973,812 | ||||||||||||||||||
33 | 321 Santa Monica | Actual 2012 | 1,123,271 | 200,724 | 922,546 | 0 | 922,546 | Actual 2011 | 1,014,066 | 227,662 | ||||||||||||||||||
34 | Holiday Inn Express - Greenville | 61.83 | TTM 2/28/2013 | 3,645,979 | 2,301,724 | 1,344,255 | 0 | 1,344,255 | 87 | 61.83 | Actual 2012 | 3,555,934 | 2,261,357 | |||||||||||||||
35 | Ruta Hotel Portfolio | 37.30 | TTM 4/30/2013 | 4,501,398 | 2,836,175 | 1,665,223 | 180,056 | 1,485,167 | 89 | 37.30 | Actual 2012 | 4,363,506 | 2,874,958 | |||||||||||||||
35.01 | Best Western Plus Sandusky | 52.98 | TTM 4/30/2013 | 1,723,641 | 862,460 | 861,181 | 68,946 | 792,236 | 100 | 52.98 | Actual 2012 | 1,703,676 | 836,745 | |||||||||||||||
35.02 | Comfort Inn Sandusky | 30.49 | TTM 4/30/2013 | 2,777,757 | 1,973,716 | 804,042 | 111,110 | 692,931 | 82 | 30.49 | Actual 2012 | 2,659,830 | 2,038,214 | |||||||||||||||
36 | Seaport Storage Center | TTM 2/28/2013 | 1,605,451 | 539,018 | 1,066,433 | 0 | 1,066,433 | Actual 2012 | 1,605,786 | 506,839 | ||||||||||||||||||
37 | Dicesare MHP Portfolio | TTM 4/30/2013 | 1,196,033 | 412,536 | 783,497 | 0 | 783,497 | Actual 2012 | 1,159,052 | 389,893 | ||||||||||||||||||
37.01 | Independence Park | TTM 4/30/2013 | 336,358 | 86,479 | 249,879 | 0 | 249,879 | Actual 2012 | 322,003 | 76,014 | ||||||||||||||||||
37.02 | Hillside Estates | TTM 4/30/2013 | 275,995 | 40,333 | 235,662 | 0 | 235,662 | Actual 2012 | 271,562 | 39,615 | ||||||||||||||||||
37.03 | Valley High | TTM 4/30/2013 | 250,671 | 93,240 | 157,431 | 0 | 157,431 | Actual 2012 | 230,623 | 70,684 | ||||||||||||||||||
37.04 | Rostraver Estates | TTM 4/30/2013 | 333,009 | 192,484 | 140,525 | 0 | 140,525 | Actual 2012 | 336,068 | 203,580 | ||||||||||||||||||
38 | The Shops at Cape Coral Parkway | Actual 2012 | 1,129,618 | 228,417 | 901,201 | 0 | 901,201 | Actual 2011 | 1,060,649 | 230,740 | ||||||||||||||||||
39 | Candlewood Suites - Flowood (Jackson) | 49.67 | TTM 4/30/2013 | 2,052,633 | 1,063,057 | 989,576 | 0 | 989,576 | 74 | 49.67 | Actual 2012 | 1,864,427 | 1,039,325 | |||||||||||||||
40 | Hotel Vetiver | 124.92 | TTM 5/31/2013 | 2,826,987 | 1,710,944 | 1,116,043 | 113,079 | 1,002,964 | 147 | 124.92 | NAV | NAV | NAV | |||||||||||||||
41 | Julington Square | TTM 2/28/2013 | 452,572 | 321,285 | 131,288 | 0 | 131,288 | Actual 2012 | 688,901 | 282,327 | ||||||||||||||||||
42 | Hyatt Place Germantown | 69.48 | TTM 2/28/2013 | 3,394,924 | 2,443,434 | 951,490 | 135,797 | 815,693 | 101 | 69.48 | Actual 2012 | 3,357,113 | 2,416,243 | |||||||||||||||
43 | The Shops at Church Square | Actual 2012 | 1,605,297 | 599,173 | 1,006,124 | 0 | 1,006,124 | Actual 2011 | 1,614,508 | 608,078 | ||||||||||||||||||
44 | Inland Family Dollar/Dollar General Pool | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||
44.01 | Family Dollar - Lorain, OH | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||
44.02 | Dollar General - Spooner, WI | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||
44.03 | Dollar General - Baldwin, WI | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||
44.04 | Family Dollar - Abilene TX | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||
44.05 | Dollar General - Oxford, WI | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||
44.06 | Family Dollar - Colorado City, TX | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||
44.07 | Dollar General - Nekoosa, WI | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||
44.08 | Dollar General - Wittenberg, WI | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||
44.09 | Family Dollar - Cisco, TX | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||
44.10 | Dollar General - Mercer, WI | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||
45 | Greenville-Augusta Apartment Portfolio | TTM 3/31/2013 | 1,690,384 | 821,500 | 868,884 | 0 | 868,884 | Actual 2012 | 1,689,933 | 795,269 | ||||||||||||||||||
45.01 | Pine Crest Apartments | TTM 3/31/2013 | 721,827 | 342,558 | 379,269 | 0 | 379,269 | Actual 2012 | 721,651 | 321,816 | ||||||||||||||||||
45.02 | Willow Wick Apartments | TTM 3/31/2013 | 647,247 | 354,645 | 292,602 | 0 | 292,602 | Actual 2012 | 649,777 | 357,490 | ||||||||||||||||||
45.03 | Broadway Apartments | TTM 3/31/2013 | 321,310 | 124,297 | 197,013 | 0 | 197,013 | Actual 2012 | 318,505 | 115,962 | ||||||||||||||||||
46 | North Reno Plaza | TTM 1/31/2013 | 1,277,629 | 416,281 | 861,348 | 0 | 861,348 | Actual 2012 | 1,175,759 | 391,106 | ||||||||||||||||||
47 | Ravenswood Professional Office Building | Actual 2012 | 1,114,053 | 536,340 | 577,713 | 0 | 577,713 | Actual 2011 | 1,028,792 | 489,375 | ||||||||||||||||||
48 | Chateau Avalon Apartments | T3 Annualized 5/31/2013 | 1,316,656 | 718,804 | 597,852 | 0 | 597,852 | T6 Annualized 5/31/2013 | 1,281,196 | 772,296 | ||||||||||||||||||
49 | Holiday Inn Express Webster | 55.25 | TTM 2/28/2013 | 2,090,552 | 1,218,682 | 871,869 | 83,622 | 788,247 | 94 | 55.25 | Actual 2012 | 2,021,659 | 1,233,786 | |||||||||||||||
50 | Holiday Inn Express - Vernal | 95.95 | TTM 3/31/2013 | 2,549,863 | 1,429,647 | 1,120,216 | 0 | 1,120,216 | 133 | 100.63 | Actual 2012 | 2,619,585 | 1,388,217 | |||||||||||||||
51 | Holiday Inn Express - Westgate | 69.25 | TTM 2/28/2013 | 2,272,978 | 1,465,283 | 807,695 | 0 | 807,695 | 100 | 69.25 | Actual 2012 | 2,270,142 | 1,470,225 | |||||||||||||||
52 | Academy Sports + Outdoors Kannapolis | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||
53 | Hampton Inn Syracuse | 93.86 | TTM 3/31/2013 | 2,765,310 | 1,752,623 | 1,012,687 | 110,612 | 902,075 | 123 | 93.86 | Actual 2012 | 2,703,153 | 1,701,043 | |||||||||||||||
54 | Willow Festival Annex | Actual 2012 | 1,368,408 | 761,864 | 606,544 | 0 | 606,544 | NAV | NAV | NAV | ||||||||||||||||||
55 | Ashford Club Apartments | TTM 3/31/2013 | 970,732 | 484,698 | 486,034 | 0 | 486,034 | Actual 2012 | 974,360 | 475,869 | ||||||||||||||||||
56 | Hampton Inn - Easley | 62.32 | TTM 2/28/2013 | 1,864,261 | 1,084,390 | 779,871 | 0 | 779,871 | 99 | 62.32 | Actual 2012 | 1,844,376 | 1,077,024 | |||||||||||||||
57 | Oakland Mall Apartments | TTM 3/31/2013 | 1,619,746 | 903,446 | 716,300 | 0 | 716,300 | Actual 2012 | 1,605,044 | 911,942 | ||||||||||||||||||
58 | Shoppes of Deerwood Lake | TTM 2/28/2013 | 760,977 | 156,442 | 604,535 | 0 | 604,535 | Actual 2012 | 763,691 | 157,215 | ||||||||||||||||||
59 | Wal-Mart Calaveras Square | Actual 2012 | 605,296 | 102,891 | 502,405 | 0 | 502,405 | NAV | NAV | NAV | ||||||||||||||||||
60 | Crestwind Apartments | T3 Annualized 5/31/2013 | 1,100,173 | 498,433 | 601,739 | 0 | 601,739 | T6 Annualized 5/31/2013 | 1,049,400 | 528,798 | ||||||||||||||||||
61 | Creekside Shopping Center | TTM 3/31/2013 | 706,125 | 143,750 | 562,375 | 10,270 | 552,105 | Actual 2012 | 723,676 | 177,027 | ||||||||||||||||||
62 | Storage Depot - Mission, Sunshine & Alta Mesa | TTM 4/30/2013 | 784,528 | 291,040 | 493,488 | 0 | 493,488 | Actual 2012 | 771,262 | 282,903 | ||||||||||||||||||
62.01 | Mission | TTM 4/30/2013 | 414,018 | 129,476 | 284,542 | 0 | 284,542 | Actual 2012 | 406,051 | 120,048 | ||||||||||||||||||
62.02 | Sunshine | TTM 4/30/2013 | 166,788 | 63,046 | 103,742 | 0 | 103,742 | Actual 2012 | 165,746 | 61,503 | ||||||||||||||||||
62.03 | Alta Mesa | TTM 4/30/2013 | 203,722 | 98,518 | 105,204 | 0 | 105,204 | Actual 2012 | 199,465 | 101,352 | ||||||||||||||||||
63 | Rock Island Building | TTM 3/31/2013 | 588,698 | 217,885 | 370,813 | 0 | 370,813 | Actual 2012 | 553,247 | 214,679 | ||||||||||||||||||
64 | Shoppes at North Augusta | Actual 2012 | 729,921 | 168,605 | 561,316 | 35,107 | 526,209 | Actual 2011 | 719,123 | 167,043 | ||||||||||||||||||
65 | Premium Self Storage | TTM 3/31/2013 | 964,148 | 376,001 | 588,147 | 0 | 588,147 | Actual 2012 | 979,440 | 383,332 | ||||||||||||||||||
66 | Mountain View Village | TTM 3/31/2013 | 884,218 | 495,481 | 388,736 | 0 | 388,736 | Actual 2012 | 878,000 | 479,658 | ||||||||||||||||||
67 | Marlboro Industrial Park | TTM 3/31/2013 | 749,152 | 182,076 | 567,076 | 28,137 | 538,939 | Actual 2012 | 742,829 | 180,485 | ||||||||||||||||||
68 | Walgreens Aiken | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||
69 | The Center at Skibo | Actual 2012 | 509,496 | 59,302 | 450,194 | 0 | 450,194 | NAV | NAV | NAV | ||||||||||||||||||
70 | Walgreens Gray | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||
71 | Walgreens Gallatin | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||
72 | Walgreens Durant | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||
73 | Bear Creek Storage Beaumont | TTM 4/30/2013 | 672,211 | 189,881 | 482,330 | 0 | 482,330 | Actual 2012 | 689,269 | 191,015 | ||||||||||||||||||
74 | Walgreens - Taylorsville | Actual 2012 | 383,000 | 0 | 383,000 | 0 | 383,000 | Actual 2011 | 383,000 | 0 | ||||||||||||||||||
75 | Walgreens Mount Airy | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||
76 | Walgreens - Dickinson | Actual 2012 | 331,500 | 0 | 331,500 | 0 | 331,500 | Actual 2011 | 331,500 | 0 | ||||||||||||||||||
77 | Berkshire Pointe | TTM 3/31/2013 | 498,319 | 153,974 | 344,345 | 29,727 | 314,618 | Actual 2012 | 487,794 | 141,501 | ||||||||||||||||||
78 | 1401 Central Avenue | TTM 5/31/2013 | 253,695 | 64,280 | 189,415 | 0 | 189,415 | Actual 2012 | 205,029 | 57,819 | ||||||||||||||||||
79 | The Shops at Midtown Commons | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||
80 | Cedar Lake MHC | TTM 4/30/2013 | 469,224 | 195,157 | 274,067 | 13,040 | 261,027 | Actual 2012 | 485,080 | 177,663 | ||||||||||||||||||
81 | Spruce Grove | TTM 5/31/2013 | 330,455 | 129,955 | 200,500 | 0 | 200,500 | Actual 2012 | 331,307 | 122,075 | ||||||||||||||||||
82 | Capstone Commons | Annualized 5 5/31/2013 | 226,873 | 55,060 | 171,813 | 0 | 171,813 | NAV | NAV | NAV | ||||||||||||||||||
83 | Dollar General - Satsuma | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
Wells Fargo Commercial Mortgage Trust 2013-LC12 | ||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Second Most Recent NOI ($) | Second Most Recent Capital Expenditures | Second Most Recent NCF ($) | Second Most Recent Hotel ADR | Second Most Recent Hotel RevPAR | Third Most Recent Period | Third Most Recent Revenues ($) | Third Most Recent Expenses ($) | Third Most Recent NOI ($) | Third Most Recent Capital Expenditures | Third Most Recent NCF ($) | Third Most Recent Hotel ADR | |||||||||||||
1 | Innsbrook Office Portfolio | 10,709,802 | 0 | 10,709,802 | Annualized 2011 | 15,865,384 | 5,432,651 | 10,432,733 | 0 | 10,432,733 | ||||||||||||||||
1.01 | Westgate I | 1,298,385 | 0 | 1,298,385 | Annualized 2011 | 1,883,485 | 489,773 | 1,393,712 | 0 | 1,393,712 | ||||||||||||||||
1.02 | Liberty Plaza II | 1,174,698 | 0 | 1,174,698 | Annualized 2011 | 1,621,315 | 769,635 | 851,680 | 0 | 851,680 | ||||||||||||||||
1.03 | Westerre IV | 1,161,509 | 0 | 1,161,509 | Annualized 2011 | 1,743,294 | 498,202 | 1,245,093 | 0 | 1,245,093 | ||||||||||||||||
1.04 | Westerre III | 971,491 | 0 | 971,491 | Annualized 2011 | 1,617,786 | 479,501 | 1,138,285 | 0 | 1,138,285 | ||||||||||||||||
1.05 | Technology Pointe I & II | 1,095,266 | 0 | 1,095,266 | Annualized 2011 | 1,241,435 | 310,611 | 930,824 | 0 | 930,824 | ||||||||||||||||
1.06 | Liberty Plaza I | 728,427 | 0 | 728,427 | Annualized 2011 | 1,343,472 | 587,677 | 755,795 | 0 | 755,795 | ||||||||||||||||
1.07 | Glen Forest | 1,001,878 | 0 | 1,001,878 | Annualized 2011 | 775,240 | 326,723 | 448,517 | 0 | 448,517 | ||||||||||||||||
1.08 | Rowe Plaza | 888,629 | 0 | 888,629 | Annualized 2011 | 1,306,202 | 464,219 | 841,982 | 0 | 841,982 | ||||||||||||||||
1.09 | Westgate II | 614,026 | 0 | 614,026 | Annualized 2011 | 1,055,418 | 384,291 | 671,126 | 0 | 671,126 | ||||||||||||||||
1.10 | 4880 Cox Road | 777,715 | 0 | 777,715 | Annualized 2011 | 1,381,971 | 430,942 | 951,029 | 0 | 951,029 | ||||||||||||||||
1.11 | Innsbrook Commons | 459,229 | 0 | 459,229 | Annualized 2011 | 827,493 | 358,776 | 468,717 | 0 | 468,717 | ||||||||||||||||
1.12 | 4198 Cox Road | 214,755 | 0 | 214,755 | Annualized 2011 | 659,949 | 262,768 | 397,181 | 0 | 397,181 | ||||||||||||||||
1.13 | Gaskins | 323,794 | 0 | 323,794 | Annualized 2011 | 408,325 | 69,533 | 338,792 | 0 | 338,792 | ||||||||||||||||
2 | Carolina Place | 17,807,851 | 0 | 17,807,851 | Actual 2011 | 24,069,118 | 5,885,142 | 18,183,976 | 0 | 18,183,976 | ||||||||||||||||
3 | Cumberland Mall | 15,587,514 | 0 | 15,587,514 | Actual 2011 | 19,837,593 | 5,349,866 | 14,487,727 | 0 | 14,487,727 | ||||||||||||||||
4 | RHP Portfolio V | 6,727,771 | 0 | 6,727,771 | Actual 2010 | 10,020,493 | 3,522,898 | 6,497,595 | 0 | 6,497,595 | ||||||||||||||||
4.01 | Country Club Mobile Estates | 1,673,095 | 0 | 1,673,095 | Actual 2010 | 2,396,993 | 726,769 | 1,670,224 | 0 | 1,670,224 | ||||||||||||||||
4.02 | Chalet North | 1,362,994 | 0 | 1,362,994 | Actual 2010 | 1,970,673 | 643,800 | 1,326,873 | 0 | 1,326,873 | ||||||||||||||||
4.03 | Lakeview Estates | 904,425 | 0 | 904,425 | Actual 2010 | 1,148,860 | 279,372 | 869,488 | 0 | 869,488 | ||||||||||||||||
4.04 | Evergreen Village | 726,835 | 0 | 726,835 | Actual 2010 | 894,478 | 251,693 | 642,785 | 0 | 642,785 | ||||||||||||||||
4.05 | Colonial Gardens | 866,280 | 0 | 866,280 | Actual 2010 | 1,344,955 | 512,932 | 832,023 | 0 | 832,023 | ||||||||||||||||
4.06 | Washingtonville Manor | 409,446 | 0 | 409,446 | Actual 2010 | 638,654 | 246,685 | 391,969 | 0 | 391,969 | ||||||||||||||||
4.07 | Magnolia Circle | 167,183 | 0 | 167,183 | Actual 2010 | 433,995 | 278,571 | 155,424 | 0 | 155,424 | ||||||||||||||||
4.08 | Towneship at Clifton | 334,041 | 0 | 334,041 | Actual 2010 | 753,490 | 419,964 | 333,526 | 0 | 333,526 | ||||||||||||||||
4.09 | Wheel Estates | 154,546 | 0 | 154,546 | Actual 2010 | 208,226 | 59,272 | 148,954 | 0 | 148,954 | ||||||||||||||||
4.10 | Brittany Place | 128,926 | 0 | 128,926 | Actual 2010 | 230,169 | 103,840 | 126,329 | 0 | 126,329 | ||||||||||||||||
5 | White Marsh Mall | 17,065,240 | 0 | 17,065,240 | Actual 2010 | 23,542,162 | 6,723,241 | 16,818,921 | 0 | 16,818,921 | ||||||||||||||||
6 | Rimrock Mall | 7,932,319 | 0 | 7,932,319 | Actual 2011 | 10,839,164 | 3,070,777 | 7,768,387 | 0 | 7,768,387 | ||||||||||||||||
7 | Grace Lake Corporate Center | 11,186,687 | 0 | 11,186,687 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||
8 | RHP Portfolio VI | 5,993,609 | 0 | 5,993,609 | Actual 2010 | 8,493,422 | 2,729,292 | 5,764,130 | 0 | 5,764,130 | ||||||||||||||||
8.01 | Western Hills | 2,259,748 | 0 | 2,259,748 | Actual 2010 | 2,871,809 | 836,346 | 2,035,463 | 0 | 2,035,463 | ||||||||||||||||
8.02 | Villa West | 1,036,814 | 0 | 1,036,814 | Actual 2010 | 1,236,575 | 265,349 | 971,226 | 0 | 971,226 | ||||||||||||||||
8.03 | Northland | 837,756 | 0 | 837,756 | Actual 2010 | 1,159,822 | 316,173 | 843,649 | 0 | 843,649 | ||||||||||||||||
8.04 | Forest Park | 520,490 | 0 | 520,490 | Actual 2010 | 1,022,613 | 330,888 | 691,725 | 0 | 691,725 | ||||||||||||||||
8.05 | Cypress Shores | 507,238 | 0 | 507,238 | Actual 2010 | 721,580 | 220,106 | 501,474 | 0 | 501,474 | ||||||||||||||||
8.06 | Ortega Village | 417,086 | 0 | 417,086 | Actual 2010 | 810,621 | 458,288 | 352,333 | 0 | 352,333 | ||||||||||||||||
8.07 | Blue Valley | 292,552 | 0 | 292,552 | Actual 2010 | 494,478 | 233,774 | 260,704 | 0 | 260,704 | ||||||||||||||||
8.08 | El Caudillo | 121,925 | 0 | 121,925 | Actual 2010 | 175,924 | 68,368 | 107,556 | 0 | 107,556 | ||||||||||||||||
9 | 100 & 150 South Wacker Drive | 12,883,576 | 0 | 12,883,576 | Actual 2010 | 28,738,640 | 13,570,505 | 15,168,135 | 0 | 15,168,135 | ||||||||||||||||
10 | One Eleven Magnolia | 3,388,921 | 0 | 3,388,921 | Actual 2011 | 5,716,110 | 3,162,208 | 2,553,902 | 0 | 2,553,902 | ||||||||||||||||
11 | Storage Zone Portfolio | 2,968,201 | 0 | 2,968,201 | Actual 2011 | 5,063,181 | 2,172,200 | 2,890,981 | 0 | 2,890,981 | ||||||||||||||||
11.01 | Brecksville | 317,594 | 0 | 317,594 | Actual 2011 | 529,096 | 189,474 | 339,622 | 0 | 339,622 | ||||||||||||||||
11.02 | Avon | 277,109 | 0 | 277,109 | Actual 2011 | 426,283 | 172,231 | 254,052 | 0 | 254,052 | ||||||||||||||||
11.03 | Ravenna & Annex | 298,335 | 0 | 298,335 | Actual 2011 | 511,940 | 216,690 | 295,250 | 0 | 295,250 | ||||||||||||||||
11.04 | Medina | 260,870 | 0 | 260,870 | Actual 2011 | 390,959 | 149,943 | 241,016 | 0 | 241,016 | ||||||||||||||||
11.05 | Hudson | 262,129 | 0 | 262,129 | Actual 2011 | 467,420 | 219,703 | 247,717 | 0 | 247,717 | ||||||||||||||||
11.06 | Streetsboro | 250,827 | 0 | 250,827 | Actual 2011 | 411,904 | 168,748 | 243,156 | 0 | 243,156 | ||||||||||||||||
11.07 | Warren & Cortland | 192,599 | 0 | 192,599 | Actual 2011 | 349,414 | 146,918 | 202,496 | 0 | 202,496 | ||||||||||||||||
11.08 | West Market | 194,504 | 0 | 194,504 | Actual 2011 | 332,465 | 146,495 | 185,970 | 0 | 185,970 | ||||||||||||||||
11.09 | Chenoweth | 193,980 | 0 | 193,980 | Actual 2011 | 350,389 | 140,103 | 210,286 | 0 | 210,286 | ||||||||||||||||
11.10 | Shanafelt | 158,479 | 0 | 158,479 | Actual 2011 | 316,682 | 167,729 | 148,953 | 0 | 148,953 | ||||||||||||||||
11.11 | Elyria | 132,265 | 0 | 132,265 | Actual 2011 | 259,234 | 128,289 | 130,945 | 0 | 130,945 | ||||||||||||||||
11.12 | Peninsula | 104,569 | 0 | 104,569 | Actual 2011 | 198,547 | 114,182 | 84,365 | 0 | 84,365 | ||||||||||||||||
11.13 | Sandusky | 119,761 | 0 | 119,761 | Actual 2011 | 183,646 | 83,685 | 99,961 | 0 | 99,961 | ||||||||||||||||
11.14 | Cuyahoga Falls | 125,621 | 0 | 125,621 | Actual 2011 | 175,152 | 55,390 | 119,762 | 0 | 119,762 | ||||||||||||||||
11.15 | East Liverpool | 79,559 | 0 | 79,559 | Actual 2011 | 160,050 | 72,622 | 87,428 | 0 | 87,428 | ||||||||||||||||
12 | Durban Retail Portfolio | 2,839,933 | 0 | 2,839,933 | Actual 2011 | 3,647,276 | 844,236 | 2,803,039 | 0 | 2,803,039 | ||||||||||||||||
12.01 | Waterford Shoppes | 771,402 | 0 | 771,402 | Actual 2011 | 981,563 | 233,848 | 747,715 | 0 | 747,715 | ||||||||||||||||
12.02 | Mebane Oaks Village | 887,557 | 0 | 887,557 | Actual 2011 | 1,166,082 | 210,883 | 955,199 | 0 | 955,199 | ||||||||||||||||
12.03 | Magnolia Oaks Village | 629,350 | 0 | 629,350 | Actual 2011 | 797,957 | 218,535 | 579,422 | 0 | 579,422 | ||||||||||||||||
12.04 | Hyde Park Shopping Center | 551,624 | 0 | 551,624 | Actual 2011 | 701,674 | 180,970 | 520,704 | 0 | 520,704 | ||||||||||||||||
13 | Queens Tower | 2,729,419 | 0 | 2,729,419 | Actual 2011 | 4,175,161 | 1,322,814 | 2,852,347 | 0 | 2,852,347 | ||||||||||||||||
14 | Starwood Schulte Hotel Portfolio | 2,568,047 | 341,605 | 2,226,442 | 109 | 76.85 | Actual 2011 | 8,562,925 | 5,908,491 | 2,654,434 | 125,974 | 2,528,460 | 103 | |||||||||||||
14.01 | Sheraton - St. Paul Woodbury | 1,197,629 | 225,179 | 972,450 | 123 | 81.08 | Actual 2011 | 5,413,570 | 4,302,324 | 1,111,246 | 0 | 1,111,246 | 112 | |||||||||||||
14.02 | TownePlace Suites - Scranton Wilkes-Barre | 1,370,418 | 116,426 | 1,253,992 | 91 | 71.07 | Actual 2011 | 3,149,355 | 1,606,167 | 1,543,188 | 125,974 | 1,417,214 | 91 | |||||||||||||
15 | Gatlin Jacksonville Portfolio | 1,481,942 | 14,816 | 1,467,126 | Actual 2010 | 2,543,966 | 755,420 | 1,788,546 | 30,053 | 1,758,493 | ||||||||||||||||
15.01 | Crossroads at Mandarin | 479,947 | 0 | 479,947 | Actual 2010 | 794,893 | 215,341 | 579,552 | 0 | 579,552 | ||||||||||||||||
15.02 | Merrill Station | 432,041 | 0 | 432,041 | Actual 2010 | 896,744 | 309,453 | 587,291 | 0 | 587,291 | ||||||||||||||||
15.03 | Village Shoppes | 569,954 | 14,816 | 555,138 | Actual 2010 | 852,330 | 230,627 | 621,703 | 30,053 | 591,650 | ||||||||||||||||
16 | 300 & 390 Union | 1,819,588 | 0 | 1,819,588 | Actual 2011 | 3,133,331 | 1,574,414 | 1,558,918 | 0 | 1,558,918 | ||||||||||||||||
17 | Doubletree Hotel - Los Angeles Norwalk | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
18 | Plaza De Oro Shopping Center | 1,593,181 | 0 | 1,593,181 | Actual 2010 | 2,024,249 | 475,290 | 1,548,959 | 7,331 | 1,541,628 | ||||||||||||||||
19 | Oaks at Broad River | 1,375,219 | 0 | 1,375,219 | Actual 2011 | 2,404,476 | 1,034,374 | 1,370,102 | 0 | 1,370,102 | ||||||||||||||||
20 | Paseo Place | 908,080 | 0 | 908,080 | School Year 2011-2012 | 1,660,807 | 638,391 | 1,022,416 | 0 | 1,022,416 | ||||||||||||||||
21 | Shops at Bruckner | 2,271,515 | 0 | 2,271,515 | Actual 2011 | 3,938,071 | 1,767,232 | 2,170,839 | 0 | 2,170,839 | ||||||||||||||||
22 | Residence Inn Melbourne | 1,494,955 | 186,926 | 1,308,029 | 100 | 75.54 | Actual 2011 | 3,548,146 | 2,231,904 | 1,316,242 | 177,407 | 1,138,835 | 96 | |||||||||||||
23 | Residence Inn - Hartford | 1,497,655 | 197,433 | 1,300,222 | 138 | 109.01 | Actual 2011 | 5,614,521 | 4,202,363 | 1,412,158 | 193,033 | 1,219,125 | 133 | |||||||||||||
24 | Crowne Plaza Madison | 1,639,697 | 279,066 | 1,360,631 | 89 | 58.01 | Actual 2010 | 6,440,176 | 5,178,906 | 1,261,270 | 257,607 | 1,003,663 | 89 | |||||||||||||
25 | The Vineyards Apartments | 1,575,766 | 67,369 | 1,508,397 | Actual 2011 | 2,697,564 | 1,181,013 | 1,516,551 | 0 | 1,516,551 | ||||||||||||||||
26 | Grand Forks Market Place | 1,937,487 | 0 | 1,937,487 | Actual 2010 | 2,455,981 | 595,215 | 1,860,766 | 0 | 1,860,766 | ||||||||||||||||
27 | 24 Hour Fitness - Fremont | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||
28 | Holiday Inn Westchase | 1,243,217 | 155,043 | 1,088,174 | 115 | 69.40 | Actual 2011 | 1,724,199 | 1,714,328 | 9,870 | 68,968 | -59,097 | 180 | |||||||||||||
29 | Hampstead Marketplace | 1,032,311 | 0 | 1,032,311 | Actual 2010 | 1,396,036 | 336,437 | 1,059,599 | 0 | 1,059,599 | ||||||||||||||||
30 | Fairway Portfolio | 888,114 | 0 | 888,114 | Actual 2011 | 1,358,767 | 552,552 | 806,215 | 0 | 806,215 | ||||||||||||||||
30.01 | Mercer Creek Meadows | 374,495 | 0 | 374,495 | Actual 2011 | 570,598 | 227,078 | 343,520 | 0 | 343,520 | ||||||||||||||||
30.02 | Walnut Meadows | 232,718 | 0 | 232,718 | Actual 2011 | 398,481 | 181,530 | 216,951 | 0 | 216,951 | ||||||||||||||||
30.03 | Alder Meadows | 280,901 | 0 | 280,901 | Actual 2011 | 389,688 | 143,944 | 245,744 | 0 | 245,744 | ||||||||||||||||
31 | Hampton Inn & Suites - Westgate | 1,282,172 | 0 | 1,282,172 | 109 | 74.93 | Actual 2011 | 3,280,845 | 2,131,278 | 1,149,567 | 0 | 1,149,567 | 107 | |||||||||||||
32 | Carriage Way MHP | 2,330,181 | 0 | 2,330,181 | Actual 2011 | 3,287,129 | 876,620 | 2,410,509 | 0 | 2,410,509 | ||||||||||||||||
33 | 321 Santa Monica | 786,404 | 0 | 786,404 | Actual 2010 | 1,025,975 | 215,605 | 810,370 | 0 | 810,370 | ||||||||||||||||
34 | Holiday Inn Express - Greenville | 1,294,577 | 0 | 1,294,577 | 87 | 60.40 | Actual 2011 | 2,825,337 | 2,009,146 | 816,191 | 113,013 | 703,178 | 84 | |||||||||||||
35 | Ruta Hotel Portfolio | 1,488,548 | 174,540 | 1,314,008 | 89 | 36.29 | Actual 2011 | 4,317,220 | 2,896,830 | 1,420,389 | 172,689 | 1,247,701 | 82 | |||||||||||||
35.01 | Best Western Plus Sandusky | 866,932 | 68,147 | 798,785 | 98 | 52.20 | Actual 2011 | 1,607,805 | 813,809 | 793,996 | 64,312 | 729,684 | 91 | |||||||||||||
35.02 | Comfort Inn Sandusky | 621,616 | 106,393 | 515,223 | 83 | 29.38 | Actual 2011 | 2,709,415 | 2,083,021 | 626,393 | 108,377 | 518,017 | 77 | |||||||||||||
36 | Seaport Storage Center | 1,098,948 | 0 | 1,098,948 | Actual 2011 | 1,399,654 | 434,667 | 964,987 | 0 | 964,987 | ||||||||||||||||
37 | Dicesare MHP Portfolio | 769,159 | 0 | 769,159 | Actual 2011 | 1,253,442 | 356,455 | 896,987 | 0 | 896,987 | ||||||||||||||||
37.01 | Independence Park | 245,989 | 0 | 245,989 | Actual 2011 | 352,471 | 66,967 | 285,504 | 0 | 285,504 | ||||||||||||||||
37.02 | Hillside Estates | 231,947 | 0 | 231,947 | Actual 2011 | 302,344 | 24,706 | 277,638 | 0 | 277,638 | ||||||||||||||||
37.03 | Valley High | 159,939 | 0 | 159,939 | Actual 2011 | 196,906 | 35,834 | 161,072 | 0 | 161,072 | ||||||||||||||||
37.04 | Rostraver Estates | 132,488 | 0 | 132,488 | Actual 2011 | 401,721 | 228,948 | 172,773 | 0 | 172,773 | ||||||||||||||||
38 | The Shops at Cape Coral Parkway | 829,909 | 0 | 829,909 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||
39 | Candlewood Suites - Flowood (Jackson) | 825,102 | 0 | 825,102 | 73 | 44.95 | Actual 2011 | 1,872,033 | 1,050,390 | 821,643 | 0 | 821,643 | 68 | |||||||||||||
40 | Hotel Vetiver | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||
41 | Julington Square | 406,574 | 0 | 406,574 | Actual 2011 | 786,510 | 286,161 | 500,349 | 0 | 500,349 | ||||||||||||||||
42 | Hyatt Place Germantown | 940,870 | 134,285 | 806,585 | 100 | 68.49 | Actual 2011 | 3,070,222 | 2,334,942 | 735,280 | 122,809 | 612,471 | 95 | |||||||||||||
43 | The Shops at Church Square | 1,006,431 | 0 | 1,006,431 | Actual 2010 | 1,489,682 | 592,360 | 897,322 | 0 | 897,322 | ||||||||||||||||
44 | Inland Family Dollar/Dollar General Pool | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||
44.01 | Family Dollar - Lorain, OH | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||
44.02 | Dollar General - Spooner, WI | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||
44.03 | Dollar General - Baldwin, WI | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||
44.04 | Family Dollar - Abilene TX | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||
44.05 | Dollar General - Oxford, WI | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||
44.06 | Family Dollar - Colorado City, TX | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||
44.07 | Dollar General - Nekoosa, WI | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||
44.08 | Dollar General - Wittenberg, WI | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||
44.09 | Family Dollar - Cisco, TX | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||
44.10 | Dollar General - Mercer, WI | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||
45 | Greenville-Augusta Apartment Portfolio | 894,665 | 0 | 894,665 | Actual 2011 | 1,667,329 | 817,687 | 849,642 | 0 | 849,642 | ||||||||||||||||
45.01 | Pine Crest Apartments | 399,835 | 0 | 399,835 | Actual 2011 | 721,658 | 351,118 | 370,540 | 0 | 370,540 | ||||||||||||||||
45.02 | Willow Wick Apartments | 292,287 | 0 | 292,287 | Actual 2011 | 646,457 | 360,290 | 286,167 | 0 | 286,167 | ||||||||||||||||
45.03 | Broadway Apartments | 202,543 | 0 | 202,543 | Actual 2011 | 299,213 | 106,278 | 192,935 | 0 | 192,935 | ||||||||||||||||
46 | North Reno Plaza | 784,652 | 0 | 784,652 | Actual 2011 | 1,132,978 | 409,562 | 723,416 | 0 | 723,416 | ||||||||||||||||
47 | Ravenswood Professional Office Building | 539,417 | 0 | 539,417 | Actual 2010 | 1,258,585 | 543,997 | 714,588 | 0 | 714,588 | ||||||||||||||||
48 | Chateau Avalon Apartments | 508,900 | 0 | 508,900 | TTM 5/31/2013 | 1,196,637 | 824,950 | 371,687 | 0 | 371,687 | ||||||||||||||||
49 | Holiday Inn Express Webster | 787,873 | 80,866 | 707,007 | 93 | 53.24 | Actual 2011 | 1,979,512 | 1,253,199 | 726,313 | 79,180 | 647,132 | 90 | |||||||||||||
50 | Holiday Inn Express - Vernal | 1,231,368 | 0 | 1,231,368 | 134 | 103.13 | Actual 2011 | 2,117,239 | 1,223,122 | 894,117 | 0 | 894,117 | 122 | |||||||||||||
51 | Holiday Inn Express - Westgate | 799,917 | 0 | 799,917 | 100 | 68.89 | Actual 2011 | 1,997,720 | 1,403,722 | 593,998 | 0 | 593,998 | 97 | |||||||||||||
52 | Academy Sports + Outdoors Kannapolis | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||
53 | Hampton Inn Syracuse | 1,002,110 | 108,126 | 893,984 | 121 | 91.49 | Actual 2011 | 2,458,905 | 1,719,801 | 739,104 | 98,356 | 640,748 | 120 | |||||||||||||
54 | Willow Festival Annex | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||
55 | Ashford Club Apartments | 498,491 | 0 | 498,491 | Actual 2011 | 975,065 | 460,720 | 514,345 | 0 | 514,345 | ||||||||||||||||
56 | Hampton Inn - Easley | 767,352 | 0 | 767,352 | 99 | 61.50 | Actual 2011 | 1,654,656 | 987,560 | 667,096 | 0 | 667,096 | 95 | |||||||||||||
57 | Oakland Mall Apartments | 693,102 | 0 | 693,102 | Actual 2011 | 1,529,859 | 901,759 | 628,100 | 0 | 628,100 | ||||||||||||||||
58 | Shoppes of Deerwood Lake | 606,477 | 0 | 606,477 | Actual 2011 | 711,031 | 163,189 | 547,842 | 0 | 547,842 | ||||||||||||||||
59 | Wal-Mart Calaveras Square | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||
60 | Crestwind Apartments | 520,602 | 0 | 520,602 | TTM 5/31/2013 | 887,818 | 574,563 | 313,255 | 0 | 313,255 | ||||||||||||||||
61 | Creekside Shopping Center | 546,649 | 10,270 | 536,379 | Actual 2011 | 736,948 | 170,455 | 566,492 | 9,874 | 556,618 | ||||||||||||||||
62 | Storage Depot - Mission, Sunshine & Alta Mesa | 488,360 | 0 | 488,360 | Actual 2011 | 767,678 | 291,875 | 475,803 | 0 | 475,803 | ||||||||||||||||
62.01 | Mission | 286,003 | 0 | 286,003 | Actual 2011 | 415,388 | 123,321 | 292,067 | 0 | 292,067 | ||||||||||||||||
62.02 | Sunshine | 104,243 | 0 | 104,243 | Actual 2011 | 164,548 | 62,498 | 102,050 | 0 | 102,050 | ||||||||||||||||
62.03 | Alta Mesa | 98,114 | 0 | 98,114 | Actual 2011 | 187,742 | 106,056 | 81,686 | 0 | 81,686 | ||||||||||||||||
63 | Rock Island Building | 338,568 | 0 | 338,568 | Actual 2011 | 553,865 | 203,441 | 350,424 | 0 | 350,424 | ||||||||||||||||
64 | Shoppes at North Augusta | 552,080 | 5,800 | 546,280 | Actual 2010 | 685,778 | 161,769 | 524,009 | 20,625 | 503,384 | ||||||||||||||||
65 | Premium Self Storage | 596,108 | 0 | 596,108 | Actual 2011 | 979,767 | 378,181 | 601,586 | 0 | 601,586 | ||||||||||||||||
66 | Mountain View Village | 398,342 | 0 | 398,342 | Actual 2011 | 850,949 | 501,230 | 349,719 | 0 | 349,719 | ||||||||||||||||
67 | Marlboro Industrial Park | 562,345 | 34,241 | 528,104 | Actual 2011 | 623,073 | 193,700 | 429,373 | 43,224 | 386,149 | ||||||||||||||||
68 | Walgreens Aiken | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||
69 | The Center at Skibo | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||
70 | Walgreens Gray | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||
71 | Walgreens Gallatin | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||
72 | Walgreens Durant | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||
73 | Bear Creek Storage Beaumont | 498,254 | 0 | 498,254 | Actual 2011 | 664,154 | 196,080 | 468,074 | 0 | 468,074 | ||||||||||||||||
74 | Walgreens - Taylorsville | 383,000 | 0 | 383,000 | Actual 2010 | 383,000 | 0 | 383,000 | 0 | 383,000 | ||||||||||||||||
75 | Walgreens Mount Airy | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||
76 | Walgreens - Dickinson | 331,500 | 819 | 330,681 | Actual 2010 | 331,500 | 0 | 331,500 | 819 | 330,681 | ||||||||||||||||
77 | Berkshire Pointe | 346,293 | 29,727 | 316,566 | Actual 2011 | 473,104 | 146,105 | 326,999 | 4,594 | 322,405 | ||||||||||||||||
78 | 1401 Central Avenue | 147,210 | 0 | 147,210 | Actual 2011 | 156,997 | 64,214 | 92,783 | 0 | 92,783 | ||||||||||||||||
79 | The Shops at Midtown Commons | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||
80 | Cedar Lake MHC | 307,417 | 13,040 | 294,377 | Actual 2011 | 501,321 | 190,863 | 310,458 | 0 | 310,458 | ||||||||||||||||
81 | Spruce Grove | 209,231 | 0 | 209,231 | Actual 2011 | 314,627 | 132,556 | 182,071 | 0 | 182,071 | ||||||||||||||||
82 | Capstone Commons | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||
83 | Dollar General - Satsuma | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
Wells Fargo Commercial Mortgage Trust 2013-LC12 | ||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Third Most Recent Hotel RevPAR | Master Lease (Y/N) | Largest Tenant Name | Largest Tenant Sq. Ft. | Largest Tenant % of NRA | Largest Tenant Exp. Date | 2nd Largest Tenant Name | 2nd Largest Tenant Sq. Ft. | 2nd Largest Tenant % of NRA | 2nd Largest Tenant Exp. Date | 3rd Largest Tenant Name | 3rd Largest Tenant Sq. Ft. | |||||||||||||
1 | Innsbrook Office Portfolio | N | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | ||||||||||||||
1.01 | Westgate I | N | Suncom Wireless (T-Mobile) | 91,752 | 100.0% | 8/31/2020 | ||||||||||||||||||||
1.02 | Liberty Plaza II | N | Capital One Services, LLC | 135,375 | 100.0% | 7/31/2016 | ||||||||||||||||||||
1.03 | Westerre IV | N | John F. VanDer Hyde & Assoc | 47,428 | 60.7% | 8/31/2018 | Community Group, Inc. | 13,521 | 17.3% | 1/31/2018 | VACO Richmond, LLC | 6,800 | ||||||||||||||
1.04 | Westerre III | N | Stellar One Bank. | 25,905 | 34.0% | 5/31/2019 | Dominion Capital Mortgage | 16,258 | 21.4% | 1/31/2018 | JP Morgan Chase Bank, NA | 13,118 | ||||||||||||||
1.05 | Technology Pointe I & II | N | Patient First Corporation | 69,121 | 61.6% | 4/30/2016 | Richmond Olympiad, Inc. | 9,679 | 8.6% | 8/31/2013 | New Cingular Wireless PCS, LLC | 9,576 | ||||||||||||||
1.06 | Liberty Plaza I | N | New Cingular Wireless PCS | 31,450 | 39.1% | 7/31/2016 | Pennsylvania Manufacturers | 11,733 | 14.6% | 11/30/2016 | Comsys Information Technology | 10,246 | ||||||||||||||
1.07 | Glen Forest | N | The Hanover Insurance Company | 20,872 | 26.0% | 2/28/2015 | Fidelity National Title Insurance | 19,850 | 24.7% | 3/31/2014 | Virginia Women’s Center, Inc | 8,094 | ||||||||||||||
1.08 | Rowe Plaza | N | Goodman & Company, LLP | 25,567 | 35.2% | 10/31/2015 | Capital Center, LLC | 14,615 | 20.1% | 12/31/14 (suite 400) 2/28/17 (suite 402) | EdgeMark Partners, Inc | 5,750 | ||||||||||||||
1.09 | Westgate II | N | Progressive Casualty Ins. | 20,049 | 33.3% | 12/31/2015 | Edelman Financial Services | 13,246 | 22.0% | 11/30/2018 | Circuit City Stores | 5,962 | ||||||||||||||
1.10 | 4880 Cox Road | N | General Electric Company | 30,535 | 52.0% | 9/30/2017 | Averett University of Danville | 10,328 | 17.6% | 10/31/2013 | Henderson & Phillips, Inc. | 7,224 | ||||||||||||||
1.11 | Innsbrook Commons | N | Dominion Environmental Group | 29,893 | 50.6% | 1/31/2017 | Bon Secours Richmond Health | 7,025 | 11.9% | 2/28/2015 | Medco Health Services, Inc. | 4,719 | ||||||||||||||
1.12 | 4198 Cox Road | N | Commonwealth Commercial | 15,680 | 35.6% | 8/31/2018 | GAI Consultants, Inc | 6,460 | 14.7% | 1/31/2014 | Cosmetic Medical Services | 2,551 | ||||||||||||||
1.13 | Gaskins | N | Wells Fargo Bank, NA | 44,926 | 100.0% | 4/30/2016 | ||||||||||||||||||||
2 | Carolina Place | N | SEARS | 157,752 | 24.4% | 7/23/2016 | JCPENNEY | 119,652 | 18.5% | 5/31/2016 | BARNES & NOBLE | 31,414 | ||||||||||||||
3 | Cumberland Mall | N | COSTCO | 147,409 | 27.2% | 11/30/2026 | FOREVER 21 | 25,748 | 4.8% | 1/31/2019 | H&M | 24,655 | ||||||||||||||
4 | RHP Portfolio V | N | ||||||||||||||||||||||||
4.01 | Country Club Mobile Estates | N | ||||||||||||||||||||||||
4.02 | Chalet North | N | ||||||||||||||||||||||||
4.03 | Lakeview Estates | N | ||||||||||||||||||||||||
4.04 | Evergreen Village | N | ||||||||||||||||||||||||
4.05 | Colonial Gardens | N | ||||||||||||||||||||||||
4.06 | Washingtonville Manor | N | ||||||||||||||||||||||||
4.07 | Magnolia Circle | N | ||||||||||||||||||||||||
4.08 | Towneship at Clifton | N | ||||||||||||||||||||||||
4.09 | Wheel Estates | N | ||||||||||||||||||||||||
4.10 | Brittany Place | N | ||||||||||||||||||||||||
5 | White Marsh Mall | N | BOSCOV’S | 197,345 | 28.1% | 1/31/2028 | Macy’s Home Store | 60,000 | 8.5% | 1/31/2018 | Sports Authority | 53,634 | ||||||||||||||
6 | Rimrock Mall | N | JCPenney | 96,800 | 22.6% | 1/31/2016 | Herberger’s | 53,317 | 12.4% | 12/31/2017 | Scheels All Sports | 41,785 | ||||||||||||||
7 | Grace Lake Corporate Center | N | Visteon Corporation | 527,857 | 59.8% | 4/16/2027 | General Electric Company | 286,060 | 32.4% | 9/30/2017 (109,432); 9/30/2022 (176,628) | Dana Limited | 67,589 | ||||||||||||||
8 | RHP Portfolio VI | N | ||||||||||||||||||||||||
8.01 | Western Hills | N | ||||||||||||||||||||||||
8.02 | Villa West | N | ||||||||||||||||||||||||
8.03 | Northland | N | ||||||||||||||||||||||||
8.04 | Forest Park | N | ||||||||||||||||||||||||
8.05 | Cypress Shores | N | ||||||||||||||||||||||||
8.06 | Ortega Village | N | ||||||||||||||||||||||||
8.07 | Blue Valley | N | ||||||||||||||||||||||||
8.08 | El Caudillo | N | ||||||||||||||||||||||||
9 | 100 & 150 South Wacker Drive | N | NYSE Euronext | 73,552 | 6.7% | 5/31/2014 | URS Corporation | 60,938 | 5.6% | 12/31/2017 | ConvergEx | 50,820 | ||||||||||||||
10 | One Eleven Magnolia | N | Kaufman, Englett & Lynd, LLC | 42,757 | 26.2% | 7/31/2014 | Latham, Shuker, Eden & Beaudine, LLP | 17,513 | 10.7% | 4/30/2021 | Skanska | 15,954 | ||||||||||||||
11 | Storage Zone Portfolio | N | ||||||||||||||||||||||||
11.01 | Brecksville | N | ||||||||||||||||||||||||
11.02 | Avon | N | ||||||||||||||||||||||||
11.03 | Ravenna & Annex | N | ||||||||||||||||||||||||
11.04 | Medina | N | ||||||||||||||||||||||||
11.05 | Hudson | N | ||||||||||||||||||||||||
11.06 | Streetsboro | N | ||||||||||||||||||||||||
11.07 | Warren & Cortland | N | ||||||||||||||||||||||||
11.08 | West Market | N | ||||||||||||||||||||||||
11.09 | Chenoweth | N | ||||||||||||||||||||||||
11.10 | Shanafelt | N | ||||||||||||||||||||||||
11.11 | Elyria | N | ||||||||||||||||||||||||
11.12 | Peninsula | N | ||||||||||||||||||||||||
11.13 | Sandusky | N | ||||||||||||||||||||||||
11.14 | Cuyahoga Falls | N | ||||||||||||||||||||||||
11.15 | East Liverpool | N | ||||||||||||||||||||||||
12 | Durban Retail Portfolio | N | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | ||||||||||||||
12.01 | Waterford Shoppes | N | Food Lion | 34,928 | 46.0% | 12/11/2027 | Family Dollar | 9,180 | 12.1% | 6/30/2018 | Effingham Hospital | 4,800 | ||||||||||||||
12.02 | Mebane Oaks Village | N | Lowe’s Food Stores Inc. | 46,891 | 50.7% | 5/13/2028 | La Fiesta | 6,100 | 6.6% | 3/31/2014 | Hunt Golf Shop | 3,200 | ||||||||||||||
12.03 | Magnolia Oaks Village | N | Food Lion | 34,928 | 55.2% | 9/23/2033 | Family Dollar | 9,180 | 14.5% | 6/30/2018 | Total Renal Care Inc | 7,200 | ||||||||||||||
12.04 | Hyde Park Shopping Center | N | Harvey’s | 35,989 | 56.8% | 10/23/2027 | Family Dollar | 9,180 | 14.5% | 6/30/2018 | Wyn-Ever Fitness | 7,200 | ||||||||||||||
13 | Queens Tower | N | NYC DCAS | 102,669 | 58.5% | 11/14/2026 | GSA- Dept of Agriculture | 18,500 | 10.5% | 6/3/2020 | NYC Health & Hospitals | 18,500 | ||||||||||||||
14 | Starwood Schulte Hotel Portfolio | 78.51 | N | |||||||||||||||||||||||
14.01 | Sheraton - St. Paul Woodbury | 79.79 | N | |||||||||||||||||||||||
14.02 | TownePlace Suites - Scranton Wilkes-Barre | 76.77 | N | |||||||||||||||||||||||
15 | Gatlin Jacksonville Portfolio | N | Wal-Mart Neighborhood Market | 117,965 | 57.6% | 2/28/2028 | Various | Various | Various | Various | Various | Various | ||||||||||||||
15.01 | Crossroads at Mandarin | N | Wal-Mart Neighborhood Market | 39,600 | 52.1% | 2/28/2028 | Family Dollar | 9,737 | 12.8% | 6/30/2018 | Fascinatin’ Rhythm | 4,487 | ||||||||||||||
15.02 | Merrill Station | N | Wal-Mart Neighborhood Market | 39,665 | 51.2% | 2/28/2028 | Dollar Tree | 10,430 | 13.5% | 6/30/2018 | Bono’s Bar-B-Q | 3,200 | ||||||||||||||
15.03 | Village Shoppes | N | Wal-Mart Neighborhood Market | 38,700 | 75.1% | 2/28/2028 | Plantation Dental | 2,000 | 3.9% | 7/31/2015 | First Wok | 1,200 | ||||||||||||||
16 | 300 & 390 Union | N | The Assist Group Inc. | 12,203 | 7.2% | 8/31/2014 | Collins, Cockrel & Cole P.C. | 9,522 | 5.6% | 12/31/2018 | International Reservoir Technologies Inc. | 9,477 | ||||||||||||||
17 | Doubletree Hotel - Los Angeles Norwalk | NAV | N | |||||||||||||||||||||||
18 | Plaza De Oro Shopping Center | N | Ralph’s Grocery | 52,696 | 53.2% | 2/1/2022 | CVS | 18,907 | 19.1% | 2/28/2028 | Bank of America | 4,750 | ||||||||||||||
19 | Oaks at Broad River | N | ||||||||||||||||||||||||
20 | Paseo Place | N | ||||||||||||||||||||||||
21 | Shops at Bruckner | N | Conway Stores, Inc. | 38,637 | 33.3% | 10/31/2016 | Old Navy, LLC | 31,775 | 27.4% | 8/31/2021 | Marshall’s of MA, Inc. | 22,730 | ||||||||||||||
22 | Residence Inn Melbourne | 71.87 | N | |||||||||||||||||||||||
23 | Residence Inn - Hartford | 106.50 | N | |||||||||||||||||||||||
24 | Crowne Plaza Madison | 53.20 | N | |||||||||||||||||||||||
25 | The Vineyards Apartments | N | ||||||||||||||||||||||||
26 | Grand Forks Market Place | N | Gordman’s | 55,125 | 30.2% | 3/1/2021 | Best Buy | 30,000 | 16.4% | 1/1/2017 | Michael’s | 20,667 | ||||||||||||||
27 | 24 Hour Fitness - Fremont | N | 24 Hour Fitness | 44,684 | 100.0% | 6/30/2033 | ||||||||||||||||||||
28 | Holiday Inn Westchase | 38.64 | N | |||||||||||||||||||||||
29 | Hampstead Marketplace | N | CVS - Leased Fee | 12,900 | 29.6% | 1/31/2033 | Celebree Learning Center | 7,215 | 16.6% | 1/31/2018 | Sleepy’s | 6,804 | ||||||||||||||
30 | Fairway Portfolio | N | ||||||||||||||||||||||||
30.01 | Mercer Creek Meadows | N | ||||||||||||||||||||||||
30.02 | Walnut Meadows | N | ||||||||||||||||||||||||
30.03 | Alder Meadows | N | ||||||||||||||||||||||||
31 | Hampton Inn & Suites - Westgate | 70.40 | N | |||||||||||||||||||||||
32 | Carriage Way MHP | N | ||||||||||||||||||||||||
33 | 321 Santa Monica | N | Sassoon | 15,270 | 55.8% | 10/31/2021 | Hooters | 7,300 | 26.7% | 10/31/2018 | SurfMyAds | 4,700 | ||||||||||||||
34 | Holiday Inn Express - Greenville | 47.59 | N | |||||||||||||||||||||||
35 | Ruta Hotel Portfolio | 34.49 | N | |||||||||||||||||||||||
35.01 | Best Western Plus Sandusky | 47.57 | N | |||||||||||||||||||||||
35.02 | Comfort Inn Sandusky | 28.90 | N | |||||||||||||||||||||||
36 | Seaport Storage Center | N | ||||||||||||||||||||||||
37 | Dicesare MHP Portfolio | N | ||||||||||||||||||||||||
37.01 | Independence Park | N | ||||||||||||||||||||||||
37.02 | Hillside Estates | N | ||||||||||||||||||||||||
37.03 | Valley High | N | ||||||||||||||||||||||||
37.04 | Rostraver Estates | N | ||||||||||||||||||||||||
38 | The Shops at Cape Coral Parkway | N | Sweetbay Supermarket | 36,320 | 44.2% | 8/31/2030 | Vision Ace Hardware | 22,775 | 27.7% | 12/31/2016 | West Marine Productions | 12,857 | ||||||||||||||
39 | Candlewood Suites - Flowood (Jackson) | 45.22 | N | |||||||||||||||||||||||
40 | Hotel Vetiver | N | ||||||||||||||||||||||||
41 | Julington Square | N | Wal-Mart Neighborhood Market | 45,054 | 56.2% | 2/28/2028 | Safety Shelter of St. Johns | 8,400 | 10.5% | 5/31/2016 | Brickstone Pizza & Subs Inc. | 3,600 | ||||||||||||||
42 | Hyatt Place Germantown | 61.92 | N | |||||||||||||||||||||||
43 | The Shops at Church Square | N | Church Square Market 7973 Foods, Inc. | 25,000 | 22.8% | 5/31/2022 | Family Dollar Stores | 8,450 | 7.7% | 6/30/2017 | Ocean Dental Corporation | 6,600 | ||||||||||||||
44 | Inland Family Dollar/Dollar General Pool | N | Various | Various | Various | Various | ||||||||||||||||||||
44.01 | Family Dollar - Lorain, OH | N | Family Dollar | 8,400 | 100.0% | 6/30/2022 | ||||||||||||||||||||
44.02 | Dollar General - Spooner, WI | N | Dollar General | 9,026 | 100.0% | 5/31/2027 | ||||||||||||||||||||
44.03 | Dollar General - Baldwin, WI | N | Dollar General | 9,026 | 100.0% | 12/31/2026 | ||||||||||||||||||||
44.04 | Family Dollar - Abilene TX | N | Family Dollar | 9,180 | 100.0% | 3/31/2023 | ||||||||||||||||||||
44.05 | Dollar General - Oxford, WI | N | Dollar General | 9,026 | 100.0% | 9/30/2027 | ||||||||||||||||||||
44.06 | Family Dollar - Colorado City, TX | N | Family Dollar | 8,320 | 100.0% | 6/30/2023 | ||||||||||||||||||||
44.07 | Dollar General - Nekoosa, WI | N | Dollar General | 9,026 | 100.0% | 8/31/2027 | ||||||||||||||||||||
44.08 | Dollar General - Wittenberg, WI | N | Dollar General | 9,100 | 100.0% | 9/30/2027 | ||||||||||||||||||||
44.09 | Family Dollar - Cisco, TX | N | Family Dollar | 8,000 | 100.0% | 3/31/2023 | ||||||||||||||||||||
44.10 | Dollar General - Mercer, WI | N | Dollar General | 9,026 | 100.0% | 7/31/2027 | ||||||||||||||||||||
45 | Greenville-Augusta Apartment Portfolio | N | ||||||||||||||||||||||||
45.01 | Pine Crest Apartments | N | ||||||||||||||||||||||||
45.02 | Willow Wick Apartments | N | ||||||||||||||||||||||||
45.03 | Broadway Apartments | N | ||||||||||||||||||||||||
46 | North Reno Plaza | N | Sak N Save | 78,632 | 62.0% | 12/31/2022 | Rock Sport | 8,489 | 6.7% | 10/31/2014 | Silver State Property Maintenance | 4,634 | ||||||||||||||
47 | Ravenswood Professional Office Building | N | Ravenswood Medical Professional Group | 10,584 | 18.1% | 12/31/2015 | Albany Park Community Center | 8,000 | 13.7% | 12/31/2022 | Rehabilitation Institute of Chicago | 6,145 | ||||||||||||||
48 | Chateau Avalon Apartments | N | ||||||||||||||||||||||||
49 | Holiday Inn Express Webster | 52.25 | N | |||||||||||||||||||||||
50 | Holiday Inn Express - Vernal | 83.55 | N | |||||||||||||||||||||||
51 | Holiday Inn Express - Westgate | 61.14 | N | |||||||||||||||||||||||
52 | Academy Sports + Outdoors Kannapolis | N | Academy, LTD. | 71,840 | 100.0% | 3/31/2028 | ||||||||||||||||||||
53 | Hampton Inn Syracuse | 83.46 | N | |||||||||||||||||||||||
54 | Willow Festival Annex | N | 30 West Pershing LLC | 38,070 | 76.8% | 8/31/2066 | Harris N.A. | 5,467 | 11.0% | 6/30/2030 | Athletic and Theraputic Institute of Naperville, LLC | 3,300 | ||||||||||||||
55 | Ashford Club Apartments | N | ||||||||||||||||||||||||
56 | Hampton Inn - Easley | 55.33 | N | |||||||||||||||||||||||
57 | Oakland Mall Apartments | N | ||||||||||||||||||||||||
58 | Shoppes of Deerwood Lake | N | Tinseltown Cigar Co. Inc. | 5,120 | 15.6% | 12/31/2017 | Snap Fitness | 4,100 | 12.5% | 5/23/2018 | Aura Salon Inc. | 3,586 | ||||||||||||||
59 | Wal-Mart Calaveras Square | N | Wal-Mart | 54,159 | 100.0% | 1/6/2022 | ||||||||||||||||||||
60 | Crestwind Apartments | N | ||||||||||||||||||||||||
61 | Creekside Shopping Center | N | Bank of America | 4,619 | 18.4% | 2/12/2014 | Round Table Pizza | 3,000 | 11.9% | 9/30/2014 | US Post Office Rodeo | 2,920 | ||||||||||||||
62 | Storage Depot - Mission, Sunshine & Alta Mesa | N | ||||||||||||||||||||||||
62.01 | Mission | N | ||||||||||||||||||||||||
62.02 | Sunshine | N | ||||||||||||||||||||||||
62.03 | Alta Mesa | N | ||||||||||||||||||||||||
63 | Rock Island Building | N | Ingather Research | 8,900 | 37.5% | 7/31/2018 | American Midstream, LLC | 4,947 | 20.8% | 8/31/2015 | Melnke Barnhart, LLC | 4,946 | ||||||||||||||
64 | Shoppes at North Augusta | N | Dollar Tree | 10,000 | 22.1% | 3/31/2023 | Household Rentals & Sales | 6,000 | 13.3% | MTM | Shoe Dept. | 4,800 | ||||||||||||||
65 | Premium Self Storage | N | ||||||||||||||||||||||||
66 | Mountain View Village | N | ||||||||||||||||||||||||
67 | Marlboro Industrial Park | N | The Main of America, Inc. | 20,700 | 19.2% | 3/31/2017 | Boundary Line Auto, Inc. | 11,000 | 10.2% | 6/30/2017 | Babyshop LLC | 9,100 | ||||||||||||||
68 | Walgreens Aiken | N | Walgreens | 14,550 | 100.0% | 8/31/2033 | ||||||||||||||||||||
69 | The Center at Skibo | N | AT&T | 5,300 | 51.5% | 6/30/2021 | Chipotle Mexican Grill of Colorado | 2,400 | 23.3% | 7/31/2021 | Carolina JJ’s (Jimmy John’s Sandwiches) | 1,597 | ||||||||||||||
70 | Walgreens Gray | N | Walgreens | 14,550 | 100.0% | 10/31/2032 | ||||||||||||||||||||
71 | Walgreens Gallatin | N | Walgreens | 14,820 | 100.0% | 8/31/2032 | ||||||||||||||||||||
72 | Walgreens Durant | N | Walgreens | 14,550 | 100.0% | 1/31/2033 | ||||||||||||||||||||
73 | Bear Creek Storage Beaumont | N | ||||||||||||||||||||||||
74 | Walgreens - Taylorsville | N | Walgreens | 14,490 | 100.0% | 9/30/2077 | ||||||||||||||||||||
75 | Walgreens Mount Airy | N | Walgreens | 14,820 | 100.0% | 7/31/2032 | ||||||||||||||||||||
76 | Walgreens - Dickinson | N | Walgreens | 13,650 | 100.0% | 2/28/2078 | ||||||||||||||||||||
77 | Berkshire Pointe | N | Pier 1 Imports | 9,057 | 41.5% | 2/28/2018 | Sleepy’s | 4,600 | 21.1% | 11/30/2016 | MSW Sports | 3,750 | ||||||||||||||
78 | 1401 Central Avenue | N | Slate Interiors | 6,413 | 34.8% | 12/1/2022 | Midwood Smokehouse | 3,838 | 20.8% | 7/31/2022 | Direct Home Loans | 1,725 | ||||||||||||||
79 | The Shops at Midtown Commons | N | Mattress Firm | 4,000 | 53.3% | 12/31/2022 | Sprint | 3,500 | 46.7% | 12/31/2022 | ||||||||||||||||
80 | Cedar Lake MHC | N | ||||||||||||||||||||||||
81 | Spruce Grove | N | ||||||||||||||||||||||||
82 | Capstone Commons | N | IHOP | 4,100 | 54.5% | 9/30/2022 | Chien Nhiep and Tien Nguyen | 1,200 | 16.0% | 1/31/2020 | Jimmy John’s | 1,200 | ||||||||||||||
83 | Dollar General - Satsuma | N | Dollar General | 9,026 | 100.0% | 11/30/2026 |
Wells Fargo Commercial Mortgage Trust 2013-LC12 | ||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | 3rd Largest Tenant % of NRA | 3rd Largest Tenant Exp. Date | 4th Largest Tenant Name | 4th Largest Tenant Sq. Ft. | 4th Largest Tenant % of NRA | 4th Largest Tenant Exp. Date | 5th Largest Tenant Name | 5th Largest Tenant Sq. Ft. | 5th Largest Tenant % of NRA | 5th Largest Tenant Exp. Date | Engineering Report Date | Environmental Report Date (Phase I) | |||||||||||||
1 | Innsbrook Office Portfolio | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | 4/23/2013 | Various | |||||||||||||
1.01 | Westgate I | 4/23/2013 | 4/22/2013 | |||||||||||||||||||||||
1.02 | Liberty Plaza II | 4/23/2013 | 4/19/2013 | |||||||||||||||||||||||
1.03 | Westerre IV | 8.7% | 1/31/2014 | Canon Solutions America, Inc. | 4,543 | 5.8% | 4/30/2014 | Teng & Associates | 3,805 | 4.9% | 9/30/2015 | 4/23/2013 | 4/23/2013 | |||||||||||||
1.04 | Westerre III | 17.2% | 5/31/2017 | Businesssuites (Texas) LLC | 13,017 | 17.1% | 10/31/2015 | Elliot Davis, LLC | 3,894 | 5.1% | 6/30/2014 | 4/23/2013 | 4/23/2013 | |||||||||||||
1.05 | Technology Pointe I & II | 8.5% | 7/31/2016 | DPR Construction | 8,305 | 7.4% | 10/31/2015 | WellAWARE Systems, Inc. | 5,814 | 5.2% | 8/31/2015 | 4/23/2013 | 4/23/2013 | |||||||||||||
1.06 | Liberty Plaza I | 12.7% | 5/31/2015 | Colonial Life & Accident Insur | 5,022 | 6.2% | 11/30/2015 | Kasch Levitch McAleer & Assoc | 3,632 | 4.5% | 2/28/2015 | 4/23/2013 | 4/19/2013 | |||||||||||||
1.07 | Glen Forest | 10.1% | 10/31/2019 | Cantor, Stoneburner, Ford, Gra | 7,319 | 9.1% | 3/31/2016 | KLMK Group, Inc. | 6,856 | 8.5% | 1/31/2019 | 4/23/2013 | 4/19/2013 | |||||||||||||
1.08 | Rowe Plaza | 7.9% | 6/30/2014 | The Main Street Group, Ltd | 4,694 | 6.5% | 9/30/2015 | Synergy Systems, Inc | 3,997 | 5.5% | 12/31/2014 | 4/23/2013 | 4/22/2013 | |||||||||||||
1.09 | Westgate II | 9.9% | 12/31/2014 | T-Mobile Northeast | 4,335 | 7.2% | 8/31/2016 | Thomas N. Innes (REMAX) | 3,976 | 6.6% | 3/31/2015 | 4/23/2013 | 4/22/2013 | |||||||||||||
1.10 | 4880 Cox Road | 12.3% | 8/31/2017 | Robert Half International | 4,716 | 8.0% | 8/31/2018 | Atlantic Resource Group, Inc. | 2,503 | 4.3% | 2/28/2014 | 4/23/2013 | 4/22/2013 | |||||||||||||
1.11 | Innsbrook Commons | 8.0% | 5/31/2017 | Sentel Corporation | 3,828 | 6.5% | 4/30/2016 | Billy & Seli, PC | 2,017 | 3.4% | 10/31/2015 | 4/23/2013 | 4/19/2013 | |||||||||||||
1.12 | 4198 Cox Road | 5.8% | 7/31/2014 | PrimeLending | 2,471 | 5.6% | 1/31/2016 | Signature Consultants, LLC | 1,765 | 4.0% | 4/30/2015 | 4/23/2013 | 4/19/2013 | |||||||||||||
1.13 | Gaskins | 4/23/2013 | 4/23/2013 | |||||||||||||||||||||||
2 | Carolina Place | 4.9% | 1/31/2017 | REI | 26,500 | 4.1% | 8/31/2016 | H&M | 14,631 | 2.3% | 1/31/2024 | 5/3/2013 | 5/3/2013 | |||||||||||||
3 | Cumberland Mall | 4.6% | 1/31/2020 | MAGGIANO’S LITTLE ITALY | 16,375 | 3.0% | 11/30/2016 | DSW SHOE WAREHOUSE | 14,664 | 2.7% | 1/31/2019 | 4/15/2013 | 4/18/2013 | |||||||||||||
4 | RHP Portfolio V | 4/3/2013 | Various | |||||||||||||||||||||||
4.01 | Country Club Mobile Estates | 4/3/2013 | 4/7/2013 | |||||||||||||||||||||||
4.02 | Chalet North | 4/3/2013 | 4/7/2013 | |||||||||||||||||||||||
4.03 | Lakeview Estates | 4/3/2013 | 4/4/2013 | |||||||||||||||||||||||
4.04 | Evergreen Village | 4/3/2013 | 4/7/2013 | |||||||||||||||||||||||
4.05 | Colonial Gardens | 4/3/2013 | 4/4/2013 | |||||||||||||||||||||||
4.06 | Washingtonville Manor | 4/3/2013 | 4/4/2013 | |||||||||||||||||||||||
4.07 | Magnolia Circle | 4/3/2013 | 4/7/2013 | |||||||||||||||||||||||
4.08 | Towneship at Clifton | 4/3/2013 | 4/4/2013 | |||||||||||||||||||||||
4.09 | Wheel Estates | 4/3/2013 | 4/7/2013 | |||||||||||||||||||||||
4.10 | Brittany Place | 4/3/2013 | 4/4/2013 | |||||||||||||||||||||||
5 | White Marsh Mall | 7.6% | 1/31/2022 | Forever XXI | 14,959 | 2.1% | 8/31/2023 | Victoria’s Secret | 9,500 | 1.4% | 1/31/2023 | 4/17/2013 | 4/17/2013 | |||||||||||||
6 | Rimrock Mall | 9.7% | 9/30/2014 | Wynnsong 10 (Theater) | 32,000 | 7.5% | 6/30/2024 | Dress Barn | 10,608 | 2.5% | 6/30/2022 | 5/15/2013 | 5/31/2013 | |||||||||||||
7 | Grace Lake Corporate Center | 7.7% | 7/31/2020 | Parda Federal Credit Union | 1,443 | 0.2% | 3/31/2016 | 4/5/2013 | 3/6/2013 | |||||||||||||||||
8 | RHP Portfolio VI | 4/3/2013 | Various | |||||||||||||||||||||||
8.01 | Western Hills | 4/3/2013 | 4/7/2013 | |||||||||||||||||||||||
8.02 | Villa West | 4/3/2013 | 4/7/2013 | |||||||||||||||||||||||
8.03 | Northland | 4/3/2013 | 4/4/2013 | |||||||||||||||||||||||
8.04 | Forest Park | 4/3/2013 | 4/4/2013 | |||||||||||||||||||||||
8.05 | Cypress Shores | 4/3/2013 | 4/7/2013 | |||||||||||||||||||||||
8.06 | Ortega Village | 4/3/2013 | 4/7/2013 | |||||||||||||||||||||||
8.07 | Blue Valley | 4/3/2013 | 4/4/2013 | |||||||||||||||||||||||
8.08 | El Caudillo | 4/3/2013 | 4/4/2013 | |||||||||||||||||||||||
9 | 100 & 150 South Wacker Drive | 4.6% | Multiple Leases -- 1,280 square feet expiring 5/31/2014; 49,540 square feet expiring 8/31/2022 | Greeley and Hansen | 36,583 | 3.3% | Multiple Leases -- 251 square feet expiring 8/31/2013; 36,332 square feet expiring 5/31/2022 | Charles Schwab & Co | 34,142 | 3.1% | 12/31/2018 | 3/29/2013 | 3/29/2013 | |||||||||||||
10 | One Eleven Magnolia | 9.8% | 2/28/2016 | McDonald Toole Wiggins, P.A. | 14,313 | 8.8% | 2/28/2020 | Comerica Bank | 13,467 | 8.2% | 6/30/2018 | 4/26/2013 | 4/26/2013 | |||||||||||||
11 | Storage Zone Portfolio | 5/1/2013 | 5/1/2013 | |||||||||||||||||||||||
11.01 | Brecksville | 5/1/2013 | 5/1/2013 | |||||||||||||||||||||||
11.02 | Avon | 5/1/2013 | 5/1/2013 | |||||||||||||||||||||||
11.03 | Ravenna & Annex | 5/1/2013 | 5/1/2013 | |||||||||||||||||||||||
11.04 | Medina | 5/1/2013 | 5/1/2013 | |||||||||||||||||||||||
11.05 | Hudson | 5/1/2013 | 5/1/2013 | |||||||||||||||||||||||
11.06 | Streetsboro | 5/1/2013 | 5/1/2013 | |||||||||||||||||||||||
11.07 | Warren & Cortland | 5/1/2013 | 5/1/2013 | |||||||||||||||||||||||
11.08 | West Market | 5/1/2013 | 5/1/2013 | |||||||||||||||||||||||
11.09 | Chenoweth | 5/1/2013 | 5/1/2013 | |||||||||||||||||||||||
11.10 | Shanafelt | 5/1/2013 | 5/1/2013 | |||||||||||||||||||||||
11.11 | Elyria | 5/1/2013 | 5/1/2013 | |||||||||||||||||||||||
11.12 | Peninsula | 5/1/2013 | 5/1/2013 | |||||||||||||||||||||||
11.13 | Sandusky | 5/1/2013 | 5/1/2013 | |||||||||||||||||||||||
11.14 | Cuyahoga Falls | 5/1/2013 | 5/1/2013 | |||||||||||||||||||||||
11.15 | East Liverpool | 5/1/2013 | 5/1/2013 | |||||||||||||||||||||||
12 | Durban Retail Portfolio | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | |||||||||||||
12.01 | Waterford Shoppes | 6.3% | 3/31/2023 | El Ranchito Restaurant | 3,600 | 4.7% | 1/31/2015 | Hong Cam Nguyen d/b/a Diva Nails & Spa | 2,400 | 3.2% | 7/31/2017 | 4/30/2013 | 5/3/2013 | |||||||||||||
12.02 | Mebane Oaks Village | 3.5% | 6/30/2018 | Mebane Pet Clinic | 2,800 | 3.0% | 7/31/2014 | Crosslink Community Church | 2,786 | 3.0% | 2/28/2015 | 4/30/2013 | 5/6/2013 | |||||||||||||
12.03 | Magnolia Oaks Village | 11.4% | 6/30/2020 | Seven Family Fitness | 4,800 | 7.6% | 5/31/2018 | Subway | 1,200 | 1.9% | 12/31/2015 | 4/30/2013 | 5/3/2013 | |||||||||||||
12.04 | Hyde Park Shopping Center | 11.4% | 2/28/2015 (4,800); 9/30/2015 (2,400) | Satilla Family Dentistry | 2,400 | 3.8% | 4/30/2017 | Larry’s Subs | 1,875 | 3.0% | 5/31/2013 | 5/3/2013 | 5/3/2013 | |||||||||||||
13 | Queens Tower | 10.5% | 2/1/2015 | Con Edison Company of NY | 15,145 | 8.6% | 6/30/2017 | America Works of New York | 9,386 | 5.3% | 1/31/2023 | 6/6/2013 | 6/6/2013 | |||||||||||||
14 | Starwood Schulte Hotel Portfolio | Various | Various | |||||||||||||||||||||||
14.01 | Sheraton - St. Paul Woodbury | 4/24/2013 | 5/4/2013 | |||||||||||||||||||||||
14.02 | TownePlace Suites - Scranton Wilkes-Barre | 12/14/2012 | 5/9/2013 | |||||||||||||||||||||||
15 | Gatlin Jacksonville Portfolio | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | 8/7/2012 | |||||||||||||
15.01 | Crossroads at Mandarin | 5.9% | 6/30/2014 | Harmonious Monk (Klee Inc.) | 3,626 | 4.8% | 1/31/2016 | Mandarin Bar | 3,150 | 4.1% | 2/28/2015 | 8/7/2012 | 8/7/2012 | |||||||||||||
15.02 | Merrill Station | 4.1% | 7/31/2017 | Ira’s Trophies | 2,415 | 3.1% | 2/28/2018 | The Consumer Law Firm | 2,405 | 3.1% | 4/30/2015 | 8/1/2012 | 8/7/2012 | |||||||||||||
15.03 | Village Shoppes | 2.3% | 12/31/2016 | Salon @ 220 | 1,200 | 2.3% | 4/30/2014 | Top 10 Nails | 1,200 | 2.3% | 11/30/2016 | 8/7/2012 | 8/7/2012 | |||||||||||||
16 | 300 & 390 Union | 5.6% | 6/30/2015 | Professionals Investments Group, Inc. (Re/MAX) | 7,478 | 4.4% | 6/30/2017 | Academy Mortgage | 7,448 | 4.4% | 10/31/2018 | 5/6/2013 | 5/6/2013 | |||||||||||||
17 | Doubletree Hotel - Los Angeles Norwalk | 4/11/2013 | 4/11/2013 | |||||||||||||||||||||||
18 | Plaza De Oro Shopping Center | 4.8% | 7/3/2018 | Carls Jr. | 3,177 | 3.2% | 7/31/2028 | Smiles Dental | 1,700 | 1.7% | 10/31/2013 | 4/18/2013 | 4/18/2013 | |||||||||||||
19 | Oaks at Broad River | 6/6/2013 | 6/6/2013 | |||||||||||||||||||||||
20 | Paseo Place | 3/25/2013 | 3/27/2013 | |||||||||||||||||||||||
21 | Shops at Bruckner | 19.6% | 4/30/2019 | AutoZone | 7,370 | 6.4% | 8/31/2025 | Jimmy Jazz | 5,200 | 4.5% | 11/30/2016 | 3/20/2013 | 3/27/2013 | |||||||||||||
22 | Residence Inn Melbourne | 3/11/2013 | 3/11/2013 | |||||||||||||||||||||||
23 | Residence Inn - Hartford | 4/4/2013 | 4/5/2013 | |||||||||||||||||||||||
24 | Crowne Plaza Madison | 8/23/2012 | 8/23/2012 | |||||||||||||||||||||||
25 | The Vineyards Apartments | 3/22/2013 | 3/22/2013 | |||||||||||||||||||||||
26 | Grand Forks Market Place | 11.3% | 2/28/2017 | Old Navy | 20,198 | 11.1% | 9/1/2016 | Bed Bath & Beyond | 20,110 | 11.0% | 1/1/2020 | 4/26/2013 | 4/29/2013 | |||||||||||||
27 | 24 Hour Fitness - Fremont | 4/25/2013 | 4/25/2013 | |||||||||||||||||||||||
28 | Holiday Inn Westchase | 4/1/2013 | 3/27/2013 | |||||||||||||||||||||||
29 | Hampstead Marketplace | 15.6% | 11/30/2013 | Fratelli’s | 4,209 | 9.7% | 3/31/2023 | China Manor | 3,500 | 8.0% | 3/31/2023 | 3/21/2013 | 3/20/2013 | |||||||||||||
30 | Fairway Portfolio | 4/18/2013 | 5/7/2013 | |||||||||||||||||||||||
30.01 | Mercer Creek Meadows | 4/18/2013 | 5/7/2013 | |||||||||||||||||||||||
30.02 | Walnut Meadows | 4/18/2013 | 5/7/2013 | |||||||||||||||||||||||
30.03 | Alder Meadows | 4/18/2013 | 5/7/2013 | |||||||||||||||||||||||
31 | Hampton Inn & Suites - Westgate | 4/12/2013 | 4/11/2013 | |||||||||||||||||||||||
32 | Carriage Way MHP | 3/14/2013 | 3/14/2013 | |||||||||||||||||||||||
33 | 321 Santa Monica | 17.2% | 7/31/2015 | Promenade Café | 80 | 0.3% | 8/16/2018 | 3/13/2013 | 3/13/2013 | |||||||||||||||||
34 | Holiday Inn Express - Greenville | 4/11/2013 | 4/11/2013 | |||||||||||||||||||||||
35 | Ruta Hotel Portfolio | 5/16/2013 | Various | |||||||||||||||||||||||
35.01 | Best Western Plus Sandusky | 5/16/2013 | 5/16/2013 | |||||||||||||||||||||||
35.02 | Comfort Inn Sandusky | 5/16/2013 | 5/17/2013 | |||||||||||||||||||||||
36 | Seaport Storage Center | 3/11/2013 | 3/12/2013 | |||||||||||||||||||||||
37 | Dicesare MHP Portfolio | 1/18/2013 | Various | |||||||||||||||||||||||
37.01 | Independence Park | 1/18/2013 | 4/9/2013 | |||||||||||||||||||||||
37.02 | Hillside Estates | 1/18/2013 | 4/9/2013 | |||||||||||||||||||||||
37.03 | Valley High | 1/18/2013 | 4/9/2013 | |||||||||||||||||||||||
37.04 | Rostraver Estates | 1/18/2013 | 6/5/2013 | |||||||||||||||||||||||
38 | The Shops at Cape Coral Parkway | 15.6% | 10/31/2017 | Quest Diagnostics Clinical | 2,166 | 2.6% | 7/31/2017 | Bistro in Vivo | 1,586 | 1.9% | 5/31/2016 | 4/3/2013 | 3/29/2013 | |||||||||||||
39 | Candlewood Suites - Flowood (Jackson) | 5/8/2013 | 5/8/2013 | |||||||||||||||||||||||
40 | Hotel Vetiver | 4/10/2013 | 4/12/2013 | |||||||||||||||||||||||
41 | Julington Square | 4.5% | 12/31/2015 | L&L Cleaners, Inc. | 2,485 | 3.1% | 1/31/2018 | Moe’s Southwestern Grill | 2,450 | 3.1% | 12/31/2013 | 8/7/2012 | 8/8/2012 | |||||||||||||
42 | Hyatt Place Germantown | 3/5/2013 | 3/4/2013 | |||||||||||||||||||||||
43 | The Shops at Church Square | 6.0% | 2/29/2016 | Dollar & Under | 6,400 | 5.8% | 1/31/2017 | City Blue, Inc. | 5,100 | 4.7% | 9/30/2016 | 9/4/2012 | 8/31/2012 | |||||||||||||
44 | Inland Family Dollar/Dollar General Pool | 3/11/2013 | Various | |||||||||||||||||||||||
44.01 | Family Dollar - Lorain, OH | 3/11/2013 | 3/25/2013 | |||||||||||||||||||||||
44.02 | Dollar General - Spooner, WI | 3/11/2013 | 4/30/2013 | |||||||||||||||||||||||
44.03 | Dollar General - Baldwin, WI | 3/11/2013 | 4/30/2013 | |||||||||||||||||||||||
44.04 | Family Dollar - Abilene TX | 3/11/2013 | 3/26/2013 | |||||||||||||||||||||||
44.05 | Dollar General - Oxford, WI | 3/11/2013 | 4/30/2013 | |||||||||||||||||||||||
44.06 | Family Dollar - Colorado City, TX | 3/11/2013 | 3/26/2013 | |||||||||||||||||||||||
44.07 | Dollar General - Nekoosa, WI | 3/11/2013 | 4/30/2013 | |||||||||||||||||||||||
44.08 | Dollar General - Wittenberg, WI | 3/11/2013 | 4/30/2013 | |||||||||||||||||||||||
44.09 | Family Dollar - Cisco, TX | 3/11/2013 | 3/26/2013 | |||||||||||||||||||||||
44.10 | Dollar General - Mercer, WI | 3/11/2013 | 4/30/2013 | |||||||||||||||||||||||
45 | Greenville-Augusta Apartment Portfolio | 4/10/2013 | 4/12/2013 | |||||||||||||||||||||||
45.01 | Pine Crest Apartments | 4/10/2013 | 4/12/2013 | |||||||||||||||||||||||
45.02 | Willow Wick Apartments | 4/10/2013 | 4/12/2013 | |||||||||||||||||||||||
45.03 | Broadway Apartments | 4/10/2013 | 4/12/2013 | |||||||||||||||||||||||
46 | North Reno Plaza | 3.7% | 5/31/2015 | Carl’s Jr. | 4,176 | 3.3% | 12/31/2014 | KFC | 3,010 | 2.4% | 10/31/2014 | 11/12/2012 | 11/14/2012 | |||||||||||||
47 | Ravenswood Professional Office Building | 10.5% | 4/30/2018 | Erie Family Health Center, Inc. | 5,166 | 8.8% | 3/31/2015 | Advocate North Side Health Network | 3,380 | 5.8% | 12/31/2015 | 2/28/2013 | 2/27/2013 | |||||||||||||
48 | Chateau Avalon Apartments | 6/20/2013 | 6/11/2013 | |||||||||||||||||||||||
49 | Holiday Inn Express Webster | 3/27/2013 | 3/26/2013 | |||||||||||||||||||||||
50 | Holiday Inn Express - Vernal | 4/29/2013 | 4/29/2013 | |||||||||||||||||||||||
51 | Holiday Inn Express - Westgate | 4/11/2013 | 4/10/2013 | |||||||||||||||||||||||
52 | Academy Sports + Outdoors Kannapolis | 3/27/2013 | 3/27/2013 | |||||||||||||||||||||||
53 | Hampton Inn Syracuse | 4/10/2013 | 4/9/2013 | |||||||||||||||||||||||
54 | Willow Festival Annex | 6.7% | 5/31/2023 | Sudhir Malhotra d/b/a/ Zenmark LLC | 2,706 | 5.5% | 4/30/2020 | 5/1/2013 | 4/26/2013 | |||||||||||||||||
55 | Ashford Club Apartments | 5/2/2013 | 5/1/2013 | |||||||||||||||||||||||
56 | Hampton Inn - Easley | 4/5/2013 | 4/5/2013 | |||||||||||||||||||||||
57 | Oakland Mall Apartments | 3/27/2013 | 3/27/2013 | |||||||||||||||||||||||
58 | Shoppes of Deerwood Lake | 10.9% | 8/27/2017 | Kalyn Huang D/B/A Yummy Sushi | 2,490 | 7.6% | 10/12/2013 | Chase Bank | 2,400 | 7.3% | 2/7/2023 | 12/10/2012 | 12/10/2012 | |||||||||||||
59 | Wal-Mart Calaveras Square | 5/9/2013 | 5/7/2013 | |||||||||||||||||||||||
60 | Crestwind Apartments | 6/20/2013 | 6/11/2013 | |||||||||||||||||||||||
61 | Creekside Shopping Center | 11.6% | 10/31/2015 | Creekside Cleaners | 1,500 | 6.0% | 3/31/2016 | Ish Turner Gentlemen Barber | 1,200 | 4.8% | 10/31/2013 | 4/26/2013 | 1/7/2013 | |||||||||||||
62 | Storage Depot - Mission, Sunshine & Alta Mesa | Various | 3/18/2013 | |||||||||||||||||||||||
62.01 | Mission | 5/17/2013 | 3/18/2013 | |||||||||||||||||||||||
62.02 | Sunshine | 3/18/2013 | 3/18/2013 | |||||||||||||||||||||||
62.03 | Alta Mesa | 3/18/2013 | 3/18/2013 | |||||||||||||||||||||||
63 | Rock Island Building | 20.8% | 3/31/2015 | Shareholder Representative Services | 4,935 | 20.8% | 7/31/2014 | 5/24/2013 | 5/24/2013 | |||||||||||||||||
64 | Shoppes at North Augusta | 10.6% | 4/30/2018 | CATO | 4,160 | 9.2% | 1/31/2014 | Gamestop | 3,300 | 7.3% | 11/30/2015 | 4/18/2013 | 4/17/2013 | |||||||||||||
65 | Premium Self Storage | 10/9/2012 | 10/9/2012 | |||||||||||||||||||||||
66 | Mountain View Village | 6/19/2013 | 6/19/2013 | |||||||||||||||||||||||
67 | Marlboro Industrial Park | 8.5% | 12/31/2017 | Amazing Amusements, Inc. | 8,000 | 7.4% | 12/31/2017 | Sine-Tru Tool Co., Inc. | 7,000 | 6.5% | 6/30/2017 | 3/19/2013 | 5/1/2013 | |||||||||||||
68 | Walgreens Aiken | 1/15/2013 | 1/15/2013 | |||||||||||||||||||||||
69 | The Center at Skibo | 15.5% | 7/31/2021 | Great Sky (Great Clips) | 987 | 9.6% | 7/31/2021 | 5/1/2013 | 5/1/2013 | |||||||||||||||||
70 | Walgreens Gray | 1/15/2013 | 1/15/2013 | |||||||||||||||||||||||
71 | Walgreens Gallatin | 12/5/2012 | 12/3/2012 | |||||||||||||||||||||||
72 | Walgreens Durant | 1/15/2013 | 1/15/2013 | |||||||||||||||||||||||
73 | Bear Creek Storage Beaumont | 5/7/2013 | 5/7/2013 | |||||||||||||||||||||||
74 | Walgreens - Taylorsville | 4/29/2013 | 4/30/2013 | |||||||||||||||||||||||
75 | Walgreens Mount Airy | 12/6/2012 | 12/6/2012 | |||||||||||||||||||||||
76 | Walgreens - Dickinson | 4/10/2013 | 4/11/2013 | |||||||||||||||||||||||
77 | Berkshire Pointe | 17.2% | 11/30/2013 | Moe’s Southwest Grille | 2,675 | 12.3% | 12/31/2019 | Bao Trong Dao | 1,750 | 8.0% | 4/30/2017 | 4/19/2013 | 4/22/2013 | |||||||||||||
78 | 1401 Central Avenue | 9.4% | 1/31/2015 | Advanced PT Systems | 1,056 | 5.7% | 5/31/2015 | Vonn Interior Design | 953 | 5.2% | 5/1/2014 | 4/22/2013 | 5/10/2013 | |||||||||||||
79 | The Shops at Midtown Commons | 5/1/2013 | 5/1/2013 | |||||||||||||||||||||||
80 | Cedar Lake MHC | 5/1/2013 | 5/1/2013 | |||||||||||||||||||||||
81 | Spruce Grove | 4/8/2013 | 4/8/2013 | |||||||||||||||||||||||
82 | Capstone Commons | 16.0% | 1/3/2023 | Papa Murphy’s | 1,023 | 13.6% | 1/13/2018 | 4/22/2013 | 4/22/2013 | |||||||||||||||||
83 | Dollar General - Satsuma | 3/15/2012 | 3/16/2012 |
Wells Fargo Commercial Mortgage Trust 2013-LC12 | ||||||||||||||||||||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Environmental Report Date (Phase II) | Seismic Report Date | Seismic PML % | Seismic Insurance Required (Y/N) | Terrorism Insurance (Y/N) | Loan Purpose | Engineering Escrow / Deferred Maintenance ($) | Tax Escrow (Initial) | Monthly Tax Escrow ($) | Tax Escrow - Cash or LoC | Tax Escrow - LoC Counterparty | Insurance Escrow (Initial) | Monthly Insurance Escrow ($) | Insurance Escrow - Cash or LoC | Insurance Escrow - LoC Counterparty | Upfront Replacement Reserve ($) | Monthly Replacement Reserve ($) | Replacement Reserve Cap ($) | Replacement Reserve Escrow - Cash or LoC | Replacement Reserve Escrow - LoC Counterparty | Upfront TI/LC Reserve ($) | Monthly TI/LC Reserve ($) | TI/LC Reserve Cap ($) | ||||||||||||||||||||||||||
1 | Innsbrook Office Portfolio | N | Y | Acquisition | 0 | 164,523 | 82,262 | Cash | 128,829 | 9,910 | Cash | 0 | 20,709 | 745,530 | Cash | 1,500,000 | 82,837 | 2,982,120 | ||||||||||||||||||||||||||||||||
1.01 | Westgate I | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
1.02 | Liberty Plaza II | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
1.03 | Westerre IV | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
1.04 | Westerre III | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
1.05 | Technology Pointe I & II | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
1.06 | Liberty Plaza I | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
1.07 | Glen Forest | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
1.08 | Rowe Plaza | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
1.09 | Westgate II | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
1.10 | 4880 Cox Road | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
1.11 | Innsbrook Commons | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
1.12 | 4198 Cox Road | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
1.13 | Gaskins | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
2 | Carolina Place | N | Y | Refinance | 0 | Springing | Springing | 0 | Springing | 161,878 | 0 | Springing | 647,511 | |||||||||||||||||||||||||||||||||||||
3 | Cumberland Mall | N | Y | Refinance | 0 | Springing | Springing | 0 | Springing | 135,382 | 0 | Springing | 394,118 | |||||||||||||||||||||||||||||||||||||
4 | RHP Portfolio V | Various | Various | N | Y | Acquisition | 255,330 | 349,566 | 60,536 | Cash | 127,431 | 18,204 | Cash | 1,974,075 | Springing | 386,560 | Cash | 0 | 0 | |||||||||||||||||||||||||||||||
4.01 | Country Club Mobile Estates | 4/4/2013 | 16.0% | N | Y | |||||||||||||||||||||||||||||||||||||||||||||
4.02 | Chalet North | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
4.03 | Lakeview Estates | 4/4/2013 | 10.0% | N | Y | |||||||||||||||||||||||||||||||||||||||||||||
4.04 | Evergreen Village | 4/4/2013 | 11.0% | N | Y | |||||||||||||||||||||||||||||||||||||||||||||
4.05 | Colonial Gardens | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
4.06 | Washingtonville Manor | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
4.07 | Magnolia Circle | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
4.08 | Towneship at Clifton | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
4.09 | Wheel Estates | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
4.10 | Brittany Place | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
5 | White Marsh Mall | N | Y | Refinance | 0 | Springing | Springing | 0 | Springing | 0 | Springing | |||||||||||||||||||||||||||||||||||||||
6 | Rimrock Mall | N | Y | Acquisition | 0 | Springing | Springing | 0 | Springing | 86,000 | 149,490 | Springing | 279,000 | |||||||||||||||||||||||||||||||||||||
7 | Grace Lake Corporate Center | 1/0/1900 | N | Y | Refinance | 265,000 | 591,261 | 84,466 | Cash | 62,483 | 8,296 | Cash | 0 | 11,037 | 412,017 | Cash | 0 | Springing | ||||||||||||||||||||||||||||||||
8 | RHP Portfolio VI | Various | Various | Various | N | Y | Acquisition | 135,544 | 445,603 | 68,096 | Cash | 110,851 | 15,836 | Cash | 1,657,968 | Springing | 283,040 | Cash | 0 | 0 | ||||||||||||||||||||||||||||||
8.01 | Western Hills | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
8.02 | Villa West | 4/4/2013 | 11.0% | N | Y | |||||||||||||||||||||||||||||||||||||||||||||
8.03 | Northland | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
8.04 | Forest Park | 4/4/2013 | N | Y | ||||||||||||||||||||||||||||||||||||||||||||||
8.05 | Cypress Shores | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
8.06 | Ortega Village | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
8.07 | Blue Valley | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
8.08 | El Caudillo | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
9 | 100 & 150 South Wacker Drive | N | Y | Refinance | 0 | 2,018,032 | 543,317 | Cash | 60,425 | 6,042 | Cash | 0 | 18,261 | Cash | 0 | 100,000 | 5,000,000 | |||||||||||||||||||||||||||||||||
10 | One Eleven Magnolia | 1/0/1900 | N | Y | Refinance | 0 | 520,391 | 65,049 | Cash | 35,017 | 11,672 | Cash | 0 | 6,137 | 220,955 | Cash | 0 | 13,617 | ||||||||||||||||||||||||||||||||
11 | Storage Zone Portfolio | N | Y | Refinance | 532,333 | 118,980 | 51,608 | Cash | 4,332 | Cash | 14,592 | 14,592 | Cash | 0 | 0 | |||||||||||||||||||||||||||||||||||
11.01 | Brecksville | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
11.02 | Avon | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
11.03 | Ravenna & Annex | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
11.04 | Medina | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
11.05 | Hudson | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
11.06 | Streetsboro | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
11.07 | Warren & Cortland | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
11.08 | West Market | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
11.09 | Chenoweth | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
11.10 | Shanafelt | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
11.11 | Elyria | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
11.12 | Peninsula | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
11.13 | Sandusky | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
11.14 | Cuyahoga Falls | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
11.15 | East Liverpool | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
12 | Durban Retail Portfolio | N | Y | Refinance | 9,944 | 102,937 | 26,661 | Cash | 76,982 | 5,922 | Cash | 0 | 4,917 | Cash | 0 | 8,575 | ||||||||||||||||||||||||||||||||||
12.01 | Waterford Shoppes | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
12.02 | Mebane Oaks Village | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
12.03 | Magnolia Oaks Village | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
12.04 | Hyde Park Shopping Center | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
13 | Queens Tower | N | Y | Refinance | 0 | 25,333 | 8,444 | Cash | 28,796 | 7,199 | Cash | 0 | 3,655 | 131,595 | Cash | 0 | 14,622 | 500,000 | ||||||||||||||||||||||||||||||||
14 | Starwood Schulte Hotel Portfolio | N | Y | Acquisition | 0 | 100,774 | 47,409 | Cash | Springing | 0 | 28,430 | Cash | 0 | 0 | ||||||||||||||||||||||||||||||||||||
14.01 | Sheraton - St. Paul Woodbury | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
14.02 | TownePlace Suites - Scranton Wilkes-Barre | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
15 | Gatlin Jacksonville Portfolio | N | Y | Acquisition | 151,872 | 268,301 | 17,887 | Cash | 189,688 | 12,646 | Cash | 151,872 | 2,533 | 128,000 | Cash | 672,000 | 7,245 | 175,000 | ||||||||||||||||||||||||||||||||
15.01 | Crossroads at Mandarin | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
15.02 | Merrill Station | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
15.03 | Village Shoppes | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
16 | 300 & 390 Union | N | Y | Acquisition | 86,250 | 61,935 | 30,967 | Cash | 27,573 | 3,064 | Cash | 0 | 3,933 | Cash | 108,230 | 16,273 | 400,000 | |||||||||||||||||||||||||||||||||
17 | Doubletree Hotel - Los Angeles Norwalk | 4/11/2013 | 12.0% | N | Y | Refinance | 0 | 76,660 | 19,165 | Cash | 13,914 | 13,914 | Cash | 0 | 25,816 | Cash | 0 | 0 | ||||||||||||||||||||||||||||||||
18 | Plaza De Oro Shopping Center | 4/17/2013 | 12.0% | N | Y | Refinance | 0 | 56,792 | 14,198 | Cash | 15,411 | 1,401 | Cash | 0 | 1,650 | Cash | 0 | 7,025 | 250,000 | |||||||||||||||||||||||||||||||
19 | Oaks at Broad River | 1/0/1900 | N | Y | Refinance | 0 | 111,502 | 22,300 | Cash | 29,831 | 9,944 | Cash | 0 | 4,650 | Cash | 0 | 0 | |||||||||||||||||||||||||||||||||
20 | Paseo Place | 3/27/2013 | 8.0% | N | Y | Refinance | 0 | 55,109 | 13,777 | Cash | 29,622 | 4,937 | Cash | 0 | 3,109 | Cash | 0 | 0 | ||||||||||||||||||||||||||||||||
21 | Shops at Bruckner | 1/0/1900 | N | Y | Refinance | 541,938 | 60,162 | 10,027 | Cash | Springing | 0 | 1,932 | Cash | 0 | 6,250 | 375,000 | ||||||||||||||||||||||||||||||||||
22 | Residence Inn Melbourne | N | Y | Refinance | 0 | Springing | Springing | 0 | 5% of Monthly Gross Revenues (Held by Marriott) | Cash | 0 | 0 | ||||||||||||||||||||||||||||||||||||||
23 | Residence Inn - Hartford | N | Y | Refinance | 0 | 6,936 | 5,337 | Cash | Springing | 0 | 17,644 | Cash | 0 | 5,000; Springing | 200,000 | |||||||||||||||||||||||||||||||||||
24 | Crowne Plaza Madison | N | Y | Refinance | 431,875 | 53,052 | 13,263 | Cash | 5,523 | 1,381 | Cash | 0 | 24,045 | Cash | 0 | 0 | ||||||||||||||||||||||||||||||||||
25 | The Vineyards Apartments | 6/19/2013 | 3.0% | N | Y | Refinance | 0 | 100,817 | 16,803 | Cash | 43,284 | 14,428 | Cash | 0 | 11,130 | Cash | 0 | 0 | ||||||||||||||||||||||||||||||||
26 | Grand Forks Market Place | N | Y | Refinance | 42,663 | 206,198 | 34,367 | Cash | 25,179 | 2,518 | Cash | 0 | 5,632 | Cash | 0 | 0 | ||||||||||||||||||||||||||||||||||
27 | 24 Hour Fitness - Fremont | 4/25/2013 | 17.0% | N | Y | Refinance | 0 | Springing | Springing | 0 | 893 | 21,435 | Cash | 0 | 0 | |||||||||||||||||||||||||||||||||||
28 | Holiday Inn Westchase | N | Y | Refinance | 0 | 82,780 | 11,826 | Cash | 32,849 | 8,212 | Cash | 0 | 13,119 | Cash | 0 | 0 | ||||||||||||||||||||||||||||||||||
29 | Hampstead Marketplace | N | Y | Refinance | 0 | 111,690 | 10,154 | Cash | Springing | 0 | 726 | Cash | 0 | 0 | ||||||||||||||||||||||||||||||||||||
30 | Fairway Portfolio | 4/18/2013 | 4.0% | N | Y | Acquisition | 11,875 | 17,457 | 8,729 | Cash | 43,225 | 3,756 | Cash | 120,000 | 4,307 | Cash | 0 | 0 | ||||||||||||||||||||||||||||||||
30.01 | Mercer Creek Meadows | 4/18/2013 | 4.0% | N | Y | |||||||||||||||||||||||||||||||||||||||||||||
30.02 | Walnut Meadows | 4/18/2013 | 4.0% | N | Y | |||||||||||||||||||||||||||||||||||||||||||||
30.03 | Alder Meadows | 4/18/2013 | 4.0% | N | Y | |||||||||||||||||||||||||||||||||||||||||||||
31 | Hampton Inn & Suites - Westgate | N | Y | Refinance | 0 | 55,097 | 9,183 | Cash | Springing | 0 | 11,608 | 420,000 | Cash | 0 | 0 | |||||||||||||||||||||||||||||||||||
32 | Carriage Way MHP | N | Y | Refinance | 0 | Springing | Springing | 0 | Springing | 0 | 0 | |||||||||||||||||||||||||||||||||||||||
33 | 321 Santa Monica | 3/13/2013 | 11.0% | N | Y | Refinance | 10,906 | 34,928 | 8,732 | Cash | 1,734 | 578 | Cash | 0 | 456 | 15,000 | Cash | 0 | 4,955; Springing | 300,000 | ||||||||||||||||||||||||||||||
34 | Holiday Inn Express - Greenville | N | Y | Refinance | 0 | 66,167 | 11,028 | Cash | Springing | 325,400 | 12,121 | 435,000 | Cash | 0 | 0 | |||||||||||||||||||||||||||||||||||
35 | Ruta Hotel Portfolio | 1/0/1900 | N | Y | Refinance | 0 | 15,995 | 15,995 | Cash | 55,629 | 7,947 | Cash | 0 | 15,005 | 0 | 0 | ||||||||||||||||||||||||||||||||||
35.01 | Best Western Plus Sandusky | 1/0/1900 | N | Y | ||||||||||||||||||||||||||||||||||||||||||||||
35.02 | Comfort Inn Sandusky | 1/0/1900 | N | Y | ||||||||||||||||||||||||||||||||||||||||||||||
36 | Seaport Storage Center | 3/11/2013 | 12.0% | N | Y | Refinance | 0 | 15,646 | 7,823 | Cash | 9,424 | 1,126 | Cash | 0 | 865 | 20,758 | Cash | 0 | 0 | |||||||||||||||||||||||||||||||
37 | Dicesare MHP Portfolio | N | Y | Refinance | 153,691 | 29,983 | 3,551 | Cash | 3,706 | 927 | Cash | 1,411 | 1,411 | Cash | 0 | 0 | ||||||||||||||||||||||||||||||||||
37.01 | Independence Park | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
37.02 | Hillside Estates | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
37.03 | Valley High | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
37.04 | Rostraver Estates | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
38 | The Shops at Cape Coral Parkway | N | Y | Acquisition | 0 | 62,461 | 560 | Cash | Springing | 0 | 1,371 | Cash | 0 | 4,112 | 150,000 | |||||||||||||||||||||||||||||||||||
39 | Candlewood Suites - Flowood (Jackson) | N | Y | Refinance | 0 | 41,634 | 8,327 | Cash | 5,221 | 1,740 | Cash | 6,530 | 6,530 | Cash | 0 | 0 | ||||||||||||||||||||||||||||||||||
40 | Hotel Vetiver | N | Y | Refinance | 36,625 | 4,538 | 4,538 | Cash | 14,501 | 1,611 | Cash | 0 | 4,390 | Cash | 0 | 0 | ||||||||||||||||||||||||||||||||||
41 | Julington Square | N | Y | Acquisition | 288,000 | 76,548 | 5,103 | Cash | 68,575 | 4,572 | Cash | 0 | 1,002 | 50,000 | Cash | 267,000 | 2,924 | 75,000 | ||||||||||||||||||||||||||||||||
42 | Hyatt Place Germantown | 3/6/2013 | 6.0% | N | Y | Acquisition | 0 | 73,123 | 14,625 | Cash | 20,236 | 6,745 | Cash | 0 | 11,316 | Cash | 0 | 0 | ||||||||||||||||||||||||||||||||
43 | The Shops at Church Square | N | Y | Refinance | 40,000 | 125,393 | 25,079 | Cash | 7,615 | 1,904 | Cash | 0 | 1,824 | Cash | 150,000 | 6,840 | 230,000 | |||||||||||||||||||||||||||||||||
44 | Inland Family Dollar/Dollar General Pool | N | Y | Acquisition | 0 | Springing | Springing | 0 | Springing | 0 | 0 | |||||||||||||||||||||||||||||||||||||||
44.01 | Family Dollar - Lorain, OH | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
44.02 | Dollar General - Spooner, WI | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
44.03 | Dollar General - Baldwin, WI | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
44.04 | Family Dollar - Abilene TX | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
44.05 | Dollar General - Oxford, WI | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
44.06 | Family Dollar - Colorado City, TX | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
44.07 | Dollar General - Nekoosa, WI | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
44.08 | Dollar General - Wittenberg, WI | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
44.09 | Family Dollar - Cisco, TX | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
44.10 | Dollar General - Mercer, WI | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
45 | Greenville-Augusta Apartment Portfolio | N | Y | Refinance | 121,101 | 69,681 | 9,954 | Cash | 74,249 | 8,250 | Cash | 0 | 7,403 | Cash | 0 | 0 | ||||||||||||||||||||||||||||||||||
45.01 | Pine Crest Apartments | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
45.02 | Willow Wick Apartments | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
45.03 | Broadway Apartments | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
46 | North Reno Plaza | 9/24/2012 | 14.0% | N | Y | Refinance | 28,250 | 29,202 | 7,301 | Cash | 18,868 | 2,695 | Cash | 0 | 2,115 | 65,000 | Cash | 150,000 | 5,288 | 225,000 | ||||||||||||||||||||||||||||||
47 | Ravenswood Professional Office Building | N | Y | Refinance | 77,385 | 45,966 | 15,322 | Cash | 14,520 | 1,210 | Cash | 0 | 1,217 | Cash | 400,000 | 4,868 | 500,000 | |||||||||||||||||||||||||||||||||
48 | Chateau Avalon Apartments | N | Y | Refinance | 36,281 | 75,744 | 12,624 | Cash | 16,408 | 3,282 | Cash | 0 | 4,198 | Cash | 0 | 0 | ||||||||||||||||||||||||||||||||||
49 | Holiday Inn Express Webster | N | Y | Refinance | 0 | 57,663 | 8,238 | Cash | 29,288 | 7,322 | Cash | 0 | 6,969 | Cash | 0 | 0 | ||||||||||||||||||||||||||||||||||
50 | Holiday Inn Express - Vernal | N | Y | Refinance | 0 | 45,252 | 5,028 | Cash | Springing | 0 | 8,091 | Cash | 0 | 0 | ||||||||||||||||||||||||||||||||||||
51 | Holiday Inn Express - Westgate | N | Y | Refinance | 0 | 37,657 | 6,277 | Cash | Springing | 242,500 | 7,577 | 273,000 | Cash | 0 | 0 | |||||||||||||||||||||||||||||||||||
52 | Academy Sports + Outdoors Kannapolis | 1/0/1900 | N | Y | Acquisition | 0 | Springing | Springing | 0 | 599 | Cash | 0 | 0 | |||||||||||||||||||||||||||||||||||||
53 | Hampton Inn Syracuse | 1/0/1900 | N | Y | Refinance | 0 | 27,621 | 9,207 | Cash | 9,872 | 1,974 | Cash | 0 | 4.0% of Gross Revenue | 0 | 0 | ||||||||||||||||||||||||||||||||||
54 | Willow Festival Annex | N | Y | Acquisition | 0 | Springing | Springing | 0 | 140 | Cash | 0 | Springing | ||||||||||||||||||||||||||||||||||||||
55 | Ashford Club Apartments | 1/0/1900 | N | Y | Acquisition | 90,000 | 56,798 | 6,311 | Cash | 9,080 | 4,540 | Cash | 100,000 | Springing | Cash | 0 | 0 | |||||||||||||||||||||||||||||||||
56 | Hampton Inn - Easley | N | Y | Refinance | 6,688 | 31,398 | 5,233 | Cash | Springing | 0 | 6,215 | 240,000 | Cash | 0 | 0 | |||||||||||||||||||||||||||||||||||
57 | Oakland Mall Apartments | N | Y | Refinance | 0 | 64,308 | 16,077 | Cash | Springing | 0 | 5,764 | 138,346 | Cash | 0 | 0 | |||||||||||||||||||||||||||||||||||
58 | Shoppes of Deerwood Lake | N | Y | Refinance | 0 | 14,422 | 15,281 | Cash | 943 | 157 | Cash | 0 | 546 | Cash | 100,000 | 976 | 150,000 | |||||||||||||||||||||||||||||||||
59 | Wal-Mart Calaveras Square | 1/30/2013 | 8.0% | N | Y | Acquisition | 0 | 9,199 | 3,066 | Cash | 2,680 | 893 | Cash | 0 | 677 | Cash | 0 | 2,256 | 200,000 | |||||||||||||||||||||||||||||||
60 | Crestwind Apartments | N | Y | Refinance | 49,938 | 55,974 | 9,329 | Cash | 18,006 | 3,601 | Cash | 0 | 4,375 | Cash | 0 | 0 | ||||||||||||||||||||||||||||||||||
61 | Creekside Shopping Center | 2/6/2013 | 3/22/2013 | 14.0% | N | Y | Acquisition | 50,000 | 21,846 | 7,282 | Cash | Springing | 0 | 566 | Cash | 150,000 | 1,567 | 150,000 | ||||||||||||||||||||||||||||||||
62 | Storage Depot - Mission, Sunshine & Alta Mesa | N | Y | Refinance | 0 | 28,880 | 5,776 | Cash | Springing | 0 | 1,631 | Cash | 0 | 0 | ||||||||||||||||||||||||||||||||||||
62.01 | Mission | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
62.02 | Sunshine | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
62.03 | Alta Mesa | N | Y | |||||||||||||||||||||||||||||||||||||||||||||||
63 | Rock Island Building | N | Y | Refinance | 0 | 8,466 | 8,466 | Cash | 3,256 | 543 | Cash | 0 | 297 | 100,000 | 2,000 | |||||||||||||||||||||||||||||||||||
64 | Shoppes at North Augusta | N | Y | Refinance | 18,218 | 17,003 | 7,944 | Cash | 3,817 | 424 | Cash | 0 | 1,054 | Cash | 50,000 | 1,882 | 100,000 | |||||||||||||||||||||||||||||||||
65 | Premium Self Storage | N | Y | Refinance | 0 | 43,872 | 10,968 | Cash | Springing | 0 | 852 | 51,125 | Cash | 0 | 0 | |||||||||||||||||||||||||||||||||||
66 | Mountain View Village | 1/0/1900 | N | Y | Acquisition | 0 | 5,032 | 1,677 | Cash | 10,734 | 826 | Cash | 0 | 1,042 | Cash | 0 | 0 | |||||||||||||||||||||||||||||||||
67 | Marlboro Industrial Park | N | Y | Refinance | 132,188 | 18,494 | 9,247 | Cash | 16,582 | 3,316 | Cash | 0 | 1,345 | Cash | 100,000 | 3,138 | 250,000 | |||||||||||||||||||||||||||||||||
68 | Walgreens Aiken | N | N | Acquisition | 0 | Springing | Springing | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||
69 | The Center at Skibo | 1/0/1900 | N | Y | Refinance | 0 | 15,033 | 1,367 | Cash | 411 | 411 | Cash | 0 | 129 | Cash | 0 | 429 | |||||||||||||||||||||||||||||||||
70 | Walgreens Gray | N | N | Acquisition | 0 | Springing | Springing | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||
71 | Walgreens Gallatin | N | N | Acquisition | 0 | Springing | Springing | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||
72 | Walgreens Durant | N | N | Acquisition | 0 | Springing | Springing | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||
73 | Bear Creek Storage Beaumont | 5/7/2013 | 10.0% | N | Y | Refinance | 0 | 15,560 | 3,890 | Cash | 2,549 | 637 | Cash | 0 | Springing | 0 | 0 | |||||||||||||||||||||||||||||||||
74 | Walgreens - Taylorsville | 4/30/2013 | 10.0% | N | N | Refinance | 0 | Springing | Springing | 0 | Springing | 0 | 0 | |||||||||||||||||||||||||||||||||||||
75 | Walgreens Mount Airy | N | N | Acquisition | 0 | Springing | Springing | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||
76 | Walgreens - Dickinson | N | N | Refinance | 0 | Springing | Springing | 0 | Springing | 0 | Springing | |||||||||||||||||||||||||||||||||||||||
77 | Berkshire Pointe | N | Y | Refinance | 0 | 54,259 | 6,361 | Cash | Springing | 0 | 710 | Cash | 0 | 1,229 | 80,000 | |||||||||||||||||||||||||||||||||||
78 | 1401 Central Avenue | N | Y | Refinance | 0 | 7,917 | 1,131 | Cash | 5,863 | 513 | Cash | 0 | 338 | Cash | 0 | 1,153 | ||||||||||||||||||||||||||||||||||
79 | The Shops at Midtown Commons | 1/0/1900 | N | Y | Refinance | 0 | 3,911 | 356 | Cash | 297 | 297 | Cash | 0 | 94 | Cash | 0 | 313 | |||||||||||||||||||||||||||||||||
80 | Cedar Lake MHC | N | Y | Refinance | 20,750 | 13,518 | 2,253 | Cash | 5,553 | 463 | Cash | 0 | 838 | Cash | 0 | 0 | ||||||||||||||||||||||||||||||||||
81 | Spruce Grove | 4/8/2013 | 5.0% | N | Y | Refinance | 0 | 6,060 | 3,030 | Cash | 3,421 | 342 | Cash | 0 | 751 | Cash | 0 | 0 | ||||||||||||||||||||||||||||||||
82 | Capstone Commons | N | Y | Refinance | 0 | 6,545 | 935 | Cash | 4,558 | 353 | Cash | 0 | Springing | 0 | 322 | |||||||||||||||||||||||||||||||||||
83 | Dollar General - Satsuma | N | Y | Acquisition | 0 | 9,667 | 1,208 | Cash | Springing | 0 | 0 | 0 | 0 |
Wells Fargo Commercial Mortgage Trust 2013-LC12 | ||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | TI/LC Escrow - Cash or LoC | TI/LC Escrow - LoC Counterparty | Debt Service Escrow (Initial) ($) | Debt Service Escrow (Monthly) ($) | Debt Service Escrow - Cash or LoC | Debt Service Escrow - LoC Counterparty | Other Escrow I Reserve Description | 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 | Innsbrook Office Portfolio | Cash | 0 | 0 | Future TI Reserve | 329,337 | 0 | Cash | ||||||||||||||||||
1.01 | Westgate I | |||||||||||||||||||||||||
1.02 | Liberty Plaza II | |||||||||||||||||||||||||
1.03 | Westerre IV | |||||||||||||||||||||||||
1.04 | Westerre III | |||||||||||||||||||||||||
1.05 | Technology Pointe I & II | |||||||||||||||||||||||||
1.06 | Liberty Plaza I | |||||||||||||||||||||||||
1.07 | Glen Forest | |||||||||||||||||||||||||
1.08 | Rowe Plaza | |||||||||||||||||||||||||
1.09 | Westgate II | |||||||||||||||||||||||||
1.10 | 4880 Cox Road | |||||||||||||||||||||||||
1.11 | Innsbrook Commons | |||||||||||||||||||||||||
1.12 | 4198 Cox Road | |||||||||||||||||||||||||
1.13 | Gaskins | |||||||||||||||||||||||||
2 | Carolina Place | 0 | 0 | 0 | 0 | |||||||||||||||||||||
3 | Cumberland Mall | 0 | 0 | 0 | 0 | |||||||||||||||||||||
4 | RHP Portfolio V | 0 | 0 | 0 | 0 | |||||||||||||||||||||
4.01 | Country Club Mobile Estates | |||||||||||||||||||||||||
4.02 | Chalet North | |||||||||||||||||||||||||
4.03 | Lakeview Estates | |||||||||||||||||||||||||
4.04 | Evergreen Village | |||||||||||||||||||||||||
4.05 | Colonial Gardens | |||||||||||||||||||||||||
4.06 | Washingtonville Manor | |||||||||||||||||||||||||
4.07 | Magnolia Circle | |||||||||||||||||||||||||
4.08 | Towneship at Clifton | |||||||||||||||||||||||||
4.09 | Wheel Estates | |||||||||||||||||||||||||
4.10 | Brittany Place | |||||||||||||||||||||||||
5 | White Marsh Mall | 0 | 0 | Tenant Specific TILC Reserve | 1,215,290 | 0 | Cash | |||||||||||||||||||
6 | Rimrock Mall | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||
7 | Grace Lake Corporate Center | 0 | 0 | 0 | 0 | |||||||||||||||||||||
8 | RHP Portfolio VI | 0 | 0 | 0 | 0 | |||||||||||||||||||||
8.01 | Western Hills | |||||||||||||||||||||||||
8.02 | Villa West | |||||||||||||||||||||||||
8.03 | Northland | |||||||||||||||||||||||||
8.04 | Forest Park | |||||||||||||||||||||||||
8.05 | Cypress Shores | |||||||||||||||||||||||||
8.06 | Ortega Village | |||||||||||||||||||||||||
8.07 | Blue Valley | |||||||||||||||||||||||||
8.08 | El Caudillo | |||||||||||||||||||||||||
9 | 100 & 150 South Wacker Drive | Cash | 0 | 0 | Tenant Specific TILC Reserve | 885,587 | 0 | Cash | ||||||||||||||||||
10 | One Eleven Magnolia | Cash | 0 | 0 | KEL Holdback | 1,000,000 | Full Cash Flow Sweep until $2,137,850 is collected or KEL is renewed or there is a replacement tenant | 2,137,850 | Cash | |||||||||||||||||
11 | Storage Zone Portfolio | 0 | 0 | 0 | 0 | |||||||||||||||||||||
11.01 | Brecksville | |||||||||||||||||||||||||
11.02 | Avon | |||||||||||||||||||||||||
11.03 | Ravenna & Annex | |||||||||||||||||||||||||
11.04 | Medina | |||||||||||||||||||||||||
11.05 | Hudson | |||||||||||||||||||||||||
11.06 | Streetsboro | |||||||||||||||||||||||||
11.07 | Warren & Cortland | |||||||||||||||||||||||||
11.08 | West Market | |||||||||||||||||||||||||
11.09 | Chenoweth | |||||||||||||||||||||||||
11.10 | Shanafelt | |||||||||||||||||||||||||
11.11 | Elyria | |||||||||||||||||||||||||
11.12 | Peninsula | |||||||||||||||||||||||||
11.13 | Sandusky | |||||||||||||||||||||||||
11.14 | Cuyahoga Falls | |||||||||||||||||||||||||
11.15 | East Liverpool | |||||||||||||||||||||||||
12 | Durban Retail Portfolio | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||
12.01 | Waterford Shoppes | |||||||||||||||||||||||||
12.02 | Mebane Oaks Village | |||||||||||||||||||||||||
12.03 | Magnolia Oaks Village | |||||||||||||||||||||||||
12.04 | Hyde Park Shopping Center | |||||||||||||||||||||||||
13 | Queens Tower | Cash | 0 | 0 | NYC HHC Rollover Funds | 0 | Springing | 400,000 | ||||||||||||||||||
14 | Starwood Schulte Hotel Portfolio | 0 | 0 | 0 | 0 | |||||||||||||||||||||
14.01 | Sheraton - St. Paul Woodbury | |||||||||||||||||||||||||
14.02 | TownePlace Suites - Scranton Wilkes-Barre | |||||||||||||||||||||||||
15 | Gatlin Jacksonville Portfolio | Cash | 0 | 0 | Free Rent Reserve | 71,706 | 0 | Cash | ||||||||||||||||||
15.01 | Crossroads at Mandarin | |||||||||||||||||||||||||
15.02 | Merrill Station | |||||||||||||||||||||||||
15.03 | Village Shoppes | |||||||||||||||||||||||||
16 | 300 & 390 Union | Cash | 0 | 0 | Free Rent Reseve | 157,424 | 0 | Cash | ||||||||||||||||||
17 | Doubletree Hotel - Los Angeles Norwalk | 0 | 0 | PIP Reserve | 695,000 | Springing | Cash | |||||||||||||||||||
18 | Plaza De Oro Shopping Center | Cash | 0 | 0 | Great Clips Reserve | 35,520 | 0 | Cash | ||||||||||||||||||
19 | Oaks at Broad River | 0 | 0 | 0 | 0 | |||||||||||||||||||||
20 | Paseo Place | 0 | 0 | 0 | 0 | |||||||||||||||||||||
21 | Shops at Bruckner | Cash | 0 | 0 | Ground Rent Reserve | 85,000 | Springing | Cash | ||||||||||||||||||
22 | Residence Inn Melbourne | 0 | 0 | Seasonality Reserve | 35,000 | Springing amount necessary to maintain the Seasonality Reserve Cap | 35,000 | Cash | ||||||||||||||||||
23 | Residence Inn - Hartford | Cash | 0 | 0 | PIP Reserve | 3,256,885 | 0 | Cash | ||||||||||||||||||
24 | Crowne Plaza Madison | 0 | 0 | Seasonality Reserve | 150,000 | 25,000 | 150,000 | Cash | ||||||||||||||||||
25 | The Vineyards Apartments | 0 | 0 | 0 | 0 | |||||||||||||||||||||
26 | Grand Forks Market Place | 0 | 0 | 0 | 0 | |||||||||||||||||||||
27 | 24 Hour Fitness - Fremont | 0 | 0 | 0 | 0 | |||||||||||||||||||||
28 | Holiday Inn Westchase | 0 | 0 | Seasonality Reserve | 30,000 | Springing amount necessary to maintain the Seasonality Reserve Cap | 30,000 | Cash | ||||||||||||||||||
29 | Hampstead Marketplace | 0 | 0 | 0 | 0 | |||||||||||||||||||||
30 | Fairway Portfolio | 0 | 0 | 0 | 0 | |||||||||||||||||||||
30.01 | Mercer Creek Meadows | |||||||||||||||||||||||||
30.02 | Walnut Meadows | |||||||||||||||||||||||||
30.03 | Alder Meadows | |||||||||||||||||||||||||
31 | Hampton Inn & Suites - Westgate | 0 | 0 | 0 | 0 | |||||||||||||||||||||
32 | Carriage Way MHP | 0 | 0 | 0 | 0 | |||||||||||||||||||||
33 | 321 Santa Monica | Cash | 0 | 0 | Deposit Account Reserve | 5,000 | 0 | Cash | ||||||||||||||||||
34 | Holiday Inn Express - Greenville | 0 | 0 | 0 | 0 | |||||||||||||||||||||
35 | Ruta Hotel Portfolio | 0 | 0 | Seasonality Reserve | 755,000 | Lesser of (i) Excess Cash Flow up to 25% of the Seasnality Reserve Cap or (ii) available cash flow until reserve cap is reached | 805,000 | Cash | ||||||||||||||||||
35.01 | Best Western Plus Sandusky | |||||||||||||||||||||||||
35.02 | Comfort Inn Sandusky | |||||||||||||||||||||||||
36 | Seaport Storage Center | 0 | 0 | 0 | 0 | |||||||||||||||||||||
37 | Dicesare MHP Portfolio | 0 | 0 | 0 | 0 | |||||||||||||||||||||
37.01 | Independence Park | |||||||||||||||||||||||||
37.02 | Hillside Estates | |||||||||||||||||||||||||
37.03 | Valley High | |||||||||||||||||||||||||
37.04 | Rostraver Estates | |||||||||||||||||||||||||
38 | The Shops at Cape Coral Parkway | Cash | 0 | 0 | Release Test Collateral Reserve | 0 | Springing | |||||||||||||||||||
39 | Candlewood Suites - Flowood (Jackson) | 0 | 0 | PIP Reserve | 855 | 855 | Cash | |||||||||||||||||||
40 | Hotel Vetiver | 0 | 0 | Seasonality Reserve | 21,250 | 21,250 | 85,000 | Cash | ||||||||||||||||||
41 | Julington Square | Cash | 214,556 | 0 | Cash | 0 | 0 | |||||||||||||||||||
42 | Hyatt Place Germantown | 0 | 0 | Seasonality Reserve | 0 | Springing amount necessary to maintain the Seasonality Reserve Cap | 32,000 | Cash | ||||||||||||||||||
43 | The Shops at Church Square | Cash | 0 | 0 | CSAHS Cyahoga Funds | 100,000 | 0 | Cash | ||||||||||||||||||
44 | Inland Family Dollar/Dollar General Pool | 0 | 0 | 0 | 0 | |||||||||||||||||||||
44.01 | Family Dollar - Lorain, OH | |||||||||||||||||||||||||
44.02 | Dollar General - Spooner, WI | |||||||||||||||||||||||||
44.03 | Dollar General - Baldwin, WI | |||||||||||||||||||||||||
44.04 | Family Dollar - Abilene TX | |||||||||||||||||||||||||
44.05 | Dollar General - Oxford, WI | |||||||||||||||||||||||||
44.06 | Family Dollar - Colorado City, TX | |||||||||||||||||||||||||
44.07 | Dollar General - Nekoosa, WI | |||||||||||||||||||||||||
44.08 | Dollar General - Wittenberg, WI | |||||||||||||||||||||||||
44.09 | Family Dollar - Cisco, TX | |||||||||||||||||||||||||
44.10 | Dollar General - Mercer, WI | |||||||||||||||||||||||||
45 | Greenville-Augusta Apartment Portfolio | 0 | 0 | 0 | 0 | |||||||||||||||||||||
45.01 | Pine Crest Apartments | |||||||||||||||||||||||||
45.02 | Willow Wick Apartments | |||||||||||||||||||||||||
45.03 | Broadway Apartments | |||||||||||||||||||||||||
46 | North Reno Plaza | Cash | 0 | 0 | Sak N Save Funds | 0 | Springing | 350,000 | ||||||||||||||||||
47 | Ravenswood Professional Office Building | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||
48 | Chateau Avalon Apartments | 0 | 0 | Immediate Capital Improvement Reserve | 800,000 | 0 | Cash | |||||||||||||||||||
49 | Holiday Inn Express Webster | 0 | 0 | Seasonality Reserve | 45,000 | Springing amount necessary to maintain the Seasonality Reserve Cap | 45,000 | Cash | ||||||||||||||||||
50 | Holiday Inn Express - Vernal | 0 | 0 | PIP Reserve | 0 | Springing | ||||||||||||||||||||
51 | Holiday Inn Express - Westgate | 0 | 0 | 0 | 0 | |||||||||||||||||||||
52 | Academy Sports + Outdoors Kannapolis | 0 | 0 | 0 | 0 | |||||||||||||||||||||
53 | Hampton Inn Syracuse | 0 | 0 | 0 | 0 | |||||||||||||||||||||
54 | Willow Festival Annex | 0 | 0 | Tenant Reserve | 141,401 | 0 | Cash | |||||||||||||||||||
55 | Ashford Club Apartments | 0 | 0 | 0 | 0 | |||||||||||||||||||||
56 | Hampton Inn - Easley | 0 | 0 | Additional Collateral Reserve | 200,000 | 0 | Cash | |||||||||||||||||||
57 | Oakland Mall Apartments | 0 | 0 | 0 | 0 | |||||||||||||||||||||
58 | Shoppes of Deerwood Lake | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||
59 | Wal-Mart Calaveras Square | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||
60 | Crestwind Apartments | 0 | 0 | Unit Turn Reserve | 109,238 | 0 | Cash | |||||||||||||||||||
61 | Creekside Shopping Center | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||
62 | Storage Depot - Mission, Sunshine & Alta Mesa | 0 | 0 | 0 | 0 | |||||||||||||||||||||
62.01 | Mission | |||||||||||||||||||||||||
62.02 | Sunshine | |||||||||||||||||||||||||
62.03 | Alta Mesa | |||||||||||||||||||||||||
63 | Rock Island Building | Cash | 33,498 | 0 | Cash | Ingather Allowance Funds & Free Rent Reserve | 146,250 | 0 | Cash | |||||||||||||||||
64 | Shoppes at North Augusta | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||
65 | Premium Self Storage | 0 | 0 | 0 | 0 | |||||||||||||||||||||
66 | Mountain View Village | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||
67 | Marlboro Industrial Park | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||
68 | Walgreens Aiken | 0 | 0 | 0 | 0 | |||||||||||||||||||||
69 | The Center at Skibo | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||
70 | Walgreens Gray | 0 | 0 | 0 | 0 | |||||||||||||||||||||
71 | Walgreens Gallatin | 0 | 0 | 0 | 0 | |||||||||||||||||||||
72 | Walgreens Durant | 0 | 0 | 0 | 0 | |||||||||||||||||||||
73 | Bear Creek Storage Beaumont | 0 | 0 | 0 | 0 | |||||||||||||||||||||
74 | Walgreens - Taylorsville | 0 | 0 | 0 | 0 | |||||||||||||||||||||
75 | Walgreens Mount Airy | 0 | 0 | 0 | 0 | |||||||||||||||||||||
76 | Walgreens - Dickinson | 0 | 0 | 0 | 0 | |||||||||||||||||||||
77 | Berkshire Pointe | Cash | 0 | 0 | Sleepy’s TILC Reserve | 12,500 | 0 | Cash | ||||||||||||||||||
78 | 1401 Central Avenue | Cash | 0 | 0 | Midwood Reserve | 0 | Springing | |||||||||||||||||||
79 | The Shops at Midtown Commons | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||
80 | Cedar Lake MHC | 0 | 0 | 0 | 0 | |||||||||||||||||||||
81 | Spruce Grove | 0 | 0 | 0 | 0 | |||||||||||||||||||||
82 | Capstone Commons | Cash | 0 | 0 | IHOP Reserve | 0 | 625; Springing | Cash | ||||||||||||||||||
83 | Dollar General - Satsuma | 0 | 0 | 0 | 0 |
Wells Fargo Commercial Mortgage Trust 2013-LC12 | ||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | 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 | Ownership Interest | Ground Lease Initial Expiration Date | Annual Ground Rent Payment | Annual Ground Rent Increases | Lockbox | |||||||||||||
1 | Innsbrook Office Portfolio | 0 | 0 | Fee | Hard/Upfront Cash Management | |||||||||||||||||||||
1.01 | Westgate I | Fee | ||||||||||||||||||||||||
1.02 | Liberty Plaza II | Fee | ||||||||||||||||||||||||
1.03 | Westerre IV | Fee | ||||||||||||||||||||||||
1.04 | Westerre III | Fee | ||||||||||||||||||||||||
1.05 | Technology Pointe I & II | Fee | ||||||||||||||||||||||||
1.06 | Liberty Plaza I | Fee | ||||||||||||||||||||||||
1.07 | Glen Forest | Fee | ||||||||||||||||||||||||
1.08 | Rowe Plaza | Fee | ||||||||||||||||||||||||
1.09 | Westgate II | Fee | ||||||||||||||||||||||||
1.10 | 4880 Cox Road | Fee | ||||||||||||||||||||||||
1.11 | Innsbrook Commons | Fee | ||||||||||||||||||||||||
1.12 | 4198 Cox Road | Fee | ||||||||||||||||||||||||
1.13 | Gaskins | Fee | ||||||||||||||||||||||||
2 | Carolina Place | 0 | 0 | Fee | Hard/Springing Cash Management | |||||||||||||||||||||
3 | Cumberland Mall | 0 | 0 | Fee | Hard/Springing Cash Management | |||||||||||||||||||||
4 | RHP Portfolio V | 0 | 0 | Fee | Soft/Springing Cash Management | |||||||||||||||||||||
4.01 | Country Club Mobile Estates | Fee | ||||||||||||||||||||||||
4.02 | Chalet North | Fee | ||||||||||||||||||||||||
4.03 | Lakeview Estates | Fee | ||||||||||||||||||||||||
4.04 | Evergreen Village | Fee | ||||||||||||||||||||||||
4.05 | Colonial Gardens | Fee | ||||||||||||||||||||||||
4.06 | Washingtonville Manor | Fee | ||||||||||||||||||||||||
4.07 | Magnolia Circle | Fee | ||||||||||||||||||||||||
4.08 | Towneship at Clifton | Fee | ||||||||||||||||||||||||
4.09 | Wheel Estates | Fee | ||||||||||||||||||||||||
4.10 | Brittany Place | Fee | ||||||||||||||||||||||||
5 | White Marsh Mall | 0 | 0 | Fee | Hard/Springing Cash Management | |||||||||||||||||||||
6 | Rimrock Mall | 0 | 0 | Fee | Hard/Springing Cash Management | |||||||||||||||||||||
7 | Grace Lake Corporate Center | 0 | 0 | Fee | Hard/Upfront Cash Management | |||||||||||||||||||||
8 | RHP Portfolio VI | 0 | 0 | Fee | Soft/Springing Cash Management | |||||||||||||||||||||
8.01 | Western Hills | Fee | ||||||||||||||||||||||||
8.02 | Villa West | Fee | ||||||||||||||||||||||||
8.03 | Northland | Fee | ||||||||||||||||||||||||
8.04 | Forest Park | Fee | ||||||||||||||||||||||||
8.05 | Cypress Shores | Fee | ||||||||||||||||||||||||
8.06 | Ortega Village | Fee | ||||||||||||||||||||||||
8.07 | Blue Valley | Fee | ||||||||||||||||||||||||
8.08 | El Caudillo | Fee | ||||||||||||||||||||||||
9 | 100 & 150 South Wacker Drive | Rent Concession Reserve | 394,933 | 0 | Cash | Fee | Hard/Upfront Cash Management | |||||||||||||||||||
10 | One Eleven Magnolia | Compass TI Reserve, Free Rent Reserve and Signage Reserve | 877,012 | 0 | Cash | Fee | Hard/Upfront Cash Management | |||||||||||||||||||
11 | Storage Zone Portfolio | 0 | 0 | Fee | Hard/Springing Cash Management | |||||||||||||||||||||
11.01 | Brecksville | Fee | ||||||||||||||||||||||||
11.02 | Avon | Fee | ||||||||||||||||||||||||
11.03 | Ravenna & Annex | Fee | ||||||||||||||||||||||||
11.04 | Medina | Fee | ||||||||||||||||||||||||
11.05 | Hudson | Fee | ||||||||||||||||||||||||
11.06 | Streetsboro | Fee | ||||||||||||||||||||||||
11.07 | Warren & Cortland | Fee | ||||||||||||||||||||||||
11.08 | West Market | Fee | ||||||||||||||||||||||||
11.09 | Chenoweth | Fee | ||||||||||||||||||||||||
11.10 | Shanafelt | Fee | ||||||||||||||||||||||||
11.11 | Elyria | Fee | ||||||||||||||||||||||||
11.12 | Peninsula | Fee | ||||||||||||||||||||||||
11.13 | Sandusky | Fee | ||||||||||||||||||||||||
11.14 | Cuyahoga Falls | Fee | ||||||||||||||||||||||||
11.15 | East Liverpool | Fee | ||||||||||||||||||||||||
12 | Durban Retail Portfolio | 0 | 0 | Fee | Hard/Upfront Cash Management | |||||||||||||||||||||
12.01 | Waterford Shoppes | Fee | ||||||||||||||||||||||||
12.02 | Mebane Oaks Village | Fee | ||||||||||||||||||||||||
12.03 | Magnolia Oaks Village | Fee | ||||||||||||||||||||||||
12.04 | Hyde Park Shopping Center | Fee | ||||||||||||||||||||||||
13 | Queens Tower | GSA Rollover Fund | 0 | Springing | 500,000 | Fee | Hard/Upfront Cash Management | |||||||||||||||||||
14 | Starwood Schulte Hotel Portfolio | 0 | 0 | Fee | Soft/Springing Cash Management | |||||||||||||||||||||
14.01 | Sheraton - St. Paul Woodbury | Fee | ||||||||||||||||||||||||
14.02 | TownePlace Suites - Scranton Wilkes-Barre | Fee | ||||||||||||||||||||||||
15 | Gatlin Jacksonville Portfolio | 0 | 0 | Fee | Hard/Springing Cash Management | |||||||||||||||||||||
15.01 | Crossroads at Mandarin | Fee | ||||||||||||||||||||||||
15.02 | Merrill Station | Fee | ||||||||||||||||||||||||
15.03 | Village Shoppes | Fee | ||||||||||||||||||||||||
16 | 300 & 390 Union | 0 | 0 | Fee | Hard/Upfront Cash Management | |||||||||||||||||||||
17 | Doubletree Hotel - Los Angeles Norwalk | Performance / Ground Rent Reserve | Performance Reserve - $800,000 | Ground Rent Reserve - $1,018 | Cash | Fee and Leasehold | 12/31/2013 | $10,000 plus current CPI less .50 over base year CPI | $10,000 plus current CPI less .50 over base year CPI | Soft/Springing Cash Management | ||||||||||||||||
18 | Plaza De Oro Shopping Center | 0 | 0 | Fee | Soft/Springing Cash Management | |||||||||||||||||||||
19 | Oaks at Broad River | 0 | 0 | Fee | Soft/Upfront Cash Management | |||||||||||||||||||||
20 | Paseo Place | 0 | 0 | Fee | Springing (Without Established Account) | |||||||||||||||||||||
21 | Shops at Bruckner | Anchor Lease Rollover Fund & Old Navy Audit Fund | 325,000 | 0 | Cash | Leasehold | 9/28/2044 | $1,020,000 | $1,212,00 and percentage rent above base rental income of $3,500,00 beginning in 2016 | Hard/Springing Cash Management | ||||||||||||||||
22 | Residence Inn Melbourne | 0 | 0 | Fee | Soft/Springing Cash Management | |||||||||||||||||||||
23 | Residence Inn - Hartford | Hartford Stage Reserve | 0 | Springing | Leasehold | 12/31/2073 | 5.8% of Gross Revenue less personal property taxes payable to the landlord and $5,833.33 monthly rent credit through October 2024 | Hard/Springing Cash Management | ||||||||||||||||||
24 | Crowne Plaza Madison | 0 | 0 | Fee | Hard/Upfront Cash Management | |||||||||||||||||||||
25 | The Vineyards Apartments | 0 | 0 | Fee | Soft/Upfront Cash Management | |||||||||||||||||||||
26 | Grand Forks Market Place | 0 | 0 | Fee | Soft/Springing Cash Management | |||||||||||||||||||||
27 | 24 Hour Fitness - Fremont | 0 | 0 | Fee | Hard/Upfront Cash Management | |||||||||||||||||||||
28 | Holiday Inn Westchase | 0 | 0 | Fee | Hard/Springing Cash Management | |||||||||||||||||||||
29 | Hampstead Marketplace | 0 | 0 | Fee | Springing (Without Established Account) | |||||||||||||||||||||
30 | Fairway Portfolio | 0 | 0 | Fee | Hard/Springing Cash Management | |||||||||||||||||||||
30.01 | Mercer Creek Meadows | Fee | ||||||||||||||||||||||||
30.02 | Walnut Meadows | Fee | ||||||||||||||||||||||||
30.03 | Alder Meadows | Fee | ||||||||||||||||||||||||
31 | Hampton Inn & Suites - Westgate | 0 | 0 | Fee | Springing (Without Established Account) | |||||||||||||||||||||
32 | Carriage Way MHP | 0 | 0 | Fee | None | |||||||||||||||||||||
33 | 321 Santa Monica | 0 | 0 | Fee | Springing (Without Established Account) | |||||||||||||||||||||
34 | Holiday Inn Express - Greenville | 0 | 0 | Fee | Springing (Without Established Account) | |||||||||||||||||||||
35 | Ruta Hotel Portfolio | PIP Reserve | 0 | Springing | Fee | Springing (With Established Account) | ||||||||||||||||||||
35.01 | Best Western Plus Sandusky | Fee | ||||||||||||||||||||||||
35.02 | Comfort Inn Sandusky | Fee | ||||||||||||||||||||||||
36 | Seaport Storage Center | 0 | 0 | Fee | Soft/Springing Cash Management | |||||||||||||||||||||
37 | Dicesare MHP Portfolio | 0 | 0 | Fee | Soft/Springing Cash Management | |||||||||||||||||||||
37.01 | Independence Park | Fee | ||||||||||||||||||||||||
37.02 | Hillside Estates | Fee | ||||||||||||||||||||||||
37.03 | Valley High | Fee | ||||||||||||||||||||||||
37.04 | Rostraver Estates | Fee | ||||||||||||||||||||||||
38 | The Shops at Cape Coral Parkway | 0 | 0 | Fee | Soft/Springing Cash Management | |||||||||||||||||||||
39 | Candlewood Suites - Flowood (Jackson) | 0 | 0 | Fee | Hard/Springing Cash Management | |||||||||||||||||||||
40 | Hotel Vetiver | 0 | 0 | Fee | Hard/Springing Cash Management | |||||||||||||||||||||
41 | Julington Square | 0 | 0 | Fee | Hard/Springing Cash Management | |||||||||||||||||||||
42 | Hyatt Place Germantown | 0 | 0 | Fee | Hard/Springing Cash Management | |||||||||||||||||||||
43 | The Shops at Church Square | 0 | 0 | Fee | Hard/Springing Cash Management | |||||||||||||||||||||
44 | Inland Family Dollar/Dollar General Pool | 0 | 0 | Fee | Springing (Without Established Account) | |||||||||||||||||||||
44.01 | Family Dollar - Lorain, OH | Fee | ||||||||||||||||||||||||
44.02 | Dollar General - Spooner, WI | Fee | ||||||||||||||||||||||||
44.03 | Dollar General - Baldwin, WI | Fee | ||||||||||||||||||||||||
44.04 | Family Dollar - Abilene TX | Fee | ||||||||||||||||||||||||
44.05 | Dollar General - Oxford, WI | Fee | ||||||||||||||||||||||||
44.06 | Family Dollar - Colorado City, TX | Fee | ||||||||||||||||||||||||
44.07 | Dollar General - Nekoosa, WI | Fee | ||||||||||||||||||||||||
44.08 | Dollar General - Wittenberg, WI | Fee | ||||||||||||||||||||||||
44.09 | Family Dollar - Cisco, TX | Fee | ||||||||||||||||||||||||
44.10 | Dollar General - Mercer, WI | Fee | ||||||||||||||||||||||||
45 | Greenville-Augusta Apartment Portfolio | 0 | 0 | Fee | Soft/Springing Cash Management | |||||||||||||||||||||
45.01 | Pine Crest Apartments | Fee | ||||||||||||||||||||||||
45.02 | Willow Wick Apartments | Fee | ||||||||||||||||||||||||
45.03 | Broadway Apartments | Fee | ||||||||||||||||||||||||
46 | North Reno Plaza | Sak N Save Rollover Fund | 0 | Springing | 350,000 | Fee | Springing (Without Established Account) | |||||||||||||||||||
47 | Ravenswood Professional Office Building | 0 | 0 | Fee | Springing (Without Established Account) | |||||||||||||||||||||
48 | Chateau Avalon Apartments | 0 | 0 | Fee | Springing (Without Established Account) | |||||||||||||||||||||
49 | Holiday Inn Express Webster | 0 | 0 | Fee | Hard/Springing Cash Management | |||||||||||||||||||||
50 | Holiday Inn Express - Vernal | 0 | 0 | Fee | Hard/Springing Cash Management | |||||||||||||||||||||
51 | Holiday Inn Express - Westgate | 0 | 0 | Fee | Springing (Without Established Account) | |||||||||||||||||||||
52 | Academy Sports + Outdoors Kannapolis | 0 | 0 | Fee | Hard/Springing Cash Management | |||||||||||||||||||||
53 | Hampton Inn Syracuse | 0 | 0 | Fee | Springing (With Established Account) | |||||||||||||||||||||
54 | Willow Festival Annex | 0 | 0 | Leasehold | 12/31/2067 | $56,640 | Increases by 12% every 5 years. | Hard/Springing Cash Management | ||||||||||||||||||
55 | Ashford Club Apartments | 0 | 0 | Fee | Springing (Without Established Account) | |||||||||||||||||||||
56 | Hampton Inn - Easley | 0 | 0 | Fee | Springing (Without Established Account) | |||||||||||||||||||||
57 | Oakland Mall Apartments | 0 | 0 | Fee | None | |||||||||||||||||||||
58 | Shoppes of Deerwood Lake | 0 | 0 | Fee | None | |||||||||||||||||||||
59 | Wal-Mart Calaveras Square | 0 | 0 | Fee | Hard/Upfront Cash Management | |||||||||||||||||||||
60 | Crestwind Apartments | 0 | 0 | Fee | Springing (Without Established Account) | |||||||||||||||||||||
61 | Creekside Shopping Center | 0 | 0 | Fee | Soft/Springing Cash Management | |||||||||||||||||||||
62 | Storage Depot - Mission, Sunshine & Alta Mesa | 0 | 0 | Fee | None | |||||||||||||||||||||
62.01 | Mission | Fee | ||||||||||||||||||||||||
62.02 | Sunshine | Fee | ||||||||||||||||||||||||
62.03 | Alta Mesa | Fee | ||||||||||||||||||||||||
63 | Rock Island Building | Malenke Funds; American Midstream Funds; Ingather Funds | 0 | Springing | Fee | Springing (With Established Account) | ||||||||||||||||||||
64 | Shoppes at North Augusta | 0 | 0 | Fee | Springing (Without Established Account) | |||||||||||||||||||||
65 | Premium Self Storage | 0 | 0 | Fee | None | |||||||||||||||||||||
66 | Mountain View Village | 0 | 0 | Fee | Springing (Without Established Account) | |||||||||||||||||||||
67 | Marlboro Industrial Park | 0 | 0 | Fee | None | |||||||||||||||||||||
68 | Walgreens Aiken | 0 | 0 | Fee | Hard/Upfront Cash Management | |||||||||||||||||||||
69 | The Center at Skibo | 0 | 0 | Fee | Hard/Springing Cash Management | |||||||||||||||||||||
70 | Walgreens Gray | 0 | 0 | Fee | Hard/Upfront Cash Management | |||||||||||||||||||||
71 | Walgreens Gallatin | 0 | 0 | Fee | Hard/Upfront Cash Management | |||||||||||||||||||||
72 | Walgreens Durant | 0 | 0 | Fee | Hard/Upfront Cash Management | |||||||||||||||||||||
73 | Bear Creek Storage Beaumont | 0 | 0 | Fee | None | |||||||||||||||||||||
74 | Walgreens - Taylorsville | 0 | 0 | Fee | Hard/Upfront Cash Management | |||||||||||||||||||||
75 | Walgreens Mount Airy | 0 | 0 | Fee | Hard/Upfront Cash Management | |||||||||||||||||||||
76 | Walgreens - Dickinson | 0 | 0 | Fee | Springing (Without Established Account) | |||||||||||||||||||||
77 | Berkshire Pointe | 0 | 0 | Fee | Springing (Without Established Account) | |||||||||||||||||||||
78 | 1401 Central Avenue | Slate Interiors Reserve | 0 | Springing | Fee | Springing (Without Established Account) | ||||||||||||||||||||
79 | The Shops at Midtown Commons | 0 | 0 | Fee | Hard/Springing Cash Management | |||||||||||||||||||||
80 | Cedar Lake MHC | 0 | 0 | Fee | None | |||||||||||||||||||||
81 | Spruce Grove | 0 | 0 | Fee | None | |||||||||||||||||||||
82 | Capstone Commons | Jimmy John’s Reserve | 60,000 | 0 | Cash | Fee | Springing (Without Established Account) | |||||||||||||||||||
83 | Dollar General - Satsuma | 0 | 0 | Fee | Hard/Upfront Cash Management |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Whole Loan Cut-off Date Balance ($) | Whole Loan Debt Service ($) | Subordinate Secured Debt Original Balance ($) | Subordinate Secured Debt Cut-off Date Balance ($) | Whole Loan UW NOI DSCR (x) | Whole Loan UW NCF DSCR (x) | Whole Loan Cut-off Date LTV Ratio | Whole Loan Cut-off Date UW NOI Debt Yield | Whole Loan Cut-off Date UW NCF Debt Yield | Mezzanine Debt Cut-off Date Balance($) | Sponsor | Affiliated Sponsors | Mortgage Loan Number | ||||||||||||||
1 | Innsbrook Office Portfolio | The Lingerfelt Companies; Affiliate of Ladder Capital Finance | Y-Group C | 1 | ||||||||||||||||||||||||
1.01 | Westgate I | Y-Group C | 1.01 | |||||||||||||||||||||||||
1.02 | Liberty Plaza II | Y-Group C | 1.02 | |||||||||||||||||||||||||
1.03 | Westerre IV | Y-Group C | 1.03 | |||||||||||||||||||||||||
1.04 | Westerre III | Y-Group C | 1.04 | |||||||||||||||||||||||||
1.05 | Technology Pointe I & II | Y-Group C | 1.05 | |||||||||||||||||||||||||
1.06 | Liberty Plaza I | Y-Group C | 1.06 | |||||||||||||||||||||||||
1.07 | Glen Forest | Y-Group C | 1.07 | |||||||||||||||||||||||||
1.08 | Rowe Plaza | Y-Group C | 1.08 | |||||||||||||||||||||||||
1.09 | Westgate II | Y-Group C | 1.09 | |||||||||||||||||||||||||
1.10 | 4880 Cox Road | Y-Group C | 1.10 | |||||||||||||||||||||||||
1.11 | Innsbrook Commons | Y-Group C | 1.11 | |||||||||||||||||||||||||
1.12 | 4198 Cox Road | Y-Group C | 1.12 | |||||||||||||||||||||||||
1.13 | Gaskins | Y-Group C | 1.13 | |||||||||||||||||||||||||
2 | Carolina Place | General Growth Properties Inc.; Homart II L.L.C. | Y-Group A | 2 | ||||||||||||||||||||||||
3 | Cumberland Mall | GGPLP Real Estate, Inc. | Y-Group A | 3 | ||||||||||||||||||||||||
4 | RHP Portfolio V | RHP Properties Inc.; NorthStar Realty Finance Corporation | Y-Group B | 4 | ||||||||||||||||||||||||
4.01 | Country Club Mobile Estates | Y-Group B | 4.01 | |||||||||||||||||||||||||
4.02 | Chalet North | Y-Group B | 4.02 | |||||||||||||||||||||||||
4.03 | Lakeview Estates | Y-Group B | 4.03 | |||||||||||||||||||||||||
4.04 | Evergreen Village | Y-Group B | 4.04 | |||||||||||||||||||||||||
4.05 | Colonial Gardens | Y-Group B | 4.05 | |||||||||||||||||||||||||
4.06 | Washingtonville Manor | Y-Group B | 4.06 | |||||||||||||||||||||||||
4.07 | Magnolia Circle | Y-Group B | 4.07 | |||||||||||||||||||||||||
4.08 | Towneship at Clifton | Y-Group B | 4.08 | |||||||||||||||||||||||||
4.09 | Wheel Estates | Y-Group B | 4.09 | |||||||||||||||||||||||||
4.10 | Brittany Place | Y-Group B | 4.10 | |||||||||||||||||||||||||
5 | White Marsh Mall | GGPLP Real Estate Inc.; White Marsh Mall, LLC | Y-Group A | 5 | ||||||||||||||||||||||||
6 | Rimrock Mall | Starwood Capital Global Group L.P. | N | 6 | ||||||||||||||||||||||||
7 | Grace Lake Corporate Center | 2,994,780 | Sovereign Partners, LLC | N | 7 | |||||||||||||||||||||||
8 | RHP Portfolio VI | RHP Properties Inc.; NorthStar Realty Finance Corporation | Y-Group B | 8 | ||||||||||||||||||||||||
8.01 | Western Hills | Y-Group B | 8.01 | |||||||||||||||||||||||||
8.02 | Villa West | Y-Group B | 8.02 | |||||||||||||||||||||||||
8.03 | Northland | Y-Group B | 8.03 | |||||||||||||||||||||||||
8.04 | Forest Park | Y-Group B | 8.04 | |||||||||||||||||||||||||
8.05 | Cypress Shores | Y-Group B | 8.05 | |||||||||||||||||||||||||
8.06 | Ortega Village | Y-Group B | 8.06 | |||||||||||||||||||||||||
8.07 | Blue Valley | Y-Group B | 8.07 | |||||||||||||||||||||||||
8.08 | El Caudillo | Y-Group B | 8.08 | |||||||||||||||||||||||||
9 | 100 & 150 South Wacker Drive | Marvin J. Herb | N | 9 | ||||||||||||||||||||||||
10 | One Eleven Magnolia | Weda Developers II, Inc. | N | 10 | ||||||||||||||||||||||||
11 | Storage Zone Portfolio | Alan and Eliot Chamas, Victor Cohn | N | 11 | ||||||||||||||||||||||||
11.01 | Brecksville | N | 11.01 | |||||||||||||||||||||||||
11.02 | Avon | N | 11.02 | |||||||||||||||||||||||||
11.03 | Ravenna & Annex | N | 11.03 | |||||||||||||||||||||||||
11.04 | Medina | N | 11.04 | |||||||||||||||||||||||||
11.05 | Hudson | N | 11.05 | |||||||||||||||||||||||||
11.06 | Streetsboro | N | 11.06 | |||||||||||||||||||||||||
11.07 | Warren & Cortland | N | 11.07 | |||||||||||||||||||||||||
11.08 | West Market | N | 11.08 | |||||||||||||||||||||||||
11.09 | Chenoweth | N | 11.09 | |||||||||||||||||||||||||
11.10 | Shanafelt | N | 11.10 | |||||||||||||||||||||||||
11.11 | Elyria | N | 11.11 | |||||||||||||||||||||||||
11.12 | Peninsula | N | 11.12 | |||||||||||||||||||||||||
11.13 | Sandusky | N | 11.13 | |||||||||||||||||||||||||
11.14 | Cuyahoga Falls | N | 11.14 | |||||||||||||||||||||||||
11.15 | East Liverpool | N | 11.15 | |||||||||||||||||||||||||
12 | Durban Retail Portfolio | 2,599,256 | The Durban Group | N | 12 | |||||||||||||||||||||||
12.01 | Waterford Shoppes | N | 12.01 | |||||||||||||||||||||||||
12.02 | Mebane Oaks Village | N | 12.02 | |||||||||||||||||||||||||
12.03 | Magnolia Oaks Village | N | 12.03 | |||||||||||||||||||||||||
12.04 | Hyde Park Shopping Center | N | 12.04 | |||||||||||||||||||||||||
13 | Queens Tower | Muss Development | N | 13 | ||||||||||||||||||||||||
14 | Starwood Schulte Hotel Portfolio | Starwood Distressed Opportunity Fund IX-1 U.S., L.P.; Starwood Distressed Opportunity Fund IX Global, L.P. | N | 14 | ||||||||||||||||||||||||
14.01 | Sheraton - St. Paul Woodbury | N | 14.01 | |||||||||||||||||||||||||
14.02 | TownePlace Suites - Scranton Wilkes-Barre | N | 14.02 | |||||||||||||||||||||||||
15 | Gatlin Jacksonville Portfolio | Gatlin Development Company | Y-Group D | 15 | ||||||||||||||||||||||||
15.01 | Crossroads at Mandarin | Y-Group D | 15.01 | |||||||||||||||||||||||||
15.02 | Merrill Station | Y-Group D | 15.02 | |||||||||||||||||||||||||
15.03 | Village Shoppes | Y-Group D | 15.03 | |||||||||||||||||||||||||
16 | 300 & 390 Union | Kenneth Grant | N | 16 | ||||||||||||||||||||||||
17 | Doubletree Hotel - Los Angeles Norwalk | Howard Wu; Taylor Woods | N | 17 | ||||||||||||||||||||||||
18 | Plaza De Oro Shopping Center | Thomas Funke | N | 18 | ||||||||||||||||||||||||
19 | Oaks at Broad River | 1,885,000 | B&M Management | N | 19 | |||||||||||||||||||||||
20 | Paseo Place | LPD Development LLC | N | 20 | ||||||||||||||||||||||||
21 | Shops at Bruckner | Forest City Enterprises, Inc., Madison International Holdings IV, LP | N | 21 | ||||||||||||||||||||||||
22 | Residence Inn Melbourne | Robert Finvarb | N | 22 | ||||||||||||||||||||||||
23 | Residence Inn - Hartford | Marc S. Levine; Alan Lazowski; Martin D. Kahn | N | 23 | ||||||||||||||||||||||||
24 | Crowne Plaza Madison | Investcorp US Real Estate, LLC | N | 24 | ||||||||||||||||||||||||
25 | The Vineyards Apartments | Kohner Properties, Inc. | N | 25 | ||||||||||||||||||||||||
26 | Grand Forks Market Place | INREIT and John Coughlin | N | 26 | ||||||||||||||||||||||||
27 | 24 Hour Fitness - Fremont | Robert J. Neal and Bernarda A. Neal, individually and as trustees of The Robert J. Neal and Bernarda A. Neal Revocable Trust | N | 27 | ||||||||||||||||||||||||
28 | Holiday Inn Westchase | Ishv Patel, Dilip Patel, and Ajay Patel | Y-Group F | 28 | ||||||||||||||||||||||||
29 | Hampstead Marketplace | B & G Hampstead LLC; Michael Brooks; Donald J. Goldman | N | 29 | ||||||||||||||||||||||||
30 | Fairway Portfolio | Samuel K. Beler | N | 30 | ||||||||||||||||||||||||
30.01 | Mercer Creek Meadows | N | 30.01 | |||||||||||||||||||||||||
30.02 | Walnut Meadows | N | 30.02 | |||||||||||||||||||||||||
30.03 | Alder Meadows | N | 30.03 | |||||||||||||||||||||||||
31 | Hampton Inn & Suites - Westgate | C.V. Shanbhag | Y-Group E | 31 | ||||||||||||||||||||||||
32 | Carriage Way MHP | David A. Fons | N | 32 | ||||||||||||||||||||||||
33 | 321 Santa Monica | Edward Frymer; Madeleine Frymer | N | 33 | ||||||||||||||||||||||||
34 | Holiday Inn Express - Greenville | C.V. Shanbhag | Y-Group E | 34 | ||||||||||||||||||||||||
35 | Ruta Hotel Portfolio | George R. Ruta | N | 35 | ||||||||||||||||||||||||
35.01 | Best Western Plus Sandusky | N | 35.01 | |||||||||||||||||||||||||
35.02 | Comfort Inn Sandusky | N | 35.02 | |||||||||||||||||||||||||
36 | Seaport Storage Center | David C. Brett and Lisa D. Casentini individually and as trustees of the David C. Brett and Lisa D. Casentini Family Trust | N | 36 | ||||||||||||||||||||||||
37 | Dicesare MHP Portfolio | Patrick J. Dicesare, J. | N | 37 | ||||||||||||||||||||||||
37.01 | Independence Park | N | 37.01 | |||||||||||||||||||||||||
37.02 | Hillside Estates | N | 37.02 | |||||||||||||||||||||||||
37.03 | Valley High | N | 37.03 | |||||||||||||||||||||||||
37.04 | Rostraver Estates | N | 37.04 | |||||||||||||||||||||||||
38 | The Shops at Cape Coral Parkway | Howard S. Banchik individually and as trustee of the Howard and Jacqueline Banchik Family Trust; Steven J. Fogel individually and as trustees of the Steven J. Fogel 2006 Trust | N | 38 | ||||||||||||||||||||||||
39 | Candlewood Suites - Flowood (Jackson) | Louis Rodney Chamblee, Sr. | N | 39 | ||||||||||||||||||||||||
40 | Hotel Vetiver | Steven Baharestani and Martin Baharestani | N | 40 | ||||||||||||||||||||||||
41 | Julington Square | Gatlin Development Company | Y-Group D | 41 | ||||||||||||||||||||||||
42 | Hyatt Place Germantown | Brett C. Moody | N | 42 | ||||||||||||||||||||||||
43 | The Shops at Church Square | 999,973 | Jeffrey Fields | N | 43 | |||||||||||||||||||||||
44 | Inland Family Dollar/Dollar General Pool | Inland Private Capital Corporation | N | 44 | ||||||||||||||||||||||||
44.01 | Family Dollar - Lorain, OH | N | 44.01 | |||||||||||||||||||||||||
44.02 | Dollar General - Spooner, WI | N | 44.02 | |||||||||||||||||||||||||
44.03 | Dollar General - Baldwin, WI | N | 44.03 | |||||||||||||||||||||||||
44.04 | Family Dollar - Abilene TX | N | 44.04 | |||||||||||||||||||||||||
44.05 | Dollar General - Oxford, WI | N | 44.05 | |||||||||||||||||||||||||
44.06 | Family Dollar - Colorado City, TX | N | 44.06 | |||||||||||||||||||||||||
44.07 | Dollar General - Nekoosa, WI | N | 44.07 | |||||||||||||||||||||||||
44.08 | Dollar General - Wittenberg, WI | N | 44.08 | |||||||||||||||||||||||||
44.09 | Family Dollar - Cisco, TX | N | 44.09 | |||||||||||||||||||||||||
44.10 | Dollar General - Mercer, WI | N | 44.10 | |||||||||||||||||||||||||
45 | Greenville-Augusta Apartment Portfolio | Mark Hinsdale | N | 45 | ||||||||||||||||||||||||
45.01 | Pine Crest Apartments | N | 45.01 | |||||||||||||||||||||||||
45.02 | Willow Wick Apartments | N | 45.02 | |||||||||||||||||||||||||
45.03 | Broadway Apartments | N | 45.03 | |||||||||||||||||||||||||
46 | North Reno Plaza | Knaggs Farming Company, L.P., Brentwood Developments (California), Inc. | N | 46 | ||||||||||||||||||||||||
47 | Ravenswood Professional Office Building | Robert S. Levinson, Steven G. Levin | N | 47 | ||||||||||||||||||||||||
48 | Chateau Avalon Apartments | Spectrum Business Ventures, Inc. | Y-Group G | 48 | ||||||||||||||||||||||||
49 | Holiday Inn Express Webster | Naresh Patel, Dilip Patel, and Ajay Patel | Y-Group F | 49 | ||||||||||||||||||||||||
50 | Holiday Inn Express - Vernal | Michael May; Rick Hill | N | 50 | ||||||||||||||||||||||||
51 | Holiday Inn Express - Westgate | C.V. Shanbhag | Y-Group E | 51 | ||||||||||||||||||||||||
52 | Academy Sports + Outdoors Kannapolis | Michael McMullan, Thomas McMullan, Patrick McMullan and John McMullan | N | 52 | ||||||||||||||||||||||||
53 | Hampton Inn Syracuse | Sai Capital Group | N | 53 | ||||||||||||||||||||||||
54 | Willow Festival Annex | Corporate Property Associates 17 - Global Incorporated | N | 54 | ||||||||||||||||||||||||
55 | Ashford Club Apartments | Louis J. Rogers | N | 55 | ||||||||||||||||||||||||
56 | Hampton Inn - Easley | Ramesh S. Patel | N | 56 | ||||||||||||||||||||||||
57 | Oakland Mall Apartments | Mickey Shapiro; Spencer M. Partrich | N | 57 | ||||||||||||||||||||||||
58 | Shoppes of Deerwood Lake | Ramzy Bakkar; Tony Bakkar | N | 58 | ||||||||||||||||||||||||
59 | Wal-Mart Calaveras Square | Aden W. Kun, Derek Chen and Chih-Chieh Lee | N | 59 | ||||||||||||||||||||||||
60 | Crestwind Apartments | Spectrum Business Ventures, Inc. | Y-Group G | 60 | ||||||||||||||||||||||||
61 | Creekside Shopping Center | Harmon E. Schwartz; Elaine Constantz Schwartz | N | 61 | ||||||||||||||||||||||||
62 | Storage Depot - Mission, Sunshine & Alta Mesa | John Troy Drennan | N | 62 | ||||||||||||||||||||||||
62.01 | Mission | N | 62.01 | |||||||||||||||||||||||||
62.02 | Sunshine | N | 62.02 | |||||||||||||||||||||||||
62.03 | Alta Mesa | N | 62.03 | |||||||||||||||||||||||||
63 | Rock Island Building | St. Charles Town Company | N | 63 | ||||||||||||||||||||||||
64 | Shoppes at North Augusta | Legacy Properties Group, Inc.; Martin S. Wald; John E. Fisher | N | 64 | ||||||||||||||||||||||||
65 | Premium Self Storage | Michael G. Damone; Michael J. Damone | N | 65 | ||||||||||||||||||||||||
66 | Mountain View Village | Richard Nodel | N | 66 | ||||||||||||||||||||||||
67 | Marlboro Industrial Park | David Friedman | N | 67 | ||||||||||||||||||||||||
68 | Walgreens Aiken | Ladder Capital Finance Holdings, LLLP | Y-Group C | 68 | ||||||||||||||||||||||||
69 | The Center at Skibo | Michael Puder | Y-Group H | 69 | ||||||||||||||||||||||||
70 | Walgreens Gray | Ladder Capital Finance Holdings, LLLP | Y-Group C | 70 | ||||||||||||||||||||||||
71 | Walgreens Gallatin | Ladder Capital Finance Holdings, LLLP | Y-Group C | 71 | ||||||||||||||||||||||||
72 | Walgreens Durant | Ladder Capital Finance Holdings, LLLP | Y-Group C | 72 | ||||||||||||||||||||||||
73 | Bear Creek Storage Beaumont | John Gossett | N | 73 | ||||||||||||||||||||||||
74 | Walgreens - Taylorsville | Jennie Kwong; Marshall Kwong | N | 74 | ||||||||||||||||||||||||
75 | Walgreens Mount Airy | Ladder Capital Finance Holdings, LLLP | Y-Group C | 75 | ||||||||||||||||||||||||
76 | Walgreens - Dickinson | Ray Lemme | N | 76 | ||||||||||||||||||||||||
77 | Berkshire Pointe | Lenora J. Petrarca | N | 77 | ||||||||||||||||||||||||
78 | 1401 Central Avenue | John Rudolph | Y-Group I | 78 | ||||||||||||||||||||||||
79 | The Shops at Midtown Commons | Michael Puder | Y-Group H | 79 | ||||||||||||||||||||||||
80 | Cedar Lake MHC | Bruce Simon | N | 80 | ||||||||||||||||||||||||
81 | Spruce Grove | Ronald Sann | N | 81 | ||||||||||||||||||||||||
82 | Capstone Commons | John Rudolph | Y-Group I | 82 | ||||||||||||||||||||||||
83 | Dollar General - Satsuma | Ladder Capital Finance Holdings LLLP | Y-Group C | 83 |