FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-172366-11 | ||
WFRBS Commercial Mortgage Trust 2013-C18 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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”), Deutsche Bank Securities Inc. or any of their respective affiliates make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us. This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement. Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC; Wells Fargo 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. | ||
WFRBS Commercial Mortgage Trust 2013-C18 | ||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Cross Collateralized and Cross Defaulted Loan Flag | Address | City | State | Zip Code | General Property Type | ||||||||
1 | Garden State Plaza | RBS | 1 Garden State Plaza | Paramus | NJ | 07652 | Retail | |||||||||
2 | AmericasMart | WFB | 240 Peachtree Street; 230, 250 Spring Street; 235 Williams Street | Atlanta | GA | 30303 | Other | |||||||||
3 | The Outlet Collection | Jersey Gardens | WFB | 651 Kapkowski Road | Elizabeth | NJ | 07202 | Retail | |||||||||
4 | JFK Hilton | RBS | 144-02 135th Avenue | Jamaica | NY | 11436 | Hospitality | |||||||||
5 | Hotel Felix Chicago | RBS | 111 West Huron Street | Chicago | IL | 60654 | Hospitality | |||||||||
6 | Sullivan Center | UBSRES | 1-9 and 31-35 South State Street | Chicago | IL | 60603 | Mixed Use | |||||||||
7 | Starwood/Schulte Hotel Portfolio | RBS | Various | Various | Various | Various | Hospitality | |||||||||
7.01 | Fairfield Inn Atlanta | RBS | 54 Peachtree Street South West | Atlanta | GA | 30303 | Hospitality | |||||||||
7.02 | Holiday Inn Green Bay | RBS | 2785 Ramada Way | Green Bay | WI | 54304 | Hospitality | |||||||||
7.03 | SpringHill Suites Scranton | RBS | 19 Radcliffe Drive | Moosic | PA | 18507 | Hospitality | |||||||||
7.04 | Residence Inn Salisbury | RBS | 140 Centre Road | Salisbury | MD | 21801 | Hospitality | |||||||||
8 | Hudson Mall | WFB | 617-723 Route 440 | Jersey City | NJ | 07035 | Retail | |||||||||
9 | Cedar Rapids Office Portfolio | Basis | Various | Cedar Rapids | IA | 52401 | Office | |||||||||
9.01 | Town Center Office | Basis | 201-221 3rd Avenue Southeast | Cedar Rapids | IA | 52401 | Office | |||||||||
9.02 | 600 Third Avenue | Basis | 600 3rd Avenue Southeast | Cedar Rapids | IA | 52401 | Office | |||||||||
10 | HIE at Magnificent Mile | RBS | 640 North Wabash Avenue | Chicago | IL | 60611 | Hospitality | |||||||||
11 | 200 - 400 West 45th | LIG I | 200 and 400 West 45th Street | Fargo | ND | 58103 | Office | |||||||||
12 | Avilla Apartments | WFB | 4050 West Aerie Drive | Marana | AZ | 85741 | Multifamily | |||||||||
13 | Desert Tree Apartments | WFB | 9300 Montana Avenue | EI Paso | TX | 79925 | Multifamily | |||||||||
14 | San Marcos Apartments | WFB | 921 North Zaragoza Road | El Paso | TX | 79907 | Multifamily | |||||||||
15 | Hawthorne Valley Shopping Center | RBS | 23050 - 23840 Broadway Avenue | Oakwood Village | OH | 44146 | Retail | |||||||||
16 | North Olmsted Towne Center | WFB | 24954-25102 Brookpark Road | North Olmsted | OH | 44070 | Retail | |||||||||
17 | Lakeshore and Lakewood Shopping Center | LIG I | Various | Oklahoma City | OK | 73116 | Retail | |||||||||
17.01 | Lakeshore Shopping Center | LIG I | 4130-4236 Northwest Expressway & 4201-4277 Norwest 63rd | Oklahoma City | OK | 73116 | Retail | |||||||||
17.02 | Lakewood Shopping Center | LIG I | 6807-6917 N May Avenue | Oklahoma City | OK | 73116 | Retail | |||||||||
18 | The Bond Building | LIG I | 525 Santa Monica Boulevard | Santa Monica | CA | 90401 | Multifamily | |||||||||
19 | Summit Center | LIG I | 7304-7408 SW 34th Avenue and 3300 South Coulter Street | Amarillo | TX | 79121 | Retail | |||||||||
20 | Hazel 8 | RBS | 1604-1618 Hazel Drive | Cleveland | OH | 44106 | Multifamily | |||||||||
21 | Staybridge Suites Royersford | RBS | 88 Anchor Parkway | Royersford | PA | 19468 | Hospitality | |||||||||
22 | Renaissance Walk Apartments | LIG I | 171 Auburn Avenue NE | Atlanta | GA | 30303 | Multifamily | |||||||||
23 | Homewood Suites Cincinnati Airport South | Basis | 1090 Vandecar Way | Florence | KY | 41402 | Hospitality | |||||||||
24 | La Mesa Village Plaza | RBS | 8100, 8130-8138, 8140, 8164-8170 and 8200 La Mesa Boulevard and 4700 Spring Street | La Mesa | CA | 91941 | Mixed Use | |||||||||
25 | Lakes at Woodmont | LIG I | 10105 Woodmont Way | Perrysburg | OH | 43551 | Multifamily | |||||||||
26 | Santa Maria Commerce Center | WFB | 230-238, 336-340 East Betteravia Road | Santa Maria | CA | 93454 | Retail | |||||||||
27 | Hampton Inn - Greely | LIG I | 2350 W 29th Street | Greeley | CO | 80631 | Hospitality | |||||||||
28 | Brigham Park Co-operative Apartments, Sec. #3, Inc. | NCB, FSB | 2140 Knapp Street, 3105 Avenue V, 2165 Brigham Street, 2171 Bragg Street, 2170 Brigham Street, and 2190 Brigham Street | Brooklyn | NY | 11229 | Multifamily | |||||||||
29 | Soho Plaza Corp. | NCB, FSB | 66 Crosby Street a/k/a 514 Broadway | New York | NY | 10012 | Multifamily | |||||||||
30 | Milestone Crossing | WFB | 40 George Hannum Street | Belchertown | MA | 01007 | Retail | |||||||||
31 | Berkeley Multifamily | RBS | 2325 & 2331 Blake Street and 2324 Dwight Way | Berkeley | CA | 94704 | Multifamily | |||||||||
32 | Golden Sands MHC | CIIICM | 1900 San Rafael Road | Palm Springs | CA | 92832 | Manufactured Housing Community | |||||||||
33 | Holiday Inn Express Richwood | Basis | 12928 Frogtown Connector Road | Richwood | KY | 41094 | Hospitality | |||||||||
34 | Greenbriar Crossing | Basis | 3030 Headland Drive | Atlanta | GA | 30311 | Retail | |||||||||
35 | Fairfield Inn & Suites McDonough GA | RBS | 30 Mill Road | McDonough | GA | 30253 | Hospitality | |||||||||
36 | TownePlace Suites - Fort Wayne | LIG I | 3949 Ice Way Drive | Fort Wayne | IN | 46805 | Hospitality | |||||||||
37 | Toledo Town Center | Basis | 535 Dorr Street | Toledo | OH | 43604 | Retail | |||||||||
38 | Lock Box Self Storage | CIIICM | 12337 Lebanon Road | Mt. Juliet | TN | 37122 | Self Storage | |||||||||
39 | Tanglewood Terrace at Smithtown Corp. | NCB, FSB | 365 Route 111 | Smithtown | NY | 11787 | Multifamily | |||||||||
40 | Roxbury & River’s Edge | CIIICM | Various | Various | NY | Various | Manufactured Housing Community | |||||||||
40.01 | Roxbury Estates MHC | CIIICM | 852 US Route 11 | Central Square | NY | 13036 | Manufactured Housing Community | |||||||||
40.02 | Rivers Edge MHC | CIIICM | 393 Wagner Street | Waterloo | NY | 13165 | Manufactured Housing Community | |||||||||
41 | Arrowhead Self Storage | RBS | 26677 State Highway 18 | Rimforest | CA | 92378 | Self Storage | |||||||||
42 | Olsen Village | LIG I | 3701-3705 & 3801 Olsen Boulevard | Amarillo | TX | 79109 | Retail | |||||||||
43 | Walgreens/Georgetown | CIIICM | 5317 Williams Drive | Georgetown | TX | 78633 | Retail | |||||||||
44 | 200 Mercer St. Apartment Corp. | NCB, FSB | 200 Mercer Street | New York | NY | 10012 | Multifamily | |||||||||
45 | Acacia Gardens MHC | CIIICM | 5505 North Shannon Road | Tucson | AZ | 85705 | Manufactured Housing Community | |||||||||
46 | Hudson Street Owners Corp. | NCB, FSB | 90 Hudson Street | New York | NY | 10013 | Multifamily | |||||||||
47 | Van Buren Owners, Inc. | NCB, FSB | 102-21 63rd Road | Forest Hills | NY | 11375 | Multifamily | |||||||||
48 | Creekside Estates MHC | CIIICM | 5100 Clyde Park Avenue | Wyoming | MI | 49509 | Manufactured Housing Community | |||||||||
49 | Walgreens - Broken Arrow | WFB | 950 East Kenosha Street | Broken Arrow | OK | 74012 | Retail | |||||||||
50 | Walgreens - Macomb Township | WFB | 21828 23 Mile Road | Macomb Township | MI | 48042 | Retail | |||||||||
51 | Heritage Apartments | CIIICM | 3205 Heritage Circle | Augusta | GA | 30909 | Multifamily | |||||||||
52 | North and South Lewis Place Owners Corp. | NCB, FSB | 1-9 North Lewis Place, 396-406 Merrick Road, 407-417 Merrick Road, and 412-424 Merrick Road | Rockville Centre | NY | 11570 | Multifamily | |||||||||
53 | Country Life MHC | WFB | 1320, 1427 Roscoe Drive | Kissimmee | FL | 34741 | Manufactured Housing Community | |||||||||
54 | Fairfield Manor MHC | CIIICM | 1016 Parkside Boulevard | Bay City | MI | 48706 | Manufactured Housing Community | |||||||||
55 | Canyon Lake | CIIICM | 4770 North Mayberry Road | Mission | TX | 78572 | Manufactured Housing Community | |||||||||
56 | Imperial Sanford Owners, Inc. | NCB, FSB | 144-30 Sanford Avenue | Flushing | NY | 11355 | Multifamily | |||||||||
57 | Inverness Housing Corp. | NCB, FSB | 294 Bronxville Road | Bronxville | NY | 10708 | Multifamily | |||||||||
58 | Bossier Self Storage | CIIICM | 4901 East Texas Street | Bossier City | LA | 71111 | Self Storage | |||||||||
59 | Barclay Tenants’ Corporation | NCB, FSB | 45 Hillpark Avenue | Great Neck | NY | 11021 | Multifamily | |||||||||
60 | Apple Valley Village MHC | CIIICM | 23456 Ottawa Road | Apple Valley | CA | 92307 | Manufactured Housing Community | |||||||||
61 | 325 East 80th Apts. Corp. | NCB, FSB | 325 East 80th Street | New York | NY | 10075 | Multifamily | |||||||||
62 | 204 W. 78th St. Housing Corp. | NCB, FSB | 204 West 78th Street | New York | NY | 10024 | Multifamily | |||||||||
63 | Capri Commons MHC | CIIICM | 928 Carlos Drive | Fort Walton Beach | FL | 32547 | Manufactured Housing Community | |||||||||
64 | Ivanhoe Apartment Owners, Inc. | NCB, FSB | 38 Fourth Avenue | Nyack | NY | 10960 | Multifamily | |||||||||
65 | Windmill Pointe Apartments | WFB | 73381 Fulton Street | Armada | MI | 48005 | Multifamily | |||||||||
66 | 7 East 85th Tenants Corp. | NCB, FSB | 7 East 85th Street | New York | NY | 10028 | Multifamily | |||||||||
67 | 336 East 50th Street Tenants Corp. | NCB, FSB | 336 East 50th Street | New York | NY | 10022 | Multifamily |
WFRBS Commercial Mortgage Trust 2013-C18 | ||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Specific Property Type | Year Built | Year Renovated | Number of Units(2) | Unit of Measure | Cut-off Date Balance Per Unit/SF/Room/Pad(2)(3) | Original Balance ($)(3) | Cut-off Date Balance ($)(3) | % of Aggregate Cut-off Date Balance(3) | Maturity Date Balloon Payment ($) | ARD Loan | Origination Date | First Pay Date(4) | Last IO Pay Date | First P&I Pay Date(4) | ||||||||||||||||
1 | Garden State Plaza | Regional Mall | 1957 | 2013 | 2,195,561 | Sq. Ft. | 239 | 150,000,000 | 150,000,000 | 14.5% | 150,000,000 | N | 12/6/2013 | 1/1/2014 | 1/1/2024 | |||||||||||||||||
2 | AmericasMart | Trade Mart | 1961 | 2008 | 4,563,219 | Sq. Ft. | 123 | 140,000,000 | 140,000,000 | 13.5% | 106,369,033 | N | 11/14/2013 | 1/1/2014 | 1/1/2014 | |||||||||||||||||
3 | The Outlet Collection | Jersey Gardens | Regional Mall | 1999 | 2013 | 1,298,801 | Sq. Ft. | 269 | 140,000,000 | 140,000,000 | 13.5% | 140,000,000 | N | 10/31/2013 | 12/1/2013 | 11/1/2020 | |||||||||||||||||
4 | JFK Hilton | Full Service | 1987 | 2012 | 356 | Rooms | 192,416 | 68,500,000 | 68,500,000 | 6.6% | 58,084,131 | N | 11/25/2013 | 1/1/2014 | 12/1/2014 | 1/1/2015 | ||||||||||||||||
5 | Hotel Felix Chicago | Limited Service | 1926 | 2009 | 225 | Rooms | 208,889 | 47,000,000 | 47,000,000 | 4.5% | 40,948,265 | N | 12/5/2013 | 1/1/2014 | 1/1/2016 | 2/1/2016 | ||||||||||||||||
6 | Sullivan Center | Office/Retail | 1865 | 2009 | 943,944 | Sq. Ft. | 120 | 38,500,000 | 38,500,000 | 3.7% | 38,500,000 | N | 10/18/2013 | 12/6/2013 | 11/6/2018 | |||||||||||||||||
7 | Starwood/Schulte Hotel Portfolio | Various | Various | Various | 460 | Rooms | 82,935 | 38,150,000 | 38,150,000 | 3.7% | 35,587,220 | N | 11/21/2013 | 1/1/2014 | 12/1/2014 | 1/1/2015 | ||||||||||||||||
7.01 | Fairfield Inn Atlanta | Limited Service | 1915 | 2013 | 156 | Rooms | 12,100,000 | 12,100,000 | 1.2% | |||||||||||||||||||||||
7.02 | Holiday Inn Green Bay | Full Service | 2007 | 2013 | 118 | Rooms | 10,000,000 | 10,000,000 | 1.0% | |||||||||||||||||||||||
7.03 | SpringHill Suites Scranton | Limited Service | 2012 | 102 | Rooms | 8,700,000 | 8,700,000 | 0.8% | ||||||||||||||||||||||||
7.04 | Residence Inn Salisbury | Extended Stay | 2007 | 2013 | 84 | Rooms | 7,350,000 | 7,350,000 | 0.7% | |||||||||||||||||||||||
8 | Hudson Mall | Anchored | 1966 | 2000 | 282,782 | Sq. Ft. | 88 | 25,000,000 | 25,000,000 | 2.4% | 20,598,626 | N | 11/15/2013 | 1/1/2014 | 1/1/2014 | |||||||||||||||||
9 | Cedar Rapids Office Portfolio | CBD | Various | Various | 227,195 | Sq. Ft. | 110 | 25,000,000 | 25,000,000 | 2.4% | 19,197,292 | N | 12/6/2013 | 1/1/2014 | 1/1/2014 | 2/1/2014 | ||||||||||||||||
9.01 | Town Center Office | CBD | 1913 | 2011 | 186,186 | Sq. Ft. | 19,150,000 | 19,150,000 | 1.8% | |||||||||||||||||||||||
9.02 | 600 Third Avenue | CBD | 2012 | 41,009 | Sq. Ft. | 5,850,000 | 5,850,000 | 0.6% | ||||||||||||||||||||||||
10 | HIE at Magnificent Mile | Limited Service | 1927 | 2007 | 174 | Rooms | 135,057 | 23,500,000 | 23,500,000 | 2.3% | 20,464,070 | N | 12/5/2013 | 1/1/2014 | 1/1/2016 | 2/1/2016 | ||||||||||||||||
11 | 200 - 400 West 45th | Suburban | 1998 | 2005 | 216,719 | Sq. Ft. | 88 | 19,050,000 | 19,050,000 | 1.8% | 15,696,152 | N | 11/18/2013 | 1/1/2014 | 1/1/2014 | |||||||||||||||||
12 | Avilla Apartments | Garden | 2013 | 166 | Units | 100,000 | 16,600,000 | 16,600,000 | 1.6% | 15,489,032 | N | 11/27/2013 | 1/1/2014 | 12/1/2014 | 1/1/2015 | |||||||||||||||||
13 | Desert Tree Apartments | Garden | 1983 | 445 | Units | 33,652 | 14,975,000 | 14,975,000 | 1.4% | 12,957,006 | N | 12/2/2013 | 1/1/2014 | 1/1/2016 | 2/1/2016 | |||||||||||||||||
14 | San Marcos Apartments | Garden | 1979 | 468 | Units | 30,716 | 14,375,000 | 14,375,000 | 1.4% | 12,453,576 | N | 12/2/2013 | 1/1/2014 | 1/1/2016 | �� | 2/1/2016 | ||||||||||||||||
15 | Hawthorne Valley Shopping Center | Anchored | 1991 | 319,341 | Sq. Ft. | 44 | 14,000,000 | 14,000,000 | 1.3% | 11,472,041 | N | 11/22/2013 | 1/1/2014 | 1/1/2014 | ||||||||||||||||||
16 | North Olmsted Towne Center | Shadow Anchored | 2007 | 95,446 | Sq. Ft. | 141 | 13,500,000 | 13,500,000 | 1.3% | 11,370,609 | N | 11/22/2013 | 1/1/2014 | 12/1/2014 | 1/1/2015 | |||||||||||||||||
17 | Lakeshore and Lakewood Shopping Center | Various | Various | Various | 171,532 | Sq. Ft. | 76 | 13,100,000 | 13,100,000 | 1.3% | 11,358,226 | N | 11/6/2013 | 1/1/2014 | 12/1/2015 | 1/1/2016 | ||||||||||||||||
17.01 | Lakeshore Shopping Center | Unanchored | 1974 | 133,332 | Sq. Ft. | 10,796,703 | 10,796,703 | 1.0% | ||||||||||||||||||||||||
17.02 | Lakewood Shopping Center | Shadow Anchored | 1956 | 2001 | 38,200 | Sq. Ft. | 2,303,297 | 2,303,297 | 0.2% | |||||||||||||||||||||||
18 | The Bond Building | Low Rise | 2012 | 40 | Units | 310,000 | 12,400,000 | 12,400,000 | 1.2% | 11,447,544 | N | 10/17/2013 | 12/1/2013 | 11/1/2018 | 12/1/2018 | |||||||||||||||||
19 | Summit Center | Unanchored | 1984 | 1994 | 166,486 | Sq. Ft. | 66 | 11,000,000 | 11,000,000 | 1.1% | 9,695,526 | N | 11/6/2013 | 1/1/2014 | 12/1/2016 | 1/1/2017 | ||||||||||||||||
20 | Hazel 8 | Low Rise | 2013 | 59 | Units | 173,729 | 10,250,000 | 10,250,000 | 1.0% | 8,874,183 | N | 11/26/2013 | 1/1/2014 | 12/1/2015 | 1/1/2016 | |||||||||||||||||
21 | Staybridge Suites Royersford | Extended Stay | 2009 | 105 | Rooms | 95,238 | 10,000,000 | 10,000,000 | 1.0% | 8,328,122 | N | 11/25/2013 | 1/1/2014 | 1/1/2014 | ||||||||||||||||||
22 | Renaissance Walk Apartments | Mid Rise | 2007 | 142 | Units | 70,333 | 10,000,000 | 9,987,349 | 1.0% | 9,182,461 | N | 10/30/2013 | 12/1/2013 | 12/1/2013 | ||||||||||||||||||
23 | Homewood Suites Cincinnati Airport South | Limited Service | 2009 | 96 | Rooms | 95,833 | 9,200,000 | 9,200,000 | 0.9% | 7,355,167 | N | 11/14/2013 | 1/1/2014 | 1/1/2014 | ||||||||||||||||||
24 | La Mesa Village Plaza | Office/Retail | 1991 | 87,886 | Sq. Ft. | 102 | 9,000,000 | 9,000,000 | 0.9% | 7,381,202 | N | 11/19/2013 | 1/1/2014 | 1/1/2014 | ||||||||||||||||||
25 | Lakes at Woodmont | Garden | 2003 | 174 | Units | 51,724 | 9,000,000 | 9,000,000 | 0.9% | 7,444,227 | N | 11/12/2013 | 1/1/2014 | 1/1/2014 | ||||||||||||||||||
26 | Santa Maria Commerce Center | Shadow Anchored | 1982 | 65,911 | Sq. Ft. | 137 | 9,000,000 | 9,000,000 | 0.9% | 7,932,703 | N | 11/20/2013 | 1/1/2014 | 12/1/2016 | 1/1/2017 | |||||||||||||||||
27 | Hampton Inn - Greely | Limited Service | 2007 | 74 | Rooms | 115,541 | 8,550,000 | 8,550,000 | 0.8% | 6,483,734 | N | 12/3/2013 | 1/1/2014 | 1/1/2014 | 2/1/2014 | |||||||||||||||||
28 | Brigham Park Co-operative Apartments, Sec. #3, Inc. | Cooperative | 1953 | 1997 | 305 | Units | 26,195 | 8,000,000 | 7,989,465 | 0.8% | 6,467,001 | N | 10/29/2013 | 12/1/2013 | 12/1/2013 | |||||||||||||||||
29 | Soho Plaza Corp. | Cooperative | 1881 | 1997 | 35 | Units | 214,286 | 7,500,000 | 7,500,000 | 0.7% | 6,038,025 | N | 11/7/2013 | 1/1/2014 | 1/1/2014 | |||||||||||||||||
30 | Milestone Crossing | Single Tenant | 2002 | 56,832 | Sq. Ft. | 132 | 7,500,000 | 7,500,000 | 0.7% | 6,106,562 | N | 11/19/2013 | 1/1/2014 | 1/1/2014 | ||||||||||||||||||
31 | Berkeley Multifamily | Low Rise | 1958 | 91 | Units | 74,176 | 6,750,000 | 6,750,000 | 0.7% | 6,750,000 | N | 11/22/2013 | 1/1/2014 | 12/1/2023 | ||||||||||||||||||
32 | Golden Sands MHC | Manufactured Housing Community | 1970 | 154 | Pads | 40,909 | 6,300,000 | 6,300,000 | 0.6% | 5,212,627 | N | 12/4/2013 | 1/5/2014 | 1/5/2014 | ||||||||||||||||||
33 | Holiday Inn Express Richwood | Limited Service | 2010 | 76 | Rooms | 80,263 | 6,100,000 | 6,100,000 | 0.6% | 4,880,082 | N | 11/14/2013 | 1/1/2014 | 1/1/2014 | ||||||||||||||||||
34 | Greenbriar Crossing | Shadow Anchored | 2002 | 48,515 | Sq. Ft. | 113 | 5,500,000 | 5,500,000 | 0.5% | 4,518,435 | N | 11/26/2013 | 1/1/2014 | 1/1/2014 | ||||||||||||||||||
35 | Fairfield Inn & Suites McDonough GA | Limited Service | 2007 | 85 | Rooms | 61,765 | 5,250,000 | 5,250,000 | 0.5% | 3,976,183 | N | 11/22/2013 | 1/1/2014 | 1/1/2014 | ||||||||||||||||||
36 | TownePlace Suites - Fort Wayne | Extended Stay | 2011 | 89 | Rooms | 53,933 | 4,800,000 | 4,800,000 | 0.5% | 3,659,615 | N | 11/14/2013 | 1/1/2014 | 1/1/2014 | ||||||||||||||||||
37 | Toledo Town Center | Anchored | 1999 | 56,426 | Sq. Ft. | 80 | 4,500,000 | 4,500,000 | 0.4% | 3,730,434 | N | 11/19/2013 | 1/1/2014 | 1/1/2014 | ||||||||||||||||||
38 | Lock Box Self Storage | Self Storage | 1999 | 2012 | 77,450 | Sq. Ft. | 58 | 4,500,000 | 4,500,000 | 0.4% | 3,730,434 | N | 11/21/2013 | 1/5/2014 | 1/5/2014 | |||||||||||||||||
39 | Tanglewood Terrace at Smithtown Corp. | Cooperative | 1960 | 1993 | 48 | Units | 88,750 | 4,260,000 | 4,260,000 | 0.4% | 3,918,091 | N | 9/30/2013 | 11/1/2013 | 10/1/2015 | 11/1/2015 | ||||||||||||||||
40 | Roxbury & River’s Edge | Manufactured Housing Community | Various | 231 | Pads | 18,398 | 4,250,000 | 4,250,000 | 0.4% | 3,251,573 | N | 12/4/2013 | 1/5/2014 | 1/5/2014 | ||||||||||||||||||
40.01 | Roxbury Estates MHC | Manufactured Housing Community | 1974 | 162 | Pads | 2,958,000 | 2,958,000 | 0.3% | ||||||||||||||||||||||||
40.02 | Rivers Edge MHC | Manufactured Housing Community | 1970 | 69 | Pads | 1,292,000 | 1,292,000 | 0.1% | ||||||||||||||||||||||||
41 | Arrowhead Self Storage | Self Storage | 2002 | 50,594 | Sq. Ft. | 83 | 4,200,000 | 4,200,000 | 0.4% | 3,450,392 | N | 12/2/2013 | 1/1/2014 | 1/1/2014 | 2/1/2014 | |||||||||||||||||
42 | Olsen Village | Unanchored | 1984 | 81,694 | Sq. Ft. | 49 | 4,000,000 | 4,000,000 | 0.4% | 3,440,796 | N | 11/4/2013 | 1/1/2014 | 12/1/2015 | 1/1/2016 | |||||||||||||||||
43 | Walgreens/Georgetown | Single Tenant | 2012 | 14,820 | Sq. Ft. | 270 | 4,000,000 | 4,000,000 | 0.4% | 3,313,832 | N | 11/25/2013 | 1/1/2014 | 1/1/2014 | ||||||||||||||||||
44 | 200 Mercer St. Apartment Corp. | Cooperative | 1869/1890 | 1998 | 26 | Units | 134,615 | 3,500,000 | 3,500,000 | 0.3% | 3,500,000 | N | 11/14/2013 | 1/1/2014 | 12/1/2023 | |||||||||||||||||
45 | Acacia Gardens MHC | Manufactured Housing Community | 1966 | 192 | Pads | 17,839 | 3,425,000 | 3,425,000 | 0.3% | 2,838,372 | N | 12/4/2013 | 1/5/2014 | 1/5/2014 | ||||||||||||||||||
46 | Hudson Street Owners Corp. | Cooperative | 1884 | 2001 | 36 | Units | 93,056 | 3,350,000 | 3,350,000 | 0.3% | 3,350,000 | N | 11/4/2013 | 1/1/2014 | 12/1/2023 | |||||||||||||||||
47 | Van Buren Owners, Inc. | Cooperative | 1955 | 2011 | 84 | Units | 35,668 | 3,000,000 | 2,996,107 | 0.3% | 2,431,770 | N | 10/15/2013 | 12/1/2013 | 12/1/2013 | |||||||||||||||||
48 | Creekside Estates MHC | Manufactured Housing Community | 1964 | 165 | Pads | 16,667 | 2,750,000 | 2,750,000 | 0.3% | 2,456,866 | N | 11/27/2013 | 1/1/2014 | 1/1/2014 | ||||||||||||||||||
49 | Walgreens - Broken Arrow | Single Tenant | 2003 | 14,560 | Sq. Ft. | 185 | 2,700,000 | 2,700,000 | 0.3% | 2,226,813 | N | 11/22/2013 | 1/1/2014 | 1/1/2014 | ||||||||||||||||||
50 | Walgreens - Macomb Township | Single Tenant | 2003 | 14,560 | Sq. Ft. | 173 | 2,525,000 | 2,525,000 | 0.2% | 1,421,284 | N | 12/3/2013 | 1/1/2014 | 1/1/2014 | 2/1/2014 | |||||||||||||||||
51 | Heritage Apartments | Garden | 1967 | 188 | Units | 13,213 | 2,484,000 | 2,484,000 | 0.2% | 2,072,196 | N | 11/12/2013 | 1/1/2014 | 1/1/2014 | ||||||||||||||||||
52 | North and South Lewis Place Owners Corp. | Cooperative | 1950 | 2003 | 73 | Units | 32,833 | 2,400,000 | 2,396,782 | 0.2% | 1,933,416 | N | 11/1/2013 | 12/1/2013 | 12/1/2013 | |||||||||||||||||
53 | Country Life MHC | Manufactured Housing Community | 1980 | 75 | Pads | 30,000 | 2,250,000 | 2,250,000 | 0.2% | 1,870,535 | N | 11/13/2013 | 1/1/2014 | 1/1/2014 | ||||||||||||||||||
54 | Fairfield Manor MHC | Manufactured Housing Community | 1985 | 137 | Pads | 16,423 | 2,250,000 | 2,250,000 | 0.2% | 1,862,842 | N | 11/15/2013 | 1/5/2014 | 1/5/2014 | ||||||||||||||||||
55 | Canyon Lake | Manufactured Housing Community | 1983 | 2011 | 419 | Pads | 5,167 | 2,165,000 | 2,165,000 | 0.2% | 1,636,154 | N | 12/4/2013 | 1/5/2014 | 1/5/2014 | |||||||||||||||||
56 | Imperial Sanford Owners, Inc. | Cooperative | 1960 | 1993 | 118 | Units | 16,939 | 2,000,000 | 1,998,855 | 0.2% | 1,842,560 | N | 11/1/2013 | 12/1/2013 | 12/1/2013 | |||||||||||||||||
57 | Inverness Housing Corp. | Cooperative | 1927 | 2003 | 47 | Units | 42,497 | 2,000,000 | 1,997,366 | 0.2% | 1,616,749 | N | 10/28/2013 | 12/1/2013 | 12/1/2013 | |||||||||||||||||
58 | Bossier Self Storage | Self Storage | 1995 | 64,850 | Sq. Ft. | 29 | 1,900,000 | 1,900,000 | 0.2% | 1,585,999 | N | 11/15/2013 | 1/1/2014 | 1/1/2014 | ||||||||||||||||||
59 | Barclay Tenants’ Corporation | Cooperative | 1962 | 1998 | 63 | Units | 30,119 | 1,900,000 | 1,897,516 | 0.2% | 1,538,020 | N | 10/31/2013 | 12/1/2013 | 12/1/2013 | |||||||||||||||||
60 | Apple Valley Village MHC | Manufactured Housing Community | 1964 | 93 | Pads | 19,355 | 1,800,000 | 1,800,000 | 0.2% | 1,504,855 | N | 12/3/2013 | 1/5/2014 | 1/5/2014 | ||||||||||||||||||
61 | 325 East 80th Apts. Corp. | Cooperative | 1927 | 1996 | 48 | Units | 33,247 | 1,600,000 | 1,595,868 | 0.2% | 986,777 | N | 11/1/2013 | 12/1/2013 | 12/1/2013 | |||||||||||||||||
62 | 204 W. 78th St. Housing Corp. | Cooperative | 1900 | 2005 | 20 | Units | 75,000 | 1,500,000 | 1,500,000 | 0.1% | 1,208,445 | N | 11/13/2013 | 1/1/2014 | 1/1/2014 | |||||||||||||||||
63 | Capri Commons MHC | Manufactured Housing Community | 1973 | 139 | Pads | 10,759 | 1,500,000 | 1,495,509 | 0.1% | 1,135,840 | N | 10/2/2013 | 11/5/2013 | 11/5/2013 | ||||||||||||||||||
64 | Ivanhoe Apartment Owners, Inc. | Cooperative | 1963 | 1998 | 45 | Units | 31,088 | 1,400,000 | 1,398,956 | 0.1% | 1,253,066 | N | 10/31/2013 | 12/1/2013 | 12/1/2013 | |||||||||||||||||
65 | Windmill Pointe Apartments | Garden | 1972 | 39 | Units | 25,641 | 1,000,000 | 1,000,000 | 0.1% | 828,459 | N | 11/19/2013 | 1/1/2014 | 1/1/2014 | ||||||||||||||||||
66 | 7 East 85th Tenants Corp. | Cooperative | 1928 | 2001 | 39 | Units | 22,279 | 870,000 | 868,865 | 0.1% | 704,491 | N | 10/30/2013 | 12/1/2013 | 12/1/2013 | |||||||||||||||||
67 | 336 East 50th Street Tenants Corp. | Cooperative | 1960 | 2003 | 24 | Units | 28,125 | 675,000 | 675,000 | 0.1% | 675,000 | N | 11/5/2013 | 1/1/2014 | 12/1/2023 |
WFRBS Commercial Mortgage Trust 2013-C18 | ||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Maturity Date or Anticipated Repayment Date | ARD Loan Maturity Date | Gross Mortgage Rate | Trust Advisor Fee | Trustee Fee | Servicing Fee | CREFC® IP Royalty License Fee Rate | Net Mortgage Rate | Interest Accrual Method | Monthly P&I Payment ($) | Amortization Type | Interest Accrual Method During IO | Original Term to Maturity (Mos.)(4) | Remaining Term to Maturity (Mos.) | Original IO Period (Mos.)(4) | ||||||||||||||||
1 | Garden State Plaza | 1/1/2024 | 3.85850% | 0.00000% | 0.00440% | 0.02000% | 0.00050% | 3.83360% | Actual/360 | 489,011.28 | Interest-only, Balloon | Actual/360 | 121 | 121 | 121 | |||||||||||||||||
2 | AmericasMart | 12/1/2023 | 5.45100% | 0.00225% | 0.00440% | 0.02000% | 0.00050% | 5.42385% | Actual/360 | 855,630.56 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
3 | The Outlet Collection | Jersey Gardens | 11/1/2020 | 3.83000% | 0.00225% | 0.00440% | 0.02000% | 0.00050% | 3.80285% | Actual/360 | 453,039.35 | Interest-only, Balloon | Actual/360 | 84 | 83 | 84 | |||||||||||||||||
4 | JFK Hilton | 12/1/2023 | 5.15300% | 0.00225% | 0.00440% | 0.03000% | 0.00050% | 5.11585% | Actual/360 | 374,154.59 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 12 | |||||||||||||||||
5 | Hotel Felix Chicago | 1/1/2024 | 5.27700% | 0.00225% | 0.00440% | 0.03000% | 0.00050% | 5.23985% | Actual/360 | 260,322.29 | Interest-only, Amortizing Balloon | Actual/360 | 121 | 121 | 25 | |||||||||||||||||
6 | Sullivan Center | 11/6/2018 | 3.95000% | 0.00000% | 0.00440% | 0.02000% | 0.00050% | 3.92510% | Actual/360 | 128,489.29 | Interest-only, Balloon | Actual/360 | 60 | 59 | 60 | |||||||||||||||||
7 | Starwood/Schulte Hotel Portfolio | 12/1/2018 | 4.42900% | 0.00225% | 0.00440% | 0.02000% | 0.00050% | 4.40185% | Actual/360 | 191,694.37 | Interest-only, Amortizing Balloon | Actual/360 | 60 | 60 | 12 | |||||||||||||||||
7.01 | Fairfield Inn Atlanta | |||||||||||||||||||||||||||||||
7.02 | Holiday Inn Green Bay | |||||||||||||||||||||||||||||||
7.03 | SpringHill Suites Scranton | |||||||||||||||||||||||||||||||
7.04 | Residence Inn Salisbury | |||||||||||||||||||||||||||||||
8 | Hudson Mall | 12/1/2023 | 5.07000% | 0.00225% | 0.00440% | 0.02000% | 0.00050% | 5.04285% | Actual/360 | 135,276.96 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
9 | Cedar Rapids Office Portfolio | 1/1/2024 | 5.76000% | 0.00225% | 0.00440% | 0.02000% | 0.00050% | 5.73285% | Actual/360 | 157,427.71 | Interest-only, Amortizing Balloon | Actual/360 | 121 | 121 | 1 | |||||||||||||||||
9.01 | Town Center Office | |||||||||||||||||||||||||||||||
9.02 | 600 Third Avenue | |||||||||||||||||||||||||||||||
10 | HIE at Magnificent Mile | 1/1/2024 | 5.25700% | 0.00225% | 0.00440% | 0.05000% | 0.00050% | 5.19985% | Actual/360 | 129,869.78 | Interest-only, Amortizing Balloon | Actual/360 | 121 | 121 | 25 | |||||||||||||||||
11 | 200 - 400 West 45th | 12/1/2023 | 5.07000% | 0.00225% | 0.00440% | 0.06000% | 0.00050% | 5.00285% | Actual/360 | 103,081.05 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
12 | Avilla Apartments | 12/1/2018 | 4.45000% | 0.00225% | 0.00440% | 0.02000% | 0.00050% | 4.42285% | Actual/360 | 83,617.31 | Interest-only, Amortizing Balloon | Actual/360 | 60 | 60 | 12 | |||||||||||||||||
13 | Desert Tree Apartments | 1/1/2024 | 5.00000% | 0.00225% | 0.00440% | 0.05000% | 0.00050% | 4.94285% | Actual/360 | 80,389.04 | Interest-only, Amortizing Balloon | Actual/360 | 121 | 121 | 25 | |||||||||||||||||
14 | San Marcos Apartments | 1/1/2024 | 5.05000% | 0.00225% | 0.00440% | 0.05000% | 0.00050% | 4.99285% | Actual/360 | 77,607.97 | Interest-only, Amortizing Balloon | Actual/360 | 121 | 121 | 25 | |||||||||||||||||
15 | Hawthorne Valley Shopping Center | 12/1/2023 | 4.90200% | 0.00225% | 0.00440% | 0.06000% | 0.00050% | 4.83485% | Actual/360 | 74,318.76 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
16 | North Olmsted Towne Center | 12/1/2023 | 4.92000% | 0.00225% | 0.00440% | 0.06000% | 0.00050% | 4.85285% | Actual/360 | 71,812.31 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 12 | |||||||||||||||||
17 | Lakeshore and Lakewood Shopping Center | 12/1/2023 | 5.08000% | 0.00225% | 0.00440% | 0.06000% | 0.00050% | 5.01285% | Actual/360 | 70,965.52 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 24 | |||||||||||||||||
17.01 | Lakeshore Shopping Center | |||||||||||||||||||||||||||||||
17.02 | Lakewood Shopping Center | |||||||||||||||||||||||||||||||
18 | The Bond Building | 11/1/2023 | 5.07000% | 0.00225% | 0.00440% | 0.06000% | 0.00050% | 5.00285% | Actual/360 | 67,097.37 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 60 | |||||||||||||||||
19 | Summit Center | 12/1/2023 | 4.81000% | 0.00225% | 0.00440% | 0.06000% | 0.00050% | 4.74285% | Actual/360 | 57,779.70 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 36 | |||||||||||||||||
20 | Hazel 8 | 12/1/2023 | 5.02200% | 0.00225% | 0.00440% | 0.06000% | 0.00050% | 4.95485% | Actual/360 | 55,162.11 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 24 | |||||||||||||||||
21 | Staybridge Suites Royersford | 12/1/2023 | 5.40600% | 0.00225% | 0.00440% | 0.02000% | 0.00050% | 5.37885% | Actual/360 | 56,190.54 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
22 | Renaissance Walk Apartments | 11/1/2018 | 4.72000% | 0.00225% | 0.00440% | 0.06000% | 0.00050% | 4.65285% | Actual/360 | 51,984.06 | Amortizing Balloon | 60 | 59 | 0 | ||||||||||||||||||
23 | Homewood Suites Cincinnati Airport South | 12/1/2023 | 5.13000% | 0.00225% | 0.00440% | 0.02000% | 0.00050% | 5.10285% | Actual/360 | 51,648.83 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
24 | La Mesa Village Plaza | 12/1/2023 | 4.92800% | 0.00225% | 0.00440% | 0.02000% | 0.00050% | 4.90085% | Actual/360 | 47,918.69 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
25 | Lakes at Woodmont | 12/1/2023 | 5.19000% | 0.00225% | 0.00440% | 0.06000% | 0.00050% | 5.12285% | Actual/360 | 49,364.40 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
26 | Santa Maria Commerce Center | 12/1/2023 | 4.81000% | 0.00225% | 0.00440% | 0.05000% | 0.00050% | 4.75285% | Actual/360 | 47,274.30 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 36 | |||||||||||||||||
27 | Hampton Inn - Greely | 1/1/2024 | 5.40000% | 0.00225% | 0.00440% | 0.11000% | 0.00050% | 5.28285% | Actual/360 | 51,995.11 | Interest-only, Amortizing Balloon | Actual/360 | 121 | 121 | 1 | |||||||||||||||||
28 | Brigham Park Co-operative Apartments, Sec. #3, Inc. | 11/1/2023 | 4.50000% | 0.00225% | 0.00440% | 0.08000% | 0.00050% | 4.41285% | Actual/360 | 40,534.82 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||||||
29 | Soho Plaza Corp. | 12/1/2023 | 4.38000% | 0.00225% | 0.00440% | 0.08000% | 0.00050% | 4.29285% | Actual/360 | 37,468.52 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
30 | Milestone Crossing | 12/1/2023 | 4.71000% | 0.00225% | 0.00440% | 0.02000% | 0.00050% | 4.68285% | Actual/360 | 38,942.93 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
31 | Berkeley Multifamily | 12/1/2023 | 4.55100% | 0.00225% | 0.00440% | 0.06000% | 0.00050% | 4.48385% | Actual/360 | 25,954.92 | Interest-only, Balloon | Actual/360 | 120 | 120 | 120 | |||||||||||||||||
32 | Golden Sands MHC | 12/5/2023 | 5.20000% | 0.00225% | 0.00440% | 0.02000% | 0.00050% | 5.17285% | Actual/360 | 34,593.99 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
33 | Holiday Inn Express Richwood | 12/1/2023 | 5.15000% | 0.00225% | 0.00440% | 0.02000% | 0.00050% | 5.12285% | Actual/360 | 34,319.16 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
34 | Greenbriar Crossing | 12/1/2023 | 4.98000% | 0.00225% | 0.00440% | 0.02000% | 0.00050% | 4.95285% | Actual/360 | 29,458.00 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
35 | Fairfield Inn & Suites McDonough GA | 12/1/2023 | 5.36100% | 0.00225% | 0.00440% | 0.02000% | 0.00050% | 5.33385% | Actual/360 | 31,805.25 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
36 | TownePlace Suites - Fort Wayne | 12/1/2023 | 5.55000% | 0.00225% | 0.00440% | 0.06000% | 0.00050% | 5.48285% | Actual/360 | 29,619.70 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
37 | Toledo Town Center | 12/1/2023 | 5.26000% | 0.00225% | 0.00440% | 0.02000% | 0.00050% | 5.23285% | Actual/360 | 24,877.05 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
38 | Lock Box Self Storage | 12/5/2023 | 5.26000% | 0.00225% | 0.00440% | 0.02000% | 0.00050% | 5.23285% | Actual/360 | 24,877.05 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
39 | Tanglewood Terrace at Smithtown Corp. | 10/1/2023 | 4.48000% | 0.00225% | 0.00440% | 0.08000% | 0.00050% | 4.39285% | Actual/360 | 19,096.64 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 24 | |||||||||||||||||
40 | Roxbury & River’s Edge | 12/5/2023 | 5.65000% | 0.00225% | 0.00440% | 0.02000% | 0.00050% | 5.62285% | Actual/360 | 26,480.80 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
40.01 | Roxbury Estates MHC | |||||||||||||||||||||||||||||||
40.02 | Rivers Edge MHC | |||||||||||||||||||||||||||||||
41 | Arrowhead Self Storage | 1/1/2024 | 4.98200% | 0.00225% | 0.00440% | 0.02000% | 0.00050% | 4.95485% | Actual/360 | 22,500.33 | Interest-only, Amortizing Balloon | Actual/360 | 121 | 121 | 1 | |||||||||||||||||
42 | Olsen Village | 12/1/2023 | 4.77000% | 0.00225% | 0.00440% | 0.06000% | 0.00050% | 4.70285% | Actual/360 | 20,914.14 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 24 | |||||||||||||||||
43 | Walgreens/Georgetown | 12/1/2023 | 5.24000% | 0.00225% | 0.00440% | 0.02000% | 0.00050% | 5.21285% | Actual/360 | 22,063.38 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
44 | 200 Mercer St. Apartment Corp. | 12/1/2023 | 4.38000% | 0.00225% | 0.00440% | 0.08000% | 0.00050% | 4.29285% | Actual/360 | 12,952.43 | Interest-only, Balloon | Actual/360 | 120 | 120 | 120 | |||||||||||||||||
45 | Acacia Gardens MHC | 12/5/2023 | 5.25000% | 0.00225% | 0.00440% | 0.02000% | 0.00050% | 5.22285% | Actual/360 | 18,912.98 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
46 | Hudson Street Owners Corp. | 12/1/2023 | 4.50000% | 0.00225% | 0.00440% | 0.08000% | 0.00050% | 4.41285% | Actual/360 | 12,736.98 | Interest-only, Balloon | Actual/360 | 120 | 120 | 120 | |||||||||||||||||
47 | Van Buren Owners, Inc. | 11/1/2023 | 4.58000% | 0.00225% | 0.00440% | 0.08000% | 0.00050% | 4.49285% | Actual/360 | 15,343.49 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||||||
48 | Creekside Estates MHC | 12/1/2018 | 5.25000% | 0.00225% | 0.00440% | 0.02000% | 0.00050% | 5.22285% | Actual/360 | 16,479.31 | Amortizing Balloon | 60 | 60 | 0 | ||||||||||||||||||
49 | Walgreens - Broken Arrow | 12/1/2023 | 5.10000% | 0.00225% | 0.00440% | 0.02000% | 0.00050% | 5.07285% | Actual/360 | 14,659.64 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
50 | Walgreens - Macomb Township | 1/1/2024 | 5.00000% | 0.00225% | 0.00440% | 0.02000% | 0.00050% | 4.97285% | Actual/360 | 17,751.60 | Interest-only, Amortizing Balloon | Actual/360 | 121 | 121 | 1 | |||||||||||||||||
51 | Heritage Apartments | 12/1/2023 | 5.46000% | 0.00225% | 0.00440% | 0.02000% | 0.00050% | 5.43285% | Actual/360 | 14,041.60 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
52 | North and South Lewis Place Owners Corp. | 11/1/2023 | 4.40000% | 0.00225% | 0.00440% | 0.08000% | 0.00050% | 4.31285% | Actual/360 | 12,018.26 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||||||
53 | Country Life MHC | 12/1/2023 | 5.35000% | 0.00225% | 0.00440% | 0.02000% | 0.00050% | 5.32285% | Actual/360 | 12,564.31 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
54 | Fairfield Manor MHC | 12/5/2023 | 5.22000% | 0.00225% | 0.00440% | 0.02000% | 0.00050% | 5.19285% | Actual/360 | 12,382.81 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
55 | Canyon Lake | 12/5/2023 | 5.30000% | 0.00225% | 0.00440% | 0.02000% | 0.00050% | 5.27285% | Actual/360 | 13,037.66 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
56 | Imperial Sanford Owners, Inc. | 11/1/2023 | 4.50000% | 0.00225% | 0.00440% | 0.08000% | 0.00050% | 4.41285% | Actual/360 | 8,645.48 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||||||
57 | Inverness Housing Corp. | 11/1/2023 | 4.50000% | 0.00225% | 0.00440% | 0.08000% | 0.00050% | 4.41285% | Actual/360 | 10,133.71 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||||||
58 | Bossier Self Storage | 12/1/2023 | 5.48000% | 0.00225% | 0.00440% | 0.02000% | 0.00050% | 5.45285% | Actual/360 | 10,764.16 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
59 | Barclay Tenants’ Corporation | 11/1/2023 | 4.54000% | 0.00225% | 0.00440% | 0.08000% | 0.00050% | 4.45285% | Actual/360 | 9,672.23 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||||||
60 | Apple Valley Village MHC | 12/5/2023 | 5.53000% | 0.00225% | 0.00440% | 0.02000% | 0.00050% | 5.50285% | Actual/360 | 10,254.11 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
61 | 325 East 80th Apts. Corp. | 11/1/2023 | 4.48000% | 0.00225% | 0.00440% | 0.08000% | 0.00050% | 4.39285% | Actual/360 | 10,105.12 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||||||
62 | 204 W. 78th St. Housing Corp. | 12/1/2023 | 4.40000% | 0.00225% | 0.00440% | 0.08000% | 0.00050% | 4.31285% | Actual/360 | 7,511.41 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
63 | Capri Commons MHC | 11/5/2023 | 5.45000% | 0.00225% | 0.00440% | 0.02000% | 0.00050% | 5.42285% | Actual/360 | 9,166.58 | Amortizing Balloon | 121 | 119 | 0 | ||||||||||||||||||
64 | Ivanhoe Apartment Owners, Inc. | 11/1/2023 | 4.50000% | 0.00225% | 0.00440% | 0.08000% | 0.00050% | 4.41285% | Actual/360 | 6,293.88 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||||||
65 | Windmill Pointe Apartments | 12/1/2023 | 5.24000% | 0.00225% | 0.00440% | 0.02000% | 0.00050% | 5.21285% | Actual/360 | 5,515.84 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
66 | 7 East 85th Tenants Corp. | 11/1/2023 | 4.55000% | 0.00225% | 0.00440% | 0.08000% | 0.00050% | 4.46285% | Actual/360 | 4,434.05 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||||||
67 | 336 East 50th Street Tenants Corp. | 12/1/2023 | 4.82000% | 0.00225% | 0.00440% | 0.08000% | 0.00050% | 4.73285% | Actual/360 | 2,748.91 | Interest-only, Balloon | Actual/360 | 120 | 120 | 120 |
WFRBS Commercial Mortgage Trust 2013-C18 | ||||||||||||||||||||||||||||||
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 ($)(5) | Appraisal Date | Coop -Rental Value(6) | Coop - LTV as Rental(6) | Coop - Unsold Percent(7) | Coop - Sponsor Units(7) | Coop - Investor Units(7) | |||||||||||||||
1 | Garden State Plaza | 121 | 0 | 0 | 0 | L(24),D or GRTR 1% or YM(90),O(7) | 5 | 0 | 2,100,000,000 | 11/4/2013 | ||||||||||||||||||||
2 | AmericasMart | 0 | 300 | 300 | 0 | L(24),D(92),O(4) | 5 | 5 | 920,000,000 | 10/15/2013 | ||||||||||||||||||||
3 | The Outlet Collection | Jersey Gardens | 83 | 0 | 0 | 1 | L(25),D(55),O(4) | 5 | 5 | 707,000,000 | 10/4/2013 | ||||||||||||||||||||
4 | JFK Hilton | 12 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 103,300,000 | 10/8/2013 | ||||||||||||||||||||
5 | Hotel Felix Chicago | 25 | 360 | 360 | 0 | L(24),D(94),O(3) | 5 | 5 | 68,600,000 | 11/1/2013 | ||||||||||||||||||||
6 | Sullivan Center | 59 | 0 | 0 | 1 | L(25),D(31),O(4) | 0 | 5 | 229,000,000 | 9/4/2013 | ||||||||||||||||||||
7 | Starwood/Schulte Hotel Portfolio | 12 | 360 | 360 | 0 | L(24),D or GRTR 1% or YM (32),O(4) | 0 | 0 | 57,100,000 | Various | ||||||||||||||||||||
7.01 | Fairfield Inn Atlanta | 18,100,000 | 10/4/2013 | |||||||||||||||||||||||||||
7.02 | Holiday Inn Green Bay | 15,000,000 | 10/1/2013 | |||||||||||||||||||||||||||
7.03 | SpringHill Suites Scranton | 13,000,000 | 10/16/2013 | |||||||||||||||||||||||||||
7.04 | Residence Inn Salisbury | 11,000,000 | 10/15/2013 | |||||||||||||||||||||||||||
8 | Hudson Mall | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 47,000,000 | 10/4/2013 | ||||||||||||||||||||
9 | Cedar Rapids Office Portfolio | 1 | 300 | 300 | 0 | L(24),D(95),O(2) | 5 | 5 | 36,150,000 | 9/13/2013 | ||||||||||||||||||||
9.01 | Town Center Office | 28,000,000 | 9/13/2013 | |||||||||||||||||||||||||||
9.02 | 600 Third Avenue | 8,150,000 | 9/13/2013 | |||||||||||||||||||||||||||
10 | HIE at Magnificent Mile | 25 | 360 | 360 | 0 | L(24),D(94),O(3) | 5 | 5 | 36,300,000 | 11/1/2013 | ||||||||||||||||||||
11 | 200 - 400 West 45th | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 25,400,000 | 7/24/2013 | ||||||||||||||||||||
12 | Avilla Apartments | 12 | 360 | 360 | 0 | L(24),D(32),O(4) | 5 | 5 | 24,250,000 | 10/14/2013 | ||||||||||||||||||||
13 | Desert Tree Apartments | 25 | 360 | 360 | 0 | L(24),D(93),O(4) | 5 | 5 | 19,970,000 | 11/6/2013 | ||||||||||||||||||||
14 | San Marcos Apartments | 25 | 360 | 360 | 0 | L(24),D(93),O(4) | 5 | 5 | 20,160,000 | 11/6/2013 | ||||||||||||||||||||
15 | Hawthorne Valley Shopping Center | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 21,000,000 | 10/14/2013 | ||||||||||||||||||||
16 | North Olmsted Towne Center | 12 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 17,900,000 | 1/1/2014 | ||||||||||||||||||||
17 | Lakeshore and Lakewood Shopping Center | 24 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 18,200,000 | 9/18/2013 | ||||||||||||||||||||
17.01 | Lakeshore Shopping Center | 15,000,000 | 9/18/2013 | |||||||||||||||||||||||||||
17.02 | Lakewood Shopping Center | 3,200,000 | 9/18/2013 | |||||||||||||||||||||||||||
18 | The Bond Building | 59 | 360 | 360 | 1 | L(25),D(91),O(4) | 5 | 5 | 31,610,000 | 10/16/2013 | ||||||||||||||||||||
19 | Summit Center | 36 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 17,900,000 | 9/29/2013 | ||||||||||||||||||||
20 | Hazel 8 | 24 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 0 | 13,700,000 | 11/4/2013 | ||||||||||||||||||||
21 | Staybridge Suites Royersford | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 14,900,000 | 10/31/2013 | ||||||||||||||||||||
22 | Renaissance Walk Apartments | 0 | 360 | 359 | 1 | L(25),D(31),O(4) | 5 | 5 | 16,200,000 | 9/19/2013 | ||||||||||||||||||||
23 | Homewood Suites Cincinnati Airport South | 0 | 336 | 336 | 0 | L(24),D(94),O(2) | 5 | 5 | 13,600,000 | 10/2/2013 | ||||||||||||||||||||
24 | La Mesa Village Plaza | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 14,100,000 | 10/22/2013 | ||||||||||||||||||||
25 | Lakes at Woodmont | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 12,200,000 | 9/4/2013 | ||||||||||||||||||||
26 | Santa Maria Commerce Center | 36 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 15,600,000 | 10/4/2013 | ||||||||||||||||||||
27 | Hampton Inn - Greely | 1 | 300 | 300 | 0 | L(24),D(93),O(4) | 5 | 5 | 12,400,000 | 6/7/2013 | ||||||||||||||||||||
28 | Brigham Park Co-operative Apartments, Sec. #3, Inc. | 0 | 360 | 359 | 1 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 51,670,000 | 9/10/2013 | 39,300,000 | 20.3% | 1.0% | 0 | 0 | |||||||||||||||
29 | Soho Plaza Corp. | 0 | 360 | 360 | 0 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 85,000,000 | 10/11/2013 | 48,700,000 | 15.4% | 0.0% | 0 | 0 | |||||||||||||||
30 | Milestone Crossing | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 13,200,000 | 10/17/2013 | ||||||||||||||||||||
31 | Berkeley Multifamily | 120 | 0 | 0 | 0 | L(24),D(94),O(2) | 0 | 0 | 14,610,000 | 10/14/2013 | ||||||||||||||||||||
32 | Golden Sands MHC | 0 | 360 | 360 | 0 | L(24),D(90),O(6) | 0 | 0 | 8,400,000 | 10/17/2013 | ||||||||||||||||||||
33 | Holiday Inn Express Richwood | 0 | 336 | 336 | 0 | L(24),D(94),O(2) | 5 | 5 | 9,000,000 | 10/2/2013 | ||||||||||||||||||||
34 | Greenbriar Crossing | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 7,500,000 | 10/7/2013 | ||||||||||||||||||||
35 | Fairfield Inn & Suites McDonough GA | 0 | 300 | 300 | 0 | L(24),D(92),O(4) | 0 | 0 | 8,000,000 | 10/14/2013 | ||||||||||||||||||||
36 | TownePlace Suites - Fort Wayne | 0 | 300 | 300 | 0 | L(24),D(92),O(4) | 5 | 5 | 7,800,000 | 10/1/2013 | ||||||||||||||||||||
37 | Toledo Town Center | 0 | 360 | 360 | 0 | L(24),D(94),O(2) | 7 | 7 | 6,330,000 | 4/1/2014 | ||||||||||||||||||||
38 | Lock Box Self Storage | 0 | 360 | 360 | 0 | L(24),GRTR 1% or YM(95),O(1) | 0 | 0 | 6,580,000 | 9/4/2013 | ||||||||||||||||||||
39 | Tanglewood Terrace at Smithtown Corp. | 22 | 480 | 480 | 2 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 9,525,000 | 8/13/2013 | 10,300,000 | 41.4% | 0.0% | 0 | 0 | |||||||||||||||
40 | Roxbury & River’s Edge | 0 | 300 | 300 | 0 | L(24),D(93),O(3) | 0 | 0 | 6,250,000 | Various | ||||||||||||||||||||
40.01 | Roxbury Estates MHC | 4,350,000 | 8/7/2013 | |||||||||||||||||||||||||||
40.02 | Rivers Edge MHC | 1,900,000 | 8/8/2013 | |||||||||||||||||||||||||||
41 | Arrowhead Self Storage | 1 | 360 | 360 | 0 | L(24),D(92),O(5) | 0 | 5 | 7,100,000 | 10/23/2013 | ||||||||||||||||||||
42 | Olsen Village | 24 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 6,740,000 | 9/29/2013 | ||||||||||||||||||||
43 | Walgreens/Georgetown | 0 | 360 | 360 | 0 | L(24),D(93),O(3) | 5 | 0 | 6,500,000 | 10/10/2013 | ||||||||||||||||||||
44 | 200 Mercer St. Apartment Corp. | 120 | 0 | 0 | 0 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 66,400,000 | 10/9/2013 | 22,300,000 | 15.7% | 0.0% | 0 | 0 | |||||||||||||||
45 | Acacia Gardens MHC | 0 | 360 | 360 | 0 | L(24),D(90),O(6) | 0 | 0 | 5,000,000 | 10/20/2013 | ||||||||||||||||||||
46 | Hudson Street Owners Corp. | 120 | 0 | 0 | 0 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 53,100,000 | 10/2/2013 | 29,900,000 | 11.2% | 0.0% | 0 | 0 | |||||||||||||||
47 | Van Buren Owners, Inc. | 0 | 360 | 359 | 1 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 21,050,980 | 8/30/2013 | 11,200,000 | 26.8% | 16.7% | 14 | 0 | |||||||||||||||
48 | Creekside Estates MHC | 0 | 300 | 300 | 0 | L(24),D(33),O(3) | 0 | 0 | 4,500,000 | 7/22/2013 | ||||||||||||||||||||
49 | Walgreens - Broken Arrow | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 4,750,000 | 9/27/2013 | ||||||||||||||||||||
50 | Walgreens - Macomb Township | 1 | 216 | 216 | 0 | L(24),D(93),O(4) | 5 | 5 | 5,450,000 | 9/20/2013 | ||||||||||||||||||||
51 | Heritage Apartments | 0 | 360 | 360 | 0 | L(24),D(93),O(3) | 0 | 0 | 3,850,000 | 7/19/2013 | ||||||||||||||||||||
52 | North and South Lewis Place Owners Corp. | 0 | 360 | 359 | 1 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 14,800,000 | 9/20/2013 | 11,800,000 | 20.3% | 16.4% | 12 | 0 | |||||||||||||||
53 | Country Life MHC | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 3,000,000 | 9/24/2013 | ||||||||||||||||||||
54 | Fairfield Manor MHC | 0 | 360 | 360 | 0 | L(24),D(93),O(3) | 0 | 0 | 3,060,000 | 10/18/2013 | ||||||||||||||||||||
55 | Canyon Lake | 0 | 300 | 300 | 0 | L(24),D(93),O(3) | 0 | 0 | 3,100,000 | 7/15/2013 | ||||||||||||||||||||
56 | Imperial Sanford Owners, Inc. | 0 | 540 | 539 | 1 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 24,760,000 | 8/9/2013 | 15,400,000 | 13.0% | 3.4% | 4 | 0 | |||||||||||||||
57 | Inverness Housing Corp. | 0 | 360 | 359 | 1 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 11,900,000 | 9/26/2013 | 10,600,000 | 18.8% | 6.4% | 3 | 0 | |||||||||||||||
58 | Bossier Self Storage | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 2,700,000 | 6/12/2013 | ||||||||||||||||||||
59 | Barclay Tenants’ Corporation | 0 | 360 | 359 | 1 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 15,960,000 | 9/10/2013 | 13,500,000 | 14.1% | 0.0% | 0 | 0 | |||||||||||||||
60 | Apple Valley Village MHC | 0 | 360 | 360 | 0 | L(24),D(93),O(3) | 0 | 0 | 3,200,000 | 10/9/2013 | ||||||||||||||||||||
61 | 325 East 80th Apts. Corp. | 0 | 240 | 239 | 1 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 30,150,000 | 10/2/2013 | 13,900,000 | 11.5% | 37.5% | 18 | 0 | |||||||||||||||
62 | 204 W. 78th St. Housing Corp. | 0 | 360 | 360 | 0 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 12,746,320 | 9/26/2013 | 6,900,000 | 21.7% | 0.0% | 0 | 0 | |||||||||||||||
63 | Capri Commons MHC | 0 | 300 | 298 | 2 | L(26),D(92),O(3) | 0 | 0 | 2,310,000 | 6/12/2013 | ||||||||||||||||||||
64 | Ivanhoe Apartment Owners, Inc. | 0 | 480 | 479 | 1 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 10,500,000 | 9/20/2013 | 6,700,000 | 20.9% | 2.2% | 1 | 0 | |||||||||||||||
65 | Windmill Pointe Apartments | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 1,575,000 | 10/30/2013 | ||||||||||||||||||||
66 | 7 East 85th Tenants Corp. | 0 | 360 | 359 | 1 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 25,753,491 | 9/26/2013 | 14,200,000 | 6.1% | 0.0% | 0 | 0 | |||||||||||||||
67 | 336 East 50th Street Tenants Corp. | 120 | 0 | 0 | 0 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 8,800,000 | 10/4/2013 | 5,600,000 | 12.1% | 4.2% | 1 | 0 |
WFRBS Commercial Mortgage Trust 2013-C18 | ||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Coop - Coop Units(7) | Coop - Sponsor/Investor Carry(7) | Coop - Committed Secondary Debt | U/W NOI DSCR (x)(3)(8) | U/W NCF DSCR (x)(3)(8) | Cut-off Date LTV Ratio(3)(5) | LTV Ratio at Maturity(3)(5) | Cut-off Date U/W NOI Debt Yield(3)(8) | Cut-off Date U/W NCF Debt Yield(3)(8) | U/W Revenues ($)(8) | U/W Expenses ($)(8) | U/W Net Operating Income ($)(8) | U/W Replacement ($)(8) | U/W TI/LC ($) | U/W Net Cash Flow ($)(8) | ||||||||||||||||
1 | Garden State Plaza | 4.88 | 4.73 | 25.0% | 25.0% | 19.1% | 18.5% | 135,618,502 | 35,448,138 | 100,170,364 | 434,870 | 2,535,156 | 97,200,338 | |||||||||||||||||||
2 | AmericasMart | 1.76 | 1.68 | 60.9% | 46.2% | 12.9% | 12.4% | 138,877,801 | 66,651,969 | 72,225,832 | 1,038,315 | 2,000,422 | 69,187,095 | |||||||||||||||||||
3 | The Outlet Collection | Jersey Gardens | 2.96 | 2.84 | 49.5% | 49.5% | 11.5% | 11.0% | 66,662,980 | 26,424,909 | 40,238,071 | 259,760 | 1,327,796 | 38,650,516 | |||||||||||||||||||
4 | JFK Hilton | 1.75 | 1.53 | 66.3% | 56.2% | 11.5% | 10.0% | 25,059,001 | 17,203,970 | 7,855,031 | 0 | 0 | 6,852,671 | |||||||||||||||||||
5 | Hotel Felix Chicago | 1.56 | 1.43 | 68.5% | 59.7% | 10.4% | 9.5% | 10,569,245 | 5,693,836 | 4,875,409 | 0 | 0 | 4,452,639 | |||||||||||||||||||
6 | Sullivan Center | 3.05 | 2.80 | 49.6% | 49.6% | 12.2% | 11.2% | 23,314,410 | 9,467,544 | 13,846,865 | 235,986 | 891,496 | 12,719,383 | |||||||||||||||||||
7 | Starwood/Schulte Hotel Portfolio | 2.05 | 1.83 | 66.8% | 62.3% | 12.4% | 11.0% | 13,066,298 | 8,344,470 | 4,721,828 | 0 | 0 | 4,199,176 | |||||||||||||||||||
7.01 | Fairfield Inn Atlanta | 4,786,444 | 3,066,138 | 1,720,306 | 0 | 0 | 1,528,848 | |||||||||||||||||||||||||
7.02 | Holiday Inn Green Bay | 3,515,130 | 2,233,780 | 1,281,350 | 0 | 0 | 1,140,744 | |||||||||||||||||||||||||
7.03 | SpringHill Suites Scranton | 2,395,881 | 1,520,248 | 875,633 | 0 | 0 | 779,798 | |||||||||||||||||||||||||
7.04 | Residence Inn Salisbury | 2,368,843 | 1,524,304 | 844,539 | 0 | 0 | 749,786 | |||||||||||||||||||||||||
8 | Hudson Mall | 1.99 | 1.80 | 53.2% | 43.8% | 12.9% | 11.7% | 7,063,359 | 3,837,346 | 3,226,012 | 70,696 | 234,952 | 2,920,364 | |||||||||||||||||||
9 | Cedar Rapids Office Portfolio | 1.49 | 1.28 | 69.2% | 53.1% | 11.3% | 9.7% | 4,249,281 | 1,425,660 | 2,823,621 | 45,439 | 357,133 | 2,421,049 | |||||||||||||||||||
9.01 | Town Center Office | 3,305,517 | 1,143,641 | 2,161,876 | 37,237 | 286,322 | 1,838,316 | |||||||||||||||||||||||||
9.02 | 600 Third Avenue | 943,764 | 282,019 | 661,745 | 8,202 | 70,811 | 582,733 | |||||||||||||||||||||||||
10 | HIE at Magnificent Mile | 1.64 | 1.43 | 64.7% | 56.4% | 10.9% | 9.5% | 8,365,744 | 5,802,168 | 2,563,576 | 0 | 0 | 2,228,946 | |||||||||||||||||||
11 | 200 - 400 West 45th | 1.51 | 1.34 | 75.0% | 61.8% | 9.8% | 8.7% | 2,846,621 | 978,839 | 1,867,782 | 43,344 | 170,149 | 1,654,289 | |||||||||||||||||||
12 | Avilla Apartments | 1.36 | 1.32 | 68.5% | 63.9% | 8.2% | 8.0% | 2,016,501 | 650,147 | 1,366,355 | 41,500 | 0 | 1,324,855 | |||||||||||||||||||
13 | Desert Tree Apartments | 1.61 | 1.49 | 75.0% | 64.9% | 10.4% | 9.6% | 2,760,596 | 1,205,593 | 1,555,003 | 117,035 | 0 | 1,437,968 | |||||||||||||||||||
14 | San Marcos Apartments | 1.55 | 1.41 | 71.3% | 61.8% | 10.1% | 9.1% | 3,084,781 | 1,638,223 | 1,446,558 | 131,976 | 0 | 1,314,582 | |||||||||||||||||||
15 | Hawthorne Valley Shopping Center | 1.98 | 1.73 | 66.7% | 54.6% | 12.6% | 11.0% | 2,552,999 | 784,830 | 1,768,169 | 63,868 | 164,204 | 1,540,097 | |||||||||||||||||||
16 | North Olmsted Towne Center | 1.52 | 1.41 | 75.4% | 63.5% | 9.7% | 9.0% | 2,000,750 | 694,007 | 1,306,743 | 14,322 | 80,030 | 1,212,391 | |||||||||||||||||||
17 | Lakeshore and Lakewood Shopping Center | 1.61 | 1.47 | 72.0% | 62.4% | 10.4% | 9.5% | 1,850,043 | 482,522 | 1,367,521 | 35,529 | 81,986 | 1,250,006 | |||||||||||||||||||
17.01 | Lakeshore Shopping Center | 1,524,761 | 397,683 | 1,127,078 | 29,282 | 67,571 | 1,030,225 | |||||||||||||||||||||||||
17.02 | Lakewood Shopping Center | 325,282 | 84,839 | 240,443 | 6,247 | 14,415 | 219,781 | |||||||||||||||||||||||||
18 | The Bond Building | 1.57 | 1.55 | 39.2% | 36.2% | 10.2% | 10.1% | 1,958,105 | 697,716 | 1,260,389 | 11,761 | 0 | 1,248,628 | |||||||||||||||||||
19 | Summit Center | 1.88 | 1.66 | 61.5% | 54.2% | 11.9% | 10.4% | 1,796,390 | 490,853 | 1,305,537 | 33,297 | 122,913 | 1,149,327 | |||||||||||||||||||
20 | Hazel 8 | 1.24 | 1.22 | 74.8% | 64.8% | 8.0% | 7.9% | 1,084,200 | 262,809 | 821,391 | 14,750 | 0 | 806,641 | |||||||||||||||||||
21 | Staybridge Suites Royersford | 1.61 | 1.43 | 67.1% | 55.9% | 10.9% | 9.6% | 3,132,768 | 2,045,596 | 1,087,172 | 0 | 0 | 961,861 | |||||||||||||||||||
22 | Renaissance Walk Apartments | 1.49 | 1.43 | 61.7% | 56.7% | 9.3% | 8.9% | 2,063,534 | 1,131,082 | 932,453 | 41,890 | 0 | 890,563 | |||||||||||||||||||
23 | Homewood Suites Cincinnati Airport South | 1.82 | 1.62 | 67.6% | 54.1% | 12.2% | 10.9% | 3,096,825 | 1,970,593 | 1,126,232 | 0 | 0 | 1,002,359 | |||||||||||||||||||
24 | La Mesa Village Plaza | 1.70 | 1.49 | 63.8% | 52.3% | 10.9% | 9.5% | 1,872,636 | 893,221 | 979,414 | 21,972 | 98,252 | 859,191 | |||||||||||||||||||
25 | Lakes at Woodmont | 1.38 | 1.29 | 73.8% | 61.0% | 9.1% | 8.5% | 1,610,942 | 792,321 | 818,621 | 56,183 | 0 | 762,438 | |||||||||||||||||||
26 | Santa Maria Commerce Center | 1.64 | 1.51 | 57.7% | 50.9% | 10.3% | 9.5% | 1,335,886 | 407,725 | 928,161 | 15,819 | 53,435 | 858,907 | |||||||||||||||||||
27 | Hampton Inn - Greely | 1.78 | 1.61 | 69.0% | 52.3% | 13.0% | 11.7% | 2,764,872 | 1,651,170 | 1,113,701 | 0 | 0 | 1,003,107 | |||||||||||||||||||
28 | Brigham Park Co-operative Apartments, Sec. #3, Inc. | 3 | 1,000,000 | 6.05 | 6.05 | 15.5% | 12.5% | 36.8% | 36.8% | 6,014,051 | 3,073,000 | 2,941,051 | 81,000 | NAP | 2,941,051 | |||||||||||||||||
29 | Soho Plaza Corp. | 0 | 1,500,000 | 7.05 | 7.05 | 8.8% | 7.1% | 42.2% | 42.2% | 4,672,791 | 1,505,000 | 3,167,791 | 19,000 | NAP | 3,167,791 | |||||||||||||||||
30 | Milestone Crossing | 1.77 | 1.75 | 56.8% | 46.3% | 11.0% | 10.9% | 1,077,927 | 250,207 | 827,720 | 11,366 | 0 | 816,354 | |||||||||||||||||||
31 | Berkeley Multifamily | 2.75 | 2.63 | 46.2% | 46.2% | 12.7% | 12.1% | 1,304,325 | 449,148 | 855,177 | 36,491 | 0 | 818,686 | |||||||||||||||||||
32 | Golden Sands MHC | 1.33 | 1.31 | 75.0% | 62.1% | 8.8% | 8.7% | 975,141 | 422,042 | 553,098 | 7,700 | 0 | 545,398 | |||||||||||||||||||
33 | Holiday Inn Express Richwood | 1.81 | 1.62 | 67.8% | 54.2% | 12.2% | 11.0% | 1,887,965 | 1,143,742 | 744,223 | 0 | 0 | 668,704 | |||||||||||||||||||
34 | Greenbriar Crossing | 1.64 | 1.50 | 73.3% | 60.2% | 10.6% | 9.7% | 1,015,247 | 434,995 | 580,252 | 7,277 | 41,876 | 531,099 | |||||||||||||||||||
35 | Fairfield Inn & Suites McDonough GA | 1.66 | 1.46 | 65.6% | 49.7% | 12.1% | 10.6% | 1,933,681 | 1,300,247 | 633,434 | 0 | 0 | 556,087 | |||||||||||||||||||
36 | TownePlace Suites - Fort Wayne | 1.68 | 1.48 | 61.5% | 46.9% | 12.5% | 10.9% | 1,850,814 | 1,252,512 | 598,302 | 0 | 0 | 524,269 | |||||||||||||||||||
37 | Toledo Town Center | 1.87 | 1.69 | 71.1% | 58.9% | 12.4% | 11.2% | 769,697 | 210,407 | 559,290 | 12,329 | 41,624 | 505,337 | |||||||||||||||||||
38 | Lock Box Self Storage | 1.59 | 1.55 | 68.4% | 56.7% | 10.5% | 10.3% | 622,279 | 148,144 | 474,135 | 11,618 | 0 | 462,518 | |||||||||||||||||||
39 | Tanglewood Terrace at Smithtown Corp. | 0 | 2.58 | 2.58 | 44.7% | 41.1% | 13.9% | 13.9% | 927,999 | 336,627 | 591,372 | 12,000 | NAP | 591,372 | ||||||||||||||||||
40 | Roxbury & River’s Edge | 1.34 | 1.30 | 68.0% | 52.0% | 10.0% | 9.7% | 829,394 | 403,532 | 425,862 | 11,550 | 0 | 414,312 | |||||||||||||||||||
40.01 | Roxbury Estates MHC | 554,723 | 280,626 | 274,097 | 8,100 | 0 | 265,997 | |||||||||||||||||||||||||
40.02 | Rivers Edge MHC | 274,671 | 122,906 | 151,765 | 3,450 | 0 | 148,315 | |||||||||||||||||||||||||
41 | Arrowhead Self Storage | 1.97 | 1.94 | 59.2% | 48.6% | 12.6% | 12.5% | 782,855 | 251,579 | 531,276 | 6,922 | 0 | 524,354 | |||||||||||||||||||
42 | Olsen Village | 2.21 | 1.99 | 59.3% | 51.1% | 13.9% | 12.5% | 800,594 | 245,276 | 555,318 | 16,339 | 39,696 | 499,283 | |||||||||||||||||||
43 | Walgreens/Georgetown | 1.40 | 1.40 | 61.5% | 51.0% | 9.3% | 9.3% | 378,000 | 7,560 | 370,440 | 0 | 0 | 370,440 | |||||||||||||||||||
44 | 200 Mercer St. Apartment Corp. | 0 | 500,000 | 9.31 | 9.31 | 5.3% | 5.3% | 41.3% | 41.3% | 2,322,305 | 875,800 | 1,446,505 | 15,000 | NAP | 1,446,505 | |||||||||||||||||
45 | Acacia Gardens MHC | 1.59 | 1.54 | 68.5% | 56.8% | 10.5% | 10.2% | 688,649 | 328,547 | 360,102 | 9,600 | 0 | 350,502 | |||||||||||||||||||
46 | Hudson Street Owners Corp. | 0 | 500,000 | 13.21 | 13.21 | 6.3% | 6.3% | 60.3% | 60.3% | 2,794,289 | 775,738 | 2,018,551 | 15,524 | NAP | 2,018,551 | |||||||||||||||||
47 | Van Buren Owners, Inc. | 0 | (99) | 300,000 | 4.39 | 4.39 | 14.2% | 11.6% | 27.0% | 27.0% | 1,595,702 | 787,000 | 808,702 | 20,900 | NAP | 808,702 | ||||||||||||||||
48 | Creekside Estates MHC | 1.81 | 1.77 | 61.1% | 54.6% | 13.0% | 12.7% | 737,213 | 379,306 | 357,907 | 8,250 | 0 | 349,657 | |||||||||||||||||||
49 | Walgreens - Broken Arrow | 1.71 | 1.70 | 56.8% | 46.9% | 11.2% | 11.1% | 310,400 | 9,312 | 301,088 | 2,621 | 0 | 298,467 | |||||||||||||||||||
50 | Walgreens - Macomb Township | 1.61 | 1.60 | 46.3% | 26.1% | 13.6% | 13.5% | 354,050 | 10,622 | 343,429 | 2,184 | 0 | 341,245 | |||||||||||||||||||
51 | Heritage Apartments | 1.66 | 1.33 | 64.5% | 53.8% | 11.3% | 9.0% | 889,275 | 608,933 | 280,342 | 56,776 | 0 | 223,566 | |||||||||||||||||||
52 | North and South Lewis Place Owners Corp. | 0 | 54,212 | 5.74 | 5.74 | 16.2% | 13.1% | 34.6% | 34.6% | 1,446,173 | 618,000 | 828,173 | 14,000 | NAP | 828,173 | |||||||||||||||||
53 | Country Life MHC | 1.59 | 1.57 | 75.0% | 62.4% | 10.7% | 10.5% | 296,734 | 56,527 | 240,207 | 3,750 | 0 | 236,457 | |||||||||||||||||||
54 | Fairfield Manor MHC | 1.61 | 1.57 | 73.5% | 60.9% | 10.7% | 10.4% | 457,694 | 217,935 | 239,759 | 6,850 | 0 | 232,909 | |||||||||||||||||||
55 | Canyon Lake | 1.44 | 1.31 | 69.8% | 52.8% | 10.4% | 9.4% | 509,635 | 284,266 | 225,370 | 20,950 | 0 | 204,420 | |||||||||||||||||||
56 | Imperial Sanford Owners, Inc. | 0 | 9,378 | 500,000 | 10.42 | 10.42 | 8.1% | 7.4% | 54.1% | 54.1% | 2,141,044 | 1,060,000 | 1,081,044 | 30,000 | NAP | 1,081,044 | ||||||||||||||||
57 | Inverness Housing Corp. | 0 | (2,939) | 5.66 | 5.66 | 16.8% | 13.6% | 34.5% | 34.5% | 1,067,182 | 378,836 | 688,346 | 10,700 | NAP | 688,346 | |||||||||||||||||
58 | Bossier Self Storage | 1.41 | 1.36 | 70.4% | 58.7% | 9.6% | 9.2% | 373,969 | 192,070 | 181,899 | 6,485 | 0 | 175,414 | |||||||||||||||||||
59 | Barclay Tenants’ Corporation | 0 | 8.14 | 8.14 | 11.9% | 9.6% | 49.8% | 49.8% | 1,623,660 | 679,000 | 944,660 | 18,000 | NAP | 944,660 | ||||||||||||||||||
60 | Apple Valley Village MHC | 1.45 | 1.39 | 56.3% | 47.0% | 9.9% | 9.5% | 421,939 | 242,993 | 178,946 | 8,184 | 0 | 170,762 | |||||||||||||||||||
61 | 325 East 80th Apts. Corp. | 0 | 145,887 | 300,000 | 7.75 | 7.75 | 5.3% | 3.3% | 58.9% | 58.9% | 1,603,063 | 663,100 | 939,963 | 10,900 | NAP | 939,963 | ||||||||||||||||
62 | 204 W. 78th St. Housing Corp. | 0 | 250,000 | 5.13 | 5.13 | 11.8% | 9.5% | 30.8% | 30.8% | 696,825 | 234,300 | 462,525 | 3,500 | NAP | 462,525 | |||||||||||||||||
63 | Capri Commons MHC | 1.84 | 1.77 | 64.7% | 49.2% | 13.5% | 13.0% | 352,805 | 150,950 | 201,855 | 6,950 | 0 | 194,905 | |||||||||||||||||||
64 | Ivanhoe Apartment Owners, Inc. | 0 | (11,902) | 6.16 | 6.16 | 13.3% | 11.9% | 33.3% | 33.3% | 887,520 | 422,000 | 465,520 | 13,000 | NAP | 465,520 | |||||||||||||||||
65 | Windmill Pointe Apartments | 2.21 | 2.06 | 63.5% | 52.6% | 14.6% | 13.6% | 269,789 | 123,814 | 145,975 | 9,918 | 0 | 136,057 | |||||||||||||||||||
66 | 7 East 85th Tenants Corp. | 0 | 1,000,000 | 17.98 | 17.98 | 3.4% | 2.7% | 110.1% | 110.1% | 1,689,763 | 733,200 | 956,563 | 9,300 | NAP | 956,563 | |||||||||||||||||
67 | 336 East 50th Street Tenants Corp. | 0 | (8,762) | 500,000 | 11.46 | 11.46 | 7.7% | 7.7% | 56.0% | 56.0% | 643,019 | 265,000 | 378,019 | 3,000 | NAP | 378,019 |
WFRBS Commercial Mortgage Trust 2013-C18 | ||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Occupancy Rate(2)(9) | Occupancy as-of Date(9) | U/W Hotel ADR | U/W Hotel RevPAR | Most Recent Period(10) | Most Recent Revenues ($)(10) | Most Recent Expenses ($)(10) | Most Recent NOI ($)(10) | Most Recent Capital Expenditures(10) | Most Recent NCF ($)(10) | Most Recent Hotel ADR | Most Recent Hotel RevPAR | Second Most Recent Period(10) | Second Most Recent Revenues ($)(10) | Second Most Recent Expenses ($)(10) | ||||||||||||||||
1 | Garden State Plaza | 96.6% | 10/31/2013 | TTM 9/30/2013 | 125,957,442 | 35,037,230 | 90,920,212 | 0 | 90,920,212 | Actual 2012 | 123,146,799 | 32,581,534 | ||||||||||||||||||||
2 | AmericasMart | 84.7% | 10/1/2013 | FYE 8/31/2013 | 135,311,362 | 66,209,231 | 69,102,131 | 0 | 69,102,131 | FYE 8/31/2012 | 127,784,789 | 64,098,847 | ||||||||||||||||||||
3 | The Outlet Collection | Jersey Gardens | 99.4% | 9/25/2013 | TTM 9/30/2013 | 62,796,006 | 22,603,585 | 40,192,421 | 0 | 40,192,421 | Actual 2012 | 59,644,331 | 22,997,948 | ||||||||||||||||||||
4 | JFK Hilton | 93.7% | 8/1/2013 | 180 | 157 | TTM 9/30/2013 | 26,991,328 | 17,974,109 | 9,017,219 | 0 | 9,017,219 | 180 | 169 | Actual 2012 | 19,209,655 | 14,868,525 | ||||||||||||||||
5 | Hotel Felix Chicago | 88.5% | 9/30/2013 | 135 | 116 | TTM 9/30/2013 | 10,871,207 | 5,928,364 | 4,942,843 | 0 | 4,942,843 | 135 | 119 | Actual 2012 | 10,617,839 | 5,790,225 | ||||||||||||||||
6 | Sullivan Center | 83.2% | 9/1/2013 | TTM 7/31/2013 | 21,931,529 | 9,053,668 | 12,877,861 | 0 | 12,877,861 | Actual 2012 | 17,719,723 | 8,641,786 | ||||||||||||||||||||
7 | Starwood/Schulte Hotel Portfolio | 67.5% | 9/30/2013 | 104 | 71 | TTM 9/30/2013 | 13,066,456 | 8,311,736 | 4,754,720 | 0 | 4,754,720 | 104 | 71 | Actual 2012 | 9,650,366 | 6,508,722 | ||||||||||||||||
7.01 | Fairfield Inn Atlanta | 63.5% | 9/30/2013 | 115 | 73 | TTM 9/30/2013 | 4,786,607 | 3,137,725 | 1,648,882 | 0 | 1,648,882 | 115 | 73 | Actual 2012 | 3,686,898 | 2,707,203 | ||||||||||||||||
7.02 | Holiday Inn Green Bay | 68.7% | 9/30/2013 | 105 | 72 | TTM 9/30/2013 | 3,515,191 | 2,268,866 | 1,246,325 | 0 | 1,246,325 | 105 | 72 | Actual 2012 | 3,744,685 | 2,377,051 | ||||||||||||||||
7.03 | SpringHill Suites Scranton | 63.2% | 9/30/2013 | 101 | 64 | TTM 9/30/2013 | 2,395,701 | 1,414,233 | 981,468 | 0 | 981,468 | 101 | 64 | NAV | NAV | NAV | ||||||||||||||||
7.04 | Residence Inn Salisbury | 78.7% | 9/30/2013 | 96 | 76 | TTM 9/30/2013 | 2,368,957 | 1,490,912 | 878,045 | 0 | 878,045 | 96 | 76 | Actual 2012 | 2,218,783 | 1,424,468 | ||||||||||||||||
8 | Hudson Mall | 95.7% | 11/19/2013 | TTM 8/31/2013 | 5,712,491 | 3,805,168 | 1,907,323 | 0 | 1,907,323 | Actual 2012 | 5,758,392 | 3,702,316 | ||||||||||||||||||||
9 | Cedar Rapids Office Portfolio | 94.6% | 10/16/2013 | Various | 4,301,358 | 1,080,465 | 3,220,893 | 0 | 3,220,893 | Actual 2012 | 3,413,996 | 979,604 | ||||||||||||||||||||
9.01 | Town Center Office | 95.4% | 10/16/2013 | TTM 9/30/2013 | 3,580,078 | 985,258 | 2,594,820 | 0 | 2,594,820 | Actual 2012 | 3,413,996 | 979,604 | ||||||||||||||||||||
9.02 | 600 Third Avenue | 91.4% | 10/16/2013 | Annualized 7 9/30/2013 | 721,280 | 95,207 | 626,073 | 0 | 626,073 | NAV | NAV | NAV | ||||||||||||||||||||
10 | HIE at Magnificent Mile | 86.1% | 9/30/2013 | 148 | 124 | TTM 9/30/2013 | 8,602,202 | 6,015,950 | 2,586,252 | 0 | 2,586,252 | 148 | 127 | Actual 2012 | 8,164,744 | 5,843,202 | ||||||||||||||||
11 | 200 - 400 West 45th | 98.7% | 11/1/2013 | TTM 5/31/2013 | 3,251,519 | 995,185 | 2,256,334 | 0 | 2,256,334 | Actual 2012 | 3,197,654 | 1,000,886 | ||||||||||||||||||||
12 | Avilla Apartments | 92.8% | 11/13/2013 | Annualized 6 9/30/2013 | 1,561,115 | 628,070 | 933,045 | 0 | 933,045 | Annualized 9 9/30/2013 | 1,195,438 | 547,553 | ||||||||||||||||||||
13 | Desert Tree Apartments | 93.5% | 11/26/2013 | TTM 9/30/2013 | 2,803,672 | 1,175,571 | 1,628,101 | 0 | 1,628,101 | Actual 2012 | 2,908,871 | 1,075,068 | ||||||||||||||||||||
14 | San Marcos Apartments | 87.6% | 11/26/2013 | TTM 9/30/2013 | 3,118,797 | 1,631,171 | 1,487,626 | 0 | 1,487,626 | Actual 2012 | 3,148,642 | 1,445,809 | ||||||||||||||||||||
15 | Hawthorne Valley Shopping Center | 92.3% | 10/10/2013 | TTM 9/30/2013 | 2,357,456 | 799,768 | 1,557,688 | 0 | 1,557,688 | Actual 2012 | 2,705,900 | 780,498 | ||||||||||||||||||||
16 | North Olmsted Towne Center | 88.8% | 10/1/2013 | TTM 8/31/2013 | 1,938,779 | 585,920 | 1,352,859 | 0 | 1,352,859 | Actual 2012 | 1,851,220 | 614,818 | ||||||||||||||||||||
17 | Lakeshore and Lakewood Shopping Center | 83.3% | 10/1/2013 | TTM 7/31/2013 | 1,759,098 | 469,416 | 1,289,682 | 0 | 1,289,682 | Actual 2012 | 1,784,548 | 446,250 | ||||||||||||||||||||
17.01 | Lakeshore Shopping Center | 82.3% | 10/1/2013 | TTM 7/31/2013 | 1,449,806 | 386,881 | 1,062,925 | 0 | 1,062,925 | Actual 2012 | 1,470,781 | 367,788 | ||||||||||||||||||||
17.02 | Lakewood Shopping Center | 86.9% | 10/1/2013 | TTM 7/31/2013 | 309,292 | 82,535 | 226,757 | 0 | 226,757 | Actual 2012 | 313,767 | 78,462 | ||||||||||||||||||||
18 | The Bond Building | 90.1% | 10/31/2013 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
19 | Summit Center | 96.8% | 10/1/2013 | TTM 8/31/2013 | 1,708,173 | 486,444 | 1,221,729 | 0 | 1,221,729 | Actual 2012 | 1,609,104 | 467,233 | ||||||||||||||||||||
20 | Hazel 8 | 89.8% | 11/11/2013 | Annualized 10 10/31/2013 | 576,522 | 160,959 | 415,563 | 0 | 415,563 | Annualized 6 10/31/2013 | 830,244 | 192,531 | ||||||||||||||||||||
21 | Staybridge Suites Royersford | 71.4% | 7/31/2013 | 113 | 80 | TTM 9/30/2013 | 3,135,423 | 2,038,483 | 1,096,940 | 0 | 1,096,940 | 113 | 80 | Actual 2012 | 3,368,314 | 2,068,425 | ||||||||||||||||
22 | Renaissance Walk Apartments | 94.4% | 6/30/2013 | Annualized 3 8/31/2013 | 2,049,026 | 883,240 | 1,165,786 | 0 | 1,165,786 | TTM 8/31/2013 | 1,920,700 | 1,022,520 | ||||||||||||||||||||
23 | Homewood Suites Cincinnati Airport South | 82.7% | 9/30/2013 | 106 | 87 | TTM 9/30/2013 | 3,096,825 | 1,985,041 | 1,111,784 | 0 | 1,111,784 | 106 | 87 | Actual 2012 | 2,905,726 | 1,883,031 | ||||||||||||||||
24 | La Mesa Village Plaza | 92.0% | 11/1/2013 | TTM 9/30/2013 | 1,725,294 | 920,276 | 805,018 | 0 | 805,018 | Actual 2012 | 1,680,381 | 849,671 | ||||||||||||||||||||
25 | Lakes at Woodmont | 97.7% | 10/1/2013 | TTM 9/30/2013 | 1,607,033 | 717,095 | 889,938 | 0 | 889,938 | Actual 2012 | 1,547,944 | 651,618 | ||||||||||||||||||||
26 | Santa Maria Commerce Center | 83.8% | 11/4/2013 | TTM 9/30/2013 | 1,397,095 | 410,423 | 986,672 | 0 | 986,672 | Actual 2012 | 1,346,044 | 395,840 | ||||||||||||||||||||
27 | Hampton Inn - Greely | 83.6% | 6/30/2013 | 121 | 100 | TTM 6/30/2013 | 2,792,116 | 1,664,922 | 1,127,194 | 0 | 1,127,194 | 121 | 101 | Actual 2012 | 2,731,281 | 1,615,563 | ||||||||||||||||
28 | Brigham Park Co-operative Apartments, Sec. #3, Inc. | 95.0% | 9/10/2013 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
29 | Soho Plaza Corp. | 95.0% | 10/11/2013 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
30 | Milestone Crossing | 100.0% | 12/1/2013 | Annualized 10 10/31/2013 | 1,054,433 | 161,037 | 893,396 | 0 | 893,396 | Actual 2012 | 1,029,800 | 162,460 | ||||||||||||||||||||
31 | Berkeley Multifamily | 98.9% | 10/1/2013 | TTM 10/31/2013 | 1,349,188 | 491,280 | 857,908 | 0 | 857,908 | Actual 2012 | 1,355,931 | 491,312 | ||||||||||||||||||||
32 | Golden Sands MHC | 88.3% | 11/22/2013 | TTM 10/31/2013 | 966,598 | 362,545 | 604,053 | 0 | 604,053 | Actual 2012 | 943,599 | 360,219 | ||||||||||||||||||||
33 | Holiday Inn Express Richwood | 75.9% | 9/30/2013 | 89 | 67 | TTM 9/30/2013 | 1,887,984 | 1,179,399 | 708,585 | 75,519 | 633,066 | 89 | 67 | Actual 2012 | 1,783,479 | 1,127,014 | ||||||||||||||||
34 | Greenbriar Crossing | 85.0% | 11/20/2013 | TTM 9/30/2013 | 919,810 | 400,423 | 519,387 | 0 | 519,387 | Actual 2012 | 1,016,087 | 412,165 | ||||||||||||||||||||
35 | Fairfield Inn & Suites McDonough GA | 73.6% | 10/31/2013 | 82 | 60 | TTM 10/31/2013 | 1,934,696 | 1,303,569 | 631,127 | 0 | 631,127 | 82 | 60 | Actual 2012 | 1,934,562 | 1,317,363 | ||||||||||||||||
36 | TownePlace Suites - Fort Wayne | 69.4% | 8/31/2013 | 81 | 56 | TTM 8/31/2013 | 1,850,814 | 1,243,519 | 607,295 | 0 | 607,295 | 81 | 56 | Actual 2012 | 1,543,677 | 1,052,604 | ||||||||||||||||
37 | Toledo Town Center | 93.2% | 10/24/2013 | TTM 10/31/2013 | 602,470 | 185,544 | 416,926 | 3,720 | 413,206 | Actual 2012 | 658,624 | 211,048 | ||||||||||||||||||||
38 | Lock Box Self Storage | 88.6% | 9/1/2013 | TTM 7/31/2013 | 622,279 | 99,212 | 523,067 | 0 | 523,067 | Actual 2012 | 574,067 | 102,231 | ||||||||||||||||||||
39 | Tanglewood Terrace at Smithtown Corp. | 97.0% | 8/13/2013 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
40 | Roxbury & River’s Edge | 82.3% | 11/1/2013 | TTM 8/31/2013 | 832,735 | 345,587 | 487,148 | 0 | 487,148 | Actual 2012 | 776,820 | 341,208 | ||||||||||||||||||||
40.01 | Roxbury Estates MHC | 76.5% | 11/1/2013 | TTM 8/31/2013 | 553,754 | 237,084 | 316,670 | 0 | 316,670 | Actual 2012 | 544,562 | 233,399 | ||||||||||||||||||||
40.02 | Rivers Edge MHC | 95.7% | 11/1/2013 | TTM 8/31/2013 | 278,981 | 108,503 | 170,478 | 0 | 170,478 | Actual 2012 | 232,258 | 107,809 | ||||||||||||||||||||
41 | Arrowhead Self Storage | 100.0% | 10/23/2013 | TTM 9/30/2013 | 774,058 | 250,906 | 523,152 | 0 | 523,152 | Actual 2012 | 748,284 | 239,233 | ||||||||||||||||||||
42 | Olsen Village | 100.0% | 10/1/2013 | TTM 8/1/2013 | 784,500 | 238,574 | 545,926 | 0 | 545,926 | Actual 2012 | 809,618 | 230,873 | ||||||||||||||||||||
43 | Walgreens/Georgetown | 100.0% | 12/1/2013 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
44 | 200 Mercer St. Apartment Corp. | 95.0% | 10/9/2013 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
45 | Acacia Gardens MHC | 66.7% | 9/19/2013 | TTM 10/31/2013 | 680,375 | 283,706 | 396,669 | 0 | 396,669 | Actual 2012 | 723,584 | 306,565 | ||||||||||||||||||||
46 | Hudson Street Owners Corp. | 95.2% | 10/2/2013 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
47 | Van Buren Owners, Inc. | 95.0% | 8/30/2013 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
48 | Creekside Estates MHC | 78.2% | 7/1/2013 | TTM 9/30/2013 | 717,148 | 353,898 | 363,250 | 0 | 363,250 | Actual 2012 | 641,543 | 294,978 | ||||||||||||||||||||
49 | Walgreens - Broken Arrow | 100.0% | 12/1/2013 | TTM 9/30/2013 | 320,000 | 0 | 320,000 | 0 | 320,000 | Actual 2012 | 320,000 | 0 | ||||||||||||||||||||
50 | Walgreens - Macomb Township | 100.0% | 12/1/2013 | TTM 8/31/2013 | 365,000 | 0 | 365,000 | 0 | 365,000 | Actual 2012 | 365,000 | 0 | ||||||||||||||||||||
51 | Heritage Apartments | 91.0% | 10/24/2013 | TTM 9/30/2013 | 892,765 | 610,137 | 282,627 | 0 | 282,627 | Actual 2012 | 848,082 | 617,261 | ||||||||||||||||||||
52 | North and South Lewis Place Owners Corp. | 95.0% | 9/20/2013 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
53 | Country Life MHC | 97.3% | 9/30/2013 | TTM 10/31/2013 | 314,709 | 42,251 | 272,459 | 0 | 272,459 | Actual 2012 | 315,163 | 45,787 | ||||||||||||||||||||
54 | Fairfield Manor MHC | 100.0% | 10/3/2013 | TTM 9/30/2013 | 486,142 | 217,386 | 268,756 | 0 | 268,756 | Actual 2012 | 465,142 | 206,722 | ||||||||||||||||||||
55 | Canyon Lake | 46.5% | 12/3/2013 | TTM 9/30/2013 | 493,935 | 241,256 | 252,679 | 0 | 252,679 | Actual 2012 | 520,961 | 256,604 | ||||||||||||||||||||
56 | Imperial Sanford Owners, Inc. | 95.0% | 8/9/2013 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
57 | Inverness Housing Corp. | 95.0% | 9/26/2013 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
58 | Bossier Self Storage | 78.9% | 9/23/2013 | TTM 8/31/2013 | 401,229 | 196,782 | 204,447 | 0 | 204,447 | Actual 2012 | 392,500 | 167,848 | ||||||||||||||||||||
59 | Barclay Tenants’ Corporation | 95.0% | 9/10/2013 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
60 | Apple Valley Village MHC | 88.2% | 9/30/2013 | TTM 10/31/2013 | 431,659 | 209,417 | 222,242 | 0 | 222,242 | Actual 2012 | 416,046 | 208,073 | ||||||||||||||||||||
61 | 325 East 80th Apts. Corp. | 95.0% | 10/2/2013 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
62 | 204 W. 78th St. Housing Corp. | 95.0% | 9/26/2013 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
63 | Capri Commons MHC | 84.2% | 8/14/2013 | TTM 6/30/2013 | 372,648 | 171,555 | 201,093 | 7,250 | 193,843 | Actual 2012 | 358,549 | 113,440 | ||||||||||||||||||||
64 | Ivanhoe Apartment Owners, Inc. | 95.0% | 9/20/2013 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
65 | Windmill Pointe Apartments | 100.0% | 11/15/2013 | TTM 9/30/2013 | 275,766 | 119,205 | 156,561 | 0 | 156,561 | Actual 2012 | 256,923 | 117,758 | ||||||||||||||||||||
66 | 7 East 85th Tenants Corp. | 94.9% | 9/26/2013 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
67 | 336 East 50th Street Tenants Corp. | 95.0% | 10/4/2013 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
WFRBS Commercial Mortgage Trust 2013-C18 | ||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Second Most Recent NOI ($)(10) | Second Most Recent Capital Expenditures(10) | Second Most Recent NCF ($)(10) | Second Most Recent Hotel ADR | Second Most Recent Hotel RevPAR | Third Most Recent Period(10) | Third Most Recent Revenues ($)(10) | Third Most Recent Expenses ($)(10) | Third Most Recent NOI ($)(10) | Third Most Recent Capital Expenditures(10) | Third Most Recent NCF ($)(10) | Third Most Recent Hotel ADR | Third Most Recent Hotel RevPAR | Master Lease (Y/N) | |||||||||||||||
1 | Garden State Plaza | 90,565,265 | 0 | 90,565,265 | Actual 2011 | 118,389,894 | 33,676,698 | 84,713,196 | 0 | 84,713,196 | N | |||||||||||||||||||
2 | AmericasMart | 63,685,942 | 0 | 63,685,942 | FYE 8/31/2011 | 125,361,298 | 62,054,303 | 63,306,995 | 0 | 63,306,995 | N | |||||||||||||||||||
3 | The Outlet Collection | Jersey Gardens | 36,646,383 | 0 | 36,646,383 | Actual 2011 | 58,006,411 | 23,018,749 | 34,987,662 | 0 | 34,987,662 | N | |||||||||||||||||||
4 | JFK Hilton | 4,341,130 | 0 | 4,341,130 | 167 | 118 | NAV | NAV | NAV | NAV | NAV | NAV | N | |||||||||||||||||
5 | Hotel Felix Chicago | 4,827,614 | 0 | 4,827,614 | 133 | 117 | Actual 2011 | 9,516,667 | 5,414,095 | 4,102,572 | 0 | 4,102,572 | 121 | 105 | N | |||||||||||||||
6 | Sullivan Center | 9,077,937 | 0 | 9,077,937 | Actual 2011 | 14,308,727 | 7,279,465 | 7,029,262 | 0 | 7,029,262 | N | |||||||||||||||||||
7 | Starwood/Schulte Hotel Portfolio | 3,141,644 | 0 | 3,141,644 | 103 | 68 | Actual 2011 | 8,610,055 | 6,125,469 | 2,484,586 | 0 | 2,484,586 | 98 | 63 | N | |||||||||||||||
7.01 | Fairfield Inn Atlanta | 979,695 | 0 | 979,695 | 108 | 57 | Actual 2011 | 2,854,230 | 2,463,700 | 390,530 | 0 | 390,530 | 100 | 45 | N | |||||||||||||||
7.02 | Holiday Inn Green Bay | 1,367,634 | 0 | 1,367,634 | 107 | 77 | Actual 2011 | 3,609,674 | 2,285,139 | 1,324,535 | 0 | 1,324,535 | 100 | 75 | N | |||||||||||||||
7.03 | SpringHill Suites Scranton | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | |||||||||||||||
7.04 | Residence Inn Salisbury | 794,315 | 0 | 794,315 | 95 | 70 | Actual 2011 | 2,146,151 | 1,376,630 | 769,521 | 0 | 769,521 | 93 | 68 | N | |||||||||||||||
8 | Hudson Mall | 2,056,076 | 0 | 2,056,076 | Actual 2011 | 6,075,246 | 3,591,898 | 2,483,348 | 0 | 2,483,348 | N | |||||||||||||||||||
9 | Cedar Rapids Office Portfolio | 2,434,392 | 0 | 2,434,392 | Actual 2011 | 2,902,085 | 948,776 | 1,953,309 | 0 | 1,953,309 | N | |||||||||||||||||||
9.01 | Town Center Office | 2,434,392 | 0 | 2,434,392 | Actual 2011 | 2,902,085 | 948,776 | 1,953,309 | 0 | 1,953,309 | N | |||||||||||||||||||
9.02 | 600 Third Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | |||||||||||||||||||
10 | HIE at Magnificent Mile | 2,321,542 | 0 | 2,321,542 | 142 | 119 | Actual 2011 | 7,125,888 | 5,336,000 | 1,789,888 | 0 | 1,789,888 | 129 | 105 | N | |||||||||||||||
11 | 200 - 400 West 45th | 2,196,768 | 0 | 2,196,768 | Actual 2011 | 2,919,364 | 991,374 | 1,927,990 | 0 | 1,927,990 | N | |||||||||||||||||||
12 | Avilla Apartments | 647,885 | 0 | 647,885 | NAV | NAV | NAV | NAV | NAV | NAV | N | |||||||||||||||||||
13 | Desert Tree Apartments | 1,833,803 | 0 | 1,833,803 | Actual 2011 | 2,960,554 | 1,055,326 | 1,905,228 | 0 | 1,905,228 | N | |||||||||||||||||||
14 | San Marcos Apartments | 1,702,833 | 0 | 1,702,833 | Actual 2011 | 3,214,175 | 1,403,237 | 1,810,938 | 0 | 1,810,938 | N | |||||||||||||||||||
15 | Hawthorne Valley Shopping Center | 1,925,402 | 0 | 1,925,402 | Actual 2011 | 2,601,655 | 799,554 | 1,802,101 | 0 | 1,802,101 | N | |||||||||||||||||||
16 | North Olmsted Towne Center | 1,236,402 | 0 | 1,236,402 | Actual 2011 | 1,561,271 | 579,353 | 981,918 | 0 | 981,918 | N | |||||||||||||||||||
17 | Lakeshore and Lakewood Shopping Center | 1,338,298 | 0 | 1,338,298 | Actual 2011 | 1,688,364 | 458,708 | 1,229,656 | 0 | 1,229,656 | N | |||||||||||||||||||
17.01 | Lakeshore Shopping Center | 1,102,993 | 0 | 1,102,993 | Actual 2011 | 1,391,509 | 378,056 | 1,013,453 | 0 | 1,013,453 | N | |||||||||||||||||||
17.02 | Lakewood Shopping Center | 235,305 | 0 | 235,305 | Actual 2011 | 296,855 | 80,652 | 216,203 | 0 | 216,203 | N | |||||||||||||||||||
18 | The Bond Building | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | |||||||||||||||||||
19 | Summit Center | 1,141,871 | 0 | 1,141,871 | Actual 2011 | 1,449,102 | 459,457 | 989,645 | 0 | 989,645 | N | |||||||||||||||||||
20 | Hazel 8 | 637,713 | 0 | 637,713 | Annualized 3 10/31/2013 | 1,069,141 | 221,666 | 847,475 | 0 | 847,475 | N | |||||||||||||||||||
21 | Staybridge Suites Royersford | 1,299,889 | 0 | 1,299,889 | 116 | 86 | Actual 2011 | 3,358,426 | 2,100,565 | 1,257,861 | 0 | 1,257,861 | 113 | 86 | N | |||||||||||||||
22 | Renaissance Walk Apartments | 898,180 | 0 | 898,180 | Actual 2012 | 1,686,754 | 1,039,705 | 647,049 | 0 | 647,049 | N | |||||||||||||||||||
23 | Homewood Suites Cincinnati Airport South | 1,022,695 | 0 | 1,022,695 | 102 | 81 | Actual 2011 | 2,667,943 | 1,821,838 | 846,105 | 0 | 846,105 | 97 | 75 | N | |||||||||||||||
24 | La Mesa Village Plaza | 830,710 | 0 | 830,710 | Actual 2011 | 1,690,862 | 850,897 | 839,965 | 0 | 839,965 | N | |||||||||||||||||||
25 | Lakes at Woodmont | 896,326 | 0 | 896,326 | Actual 2011 | 1,475,007 | 678,726 | 796,281 | 0 | 796,281 | N | |||||||||||||||||||
26 | Santa Maria Commerce Center | 950,204 | 0 | 950,204 | Actual 2011 | 1,315,167 | 391,620 | 923,547 | 0 | 923,547 | N | |||||||||||||||||||
27 | Hampton Inn - Greely | 1,115,717 | 0 | 1,115,717 | 117 | 99 | Actual 2011 | 2,459,140 | 1,482,611 | 976,529 | 0 | 976,529 | 110 | 89 | N | |||||||||||||||
28 | Brigham Park Co-operative Apartments, Sec. #3, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||
29 | Soho Plaza Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||
30 | Milestone Crossing | 867,340 | 0 | 867,340 | Actual 2011 | 1,025,893 | 160,913 | 864,980 | 0 | 864,980 | N | |||||||||||||||||||
31 | Berkeley Multifamily | 864,619 | 0 | 864,619 | Actual 2011 | 1,295,831 | 510,787 | 785,044 | 0 | 785,044 | N | |||||||||||||||||||
32 | Golden Sands MHC | 583,379 | 0 | 583,379 | Actual 2011 | 932,873 | 370,480 | 562,393 | 0 | 562,393 | N | |||||||||||||||||||
33 | Holiday Inn Express Richwood | 656,465 | 0 | 656,465 | 87 | 64 | Actual 2011 | 1,559,983 | 1,045,103 | 514,880 | 0 | 514,880 | 88 | 56 | N | |||||||||||||||
34 | Greenbriar Crossing | 603,922 | 0 | 603,922 | Actual 2011 | 1,077,573 | 434,600 | 642,973 | 0 | 642,973 | N | |||||||||||||||||||
35 | Fairfield Inn & Suites McDonough GA | 617,199 | 0 | 617,199 | 84 | 60 | Actual 2011 | 1,675,285 | 1,166,291 | 508,994 | 0 | 508,994 | 85 | 53 | N | |||||||||||||||
36 | TownePlace Suites - Fort Wayne | 491,073 | 0 | 491,073 | 78 | 47 | Actual 2011 | 977,624 | 698,976 | 278,648 | 0 | 278,648 | 82 | 32 | N | |||||||||||||||
37 | Toledo Town Center | 447,576 | 0 | 447,576 | Actual 2011 | 656,424 | 165,263 | 491,161 | 0 | 491,161 | N | |||||||||||||||||||
38 | Lock Box Self Storage | 471,836 | 0 | 471,836 | Actual 2011 | 510,537 | 111,236 | 399,301 | 0 | 399,301 | N | |||||||||||||||||||
39 | Tanglewood Terrace at Smithtown Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||
40 | Roxbury & River’s Edge | 435,612 | 0 | 435,612 | Actual 2011 | 748,703 | 332,841 | 415,862 | 0 | 415,862 | N | |||||||||||||||||||
40.01 | Roxbury Estates MHC | 311,163 | 0 | 311,163 | Actual 2011 | 532,159 | 230,156 | 302,003 | 0 | 302,003 | N | |||||||||||||||||||
40.02 | Rivers Edge MHC | 124,449 | 0 | 124,449 | Actual 2011 | 216,544 | 102,685 | 113,859 | 0 | 113,859 | N | |||||||||||||||||||
41 | Arrowhead Self Storage | 509,051 | 0 | 509,051 | Actual 2011 | 759,776 | 255,165 | 504,611 | 0 | 504,611 | N | |||||||||||||||||||
42 | Olsen Village | 578,745 | 0 | 578,745 | Actual 2011 | 733,012 | 247,528 | 485,484 | 0 | 485,484 | N | |||||||||||||||||||
43 | Walgreens/Georgetown | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | |||||||||||||||||||
44 | 200 Mercer St. Apartment Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||
45 | Acacia Gardens MHC | 417,019 | 0 | 417,019 | Actual 2011 | 749,401 | 297,365 | 452,036 | 8,500 | 443,536 | N | |||||||||||||||||||
46 | Hudson Street Owners Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||
47 | Van Buren Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||
48 | Creekside Estates MHC | 346,565 | 0 | 346,565 | Actual 2011 | 573,908 | 286,294 | 287,614 | 0 | 287,614 | N | |||||||||||||||||||
49 | Walgreens - Broken Arrow | 320,000 | 0 | 320,000 | Actual 2011 | 320,000 | 0 | 320,000 | 0 | 320,000 | N | |||||||||||||||||||
50 | Walgreens - Macomb Township | 365,000 | 0 | 365,000 | Actual 2011 | 365,000 | 0 | 365,000 | 0 | 365,000 | N | |||||||||||||||||||
51 | Heritage Apartments | 230,821 | 0 | 230,821 | Actual 2011 | 879,587 | 575,831 | 303,756 | 0 | 303,756 | N | |||||||||||||||||||
52 | North and South Lewis Place Owners Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||
53 | Country Life MHC | 269,376 | 0 | 269,376 | Actual 2011 | 318,605 | 47,536 | 271,069 | 0 | 271,069 | N | |||||||||||||||||||
54 | Fairfield Manor MHC | 258,420 | 0 | 258,420 | Actual 2011 | 441,331 | 209,534 | 231,797 | 0 | 231,797 | N | |||||||||||||||||||
55 | Canyon Lake | 264,357 | 0 | 264,357 | NAV | NAV | NAV | NAV | NAV | NAV | N | |||||||||||||||||||
56 | Imperial Sanford Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||
57 | Inverness Housing Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||
58 | Bossier Self Storage | 224,653 | 0 | 224,653 | Actual 2011 | 378,293 | 152,935 | 225,359 | 0 | 225,359 | N | |||||||||||||||||||
59 | Barclay Tenants’ Corporation | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||
60 | Apple Valley Village MHC | 207,973 | 0 | 207,973 | Actual 2011 | 411,522 | 206,789 | 204,733 | 0 | 204,733 | N | |||||||||||||||||||
61 | 325 East 80th Apts. Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||
62 | 204 W. 78th St. Housing Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||
63 | Capri Commons MHC | 245,109 | 0 | 245,109 | Actual 2011 | 362,114 | 95,613 | 266,501 | 0 | 266,501 | N | |||||||||||||||||||
64 | Ivanhoe Apartment Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||
65 | Windmill Pointe Apartments | 139,165 | 0 | 139,165 | Actual 2011 | 273,919 | 131,430 | 142,489 | 0 | 142,489 | N | |||||||||||||||||||
66 | 7 East 85th Tenants Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||
67 | 336 East 50th Street Tenants Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
WFRBS Commercial Mortgage Trust 2013-C18 | ||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Largest Tenant Name(11)(12)(13) | Largest Tenant Sq. Ft. | Largest Tenant % of NRA | Largest Tenant Exp. Date | 2nd Largest Tenant Name(11) | 2nd Largest Tenant Sq. Ft. | 2nd Largest Tenant % of NRA | 2nd Largest Tenant Exp. Date | 3rd Largest Tenant Name(11) | 3rd Largest Tenant Sq. Ft. | 3rd Largest Tenant % of NRA | ||||||||||||
1 | Garden State Plaza | Macy’s | 439,632 | 20.0% | 7/31/2021 | Nordstrom | 245,348 | 11.2% | 7/31/2016 | JC Penney | 176,713 | 8.0% | ||||||||||||
2 | AmericasMart | |||||||||||||||||||||||
3 | The Outlet Collection | Jersey Gardens | Loews Theatres | 110,000 | 8.5% | 12/31/2020 | Burlington Coat Factory | 80,259 | 6.2% | 1/31/2015 | Forever 21 | 58,879 | 4.5% | ||||||||||||
4 | JFK Hilton | |||||||||||||||||||||||
5 | Hotel Felix Chicago | |||||||||||||||||||||||
6 | Sullivan Center | IL Dept of Employment Security | 242,831 | 25.7% | 1/20/2019 | The Art Institute of Chicago | 160,914 | 17.0% | 5/31/2020 | Target Corporation | 146,764 | 15.5% | ||||||||||||
7 | Starwood/Schulte Hotel Portfolio | |||||||||||||||||||||||
7.01 | Fairfield Inn Atlanta | |||||||||||||||||||||||
7.02 | Holiday Inn Green Bay | |||||||||||||||||||||||
7.03 | SpringHill Suites Scranton | |||||||||||||||||||||||
7.04 | Residence Inn Salisbury | |||||||||||||||||||||||
8 | Hudson Mall | Marshalls | 41,853 | 14.8% | 1/31/2020 | Big Lots | 30,401 | 10.8% | 1/31/2022 | Asian Food Market | 25,000 | 8.8% | ||||||||||||
9 | Cedar Rapids Office Portfolio | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | ||||||||||||
9.01 | Town Center Office | Rockwell Collins | 73,139 | 39.3% | 4/30/2017 | Shive Hattery | 23,067 | 12.4% | 8/31/2015 | McGladrey | 21,246 | 11.4% | ||||||||||||
9.02 | 600 Third Avenue | Wellmark | 13,610 | 33.2% | 4/11/2017 | Clifton Gunderson | 12,416 | 30.3% | 12/31/2017 | Morgan Stanley | 7,065 | 17.2% | ||||||||||||
10 | HIE at Magnificent Mile | |||||||||||||||||||||||
11 | 200 - 400 West 45th | Sanford Health | 78,683 | 36.3% | Various | Wells Fargo | 50,162 | 23.1% | 8/31/2018 | CBF Group | 22,084 | 10.2% | ||||||||||||
12 | Avilla Apartments | |||||||||||||||||||||||
13 | Desert Tree Apartments | |||||||||||||||||||||||
14 | San Marcos Apartments | |||||||||||||||||||||||
15 | Hawthorne Valley Shopping Center | Sam’s Club #6302 | 136,914 | 42.9% | 10/31/2016 | Levin Furniture | 89,723 | 28.1% | 11/30/2017 | Ollie’s Bargain Outlet | 35,233 | 11.0% | ||||||||||||
16 | North Olmsted Towne Center | The Tile Shop | 20,000 | 21.0% | 6/30/2022 | La-Z-Boy Galleries | 18,000 | 18.9% | 6/30/2022 | Party City | 12,000 | 12.6% | ||||||||||||
17 | Lakeshore and Lakewood Shopping Center | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | ||||||||||||
17.01 | Lakeshore Shopping Center | Academy | 52,500 | 39.4% | 6/30/2018 | Planet Fitness | 22,100 | 16.6% | 9/30/2021 | Dollar Tree | 9,750 | 7.3% | ||||||||||||
17.02 | Lakewood Shopping Center | StorkLand | 12,700 | 33.2% | 9/30/2017 | Bernia of Oklahoma City | 5,000 | 13.1% | 5/31/2016 | The Body Wrap Spalon | 5,000 | 13.1% | ||||||||||||
18 | The Bond Building | |||||||||||||||||||||||
19 | Summit Center | Sears Outlet | 38,925 | 23.4% | 10/31/2018 | T.J. Maxx | 25,380 | 15.2% | 1/31/2022 | Keller Williams | 12,041 | 7.2% | ||||||||||||
20 | Hazel 8 | |||||||||||||||||||||||
21 | Staybridge Suites Royersford | |||||||||||||||||||||||
22 | Renaissance Walk Apartments | |||||||||||||||||||||||
23 | Homewood Suites Cincinnati Airport South | |||||||||||||||||||||||
24 | La Mesa Village Plaza | Keller Williams Realty | 8,939 | 10.2% | 7/31/2016 | Teague Insurance | 8,566 | 9.7% | 3/31/2015 | McDougal, Love, Eckis | 8,108 | 9.2% | ||||||||||||
25 | Lakes at Woodmont | |||||||||||||||||||||||
26 | Santa Maria Commerce Center | Pier 1 Imports | 8,400 | 12.7% | 2/28/2019 | Central Coast Urgent Care | 5,600 | 8.5% | 11/30/2015 | United Retail, Inc., | 4,650 | 7.1% | ||||||||||||
27 | Hampton Inn - Greely | |||||||||||||||||||||||
28 | Brigham Park Co-operative Apartments, Sec. #3, Inc. | |||||||||||||||||||||||
29 | Soho Plaza Corp. | |||||||||||||||||||||||
30 | Milestone Crossing | The Stop & Shop Supermarket | 56,832 | 100.0% | 11/30/2027 | |||||||||||||||||||
31 | Berkeley Multifamily | |||||||||||||||||||||||
32 | Golden Sands MHC | |||||||||||||||||||||||
33 | Holiday Inn Express Richwood | |||||||||||||||||||||||
34 | Greenbriar Crossing | CVS | 8,450 | 17.4% | 1/31/2016 | C & J Menswear | 4,500 | 9.3% | 10/1/2023 | City Gear | 4,000 | 8.2% | ||||||||||||
35 | Fairfield Inn & Suites McDonough GA | |||||||||||||||||||||||
36 | TownePlace Suites - Fort Wayne | |||||||||||||||||||||||
37 | Toledo Town Center | Dollar Tree | 10,000 | 17.7% | 5/31/2021 | Brightside Academy | 10,000 | 17.7% | 2/28/2019 | Lee’s Beauty Supply | 5,600 | 9.9% | ||||||||||||
38 | Lock Box Self Storage | |||||||||||||||||||||||
39 | Tanglewood Terrace at Smithtown Corp. | |||||||||||||||||||||||
40 | Roxbury & River’s Edge | |||||||||||||||||||||||
40.01 | Roxbury Estates MHC | |||||||||||||||||||||||
40.02 | Rivers Edge MHC | |||||||||||||||||||||||
41 | Arrowhead Self Storage | |||||||||||||||||||||||
42 | Olsen Village | Planet Fitness | 19,867 | 24.3% | 5/31/2021 | Dugout | 7,575 | 9.3% | MTM | Total Enhancement Therapy | 7,137 | 8.7% | ||||||||||||
43 | Walgreens/Georgetown | Walgreens | 14,820 | 100.0% | 9/30/2087 | |||||||||||||||||||
44 | 200 Mercer St. Apartment Corp. | |||||||||||||||||||||||
45 | Acacia Gardens MHC | |||||||||||||||||||||||
46 | Hudson Street Owners Corp. | |||||||||||||||||||||||
47 | Van Buren Owners, Inc. | |||||||||||||||||||||||
48 | Creekside Estates MHC | |||||||||||||||||||||||
49 | Walgreens - Broken Arrow | Walgreens | 14,560 | 100.0% | 12/31/2078 | |||||||||||||||||||
50 | Walgreens - Macomb Township | Walgreens | 14,560 | 100.0% | 5/31/2078 | |||||||||||||||||||
51 | Heritage Apartments | |||||||||||||||||||||||
52 | North and South Lewis Place Owners Corp. | |||||||||||||||||||||||
53 | Country Life MHC | |||||||||||||||||||||||
54 | Fairfield Manor MHC | |||||||||||||||||||||||
55 | Canyon Lake | |||||||||||||||||||||||
56 | Imperial Sanford Owners, Inc. | |||||||||||||||||||||||
57 | Inverness Housing Corp. | |||||||||||||||||||||||
58 | Bossier Self Storage | |||||||||||||||||||||||
59 | Barclay Tenants’ Corporation | |||||||||||||||||||||||
60 | Apple Valley Village MHC | |||||||||||||||||||||||
61 | 325 East 80th Apts. Corp. | |||||||||||||||||||||||
62 | 204 W. 78th St. Housing Corp. | |||||||||||||||||||||||
63 | Capri Commons MHC | |||||||||||||||||||||||
64 | Ivanhoe Apartment Owners, Inc. | |||||||||||||||||||||||
65 | Windmill Pointe Apartments | |||||||||||||||||||||||
66 | 7 East 85th Tenants Corp. | |||||||||||||||||||||||
67 | 336 East 50th Street Tenants Corp. |
WFRBS Commercial Mortgage Trust 2013-C18 | ||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | 3rd Largest Tenant Exp. Date | 4th Largest Tenant Name(11) | 4th Largest Tenant Sq. Ft. | 4th Largest Tenant % of NRA | 4th Largest Tenant Exp. Date | 5th Largest Tenant Name(11)(12) | 5th Largest Tenant Sq. Ft. | 5th Largest Tenant % of NRA | 5th Largest Tenant Exp. Date | Engineering Report Date | Environmental Report Date (Phase I) | Environmental Report Date (Phase II) | |||||||||||||
1 | Garden State Plaza | 11/30/2021 | Neiman Marcus | 141,139 | 6.4% | 8/31/2016 | Lord and Taylor | 130,000 | 5.9% | 1/31/2027 | 11/7/2013 | 11/7/2013 | ||||||||||||||
2 | AmericasMart | 10/29/2013 | 10/30/2013 | |||||||||||||||||||||||
3 | The Outlet Collection | Jersey Gardens | 1/31/2021 | Cohoes Fashions | 58,819 | 4.5% | 1/1/2015 | Marshalls | 49,245 | 3.8% | 1/31/2015 | 10/4/2013 | 10/8/2013 | ||||||||||||||
4 | JFK Hilton | 10/17/2013 | 10/17/2013 | |||||||||||||||||||||||
5 | Hotel Felix Chicago | 11/11/2013 | 11/12/2013 | |||||||||||||||||||||||
6 | Sullivan Center | 1/31/2028 | Walgreens | 95,197 | 10.1% | 12/31/2022 | Arthur Gensler Jr. & Associates | 56,054 | 5.9% | 1/31/2019 | 9/10/2013 | 10/10/2013 | ||||||||||||||
7 | Starwood/Schulte Hotel Portfolio | Various | Various | |||||||||||||||||||||||
7.01 | Fairfield Inn Atlanta | 10/14/2013 | 10/15/2013 | |||||||||||||||||||||||
7.02 | Holiday Inn Green Bay | 10/14/2013 | 10/15/2013 | |||||||||||||||||||||||
7.03 | SpringHill Suites Scranton | 10/15/2013 | 10/11/2013 | |||||||||||||||||||||||
7.04 | Residence Inn Salisbury | 10/14/2013 | 10/11/2013 | |||||||||||||||||||||||
8 | Hudson Mall | 4/30/2023 | Palace Theatre | 22,600 | 8.0% | 10/31/2022 | Staples | 18,476 | 6.5% | 10/31/2021 | 10/7/2013 | 10/8/2013 | ||||||||||||||
9 | Cedar Rapids Office Portfolio | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | 9/20/2013 | ||||||||||||||
9.01 | Town Center Office | 10/31/2015 | Bankers Trust | 19,006 | 10.2% | 12/31/2016 | Elderkin & Pirine | 13,500 | 7.3% | 6/30/2027 | 9/16/2013 | 9/20/2013 | ||||||||||||||
9.02 | 600 Third Avenue | 12/31/2020 | Citadel Partners | 3,000 | 7.3% | 11/1/2018 | LOM Properties | 1,373 | 3.3% | 10/31/2021 | 9/17/2013 | 9/20/2013 | ||||||||||||||
10 | HIE at Magnificent Mile | 11/20/2013 | 11/10/2013 | |||||||||||||||||||||||
11 | 200 - 400 West 45th | 12/31/2014 | NAU/Ideal | 21,165 | 9.8% | 6/30/2017 | Roers Development | 17,584 | 8.1% | 3/31/2024 | 7/15/2013 | 7/17/2013 | ||||||||||||||
12 | Avilla Apartments | 10/24/2013 | 10/24/2013 | |||||||||||||||||||||||
13 | Desert Tree Apartments | 11/12/2013 | 11/12/2013 | |||||||||||||||||||||||
14 | San Marcos Apartments | 11/12/2013 | 11/12/2013 | |||||||||||||||||||||||
15 | Hawthorne Valley Shopping Center | 6/30/2018 | The Tile Shop | 20,715 | 6.5% | 5/30/2017 | Woodcraft #517 | 7,883 | 2.5% | 10/31/2015 | 10/9/2013 | 11/21/2013 | ||||||||||||||
16 | North Olmsted Towne Center | 4/30/2022 | David’s Bridal | 10,500 | 11.0% | 8/31/2017 | Mens Wearhouse | 6,460 | 6.8% | 2/28/2018 | 10/4/2013 | 10/4/2013 | ||||||||||||||
17 | Lakeshore and Lakewood Shopping Center | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | 9/30/2013 | ||||||||||||||
17.01 | Lakeshore Shopping Center | 10/31/2018 | Outback Steak House (Ground Lease) | 6,115 | 4.6% | 4/30/2020 | Buffalo Wild Wings | 5,256 | 3.9% | 11/30/2020 | 10/25/2013 | 9/30/2013 | ||||||||||||||
17.02 | Lakewood Shopping Center | 5/31/2018 | Rocket Color | 4,000 | 10.5% | 9/30/2018 | The Savage Quilter | 4,000 | 10.5% | 2/28/2019 | 10/1/2013 | 9/30/2013 | ||||||||||||||
18 | The Bond Building | 2/27/2013 | 2/25/2013 | |||||||||||||||||||||||
19 | Summit Center | 4/30/2015 | Natural Grocers | 12,036 | 7.2% | 11/30/2018 | Family Medicine Centers | 5,680 | 3.4% | 7/31/2017 | 10/2/2013 | 10/2/2013 | 10/22/2013 | |||||||||||||
20 | Hazel 8 | 11/22/2013 | 11/11/2013 | |||||||||||||||||||||||
21 | Staybridge Suites Royersford | 11/12/2013 | 11/12/2013 | |||||||||||||||||||||||
22 | Renaissance Walk Apartments | 10/3/2013 | 5/20/2013 | |||||||||||||||||||||||
23 | Homewood Suites Cincinnati Airport South | 10/14/2013 | 10/11/2013 | |||||||||||||||||||||||
24 | La Mesa Village Plaza | 2/28/2017 | CA Dept of Rehab | 6,890 | 7.8% | 10/31/2021 | PVCC, Inc. | 3,841 | 4.4% | 8/31/2018 | 10/17/2013 | 10/31/2013 | ||||||||||||||
25 | Lakes at Woodmont | 10/18/2013 | 10/17/2013 | |||||||||||||||||||||||
26 | Santa Maria Commerce Center | 7/31/2016 | Trends Hair Salon | 4,225 | 6.4% | 6/30/2014 | Hama Sato Restaurant | 3,637 | 5.5% | 4/30/2014 | 10/8/2013 | 10/8/2013 | ||||||||||||||
27 | Hampton Inn - Greely | 6/17/2013 | 6/18/2013 | |||||||||||||||||||||||
28 | Brigham Park Co-operative Apartments, Sec. #3, Inc. | 9/26/2013 | 9/25/2013 | |||||||||||||||||||||||
29 | Soho Plaza Corp. | 10/23/2013 | 10/23/2013 | |||||||||||||||||||||||
30 | Milestone Crossing | 10/25/2013 | 10/25/2013 | |||||||||||||||||||||||
31 | Berkeley Multifamily | 10/22/2013 | 11/18/2013 | |||||||||||||||||||||||
32 | Golden Sands MHC | 10/21/2013 | 10/21/2013 | |||||||||||||||||||||||
33 | Holiday Inn Express Richwood | 10/15/2013 | 10/11/2013 | |||||||||||||||||||||||
34 | Greenbriar Crossing | 10/1/2018 | Shoe Land | 4,000 | 8.2% | 4/30/2018 | JP Morgan Chase | 3,000 | 6.2% | 12/15/2017 | 10/18/2013 | 10/18/2013 | ||||||||||||||
35 | Fairfield Inn & Suites McDonough GA | 11/20/2013 | 11/15/2013 | |||||||||||||||||||||||
36 | TownePlace Suites - Fort Wayne | 10/17/2013 | 10/17/2013 | |||||||||||||||||||||||
37 | Toledo Town Center | 3/31/2019 | Fashion Gallery | 5,400 | 9.6% | 1/31/2016 | Rent-A-Center | 4,000 | 7.1% | 4/30/2016 | 10/30/2013 | 10/29/2013 | ||||||||||||||
38 | Lock Box Self Storage | 9/13/2013 | 9/16/2013 | |||||||||||||||||||||||
39 | Tanglewood Terrace at Smithtown Corp. | 8/23/2013 | 9/5/2013 | |||||||||||||||||||||||
40 | Roxbury & River’s Edge | 8/9/2013 | Various | |||||||||||||||||||||||
40.01 | Roxbury Estates MHC | 8/9/2013 | 8/12/2013 | |||||||||||||||||||||||
40.02 | Rivers Edge MHC | 8/9/2013 | 8/9/2013 | |||||||||||||||||||||||
41 | Arrowhead Self Storage | 10/30/2013 | 10/30/2013 | |||||||||||||||||||||||
42 | Olsen Village | 1/31/2015 | Fountain of Health | 6,025 | 7.4% | MTM | FedEx Kinko’s | 4,997 | 6.1% | 10/31/2016 | 10/29/2013 | 10/1/2013 | ||||||||||||||
43 | Walgreens/Georgetown | 10/4/2013 | 10/4/2013 | |||||||||||||||||||||||
44 | 200 Mercer St. Apartment Corp. | 10/28/2013 | 10/28/2013 | |||||||||||||||||||||||
45 | Acacia Gardens MHC | 10/18/2013 | 10/21/2013 | |||||||||||||||||||||||
46 | Hudson Street Owners Corp. | 10/10/2013 | 10/9/2013 | |||||||||||||||||||||||
47 | Van Buren Owners, Inc. | 9/10/2013 | 9/10/2013 | |||||||||||||||||||||||
48 | Creekside Estates MHC | 7/24/2013 | 7/24/2013 | |||||||||||||||||||||||
49 | Walgreens - Broken Arrow | 10/9/2013 | 10/9/2013 | |||||||||||||||||||||||
50 | Walgreens - Macomb Township | 9/23/2013 | 9/23/2013 | |||||||||||||||||||||||
51 | Heritage Apartments | 10/10/2013 | 7/18/2013 | |||||||||||||||||||||||
52 | North and South Lewis Place Owners Corp. | 9/30/2013 | 10/2/2013 | |||||||||||||||||||||||
53 | Country Life MHC | 10/7/2013 | 10/7/2013 | |||||||||||||||||||||||
54 | Fairfield Manor MHC | 10/21/2013 | 10/21/2013 | |||||||||||||||||||||||
55 | Canyon Lake | 7/19/2013 | 7/19/2013 | |||||||||||||||||||||||
56 | Imperial Sanford Owners, Inc. | 8/26/2013 | 8/19/2013 | |||||||||||||||||||||||
57 | Inverness Housing Corp. | 9/24/2013 | 10/8/2013 | |||||||||||||||||||||||
58 | Bossier Self Storage | 7/1/2013 | 7/1/2013 | |||||||||||||||||||||||
59 | Barclay Tenants’ Corporation | 9/18/2013 | 9/18/2013 | |||||||||||||||||||||||
60 | Apple Valley Village MHC | 10/7/2013 | 10/7/2013 | |||||||||||||||||||||||
61 | 325 East 80th Apts. Corp. | 10/23/2013 | 10/17/2013 | |||||||||||||||||||||||
62 | 204 W. 78th St. Housing Corp. | 10/9/2013 | 10/7/2013 | |||||||||||||||||||||||
63 | Capri Commons MHC | 6/7/2013 | 6/7/2013 | |||||||||||||||||||||||
64 | Ivanhoe Apartment Owners, Inc. | 10/4/2013 | 10/4/2013 | |||||||||||||||||||||||
65 | Windmill Pointe Apartments | 11/6/2013 | 11/5/2013 | |||||||||||||||||||||||
66 | 7 East 85th Tenants Corp. | 9/30/2013 | 10/7/2013 | |||||||||||||||||||||||
67 | 336 East 50th Street Tenants Corp. | 10/15/2013 | 10/17/2013 |
WFRBS Commercial Mortgage Trust 2013-C18 | ||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | 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 | |||||||||||||||
1 | Garden State Plaza | N | Y | Refinance | 0 | 0 | Springing | 0 | Springing | |||||||||||||||||||||
2 | AmericasMart | N | Y | Refinance | 352,469 | 1,284,853 | 428,285 | Cash | 0 | Springing | ||||||||||||||||||||
3 | The Outlet Collection | Jersey Gardens | N | Y | Refinance | 0 | 0 | Springing | 0 | Springing | |||||||||||||||||||||
4 | JFK Hilton | N | Y | Refinance | 0 | 609,414 | 121,883 | Cash | 119,224 | 14,903 | Cash | |||||||||||||||||||
5 | Hotel Felix Chicago | N | Y | Refinance | 0 | 127,095 | 21,183 | Cash | 53,719 | 7,674 | Cash | |||||||||||||||||||
6 | Sullivan Center | N | Y | Refinance | 0 | 1,316,573 | 329,143 | Cash | 109,624 | 23,831 | Cash | |||||||||||||||||||
7 | Starwood/Schulte Hotel Portfolio | N | Y | Refinance | 402,029 | 0 | Springing | 0 | Springing | |||||||||||||||||||||
7.01 | Fairfield Inn Atlanta | N | Y | |||||||||||||||||||||||||||
7.02 | Holiday Inn Green Bay | N | Y | |||||||||||||||||||||||||||
7.03 | SpringHill Suites Scranton | N | Y | |||||||||||||||||||||||||||
7.04 | Residence Inn Salisbury | N | Y | |||||||||||||||||||||||||||
8 | Hudson Mall | N | Y | Refinance | 0 | 248,186 | 127,997 | Cash | 0 | Springing | ||||||||||||||||||||
9 | Cedar Rapids Office Portfolio | N | Y | Refinance | 4,125 | 201,453 | 40,291 | Cash | 45,760 | 15,253 | Cash | |||||||||||||||||||
9.01 | Town Center Office | N | Y | |||||||||||||||||||||||||||
9.02 | 600 Third Avenue | N | Y | |||||||||||||||||||||||||||
10 | HIE at Magnificent Mile | N | Y | Refinance | 5,625 | 173,299 | 28,883 | Cash | 39,202 | 5,600 | Cash | |||||||||||||||||||
11 | 200 - 400 West 45th | N | Y | Refinance | 0 | 407,336 | 33,945 | Cash | 36,487 | 3,041 | Cash | |||||||||||||||||||
12 | Avilla Apartments | N | Y | Refinance | 0 | 24,500 | 12,250 | Cash | 6,094 | 6,094 | Cash | |||||||||||||||||||
13 | Desert Tree Apartments | N | Y | Refinance | 13,500 | 31,810 | 15,905 | Cash | 0 | Springing | ||||||||||||||||||||
14 | San Marcos Apartments | N | Y | Refinance | 10,745 | 62,444 | 31,222 | Cash | 0 | Springing | ||||||||||||||||||||
15 | Hawthorne Valley Shopping Center | N | Y | Refinance | 7,500 | 114,383 | 22,877 | Cash | 0 | Springing | ||||||||||||||||||||
16 | North Olmsted Towne Center | N | Y | Acquisition | 0 | 0 | 26,461 | Cash | 3,166 | 1,583 | Cash | |||||||||||||||||||
17 | Lakeshore and Lakewood Shopping Center | N | Y | Refinance | 16,625 | 28,852 | 14,426 | Cash | 28,016 | 5,603 | Cash | |||||||||||||||||||
17.01 | Lakeshore Shopping Center | N | Y | |||||||||||||||||||||||||||
17.02 | Lakewood Shopping Center | N | Y | |||||||||||||||||||||||||||
18 | The Bond Building | 2/26/2013 | 11.0% | N | Y | Refinance | 0 | 159,395 | 30,934 | Cash | 34,796 | 2,900 | Cash | |||||||||||||||||
19 | Summit Center | N | Y | Refinance | 1,009,250 | 17,643 | 17,643 | Cash | 39,704 | 7,941 | Cash | |||||||||||||||||||
20 | Hazel 8 | N | Y | Refinance | 0 | 19,744 | 0 | Cash | 37,753 | Springing | Cash | |||||||||||||||||||
21 | Staybridge Suites Royersford | N | Y | Refinance | 0 | 34,438 | 12,916 | Cash | 30,115 | 3,764 | Cash | |||||||||||||||||||
22 | Renaissance Walk Apartments | N | Y | Refinance | 0 | 58,224 | 14,556 | Cash | 84,580 | 6,506 | Cash | |||||||||||||||||||
23 | Homewood Suites Cincinnati Airport South | N | Y | Refinance | 0 | 19,987 | 6,662 | Cash | 3,939 | Springing | Cash | |||||||||||||||||||
24 | La Mesa Village Plaza | 10/17/2013 | 7.0% | N | Y | Refinance | 1,875 | 49,395 | 16,465 | Cash | 9,617 | 1,603 | Cash | |||||||||||||||||
25 | Lakes at Woodmont | N | Y | Refinance | 72,500 | 121,455 | 17,351 | Cash | 0 | Springing | ||||||||||||||||||||
26 | Santa Maria Commerce Center | 10/23/2013 | 6.0% | N | Y | Refinance | 16,125 | 42,299 | 10,574 | Cash | 14,993 | 2,142 | Cash | |||||||||||||||||
27 | Hampton Inn - Greely | N | Y | Refinance | 187,500 | 56,563 | 7,070 | Cash | 6,672 | 1,334 | Cash | |||||||||||||||||||
28 | Brigham Park Co-operative Apartments, Sec. #3, Inc. | N | Y | Refinance | 0 | 0 | Springing | 0 | Springing | |||||||||||||||||||||
29 | Soho Plaza Corp. | N | Y | Refinance | 0 | 68,000 | 68,000 | Cash | 0 | Springing | ||||||||||||||||||||
30 | Milestone Crossing | N | Y | Refinance | 0 | 0 | Springing | 0 | Springing | |||||||||||||||||||||
31 | Berkeley Multifamily | 10/22/2013 | 19.0% | N | Y | Refinance | 14,000 | 37,703 | 9,426 | Cash | 12,785 | 2,131 | Cash | |||||||||||||||||
32 | Golden Sands MHC | 10/23/2013 | 15.0% | N | Y | Refinance | 32,595 | 18,129 | 6,043 | Cash | 2,339 | 1,169 | Cash | |||||||||||||||||
33 | Holiday Inn Express Richwood | N | Y | Refinance | 0 | 13,373 | 4,458 | Cash | 2,535 | Springing | Cash | |||||||||||||||||||
34 | Greenbriar Crossing | N | Y | Refinance | 15,813 | 39,518 | 9,879 | Cash | 1,993 | 1,993 | Cash | |||||||||||||||||||
35 | Fairfield Inn & Suites McDonough GA | N | Y | Refinance | 3,750 | 13,153 | 6,577 | Cash | 3,625 | 1,208 | Cash | |||||||||||||||||||
36 | TownePlace Suites - Fort Wayne | N | Y | Refinance | 0 | 43,395 | 10,849 | Cash | 4,587 | 2,294 | Cash | |||||||||||||||||||
37 | Toledo Town Center | N | Y | Refinance | 8,750 | 0 | 5,996 | Cash | 1,086 | Springing | Cash | |||||||||||||||||||
38 | Lock Box Self Storage | N | Y | Refinance | 0 | 2,901 | 1,451 | Cash | 5,093 | 849 | Cash | |||||||||||||||||||
39 | Tanglewood Terrace at Smithtown Corp. | N | Y | Refinance | 0 | 0 | Springing | 0 | Springing | |||||||||||||||||||||
40 | Roxbury & River’s Edge | N | Y | Refinance | 0 | 90,861 | 12,980 | Cash | 5,836 | 973 | Cash | |||||||||||||||||||
40.01 | Roxbury Estates MHC | N | Y | |||||||||||||||||||||||||||
40.02 | Rivers Edge MHC | N | Y | |||||||||||||||||||||||||||
41 | Arrowhead Self Storage | 10/30/2013 | 15.0% | N | Y | Refinance | 0 | 15,903 | 3,976 | Cash | 5,373 | 537 | Cash | |||||||||||||||||
42 | Olsen Village | N | Y | Refinance | 119,023 | 0 | 9,065 | Cash | 14,467 | 3,617 | Cash | |||||||||||||||||||
43 | Walgreens/Georgetown | N | Y | Refinance | 0 | 0 | Springing | 0 | Springing | |||||||||||||||||||||
44 | 200 Mercer St. Apartment Corp. | N | Y | Refinance | 0 | 0 | Springing | 0 | Springing | |||||||||||||||||||||
45 | Acacia Gardens MHC | N | Y | Refinance | 2,500 | 14,175 | 4,725 | Cash | 8,043 | 894 | Cash | |||||||||||||||||||
46 | Hudson Street Owners Corp. | N | Y | Refinance | 0 | 0 | Springing | 0 | Springing | |||||||||||||||||||||
47 | Van Buren Owners, Inc. | N | Y | Refinance | 0 | 0 | Springing | 0 | Springing | |||||||||||||||||||||
48 | Creekside Estates MHC | N | Y | Refinance | 50,938 | 20,544 | 5,136 | Cash | 7,312 | 3,656 | Cash | |||||||||||||||||||
49 | Walgreens - Broken Arrow | N | N | Refinance | 0 | 0 | Springing | 0 | Springing | |||||||||||||||||||||
50 | Walgreens - Macomb Township | N | N | Refinance | 0 | 0 | Springing | 0 | Springing | |||||||||||||||||||||
51 | Heritage Apartments | N | Y | Refinance | 144,000 | 9,462 | 4,731 | Cash | 16,004 | 5,335 | Cash | |||||||||||||||||||
52 | North and South Lewis Place Owners Corp. | N | Y | Refinance | 0 | 49,417 | 16,333 | Cash | 0 | Springing | ||||||||||||||||||||
53 | Country Life MHC | N | N | Refinance | 0 | 2,688 | 1,344 | Cash | 2,341 | 260 | Cash | |||||||||||||||||||
54 | Fairfield Manor MHC | N | Y | Refinance | 0 | 3,917 | 3,917 | Cash | 333 | 333 | Cash | |||||||||||||||||||
55 | Canyon Lake | N | Y | Refinance | 4,688 | 0 | 1,880 | Cash | 5,298 | 1,324 | Cash | |||||||||||||||||||
56 | Imperial Sanford Owners, Inc. | N | Y | Refinance | 0 | 0 | 15,970 | Cash | 0 | Springing | ||||||||||||||||||||
57 | Inverness Housing Corp. | N | Y | Refinance | 0 | 0 | Springing | 0 | Springing | |||||||||||||||||||||
58 | Bossier Self Storage | N | Y | Refinance | 0 | 2,229 | 2,229 | Cash | 1,288 | 1,288 | Cash | |||||||||||||||||||
59 | Barclay Tenants’ Corporation | N | Y | Refinance | 0 | 0 | Springing | 0 | Springing | |||||||||||||||||||||
60 | Apple Valley Village MHC | 10/7/2013 | 16.0% | N | Y | Refinance | 4,188 | 1,800 | 360 | Cash | 7,410 | 1,235 | Cash | |||||||||||||||||
61 | 325 East 80th Apts. Corp. | N | Y | Refinance | 0 | 90,000 | 30,000 | Cash | 0 | Springing | ||||||||||||||||||||
62 | 204 W. 78th St. Housing Corp. | N | Y | Refinance | 0 | 0 | Springing | 0 | Springing | |||||||||||||||||||||
63 | Capri Commons MHC | N | Y | Refinance | 0 | 17,104 | 1,425 | Cash | 981 | 981 | Cash | |||||||||||||||||||
64 | Ivanhoe Apartment Owners, Inc. | N | Y | Refinance | 0 | 65,300 | 9,402 | Cash | 0 | Springing | ||||||||||||||||||||
65 | Windmill Pointe Apartments | N | Y | Refinance | 0 | 7,892 | 2,017 | Cash | 0 | Springing | ||||||||||||||||||||
66 | 7 East 85th Tenants Corp. | N | Y | Refinance | 0 | 0 | Springing | 0 | Springing | |||||||||||||||||||||
67 | 336 East 50th Street Tenants Corp. | N | Y | Refinance | 0 | 8,369 | 8,369 | Cash | 0 | Springing |
WFRBS Commercial Mortgage Trust 2013-C18 | ||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Upfront Replacement Reserve ($) | Monthly Replacement Reserve ($)(14) | Replacement Reserve Cap ($) | Replacement Reserve Escrow - Cash or LoC | Replacement Reserve Escrow - LoC Counterparty | Upfront TI/LC Reserve ($) | Monthly TI/LC Reserve ($)(14)(15) | TI/LC Reserve Cap ($) | TI/LC Escrow - Cash or LoC | TI/LC Escrow - LoC Counterparty | Debt Service Escrow (Initial) ($) | ||||||||||||
1 | Garden State Plaza | 0 | Springing | 0 | 0 | Springing | 0 | 0 | ||||||||||||||||
2 | AmericasMart | 1,557,473 | Springing | 1,557,473 | Cash | 2,627,360 | Springing | 2,627,360 | Cash | 0 | ||||||||||||||
3 | The Outlet Collection | Jersey Gardens | 0 | Springing | 0 | 0 | Springing | 0 | 0 | ||||||||||||||||
4 | JFK Hilton | 85,324 | 85,324 | 3,000,000 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
5 | Hotel Felix Chicago | 35,230 | 35,230 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
6 | Sullivan Center | 0 | 19,666 | 1,200,000 | Cash | 34,041 | 0 | 0 | Cash | 0 | ||||||||||||||
7 | Starwood/Schulte Hotel Portfolio | 0 | 43,555 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
7.01 | Fairfield Inn Atlanta | |||||||||||||||||||||||
7.02 | Holiday Inn Green Bay | |||||||||||||||||||||||
7.03 | SpringHill Suites Scranton | |||||||||||||||||||||||
7.04 | Residence Inn Salisbury | |||||||||||||||||||||||
8 | Hudson Mall | 0 | 5,891 | 0 | Cash | 600,000 | 28,000 | 600,000 | Cash | 0 | ||||||||||||||
9 | Cedar Rapids Office Portfolio | 0 | 3,787 | 0 | Cash | 0 | 29,761 | 700,000 | Cash | 0 | ||||||||||||||
9.01 | Town Center Office | |||||||||||||||||||||||
9.02 | 600 Third Avenue | |||||||||||||||||||||||
10 | HIE at Magnificent Mile | 27,886 | 27,886 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
11 | 200 - 400 West 45th | 3,720 | 3,720 | 0 | Cash | 254,167 | 4,167; Springing | 250,000 | LOC | Prudential Mortgage Capital Company, LLC | 0 | |||||||||||||
12 | Avilla Apartments | 0 | 3,458 | 83,000 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
13 | Desert Tree Apartments | 0 | 9,753 | 351,105 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
14 | San Marcos Apartments | 0 | 10,998 | 395,928 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
15 | Hawthorne Valley Shopping Center | 6,653 | 6,653 | 300,000 | Cash | 7,984 | 7,984 | 500,000 | Cash | 0 | ||||||||||||||
16 | North Olmsted Towne Center | 0 | 1,195 | 0 | Cash | 0 | 7,900 | 0 | Cash | 0 | ||||||||||||||
17 | Lakeshore and Lakewood Shopping Center | 552,859 | 2,859 | 0 | Cash | 206,667 | 6,667; Springing | 350,000 | Cash | 0 | ||||||||||||||
17.01 | Lakeshore Shopping Center | |||||||||||||||||||||||
17.02 | Lakewood Shopping Center | |||||||||||||||||||||||
18 | The Bond Building | 500 | 500 | 0 | Cash | 367,618 | 0 | 0 | Cash | 0 | ||||||||||||||
19 | Summit Center | 928,775 | 2,775 | 0 | Cash | 9,583 | 9,583 | 460,000 | Cash | 0 | ||||||||||||||
20 | Hazel 8 | 983 | 983 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
21 | Staybridge Suites Royersford | 10,447 | 10,447 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
22 | Renaissance Walk Apartments | 5,772 | 2,886 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
23 | Homewood Suites Cincinnati Airport South | 0 | Springing | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
24 | La Mesa Village Plaza | 1,831 | 1,831 | 0 | Cash | 8,203 | 8,203 | 0 | Cash | 0 | ||||||||||||||
25 | Lakes at Woodmont | 9,364 | 4,682 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
26 | Santa Maria Commerce Center | 0 | 1,319 | 0 | Cash | 0 | 4,850 | 175,000 | Cash | 0 | ||||||||||||||
27 | Hampton Inn - Greely | 9,200 | 9,200 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
28 | Brigham Park Co-operative Apartments, Sec. #3, Inc. | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
29 | Soho Plaza Corp. | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
30 | Milestone Crossing | 0 | 947 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
31 | Berkeley Multifamily | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
32 | Golden Sands MHC | 642 | 642 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
33 | Holiday Inn Express Richwood | 0 | Springing | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
34 | Greenbriar Crossing | 0 | 606 | 0 | Cash | 0 | 3,490 | 140,000 | Cash | 0 | ||||||||||||||
35 | Fairfield Inn & Suites McDonough GA | 3,197 | 3,197 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
36 | TownePlace Suites - Fort Wayne | 2,068 | 2,068 | 74,436 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
37 | Toledo Town Center | 0 | 1,027 | 0 | Cash | 0 | 3,469 | 145,000 | Cash | 0 | ||||||||||||||
38 | Lock Box Self Storage | 968 | 968 | 34,853 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
39 | Tanglewood Terrace at Smithtown Corp. | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
40 | Roxbury & River’s Edge | 963 | 963 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
40.01 | Roxbury Estates MHC | |||||||||||||||||||||||
40.02 | Rivers Edge MHC | |||||||||||||||||||||||
41 | Arrowhead Self Storage | 0 | 692 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
42 | Olsen Village | 411,000 | 1,362 | 0 | Cash | 0 | 3,334; Springing | 160,000 | Cash | 0 | ||||||||||||||
43 | Walgreens/Georgetown | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
44 | 200 Mercer St. Apartment Corp. | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
45 | Acacia Gardens MHC | 800 | 800 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
46 | Hudson Street Owners Corp. | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
47 | Van Buren Owners, Inc. | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
48 | Creekside Estates MHC | 688 | 688 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
49 | Walgreens - Broken Arrow | 0 | Springing | 0 | 0 | Springing | 0 | 0 | ||||||||||||||||
50 | Walgreens - Macomb Township | 0 | Springing | 0 | 0 | Springing | 0 | 0 | ||||||||||||||||
51 | Heritage Apartments | 4,731 | 4,731 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
52 | North and South Lewis Place Owners Corp. | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
53 | Country Life MHC | 0 | 313 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
54 | Fairfield Manor MHC | 571 | 571 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
55 | Canyon Lake | 14,665 | 1,222 | 14,665 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
56 | Imperial Sanford Owners, Inc. | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
57 | Inverness Housing Corp. | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
58 | Bossier Self Storage | 557 | 557 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
59 | Barclay Tenants’ Corporation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
60 | Apple Valley Village MHC | 682 | 682 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
61 | 325 East 80th Apts. Corp. | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
62 | 204 W. 78th St. Housing Corp. | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
63 | Capri Commons MHC | 579 | 579 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
64 | Ivanhoe Apartment Owners, Inc. | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
65 | Windmill Pointe Apartments | 0 | 827 | 50,000 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
66 | 7 East 85th Tenants Corp. | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
67 | 336 East 50th Street Tenants Corp. | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WFRBS Commercial Mortgage Trust 2013-C18 | ||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||
Mortgage Loan Number | Property Name | Debt Service Escrow (Monthly) ($) | Debt Service Escrow - Cash or LoC | Debt Service Escrow - LoC Counterparty | Other Escrow I Reserve Description | Other Escrow I (Initial) ($) | Other Escrow I (Monthly) ($)(16) | Other Escrow I Cap ($) | Other Escrow I Escrow - Cash or LoC | |||||||||
1 | Garden State Plaza | 0 | 0 | 0 | 0 | |||||||||||||
2 | AmericasMart | 0 | Ground Rent Reserve | 4,144 | Springing | 4,144 | Cash | |||||||||||
3 | The Outlet Collection | Jersey Gardens | 0 | Tenant Specific TILC / Rent Concession Reserve | Tenant Specific TILC - $2,593,953.04 / Rent Concession - $61,775.10 | 0 | 0 | Cash | |||||||||||
4 | JFK Hilton | 0 | 0 | 0 | 0 | |||||||||||||
5 | Hotel Felix Chicago | 0 | 0 | 0 | 0 | |||||||||||||
6 | Sullivan Center | 0 | Rent Abatement Funds | 1,197,219 | 0 | 0 | Cash | |||||||||||
7 | Starwood/Schulte Hotel Portfolio | 0 | 0 | 0 | 0 | |||||||||||||
7.01 | Fairfield Inn Atlanta | |||||||||||||||||
7.02 | Holiday Inn Green Bay | |||||||||||||||||
7.03 | SpringHill Suites Scranton | |||||||||||||||||
7.04 | Residence Inn Salisbury | |||||||||||||||||
8 | Hudson Mall | 0 | Staples/Big Lots/Marshalls Reserve | 0 | Springing | 0 | ||||||||||||
9 | Cedar Rapids Office Portfolio | 0 | Rockwell Collins TI Reserve | 86,551 | 0 | 0 | Cash | |||||||||||
9.01 | Town Center Office | |||||||||||||||||
9.02 | 600 Third Avenue | |||||||||||||||||
10 | HIE at Magnificent Mile | 0 | PIP Reserve | 390,185 | 0 | 0 | Cash | |||||||||||
11 | 200 - 400 West 45th | 0 | 0 | 0 | 0 | |||||||||||||
12 | Avilla Apartments | 0 | 0 | 0 | 0 | |||||||||||||
13 | Desert Tree Apartments | 0 | 0 | 0 | 0 | |||||||||||||
14 | San Marcos Apartments | 0 | 0 | 0 | 0 | |||||||||||||
15 | Hawthorne Valley Shopping Center | 0 | 0 | 0 | 0 | |||||||||||||
16 | North Olmsted Towne Center | 0 | Rent Concession Reserve | 47,926 | 0 | 0 | Cash | |||||||||||
17 | Lakeshore and Lakewood Shopping Center | 0 | Insurance Loss Claims Proceeds | 304,222 | 0 | 0 | Cash | |||||||||||
17.01 | Lakeshore Shopping Center | |||||||||||||||||
17.02 | Lakewood Shopping Center | |||||||||||||||||
18 | The Bond Building | 0 | 0 | 0 | 0 | |||||||||||||
19 | Summit Center | 0 | Sears Leasing Reserve | 650,000 | 0 | 0 | Cash | |||||||||||
20 | Hazel 8 | 0 | 0 | 0 | 0 | |||||||||||||
21 | Staybridge Suites Royersford | 0 | Ground Rent Reserve | 11,250 | 11,250 | 0 | Cash | |||||||||||
22 | Renaissance Walk Apartments | 0 | 0 | 0 | 0 | |||||||||||||
23 | Homewood Suites Cincinnati Airport South | 0 | Seasonality Reserve | 25,000 | 0 | 50,000 | Cash | |||||||||||
24 | La Mesa Village Plaza | 0 | 0 | 0 | 0 | |||||||||||||
25 | Lakes at Woodmont | 0 | 0 | 0 | 0 | |||||||||||||
26 | Santa Maria Commerce Center | 0 | Tenant Renewal Reserve | 280,000 | 0 | 0 | Cash | |||||||||||
27 | Hampton Inn - Greely | 0 | 0 | 0 | 0 | |||||||||||||
28 | Brigham Park Co-operative Apartments, Sec. #3, Inc. | 0 | 0 | 0 | 0 | |||||||||||||
29 | Soho Plaza Corp. | 0 | 0 | 0 | 0 | |||||||||||||
30 | Milestone Crossing | 0 | 0 | 0 | 0 | |||||||||||||
31 | Berkeley Multifamily | 0 | 0 | 0 | 0 | |||||||||||||
32 | Golden Sands MHC | 0 | 0 | 0 | 0 | |||||||||||||
33 | Holiday Inn Express Richwood | 0 | Seasonality Reserve | 50,000 | 0 | 75,000 | Cash | |||||||||||
34 | Greenbriar Crossing | 0 | City Gear Leasing Reserve | 19,534 | 0 | 0 | Cash | |||||||||||
35 | Fairfield Inn & Suites McDonough GA | 0 | PIP Reserve | 487,060 | Springing | 0 | Cash | |||||||||||
36 | TownePlace Suites - Fort Wayne | 0 | FF&E Reserve | 4,101 | 4,101 | 0 | Cash | |||||||||||
37 | Toledo Town Center | 0 | 0 | 0 | 0 | |||||||||||||
38 | Lock Box Self Storage | 0 | 0 | 0 | 0 | |||||||||||||
39 | Tanglewood Terrace at Smithtown Corp. | 0 | 0 | 0 | 0 | |||||||||||||
40 | Roxbury & River’s Edge | 0 | 0 | 0 | 0 | |||||||||||||
40.01 | Roxbury Estates MHC | |||||||||||||||||
40.02 | Rivers Edge MHC | |||||||||||||||||
41 | Arrowhead Self Storage | 0 | 0 | 0 | 0 | |||||||||||||
42 | Olsen Village | 0 | Insurance Claims Loss Proceeds Escrow | 589,051 | 0 | 0 | Cash | |||||||||||
43 | Walgreens/Georgetown | 0 | 0 | 0 | 0 | |||||||||||||
44 | 200 Mercer St. Apartment Corp. | 0 | 0 | 0 | 0 | |||||||||||||
45 | Acacia Gardens MHC | 0 | 0 | 0 | 0 | |||||||||||||
46 | Hudson Street Owners Corp. | 0 | 0 | 0 | 0 | |||||||||||||
47 | Van Buren Owners, Inc. | 0 | 0 | 0 | 0 | |||||||||||||
48 | Creekside Estates MHC | 0 | 0 | 0 | 0 | |||||||||||||
49 | Walgreens - Broken Arrow | 0 | 0 | 0 | 0 | |||||||||||||
50 | Walgreens - Macomb Township | 0 | 0 | 0 | 0 | |||||||||||||
51 | Heritage Apartments | 0 | 0 | 0 | 0 | |||||||||||||
52 | North and South Lewis Place Owners Corp. | 0 | 0 | 0 | 0 | |||||||||||||
53 | Country Life MHC | 0 | 0 | 0 | 0 | |||||||||||||
54 | Fairfield Manor MHC | 0 | 0 | 0 | 0 | |||||||||||||
55 | Canyon Lake | 0 | Seasonality Reserve | 26,075 | 0 | 125,000 | Cash | |||||||||||
56 | Imperial Sanford Owners, Inc. | 0 | 0 | 0 | 0 | |||||||||||||
57 | Inverness Housing Corp. | 0 | 0 | 0 | 0 | |||||||||||||
58 | Bossier Self Storage | 0 | 0 | 0 | 0 | |||||||||||||
59 | Barclay Tenants’ Corporation | 0 | 0 | 0 | 0 | |||||||||||||
60 | Apple Valley Village MHC | 0 | Amperage Reserve | 69,750 | 0 | 0 | Cash | |||||||||||
61 | 325 East 80th Apts. Corp. | 0 | 0 | 0 | 0 | |||||||||||||
62 | 204 W. 78th St. Housing Corp. | 0 | 0 | 0 | 0 | |||||||||||||
63 | Capri Commons MHC | 0 | 0 | 0 | 0 | |||||||||||||
64 | Ivanhoe Apartment Owners, Inc. | 0 | 0 | 0 | 0 | |||||||||||||
65 | Windmill Pointe Apartments | 0 | 0 | 0 | 0 | |||||||||||||
66 | 7 East 85th Tenants Corp. | 0 | 0 | 0 | 0 | |||||||||||||
67 | 336 East 50th Street Tenants Corp. | 0 | 0 | 0 | 0 |
WFRBS Commercial Mortgage Trust 2013-C18 | ||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||
Mortgage Loan Number | Property Name | Other Escrow I - LoC Counterparty | 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(17) | Ownership Interest | ||||||||||
1 | Garden State Plaza | 0 | 0 | 0 | Fee | |||||||||||||||
2 | AmericasMart | 0 | 0 | 0 | Fee and Leasehold | |||||||||||||||
3 | The Outlet Collection | Jersey Gardens | Ground Rent/PILOT Payment Reserve | 0 | Springing | 0 | Fee | ||||||||||||||
4 | JFK Hilton | 0 | 0 | 0 | Fee | |||||||||||||||
5 | Hotel Felix Chicago | 0 | 0 | 0 | Fee | |||||||||||||||
6 | Sullivan Center | 0 | 0 | 0 | Fee | |||||||||||||||
7 | Starwood/Schulte Hotel Portfolio | 0 | 0 | 0 | Fee | |||||||||||||||
7.01 | Fairfield Inn Atlanta | Fee | ||||||||||||||||||
7.02 | Holiday Inn Green Bay | Fee | ||||||||||||||||||
7.03 | SpringHill Suites Scranton | Fee | ||||||||||||||||||
7.04 | Residence Inn Salisbury | Fee | ||||||||||||||||||
8 | Hudson Mall | Rent Concession/TILC / Chuck E. Cheese Reserve | Rent Concession/TILC - $2,549,722 / Chuck E. Cheese - $1,710,000 | 0 | 0 | Cash | Fee | |||||||||||||
9 | Cedar Rapids Office Portfolio | Morgan Stanley TI Reserve | 141,300 | 0 | 0 | Cash | Various | |||||||||||||
9.01 | Town Center Office | Fee and Leasehold | ||||||||||||||||||
9.02 | 600 Third Avenue | Fee | ||||||||||||||||||
10 | HIE at Magnificent Mile | 0 | 0 | 0 | Fee | |||||||||||||||
11 | 200 - 400 West 45th | 0 | 0 | 0 | Fee | |||||||||||||||
12 | Avilla Apartments | 0 | 0 | 0 | Fee | |||||||||||||||
13 | Desert Tree Apartments | 0 | 0 | 0 | Fee | |||||||||||||||
14 | San Marcos Apartments | 0 | 0 | 0 | Fee | |||||||||||||||
15 | Hawthorne Valley Shopping Center | 0 | 0 | 0 | Fee | |||||||||||||||
16 | North Olmsted Towne Center | 0 | 0 | 0 | Fee | |||||||||||||||
17 | Lakeshore and Lakewood Shopping Center | Dollar Tree & Rocket Color Leasing Reserve | 375,000 | 0 | 0 | Cash | Fee | |||||||||||||
17.01 | Lakeshore Shopping Center | Fee | ||||||||||||||||||
17.02 | Lakewood Shopping Center | Fee | ||||||||||||||||||
18 | The Bond Building | 0 | 0 | 0 | Fee | |||||||||||||||
19 | Summit Center | 0 | 0 | 0 | Fee | |||||||||||||||
20 | Hazel 8 | 0 | 0 | 0 | Leasehold | |||||||||||||||
21 | Staybridge Suites Royersford | Franchise Renewal Reserve Deposit | 1,306 | 1,306 | 0 | Cash | Leasehold | |||||||||||||
22 | Renaissance Walk Apartments | 0 | 0 | 0 | Fee | |||||||||||||||
23 | Homewood Suites Cincinnati Airport South | 0 | 0 | 0 | Fee | |||||||||||||||
24 | La Mesa Village Plaza | 0 | 0 | 0 | Fee | |||||||||||||||
25 | Lakes at Woodmont | 0 | 0 | 0 | Fee | |||||||||||||||
26 | Santa Maria Commerce Center | 0 | 0 | 0 | Fee | |||||||||||||||
27 | Hampton Inn - Greely | 0 | 0 | 0 | Fee | |||||||||||||||
28 | Brigham Park Co-operative Apartments, Sec. #3, Inc. | 0 | 0 | 0 | Fee | |||||||||||||||
29 | Soho Plaza Corp. | 0 | 0 | 0 | Fee | |||||||||||||||
30 | Milestone Crossing | 0 | 0 | 0 | Fee | |||||||||||||||
31 | Berkeley Multifamily | 0 | 0 | 0 | Fee | |||||||||||||||
32 | Golden Sands MHC | 0 | 0 | 0 | Fee | |||||||||||||||
33 | Holiday Inn Express Richwood | 0 | 0 | 0 | Fee | |||||||||||||||
34 | Greenbriar Crossing | 0 | 0 | 0 | 650,000 | Fee | ||||||||||||||
35 | Fairfield Inn & Suites McDonough GA | 0 | 0 | 0 | Fee | |||||||||||||||
36 | TownePlace Suites - Fort Wayne | Seasonality Reserve | 88,000 | 11,000 | 88,000 | Cash | Fee | |||||||||||||
37 | Toledo Town Center | 0 | 0 | 0 | 800,000 | Fee | ||||||||||||||
38 | Lock Box Self Storage | 0 | 0 | 0 | Fee | |||||||||||||||
39 | Tanglewood Terrace at Smithtown Corp. | 0 | 0 | 0 | Fee | |||||||||||||||
40 | Roxbury & River’s Edge | 0 | 0 | 0 | Fee | |||||||||||||||
40.01 | Roxbury Estates MHC | Fee | ||||||||||||||||||
40.02 | Rivers Edge MHC | Fee | ||||||||||||||||||
41 | Arrowhead Self Storage | 0 | 0 | 0 | Fee | |||||||||||||||
42 | Olsen Village | 0 | 0 | 0 | Fee | |||||||||||||||
43 | Walgreens/Georgetown | 0 | 0 | 0 | Fee | |||||||||||||||
44 | 200 Mercer St. Apartment Corp. | 0 | 0 | 0 | Fee | |||||||||||||||
45 | Acacia Gardens MHC | 0 | 0 | 0 | Fee | |||||||||||||||
46 | Hudson Street Owners Corp. | 0 | 0 | 0 | Fee | |||||||||||||||
47 | Van Buren Owners, Inc. | 0 | 0 | 0 | Fee | |||||||||||||||
48 | Creekside Estates MHC | 0 | 0 | 0 | Fee | |||||||||||||||
49 | Walgreens - Broken Arrow | 0 | 0 | 0 | Fee | |||||||||||||||
50 | Walgreens - Macomb Township | 0 | 0 | 0 | Fee | |||||||||||||||
51 | Heritage Apartments | 0 | 0 | 0 | Fee | |||||||||||||||
52 | North and South Lewis Place Owners Corp. | 0 | 0 | 0 | Fee | |||||||||||||||
53 | Country Life MHC | 0 | 0 | 0 | Fee | |||||||||||||||
54 | Fairfield Manor MHC | 0 | 0 | 0 | Fee | |||||||||||||||
55 | Canyon Lake | 0 | 0 | 0 | Fee | |||||||||||||||
56 | Imperial Sanford Owners, Inc. | 0 | 0 | 0 | Fee | |||||||||||||||
57 | Inverness Housing Corp. | 0 | 0 | 0 | Fee | |||||||||||||||
58 | Bossier Self Storage | 0 | 0 | 0 | Fee | |||||||||||||||
59 | Barclay Tenants’ Corporation | 0 | 0 | 0 | Fee | |||||||||||||||
60 | Apple Valley Village MHC | 0 | 0 | 0 | Fee | |||||||||||||||
61 | 325 East 80th Apts. Corp. | 0 | 0 | 0 | Fee | |||||||||||||||
62 | 204 W. 78th St. Housing Corp. | 0 | 0 | 0 | Fee | |||||||||||||||
63 | Capri Commons MHC | 0 | 0 | 0 | Fee | |||||||||||||||
64 | Ivanhoe Apartment Owners, Inc. | 0 | 0 | 0 | Fee | |||||||||||||||
65 | Windmill Pointe Apartments | 0 | 0 | 0 | Fee | |||||||||||||||
66 | 7 East 85th Tenants Corp. | 0 | 0 | 0 | Fee | |||||||||||||||
67 | 336 East 50th Street Tenants Corp. | 0 | 0 | 0 | Fee |
WFRBS Commercial Mortgage Trust 2013-C18 | ||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||
Mortgage Loan Number | Property Name | Ground Lease Initial Expiration Date | Annual Ground Rent Payment | |||
1 | Garden State Plaza | |||||
2 | AmericasMart | Various: O’Neal and Owens-6/30/2061; MARTA-12/14/2012; Edwards-10/31/2068 | Various: O’Neal-10,629; Owens-10,146; MARTA-20,000; Edwards-20,497 | |||
3 | The Outlet Collection | Jersey Gardens | |||||
4 | JFK Hilton | |||||
5 | Hotel Felix Chicago | |||||
6 | Sullivan Center | |||||
7 | Starwood/Schulte Hotel Portfolio | |||||
7.01 | Fairfield Inn Atlanta | |||||
7.02 | Holiday Inn Green Bay | |||||
7.03 | SpringHill Suites Scranton | |||||
7.04 | Residence Inn Salisbury | |||||
8 | Hudson Mall | |||||
9 | Cedar Rapids Office Portfolio | Various | Various | |||
9.01 | Town Center Office | 10/31/2033; 10/31/2033; 9/18/2041 | $4,252.50; $1,872.00; $1.00 | |||
9.02 | 600 Third Avenue | |||||
10 | HIE at Magnificent Mile | |||||
11 | 200 - 400 West 45th | |||||
12 | Avilla Apartments | |||||
13 | Desert Tree Apartments | |||||
14 | San Marcos Apartments | |||||
15 | Hawthorne Valley Shopping Center | |||||
16 | North Olmsted Towne Center | |||||
17 | Lakeshore and Lakewood Shopping Center | |||||
17.01 | Lakeshore Shopping Center | |||||
17.02 | Lakewood Shopping Center | |||||
18 | The Bond Building | |||||
19 | Summit Center | |||||
20 | Hazel 8 | 7/29/2061 | $19,610 | |||
21 | Staybridge Suites Royersford | 8/31/2057 | $125,000 | |||
22 | Renaissance Walk Apartments | |||||
23 | Homewood Suites Cincinnati Airport South | |||||
24 | La Mesa Village Plaza | |||||
25 | Lakes at Woodmont | |||||
26 | Santa Maria Commerce Center | |||||
27 | Hampton Inn - Greely | |||||
28 | Brigham Park Co-operative Apartments, Sec. #3, Inc. | |||||
29 | Soho Plaza Corp. | |||||
30 | Milestone Crossing | |||||
31 | Berkeley Multifamily | |||||
32 | Golden Sands MHC | |||||
33 | Holiday Inn Express Richwood | |||||
34 | Greenbriar Crossing | |||||
35 | Fairfield Inn & Suites McDonough GA | |||||
36 | TownePlace Suites - Fort Wayne | |||||
37 | Toledo Town Center | |||||
38 | Lock Box Self Storage | |||||
39 | Tanglewood Terrace at Smithtown Corp. | |||||
40 | Roxbury & River’s Edge | |||||
40.01 | Roxbury Estates MHC | |||||
40.02 | Rivers Edge MHC | |||||
41 | Arrowhead Self Storage | |||||
42 | Olsen Village | |||||
43 | Walgreens/Georgetown | |||||
44 | 200 Mercer St. Apartment Corp. | |||||
45 | Acacia Gardens MHC | |||||
46 | Hudson Street Owners Corp. | |||||
47 | Van Buren Owners, Inc. | |||||
48 | Creekside Estates MHC | |||||
49 | Walgreens - Broken Arrow | |||||
50 | Walgreens - Macomb Township | |||||
51 | Heritage Apartments | |||||
52 | North and South Lewis Place Owners Corp. | |||||
53 | Country Life MHC | |||||
54 | Fairfield Manor MHC | |||||
55 | Canyon Lake | |||||
56 | Imperial Sanford Owners, Inc. | |||||
57 | Inverness Housing Corp. | |||||
58 | Bossier Self Storage | |||||
59 | Barclay Tenants’ Corporation | |||||
60 | Apple Valley Village MHC | |||||
61 | 325 East 80th Apts. Corp. | |||||
62 | 204 W. 78th St. Housing Corp. | |||||
63 | Capri Commons MHC | |||||
64 | Ivanhoe Apartment Owners, Inc. | |||||
65 | Windmill Pointe Apartments | |||||
66 | 7 East 85th Tenants Corp. | |||||
67 | 336 East 50th Street Tenants Corp. |
WFRBS Commercial Mortgage Trust 2013-C18 | ||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||
Mortgage Loan Number | Property Name | Annual Ground Rent Increases | Lockbox | Whole Loan Cut- off Date Balance ($)(18) | Whole Loan Debt Service ($)(8)(19) | Subordinate Secured Debt Original Balance ($)(20) | Subordinate Secured Debt Cut-off Date Balance ($)(21) | |||||||
1 | Garden State Plaza | Hard/Springing Cash Management | ||||||||||||
2 | AmericasMart | Various: O’Neal, Owens, Edwards-scheduled adjustments every 10 years of the lease terms; MARTA-scheduled adjustments every 5 years of the lease term | Hard/Upfront Cash Management | |||||||||||
3 | The Outlet Collection | Jersey Gardens | Hard/Springing Cash Management | ||||||||||||
4 | JFK Hilton | Soft/Springing Cash Management | ||||||||||||
5 | Hotel Felix Chicago | Hard/Springing Cash Management | ||||||||||||
6 | Sullivan Center | Hard/Upfront Cash Management | ||||||||||||
7 | Starwood/Schulte Hotel Portfolio | Soft/Springing Cash Management | ||||||||||||
7.01 | Fairfield Inn Atlanta | |||||||||||||
7.02 | Holiday Inn Green Bay | |||||||||||||
7.03 | SpringHill Suites Scranton | |||||||||||||
7.04 | Residence Inn Salisbury | |||||||||||||
8 | Hudson Mall | Springing (Without Established Account) | ||||||||||||
9 | Cedar Rapids Office Portfolio | Hard/Springing Cash Management | ||||||||||||
9.01 | Town Center Office | |||||||||||||
9.02 | 600 Third Avenue | |||||||||||||
10 | HIE at Magnificent Mile | Hard/Springing Cash Management | ||||||||||||
11 | 200 - 400 West 45th | Hard/Springing Cash Management | ||||||||||||
12 | Avilla Apartments | Soft/Springing Cash Management | ||||||||||||
13 | Desert Tree Apartments | Springing (Without Established Account) | ||||||||||||
14 | San Marcos Apartments | Springing (Without Established Account) | ||||||||||||
15 | Hawthorne Valley Shopping Center | Hard/Springing Cash Management | ||||||||||||
16 | North Olmsted Towne Center | Springing (Without Established Account) | ||||||||||||
17 | Lakeshore and Lakewood Shopping Center | None | ||||||||||||
17.01 | Lakeshore Shopping Center | |||||||||||||
17.02 | Lakewood Shopping Center | |||||||||||||
18 | The Bond Building | None | ||||||||||||
19 | Summit Center | None | ||||||||||||
20 | Hazel 8 | 5% of Gross Rentals collected by Tenant for the full lease year immediately preceding the expiration of the original term | Hard/Springing Cash Management | |||||||||||
21 | Staybridge Suites Royersford | Years 6-10, $135,000; Years 11-15, $148,500; Years 16-20, $166,320; Years 21-25, $191,268; Thereafter defined in the lease | Hard/Springing Cash Management | |||||||||||
22 | Renaissance Walk Apartments | None | ||||||||||||
23 | Homewood Suites Cincinnati Airport South | Hard/Springing Cash Management | ||||||||||||
24 | La Mesa Village Plaza | Springing (With Established Account) | ||||||||||||
25 | Lakes at Woodmont | None | ||||||||||||
26 | Santa Maria Commerce Center | Springing (Without Established Account) | ||||||||||||
27 | Hampton Inn - Greely | Hard/Springing Cash Management | ||||||||||||
28 | Brigham Park Co-operative Apartments, Sec. #3, Inc. | None | 8,989,465 | 44,028 | 1,000,000 | 0 | ||||||||
29 | Soho Plaza Corp. | None | 9,000,000 | 42,658 | 1,500,000 | 0 | ||||||||
30 | Milestone Crossing | Springing (Without Established Account) | ||||||||||||
31 | Berkeley Multifamily | Soft/Springing Cash Management | ||||||||||||
32 | Golden Sands MHC | Springing (Without Established Account) | ||||||||||||
33 | Holiday Inn Express Richwood | Hard/Springing Cash Management | ||||||||||||
34 | Greenbriar Crossing | Hard/Springing Cash Management | ||||||||||||
35 | Fairfield Inn & Suites McDonough GA | Hard/Springing Cash Management | ||||||||||||
36 | TownePlace Suites - Fort Wayne | Hard/Springing Cash Management | ||||||||||||
37 | Toledo Town Center | Springing (Without Established Account) | ||||||||||||
38 | Lock Box Self Storage | Springing (Without Established Account) | ||||||||||||
39 | Tanglewood Terrace at Smithtown Corp. | None | ||||||||||||
40 | Roxbury & River’s Edge | Springing (Without Established Account) | ||||||||||||
40.01 | Roxbury Estates MHC | |||||||||||||
40.02 | Rivers Edge MHC | |||||||||||||
41 | Arrowhead Self Storage | Soft/Springing Cash Management | ||||||||||||
42 | Olsen Village | None | ||||||||||||
43 | Walgreens/Georgetown | Springing (Without Established Account) | ||||||||||||
44 | 200 Mercer St. Apartment Corp. | None | 4,000,000 | 14,749 | 500,000 | 0 | ||||||||
45 | Acacia Gardens MHC | Springing (Without Established Account) | ||||||||||||
46 | Hudson Street Owners Corp. | None | 3,850,000 | 14,627 | 500,000 | 0 | ||||||||
47 | Van Buren Owners, Inc. | None | 3,296,107 | 16,461 | 300,000 | 0 | ||||||||
48 | Creekside Estates MHC | Springing (Without Established Account) | ||||||||||||
49 | Walgreens - Broken Arrow | Springing (Without Established Account) | ||||||||||||
50 | Walgreens - Macomb Township | Springing (Without Established Account) | ||||||||||||
51 | Heritage Apartments | Springing (Without Established Account) | ||||||||||||
52 | North and South Lewis Place Owners Corp. | None | ||||||||||||
53 | Country Life MHC | None | ||||||||||||
54 | Fairfield Manor MHC | Springing (Without Established Account) | ||||||||||||
55 | Canyon Lake | Springing (Without Established Account) | ||||||||||||
56 | Imperial Sanford Owners, Inc. | None | 2,498,855 | 10,442 | 500,000 | 0 | ||||||||
57 | Inverness Housing Corp. | None | ||||||||||||
58 | Bossier Self Storage | Springing (Without Established Account) | ||||||||||||
59 | Barclay Tenants’ Corporation | None | ||||||||||||
60 | Apple Valley Village MHC | Springing (Without Established Account) | ||||||||||||
61 | 325 East 80th Apts. Corp. | None | 1,895,868 | 11,323 | 300,000 | 0 | ||||||||
62 | 204 W. 78th St. Housing Corp. | None | 1,750,000 | 8,556 | 250,000 | 0 | ||||||||
63 | Capri Commons MHC | Springing (Without Established Account) | ||||||||||||
64 | Ivanhoe Apartment Owners, Inc. | None | ||||||||||||
65 | Windmill Pointe Apartments | None | ||||||||||||
66 | 7 East 85th Tenants Corp. | None | 1,868,865 | 8,336 | 1,000,000 | 0 | ||||||||
67 | 336 East 50th Street Tenants Corp. | None | 1,175,000 | 4,639 | 500,000 | 0 |
WFRBS Commercial Mortgage Trust 2013-C18 | ||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||
Mortgage Loan Number | Property Name | Whole Loan U/W NOI DSCR (x)(8)(19) | Whole Loan U/W NCF DSCR (x)(8)(19) | Whole Loan Cut- off Date LTV Ratio(5)(22) | Whole Loan Cut- off Date U/W NOI Debt Yield(8)(22) | Whole Loan Cut- off Date U/W NCF Debt Yield(8)(22) | Mezzanine Debt Cut-off Date Balance($) | Sponsor(23) | Affiliated Sponsors | Mortgage Loan Number | ||||||||||
1 | Garden State Plaza | Westfield America Inc. / Prudential Assurance Company Limited | 1 | |||||||||||||||||
2 | AmericasMart | AMC, Inc.; Portman Financial, Inc. | 2 | |||||||||||||||||
3 | The Outlet Collection | Jersey Gardens | Glimcher Properties, LP | 3 | |||||||||||||||||
4 | JFK Hilton | Sam Chang/Soundview Real Estate Partners | 4 | |||||||||||||||||
5 | Hotel Felix Chicago | Oxford Capital Group, LLC | Y - Group A | 5 | ||||||||||||||||
6 | Sullivan Center | 56,332,069 | Joseph Freed and Associates LLC; WRT Realty L.P.; Elad Canada Inc. | 6 | ||||||||||||||||
7 | Starwood/Schulte Hotel Portfolio | Starwood Capital Group; Schulte Hospitality Group | 7 | |||||||||||||||||
7.01 | Fairfield Inn Atlanta | 7.01 | ||||||||||||||||||
7.02 | Holiday Inn Green Bay | 7.02 | ||||||||||||||||||
7.03 | SpringHill Suites Scranton | 7.03 | ||||||||||||||||||
7.04 | Residence Inn Salisbury | 7.04 | ||||||||||||||||||
8 | Hudson Mall | Edward M. Snider | 8 | |||||||||||||||||
9 | Cedar Rapids Office Portfolio | Derek Roscoe, Steven Emerson, Jacob Danial and Lisa Roscoe | 9 | |||||||||||||||||
9.01 | Town Center Office | 9.01 | ||||||||||||||||||
9.02 | 600 Third Avenue | 9.02 | ||||||||||||||||||
10 | HIE at Magnificent Mile | Oxford Capital Group, LLC | Y - Group A | 10 | ||||||||||||||||
11 | 200 - 400 West 45th | Jim Roers | 11 | |||||||||||||||||
12 | Avilla Apartments | Roger Karber; Gurpreet S. Jaggi; Garry Brav | 12 | |||||||||||||||||
13 | Desert Tree Apartments | Richard Aguilar; Randal Wechter | Y - Group B | 13 | ||||||||||||||||
14 | San Marcos Apartments | Richard Aguilar | Y - Group B | 14 | ||||||||||||||||
15 | Hawthorne Valley Shopping Center | First Interstate Properties, Ltd. | 15 | |||||||||||||||||
16 | North Olmsted Towne Center | Lakshmi Desai | 16 | |||||||||||||||||
17 | Lakeshore and Lakewood Shopping Center | Charles R. Hefner, Jr. & David J. Knust | Y - Group C | 17 | ||||||||||||||||
17.01 | Lakeshore Shopping Center | 17.01 | ||||||||||||||||||
17.02 | Lakewood Shopping Center | 17.02 | ||||||||||||||||||
18 | The Bond Building | Cindy Bond & Steve Bond | 18 | |||||||||||||||||
19 | Summit Center | Charles R. Hefner, Jr. & David J. Knust | Y - Group C | 19 | ||||||||||||||||
20 | Hazel 8 | WXZ Development | 20 | |||||||||||||||||
21 | Staybridge Suites Royersford | Latitude Hotels Group Royersford, LP | 21 | |||||||||||||||||
22 | Renaissance Walk Apartments | Gidi Cohen | 22 | |||||||||||||||||
23 | Homewood Suites Cincinnati Airport South | Bimal V. Patel, Vimal G. Patel, Anil Patel, Atul Gordhan, Dale White Sr., and Vinu J. Patel | Y - Group D | 23 | ||||||||||||||||
24 | La Mesa Village Plaza | PVCC, Inc. | 24 | |||||||||||||||||
25 | Lakes at Woodmont | William J. Riat | 25 | |||||||||||||||||
26 | Santa Maria Commerce Center | Fatameh Sharafatian; Nosrat Nabavi | 26 | |||||||||||||||||
27 | Hampton Inn - Greely | Robby A. Uehran & William G. Albrecht | 27 | |||||||||||||||||
28 | Brigham Park Co-operative Apartments, Sec. #3, Inc. | 5.57 | 5.57 | 17.4% | 32.7% | 32.7% | 28 | |||||||||||||
29 | Soho Plaza Corp. | 6.19 | 6.19 | 10.6% | 35.2% | 35.2% | 29 | |||||||||||||
30 | Milestone Crossing | Franklin B. Mandel | 30 | |||||||||||||||||
31 | Berkeley Multifamily | Richard A. Bocci; Debra L. Bocci; Ann B. Spencer | 31 | |||||||||||||||||
32 | Golden Sands MHC | Alexander Keith, Jr. and John R. Keith | Y - Group E | 32 | ||||||||||||||||
33 | Holiday Inn Express Richwood | Bimal V. Patel, Vimal G. Patel, Anil Patel, Atul Gordhan, Dale White Sr., and Vinu J. Patel | Y - Group D | 33 | ||||||||||||||||
34 | Greenbriar Crossing | Ted H. Cooper and Jennifer S. Cooper | 34 | |||||||||||||||||
35 | Fairfield Inn & Suites McDonough GA | Duke Hospitality | 35 | |||||||||||||||||
36 | TownePlace Suites - Fort Wayne | Terry L. Hall, James J. Matuszak & Joe A. Romkema | 36 | |||||||||||||||||
37 | Toledo Town Center | William Watch and Warren Terrace | 37 | |||||||||||||||||
38 | Lock Box Self Storage | Darren Raines | 38 | |||||||||||||||||
39 | Tanglewood Terrace at Smithtown Corp. | 39 | ||||||||||||||||||
40 | Roxbury & River’s Edge | Jeffrey N. Cohen and Dennis Cohen | 40 | |||||||||||||||||
40.01 | Roxbury Estates MHC | 40.01 | ||||||||||||||||||
40.02 | Rivers Edge MHC | 40.02 | ||||||||||||||||||
41 | Arrowhead Self Storage | James H. Scott; Stanley R. Sievers; Michael Branon | 41 | |||||||||||||||||
42 | Olsen Village | Charles R. Hefner, Jr. & David J. Knust | Y - Group C | 42 | ||||||||||||||||
43 | Walgreens/Georgetown | The Rockola Corporation | 43 | |||||||||||||||||
44 | 200 Mercer St. Apartment Corp. | 8.17 | 8.17 | 6.0% | 36.2% | 36.2% | 44 | |||||||||||||
45 | Acacia Gardens MHC | Alexander Keith, Jr. and John R. Keith | Y - Group E | 45 | ||||||||||||||||
46 | Hudson Street Owners Corp. | 11.50 | 11.50 | 7.3% | 52.4% | 52.4% | 46 | |||||||||||||
47 | Van Buren Owners, Inc. | 4.09 | 4.09 | 15.7% | 24.5% | 24.5% | 47 | |||||||||||||
48 | Creekside Estates MHC | Terry Scott, Andre Gardzella, Victoriana Properties, Inc., Valerie Scott, and Birchwood Heights Equity Corp. | 48 | |||||||||||||||||
49 | Walgreens - Broken Arrow | Mordechai Winter | 49 | |||||||||||||||||
50 | Walgreens - Macomb Township | Stanley Schwartz | 50 | |||||||||||||||||
51 | Heritage Apartments | Minor Mickel Shaw | 51 | |||||||||||||||||
52 | North and South Lewis Place Owners Corp. | 52 | ||||||||||||||||||
53 | Country Life MHC | William Oleyar | 53 | |||||||||||||||||
54 | Fairfield Manor MHC | James N. Ajlouny | 54 | |||||||||||||||||
55 | Canyon Lake | Matthias Baumueller | 55 | |||||||||||||||||
56 | Imperial Sanford Owners, Inc. | 8.63 | 8.63 | 10.1% | 43.3% | 43.3% | 56 | |||||||||||||
57 | Inverness Housing Corp. | 57 | ||||||||||||||||||
58 | Bossier Self Storage | Marc Barmazel | 58 | |||||||||||||||||
59 | Barclay Tenants’ Corporation | 59 | ||||||||||||||||||
60 | Apple Valley Village MHC | Various | 60 | |||||||||||||||||
61 | 325 East 80th Apts. Corp. | 6.92 | 6.92 | 6.3% | 49.6% | 49.6% | 61 | |||||||||||||
62 | 204 W. 78th St. Housing Corp. | 4.50 | 4.50 | 13.7% | 26.4% | 26.4% | 62 | |||||||||||||
63 | Capri Commons MHC | Nicholas D. Cowie, T. Allen Mott, and William D. Schroeder | 63 | |||||||||||||||||
64 | Ivanhoe Apartment Owners, Inc. | 64 | ||||||||||||||||||
65 | Windmill Pointe Apartments | Spencer M. Partrich; Mickey Shapiro | 65 | |||||||||||||||||
66 | 7 East 85th Tenants Corp. | 9.56 | 9.56 | 7.3% | 51.2% | 51.2% | 66 | |||||||||||||
67 | 336 East 50th Street Tenants Corp. | 6.79 | 6.79 | 13.4% | 32.2% | 32.2% | 67 |
WFRBS Commercial Mortgage Trust 2013-C18 | ||||
ANNEX A | ||||
See “Annex B: Additional Mortgage Loan Information/Definitions” in the Free Writing Prospectus for additional information on all mortgage loans and “Annex A-3: Summaries of the Fifteen Largest Mortgage Loans” for additional information on the 15 largest mortgage loans. | ||||
(1) | “WFB” denotes Wells Fargo Bank, National Association, “RBS” denotes The Royal Bank of Scotland plc and RBS Financial Products Inc. (“RBSFP”), “LIG I” denotes Liberty Island Group I LLC, “Basis” denotes Basis Real Estate Capital II, LLC., “UBSRES” denotes UBS Real Estate Securities Inc. and “CIIICM” denotes C-III Commercial Mortgage LLC. RBSFP was the originator of mortgage loan #24 (La Mesa Village Plaza), mortgage loan #31 (Berkeley Multifamily) and mortgage loan #41 (Arrowhead Self Storage). The Royal Bank of Scotland plc was the sole originator of all other RBS loans. | |||
(2) | For mortgage loan #2 (AmericasMart), the Number of Units includes 3,503,146 square feet of space leased by permanent tenants and 1,060,073 square feet of show and exhibition space and the Occupancy Rate is based on permanent tenant square footage and excludes show and exhibition space. | |||
For mortgage loan #6 (Sullivan Center), the Number of Units includes 745,008 square feet of office space and 198,936 square feet of retail space. | ||||
For mortgage loan #17 (Lakeshore and Lakewood Shopping Center), the Number of Units and Occupancy % include the fourth largest tenant, who owns the improvements built on the pad site. | ||||
For mortgage loan #18 (The Bond Building), the Number of Units excludes 9,034 square feet of retail space included in the collateral. | ||||
For mortgage loan #24 (La Mesa Village Plaza), the Number of Units includes 66,232 square feet of office space and 21,654 square feet of retail space. | ||||
For mortgage loan #55 (Canyon Lake), there are 419 total available sites of which 118 are occupied by annual tenants. The occupancy figure reflects annual renters plus transient tenants as of December 3, 2013. Transient tenants may occupy the property for a period ranging from a day to several months. The underwritten occupancy figure was calculated based only on the annual rent paying tenants. | ||||
(3) | For mortgage loan #1 (Garden State Plaza), the mortgage loan represents Note A-2 of two pari passu companion loans, which have a combined Cut-off Date principal balance of $525,000,000. Note A-1 is not included in the trust. All LTVs, DSCRs, Debt Yields and Cut-off Date Balance per Unit/SF presented are based on Note A-1 and Note A-2 in the aggregate (“Garden State Plaza Loan Combination”). The Note A-2 mortgage loan is the non-controlling interest in the Garden State Plaza Loan Combination. | |||
For mortgage loan #2 (AmericasMart), the mortgage loan represents Note 1-1 and Note 1-2 of eight pari passu companion loans, which have a combined Cut-off date principal balance of $560,000,000. Notes 2-1, 2-2, 3-1, 3-2, 4-1 and 4-2 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure presented are based on Note 1-1, Note 1-2, Note 2-1, Note 2-2, Note 3-1, Note 3-2, Note 4-1 and Note 4-2 in the aggregate (“AmericasMart Loan Combination”). The Note 1-1 and Note 1-2 mortgage loans are the controlling interests in the AmericasMart Loan Combination. | ||||
For mortgage loan #3 (The Outlet Collection | Jersey Gardens), the mortgage loan represents Note A-1 of three pari passu companion loans, which have a combined Cut-off date principal balance of $350,000,000. Notes A-2 and A-3 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure presented are based on Note A-1, Note A-2 and Note A-3 in the aggregate (“The Outlet Collection | Jersey Gardens Loan Combination”). The Note A-1 mortgage loan is the controlling interest in The Outlet Collection | Jersey Gardens Loan Combination. | ||||
For mortgage loan #6 (Sullivan Center), the mortgage loan represents Note A-2 of two pari passu companion loans, which have a combined Cut-off Date principal balance of $113,500,000. Note A-1 is not included in the trust. All LTV, DSCR, Debt Yields and Cut-off Date Balance per Unit of Measure presented are based on Note A-1 and Note A-2 in the aggregate (“Sullivan Center Loan Combination”). The Note A-2 mortgage loan is the non-controlling interest in the Sullivan Center Loan Combination. | ||||
(4) | With respect to mortgage loans #1 (Garden State Plaza), #5 (Hotel Felix Chicago), #9 (Cedar Rapids Office Portfolio), #10 (HIE at Magnificent Mile), #13 (Desert Tree Apartments), #14 (San Marcos Apartments), #27 (Hampton Inn - Greely), #41 (Arrowhead Self Storage) and #50 (Walgreens – Macomb Township), due to the timing of the first payment of debt service on February 1, 2014, one month of interest will be deposited with the master servicer on the closing date and represents the interest accrued during the month of January. As such, the mortgage loan is shown as having a First Pay Date of interest-only of January 1, 2014 and Original Term to Maturity of 121 months. | |||
(5) | With respect to the mortgage loans secured by residential cooperative properties, the as-is appraised value of each property is the appraised value of such property assuming such property is operated as a residential cooperative. | |||
For mortgage loan #16 (North Olmsted Towne Center), the appraised value was $17,600,000, assuming two tenants that have recently signed leases are not in occupancy. The Appraised Value represents the value given that the two tenants are in occupancy as of January 1, 2014. There is a $47,926 rent concession reserve related to these two tenants. | ||||
(6) | Coop - Rental Value of a residential cooperative property is the appraised value of such property assuming such property is operated as a multifamily rental property. | |||
(7) | Coop - Sponsor Units refers to the number of units owned by the original sponsor responsible for the property’s conversion into cooperative ownership. A sponsor may rent its units or opt to market them for sale (either individually or as a whole). Coop - Investor Units refers to a bulk number of units owned by a non-tenant investor(s), who can rent or sell the units. Coop - Coop Units refers to the number of units owned by the borrower, which is a cooperative corporation. In this capacity, the cooperative may manage its units as an investor would or use the units for the benefit of its cooperative members. Coop – Unsold Percent refers to the ratio of the total number of units collectively owned by the original sponsor, a non-tenant investor or the cooperative corporation to the number of units with shares allocated. Coop - Sponsor/Investor Carry is the sponsor’s or the investor’s net cash flow calculated by subtracting maintenance charges on the sponsor or investor owned units from the actual rents payable on such units, to the extent available. | |||
(8) | For purposes of determining the debt service coverage ratio and debt yield for a residential cooperative mortgage loan, the UW NCF and the UW NOI for a residential cooperative property is the projected net cash flow reflected in an appraisal of such residential cooperative property. | |||
(9) | With respect to the residential cooperative mortgage loans, the Occupancy Rate reported reflects the property vacancy assumption in the related appraisal for purposes of determining the Appraised Value of the related Mortgaged Property as a multifamily rental property (i.e., the Coop - Rental Value). Additionally, the Occupancy as-of Date reflects the appraisal valuation date for such loans. |
WFRBS Commercial Mortgage Trust 2013-C18
ANNEX A | ||||
(10) | The Most Recent NOI, Second Most Recent NOI, Third Most Recent NOI, and the related fields shown for the mortgage loans secured by residential cooperative properties are “NAP”. Residential cooperatives are not-for-profit entities that set maintenance fees to cover current expenses and plan for future capital needs. A residential cooperative can increase or decrease maintenance fees according to its anticipated expenses and level of cash reserves. The historical NOI figures are not representative of the cash flow generated by the property if it were operated as a multifamily rental property. | |||
(11) | In certain cases, mortgage loans may have tenants that have executed leases, but may not be fully paying rent or occupying the related leased premises, that were included in the underwriting. | |||
For mortgage loan #1 (Garden State Plaza), the property is in the final stages of a $159 million re-development that will include a new parking deck and the addition of approximately 81,330 square feet of additional space. In aggregate, there are 11 tenants, totaling 35,079 square feet and representing 1.6% of net rentable square feet, that have signed leases but are not yet in occupancy. Additionally, there are five tenants, totaling 12,697 square feet and representing 0.6% of net rentable square feet, that have leases out for signature but are not yet in occupancy. | ||||
For mortgage loan #8 (Hudson Mall), the second largest tenant (30,401 square feet), representing 10.8% of net rentable square feet, has outstanding free rent until May 2014. There is a $126,671 reserve representing the outstanding rent abatement. The third largest tenant (25,000 square feet), representing 8.8% of net rentable square feet, has executed a lease but is not in occupancy and has an outstanding 50% monthly rent abatement, capped at $450,000. The abatement is expected to expire November 2016. There is a $407,124 reserve representing the outstanding rent abatement and a $289,520 reserve representing outstanding leasing commissions. | ||||
For mortgage loan #16 (Olsen Village), the second largest tenant (7,575 square feet), representing 9.3% of net rentable square feet, and the fourth largest tenant (6,025 square feet), representing 7.4% of net rentable square feet are month to month tenants and have been underwritten as vacant. | ||||
For mortgage loan #34 (Greenbriar Crossing), the third largest tenant (4,000 square feet), representing 8.2% of net rentable square feet, has signed a lease but has not yet taken occupancy. A rent abatement reserve of $19,534 was reserved at closing with respect to the third largest tenant. | ||||
(12) | The tenant early termination options discussed in this footnote are not intended to be an exclusive list. In particular, termination options based on co-tenancy clauses are generally included only for top five tenants by net rentable square feet if the option is currently or imminently exercisable. | |||
For mortgage loan #6 (Sullivan Center), the largest tenant (242,831 square feet), representing 25.7% of net rentable square feet, can terminate its lease at any time without penalty if the Illinois General Assembly fails to make an appropriation to pay the rent or other obligations of the tenant under the lease. The obligations of the tenant shall also immediately terminate if any federal funding source upon which the tenant is dependent to pay rent or other charges under the lease fails to appropriate or otherwise make available the funds required. The second largest tenant (160,914 square feet), representing 17.0% of net rentable square feet, may terminate the lease on the entire premises or a portion of the premises upon 365 days notice. The termination fee includes the unamortized cost of the construction allowance, rent allowance, additional allowance, and/or rent abatement applicable to the specific space terminated. The start date of the amortization is July 1, 2013 and the interest rate is 8.0%. The calculated termination fee as of July 31, 2013 is approximately $5.7 million, declining annually to approximately $1.0 million in 2019. The fourth largest tenant (95,197 square feet), representing 10.1% of net rentable square feet, has the right to terminate its lease on October 14, 2017 with written notice prior to December 14, 2016. Walgreens also has the right to terminate its lease on April 14, 2020 with written notice prior to June 14, 2019. The termination fee is the unamortized portion of the landlord work cost ($6,645,420) at a 6% interest rate. The termination fee would be approximately $3.8 million as of October 14, 2017 and $2.0 million as of April 14, 2020. The fifth largest tenant (56,054 square feet), representing 5.9% of net rentable square feet, has the right to terminate its lease on July 31, 2015 by providing notice prior to February 1, 2014. The termination fee is the unamortized costs associated with the lease, which is approximately $1.9 million. | ||||
For mortgage loan #34 (Greenbriar Crossing), the fifth largest tenant (3,000 square feet), representing 6.2% of net rentable square feet, may terminate its lease at any time upon providing 12 months prior written notice. | ||||
For mortgage loan #43 (Walgreens/Georgetown), the only tenant (14,820 square feet), representing 100% of net rentable square feet, may terminate its lease effective September 30, 2037 or as of the last day of any month thereafter until September 30, 2087 upon providing 12 months written notice. | ||||
For mortgage loan #49 (Walgreens – Broken Arrow), the only tenant (14,560 square feet), representing 100% of net rentable square feet, may terminate its lease on November 30, 2028 and every five years thereafter upon providing six months written notice. | ||||
For mortgage loan #50 (Walgreens – Macomb Township), the only tenant (14,560 square feet), representing 100% of net rentable square feet, may terminate its lease on May 31, 2028 and every five years thereafter upon providing 12 months written notice. | ||||
(13) | For mortgage loan #11 (200-400 West 45th Street), the largest tenant (78,683 square feet), representing 36.2% of net rentable square feet, has multiple leases that expire as follows: 39,765 square feet expires on June 30, 2015; 3,282 square feet expires on June 30, 2015 and 35,636 square feet expires on March 31, 2021. | |||
(14) | For mortgage loan #2 (AmericasMart), a Monthly Replacement Reserve is not required as long as the balance of the Replacement Reserve account equals the Replacement Reserve Cap. If the balance of the Replacement Reserve account is less than the Replacement Reserve Cap, the borrower is required to deposit an amount that would restore the Replacement Reserve account equal to the Replacement Reserve Cap. | |||
For mortgage loan #4 (JFK Hilton), the Monthly Replacement Reserve is equal to 1/12th of 4% of the prior year’s gross operating income. | ||||
For mortgage loan #5 (Hotel Felix Chicago) and mortgage loan #10 (HIE at Magnificent Mile), the Monthly Replacement Reserve is equal to 4% of the operating income during the calendar month that is two months prior to the month in which the payment date occurs. | ||||
For mortgage loan #7 (Starwood/Schulte Hotel Portfolio), the Monthly Replacement Reserve is equal to 1/12th of 4% of the Gross Income relating to each property during the calendar year. | ||||
For mortgage loan #21 (Staybridge Suites Royersford), the Monthly Replacement Reserve is equal to 1/12th of 4% of the prior year’s total annual rents collected. |
WFRBS Commercial Mortgage Trust 2013-C18
ANNEX A | ||||
For mortgage loan #23 (Homewood Suites Cincinnati Airport South ) and mortgage loan #33 (Holiday Inn Express Richwood), the Monthly Replacement Reserve commences on December 1, 2014 and is equal to the greater of (1) 1/12th of 4% of the actual annual gross income and (2) the replacement reserve required by the related Franchisor, to be adjusted annually, but in no event may the Monthly Replacement Reserve be less than $123,876 for mortgage loan #23 and $75,516 for mortgage loan #33. | ||||
For mortgage loan #35 (Fairfield Inn & Suites McDonough GA), the Monthly Replacement Reserve is equal to the greater of: (i) 1/12th of (a) 2% of the annual gross revenues for the property for the first two years of the loan term, (b) 3% of the annual gross revenues for the property for the third year of the loan term, (c) 4% of the annual gross revenues for the property for the rest of the loan term; and (ii) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E but excluding any amounts attributable to a PIP. | ||||
For mortgage loan #37 (Toledo Town Center), the Monthly Replacement Reserve will increase from $890 to $1,027 and the Monthly TI/LC Reserve will increase from $2,922 to $3,469 on the next payment date after the largest tenant (10,000 square feet), representing 17.7% of net rentable square feet, is open for business. | ||||
(15) | For mortgage loan #2 (AmericasMart), a Monthly TI/LC Reserve is not required as long as the balance of the TI/LC Reserve account equals the TI/LC Reserve Cap. If the balance of the TI/LC Reserve account is less than the TI/LC Reserve Cap, the borrower is required to deposit an amount that would restore the TI/LC Reserve account equal to the TI/LC Reserve Cap. | |||
For mortgage loan #11 (200-400 West 45th Street), an additional $250,000 will need to be posted into the TI/LC Reserve if either the largest tenant (78,683 square feet), representing 36.2% of net rentable square feet, or the second largest tenant (50,162 square feet), representing 23.1% of net rentable square feet, gives notice that they are vacating any of their space. In the event the aforementioned tenants give notice, the cap will increase to $450,000, with a floor of $250,000. | ||||
(16) | For mortgage loan #2 (AmericasMart), the Other Escrow I (Monthly) Reserve is not required as long as the balance of the Other Escrow I account equals the Other Escrow I Cap. If the balance of the Other Escrow I account is less than the Other Escrow I Cap, the borrower is required to deposit an amount that would restore the Other Escrow I account equal to the Other Escrow I Cap. | |||
(17) | For mortgage loan #34 (Greenbriar Crossing), the second largest tenant (4,500 square feet), representing 9.3% of net rentable square feet, has signed a Letter of Intent but has not yet entered into a lease. An earnout reserve of $650,000 was established at closing ($150,000 in cash and $500,000 Letter of Credit) with respect to the second largest tenant. The amount in the earnout reserve will be released no later than November 1, 2014, if a tenant estoppel certificate is received evidencing that the tenant or an acceptable replacement tenant is in occupancy and paying unabated rent. If this release has not occurred by November 1, 2014 then the funds will be held as additional collateral for the loan until the expiration of the lockout period, when they will be used to partially defease the loan and any remaining reserve funds up to $50,000 will be applied to the costs of such partially defeasance. Assuming the earnout reserve balance of $600,000 is applied to the full loan amount of $5,500,000, Cut-off Date LTV Ratio, LTV Ratio at Maturity, UW NOI DSCR, UW NCF DSCR, Cut-off Date UW NOI Debt Yield and Cut-off Date UW NCF Debt Yield are 65.3%, 52.2%, 1.62x, 1.47x, 10.4% and 9.5%. | |||
For mortgage loan #37 (Toledo Town Center), the largest tenant (10,000 square feet), representing 17.7% of net rentable square feet has signed a lease but has not yet taken occupancy. An earnout reserve of $800,000 was established at closing with respect to the largest tenant. Once the tenant has provided satisfactory evidence that it has opened to the public for business and has unconditionally taken possession of its premises lender will release a portion of the funds in the reserve, equal to the out of pocket costs to complete the tenant work at the building, but not to exceed $680,000. Once the tenant has provided an estoppel certificate certifying that it is in occupancy and paying full unabated rent, the balance of the funds remaining in the reserve will be released. If this release has not occurred by October 1, 2014 then the funds will be held as additional collateral for the loan until the expiration of the lockout period, when they will be used to partially defease the loan and any remaining reserve funds up to $80,000 will be applied to the costs of such partial defeasance. Assuming the earnout reserve balance of $720,000 is applied to the full loan amount of $4,500,000, Cut-off Date LTV Ratio, LTV Ratio at Maturity, UW NOI DSCR, UW NCF DSCR, Cut-off Date UW NOI Debt Yield and Cut-off Date UW NCF Debt Yield are 71.5%, 56.9%, 1.82x, 1.64x, 12.1% and 10.8%. | ||||
(18) | With respect to the mortgage loans secured by residential cooperative properties that have existing subordinate secured indebtedness, the Whole Loan Cut-off Date Balance equals the sum of the Cut-off Date Balance of the WFRBS-C18 Trust mortgage loan plus the balance of the existing subordinate loan, assuming the existing subordinate loan amount is fully advanced and the entire amount thereof is outstanding as of the Cut-off Date. | |||
(19) | The Whole Loan Debt Service, Whole Loan UW NOI DSCR and Whole Loan UW NCF DSCR for the mortgage loans secured by residential cooperative properties that have existing subordinate secured debt are calculated assuming (i) that interest on the subordinate secured indebtedness is accruing pursuant to the applicable loan document (with the applicable interest rate determined using 1 month LIBOR in effect as of November 21, 2013 and giving effect to any applicable interest rate floor), (ii) that the subordinate secured indebtedness has been fully advanced and the entire amount thereof is outstanding as of the Cut-off Date and (iii) that the initial interest-only period for such subordinate secured indebtedness has expired and the related borrower is required to make scheduled principal plus interest payments as set forth in the corresponding promissory note. | |||
(20) | The Subordinate Secured Debt Original Balance for the mortgage loans secured by residential cooperative properties that have existing subordinate secured indebtedness indicates as if the existing subordinate loan amount is fully advanced on the date of closing of said subordinate loan. | |||
(21) | With respect to the mortgage loans secured by residential cooperative properties that have existing subordinate secured indebtedness, the Subordinate Secured Debt Cut-off Date Balance indicates the balance of the subordinate secured indebtedness as of November 21, 2013. | |||
(22) | The Whole Loan Cut-Off Date LTV Ratio, Whole Loan Cut-Off Date UW NOI Debt Yield and Whole Loan Cut-Off Date UW NCF Debt Yield for the mortgage loans secured by residential cooperative properties that have existing subordinate secured indebtedness are calculated assuming that the subordinate secured indebtedness has been fully advanced and the entire amount thereof is outstanding as of the Cut-off Date. | |||
(23) | With respect to the mortgage loans secured by residential cooperative properties, each property is owned by the borrower, which is a cooperative housing corporation. No individual or entity (other than the borrower) has recourse obligations with respect to the loans, including pursuant to any guaranty or environmental indemnity. | |||
For mortgage loan #60 (Apple Valley Village MHC), the sponsors are: Jakob Schardt, Katharina Schardt, Jakob Schardt and Katharina Schardt, Trustees of the Jakob Schardt Family Trust U/D/T Dated May 28, 1987, Ruth M. Schardt, Ruth M. Schardt, Trustee of The Schardt Living Trust U/D/T Dated June 9, 2011. | ||||