FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-172366-07 | ||
WFRBS Commercial Mortgage Trust 2013-C14 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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-C14 | ||||||||||||||||||||||||||||||||||||||
DRAFT ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller | Cross Collateralized and Cross Defaulted Loan Flag | Address | City | State | Zip Code | General Property Type | Specific Property Type | Year Built | Year Renovated | Number of Units | Unit of Measure | Cut-off Date Balance Per Unit/SF | Original Balance ($) | Cut-off Date Balance ($) | % of Aggregate Cut-off Date Balance(4) | Maturity Date or ARD Balloon Payment ($) | ARD Loan | |||||||||||||||||||
1 | RHP Portfolio III | RBS | Various | Various | Various | Various | Manufactured Housing Community | Manufactured Housing Community | Various | 3,321 | Pads | 38,761 | 128,723,897 | 128,723,897 | 8.8% | 110,897,973 | N | |||||||||||||||||||||
1.01 | Portside | RBS | 14001 Beach Boulevard | Jacksonville | FL | 32250 | Manufactured Housing Community | Manufactured Housing Community | 1982 | 931 | Pads | 43,640,216 | 43,640,216 | 3.0% | ||||||||||||||||||||||||
1.02 | Crescentwood Village | RBS | 11352 South Crescentwood Drive | Sandy | UT | 84070 | Manufactured Housing Community | Manufactured Housing Community | 1985 | 273 | Pads | 18,576,579 | 18,576,579 | 1.3% | ||||||||||||||||||||||||
1.03 | Spring Valley Village | RBS | 1 Elise Drive | Nanuet | NY | 10954 | Manufactured Housing Community | Manufactured Housing Community | 1980 | 136 | Pads | 12,089,520 | 12,089,520 | 0.8% | ||||||||||||||||||||||||
1.04 | Riverside (UT) | RBS | 1232 West Rock River Road | West Valley City | UT | 84119 | Manufactured Housing Community | Manufactured Housing Community | 1998 | 200 | Pads | 11,720,937 | 11,720,937 | 0.8% | ||||||||||||||||||||||||
1.05 | Springdale Lake | RBS | 5 Springdale Drive | Belton | MO | 64012 | Manufactured Housing Community | Manufactured Housing Community | 1954 | 443 | Pads | 11,617,733 | 11,617,733 | 0.8% | ||||||||||||||||||||||||
1.06 | Sundown | RBS | 1219 West 450 North | Clearfield | UT | 84015 | Manufactured Housing Community | Manufactured Housing Community | 1971 | 200 | Pads | 10,342,437 | 10,342,437 | 0.7% | ||||||||||||||||||||||||
1.07 | Oak Park Village | RBS | 4000 Southwest 47th Street | Gainesville | FL | 32608 | Manufactured Housing Community | Manufactured Housing Community | 1972 | 343 | Pads | 7,961,390 | 7,961,390 | 0.5% | ||||||||||||||||||||||||
1.08 | River Oaks | RBS | 7301 Buttonwood Lane | Kansas City | KS | 66111 | Manufactured Housing Community | Manufactured Housing Community | 1976 | 397 | Pads | 7,489,605 | 7,489,605 | 0.5% | ||||||||||||||||||||||||
1.09 | Riverside (KS) | RBS | 420 North Street | Lawrence | KS | 66044 | Manufactured Housing Community | Manufactured Housing Community | 1969 | 93 | Pads | 2,071,436 | 2,071,436 | 0.1% | ||||||||||||||||||||||||
1.10 | Sherwood Acres | RBS | 1928 East 47th Street South | Wichita | KS | 67216 | Manufactured Housing Community | Manufactured Housing Community | 1986 | 110 | Pads | 1,238,439 | 1,238,439 | 0.1% | ||||||||||||||||||||||||
1.11 | Glen Acres | RBS | 500 East 50th Street South | Wichita | KS | 67216 | Manufactured Housing Community | Manufactured Housing Community | 1990 | 133 | Pads | 1,017,289 | 1,017,289 | 0.1% | ||||||||||||||||||||||||
1.12 | Connie Jean | RBS | 5570 Connie Jean Road | Jacksonville | FL | 32222 | Manufactured Housing Community | Manufactured Housing Community | 1975 | 62 | Pads | 958,316 | 958,316 | 0.1% | ||||||||||||||||||||||||
2 | Midtown I & II | RBS | 754 Peachtree Street, Northeast & 725 West Peachtree Street, Northeast | Atlanta | GA | 30308 | Office | CBD | 2001 | 794,110 | Sq. Ft. | 157 | 124,300,000 | 124,300,000 | 8.5% | 124,300,000 | Y | |||||||||||||||||||||
3 | The Plant San Jose | WFB | 2189 Monterey Road | San Jose | CA | 95125 | Retail | Anchored | 2008 | 485,895 | Sq. Ft. | 253 | 123,000,000 | 123,000,000 | 8.4% | 123,000,000 | Y | |||||||||||||||||||||
4 | White Marsh Mall | WFB | 8200 Perry Hall Boulevard | Baltimore | MD | 21236 | Retail | Regional Mall | 1981 | 2012 | 702,317 | Sq. Ft. | 271 | 110,000,000 | 110,000,000 | 7.5% | 110,000,000 | N | ||||||||||||||||||||
5 | 301 South College Street | WFB | 301 South College Street | Charlotte | NC | 28202 | Office | CBD | 1988 | 2012 | 988,646 | Sq. Ft. | 177 | 90,000,000 | 90,000,000 | 6.1% | 81,590,155 | N | ||||||||||||||||||||
6 | Cheeca Lodge & Spa | WFB | 81801 Overseas Highway | Islamorada | FL | 33036 | Hospitality | Full Service | 1946 | 2009 | 214 | Rooms | 397,196 | 85,000,000 | 85,000,000 | 5.8% | 71,912,956 | N | ||||||||||||||||||||
7 | Cumberland Mall | RBS | 1000 Cumberland Mall | Atlanta | GA | 30339 | Retail | Regional Mall | 1973 | 2006 | 541,527 | Sq. Ft. | 295 | 70,000,000 | 70,000,000 | 4.8% | 70,000,000 | N | ||||||||||||||||||||
8 | 100 & 150 South Wacker Drive | WFB | 100 & 150 South Wacker Drive | Chicago | IL | 60606 | Office | CBD | 1961 | 2008 | 1,095,653 | Sq. Ft. | 128 | 69,000,000 | 69,000,000 | 4.7% | 62,581,992 | N | ||||||||||||||||||||
9 | Brambleton Town Center | WFB | 42415 Ryan Road | Ashburn | VA | 20148 | Retail | Anchored | 2005 | 295,628 | Sq. Ft. | 203 | 60,000,000 | 60,000,000 | 4.1% | 50,548,928 | N | |||||||||||||||||||||
10 | Rehoboth Bay MHC | RBS | 21707 B Street | Rehoboth Beach | DE | 19971 | Manufactured Housing Community | Manufactured Housing Community | 1970 | 2012 | 525 | Pads | 62,857 | 33,000,000 | 33,000,000 | 2.2% | 29,933,717 | N | ||||||||||||||||||||
11 | RHP Portfolio IV | RBS | Various | Various | Various | Various | Manufactured Housing Community | Manufactured Housing Community | Various | 860 | Pads | 35,607 | 30,621,868 | 30,621,868 | 2.1% | 26,381,295 | N | |||||||||||||||||||||
11.01 | Brookside | RBS | 8155 Redwood Road | West Jordan | UT | 84088 | Manufactured Housing Community | Manufactured Housing Community | 1970 | 170 | Pads | 10,615,188 | 10,615,188 | 0.7% | ||||||||||||||||||||||||
11.02 | Overpass Point MHC | RBS | 99 Green Pines Drive | Tooele | UT | 84074 | Manufactured Housing Community | Manufactured Housing Community | 1998 | 193 | Pads | 7,445,375 | 7,445,375 | 0.5% | ||||||||||||||||||||||||
11.03 | Havenwood | RBS | 106 Havenwood Drive | Pompano Beach | FL | 33064 | Manufactured Housing Community | Manufactured Housing Community | 1971 | 120 | Pads | 6,560,775 | 6,560,775 | 0.4% | ||||||||||||||||||||||||
11.04 | The Woodlands | RBS | 4480 South Meridian Avenue | Wichita | KS | 67217 | Manufactured Housing Community | Manufactured Housing Community | 1969 | 244 | Pads | 3,051,867 | 3,051,867 | 0.2% | ||||||||||||||||||||||||
11.05 | Pine Haven MHC | RBS | 1 Pine Haven Circle | Blossvale | NY | 13308 | Manufactured Housing Community | Manufactured Housing Community | 1940 | 133 | Pads | 2,948,663 | 2,948,663 | 0.2% | ||||||||||||||||||||||||
12 | Heron Bay III, IV & Waterway Shoppes | LIG I | Various | Coral Springs | FL | 33076 | Various | Various | Various | 130,985 | Sq. Ft. | 175 | 23,000,000 | 22,970,518 | 1.6% | 18,382,304 | N | |||||||||||||||||||||
12.01 | Heron Bay III, IV | LIG I | 5810-5830 Coral Ridge Drive | Coral Springs | FL | 33076 | Office | Suburban | 2007 | 90,727 | Sq. Ft. | 15,031,496 | 15,012,228 | 1.0% | ||||||||||||||||||||||||
12.02 | Waterway Shoppes | LIG I | 6230 Coral Ridge Drive | Coral Springs | FL | 33076 | Retail | Unanchored | 2006 | 40,258 | Sq. Ft. | 7,968,504 | 7,958,290 | 0.5% | ||||||||||||||||||||||||
13 | Brentwood Gateway Office Building | RBS | 11611 San Vicente Boulevard | Los Angeles | CA | 90049 | Office | Suburban | 1977 | 2007 | 100,304 | Sq. Ft. | 224 | 22,500,000 | 22,500,000 | 1.5% | 17,972,033 | N | ||||||||||||||||||||
14 | Continental Plaza - Columbus | RBS | 180 East Broad Street | Columbus | OH | 43215 | Office | CBD | 1974 | 2009 | 568,740 | Sq. Ft. | 39 | 22,000,000 | 21,972,166 | 1.5% | 17,620,514 | N | ||||||||||||||||||||
15 | Orchard Pointe | LIG I | 6227-6291 McKee Road | Fitchburg | WI | 53711 | Retail | Shadow Anchored | 2008 | 114,709 | Sq. Ft. | 188 | 21,600,000 | 21,574,141 | 1.5% | 17,451,769 | N | |||||||||||||||||||||
16 | Mobile Festival Center | Basis | 3725 Airport Boulevard | Mobile | AL | 36608 | Retail | Anchored | 1986 | 1992 | 380,619 | Sq. Ft. | 54 | 20,718,750 | 20,718,750 | 1.4% | 17,257,958 | N | ||||||||||||||||||||
17 | HIE Washington Portfolio | RBS | Various | Various | WA | Various | Hospitality | Limited Service | Various | 212 | Rooms | 82,417 | 17,500,000 | 17,472,436 | 1.2% | 15,537,540 | N | |||||||||||||||||||||
17.01 | Holiday Inn Express Marysville | RBS | 8606 36th Avenue Northeast | Marysville | WA | 98270 | Hospitality | Limited Service | 2007 | 100 | Rooms | 12,250,000 | 12,230,705 | 0.8% | ||||||||||||||||||||||||
17.02 | Holiday Inn Express Sumner | RBS | 2500 136th Avenue Court East | Sumner | WA | 98390 | Hospitality | Limited Service | 2008 | 112 | Rooms | 5,250,000 | 5,241,731 | 0.4% | ||||||||||||||||||||||||
18 | Residence Inn San Juan Capistrano | RBS | 33711 Camino Capistrano | San Juan Capistrano | CA | 92675 | Hospitality | Extended Stay | 2012 | 130 | Rooms | 131,923 | 17,150,000 | 17,150,000 | 1.2% | 14,889,141 | N | |||||||||||||||||||||
19 | Hilton Norfolk | Basis | 1500 North Military Highway | Norfolk | VA | 23502 | Hospitality | Full Service | 1985 | 2007 | 247 | Rooms | 68,707 | 17,000,000 | 16,970,629 | 1.2% | 12,406,006 | N | ||||||||||||||||||||
20 | Lake Cable Apartments | LIG I | 4784 South Boulevard NW | Canton | OH | 44718 | Multifamily | Garden | 1969 | 586 | Units | 28,108 | 16,500,000 | 16,471,395 | 1.1% | 12,031,887 | N | |||||||||||||||||||||
21 | One Harbour Place | WFB | One Harbour Place | Portsmouth | NH | 03801 | Office | Suburban | 1916 | 1984 | 68,597 | Sq. Ft. | 226 | 15,500,000 | 15,500,000 | 1.1% | 12,316,548 | N | ||||||||||||||||||||
22 | 540 Atlantic Ave | Basis | 540 Atlantic Avenue | Brooklyn | NY | 11217 | Office | CBD | 1924 | 1989 | 68,932 | Sq. Ft. | 218 | 15,000,000 | 15,000,000 | 1.0% | 13,620,059 | N | ||||||||||||||||||||
23 | Union Square New Hope | WFB | 100 Union Square Drive | New Hope | PA | 18938 | Mixed Use | Office/Retail | 2004 | 117,245 | Sq. Ft. | 124 | 14,500,000 | 14,500,000 | 1.0% | 11,538,552 | N | |||||||||||||||||||||
24 | RiverPark XI | LIG I | 10894 South River Front Parkway | South Jordan | UT | 84095 | Office | Single Tenant | 2011 | 125,000 | Sq. Ft. | 116 | 14,500,000 | 14,472,274 | 1.0% | 10,335,486 | Y | |||||||||||||||||||||
25 | Atascocita Town Center | Basis | 6900-7072 FM 1960 East | Humble | TX | 77346 | Retail | Anchored | 1984 | 2005 | 157,555 | Sq. Ft. | 89 | 14,000,000 | 14,000,000 | 1.0% | 11,922,297 | N | ||||||||||||||||||||
26 | Continental Shopping Plaza - Green Valley | RBS | 180-260 West Continental Road | Green Valley | AZ | 85614 | Retail | Anchored | 1980 | 1999 | 155,909 | Sq. Ft. | 89 | 13,875,000 | 13,875,000 | 0.9% | 11,722,366 | N | ||||||||||||||||||||
27 | Hilton Garden Inn Concord | RBS | 7831 Gateway Lane Northwest | Concord | NC | 28027 | Hospitality | Limited Service | 2010 | 118 | Rooms | 110,593 | 13,050,000 | 13,050,000 | 0.9% | 9,606,260 | N | |||||||||||||||||||||
28 | 808 Broadway | RBS | 808 Broadway | New York | NY | 10003 | Retail | Single Tenant | 1888 | 1981 | 24,548 | Sq. Ft. | 509 | 12,500,000 | 12,500,000 | 0.9% | 12,500,000 | Y | ||||||||||||||||||||
29 | Residence Inn Harrisonburg | WFB | 1945 Deyerle Avenue | Harrisonburg | VA | 22801 | Hospitality | Extended Stay | 2009 | 108 | Rooms | 114,619 | 12,400,000 | 12,378,834 | 0.8% | 9,073,343 | N | |||||||||||||||||||||
30 | BSG Texas Hotel Portfolio | RBS | Various | Various | TX | Various | Hospitality | Limited Service | 2009 | 144 | Rooms | 83,333 | 12,000,000 | 12,000,000 | 0.8% | 7,605,105 | N | |||||||||||||||||||||
30.01 | La Quinta Inn and Suites - Big Spring | RBS | 1102 IH 20 West | Big Spring | TX | 79720 | Hospitality | Limited Service | 2009 | 73 | Rooms | 7,260,000 | 7,260,000 | 0.5% | ||||||||||||||||||||||||
30.02 | Holiday Inn Express - Graham | RBS | 1581 Highway 380 Bypass | Graham | TX | 76450 | Hospitality | Limited Service | 2009 | 71 | Rooms | 4,740,000 | 4,740,000 | 0.3% | ||||||||||||||||||||||||
31 | 7220 Wisconsin Avenue | WFB | 7220 Wisconsin Avenue | Bethesda | MD | 20814 | Mixed Use | Office/Retail | 1959 | 1986 | 40,325 | Sq. Ft. | 291 | 11,750,000 | 11,735,199 | 0.8% | 9,417,604 | N | ||||||||||||||||||||
32 | Millerville Center | WFB | 1977 Millerville Road | Baton Rouge | LA | 70816 | Retail | Anchored | 2007 | 79,189 | Sq. Ft. | 138 | 10,900,000 | 10,900,000 | 0.7% | 8,251,378 | N | |||||||||||||||||||||
33 | CubeSmart Self Storage Portfolio | LIG I | Various | Various | VA | Various | Self Storage | Self Storage | Various | Various | 236,213 | Sq. Ft. | 45 | 10,750,000 | 10,736,130 | 0.7% | 8,582,556 | N | ||||||||||||||||||||
33.01 | Culpeper | LIG I | 791 Germanna Highway | Culpeper | VA | 22701 | Self Storage | Self Storage | 1995 | 2003 | 94,800 | Sq. Ft. | 5,098,000 | 5,091,422 | 0.3% | |||||||||||||||||||||||
33.02 | South Wales | LIG I | 1429 Old Bridge Road | Amissville | VA | 20106 | Self Storage | Self Storage | 1996 | 2001 | 70,500 | Sq. Ft. | 3,879,000 | 3,873,995 | 0.3% | |||||||||||||||||||||||
33.03 | Hilltop Remote | LIG I | 614 Old Brandy Road | Culpeper | VA | 22701 | Self Storage | Self Storage | 1954 | 1980 | 46,603 | Sq. Ft. | 1,034,000 | 1,032,666 | 0.1% | |||||||||||||||||||||||
33.04 | Hilltop | LIG I | 510 Germanna Highway | Culpeper | VA | 22701 | Self Storage | Self Storage | 1954 | 1994 | 24,310 | Sq. Ft. | 739,000 | 738,047 | 0.1% | |||||||||||||||||||||||
34 | Flats at Campus Pointe | LIG I | 1201 Campus Pointe Court | Charlotte | NC | 28262 | Multifamily | Student Housing | 2012 | 183 | Units | 50,546 | 9,250,000 | 9,250,000 | 0.6% | 7,806,151 | N | |||||||||||||||||||||
35 | Vista Plaza Shopping Center- Torrance | WFB | 4220, 4230, 4240, 4310 and 4330 Pacific Coast Highway | Torrance | CA | 90505 | Retail | Anchored | 1972 | 1993 | 75,732 | Sq. Ft. | 112 | 8,500,000 | 8,488,552 | 0.6% | 6,737,493 | N | ||||||||||||||||||||
36 | Corte Madera Business Center | WFB | 45-65 Koch Road | Corte Madera | CA | 94925 | Office | Suburban | 1987 | 38,190 | Sq. Ft. | 222 | 8,500,000 | 8,484,385 | 0.6% | 6,116,812 | N | |||||||||||||||||||||
37 | Parc De Maison | WFB | 1700 Colorado Street | Carson City | NV | 89701 | Manufactured Housing Community | Manufactured Housing Community | 1987 | 168 | Pads | 49,695 | 8,360,000 | 8,348,740 | 0.6% | 6,626,523 | N | |||||||||||||||||||||
38 | First Commercial Realty Portfolio | Basis | Various | Various | MI | Various | Retail | Various | Various | Various | 124,352 | Sq. Ft. | 67 | 8,325,000 | 8,315,255 | 0.6% | 6,749,309 | N | ||||||||||||||||||||
38.01 | Royal Town Center | Basis | 8888-8918 Eight Mile Road | Royal Oak Township | MI | 48220 | Retail | Shadow Anchored | 1996 | 1998 | 52,704 | Sq. Ft. | 4,933,000 | 4,927,225 | 0.3% | |||||||||||||||||||||||
38.02 | Mt Morris Commons | Basis | 7168-7220 North Saginaw Street | Genesee Township | MI | 48458 | Retail | Anchored | 1978 | 2001 | 71,648 | Sq. Ft. | 3,392,000 | 3,388,029 | 0.2% | |||||||||||||||||||||||
39 | Towneplace Suites - Mooresville | WFB | 139 Gateway Boulevard | Mooresville | NC | 28117 | Hospitality | Extended Stay | 2009 | 116 | Rooms | 68,878 | 8,000,000 | 7,989,812 | 0.5% | 6,400,659 | N | |||||||||||||||||||||
40 | Villas at Granville | CIIICM | 8616 North 72nd Street | Milwaukee | WI | 53223 | Multifamily | Garden | 1989 | 1997 | 107 | Units | 72,333 | 7,750,000 | 7,739,673 | 0.5% | 6,154,165 | N | ||||||||||||||||||||
41 | Pines of Newpointe | LIG I | 104 Summit Arch | Virginia Beach | VA | 23462 | Multifamily | Garden | 1991 | 104 | Units | 74,181 | 7,725,000 | 7,714,859 | 0.5% | 6,149,823 | N | |||||||||||||||||||||
42 | Stor N More | RBS | 1505 South US Highway 301 | Tampa | FL | 33619 | Self Storage | Self Storage | 2007 | 130,868 | Sq. Ft. | 59 | 7,700,000 | 7,690,300 | 0.5% | 7,017,650 | N | |||||||||||||||||||||
43 | Southern Plaza | Basis | 2003 Southern Boulevard Southeast | Rio Rancho | NM | 87124 | Retail | Shadow Anchored | 1986 | 130,431 | Sq. Ft. | 52 | 6,800,000 | 6,800,000 | 0.5% | 5,748,228 | N | |||||||||||||||||||||
44 | Heartland Inn | RBS | 87 2nd Street | Coralville | IA | 52241 | Hospitality | Limited Service | 1989 | 1992 | 169 | Rooms | 39,878 | 6,750,000 | 6,739,414 | 0.5% | 5,028,713 | N | ||||||||||||||||||||
45 | Mays Crossing | LIG I | 31 Georgia Highway 138 | Stockbridge | GA | 30281 | Retail | Anchored | 1984 | 2007 | 138,274 | Sq. Ft. | 47 | 6,500,000 | 6,491,467 | 0.4% | 5,174,609 | N | ||||||||||||||||||||
46 | Meadow Central | WFB | 10260 & 10300 North Central Expressway | Dallas | TX | 75231 | Office | Suburban | 1974 | 2011 | 170,131 | Sq. Ft. | 38 | 6,400,000 | 6,388,943 | 0.4% | 4,670,497 | N | ||||||||||||||||||||
47 | Country Club Park | CIIICM | Crossed Portfolio A | 1855 West Wickenbrug Way | Wickenburg | AZ | 85390 | Manufactured Housing Community | Manufactured Housing Community | 1975 | 150 | Pads | 24,948 | 4,275,000 | 4,269,472 | 0.3% | 3,411,845 | N | ||||||||||||||||||||
48 | Lincoln MHC | CIIICM | Crossed Portfolio A | 6368 Lincoln Boulevard | Oroville | CA | 95966 | Manufactured Housing Community | Manufactured Housing Community | 1974 | 101 | Pads | 24,948 | 1,995,000 | 1,992,487 | 0.1% | 1,598,989 | N | ||||||||||||||||||||
49 | Hidden Creek MHC | CIIICM | 1 Sandy Brook Drive | Hamlin | NY | 14464 | Manufactured Housing Community | Manufactured Housing Community | 1972 | 272 | Pads | 21,324 | 5,800,000 | 5,800,000 | 0.4% | 4,685,812 | N | |||||||||||||||||||||
50 | Colony Plaza | CIIICM | 4811 State Highway 6 South | Missouri City | TX | 77459 | Retail | Anchored | 1996 | 55,022 | Sq. Ft. | 102 | 5,600,000 | 5,600,000 | 0.4% | 4,930,588 | N | |||||||||||||||||||||
51 | AZ MHC Portfolio | Basis | Various | Tuscon | AZ | Various | Manufactured Housing Community | Manufactured Housing Community | Various | 258 | Pads | 21,318 | 5,500,000 | 5,500,000 | 0.4% | 4,008,784 | N | |||||||||||||||||||||
51.01 | Park Plaza MHC | Basis | 6001 South Park Avenue | Tuscon | AZ | 85706 | Manufactured Housing Community | Manufactured Housing Community | 1947 | 58 | Pads | 1,485,000 | 1,485,000 | 0.1% | ||||||||||||||||||||||||
51.02 | Aloha MHC | Basis | 810 West Limberlost Drive | Tuscon | AZ | 85705 | Manufactured Housing Community | Manufactured Housing Community | 1962 | 50 | Pads | 1,255,800 | 1,255,800 | 0.1% | ||||||||||||||||||||||||
51.03 | Emery MHC | Basis | 6002 South Fontana Avenue | Tuscon | AZ | 85706 | Manufactured Housing Community | Manufactured Housing Community | 1947 | 64 | Pads | 1,182,500 | 1,182,500 | 0.1% | ||||||||||||||||||||||||
51.04 | Las Palmas MHC | Basis | 415 East Corona Road | Tuscon | AZ | 85706 | Manufactured Housing Community | Manufactured Housing Community | 1975 | 52 | Pads | 1,164,200 | 1,164,200 | 0.1% | ||||||||||||||||||||||||
51.05 | Alvord MHC | Basis | 3419 East Alvord Road | Tuscon | AZ | 85706 | Manufactured Housing Community | Manufactured Housing Community | 1960 | 34 | Pads | 412,500 | 412,500 | 0.0% | ||||||||||||||||||||||||
52 | Corona Hills Town Center | CIIICM | 107-131 North McKinley Street | Corona | CA | 92879 | Retail | Shadow Anchored | 1989 | 54,379 | Sq. Ft. | 101 | 5,500,000 | 5,500,000 | 0.4% | 4,454,131 | N | |||||||||||||||||||||
53 | Cimarron MHC | CIIICM | 2700 Rawhide Drive | Irving | TX | 75060 | Manufactured Housing Community | Manufactured Housing Community | 1970 | 215 | Pads | 23,226 | 5,000,000 | 4,993,674 | 0.3% | 4,004,662 | N | |||||||||||||||||||||
54 | McGee’s Crossing | RBS | 12330 NC Highway 210 | Benson | NC | 27504 | Retail | Anchored | 2002 | 65,307 | Sq. Ft. | 76 | 5,000,000 | 4,991,060 | 0.3% | 3,620,741 | N | |||||||||||||||||||||
55 | Woodland Plaza | Basis | 2320-2478 US Highway 421 | Harlan | KY | 40831 | Retail | Anchored | 1974 | 2011 | 87,855 | Sq. Ft. | 54 | 4,777,500 | 4,777,500 | 0.3% | 3,835,662 | N | ||||||||||||||||||||
56 | Mizner Place | CIIICM | 12300 South Shore Boulevard | Wellington | FL | 33483 | Office | Suburban | 2001 | 36,599 | Sq. Ft. | 126 | 4,600,000 | 4,600,000 | 0.3% | 3,667,078 | N | |||||||||||||||||||||
57 | Yorktown Self Storage | WFB | 2360 Hampton Highway | Yorktown | VA | 23693 | Self Storage | Self Storage | 2004 | 73,470 | Sq. Ft. | 62 | 4,525,000 | 4,525,000 | 0.3% | 3,806,831 | N | |||||||||||||||||||||
58 | Palm Shadows MHC | CIIICM | 200 North Val Verde Road | Donna | TX | 78537 | Manufactured Housing Community | Manufactured Housing Community | 1977 | 425 | Pads | 10,576 | 4,500,000 | 4,494,697 | 0.3% | 3,644,537 | N | |||||||||||||||||||||
59 | Sunrise Pass Estates MHC | CIIICM | 1000 Windy Pass | Barstow | CA | 92311 | Manufactured Housing Community | Manufactured Housing Community | 1972 | 161 | Pads | 27,296 | 4,400,000 | 4,394,709 | 0.3% | 4,023,888 | N | |||||||||||||||||||||
60 | Lake Ridge Shopping Center | RBS | Crossed Portfolio B | 5115 & 5145 Lake Ridge Parkway | Grand Prairie | TX | 75052 | Retail | Unanchored | 2007 | 26,869 | Sq. Ft. | 88 | 2,700,000 | 2,696,744 | 0.2% | 2,178,987 | N | ||||||||||||||||||||
61 | River Hills Plaza | RBS | Crossed Portfolio B | 6100-6148 Bryant Irvin Road | Fort Worth | TX | 76132 | Retail | Unanchored | 2004 | 20,000 | Sq. Ft. | 88 | 1,425,000 | 1,423,281 | 0.1% | 1,150,021 | N | ||||||||||||||||||||
62 | American Mini Storage Norco | CIIICM | 2059 Second Street | Norco | CA | 92860 | Self Storage | Self Storage | 2001 | 84,626 | Sq. Ft. | 47 | 4,000,000 | 3,994,806 | 0.3% | 3,190,089 | N | |||||||||||||||||||||
63 | Crystal Lake Plaza | Basis | 3000 Curry Ford Road | Orlando | FL | 32806 | Retail | Anchored | 1963 | 2013 | 54,441 | Sq. Ft. | 70 | 3,825,000 | 3,825,000 | 0.3% | 3,076,315 | N | ||||||||||||||||||||
64 | Ramey’s MHC | CIIICM | 1600 Lynchburg Turnpike | Salem | VA | 24153 | Manufactured Housing Community | Manufactured Housing Community | 1953 | 140 | Pads | 25,000 | 3,500,000 | 3,500,000 | 0.2% | 2,544,177 | N | |||||||||||||||||||||
65 | The Store Room | CIIICM | 4401 Village Boulevard | West Palm Beach | FL | 33407 | Self Storage | Self Storage | 1996 | 44,300 | Sq. Ft. | 73 | 3,250,000 | 3,250,000 | 0.2% | 2,616,596 | N | |||||||||||||||||||||
66 | Falconview MHC | WFB | 9645 Meadowlark Court | Freeland | MI | 48623 | Manufactured Housing Community | Manufactured Housing Community | 2003 | 169 | Pads | 16,420 | 2,775,000 | 2,775,000 | 0.2% | 2,229,497 | N | |||||||||||||||||||||
67 | Silo Self Storage | CIIICM | 425 Swiss Avenue | Nashville | TN | 37211 | Self Storage | Self Storage | 1996 | 58,910 | Sq. Ft. | 44 | 2,600,000 | 2,600,000 | 0.2% | 2,117,762 | N | |||||||||||||||||||||
68 | 160 West 72nd Street | WFB | 160 West 72nd Street | New York | NY | 10023 | Mixed Use | Multifamily/Retail | 1910 | 7,500 | Sq. Ft. | 293 | 2,200,000 | 2,197,168 | 0.1% | 1,757,057 | N | |||||||||||||||||||||
69 | Los Arboles Community | CIIICM | 17200 South La Villita Road | Sahuarita | AZ | 85264 | Manufactured Housing Community | Manufactured Housing Community | 1972 | 101 | Pads | 19,802 | 2,000,000 | 2,000,000 | 0.1% | 1,501,298 | N | |||||||||||||||||||||
70 | Emerald Lake MHC | CIIICM | 200 Jeremy Drive | Davenport | FL | 33837 | Manufactured Housing Community | Manufactured Housing Community | 1982 | 108 | Pads | 18,496 | 2,000,000 | 1,997,552 | 0.1% | 1,610,316 | N | |||||||||||||||||||||
71 | Little Texas MHC | CIIICM | 7501 Bluff Springs Road | Austin | TX | 78744 | Manufactured Housing Community | Manufactured Housing Community | 1970 | 73 | Pads | 25,658 | 1,875,000 | 1,873,063 | 0.1% | 1,547,615 | N | |||||||||||||||||||||
72 | Try Mor MHC | CIIICM | 5624 14th Street West | Bradenton | FL | 34207 | Manufactured Housing Community | Manufactured Housing Community | 1970 | 67 | Pads | 26,772 | 1,800,000 | 1,793,733 | 0.1% | 1,322,529 | N | |||||||||||||||||||||
73 | Lyndon Lawn MHC | CIIICM | 1208 U.S. Route 11 | Central Square | NY | 13076 | Manufactured Housing Community | Manufactured Housing Community | 1965 | 85 | Pads | 19,349 | 1,650,000 | 1,644,658 | 0.1% | 1,232,761 | N |
WFRBS Commercial Mortgage Trust 2013-C14 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
DRAFT ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Origination Date | First Pay Date | Last IO Pay Date | First P&I Pay Date | Maturity Date or Anticipated Repayment Date | ARD Loan Maturity Date | Gross Mortgage Rate | Trust Advisor Fee | Trustee Fee | Servicing Fee | Net Mortgage Rate | Interest Accrual Method | Monthly P&I Payment ($) | Amortization Type | Interest Accrual Method During IO | Original Term to Maturity or ARD (Mos.) | Remaining Term to Maturity or ARD (Mos.) | Original IO Period (Mos.) | 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 ($) | ||||||||||||||||||||||||||||
1 | RHP Portfolio III | 4/5/2013 | 6/1/2013 | 3/1/2016 | 4/1/2016 | 5/1/2023 | 4.01100% | 0.00000% | 0.00000% | 4.01100% | Actual/360 | 615,364.17 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 34 | 33 | 360 | 360 | 1 | L(25),GRTR 1% or YM(90),O(5) | 5 | 5 | 174,620,000 | ||||||||||||||||||||||||||||||
1.01 | Portside | 59,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
1.02 | Crescentwood Village | 25,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
1.03 | Spring Valley Village | 16,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
1.04 | Riverside (UT) | 15,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
1.05 | Springdale Lake | 15,760,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
1.06 | Sundown | 14,030,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
1.07 | Oak Park Village | 10,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
1.08 | River Oaks | 10,160,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
1.09 | Riverside (KS) | 2,810,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
1.10 | Sherwood Acres | 1,680,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
1.11 | Glen Acres | 1,380,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
1.12 | Connie Jean | 1,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
2 | Midtown I & II | 4/25/2013 | 6/1/2013 | 5/1/2023 | 5/1/2023 | 5/1/2043 | 3.84000% | 0.00000% | 0.00000% | 3.84000% | Actual/360 | 403,284.44 | Interest-only, ARD | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 1 | L(25),GRTR 1% or YM(91),O(4) | 5 | 0 | 210,000,000 | ||||||||||||||||||||||||||||||
3 | The Plant San Jose | 4/15/2013 | 6/1/2013 | 5/1/2023 | 5/1/2023 | 5/1/2033 | 3.81500% | 0.00000% | 0.00000% | 0.00000% | 3.81500% | Actual/360 | 396,468.58 | Interest-only, ARD | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 1 | L(48),GRTR 1% or YM(72) | 5 | 0 | 205,000,000 | |||||||||||||||||||||||||||||
4 | White Marsh Mall | 5/1/2013 | 6/1/2013 | 5/1/2021 | 5/1/2021 | 3.65800% | 0.00000% | 0.00000% | 0.00000% | 3.65800% | Actual/360 | 339,973.84 | Interest-only, Balloon | Actual/360 | 96 | 95 | 96 | 95 | 0 | 0 | 1 | L(25),D(64),O(7) | 5 | 5 | 300,000,000 | ||||||||||||||||||||||||||||||
5 | 301 South College Street | 4/11/2013 | 6/1/2013 | 5/1/2018 | 6/1/2018 | 5/1/2023 | 3.93500% | 0.00000% | 0.00000% | 0.00000% | 3.93500% | Actual/360 | 426,308.02 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 60 | 59 | 360 | 360 | 1 | L(25),D or GRTR 1% or YM(88),O(7) | 5 | 5 | 250,000,000 | |||||||||||||||||||||||||||||
6 | Cheeca Lodge & Spa | 5/1/2013 | 6/1/2013 | 5/1/2015 | 6/1/2015 | 5/1/2023 | 4.15000% | 0.00000% | 0.00000% | 0.01000% | 4.14000% | Actual/360 | 413,187.82 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | 23 | 360 | 360 | 1 | L(25),D(91),O(4) | 5 | 5 | 134,000,000 | |||||||||||||||||||||||||||||
7 | Cumberland Mall | 4/26/2013 | 6/1/2013 | 5/1/2023 | 5/1/2023 | 3.67000% | 0.00000% | 0.00000% | 3.67000% | Actual/360 | 217,056.71 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 1 | L(25),D(91),O(4) | 5 | 5 | 254,000,000 | |||||||||||||||||||||||||||||||
8 | 100 & 150 South Wacker Drive | 4/30/2013 | 6/1/2013 | 5/1/2018 | 6/1/2018 | 5/1/2023 | 3.96250% | 0.00000% | 0.00000% | 0.00000% | 3.96250% | Actual/360 | 327,926.57 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 60 | 59 | 360 | 360 | 1 | L(25),D(91),O(4) | 5 | 5 | 211,000,000 | |||||||||||||||||||||||||||||
9 | Brambleton Town Center | 5/1/2013 | 6/1/2013 | 5/1/2015 | 6/1/2015 | 5/1/2023 | 4.00000% | 0.00000% | 0.00000% | 0.00000% | 4.00000% | Actual/360 | 286,449.18 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | 23 | 360 | 360 | 1 | L(25),D(91),O(4) | 5 | 5 | 87,600,000 | |||||||||||||||||||||||||||||
10 | Rehoboth Bay MHC | 5/3/2013 | 7/1/2013 | 6/1/2018 | 7/1/2018 | 6/1/2023 | 3.97000% | 0.00000% | 0.00000% | 3.97000% | Actual/360 | 156,976.83 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 60 | 60 | 360 | 360 | 0 | L(24),D(92),O(4) | 2 | 5 | 48,000,000 | ||||||||||||||||||||||||||||||
11 | RHP Portfolio IV | 4/5/2013 | 6/1/2013 | 3/1/2016 | 4/1/2016 | 5/1/2023 | 4.01100% | 0.00000% | 0.00000% | 4.01100% | Actual/360 | 146,387.74 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 34 | 33 | 360 | 360 | 1 | L(25),GRTR 1% or YM(90),O(5) | 5 | 5 | 41,540,000 | ||||||||||||||||||||||||||||||
11.01 | Brookside | 14,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
11.02 | Overpass Point MHC | 10,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
11.03 | Havenwood | 8,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
11.04 | The Woodlands | 4,140,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
11.05 | Pine Haven MHC | 4,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
12 | Heron Bay III, IV & Waterway Shoppes | 4/26/2013 | 6/1/2013 | 6/1/2013 | 5/1/2023 | 4.17000% | 0.00000% | 0.00000% | 0.05000% | 4.12000% | Actual/360 | 112,071.59 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 31,750,000 | |||||||||||||||||||||||||||||||
12.01 | Heron Bay III, IV | 20,750,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
12.02 | Waterway Shoppes | 11,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
13 | Brentwood Gateway Office Building | 5/6/2013 | 7/1/2013 | 7/1/2013 | 6/1/2023 | 4.15500% | 0.00000% | 0.00000% | 0.03000% | 4.12500% | Actual/360 | 109,438.72 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 30,000,000 | |||||||||||||||||||||||||||||||
14 | Continental Plaza - Columbus | 4/9/2013 | 6/1/2013 | 6/1/2013 | 5/1/2023 | 4.23000% | 0.00000% | 0.00000% | 4.23000% | Actual/360 | 107,969.34 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 42,400,000 | ||||||||||||||||||||||||||||||||
15 | Orchard Pointe | 4/26/2013 | 6/1/2013 | 6/1/2013 | 5/1/2023 | 4.48000% | 0.00000% | 0.00000% | 0.10000% | 4.38000% | Actual/360 | 109,187.49 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 28,800,000 | |||||||||||||||||||||||||||||||
16 | Mobile Festival Center | 5/9/2013 | 7/1/2013 | 6/1/2015 | 7/1/2015 | 6/1/2023 | 4.45000% | 0.00000% | 0.00000% | 4.45000% | Actual/360 | 107,958.19 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 24 | 24 | 336 | 336 | 0 | L(24),D(94),O(2) | 5 | 5 | 31,000,000 | ||||||||||||||||||||||||||||||
17 | HIE Washington Portfolio | 4/16/2013 | 6/1/2013 | 6/1/2013 | 5/1/2018 | 4.87600% | 0.00000% | 0.00000% | 4.87600% | Actual/360 | 101,042.95 | Amortizing Balloon | 60 | 59 | 0 | 0 | 300 | 299 | 1 | L(25),D(31),O(4) | 0 | 0 | 27,000,000 | ||||||||||||||||||||||||||||||||
17.01 | Holiday Inn Express Marysville | 16,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
17.02 | Holiday Inn Express Sumner | 10,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
18 | Residence Inn San Juan Capistrano | 5/9/2013 | 7/1/2013 | 7/1/2013 | 6/1/2020 | 4.14900% | 0.00000% | 0.00000% | 4.14900% | Actual/360 | 83,356.74 | Amortizing Balloon | 84 | 84 | 0 | 0 | 360 | 360 | 0 | L(24),D(56),O(4) | 0 | 5 | 24,500,000 | ||||||||||||||||||||||||||||||||
19 | Hilton Norfolk | 4/24/2013 | 6/1/2013 | 6/1/2013 | 5/1/2023 | 4.35000% | 0.00000% | 0.00000% | 4.35000% | Actual/360 | 93,049.98 | Amortizing Balloon | 120 | 119 | 0 | 0 | 300 | 299 | 1 | L(25),D(92),O(3) | 5 | 5 | 26,000,000 | ||||||||||||||||||||||||||||||||
20 | Lake Cable Apartments | 4/30/2013 | 6/1/2013 | 6/1/2013 | 5/1/2023 | 4.33000% | 0.00000% | 0.00000% | 0.05000% | 4.28000% | Actual/360 | 90,127.52 | Amortizing Balloon | 120 | 119 | 0 | 0 | 300 | 299 | 1 | L(25),D(91),O(4) | 5 | 5 | 24,000,000 | |||||||||||||||||||||||||||||||
21 | One Harbour Place | 5/3/2013 | 7/1/2013 | 7/1/2013 | 6/1/2023 | 4.01000% | 0.00000% | 0.00000% | 0.00000% | 4.01000% | Actual/360 | 74,088.76 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 20,900,000 | |||||||||||||||||||||||||||||||
22 | 540 Atlantic Ave | 5/9/2013 | 7/1/2013 | 7/1/2013 | 6/1/2018 | 4.03000% | 0.00000% | 0.00000% | 4.03000% | Actual/360 | 71,871.97 | Amortizing Balloon | 60 | 60 | 0 | 0 | 360 | 360 | 0 | L(24),D(33),O(3) | 5 | 5 | 22,600,000 | ||||||||||||||||||||||||||||||||
23 | Union Square New Hope | 5/3/2013 | 7/1/2013 | 7/1/2013 | 6/1/2023 | 4.05000% | 0.00000% | 0.00000% | 0.00000% | 4.05000% | Actual/360 | 69,643.84 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 27,000,000 | |||||||||||||||||||||||||||||||
24 | RiverPark XI | 4/17/2013 | 6/1/2013 | 6/1/2013 | 5/1/2023 | 5/1/2038 | 3.75000% | 0.00000% | 0.00000% | 0.05000% | 3.70000% | Actual/360 | 74,549.02 | Amortizing ARD | 120 | 119 | 0 | 0 | 300 | 299 | 1 | L(25),D(91),O(4) | 5 | 5 | 29,000,000 | ||||||||||||||||||||||||||||||
25 | Atascocita Town Center | 5/6/2013 | 7/1/2013 | 6/1/2015 | 7/1/2015 | 6/1/2023 | 4.39000% | 0.00000% | 0.00000% | 4.39000% | Actual/360 | 70,023.85 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 24 | 24 | 360 | 360 | 0 | L(25),D(93),O(2) | 5 | 5 | 19,110,000 | ||||||||||||||||||||||||||||||
26 | Continental Shopping Plaza - Green Valley | 4/30/2013 | 6/1/2013 | 5/1/2015 | 6/1/2015 | 5/1/2023 | 4.10000% | 0.00000% | 0.00000% | 0.04000% | 4.06000% | Actual/360 | 67,043.77 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | 23 | 360 | 360 | 1 | L(25),D(91),O(4) | 5 | 5 | 18,600,000 | |||||||||||||||||||||||||||||
27 | Hilton Garden Inn Concord | 5/2/2013 | 7/1/2013 | 7/1/2013 | 6/1/2023 | 4.58000% | 0.00000% | 0.00000% | 0.04000% | 4.54000% | Actual/360 | 73,129.99 | Amortizing Balloon | 120 | 120 | 0 | 0 | 300 | 300 | 0 | L(24),D(92),O(4) | 0 | 0 | 20,300,000 | |||||||||||||||||||||||||||||||
28 | 808 Broadway | 5/6/2013 | 7/1/2013 | 6/1/2023 | 6/1/2023 | 6/1/2043 | 4.08000% | 0.00000% | 0.00000% | 0.04000% | 4.04000% | Actual/360 | 43,090.28 | Interest-only, ARD | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 0 | L(24),GRTR 1% or YM(92),O(4) | 5 | 5 | 23,400,000 | |||||||||||||||||||||||||||||
29 | Residence Inn Harrisonburg | 4/26/2013 | 6/1/2013 | 6/1/2013 | 5/1/2023 | 4.42000% | 0.00000% | 0.00000% | 0.00000% | 4.42000% | Actual/360 | 68,361.38 | Amortizing Balloon | 120 | 119 | 0 | 0 | 300 | 299 | 1 | L(25),D(91),O(4) | 5 | 5 | 18,200,000 | |||||||||||||||||||||||||||||||
30 | BSG Texas Hotel Portfolio | 5/8/2013 | 7/1/2013 | 7/1/2013 | 6/1/2023 | 5.14000% | 0.00000% | 0.00000% | 5.14000% | Actual/360 | 80,125.69 | Amortizing Balloon | 120 | 120 | 0 | 0 | 240 | 240 | 0 | L(24),D(92),O(4) | 0 | 0 | 18,700,000 | ||||||||||||||||||||||||||||||||
30.01 | La Quinta Inn and Suites - Big Spring | 11,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
30.02 | Holiday Inn Express - Graham | 7,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
31 | 7220 Wisconsin Avenue | 4/23/2013 | 6/1/2013 | 6/1/2013 | 5/1/2023 | 4.25000% | 0.00000% | 0.00000% | 0.00000% | 4.25000% | Actual/360 | 57,802.94 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 16,500,000 | |||||||||||||||||||||||||||||||
32 | Millerville Center | 4/12/2013 | 6/1/2013 | 5/1/2014 | 6/1/2014 | 5/1/2023 | 4.14000% | 0.00000% | 0.00000% | 0.00000% | 4.14000% | Actual/360 | 58,380.14 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 12 | 11 | 300 | 300 | 1 | L(25),D(91),O(4) | 5 | 5 | 16,500,000 | |||||||||||||||||||||||||||||
33 | CubeSmart Self Storage Portfolio | 4/29/2013 | 6/1/2013 | 6/1/2013 | 5/1/2023 | 4.14000% | 0.00000% | 0.00000% | 0.05000% | 4.09000% | Actual/360 | 52,193.57 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 14,550,000 | |||||||||||||||||||||||||||||||
33.01 | Culpeper | 6,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
33.02 | South Wales | 5,250,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
33.03 | Hilltop Remote | 1,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
33.04 | Hilltop | 1,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
34 | Flats at Campus Pointe | 4/26/2013 | 6/1/2013 | 5/1/2015 | 6/1/2015 | 5/1/2023 | 4.06000% | 0.00000% | 0.00000% | 0.00000% | 4.06000% | Actual/360 | 44,481.48 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | 23 | 360 | 360 | 1 | L(25),D(76),O(19) | 5 | 5 | 12,420,000 | |||||||||||||||||||||||||||||
35 | Vista Plaza Shopping Center- Torrance | 5/1/2013 | 6/1/2013 | 6/1/2013 | 5/1/2023 | 3.94000% | 0.00000% | 0.00000% | 0.00000% | 3.94000% | Actual/360 | 40,286.83 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 22,300,000 | |||||||||||||||||||||||||||||||
36 | Corte Madera Business Center | 4/30/2013 | 6/1/2013 | 6/1/2013 | 5/1/2023 | 3.99000% | 0.00000% | 0.00000% | 0.00000% | 3.99000% | Actual/360 | 44,819.21 | Amortizing Balloon | 120 | 119 | 0 | 0 | 300 | 299 | 1 | L(25),D(91),O(4) | 5 | 5 | 13,860,000 | |||||||||||||||||||||||||||||||
37 | Parc De Maison | 5/1/2013 | 6/1/2013 | 6/1/2013 | 5/1/2023 | 3.94000% | 0.00000% | 0.00000% | 0.00000% | 3.94000% | Actual/360 | 39,623.28 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 12,500,000 | |||||||||||||||||||||||||||||||
38 | First Commercial Realty Portfolio | 5/1/2013 | 6/1/2013 | 6/1/2013 | 5/1/2023 | 4.58000% | 0.00000% | 0.00000% | 0.05000% | 4.53000% | Actual/360 | 42,578.20 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(93),O(2) | 7 | 7 | 11,100,000 | |||||||||||||||||||||||||||||||
38.01 | Royal Town Center | 6,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
38.02 | Mt Morris Commons | 4,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
39 | Towneplace Suites - Mooresville | 4/30/2013 | 6/1/2013 | 6/1/2013 | 5/1/2023 | 4.20000% | 0.00000% | 0.00000% | 0.03000% | 4.17000% | Actual/360 | 39,121.37 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 12,700,000 | |||||||||||||||||||||||||||||||
40 | Villas at Granville | 5/3/2013 | 6/5/2013 | 6/5/2013 | 5/5/2023 | 3.99000% | 0.00000% | 0.00000% | 3.99000% | Actual/360 | 36,955.02 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 11,700,000 | ||||||||||||||||||||||||||||||||
41 | Pines of Newpointe | 4/11/2013 | 6/1/2013 | 6/1/2013 | 5/1/2023 | 4.06000% | 0.00000% | 0.00000% | 0.00000% | 4.06000% | Actual/360 | 37,148.04 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 10,600,000 | |||||||||||||||||||||||||||||||
42 | Stor N More | 4/17/2013 | 6/1/2013 | 6/1/2013 | 5/1/2018 | 4.25000% | 0.00000% | 0.00000% | 0.04000% | 4.21000% | Actual/360 | 37,879.37 | Amortizing Balloon | 60 | 59 | 0 | 0 | 360 | 359 | 1 | L(25),D(31),O(4) | 5 | 5 | 13,470,000 | |||||||||||||||||||||||||||||||
43 | Southern Plaza | 5/1/2013 | 6/1/2013 | 5/1/2015 | 6/1/2015 | 5/1/2023 | 4.12000% | 0.00000% | 0.00000% | 4.12000% | Actual/360 | 32,936.43 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | 23 | 360 | 360 | 1 | L(25),D(91),O(4) | 5 | 5 | 11,500,000 | ||||||||||||||||||||||||||||||
44 | Heartland Inn | 4/30/2013 | 6/1/2013 | 6/1/2013 | 5/1/2023 | 4.90000% | 0.00000% | 0.00000% | 4.90000% | Actual/360 | 39,067.56 | Amortizing Balloon | 120 | 119 | 0 | 0 | 300 | 299 | 1 | L(25),D(91),O(4) | 0 | 0 | 10,500,000 | ||||||||||||||||||||||||||||||||
45 | Mays Crossing | 4/9/2013 | 6/1/2013 | 6/1/2013 | 5/1/2023 | 4.06000% | 0.00000% | 0.00000% | 0.00000% | 4.06000% | Actual/360 | 31,257.25 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 9,000,000 | |||||||||||||||||||||||||||||||
46 | Meadow Central | 4/25/2013 | 6/1/2013 | 6/1/2013 | 5/1/2023 | 4.35000% | 0.00000% | 0.00000% | 0.06000% | 4.29000% | Actual/360 | 35,030.58 | Amortizing Balloon | 120 | 119 | 0 | 0 | 300 | 299 | 1 | L(25),D(91),O(4) | 5 | 5 | 9,300,000 | |||||||||||||||||||||||||||||||
47 | Country Club Park | 5/1/2013 | 6/5/2013 | 6/5/2013 | 5/5/2023 | 4.13000% | 0.00000% | 0.00000% | 4.13000% | Actual/360 | 20,731.20 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(89),O(6) | 0 | 0 | 5,700,000 | ||||||||||||||||||||||||||||||||
48 | Lincoln MHC | 5/3/2013 | 6/5/2013 | 6/5/2013 | 5/5/2023 | 4.25000% | 0.00000% | 0.00000% | 4.25000% | Actual/360 | 9,814.20 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(89),O(6) | 0 | 0 | 2,850,000 | ||||||||||||||||||||||||||||||||
49 | Hidden Creek MHC | 5/8/2013 | 7/5/2013 | 7/5/2013 | 6/5/2023 | 4.48000% | 0.00000% | 0.00000% | 4.48000% | Actual/360 | 29,318.86 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | 0 | L(24),D(93),O(3) | 0 | 0 | 8,150,000 | ||||||||||||||||||||||||||||||||
50 | Colony Plaza | 5/9/2013 | 7/5/2013 | 7/5/2013 | 6/5/2018 | 4.40000% | 0.00000% | 0.00000% | 4.40000% | Actual/360 | 30,809.62 | Amortizing Balloon | 60 | 60 | 0 | 0 | 300 | 300 | 0 | L(24),D(32),O(4) | 0 | 0 | 8,350,000 | ||||||||||||||||||||||||||||||||
51 | AZ MHC Portfolio | 5/3/2013 | 7/1/2013 | 7/1/2013 | 6/1/2023 | 4.32000% | 0.00000% | 0.00000% | 4.32000% | Actual/360 | 30,011.58 | Amortizing Balloon | 120 | 120 | 0 | 0 | 300 | 300 | 0 | L(24),D(93),O(3) | 5 | 5 | 8,100,000 | ||||||||||||||||||||||||||||||||
51.01 | Park Plaza MHC | 1,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
51.02 | Aloha MHC | 2,050,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
51.03 | Emery MHC | 1,780,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
51.04 | Las Palmas MHC | 1,650,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
51.05 | Alvord MHC | 720,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
52 | Corona Hills Town Center | 5/9/2013 | 7/5/2013 | 7/5/2013 | 6/5/2023 | 4.55000% | 0.00000% | 0.00000% | 4.55000% | Actual/360 | 28,031.33 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | 0 | L(24),D(93),O(3) | 0 | 0 | 9,000,000 | ||||||||||||||||||||||||||||||||
53 | Cimarron MHC | 5/1/2013 | 6/5/2013 | 6/5/2013 | 5/5/2023 | 4.23000% | 0.00000% | 0.00000% | 4.23000% | Actual/360 | 24,538.49 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 8,550,000 | ||||||||||||||||||||||||||||||||
54 | McGee’s Crossing | 4/22/2013 | 6/1/2013 | 6/1/2013 | 5/1/2023 | 4.15000% | 0.00000% | 0.00000% | 4.15000% | Actual/360 | 26,807.71 | Amortizing Balloon | 120 | 119 | 0 | 0 | 300 | 299 | 1 | L(25),D(91),O(4) | 0 | 0 | 7,375,000 | ||||||||||||||||||||||||||||||||
55 | Woodland Plaza | 5/2/2013 | 7/1/2013 | 7/1/2013 | 6/1/2023 | 4.30000% | 0.00000% | 0.00000% | 4.30000% | Actual/360 | 23,642.48 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | 0 | L(24),D(93),O(3) | 5 | 5 | 6,375,000 | ||||||||||||||||||||||||||||||||
56 | Mizner Place | 5/9/2013 | 7/5/2013 | 7/5/2013 | 6/5/2023 | 4.10000% | 0.00000% | 0.00000% | 4.10000% | Actual/360 | 22,227.13 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 6,900,000 | ||||||||||||||||||||||||||||||||
57 | Yorktown Self Storage | 4/30/2013 | 6/1/2013 | 5/1/2015 | 6/1/2015 | 5/1/2023 | 3.95000% | 0.00000% | 0.00000% | 0.00000% | 3.95000% | Actual/360 | 21,472.81 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | 23 | 360 | 360 | 1 | L(25),D(91),O(4) | 5 | 5 | 6,750,000 | |||||||||||||||||||||||||||||
58 | Palm Shadows MHC | 4/22/2013 | 6/5/2013 | 6/5/2013 | 5/5/2023 | 4.55000% | 0.00000% | 0.00000% | 4.55000% | Actual/360 | 22,934.72 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(92),O(3) | 0 | 0 | 6,300,000 | ||||||||||||||||||||||||||||||||
59 | Sunrise Pass Estates MHC | 4/26/2013 | 6/5/2013 | 6/5/2013 | 5/5/2018 | 4.46000% | 0.00000% | 0.00000% | 4.46000% | Actual/360 | 22,189.70 | Amortizing Balloon | 60 | 59 | 0 | 0 | 360 | 359 | 1 | L(25),D(31),O(4) | 0 | 0 | 6,350,000 | ||||||||||||||||||||||||||||||||
60 | Lake Ridge Shopping Center | 4/25/2013 | 6/1/2013 | 6/1/2013 | 5/1/2023 | 4.44700% | 0.00000% | 0.00000% | 4.44700% | Actual/360 | 13,595.61 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 4,150,000 | ||||||||||||||||||||||||||||||||
61 | River Hills Plaza | 4/25/2013 | 6/1/2013 | 6/1/2013 | 5/1/2023 | 4.44700% | 0.00000% | 0.00000% | 4.44700% | Actual/360 | 7,175.46 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 2,300,000 | ||||||||||||||||||||||||||||||||
62 | American Mini Storage Norco | 4/30/2013 | 6/1/2013 | 6/1/2013 | 5/1/2023 | 4.11000% | 0.00000% | 0.00000% | 4.11000% | Actual/360 | 19,351.15 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(92),O(3) | 0 | 0 | 6,360,000 | ||||||||||||||||||||||||||||||||
63 | Crystal Lake Plaza | 5/6/2013 | 7/1/2013 | 7/1/2013 | 6/1/2023 | 4.35000% | 0.00000% | 0.00000% | 4.35000% | Actual/360 | 19,041.30 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | 0 | L(24),D(93),O(3) | 5 | 0 | 4,900,000 | ||||||||||||||||||||||||||||||||
64 | Ramey’s MHC | 5/8/2013 | 7/1/2013 | 7/1/2013 | 6/1/2023 | 4.25000% | 0.00000% | 0.00000% | 4.25000% | Actual/360 | 18,960.83 | Amortizing Balloon | 120 | 120 | 0 | 0 | 300 | 300 | 0 | L(24),D(93),O(3) | 0 | 0 | 5,000,000 | ||||||||||||||||||||||||||||||||
65 | The Store Room | 5/9/2013 | 7/1/2013 | 7/1/2013 | 6/1/2023 | 4.38000% | 0.00000% | 0.00000% | 4.38000% | Actual/360 | 16,236.36 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | 0 | L(24),D(93),O(3) | 0 | 0 | 5,230,000 | ||||||||||||||||||||||||||||||||
66 | Falconview MHC | 5/3/2013 | 7/1/2013 | 7/1/2013 | 6/1/2023 | 4.32000% | 0.00000% | 0.00000% | 0.00000% | 4.32000% | Actual/360 | 13,765.29 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 4,250,000 | |||||||||||||||||||||||||||||||
67 | Silo Self Storage | 5/9/2013 | 7/1/2013 | 7/1/2013 | 6/1/2023 | 4.72000% | 0.00000% | 0.00000% | 4.72000% | Actual/360 | 13,515.86 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | 0 | L(24),D(93),O(3) | 5 | 5 | 3,710,000 | ||||||||||||||||||||||||||||||||
68 | 160 West 72nd Street | 5/1/2013 | 6/1/2013 | 6/1/2013 | 5/1/2023 | 4.15000% | 0.00000% | 0.00000% | 0.00000% | 4.15000% | Actual/360 | 10,694.27 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 8,150,000 | |||||||||||||||||||||||||||||||
69 | Los Arboles Community | 5/6/2013 | 7/1/2013 | 7/1/2013 | 6/1/2023 | 5.11000% | 0.00000% | 0.00000% | 5.11000% | Actual/360 | 11,820.34 | Amortizing Balloon | 120 | 120 | 0 | 0 | 300 | 300 | 0 | L(24),D(92),O(4) | 0 | 0 | 3,200,000 | ||||||||||||||||||||||||||||||||
70 | Emerald Lake MHC | 5/1/2013 | 6/5/2013 | 6/5/2013 | 5/5/2023 | 4.38000% | 0.00000% | 0.00000% | 4.38000% | Actual/360 | 9,991.60 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 3,150,000 | ||||||||||||||||||||||||||||||||
71 | Little Texas MHC | 4/16/2013 | 6/5/2013 | 6/5/2013 | 5/5/2023 | 5.12000% | 0.00000% | 0.00000% | 5.12000% | Actual/360 | 10,203.36 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 2,800,000 | ||||||||||||||||||||||||||||||||
72 | Try Mor MHC | 3/28/2013 | 5/1/2013 | 5/1/2013 | 4/1/2023 | 4.53000% | 0.00000% | 0.00000% | 4.53000% | Actual/360 | 10,035.66 | Amortizing Balloon | 120 | 118 | 0 | 0 | 300 | 298 | 2 | L(26),D(91),O(3) | 5 | 5 | 2,400,000 | ||||||||||||||||||||||||||||||||
73 | Lyndon Lawn MHC | 3/25/2013 | 5/1/2013 | 5/1/2013 | 4/1/2023 | 4.98000% | 0.00000% | 0.00000% | 4.98000% | Actual/360 | 9,626.52 | Amortizing Balloon | 120 | 118 | 0 | 0 | 300 | 298 | 2 | L(26),D(91),O(3) | 0 | 0 | 2,470,000 |
WFRBS Commercial Mortgage Trust 2013-C14 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
DRAFT ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Appraisal Date | UW NOI DSCR (x)(4) | UW NCF DSCR (x)(4) | Cut-off Date LTV Ratio | LTV Ratio at Maturity or ARD | Cut-off Date UW NOI Debt Yield | Cut-off Date UW NCF Debt Yield | UW Revenues ($) | UW Expenses ($) | UW Net Operating Income ($) | UW Replacement ($) | UW TI/LC ($) | UW Net Cash Flow ($) | Occupancy Rate | Occupancy as-of Date | UW Hotel ADR | UW Hotel RevPAR | Most Recent Period | Most Recent Revenues ($) | Most Recent Expenses ($) | Most Recent NOI ($) | Most Recent Capital Expenditures | Most Recent NCF ($) | Most Recent Hotel ADR | Most Recent Hotel RevPAR | Second Most Recent Period | ||||||||||||||||||||||||||||
1 | RHP Portfolio III | Various | 1.42 | 1.40 | 73.7% | 63.5% | 8.2% | 8.0% | 16,802,127 | 6,306,023 | 10,496,104 | 166,051 | 0 | 10,330,053 | 85.0% | 2/14/2013 | Actual 2012 | 16,251,321 | 5,667,241 | 10,584,080 | 0 | 10,584,080 | Actual 2011 | ||||||||||||||||||||||||||||||||
1.01 | Portside | 2/27/2013 | 5,237,493 | 1,839,772 | 3,397,722 | 46,551 | 0 | 3,351,171 | 92.7% | 2/14/2013 | Actual 2012 | 5,143,385 | 1,616,974 | 3,526,411 | 0 | 3,526,411 | Actual 2011 | ||||||||||||||||||||||||||||||||||||||
1.02 | Crescentwood Village | 3/1/2013 | 1,997,473 | 473,266 | 1,524,207 | 13,650 | 0 | 1,510,557 | 99.3% | 2/14/2013 | Actual 2012 | 1,925,667 | 393,733 | 1,531,934 | 0 | 1,531,934 | Actual 2011 | ||||||||||||||||||||||||||||||||||||||
1.03 | Spring Valley Village | 3/2/2013 | 1,550,071 | 585,671 | 964,401 | 6,800 | 0 | 957,601 | 98.5% | 2/14/2013 | Actual 2012 | 1,439,686 | 526,603 | 913,083 | 0 | 913,083 | Actual 2011 | ||||||||||||||||||||||||||||||||||||||
1.04 | Riverside (UT) | 3/1/2013 | 1,295,858 | 324,427 | 971,431 | 10,000 | 0 | 961,431 | 99.5% | 2/14/2013 | Actual 2012 | 1,248,639 | 272,355 | 976,284 | 0 | 976,284 | Actual 2011 | ||||||||||||||||||||||||||||||||||||||
1.05 | Springdale Lake | 3/5/2013 | 1,969,962 | 883,724 | 1,086,238 | 22,150 | 0 | 1,064,088 | 81.5% | 2/14/2013 | Actual 2012 | 1,906,948 | 806,775 | 1,100,173 | 0 | 1,100,173 | Actual 2011 | ||||||||||||||||||||||||||||||||||||||
1.06 | Sundown | 3/1/2013 | 1,103,729 | 304,170 | 799,559 | 10,000 | 0 | 789,559 | 94.0% | 2/14/2013 | Actual 2012 | 1,066,505 | 260,698 | 805,807 | 0 | 805,807 | Actual 2011 | ||||||||||||||||||||||||||||||||||||||
1.07 | Oak Park Village | 2/27/2013 | 1,213,390 | 604,218 | 609,172 | 17,150 | 0 | 592,022 | 78.1% | 2/14/2013 | Actual 2012 | 1,219,227 | 555,642 | 663,585 | 0 | 663,585 | Actual 2011 | ||||||||||||||||||||||||||||||||||||||
1.08 | River Oaks | 3/5/2013 | 1,418,517 | 726,189 | 692,328 | 19,850 | 0 | 672,478 | 72.3% | 2/14/2013 | Actual 2012 | 1,342,865 | 665,964 | 676,901 | 0 | 676,901 | Actual 2011 | ||||||||||||||||||||||||||||||||||||||
1.09 | Riverside (KS) | 3/5/2013 | 355,761 | 146,418 | 209,343 | 4,650 | 0 | 204,693 | 80.6% | 2/14/2013 | Actual 2012 | 346,072 | 138,926 | 207,146 | 0 | 207,146 | Actual 2011 | ||||||||||||||||||||||||||||||||||||||
1.10 | Sherwood Acres | 3/6/2013 | 238,817 | 151,971 | 86,846 | 5,500 | 0 | 81,346 | 64.5% | 2/14/2013 | Actual 2012 | 214,282 | 165,689 | 48,593 | 0 | 48,593 | Actual 2011 | ||||||||||||||||||||||||||||||||||||||
1.11 | Glen Acres | 3/6/2013 | 217,875 | 132,934 | 84,941 | 6,650 | 0 | 78,291 | 46.6% | 2/14/2013 | Actual 2012 | 209,535 | 122,560 | 86,975 | 0 | 86,975 | Actual 2011 | ||||||||||||||||||||||||||||||||||||||
1.12 | Connie Jean | 2/27/2013 | 203,180 | 133,263 | 69,917 | 3,100 | 0 | 66,817 | 69.4% | 2/14/2013 | Actual 2012 | 188,510 | 141,322 | 47,188 | 0 | 47,188 | Actual 2011 | ||||||||||||||||||||||||||||||||||||||
2 | Midtown I & II | 4/1/2013 | 3.09 | 2.92 | 59.2% | 59.2% | 12.0% | 11.4% | 15,433,600 | 463,008 | 14,970,592 | 158,822 | 671,268 | 14,140,502 | 100.0% | 6/1/2013 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||||||||||||||
3 | The Plant San Jose | 2/7/2013 | 2.75 | 2.64 | 60.0% | 60.0% | 10.7% | 10.2% | 18,986,162 | 5,883,368 | 13,102,793 | 97,179 | 422,638 | 12,582,976 | 95.6% | 12/17/2012 | Actual 2012 | 18,005,689 | 5,499,972 | 12,505,717 | 0 | 12,505,717 | Actual 2011 | ||||||||||||||||||||||||||||||||
4 | White Marsh Mall | 4/11/2013 | 2.77 | 2.66 | 63.3% | 63.3% | 10.3% | 9.9% | 27,159,676 | 7,664,488 | 19,495,188 | 140,463 | 638,819 | 18,715,906 | 96.6% | 2/28/2013 | Actual 2012 | 24,403,246 | 7,149,734 | 17,253,512 | 0 | 17,253,512 | Actual 2011 | ||||||||||||||||||||||||||||||||
5 | 301 South College Street | 2/8/2013 | 1.87 | 1.80 | 70.0% | 63.5% | 10.6% | 10.2% | 28,389,920 | 9,772,926 | 18,616,994 | 197,729 | 557,691 | 17,861,574 | 97.6% | 2/1/2013 | Actual 2012 | 26,049,630 | 9,698,537 | 16,351,093 | 0 | 16,351,093 | Actual 2011 | ||||||||||||||||||||||||||||||||
6 | Cheeca Lodge & Spa | 4/5/2013 | 2.09 | 1.89 | 63.4% | 53.7% | 12.2% | 11.0% | 34,399,963 | 24,047,405 | 10,352,558 | 0 | 0 | 9,354,136 | 76.1% | 3/25/2013 | 373 | 283 | TTM 3/25/2013 | 34,322,143 | 23,955,474 | 10,366,669 | 0 | 10,366,669 | 371 | 283 | Actual 2012 | ||||||||||||||||||||||||||||
7 | Cumberland Mall | 4/12/2013 | 2.60 | 2.49 | 63.0% | 63.0% | 9.7% | 9.3% | 21,794,267 | 6,312,264 | 15,482,004 | 108,305 | 539,322 | 14,834,376 | 85.7% | 2/28/2013 | TTM 2/28/2013 | 21,593,949 | 5,923,389 | 15,670,560 | 0 | 15,670,560 | Actual 2012 | ||||||||||||||||||||||||||||||||
8 | 100 & 150 South Wacker Drive | 3/14/2013 | 1.88 | 1.56 | 66.4% | 60.2% | 10.7% | 8.9% | 29,126,843 | 14,089,796 | 15,037,047 | 164,348 | 2,401,817 | 12,470,882 | 82.0% | 4/23/2013 | Actual 2012 | 27,920,577 | 14,113,211 | 13,807,366 | 0 | 13,807,366 | Actual 2011 | ||||||||||||||||||||||||||||||||
9 | Brambleton Town Center | 3/22/2013 | 1.62 | 1.51 | 68.5% | 57.7% | 9.3% | 8.7% | 7,889,461 | 2,325,542 | 5,563,919 | 44,892 | 328,920 | 5,190,107 | 93.1% | 2/14/2013 | Actual 2012 | 8,092,897 | 2,180,372 | 5,912,525 | 0 | 5,912,525 | Actual 2011 | ||||||||||||||||||||||||||||||||
10 | Rehoboth Bay MHC | 1/30/2013 | 1.53 | 1.51 | 68.8% | 62.4% | 8.7% | 8.6% | 3,486,156 | 607,991 | 2,878,166 | 32,950 | 0 | 2,845,216 | 98.9% | 3/28/2013 | TTM 2/28/2013 | 3,529,915 | 460,011 | 3,069,904 | 0 | 3,069,904 | Actual 2012 | ||||||||||||||||||||||||||||||||
11 | RHP Portfolio IV | Various | 1.42 | 1.40 | 73.7% | 63.5% | 8.2% | 8.0% | 3,853,722 | 1,352,559 | 2,501,164 | 43,000 | 0 | 2,458,164 | 83.1% | 2/14/2013 | Actual 2012 | 3,696,216 | 1,182,999 | 2,513,217 | 0 | 2,513,217 | Actual 2011 | ||||||||||||||||||||||||||||||||
11.01 | Brookside | 3/1/2013 | 1,141,211 | 260,841 | 880,370 | 8,500 | 0 | 871,870 | 100.0% | 2/14/2013 | Actual 2012 | 1,087,800 | 214,890 | 872,910 | 0 | 872,910 | Actual 2011 | ||||||||||||||||||||||||||||||||||||||
11.02 | Overpass Point MHC | 3/1/2013 | 833,729 | 267,729 | 566,000 | 9,650 | 0 | 556,350 | 88.1% | 2/14/2013 | Actual 2012 | 784,964 | 234,106 | 550,858 | 0 | 550,858 | Actual 2011 | ||||||||||||||||||||||||||||||||||||||
11.03 | Havenwood | 2/27/2013 | 832,004 | 339,159 | 492,846 | 6,000 | 0 | 486,846 | 91.7% | 2/14/2013 | Actual 2012 | 802,540 | 305,253 | 497,287 | 0 | 497,287 | Actual 2011 | ||||||||||||||||||||||||||||||||||||||
11.04 | The Woodlands | 3/6/2013 | 555,135 | 239,890 | 315,246 | 12,200 | 0 | 303,046 | 61.1% | 2/14/2013 | Actual 2012 | 529,031 | 216,545 | 312,486 | 0 | 312,486 | Actual 2011 | ||||||||||||||||||||||||||||||||||||||
11.05 | Pine Haven MHC | 3/1/2013 | 491,642 | 244,941 | 246,701 | 6,650 | 0 | 240,051 | 87.2% | 2/14/2013 | Actual 2012 | 491,881 | 212,205 | 279,676 | 0 | 279,676 | Actual 2011 | ||||||||||||||||||||||||||||||||||||||
12 | Heron Bay III, IV & Waterway Shoppes | 2/13/2013 | 1.64 | 1.50 | 72.3% | 57.9% | 9.6% | 8.8% | 3,531,515 | 1,326,014 | 2,205,501 | 26,197 | 167,913 | 2,011,391 | 98.1% | 3/31/2013 | TTM 3/31/2013 | 3,574,322 | 1,286,438 | 2,287,884 | 0 | 2,287,884 | Actual 2012 | ||||||||||||||||||||||||||||||||
12.01 | Heron Bay III, IV | 2/13/2013 | 2,307,998 | 866,608 | 1,441,390 | 17,121 | 109,738 | 1,314,531 | 100.0% | 3/31/2013 | TTM 3/31/2013 | 2,335,974 | 840,743 | 1,495,231 | 0 | 1,495,231 | Actual 2012 | ||||||||||||||||||||||||||||||||||||||
12.02 | Waterway Shoppes | 2/13/2013 | 1,223,517 | 459,406 | 764,111 | 9,076 | 58,175 | 696,860 | 93.9% | 3/31/2013 | TTM 3/31/2013 | 1,238,348 | 445,695 | 792,653 | 0 | 792,653 | Actual 2012 | ||||||||||||||||||||||||||||||||||||||
13 | Brentwood Gateway Office Building | 3/25/2013 | 1.61 | 1.41 | 75.0% | 59.9% | 9.4% | 8.2% | 4,488,153 | 2,375,722 | 2,112,431 | 25,076 | 231,187 | 1,856,168 | 100.0% | 4/1/2013 | TTM 3/31/2013 | 4,507,048 | 2,328,913 | 2,178,135 | 0 | 2,178,135 | Actual 2012 | ||||||||||||||||||||||||||||||||
14 | Continental Plaza - Columbus | 2/19/2013 | 2.65 | 2.12 | 51.8% | 41.6% | 15.6% | 12.5% | 9,580,941 | 6,152,106 | 3,428,836 | 113,748 | 565,864 | 2,749,224 | 93.6% | 4/9/2013 | Actual 2012 | 9,530,684 | 4,737,793 | 4,792,891 | 0 | 4,792,891 | Actual 2011 | ||||||||||||||||||||||||||||||||
15 | Orchard Pointe | 11/2/2012 | 1.51 | 1.44 | 74.9% | 60.6% | 9.2% | 8.7% | 2,710,633 | 727,700 | 1,982,933 | 22,942 | 74,592 | 1,885,399 | 100.0% | 3/19/2013 | Actual 2012 | 1,943,389 | 562,360 | 1,381,029 | 0 | 1,381,029 | Actual 2011 | ||||||||||||||||||||||||||||||||
16 | Mobile Festival Center | 1/10/2013 | 1.91 | 1.66 | 66.8% | 55.7% | 11.9% | 10.4% | 3,484,346 | 1,011,783 | 2,472,563 | 64,705 | 252,825 | 2,155,033 | 79.8% | 4/1/2013 | Actual 2012 | 3,343,594 | 847,013 | 2,496,581 | 0 | 2,496,581 | Actual 2011 | ||||||||||||||||||||||||||||||||
17 | HIE Washington Portfolio | 3/11/2013 | 1.75 | 1.55 | 64.7% | 57.5% | 12.1% | 10.8% | 5,892,890 | 3,772,614 | 2,120,277 | 0 | 0 | 1,884,561 | 61.9% | 1/31/2013 | 120 | 74 | TTM 1/31/2013 | 5,909,225 | 3,735,913 | 2,173,312 | 0 | 2,173,312 | 120 | 74 | Actual 2012 | ||||||||||||||||||||||||||||
17.01 | Holiday Inn Express Marysville | 3/11/2013 | 3,663,785 | 2,162,694 | 1,501,091 | 0 | 0 | 1,354,540 | 74.1% | 1/31/2013 | 131 | 97 | TTM 1/31/2013 | 3,674,080 | 2,124,195 | 1,549,885 | 0 | 1,549,885 | 131 | 97 | Actual 2012 | ||||||||||||||||||||||||||||||||||
17.02 | Holiday Inn Express Sumner | 3/11/2013 | 2,229,105 | 1,609,920 | 619,185 | 0 | 0 | 530,021 | 51.0% | 1/31/2013 | 105 | 53 | TTM 1/31/2013 | 2,235,145 | 1,611,718 | 623,427 | 0 | 623,427 | 105 | 53 | Actual 2012 | ||||||||||||||||||||||||||||||||||
18 | Residence Inn San Juan Capistrano | 3/8/2013 | 1.91 | 1.71 | 70.0% | 60.8% | 11.1% | 10.0% | 5,065,171 | 3,155,536 | 1,909,635 | 0 | 0 | 1,707,028 | 70.0% | 3/31/2013 | 142 | 99 | TTM 3/31/2013 | 5,064,952 | 3,172,667 | 1,892,285 | 0 | 1,892,285 | 142 | 99 | NAV | ||||||||||||||||||||||||||||
19 | Hilton Norfolk | 3/14/2013 | 1.91 | 1.60 | 65.3% | 47.7% | 12.5% | 10.5% | 8,630,839 | 6,503,230 | 2,127,609 | 0 | 0 | 1,782,375 | 68.6% | 12/31/2012 | 97 | 66 | Actual 2012 | 8,645,714 | 6,508,333 | 2,137,381 | 345,829 | 1,791,552 | 97 | 66 | Actual 2011 | ||||||||||||||||||||||||||||
20 | Lake Cable Apartments | 1/28/2013 | 1.70 | 1.55 | 68.6% | 50.1% | 11.2% | 10.2% | 3,604,826 | 1,767,610 | 1,837,216 | 164,080 | 0 | 1,673,136 | 91.0% | 2/21/2013 | T3M Annualized 2/28/2013 | 3,701,013 | 2,178,573 | 1,522,441 | 0 | 1,522,441 | T6M Annualized 2/28/2013 | ||||||||||||||||||||||||||||||||
21 | One Harbour Place | 3/11/2013 | 1.69 | 1.54 | 74.2% | 58.9% | 9.7% | 8.8% | 2,306,650 | 807,549 | 1,499,101 | 13,720 | 116,034 | 1,369,347 | 90.9% | 2/25/2013 | Actual 2012 | 2,238,662 | 836,206 | 1,402,456 | 0 | 1,402,456 | Actual 2011 | ||||||||||||||||||||||||||||||||
22 | 540 Atlantic Ave | 4/2/2013 | 1.58 | 1.48 | 66.4% | 60.3% | 9.1% | 8.5% | 2,012,514 | 647,318 | 1,365,196 | 13,786 | 75,278 | 1,276,132 | 100.0% | 5/8/2013 | Actual 2012 | 996,919 | 570,672 | 426,247 | 0 | 426,247 | Actual 2011 | ||||||||||||||||||||||||||||||||
23 | Union Square New Hope | 3/26/2013 | 2.02 | 1.82 | 53.7% | 42.7% | 11.6% | 10.5% | 2,601,026 | 915,768 | 1,685,258 | 44,238 | 119,980 | 1,521,040 | 98.6% | 4/1/2013 | TTM 3/31/2013 | 2,769,308 | 875,516 | 1,893,792 | 0 | 1,893,792 | Actual 2012 | ||||||||||||||||||||||||||||||||
24 | RiverPark XI | 3/14/2013 | 2.60 | 2.38 | 49.9% | 35.6% | 16.1% | 14.7% | 3,073,873 | 745,566 | 2,328,307 | 25,000 | 171,858 | 2,131,449 | 100.0% | 3/1/2013 | TTM 1/31/2012 | 2,910,908 | 656,601 | 2,254,307 | 0 | 2,254,307 | Actual 2012 | ||||||||||||||||||||||||||||||||
25 | Atascocita Town Center | 11/11/2012 | 1.66 | 1.50 | 72.7% | 61.9% | 10.0% | 9.0% | 1,897,276 | 500,333 | 1,396,943 | 31,509 | 102,299 | 1,263,135 | 91.7% | 4/1/2013 | TTM 2/28/2013 | 1,730,255 | 450,407 | 1,279,848 | 0 | 1,279,848 | Actual 2011 | ||||||||||||||||||||||||||||||||
26 | Continental Shopping Plaza - Green Valley | 2/22/2013 | 1.74 | 1.57 | 74.6% | 63.0% | 10.1% | 9.1% | 2,216,729 | 814,873 | 1,401,856 | 56,127 | 84,972 | 1,260,756 | 92.9% | 4/20/2013 | TTM 1/31/2013 | 2,284,123 | 818,941 | 1,465,182 | 0 | 1,465,182 | Actual 2012 | ||||||||||||||||||||||||||||||||
27 | Hilton Garden Inn Concord | 4/8/2013 | 1.69 | 1.51 | 64.3% | 47.3% | 11.4% | 10.2% | 3,997,528 | 2,511,738 | 1,485,790 | 0 | 0 | 1,325,889 | 66.9% | 2/28/2013 | 117 | 78 | TTM 2/28/2013 | 3,997,412 | 2,558,533 | 1,438,879 | 0 | 1,438,879 | 117 | 78 | Actual 2012 | ||||||||||||||||||||||||||||
28 | 808 Broadway | 3/27/2013 | 1.96 | 1.90 | 53.4% | 53.4% | 8.1% | 7.8% | 1,313,841 | 301,214 | 1,012,626 | 4,910 | 26,934 | 980,783 | 100.0% | 6/1/2013 | TTM 2/28/2013 | 1,082,794 | 266,868 | 815,926 | 0 | 815,926 | Actual 2012 | ||||||||||||||||||||||||||||||||
29 | Residence Inn Harrisonburg | 2/8/2013 | 1.82 | 1.66 | 68.0% | 49.9% | 12.1% | 11.0% | 3,288,038 | 1,794,527 | 1,493,511 | 0 | 0 | 1,361,990 | 88.4% | 2/28/2013 | 99 | 81 | TTM 2/28/2013 | 3,411,732 | 1,781,856 | 1,629,876 | 0 | 1,629,876 | 95 | 84 | Actual 2012 | ||||||||||||||||||||||||||||
30 | BSG Texas Hotel Portfolio | 3/1/2013 | 1.83 | 1.66 | 64.2% | 40.7% | 14.6% | 13.3% | 3,961,256 | 2,205,748 | 1,755,508 | 0 | 0 | 1,597,057 | 77.6% | 3/31/2013 | 105 | 75 | TTM 3/31/2013 | 4,328,397 | 2,189,064 | 2,139,333 | 0 | 2,139,333 | 106 | 82 | Actual 2012 | ||||||||||||||||||||||||||||
30.01 | La Quinta Inn and Suites - Big Spring | 3/1/2013 | 2,323,511 | 1,163,613 | 1,159,898 | 0 | 0 | 1,066,957 | 86.8% | 3/31/2013 | 116 | 87 | TTM 3/31/2013 | 2,689,596 | 1,192,837 | 1,496,759 | 0 | 1,496,759 | 116 | 101 | Actual 2012 | ||||||||||||||||||||||||||||||||||
30.02 | Holiday Inn Express - Graham | 3/1/2013 | 1,637,745 | 1,042,135 | 595,610 | 0 | 0 | 530,100 | 68.1% | 3/31/2013 | 93 | 63 | TTM 3/31/2013 | 1,638,801 | 996,227 | 642,574 | 0 | 642,574 | 93 | 63 | Actual 2012 | ||||||||||||||||||||||||||||||||||
31 | 7220 Wisconsin Avenue | 3/1/2013 | 1.47 | 1.36 | 71.1% | 57.1% | 8.7% | 8.0% | 1,552,267 | 530,891 | 1,021,376 | 11,291 | 70,045 | 940,040 | 95.2% | 2/5/2013 | Actual 2012 | 1,447,784 | 509,431 | 938,353 | 0 | 938,353 | Actual 2011 | ||||||||||||||||||||||||||||||||
32 | Millerville Center | 2/19/2013 | 1.57 | 1.48 | 66.1% | 50.0% | 10.1% | 9.5% | 1,406,215 | 304,840 | 1,101,374 | 15,838 | 63,181 | 1,036,355 | 100.0% | 4/8/2013 | Actual 2012 | 1,519,315 | 280,360 | 1,238,954 | 0 | 1,238,954 | Actual 2011 | ||||||||||||||||||||||||||||||||
33 | CubeSmart Self Storage Portfolio | 2/22/2013 | 1.70 | 1.65 | 73.8% | 59.0% | 9.9% | 9.6% | 1,694,254 | 627,059 | 1,067,195 | 35,762 | 0 | 1,031,433 | 82.9% | 4/25/2013 | Actual 2012 | 1,724,329 | 563,659 | 1,160,670 | 0 | 1,160,670 | Actual 2011 | ||||||||||||||||||||||||||||||||
33.01 | Culpeper | 2/22/2013 | 780,020 | 266,712 | 513,308 | 14,340 | 0 | 498,968 | 84.2% | 4/25/2013 | Actual 2012 | 782,338 | 243,260 | 539,078 | 0 | 539,078 | Actual 2011 | ||||||||||||||||||||||||||||||||||||||
33.02 | South Wales | 2/22/2013 | 589,098 | 212,463 | 376,635 | 10,755 | 0 | 365,880 | 87.0% | 4/25/2013 | Actual 2012 | 594,351 | 188,348 | 406,003 | 0 | 406,003 | Actual 2011 | ||||||||||||||||||||||||||||||||||||||
33.03 | Hilltop Remote | 2/22/2013 | 189,561 | 90,306 | 99,255 | 6,927 | 0 | 92,328 | 77.1% | 4/25/2013 | Actual 2012 | 208,584 | 81,390 | 127,194 | 0 | 127,194 | Actual 2011 | ||||||||||||||||||||||||||||||||||||||
33.04 | Hilltop | 2/22/2013 | 135,575 | 57,578 | 77,997 | 3,740 | 0 | 74,257 | 77.1% | 4/25/2013 | Actual 2012 | 139,056 | 50,661 | 88,395 | 0 | 88,395 | Actual 2011 | ||||||||||||||||||||||||||||||||||||||
34 | Flats at Campus Pointe | 3/21/2013 | 1.59 | 1.52 | 74.5% | 62.9% | 9.2% | 8.8% | 1,442,507 | 594,346 | 848,161 | 38,721 | 0 | 809,440 | 99.5% | 3/14/2013 | T7M Annualized 2/28/2013 | 1,441,601 | 580,173 | 861,428 | 0 | 861,428 | |||||||||||||||||||||||||||||||||
35 | Vista Plaza Shopping Center- Torrance | 3/15/2013 | 2.65 | 2.44 | 38.1% | 30.2% | 15.1% | 13.9% | 1,763,221 | 482,621 | 1,280,600 | 15,146 | 84,467 | 1,180,986 | 100.0% | 4/1/2013 | TTM 2/28/2013 | 1,960,018 | 521,393 | 1,438,625 | 0 | 1,438,625 | Actual 2012 | ||||||||||||||||||||||||||||||||
36 | Corte Madera Business Center | 3/6/2013 | 1.66 | 1.52 | 61.2% | 44.1% | 10.5% | 9.6% | 1,180,018 | 287,532 | 892,486 | 15,276 | 58,807 | 818,404 | 100.0% | 4/25/2013 | Actual 2012 | 1,285,628 | 278,943 | 1,006,685 | 62,179 | 944,506 | Actual 2011 | ||||||||||||||||||||||||||||||||
37 | Parc De Maison | 3/13/2013 | 1.52 | 1.51 | 66.8% | 53.0% | 8.7% | 8.6% | 992,427 | 267,788 | 724,639 | 8,400 | 0 | 716,239 | 99.4% | 4/1/2013 | Actual 2012 | 1,005,530 | 329,609 | 675,921 | 0 | 675,921 | Actual 2011 | ||||||||||||||||||||||||||||||||
38 | First Commercial Realty Portfolio | 3/26/2013 | 1.84 | 1.63 | 74.9% | 60.8% | 11.3% | 10.0% | 1,453,916 | 511,721 | 942,195 | 38,170 | 71,025 | 833,000 | 98.8% | Various | TTM 3/31/2013 | 1,400,361 | 495,110 | 905,251 | 56,879 | 848,372 | Actual 2012 | ||||||||||||||||||||||||||||||||
38.01 | Royal Town Center | 3/26/2013 | 895,780 | 318,700 | 577,080 | 17,392 | 37,783 | 521,905 | 97.1% | 4/1/2013 | TTM 3/31/2013 | 865,988 | 337,434 | 528,554 | 0 | 528,554 | Actual 2012 | ||||||||||||||||||||||||||||||||||||||
38.02 | Mt Morris Commons | 3/26/2013 | 558,137 | 193,021 | 365,116 | 20,778 | 33,242 | 311,096 | 100.0% | 3/26/2013 | TTM 3/31/2013 | 534,373 | 157,676 | 376,697 | 56,879 | 319,818 | Actual 2012 | ||||||||||||||||||||||||||||||||||||||
39 | Towneplace Suites - Mooresville | 3/8/2013 | 2.34 | 2.11 | 62.9% | 50.4% | 13.7% | 12.4% | 2,657,138 | 1,560,650 | 1,096,488 | 0 | 0 | 990,202 | 70.8% | 2/28/2013 | 87 | 62 | TTM 2/28/2013 | 2,664,385 | 1,482,340 | 1,182,045 | 0 | 1,182,045 | 87 | 62 | Actual 2012 | ||||||||||||||||||||||||||||
40 | Villas at Granville | 4/10/2013 | 1.67 | 1.61 | 66.2% | 52.6% | 9.6% | 9.2% | 1,485,485 | 745,194 | 740,290 | 28,034 | 0 | 712,256 | 100.0% | 5/1/2013 | T-3 3/31/2013 | 1,485,485 | 751,308 | 734,177 | 5,436 | 728,741 | T-11 3/31/2013 | ||||||||||||||||||||||||||||||||
41 | Pines of Newpointe | 2/20/2013 | 1.67 | 1.55 | 72.8% | 58.0% | 9.6% | 9.0% | 1,320,487 | 577,726 | 742,761 | 50,676 | 0 | 692,085 | 97.1% | 3/8/2013 | TTM 1/31/2013 | 1,326,512 | 553,923 | 772,589 | 0 | 772,589 | Actual 2012 | ||||||||||||||||||||||||||||||||
42 | Stor N More | 3/5/2013 | 1.95 | 1.91 | 57.1% | 52.1% | 11.5% | 11.3% | 1,646,284 | 760,756 | 885,528 | 17,650 | 0 | 867,878 | 90.0% | 2/25/2013 | TTM 1/31/2013 | 1,646,284 | 723,786 | 922,498 | 0 | 922,498 | Actual 2012 | ||||||||||||||||||||||||||||||||
43 | Southern Plaza | 2/11/2013 | 2.39 | 2.07 | 59.1% | 50.0% | 13.9% | 12.1% | 1,361,271 | 416,654 | 944,617 | 19,565 | 105,287 | 819,765 | 96.9% | 2/11/2013 | Actual 2012 | 1,406,134 | 413,119 | 993,015 | 21,061 | 971,954 | Actual 2011 | ||||||||||||||||||||||||||||||||
44 | Heartland Inn | 3/12/2013 | 1.82 | 1.55 | 64.2% | 47.9% | 12.7% | 10.8% | 3,106,188 | 2,253,195 | 852,993 | 0 | 728,746 | 73.8% | 2/28/2013 | 68 | 50 | TTM 2/28/2013 | 3,106,269 | 1,955,349 | 1,150,920 | 0 | 1,150,920 | 68 | 50 | Actual 2011 | |||||||||||||||||||||||||||||
45 | Mays Crossing | 2/17/2013 | 2.16 | 1.82 | 72.1% | 57.5% | 12.5% | 10.5% | 1,156,338 | 346,525 | 809,813 | 27,655 | 97,939 | 684,219 | 95.7% | 4/2/2013 | Actual 2012 | 1,290,339 | 366,844 | 923,495 | 0 | 93,495 | Actual 2011 | ||||||||||||||||||||||||||||||||
46 | Meadow Central | 2/19/2013 | 2.11 | 1.52 | 68.7% | 50.2% | 13.9% | 10.0% | 2,096,082 | 1,207,682 | 888,400 | 40,963 | 209,861 | 637,577 | 89.3% | 3/28/2013 | Actual 2012 | 1,857,140 | 1,190,207 | 666,933 | 1,381,249 | -714,316 | Actual 2011 | ||||||||||||||||||||||||||||||||
47 | Country Club Park | 3/29/2013 | 1.71 | 1.67 | 73.2% | 58.6% | 10.0% | 9.8% | 702,958 | 277,932 | 425,025 | 7,500 | 0 | 417,525 | 88.0% | 3/1/2013 | Actual 2012 | 702,958 | 266,974 | 435,984 | 0 | 435,984 | Actual 2011 | ||||||||||||||||||||||||||||||||
48 | Lincoln MHC | 4/10/2013 | 1.71 | 1.67 | 73.2% | 58.6% | 10.0% | 9.8% | 368,209 | 167,696 | 200,513 | 5,050 | 0 | 195,463 | 86.1% | 3/1/2013 | Actual 2012 | 368,209 | 127,280 | 240,929 | 0 | 240,929 | Actual 2011 | ||||||||||||||||||||||||||||||||
49 | Hidden Creek MHC | 4/8/2013 | 1.54 | 1.50 | 71.2% | 57.5% | 9.4% | 9.1% | 1,130,236 | 587,499 | 542,737 | 13,500 | 0 | 529,237 | 85.7% | 1/11/2013 | TTM 3/31/2013 | 1,127,264 | 579,544 | 547,720 | 0 | 547,720 | Actual 2012 | ||||||||||||||||||||||||||||||||
50 | Colony Plaza | 3/8/2013 | 1.81 | 1.60 | 67.1% | 59.0% | 11.9% | 10.6% | 928,553 | 260,571 | 667,982 | 21,459 | 55,022 | 591,501 | 100.0% | 4/17/2013 | TTM 3/31/2013 | 935,422 | 247,243 | 688,179 | 0 | 688,179 | Actual 2012 | ||||||||||||||||||||||||||||||||
51 | AZ MHC Portfolio | 4/3/2013 | 1.76 | 1.71 | 67.9% | 49.5% | 11.5% | 11.2% | 1,115,359 | 480,138 | 635,221 | 19,350 | 0 | 615,871 | 89.9% | Various | Actual 2012 | 1,151,735 | 471,685 | 680,050 | 0 | 680,050 | Actual 2011 | ||||||||||||||||||||||||||||||||
51.01 | Park Plaza MHC | 4/3/2013 | 292,730 | 130,406 | 162,324 | 4,350 | 0 | 157,974 | 98.3% | 2/1/2013 | Actual 2012 | 302,217 | 124,069 | 178,148 | 0 | 178,148 | Actual 2011 | ||||||||||||||||||||||||||||||||||||||
51.02 | Aloha MHC | 4/3/2013 | 241,792 | 99,318 | 142,474 | 3,750 | 0 | 138,724 | 96.0% | 2/1/2013 | Actual 2012 | 270,754 | 94,384 | 176,370 | 0 | 176,370 | Actual 2011 | ||||||||||||||||||||||||||||||||||||||
51.03 | Emery MHC | 4/3/2013 | 244,102 | 99,945 | 144,157 | 4,800 | 0 | 139,357 | 84.4% | 3/27/2013 | Actual 2012 | 243,792 | 105,430 | 138,362 | 0 | 138,362 | Actual 2011 | ||||||||||||||||||||||||||||||||||||||
51.04 | Las Palmas MHC | 4/3/2013 | 241,129 | 110,589 | 130,540 | 3,900 | 0 | 126,640 | 94.2% | 3/27/2013 | Actual 2012 | 235,997 | 104,053 | 131,944 | 0 | 131,944 | |||||||||||||||||||||||||||||||||||||||
51.05 | Alvord MHC | 4/3/2013 | 95,606 | 39,880 | 55,726 | 2,550 | 0 | 53,176 | 70.6% | 3/27/2013 | Actual 2012 | 98,976 | 43,749 | 55,227 | 0 | 55,227 | |||||||||||||||||||||||||||||||||||||||
52 | Corona Hills Town Center | 3/1/2013 | 1.96 | 1.80 | 61.1% | 49.5% | 12.0% | 11.0% | 1,006,160 | 347,289 | 658,871 | 9,244 | 43,334 | 606,293 | 90.1% | 5/9/2013 | Actual 2012 | 961,863 | 315,185 | 646,678 | 0 | 646,678 | Actual 2011 | ||||||||||||||||||||||||||||||||
53 | Cimarron MHC | 1/18/2013 | 2.25 | 2.21 | 58.4% | 46.8% | 13.3% | 13.1% | 1,014,572 | 351,827 | 662,745 | 10,550 | 0 | 652,195 | 99.5% | 1/1/2013 | Actual 2012 | 1,050,898 | 347,358 | 703,540 | 18,034 | 685,506 | Actual 2011 | ||||||||||||||||||||||||||||||||
54 | McGee’s Crossing | 2/25/2013 | 1.88 | 1.70 | 67.7% | 49.1% | 12.1% | 10.9% | 763,350 | 158,621 | 604,729 | 13,061 | 45,168 | 546,500 | 100.0% | 4/17/2013 | TTM 2/28/2013 | 741,371 | 156,840 | 584,531 | 0 | 584,531 | Actual 2012 | ||||||||||||||||||||||||||||||||
55 | Woodland Plaza | 4/12/2013 | 1.74 | 1.51 | 74.9% | 60.2% | 10.4% | 9.0% | 632,114 | 137,492 | 494,622 | 16,692 | 48,315 | 429,615 | 84.9% | 4/8/2013 | TTM 3/31/2013 | 645,944 | 118,817 | 527,127 | 0 | 527,127 | Actual 2012 | ||||||||||||||||||||||||||||||||
56 | Mizner Place | 4/1/2013 | 1.82 | 1.63 | 66.7% | 53.1% | 10.6% | 9.4% | 798,993 | 312,401 | 486,592 | 9,882 | 42,743 | 433,967 | 98.0% | 3/22/2013 | Actual 2012 | 723,494 | 313,244 | 410,250 | 0 | 410,250 | Actual 2011 | ||||||||||||||||||||||||||||||||
57 | Yorktown Self Storage | 3/15/2013 | 1.92 | 1.88 | 67.0% | 56.4% | 10.9% | 10.7% | 697,133 | 201,926 | 495,207 | 10,526 | 0 | 484,682 | 93.4% | 3/20/2013 | TTM 2/28/2013 | 697,133 | 151,343 | 545,790 | 0 | 545,790 | Actual 2012 | ||||||||||||||||||||||||||||||||
58 | Palm Shadows MHC | 3/15/2013 | 1.58 | 1.50 | 71.3% | 57.8% | 9.7% | 9.2% | 998,563 | 563,201 | 435,362 | 21,250 | 0 | 414,112 | 90.4% | 3/22/2013 | TTM 1/31/2013 | 998,563 | 552,155 | 446,408 | 0 | 446,408 | Actual 2012 | ||||||||||||||||||||||||||||||||
59 | Sunrise Pass Estates MHC | 3/21/2013 | 1.63 | 1.59 | 69.2% | 63.4% | 9.8% | 9.7% | 837,654 | 404,918 | 432,736 | 8,050 | 0 | 424,686 | 93.8% | 3/1/2013 | TTM 2/28/2013 | 820,804 | 381,369 | 439,435 | 0 | 439,435 | Actual 2012 | ||||||||||||||||||||||||||||||||
60 | Lake Ridge Shopping Center | 1/7/2013 | 1.98 | 1.80 | 63.9% | 51.6% | 12.0% | 10.9% | 495,626 | 167,344 | 328,282 | 5,374 | 19,253 | 303,655 | 100.0% | 4/17/2013 | Actual 2012 | 414,887 | 160,551 | 254,336 | 0 | 254,336 | Actual 2011 | ||||||||||||||||||||||||||||||||
61 | River Hills Plaza | 1/7/2013 | 1.98 | 1.80 | 63.9% | 51.6% | 12.0% | 10.9% | 282,099 | 116,830 | 165,269 | 4,000 | 16,886 | 144,383 | 77.5% | 4/17/2013 | Actual 2012 | 312,630 | 117,507 | 195,123 | 0 | 195,123 | Actual 2011 | ||||||||||||||||||||||||||||||||
62 | American Mini Storage Norco | 3/12/2013 | 1.89 | 1.85 | 62.8% | 50.2% | 11.0% | 10.8% | 737,959 | 298,780 | 439,179 | 8,463 | 0 | 430,716 | 77.9% | 3/11/2013 | TTM 2/28/2013 | 738,695 | 293,846 | 444,849 | 13,000 | 431,849 | Actual 2012 | ||||||||||||||||||||||||||||||||
63 | Crystal Lake Plaza | 3/29/2013 | 1.77 | 1.56 | 75.0% | 60.3% | 10.6% | 9.3% | 585,372 | 181,247 | 404,125 | 8,166 | 40,532 | 355,427 | 100.0% | 4/8/2013 | Actual 2012 | 403,066 | 135,365 | 267,701 | 94,325 | 173,376 | Actual 2011 | ||||||||||||||||||||||||||||||||
64 | Ramey’s MHC | 3/20/2013 | 1.73 | 1.70 | 70.0% | 50.9% | 11.2% | 11.0% | 543,040 | 150,209 | 392,831 | 7,000 | 0 | 385,831 | 97.1% | 2/1/2013 | Actual 2012 | 560,155 | 127,828 | 432,327 | 0 | 432,327 | Actual 2011 | ||||||||||||||||||||||||||||||||
65 | The Store Room | 3/28/2013 | 1.70 | 1.68 | 62.1% | 50.0% | 10.2% | 10.0% | 628,186 | 297,132 | 331,053 | 4,430 | 0 | 326,623 | 77.5% | 4/3/2013 | TTM 2/28/2013 | 633,447 | 286,434 | 347,013 | 0 | 347,013 | Actual 2012 | ||||||||||||||||||||||||||||||||
66 | Falconview MHC | 3/2/2013 | 2.02 | 1.97 | 65.3% | 52.5% | 12.0% | 11.7% | 582,905 | 249,156 | 333,749 | 8,450 | 0 | 325,299 | 80.5% | 3/1/2013 | TTM 3/31/2013 | 554,155 | 223,514 | 330,641 | 0 | 330,641 | Actual 2012 | ||||||||||||||||||||||||||||||||
67 | Silo Self Storage | 4/15/2013 | 1.77 | 1.71 | 70.1% | 57.1% | 11.0% | 10.7% | 563,706 | 276,726 | 286,980 | 8,837 | 0 | 278,143 | 87.8% | 4/22/2013 | TTM 2/28/2013 | 566,243 | 268,452 | 297,790 | 0 | 297,790 | Actual 2012 | ||||||||||||||||||||||||||||||||
68 | 160 West 72nd Street | 3/1/2013 | 3.01 | 2.94 | 27.0% | 21.6% | 17.6% | 17.1% | 558,687 | 172,327 | 386,360 | 4,200 | 5,400 | 376,760 | 100.0% | 4/1/2013 | Actual 2012 | 616,551 | 152,105 | 464,446 | 0 | 464,446 | Actual 2011 | ||||||||||||||||||||||||||||||||
69 | Los Arboles Community | 3/27/2013 | 1.55 | 1.52 | 62.5% | 46.9% | 11.0% | 10.8% | 379,740 | 159,299 | 220,441 | 5,050 | 0 | 215,391 | 98.0% | 4/15/2013 | TTM 3/31/2013 | 373,472 | 163,188 | 210,284 | 0 | 210,284 | Actual 2012 | ||||||||||||||||||||||||||||||||
70 | Emerald Lake MHC | 3/25/2013 | 1.91 | 1.87 | 63.4% | 51.1% | 11.5% | 11.2% | 396,698 | 167,471 | 229,227 | 5,400 | 0 | 223,827 | 98.1% | 4/17/2013 | TTM 3/31/2013 | 431,206 | 131,269 | 299,937 | 0 | 299,937 | Actual 2012 | ||||||||||||||||||||||||||||||||
71 | Little Texas MHC | 3/18/2013 | 1.52 | 1.49 | 66.9% | 55.3% | 9.9% | 9.7% | 312,106 | 125,868 | 186,238 | 3,650 | 0 | 182,588 | 98.6% | 1/31/2013 | TTM 1/31/2013 | 325,179 | 115,480 | 209,699 | 11,861 | 197,838 | Actual 2012 | ||||||||||||||||||||||||||||||||
72 | Try Mor MHC | 2/1/2013 | 1.61 | 1.58 | 74.7% | 55.1% | 10.8% | 10.6% | 307,755 | 113,776 | 193,979 | 3,350 | 0 | 190,629 | 98.5% | 1/31/2013 | Actual 2012 | 311,875 | 100,963 | 210,912 | 0 | 210,912 | Actual 2011 | ||||||||||||||||||||||||||||||||
73 | Lyndon Lawn MHC | 12/27/2012 | 1.65 | 1.62 | 66.6% | 49.9% | 11.6% | 11.4% | 319,110 | 128,186 | 190,924 | 4,250 | 0 | 186,674 | 92.9% | 12/1/2012 | TTM 11/30/2012 | 327,218 | 110,564 | 216,654 | 0 | 216,654 | Actual 2011 |
WFRBS Commercial Mortgage Trust 2013-C14 | ||||||||||||||||||||||||||||||||||||||||||||||
DRAFT ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Second Most Recent Revenues ($) | Second Most Recent Expenses ($) | Second Most Recent NOI ($) | Second Most Recent Capital Expenditures | Second Most Recent NCF ($) | Second Most Recent Hotel ADR | Second Most Recent Hotel RevPAR | Third Most Recent Period | Third Most Recent Revenues ($) | Third Most Recent Expenses ($) | Third Most Recent NOI ($) | Third Most Recent Capital Expenditures | Third Most Recent NCF ($) | Third Most Recent Hotel ADR | Third Most Recent Hotel RevPAR | Master Lease (Y/N) | Largest Tenant Name | Largest Tenant Sq. Ft. | Largest Tenant % of NRA | Largest Tenant Exp. Date | 2nd Largest Tenant Name | 2nd Largest Tenant Sq. Ft. | |||||||||||||||||||||||
1 | RHP Portfolio III | 15,687,293 | 5,421,996 | 10,265,297 | 0 | 10,265,297 | Actual 2010 | 15,069,160 | 5,276,576 | 9,792,584 | 0 | 9,792,584 | N | |||||||||||||||||||||||||||||||||
1.01 | Portside | 4,985,145 | 1,585,159 | 3,399,986 | 0 | 3,399,986 | Actual 2010 | 4,707,887 | 1,641,008 | 3,066,879 | 0 | 3,066,879 | N | |||||||||||||||||||||||||||||||||
1.02 | Crescentwood Village | 1,834,029 | 371,331 | 1,462,698 | 0 | 1,462,698 | Actual 2010 | 1,748,772 | 369,064 | 1,379,708 | 0 | 1,379,708 | N | |||||||||||||||||||||||||||||||||
1.03 | Spring Valley Village | 1,346,702 | 493,403 | 853,299 | 0 | 853,299 | Actual 2010 | 1,283,591 | 483,854 | 799,737 | 0 | 799,737 | N | |||||||||||||||||||||||||||||||||
1.04 | Riverside (UT) | 1,191,769 | 279,637 | 912,132 | 0 | 912,132 | Actual 2010 | 1,145,946 | 271,451 | 874,495 | 0 | 874,495 | N | |||||||||||||||||||||||||||||||||
1.05 | Springdale Lake | 1,826,802 | 750,484 | 1,076,318 | 0 | 1,076,318 | Actual 2010 | 1,731,941 | 768,544 | 963,397 | 0 | 963,397 | N | |||||||||||||||||||||||||||||||||
1.06 | Sundown | 1,051,639 | 256,353 | 795,286 | 0 | 795,286 | Actual 2010 | 998,527 | 229,414 | 769,113 | 0 | 769,113 | N | |||||||||||||||||||||||||||||||||
1.07 | Oak Park Village | 1,245,274 | 474,118 | 771,156 | 0 | 771,156 | Actual 2010 | 1,269,016 | 480,946 | 788,070 | 0 | 788,070 | N | |||||||||||||||||||||||||||||||||
1.08 | River Oaks | 1,306,166 | 683,839 | 622,327 | 0 | 622,327 | Actual 2010 | 1,286,798 | 557,344 | 729,454 | 0 | 729,454 | N | |||||||||||||||||||||||||||||||||
1.09 | Riverside (KS) | 315,108 | 138,729 | 176,379 | 0 | 176,379 | Actual 2010 | 327,483 | 131,443 | 196,040 | 0 | 196,040 | N | |||||||||||||||||||||||||||||||||
1.10 | Sherwood Acres | 198,981 | 135,840 | 63,141 | 0 | 63,141 | Actual 2010 | 186,462 | 123,506 | 62,956 | 0 | 62,956 | N | |||||||||||||||||||||||||||||||||
1.11 | Glen Acres | 211,891 | 108,426 | 103,465 | 0 | 103,465 | Actual 2010 | 205,017 | 100,423 | 104,594 | 0 | 104,594 | N | |||||||||||||||||||||||||||||||||
1.12 | Connie Jean | 173,787 | 144,677 | 29,110 | 0 | 29,110 | Actual 2010 | 177,720 | 119,579 | 58,141 | 0 | 58,141 | N | |||||||||||||||||||||||||||||||||
2 | Midtown I & II | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | AT&T, Inc. | 794,110 | 100.0% | 4/30/2024 | |||||||||||||||||||||||||||||
3 | The Plant San Jose | 17,545,021 | 5,070,689 | 12,474,332 | 0 | 12,474,332 | Actual 2010 | 17,110,447 | 5,558,337 | 11,552,110 | 0 | 11,552,110 | N | Home Depot | 141,021 | 29.0% | 1/31/2034 | Toys “R” Us | 64,850 | |||||||||||||||||||||||||||
4 | White Marsh Mall | 24,129,343 | 7,064,102 | 17,065,240 | 0 | 17,065,240 | Actual 2010 | 23,542,162 | 6,723,241 | 16,818,921 | 0 | 16,818,921 | N | BOSCOV’S | 197,345 | 28.1% | 1/31/2028 | Macy’s Home Store | 60,000 | |||||||||||||||||||||||||||
5 | 301 South College Street | 26,126,259 | 10,114,539 | 16,011,720 | 0 | 16,011,720 | Actual 2010 | 24,847,393 | 9,380,075 | 15,467,318 | 0 | 15,467,318 | N | Wells Fargo | 686,834 | 69.5% | Multiple Leases -- 20,392 square feet expiring 4/30/2014; 666,442 square feet expiring 12/31/2021 | Womble, Carlyle | 92,815 | |||||||||||||||||||||||||||
6 | Cheeca Lodge & Spa | 33,180,965 | 23,299,326 | 9,881,639 | 0 | 9,881,639 | 356 | 268 | Actual 2011 | 32,123,118 | 22,679,649 | 9,443,469 | 0 | 9,443,469 | 351 | 245 | N | |||||||||||||||||||||||||||||
7 | Cumberland Mall | 21,432,809 | 5,845,295 | 15,587,514 | 0 | 15,587,514 | Actual 2011 | 19,837,593 | 5,349,866 | 14,487,727 | 0 | 14,487,727 | N | COSTCO | 147,409 | 27.2% | 11/30/2026 | FOREVER 21 | 25,748 | |||||||||||||||||||||||||||
8 | 100 & 150 South Wacker Drive | 27,331,799 | 14,448,223 | 12,883,576 | 0 | 12,883,576 | Actual 2010 | 28,738,640 | 13,570,505 | 15,168,135 | 0 | 15,168,135 | N | NYSE Euronext | 73,552 | 6.7% | 5/31/2014 | URS Corporation | 60,938 | |||||||||||||||||||||||||||
9 | Brambleton Town Center | 7,204,975 | 1,966,737 | 5,238,238 | 0 | 5,238,238 | Actual 2010 | 5,575,510 | 1,958,085 | 3,617,425 | 0 | 3,617,425 | N | Regal Cinemas | 63,514 | 21.5% | 7/31/2027 | Harris Teeter - Leased Fee | 56,000 | |||||||||||||||||||||||||||
10 | Rehoboth Bay MHC | 3,504,314 | 454,340 | 3,049,974 | 0 | 3,049,974 | Actual 2011 | 3,390,569 | 448,047 | 2,942,522 | 0 | 2,942,522 | N | |||||||||||||||||||||||||||||||||
11 | RHP Portfolio IV | 3,545,353 | 1,251,618 | 2,293,735 | 0 | 2,293,735 | Actual 2010 | 3,349,570 | 1,192,806 | 2,156,764 | 0 | 2,156,764 | N | |||||||||||||||||||||||||||||||||
11.01 | Brookside | 1,020,603 | 281,528 | 739,075 | 0 | 739,075 | Actual 2010 | 995,041 | 237,501 | 757,540 | 0 | 757,540 | N | |||||||||||||||||||||||||||||||||
11.02 | Overpass Point MHC | 732,799 | 216,611 | 516,188 | 0 | 516,188 | Actual 2010 | 675,185 | 210,703 | 464,482 | 0 | 464,482 | N | |||||||||||||||||||||||||||||||||
11.03 | Havenwood | 799,280 | 301,920 | 497,360 | 0 | 497,360 | Actual 2010 | 728,909 | 299,969 | 428,940 | 0 | 428,940 | N | |||||||||||||||||||||||||||||||||
11.04 | The Woodlands | 502,675 | 239,024 | 263,651 | 0 | 263,651 | Actual 2010 | 493,943 | 231,026 | 262,917 | 0 | 262,917 | N | |||||||||||||||||||||||||||||||||
11.05 | Pine Haven MHC | 489,996 | 212,535 | 277,461 | 0 | 277,461 | Actual 2010 | 456,492 | 213,607 | 242,885 | 0 | 242,885 | N | |||||||||||||||||||||||||||||||||
12 | Heron Bay III, IV & Waterway Shoppes | 3,513,606 | 1,319,278 | 2,194,328 | 0 | 2,194,328 | Actual 2011 | 3,597,843 | 1,316,373 | 2,281,470 | 0 | 2,281,470 | N | Various | Various | Various | Various | Various | Various | |||||||||||||||||||||||||||
12.01 | Heron Bay III, IV | 2,296,294 | 862,205 | 1,434,088 | 0 | 1,434,088 | Actual 2011 | 2,351,346 | 860,307 | 1,491,039 | 0 | 1,491,039 | N | Tenet Healthcare Corp. | 15,866 | 17.5% | 10/31/2017 | Strayer University | 15,866 | |||||||||||||||||||||||||||
12.02 | Waterway Shoppes | 1,217,312 | 457,073 | 760,240 | 0 | 760,240 | Actual 2011 | 1,246,497 | 456,066 | 790,431 | 0 | 790,431 | N | The Pizza & Pasta Factory | 4,000 | 9.9% | 12/31/2022 | MD Now | 3,418 | |||||||||||||||||||||||||||
13 | Brentwood Gateway Office Building | 4,453,152 | 2,277,330 | 2,175,822 | 0 | 2,175,822 | Actual 2011 | 3,565,028 | 2,057,489 | 1,507,539 | 0 | 1,507,539 | N | Los Angeles Training | 10,820 | 10.8% | 4/4/2021 | Buter, Buzard, Fishbein & Royce LLP | 10,666 | |||||||||||||||||||||||||||
14 | Continental Plaza - Columbus | 9,645,051 | 4,833,092 | 4,811,959 | 0 | 4,811,959 | Actual 2010 | 9,206,298 | 4,608,551 | 4,597,747 | 0 | 4,597,747 | N | Momentive Specialty Chemicals | 126,992 | 22.3% | 8/31/2018 | Public Utilities Commission of Ohio | 107,330 | |||||||||||||||||||||||||||
15 | Orchard Pointe | 1,773,874 | 585,965 | 1,187,909 | 0 | 1,187,909 | Actual 2010 | 1,155,055 | 391,085 | 763,970 | 0 | 763,970 | N | Gold’s Gym | 45,000 | 39.2% | 5/31/2035 | ALDI, Inc. | 16,697 | |||||||||||||||||||||||||||
16 | Mobile Festival Center | 3,615,703 | 949,338 | 2,666,365 | 0 | 2,666,365 | Actual 2010 | 3,177,824 | 969,464 | 2,208,360 | 0 | 2,208,360 | N | Academy Sports & Outdoors | 84,464 | 22.2% | 8/31/2021 | Virginia College | 60,293 | |||||||||||||||||||||||||||
17 | HIE Washington Portfolio | 5,885,735 | 3,740,495 | 2,145,240 | 0 | 2,145,240 | 119 | 74 | Actual 2011 | 5,815,388 | 3,773,195 | 2,042,193 | 0 | 2,042,193 | 114 | 74 | N | |||||||||||||||||||||||||||||
17.01 | Holiday Inn Express Marysville | 3,620,955 | 2,122,106 | 1,498,849 | 0 | 1,498,849 | 131 | 96 | Actual 2011 | 3,173,438 | 1,978,269 | 1,195,169 | 0 | 1,195,169 | 122 | 85 | N | |||||||||||||||||||||||||||||
17.02 | Holiday Inn Express Sumner | 2,264,780 | 1,618,389 | 646,391 | 0 | 646,391 | 105 | 54 | Actual 2011 | 2,641,950 | 1,794,926 | 847,024 | 0 | 847,024 | 107 | 64 | N | |||||||||||||||||||||||||||||
18 | Residence Inn San Juan Capistrano | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | |||||||||||||||||||||||||||||
19 | Hilton Norfolk | 8,784,955 | 6,801,056 | 1,983,899 | 351,398 | 1,632,501 | 98 | 67 | Actual 2010 | 8,826,708 | 6,668,795 | 2,157,913 | 353,068 | 1,804,845 | 100 | 67 | N | |||||||||||||||||||||||||||||
20 | Lake Cable Apartments | 3,670,795 | 1,907,265 | 1,763,530 | 0 | 1,763,530 | Actual 2012 | 3,445,132 | 2,033,957 | 1,411,175 | 1,411,175 | N | ||||||||||||||||||||||||||||||||||
21 | One Harbour Place | 2,100,884 | 952,305 | 1,148,579 | 0 | 1,148,579 | NAV | NAV | NAV | NAV | NAV | NAV | N | Morgan Stanley Smith Barney Financing, LLC | 9,487 | 13.8% | 4/30/2015 | Optima Bank and Trust Company | 9,060 | |||||||||||||||||||||||||||
22 | 540 Atlantic Ave | 1,302,609 | 727,232 | 575,377 | 0 | 575,377 | Actual 2010 | 1,038,820 | 761,962 | 276,858 | 0 | 276,858 | N | Graham Wingham | 16,500 | 23.9% | 3/31/2022 | Van Dam Restaurant Corp | 10,000 | |||||||||||||||||||||||||||
23 | Union Square New Hope | 2,616,108 | 882,859 | 1,733,249 | 0 | 1,733,249 | Actual 2011 | 2,150,913 | 786,998 | 1,363,915 | 0 | 1,363,915 | N | INC Research Inc. | 21,820 | 18.6% | 12/31/2013 | MeetMe/Insider Guides | 16,426 | |||||||||||||||||||||||||||
24 | RiverPark XI | 2,831,654 | 651,522 | 2,180,132 | 0 | 2,180,132 | Actual 2011 | 519,948 | 132,922 | 387,026 | 0 | 387,026 | N | Roseman University of Health Sciences | 125,000 | 100.0% | 6/30/2026 | |||||||||||||||||||||||||||||
25 | Atascocita Town Center | 1,601,410 | 444,455 | 1,156,955 | 0 | 1,156,955 | Actual 2010 | 1,601,741 | 568,094 | 1,033,647 | 0 | 1,033,647 | N | Aldi | 21,891 | 13.9% | 1/31/2023 | Dollar Tree Stores, Inc. #2709 | 21,600 | |||||||||||||||||||||||||||
26 | Continental Shopping Plaza - Green Valley | 2,240,582 | 823,819 | 1,416,763 | 0 | 1,416,763 | Actual 2011 | 2,230,580 | 842,200 | 1,388,380 | 0 | 1,388,380 | N | Safeway Store | 48,660 | 31.2% | 2/28/2015 | Arizona CVS Stores LLC | 17,640 | |||||||||||||||||||||||||||
27 | Hilton Garden Inn Concord | 4,020,186 | 2,586,651 | 1,433,535 | 0 | 1,433,535 | 115 | 78 | Actual 2011 | 3,443,623 | 2,360,717 | 1,082,906 | 0 | 1,082,906 | 108 | 67 | N | |||||||||||||||||||||||||||||
28 | 808 Broadway | 1,074,148 | 258,561 | 815,587 | 0 | 815,587 | Actual 2011 | 1,031,942 | 236,657 | 795,285 | 0 | 795,285 | N | Masquerade, LLC | 24,548 | 100.0% | 1/31/2024 | |||||||||||||||||||||||||||||
29 | Residence Inn Harrisonburg | 3,439,094 | 1,767,815 | 1,671,279 | 0 | 1,671,279 | 94 | 84 | Actual 2011 | 3,205,346 | 1,622,673 | 1,582,672 | 128,214 | 1,454,458 | 91 | 79 | N | |||||||||||||||||||||||||||||
30 | BSG Texas Hotel Portfolio | 4,165,583 | 2,246,541 | 1,919,042 | 0 | 1,919,042 | 100 | 79 | Actual 2011 | 3,299,870 | 1,857,982 | 1,441,888 | 0 | 1,441,888 | 81 | 63 | N | |||||||||||||||||||||||||||||
30.01 | La Quinta Inn and Suites - Big Spring | 2,497,233 | 1,208,120 | 1,289,113 | 0 | 1,289,113 | 106 | 93 | Actual 2011 | 1,715,842 | 946,801 | 769,041 | 0 | 769,041 | 77 | 64 | N | |||||||||||||||||||||||||||||
30.02 | Holiday Inn Express - Graham | 1,668,350 | 1,038,421 | 629,929 | 0 | 629,929 | 92 | 64 | Actual 2011 | 1,584,028 | 911,181 | 672,847 | 0 | 672,847 | 86 | 61 | N | |||||||||||||||||||||||||||||
31 | 7220 Wisconsin Avenue | 1,427,003 | 520,912 | 906,091 | 0 | 906,091 | NAV | NAV | NAV | NAV | NAV | NAV | N | Branch Banking and Trust Company | 20,353 | 50.5% | 2/29/2016 | American College of Medical Genetics | 8,333 | |||||||||||||||||||||||||||
32 | Millerville Center | 1,519,705 | 268,050 | 1,251,655 | 0 | 1,251,655 | Actual 2010 | 1,497,944 | 316,907 | 1,181,037 | 0 | 1,181,037 | N | Best Buy | 30,000 | 37.9% | 1/31/2017 | Office Depot | 21,017 | |||||||||||||||||||||||||||
33 | CubeSmart Self Storage Portfolio | 1,627,970 | 564,680 | 1,063,290 | 0 | 1,063,290 | Actual 2010 | 1,569,282 | 567,697 | 1,001,585 | 0 | 1,001,585 | N | |||||||||||||||||||||||||||||||||
33.01 | Culpeper | 742,172 | 250,106 | 492,066 | 0 | 492,066 | Actual 2010 | 699,027 | 240,343 | 458,684 | 0 | 458,684 | N | |||||||||||||||||||||||||||||||||
33.02 | South Wales | 543,910 | 199,797 | 344,113 | 0 | 344,113 | Actual 2010 | 533,444 | 207,848 | 325,596 | 0 | 325,596 | N | |||||||||||||||||||||||||||||||||
33.03 | Hilltop Remote | 205,132 | 71,026 | 134,106 | 0 | 134,106 | Actual 2010 | 202,087 | 71,704 | 130,383 | 0 | 130,383 | N | |||||||||||||||||||||||||||||||||
33.04 | Hilltop | 136,756 | 43,751 | 93,005 | 0 | 93,005 | Actual 2010 | 134,724 | 47,802 | 86,922 | 0 | 86,922 | N | |||||||||||||||||||||||||||||||||
34 | Flats at Campus Pointe | N | ||||||||||||||||||||||||||||||||||||||||||||
35 | Vista Plaza Shopping Center- Torrance | 1,945,120 | 525,554 | 1,419,567 | 0 | 1,419,567 | Actual 2011 | 1,833,267 | 414,820 | 1,418,447 | 0 | 1,418,447 | N | Sprouts | 23,172 | 30.6% | 5/31/2022 | Michaels Stores | 20,020 | |||||||||||||||||||||||||||
36 | Corte Madera Business Center | 1,248,183 | 267,865 | 980,318 | 70,395 | 909,923 | Actual 2010 | 1,260,459 | 234,049 | 1,026,410 | 26,559 | 999,851 | N | Restoration Hardware Inc. | 36,420 | 95.4% | 7/31/2020 | Telischak & Company | 1,770 | |||||||||||||||||||||||||||
37 | Parc De Maison | 950,629 | 333,745 | 616,884 | 0 | 616,884 | Actual 2010 | 898,967 | 327,818 | 571,149 | 0 | 571,149 | N | |||||||||||||||||||||||||||||||||
38 | First Commercial Realty Portfolio | 1,405,588 | 512,042 | 893,546 | 56,879 | 836,667 | Actual 2011 | 1,456,592 | 588,968 | 867,624 | 0 | 867,624 | N | Various | Various | Various | Various | Various | Various | |||||||||||||||||||||||||||
38.01 | Royal Town Center | 883,960 | 316,938 | 567,022 | 0 | 567,022 | Actual 2011 | 928,522 | 402,848 | 525,674 | 0 | 525,674 | N | Rite Aid Corporation | 10,004 | 19.0% | 6/20/2016 | AutoZone, Inc. | 7,500 | |||||||||||||||||||||||||||
38.02 | Mt Morris Commons | 521,628 | 195,104 | 326,524 | 56,879 | 269,645 | Actual 2011 | 528,070 | 186,120 | 341,950 | 0 | 341,950 | N | The Kroger Company | 46,968 | 65.6% | 11/30/2020 | Dollar Tree #5035 | 8,919 | |||||||||||||||||||||||||||
39 | Towneplace Suites - Mooresville | 2,743,505 | 1,522,080 | 1,221,425 | 0 | 1,221,425 | 85 | 63 | Actual 2011 | 2,496,945 | 1,433,797 | 1,063,148 | 0 | 1,063,148 | 78 | 58 | N | |||||||||||||||||||||||||||||
40 | Villas at Granville | 1,221,645 | 744,749 | 476,895 | 64,705 | 412,190 | NAV | 0 | 0 | 0 | 0 | 0 | N | |||||||||||||||||||||||||||||||||
41 | Pines of Newpointe | 1,318,686 | 557,076 | 761,610 | 0 | 761,610 | Actual 2011 | 1,344,344 | 564,104 | 780,240 | 0 | 780,240 | N | |||||||||||||||||||||||||||||||||
42 | Stor N More | 1,636,732 | 725,471 | 911,261 | 0 | 911,261 | Actual 2011 | 1,448,187 | 681,574 | 766,613 | 0 | 766,613 | N | |||||||||||||||||||||||||||||||||
43 | Southern Plaza | 1,328,206 | 403,105 | 925,101 | 11,089 | 914,012 | Actual 2010 | 1,275,267 | 373,921 | 901,346 | 18,700 | 882,646 | N | Dollar Tree #2823 | 25,482 | 19.5% | 7/31/2016 | The Sports Clubs of New Mexico | 17,500 | |||||||||||||||||||||||||||
44 | Heartland Inn | 2,958,679 | 2,061,812 | 896,867 | 0 | 896,867 | 71 | 48 | Actual 2010 | 2,828,428 | 1,959,939 | 868,489 | 0 | 868,489 | 70 | 46 | N | |||||||||||||||||||||||||||||
45 | Mays Crossing | 1,158,836 | 340,504 | 818,332 | 0 | 818,332 | Actual 2010 | 1,127,409 | 296,994 | 830,415 | 0 | 830,415 | N | Big Lots | 53,399 | 38.6% | 1/31/2019 | Value Village | 27,200 | |||||||||||||||||||||||||||
46 | Meadow Central | 1,499,242 | 1,121,218 | 378,024 | 1,016,860 | -638,836 | NAV | 0 | 0 | 0 | 0 | 0 | N | HHS - State | 17,083 | 10.0% | 9/30/2014 | Endocrine Associates | 14,867 | |||||||||||||||||||||||||||
47 | Country Club Park | 682,804 | 265,264 | 417,540 | 0 | 417,540 | Actual 2010 | 676,752 | 268,789 | 407,963 | 0 | 407,963 | N | |||||||||||||||||||||||||||||||||
48 | Lincoln MHC | 363,789 | 152,710 | 211,079 | 0 | 211,079 | Actual 2010 | 366,932 | 162,715 | 204,217 | 0 | 204,217 | N | |||||||||||||||||||||||||||||||||
49 | Hidden Creek MHC | 1,151,320 | 583,394 | 567,926 | 0 | 567,926 | Actual 2011 | 1,090,467 | 523,478 | 566,988 | 0 | 566,988 | N | |||||||||||||||||||||||||||||||||
50 | Colony Plaza | 883,349 | 243,450 | 639,900 | 0 | 639,900 | Actual 2011 | 500,581 | 173,274 | 327,307 | 0 | 327,307 | N | SCGM, Inc. | 42,183 | 76.7% | 9/30/2026 | Tuscany Village Salon | 7,598 | |||||||||||||||||||||||||||
51 | AZ MHC Portfolio | 759,266 | 321,629 | 437,637 | 0 | 437,637 | N | |||||||||||||||||||||||||||||||||||||||
51.01 | Park Plaza MHC | 287,395 | 116,798 | 170,597 | 0 | 170,597 | N | |||||||||||||||||||||||||||||||||||||||
51.02 | Aloha MHC | 233,175 | 102,175 | 131,000 | 0 | 131,000 | N | |||||||||||||||||||||||||||||||||||||||
51.03 | Emery MHC | 238,696 | 102,656 | 136,040 | 0 | 136,040 | N | |||||||||||||||||||||||||||||||||||||||
51.04 | Las Palmas MHC | N | ||||||||||||||||||||||||||||||||||||||||||||
51.05 | Alvord MHC | N | ||||||||||||||||||||||||||||||||||||||||||||
52 | Corona Hills Town Center | 958,009 | 347,953 | 610,056 | 7,750 | 602,306 | Actual 2010 | 942,140 | 318,054 | 624,086 | 500 | 623,586 | N | Dollar Tree | 8,775 | 16.1% | 6/30/2017 | Unlimited Moda Apparel | 4,750 | |||||||||||||||||||||||||||
53 | Cimarron MHC | 1,018,794 | 333,188 | 685,606 | 5,450 | 680,156 | Actual 2010 | 1,043,290 | 310,295 | 732,995 | 1,200 | 731,795 | N | |||||||||||||||||||||||||||||||||
54 | McGee’s Crossing | 731,221 | 148,981 | 582,240 | 0 | 582,240 | Actual 2011 | 730,215 | 152,851 | 577,364 | 0 | 577,364 | N | Food Lion | 33,807 | 51.8% | 10/22/2022 | CNRG Hardware Store | 7,200 | |||||||||||||||||||||||||||
55 | Woodland Plaza | 633,655 | 114,545 | 519,110 | 0 | 519,110 | Actual 2011 | 693,850 | 114,169 | 579,681 | 0 | 579,681 | N | Food City #437 | 34,222 | 39.0% | 10/1/2017 | Shoe Show | 13,200 | |||||||||||||||||||||||||||
56 | Mizner Place | 714,998 | 293,364 | 421,634 | 0 | 421,634 | Actual 2010 | 762,960 | 295,515 | 467,445 | 0 | 467,445 | N | Coldwell Banker | 5,309 | 14.5% | 10/31/2014 | Juanito’s Restaurant | 5,104 | |||||||||||||||||||||||||||
57 | Yorktown Self Storage | 695,115 | 147,768 | 547,347 | 0 | 547,347 | Actual 2011 | 659,576 | 141,094 | 518,482 | 0 | 518,482 | N | |||||||||||||||||||||||||||||||||
58 | Palm Shadows MHC | 999,678 | 554,362 | 445,316 | 0 | 445,316 | Actual 2011 | 1,046,986 | 603,070 | 443,916 | 0 | 443,916 | N | |||||||||||||||||||||||||||||||||
59 | Sunrise Pass Estates MHC | 792,541 | 379,674 | 412,867 | 0 | 412,867 | Actual 2011 | 792,190 | 331,588 | 460,602 | 0 | 460,602 | N | |||||||||||||||||||||||||||||||||
60 | Lake Ridge Shopping Center | 311,207 | 136,396 | 174,811 | 0 | 174,811 | Actual 2010 | 171,810 | 129,409 | 42,401 | 0 | 42,401 | N | Beauty For U | 4,000 | 14.9% | 12/31/2015 | Euphoria Salon | 2,500 | |||||||||||||||||||||||||||
61 | River Hills Plaza | 309,391 | 115,334 | 194,057 | 0 | 194,057 | Actual 2010 | 315,357 | 108,727 | 206,630 | 0 | 206,630 | N | Polka Dot Presents | 2,750 | 13.8% | 7/31/2014 | Lesia Fancy Nails | 2,500 | |||||||||||||||||||||||||||
62 | American Mini Storage Norco | 740,401 | 252,431 | 487,970 | 0 | 487,970 | Actual 2011 | 717,891 | 249,237 | 468,654 | 0 | 468,654 | N | |||||||||||||||||||||||||||||||||
63 | Crystal Lake Plaza | 179,118 | 65,764 | 113,354 | 29,391 | 83,963 | N | Winn Dixie | 31,900 | 58.6% | 1/7/2017 | Danrup Group | 9,164 | |||||||||||||||||||||||||||||||||
64 | Ramey’s MHC | 518,107 | 113,791 | 404,316 | 0 | 404,316 | Actual 2010 | 534,429 | 131,924 | 402,505 | 0 | 402,505 | N | |||||||||||||||||||||||||||||||||
65 | The Store Room | 618,723 | 291,306 | 327,417 | 0 | 327,417 | Actual 2011 | 597,810 | 272,445 | 325,365 | 0 | 325,365 | N | |||||||||||||||||||||||||||||||||
66 | Falconview MHC | 563,543 | 230,548 | 332,995 | 0 | 332,995 | Actual 2011 | 574,825 | 216,648 | 358,177 | 0 | 358,177 | N | |||||||||||||||||||||||||||||||||
67 | Silo Self Storage | 556,467 | 270,210 | 286,256 | 0 | 286,256 | Actual 2011 | 494,879 | 254,389 | 240,490 | 0 | 240,490 | N | |||||||||||||||||||||||||||||||||
68 | 160 West 72nd Street | 574,042 | 141,145 | 432,897 | 0 | 432,897 | Actual 2010 | 535,765 | 146,887 | 388,878 | 0 | 388,878 | N | Acker Merrall & Condit | 3,600 | 48.0% | 11/30/2030 | |||||||||||||||||||||||||||||
69 | Los Arboles Community | 367,267 | 161,451 | 205,816 | 0 | 205,816 | Actual 2011 | 354,653 | 152,179 | 202,474 | 0 | 202,474 | N | |||||||||||||||||||||||||||||||||
70 | Emerald Lake MHC | 434,323 | 139,921 | 294,402 | 0 | 294,402 | Actual 2011 | 397,539 | 147,205 | 250,334 | 0 | 250,334 | N | |||||||||||||||||||||||||||||||||
71 | Little Texas MHC | 324,776 | 126,659 | 198,117 | 10,716 | 187,401 | Actual 2011 | 322,198 | 122,230 | 199,968 | 22,924 | 177,044 | N | |||||||||||||||||||||||||||||||||
72 | Try Mor MHC | 305,909 | 109,398 | 196,511 | 0 | 196,511 | Actual 2010 | 308,243 | 98,704 | 209,539 | 0 | 209,539 | N | |||||||||||||||||||||||||||||||||
73 | Lyndon Lawn MHC | 286,791 | 116,295 | 170,496 | 0 | 170,496 | Actual 2010 | 291,685 | 116,140 | 175,545 | 0 | 175,545 | N |
WFRBS Commercial Mortgage Trust 2013-C14 | ||||||||||||||||||||||||||||||||||||||||||
DRAFT ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | 2nd Largest Tenant % of NRA | 2nd Largest Tenant Exp. Date | 3rd Largest Tenant Name | 3rd Largest Tenant Sq. Ft. | 3rd Largest Tenant % of NRA | 3rd Largest Tenant Exp. Date | 4th Largest Tenant Name | 4th Largest Tenant Sq. Ft. | 4th Largest Tenant % of NRA | 4th Largest Tenant Exp. Date | 5th Largest Tenant Name | 5th Largest Tenant Sq. Ft. | 5th Largest Tenant % of NRA | 5th Largest Tenant Exp. Date | Engineering Report Date | Environmental Report Date (Phase I) | Environmental Report Date (Phase II) | Seismic Report Date | Seismic PML % | Seismic Insurance Required (Y/N) | |||||||||||||||||||||
1 | RHP Portfolio III | 4/3/2013 | Various | Various | Various | N | ||||||||||||||||||||||||||||||||||||
1.01 | Portside | 4/3/2013 | 4/7/2013 | N | ||||||||||||||||||||||||||||||||||||||
1.02 | Crescentwood Village | 4/3/2013 | 4/7/2013 | 4/4/2013 | 9.0% | N | ||||||||||||||||||||||||||||||||||||
1.03 | Spring Valley Village | 4/3/2013 | 4/4/2013 | N | ||||||||||||||||||||||||||||||||||||||
1.04 | Riverside (UT) | 4/3/2013 | 4/7/2013 | 4/4/2013 | 10.0% | N | ||||||||||||||||||||||||||||||||||||
1.05 | Springdale Lake | 4/3/2013 | 4/4/2013 | N | ||||||||||||||||||||||||||||||||||||||
1.06 | Sundown | 4/3/2013 | 4/4/2013 | 4/4/2013 | 10.0% | N | ||||||||||||||||||||||||||||||||||||
1.07 | Oak Park Village | 4/3/2013 | 4/7/2013 | N | ||||||||||||||||||||||||||||||||||||||
1.08 | River Oaks | 4/3/2013 | 4/4/2013 | N | ||||||||||||||||||||||||||||||||||||||
1.09 | Riverside (KS) | 4/3/2013 | 4/4/2013 | N | ||||||||||||||||||||||||||||||||||||||
1.10 | Sherwood Acres | 4/3/2013 | 4/4/2013 | N | ||||||||||||||||||||||||||||||||||||||
1.11 | Glen Acres | 4/3/2013 | 4/4/2013 | N | ||||||||||||||||||||||||||||||||||||||
1.12 | Connie Jean | 4/3/2013 | 4/7/2013 | N | ||||||||||||||||||||||||||||||||||||||
2 | Midtown I & II | 4/5/2013 | 3/25/2013 | N | ||||||||||||||||||||||||||||||||||||||
3 | The Plant San Jose | 13.3% | 1/31/2023 | Best Buy | 45,168 | 9.3% | 1/31/2018 | Ross Dress for Less | 25,821 | 5.3% | 1/31/2019 | Off Broadway Shoe Warehouse | 20,472 | 4.2% | 3/7/2018 | 1/18/2013 | 1/18/2013 | 1/18/2013 | 6.0% | N | ||||||||||||||||||||||
4 | White Marsh Mall | 8.5% | 1/31/2018 | Sports Authority | 53,634 | 7.6% | 1/31/2022 | Forever XXI | 14,959 | 2.1% | 8/31/2023 | Victoria’s Secret | 9,500 | 1.4% | 1/31/2023 | 4/17/2013 | 4/17/2013 | N | ||||||||||||||||||||||||
5 | 301 South College Street | 9.4% | 5/31/2018 | YMCA | 42,039 | 4.3% | 1/31/2022 | Poyner Spruill | 36,682 | 3.7% | 6/30/2017 | Horack, Talley | 22,991 | 2.3% | 2/28/2014 | 1/24/2013 | 1/25/2013 | N | ||||||||||||||||||||||||
6 | Cheeca Lodge & Spa | 4/4/2013 | 4/8/2013 | N | ||||||||||||||||||||||||||||||||||||||
7 | Cumberland Mall | 4.8% | 1/31/2019 | H&M | 24,655 | 4.6% | 1/31/2020 | MAGGIANO’S LITTLE ITALY | 16,375 | 3.0% | 11/30/2016 | DSW SHOE WAREHOUSE | 14,664 | 2.7% | 1/31/2019 | 4/15/2013 | 4/18/2013 | N | ||||||||||||||||||||||||
8 | 100 & 150 South Wacker Drive | 5.6% | 12/31/2017 | ConvergEx | 50,820 | 4.6% | Multiple Leases -- 1,280 square feet expiring 5/31/2014; 49,540 square feet expiring 8/31/2022 | Greeley and Hansen | 36,583 | 3.3% | Multiple Leases -- 251 square feet expiring 8/31/2013; 36,332 square feet expiring 5/31/2022 | Charles Schwab & Co | 34,142 | 3.1% | 12/31/2018 | 3/29/2013 | 3/29/2013 | N | ||||||||||||||||||||||||
9 | Brambleton Town Center | 18.9% | 10/18/2025 | Brambleton Sport & Health | 38,000 | 12.9% | 5/31/2020 | Brambleton Group, LLC | 21,471 | 7.3% | Multiple Leases --7,927 square feet expiring 7/31/2013; 7,123 square feet expiring 12/31/2016; 6,421 square feet expiring 6/30/2018 | Fairfax Family Practice | 12,625 | 4.3% | 2/28/2018 | 3/26/2013 | 3/26/2013 | N | ||||||||||||||||||||||||
10 | Rehoboth Bay MHC | 2/7/2013 | 4/24/2013 | N | ||||||||||||||||||||||||||||||||||||||
11 | RHP Portfolio IV | 4/3/2013 | Various | Various | Various | N | ||||||||||||||||||||||||||||||||||||
11.01 | Brookside | 4/3/2013 | 4/7/2013 | 4/4/2013 | 12.0% | N | ||||||||||||||||||||||||||||||||||||
11.02 | Overpass Point MHC | 4/3/2013 | 4/7/2013 | 4/4/2013 | 6.0% | N | ||||||||||||||||||||||||||||||||||||
11.03 | Havenwood | 4/3/2013 | 4/7/2013 | N | ||||||||||||||||||||||||||||||||||||||
11.04 | The Woodlands | 4/3/2013 | 4/4/2013 | N | ||||||||||||||||||||||||||||||||||||||
11.05 | Pine Haven MHC | 4/3/2013 | 4/7/2013 | N | ||||||||||||||||||||||||||||||||||||||
12 | Heron Bay III, IV & Waterway Shoppes | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | 2/27/2013 | N | ||||||||||||||||||||||||
12.01 | Heron Bay III, IV | 17.5% | 8/20/2015 | S. Broward Hospital Dist. | 10,833 | 11.9% | 6/14/2021 | P2P Staffing (Tek) Partners | 10,697 | 11.8% | 3/23/2020 | All Source Recruiting | 9,183 | 10.1% | 11/30/2014 | 2/28/2013 | 2/27/2013 | N | ||||||||||||||||||||||||
12.02 | Waterway Shoppes | 8.5% | 4/30/2017 | Hurricane Wings | 3,249 | 8.1% | 9/30/2015 | Waterways Preschool | 3,187 | 7.9% | 2/28/2017 | Orange Theory Fitness | 2,640 | 6.6% | 2/28/2017 | 2/27/2013 | 2/27/2013 | N | ||||||||||||||||||||||||
13 | Brentwood Gateway Office Building | 10.6% | 2/1/2016 | Vintage Capital Group, LLC | 9,479 | 9.5% | 5/31/2021 | Armbruster Goldsmith | 5,322 | 5.3% | 7/15/2015 | Oaktree Capital Management | 5,028 | 5.0% | 4/30/2018 | 4/8/2013 | 4/19/2013 | 4/8/2013 | 18.0% | N | ||||||||||||||||||||||
14 | Continental Plaza - Columbus | 18.9% | 6/30/2015 | Ohio Health | 90,120 | 15.8% | 11/30/2017 | Glimcher Realty | 53,450 | 9.4% | 5/31/2018 | Ohio Office of the Secretary of State | 51,527 | 9.1% | 6/30/2015 | 2/15/2013 | 2/21/2013 | N | ||||||||||||||||||||||||
15 | Orchard Pointe | 14.6% | 1/31/2026 | Goodwill | 12,800 | 11.2% | 12/31/2022 | Firestone | 8,256 | 7.2% | 2/29/2028 | Buffalo Wild Wings | 6,490 | 5.7% | 1/31/2019 | 12/12/2012 | 12/19/2012 | N | ||||||||||||||||||||||||
16 | Mobile Festival Center | 15.8% | 3/31/2020 | Ross Dress for Less | 31,500 | 8.3% | 1/31/2015 | hhgregg | 31,478 | 8.3% | 5/31/2021 | Bed Bath & Beyond | 24,800 | 6.5% | 1/31/2019 | 1/18/2013 | 1/23/2013 | N | ||||||||||||||||||||||||
17 | HIE Washington Portfolio | 3/26/2013 | 3/26/2013 | N | ||||||||||||||||||||||||||||||||||||||
17.01 | Holiday Inn Express Marysville | 3/26/2013 | 3/26/2013 | N | ||||||||||||||||||||||||||||||||||||||
17.02 | Holiday Inn Express Sumner | 3/26/2013 | 3/26/2013 | N | ||||||||||||||||||||||||||||||||||||||
18 | Residence Inn San Juan Capistrano | 3/11/2013 | 3/11/2013 | 3/6/2013 | 9.0% | N | ||||||||||||||||||||||||||||||||||||
19 | Hilton Norfolk | 3/22/2013 | 3/25/2013 | N | ||||||||||||||||||||||||||||||||||||||
20 | Lake Cable Apartments | 1/31/2013 | 2/4/2013 | N | ||||||||||||||||||||||||||||||||||||||
21 | One Harbour Place | 13.2% | 10/31/2017 | Sentient Decision Science, LLC | 6,096 | 8.9% | Multiple Leases -- 3,465 square feet expire 12/31/2016; 2,631 square feet expire 12/31/2017 | Wells Fargo Advisors, LLC | 5,783 | 8.4% | 3/31/2014 | Brodeur and Coville, LLC | 5,573 | 8.1% | 11/30/2015 | 3/13/2013 | 3/13/2013 | N | ||||||||||||||||||||||||
22 | 540 Atlantic Ave | 14.5% | 12/31/2022 | Brooklyn Bureau | 6,814 | 9.9% | 4/30/2016 | World Martial Arts | 6,814 | 9.9% | 8/31/2022 | American Foreclosure Network Systems | 6,814 | 9.9% | 2/28/2018 | 4/9/2013 | 4/18/2013 | N | ||||||||||||||||||||||||
23 | Union Square New Hope | 14.0% | 3/31/2017 | Triumph Brewery | 12,132 | 10.3% | 4/30/2023 | Occasions | 8,400 | 7.2% | 3/31/2018 | Roger Green & Assoc. | 7,514 | 6.4% | 5/31/2014 | 4/1/2013 | 4/1/2013 | N | ||||||||||||||||||||||||
24 | RiverPark XI | 3/19/2013 | 3/19/2013 | 3/18/2013 | 5.0% | N | ||||||||||||||||||||||||||||||||||||
25 | Atascocita Town Center | 13.7% | 1/31/2015 | Goodwill Industries of Houston | 17,000 | 10.8% | 11/6/2013 | Spec’s Liquor | 15,000 | 9.5% | 12/31/2016 | FINS of Kingwood LLC | 8,110 | 5.1% | 5/31/2021 | 8/23/2012 | 12/7/2012 | N | ||||||||||||||||||||||||
26 | Continental Shopping Plaza - Green Valley | 11.3% | 5/31/2015 | Green Valley True Hardware | 10,851 | 7.0% | 4/15/2018 | NRT Arizona Inc. | 5,648 | 3.6% | 2/28/2014 | Christopher J. Macauley | 3,654 | 2.3% | 12/31/2017 | 1/15/2013 | 1/15/2013 | N | ||||||||||||||||||||||||
27 | Hilton Garden Inn Concord | 4/10/2013 | 4/11/2013 | N | ||||||||||||||||||||||||||||||||||||||
28 | 808 Broadway | 4/4/2013 | 4/4/2013 | N | ||||||||||||||||||||||||||||||||||||||
29 | Residence Inn Harrisonburg | 3/22/2013 | 3/22/2013 | N | ||||||||||||||||||||||||||||||||||||||
30 | BSG Texas Hotel Portfolio | 4/10/2013 | 4/9/2013 | N | ||||||||||||||||||||||||||||||||||||||
30.01 | La Quinta Inn and Suites - Big Spring | 4/10/2013 | 4/9/2013 | N | ||||||||||||||||||||||||||||||||||||||
30.02 | Holiday Inn Express - Graham | 4/10/2013 | 4/9/2013 | N | ||||||||||||||||||||||||||||||||||||||
31 | 7220 Wisconsin Avenue | 20.7% | 7/31/2016 | S.A. Goldberg Company | 4,220 | 10.5% | 12/31/2019 | Estoril Construction Inc | 3,343 | 8.3% | 9/30/2014 | Current Boutique LLC | 2,150 | 5.3% | 6/30/2022 | 3/14/2013 | 3/14/2013 | N | ||||||||||||||||||||||||
32 | Millerville Center | 26.5% | 8/31/2018 | PetSmart | 20,022 | 25.3% | 3/31/2018 | Chili’s - Leased Fee | 5,447 | 6.9% | 1/31/2018 | Mattress Firm | 5,000 | 6.3% | 5/31/2015 | 3/8/2013 | 3/8/2013 | N | ||||||||||||||||||||||||
33 | CubeSmart Self Storage Portfolio | Various | Various | Various | N | |||||||||||||||||||||||||||||||||||||
33.01 | Culpeper | 2/26/2013 | 2/27/2013 | N | ||||||||||||||||||||||||||||||||||||||
33.02 | South Wales | 2/28/2013 | 2/28/2013 | N | ||||||||||||||||||||||||||||||||||||||
33.03 | Hilltop Remote | 2/28/2013 | 2/27/2013 | 4/9/2013 | N | |||||||||||||||||||||||||||||||||||||
33.04 | Hilltop | 2/27/2013 | 3/1/2013 | N | ||||||||||||||||||||||||||||||||||||||
34 | Flats at Campus Pointe | 3/13/2013 | 3/29/2013 | N | ||||||||||||||||||||||||||||||||||||||
35 | Vista Plaza Shopping Center- Torrance | 26.4% | 3/31/2017 | Salvation Army | 14,976 | 19.8% | 1/31/2014 | Csk/O’Reilly | 6,464 | 8.5% | 1/31/2019 | Post Office | 2,100 | 2.8% | 7/31/2014 | 3/22/2013 | 3/22/2013 | 3/22/2013 | 12.0% | N | ||||||||||||||||||||||
36 | Corte Madera Business Center | 4.6% | 7/31/2016 | 3/18/2013 | 3/18/2013 | 3/18/2013 | 14.0% | N | ||||||||||||||||||||||||||||||||||
37 | Parc De Maison | 3/25/2013 | 3/25/2013 | 3/25/2013 | 8.0% | N | ||||||||||||||||||||||||||||||||||||
38 | First Commercial Realty Portfolio | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | 4/5/2013 | Various | N | ||||||||||||||||||||||||
38.01 | Royal Town Center | 14.2% | 12/31/2018 | Laundromat Palace | 4,355 | 8.3% | 10/31/2015 | Blue Print Clothing | 4,000 | 7.6% | 6/30/2014 | Simply Fashion Stores, LTD | 3,613 | 6.9% | MTM | 4/5/2013 | 4/17/2013 | N | ||||||||||||||||||||||||
38.02 | Mt Morris Commons | 12.4% | 10/31/2017 | Reliant Renal Care | 7,761 | 10.8% | 12/31/2014 | Rent-A-Center, Inc | 3,500 | 4.9% | 6/30/2017 | Mega Spinners | 1,500 | 2.1% | 2/28/2018 | 4/5/2013 | 4/11/2013 | N | ||||||||||||||||||||||||
39 | Towneplace Suites - Mooresville | 3/15/2013 | 3/14/2013 | N | ||||||||||||||||||||||||||||||||||||||
40 | Villas at Granville | 4/10/2013 | 4/10/2013 | N | ||||||||||||||||||||||||||||||||||||||
41 | Pines of Newpointe | 3/14/2013 | 3/14/2013 | N | ||||||||||||||||||||||||||||||||||||||
42 | Stor N More | 3/7/2013 | 3/8/2013 | N | ||||||||||||||||||||||||||||||||||||||
43 | Southern Plaza | 13.4% | MTM | Goodwill Industries | 15,540 | 11.9% | 8/31/2017 | El Mezquite Market | 13,930 | 10.7% | 4/30/2021 | Slate Street Billards | 7,140 | 5.5% | 7/31/2018 | 2/21/2013 | 2/25/2013 | N | ||||||||||||||||||||||||
44 | Heartland Inn | 3/14/2013 | 3/14/2013 | N | ||||||||||||||||||||||||||||||||||||||
45 | Mays Crossing | 19.7% | 7/31/2016 | Dollar Tree | 20,710 | 15.0% | 6/30/2018 | Aaron Rents | 8,640 | 6.2% | 12/31/2014 | Alliance Ortho | 2,800 | 2.0% | 7/31/2021 | 2/22/2013 | 2/27/2013 | N | ||||||||||||||||||||||||
46 | Meadow Central | 8.7% | 4/30/2018 | OAG- State | 9,767 | 5.7% | 6/30/2014 | Refocus Ocular Inc. | 7,854 | 4.6% | 1/31/2015 | Superior Medical Manage | 7,367 | 4.3% | 2/28/2019 | 2/27/2013 | 3/12/2013 | N | ||||||||||||||||||||||||
47 | Country Club Park | 3/28/2013 | 3/26/2013 | TBD | N | |||||||||||||||||||||||||||||||||||||
48 | Lincoln MHC | 4/12/2013 | 4/12/2013 | 4/26/2013 | 8.0% | N | ||||||||||||||||||||||||||||||||||||
49 | Hidden Creek MHC | 4/11/2013 | 4/10/2013 | N | ||||||||||||||||||||||||||||||||||||||
50 | Colony Plaza | 13.8% | 12/15/2015 | Title Boxing Store | 5,241 | 9.5% | 11/30/2019 | 3/24/2013 | 3/20/2013 | N | ||||||||||||||||||||||||||||||||
51 | AZ MHC Portfolio | Various | Various | N | ||||||||||||||||||||||||||||||||||||||
51.01 | Park Plaza MHC | 4/8/2013 | 4/4/2013 | N | ||||||||||||||||||||||||||||||||||||||
51.02 | Aloha MHC | 4/8/2013 | 4/8/2013 | N | ||||||||||||||||||||||||||||||||||||||
51.03 | Emery MHC | 4/8/2013 | 4/8/2013 | N | ||||||||||||||||||||||||||||||||||||||
51.04 | Las Palmas MHC | 4/9/2013 | 4/8/2013 | N | ||||||||||||||||||||||||||||||||||||||
51.05 | Alvord MHC | 4/9/2013 | 4/8/2013 | N | ||||||||||||||||||||||||||||||||||||||
52 | Corona Hills Town Center | 8.7% | 7/31/2016 | Video Shores | 4,180 | 7.7% | 12/31/2013 | Steven’s Place (KYJ Venture Inc.) | 2,800 | 5.1% | 9/30/2014 | Mariscolandia Mexican Restaurant | 2,623 | 4.8% | 4/30/2015 | 6/26/2012 | 3/6/2013 | 6/26/2012 | 14.0% | N | ||||||||||||||||||||||
53 | Cimarron MHC | 3/18/2013 | 1/23/2013 | N | ||||||||||||||||||||||||||||||||||||||
54 | McGee’s Crossing | 11.0% | 2/28/2018 | Fit 4 Life | 4,800 | 7.3% | 10/31/2015 | Riccobene & Assoc. | 4,500 | 6.9% | 6/30/2016 | Subway | 1,500 | 2.3% | 2/28/2018 | 3/12/2013 | 3/12/2013 | N | ||||||||||||||||||||||||
55 | Woodland Plaza | 15.0% | 3/31/2018 | Family Dollar #1943 | 8,700 | 9.9% | 12/31/2016 | Advance Auto #08030 | 8,400 | 9.6% | 1/31/2022 | Hibbett Sporting Goods Inc. | 5,192 | 5.9% | 2/28/2017 | 4/19/2013 | 4/18/2013 | N | ||||||||||||||||||||||||
56 | Mizner Place | 13.9% | 8/31/2016 | Quorum Management Company | 3,423 | 9.4% | 5/31/2017 | Ecology and Environment | 3,138 | 8.6% | 8/31/2016 | Morris, Laing, Evans | 2,820 | 7.7% | 11/30/2013 | 4/3/2013 | 4/3/2013 | N | ||||||||||||||||||||||||
57 | Yorktown Self Storage | 3/22/2013 | 3/22/2013 | N | ||||||||||||||||||||||||||||||||||||||
58 | Palm Shadows MHC | 3/15/2013 | 3/13/2013 | N | ||||||||||||||||||||||||||||||||||||||
59 | Sunrise Pass Estates MHC | 4/18/2013 | 3/25/2013 | 3/27/2013 | 12.0% | N | ||||||||||||||||||||||||||||||||||||
60 | Lake Ridge Shopping Center | 9.3% | 1/31/2014 | Lynn Creek Family Dentistry | 2,446 | 9.1% | 3/31/2019 | Bolsa Food Market | 2,105 | 7.8% | 8/31/2018 | A+ Catering | 2,000 | 7.4% | 3/31/2015 | 1/24/2013 | 1/24/2013 | N | ||||||||||||||||||||||||
61 | River Hills Plaza | 12.5% | 12/31/2015 | Texas Black Belt Academy | 2,000 | 10.0% | 1/31/2015 | Visual Eyes | 2,000 | 10.0% | 6/30/2016 | Mira Vista Chiropractor | 1,500 | 7.5% | 5/31/2014 | 1/17/2013 | 1/24/2013 | N | ||||||||||||||||||||||||
62 | American Mini Storage Norco | 3/19/2013 | 3/19/2013 | 3/19/2013 | 14.0% | N | ||||||||||||||||||||||||||||||||||||
63 | Crystal Lake Plaza | 16.8% | 12/15/2017 | Rogue Pub | 2,530 | 4.6% | 10/31/2016 | Nature’s Market | 1,627 | 3.0% | 11/30/2016 | Marco’s Pizza | 1,400 | 2.6% | 3/31/2023 | 4/8/2013 | 4/10/2013 | N | ||||||||||||||||||||||||
64 | Ramey’s MHC | 4/8/2013 | 4/30/2013 | 4/23/2013 | N | |||||||||||||||||||||||||||||||||||||
65 | The Store Room | 4/11/2013 | 4/12/2013 | N | ||||||||||||||||||||||||||||||||||||||
66 | Falconview MHC | 4/10/2013 | 4/10/2013 | N | ||||||||||||||||||||||||||||||||||||||
67 | Silo Self Storage | 4/23/2013 | 4/18/2013 | N | ||||||||||||||||||||||||||||||||||||||
68 | 160 West 72nd Street | 3/12/2013 | 3/12/2013 | N | ||||||||||||||||||||||||||||||||||||||
69 | Los Arboles Community | 4/5/2013 | 4/19/2013 | N | ||||||||||||||||||||||||||||||||||||||
70 | Emerald Lake MHC | 4/30/2013 | 3/28/2013 | N | ||||||||||||||||||||||||||||||||||||||
71 | Little Texas MHC | 3/29/2013 | 3/25/2013 | N | ||||||||||||||||||||||||||||||||||||||
72 | Try Mor MHC | 3/8/2013 | 3/7/2013 | N | ||||||||||||||||||||||||||||||||||||||
73 | Lyndon Lawn MHC | 12/31/2012 | 12/28/2012 | N |
WFRBS Commercial Mortgage Trust 2013-C14 | ||||||||||||||||||||||||||||||||||||||||||||||
DRAFT ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Terrorism Insurance (Y/N) | Loan Purpose | Engineering Escrow / Deferred Maintenance ($) | Tax Escrow (Initial) | Monthly Tax Escrow ($) | Tax Escrow - Cash or LoC | Tax Escrow - LoC Counterparty | Insurance Escrow (Initial) | Monthly Insurance Escrow ($) | Insurance Escrow - Cash or LoC | Insurance Escrow - LoC Counterparty | Upfront Replacement Reserve ($) | Monthly Replacement Reserve ($) | Replacement Reserve Cap ($) | Replacement Reserve Escrow - Cash or LoC | Replacement Reserve Escrow - LoC Counterparty | Upfront TI/LC Reserve ($) | Monthly TI/LC Reserve ($) | TI/LC Reserve Cap ($) | TI/LC Escrow - Cash or LoC | TI/LC Escrow - LoC Counterparty | Debt Service Escrow (Initial) ($) | |||||||||||||||||||||||
1 | RHP Portfolio III | Y | Acquisition | 104,575 | 674,551 | 107,877 | Cash | 207,060 | 29,580 | Cash | 2,828,359 | Springing | 531,360 | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||
1.01 | Portside | Y | ||||||||||||||||||||||||||||||||||||||||||||
1.02 | Crescentwood Village | Y | ||||||||||||||||||||||||||||||||||||||||||||
1.03 | Spring Valley Village | Y | ||||||||||||||||||||||||||||||||||||||||||||
1.04 | Riverside (UT) | Y | ||||||||||||||||||||||||||||||||||||||||||||
1.05 | Springdale Lake | Y | ||||||||||||||||||||||||||||||||||||||||||||
1.06 | Sundown | Y | ||||||||||||||||||||||||||||||||||||||||||||
1.07 | Oak Park Village | Y | ||||||||||||||||||||||||||||||||||||||||||||
1.08 | River Oaks | Y | ||||||||||||||||||||||||||||||||||||||||||||
1.09 | Riverside (KS) | Y | ||||||||||||||||||||||||||||||||||||||||||||
1.10 | Sherwood Acres | Y | ||||||||||||||||||||||||||||||||||||||||||||
1.11 | Glen Acres | Y | ||||||||||||||||||||||||||||||||||||||||||||
1.12 | Connie Jean | Y | ||||||||||||||||||||||||||||||||||||||||||||
2 | Midtown I & II | Y | Acquisition | 0 | 0 | Springing | 0 | Springing | 0 | Springing | 0 | 0 | Springing | 0 | 0 | |||||||||||||||||||||||||||||||
3 | The Plant San Jose | Y | Acquisition | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||
4 | White Marsh Mall | Y | Refinance | 0 | 0 | Springing | 0 | Springing | 0 | Springing | 0 | 0 | Springing | 0 | 0 | |||||||||||||||||||||||||||||||
5 | 301 South College Street | Y | Acquisition | 0 | 1,016,861 | 203,373 | Cash | 0 | Springing | 0 | 16,477 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||
6 | Cheeca Lodge & Spa | Y | Refinance | 0 | 251,380 | 41,896 | Cash | 0 | Springing | 0 | 83,202 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||
7 | Cumberland Mall | Y | Refinance | 0 | 0 | Springing | 0 | Springing | 0 | Springing | 135,382 | 0 | Springing | 394,118 | 0 | |||||||||||||||||||||||||||||||
8 | 100 & 150 South Wacker Drive | Y | Refinance | 0 | 2,018,032 | 543,317 | Cash | 60,425 | 6,042 | Cash | 0 | 18,261 | 0 | Cash | 0 | 100,000 | 5,000,000 | Cash | 0 | |||||||||||||||||||||||||||
9 | Brambleton Town Center | Y | Refinance | 0 | 401,710 | 66,952 | Cash | 0 | Springing | 0 | 4,988 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||
10 | Rehoboth Bay MHC | Y | Refinance | 27,687 | 16,069 | 1,607 | Cash | 0 | Springing | 2,746 | 2,746 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||
11 | RHP Portfolio IV | Y | Acquisition | 41,158 | 115,248 | 18,629 | Cash | 42,034 | 6,005 | Cash | 655,214 | Springing | 137,600 | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||
11.01 | Brookside | Y | ||||||||||||||||||||||||||||||||||||||||||||
11.02 | Overpass Point MHC | Y | ||||||||||||||||||||||||||||||||||||||||||||
11.03 | Havenwood | Y | ||||||||||||||||||||||||||||||||||||||||||||
11.04 | The Woodlands | Y | ||||||||||||||||||||||||||||||||||||||||||||
11.05 | Pine Haven MHC | Y | ||||||||||||||||||||||||||||||||||||||||||||
12 | Heron Bay III, IV & Waterway Shoppes | Y | Refinance | 0 | 297,928 | 37,241 | Cash | 231,733 | 16,552 | Cash | 2,183 | 0 | 0 | Cash | 500,000 | 9,500 | 500,000 | Cash | 0 | |||||||||||||||||||||||||||
12.01 | Heron Bay III, IV | Y | ||||||||||||||||||||||||||||||||||||||||||||
12.02 | Waterway Shoppes | Y | ||||||||||||||||||||||||||||||||||||||||||||
13 | Brentwood Gateway Office Building | Y | Refinance | 2,000 | 22,309 | 11,155 | Cash | 0 | 2,189 | Cash | 2,090 | 2,090 | 0 | Cash | 300,000 | 25,494; Springing | 300,000 | Cash | 0 | |||||||||||||||||||||||||||
14 | Continental Plaza - Columbus | Y | Acquisition | 0 | 574,945 | 95,824 | Cash | 25,282 | 8,427 | Cash | 0 | 9,479 | 0 | Cash | 0 | 47,395 | 1,706,220 | Cash | 0 | |||||||||||||||||||||||||||
15 | Orchard Pointe | Y | Refinance | 0 | 207,055 | 34,509 | Cash | 7,746 | 1,937 | Cash | 1,912 | 1,912 | 0 | Cash | 6,500 | 6,500; Springing | 95,000 | Cash | 0 | |||||||||||||||||||||||||||
16 | Mobile Festival Center | Y | Acquisition | 323,875 | 219,600 | 27,450 | Cash | 36,533 | 12,178 | Cash | 0 | 5,392 | 0 | Cash | 0 | 21,069 | 500,000 | Cash | 0 | |||||||||||||||||||||||||||
17 | HIE Washington Portfolio | Y | Refinance | 0 | 14,132 | 14,135 | Cash | 8,901 | 4,452 | Cash | 0 | 16,602 | 0 | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||
17.01 | Holiday Inn Express Marysville | Y | ||||||||||||||||||||||||||||||||||||||||||||
17.02 | Holiday Inn Express Sumner | Y | ||||||||||||||||||||||||||||||||||||||||||||
18 | Residence Inn San Juan Capistrano | Y | Refinance | 0 | 0 | Springing | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||
19 | Hilton Norfolk | Y | Refinance | 0 | 16,372 | 16,372 | Cash | 17,944 | Springing | Cash | 2,176,445 | 0 | 0 | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||
20 | Lake Cable Apartments | Y | Refinance | 378,750 | 164,598 | 23,514 | Cash | 102,044 | 9,277 | Cash | 19,533 | 19,533 | 0 | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||
21 | One Harbour Place | Y | Refinance | 109,375 | 14,442 | 14,445 | Cash | 0 | Springing | 0 | 1,143 | 0 | Cash | 200,000 | 14,291 | 342,990 | Cash | 0 | ||||||||||||||||||||||||||||
22 | 540 Atlantic Ave | Y | Refinance | 11,113 | 145,576 | 20,797 | Cash | 31,699 | 2,642 | Cash | 0 | 1,149 | 0 | Cash | 0 | 6,843 | 200,000 | Cash | 0 | |||||||||||||||||||||||||||
23 | Union Square New Hope | Y | Refinance | 0 | 84,794 | 19,006 | Cash | 27,899 | 2,790 | Cash | 0 | 3,686 | 0 | Cash | 360,000 | 0 | 0 | LoC | 0 | 0 | ||||||||||||||||||||||||||
24 | RiverPark XI | Y | Refinance | 0 | 0 | Springing | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||
25 | Atascocita Town Center | Y | Refinance | 0 | 121,796 | 17,399 | Cash | 12,990 | 4,330 | Cash | 0 | 2,626 | 0 | Cash | 0 | 8,525 | 365,000 | Cash | 0 | |||||||||||||||||||||||||||
26 | Continental Shopping Plaza - Green Valley | Y | Acquisition | 3,000 | 33,599 | 11,200 | Cash | 12,020 | 1,717 | Cash | 0 | 4,677 | 0 | Cash | 250,000 | 6,496 | 500,000 | Cash | 0 | |||||||||||||||||||||||||||
27 | Hilton Garden Inn Concord | Y | Refinance | 0 | 59,884 | 9,981 | Cash | 6,600 | 2,200 | Cash | 0 | 13,320 | 0 | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||
28 | 808 Broadway | Y | Refinance | 0 | 121,072 | 20,449 | Cash | 0 | 0 | 511 | 511 | 0 | Cash | 0 | Springing | 0 | 0 | |||||||||||||||||||||||||||||
29 | Residence Inn Harrisonburg | Y | Refinance | 0 | 48,001 | 8,301 | Cash | 24,214 | 2,201 | Cash | 0 | 10,960 | 0 | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||
30 | BSG Texas Hotel Portfolio | Y | Refinance | 26,695 | 77,983 | 12,997 | Cash | 28,543 | 4,757 | Cash | 12,755 | 12,755 | 0 | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||
30.01 | La Quinta Inn and Suites - Big Spring | Y | ||||||||||||||||||||||||||||||||||||||||||||
30.02 | Holiday Inn Express - Graham | Y | ||||||||||||||||||||||||||||||||||||||||||||
31 | 7220 Wisconsin Avenue | Y | Acquisition | 0 | 11,104 | 11,104 | Cash | 4,822 | 2,412 | Cash | 0 | 941 | 45,000 | Cash | 0 | 5,000 | �� | 180,000 | Cash | 0 | ||||||||||||||||||||||||||
32 | Millerville Center | Y | Refinance | 0 | 44,039 | 8,807 | Cash | 0 | Springing | 0 | 1,141 | 0 | Cash | 140,000 | 30,000 | 750,000 | Cash | 0 | ||||||||||||||||||||||||||||
33 | CubeSmart Self Storage Portfolio | Y | Refinance | 18,600 | 42,787 | 6,112 | Cash | 21,404 | 1,753 | Cash | 2,980 | 2,980 | 106,465 | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||
33.01 | Culpeper | Y | ||||||||||||||||||||||||||||||||||||||||||||
33.02 | South Wales | Y | ||||||||||||||||||||||||||||||||||||||||||||
33.03 | Hilltop Remote | Y | ||||||||||||||||||||||||||||||||||||||||||||
33.04 | Hilltop | Y | ||||||||||||||||||||||||||||||||||||||||||||
34 | Flats at Campus Pointe | Y | Refinance | 0 | 58,005 | 9,668 | Cash | 33,520 | 2,394 | Cash | 3,227 | 3,227 | 59,400 | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||
35 | Vista Plaza Shopping Center- Torrance | Y | Refinance | 0 | 0 | Springing | 0 | Springing | 0 | Springing | 0 | 0 | Springing | 0 | 0 | |||||||||||||||||||||||||||||||
36 | Corte Madera Business Center | Y | Refinance | 83,594 | 25,899 | 8,633 | Cash | 13,056 | 2,176 | Cash | 0 | 1,273 | 30,552 | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||
37 | Parc De Maison | Y | Acquisition | 0 | 11,865 | 2,964 | Cash | 2,220 | 444 | Cash | 0 | 700 | 0 | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||
38 | First Commercial Realty Portfolio | Y | Refinance | 287,545 | 72,034 | 18,008 | Cash | 3,921 | Springing | Cash | 0 | 3,181 | 0 | Cash | 0 | 5,919 | 0 | Cash | 0 | |||||||||||||||||||||||||||
38.01 | Royal Town Center | Y | ||||||||||||||||||||||||||||||||||||||||||||
38.02 | Mt Morris Commons | Y | ||||||||||||||||||||||||||||||||||||||||||||
39 | Towneplace Suites - Mooresville | Y | Refinance | 0 | 37,945 | 7,590 | Cash | 0 | Springing | 0 | 8,857 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||
40 | Villas at Granville | Y | Refinance | 10,625 | 17,640 | 17,640 | Cash | 465 | 465 | Cash | 2,336 | 2,336 | 0 | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||
41 | Pines of Newpointe | Y | Refinance | 31,460 | 8,390 | 8,390 | Cash | 15,090 | 2,515 | Cash | 4,223 | 4,223 | 0 | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||
42 | Stor N More | Y | Refinance | 0 | 52,046 | 8,674 | Cash | 40,608 | 3,384 | Cash | 0 | 1,471 | 0 | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||
43 | Southern Plaza | Y | Refinance | 310,469 | 16,867 | 8,433 | Cash | 8,726 | Springing | Cash | 0 | 1,630 | 0 | Cash | 0 | 8,780 | 275,000 | Cash | 0 | |||||||||||||||||||||||||||
44 | Heartland Inn | Y | Refinance | 8,673 | 64,162 | 16,102 | Cash | 23,461 | 8,430 | Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||
45 | Mays Crossing | Y | Acquisition | 3,000 | 81,404 | 10,175 | Cash | 9,848 | 1,231 | Cash | 980 | 980 | 0 | Cash | 5,000 | 5,000; Springing | 150,000 | Cash | 0 | |||||||||||||||||||||||||||
46 | Meadow Central | Y | Refinance | 28,250 | 47,645 | 9,529 | Cash | 0 | Springing | 0 | 3,414 | 0 | Cash | 100,000 | 17,698; Springing | 500,000 | Cash | 0 | ||||||||||||||||||||||||||||
47 | Country Club Park | Y | Acquisition | 0 | 4,722 | 1,181 | Cash | 1,359 | 1,359 | Cash | 625 | 625 | 0 | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||
48 | Lincoln MHC | Y | Acquisition | 21,688 | 5,269 | 2,635 | Cash | 385 | 385 | Cash | 421 | 421 | 0 | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||
49 | Hidden Creek MHC | Y | Refinance | 14,063 | 142,656 | 20,379 | Cash | 5,923 | 987 | Cash | 1,125 | 1,125 | 0 | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||
50 | Colony Plaza | Y | Refinance | 0 | 54,358 | 10,872 | Cash | 0 | 0 | Cash | 1,788 | 1,788 | 0 | Cash | 4,585 | 4,585 | 0 | 0 | ||||||||||||||||||||||||||||
51 | AZ MHC Portfolio | Y | Refinance | 22,034 | 12,026 | 4,009 | Cash | 2,779 | 1,390 | Cash | 0 | 1,613 | 0 | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||
51.01 | Park Plaza MHC | Y | ||||||||||||||||||||||||||||||||||||||||||||
51.02 | Aloha MHC | Y | ||||||||||||||||||||||||||||||||||||||||||||
51.03 | Emery MHC | Y | ||||||||||||||||||||||||||||||||||||||||||||
51.04 | Las Palmas MHC | Y | ||||||||||||||||||||||||||||||||||||||||||||
51.05 | Alvord MHC | Y | ||||||||||||||||||||||||||||||||||||||||||||
52 | Corona Hills Town Center | Y | Refinance | 42,313 | 28,648 | 9,549 | Cash | 18,648 | 1,865 | Cash | 770 | 770 | 0 | Cash | 3,611 | 3,611 | 200,000 | Cash | 0 | |||||||||||||||||||||||||||
53 | Cimarron MHC | Y | Refinance | 0 | 30,039 | 10,013 | Cash | 1,426 | 713 | Cash | 896 | 896 | 0 | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||
54 | McGee’s Crossing | Y | Refinance | 0 | 22,450 | 4,490 | Cash | 3,704 | 617 | Cash | 0 | 1,088 | 50,000 | Cash | 0 | 3,750 | 135,000 | Cash | 0 | |||||||||||||||||||||||||||
55 | Woodland Plaza | Y | Refinance | 0 | 49,097 | 6,137 | Cash | 7,411 | 1,059 | Cash | 0 | 1,391 | 0 | Cash | 0 | 2,875; Springing | 85,000 | Cash | 0 | |||||||||||||||||||||||||||
56 | Mizner Place | Y | Refinance | 0 | 60,529 | 8,647 | Cash | 2,703 | 2,703 | Cash | 833 | 833 | 0 | Cash | 3,562 | 3,562 | 128,229 | Cash | 0 | |||||||||||||||||||||||||||
57 | Yorktown Self Storage | Y | Acquisition | 0 | 16,364 | 2,728 | Cash | 0 | Springing | 0 | 877 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||
58 | Palm Shadows MHC | Y | Acquisition | 0 | 23,806 | 3,968 | Cash | 3,070 | 3,070 | Cash | 1,738 | 1,738 | 0 | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||
59 | Sunrise Pass Estates MHC | Y | Refinance | 15,169 | 4,179 | 2,089 | Cash | 2,173 | 724 | Cash | 671 | 671 | 0 | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||
60 | Lake Ridge Shopping Center | Y | Refinance | 0 | 31,902 | 6,380 | Cash | 6,582 | 1,097 | Cash | 0 | 224 | 8,061 | Cash | 0 | 1,667 | 60,000 | Cash | 0 | |||||||||||||||||||||||||||
61 | River Hills Plaza | Y | Refinance | 0 | 27,907 | 5,581 | Cash | 4,024 | 671 | Cash | 0 | 167 | 6,000 | Cash | 0 | 1,250 | 45,000 | Cash | 0 | |||||||||||||||||||||||||||
62 | American Mini Storage Norco | Y | Refinance | 0 | 14,309 | 4,770 | Cash | 5,534 | 553 | Cash | 705 | 705 | 16,925 | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||
63 | Crystal Lake Plaza | Y | Refinance | 9,500 | 39,468 | 4,933 | Cash | 41,443 | 3,188 | Cash | 0 | 681 | 0 | Cash | 0 | 3,375 | 55,000 | Cash | 0 | |||||||||||||||||||||||||||
64 | Ramey’s MHC | Y | Refinance | 14,508 | 12,380 | 1,769 | Cash | 1,237 | 619 | Cash | 583 | 583 | 0 | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||
65 | The Store Room | Y | Refinance | 0 | 9,279 | 4,640 | Cash | 39,446 | 3,586 | Cash | 554 | 554 | 0 | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||
66 | Falconview MHC | Y | Refinance | 0 | 20,830 | 4,166 | Cash | 0 | 348 | Cash | 0 | Springing | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||
67 | Silo Self Storage | Y | Refinance | 0 | 27,130 | 5,426 | Cash | 2,600 | 371 | Cash | 736 | 736 | 0 | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||
68 | 160 West 72nd Street | Y | Refinance | 0 | 47,125 | 9,425 | Cash | 0 | 1,297 | Cash | 0 | 350 | 0 | Cash | 90,000 | 450 | 90,000 | Cash | 0 | |||||||||||||||||||||||||||
69 | Los Arboles Community | Y | Refinance | 67,034 | 4,431 | 1,477 | Cash | 4,329 | 394 | Cash | 421 | 421 | 0 | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||
70 | Emerald Lake MHC | Y | Refinance | 0 | 20,925 | 2,989 | Cash | 6,767 | 1,692 | Cash | 450 | 450 | 0 | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||
71 | Little Texas MHC | Y | Acquisition | 93,200 | 3,977 | 795 | Cash | 990 | 330 | Cash | 304 | 304 | 0 | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||
72 | Try Mor MHC | Y | Refinance | 2,500 | 1,725 | 1,725 | Cash | 1,247 | 1,247 | Cash | 279 | 279 | 0 | Cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||
73 | Lyndon Lawn MHC | Y | Refinance | 3,750 | 19,418 | 4,854 | Cash | 3,648 | 365 | Cash | 354 | 354 | 0 | Cash | 0 | 0 | 0 | 0 |
WFRBS Commercial Mortgage Trust 2013-C14 | ||||||||||||||||||||||||||||||||||||
DRAFT 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) ($) | Other Escrow I (Monthly) ($) | Other Escrow I Cap ($) | Other Escrow I Escrow - Cash or LoC | Other Escrow I - LoC Counterparty | Other Escrow II Reserve Description | Other Escrow II (Initial) ($) | Other Escrow II (Monthly) ($) | Other Escrow II Cap ($) | Other Escrow II Escrow - Cash or LoC | Other Escrow II - LoC Counterparty | Holdback | Ownership Interest | ||||||||||||||||||
1 | RHP Portfolio III | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
1.01 | Portside | Fee | ||||||||||||||||||||||||||||||||||
1.02 | Crescentwood Village | Fee | ||||||||||||||||||||||||||||||||||
1.03 | Spring Valley Village | Fee | ||||||||||||||||||||||||||||||||||
1.04 | Riverside (UT) | Fee | ||||||||||||||||||||||||||||||||||
1.05 | Springdale Lake | Fee | ||||||||||||||||||||||||||||||||||
1.06 | Sundown | Fee | ||||||||||||||||||||||||||||||||||
1.07 | Oak Park Village | Fee | ||||||||||||||||||||||||||||||||||
1.08 | River Oaks | Fee | ||||||||||||||||||||||||||||||||||
1.09 | Riverside (KS) | Fee | ||||||||||||||||||||||||||||||||||
1.10 | Sherwood Acres | Fee | ||||||||||||||||||||||||||||||||||
1.11 | Glen Acres | Fee | ||||||||||||||||||||||||||||||||||
1.12 | Connie Jean | Fee | ||||||||||||||||||||||||||||||||||
2 | Midtown I & II | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
3 | The Plant San Jose | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
4 | White Marsh Mall | 0 | Tenant Specific TILC Reserve | 1,215,290 | 0 | 0 | Cash | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||
5 | 301 South College Street | 0 | Wells Fargo Rollover Reserve | 0 | Springing | 0 | 0 | 0 | 0 | Fee and Leasehold | ||||||||||||||||||||||||||
6 | Cheeca Lodge & Spa | 0 | Seasonality Reserve | 550,000 | 75,000 | 550,000 | Cash | 0 | 0 | 0 | Fee and Leasehold | |||||||||||||||||||||||||
7 | Cumberland Mall | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
8 | 100 & 150 South Wacker Drive | 0 | Tenant Specific TILC Reserve | 885,587 | 0 | 0 | Cash | Rent Concession Reserve | 394,933 | 0 | 0 | Cash | Fee | |||||||||||||||||||||||
9 | Brambleton Town Center | 0 | Additional Collateral Reserve | 2,000,000 | 0 | 0 | Cash | Rent Concession Reserve | 0 | Springing | 0 | Fee | ||||||||||||||||||||||||
10 | Rehoboth Bay MHC | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
11 | RHP Portfolio IV | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
11.01 | Brookside | Fee | ||||||||||||||||||||||||||||||||||
11.02 | Overpass Point MHC | Fee | ||||||||||||||||||||||||||||||||||
11.03 | Havenwood | Fee | ||||||||||||||||||||||||||||||||||
11.04 | The Woodlands | Fee | ||||||||||||||||||||||||||||||||||
11.05 | Pine Haven MHC | Fee | ||||||||||||||||||||||||||||||||||
12 | Heron Bay III, IV & Waterway Shoppes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
12.01 | Heron Bay III, IV | Fee | ||||||||||||||||||||||||||||||||||
12.02 | Waterway Shoppes | Fee | ||||||||||||||||||||||||||||||||||
13 | Brentwood Gateway Office Building | 0 | Tenant Reserve | 231,638 | 0 | 0 | Cash | 0 | 0 | 0 | Leasehold | |||||||||||||||||||||||||
14 | Continental Plaza - Columbus | 0 | Ground Rent Reserve | 108,333 | 108,333 | 0 | Cash | Tenant Reserve | 1,000,000 | 0 | 0 | Leasehold | ||||||||||||||||||||||||
15 | Orchard Pointe | 0 | Topper’s Pizza Escrow | 56,995 | 0 | 0 | Cash | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||
16 | Mobile Festival Center | 0 | Jo-Anne Fabrics Reserve | 636,946 | 0 | 0 | Cash | Ross Dress for Less Reserve | 106,853 | 0 | 0 | Cash | Fee | |||||||||||||||||||||||
17 | HIE Washington Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
17.01 | Holiday Inn Express Marysville | Fee | ||||||||||||||||||||||||||||||||||
17.02 | Holiday Inn Express Sumner | Fee | ||||||||||||||||||||||||||||||||||
18 | Residence Inn San Juan Capistrano | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Leasehold | |||||||||||||||||||||||||||
19 | Hilton Norfolk | 0 | Seasonality Reserve | 100,000 | 50,000 | 250,000 | Cash | FF&E Reserve | 0 | 2,397 | 0 | Cash | Fee | |||||||||||||||||||||||
20 | Lake Cable Apartments | 0 | Radon Remediation | 4,375 | 0 | 0 | Cash | 0 | 0 | 0 | 1,000,000 | Fee | ||||||||||||||||||||||||
21 | One Harbour Place | 0 | McKesson / Morgan Stanley Reserves | McKesson - $136,920 / Morgan Stanley - $13,284 | 0 | 0 | Cash | Groundwater Monitoring Reserve | 0 | 438 | 0 | Cash | Fee | |||||||||||||||||||||||
22 | 540 Atlantic Ave | 0 | Van Dam Restaurant Reserve | 800,000 | 0 | 0 | Cash | Free Rent Reserve | 566,355 | 0 | 0 | Cash | Fee | |||||||||||||||||||||||
23 | Union Square New Hope | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
24 | RiverPark XI | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
25 | Atascocita Town Center | 0 | Anchor Tenant Reserve | 0 | Springing | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||||||||
26 | Continental Shopping Plaza - Green Valley | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
27 | Hilton Garden Inn Concord | 0 | Seasonality Reserve | 80,000 | 15,000 | 125,000 | Cash | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||
28 | 808 Broadway | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
29 | Residence Inn Harrisonburg | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
30 | BSG Texas Hotel Portfolio | 0 | PIP Reserve | 957 | Springing | 0 | Cash | Seasonality Reserve | 21,573 | Springing | 0 | Cash | Fee | |||||||||||||||||||||||
30.01 | La Quinta Inn and Suites - Big Spring | Fee | ||||||||||||||||||||||||||||||||||
30.02 | Holiday Inn Express - Graham | Fee | ||||||||||||||||||||||||||||||||||
31 | 7220 Wisconsin Avenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
32 | Millerville Center | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
33 | CubeSmart Self Storage Portfolio | 0 | The borrower has established with the lender a reserve in the amount of $53,750. The borrower shall cause each of the items of investigation and remediation described in exhibit C-1 of the loan agreement to be performed and completed to the satisfaction of the lender and as recommended in the environmental report on or before the expiration of ninety (90) days after the loan closing. The borrower must continue its ongoing efforts to receive a no-further action letter from the Virginia Department of Environmental Quality within one (1) year of the loan closing with respect to the Environmental Work. | 53,750 | 0 | 0 | Cash | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||
33.01 | Culpeper | Fee | ||||||||||||||||||||||||||||||||||
33.02 | South Wales | Fee | ||||||||||||||||||||||||||||||||||
33.03 | Hilltop Remote | Fee | ||||||||||||||||||||||||||||||||||
33.04 | Hilltop | Fee | ||||||||||||||||||||||||||||||||||
34 | Flats at Campus Pointe | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
35 | Vista Plaza Shopping Center- Torrance | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
36 | Corte Madera Business Center | 0 | Restoration Hardware Reserve | 152,062 | 0 | 0 | Cash | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||
37 | Parc De Maison | 0 | Deposit Account Reserve | 5,000 | 0 | 0 | Cash | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||
38 | First Commercial Realty Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
38.01 | Royal Town Center | Fee | ||||||||||||||||||||||||||||||||||
38.02 | Mt Morris Commons | Fee | ||||||||||||||||||||||||||||||||||
39 | Towneplace Suites - Mooresville | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
40 | Villas at Granville | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
41 | Pines of Newpointe | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
42 | Stor N More | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
43 | Southern Plaza | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
44 | Heartland Inn | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
45 | Mays Crossing | 0 | ADA Reserve | 20,000 | 0 | 0 | Cash | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||
46 | Meadow Central | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
47 | Country Club Park | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
48 | Lincoln MHC | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
49 | Hidden Creek MHC | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
50 | Colony Plaza | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
51 | AZ MHC Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
51.01 | Park Plaza MHC | Fee | ||||||||||||||||||||||||||||||||||
51.02 | Aloha MHC | Fee | ||||||||||||||||||||||||||||||||||
51.03 | Emery MHC | Fee | ||||||||||||||||||||||||||||||||||
51.04 | Las Palmas MHC | Fee | ||||||||||||||||||||||||||||||||||
51.05 | Alvord MHC | Fee | ||||||||||||||||||||||||||||||||||
52 | Corona Hills Town Center | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 300,000 | Fee | ||||||||||||||||||||||||||
53 | Cimarron MHC | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
54 | McGee’s Crossing | 0 | Tenant Reserve | 17,912 | 0 | 0 | Cash | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||
55 | Woodland Plaza | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
56 | Mizner Place | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
57 | Yorktown Self Storage | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
58 | Palm Shadows MHC | 0 | Seasonality Reserve | 250,000 | 0 | 255,425 | Cash | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||
59 | Sunrise Pass Estates MHC | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
60 | Lake Ridge Shopping Center | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
61 | River Hills Plaza | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
62 | American Mini Storage Norco | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
63 | Crystal Lake Plaza | 0 | Rent Reserve | 50,000 | 0 | 0 | Cash | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||
64 | Ramey’s MHC | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
65 | The Store Room | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
66 | Falconview MHC | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
67 | Silo Self Storage | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
68 | 160 West 72nd Street | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
69 | Los Arboles Community | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
70 | Emerald Lake MHC | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
71 | Little Texas MHC | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
72 | Try Mor MHC | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||||||||||||||||||||
73 | Lyndon Lawn MHC | 0 | Public Water Reserve | 46,250 | 0 | 0 | Cash | 0 | 0 | 0 | Fee |
WFRBS Commercial Mortgage Trust 2013-C14 | ||||||||||||||||||||||||||||||
DRAFT 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 | Annual Ground Rent Increases | Lockbox | Whole Loan Cut- off Date Balance ($) | Whole Loan Debt Service ($) | Subordinate Secured Debt Original Balance ($) | Subordinate Secured Debt Cut-off Date Balance ($) | Whole Loan UW NOI DSCR (x) | Whole Loan UW NCF DSCR (x) | Whole Loan Cut- off Date LTV Ratio | Whole Loan Cut- off Date UW NOI Debt Yield | Whole Loan Cut- off Date UW NCF Debt Yield | Mezzanine Debt Cut-off Date Balance($) | |||||||||||||||
1 | RHP Portfolio III | Soft/Springing Cash Management | ||||||||||||||||||||||||||||
1.01 | Portside | |||||||||||||||||||||||||||||
1.02 | Crescentwood Village | |||||||||||||||||||||||||||||
1.03 | Spring Valley Village | |||||||||||||||||||||||||||||
1.04 | Riverside (UT) | |||||||||||||||||||||||||||||
1.05 | Springdale Lake | |||||||||||||||||||||||||||||
1.06 | Sundown | |||||||||||||||||||||||||||||
1.07 | Oak Park Village | |||||||||||||||||||||||||||||
1.08 | River Oaks | |||||||||||||||||||||||||||||
1.09 | Riverside (KS) | |||||||||||||||||||||||||||||
1.10 | Sherwood Acres | |||||||||||||||||||||||||||||
1.11 | Glen Acres | |||||||||||||||||||||||||||||
1.12 | Connie Jean | |||||||||||||||||||||||||||||
2 | Midtown I & II | Hard/Springing Cash Management | ||||||||||||||||||||||||||||
3 | The Plant San Jose | Hard/Upfront Cash Management | ||||||||||||||||||||||||||||
4 | White Marsh Mall | Hard/Springing Cash Management | 300,000,000 | |||||||||||||||||||||||||||
5 | 301 South College Street | 12/31/2067 | $90,100 | Beginning 1/1/2019, rent shall be 6% of ground leased parcel value | Hard/Upfront Cash Management | 265,000,000 | ||||||||||||||||||||||||
6 | Cheeca Lodge & Spa | 12/13/2016 | $3,589 | Soft/Upfront Cash Management | ||||||||||||||||||||||||||
7 | Cumberland Mall | Hard/Springing Cash Management | 230,000,000 | |||||||||||||||||||||||||||
8 | 100 & 150 South Wacker Drive | Hard/Upfront Cash Management | 209,000,000 | |||||||||||||||||||||||||||
9 | Brambleton Town Center | Hard/Springing Cash Management | ||||||||||||||||||||||||||||
10 | Rehoboth Bay MHC | Hard/Springing Cash Management | ||||||||||||||||||||||||||||
11 | RHP Portfolio IV | Soft/Springing Cash Management | ||||||||||||||||||||||||||||
11.01 | Brookside | |||||||||||||||||||||||||||||
11.02 | Overpass Point MHC | |||||||||||||||||||||||||||||
11.03 | Havenwood | |||||||||||||||||||||||||||||
11.04 | The Woodlands | |||||||||||||||||||||||||||||
11.05 | Pine Haven MHC | |||||||||||||||||||||||||||||
12 | Heron Bay III, IV & Waterway Shoppes | Soft/Springing Cash Management | ||||||||||||||||||||||||||||
12.01 | Heron Bay III, IV | |||||||||||||||||||||||||||||
12.02 | Waterway Shoppes | |||||||||||||||||||||||||||||
13 | Brentwood Gateway Office Building | 9/30/2061 | $735,750 | Rent increases every ten years beginning on October 1, 2021 by an amount equal to 125% of the monthly base rent that was in effect for the last month of the preceding rental period. | Hard/Springing Cash Management | |||||||||||||||||||||||||
14 | Continental Plaza - Columbus | 3/31/2112 | $953,333 | For the first 20 years - 3% every five years; For year 21 - greater of (a) $2,347,945 and (b) an amount equal to the Annual ground rent as of the commencement date increased by the total percentage increase in the CPI; for years 22-40 - greater of (a) 103% of the annual ground rent for the preceding year and (b) the annual ground rent for the preceding year increased by the CPI; for years 41-99 - greater of (a) the annual ground rent for the preceding year and (b) annual ground rent for the preceding year increased by 75% of the CPI | Hard/Springing Cash Management | |||||||||||||||||||||||||
15 | Orchard Pointe | Soft/Springing Cash Management | ||||||||||||||||||||||||||||
16 | Mobile Festival Center | Hard/Springing Cash Management | ||||||||||||||||||||||||||||
17 | HIE Washington Portfolio | Soft/Springing Cash Management | ||||||||||||||||||||||||||||
17.01 | Holiday Inn Express Marysville | |||||||||||||||||||||||||||||
17.02 | Holiday Inn Express Sumner | |||||||||||||||||||||||||||||
18 | Residence Inn San Juan Capistrano | 3/1/2042 | $0 | Every three years, monthly rent increases by an amount equal to 3% per annum cumlative and compounded over the mnthly rent for the preceding year | Hard/Springing Cash Management | |||||||||||||||||||||||||
19 | Hilton Norfolk | Hard/Springing Cash Management | ||||||||||||||||||||||||||||
20 | Lake Cable Apartments | None | ||||||||||||||||||||||||||||
21 | One Harbour Place | Soft/Springing Cash Management | ||||||||||||||||||||||||||||
22 | 540 Atlantic Ave | Hard/Springing Cash Management | ||||||||||||||||||||||||||||
23 | Union Square New Hope | None | ||||||||||||||||||||||||||||
24 | RiverPark XI | None | ||||||||||||||||||||||||||||
25 | Atascocita Town Center | Hard/Springing Cash Management | ||||||||||||||||||||||||||||
26 | Continental Shopping Plaza - Green Valley | Hard/Springing Cash Management | ||||||||||||||||||||||||||||
27 | Hilton Garden Inn Concord | Springing (Without Established Account) | ||||||||||||||||||||||||||||
28 | 808 Broadway | Hard/Springing Cash Management | ||||||||||||||||||||||||||||
29 | Residence Inn Harrisonburg | None | ||||||||||||||||||||||||||||
30 | BSG Texas Hotel Portfolio | Hard/Springing Cash Management | ||||||||||||||||||||||||||||
30.01 | La Quinta Inn and Suites - Big Spring | |||||||||||||||||||||||||||||
30.02 | Holiday Inn Express - Graham | |||||||||||||||||||||||||||||
31 | 7220 Wisconsin Avenue | Springing (Without Established Account) | ||||||||||||||||||||||||||||
32 | Millerville Center | None | ||||||||||||||||||||||||||||
33 | CubeSmart Self Storage Portfolio | None | ||||||||||||||||||||||||||||
33.01 | Culpeper | |||||||||||||||||||||||||||||
33.02 | South Wales | |||||||||||||||||||||||||||||
33.03 | Hilltop Remote | |||||||||||||||||||||||||||||
33.04 | Hilltop | |||||||||||||||||||||||||||||
34 | Flats at Campus Pointe | Soft/Springing Cash Management | ||||||||||||||||||||||||||||
35 | Vista Plaza Shopping Center- Torrance | Springing (Without Established Account) | ||||||||||||||||||||||||||||
36 | Corte Madera Business Center | Soft/Springing Cash Management | ||||||||||||||||||||||||||||
37 | Parc De Maison | Springing (Without Established Account) | ||||||||||||||||||||||||||||
38 | First Commercial Realty Portfolio | Soft/Springing Cash Management | ||||||||||||||||||||||||||||
38.01 | Royal Town Center | |||||||||||||||||||||||||||||
38.02 | Mt Morris Commons | |||||||||||||||||||||||||||||
39 | Towneplace Suites - Mooresville | Springing (Without Established Account) | ||||||||||||||||||||||||||||
40 | Villas at Granville | Springing (Without Established Account) | ||||||||||||||||||||||||||||
41 | Pines of Newpointe | None | ||||||||||||||||||||||||||||
42 | Stor N More | Springing (Without Established Account) | ||||||||||||||||||||||||||||
43 | Southern Plaza | None | ||||||||||||||||||||||||||||
44 | Heartland Inn | Hard/Springing Cash Management | ||||||||||||||||||||||||||||
45 | Mays Crossing | None | ||||||||||||||||||||||||||||
46 | Meadow Central | Soft/Springing Cash Management | ||||||||||||||||||||||||||||
47 | Country Club Park | Springing (Without Established Account) | ||||||||||||||||||||||||||||
48 | Lincoln MHC | Springing (Without Established Account) | ||||||||||||||||||||||||||||
49 | Hidden Creek MHC | Soft/Springing Cash Management | ||||||||||||||||||||||||||||
50 | Colony Plaza | Springing (With Established Account) | ||||||||||||||||||||||||||||
51 | AZ MHC Portfolio | Hard/Springing Cash Management | ||||||||||||||||||||||||||||
51.01 | Park Plaza MHC | |||||||||||||||||||||||||||||
51.02 | Aloha MHC | |||||||||||||||||||||||||||||
51.03 | Emery MHC | |||||||||||||||||||||||||||||
51.04 | Las Palmas MHC | |||||||||||||||||||||||||||||
51.05 | Alvord MHC | |||||||||||||||||||||||||||||
52 | Corona Hills Town Center | Hard/Springing Cash Management | ||||||||||||||||||||||||||||
53 | Cimarron MHC | None | ||||||||||||||||||||||||||||
54 | McGee’s Crossing | Springing (Without Established Account) | ||||||||||||||||||||||||||||
55 | Woodland Plaza | None | ||||||||||||||||||||||||||||
56 | Mizner Place | Springing (Without Established Account) | ||||||||||||||||||||||||||||
57 | Yorktown Self Storage | None | ||||||||||||||||||||||||||||
58 | Palm Shadows MHC | Hard/Springing Cash Management | ||||||||||||||||||||||||||||
59 | Sunrise Pass Estates MHC | Soft/Springing Cash Management | ||||||||||||||||||||||||||||
60 | Lake Ridge Shopping Center | Springing (Without Established Account) | ||||||||||||||||||||||||||||
61 | River Hills Plaza | Springing (Without Established Account) | ||||||||||||||||||||||||||||
62 | American Mini Storage Norco | Springing (Without Established Account) | ||||||||||||||||||||||||||||
63 | Crystal Lake Plaza | Hard/Springing Cash Management | ||||||||||||||||||||||||||||
64 | Ramey’s MHC | Soft/Springing Cash Management | ||||||||||||||||||||||||||||
65 | The Store Room | Springing (Without Established Account) | ||||||||||||||||||||||||||||
66 | Falconview MHC | None | ||||||||||||||||||||||||||||
67 | Silo Self Storage | Soft/Springing Cash Management | ||||||||||||||||||||||||||||
68 | 160 West 72nd Street | None | ||||||||||||||||||||||||||||
69 | Los Arboles Community | Soft/Springing Cash Management | ||||||||||||||||||||||||||||
70 | Emerald Lake MHC | Springing (Without Established Account) | ||||||||||||||||||||||||||||
71 | Little Texas MHC | Soft/Springing Cash Management | ||||||||||||||||||||||||||||
72 | Try Mor MHC | Springing (Without Established Account) | ||||||||||||||||||||||||||||
73 | Lyndon Lawn MHC | Springing (Without Established Account) |
WFRBS Commercial Mortgage Trust 2013-C14 | ||||||||||
DRAFT ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||
Mortgage Loan Number | Property Name | Sponsor | Affiliated Sponsors | Mortgage Loan Number | ||||||
1 | RHP Portfolio III | RHP Properties Inc.; NorthStar Realty Finance Corporation | Y - Group B | 1 | ||||||
1.01 | Portside | 1.01 | ||||||||
1.02 | Crescentwood Village | 1.02 | ||||||||
1.03 | Spring Valley Village | 1.03 | ||||||||
1.04 | Riverside (UT) | 1.04 | ||||||||
1.05 | Springdale Lake | 1.05 | ||||||||
1.06 | Sundown | 1.06 | ||||||||
1.07 | Oak Park Village | 1.07 | ||||||||
1.08 | River Oaks | 1.08 | ||||||||
1.09 | Riverside (KS) | 1.09 | ||||||||
1.10 | Sherwood Acres | 1.10 | ||||||||
1.11 | Glen Acres | 1.11 | ||||||||
1.12 | Connie Jean | 1.12 | ||||||||
2 | Midtown I & II | Cole Credit Property Trust III, Inc.; Macfarlan Capital Partners, L.P. | 2 | |||||||
3 | The Plant San Jose | Cole Credit Property Trust IV, Inc. | 3 | |||||||
4 | White Marsh Mall | GGPLP Real Estate Inc.; White Marsh Mall, LLC | Y - Group A | 4 | ||||||
5 | 301 South College Street | Starwood Distressed Opportunity Fund IX-1 U.S., L.P.; Starwood Distressed Opportunity Fund IX Global, L.P. | 5 | |||||||
6 | Cheeca Lodge & Spa | Northwood Investors LLC | 6 | |||||||
7 | Cumberland Mall | GGPLP Real Estate, Inc. | Y - Group A | 7 | ||||||
8 | 100 & 150 South Wacker Drive | Marvin J. Herb | 8 | |||||||
9 | Brambleton Town Center | Anthony Soave | 9 | |||||||
10 | Rehoboth Bay MHC | Hometown America Corporation | 10 | |||||||
11 | RHP Portfolio IV | RHP Properties Inc.; NorthStar Realty Finance Corporation | Y - Group B | 11 | ||||||
11.01 | Brookside | 11.01 | ||||||||
11.02 | Overpass Point MHC | 11.02 | ||||||||
11.03 | Havenwood | 11.03 | ||||||||
11.04 | The Woodlands | 11.04 | ||||||||
11.05 | Pine Haven MHC | 11.05 | ||||||||
12 | Heron Bay III, IV & Waterway Shoppes | William D. Matz, Barry Ross | 12 | |||||||
12.01 | Heron Bay III, IV | 12.01 | ||||||||
12.02 | Waterway Shoppes | 12.02 | ||||||||
13 | Brentwood Gateway Office Building | Fred Sands | 13 | |||||||
14 | Continental Plaza - Columbus | The Shidler Group | 14 | |||||||
15 | Orchard Pointe | Timothy Neitzel | 15 | |||||||
16 | Mobile Festival Center | Menashe Frankel and Yecheskel Frankel | 16 | |||||||
17 | HIE Washington Portfolio | Dan Mitzell, Dave Allegre, John Graham | 17 | |||||||
17.01 | Holiday Inn Express Marysville | 17.01 | ||||||||
17.02 | Holiday Inn Express Sumner | 17.02 | ||||||||
18 | Residence Inn San Juan Capistrano | Robert D. Olson | 18 | |||||||
19 | Hilton Norfolk | Mark F. Garcea and Page S. Johnson, II | 19 | |||||||
20 | Lake Cable Apartments | Michael Gibbons | 20 | |||||||
21 | One Harbour Place | Daniel L. Plummer; Cyrus W. Gregg; Cyrus W. Gregg Revocable Trust | 21 | |||||||
22 | 540 Atlantic Ave | Steve Pappas, Helen Pappas, James Pappas, Patricia Pappas, Luigi Silvestri, Gus Papadimitriou, and Vanessa Houiris | 22 | |||||||
23 | Union Square New Hope | George E. Michael; Janet Michael | 23 | |||||||
24 | RiverPark XI | Jeffrey C. Flamm, William H. Child, David S. Layton | 24 | |||||||
25 | Atascocita Town Center | Gregory A. Fowler | 25 | |||||||
26 | Continental Shopping Plaza - Green Valley | Kenneth Levy | 26 | |||||||
27 | Hilton Garden Inn Concord | Douglas L. Stafford; Joel B. Griffin | 27 | |||||||
28 | 808 Broadway | SPI Holdings LLC | 28 | |||||||
29 | Residence Inn Harrisonburg | Scott A. Goldenberg; Thomas P. Dahl; Allen Dahl | 29 | |||||||
30 | BSG Texas Hotel Portfolio | Sunil Patel | 30 | |||||||
30.01 | La Quinta Inn and Suites - Big Spring | 30.01 | ||||||||
30.02 | Holiday Inn Express - Graham | 30.02 | ||||||||
31 | 7220 Wisconsin Avenue | William Peel | 31 | |||||||
32 | Millerville Center | Martin A. Mayer; Gerald Songy; James Maurin; Lewis W. Stirling III | 32 | |||||||
33 | CubeSmart Self Storage Portfolio | Alan Jacobs | 33 | |||||||
33.01 | Culpeper | 33.01 | ||||||||
33.02 | South Wales | 33.02 | ||||||||
33.03 | Hilltop Remote | 33.03 | ||||||||
33.04 | Hilltop | 33.04 | ||||||||
34 | Flats at Campus Pointe | John D. Rood | 34 | |||||||
35 | Vista Plaza Shopping Center- Torrance | Snjezana Nives Rees; Daniel George Rees | 35 | |||||||
36 | Corte Madera Business Center | John C. Telischak; Christine Lee Telischak | 36 | |||||||
37 | Parc De Maison | Edward F. Biggs, Sr.; Loretta D. Biggs | 37 | |||||||
38 | First Commercial Realty Portfolio | William Watch and Warren Terrace | 38 | |||||||
38.01 | Royal Town Center | 38.01 | ||||||||
38.02 | Mt Morris Commons | 38.02 | ||||||||
39 | Towneplace Suites - Mooresville | William C. Warden; T. Cameron Finley; Martin D. Koon; Dale L. Isom | 39 | |||||||
40 | Villas at Granville | James Glikin | 40 | |||||||
41 | Pines of Newpointe | Joseph W. Boyd | 41 | |||||||
42 | Stor N More | Daryl Brown | 42 | |||||||
43 | Southern Plaza | Mark Cytrynbaum | 43 | |||||||
44 | Heartland Inn | Kunal Harish Dave; Rameshchanda Dabhi; Prateek V. Dalal; Aakash Patel; Jamnadas Mahidas Kothadia; Hardik Mansukhlal Viroja; Ketan Vitthal Patel | 44 | |||||||
45 | Mays Crossing | RCG Ventures Distressed Real Estate Opportunity Fund LP | 45 | |||||||
46 | Meadow Central | Moses S. Libitzky | 46 | |||||||
47 | Country Club Park | Charles Keith & Elizabeth Keith | Y - Group C | 47 | ||||||
48 | Lincoln MHC | Charles Keith & Elizabeth Keith | Y - Group C | 48 | ||||||
49 | Hidden Creek MHC | Robert Morgan | 49 | |||||||
50 | Colony Plaza | John Meador Jr., Todd Jurek, Chris Janse | 50 | |||||||
51 | AZ MHC Portfolio | Jack Einbinder and Jason Kaplan | 51 | |||||||
51.01 | Park Plaza MHC | 51.01 | ||||||||
51.02 | Aloha MHC | 51.02 | ||||||||
51.03 | Emery MHC | 51.03 | ||||||||
51.04 | Las Palmas MHC | 51.04 | ||||||||
51.05 | Alvord MHC | 51.05 | ||||||||
52 | Corona Hills Town Center | Chang Hee Kim | 52 | |||||||
53 | Cimarron MHC | Granite Cimarron Meadows, LLC | 53 | |||||||
54 | McGee’s Crossing | Barnett Properties | 54 | |||||||
55 | Woodland Plaza | Michael A. Klump and Michael C. McMillen, Jr. | 55 | |||||||
56 | Mizner Place | Norman Weinstein | 56 | |||||||
57 | Yorktown Self Storage | Stephen Benson; David Benson | 57 | |||||||
58 | Palm Shadows MHC | Michael Gottlieb | 58 | |||||||
59 | Sunrise Pass Estates MHC | Jerome A. Fink & John F. Croce | 59 | |||||||
60 | Lake Ridge Shopping Center | Jay Schuminsky | Y - Group D | 60 | ||||||
61 | River Hills Plaza | Jay Schuminsky | Y - Group D | 61 | ||||||
62 | American Mini Storage Norco | Donald E. Bowers; Richard M. Fell; Epstein Compined Holdings, LLC | 62 | |||||||
63 | Crystal Lake Plaza | Robert Zarin | 63 | |||||||
64 | Ramey’s MHC | Gary Williams & Andrew Reisinger | 64 | |||||||
65 | The Store Room | Kent Haeger | 65 | |||||||
66 | Falconview MHC | David Reid; Anna Reid | 66 | |||||||
67 | Silo Self Storage | Marc Barmazel | 67 | |||||||
68 | 160 West 72nd Street | Michael B. Kapon | 68 | |||||||
69 | Los Arboles Community | Philip Amos, Kirk Saunders, Joel Landon | 69 | |||||||
70 | Emerald Lake MHC | Charles Stevens | 70 | |||||||
71 | Little Texas MHC | Daniel Weissman; David Shlachter | 71 | |||||||
72 | Try Mor MHC | Michael P. Hickmann & William Hickmann | 72 | |||||||
73 | Lyndon Lawn MHC | Jeffrey N. Cohen | 73 |